(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 | -5.88%1.81B | -5.88%1.81B | -26.05%1.61B | -22.97%1.48B | -1.49%1.92B | -45.77%1.92B | -45.77%1.92B | -35.99%2.18B | -0.72%1.92B | -4.04%1.95B |
-Cash and cash equivalents | -5.88%1.81B | -5.88%1.81B | -26.05%1.61B | -22.97%1.48B | -1.49%1.92B | -45.77%1.92B | -45.77%1.92B | -35.99%2.18B | -0.72%1.92B | -4.04%1.95B |
Receivables | 15.49%4.51B | 15.49%4.51B | 22.50%4.29B | 18.95%3.79B | 16.79%4.31B | 22.55%3.91B | 22.55%3.91B | 5.23%3.5B | 9.23%3.18B | 11.37%3.69B |
-Accounts receivable | 17.68%3.63B | 17.68%3.63B | 24.09%3.5B | 18.93%2.93B | 18.99%3.5B | 32.14%3.09B | 32.14%3.09B | 5.46%2.82B | 10.83%2.47B | 10.85%2.94B |
-Other receivables | 7.20%878M | 7.20%878M | 15.94%793M | 19.02%851M | 8.14%810M | -3.76%819M | -3.76%819M | 4.27%684M | 4.08%715M | 13.48%749M |
Inventory | 6.92%3.62B | 6.92%3.62B | 12.23%3.81B | 25.91%3.83B | 27.80%3.63B | 24.85%3.38B | 24.85%3.38B | 16.12%3.39B | 3.86%3.04B | 7.70%2.84B |
Other current assets | 100.68%1.77B | 100.68%1.77B | 115.77%1.81B | 137.34%2.53B | 146.28%2.82B | -2.22%880M | -2.22%880M | 4.23%837M | 21.41%1.07B | 32.14%1.14B |
Total current assets | 15.97%11.7B | 15.97%11.7B | 16.20%11.52B | 26.19%11.62B | 31.73%12.67B | -2.43%10.09B | -2.43%10.09B | -5.21%9.91B | 6.42%9.21B | 8.78%9.62B |
Non current assets | ||||||||||
Net PPE | 7.20%10.38B | 7.20%10.38B | 4.84%9.75B | 6.02%9.94B | 1.24%9.79B | 4.41%9.68B | 4.41%9.68B | -0.04%9.3B | -1.38%9.38B | 3.13%9.67B |
-Gross PPE | 8.77%18.37B | 8.77%18.37B | 6.00%17.38B | 5.31%17.6B | 0.80%17.23B | 1.11%16.89B | 1.11%16.89B | -3.48%16.4B | -2.55%16.72B | 2.22%17.09B |
-Accumulated depreciation | -10.89%-8B | -10.89%-8B | -7.52%-7.63B | -4.39%-7.66B | -0.23%-7.44B | 3.00%-7.21B | 3.00%-7.21B | 7.65%-7.1B | 4.00%-7.34B | -1.06%-7.42B |
Goodwill and other intangible assets | 1.33%43.73B | 1.33%43.73B | 2.59%42.78B | 7.58%43.51B | 4.75%43.41B | 7.18%43.16B | 7.18%43.16B | 3.11%41.7B | -1.27%40.44B | 2.41%41.45B |
-Goodwill | 1.90%23.9B | 1.90%23.9B | 4.11%23.31B | 7.09%23.67B | 4.36%23.6B | 6.70%23.45B | 6.70%23.45B | 1.63%22.39B | -0.75%22.1B | 3.07%22.62B |
-Other intangible assets | 0.64%19.84B | 0.64%19.84B | 0.84%19.48B | 8.18%19.84B | 5.21%19.81B | 7.76%19.71B | 7.76%19.71B | 4.89%19.31B | -1.88%18.34B | 1.63%18.83B |
Investments and advances | -33.55%3.24B | -33.55%3.24B | -32.17%3.05B | -30.29%3.25B | -35.36%3.4B | -7.75%4.88B | -7.75%4.88B | -14.63%4.5B | -16.67%4.66B | -11.17%5.26B |
Non current deferred assets | -13.74%408M | -13.74%408M | 0.21%483M | -21.60%432M | -19.61%451M | -12.57%473M | -12.57%473M | -23.85%482M | -23.79%551M | -22.62%561M |
Defined pension benefit | 2.66%1.04B | 2.66%1.04B | 2.60%1.11B | -2.89%1.11B | 1.82%1.07B | 0.69%1.02B | 0.69%1.02B | 28.64%1.08B | 42.27%1.14B | 40.97%1.05B |
Other non current assets | -52.42%886M | -52.42%886M | 103.46%2.17B | 240.41%2.17B | 402.51%2B | 401.89%1.86B | 401.89%1.86B | 184.04%1.07B | 163.90%636M | 44.20%398M |
Total non current assets | -2.26%59.69B | -2.26%59.69B | 2.10%59.35B | 6.34%60.4B | 2.98%60.12B | 7.61%61.07B | 7.61%61.07B | 2.22%58.13B | -1.76%56.8B | 1.51%58.38B |
Total assets | 0.32%71.39B | 0.32%71.39B | 4.15%70.86B | 9.11%72.03B | 7.05%72.79B | 6.06%71.16B | 6.06%71.16B | 1.07%68.04B | -0.70%66.01B | 2.48%67.99B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 10.04%8.32B | 10.04%8.32B | 13.86%7.66B | 14.04%7.74B | 8.89%7.89B | 12.36%7.56B | 12.36%7.56B | 3.73%6.73B | 6.46%6.79B | 13.64%7.24B |
