(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 | -59.54%4.61M | -59.54%4.61M | -63.60%8.51M | -10.28%11.64M | -65.44%20.15M | 7.86%11.4M | 7.86%11.4M | 140.00%23.37M | 54.40%12.98M | 223.05%58.3M |
-Cash and cash equivalents | -59.54%4.61M | -59.54%4.61M | -63.60%8.51M | -10.28%11.64M | -65.44%20.15M | 7.86%11.4M | 7.86%11.4M | 140.00%23.37M | 54.40%12.98M | 223.05%58.3M |
Receivables | -34.79%245.74M | -34.79%245.74M | 3.16%208.84M | 1.30%225.68M | 15.36%331.22M | 44.42%376.83M | 44.42%376.83M | 17.91%202.45M | 15.39%222.78M | 13.42%287.13M |
-Accounts receivable | -24.68%199.99M | -24.68%199.99M | 11.63%133.74M | 4.57%149.94M | 16.99%213.61M | 34.22%265.5M | 34.22%265.5M | 10.71%119.8M | 11.02%143.39M | 8.38%182.59M |
-Other receivables | 1.79%4.89M | 1.79%4.89M | ---- | ---- | ---- | 274.20%4.8M | 274.20%4.8M | ---- | ---- | ---- |
-Recievables adjustments allowances | 5.33%-60.57M | 5.33%-60.57M | ---- | ---- | ---- | -10.17%-63.98M | -10.17%-63.98M | ---- | ---- | ---- |
Inventory | -43.59%112.67M | -43.59%112.67M | -44.52%127.45M | -15.62%108.52M | 62.38%95.91M | 82.31%199.74M | 82.31%199.74M | 101.84%229.71M | 102.91%128.61M | 69.61%59.06M |
Other current assets | 118.47%128.96M | 118.47%128.96M | -33.43%57.1M | 9.33%53.5M | 35.84%53.02M | 4.02%59.03M | 4.02%59.03M | 49.79%85.78M | 22.68%48.93M | -7.25%39.03M |
Total current assets | -25.25%491.98M | -25.25%491.98M | -24.38%409.35M | -1.59%406.71M | 14.94%509.77M | 50.33%658.16M | 50.33%658.16M | 53.56%541.31M | 35.63%413.3M | 27.41%443.52M |
Non current assets | ||||||||||
Net PPE | 8.61%12.13B | 8.61%12.13B | 8.84%11.88B | 9.33%11.63B | 8.56%11.34B | 8.46%11.17B | 8.46%11.17B | 9.06%10.92B | 8.94%10.64B | 8.45%10.44B |
-Gross PPE | 8.97%15.01B | 8.97%15.01B | 8.94%14.72B | 9.33%14.38B | 8.69%14B | 8.85%13.78B | 8.85%13.78B | 9.42%13.51B | 9.31%13.16B | 8.90%12.88B |
-Accumulated depreciation | -10.49%-2.88B | -10.49%-2.88B | -9.35%-2.83B | -9.32%-2.75B | -9.20%-2.67B | -10.51%-2.61B | -10.51%-2.61B | -10.96%-2.59B | -10.94%-2.52B | -10.90%-2.44B |
Goodwill and other intangible assets | -0.05%2.34B | -0.05%2.34B | -0.05%2.34B | -0.05%2.34B | -0.05%2.35B | -0.05%2.35B | -0.05%2.35B | -0.05%2.35B | -0.06%2.35B | -0.06%2.35B |
-Goodwill | -0.00%2.34B | -0.00%2.34B | -0.01%2.34B | -0.00%2.34B | -0.00%2.34B | -0.00%2.34B | -0.00%2.34B | -0.00%2.34B | -0.00%2.34B | -0.00%2.34B |
-Other intangible assets | -21.96%3.59M | -21.96%3.59M | -23.42%3.67M | -21.56%4.22M | -20.82%4.41M | -20.12%4.6M | -20.12%4.6M | -19.48%4.8M | -20.07%5.38M | -20.24%5.57M |
