(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 23.12%9.78B | 23.12%9.78B | -24.49%10.51B | -43.58%7.94B | -43.58%7.94B | -17.86%13.91B | 24.08%14.07B | --14.07B | 89.23%16.94B | 30.66%11.34B |
-Cash and cash equivalents | 49.76%8.7B | 49.76%8.7B | -19.57%9.18B | -49.89%5.81B | -49.89%5.81B | -18.64%11.41B | 33.78%11.59B | --11.59B | 123.75%14.03B | 42.78%8.66B |
-Short-term investments | -49.44%1.08B | -49.44%1.08B | -46.96%1.33B | -14.07%2.13B | -14.07%2.13B | -14.11%2.5B | -7.32%2.48B | --2.48B | 8.57%2.91B | 2.49%2.68B |
-Accounts receivable | 12.94%2.46B | 12.94%2.46B | -2.77%3.54B | -2.77%2.18B | -2.77%2.18B | -15.66%3.65B | -11.88%2.24B | --2.24B | 76.55%4.32B | 21.27%2.54B |
-Taxes receivable | -66.86%115M | -66.86%115M | 408.33%305M | 381.94%347M | 381.94%347M | 9.09%60M | 16.13%72M | --72M | -58.65%55M | -46.55%62M |
-Other receivables | 6.04%895M | 6.04%895M | ---- | 4.98%844M | 4.98%844M | ---- | 9.84%804M | --804M | ---- | 4.57%732M |
Inventory | 7.18%6.66B | 7.18%6.66B | 10.78%6.42B | 14.29%6.21B | 14.29%6.21B | 30.35%5.8B | 38.78%5.44B | --5.44B | 22.87%4.45B | 13.11%3.92B |
Prepaid assets | 29.45%589M | 29.45%589M | ---- | -13.99%455M | -13.99%455M | ---- | 73.44%529M | --529M | ---- | 39.27%305M |
Restricted cash | 0.83%975M | 0.83%975M | ---- | -20.48%967M | -20.48%967M | ---- | -32.89%1.22B | --1.22B | ---- | -7.50%1.81B |
Total current assets | 13.37%21.51B | 13.37%21.51B | -11.27%20.78B | -22.34%18.97B | -22.34%18.97B | -9.11%23.42B | 17.15%24.43B | --24.43B | 70.03%25.77B | 20.53%20.86B |
Non current assets | ||||||||||
Net PPE | 3.55%68.45B | 3.55%68.45B | -1.99%63.1B | 1.24%66.1B | 1.24%66.1B | 0.85%64.38B | 3.38%65.29B | --65.29B | 14.33%63.84B | 9.75%63.15B |
-Gross PPE | 5.07%136.36B | 5.07%136.36B | ---- | 0.71%129.78B | 0.71%129.78B | ---- | 3.07%128.87B | --128.87B | ---- | 8.10%125.03B |
-Accumulated depreciation | -6.64%-67.91B | -6.64%-67.91B | ---- | -0.16%-63.68B | -0.16%-63.68B | ---- | -2.75%-63.58B | ---63.58B | ---- | -6.48%-61.88B |
Goodwill and other intangible assets | 3.35%3.21B | 3.35%3.21B | 0.38%4.47B | -7.32%3.1B | -7.32%3.1B | 18.70%4.46B | -2.39%3.35B | --3.35B | 12.97%3.75B | 1.30%3.43B |
-Goodwill | -3.51%797M | -3.51%797M | -8.60%776M | -6.03%826M | -6.03%826M | -10.16%849M | -7.08%879M | --879M | 15.10%945M | 2.60%946M |
-Other intangible assets | 5.84%2.41B | 5.84%2.41B | 2.50%3.7B | -7.78%2.28B | -7.78%2.28B | 28.41%3.61B | -0.60%2.47B | --2.47B | 12.27%2.81B | 0.81%2.48B |
Financial assets | 146.34%101M | 146.34%101M | ---- | -80.48%41M | -80.48%41M | ---- | -60.45%210M | --210M | ---- | 72.40%531M |
Non current prepaid assets | -12.99%489M | -12.99%489M | ---- | -5.86%562M | -5.86%562M | ---- | 116.30%597M | --597M | ---- | 2.22%276M |
Defined pension benefit | -43.45%466M | -43.45%466M | ---- | -22.99%824M | -22.99%824M | ---- | 36.83%1.07B | --1.07B | ---- | -20.53%782M |
Other non current assets | 5.42%214M | 5.42%214M | 10.31%214M | 3.57%203M | 3.57%203M | 11.49%194M | 12.64%196M | --196M | -4.92%174M | 25.18%174M |
Total non current assets | 5.45%82.04B | 5.45%82.04B | -2.18%76.78B | -0.84%77.8B | -0.84%77.8B | 1.05%78.49B | 2.52%78.46B | --78.46B | 11.96%77.68B | 8.56%76.54B |
Total assets | 7.00%103.55B | 7.00%103.55B | -4.27%97.56B | -5.95%96.77B | -5.95%96.77B | -1.48%101.91B | 5.65%102.9B | --102.9B | 22.37%103.44B | 10.92%97.39B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 6.57%5.81B | 6.57%5.81B | -13.25%7.83B | -15.53%5.45B | -15.53%5.45B | -5.32%9.03B | -6.05%6.45B | --6.45B | 31.11%9.54B | 10.83%6.87B |
