(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 | 53.76%5.99B | 53.76%5.99B | 45.25%5.21B | 44.57%4.31B | 18.16%3.97B | -18.30%3.89B | -18.30%3.89B | -37.40%3.59B | -45.75%2.98B | -34.61%3.36B |
-Cash and cash equivalents | 62.33%5.93B | 62.33%5.93B | 51.00%5.14B | 56.43%4.26B | 17.77%3.82B | -19.92%3.66B | -19.92%3.66B | -30.22%3.4B | -42.02%2.72B | -29.96%3.25B |
-Short-term investments | -77.73%53M | -77.73%53M | -60.54%73M | -78.63%56M | 29.46%145M | 18.41%238M | 18.41%238M | -78.36%185M | -67.45%262M | -77.64%112M |
Receivables | 4.94%4.86B | 4.94%4.86B | 2.75%4.85B | 0.67%4.95B | -3.68%4.64B | -2.83%4.64B | -2.83%4.64B | -3.95%4.72B | -1.54%4.91B | -0.04%4.82B |
-Accounts receivable | 4.81%4.75B | 4.81%4.75B | 2.75%4.85B | 0.67%4.95B | -3.68%4.64B | -2.75%4.53B | -2.75%4.53B | -3.95%4.72B | -1.54%4.91B | -0.04%4.82B |
-Other receivables | 10.68%114M | 10.68%114M | ---- | ---- | ---- | -6.36%103M | -6.36%103M | ---- | ---- | ---- |
Inventory | -10.24%4.82B | -10.24%4.82B | -9.80%5.07B | -6.47%5.28B | 0.30%5.31B | 7.76%5.37B | 7.76%5.37B | 13.43%5.62B | 16.58%5.65B | 18.66%5.29B |
Prepaid assets | 11.49%485M | 11.49%485M | 23.77%578M | 14.63%674M | -0.53%558M | -33.49%435M | -33.49%435M | -6.79%467M | -7.11%588M | 4.86%561M |
Other current assets | -21.99%149M | -21.99%149M | -2.39%490M | 40.73%539M | 15.22%492M | 26.49%191M | 26.49%191M | 53.99%502M | 1.59%383M | 7.29%427M |
Total current assets | 11.51%16.38B | 11.51%16.38B | 8.75%16.2B | 8.54%15.75B | 3.54%14.96B | -4.64%14.69B | -4.64%14.69B | -9.32%14.9B | -11.19%14.51B | -5.82%14.45B |
Non current assets | ||||||||||
Net PPE | -0.89%9.92B | -0.89%9.92B | -2.11%9.79B | -1.29%10.02B | -1.21%10.13B | -2.72%10.01B | -2.72%10.01B | -1.63%10B | -0.74%10.15B | 1.41%10.25B |
-Gross PPE | 2.99%27.63B | 2.99%27.63B | -1.81%26.97B | -2.07%27.27B | -3.01%27.18B | -4.43%26.83B | -4.43%26.83B | -2.08%27.47B | -0.56%27.85B | 1.62%28.02B |
-Accumulated depreciation | -5.30%-17.71B | -5.30%-17.71B | 1.63%-17.19B | 2.52%-17.25B | 4.05%-17.05B | 5.42%-16.82B | 5.42%-16.82B | 2.34%-17.47B | 0.45%-17.69B | -1.73%-17.77B |
Goodwill and other intangible assets | -1.92%17.15B | -1.92%17.15B | -2.51%17.05B | -3.98%17.34B | -5.78%17.44B | -6.84%17.49B | -6.84%17.49B | -8.09%17.48B | -6.41%18.06B | -4.35%18.51B |
-Goodwill | 1.07%12.93B | 1.07%12.93B | 0.41%12.72B | -1.49%12.87B | -3.84%12.86B | -5.16%12.79B | -5.16%12.79B | -6.83%12.67B | -4.80%13.06B | -2.09%13.37B |
-Other intangible assets | -10.07%4.23B | -10.07%4.23B | -10.20%4.32B | -10.47%4.47B | -10.82%4.59B | -11.14%4.7B | -11.14%4.7B | -11.26%4.82B | -10.39%4.99B | -9.76%5.14B |
