(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 | -36.22%236M | -36.22%236M | 67.74%1.15B | -44.23%1.08B | -78.80%534M | -33.81%370M | -33.81%370M | -21.53%685M | 476.42%1.93B | 247.45%2.52B |
-Cash and cash equivalents | -36.22%236M | -36.22%236M | 67.74%1.15B | -44.23%1.08B | -78.80%534M | -33.81%370M | -33.81%370M | -21.53%685M | 476.42%1.93B | 247.45%2.52B |
Receivables | -18.64%2.84B | -18.64%2.84B | 9.48%2.55B | -11.18%2.56B | 7.55%3.23B | 35.63%3.49B | 35.63%3.49B | 15.98%2.33B | 48.58%2.88B | 43.64%3.01B |
-Accounts receivable | -18.37%2.15B | -18.37%2.15B | 6.71%1.94B | 7.12%1.97B | 38.99%2.58B | 27.23%2.64B | 27.23%2.64B | 28.32%1.82B | 27.62%1.84B | 16.43%1.86B |
-Taxes receivable | -16.81%94M | -16.81%94M | -20.00%72M | 1.37%74M | -43.17%79M | 43.04%113M | 43.04%113M | -3.23%90M | -1.35%73M | 78.21%139M |
-Related party accounts receivable | -42.59%31M | -42.59%31M | -19.23%42M | -95.98%26M | -88.97%74M | 134.78%54M | 134.78%54M | 73.33%52M | 5,772.73%646M | 2,480.77%671M |
-Other receivables | -18.10%561M | -18.10%561M | 34.23%498M | 51.39%489M | 47.34%498M | 72.11%685M | 72.11%685M | -21.06%371M | -21.79%323M | -13.99%338M |
Inventory | 19.60%482M | 19.60%482M | -10.87%451M | 1.59%383M | -10.51%315M | 3.60%403M | 3.60%403M | 36.39%506M | 11.21%377M | 28.47%352M |
Prepaid assets | 1.87%273M | 1.87%273M | -2.40%325M | -8.09%159M | 6.69%255M | 3.08%268M | 3.08%268M | --333M | --173M | --239M |
Restricted cash | 22.50%49M | 22.50%49M | 385.71%238M | -28.16%74M | 507.14%85M | 110.53%40M | 110.53%40M | 58.06%49M | 212.12%103M | -63.16%14M |
Other current assets | 171.90%1.47B | 171.90%1.47B | -29.72%395M | -22.43%339M | -13.17%323M | 35.93%541M | 35.93%541M | -57.07%562M | -60.77%437M | -65.27%372M |
Total current assets | -7.48%5.47B | -7.48%5.47B | 18.92%5.31B | -17.88%4.85B | -19.95%5.2B | 35.13%5.91B | 35.13%5.91B | -2.79%4.47B | 56.97%5.9B | 54.79%6.5B |
Non current assets | ||||||||||
Net PPE | 14.96%55.68B | 14.96%55.68B | 14.41%53.89B | 13.52%52.2B | 11.61%50.44B | 8.88%48.44B | 8.88%48.44B | 8.89%47.1B | 8.37%45.98B | 8.88%45.2B |
-Gross PPE | 13.43%73.22B | 13.43%73.22B | 13.02%71.07B | 12.30%68.99B | 10.45%66.92B | 8.42%64.55B | 8.42%64.55B | 8.47%62.88B | 7.82%61.44B | 8.63%60.59B |
-Accumulated depreciation | -8.84%-17.54B | -8.84%-17.54B | -8.85%-17.18B | -8.66%-16.79B | -7.06%-16.48B | -7.08%-16.11B | -7.08%-16.11B | -7.22%-15.78B | -6.21%-15.45B | -7.87%-15.39B |
Goodwill and other intangible assets | -1.34%1.92B | -1.34%1.92B | -1.33%1.93B | -1.33%1.93B | -1.32%1.94B | -1.32%1.95B | -1.32%1.95B | -1.31%1.95B | -1.26%1.96B | -1.70%1.97B |
-Goodwill | 0.00%1.6B | 0.00%1.6B | 0.00%1.6B | 0.00%1.6B | 0.00%1.6B | 0.00%1.6B | 0.00%1.6B | 0.00%1.6B | 0.00%1.6B | 0.00%1.6B |
-Other intangible assets | -7.56%318M | -7.56%318M | -7.43%324M | -7.28%331M | -7.16%337M | -7.03%344M | -7.03%344M | -6.91%350M | -6.54%357M | -8.56%363M |
