(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 | 665.93%3.49B | 665.93%3.49B | 492.52%3.17B | -65.63%643M | -49.32%518M | -65.66%455M | -65.66%455M | 52.42%535M | 321.40%1.87B | 82.17%1.02B |
-Cash and cash equivalents | 665.93%3.49B | 665.93%3.49B | 492.52%3.17B | -65.63%643M | -49.32%518M | -65.66%455M | -65.66%455M | 52.42%535M | 321.40%1.87B | 82.17%1.02B |
Receivables | -19.46%1.68B | -19.46%1.68B | 9.44%2.03B | -5.59%1.71B | -19.13%1.49B | 6.65%2.09B | 6.65%2.09B | 20.70%1.85B | 33.73%1.81B | 39.82%1.84B |
-Accounts receivable | -18.70%1.67B | -18.70%1.67B | 8.79%2.02B | -6.09%1.68B | 14.82%1.46B | 47.39%2.06B | 47.39%2.06B | 21.26%1.85B | 32.40%1.79B | -3.12%1.28B |
-Taxes receivable | -77.78%6M | -77.78%6M | --12M | 44.44%26M | 14.29%24M | 80.00%27M | 80.00%27M | --0 | --18M | --21M |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --544M |
Inventory | 29.82%740M | 29.82%740M | 16.10%685M | 12.48%676M | 15.20%629M | -6.56%570M | -6.56%570M | 25.27%590M | 23.66%601M | 16.92%546M |
Restricted cash | -45.72%1.72B | -45.72%1.72B | -56.23%1.35B | -49.36%1.61B | 54.13%1.94B | 147.20%3.17B | 147.20%3.17B | 188.69%3.09B | 500.94%3.19B | 200.00%1.26B |
Other current assets | 24.23%364M | 24.23%364M | 21.99%355M | 21.65%281M | 43.57%346M | 50.26%293M | 50.26%293M | 25.97%291M | -7.60%231M | 12.62%241M |
Total current assets | 4.69%11.64B | 4.69%11.64B | -18.61%10.7B | -41.19%8.91B | -12.84%9.51B | 41.01%11.12B | 41.01%11.12B | 67.54%13.15B | 219.08%15.15B | 195.91%10.91B |
Non current assets | ||||||||||
Net PPE | -0.98%12.48B | -0.98%12.48B | -1.51%12.4B | -1.82%12.59B | -2.05%12.66B | -3.75%12.61B | -3.75%12.61B | -4.16%12.59B | -4.08%12.82B | -3.80%12.93B |
-Gross PPE | 4.05%19.26B | 4.05%19.26B | 2.93%18.94B | 3.20%18.88B | 3.59%18.86B | 2.71%18.51B | 2.71%18.51B | 3.12%18.4B | 3.35%18.3B | 4.17%18.2B |
-Accumulated depreciation | -14.77%-6.78B | -14.77%-6.78B | -12.54%-6.54B | -14.94%-6.29B | -17.42%-6.19B | -19.87%-5.91B | -19.87%-5.91B | -23.42%-5.81B | -26.27%-5.47B | -30.67%-5.28B |
Goodwill and other intangible assets | -2.07%4.45B | -2.07%4.45B | -2.60%4.47B | -2.81%4.5B | -4.60%4.52B | -3.98%4.54B | -3.98%4.54B | -4.70%4.59B | -5.07%4.63B | -3.46%4.74B |
-Goodwill | 0.00%2.58B | 0.00%2.58B | 0.00%2.58B | 0.00%2.58B | 0.00%2.58B | 0.00%2.58B | 0.00%2.58B | 0.00%2.58B | 0.00%2.58B | 0.00%2.58B |
-Other intangible assets | -4.80%1.86B | -4.80%1.86B | -5.94%1.88B | -6.37%1.91B | -10.10%1.94B | -8.76%1.96B | -8.76%1.96B | -10.14%2B | -10.79%2.04B | -7.30%2.16B |
Investments and advances | 17.70%2.04B | 17.70%2.04B | 13.44%1.86B | 11.66%1.92B | -6.15%1.83B | -15.62%1.73B | -15.62%1.73B | -14.52%1.64B | -10.30%1.72B | 8.26%1.95B |
Financial assets | -17.81%577M | -17.81%577M | -30.04%743M | -28.03%665M | 40.00%763M | 180.80%702M | 180.80%702M | 133.92%1.06B | 178.31%924M | 57.06%545M |
