(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -2.32%382.8M | -1.05%387.7M | -1.05%387.7M | 9.56%385M | 11.34%423.2M | -20.25%391.9M | -29.14%391.8M | -29.14%391.8M | -42.90%351.4M | -36.30%380.1M |
-Cash and cash equivalents | -2.32%382.8M | -1.05%387.7M | -1.05%387.7M | 9.56%385M | 11.34%423.2M | -20.25%391.9M | -29.14%391.8M | -29.14%391.8M | -42.90%351.4M | -36.30%380.1M |
Receivables | -7.66%425.7M | 8.07%466.2M | 8.07%466.2M | -6.47%403M | -15.73%393.7M | 12.63%461M | -12.62%431.4M | -12.62%431.4M | 5.79%430.9M | 4.17%467.2M |
-Accounts receivable | -8.20%407.4M | 12.92%454.5M | 12.92%454.5M | -4.03%388.3M | -11.72%377.2M | 20.14%443.8M | -10.89%402.5M | -10.89%402.5M | 13.65%404.6M | 6.64%427.3M |
-Other receivables | 6.40%18.3M | -59.52%11.7M | -59.52%11.7M | -44.11%14.7M | -58.65%16.5M | -56.89%17.2M | -31.19%28.9M | -31.19%28.9M | -48.73%26.3M | -16.53%39.9M |
Inventory | 0.00%15.9M | 2.68%15.3M | 2.68%15.3M | 25.81%15.6M | 65.35%21M | 22.31%15.9M | 96.05%14.9M | 96.05%14.9M | 10.71%12.4M | 108.20%12.7M |
Other current assets | -11.94%95.9M | 10.29%101.8M | 10.29%101.8M | 5.26%88.1M | 19.66%112.6M | 0.55%108.9M | 17.13%92.3M | 17.13%92.3M | -8.52%83.7M | -0.84%94.1M |
Total current assets | -5.87%920.3M | 4.36%971M | 4.36%971M | 1.51%891.7M | -0.38%950.5M | -4.33%977.7M | -17.88%930.4M | -17.88%930.4M | -21.95%878.4M | -16.76%954.1M |
Non current assets | ||||||||||
Net PPE | -11.31%99.6M | -15.79%99.7M | -15.79%99.7M | -17.66%103.5M | -18.27%112.3M | -18.68%112.3M | -20.64%118.4M | -20.64%118.4M | -15.69%125.7M | -21.44%137.4M |
-Gross PPE | -1.46%430.5M | -4.74%431.8M | -4.74%431.8M | -10.46%434.1M | -14.27%445.2M | -17.78%436.9M | -14.58%453.3M | -14.58%453.3M | -28.63%484.8M | -33.46%519.3M |
-Accumulated depreciation | -1.94%-330.9M | 0.84%-332.1M | 0.84%-332.1M | 7.94%-330.6M | 12.83%-332.9M | 17.47%-324.6M | 12.21%-334.9M | 12.21%-334.9M | 32.27%-359.1M | 36.93%-381.9M |
Goodwill and other intangible assets | -1.18%496.1M | -1.64%496.3M | -1.64%496.3M | -2.59%496.4M | -2.86%499.4M | -3.24%502M | -4.09%504.6M | -4.09%504.6M | 14.72%509.6M | 14.47%514.1M |
-Goodwill | 0.03%287.3M | 0.10%287.4M | 0.10%287.4M | 0.31%287.1M | 0.17%287.3M | -8.77%287.2M | -8.86%287.1M | -8.86%287.1M | 17.83%286.2M | 26.79%286.8M |
-Other intangible assets | -2.79%208.8M | -3.95%208.9M | -3.95%208.9M | -6.31%209.3M | -6.69%212.1M | 5.29%214.8M | 3.03%217.5M | 3.03%217.5M | 10.98%223.4M | 1.97%227.3M |
Non current deferred assets | -19.74%138.2M | -21.30%145.6M | -21.30%145.6M | -24.55%142.3M | -21.56%159M | -27.16%172.2M | -25.97%185M | -25.97%185M | -33.54%188.6M | -33.23%202.7M |
