(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 | 25.81%541M | 25.81%541M | 20.42%401M | -27.24%422M | 5.17%407M | 72.00%430M | 72.00%430M | 28.57%333M | 60.66%580M | -22.75%387M |
-Cash and cash equivalents | 25.81%541M | 25.81%541M | 20.42%401M | -27.24%422M | 5.17%407M | 72.00%430M | 72.00%430M | 28.57%333M | 60.66%580M | -22.75%387M |
Receivables | -25.79%3.54B | -25.79%3.54B | -7.34%3.76B | -15.23%3.27B | -11.58%3.52B | 21.33%4.77B | 21.33%4.77B | 31.17%4.06B | 36.85%3.86B | 31.05%3.98B |
-Accounts receivable | -25.79%3.54B | -25.79%3.54B | -7.34%3.76B | -15.23%3.27B | 6.93%3.52B | 47.09%4.77B | 47.09%4.77B | 31.17%4.06B | 36.85%3.86B | 8.36%3.29B |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --689M |
Inventory | -19.17%607M | -19.17%607M | -18.39%630M | 13.58%686M | 103.95%722M | 50.80%751M | 50.80%751M | 73.48%772M | 65.48%604M | 12.03%354M |
Restricted cash | -72.66%549M | -72.66%549M | -91.98%276M | -84.66%661M | -74.98%655M | 74.46%2.01B | 74.46%2.01B | 93.05%3.44B | 586.15%4.31B | 605.66%2.62B |
Other current assets | 63.45%626M | 63.45%626M | 44.12%601M | 23.40%580M | 23.47%505M | -3.04%383M | -3.04%383M | -9.54%417M | -0.63%470M | -19.96%409M |
Total current assets | -40.07%9.73B | -40.07%9.73B | -50.08%9.47B | -52.14%10.12B | -39.37%10.21B | 49.72%16.23B | 49.72%16.23B | 30.13%18.96B | 145.22%21.15B | 156.97%16.84B |
Non current assets | ||||||||||
Net PPE | 1.30%1.94B | 1.30%1.94B | 8.23%1.99B | 5.01%1.93B | 9.64%2.08B | -2.14%1.92B | -2.14%1.92B | -19.17%1.83B | -21.01%1.84B | -28.07%1.9B |
-Gross PPE | -4.65%3.24B | -4.65%3.24B | 2.58%3.38B | 1.74%3.28B | 8.50%3.6B | 3.92%3.4B | 3.92%3.4B | -13.69%3.29B | -14.22%3.22B | -21.11%3.32B |
-Accumulated depreciation | 12.38%-1.3B | 12.38%-1.3B | 4.53%-1.39B | 2.60%-1.35B | -6.98%-1.52B | -13.00%-1.48B | -13.00%-1.48B | 5.64%-1.46B | 3.21%-1.39B | 9.39%-1.42B |
Goodwill and other intangible assets | 138.13%9.01B | 138.13%9.01B | 141.14%9.35B | 130.97%9.49B | 133.15%9.76B | -12.17%3.78B | -12.17%3.78B | -17.79%3.88B | -12.88%4.11B | -9.49%4.19B |
-Goodwill | 207.82%5.08B | 207.82%5.08B | 211.70%5.14B | 210.38%5.14B | 197.49%5.34B | -8.08%1.65B | -8.08%1.65B | -8.38%1.65B | -7.59%1.66B | 14.25%1.8B |
-Other intangible assets | 84.19%3.93B | 84.19%3.93B | 88.86%4.21B | 77.27%4.34B | 84.82%4.42B | -15.09%2.13B | -15.09%2.13B | -23.60%2.23B | -16.12%2.45B | -21.71%2.39B |
Investments and advances | -95.67%42M | -95.67%42M | -84.04%146M | -85.57%139M | -7.73%1.02B | -16.65%971M | -16.65%971M | -18.59%915M | -14.09%963M | 2.71%1.1B |
