(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 | -50.09%267M | -50.09%267M | -71.89%260M | -49.64%278M | -65.54%204M | -5.64%535M | -5.64%535M | 362.50%925M | 230.54%552M | 76.72%592M |
-Cash and cash equivalents | -50.09%267M | -50.09%267M | -71.89%260M | -49.64%278M | -65.54%204M | -5.64%535M | -5.64%535M | 362.50%925M | 230.54%552M | 76.72%592M |
Receivables | -8.93%1.52B | -8.93%1.52B | -13.61%1.41B | -1.63%1.45B | 18.26%1.61B | 30.93%1.67B | 30.93%1.67B | 29.34%1.63B | 26.59%1.47B | 18.19%1.36B |
-Accounts receivable | -7.82%1.37B | -7.82%1.37B | -13.11%1.28B | -1.13%1.31B | 19.52%1.45B | 29.27%1.48B | 29.27%1.48B | 29.35%1.47B | 23.35%1.33B | 13.99%1.21B |
-Taxes receivable | -5.88%16M | -5.88%16M | -6.67%14M | 0.00%15M | 6.25%17M | 21.43%17M | 21.43%17M | 7.14%15M | 25.00%15M | 60.00%16M |
-Other receivables | -19.16%135M | -19.16%135M | -19.44%116M | -6.92%121M | 7.81%138M | 49.11%167M | 49.11%167M | 32.11%144M | 73.33%130M | 72.97%128M |
Inventory | -13.09%1.14B | -13.09%1.14B | -6.26%1.35B | 11.70%1.38B | 33.11%1.39B | 46.98%1.31B | 46.98%1.31B | 47.94%1.44B | 38.13%1.24B | 24.26%1.05B |
Prepaid assets | 217.65%216M | 217.65%216M | 80.00%99M | -1.34%147M | 170.00%54M | 300.00%68M | 300.00%68M | 139.13%55M | 727.78%149M | 33.33%20M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%3M | -33.33%2M | -85.71%2M |
Other current assets | 17.39%216M | 17.39%216M | 13.45%253M | 21.07%293M | 17.97%302M | 15.00%184M | 15.00%184M | 16.75%223M | -6.92%242M | 4.92%256M |
Total current assets | -11.28%3.38B | -11.28%3.38B | -21.25%3.41B | -5.33%3.57B | 2.75%3.59B | 24.44%3.8B | 24.44%3.8B | 54.30%4.33B | 44.15%3.77B | 30.96%3.49B |
Non current assets | ||||||||||
Net PPE | 6.02%3.58B | 6.02%3.58B | 2.56%3.4B | 2.53%3.36B | 3.91%3.37B | 6.47%3.37B | 6.47%3.37B | 8.62%3.32B | 6.75%3.28B | 4.98%3.25B |
-Gross PPE | 10.27%5.54B | 10.27%5.54B | 2.56%3.4B | 2.53%3.36B | 3.91%3.37B | 11.23%5.02B | 11.23%5.02B | 8.62%3.32B | 6.75%3.28B | 4.98%3.25B |
-Accumulated depreciation | -18.96%-1.96B | -18.96%-1.96B | ---- | ---- | ---- | -22.39%-1.65B | -22.39%-1.65B | ---- | ---- | ---- |
Goodwill and other intangible assets | 0.54%43.49B | 0.54%43.49B | 0.05%43.35B | -0.91%43.54B | -1.68%43.39B | -1.78%43.26B | -1.78%43.26B | -1.71%43.32B | -0.72%43.94B | -0.06%44.13B |
-Goodwill | 0.65%20.2B | 0.65%20.2B | 0.49%20.12B | 0.15%20.19B | -0.62%20.12B | -0.55%20.07B | -0.55%20.07B | -0.84%20.02B | -0.54%20.16B | 0.17%20.24B |
-Other intangible assets | 0.45%23.29B | 0.45%23.29B | -0.33%23.22B | -1.81%23.34B | -2.58%23.27B | -2.82%23.18B | -2.82%23.18B | -2.45%23.3B | -0.87%23.77B | -0.25%23.89B |
Investments and advances | 38.80%1.46B | 38.80%1.46B | 1,050.00%1.4B | 772.80%1.09B | 1,236.25%1.07B | 1,078.65%1.05B | 1,078.65%1.05B | -3.94%122M | -4.58%125M | -38.93%80M |
