(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 | 71.13%409M | 71.13%409M | 14.43%341M | -18.32%263M | -32.83%221M | -28.01%239M | -28.01%239M | -31.96%298M | -41.35%322M | -42.98%329M |
-Cash and cash equivalents | 69.92%401M | 69.92%401M | 13.95%335M | -19.18%257M | -33.33%216M | -28.05%236M | -28.05%236M | -32.26%294M | -41.33%318M | -43.75%324M |
-Short-term investments | 166.67%8M | 166.67%8M | 50.00%6M | 50.00%6M | 0.00%5M | -25.00%3M | -25.00%3M | 0.00%4M | -42.86%4M | 400.00%5M |
Receivables | -9.36%1.28B | -9.36%1.28B | -1.85%1.38B | -2.15%1.37B | 1.68%1.46B | 24.87%1.41B | 24.87%1.41B | 24.65%1.41B | 22.46%1.4B | 39.61%1.43B |
-Accounts receivable | -9.36%1.28B | -9.36%1.28B | -1.85%1.38B | -2.15%1.37B | 1.68%1.46B | 24.87%1.41B | 24.87%1.41B | 24.65%1.41B | 22.46%1.4B | 39.61%1.43B |
Inventory | -9.20%1.45B | -9.20%1.45B | 0.13%1.5B | 15.32%1.62B | 27.34%1.66B | 36.26%1.6B | 36.26%1.6B | 37.24%1.5B | 33.11%1.4B | 37.47%1.31B |
Prepaid assets | 320.97%261M | 320.97%261M | 3.13%66M | 14.29%64M | 0.00%63M | -1.59%62M | -1.59%62M | -13.51%64M | -20.00%56M | 8.62%63M |
Total current assets | 2.72%3.4B | 2.72%3.4B | 0.64%3.29B | 4.22%3.31B | 8.72%3.4B | 22.69%3.31B | 22.69%3.31B | 19.58%3.27B | 12.94%3.18B | 19.89%3.13B |
Non current assets | ||||||||||
Net PPE | -1.54%2.37B | -1.54%2.37B | 4.03%2.4B | 1.64%2.41B | -2.00%2.4B | -0.66%2.41B | -0.66%2.41B | -9.84%2.31B | -7.77%2.38B | -3.59%2.45B |
-Gross PPE | 1.13%5.8B | 1.13%5.8B | 5.25%5.86B | 3.43%5.85B | 0.28%5.77B | 1.38%5.73B | 1.38%5.73B | -3.82%5.56B | -2.52%5.65B | 0.84%5.75B |
-Accumulated depreciation | -3.07%-3.43B | -3.07%-3.43B | -6.11%-3.46B | -4.73%-3.43B | -1.97%-3.37B | -2.91%-3.33B | -2.91%-3.33B | -0.96%-3.26B | -1.67%-3.28B | -4.39%-3.3B |
Goodwill and other intangible assets | 0.15%1.3B | 0.15%1.3B | 0.78%1.3B | -0.15%1.31B | -3.14%1.3B | -3.49%1.3B | -3.49%1.3B | -4.03%1.29B | -2.31%1.31B | 0.22%1.34B |
-Goodwill | 2.00%918M | 2.00%918M | ---- | ---- | ---- | -1.53%900M | -1.53%900M | ---- | ---- | ---- |
-Other intangible assets | -3.99%385M | -3.99%385M | ---- | ---- | ---- | -7.60%401M | -7.60%401M | ---- | ---- | ---- |
Other non current assets | 4.78%570M | 4.78%570M | 4.07%563M | 7.63%564M | 5.37%549M | 2.45%544M | 2.45%544M | 61.01%541M | 54.57%524M | 76.01%521M |
Total non current assets | -0.21%4.24B | -0.21%4.24B | 3.02%4.26B | 1.83%4.29B | -1.46%4.24B | -1.16%4.25B | -1.16%4.25B | -2.77%4.14B | -1.70%4.21B | 2.69%4.31B |
Total assets | 1.07%7.64B | 1.07%7.64B | 1.97%7.55B | 2.86%7.6B | 2.82%7.65B | 8.03%7.56B | 8.03%7.56B | 5.97%7.4B | 4.10%7.39B | 9.29%7.44B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -9.33%875M | -9.33%875M | ---- | ---- | ---- | 11.95%965M | 11.95%965M | ---- | ---- | ---- |
-accounts payable | -10.88%778M | -10.88%778M | ---- | ---- | ---- | 12.79%873M | 12.79%873M | ---- | ---- | ---- |
-Total tax payable | 2.22%46M | 2.22%46M | ---- | ---- | ---- | 2.27%45M | 2.27%45M | ---- | ---- | ---- |
-Dividends payable | 8.51%51M | 8.51%51M | ---- | ---- | ---- | 6.82%47M | 6.82%47M | ---- | ---- | ---- |
Current accrued expenses | 3.27%221M | 3.27%221M | ---- | ---- | ---- | 12.63%214M | 12.63%214M | ---- | ---- | ---- |
