(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 | 104.24%195.81M | 104.24%195.81M | -49.51%78.08M | 4.42%275.07M | 139.89%414.86M | -66.08%95.87M | -66.08%95.87M | -50.64%154.63M | -11.00%263.43M | -57.23%172.93M |
-Cash and cash equivalents | 104.24%195.81M | 104.24%195.81M | -49.51%78.08M | 4.42%275.07M | 219.11%414.86M | -59.93%95.87M | -59.93%95.87M | -42.26%154.63M | 5.37%263.43M | -65.48%130.01M |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | 54.78%42.93M |
Receivables | 52.90%271.6M | 52.90%271.6M | 47.14%228.47M | 31.54%205.37M | 32.86%197.74M | 17.81%177.64M | 17.81%177.64M | -12.26%155.28M | -4.45%156.13M | -13.01%148.83M |
-Accounts receivable | 62.01%208.7M | 62.01%208.7M | 40.48%164.75M | 19.99%148.06M | 23.72%144.2M | 4.78%128.82M | 4.78%128.82M | -16.42%117.28M | -10.38%123.4M | -16.57%116.56M |
-Other receivables | 28.83%62.9M | 28.83%62.9M | 67.70%63.73M | 75.09%57.31M | 65.89%53.55M | 75.38%48.82M | 75.38%48.82M | 3.63%38M | 27.28%32.73M | 2.83%32.28M |
Inventory | 97.25%45.04M | 97.25%45.04M | 50.46%44.84M | 17.65%37.9M | 38.19%45.45M | -19.73%22.83M | -19.73%22.83M | 8.95%29.81M | 12.93%32.21M | -14.37%32.89M |
Restricted cash | -29.69%91.96M | -29.69%91.96M | 9.94%108.19M | 29.43%120.32M | -3.29%107.47M | 25.57%130.8M | 25.57%130.8M | 11.19%98.4M | 16.39%92.96M | 25.64%111.13M |
Other current assets | 40.66%41.6M | 40.66%41.6M | 52.13%56.07M | 15.76%47.33M | 7.74%45.47M | -17.68%29.57M | -17.68%29.57M | --36.86M | --40.88M | --42.21M |
Total current assets | 41.44%646M | 41.44%646M | 8.57%515.66M | 17.14%685.98M | 59.65%810.99M | -24.12%456.72M | -24.12%456.72M | -25.25%474.98M | -0.40%585.61M | -29.93%507.99M |
Non current assets | ||||||||||
Net PPE | 12.53%3.84B | 12.53%3.84B | 12.66%3.75B | 10.95%3.58B | 10.69%3.47B | 12.22%3.41B | 12.22%3.41B | 13.25%3.33B | 17.94%3.23B | 18.71%3.14B |
-Gross PPE | 12.21%5.73B | 12.21%5.73B | 12.66%3.75B | 10.95%3.58B | 10.69%3.47B | 11.18%5.1B | 11.18%5.1B | 13.25%3.33B | 17.94%3.23B | 18.71%3.14B |
-Accumulated depreciation | -11.57%-1.88B | -11.57%-1.88B | ---- | ---- | ---- | -9.14%-1.69B | -9.14%-1.69B | ---- | ---- | ---- |
Goodwill and other intangible assets | -6.13%398.15M | -6.13%398.15M | -5.79%403.94M | -5.97%411.3M | -6.23%417.98M | -6.42%424.17M | -6.42%424.17M | -7.24%428.78M | 107.93%437.42M | 108.81%445.78M |
-Goodwill | 0.24%90.54M | 0.24%90.54M | 0.59%90.27M | 0.28%90.46M | -0.16%90.45M | 0.41%90.33M | 0.41%90.33M | -1.75%89.74M | 262.79%90.2M | 273.77%90.59M |
-Other intangible assets | -7.86%307.61M | -7.86%307.61M | -7.48%313.67M | -7.59%320.85M | -7.78%327.54M | -8.11%333.85M | -8.11%333.85M | -8.59%339.04M | 87.17%347.22M | 87.68%355.19M |