Non current deferred assets | -28.48%1.22B | -28.48%1.22B | -25.05%1.24B | -23.82%1.39B | 5.36%1.48B | 31.34%1.71B | 31.34%1.71B | 16.33%1.65B | 24.18%1.82B | 2.87%1.4B |
Other non current assets | 47.14%565M | 47.14%565M | 7.54%542M | 24.69%510M | -1.40%351M | 2.67%384M | 2.67%384M | 44.41%504M | 29.43%409M | 4.71%356M |
Total non current assets | -1.58%21.33B | -1.58%21.33B | -3.56%21.25B | -3.38%21.56B | -1.44%21.61B | -0.59%21.67B | -0.59%21.67B | -0.25%22.03B | 0.22%22.32B | -1.25%21.92B |
Total assets | 0.55%32.97B | 0.55%32.97B | -9.18%31.95B | -18.67%30.47B | -5.23%31.12B | 10.46%32.79B | 10.46%32.79B | 17.52%35.18B | 38.69%37.47B | 26.84%32.83B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -23.08%1.35B | -23.08%1.35B | -17.52%1.29B | -24.49%1.22B | -20.17%1.11B | 1.92%1.76B | 1.92%1.76B | 16.70%1.56B | 31.57%1.62B | 9.08%1.39B |
-accounts payable | -26.29%1.15B | -26.29%1.15B | -19.60%1.12B | -26.90%1.08B | -21.73%1.01B | 2.71%1.56B | 2.71%1.56B | 19.28%1.4B | 36.55%1.47B | 13.73%1.28B |
-Total tax payable | 2.01%203M | 2.01%203M | 0.63%161M | 0.00%145M | -1.83%107M | -3.86%199M | -3.86%199M | -1.84%160M | -3.97%145M | -26.35%109M |
Current accrued expenses | 28.75%206M | 28.75%206M | 0.89%113M | 0.00%156M | 39.51%113M | 11.89%160M | 11.89%160M | 47.37%112M | 13.04%156M | 47.27%81M |
Current provisions | -3.13%124M | -3.13%124M | 1.65%123M | 6.25%119M | 33.65%139M | 23.08%128M | 23.08%128M | 10.00%121M | 8.74%112M | 5.05%104M |
Current debt and capital lease obligation | 104.55%2.29B | 104.55%2.29B | 189.57%1.94B | -78.52%445M | 2.70%646M | 332.82%1.12B | 332.82%1.12B | -22.16%671M | 75.74%2.07B | -74.97%629M |
-Current debt | 105.39%2.29B | 105.39%2.29B | 191.86%1.94B | -78.85%437M | 2.24%638M | 338.19%1.11B | 338.19%1.11B | -22.64%663M | 76.28%2.07B | -75.09%624M |
-Current capital lease obligation | -12.50%7M | -12.50%7M | 0.00%8M | 33.33%8M | 60.00%8M | 60.00%8M | 60.00%8M | 60.00%8M | -14.29%6M | -37.50%5M |
Other current liabilities | -18.44%5.85B | -18.44%5.85B | -44.08%5.28B | -46.07%5.69B | -19.67%6.15B | 98.42%7.17B | 98.42%7.17B | 70.59%9.45B | 309.56%10.54B | 423.80%7.66B |
Current liabilities | -4.97%9.82B | -4.97%9.82B | -26.56%8.75B | -47.40%7.63B | -17.26%8.16B | 76.91%10.34B | 76.91%10.34B | 50.35%11.91B | 177.60%14.5B | 82.48%9.87B |
Non current liabilities | ||||||||||
Long term provisions | 4.55%2.41B | 4.55%2.41B | 0.43%2.35B | -0.17%2.33B | -9.88%2.31B | -1.58%2.31B | -1.58%2.31B | -7.51%2.34B | -8.67%2.34B | 4.19%2.56B |
Long term debt and capital lease obligation | 1.44%12.39B | 1.44%12.39B | -1.49%12.04B | -3.38%11.81B | 13.58%12.21B | 13.63%12.22B | 13.63%12.22B | 13.55%12.22B | 13.73%12.22B | 12.35%10.75B |
-Long term debt | 1.53%12.12B | 1.53%12.12B | -1.58%11.76B | -3.51%11.53B | 13.91%11.93B | 13.90%11.93B | 13.90%11.93B | 13.86%11.95B | 13.97%11.95B | 12.47%10.47B |
