(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 | -19.57%1.18B | -19.57%1.18B | 60.00%1.56B | -14.53%806M | -34.59%680.1M | 57.49%1.47B | 57.49%1.47B | -1.31%977.8M | 10.64%943M | 4.41%1.04B |
-Cash and cash equivalents | -21.27%991.9M | -21.27%991.9M | 102.51%1.31B | -5.34%629.2M | -32.67%506.6M | 79.68%1.26B | 79.68%1.26B | -14.53%646.7M | -1.37%664.7M | -6.75%752.4M |
-Short-term investments | -9.45%192.5M | -9.45%192.5M | -23.01%254.9M | -36.47%176.8M | -39.63%173.5M | -9.07%212.6M | -9.07%212.6M | 41.37%331.1M | 56.00%278.3M | 52.06%287.4M |
Receivables | -2.47%4.04B | -2.47%4.04B | 12.14%3.74B | -3.45%3.61B | -14.57%3.5B | -2.89%4.14B | -2.89%4.14B | -23.28%3.33B | -16.58%3.74B | -9.61%4.09B |
-Accounts receivable | -12.95%2.82B | -12.95%2.82B | 14.18%3.23B | -1.86%3.12B | -15.04%3.02B | -14.06%3.24B | -14.06%3.24B | -26.34%2.83B | -17.97%3.18B | -8.55%3.56B |
-Taxes receivable | 3.59%340.2M | 3.59%340.2M | ---- | ---- | ---- | --328.4M | --328.4M | ---- | ---- | ---- |
-Other receivables | 53.60%876.6M | 53.60%876.6M | 0.67%507.5M | -12.60%483.6M | -11.43%475.6M | 16.00%570.7M | 16.00%570.7M | 0.02%504.1M | -7.52%553.3M | -16.02%537M |
Inventory | -1.41%3.47B | -1.41%3.47B | 8.62%3.67B | 0.80%3.64B | -3.50%3.66B | -11.52%3.52B | -11.52%3.52B | -17.19%3.38B | -19.50%3.61B | -23.17%3.8B |
Prepaid assets | -19.89%155.9M | -19.89%155.9M | -29.61%166.9M | -24.89%205.8M | -10.59%239.7M | -24.19%194.6M | -24.19%194.6M | -0.08%237.1M | 23.65%274M | 3.16%268.1M |
Current deferred assets | 43.00%1.07B | 43.00%1.07B | --167.5M | --164.8M | ---- | --747.2M | --747.2M | ---- | ---- | ---- |
Other current assets | -17.48%271M | -17.48%271M | 5.58%1.2B | 2.82%1.18B | 11.78%1.35B | -77.62%328.4M | -77.62%328.4M | -31.50%1.13B | -33.00%1.15B | -24.09%1.21B |
Total current assets | 22.01%12.98B | 22.01%12.98B | 4.24%10.93B | -12.51%9.78B | -18.00%9.63B | -2.45%10.64B | -2.45%10.64B | -7.26%10.49B | -4.88%11.18B | -4.66%11.74B |
Non current assets | ||||||||||
Net PPE | -8.48%3.01B | -8.48%3.01B | -3.90%3.17B | -3.73%3.23B | -4.96%3.26B | -5.62%3.28B | -5.62%3.28B | -3.41%3.3B | -3.25%3.36B | -3.55%3.43B |
-Gross PPE | -6.12%5.02B | -6.12%5.02B | 0.04%5.28B | -0.37%5.3B | 0.46%5.4B | -9.13%5.34B | -9.13%5.34B | -10.52%5.28B | -10.85%5.32B | -9.33%5.37B |
-Accumulated depreciation | 2.36%-2.01B | 2.36%-2.01B | -6.61%-2.11B | -5.39%-2.06B | -10.04%-2.14B | 14.21%-2.06B | 14.21%-2.06B | 20.30%-1.98B | 21.44%-1.96B | 18.00%-1.94B |
Goodwill and other intangible assets | -12.06%29.05B | -12.06%29.05B | -4.56%31.56B | -5.80%32.62B | -8.16%33.27B | -13.63%33.03B | -13.63%33.03B | -15.55%33.07B | -13.12%34.62B | -10.31%36.23B |
-Goodwill | -5.36%9.87B | -5.36%9.87B | 2.22%10.28B | 0.09%10.53B | -3.69%10.57B | -13.93%10.43B | -13.93%10.43B | -17.38%10.05B | -12.24%10.52B | -7.80%10.98B |