Financial assets | -44.18%2.29B | -44.18%2.29B | -48.51%2.53B | -36.02%2.91B | -5.93%3.35B | 62.56%4.11B | 62.56%4.11B | 83.98%4.91B | 163.81%4.55B | 253.27%3.56B |
Non current deferred assets | 19.67%2.25B | 19.67%2.25B | 67.55%2.54B | 80.61%2.71B | 78.57%2.93B | -12.71%1.88B | -12.71%1.88B | -23.97%1.52B | -39.94%1.5B | -39.76%1.64B |
Other non current assets | 203.52%777M | 203.52%777M | 744.64%1.89B | 628.33%1.7B | 38.82%354M | 11.79%256M | 11.79%256M | -63.81%224M | -62.05%233M | -59.20%255M |
Total non current assets | 26.30%16.31B | 26.30%16.31B | 38.87%18.44B | 43.10%18.87B | 54.18%19.49B | 4.65%12.92B | 4.65%12.92B | -0.84%13.28B | 1.48%13.19B | -0.39%12.64B |
Total assets | -10.66%26.04B | -10.66%26.04B | -13.44%27.91B | -15.56%28.99B | 0.74%29.7B | 25.73%29.15B | 25.73%29.15B | 15.30%32.24B | 58.82%34.34B | 53.20%29.48B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -36.18%2.33B | -36.18%2.33B | -23.37%2.2B | -28.16%2.11B | 5.14%2.33B | 60.20%3.64B | 60.20%3.64B | 45.96%2.87B | 35.41%2.93B | 0.00%2.22B |
-accounts payable | -36.18%2.33B | -36.18%2.33B | -23.37%2.2B | -28.16%2.11B | 5.14%2.33B | 60.20%3.64B | 60.20%3.64B | 45.96%2.87B | 35.41%2.93B | 0.00%2.22B |
Current accrued expenses | 47.40%1.64B | 47.40%1.64B | 12.86%1.55B | 0.36%1.4B | 21.63%1.56B | -15.86%1.11B | -15.86%1.11B | -18.05%1.38B | 13.47%1.39B | 27.48%1.29B |
Current debt and capital lease obligation | 386.30%710M | 386.30%710M | 602.08%1.01B | 879.17%1.41B | 1,138.37%1.07B | 71.76%146M | 71.76%146M | -75.30%144M | -8.86%144M | -90.55%86M |
-Current debt | 884.13%620M | 884.13%620M | 1,383.87%920M | 2,027.42%1.32B | 24,175.00%971M | 1,475.00%63M | 1,475.00%63M | -87.70%62M | -21.52%62M | -99.52%4M |
-Current capital lease obligation | 8.43%90M | 8.43%90M | 10.98%91M | 10.98%91M | 14.63%94M | 2.47%83M | 2.47%83M | 3.80%82M | 3.80%82M | 3.80%82M |
Current deferred liabilities | 309.09%720M | 309.09%720M | --731M | --731M | --688M | --176M | --176M | ---- | ---- | ---- |
Other current liabilities | -48.08%4.1B | -48.08%4.1B | -65.56%3.44B | -64.64%4.23B | -45.87%4.68B | 86.74%7.9B | 86.74%7.9B | 28.21%9.98B | 253.93%11.97B | 420.53%8.65B |
Current liabilities | -26.82%9.5B | -26.82%9.5B | -37.84%8.93B | -39.92%9.88B | -15.59%10.33B | 64.02%12.98B | 64.02%12.98B | 19.63%14.37B | 137.15%16.44B | 111.10%12.23B |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | ---- | ---- | -7.44%858M | -17.22%817M | -17.22%817M | -17.86%768M | -12.93%815M | 4.39%927M |
Long term debt and capital lease obligation | 25.81%10.26B | 25.81%10.26B | 33.26%10.89B | 33.42%10.9B | 39.80%11.53B | -0.56%8.16B | -0.56%8.16B | -0.52%8.17B | -9.05%8.17B | -8.22%8.25B |