-Long term capital lease obligation | -2.48%275M | -2.48%275M | 2.58%278M | 2.18%281M | 1.08%280M | 3.30%282M | 3.30%282M | 1.50%271M | 4.17%275M | 8.20%277M |
Non current deferred liabilities | -92.86%1M | -92.86%1M | -92.86%1M | -92.31%1M | 23.08%16M | 7.69%14M | 7.69%14M | 0.00%14M | -13.33%13M | -7.14%13M |
Non current accrued expenses | -78.44%58M | -78.44%58M | -38.03%145M | -10.11%169M | 291.14%309M | 52.84%269M | 52.84%269M | 25.81%234M | 10.59%188M | -45.14%79M |
Employee benefits | 3.66%283M | 3.66%283M | -9.87%274M | -12.82%272M | -12.86%271M | -13.33%273M | -13.33%273M | -9.52%304M | -14.29%312M | -15.26%311M |
Derivative product liabilities | -2.20%1.69B | -2.20%1.69B | -12.59%1.58B | -5.82%1.55B | 61.91%1.79B | 114.68%1.73B | 114.68%1.73B | 101.23%1.8B | 207.26%1.65B | 151.25%1.11B |
Other non current liabilities | 189.15%613M | 189.15%613M | 86.54%610M | 87.95%624M | -44.72%204M | -50.12%212M | -50.12%212M | -61.12%327M | -62.23%332M | -62.54%369M |
Total non current liabilities | 1.65%17.82B | 1.65%17.82B | 0.07%17.68B | -0.54%17.47B | 13.23%17.74B | 12.76%17.53B | 12.76%17.53B | 10.54%17.66B | 11.71%17.57B | 8.89%15.67B |
Total liabilities | -0.81%27.64B | -0.81%27.64B | -10.65%26.42B | -21.73%25.1B | 1.45%25.9B | 30.28%27.87B | 30.28%27.87B | 23.74%29.57B | 53.08%32.07B | 28.99%25.53B |
Shareholders'equity | ||||||||||
Share capital | 23.74%2.48B | 23.74%2.48B | 0.00%2.01B | 0.00%2.01B | 0.00%2.01B | 0.00%2.01B | 0.00%2.01B | 40,000.00%2.01B | 40,000.00%2.01B | 40,000.00%2.01B |
-common stock | 0.00%5M | 0.00%5M | 0.00%5M | 0.00%5M | 0.00%5M | 0.00%5M | 0.00%5M | 0.00%5M | 0.00%5M | 0.00%5M |
-Preferred stock | 23.80%2.48B | 23.80%2.48B | 0.00%2B | 0.00%2B | 0.00%2B | 0.00%2B | 0.00%2B | --2B | --2B | --2B |
Retained earnings | 28.27%-2.61B | 28.27%-2.61B | 29.78%-2.31B | 29.83%-2.7B | -29.41%-3.06B | -85.49%-3.64B | -85.49%-3.64B | -25.39%-3.28B | -50.55%-3.84B | 6.08%-2.36B |
Paid-in capital | 1.68%10.1B | 1.68%10.1B | 1.53%10.08B | 1.04%9.99B | 1.10%9.95B | 1.06%9.93B | 1.06%9.93B | 0.96%9.92B | 0.75%9.89B | 0.40%9.84B |
Less: Treasury stock | 37.32%4.66B | 37.32%4.66B | 40.17%4.28B | 49.53%3.96B | 70.78%3.71B | 117.91%3.4B | 117.91%3.4B | 165.85%3.05B | 130.40%2.65B | 89.02%2.17B |
Gains losses not affecting retained earnings | -14.29%6M | -14.29%6M | 200.00%10M | 175.00%12M | 150.00%8M | 143.75%7M | 143.75%7M | 67.74%-10M | 64.44%-16M | 65.22%-16M |
Total stockholders'equity | 8.26%5.31B | 8.26%5.31B | -1.36%5.51B | -0.61%5.36B | -28.75%5.2B | -40.88%4.9B | -40.88%4.9B | -7.52%5.58B | -11.26%5.39B | 19.67%7.3B |
Noncontrolling interests | -6.25%15M | -6.25%15M | -21.05%15M | 36.36%15M | 650.00%15M | 1,500.00%16M | 1,500.00%16M | 480.00%19M | 237.50%11M | 128.57%2M |
Total equity | 8.21%5.32B | 8.21%5.32B | -1.43%5.52B | -0.54%5.37B | -28.57%5.22B | -40.69%4.92B | -40.69%4.92B | -7.13%5.6B | -10.96%5.4B | 19.84%7.3B |
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 | -- | -- | -- | -- |
No Data