(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 | 57.60%3.39B | 57.60%3.39B | 91.42%2.83B | 133.49%2.47B | 0.28%1.79B | 45.24%2.15B | 45.24%2.15B | -23.28%1.48B | -30.32%1.06B | -2.72%1.79B |
-Cash and cash equivalents | 57.60%3.39B | 57.60%3.39B | 91.42%2.83B | 133.49%2.47B | 0.28%1.79B | 46.13%2.15B | 46.13%2.15B | -21.82%1.48B | -23.46%1.06B | 22.93%1.79B |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Receivables | -2.25%3.99B | -2.25%3.99B | -11.27%3.84B | -29.52%3.81B | -27.64%3.9B | -21.70%4.08B | -21.70%4.08B | -17.56%4.33B | 10.41%5.41B | 36.10%5.39B |
-Accounts receivable | -1.06%3.36B | -1.06%3.36B | -10.73%3.7B | -29.33%3.64B | -27.04%3.72B | -25.70%3.39B | -25.70%3.39B | -17.07%4.15B | 5.13%5.15B | 28.55%5.09B |
-Taxes receivable | -1.23%482M | -1.23%482M | ---- | ---- | ---- | 20.79%488M | 20.79%488M | ---- | ---- | ---- |
-Related party accounts receivable | -24.88%151M | -24.88%151M | -23.89%137M | -33.20%173M | -37.79%186M | -17.28%201M | -17.28%201M | -27.42%180M | --259M | --299M |
Inventory | -0.81%4.77B | -0.81%4.77B | -4.70%4.91B | 1.92%5.2B | 3.60%5.16B | -1.98%4.8B | -1.98%4.8B | 3.43%5.15B | 5.31%5.1B | 7.49%4.98B |
Prepaid assets | 35.48%126M | 35.48%126M | ---- | ---- | ---- | 3.33%93M | 3.33%93M | ---- | ---- | ---- |
Restricted cash | 200.00%15M | 200.00%15M | 83.33%11M | 188.89%26M | 55.56%14M | 0.00%5M | 0.00%5M | 20.00%6M | 350.00%9M | -18.18%9M |
Other current assets | -57.25%239M | -57.25%239M | 20.00%1.63B | -6.43%1.19B | 3.02%1.16B | 38.71%559M | 38.71%559M | -25.23%1.36B | -22.30%1.28B | -26.10%1.13B |
Total current assets | 11.03%13.15B | 11.03%13.15B | 7.30%13.23B | -1.18%12.69B | -9.53%12.02B | -3.04%11.85B | -3.04%11.85B | -11.85%12.33B | -0.40%12.85B | 11.09%13.29B |
Non current assets | ||||||||||
Net PPE | -0.21%17.08B | -0.21%17.08B | 0.67%16.7B | 2.22%16.97B | 2.67%17.08B | 3.70%17.11B | 3.70%17.11B | -0.20%16.59B | 2.00%16.6B | 4.91%16.63B |
-Gross PPE | 3.87%26.44B | 3.87%26.44B | 5.41%25.73B | 6.20%26.05B | 4.74%25.81B | 4.61%25.45B | 4.61%25.45B | 0.18%24.41B | 3.01%24.53B | 6.67%24.64B |
-Accumulated depreciation | -12.26%-9.36B | -12.26%-9.36B | -15.48%-9.03B | -14.54%-9.08B | -9.06%-8.73B | -6.53%-8.34B | -6.53%-8.34B | -1.01%-7.82B | -5.21%-7.92B | -10.54%-8B |
Goodwill and other intangible assets | -8.08%2.29B | -8.08%2.29B | -4.02%2.25B | -7.08%2.24B | -11.15%2.26B | -3.15%2.49B | -3.15%2.49B | -8.59%2.34B | -7.44%2.41B | -3.13%2.54B |
-Goodwill | -9.85%1.65B | -9.85%1.65B | -8.13%1.6B | -10.21%1.61B | -13.99%1.61B | -2.56%1.83B | -2.56%1.83B | -7.81%1.75B | -7.15%1.79B | -2.00%1.87B |
-Other intangible assets | -3.17%641M | -3.17%641M | 8.08%642M | 1.93%633M | -3.27%651M | -4.75%662M | -4.75%662M | -10.81%594M | -8.27%621M | -6.14%673M |
