(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 | -1.08%1.6B | -1.08%1.6B | -17.95%1.2B | -10.01%1.18B | -43.76%1.12B | -23.54%1.61B | -23.54%1.61B | -28.21%1.46B | -64.33%1.31B | 21.38%1.99B |
-Cash and cash equivalents | -1.08%1.6B | -1.08%1.6B | -17.95%1.2B | -10.01%1.18B | -43.76%1.12B | -23.54%1.61B | -23.54%1.61B | -28.21%1.46B | -64.33%1.31B | 21.38%1.99B |
Receivables | 10.00%1.23B | 10.00%1.23B | 17.80%1.22B | 19.76%1.22B | 22.66%1.24B | 18.28%1.12B | 18.28%1.12B | 11.36%1.03B | 8.84%1.02B | 3.66%1.01B |
-Accounts receivable | 10.00%1.23B | 10.00%1.23B | 17.80%1.22B | 19.76%1.22B | 22.66%1.24B | 18.28%1.12B | 18.28%1.12B | 11.36%1.03B | 8.84%1.02B | 3.66%1.01B |
Inventory | -2.37%1B | -2.37%1B | 6.95%1.08B | 8.66%1.1B | 17.56%1.12B | 20.04%1.03B | 20.04%1.03B | 17.24%1.01B | 27.20%1.01B | 14.70%954.9M |
Other current assets | 6.14%219.6M | 6.14%219.6M | -1.50%236.9M | 11.34%227.8M | -14.07%186.9M | 10.70%206.9M | 10.70%206.9M | 34.13%240.5M | -13.38%204.6M | 9.13%217.5M |
Total current assets | 2.09%4.05B | 2.09%4.05B | -0.30%3.73B | 4.84%3.73B | -12.27%3.67B | -3.59%3.97B | -3.59%3.97B | -7.10%3.74B | -37.77%3.55B | 0.77%4.19B |
Non current assets | ||||||||||
Net PPE | 13.93%711.4M | 13.93%711.4M | 16.69%685.8M | 6.15%645.7M | 2.14%648.8M | -3.73%624.4M | -3.73%624.4M | -5.09%587.7M | 0.18%608.3M | -10.99%635.2M |
-Gross PPE | 16.36%1.21B | 16.36%1.21B | 18.87%1.16B | 11.82%1.11B | 7.97%1.09B | 3.53%1.04B | 3.53%1.04B | 1.28%974.6M | 6.32%993M | -1.27%1.01B |
-Accumulated depreciation | -19.98%-500.8M | -19.98%-500.8M | -22.18%-472.7M | -20.80%-464.7M | -17.82%-443M | -16.69%-417.4M | -16.69%-417.4M | -12.77%-386.9M | -17.72%-384.7M | -21.06%-376M |
Goodwill and other intangible assets | 5.99%10.22B | 5.99%10.22B | 9.01%10.16B | 5.63%10.09B | 3.34%10.13B | -2.54%9.64B | -2.54%9.64B | -4.84%9.32B | 1.99%9.55B | -8.04%9.8B |
-Goodwill | 9.00%6.61B | 9.00%6.61B | 12.11%6.49B | 9.45%6.43B | 6.76%6.39B | 1.38%6.06B | 1.38%6.06B | -5.11%5.79B | 4.17%5.87B | -2.82%5.98B |
-Other intangible assets | 0.91%3.61B | 0.91%3.61B | 3.94%3.67B | -0.47%3.66B | -2.02%3.74B | -8.54%3.58B | -8.54%3.58B | -4.39%3.53B | -1.30%3.68B | -15.18%3.82B |
Non current deferred assets | 41.26%31.5M | 41.26%31.5M | 29.65%22.3M | 28.42%23.5M | 21.13%23.5M | -20.36%22.3M | -20.36%22.3M | -19.25%17.2M | -13.68%18.3M | 17.58%19.4M |
Other non current assets | 7.92%549.4M | 7.92%549.4M | -0.65%549.7M | 11.12%545.4M | 12.60%525.3M | 8.62%509.1M | 8.62%509.1M | 21.60%553.3M | 3.68%490.8M | 44.03%466.5M |
Total non current assets | 6.62%11.51B | 6.62%11.51B | 8.97%11.42B | 5.95%11.3B | 3.70%11.32B | -2.18%10.8B | -2.18%10.8B | -3.77%10.48B | 1.93%10.67B | -6.74%10.92B |
Total assets | 5.40%15.56B | 5.40%15.56B | 6.53%15.15B | 5.68%15.03B | -0.73%15B | -2.56%14.77B | -2.56%14.77B | -4.67%14.23B | -12.09%14.22B | -4.77%15.1B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 4.47%879.6M | 4.47%879.6M | 3.32%757.1M | 2.03%757.2M | 9.43%811.5M | 18.24%842M | 18.24%842M | -15.54%732.8M | -32.54%742.1M | -6.76%741.6M |
-accounts payable | 2.89%801.2M | 2.89%801.2M | -5.12%663.1M | -4.52%669.2M | 4.21%730.9M | 16.14%778.7M | 16.14%778.7M | 10.43%698.9M | 6.07%700.9M | 4.03%701.4M |
-Total tax payable | 23.85%78.4M | 23.85%78.4M | 177.29%94M | 113.59%88M | 100.50%80.6M | 52.16%63.3M | 52.16%63.3M | -85.56%33.9M | -90.62%41.2M | -66.83%40.2M |
Current accrued expenses | 21.45%528.8M | 21.45%528.8M | 17.11%470.2M | 25.38%446.1M | 30.35%449.2M | 6.09%435.4M | 6.09%435.4M | -7.08%401.5M | -3.89%355.8M | -10.54%344.6M |
Current provisions | 4.03%15.5M | 4.03%15.5M | -48.02%9.2M | -41.67%10.5M | -20.71%13.4M | 21.14%14.9M | 21.14%14.9M | 40.48%17.7M | 22.45%18M | 42.02%16.9M |
