(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 | 17.51%255M | 17.51%255M | 13.89%246M | -22.84%223M | -27.18%225M | -40.06%217M | -40.06%217M | -43.16%216M | -26.84%289M | -22.94%309M |
-Cash and cash equivalents | 17.51%255M | 17.51%255M | 13.89%246M | -22.84%223M | -27.18%225M | -40.06%217M | -40.06%217M | -43.16%216M | -26.84%289M | -22.94%309M |
Receivables | 10.17%195M | 10.17%195M | 16.46%191M | -15.71%161M | -8.24%167M | 1.14%177M | 1.14%177M | -1.80%164M | 10.40%191M | 10.30%182M |
-Accounts receivable | 10.17%195M | 10.17%195M | 16.46%191M | -15.71%161M | -8.24%167M | 1.14%177M | 1.14%177M | -1.80%164M | 10.40%191M | 10.30%182M |
Inventory | -8.44%217M | -8.44%217M | -12.45%239M | -3.82%252M | 1.62%251M | 8.22%237M | 8.22%237M | 13.75%273M | 11.97%262M | 10.27%247M |
Other current assets | -6.25%45M | -6.25%45M | -22.73%34M | -18.18%36M | -16.00%42M | -2.04%48M | -2.04%48M | -6.38%44M | 0.00%44M | 19.05%50M |
Total current assets | 4.55%712M | 4.55%712M | 1.86%712M | -14.72%672M | -13.04%687M | -15.61%681M | -15.61%681M | -16.39%699M | -7.08%788M | -5.28%790M |
Non current assets | ||||||||||
Net PPE | 3.11%199M | 3.11%199M | 3.19%194M | 1.60%191M | -0.52%191M | 3.21%193M | 3.21%193M | 1.08%188M | -4.57%188M | 1.05%192M |
-Gross PPE | 4.04%669M | 4.04%669M | 3.82%652M | 3.65%654M | 1.57%648M | 2.39%643M | 2.39%643M | 0.32%628M | -0.63%631M | 2.74%638M |
-Accumulated depreciation | -4.44%-470M | -4.44%-470M | -4.09%-458M | -4.51%-463M | -2.47%-457M | -2.04%-450M | -2.04%-450M | 0.00%-440M | -1.14%-443M | -3.48%-446M |
Goodwill and other intangible assets | -10.00%36M | -10.00%36M | -11.90%37M | -13.64%38M | -11.36%39M | -11.11%40M | -11.11%40M | -10.64%42M | -8.33%44M | -12.00%44M |
-Goodwill | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M |
-Other intangible assets | -14.29%24M | -14.29%24M | -16.67%25M | -18.75%26M | -15.63%27M | -15.15%28M | -15.15%28M | -14.29%30M | -11.11%32M | -15.79%32M |
Investments and advances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --25M | ---- | ---- |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -14.29%24M | ---- | ---- |
Defined pension benefit | -1.38%1.22B | -1.38%1.22B | 1.17%1.21B | -0.17%1.18B | 20.69%1.27B | 20.65%1.23B | 20.65%1.23B | 245.24%1.2B | 270.22%1.18B | 261.72%1.05B |
Other non current assets | 39.13%192M | 39.13%192M | 143.37%202M | 30.56%141M | 24.11%139M | 72.50%138M | 72.50%138M | -8.79%83M | 16.13%108M | 16.67%112M |
Total non current assets | 2.43%1.64B | 2.43%1.64B | 5.45%1.65B | 1.84%1.55B | 17.04%1.64B | 17.68%1.6B | 17.68%1.6B | 123.18%1.56B | 121.72%1.52B | 113.28%1.4B |
Total assets | 3.06%2.36B | 3.06%2.36B | 4.34%2.36B | -3.81%2.22B | 6.17%2.32B | 5.25%2.29B | 5.25%2.29B | 47.17%2.26B | 50.52%2.31B | 46.88%2.19B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -6.67%126M | -6.67%126M | -15.65%124M | -23.21%129M | -23.63%139M | -12.34%135M | -12.34%135M | -2.65%147M | 15.86%168M | 29.08%182M |
-accounts payable | -6.72%125M | -6.72%125M | -15.65%124M | -23.21%129M | -23.63%139M | -12.42%134M | -12.42%134M | -2.65%147M | 15.86%168M | 29.08%182M |
-Dividends payable | 0.00%1M | 0.00%1M | ---- | ---- | ---- | 0.00%1M | 0.00%1M | ---- | ---- | ---- |
Current accrued expenses | 50.00%9M | 50.00%9M | ---- | ---- | ---- | 20.00%6M | 20.00%6M | ---- | ---- | ---- |
Current debt and capital lease obligation | -12.50%14M | -12.50%14M | 7.69%14M | 15.38%15M | 23.08%16M | 14.29%16M | 14.29%16M | -35.00%13M | -35.00%13M | -35.00%13M |