Investments and advances | -9.03%3.91B | -9.03%3.91B | -7.52%4.06B | -8.63%4.15B | -10.06%4.27B | -10.26%4.3B | -10.26%4.3B | -10.27%4.39B | -7.30%4.54B | -1.06%4.74B |
Related parties assets | -24.88%151M | -24.88%151M | -23.89%137M | -33.20%173M | -37.79%186M | -17.28%201M | -17.28%201M | -27.42%180M | --259M | --299M |
Financial assets | -71.52%45M | -71.52%45M | ---- | ---- | ---- | -43.97%158M | -43.97%158M | ---- | ---- | ---- |
Non current deferred assets | 24.84%196M | 24.84%196M | ---- | ---- | ---- | -9.77%157M | -9.77%157M | ---- | ---- | ---- |
Defined pension benefit | -20.91%87M | -20.91%87M | ---- | ---- | ---- | -14.06%110M | -14.06%110M | ---- | ---- | ---- |
Other non current assets | 25.13%249M | 25.13%249M | -24.02%642M | 0.97%623M | -2.47%631M | 139.76%199M | 139.76%199M | 40.13%845M | 7.68%617M | 26.61%647M |
Total non current assets | -2.74%23.85B | -2.74%23.85B | -2.14%23.65B | -0.78%23.99B | -1.35%24.23B | -0.02%24.52B | -0.02%24.52B | -2.08%24.16B | -0.75%24.18B | 3.28%24.56B |
Total assets | 1.75%37B | 1.75%37B | 1.05%36.88B | -0.92%36.68B | -4.22%36.26B | -1.03%36.37B | -1.03%36.37B | -5.62%36.49B | -0.63%37.02B | 5.90%37.85B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 2.68%4.14B | 2.68%4.14B | -13.46%3.57B | -26.82%3.52B | -28.76%3.57B | -17.76%4.03B | -17.76%4.03B | -1.01%4.13B | 37.87%4.81B | 52.77%5.01B |
-accounts payable | 7.98%3.35B | 7.98%3.35B | -11.03%3.12B | -26.30%3.02B | -28.53%3.03B | -10.23%3.11B | -10.23%3.11B | 0.40%3.51B | 41.05%4.1B | 56.79%4.24B |
-Total tax payable | -27.56%326M | -27.56%326M | ---- | ---- | ---- | -26.59%450M | -26.59%450M | ---- | ---- | ---- |
-Due to related parties current | -3.35%461M | -3.35%461M | -27.17%453M | -29.87%493M | -30.03%543M | -42.60%477M | -42.60%477M | -8.26%622M | 21.84%703M | 34.02%776M |
Current accrued expenses | -18.54%980M | -18.54%980M | -3.80%2.53B | -11.09%2.16B | -8.84%2.17B | 0.08%1.2B | 0.08%1.2B | -1.20%2.63B | 0.66%2.43B | 21.66%2.38B |
Current debt and capital lease obligation | 11.91%1.26B | 11.91%1.26B | 2.53%893M | 223.49%1.34B | 420.13%775M | 59.80%1.13B | 59.80%1.13B | 52.54%871M | -40.23%413M | -90.91%149M |
-Current debt | 15.11%899M | 15.11%899M | 2.53%893M | 223.49%1.34B | 420.13%775M | 112.23%781M | 112.23%781M | 52.54%871M | -40.23%413M | -90.91%149M |
-Current capital lease obligation | 4.65%360M | 4.65%360M | ---- | ---- | ---- | 2.38%344M | 2.38%344M | ---- | ---- | ---- |
Current deferred liabilities | 4.79%175M | 4.79%175M | ---- | ---- | ---- | -1.18%167M | -1.18%167M | ---- | ---- | ---- |
Other current liabilities | 156.47%595M | 156.47%595M | ---- | ---- | ---- | -7.57%232M | -7.57%232M | ---- | ---- | ---- |
