(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 | 49.52%302.05M | 49.52%302.05M | 18.27%254.77M | 11.65%232.79M | -3.91%196.01M | 24.25%202.01M | 24.25%202.01M | 14.16%215.41M | 0.66%208.5M | -64.50%204M |
-Cash and cash equivalents | 49.52%302.05M | 49.52%302.05M | 18.27%254.77M | 11.65%232.79M | -3.91%196.01M | 24.25%202.01M | 24.25%202.01M | 14.16%215.41M | 0.66%208.5M | -64.50%204M |
Receivables | 8.34%303.82M | 8.34%303.82M | 19.29%318.1M | 22.78%318.81M | 0.67%305.28M | -6.04%280.44M | -6.04%280.44M | -16.92%266.67M | -22.74%259.66M | -17.11%303.25M |
-Accounts receivable | 9.26%272.89M | 9.26%272.89M | 24.84%289.64M | 27.89%284.6M | -2.69%259.59M | -4.35%249.77M | -4.35%249.77M | -15.45%232M | -22.34%222.54M | -16.39%266.77M |
-Other receivables | 0.87%30.93M | 0.87%30.93M | -17.89%28.47M | -7.84%34.21M | 25.25%45.69M | -17.87%30.66M | -17.87%30.66M | -25.61%34.67M | -25.06%37.12M | -22.02%36.48M |
Inventory | 24.04%283.69M | 24.04%283.69M | 35.60%276.1M | 53.01%267.04M | 54.81%265.12M | 37.94%228.7M | 37.94%228.7M | 16.06%203.61M | -2.69%174.52M | 1.09%171.26M |
Other current assets | 34.99%159.88M | 34.99%159.88M | 30.76%160.77M | 33.45%151.35M | 18.97%135.65M | -3.78%118.44M | -3.78%118.44M | 4.84%122.95M | -5.77%113.41M | -24.12%114.02M |
Total current assets | 26.50%1.05B | 26.50%1.05B | 24.87%1.01B | 28.29%969.99M | 13.82%902.06M | 10.62%829.58M | 10.62%829.58M | 0.78%808.64M | -10.30%756.09M | -37.11%792.53M |
Non current assets | ||||||||||
Net PPE | -11.90%169.99M | -11.90%169.99M | -11.67%171M | -15.07%177.29M | -15.61%185.54M | -15.63%192.95M | -15.63%192.95M | -24.78%193.58M | -22.19%208.75M | -19.89%219.87M |
-Gross PPE | 1.04%644.08M | 1.04%644.08M | 2.32%635.91M | -0.76%639.76M | -4.16%639.84M | -5.11%637.47M | -5.11%637.47M | -13.25%621.47M | -10.63%644.69M | -7.57%667.59M |
-Accumulated depreciation | -6.65%-474.09M | -6.65%-474.09M | -8.65%-464.92M | -6.08%-462.47M | -1.47%-454.3M | -0.32%-444.52M | -0.32%-444.52M | 6.78%-427.89M | 3.79%-435.94M | 0.02%-447.72M |
Goodwill and other intangible assets | -0.44%1.1B | -0.44%1.1B | 0.44%1.09B | -1.08%1.1B | -6.17%1.1B | -7.37%1.1B | -7.37%1.1B | -11.32%1.08B | -9.92%1.11B | -5.14%1.18B |
-Goodwill | 1.33%1.05B | 1.33%1.05B | 2.44%1.04B | 1.02%1.05B | -4.33%1.04B | -5.48%1.04B | -5.48%1.04B | -9.38%1.01B | -7.75%1.04B | -2.36%1.09B |
-Other intangible assets | -28.73%46.28M | -28.73%46.28M | -28.34%50.41M | -29.03%55.38M | -29.78%60.05M | -29.82%64.94M | -29.82%64.94M | -32.21%70.35M | -31.36%78.03M | -30.40%85.51M |
Non current deferred assets | 16.62%247.21M | 16.62%247.21M | 10.82%209.15M | 14.21%213.78M | 15.91%215.75M | 16.81%211.98M | 16.81%211.98M | 85.20%188.73M | 88.50%187.18M | 96.72%186.13M |
Other non current assets | -2.67%38.84M | -2.67%38.84M | -20.45%35.35M | -14.37%35.45M | -13.73%37.86M | -5.40%39.9M | -5.40%39.9M | 6.64%44.43M | 0.25%41.4M | -23.81%43.88M |
Total non current assets | 0.41%1.55B | 0.41%1.55B | -0.43%1.5B | -1.47%1.53B | -5.13%1.54B | -5.80%1.55B | -5.80%1.55B | -6.93%1.51B | -5.72%1.55B | -2.43%1.63B |
Total assets | 9.51%2.6B | 9.51%2.6B | 8.40%2.51B | 8.28%2.5B | 1.08%2.45B | -0.66%2.38B | -0.66%2.38B | -4.37%2.32B | -7.27%2.31B | -17.36%2.42B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 0.59%343.96M | 0.59%343.96M | 6.59%348.66M | 28.43%348.9M | 11.26%343.47M | 7.23%341.93M | 7.23%341.93M | 8.42%327.09M | -7.41%271.67M | 7.85%308.7M |
-accounts payable | -15.88%199.52M | -15.88%199.52M | -4.88%224.31M | 38.71%234.93M | 20.32%244.82M | 22.81%237.18M | 22.81%237.18M | 24.99%235.81M | -3.52%169.37M | 12.04%203.48M |
-Total tax payable | -43.64%8.64M | -43.64%8.64M | 27.40%17.41M | 7.43%14.37M | 15.64%21.48M | 25.52%15.32M | 25.52%15.32M | -0.08%13.66M | -6.07%13.37M | 30.30%18.58M |
