(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 | -3.28%38.77B | -3.28%38.77B | 19.60%43.03B | 15.71%45.09B | 9.68%42.07B | 8.77%40.09B | 8.77%40.09B | -5.50%35.98B | 14.27%38.97B | 23.80%38.36B |
-Cash and cash equivalents | -3.28%38.77B | -3.28%38.77B | 19.60%43.03B | 15.71%45.09B | 9.68%42.07B | 8.77%40.09B | 8.77%40.09B | -5.50%35.98B | 14.27%38.97B | 23.80%38.36B |
-Accounts receivable | -7.78%36.27B | -7.78%36.27B | -21.92%52.08B | -21.47%52.38B | -2.75%61.74B | 13.30%39.33B | 13.30%39.33B | 43.85%66.7B | 52.67%66.71B | 58.14%63.48B |
-Taxes receivable | 53.72%558M | 53.72%558M | ---- | ---- | ---- | -34.00%363M | -34.00%363M | ---- | ---- | ---- |
-Other receivables | -16.52%10.1B | -16.52%10.1B | ---- | ---- | ---- | 38.43%12.1B | 38.43%12.1B | ---- | ---- | ---- |
Inventory | -18.42%26.02B | -18.42%26.02B | -12.93%30.23B | -25.25%26.98B | -4.76%28.58B | 26.27%31.89B | 26.27%31.89B | 41.17%34.72B | 43.79%36.09B | 32.31%30.01B |
Prepaid assets | -57.58%6.16B | -57.58%6.16B | ---- | ---- | ---- | 61.68%14.51B | 61.68%14.51B | ---- | ---- | ---- |
Restricted cash | ---- | ---- | ---- | ---- | ---- | 38.05%156M | 38.05%156M | ---- | ---- | ---- |
Other current assets | ---- | ---- | ---- | 200.00%1M | --1M | ---- | ---- | ---- | ---1M | ---- |
Total current assets | -19.18%134.12B | -19.18%134.12B | -13.51%141.25B | -14.97%140.49B | -0.95%150.57B | 28.87%165.94B | 28.87%165.94B | 24.13%163.32B | 47.94%165.22B | 52.69%152.02B |
Non current assets | ||||||||||
Net PPE | -1.92%194.84B | -1.92%194.84B | 1.74%197.04B | -1.47%197.18B | 3.06%199.21B | 1.90%198.64B | 1.90%198.64B | -1.31%193.68B | -2.51%200.12B | -7.20%193.3B |
-Gross PPE | 4.62%455.07B | 4.62%455.07B | ---- | ---- | ---- | -0.41%434.96B | -0.41%434.96B | ---- | ---- | ---- |
-Accumulated depreciation | -10.12%-260.24B | -10.12%-260.24B | ---- | ---- | ---- | 2.28%-236.32B | 2.28%-236.32B | ---- | ---- | ---- |
Goodwill and other intangible assets | 4.72%26.91B | 4.72%26.91B | 5.22%25.63B | 2.96%26.3B | 9.89%27.4B | 4.08%25.7B | 4.08%25.7B | 9.03%24.36B | 13.70%25.54B | 9.02%24.94B |
-Goodwill | 3.87%16.66B | 3.87%16.66B | --17.35B | --17.66B | --17.65B | 7.50%16.04B | 7.50%16.04B | ---- | ---- | ---- |
-Other intangible assets | 6.12%10.25B | 6.12%10.25B | --8.29B | --8.64B | --9.75B | -1.14%9.66B | -1.14%9.66B | ---- | ---- | ---- |
Financial assets | 37.63%801M | 37.63%801M | -46.42%524M | -35.52%541M | -23.40%540M | -28.59%582M | -28.59%582M | -7.03%978M | -44.36%839M | -58.06%705M |
Defined pension benefit | -10.28%9.15B | -10.28%9.15B | -27.49%9.65B | -30.55%10.4B | 8.19%10.33B | 20.41%10.2B | 20.41%10.2B | 66.24%13.31B | 88.55%14.97B | 63.35%9.55B |
Other non current assets | ---- | ---- | 200.00%1M | ---- | ---- | ---- | ---- | ---1M | --1M | ---- |
Total non current assets | -1.78%272.16B | -1.78%272.16B | -0.65%272.25B | -2.88%274.55B | 2.06%278.58B | 0.53%277.09B | 0.53%277.09B | -1.14%274.04B | -1.22%282.67B | -4.50%272.97B |
Total assets | -8.30%406.27B | -8.30%406.27B | -5.46%413.5B | -7.34%415.03B | 0.98%429.15B | 9.56%443.02B | 9.56%443.02B | 6.99%437.36B | 12.58%447.9B | 10.27%424.99B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -15.51%58.52B | -15.51%58.52B | -4.17%71.56B | -14.38%68.46B | -0.94%74.78B | 25.21%69.27B | 25.21%69.27B | 19.42%74.67B | 38.36%79.95B | 42.90%75.49B |
-accounts payable | -18.86%34.59B | -18.86%34.59B | -4.48%67.19B | -15.18%64B | -4.02%68.86B | 24.89%42.63B | 24.89%42.63B | 17.78%70.34B | 37.30%75.45B | 45.06%71.74B |
-Total tax payable | -19.81%6.53B | -19.81%6.53B | 0.92%4.37B | -0.98%4.46B | 57.89%5.92B | 20.12%8.14B | 20.12%8.14B | 54.22%4.33B | 58.83%4.51B | 11.27%3.75B |
-Other payable | -5.91%17.41B | -5.91%17.41B | ---- | ---- | ---- | 28.38%18.5B | 28.38%18.5B | ---- | ---- | ---- |