Other non current assets | -48.15%103.77M | -48.15%103.77M | 32.89%230.66M | 46.42%202.17M | 41.15%198.92M | 39.68%200.12M | 39.68%200.12M | 44.41%173.57M | 18.05%138.08M | 58.26%140.92M |
Total non current assets | 8.56%16.35B | 8.56%16.35B | 8.72%16.02B | 7.26%15.7B | 6.06%15.31B | 5.91%15.06B | 5.91%15.06B | 6.15%14.74B | 7.36%14.63B | 7.12%14.43B |
Total assets | 7.14%16.84B | 7.14%16.84B | 7.55%16.43B | 7.02%16.1B | 6.33%15.82B | 7.24%15.72B | 7.24%15.72B | 7.33%15.28B | 7.98%15.05B | 7.63%14.88B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -4.93%359.12M | -4.93%359.12M | -10.28%240.73M | -4.65%237.62M | 5.69%281.66M | 20.85%377.74M | 20.85%377.74M | 20.81%268.31M | 55.25%249.22M | 66.61%266.5M |
-accounts payable | -7.39%221.19M | -7.39%221.19M | -11.80%191.92M | -7.83%178.9M | -3.58%155.72M | 23.80%238.84M | 23.80%238.84M | 32.81%217.6M | 47.26%194.11M | 32.83%161.51M |
-Total tax payable | 18.17%40.64M | 18.17%40.64M | -12.62%29.11M | -23.87%26.23M | -19.22%29.99M | -9.31%34.39M | -9.31%34.39M | -11.16%33.32M | 125.11%34.46M | -3.22%37.13M |
-Dividends payable | 10.71%83.93M | 10.71%83.93M | --0 | --0 | 11.81%75.88M | --75.81M | --75.81M | ---- | ---- | --67.86M |
-Other payable | -53.45%13.36M | -53.45%13.36M | 13.18%19.69M | 57.27%32.49M | --20.07M | -64.89%28.69M | -64.89%28.69M | -16.16%17.4M | 54.08%20.66M | ---- |
Current accrued expenses | 1.27%180M | 1.27%180M | 3.30%222.53M | 8.11%180.97M | 6.75%195.29M | 7.75%177.74M | 7.75%177.74M | 17.23%215.43M | 10.27%167.39M | 5.42%182.94M |
Current debt and capital lease obligation | -46.82%227.54M | -46.82%227.54M | -3.50%350.45M | 96.44%246.79M | 4.58%221.18M | 117.02%427.86M | 117.02%427.86M | 230.15%363.16M | -17.08%125.63M | 36.23%211.49M |
-Current debt | -46.82%227.54M | -46.82%227.54M | -3.50%350.45M | 96.44%246.79M | 4.58%221.18M | 117.02%427.86M | 117.02%427.86M | 230.15%363.16M | -17.08%125.63M | 36.23%211.49M |
Other current liabilities | -18.86%31.27M | -18.86%31.27M | 6,828.01%82.86M | 5,211.50%99.75M | 509.92%105.16M | 9,936.20%38.54M | 9,936.20%38.54M | 599.42%1.2M | -64.66%1.88M | 17.59%17.24M |
Current liabilities | -21.91%797.93M | -21.91%797.93M | 5.72%896.57M | 40.62%765.14M | 18.45%803.29M | 51.37%1.02B | 51.37%1.02B | 64.35%848.09M | 15.98%544.13M | 34.72%678.18M |
Non current liabilities | ||||||||||
Long term provisions | 0.59%848K | 0.59%848K | -33.67%845K | -33.60%842K | -32.96%846K | -32.88%843K | -32.88%843K | -6.53%1.27M | -6.42%1.27M | -6.38%1.26M |