Defined pension benefit | -65.54%39.8M | -68.20%38M | -68.20%38M | -28.65%121.8M | -24.67%120.9M | -29.62%115.5M | -25.17%119.5M | -25.17%119.5M | 38.78%170.7M | 29.33%160.5M |
Other non current assets | 5.25%196.5M | 3.42%214.8M | 3.42%214.8M | 16.26%215.2M | 2.69%190.6M | -5.52%186.7M | 3.03%207.7M | 3.03%207.7M | -5.51%185.1M | 4.04%185.6M |
Total non current assets | -10.88%970.2M | -12.40%994.4M | -12.40%994.4M | -8.52%1.08B | -9.84%1.08B | -13.25%1.09B | -11.76%1.14B | -11.76%1.14B | -1.36%1.18B | -2.42%1.2B |
Total assets | -8.51%1.89B | -4.85%1.97B | -4.85%1.97B | -4.24%1.97B | -5.65%2.03B | -9.25%2.07B | -14.63%2.07B | -14.63%2.07B | -11.34%2.06B | -9.34%2.15B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.29%143.1M | -15.80%189.7M | -15.80%189.7M | -10.93%140.1M | 0.80%150.4M | -12.41%151.1M | -7.85%225.3M | -7.85%225.3M | 31.41%157.3M | 13.89%149.2M |
-accounts payable | -5.29%143.1M | -18.59%130.9M | -18.59%130.9M | -10.93%140.1M | 0.80%150.4M | -12.41%151.1M | -10.77%160.8M | -10.77%160.8M | 31.41%157.3M | 13.89%149.2M |
-Total tax payable | ---- | -8.84%58.8M | -8.84%58.8M | ---- | ---- | ---- | 0.31%64.5M | 0.31%64.5M | ---- | ---- |
Current accrued expenses | -3.11%246.2M | 30.05%220.3M | 30.05%220.3M | 9.20%285M | 1.99%256.3M | -2.68%254.1M | -10.42%169.4M | -10.42%169.4M | -12.74%261M | -12.29%251.3M |
Current debt and capital lease obligation | -37.50%10M | -26.04%32.1M | -26.04%32.1M | -27.43%12.7M | -18.54%14.5M | -12.09%16M | -19.03%43.4M | -19.03%43.4M | -6.91%17.5M | -8.25%17.8M |
-Current debt | -37.50%10M | -25.29%13M | -25.29%13M | -27.43%12.7M | -18.54%14.5M | -12.09%16M | -4.40%17.4M | -4.40%17.4M | -6.91%17.5M | -8.25%17.8M |
-Current capital lease obligation | ---- | -26.54%19.1M | -26.54%19.1M | ---- | ---- | ---- | -26.55%26M | -26.55%26M | ---- | ---- |
Current deferred liabilities | -17.57%190.9M | -1.05%198.6M | -1.05%198.6M | -2.04%202M | -3.38%219.8M | -3.06%231.6M | -20.73%200.7M | -20.73%200.7M | -8.03%206.2M | -5.99%227.5M |
Current liabilities | -9.59%590.2M | 0.06%650.9M | 0.06%650.9M | -0.34%639.8M | -0.74%641M | -5.49%652.8M | -13.55%650.5M | -13.55%650.5M | -2.99%642M | -4.88%645.8M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 0.41%517.8M | -1.64%516.8M | -1.64%516.8M | -4.81%506.8M | -5.33%513.3M | -5.31%515.7M | -5.72%525.4M | -5.72%525.4M | -5.27%532.4M | -5.14%542.2M |
-Long term debt | -0.35%488.4M | -0.91%491.2M | -0.91%491.2M | -2.29%487M | -2.65%488.5M | -2.93%490.1M | -3.03%495.7M | -3.03%495.7M | -3.05%498.4M | -3.03%501.8M |