-Current debt | 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 | 0.00%1M |
-Current capital lease obligation | -13.33%13M | -13.33%13M | 8.33%13M | 16.67%14M | 25.00%15M | 15.38%15M | 15.38%15M | -36.84%12M | -36.84%12M | -36.84%12M |
Current deferred liabilities | -7.50%37M | -7.50%37M | ---- | ---- | ---- | -6.98%40M | -6.98%40M | ---- | ---- | ---- |
Other current liabilities | -1.92%51M | -1.92%51M | -2.92%133M | 8.03%148M | 0.72%140M | 0.00%52M | 0.00%52M | -2.84%137M | -4.86%137M | 3.73%139M |
Current liabilities | -3.41%283M | -3.41%283M | -8.75%271M | -8.18%292M | -11.68%295M | -5.18%293M | -5.18%293M | -4.81%297M | 2.91%318M | 13.22%334M |
Non current liabilities | ||||||||||
Long term provisions | 1.96%52M | 1.96%52M | --51M | ---- | ---- | 0.00%51M | 0.00%51M | ---- | ---- | ---- |
Long term debt and capital lease obligation | 38.62%481M | 38.62%481M | 37.07%477M | 1.44%352M | 17.11%349M | 16.44%347M | 16.44%347M | 20.00%348M | 18.84%347M | 3.83%298M |
-Long term debt | 44.76%456M | 44.76%456M | 44.55%451M | 5.19%324M | 25.00%320M | 25.00%315M | 25.00%315M | 25.30%312M | 25.20%308M | 5.35%256M |
-Long term capital lease obligation | -21.88%25M | -21.88%25M | -27.78%26M | -28.21%28M | -30.95%29M | -30.43%32M | -30.43%32M | -12.20%36M | -15.22%39M | -4.55%42M |
Non current deferred liabilities | 136.84%90M | 136.84%90M | --91M | ---- | ---- | -11.63%38M | -11.63%38M | ---- | ---- | ---- |
Employee benefits | 1.38%293M | 1.38%293M | -16.67%280M | -35.47%231M | -38.13%232M | -37.85%289M | -37.85%289M | -12.50%336M | -8.44%358M | -3.60%375M |
Derivative product liabilities | -50.00%2M | -50.00%2M | --2M | ---- | ---- | -42.86%4M | -42.86%4M | ---- | ---- | ---- |
Other non current liabilities | -31.58%13M | -31.58%13M | -89.77%18M | -7.53%172M | -13.50%173M | -9.52%19M | -9.52%19M | -16.19%176M | -15.07%186M | -9.91%200M |
Total non current liabilities | 24.47%931M | 24.47%931M | 6.86%919M | -15.26%755M | -13.63%754M | -15.48%748M | -15.48%748M | -2.71%860M | -1.22%891M | -2.78%873M |
Total liabilities | 16.62%1.21B | 16.62%1.21B | 2.85%1.19B | -13.40%1.05B | -13.09%1.05B | -12.81%1.04B | -12.81%1.04B | -3.26%1.16B | -0.17%1.21B | 1.17%1.21B |
Shareholders'equity | ||||||||||
Share capital | 3.45%210M | 3.45%210M | 3.48%208M | 4.02%207M | 3.54%205M | 3.57%203M | 3.57%203M | 3.08%201M | 3.11%199M | 3.13%198M |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Preferred stock | 3.45%210M | 3.45%210M | 3.48%208M | 4.02%207M | 3.54%205M | 3.57%203M | 3.57%203M | 3.08%201M | 3.11%199M | 3.13%198M |
Retained earnings | 13.16%-495M | 13.16%-495M | 13.34%-500M | 13.30%-502M | 10.35%-537M | 4.36%-570M | 4.36%-570M | 2.20%-577M | 3.18%-579M | 2.44%-599M |
Paid-in capital | -0.34%1.16B | -0.34%1.16B | -0.34%1.16B | -0.43%1.16B | -0.34%1.16B | -0.51%1.16B | -0.51%1.16B | -0.34%1.16B | -0.26%1.16B | -0.34%1.17B |
Less: Treasury stock | 0.00%11M | 0.00%11M | 0.00%11M | 10.00%11M | 10.00%11M | 10.00%11M | 10.00%11M | 10.00%11M | 0.00%10M | 0.00%10M |
Gains losses not affecting retained earnings | -39.18%281M | -39.18%281M | -4.59%312M | -1.53%321M | 101.33%455M | 109.05%462M | 109.05%462M | 177.49%327M | 175.99%326M | 151.25%226M |
Total stockholders'equity | -8.28%1.14B | -8.28%1.14B | 5.90%1.17B | 6.73%1.17B | 29.90%1.27B | 27.33%1.24B | 27.33%1.24B | 225.07%1.1B | 240.56%1.1B | 231.08%980M |
Total equity | -8.28%1.14B | -8.28%1.14B | 5.90%1.17B | 6.73%1.17B | 29.90%1.27B | 27.33%1.24B | 27.33%1.24B | 225.07%1.1B | 240.56%1.1B | 231.08%980M |
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