Investments and advances | 8.42%125.44M | 8.42%125.44M | 9.42%128.22M | 10.25%126.45M | 5.92%119.19M | 9.26%115.69M | 9.26%115.69M | 6.80%117.18M | 10.40%114.7M | 7.66%112.52M |
Non current deferred assets | -5.45%152.57M | -5.45%152.57M | 23.50%166.21M | 20.67%166.48M | 12.44%155.97M | 12.49%161.37M | 12.49%161.37M | -9.78%134.59M | 11.00%137.96M | 16.35%138.71M |
Non current prepaid assets | 12.25%44.63M | 12.25%44.63M | ---- | ---- | -47.56%36.92M | -49.61%39.76M | -49.61%39.76M | -38.02%38.25M | -28.61%40.94M | 32.94%70.4M |
Other non current assets | ---- | ---- | --44.33M | --41.99M | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | 9.81%4.56B | 9.81%4.56B | 11.00%4.5B | 9.31%4.32B | 7.63%4.2B | 8.66%4.15B | 8.66%4.15B | 8.74%4.05B | 22.47%3.96B | 24.63%3.91B |
Total assets | 12.94%5.21B | 12.94%5.21B | 10.75%5.01B | 10.32%5.01B | 13.62%5.02B | 4.20%4.61B | 4.20%4.61B | 3.79%4.52B | 18.95%4.54B | 14.38%4.41B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 68.46%150.3M | 68.46%150.3M | ---- | ---- | ---- | 3.49%89.22M | 3.49%89.22M | ---- | ---- | ---- |
-accounts payable | 81.42%140.69M | 81.42%140.69M | ---- | ---- | ---- | 3.18%77.55M | 3.18%77.55M | ---- | ---- | ---- |
-Total tax payable | -17.69%9.6M | -17.69%9.6M | ---- | ---- | ---- | 5.61%11.66M | 5.61%11.66M | ---- | ---- | ---- |
Current accrued expenses | 7.28%63.45M | 7.28%63.45M | ---- | ---- | ---- | 6.08%59.15M | 6.08%59.15M | ---- | ---- | ---- |
Current debt and capital lease obligation | 63.61%303.83M | 63.61%303.83M | 52.20%301.91M | -3.08%189.84M | -52.59%193.56M | -52.59%185.7M | -52.59%185.7M | -49.27%198.36M | 57.50%195.88M | 336.77%408.28M |
-Current debt | 64.59%299.18M | 64.59%299.18M | 53.09%297.31M | -3.22%185.46M | -52.99%189.63M | -52.95%181.77M | -52.95%181.77M | -48.11%194.21M | 62.05%191.63M | 361.72%403.41M |
-Current capital lease obligation | 18.18%4.64M | 18.18%4.64M | 10.67%4.59M | 2.96%4.38M | -19.21%3.93M | -26.52%3.93M | -26.52%3.93M | -75.23%4.15M | -30.44%4.26M | -20.28%4.87M |
Current deferred liabilities | 97.44%19.44M | 97.44%19.44M | -24.33%10.62M | 46.78%18.65M | 124.84%24.65M | -5.93%9.85M | -5.93%9.85M | -11.34%14.03M | -5.54%12.71M | -13.57%10.96M |
Current liabilities | 56.15%537.01M | 56.15%537.01M | 45.16%540.03M | 8.52%383.21M | -33.05%390.96M | -36.80%343.91M | -36.80%343.91M | -30.37%372.03M | 43.41%353.11M | 129.71%583.99M |
Non current liabilities | ||||||||||
Long term provisions | 17.11%114.37M | 17.11%114.37M | 12.25%103.75M | 16.81%102.19M | 15.19%99.19M | 15.04%97.66M | 15.04%97.66M | 29.04%92.43M | 33.88%87.48M | 33.81%86.11M |
Long term debt and capital lease obligation | -2.98%1.81B | -2.98%1.81B | -7.69%1.7B | -2.29%1.84B | 29.01%1.91B | 21.01%1.87B | 21.01%1.87B | 17.74%1.84B | 42.76%1.88B | 8.98%1.48B |