Investments and advances | 4.93%17.65B | 4.93%17.65B | 5.46%17.46B | 5.49%17.17B | 5.20%16.9B | 6.36%16.82B | 6.36%16.82B | 8.21%16.56B | 5.52%16.27B | 4.10%16.06B |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.09%10M | -69.18%344M | -66.91%360M |
Related parties assets | -42.59%31M | -42.59%31M | -19.23%42M | -95.98%26M | -88.97%74M | 134.78%54M | 134.78%54M | 73.33%52M | 5,772.73%646M | 2,480.77%671M |
Non current deferred assets | -4.44%129M | -4.44%129M | 16.54%155M | 7.97%149M | 0.00%148M | -10.60%135M | -10.60%135M | -11.92%133M | -17.37%138M | 12.12%148M |
Defined pension benefit | 8.71%549M | 8.71%549M | 5.34%513M | 4.42%520M | -3.95%511M | -10.93%505M | -10.93%505M | -9.65%487M | -4.78%498M | 7.69%532M |
Other non current assets | -9.96%2.01B | -9.96%2.01B | 44.60%3.2B | 32.86%2.69B | 36.63%2.47B | 33.61%2.23B | 33.61%2.23B | 73.68%2.21B | 103.73%2.02B | 88.35%1.81B |
Total non current assets | 12.45%81.71B | 12.45%81.71B | 13.12%80.43B | 11.77%77.88B | 10.12%75.35B | 7.38%72.66B | 7.38%72.66B | 7.92%71.1B | 7.45%69.68B | 7.54%68.42B |
Total assets | 10.95%87.18B | 10.95%87.18B | 13.46%85.74B | 9.45%82.73B | 7.51%80.55B | 9.06%78.57B | 9.06%78.57B | 7.22%75.56B | 10.16%75.58B | 10.47%74.92B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 8.34%3.13B | 8.34%3.13B | 14.37%3.19B | 10.38%2.68B | 45.67%3.11B | 19.82%2.89B | 19.82%2.89B | 26.12%2.79B | 16.23%2.43B | 0.23%2.14B |
-accounts payable | 10.88%2.21B | 10.88%2.21B | 16.41%2.23B | 11.60%1.79B | 54.33%2.12B | 19.33%1.99B | 19.33%1.99B | 37.07%1.92B | 24.24%1.6B | 1.55%1.38B |
-Dividends payable | 11.27%691M | 11.27%691M | 16.51%734M | 6.90%651M | 12.86%667M | 10.30%621M | 10.30%621M | 6.42%630M | 3.57%609M | -0.67%591M |
-Due to related parties current | --5M | --5M | --5M | --5M | --41M | --0 | --0 | ---- | ---- | ---- |
-Other payable | -18.55%224M | -18.55%224M | -9.50%219M | 8.84%234M | 65.50%283M | 54.49%275M | 54.49%275M | 35.20%242M | 27.98%215M | 21.28%171M |
Current provisions | -75.97%31M | -75.97%31M | -13.10%126M | -93.71%126M | -93.71%129M | -93.48%129M | -93.48%129M | -92.61%145M | 1,209.15%2B | 1,250.00%2.05B |
Current debt and capital lease obligation | -24.11%3.32B | -24.11%3.32B | 7.11%2.95B | 173.13%3.44B | 71.72%4.26B | 22.20%4.37B | 22.20%4.37B | -54.55%2.76B | -54.63%1.26B | 6.76%2.48B |
-Current debt | -24.11%3.32B | -24.11%3.32B | 7.11%2.95B | 173.13%3.44B | 71.72%4.26B | 22.20%4.37B | 22.20%4.37B | -54.55%2.76B | -54.63%1.26B | 6.76%2.48B |
Other current liabilities | 52.35%3.09B | 52.35%3.09B | 19.69%2B | 20.83%1.85B | -11.53%1.79B | 27.60%2.03B | 27.60%2.03B | -25.83%1.67B | -20.96%1.53B | 1.20%2.02B |
Current liabilities | 1.93%10.09B | 1.93%10.09B | 11.86%8.77B | 11.93%8.45B | 7.00%9.63B | -1.36%9.9B | -1.36%9.9B | -39.46%7.84B | 3.25%7.55B | 30.91%9B |
Non current liabilities | ||||||||||
