(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 | 255.25%1.27B | 255.25%1.27B | 377.23%647.6M | -45.41%421.5M | 20.99%229.4M | 38.54%358M | 38.54%358M | -94.30%135.7M | 1,354.05%772.1M | -39.60%189.6M |
-Cash and cash equivalents | 255.25%1.27B | 255.25%1.27B | 377.23%647.6M | -45.41%421.5M | 20.99%229.4M | 38.54%358M | 38.54%358M | -94.30%135.7M | 1,354.05%772.1M | -39.60%189.6M |
Receivables | -4.15%753.3M | -4.15%753.3M | 3.54%1.05B | -4.62%979.2M | 4.94%796.7M | 1.54%785.9M | 1.54%785.9M | 26.16%1.01B | 42.19%1.03B | 34.71%759.2M |
-Accounts receivable | -4.39%746.7M | -4.39%746.7M | 3.54%1.05B | -4.62%979.2M | 4.94%796.7M | 1.76%781M | 1.76%781M | 26.16%1.01B | 42.19%1.03B | 34.71%759.2M |
-Other receivables | 15.09%18.3M | 15.09%18.3M | ---- | ---- | ---- | 29.27%15.9M | 29.27%15.9M | ---- | ---- | ---- |
-Recievables adjustments allowances | -6.36%-11.7M | -6.36%-11.7M | ---- | ---- | ---- | -89.66%-11M | -89.66%-11M | ---- | ---- | ---- |
Inventory | 13.15%988.6M | 13.15%988.6M | 20.61%993.1M | 14.31%954.7M | 21.26%948.7M | 16.09%873.7M | 16.09%873.7M | 14.76%823.4M | 14.55%835.2M | 13.39%782.4M |
Restricted cash | -98.51%10.5M | -98.51%10.5M | --0 | --702.3M | --702.4M | 140,980.00%705.4M | 140,980.00%705.4M | 41,347.06%704.6M | --0 | --0 |
Other current assets | 8.55%87.6M | 8.55%87.6M | -9.74%83.4M | 30.33%89.8M | -44.19%75.4M | -41.48%80.7M | -41.48%80.7M | -5.91%92.4M | -27.40%68.9M | 100.74%135.1M |
Total current assets | 36.22%3.92B | 36.22%3.92B | -1.05%2.82B | 15.65%3.19B | 41.52%2.81B | 42.03%2.88B | 42.03%2.88B | -28.83%2.85B | 70.78%2.76B | 18.61%1.99B |
Non current assets | ||||||||||
Net PPE | -2.13%6.56B | -2.13%6.56B | 2.69%6.73B | 1.99%6.7B | 0.65%6.66B | -0.95%6.7B | -0.95%6.7B | 8.67%6.55B | 9.75%6.57B | 14.60%6.62B |
-Gross PPE | 0.32%11.08B | 0.32%11.08B | 5.45%11.39B | 4.95%11.24B | 4.14%11.1B | 2.30%11.04B | 2.30%11.04B | 8.46%10.8B | 9.05%10.71B | 11.72%10.66B |
-Accumulated depreciation | -4.09%-4.52B | -4.09%-4.52B | -9.70%-4.66B | -9.63%-4.55B | -9.85%-4.44B | -7.75%-4.34B | -7.75%-4.34B | -8.14%-4.25B | -7.95%-4.15B | -7.30%-4.04B |
Goodwill and other intangible assets | -9.12%4.09B | -9.12%4.09B | -0.44%4.48B | 0.88%4.48B | 1.07%4.49B | -1.36%4.5B | -1.36%4.5B | 32.32%4.5B | 33.67%4.44B | 52.23%4.44B |
-Goodwill | -7.12%3.39B | -7.12%3.39B | 0.25%3.65B | 7.32%3.65B | 7.59%3.65B | 4.44%3.65B | 4.44%3.65B | 39.45%3.64B | 30.81%3.4B | 40.51%3.39B |
-Other intangible assets | -17.70%697.7M | -17.70%697.7M | -3.38%826.8M | -20.10%833.8M | -19.98%840.8M | -20.39%847.8M | -20.39%847.8M | 8.70%855.7M | 43.94%1.04B | 108.31%1.05B |
Other non current assets | -38.94%561.3M | -38.94%561.3M | 7.34%896.5M | 13.16%873.4M | -22.34%925.5M | -11.89%919.2M | -11.89%919.2M | 132.39%835.2M | 158.21%771.8M | 312.50%1.19B |
Total non current assets | -7.52%11.21B | -7.52%11.21B | 1.83%12.1B | 2.30%12.05B | -1.43%12.08B | -2.03%12.12B | -2.03%12.12B | 21.43%11.88B | 22.65%11.78B | 36.40%12.25B |
Total assets | 0.88%15.12B | 0.88%15.12B | 1.28%14.92B | 4.84%15.25B | 4.56%14.89B | 4.17%14.99B | 4.17%14.99B | 6.84%14.73B | 29.58%14.54B | 33.61%14.24B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -9.95%396.6M | -9.95%396.6M | 7.08%419.1M | -6.13%437.6M | -17.63%354.5M | 6.22%440.4M | 6.22%440.4M | 26.79%391.4M | 56.18%466.2M | 77.78%430.4M |
-accounts payable | -10.83%343.3M | -10.83%343.3M | 2.61%342.2M | -3.56%346.9M | -21.16%302.6M | 8.09%385M | 8.09%385M | 33.77%333.5M | 47.66%359.7M | 91.90%383.8M |
-Total tax payable | -3.79%53.3M | -3.79%53.3M | 32.82%76.9M | -14.84%90.7M | 11.37%51.9M | -5.14%55.4M | -5.14%55.4M | -2.53%57.9M | 93.99%106.5M | 10.69%46.6M |
