(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 | 50.42%1.07B | 50.42%1.07B | 27.91%990M | 4.89%922M | -11.81%1.14B | -53.63%708M | -53.63%708M | -61.05%774M | -57.29%879M | -47.83%1.3B |
-Cash and cash equivalents | 50.42%1.07B | 50.42%1.07B | 27.91%990M | 4.89%922M | -11.81%1.14B | -53.63%708M | -53.63%708M | -61.05%774M | -57.29%879M | -47.83%1.3B |
Receivables | -0.67%3.25B | -0.67%3.25B | 4.35%3.16B | 3.44%3.22B | 2.40%3.2B | 11.25%3.27B | 11.25%3.27B | 11.07%3.03B | 11.59%3.11B | 17.43%3.13B |
-Accounts receivable | -1.51%3.12B | -1.51%3.12B | 4.35%3.16B | 3.44%3.22B | 2.40%3.2B | 11.65%3.17B | 11.65%3.17B | 11.07%3.03B | 11.59%3.11B | 17.43%3.13B |
-Taxes receivable | 25.49%128M | 25.49%128M | ---- | ---- | ---- | 0.00%102M | 0.00%102M | ---- | ---- | ---- |
Inventory | -16.89%1.71B | -16.89%1.71B | -10.36%1.8B | -2.73%1.92B | 6.21%2B | 21.25%2.05B | 21.25%2.05B | 31.69%2.01B | 41.07%1.98B | 45.74%1.88B |
Prepaid assets | 5.77%55M | 5.77%55M | ---- | ---- | ---- | -26.76%52M | -26.76%52M | ---- | ---- | ---- |
Other current assets | -10.29%157M | -10.29%157M | 19.57%336M | 13.11%345M | -11.41%334M | 25.00%175M | 25.00%175M | -16.62%281M | 15.09%305M | 41.73%377M |
Total current assets | -0.56%6.24B | -0.56%6.24B | 1.48%6.29B | 0.52%6.4B | 0.09%6.69B | -1.63%6.27B | -1.63%6.27B | -5.79%6.2B | -2.12%6.37B | -0.33%6.68B |
Non current assets | ||||||||||
Net PPE | 7.96%2.22B | 7.96%2.22B | 11.67%1.9B | 9.50%1.9B | 5.01%1.89B | 1.43%2.06B | 1.43%2.06B | -2.24%1.71B | -1.75%1.74B | 2.81%1.8B |
-Gross PPE | 5.62%6.3B | 5.62%6.3B | ---- | ---- | ---- | 0.71%5.96B | 0.71%5.96B | ---- | ---- | ---- |
-Accumulated depreciation | -4.38%-4.08B | -4.38%-4.08B | ---- | ---- | ---- | -0.33%-3.9B | -0.33%-3.9B | ---- | ---- | ---- |
Goodwill and other intangible assets | -1.17%5.57B | -1.17%5.57B | -0.85%5.51B | -1.88%5.6B | -4.44%5.62B | -5.14%5.63B | -5.14%5.63B | 4.99%5.56B | 6.10%5.7B | 9.37%5.88B |
-Goodwill | 0.93%4.91B | 0.93%4.91B | 1.45%4.83B | 0.35%4.89B | -2.48%4.88B | -2.03%4.86B | -2.03%4.86B | 3.23%4.76B | 4.55%4.87B | 8.12%5.01B |
-Other intangible assets | -14.45%657M | -14.45%657M | -14.54%682M | -14.90%708M | -15.66%738M | -20.99%768M | -20.99%768M | 16.84%798M | 16.20%832M | 17.14%875M |
Non current deferred assets | -3.04%479M | -3.04%479M | 1.56%455M | 0.40%500M | -7.88%503M | -10.51%494M | -10.51%494M | -22.76%448M | -18.76%498M | 5.20%546M |
Defined pension benefit | -3.19%243M | -3.19%243M | ---- | ---- | ---- | -46.02%251M | -46.02%251M | ---- | ---- | ---- |
Other non current assets | 7.83%771M | 7.83%771M | -6.21%1.24B | -7.87%1.25B | -11.38%1.22B | -0.42%715M | -0.42%715M | -0.23%1.32B | 3.19%1.36B | 4.94%1.38B |
Total non current assets | 1.43%9.28B | 1.43%9.28B | 0.85%9.11B | -0.51%9.25B | -3.86%9.23B | -5.68%9.15B | -5.68%9.15B | 1.01%9.03B | 2.47%9.3B | 7.20%9.6B |
Total assets | 0.62%15.52B | 0.62%15.52B | 1.11%15.4B | -0.09%15.65B | -2.24%15.92B | -4.07%15.42B | -4.07%15.42B | -1.88%15.23B | 0.55%15.67B | 3.98%16.29B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 4.03%1.19B | 4.03%1.19B | 2.60%1.15B | -3.14%1.14B | -4.31%1.22B | 9.29%1.14B | 9.29%1.14B | 9.72%1.12B | 12.96%1.18B | 19.36%1.28B |
-accounts payable | -2.19%581M | -2.19%581M | -6.15%580M | -13.11%590M | -13.94%599M | 1.54%594M | 1.54%594M | 9.38%618M | 11.86%679M | 18.17%696M |
-Total tax payable | 27.21%187M | 27.21%187M | 49.48%145M | 28.33%154M | 12.00%224M | 90.91%147M | 90.91%147M | 38.57%97M | 55.84%120M | 66.67%200M |
-Dividends payable | 4.75%419M | 4.75%419M | 4.73%421M | 4.76%396M | 4.74%398M | 4.71%400M | 4.71%400M | 4.96%402M | 5.59%378M | 5.56%380M |
