(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 | -8.49%334M | -8.49%334M | -26.08%309M | -18.51%295M | -14.97%318M | 7.67%365M | 7.67%365M | 48.75%418M | 9.04%362M | 17.61%374M |
-Cash and cash equivalents | -8.49%334M | -8.49%334M | -26.08%309M | -18.51%295M | -14.97%318M | 7.67%365M | 7.67%365M | 48.75%418M | 9.04%362M | 17.61%374M |
Receivables | 10.36%756M | 10.36%756M | 0.62%649M | 1.36%670M | -7.78%652M | -14.69%685M | -14.69%685M | -13.77%645M | -2.51%661M | 9.95%707M |
-Accounts receivable | 9.97%695M | 9.97%695M | 0.62%649M | 1.36%670M | -7.78%652M | -15.73%632M | -15.73%632M | -13.77%645M | -2.51%661M | 9.95%707M |
-Taxes receivable | 15.09%61M | 15.09%61M | ---- | ---- | ---- | 0.00%53M | 0.00%53M | ---- | ---- | ---- |
Inventory | -0.48%624M | -0.48%624M | 9.97%651M | 13.08%657M | 19.17%659M | 21.75%627M | 21.75%627M | 11.28%592M | 7.79%581M | 10.60%553M |
Prepaid assets | 14.06%146M | 14.06%146M | ---- | ---- | ---- | 15.32%128M | 15.32%128M | ---- | ---- | ---- |
Other current assets | 28.41%113M | 28.41%113M | 7.04%304M | 6.05%298M | 19.39%314M | 4.76%88M | 4.76%88M | 16.87%284M | 19.07%281M | 11.91%263M |
Total current assets | 4.23%1.97B | 4.23%1.97B | -1.34%1.91B | 1.86%1.92B | 2.42%1.94B | 2.21%1.89B | 2.21%1.89B | 7.48%1.94B | 5.60%1.89B | 11.85%1.9B |
Non current assets | ||||||||||
Net PPE | 1.77%978M | 1.77%978M | 2.19%935M | 1.48%963M | -1.44%961M | -1.03%961M | -1.03%961M | -4.09%915M | -0.42%949M | 5.29%975M |
-Gross PPE | 3.08%2.34B | 3.08%2.34B | 2.19%935M | 1.48%963M | -1.44%961M | -0.26%2.27B | -0.26%2.27B | -4.09%915M | -0.42%949M | 5.29%975M |
-Accumulated depreciation | -4.04%-1.37B | -4.04%-1.37B | ---- | ---- | ---- | -0.31%-1.31B | -0.31%-1.31B | ---- | ---- | ---- |
Goodwill and other intangible assets | -9.76%4.14B | -9.76%4.14B | -8.39%4.09B | -24.30%4.51B | -26.07%4.56B | -27.07%4.59B | -27.07%4.59B | -30.35%4.46B | -8.62%5.96B | -3.76%6.17B |
-Goodwill | -9.30%2.44B | -9.30%2.44B | -8.13%2.37B | -29.94%2.7B | -31.52%2.7B | -32.39%2.69B | -32.39%2.69B | -35.40%2.58B | -4.34%3.86B | -0.20%3.94B |
-Other intangible assets | -10.40%1.71B | -10.40%1.71B | -8.75%1.71B | -13.95%1.81B | -16.43%1.86B | -17.94%1.9B | -17.94%1.9B | -21.94%1.88B | -15.55%2.1B | -9.47%2.23B |
Other non current assets | 39.39%276M | 39.39%276M | 28.23%268M | 64.10%256M | 60.94%206M | 63.64%198M | 63.64%198M | 63.28%209M | 31.09%156M | 25.49%128M |
Total non current assets | -6.14%5.4B | -6.14%5.4B | -5.28%5.29B | -18.88%5.73B | -21.24%5.73B | -22.16%5.75B | -22.16%5.75B | -25.40%5.58B | -6.97%7.06B | -2.23%7.28B |
Total assets | -3.57%7.37B | -3.57%7.37B | -4.27%7.2B | -14.51%7.65B | -16.34%7.67B | -17.27%7.64B | -17.27%7.64B | -19.01%7.52B | -4.59%8.95B | 0.38%9.17B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 8.76%360M | 8.76%360M | -11.80%299M | -15.32%282M | -6.34%310M | 1.85%331M | 1.85%331M | 1.50%339M | 2.46%333M | 1.22%331M |
-accounts payable | 9.32%305M | 9.32%305M | -3.32%262M | -8.30%265M | -3.61%267M | 6.49%279M | 6.49%279M | -1.81%271M | 2.85%289M | -2.12%277M |
-Total tax payable | 5.77%55M | 5.77%55M | -45.59%37M | -61.36%17M | -20.37%43M | -17.46%52M | -17.46%52M | 17.24%68M | 0.00%44M | 22.73%54M |
Current accrued expenses | 6.48%427M | 6.48%427M | 2.95%732M | 5.81%728M | 7.78%748M | -5.42%401M | -5.42%401M | 10.92%711M | 10.79%688M | 24.60%694M |
