(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 | 38.48%203.7M | 38.48%203.7M | 106.17%207.2M | 132.35%165.9M | 39.68%147.5M | 3.74%147.1M | 3.74%147.1M | 12.67%100.5M | -24.36%71.4M | -9.74%105.6M |
-Cash and cash equivalents | 38.48%203.7M | 38.48%203.7M | 106.17%207.2M | 132.35%165.9M | 39.68%147.5M | 3.74%147.1M | 3.74%147.1M | 12.67%100.5M | -24.36%71.4M | -9.74%105.6M |
Receivables | 7.53%359.8M | 7.53%359.8M | -10.89%305.2M | -8.53%310.9M | 1.39%342.4M | 17.61%334.6M | 17.61%334.6M | 13.11%342.5M | 20.70%339.9M | 36.22%337.7M |
-Accounts receivable | 7.53%359.8M | 7.53%359.8M | -10.89%305.2M | -8.53%310.9M | 1.39%342.4M | 17.61%334.6M | 17.61%334.6M | 13.11%342.5M | 20.70%339.9M | 36.22%337.7M |
Inventory | -19.57%300.1M | -19.57%300.1M | -13.17%331.5M | -1.52%356.7M | 18.66%365.7M | 34.40%373.1M | 34.40%373.1M | 39.29%381.8M | 44.59%362.2M | 38.14%308.2M |
Prepaid assets | 23.56%21.5M | 23.56%21.5M | -13.21%18.4M | -20.08%20.3M | -28.84%19M | -26.89%17.4M | -26.89%17.4M | 31.68%21.2M | 68.21%25.4M | 54.34%26.7M |
Other current assets | 50.00%600K | 50.00%600K | 250.00%1.4M | 75.00%700K | 0.00%400K | 0.00%400K | 0.00%400K | -50.00%400K | -73.33%400K | -82.61%400K |
Total current assets | 1.50%885.7M | 1.50%885.7M | 2.04%863.7M | 6.91%854.5M | 12.38%875M | 19.85%872.6M | 19.85%872.6M | 23.92%846.4M | 24.29%799.3M | 28.14%778.6M |
Non current assets | ||||||||||
Net PPE | 17.73%313.4M | 17.73%313.4M | 13.70%287.1M | 11.27%288.2M | 10.39%282.6M | 6.57%266.2M | 6.57%266.2M | 2.48%252.5M | 3.39%259M | 3.81%256M |
-Gross PPE | 14.27%637.4M | 14.27%637.4M | 13.70%287.1M | 11.27%288.2M | 10.39%282.6M | 7.10%557.8M | 7.10%557.8M | 2.48%252.5M | 3.39%259M | 3.81%256M |
-Accumulated depreciation | -11.11%-324M | -11.11%-324M | ---- | ---- | ---- | -7.60%-291.6M | -7.60%-291.6M | ---- | ---- | ---- |
Goodwill and other intangible assets | 13.08%456.6M | 13.08%456.6M | 2.63%405.7M | 0.54%407.3M | -1.90%407.1M | -4.27%403.8M | -4.27%403.8M | -7.62%395.3M | -6.79%405.1M | -5.12%415M |
-Goodwill | 11.29%399.3M | 11.29%399.3M | 1.76%357.9M | 1.01%360.6M | -0.50%360.2M | -1.51%358.8M | -1.51%358.8M | -3.91%351.7M | -3.04%357M | -1.42%362M |
-Other intangible assets | 27.33%57.3M | 27.33%57.3M | 9.63%47.8M | -2.91%46.7M | -11.51%46.9M | -21.74%45M | -21.74%45M | -29.56%43.6M | -27.56%48.1M | -24.50%53M |
Non current deferred assets | 76.27%10.4M | 76.27%10.4M | 3.51%5.9M | -1.67%5.9M | -4.84%5.9M | -7.81%5.9M | -7.81%5.9M | -21.92%5.7M | -18.92%6M | -16.22%6.2M |
Defined pension benefit | -27.03%35.1M | -27.03%35.1M | -69.45%49.7M | -69.65%49.1M | -69.78%48.6M | -69.90%48.1M | -69.90%48.1M | 32.49%162.7M | 33.50%161.8M | 34.45%160.8M |
Other non current assets | -12.68%6.2M | -12.68%6.2M | -1.52%6.5M | -13.43%5.8M | -31.94%4.9M | 42.00%7.1M | 42.00%7.1M | 32.00%6.6M | 34.00%6.7M | -4.00%7.2M |
Total non current assets | 12.39%821.7M | 12.39%821.7M | -8.25%754.9M | -9.81%756.3M | -11.37%749.1M | -13.25%731.1M | -13.25%731.1M | 1.66%822.8M | 2.43%838.6M | 3.26%845.2M |
Total assets | 6.47%1.71B | 6.47%1.71B | -3.03%1.62B | -1.65%1.61B | 0.02%1.62B | 2.09%1.6B | 2.09%1.6B | 11.85%1.67B | 12.05%1.64B | 13.86%1.62B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -9.53%166.2M | -9.53%166.2M | -14.34%161.3M | -12.45%171.6M | 12.76%197.9M | 20.54%183.7M | 20.54%183.7M | 32.89%188.3M | 51.00%196M | 42.34%175.5M |
-accounts payable | -1.03%163.6M | -1.03%163.6M | -15.84%146.1M | -12.71%157.9M | 9.83%177.7M | 11.16%165.3M | 11.16%165.3M | 26.62%173.6M | 46.48%180.9M | 41.31%161.8M |
-Total tax payable | -85.87%2.6M | -85.87%2.6M | 3.40%15.2M | -9.27%13.7M | 47.45%20.2M | 397.30%18.4M | 397.30%18.4M | 219.57%14.7M | 139.68%15.1M | 55.68%13.7M |