Financial assets | -97.86%3M | -97.86%3M | -93.75%8M | -48.91%47M | -33.90%39M | 4,566.67%140M | 4,566.67%140M | 611.11%128M | 142.11%92M | -50.42%59M |
Non current deferred assets | -11.43%31M | -11.43%31M | -13.51%32M | -13.51%32M | -7.89%35M | -16.67%35M | -16.67%35M | -7.50%37M | -9.76%37M | -13.64%38M |
Other non current assets | 10.44%201M | 10.44%201M | -11.05%169M | -13.61%165M | -15.50%169M | -9.90%182M | -9.90%182M | -4.52%190M | -2.05%191M | 2.56%200M |
Total non current assets | 1.50%48.76B | 1.50%48.76B | 2.64%48.36B | 1.20%48.23B | 0.67%48.07B | 1.03%48.03B | 1.03%48.03B | -0.87%47.12B | -0.15%47.66B | 0.03%47.75B |
Total assets | 0.57%52.13B | 0.57%52.13B | 0.63%51.76B | 0.73%51.8B | 0.81%51.66B | 2.45%51.84B | 2.45%51.84B | 2.21%51.44B | 2.15%51.43B | 1.67%51.24B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -29.22%4.04B | -29.22%4.04B | -20.98%4.56B | -5.65%5.07B | 5.29%5.48B | 17.34%5.71B | 17.34%5.71B | 28.30%5.77B | 22.28%5.38B | 20.56%5.2B |
-accounts payable | -30.91%3.6B | -30.91%3.6B | -22.60%4.09B | -7.05%4.6B | 9.69%4.95B | 20.62%5.21B | 20.62%5.21B | 29.76%5.28B | 24.50%4.95B | 16.51%4.51B |
-Total tax payable | -66.67%29M | -66.67%29M | -16.95%49M | 277.78%68M | -60.99%110M | -39.58%87M | -39.58%87M | 247.06%59M | 38.46%18M | 347.62%282M |
-Dividends payable | 6.41%299M | 6.41%299M | 5.63%300M | 5.28%279M | 6.02%282M | 6.04%281M | 6.04%281M | 5.97%284M | 0.00%265M | 14.66%266M |
-Other payable | -14.60%117M | -14.60%117M | -15.86%122M | -13.10%126M | -4.20%137M | -3.52%137M | -3.52%137M | 2.11%145M | 0.69%145M | -3.38%143M |
Current accrued expenses | 15.22%984M | 15.22%984M | 0.23%881M | 0.35%850M | 5.14%880M | 0.47%854M | 0.47%854M | 0.92%879M | 8.59%847M | 4.63%837M |
Current provisions | -5.66%50M | -5.66%50M | -17.74%51M | -6.12%46M | 0.00%39M | 60.61%53M | 60.61%53M | 58.97%62M | 8.89%49M | -2.50%39M |
Current debt and capital lease obligation | 217.98%3.47B | 217.98%3.47B | 1,465.63%3.01B | 1,434.05%2.84B | 1,342.53%2.51B | 137.47%1.09B | 137.47%1.09B | -83.02%192M | -87.29%185M | -90.74%174M |
-Current debt | 262.68%3.25B | 262.68%3.25B | --2.8B | --2.64B | --2.31B | 194.41%895M | 194.41%895M | ---- | ---- | ---- |
-Current capital lease obligation | 12.82%220M | 12.82%220M | 8.33%208M | 9.73%203M | 14.94%200M | 25.81%195M | 25.81%195M | 44.36%192M | 39.10%185M | 34.88%174M |
Other current liabilities | 36.07%166M | 36.07%166M | -11.43%124M | 23.91%114M | 111.11%95M | 148.98%122M | 148.98%122M | 218.18%140M | 109.09%92M | 4.65%45M |
Current liabilities | 10.40%8.92B | 10.40%8.92B | 21.86%8.81B | 33.94%9.06B | 41.55%9.13B | 24.53%8.08B | 24.53%8.08B | 6.45%7.23B | -2.26%6.76B | -10.75%6.45B |
Non current liabilities | ||||||||||