-accounts payable | -0.12%3.27B | -0.12%3.27B | -4.46%7.63B | -4.13%3.27B | -4.13%3.27B | 6.15%7.99B | 9.15%3.41B | --3.41B | 21.46%7.52B | 9.42%3.12B |
-Total tax payable | 62.63%1.41B | 62.63%1.41B | -80.48%204M | -56.23%867M | -56.23%867M | -48.14%1.05B | -26.98%1.98B | --1.98B | 86.40%2.02B | 9.84%2.71B |
-Other payable | -13.80%1.13B | -13.80%1.13B | ---- | 23.89%1.31B | 23.89%1.31B | ---- | 3.02%1.06B | --1.06B | ---- | 18.30%1.03B |
Current provisions | 27.36%2.16B | 27.36%2.16B | -23.18%1.77B | -1.57%1.7B | -1.57%1.7B | 25.85%2.31B | -0.35%1.72B | --1.72B | 23.92%1.83B | 23.59%1.73B |
Current debt and capital lease obligation | -3.79%1.17B | -3.79%1.17B | --474M | 6.95%1.22B | 6.95%1.22B | ---- | 94.52%1.14B | --1.14B | ---- | -42.86%584M |
-Current debt | -10.73%824M | -10.73%824M | --176M | 13.67%923M | 13.67%923M | ---- | 131.34%812M | --812M | ---- | -51.25%351M |
-Current capital lease obligation | 18.15%345M | 18.15%345M | --298M | -9.88%292M | -9.88%292M | ---- | 39.06%324M | --324M | ---- | -22.85%233M |
Current liabilities | 9.83%12.74B | 9.83%12.74B | -20.31%10.45B | -8.11%11.6B | -8.11%11.6B | 8.55%13.11B | 8.79%12.63B | --12.63B | 28.47%12.08B | 4.33%11.61B |
Non current liabilities | ||||||||||
Long term provisions | 6.51%16.36B | 6.51%16.36B | -6.55%14.32B | 11.14%15.36B | 11.14%15.36B | 1.64%15.32B | -13.27%13.82B | --13.82B | 8.28%15.08B | 16.29%15.94B |
Long term debt and capital lease obligation | 19.24%13.18B | 19.24%13.18B | --13.6B | -10.80%11.06B | -10.80%11.06B | ---- | -6.43%12.4B | --12.4B | ---- | 1.18%13.25B |
-Long term debt | 19.99%12.18B | 19.99%12.18B | --12.67B | -10.64%10.15B | -10.64%10.15B | ---- | -7.69%11.36B | --11.36B | ---- | 1.79%12.3B |
-Long term capital lease obligation | 10.79%1.01B | 10.79%1.01B | --931M | -12.61%908M | -12.61%908M | ---- | 9.95%1.04B | --1.04B | ---- | -6.16%945M |
Non current accrued expenses | --0 | --0 | ---- | --0 | --0 | ---- | 55.56%42M | --42M | ---- | 0.00%27M |
Derivative product liabilities | -43.25%513M | -43.25%513M | ---- | 130.03%904M | 130.03%904M | ---- | 144.10%393M | --393M | ---- | -35.08%161M |
Total non current liabilities | 6.28%34.47B | 6.28%34.47B | 6.48%33.75B | -3.71%32.43B | -3.71%32.43B | -4.51%31.7B | -0.59%33.68B | --33.68B | 5.47%33.2B | 7.78%33.88B |
Total liabilities | 7.21%47.21B | 7.21%47.21B | -1.36%44.2B | -4.91%44.03B | -4.91%44.03B | -1.03%44.81B | 1.80%46.31B | --46.31B | 10.76%45.27B | 6.88%45.49B |
Shareholders'equity | ||||||||||
Share capital | 1.33%3.58B | 1.33%3.58B | -3.37%3.47B | -6.35%3.54B | -6.35%3.54B | -8.04%3.59B | -5.29%3.78B | --3.78B | 9.11%3.91B | 9.11%3.99B |
-common stock | 1.33%3.58B | 1.33%3.58B | -3.37%3.47B | -6.35%3.54B | -6.35%3.54B | -8.04%3.59B | -5.29%3.78B | --3.78B | 9.11%3.91B | 9.11%3.99B |
Retained earnings | 9.51%38.35B | 9.51%38.35B | 6.89%36.43B | 5.05%35.02B | 5.05%35.02B | 2.53%34.08B | 24.43%33.34B | --33.34B | 44.77%33.24B | 14.56%26.79B |
Paid-in capital | 0.05%4.38B | 0.05%4.38B | 0.05%4.32B | 0.05%4.37B | 0.05%4.37B | 0.05%4.32B | 0.14%4.37B | --4.37B | 0.14%4.32B | 0.02%4.37B |
Total stockholders'equity | 7.81%54.59B | 7.81%54.59B | 2.11%51.63B | -1.55%50.63B | -1.55%50.63B | -4.56%50.56B | 9.30%51.43B | --51.43B | 35.06%52.98B | 16.09%47.05B |
Noncontrolling interests | -16.71%1.76B | -16.71%1.76B | -73.52%1.73B | -59.15%2.11B | -59.15%2.11B | 25.93%6.54B | 6.37%5.16B | --5.16B | 17.19%5.19B | 2.95%4.85B |
Total equity | 6.83%56.34B | 6.83%56.34B | -6.55%53.36B | -6.80%52.74B | -6.80%52.74B | -1.84%57.1B | 9.03%56.59B | --56.59B | 33.24%58.17B | 14.72%51.9B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data