(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 | -16.63%574M | -16.63%574M | -25.29%540.6M | -6.11%659.6M | 83.02%1.14B | --688.5M | --688.5M | 120.21%723.6M | 13.58%702.5M | 10.29%624.7M |
-Cash and cash equivalents | -16.63%574M | -16.63%574M | -25.29%540.6M | -6.11%659.6M | 83.02%1.14B | --688.5M | --688.5M | 120.21%723.6M | 13.58%702.5M | 10.29%624.7M |
Receivables | 15.58%921.6M | 15.58%921.6M | 12.59%918.7M | 18.61%1.01B | 23.56%1.03B | --797.4M | --797.4M | 45.48%816M | 53.19%854.8M | 71.98%832.2M |
-Accounts receivable | 15.58%921.6M | 15.58%921.6M | 12.59%918.7M | 18.61%1.01B | 23.56%1.03B | --797.4M | --797.4M | 45.48%816M | 53.19%854.8M | 71.98%832.2M |
Inventory | -4.69%1.27B | -4.69%1.27B | -4.31%1.3B | 13.52%1.58B | 29.59%1.73B | --1.34B | --1.34B | 68.46%1.36B | 82.88%1.39B | 85.11%1.34B |
Current deferred assets | --0 | --0 | --0 | --0 | --0 | --17M | --17M | ---- | ---- | ---- |
Other current assets | 62.76%245.6M | 62.76%245.6M | 66.92%224M | 58.85%224.3M | 20.07%200.4M | --150.9M | --150.9M | 5.34%134.2M | 0.14%141.2M | 14.39%166.9M |
Total current assets | 12.78%3.38B | 12.78%3.38B | 10.70%3.37B | 12.19%3.48B | 38.24%4.11B | --3B | --3B | 65.86%3.05B | 48.62%3.1B | 54.30%2.97B |
Non current assets | ||||||||||
Net PPE | 32.26%1.21B | 32.26%1.21B | 35.05%1.22B | 48.74%1.39B | 41.77%1.37B | --917.9M | --917.9M | 54.72%905.9M | 54.55%936.4M | 57.72%969.2M |
-Gross PPE | 12.66%1.95B | 12.66%1.95B | 14.89%1.96B | 28.91%2.26B | 22.23%2.21B | --1.73B | --1.73B | 21.82%1.71B | 24.19%1.76B | 28.03%1.81B |
-Accumulated depreciation | 9.57%-731.9M | 9.57%-731.9M | 7.97%-735.4M | -6.28%-871.7M | 0.31%-837.2M | ---809.4M | ---809.4M | 1.84%-799.1M | -1.45%-820.2M | -5.19%-839.8M |
Goodwill and other intangible assets | 70.22%10.64B | 70.22%10.64B | 70.59%10.59B | 70.93%10.86B | 69.53%10.94B | --6.25B | --6.25B | 210.68%6.21B | 215.00%6.35B | 218.84%6.45B |
-Goodwill | 63.06%6.55B | 63.06%6.55B | 63.10%6.47B | 64.40%6.62B | 61.10%6.53B | --4.02B | --4.02B | 163.50%3.97B | 166.31%4.03B | 168.46%4.05B |
-Other intangible assets | 83.12%4.08B | 83.12%4.08B | 83.87%4.12B | 82.23%4.24B | 83.74%4.41B | --2.23B | --2.23B | 355.14%2.24B | 360.80%2.33B | 366.45%2.4B |
Non current deferred assets | -23.01%33.8M | -23.01%33.8M | 20.45%43M | 41.18%50.4M | 32.49%47.3M | --43.9M | --43.9M | -19.23%35.7M | -21.19%35.7M | -18.49%35.7M |
Other non current assets | 181.69%163.1M | 181.69%163.1M | 156.20%136.3M | 123.14%81M | 90.20%75.7M | --57.9M | --57.9M | 158.25%53.2M | 68.06%36.3M | 117.49%39.8M |
Total non current assets | 65.75%12.05B | 65.75%12.05B | 66.50%11.99B | 68.22%12.38B | 65.87%12.44B | --7.27B | --7.27B | 171.96%7.2B | 173.69%7.36B | 177.65%7.5B |
Total assets | 50.27%15.43B | 50.27%15.43B | 49.92%15.37B | 51.63%15.86B | 58.03%16.55B | --10.27B | --10.27B | 128.52%10.25B | 119.09%10.46B | 126.29%10.47B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 9.93%572.6M | 9.93%572.6M | 6.98%611.2M | 3.79%701.7M | 3.99%689.9M | --520.9M | --520.9M | 8.59%571.3M | 42.40%676.1M | 56.28%663.4M |
-accounts payable | 10.39%549.4M | 10.39%549.4M | 7.26%588M | 3.94%678.5M | 3.96%666.7M | --497.7M | --497.7M | 6.92%548.2M | 41.48%652.8M | 55.54%641.3M |
-Dividends payable | 0.00%23.2M | 0.00%23.2M | 0.43%23.2M | -0.43%23.2M | 4.98%23.2M | --23.2M | --23.2M | 72.39%23.1M | 73.88%23.3M | 81.15%22.1M |
Current accrued expenses | 46.54%410.3M | 46.54%410.3M | 23.70%363.8M | 46.85%384.6M | 61.13%383.5M | --280M | --280M | 117.05%294.1M | 95.89%261.9M | 91.94%238M |