Long term provisions | 23.19%85M | 23.19%85M | 31.82%87M | 2.94%70M | 4.48%70M | -8.00%69M | -8.00%69M | -10.81%66M | -9.33%68M | -9.46%67M |
Long term debt and capital lease obligation | -9.09%11.36B | -9.09%11.36B | -12.30%11.35B | -12.46%11.33B | -12.25%11.35B | -2.45%12.49B | -2.45%12.49B | 0.75%12.94B | 0.69%12.94B | 0.72%12.93B |
-Long term debt | -10.18%9.95B | -10.18%9.95B | -14.02%9.94B | -14.03%9.93B | -14.29%9.93B | -4.37%11.07B | -4.37%11.07B | -1.42%11.56B | -1.42%11.56B | -1.12%11.58B |
-Long term capital lease obligation | -0.56%1.41B | -0.56%1.41B | 2.10%1.41B | 0.65%1.39B | 5.26%1.42B | 15.62%1.42B | 15.62%1.42B | 23.48%1.38B | 22.59%1.38B | 19.79%1.35B |
Non current deferred liabilities | 0.40%5.79B | 0.40%5.79B | -0.54%5.74B | -4.49%5.77B | -5.27%5.77B | -4.31%5.77B | -4.31%5.77B | -3.44%5.78B | 0.40%6.04B | 0.41%6.09B |
Employee benefits | -5.41%35M | -5.41%35M | -26.83%30M | -4.76%40M | -7.32%38M | -7.50%37M | -7.50%37M | 7.89%41M | 7.69%42M | 7.89%41M |
Derivative product liabilities | 3.08%201M | 3.08%201M | 41.51%300M | 48.09%194M | 32.63%126M | 36.36%195M | 36.36%195M | 85.96%212M | 1.55%131M | 493.75%95M |
Other non current liabilities | -8.22%67M | -8.22%67M | 5.48%77M | 39.29%78M | 35.71%76M | 55.32%73M | 55.32%73M | -8.75%73M | -25.33%56M | -20.00%56M |
Total non current liabilities | -5.89%17.54B | -5.89%17.54B | -7.96%17.59B | -9.33%17.48B | -9.61%17.43B | -2.64%18.64B | -2.64%18.64B | -0.13%19.11B | 0.48%19.28B | 0.93%19.29B |
Total liabilities | -0.97%26.45B | -0.97%26.45B | 0.23%26.4B | 1.91%26.53B | 3.21%26.56B | 4.24%26.71B | 4.24%26.71B | 1.60%26.34B | -0.25%26.04B | -2.27%25.73B |
Shareholders'equity | ||||||||||
Share capital | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M |
-common stock | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M | 0.00%14M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 28.82%4.56B | 28.82%4.56B | 23.70%4.17B | 13.74%3.95B | 5.86%3.72B | 10.63%3.54B | 10.63%3.54B | 28.46%3.37B | 47.26%3.47B | 61.82%3.52B |
Paid-in capital | -3.06%20.79B | -3.06%20.79B | -3.29%21.01B | -3.19%21.01B | -2.55%21.21B | -1.57%21.44B | -1.57%21.44B | -0.16%21.73B | -0.19%21.7B | 0.21%21.76B |
Gains losses not affecting retained earnings | 144.19%315M | 144.19%315M | 2,000.00%171M | 44.88%297M | -27.91%155M | 596.15%129M | 596.15%129M | -250.00%-9M | 60.16%205M | 31.10%215M |
Total stockholders'equity | 2.19%25.68B | 2.19%25.68B | 1.04%25.36B | -0.48%25.27B | -1.60%25.1B | 0.62%25.13B | 0.62%25.13B | 2.86%25.1B | 4.74%25.39B | 5.99%25.51B |
Noncontrolling interests | --0 | --0 | --0 | ---1M | ---1M | ---1M | ---1M | ---1M | --0 | --0 |
Total equity | 2.19%25.68B | 2.19%25.68B | 1.05%25.36B | -0.49%25.27B | -1.60%25.1B | 0.61%25.13B | 0.61%25.13B | 2.85%25.1B | 4.74%25.39B | 5.98%25.51B |
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