Current debt and capital lease obligation | -14.72%504M | -14.72%504M | -34.27%466M | -19.94%522M | 36.38%701M | 66.48%591M | 66.48%591M | 78.14%709M | 805.56%652M | 14.73%514M |
-Current debt | -17.50%448M | -17.50%448M | -34.27%466M | -19.94%522M | 36.38%701M | 76.30%543M | 76.30%543M | 78.14%709M | 805.56%652M | 14.73%514M |
-Current capital lease obligation | 16.67%56M | 16.67%56M | ---- | ---- | ---- | 2.13%48M | 2.13%48M | ---- | ---- | ---- |
Other current liabilities | --51M | --51M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | -5.84%1.77B | -5.84%1.77B | -14.42%1.67B | -6.78%1.72B | 9.94%1.89B | 24.47%1.88B | 24.47%1.88B | 33.77%1.95B | 67.57%1.85B | 24.71%1.72B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -9.06%1.9B | -9.06%1.9B | 11.56%1.94B | 11.50%1.94B | 11.44%1.94B | 10.25%2.09B | 10.25%2.09B | -8.47%1.74B | -23.76%1.74B | -8.18%1.74B |
-Long term debt | -10.31%1.74B | -10.31%1.74B | 11.56%1.94B | 11.50%1.94B | 11.44%1.94B | 11.62%1.94B | 11.62%1.94B | -0.51%1.74B | -18.32%1.74B | -0.57%1.74B |
-Long term capital lease obligation | 7.53%157M | 7.53%157M | ---- | ---- | ---- | -5.19%146M | -5.19%146M | ---- | ---- | ---- |
Non current deferred liabilities | -20.00%116M | -20.00%116M | ---- | ---- | ---- | -12.12%145M | -12.12%145M | ---- | ---- | ---- |
Employee benefits | 15.84%117M | 15.84%117M | ---- | ---- | ---- | -17.89%101M | -17.89%101M | ---- | ---- | ---- |
Other non current liabilities | 5.88%90M | 5.88%90M | -11.57%474M | -13.22%466M | -19.79%450M | 3.66%85M | 3.66%85M | 137.17%536M | 138.67%537M | 156.16%561M |
Total non current liabilities | -8.15%2.22B | -8.15%2.22B | 6.11%2.41B | 5.67%2.41B | 3.83%2.39B | 6.85%2.42B | 6.85%2.42B | -2.19%2.28B | -25.50%2.28B | -13.83%2.3B |
Total liabilities | -7.14%3.99B | -7.14%3.99B | -3.36%4.08B | 0.10%4.13B | 6.44%4.28B | 13.91%4.3B | 13.91%4.3B | 11.66%4.22B | -0.84%4.12B | -0.69%4.02B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M |
-common stock | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 10.55%4.65B | 10.55%4.65B | 10.43%4.58B | 9.40%4.47B | 9.23%4.35B | 7.98%4.21B | 7.98%4.21B | 6.86%4.14B | 7.44%4.09B | 8.70%3.99B |
Paid-in capital | 1.24%1.15B | 1.24%1.15B | 0.88%1.14B | 0.79%1.14B | -2.33%1.13B | -2.25%1.13B | -2.25%1.13B | -1.90%1.13B | -1.82%1.13B | 0.43%1.16B |
Less: Treasury stock | 5.14%1.21B | 5.14%1.21B | 4.49%1.21B | -1.50%1.12B | 3.30%1.13B | 8.20%1.15B | 8.20%1.15B | 8.12%1.16B | 10.11%1.13B | 6.75%1.09B |
Gains losses not affecting retained earnings | -0.76%-1.06B | -0.76%-1.06B | -8.75%-1.14B | -19.04%-1.12B | -43.91%-1.1B | -16.83%-1.05B | -16.83%-1.05B | -19.95%-1.05B | 15.01%-940M | 34.45%-763M |
Other equity interest | 14.58%55M | 14.58%55M | 13.95%49M | 16.22%43M | 22.58%38M | 33.33%48M | 33.33%48M | 34.38%43M | 32.14%37M | 47.62%31M |
Total stockholders'equity | 12.46%3.59B | 12.46%3.59B | 9.78%3.41B | 7.45%3.42B | -0.69%3.3B | 1.88%3.2B | 1.88%3.2B | -0.22%3.11B | 11.68%3.18B | 25.06%3.32B |
Noncontrolling interests | -14.93%57M | -14.93%57M | -22.86%54M | -35.29%55M | -28.89%64M | -24.72%67M | -24.72%67M | -19.54%70M | -7.61%85M | -6.25%90M |
Total equity | 11.89%3.65B | 11.89%3.65B | 9.06%3.47B | 6.33%3.48B | -1.44%3.37B | 1.15%3.26B | 1.15%3.26B | -0.75%3.18B | 11.08%3.27B | 23.97%3.41B |
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