Long term provisions | 2.71%3.64B | 2.71%3.64B | 3.02%3.58B | 1.99%3.54B | 4.30%3.56B | 5.07%3.55B | 5.07%3.55B | 8.68%3.48B | 1.40%3.47B | 0.32%3.42B |
Long term debt and capital lease obligation | 13.08%27.76B | 13.08%27.76B | 16.25%27.7B | 11.60%27.52B | 3.24%25.21B | 16.52%24.55B | 16.52%24.55B | 18.90%23.83B | 11.64%24.66B | 10.87%24.42B |
-Long term debt | 13.08%27.76B | 13.08%27.76B | 16.25%27.7B | 11.60%27.52B | 3.24%25.21B | 16.52%24.55B | 16.52%24.55B | 18.90%23.83B | 11.64%24.66B | 10.87%24.42B |
Non current deferred liabilities | 13.04%7.58B | 13.04%7.58B | 15.71%7.4B | 18.34%7.34B | 22.57%7.19B | 20.93%6.71B | 20.93%6.71B | 31.56%6.4B | 16.18%6.2B | 12.63%5.87B |
Due to related parties non current | 1.99%307M | 1.99%307M | 2.36%303M | 0.00%282M | -10.03%278M | 4.88%301M | 4.88%301M | 3.50%296M | 7.63%282M | 19.77%309M |
Employee benefits | -0.73%407M | -0.73%407M | -48.67%309M | -48.97%346M | -46.31%378M | -40.32%410M | -40.32%410M | -37.55%602M | -34.62%678M | -34.14%704M |
Other non current liabilities | ---- | ---- | 80.81%942M | 104.08%800M | 124.14%650M | 151.11%565M | 151.11%565M | 174.21%521M | 276.92%392M | 607.32%290M |
Total non current liabilities | 10.19%43.44B | 10.19%43.44B | 13.72%43.71B | 10.99%43.26B | 6.03%40.67B | 13.96%39.42B | 13.96%39.42B | 16.75%38.44B | 9.48%38.98B | 8.56%38.36B |
Total liabilities | 8.53%53.53B | 8.53%53.53B | 13.40%52.48B | 11.14%51.71B | 6.21%50.3B | 10.51%49.32B | 10.51%49.32B | 0.89%46.27B | 8.42%46.53B | 12.20%47.36B |
Shareholders'equity | ||||||||||
Share capital | 0.34%13.11B | 0.34%13.11B | -0.77%12.95B | -0.59%12.95B | 4.04%13.07B | 2.33%13.07B | 2.33%13.07B | 11.51%13.05B | 12.10%13.03B | 23.14%12.57B |
-common stock | 0.36%12.2B | 0.36%12.2B | -0.82%12.04B | -0.64%12.04B | 4.36%12.16B | 2.51%12.16B | 2.51%12.16B | 12.48%12.14B | 19.42%12.12B | 33.52%11.66B |
-Preferred stock | 0.00%909M | 0.00%909M | 0.00%909M | 0.00%909M | 0.00%909M | 0.00%909M | 0.00%909M | 0.00%909M | -38.33%909M | -38.33%909M |
Retained earnings | 10.78%15.73B | 10.78%15.73B | 8.84%15.37B | 7.33%15.02B | 7.23%14.8B | 4.82%14.2B | 4.82%14.2B | 6.25%14.12B | -2.05%14B | -2.93%13.8B |
Gains losses not affecting retained earnings | -11.11%-150M | -11.11%-150M | 50.00%-60M | 27.54%-121M | 20.52%-182M | 57.55%-135M | 57.55%-135M | 71.29%-120M | 62.39%-167M | 42.61%-229M |
Total stockholders'equity | 5.75%28.7B | 5.75%28.7B | 4.47%28.26B | 3.70%27.86B | 5.94%27.69B | 4.36%27.14B | 4.36%27.14B | 10.08%27.05B | 5.46%26.86B | 8.81%26.13B |
Noncontrolling interests | 133.80%4.96B | 133.80%4.96B | 123.31%5B | 44.07%3.16B | 79.38%2.56B | 49.58%2.12B | 49.58%2.12B | 7,363.33%2.24B | 891.86%2.19B | -10.26%1.43B |
Total equity | 15.03%33.65B | 15.03%33.65B | 13.55%33.26B | 6.75%31.01B | 9.74%30.25B | 6.70%29.26B | 6.70%29.26B | 19.04%29.29B | 13.08%29.05B | 7.62%27.56B |
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 |
No Data