-Other payable | 51.85%135.8M | 51.85%135.8M | 37.79%106.94M | 12.01%99.61M | -10.95%77.17M | -21.23%89.43M | -21.23%89.43M | -21.88%77.61M | -14.19%88.93M | -4.13%86.65M |
Current accrued expenses | -19.45%14.66M | -19.45%14.66M | -9.60%16.22M | 2.70%17.85M | 1.01%17.83M | -1.10%18.2M | -1.10%18.2M | -0.81%17.94M | -14.39%17.38M | -19.86%17.65M |
Current deferred liabilities | 29.97%124.21M | 29.97%124.21M | 23.53%136.54M | 16.91%140.34M | 10.40%131.16M | 15.40%95.57M | 15.40%95.57M | 9.15%110.53M | -7.75%120.04M | -8.89%118.81M |
Other current liabilities | 26.91%54.41M | 26.91%54.41M | 17.08%54.51M | 1.40%52.83M | -21.83%44.1M | -47.24%42.87M | -47.24%42.87M | -37.69%46.56M | -26.12%52.1M | -20.43%56.41M |
Current liabilities | 7.75%537.24M | 7.75%537.24M | 10.72%555.92M | 21.41%559.92M | 6.98%536.56M | -0.55%498.57M | -0.55%498.57M | 1.28%502.12M | -10.34%461.19M | -44.86%501.57M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -1.89%487.48M | -1.89%487.48M | -2.37%487.27M | -2.36%489.61M | -2.32%493.39M | -2.10%496.9M | -2.10%496.9M | -1.90%499.09M | -7.45%501.45M | -10.18%505.13M |
-Long term debt | 0.51%454.83M | 0.51%454.83M | 0.51%454.25M | 0.51%453.67M | 0.51%453.09M | 0.51%452.53M | 0.51%452.53M | 0.52%451.95M | -5.78%451.37M | -9.21%450.8M |
-Long term capital lease obligation | -26.40%32.66M | -26.40%32.66M | -29.96%33.02M | -28.23%35.94M | -25.84%40.29M | -22.58%44.37M | -22.58%44.37M | -20.29%47.15M | -20.23%50.08M | -17.45%54.33M |
Non current deferred liabilities | -16.33%697K | -16.33%697K | -52.23%823K | -53.87%853K | -56.60%849K | -58.35%833K | -58.35%833K | -3.85%1.72M | 0.93%1.85M | 8.31%1.96M |
Non current accrued expenses | 0.08%7.5M | 0.08%7.5M | -3.37%7.26M | -32.58%7.64M | -46.89%7M | -44.95%7.5M | -44.95%7.5M | -54.72%7.52M | -28.79%11.33M | -23.84%13.18M |
Employee benefits | 10.46%63.89M | 10.46%63.89M | -18.33%58.08M | -22.81%59.74M | -27.83%59.13M | -34.17%57.84M | -34.17%57.84M | -38.04%71.11M | -33.66%77.4M | -28.91%81.93M |
Other non current liabilities | 40.95%176.03M | 40.95%176.03M | 22.26%144.32M | 25.32%151.99M | 19.76%154.85M | -9.94%124.89M | -9.94%124.89M | 38.48%118.05M | 24.60%121.28M | 28.64%129.3M |
Total non current liabilities | 6.93%735.6M | 6.93%735.6M | 0.04%697.76M | -0.49%709.83M | -2.23%715.22M | -8.24%687.95M | -8.24%687.95M | -4.08%697.49M | -7.79%713.31M | -8.25%731.5M |
Total liabilities | 7.27%1.27B | 7.27%1.27B | 4.51%1.25B | 8.11%1.27B | 1.52%1.25B | -5.16%1.19B | -5.16%1.19B | -1.91%1.2B | -8.81%1.17B | -27.76%1.23B |
Shareholders'equity | ||||||||||
Share capital | 1.79%1.82B | 1.79%1.82B | 1.58%1.81B | 1.48%1.8B | 1.47%1.8B | 0.49%1.79B | 0.49%1.79B | 0.06%1.78B | 0.12%1.78B | 0.09%1.77B |
-common stock | 1.79%1.82B | 1.79%1.82B | 1.58%1.81B | 1.48%1.8B | 1.47%1.8B | 0.49%1.79B | 0.49%1.79B | 0.06%1.78B | 0.12%1.78B | 0.09%1.77B |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 18.45%-428.41M | 18.45%-428.41M | 13.65%-472.8M | 7.01%-512.97M | -4.37%-537.17M | -1.89%-525.33M | -1.89%-525.33M | -19.88%-547.54M | -21.28%-551.66M | -22.04%-514.69M |
Gains losses not affecting retained earnings | 14.24%-81.19M | 14.24%-81.19M | 28.90%-100.84M | 25.91%-85.72M | 8.11%-87.56M | 36.07%-94.67M | 36.07%-94.67M | 6.54%-141.82M | 20.30%-115.71M | 36.61%-95.28M |
Total stockholders'equity | 12.19%1.31B | 12.19%1.31B | 13.16%1.24B | 8.56%1.21B | 0.97%1.17B | 4.69%1.17B | 4.69%1.17B | -6.80%1.09B | -5.54%1.11B | -3.04%1.16B |
Noncontrolling interests | -11.10%20.52M | -11.10%20.52M | -14.33%20M | 3.36%23.76M | -14.29%22.86M | -13.49%23.08M | -13.49%23.08M | -11.03%23.35M | -9.42%22.99M | 7.98%26.67M |
Total equity | 11.74%1.33B | 11.74%1.33B | 12.58%1.26B | 8.45%1.23B | 0.62%1.19B | 4.27%1.19B | 4.27%1.19B | -6.89%1.12B | -5.63%1.13B | -2.82%1.19B |
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