(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 45.55%703M | 45.55%703M | 16.91%629M | 12.13%638M | -10.20%590M | -32.07%483M | -32.07%483M | -19.94%538M | -39.14%569M | -24.66%657M |
-Cash and cash equivalents | 45.55%703M | 45.55%703M | 16.91%629M | 12.13%638M | -10.20%590M | -32.07%483M | -32.07%483M | -19.94%538M | -39.14%569M | -24.66%657M |
Receivables | -3.15%2.09B | -3.15%2.09B | -4.86%2.21B | -8.36%2.27B | -9.30%2.23B | -2.53%2.16B | -2.53%2.16B | 3.42%2.33B | 7.14%2.48B | -8.98%2.46B |
-Accounts receivable | -5.06%1.73B | -5.06%1.73B | -9.85%1.83B | -13.44%1.89B | -12.08%1.9B | -4.62%1.82B | -4.62%1.82B | 2.84%2.03B | 5.88%2.18B | 6.77%2.16B |
-Taxes receivable | 7.04%365M | 7.04%365M | 29.39%383M | 29.05%382M | 10.56%335M | 10.36%341M | 10.36%341M | 7.64%296M | 17.46%296M | -55.64%303M |
Inventory | -20.04%2.64B | -20.04%2.64B | -13.32%2.71B | -1.54%2.95B | 10.95%3.1B | 31.12%3.3B | 31.12%3.3B | 30.03%3.12B | 21.47%2.99B | 7.96%2.8B |
Prepaid assets | 27.78%184M | 27.78%184M | -47.13%184M | -45.64%187M | -50.30%163M | -50.00%144M | -50.00%144M | 17.17%348M | 15.44%344M | --328M |
Restricted cash | -40.00%6M | -40.00%6M | 0.00%10M | 175.00%11M | 300.00%16M | 150.00%10M | 150.00%10M | -91.80%10M | -42.86%4M | -42.86%4M |
Other current assets | 20.44%165M | 20.44%165M | 11.41%166M | 24.64%172M | 14.29%136M | 4.58%137M | 4.58%137M | 2.76%149M | -12.66%138M | --119M |
Total current assets | -15.33%6.29B | -15.33%6.29B | -1.59%6.39B | -16.74%6.44B | -0.87%7.44B | 6.37%7.43B | 6.37%7.43B | -8.95%6.49B | 22.76%7.73B | 21.59%7.51B |
Non current assets | ||||||||||
Net PPE | -0.26%4.96B | -0.26%4.96B | 2.64%4.85B | 0.59%4.98B | -3.54%4.88B | -3.65%4.97B | -3.65%4.97B | -7.07%4.73B | -7.84%4.95B | -6.32%5.06B |
-Gross PPE | 5.93%7.36B | 5.93%7.36B | 5.80%7.1B | 3.67%7.17B | 0.24%6.96B | -0.06%6.95B | -0.06%6.95B | 0.15%6.71B | -0.60%6.91B | 0.68%6.95B |
-Accumulated depreciation | -21.50%-2.4B | -21.50%-2.4B | -13.35%-2.24B | -11.47%-2.19B | -10.38%-2.09B | -10.26%-1.98B | -10.26%-1.98B | -23.01%-1.98B | -23.96%-1.96B | -25.85%-1.89B |
Goodwill and other intangible assets | -15.42%18.99B | -15.42%18.99B | -5.64%21.41B | -13.98%22.31B | -15.53%22.43B | -16.59%22.46B | -16.59%22.46B | -17.63%22.69B | -9.62%25.94B | -7.68%26.55B |
-Goodwill | -20.47%10.64B | -20.47%10.64B | -2.06%13.03B | -16.01%13.5B | -17.43%13.46B | -18.53%13.37B | -18.53%13.37B | -19.80%13.31B | -6.83%16.07B | -4.71%16.3B |
-Other intangible assets | -7.98%8.36B | -7.98%8.36B | -10.71%8.38B | -10.68%8.81B | -12.51%8.97B | -13.55%9.08B | -13.55%9.08B | -14.35%9.39B | -13.81%9.87B | -12.03%10.25B |
Investments and advances | 10.00%11M | 10.00%11M | 0.00%10M | -86.90%11M | -87.06%11M | -88.37%10M | -88.37%10M | --10M | --84M | --85M |
