(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 28, 2023 | (Q2)Jun 29, 2023 | (Q1)Mar 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 29, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 25.04%823.5M | 25.04%823.5M | -44.21%374.1M | -31.75%525.7M | -50.70%567.8M | -55.46%658.6M | -55.46%658.6M | -53.13%670.5M | -39.32%770.2M | -15.27%1.15B |
-Cash and cash equivalents | 25.04%823.5M | 25.04%823.5M | -44.21%374.1M | -31.75%525.7M | -50.70%567.8M | -55.46%658.6M | -55.46%658.6M | -53.13%670.5M | -39.32%770.2M | -15.27%1.15B |
Receivables | 12.00%1.11B | 12.00%1.11B | 12.59%1.21B | 1.44%1.08B | 8.38%1.12B | 8.23%994.4M | 8.23%994.4M | 4.60%1.07B | -9.94%1.07B | -14.07%1.03B |
-Accounts receivable | 16.30%555.8M | 16.30%555.8M | 16.07%579.4M | -16.60%471.4M | 7.10%576.2M | 16.00%477.9M | 16.00%477.9M | 5.09%499.2M | 14.55%565.2M | 7.86%538M |
-Taxes receivable | 35.90%5.3M | 35.90%5.3M | --2.7M | --0 | 77.27%3.9M | -72.14%3.9M | -72.14%3.9M | --0 | -99.67%1M | -99.30%2.2M |
-Other receivables | 8.49%564.9M | 8.49%564.9M | 9.33%639.8M | 21.31%618.3M | 9.33%547.5M | 3.87%520.7M | 3.87%520.7M | 24.46%585.2M | 31.50%509.7M | 26.69%500.8M |
-Recievables adjustments allowances | -51.85%-12.3M | -51.85%-12.3M | -21.70%-12.9M | 13.76%-9.4M | -2.04%-10M | 4.71%-8.1M | 4.71%-8.1M | -60.61%-10.6M | -81.67%-10.9M | -53.13%-9.8M |
Inventory | 20.17%1.77B | 20.17%1.77B | 21.37%1.69B | 21.59%1.64B | 11.62%1.55B | 6.37%1.47B | 6.37%1.47B | 5.03%1.39B | 3.09%1.35B | -0.57%1.39B |
Prepaid assets | 26.55%34.8M | 26.55%34.8M | 48.87%39.6M | 68.29%41.4M | 32.27%41.4M | 32.85%27.5M | 32.85%27.5M | -5.00%26.6M | -13.68%24.6M | 19.01%31.3M |
Restricted cash | -50.00%100K | -50.00%100K | 0.00%200K | 0.00%200K | -33.33%200K | -33.33%200K | -33.33%200K | -33.33%200K | -33.33%200K | 0.00%300K |
Other current assets | 79.71%12.4M | 79.71%12.4M | 22.06%8.3M | 27.59%7.4M | 50.00%11.4M | 38.00%6.9M | 38.00%6.9M | 33.33%6.8M | -1.69%5.8M | 31.03%7.6M |
Total current assets | 18.79%3.75B | 18.79%3.75B | 4.76%3.32B | 2.48%3.29B | -8.93%3.29B | -17.02%3.16B | -17.02%3.16B | -16.93%3.17B | -15.30%3.21B | -9.47%3.61B |
Non current assets | ||||||||||
Net PPE | -5.39%2.18B | -5.39%2.18B | -5.41%2.18B | -5.46%2.22B | -6.55%2.25B | -6.90%2.3B | -6.90%2.3B | -7.69%2.3B | -7.39%2.34B | -4.57%2.41B |
-Gross PPE | 3.05%5.41B | 3.05%5.41B | 3.35%5.34B | 3.33%5.31B | 2.72%5.28B | 2.48%5.25B | 2.48%5.25B | 1.98%5.17B | 2.11%5.14B | 3.77%5.14B |
-Accumulated depreciation | -9.62%-3.24B | -9.62%-3.24B | -10.38%-3.16B | -10.68%-3.1B | -10.91%-3.03B | -11.21%-2.95B | -11.21%-2.95B | -11.34%-2.87B | -11.71%-2.8B | -12.45%-2.73B |
Goodwill and other intangible assets | -1.72%827.4M | -1.72%827.4M | 0.79%831.1M | 0.80%835M | 0.79%838.8M | 0.71%841.9M | 0.71%841.9M | -1.81%824.6M | -0.66%828.4M | 5.22%832.2M |
-Goodwill | 0.11%631.2M | 0.11%631.2M | 1.27%631.1M | 1.25%631.2M | 1.20%631.1M | 1.09%630.5M | 1.09%630.5M | -0.06%623.2M | 0.71%623.4M | 6.80%623.6M |
-Other intangible assets | -7.19%196.2M | -7.19%196.2M | -0.70%200M | -0.59%203.8M | -0.43%207.7M | -0.42%211.4M | -0.42%211.4M | -6.85%201.4M | -4.61%205M | 0.77%208.6M |