-Long term debt | -3.02%1.79B | -3.02%1.79B | -7.88%1.67B | -2.38%1.82B | 29.36%1.89B | 21.22%1.84B | 21.22%1.84B | 40.04%1.82B | 43.50%1.86B | 8.88%1.46B |
-Long term capital lease obligation | -0.10%22.03M | -0.10%22.03M | 8.94%22.34M | 5.11%22.63M | 4.71%22.15M | 5.89%22.05M | 5.89%22.05M | -92.21%20.5M | -0.88%21.53M | 16.36%21.16M |
Non current deferred liabilities | -20.03%66.75M | -20.03%66.75M | -21.88%60.77M | -7.79%74.66M | -5.69%78.61M | -1.41%83.47M | -1.41%83.47M | -9.47%77.79M | -8.16%80.97M | -4.65%83.35M |
Employee benefits | -7.71%11.84M | -7.71%11.84M | -18.45%11.09M | -15.43%12.08M | -20.31%12.39M | -18.23%12.83M | -18.23%12.83M | -18.06%13.6M | -19.24%14.29M | -14.56%15.55M |
Other non current liabilities | 566.48%22.11M | 566.48%22.11M | 493.47%33.72M | 449.13%23.36M | 151.97%11.02M | -33.00%3.32M | -33.00%3.32M | -5.44%5.68M | -30.19%4.25M | -28.13%4.37M |
Total non current liabilities | -0.78%2.22B | -0.78%2.22B | -4.46%2.06B | 0.45%2.21B | 26.13%2.28B | 19.39%2.24B | 19.39%2.24B | 16.14%2.15B | 36.47%2.2B | 9.11%1.81B |
Total liabilities | 6.81%2.76B | 6.81%2.76B | 2.85%2.6B | 1.56%2.59B | 11.67%2.67B | 6.75%2.58B | 6.75%2.58B | 5.73%2.52B | 37.39%2.55B | 25.17%2.39B |
Shareholders'equity | ||||||||||
Share capital | 7.14%60K | 7.14%60K | 7.14%60K | 7.14%60K | 7.14%60K | 0.00%56K | 0.00%56K | 0.00%56K | 0.00%56K | 0.00%56K |
-common stock | 7.14%60K | 7.14%60K | 7.14%60K | 7.14%60K | 7.14%60K | 0.00%56K | 0.00%56K | 0.00%56K | 0.00%56K | 0.00%56K |
Retained earnings | 15.38%719.89M | 15.38%719.89M | 12.82%691.39M | 10.26%663.17M | 8.26%646.2M | 6.61%623.91M | 6.61%623.91M | 6.88%612.83M | 6.41%601.44M | 6.85%596.91M |
Paid-in capital | 28.25%1.61B | 28.25%1.61B | 28.22%1.61B | 28.41%1.61B | 22.40%1.56B | -1.01%1.26B | -1.01%1.26B | -1.06%1.26B | -1.12%1.25B | 0.79%1.27B |
Less: Treasury stock | 0.00%17.96M | 0.00%17.96M | 0.00%17.96M | 0.00%17.96M | --17.96M | --17.96M | --17.96M | --17.96M | --17.96M | ---- |
Gains losses not affecting retained earnings | -153.28%-1.33M | -153.28%-1.33M | -16.82%-5.23M | 95.90%-170K | -270.18%-4.21M | 214.10%2.5M | 214.10%2.5M | 53.59%-4.48M | 45.75%-4.15M | 83.57%-1.14M |
Total stockholders'equity | 23.98%2.32B | 23.98%2.32B | 23.41%2.28B | 23.01%2.25B | 16.78%2.18B | 0.68%1.87B | 0.68%1.87B | 0.72%1.85B | 0.41%1.83B | 2.98%1.87B |
Noncontrolling interests | -16.46%136.16M | -16.46%136.16M | -11.71%136.15M | 4.49%162.66M | 5.38%161.85M | 6.68%162.99M | 6.68%162.99M | 10.96%154.2M | 15.50%155.66M | 15.24%153.59M |
Total equity | 20.73%2.45B | 20.73%2.45B | 20.71%2.41B | 21.56%2.42B | 15.91%2.35B | 1.13%2.03B | 1.13%2.03B | 1.44%2B | 1.45%1.99B | 3.81%2.02B |
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