Current liabilities | 5.77%7.15B | 5.77%7.15B | -8.30%7B | -8.31%7.02B | -13.61%6.51B | -6.50%6.76B | -6.50%6.76B | 3.05%7.63B | 16.04%7.65B | 9.66%7.54B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.56%11.74B | -2.56%11.74B | -2.92%11.61B | -7.27%11.71B | -5.30%12.11B | -6.55%12.05B | -6.55%12.05B | -17.31%11.96B | -14.92%12.63B | -14.68%12.79B |
-Long term debt | -1.96%10.33B | -1.96%10.33B | -2.22%10.21B | -7.11%10.28B | -5.14%10.6B | -6.28%10.54B | -6.28%10.54B | -19.31%10.45B | -17.95%11.06B | -18.93%11.18B |
-Long term capital lease obligation | -6.69%1.41B | -6.69%1.41B | -7.73%1.4B | -8.41%1.44B | -6.40%1.51B | -8.43%1.51B | -8.43%1.51B | -0.26%1.51B | 15.03%1.57B | 34.28%1.61B |
Non current deferred liabilities | 0.98%2.89B | 0.98%2.89B | 18.44%2.93B | 19.01%2.91B | 16.04%2.89B | 22.45%2.86B | 22.45%2.86B | -0.20%2.47B | -2.63%2.44B | 3.50%2.49B |
Other non current liabilities | 10.75%2.16B | 10.75%2.16B | -4.89%2B | 2.58%1.99B | -14.27%1.9B | -14.86%1.95B | -14.86%1.95B | -11.62%2.11B | -27.02%1.94B | -13.27%2.22B |
Total non current liabilities | -0.42%16.79B | -0.42%16.79B | 0.02%16.54B | -2.37%16.61B | -3.40%16.89B | -3.78%16.86B | -3.78%16.86B | -14.42%16.54B | -14.99%17.01B | -12.31%17.49B |
Total liabilities | 1.35%23.94B | 1.35%23.94B | -2.61%23.54B | -4.22%23.62B | -6.47%23.41B | -4.57%23.62B | -4.57%23.62B | -9.58%24.17B | -7.30%24.66B | -6.68%25.03B |
Shareholders'equity | ||||||||||
Share capital | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M |
-common stock | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M |
Retained earnings | 5.41%9.69B | 5.41%9.69B | 7.42%9.92B | 5.86%9.58B | -2.49%9.28B | 7.38%9.2B | 7.38%9.2B | 12.37%9.23B | 32.37%9.05B | 84.45%9.51B |
Paid-in capital | 0.42%6.15B | 0.42%6.15B | 0.51%6.13B | 0.56%6.11B | 0.59%6.09B | 1.24%6.12B | 1.24%6.12B | 1.16%6.1B | 1.10%6.08B | 1.05%6.06B |
Less: Treasury stock | 7.73%1.45B | 7.73%1.45B | 8.38%1.46B | 20.50%1.45B | 17.65%1.36B | 39.48%1.35B | 39.48%1.35B | 132.01%1.35B | 142.91%1.2B | 128.46%1.16B |
Gains losses not affecting retained earnings | -7.58%-1.48B | -7.58%-1.48B | 22.69%-1.4B | 22.32%-1.33B | 24.67%-1.31B | 23.90%-1.37B | 23.90%-1.37B | 3.82%-1.81B | 7.19%-1.72B | 6.92%-1.74B |
Total stockholders'equity | 2.50%12.93B | 2.50%12.93B | 8.32%13.21B | 5.73%12.93B | 0.18%12.72B | 6.38%12.62B | 6.38%12.62B | 3.31%12.19B | 16.21%12.23B | 44.30%12.7B |
Noncontrolling interests | 0.00%128M | 0.00%128M | 0.00%128M | -1.54%128M | -1.54%128M | -1.54%128M | -1.54%128M | -1.54%128M | 0.00%130M | 0.00%130M |
Total equity | 2.47%13.06B | 2.47%13.06B | 8.23%13.33B | 5.66%13.06B | 0.16%12.85B | 6.30%12.74B | 6.30%12.74B | 3.26%12.32B | 16.01%12.36B | 43.65%12.83B |
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