Investments and advances | -27.27%800K | -27.27%800K | -82.69%900K | -57.14%900K | 0.00%400K | 37.50%1.1M | 37.50%1.1M | 205.88%5.2M | -19.23%2.1M | -85.19%400K |
Non current accounts receivable | ---- | ---- | 1,392.86%20.9M | 1,744.44%16.6M | 154.76%10.7M | --1.2M | --1.2M | --1.4M | --900K | -28.81%4.2M |
Non current deferred assets | -97.96%100K | -97.96%100K | -84.62%200K | -89.19%400K | -46.34%4.4M | 600.00%4.9M | 600.00%4.9M | 333.33%1.3M | 131.25%3.7M | 1,071.43%8.2M |
Defined pension benefit | -82.99%33.5M | -82.99%33.5M | -88.43%28.3M | -93.68%27.3M | -95.14%25.8M | -63.02%196.9M | -63.02%196.9M | -49.79%244.6M | -9.45%432.1M | 13.62%530.4M |
Other non current assets | -0.93%160.2M | -0.93%160.2M | -3.72%157.9M | -5.32%158.4M | 63.82%153.5M | 78.67%161.7M | 78.67%161.7M | 61.74%164M | 61.49%167.3M | 8.70%93.7M |
Total non current assets | -8.83%3.2B | -8.83%3.2B | -9.21%3.22B | -13.87%3.25B | -15.29%3.29B | -10.77%3.51B | -10.77%3.51B | -9.71%3.54B | -4.34%3.78B | 0.01%3.88B |
Total assets | 4.26%6.95B | 4.26%6.95B | -2.61%6.54B | -6.35%6.55B | -12.23%6.57B | -13.84%6.67B | -13.84%6.67B | -13.27%6.71B | -9.71%6.99B | -4.79%7.49B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 20.07%1.14B | 20.07%1.14B | 21.50%1.03B | 20.19%974.4M | 24.29%948.2M | 23.66%951.8M | 23.66%951.8M | 31.51%848M | 33.54%810.7M | 41.07%762.9M |
-accounts payable | 20.33%1.11B | 20.33%1.11B | 21.50%1.03B | 20.19%974.4M | 24.29%948.2M | 27.70%919.8M | 27.70%919.8M | 31.51%848M | 33.54%810.7M | 41.07%762.9M |
-Total tax payable | 12.50%36M | 12.50%36M | ---- | ---- | ---- | -35.22%32M | -35.22%32M | ---- | ---- | ---- |
Current accrued expenses | 0.80%326.2M | 0.80%326.2M | 7.68%479.5M | 4.59%408.2M | 23.47%505M | 19.23%323.6M | 19.23%323.6M | 7.15%445.3M | 17.00%390.3M | 6.70%409M |
Current provisions | -16.20%257.6M | -16.20%257.6M | 18.06%335.3M | 7.18%331.4M | 23.38%324M | 24.20%307.4M | 24.20%307.4M | 0.00%284M | 33.62%309.2M | 7.40%262.6M |
Current debt and capital lease obligation | 19.19%73.9M | 19.19%73.9M | -80.02%72.6M | -81.94%64.3M | 10.09%63.3M | 7.45%62M | 7.45%62M | 547.77%363.4M | 540.29%356M | 25.82%57.5M |
-Current debt | 43.48%16.5M | 43.48%16.5M | -94.82%16.3M | -97.00%9.2M | 51.35%11.2M | 57.53%11.5M | 57.53%11.5M | 5,946.15%314.4M | 5,803.85%307M | 42.31%7.4M |
-Current capital lease obligation | 13.66%57.4M | 13.66%57.4M | 14.90%56.3M | 12.45%55.1M | 3.99%52.1M | 0.20%50.5M | 0.20%50.5M | -3.73%49M | -2.78%49M | 23.70%50.1M |
Current deferred liabilities | 77.87%280.5M | 77.87%280.5M | 31.50%242.1M | 2.84%210.3M | -29.23%159.8M | -48.87%157.7M | -48.87%157.7M | -42.79%184.1M | 7.52%204.5M | 20.49%225.8M |
Other current liabilities | -9.52%92.2M | -9.52%92.2M | 76.51%172.1M | 104.57%183.5M | -16.48%73M | -32.07%101.9M | -32.07%101.9M | 10.29%97.5M | 5.41%89.7M | 22.41%87.4M |
Current liabilities | 12.59%2.2B | 12.59%2.2B | 5.03%2.35B | 0.27%2.19B | 14.83%2.1B | 4.08%1.95B | 4.08%1.95B | 20.91%2.24B | 42.35%2.18B | 22.64%1.82B |
Non current liabilities | ||||||||||