Current provisions | 38.87%4.04B | 38.87%4.04B | 31.07%3.22B | 3.19%3.04B | -7.32%2.99B | -12.82%2.91B | -12.82%2.91B | -21.66%2.46B | -10.55%2.94B | -15.18%3.23B |
Current debt and capital lease obligation | 10.33%9.93B | 10.33%9.93B | 25.76%10.12B | 85.77%12.11B | 28.70%9.04B | 9.53%9B | 9.53%9B | -24.71%8.05B | -50.00%6.52B | -51.67%7.03B |
-Current debt | 14.46%5.29B | 14.46%5.29B | ---- | ---- | ---- | 13.24%4.62B | 13.24%4.62B | ---- | ---- | ---- |
-Current capital lease obligation | 5.98%4.64B | 5.98%4.64B | ---- | ---- | ---- | 5.87%4.38B | 5.87%4.38B | ---- | ---- | ---- |
Other current liabilities | ---- | ---- | ---1M | --1M | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | -21.30%95.47B | -21.30%95.47B | -19.84%95.13B | -19.00%96.13B | -9.37%102.68B | 26.96%121.31B | 26.96%121.31B | 13.85%118.67B | 40.44%118.68B | 48.24%113.3B |
Non current liabilities | ||||||||||
Long term provisions | -5.51%22.53B | -5.51%22.53B | 9.01%23.49B | -8.55%23.59B | -7.40%23.69B | -7.59%23.85B | -7.59%23.85B | -18.25%21.55B | -6.72%25.8B | -6.39%25.58B |
Long term debt and capital lease obligation | -4.26%71.61B | -4.26%71.61B | -2.59%72.03B | -6.43%72.25B | -3.70%76.1B | -7.51%74.79B | -7.51%74.79B | -12.70%73.94B | -11.28%77.22B | -10.03%79.02B |
-Long term debt | -5.80%48.54B | -5.80%48.54B | ---- | ---- | ---- | -10.38%51.53B | -10.38%51.53B | ---- | ---- | ---- |
-Long term capital lease obligation | -0.84%23.07B | -0.84%23.07B | ---- | ---- | ---- | -0.46%23.26B | -0.46%23.26B | ---- | ---- | ---- |
Derivative product liabilities | -35.42%2.3B | -35.42%2.3B | -36.26%3.26B | -4.88%3.08B | 99.81%3.1B | 301.69%3.56B | 301.69%3.56B | 794.92%5.11B | 741.04%3.24B | 179.96%1.55B |
Other non current liabilities | ---- | ---- | ---4M | ---- | ---- | ---- | ---- | ---- | -300.00%-4M | ---- |
Total non current liabilities | -5.17%122.44B | -5.17%122.44B | -2.36%125.42B | -6.01%126.81B | -0.92%130.95B | -3.29%129.12B | -3.29%129.12B | -6.82%128.45B | -5.06%134.92B | -6.94%132.16B |
Total liabilities | -12.99%217.91B | -12.99%217.91B | -10.75%220.55B | -12.09%222.94B | -4.82%233.62B | 9.33%250.43B | 9.33%250.43B | 2.08%247.12B | 11.91%253.6B | 12.36%245.45B |
Shareholders'equity | ||||||||||
Share capital | -6.85%544M | -6.85%544M | -7.19%555M | -8.47%562M | -9.21%572M | -8.89%584M | -8.89%584M | -7.57%598M | -5.68%614M | -3.23%630M |
-common stock | -6.85%544M | -6.85%544M | -7.19%555M | -8.47%562M | -9.21%572M | -8.89%584M | -8.89%584M | -7.57%598M | -5.68%614M | -3.23%630M |
Retained earnings | -2.10%165.92B | -2.10%165.92B | 3.73%171.14B | 1.93%169.27B | 11.45%172.06B | 10.75%169.48B | 10.75%169.48B | 13.87%164.98B | 11.34%166.07B | 4.99%154.38B |
Paid-in capital | 11.43%390M | 11.43%390M | 13.06%381M | 15.53%372M | 19.41%363M | 19.45%350M | 19.45%350M | 17.42%337M | 13.78%322M | 7.42%304M |
Less: Treasury stock | 37.33%997M | 37.33%997M | 56.29%261M | 23.37%227M | --227M | 19.02%726M | 19.02%726M | -53.48%167M | -48.60%184M | ---- |
Other equity interest | 14.74%1.31B | 14.74%1.31B | 14.27%1.12B | 13.30%937M | 73.92%767M | 18.26%1.14B | 18.26%1.14B | 17.06%981M | 20.38%827M | -17.57%441M |
Total stockholders'equity | -2.03%186.61B | -2.03%186.61B | 2.51%191.2B | -0.02%190.46B | 9.84%193.32B | 10.76%190.47B | 10.76%190.47B | 14.16%186.52B | 13.39%190.5B | 7.50%176B |
Noncontrolling interests | -17.41%1.76B | -17.41%1.76B | -53.03%1.75B | -57.02%1.63B | -37.37%2.21B | -36.76%2.13B | -36.76%2.13B | 12.82%3.72B | 17.11%3.8B | 9.14%3.54B |
Total equity | -2.20%188.36B | -2.20%188.36B | 1.42%192.95B | -1.14%192.09B | 8.91%195.53B | 9.85%192.6B | 9.85%192.6B | 14.13%190.24B | 13.47%194.3B | 7.54%179.53B |
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 |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data