Investments and advances | -74.77%244M | -74.77%244M | ---- | ---- | ---- | 269.08%967M | 269.08%967M | ---- | ---- | ---- |
Non current accounts receivable | -54.79%33M | -54.79%33M | ---- | ---- | ---- | 43.14%73M | 43.14%73M | ---- | ---- | ---- |
Non current deferred assets | 412.83%4.92B | 412.83%4.92B | ---- | ---- | ---- | 65.06%959M | 65.06%959M | ---- | ---- | ---- |
Defined pension benefit | 2.29%1.25B | 2.29%1.25B | ---- | ---- | ---- | 29.90%1.23B | 29.90%1.23B | ---- | ---- | ---- |
Other non current assets | -34.86%682M | -34.86%682M | 73.47%6.59B | 98.14%5.76B | 64.89%4.35B | 35.80%1.05B | 35.80%1.05B | 42.54%3.8B | 19.22%2.91B | 11.25%2.64B |
Total non current assets | 7.66%34.2B | 7.66%34.2B | 6.85%33.42B | 6.45%33.13B | 1.66%31.92B | 0.31%31.77B | 0.31%31.77B | -1.79%31.28B | -2.64%31.12B | -1.36%31.4B |
Total assets | 8.88%50.58B | 8.88%50.58B | 7.46%49.62B | 7.11%48.88B | 2.25%46.89B | -1.31%46.46B | -1.31%46.46B | -4.35%46.18B | -5.53%45.63B | -2.81%45.86B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 4.39%3.83B | 4.39%3.83B | -0.27%3.32B | -2.80%3.4B | -1.16%3.4B | 2.40%3.67B | 2.40%3.67B | 6.15%3.33B | 10.16%3.5B | 16.66%3.44B |
-accounts payable | 1.95%3.25B | 1.95%3.25B | 1.34%3.1B | -1.28%3.23B | -1.07%3.13B | 6.31%3.18B | 6.31%3.18B | 7.02%3.06B | 11.67%3.27B | 18.50%3.16B |
-Total tax payable | 20.50%582M | 20.50%582M | -18.52%220M | -24.56%172M | -2.19%268M | -17.58%483M | -17.58%483M | -2.88%270M | -7.69%228M | -1.08%274M |
Current accrued expenses | 18.36%1.71B | 18.36%1.71B | 26.22%905M | 11.51%785M | -5.33%604M | -17.59%1.44B | -17.59%1.44B | -29.64%717M | -15.38%704M | -2.60%638M |
Current debt and capital lease obligation | 44.25%3.17B | 44.25%3.17B | 60.75%3.37B | 30.40%3.28B | 53.18%3.28B | 40.06%2.2B | 40.06%2.2B | -6.13%2.1B | 11.74%2.51B | 30.76%2.14B |
-Current debt | 52.06%2.95B | 52.06%2.95B | 69.02%3.14B | 34.38%3.03B | 60.47%3.01B | 48.28%1.94B | 48.28%1.94B | -5.88%1.86B | 13.93%2.26B | 37.21%1.88B |
-Current capital lease obligation | -13.79%225M | -13.79%225M | -2.90%234M | -4.69%244M | 0.77%263M | -0.76%261M | -0.76%261M | -8.02%241M | -4.48%256M | -2.25%261M |
Current deferred liabilities | 6.32%572M | 6.32%572M | ---- | ---- | ---- | 1.70%538M | 1.70%538M | ---- | ---- | ---- |
Other current liabilities | 319.96%5.68B | 319.96%5.68B | 131.63%7.87B | 9.22%3.47B | 11.61%3.28B | 3.44%1.35B | 3.44%1.35B | 4.75%3.4B | -0.09%3.18B | -6.01%2.94B |
Current liabilities | 60.63%15.3B | 60.63%15.3B | 62.07%15.47B | 10.51%10.94B | 15.34%10.56B | 5.40%9.52B | 5.40%9.52B | -0.95%9.54B | 4.83%9.9B | 9.43%9.15B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -6.65%13.68B | -6.65%13.68B | -6.89%13.43B | -7.39%13.52B | -11.90%13.58B | -12.45%14.66B | -12.45%14.66B | -14.03%14.42B | -13.44%14.6B | -11.58%15.41B |