Long term provisions | -30.91%305.8M | -30.91%305.8M | -20.69%289.4M | -22.63%311.4M | -23.74%358.1M | -24.98%442.6M | -24.98%442.6M | -25.77%364.9M | -20.67%402.5M | -7.76%469.6M |
Long term debt and capital lease obligation | 5.20%4.1B | 5.20%4.1B | 11.19%3.9B | 11.43%3.9B | 2.35%3.9B | 2.06%3.9B | 2.06%3.9B | -3.40%3.5B | -3.68%3.5B | 6.09%3.81B |
-Long term debt | 5.69%3.92B | 5.69%3.92B | 11.91%3.72B | 11.93%3.72B | 2.64%3.72B | 2.56%3.71B | 2.56%3.71B | -2.71%3.32B | -2.72%3.32B | 6.08%3.62B |
-Long term capital lease obligation | -4.48%179.3M | -4.48%179.3M | -1.97%178.9M | 2.19%181.8M | -3.15%184.7M | -6.94%187.7M | -6.94%187.7M | -14.44%182.5M | -18.58%177.9M | 6.18%190.7M |
Non current deferred liabilities | 44.82%754.8M | 44.82%754.8M | 17.72%593.3M | -0.75%529.4M | -7.48%500M | -8.67%521.2M | -8.67%521.2M | -14.42%504M | -17.40%533.4M | -24.44%540.4M |
Employee benefits | 20.24%30.3M | 20.24%30.3M | -26.49%22.2M | -28.92%23.1M | -54.61%24.1M | -66.31%25.2M | -66.31%25.2M | -91.00%30.2M | -92.17%32.5M | -87.70%53.1M |
Other non current liabilities | -21.11%53.8M | -21.11%53.8M | 104.72%243M | 93.42%226.5M | -65.46%141.6M | 27.24%68.2M | 27.24%68.2M | -71.89%118.7M | -73.95%117.1M | -6.58%410M |
Total non current liabilities | 5.85%5.25B | 5.85%5.25B | 11.55%5.04B | 8.83%4.99B | -6.81%4.92B | -8.41%4.96B | -8.41%4.96B | -17.27%4.52B | -18.87%4.58B | -7.09%5.28B |
Total liabilities | 7.76%7.45B | 7.76%7.45B | 9.39%7.39B | 6.07%7.17B | -1.25%7.02B | -5.19%6.91B | -5.19%6.91B | -7.61%6.76B | -5.81%6.76B | -0.93%7.11B |
Shareholders'equity | ||||||||||
Share capital | 9.09%1.2M | 9.09%1.2M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M |
-common stock | 9.09%1.2M | 9.09%1.2M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M | 0.00%1.1M |
-Preferred stock | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Retained earnings | -50.00%616.3M | -50.00%616.3M | -63.35%540.9M | -53.56%745M | -44.93%951.3M | -30.81%1.23B | -30.81%1.23B | -22.45%1.48B | -20.48%1.6B | -19.79%1.73B |
Paid-in capital | 21.16%1.43B | 21.16%1.43B | 3.03%1.21B | 3.13%1.2B | 2.83%1.18B | 2.91%1.18B | 2.91%1.18B | 2.58%1.17B | 0.84%1.16B | 0.59%1.15B |
Less: Treasury stock | 0.00%2.46B | 0.00%2.46B | 0.00%2.46B | 0.00%2.46B | 0.00%2.46B | 0.00%2.46B | 0.00%2.46B | 0.00%2.46B | 0.00%2.46B | 0.00%2.46B |
Gains losses not affecting retained earnings | 56.06%-89.6M | 56.06%-89.6M | 36.44%-150M | -42.05%-117.9M | -208.96%-127.6M | -760.34%-203.9M | -760.34%-203.9M | -44.52%-236M | 45.43%-83M | 72.47%-41.3M |
Total stockholders'equity | -101.90%-499.7M | -101.90%-499.7M | -1,764.21%-859.4M | -380.57%-632.4M | -217.42%-448.2M | -155.21%-247.5M | -155.21%-247.5M | -110.86%-46.1M | -59.74%225.4M | -44.88%381.7M |
Noncontrolling interests | 2.70%3.8M | 2.70%3.8M | 640.00%3.7M | 600.00%3.5M | 620.00%3.6M | 640.00%3.7M | 640.00%3.7M | 0.00%500K | 0.00%500K | 0.00%500K |
Total equity | -103.40%-495.9M | -103.40%-495.9M | -1,776.54%-855.7M | -378.40%-628.9M | -216.33%-444.6M | -154.32%-243.8M | -154.32%-243.8M | -110.73%-45.6M | -59.68%225.9M | -44.85%382.2M |
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