-Long term capital lease obligation | 14.84%29.4M | -13.80%25.6M | -13.80%25.6M | -41.76%19.8M | -38.61%24.8M | -35.52%25.6M | -35.57%29.7M | -35.57%29.7M | -29.02%34M | -25.32%40.4M |
Non current deferred liabilities | -8.93%105M | -14.64%104.4M | -14.64%104.4M | -19.81%102M | -17.76%113M | -18.92%115.3M | -18.85%122.3M | -18.85%122.3M | -16.86%127.2M | -4.12%137.4M |
Employee benefits | 11.49%777.4M | 10.23%787.7M | 10.23%787.7M | -22.26%661.6M | -22.78%683M | -25.24%697.3M | -26.80%714.6M | -26.80%714.6M | -25.64%851M | -26.03%884.5M |
Other non current liabilities | 43.45%44.9M | 41.94%44M | 41.94%44M | 33.58%54.5M | -23.02%33.1M | -32.54%31.3M | -34.32%31M | -34.32%31M | -18.73%40.8M | -15.02%43M |
Total non current liabilities | 6.29%1.45B | 4.28%1.45B | 4.28%1.45B | -14.60%1.32B | -16.47%1.34B | -18.39%1.36B | -19.53%1.39B | -19.53%1.39B | -18.76%1.55B | -18.06%1.61B |
Total liabilities | 1.14%2.04B | 2.94%2.1B | 2.94%2.1B | -10.43%1.96B | -11.96%1.98B | -14.61%2.01B | -17.72%2.04B | -17.72%2.04B | -14.70%2.19B | -14.67%2.25B |
Shareholders'equity | ||||||||||
Share capital | 14.29%800K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K |
-common stock | 14.29%800K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K | 0.00%700K |
Retained earnings | -23.95%-2.1B | -28.43%-1.95B | -28.43%-1.95B | -16.86%-1.78B | -16.65%-1.73B | -15.28%-1.69B | -7.52%-1.52B | -7.52%-1.52B | -19.23%-1.52B | -17.81%-1.48B |
Paid-in capital | 0.42%4.76B | 0.39%4.75B | 0.39%4.75B | 0.40%4.75B | 0.39%4.74B | 0.41%4.74B | 0.44%4.73B | 0.44%4.73B | 0.50%4.73B | 0.51%4.72B |
Less: Treasury stock | 1.09%158M | 0.26%156.4M | 0.26%156.4M | 0.32%156.4M | 0.32%156.4M | 0.39%156.3M | 2.50%156M | 2.50%156M | 2.50%155.9M | 2.50%155.9M |
Gains losses not affecting retained earnings | 7.35%-2.66B | 8.96%-2.8B | 8.96%-2.8B | 12.07%-2.84B | 12.01%-2.84B | 10.86%-2.87B | 5.76%-3.08B | 5.76%-3.08B | 9.42%-3.23B | 10.17%-3.23B |
Total stockholders'equity | -1,049.70%-158.6M | -932.65%-151.8M | -932.65%-151.8M | 82.40%-32.4M | 107.74%11.4M | 113.05%16.7M | 87.07%-14.7M | 87.07%-14.7M | 37.44%-184.1M | 52.33%-147.2M |
Noncontrolling interests | -63.00%13.8M | -63.29%13.4M | -63.29%13.4M | -20.90%38.6M | -22.18%37.9M | -22.93%37.3M | -25.96%36.5M | -25.96%36.5M | 10.41%48.8M | 8.22%48.7M |
Total equity | -368.15%-144.8M | -734.86%-138.4M | -734.86%-138.4M | 104.58%6.2M | 150.05%49.3M | 167.84%54M | 133.85%21.8M | 133.85%21.8M | 45.90%-135.3M | 62.66%-98.5M |
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