Non current deferred assets | 66.47%278M | 66.47%278M | 19.77%212M | 68.46%219M | 69.37%188M | 103.66%167M | 103.66%167M | 55.26%177M | 15.04%130M | 8.82%111M |
Defined pension benefit | -22.78%139M | -22.78%139M | 36.49%202M | 37.68%190M | 34.33%180M | 32.35%180M | 32.35%180M | 23.33%148M | 30.19%138M | 21.82%134M |
Other non current assets | 0.00%310M | 0.00%310M | 9.03%314M | -6.31%312M | 13.16%344M | 6.53%310M | 6.53%310M | 16.13%288M | 19.78%333M | 10.14%304M |
Total non current assets | -12.12%24.69B | -12.12%24.69B | -3.71%27B | -11.25%28.02B | -13.06%28.03B | -14.02%28.09B | -14.02%28.09B | -15.33%28.04B | -8.66%31.57B | -6.94%32.24B |
Total assets | -12.79%30.98B | -12.79%30.98B | -3.31%33.4B | -12.33%34.46B | -10.76%35.47B | -10.43%35.52B | -10.43%35.52B | -14.20%34.54B | -3.82%39.3B | -2.62%39.75B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -4.35%2.27B | -4.35%2.27B | -35.98%1.64B | -25.64%1.74B | -27.96%1.74B | 4.18%2.37B | 4.18%2.37B | 25.98%2.56B | 31.31%2.34B | 57.88%2.41B |
-accounts payable | -2.82%1.38B | -2.82%1.38B | -27.18%1.11B | -22.14%1.23B | -26.52%1.2B | -7.44%1.42B | -7.44%1.42B | 14.64%1.53B | 13.46%1.58B | 21.84%1.63B |
-Total tax payable | -28.31%271M | -28.31%271M | -60.61%180M | -20.10%167M | 13.11%233M | 162.50%378M | 162.50%378M | 331.13%457M | 99.05%209M | --206M |
-Dividends payable | 0.49%207M | 0.49%207M | 0.49%207M | 2.49%206M | 2.48%207M | 2.49%206M | 2.49%206M | 2.49%206M | 5.24%201M | 5.21%202M |
-Other payable | 11.75%409M | 11.75%409M | -62.16%140M | -60.86%137M | -72.94%102M | -7.58%366M | -7.58%366M | -5.85%370M | 272.34%350M | --377M |
Current accrued expenses | 0.82%367M | 0.82%367M | 84.52%620M | 105.50%635M | 100.00%676M | -7.38%364M | -7.38%364M | -10.40%336M | 1.31%309M | 52.25%338M |
Current debt and capital lease obligation | 42.02%970M | 42.02%970M | 102.48%1.23B | -21.86%1.45B | 105.04%2.16B | -7.83%683M | -7.83%683M | -26.22%605M | 153.14%1.85B | 67.36%1.05B |
-Current debt | 48.24%885M | 48.24%885M | 123.05%1.14B | -22.13%1.36B | 120.55%2.07B | -5.54%597M | -5.54%597M | -27.68%512M | 183.93%1.75B | 49.52%939M |
-Current capital lease obligation | -1.16%85M | -1.16%85M | -10.75%83M | -17.31%86M | -25.00%84M | -21.10%86M | -21.10%86M | -16.96%93M | -10.34%104M | --112M |
Other current liabilities | -52.81%143M | -52.81%143M | 63.03%194M | -51.16%105M | 32.73%292M | 40.93%303M | 40.93%303M | -65.10%119M | -46.12%215M | -75.06%220M |
Current liabilities | 0.80%3.76B | 0.80%3.76B | 1.57%3.68B | -16.69%3.93B | 20.88%4.87B | 2.61%3.73B | 2.61%3.73B | 1.31%3.63B | 46.27%4.72B | 23.64%4.03B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -11.02%9.83B | -11.02%9.83B | -9.27%9.81B | -10.16%9.89B | -14.06%9.79B | -3.44%11.05B | -3.44%11.05B | -5.86%10.82B | -8.53%11.01B | -5.29%11.39B |