Current accrued expenses | -8.38%185.9M | -8.38%185.9M | -5.06%165.1M | 14.56%174.7M | 4.47%163.5M | 21.86%202.9M | 21.86%202.9M | 17.82%173.9M | 7.17%152.5M | 18.74%156.5M |
Current provisions | -13.21%4.6M | -13.21%4.6M | -16.07%4.7M | -34.85%4.3M | -19.35%5M | 1.92%5.3M | 1.92%5.3M | -1.75%5.6M | 0.00%6.6M | -6.06%6.2M |
Current debt and capital lease obligation | -2.16%13.6M | -2.16%13.6M | -3.68%13.1M | 1.42%14.3M | 7.80%15.2M | 11.20%13.9M | 11.20%13.9M | 2.26%13.6M | 14.63%14.1M | 11.90%14.1M |
-Current capital lease obligation | -2.16%13.6M | -2.16%13.6M | -3.68%13.1M | 1.42%14.3M | 7.80%15.2M | 11.20%13.9M | 11.20%13.9M | 2.26%13.6M | 14.63%14.1M | 11.90%14.1M |
Other current liabilities | --1.2M | --1.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | -8.45%371.5M | -8.45%371.5M | -9.75%344.2M | -1.16%364.9M | 8.32%381.6M | 20.56%405.8M | 20.56%405.8M | 23.71%381.4M | 26.87%369.2M | 28.44%352.3M |
Non current liabilities | ||||||||||
Long term provisions | 9.83%57M | 9.83%57M | 2.20%51.1M | 6.91%52.6M | 3.79%52M | 1.17%51.9M | 1.17%51.9M | -1.57%50M | -3.53%49.2M | -2.34%50.1M |
Long term debt and capital lease obligation | 0.64%31.6M | 0.64%31.6M | -8.41%29.4M | -10.23%31.6M | 19.43%33.8M | 35.93%31.4M | 35.93%31.4M | 58.91%32.1M | 44.26%35.2M | 15.04%28.3M |
-Long term capital lease obligation | 0.64%31.6M | 0.64%31.6M | -8.41%29.4M | -10.23%31.6M | 19.43%33.8M | 35.93%31.4M | 35.93%31.4M | 58.91%32.1M | 44.26%35.2M | 15.04%28.3M |
Non current deferred liabilities | 117.18%56.9M | 117.18%56.9M | -55.78%26.4M | -55.10%27.3M | -55.30%27.4M | -56.91%26.2M | -56.91%26.2M | 9.74%59.7M | 11.76%60.8M | 31.83%61.3M |
Employee benefits | 9.02%13.3M | 9.02%13.3M | -21.79%12.2M | -24.39%12.4M | -27.01%12.7M | -31.46%12.2M | -31.46%12.2M | -18.32%15.6M | -15.90%16.4M | -10.77%17.4M |
Other non current liabilities | 7.43%15.9M | 7.43%15.9M | -91.53%1.5M | -90.96%1.6M | -14.12%15.2M | -16.38%14.8M | -16.38%14.8M | -5.35%17.7M | -5.35%17.7M | -3.80%17.7M |
Total non current liabilities | 18.29%186.3M | 18.29%186.3M | -25.32%146.3M | -24.49%151.1M | -20.09%161.9M | -21.76%157.5M | -21.76%157.5M | 2.57%195.9M | 1.78%200.1M | 5.14%202.6M |
Total liabilities | -0.98%557.8M | -0.98%557.8M | -15.04%490.5M | -9.36%516M | -2.05%543.5M | 4.72%563.3M | 4.72%563.3M | 15.62%577.3M | 16.76%569.3M | 18.82%554.9M |
Shareholders'equity | ||||||||||
Share capital | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K |
-common stock | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K |
Retained earnings | 11.25%1.03B | 11.25%1.03B | 10.22%1.01B | 10.62%969.1M | 11.40%957.4M | 12.31%924.2M | 12.31%924.2M | 12.41%914.8M | 10.84%876.1M | 9.90%859.4M |
Paid-in capital | 1.95%361M | 1.95%361M | 1.90%358.9M | 1.65%356.7M | 1.49%354.8M | 2.13%354.1M | 2.13%354.1M | 3.19%352.2M | 3.36%350.9M | 3.49%349.6M |
Less: Treasury stock | -1.15%94.3M | -1.15%94.3M | -0.42%94.2M | 2.06%94.2M | 3.20%93.5M | 5.30%95.4M | 5.30%95.4M | 1.72%94.6M | -0.86%92.3M | -3.21%90.6M |
Gains losses not affecting retained earnings | -2.00%-148.1M | -2.00%-148.1M | -77.55%-147.9M | -108.20%-139.7M | -178.81%-140.8M | -209.59%-145.2M | -209.59%-145.2M | -19.17%-83.3M | -5.67%-67.1M | 25.63%-50.5M |
Total stockholders'equity | 10.51%1.15B | 10.51%1.15B | 3.30%1.13B | 2.28%1.09B | 0.94%1.08B | 0.54%1.04B | 0.54%1.04B | 9.76%1.09B | 9.69%1.07B | 11.43%1.07B |
Noncontrolling interests | 4.17%2.5M | 4.17%2.5M | 8.00%2.7M | 271.43%2.6M | 242.86%2.4M | 300.00%2.4M | 300.00%2.4M | 316.67%2.5M | 16.67%700K | 40.00%700K |
Total equity | 10.50%1.15B | 10.50%1.15B | 3.32%1.13B | 2.45%1.09B | 1.09%1.08B | 0.72%1.04B | 0.72%1.04B | 9.95%1.09B | 9.69%1.07B | 11.45%1.07B |
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