(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 | 7.93%74.9M | 7.93%74.9M | -2.66%91.6M | -7.71%101.8M | -21.75%91M | -76.92%69.4M | -76.92%69.4M | -81.30%94.1M | 89.85%110.3M | -59.97%116.3M |
-Cash and cash equivalents | 7.93%74.9M | 7.93%74.9M | -2.66%91.6M | -7.71%101.8M | -21.75%91M | -76.92%69.4M | -76.92%69.4M | -81.30%94.1M | 89.85%110.3M | -59.97%116.3M |
Receivables | 2.08%431.4M | 2.08%431.4M | 7.70%525.8M | -1.14%476.1M | 8.23%461.5M | 0.74%422.6M | 0.74%422.6M | -4.31%488.2M | 4.13%481.6M | 7.30%426.4M |
-Accounts receivable | 2.08%431.4M | 2.08%431.4M | 7.70%525.8M | -1.14%476.1M | 8.23%461.5M | 0.74%422.6M | 0.74%422.6M | -4.31%488.2M | 4.13%481.6M | 7.30%426.4M |
Inventory | -12.95%483.1M | -12.95%483.1M | -18.95%485.5M | -14.50%529.3M | -2.51%566.7M | 19.64%555M | 19.64%555M | 55.62%599M | 90.96%619.1M | 82.34%581.3M |
Other current assets | -23.21%113.8M | -23.21%113.8M | 52.26%144.8M | 55.94%146.9M | 59.70%151.4M | 61.97%148.2M | 61.97%148.2M | 12.68%95.1M | 16.44%94.2M | -54.34%94.8M |
Total current assets | -7.70%1.1B | -7.70%1.1B | -2.25%1.25B | -3.92%1.25B | 4.25%1.27B | -6.30%1.2B | -6.30%1.2B | -13.92%1.28B | 41.00%1.31B | 0.37%1.22B |
Non current assets | ||||||||||
Net PPE | 16.71%1.51B | 16.71%1.51B | 17.88%1.43B | 20.19%1.42B | 21.95%1.39B | 21.97%1.3B | 21.97%1.3B | 19.21%1.22B | 39.94%1.18B | 41.55%1.14B |
-Gross PPE | 16.23%2.36B | 16.23%2.36B | 17.88%1.43B | 20.19%1.42B | 21.95%1.39B | 17.90%2.03B | 17.90%2.03B | 19.21%1.22B | 39.94%1.18B | 41.55%1.14B |
-Accumulated depreciation | -15.39%-844.4M | -15.39%-844.4M | ---- | ---- | ---- | -11.32%-731.8M | -11.32%-731.8M | ---- | ---- | ---- |
Goodwill and other intangible assets | 1.12%1.8B | 1.12%1.8B | 1.90%1.77B | 0.23%1.8B | -3.05%1.78B | -4.32%1.78B | -4.32%1.78B | -5.26%1.74B | 29.03%1.79B | 32.23%1.84B |
-Goodwill | 1.98%1.08B | 1.98%1.08B | 3.15%1.06B | 1.34%1.08B | -2.46%1.07B | -4.07%1.06B | -4.07%1.06B | -4.60%1.03B | 39.06%1.07B | 43.34%1.1B |
-Other intangible assets | -0.14%714.8M | -0.14%714.8M | 0.07%709.4M | -1.40%717.6M | -3.93%714.6M | -4.67%715.8M | -4.67%715.8M | -6.19%708.9M | 16.69%727.8M | 18.67%743.8M |
Non current deferred assets | 38.05%15.6M | 38.05%15.6M | 7.63%12.7M | 2.42%12.7M | -5.93%12.7M | -16.91%11.3M | -16.91%11.3M | -31.79%11.8M | -16.78%12.4M | -1.46%13.5M |
Other non current assets | 58.09%122.2M | 58.09%122.2M | -27.05%76.6M | -22.61%86.6M | -25.94%83.1M | -30.86%77.3M | -30.86%77.3M | -3.05%105M | 8.96%111.9M | -5.71%112.2M |
Total non current assets | 9.04%3.45B | 9.04%3.45B | 7.25%3.3B | 7.02%3.32B | 5.27%3.27B | 3.83%3.16B | 3.83%3.16B | 3.04%3.08B | 31.77%3.1B | 33.31%3.1B |
Total assets | 4.45%4.55B | 4.45%4.55B | 4.47%4.55B | 3.78%4.57B | 4.98%4.54B | 0.84%4.36B | 0.84%4.36B | -2.59%4.35B | 34.38%4.4B | 22.02%4.32B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -21.83%332M | -21.83%332M | -6.15%432M | -12.45%421.2M | -12.20%455.4M | -7.05%424.7M | -7.05%424.7M | -13.22%460.3M | 26.11%481.1M | 13.55%518.7M |
-accounts payable | -13.48%311.3M | -13.48%311.3M | -17.83%361.7M | -16.18%362.6M | -20.38%368.1M | -16.71%359.8M | -16.71%359.8M | -5.01%440.2M | 24.78%432.6M | 65.94%462.3M |
-Total tax payable | -68.10%20.7M | -68.10%20.7M | 249.75%70.3M | 20.82%58.6M | 54.79%87.3M | 160.64%64.9M | 160.64%64.9M | -70.00%20.1M | 39.37%48.5M | -68.35%56.4M |
Current accrued expenses | 15.26%164.7M | 15.26%164.7M | -56.98%164.3M | -56.87%149M | -66.80%117.9M | -22.55%142.9M | -22.55%142.9M | -20.07%381.9M | -7.62%345.5M | 4.44%355.1M |