-Long term debt | -6.52%13.09B | -6.52%13.09B | -7.03%12.88B | -7.60%12.95B | -12.52%12.95B | -12.80%14B | -12.80%14B | -14.48%13.85B | -13.82%14.02B | -12.00%14.8B |
-Long term capital lease obligation | -9.31%594M | -9.31%594M | -3.51%550M | -2.40%570M | 3.13%627M | -4.24%655M | -4.24%655M | -1.72%570M | -3.15%584M | -0.16%608M |
Non current deferred liabilities | -5.55%528M | -5.55%528M | ---- | ---- | ---- | 22.05%559M | 22.05%559M | ---- | ---- | ---- |
Employee benefits | 19.18%2.8B | 19.18%2.8B | -26.22%1.85B | -27.52%1.91B | -29.94%1.96B | -28.07%2.35B | -28.07%2.35B | -37.25%2.5B | -36.95%2.64B | -34.01%2.79B |
Other non current liabilities | 253.56%12.53B | 253.56%12.53B | 154.72%14.15B | 212.99%14.65B | 55.75%5.45B | 214.18%3.54B | 214.18%3.54B | 65.70%5.56B | 41.98%4.68B | 5.05%3.5B |
Total non current liabilities | 37.24%30.42B | 37.24%30.42B | 30.91%29.42B | 37.25%30.09B | -3.32%20.98B | -3.31%22.16B | -3.31%22.16B | -6.78%22.48B | -9.97%21.92B | -13.17%21.7B |
Total liabilities | 44.27%45.71B | 44.27%45.71B | 40.19%44.89B | 28.93%41.02B | 2.22%31.54B | -0.84%31.69B | -0.84%31.69B | -5.12%32.02B | -5.84%31.82B | -7.50%30.85B |
Shareholders'equity | ||||||||||
Share capital | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M |
-common stock | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M | 0.00%9M |
Retained earnings | -21.84%37.48B | -21.84%37.48B | -22.53%37.38B | -11.00%40.29B | 4.15%47.97B | 4.65%47.95B | 4.65%47.95B | 6.36%48.25B | 0.99%45.27B | 4.07%46.06B |
Paid-in capital | 3.96%6.96B | 3.96%6.96B | 3.74%6.9B | 3.80%6.86B | 3.92%6.82B | 4.08%6.69B | 4.08%6.69B | 4.25%6.65B | 4.26%6.61B | 4.39%6.56B |
Less: Treasury stock | -1.19%32.86B | -1.19%32.86B | 0.14%32.89B | 6.97%32.93B | 6.81%32.96B | 9.17%33.26B | 9.17%33.26B | 10.68%32.84B | 5.28%30.78B | 6.34%30.86B |
Gains losses not affecting retained earnings | -1.57%-6.78B | -1.57%-6.78B | 15.77%-6.73B | 12.62%-6.43B | 4.45%-6.53B | 1.14%-6.67B | 1.14%-6.67B | -4.79%-7.99B | 1.66%-7.36B | 12.01%-6.83B |
Total stockholders'equity | -67.35%4.81B | -67.35%4.81B | -66.82%4.67B | -43.25%7.8B | 2.46%15.3B | -2.15%14.72B | -2.15%14.72B | -2.63%14.08B | -4.89%13.74B | 8.50%14.93B |
Noncontrolling interests | 27.08%61M | 27.08%61M | -22.37%59M | -20.27%59M | -28.38%53M | -32.39%48M | -32.39%48M | 8.57%76M | 8.82%74M | 8.82%74M |
Total equity | -67.04%4.87B | -67.04%4.87B | -66.58%4.73B | -43.13%7.86B | 2.31%15.35B | -2.30%14.77B | -2.30%14.77B | -2.57%14.16B | -4.82%13.82B | 8.50%15B |
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