-Other intangible assets | -15.15%19.18B | -15.15%19.18B | -7.53%21.28B | -8.37%22.08B | -10.10%22.7B | -13.50%22.61B | -13.50%22.61B | -14.72%23.01B | -13.50%24.1B | -11.36%25.25B |
Investments and advances | 4.64%1.14B | 4.64%1.14B | --1.21B | --1.18B | --1.08B | 1,240.79%1.09B | 1,240.79%1.09B | ---- | ---- | ---- |
Non current deferred assets | -43.46%692.9M | -43.46%692.9M | -2.27%1.08B | -10.55%1.11B | -1.62%1.27B | -8.05%1.23B | -8.05%1.23B | -23.96%1.1B | -43.07%1.24B | -35.62%1.29B |
Other non current assets | 9.00%821.1M | 9.00%821.1M | 12.21%785.1M | 6.81%771.5M | 0.72%779.9M | -5.66%753.3M | -5.66%753.3M | -3.10%699.7M | 3.14%722.3M | 14.78%774.3M |
Total non current assets | -11.88%34.71B | -11.88%34.71B | -0.95%37.81B | -2.58%38.92B | -4.94%39.66B | -10.36%39.39B | -10.36%39.39B | -14.72%38.17B | -13.60%39.95B | -10.58%41.72B |
Total assets | -4.67%47.69B | -4.67%47.69B | 0.16%48.74B | -4.75%48.7B | -7.81%49.29B | -8.79%50.02B | -8.79%50.02B | -13.21%48.66B | -11.83%51.13B | -9.35%53.47B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 5.81%2.19B | 5.81%2.19B | 59.12%2.26B | 18.70%2.13B | 33.19%2.23B | 9.21%2.07B | 9.21%2.07B | -23.71%1.42B | -26.29%1.8B | -39.99%1.68B |
-accounts payable | 19.29%1.38B | 19.29%1.38B | 54.01%1.22B | 24.64%1.31B | 52.46%1.42B | 9.65%1.16B | 9.65%1.16B | -30.54%791.2M | -20.37%1.05B | -40.09%928.4M |
-Total tax payable | -18.88%226.8M | -18.88%226.8M | 93.91%206.9M | 25.78%158.1M | 37.51%244.5M | 18.02%279.6M | 18.02%279.6M | -46.11%106.7M | -80.24%125.7M | -76.36%177.8M |
-Due to related parties current | 5.78%23.8M | 5.78%23.8M | --59.1M | --11.6M | --32.1M | --22.5M | --22.5M | ---- | ---- | ---- |
-Other payable | -8.51%556.8M | -8.51%556.8M | 48.39%770.6M | 5.33%652.4M | -5.09%542.1M | 1.21%608.6M | 1.21%608.6M | -0.25%519.3M | 28.85%619.4M | 15.74%571.2M |
Current accrued expenses | 3.78%2.19B | 3.78%2.19B | -1.96%2.14B | -18.27%1.92B | -25.80%2.05B | -32.85%2.11B | -32.85%2.11B | -22.12%2.19B | 1.21%2.34B | 5.73%2.76B |
Current debt and capital lease obligation | 51.58%2.02B | 51.58%2.02B | 2.80%1.39B | -22.89%1.44B | -76.48%788.2M | -61.31%1.33B | -61.31%1.33B | -63.57%1.35B | -47.65%1.87B | 37.97%3.35B |
-Current debt | 54.71%1.93B | 54.71%1.93B | 2.74%1.3B | -24.07%1.36B | -78.39%704.7M | -62.71%1.25B | -62.71%1.25B | -65.03%1.26B | -48.70%1.79B | 39.55%3.26B |
-Current capital lease obligation | 2.98%83M | 2.98%83M | 3.76%88.4M | 2.28%85.3M | -7.12%83.5M | -7.04%80.6M | -7.04%80.6M | -4.16%85.2M | -6.82%83.4M | -2.18%89.9M |
Other current liabilities | 11.70%1.38B | 11.70%1.38B | -33.15%1.05B | -38.12%1.03B | -44.00%1.04B | -12.22%1.24B | -12.22%1.24B | -9.60%1.57B | -7.52%1.67B | -13.48%1.86B |
Current liabilities | 15.29%7.78B | 15.29%7.78B | 4.79%6.83B | -15.07%6.52B | -36.66%6.11B | -31.75%6.75B | -31.75%6.75B | -35.46%6.52B | -24.19%7.68B | -3.36%9.64B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -10.13%16.35B | -10.13%16.35B | -8.82%17.24B | -10.24%17.41B | -3.75%18.24B | -8.64%18.2B | -8.64%18.2B | -5.80%18.9B | -8.17%19.4B | -15.08%18.95B |