Current debt and capital lease obligation | -5.12%72.2M | -5.12%72.2M | 4.49%74.5M | 1.14%71.1M | -0.13%75.2M | 3.26%76.1M | 3.26%76.1M | -7.16%71.3M | -13.10%70.3M | -14.63%75.3M |
-Current debt | -16.16%30.6M | -16.16%30.6M | 3.35%33.9M | -0.95%31.3M | -15.46%33.9M | -5.93%36.5M | -5.93%36.5M | -18.20%32.8M | -22.36%31.6M | -1.23%40.1M |
-Current capital lease obligation | 5.05%41.6M | 5.05%41.6M | 5.45%40.6M | 2.84%39.8M | 17.33%41.3M | 13.47%39.6M | 13.47%39.6M | 4.90%38.5M | -3.73%38.7M | -26.05%35.2M |
Current deferred liabilities | 8.38%331.2M | 8.38%331.2M | 14.68%343.7M | 25.63%339.2M | 32.28%350.8M | 26.23%305.6M | 26.23%305.6M | 38.56%299.7M | 42.71%270M | 40.39%265.2M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -87.33%8.6M | -85.01%10M |
Current liabilities | 9.16%1.83B | 9.16%1.83B | 8.65%1.65B | 10.88%1.62B | 16.96%1.7B | 14.06%1.67B | 14.06%1.67B | -6.71%1.52B | -19.65%1.46B | -5.38%1.45B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.85%2.69B | -0.85%2.69B | -0.76%2.7B | -1.00%2.7B | -19.75%2.71B | -20.16%2.72B | -20.16%2.72B | -20.52%2.72B | -28.71%2.73B | -11.71%3.38B |
-Long term debt | -0.85%2.69B | -0.85%2.69B | -0.76%2.7B | -1.00%2.7B | -19.75%2.71B | -20.16%2.72B | -20.16%2.72B | -20.52%2.72B | -28.71%2.73B | -11.71%3.38B |
Non current deferred liabilities | 0.33%612.6M | 0.33%612.6M | -6.40%630.1M | -2.18%663.5M | -4.36%677.1M | -13.83%610.6M | -13.83%610.6M | 12.95%673.2M | 8.61%678.3M | -18.75%708M |
Employee benefits | 1.90%150M | 1.90%150M | -18.59%145M | -20.60%146.5M | -22.97%145.9M | -24.55%147.2M | -24.55%147.2M | -28.19%178.1M | -27.85%184.5M | -28.88%189.4M |
Other non current liabilities | 20.26%433.9M | 20.26%433.9M | 28.12%405.1M | 28.23%415.6M | 21.12%381.4M | 16.35%360.8M | 16.35%360.8M | 4.98%316.2M | 6.68%324.1M | -7.11%314.9M |
Total non current liabilities | 1.43%3.89B | 1.43%3.89B | -0.21%3.88B | 0.29%3.92B | -14.71%3.91B | -16.92%3.83B | -16.92%3.83B | -14.88%3.89B | -21.86%3.91B | -13.43%4.59B |
Total liabilities | 3.78%5.72B | 3.78%5.72B | 2.28%5.53B | 3.18%5.55B | -7.09%5.61B | -9.45%5.51B | -9.45%5.51B | -12.73%5.41B | -21.27%5.38B | -11.62%6.04B |
Shareholders'equity | ||||||||||
Share capital | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 2.38%4.3M | 2.38%4.3M | 2.38%4.3M |
-common stock | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 2.38%4.3M | 2.38%4.3M | 2.38%4.3M |
Retained earnings | 78.48%1.7B | 78.48%1.7B | 98.96%1.48B | 110.93%1.28B | 132.84%1.1B | 151.16%950.9M | 151.16%950.9M | 690.62%741.6M | 1,977.64%604.6M | 278.17%474.1M |
Paid-in capital | 0.78%9.55B | 0.78%9.55B | 0.68%9.53B | 0.56%9.51B | 0.65%9.49B | 0.72%9.48B | 0.72%9.48B | 0.81%9.46B | 0.86%9.46B | 1.01%9.43B |
Less: Treasury stock | 26.04%1.24B | 26.04%1.24B | 12.97%1.11B | 11.42%1.11B | 24.95%1.06B | 31.55%984.5M | 31.55%984.5M | 31.23%983.7M | 2,784.10%997.9M | 2,333.33%846.8M |
Gains losses not affecting retained earnings | 9.57%-227.6M | 9.57%-227.6M | 27.93%-341.6M | 9.55%-263.2M | -216.64%-226.4M | -505.05%-251.7M | -505.05%-251.7M | -483.03%-474M | -719.72%-291M | 15.28%-71.5M |
Total stockholders'equity | 6.39%9.78B | 6.39%9.78B | 9.18%9.55B | 7.27%9.41B | 3.62%9.32B | 2.16%9.2B | 2.16%9.2B | 1.12%8.75B | -5.40%8.78B | 0.40%8.99B |
Noncontrolling interests | 2.44%62.9M | 2.44%62.9M | 2.65%65.8M | -2.24%65.6M | -9.42%64.4M | -11.91%61.4M | -11.91%61.4M | -7.37%64.1M | -2.04%67.1M | 3.04%71.1M |
Total equity | 6.37%9.85B | 6.37%9.85B | 9.13%9.62B | 7.20%9.48B | 3.51%9.38B | 2.05%9.26B | 2.05%9.26B | 1.06%8.82B | -5.38%8.84B | 0.42%9.06B |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data