Current debt and capital lease obligation | -6.48%164.5M | -6.48%164.5M | 5.97%182.7M | 11.02%188.4M | 11.94%187.5M | 13.70%175.9M | 13.70%175.9M | 14.02%172.4M | 65.08%169.7M | 69.36%167.5M |
-Current debt | -36.22%44.9M | -36.22%44.9M | -2.51%70M | 12.20%73.6M | 18.59%74M | 32.83%70.4M | 32.83%70.4M | 35.47%71.8M | 80.22%65.6M | 65.52%62.4M |
-Current capital lease obligation | 13.36%119.6M | 13.36%119.6M | 12.03%112.7M | 10.28%114.8M | 7.99%113.5M | 3.74%105.5M | 3.74%105.5M | 2.44%100.6M | 56.78%104.1M | 71.73%105.1M |
Current deferred liabilities | 9.90%53.3M | 9.90%53.3M | 1.26%64.1M | -3.29%58.8M | 14.72%68.6M | -5.83%48.5M | -5.83%48.5M | --63.3M | --60.8M | --59.8M |
Other current liabilities | 2.38%193.7M | 2.38%193.7M | --215.8M | --189.3M | --193.4M | -8.07%189.2M | -8.07%189.2M | ---- | ---- | ---- |
Current liabilities | -7.44%908.2M | -7.44%908.2M | -1.76%1.06B | -4.77%1.01B | -7.11%1.02B | -6.85%981.2M | -6.85%981.2M | -7.03%1.08B | 23.16%1.06B | 22.93%1.1B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.87%3.1B | -2.87%3.1B | -3.34%3.07B | -1.75%3.21B | 7.36%3.27B | 18.03%3.19B | 18.03%3.19B | 17.52%3.17B | 85.03%3.27B | 45.84%3.05B |
-Long term debt | -7.77%2.53B | -7.77%2.53B | -7.06%2.54B | -3.89%2.71B | 6.96%2.77B | 20.25%2.74B | 20.25%2.74B | 19.49%2.73B | 91.22%2.82B | 42.06%2.59B |
-Long term capital lease obligation | 26.75%574.8M | 26.75%574.8M | 19.76%527.8M | 11.52%507.3M | 9.67%501.3M | 6.21%453.5M | 6.21%453.5M | 6.58%440.7M | 54.15%454.9M | 71.71%457.1M |
Non current deferred liabilities | 12.19%127.9M | 12.19%127.9M | 3.02%116.1M | -1.42%117.6M | -8.77%116.5M | -11.76%114M | -11.76%114M | 16.67%112.7M | 18.82%119.3M | 30.04%127.7M |
Other non current liabilities | -1.08%82.6M | -1.08%82.6M | -38.70%81.1M | -38.54%84.2M | -39.38%83.9M | -40.48%83.5M | -40.48%83.5M | -6.17%132.3M | -2.49%137M | 4.53%138.4M |
Total non current liabilities | -2.32%3.31B | -2.32%3.31B | -4.50%3.26B | -3.16%3.42B | 4.79%3.47B | 13.98%3.39B | 13.98%3.39B | 16.35%3.42B | 75.60%3.53B | 42.81%3.31B |
Total liabilities | -3.47%4.22B | -3.47%4.22B | -3.84%4.32B | -3.53%4.42B | 1.82%4.49B | 8.53%4.37B | 8.53%4.37B | 9.73%4.5B | 59.91%4.59B | 37.27%4.41B |
Shareholders'equity | ||||||||||
Share capital | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M |
-common stock | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M | 0.00%2.8M |
Retained earnings | 9.73%3.28B | 9.73%3.28B | 10.91%3.22B | 12.12%3.13B | 12.43%3.05B | 14.73%2.99B | 14.73%2.99B | 18.69%2.9B | 21.92%2.79B | 25.70%2.72B |
Paid-in capital | -6.60%558.7M | -6.60%558.7M | -6.53%547.1M | -6.43%536.7M | -6.72%525.7M | -3.83%598.2M | -3.83%598.2M | -3.73%585.3M | -3.94%573.6M | -4.47%563.6M |
Less: Treasury stock | -1.58%3.38B | -1.58%3.38B | -0.73%3.38B | 0.08%3.38B | 3.65%3.39B | 20.74%3.43B | 20.74%3.43B | 31.20%3.41B | 39.92%3.38B | 38.40%3.27B |
Gains losses not affecting retained earnings | 22.72%-136.7M | 22.72%-136.7M | 26.33%-176.3M | 17.02%-144.8M | -38.82%-162M | -78.33%-176.9M | -78.33%-176.9M | -140.50%-239.3M | -150.72%-174.5M | -52.95%-116.7M |
Total stockholders'equity | 1,563.35%323.4M | 1,563.35%323.4M | 240.30%214.1M | 172.72%138.1M | 134.46%34.7M | -107.73%-22.1M | -107.73%-22.1M | -142.10%-152.6M | -147.29%-189.9M | -131.76%-100.7M |
Noncontrolling interests | 2.04%10M | 2.04%10M | 3.23%9.6M | 4.44%9.4M | -5.32%8.9M | 6.52%9.8M | 6.52%9.8M | 9.41%9.3M | 5.88%9M | -6.93%9.4M |
Total equity | 2,810.57%333.4M | 2,810.57%333.4M | 256.11%223.7M | 181.54%147.5M | 147.75%43.6M | -104.17%-12.3M | -104.17%-12.3M | -138.63%-143.3M | -144.11%-180.9M | -127.90%-91.3M |
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