Current accrued expenses | -3.21%755M | -3.21%755M | 1.86%1.59B | 4.03%1.63B | -2.40%1.5B | 8.48%780M | 8.48%780M | 11.44%1.56B | 17.80%1.56B | 22.20%1.54B |
Current debt and capital lease obligation | 14.47%1.88B | 14.47%1.88B | -26.07%1.25B | -16.39%1.28B | 175.70%2.87B | 96.07%1.65B | 96.07%1.65B | 191.54%1.69B | 157.60%1.53B | 197.43%1.04B |
-Current debt | 14.78%1.83B | 14.78%1.83B | -26.07%1.25B | -16.39%1.28B | 175.70%2.87B | 104.37%1.59B | 104.37%1.59B | 191.54%1.69B | 157.60%1.53B | 197.43%1.04B |
-Current capital lease obligation | 5.45%58M | 5.45%58M | ---- | ---- | ---- | -9.84%55M | -9.84%55M | ---- | ---- | ---- |
Current deferred liabilities | -7.49%395M | -7.49%395M | ---- | ---- | ---- | 8.38%427M | 8.38%427M | ---- | ---- | ---- |
Other current liabilities | ---- | ---- | ---- | ---- | --1M | --1M | --1M | --28M | --30M | ---- |
Current liabilities | 4.82%4.68B | 4.82%4.68B | -9.34%3.98B | -5.92%4.04B | 45.05%5.6B | 28.53%4.46B | 28.53%4.46B | 46.60%4.39B | 45.07%4.29B | 43.96%3.86B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 2.90%6.49B | 2.90%6.49B | 14.78%6.82B | 13.61%6.95B | -19.17%5.51B | -10.48%6.3B | -10.48%6.3B | -14.80%5.94B | -13.34%6.12B | -10.29%6.82B |
-Long term debt | 2.69%6.34B | 2.69%6.34B | 14.78%6.82B | 13.61%6.95B | -19.17%5.51B | -10.65%6.17B | -10.65%6.17B | -14.80%5.94B | -13.34%6.12B | -10.29%6.82B |
-Long term capital lease obligation | 12.98%148M | 12.98%148M | ---- | ---- | ---- | -1.50%131M | -1.50%131M | ---- | ---- | ---- |
Non current deferred liabilities | -32.64%326M | -32.64%326M | -29.16%464M | -28.64%451M | -23.92%477M | -25.99%484M | -25.99%484M | 3.48%655M | 2.43%632M | -1.57%627M |
Employee benefits | 1.96%312M | 1.96%312M | ---- | ---- | ---- | -20.10%306M | -20.10%306M | ---- | ---- | ---- |
Other non current liabilities | 9.49%554M | 9.49%554M | 2.52%976M | -0.31%969M | -7.04%964M | -5.77%506M | -5.77%506M | -10.02%952M | -8.39%972M | -1.98%1.04B |
Total non current liabilities | -0.55%7.83B | -0.55%7.83B | 7.53%8.41B | 6.57%8.52B | -18.34%7.22B | -12.34%7.87B | -12.34%7.87B | -13.38%7.82B | -12.16%7.99B | -8.87%8.85B |
Total liabilities | 1.39%12.51B | 1.39%12.51B | 1.47%12.39B | 2.21%12.56B | 0.91%12.82B | -0.95%12.33B | -0.95%12.33B | 1.56%12.21B | 1.89%12.29B | 2.56%12.7B |
Shareholders'equity | ||||||||||
Share capital | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M |
-common stock | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M |
Retained earnings | 5.13%27.12B | 5.13%27.12B | 6.05%26.82B | 6.03%26.47B | 6.13%26.12B | 6.06%25.8B | 6.06%25.8B | 4.95%25.29B | 4.72%24.97B | 5.05%24.61B |
Paid-in capital | 5.80%1.59B | 5.80%1.59B | 6.09%1.57B | 5.87%1.55B | 5.46%1.53B | 4.82%1.5B | 4.82%1.5B | 4.45%1.48B | 4.42%1.46B | 5.01%1.45B |
Less: Treasury stock | 6.67%23.87B | 6.67%23.87B | 7.36%23.49B | 8.11%23.12B | 8.26%22.74B | 8.44%22.38B | 8.44%22.38B | 7.32%21.88B | 6.17%21.38B | 5.58%21.01B |
Gains losses not affecting retained earnings | 0.38%-1.83B | 0.38%-1.83B | -1.06%-1.9B | -8.53%-1.82B | -22.64%-1.8B | -22.57%-1.84B | -22.57%-1.84B | -14.90%-1.88B | -5.47%-1.68B | 10.20%-1.47B |
Total stockholders'equity | -2.46%3.01B | -2.46%3.01B | -0.33%3B | -8.44%3.09B | -13.43%3.1B | -14.81%3.09B | -14.81%3.09B | -13.72%3.01B | -4.03%3.38B | 9.38%3.58B |
Noncontrolling interests | 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 | -50.00%1M |
Total equity | -2.46%3.01B | -2.46%3.01B | -0.33%3B | -8.43%3.09B | -13.43%3.1B | -14.81%3.09B | -14.81%3.09B | -13.71%3.01B | -4.03%3.38B | 9.34%3.58B |
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