-Long term debt | -11.44%9.19B | -11.44%9.19B | -10.73%9.16B | -11.15%9.21B | -14.14%9.22B | -3.67%10.37B | -3.67%10.37B | -5.16%10.26B | -8.73%10.36B | -5.23%10.74B |
-Long term capital lease obligation | -4.46%642M | -4.46%642M | 17.63%654M | 5.73%683M | -12.86%569M | 0.30%672M | 0.30%672M | -17.14%556M | -5.28%646M | -6.31%653M |
Non current deferred liabilities | -15.16%1.94B | -15.16%1.94B | -6.71%2.13B | -7.58%2.18B | -9.17%2.23B | -9.33%2.28B | -9.33%2.28B | -12.64%2.28B | -11.67%2.36B | -10.01%2.45B |
Employee benefits | 9.52%253M | 9.52%253M | -35.59%228M | -37.37%233M | -37.83%235M | -40.00%231M | -40.00%231M | -31.66%354M | -32.36%372M | -31.27%378M |
Other non current liabilities | 14.05%560M | 14.05%560M | 0.64%475M | 9.09%504M | 15.96%494M | 6.28%491M | 6.28%491M | -1.26%472M | -3.14%462M | -9.17%426M |
Total non current liabilities | -10.48%12.58B | -10.48%12.58B | -9.19%12.64B | -9.81%12.81B | -12.98%12.75B | -5.09%14.05B | -5.09%14.05B | -7.77%13.92B | -9.74%14.21B | -7.13%14.65B |
Total liabilities | -8.11%16.34B | -8.11%16.34B | -6.96%16.33B | -11.53%16.74B | -5.67%17.62B | -3.57%17.78B | -3.57%17.78B | -6.03%17.55B | -0.21%18.93B | -1.85%18.68B |
Shareholders'equity | ||||||||||
Share capital | 0.00%35M | 0.00%35M | 0.00%35M | 0.00%35M | 0.00%35M | 0.00%35M | 0.00%35M | 0.00%35M | 2.94%35M | 2.94%35M |
-common stock | 0.00%35M | 0.00%35M | 0.00%35M | 0.00%35M | 0.00%35M | 0.00%35M | 0.00%35M | 0.00%35M | 2.94%35M | 2.94%35M |
Retained earnings | -355.39%-2.44B | -355.39%-2.44B | -68.13%378M | -84.40%560M | -79.93%739M | -73.77%955M | -73.77%955M | -68.39%1.19B | -4.52%3.59B | -6.09%3.68B |
Paid-in capital | 0.17%19.87B | 0.17%19.87B | 0.17%19.87B | 0.13%19.85B | 0.11%19.84B | 0.08%19.84B | 0.08%19.84B | 0.08%19.83B | 0.13%19.83B | 0.14%19.82B |
Less: Treasury stock | -1.53%963M | -1.53%963M | -1.53%964M | -1.43%966M | -1.32%973M | -1.91%978M | -1.91%978M | -1.90%979M | -1.80%980M | -2.18%986M |
Gains losses not affecting retained earnings | 13.74%-1.9B | 13.74%-1.9B | 26.70%-2.34B | 15.97%-1.86B | -16.34%-1.89B | -54.46%-2.2B | -54.46%-2.2B | -170.08%-3.19B | -164.99%-2.21B | -47.19%-1.62B |
Total stockholders'equity | -17.24%14.61B | -17.24%14.61B | 0.54%16.98B | -13.02%17.62B | -15.17%17.76B | -16.26%17.66B | -16.26%17.66B | -21.18%16.89B | -6.90%20.26B | -3.28%20.93B |
Noncontrolling interests | -65.17%31M | -65.17%31M | -10.78%91M | -21.85%93M | -31.58%91M | -36.43%89M | -36.43%89M | -32.89%102M | -14.39%119M | -5.67%133M |
Total equity | -17.48%14.64B | -17.48%14.64B | 0.47%17.07B | -13.07%17.72B | -15.27%17.85B | -16.39%17.74B | -16.39%17.74B | -21.27%16.99B | -6.95%20.38B | -3.29%21.07B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data