-accounts payable | 10.04%8.32B | 10.04%8.32B | 13.86%7.66B | 14.04%7.74B | 8.89%7.89B | 12.36%7.56B | 12.36%7.56B | 3.73%6.73B | 6.46%6.79B | 13.64%7.24B |
Current accrued expenses | 13.21%2.68B | 13.21%2.68B | 19.75%2.7B | 17.20%2.52B | 17.43%2.67B | 13.02%2.37B | 13.02%2.37B | 12.23%2.26B | 9.41%2.15B | 6.37%2.27B |
Current debt and capital lease obligation | -6.00%2.52B | -6.00%2.52B | 92.93%3.58B | 127.91%3.08B | 168.09%3.65B | 36.70%2.68B | 36.70%2.68B | -19.26%1.85B | -31.39%1.35B | -47.06%1.36B |
-Current debt | -6.00%2.52B | -6.00%2.52B | 92.93%3.58B | 127.91%3.08B | 168.09%3.65B | 42.66%2.68B | 42.66%2.68B | -19.26%1.85B | -31.39%1.35B | -47.06%1.36B |
Other current liabilities | 36.68%4.33B | 36.68%4.33B | 49.00%3.96B | 50.23%3.85B | 41.37%3.55B | 32.17%3.17B | 32.17%3.17B | -0.93%2.66B | -15.57%2.56B | -10.49%2.51B |
Current liabilities | 13.64%19.01B | 13.64%19.01B | 32.23%18.94B | 32.58%18B | 31.40%18.53B | 19.44%16.73B | 19.44%16.73B | 0.43%14.32B | -3.60%13.58B | -3.07%14.1B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -16.09%17.42B | -16.09%17.42B | -17.00%16.88B | 1.57%18.64B | 1.12%19.06B | 15.30%20.77B | 15.30%20.77B | 11.92%20.33B | 4.65%18.35B | 8.30%18.85B |
-Long term debt | -16.61%16.89B | -16.61%16.89B | -17.16%16.41B | 1.60%18.15B | 1.16%18.56B | 16.43%20.25B | 16.43%20.25B | 11.98%19.81B | 4.78%17.86B | 8.15%18.34B |
-Long term capital lease obligation | 4.47%537M | 4.47%537M | -10.90%466M | 0.61%492M | 0.00%508M | -16.56%514M | -16.56%514M | 9.87%523M | 0.00%489M | 13.65%508M |
Non current deferred liabilities | -4.22%3.29B | -4.22%3.29B | 1.26%3.44B | -1.54%3.53B | 3.61%3.65B | -0.20%3.44B | -0.20%3.44B | 0.38%3.4B | 4.19%3.58B | 5.01%3.52B |
Employee benefits | -9.52%561M | -9.52%561M | -31.88%564M | -34.04%587M | -36.67%601M | -36.86%620M | -36.86%620M | -40.86%828M | -39.91%890M | -36.99%949M |
Other non current liabilities | 1.75%2.74B | 1.75%2.74B | -0.12%2.48B | 25.69%2.59B | 13.39%2.67B | 15.56%2.69B | 15.56%2.69B | 5.71%2.48B | -11.08%2.06B | -1.26%2.35B |
Total non current liabilities | -12.72%24.01B | -12.72%24.01B | -13.61%23.36B | 1.85%25.34B | 1.19%25.98B | 11.10%27.51B | 11.10%27.51B | 6.88%27.05B | 0.45%24.88B | 4.16%25.68B |
Total liabilities | -2.75%43.03B | -2.75%43.03B | 2.26%42.3B | 12.70%43.35B | 11.90%44.51B | 14.11%44.24B | 14.11%44.24B | 4.56%41.37B | -1.02%38.46B | 1.47%39.78B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 8.75%34.24B | 8.75%34.24B | 7.73%33.87B | 6.45%33.46B | 6.02%33.04B | 2.19%31.48B | 2.19%31.48B | 3.74%31.44B | 6.41%31.43B | 7.82%31.16B |
Paid-in capital | 0.23%32.22B | 0.23%32.22B | 0.20%32.18B | 0.19%32.15B | 0.18%32.11B | 0.14%32.14B | 0.14%32.14B | 0.16%32.12B | 0.14%32.09B | 0.14%32.05B |
Less: Treasury stock | 5.35%27.17B | 5.35%27.17B | 2.33%26.28B | 3.47%26.25B | 6.01%26.11B | 7.43%25.79B | 7.43%25.79B | 8.04%25.68B | 8.11%25.37B | 6.66%24.63B |
Gains losses not affecting retained earnings | 0.01%-10.95B | 0.01%-10.95B | -0.01%-11.23B | -0.68%-10.71B | -3.73%-10.81B | -3.04%-10.95B | -3.04%-10.95B | -3.00%-11.23B | -0.62%-10.64B | 2.99%-10.43B |
Total stockholders'equity | 5.39%28.33B | 5.39%28.33B | 7.11%28.54B | 4.13%28.65B | 0.24%28.23B | -4.90%26.88B | -4.90%26.88B | -3.82%26.64B | -0.12%27.51B | 4.01%28.16B |
Noncontrolling interests | -8.11%34M | -8.11%34M | -13.79%25M | -23.81%32M | -16.36%46M | -31.48%37M | -31.48%37M | -48.21%29M | -45.45%42M | -25.68%55M |
Total equity | 5.37%28.37B | 5.37%28.37B | 7.09%28.56B | 4.09%28.68B | 0.21%28.27B | -4.95%26.92B | -4.95%26.92B | -3.91%26.67B | -0.24%27.55B | 3.93%28.22B |
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