Long term debt and capital lease obligation | 7.05%6.86B | 7.05%6.86B | 4.47%6.49B | 8.52%6.65B | 10.26%6.52B | 9.97%6.41B | 9.97%6.41B | 9.99%6.21B | 7.53%6.13B | 5.61%5.92B |
-Long term debt | 7.14%6.83B | 7.14%6.83B | 4.57%6.46B | 8.67%6.62B | 10.43%6.48B | 10.24%6.37B | 10.24%6.37B | 10.27%6.17B | 7.78%6.09B | 5.84%5.87B |
-Long term capital lease obligation | -8.60%34.43M | -8.60%34.43M | -11.41%35.13M | -12.82%36.39M | -12.10%38.63M | -21.90%37.67M | -21.90%37.67M | -20.82%39.66M | -19.73%41.74M | -17.92%43.95M |
Non current deferred liabilities | 20.31%1.76B | 20.31%1.76B | 13.35%1.62B | -2.24%1.58B | -3.39%1.53B | -3.29%1.46B | -3.29%1.46B | -2.57%1.43B | 11.12%1.62B | 12.23%1.59B |
Employee benefits | 24.34%38.85M | 24.34%38.85M | -40.38%32.38M | 8.70%31.2M | -35.68%31.43M | -37.79%31.24M | -37.79%31.24M | -11.96%54.31M | -49.57%28.7M | -41.34%48.86M |
Other non current liabilities | 4.75%669.15M | 4.75%669.15M | 3.94%646.74M | 3.44%645.75M | 1.96%644.79M | -0.15%638.82M | -0.15%638.82M | -2.62%622.2M | -1.18%624.28M | 1.17%632.4M |
Total non current liabilities | 8.88%10.15B | 8.88%10.15B | 5.78%9.61B | 6.14%9.72B | 6.21%9.5B | 5.92%9.32B | 5.92%9.32B | 5.77%9.09B | 6.17%9.16B | 5.12%8.94B |
Total liabilities | 5.84%10.95B | 5.84%10.95B | 5.77%10.51B | 8.07%10.49B | 7.07%10.3B | 9.16%10.34B | 9.16%10.34B | 9.09%9.94B | 6.67%9.7B | 6.77%9.62B |
Shareholders'equity | ||||||||||
Share capital | 3.60%138.3M | 3.60%138.3M | 4.12%138.24M | 0.91%133.91M | 4.45%133.85M | 4.25%133.49M | 4.25%133.49M | 3.73%132.76M | 6.59%132.71M | 2.97%128.14M |
-common stock | 3.60%138.3M | 3.60%138.3M | 4.12%138.24M | 0.91%133.91M | 4.45%133.85M | 4.25%133.49M | 4.25%133.49M | 3.73%132.76M | 6.59%132.71M | 2.97%128.14M |
Retained earnings | 11.23%1.71B | 11.23%1.71B | 10.74%1.74B | 10.35%1.74B | 10.14%1.65B | 6.98%1.53B | 6.98%1.53B | 13.35%1.57B | 12.43%1.58B | 8.23%1.5B |
Paid-in capital | 9.08%4.14B | 9.08%4.14B | 10.97%4.13B | 2.99%3.83B | 2.86%3.82B | 2.36%3.79B | 2.36%3.79B | 0.69%3.72B | 9.51%3.72B | 9.66%3.71B |
Less: Treasury stock | 3.34%86.49M | 3.34%86.49M | 3.51%86.78M | 3.57%87.09M | 3.53%87.33M | 0.09%83.69M | 0.09%83.69M | -0.02%83.84M | -0.01%84.09M | 0.03%84.36M |
Total stockholders'equity | 9.65%5.9B | 9.65%5.9B | 10.84%5.92B | 5.10%5.61B | 4.96%5.52B | 3.72%5.38B | 3.72%5.38B | 4.20%5.34B | 10.45%5.34B | 9.25%5.26B |
Total equity | 9.65%5.9B | 9.65%5.9B | 10.84%5.92B | 5.10%5.61B | 4.96%5.52B | 3.72%5.38B | 3.72%5.38B | 4.20%5.34B | 10.45%5.34B | 9.25%5.26B |
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