Current accrued expenses | 24.83%142.8M | 24.83%142.8M | 5.33%124.5M | 5.57%106.1M | -6.50%79.1M | -15.01%114.4M | -15.01%114.4M | 5.91%118.2M | 38.81%100.5M | 28.77%84.6M |
Current debt and capital lease obligation | -39.71%452.9M | -39.71%452.9M | -40.16%451M | 1,284.56%753.2M | 1,299.44%752.9M | 1,293.69%751.2M | 1,293.69%751.2M | 1,018.25%753.7M | -81.06%54.4M | 13.98%53.8M |
-Current debt | -42.84%399.6M | -42.84%399.6M | -42.82%399.5M | --700M | --699.6M | --699.1M | --699.1M | 3,376.12%698.7M | ---- | ---- |
-Current capital lease obligation | 2.30%53.3M | 2.30%53.3M | -6.36%51.5M | -2.21%53.2M | -0.93%53.3M | -3.34%52.1M | -3.34%52.1M | 16.28%55M | 15.50%54.4M | 13.98%53.8M |
Other current liabilities | 27.44%177.9M | 27.44%177.9M | -6.33%146.5M | 3.71%145.5M | -1.80%141.5M | -6.62%139.6M | -6.62%139.6M | 37.80%156.4M | 40.44%140.3M | 53.62%144.1M |
Current liabilities | -19.05%1.17B | -19.05%1.17B | -19.62%1.14B | 89.44%1.44B | 86.28%1.33B | 92.08%1.45B | 92.08%1.45B | 136.14%1.42B | 0.45%761.4M | 58.85%712.9M |
Non current liabilities | ||||||||||
Long term provisions | 1.43%383.1M | 1.43%383.1M | --378.4M | ---- | ---- | --377.7M | --377.7M | ---- | ---- | ---- |
Long term debt and capital lease obligation | -8.65%4.27B | -8.65%4.27B | -8.82%4.27B | -13.34%4.68B | -14.37%4.68B | -14.66%4.68B | -14.66%4.68B | -14.37%4.69B | 78.89%5.4B | 80.61%5.46B |
-Long term debt | -9.11%3.95B | -9.11%3.95B | -9.11%3.94B | -13.90%4.34B | -14.90%4.34B | -14.90%4.34B | -14.90%4.34B | -14.89%4.34B | 92.00%5.04B | 94.26%5.1B |
-Long term capital lease obligation | -2.74%326.7M | -2.74%326.7M | -5.28%330M | -5.42%337M | -6.85%337.3M | -11.47%335.9M | -11.47%335.9M | -7.32%348.4M | -9.04%356.3M | -9.27%362.1M |
Non current deferred liabilities | -4.34%874.6M | -4.34%874.6M | 3.10%913.5M | 7.39%915.8M | 3.48%921M | 2.12%914.3M | 2.12%914.3M | 9.48%886M | 8.46%852.8M | 14.45%890M |
Other non current liabilities | 1.17%389.1M | 1.17%389.1M | -50.24%385.2M | 5.53%767M | 12.47%763.9M | -42.92%384.6M | -42.92%384.6M | 42.77%774.1M | 36.69%726.8M | 41.32%679.2M |
Total non current liabilities | -7.15%5.92B | -7.15%5.92B | -6.28%5.97B | -8.97%6.38B | -10.03%6.39B | -10.24%6.38B | -10.24%6.38B | -6.66%6.37B | 61.62%7.01B | 65.68%7.1B |
Total liabilities | -9.35%7.09B | -9.35%7.09B | -8.71%7.11B | 0.67%7.82B | -1.24%7.71B | -0.44%7.82B | -0.44%7.82B | 4.90%7.79B | 52.52%7.77B | 65.03%7.81B |
Shareholders'equity | ||||||||||
Share capital | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K |
-common stock | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 22.67%4.56B | 22.67%4.56B | 20.94%4.33B | 15.55%3.96B | 20.35%3.72B | 17.63%3.72B | 17.63%3.72B | 17.53%3.58B | 21.08%3.42B | 17.36%3.09B |
Paid-in capital | 0.87%3.52B | 0.87%3.52B | 0.80%3.51B | 0.76%3.5B | 0.71%3.49B | 0.54%3.49B | 0.54%3.49B | 0.57%3.48B | 0.68%3.47B | 0.61%3.46B |
Gains losses not affecting retained earnings | -27.79%-49.2M | -27.79%-49.2M | 71.78%-35.3M | 72.13%-35.7M | 71.05%-37.4M | 60.55%-38.5M | 60.55%-38.5M | 17.37%-125.1M | 16.27%-128.1M | 16.97%-129.2M |
Total stockholders'equity | 12.03%8.03B | 12.03%8.03B | 12.50%7.8B | 9.62%7.42B | 11.61%7.18B | 9.72%7.17B | 9.72%7.17B | 9.12%6.94B | 10.51%6.77B | 8.52%6.43B |
Noncontrolling interests | 4.35%2.4M | 4.35%2.4M | 9.52%2.3M | 9.52%2.3M | 13.64%2.5M | 0.00%2.3M | 0.00%2.3M | -8.70%2.1M | -8.70%2.1M | -21.43%2.2M |
Total equity | 12.03%8.04B | 12.03%8.04B | 12.50%7.8B | 9.62%7.42B | 11.61%7.18B | 9.72%7.17B | 9.72%7.17B | 9.12%6.94B | 10.51%6.77B | 8.51%6.43B |
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