-Long term debt | -10.14%16.19B | -10.14%16.19B | -8.80%17.08B | -10.21%17.25B | -3.69%18.07B | -8.63%18.02B | -8.63%18.02B | -5.69%18.72B | -8.18%19.21B | -15.11%18.76B |
-Long term capital lease obligation | -8.82%165.4M | -8.82%165.4M | -10.49%160.5M | -13.16%166.9M | -9.65%173.2M | -9.71%181.4M | -9.71%181.4M | -16.10%179.3M | -7.86%192.2M | -11.74%191.7M |
Non current deferred liabilities | -28.63%1.74B | -28.63%1.74B | -6.84%2.32B | -8.03%2.41B | -9.69%2.47B | -13.61%2.43B | -13.61%2.43B | -14.69%2.49B | -24.90%2.62B | -9.46%2.73B |
Non current accrued expenses | -1.99%59.2M | -1.99%59.2M | 18.24%60.3M | 17.97%60.4M | 12.84%58M | -6.07%60.4M | -6.07%60.4M | -58.20%51M | -59.56%51.2M | -66.75%51.4M |
Employee benefits | -7.40%504.3M | -7.40%504.3M | -35.41%520.5M | -36.28%530.5M | -37.06%542.1M | -37.86%544.6M | -37.86%544.6M | -8.94%805.8M | -8.75%832.6M | -13.78%861.3M |
Other non current liabilities | -30.03%388.7M | -30.03%388.7M | 67.37%523.7M | 60.11%523.4M | 50.83%528.5M | 51.82%555.5M | 51.82%555.5M | -27.72%312.9M | -45.97%326.9M | -44.57%350.4M |
Total non current liabilities | -12.44%19.44B | -12.44%19.44B | -8.34%21.04B | -9.77%21.33B | -4.80%22.25B | -9.25%22.2B | -9.25%22.2B | -7.52%22.96B | -11.28%23.64B | -15.26%23.38B |
Total liabilities | -5.98%27.22B | -5.98%27.22B | -5.44%27.88B | -11.07%27.85B | -14.10%28.36B | -15.72%28.95B | -15.72%28.95B | -15.60%29.48B | -14.84%31.32B | -12.10%33.02B |
Shareholders'equity | ||||||||||
Share capital | 0.83%12.2M | 0.83%12.2M | 0.83%12.2M | 0.83%12.2M | 0.83%12.2M | 0.00%12.1M | 0.00%12.1M | 0.00%12.1M | 0.00%12.1M | 0.00%12.1M |
-common stock | 0.83%12.2M | 0.83%12.2M | 0.83%12.2M | 0.83%12.2M | 0.83%12.2M | 0.00%12.1M | 0.00%12.1M | 0.00%12.1M | 0.00%12.1M | 0.00%12.1M |
Retained earnings | -10.35%4.64B | -10.35%4.64B | 28.77%5.55B | 30.74%5.37B | 33.26%5.25B | 40.31%5.18B | 40.31%5.18B | 5.52%4.31B | 5.04%4.11B | -8.84%3.94B |
Paid-in capital | 0.91%18.81B | 0.91%18.81B | 0.77%18.76B | 0.72%18.72B | 0.67%18.68B | 0.59%18.65B | 0.59%18.65B | 0.55%18.62B | 0.52%18.59B | 0.49%18.56B |
Less: Treasury stock | --251.8M | --251.8M | --251.8M | --251.8M | --251.8M | --0 | --0 | ---- | ---- | ---- |
Gains losses not affecting retained earnings | 0.50%-2.75B | 0.50%-2.75B | 14.65%-3.21B | -3.67%-3.01B | -34.14%-2.76B | -58.30%-2.76B | -58.30%-2.76B | -155.39%-3.76B | -140.60%-2.9B | -48.74%-2.06B |
Total stockholders'equity | -2.87%20.47B | -2.87%20.47B | 8.78%20.87B | 5.24%20.84B | 2.35%20.93B | 2.83%21.07B | 2.83%21.07B | -9.27%19.18B | -6.61%19.81B | -4.52%20.45B |
Total equity | -2.87%20.47B | -2.87%20.47B | 8.78%20.87B | 5.24%20.84B | 2.35%20.93B | 2.83%21.07B | 2.83%21.07B | -9.27%19.18B | -6.61%19.81B | -4.52%20.45B |
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