Current debt and capital lease obligation | -31.73%41.1M | -31.73%41.1M | -32.30%39.4M | 92.59%111.7M | 269.38%113.4M | --60.2M | --60.2M | 166.97%58.2M | -77.07%58M | -87.89%30.7M |
-Current debt | -88.46%3.9M | -88.46%3.9M | -87.95%3.7M | 137.25%72.6M | 2,218.75%74.2M | --33.8M | --33.8M | 2,970.00%30.7M | -86.75%30.6M | -98.61%3.2M |
-Current capital lease obligation | 40.91%37.2M | 40.91%37.2M | 29.82%35.7M | 42.70%39.1M | 42.55%39.2M | --26.4M | --26.4M | 32.21%27.5M | 24.55%27.4M | 20.61%27.5M |
Other current liabilities | --103.7M | --103.7M | --105.5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 32.35%1.33B | 32.35%1.33B | 23.99%1.31B | 23.22%1.38B | 33.05%1.41B | --1B | --1B | 36.92%1.05B | 19.39%1.12B | 21.31%1.06B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 213.27%6.51B | 213.27%6.51B | 193.41%6.62B | 203.86%6.75B | 241.28%7.33B | --2.08B | --2.08B | 221.54%2.26B | 163.95%2.22B | 154.97%2.15B |
-Long term debt | 220.50%6.38B | 220.50%6.38B | 199.92%6.49B | 209.95%6.61B | 250.47%7.21B | --1.99B | --1.99B | 234.50%2.17B | 170.28%2.13B | 161.46%2.06B |
-Long term capital lease obligation | 50.06%132.2M | 50.06%132.2M | 40.11%128.9M | 60.33%145.1M | 34.64%123.2M | --88.1M | --88.1M | 68.19%92M | 70.11%90.5M | 63.69%91.5M |
Non current deferred liabilities | 71.09%1.01B | 71.09%1.01B | 74.41%1.02B | 74.68%1.08B | 73.92%1.15B | --591.9M | --591.9M | 250.99%586.5M | 253.74%620.1M | 281.38%661.7M |
Employee benefits | 23.36%120.4M | 23.36%120.4M | 7.31%108.7M | 9.72%112.9M | 7.78%116.4M | --97.6M | --97.6M | 66.89%101.3M | 61.54%102.9M | 62.16%108M |
Other non current liabilities | 0.52%77.2M | 0.52%77.2M | 5.67%83.9M | 16.97%88.9M | 17.75%84.9M | --76.8M | --76.8M | 35.49%79.4M | 32.87%76M | 29.91%72.1M |
Total non current liabilities | 172.14%7.74B | 172.14%7.74B | 160.00%7.86B | 166.04%8.04B | 190.43%8.69B | --2.84B | --2.84B | 205.99%3.02B | 165.46%3.02B | 162.71%2.99B |
Total liabilities | 135.71%9.07B | 135.71%9.07B | 124.88%9.17B | 127.40%9.42B | 149.34%10.09B | --3.85B | --3.85B | 132.02%4.08B | 99.44%4.14B | 101.42%4.05B |
Shareholders'equity | ||||||||||
Share capital | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | --700K | --700K | 75.00%700K | 75.00%700K | 75.00%700K |
-common stock | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | --700K | --700K | 75.00%700K | 75.00%700K | 75.00%700K |
Retained earnings | -7.05%1.98B | -7.05%1.98B | -5.10%1.95B | 5.67%2.11B | 9.00%2.1B | --2.13B | --2.13B | -6.16%2.05B | -6.28%2B | -6.62%1.93B |
Paid-in capital | 0.79%4.65B | 0.79%4.65B | 0.74%4.64B | 0.32%4.63B | -0.26%4.62B | --4.61B | --4.61B | 556.14%4.6B | 560.31%4.61B | 563.39%4.63B |
Gains losses not affecting retained earnings | 19.80%-282.4M | 19.80%-282.4M | 19.28%-417M | 1.66%-326.7M | -70.96%-300.2M | ---352.1M | ---352.1M | -166.70%-516.6M | -102.44%-332.2M | 1.62%-175.6M |
Total stockholders'equity | -0.69%6.34B | -0.69%6.34B | 0.48%6.17B | 2.13%6.41B | 0.58%6.42B | --6.39B | --6.39B | 127.84%6.14B | 135.52%6.28B | 147.04%6.38B |
Noncontrolling interests | -39.53%20.8M | -39.53%20.8M | -15.05%27.1M | -31.79%26.6M | -12.47%35.1M | --34.4M | --34.4M | -3.04%31.9M | 23.81%39M | 18.99%40.1M |
Total equity | -0.90%6.37B | -0.90%6.37B | 0.40%6.2B | 1.92%6.44B | 0.50%6.46B | --6.42B | --6.42B | 126.26%6.17B | 134.22%6.32B | 145.39%6.42B |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data