-Long term debt | 27.04%10.13B | 27.04%10.13B | 34.70%10.74B | 34.72%10.74B | 41.19%11.33B | 0.13%7.98B | 0.13%7.98B | 0.21%7.97B | -8.52%7.97B | -7.80%8.03B |
-Long term capital lease obligation | -28.89%128M | -28.89%128M | -24.87%148M | -17.91%165M | -10.91%196M | -23.73%180M | -23.73%180M | -23.35%197M | -26.10%201M | -21.43%220M |
Non current deferred liabilities | 550.00%936M | 550.00%936M | 1,230.95%1.12B | 1,388.73%1.06B | 1,342.65%981M | 97.26%144M | 97.26%144M | 13.51%84M | 10.94%71M | 126.67%68M |
Derivative product liabilities | -33.75%1.49B | -33.75%1.49B | -44.61%1.55B | -26.35%1.89B | -4.25%1.89B | 59.07%2.25B | 59.07%2.25B | 88.18%2.8B | 171.43%2.57B | 137.05%1.98B |
Other non current liabilities | -2.67%947M | -2.67%947M | 5.97%977M | 1.23%988M | 3.41%1.03B | -2.01%973M | -2.01%973M | -20.93%922M | -19.67%976M | -16.44%996M |
Total non current liabilities | 10.51%13.63B | 10.51%13.63B | 21.30%15.46B | 25.28%15.78B | 33.37%16.29B | 5.73%12.34B | 5.73%12.34B | 7.32%12.75B | 3.74%12.6B | 2.39%12.21B |
Total liabilities | -8.63%23.13B | -8.63%23.13B | -10.04%24.39B | -11.63%25.66B | 8.87%26.62B | 29.29%25.32B | 29.29%25.32B | 13.51%27.11B | 52.21%29.04B | 37.93%24.45B |
Shareholders'equity | ||||||||||
Share capital | 16,225.00%653M | 16,225.00%653M | 16,250.00%654M | 16,250.00%654M | 16,250.00%654M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M |
-common stock | -25.00%3M | -25.00%3M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M | 0.00%4M |
-Preferred stock | --650M | --650M | --650M | --650M | --650M | --0 | --0 | ---- | ---- | ---- |
Retained earnings | -41.76%820M | -41.76%820M | -83.55%425M | -92.12%205M | -100.69%-15M | 203.45%1.41B | 203.45%1.41B | 166.12%2.58B | 558.55%2.6B | 238.72%2.17B |
Paid-in capital | -59.61%3.42B | -59.61%3.42B | 0.91%8.53B | 0.73%8.5B | 0.57%8.48B | -0.87%8.46B | -0.87%8.46B | -0.88%8.45B | -0.90%8.44B | -0.94%8.43B |
Less: Treasury stock | -67.74%1.89B | -67.74%1.89B | 2.73%5.91B | 4.18%5.86B | 7.40%5.86B | 11.21%5.86B | 11.21%5.86B | 10.02%5.75B | 7.57%5.63B | 4.36%5.46B |
Gains losses not affecting retained earnings | 48.59%-91M | 48.59%-91M | -14.94%-177M | -41.67%-170M | -49.15%-176M | -40.48%-177M | -40.48%-177M | 19.79%-154M | 34.07%-120M | 41.87%-118M |
Total stockholders'equity | -24.09%2.91B | -24.09%2.91B | -31.42%3.52B | -37.13%3.33B | -38.77%3.08B | 6.33%3.83B | 6.33%3.83B | 25.80%5.13B | 108.33%5.3B | 231.58%5.03B |
Total equity | -24.09%2.91B | -24.09%2.91B | -31.42%3.52B | -37.13%3.33B | -38.77%3.08B | 6.33%3.83B | 6.33%3.83B | 25.80%5.13B | 108.33%5.3B | 231.58%5.03B |
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