Current provisions | -7.36%151M | -7.36%151M | ---- | ---- | ---- | -22.01%163M | -22.01%163M | ---- | ---- | ---- |
Current debt and capital lease obligation | 119.77%378M | 119.77%378M | -23.98%187M | 18.64%261M | -8.93%316M | -25.86%172M | -25.86%172M | 62.91%246M | -27.87%220M | 5.79%347M |
-Current debt | 172.88%322M | 172.88%322M | -23.98%187M | 18.64%261M | -8.93%316M | -35.16%118M | -35.16%118M | 62.91%246M | -27.87%220M | 5.79%347M |
-Current capital lease obligation | 3.70%56M | 3.70%56M | ---- | ---- | ---- | 8.00%54M | 8.00%54M | ---- | ---- | ---- |
Current deferred liabilities | 8.33%91M | 8.33%91M | ---- | ---- | ---- | 23.53%84M | 23.53%84M | ---- | ---- | ---- |
Other current liabilities | -5.26%18M | -5.26%18M | ---- | ---- | ---- | 533.33%19M | 533.33%19M | ---- | ---- | ---- |
Current liabilities | 21.79%1.43B | 21.79%1.43B | -6.02%1.22B | 2.42%1.27B | 0.15%1.37B | -7.22%1.17B | -7.22%1.17B | 15.10%1.3B | -0.80%1.24B | 13.20%1.37B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.73%1.92B | -2.73%1.92B | 2.38%1.94B | 0.97%1.99B | -2.12%1.99B | -4.22%1.98B | -4.22%1.98B | -8.38%1.89B | -5.71%1.97B | -0.93%2.03B |
-Long term debt | -1.64%1.8B | -1.64%1.8B | 3.80%1.8B | 1.88%1.84B | -1.60%1.84B | -4.55%1.83B | -4.55%1.83B | -9.77%1.74B | -7.14%1.81B | -2.65%1.87B |
-Long term capital lease obligation | -16.11%125M | -16.11%125M | -13.64%133M | -9.43%144M | -8.28%144M | 0.00%149M | 0.00%149M | 10.79%154M | 14.39%159M | 25.60%157M |
Non current deferred liabilities | -20.56%228M | -20.56%228M | 1.22%249M | -36.19%261M | -30.33%271M | -26.60%287M | -26.60%287M | -40.44%246M | -1.45%409M | -5.35%389M |
Other non current liabilities | 25.81%502M | 25.81%502M | -10.11%427M | -12.75%431M | -22.01%404M | -24.43%399M | -24.43%399M | -15.18%475M | -10.18%494M | -3.36%518M |
Total non current liabilities | -0.38%2.65B | -0.38%2.65B | 0.00%2.61B | -6.69%2.68B | -9.37%2.66B | -10.73%2.66B | -10.73%2.66B | -13.99%2.61B | -5.93%2.87B | -1.97%2.94B |
Total liabilities | 6.40%4.08B | 6.40%4.08B | -2.00%3.83B | -3.94%3.95B | -6.34%4.04B | -9.69%3.83B | -9.69%3.83B | -6.13%3.91B | -4.44%4.11B | 2.40%4.31B |
Shareholders'equity | ||||||||||
Share capital | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M |
-common stock | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -55.04%205M | -55.04%205M | -66.47%167M | -71.10%463M | -73.84%407M | -69.88%456M | -69.88%456M | -66.37%498M | 14.27%1.6B | 17.17%1.56B |
Paid-in capital | 0.21%6.64B | 0.21%6.64B | 0.39%6.65B | 0.47%6.65B | 0.47%6.6B | 0.35%6.63B | 0.35%6.63B | -0.60%6.62B | -0.32%6.62B | -0.68%6.57B |
Less: Treasury stock | 10.31%2.92B | 10.31%2.92B | 4.51%2.78B | 4.58%2.79B | 4.51%2.76B | 4.50%2.65B | 4.50%2.65B | 8.52%2.66B | 8.46%2.67B | 6.97%2.64B |
Gains losses not affecting retained earnings | -1.27%-636M | -1.27%-636M | 22.16%-657M | 13.77%-620M | 2.38%-614M | -6.08%-628M | -6.08%-628M | -48.85%-844M | -40.70%-719M | -13.54%-629M |
Total stockholders'equity | -13.59%3.29B | -13.59%3.29B | -6.59%3.38B | -23.38%3.71B | -25.13%3.64B | -23.72%3.81B | -23.72%3.81B | -29.46%3.61B | -4.67%4.84B | -1.30%4.86B |
Noncontrolling interests | 0.00%1M | 0.00%1M | -500.00%-4M | -500.00%-4M | -400.00%-3M | 0.00%1M | 0.00%1M | -66.67%1M | -66.67%1M | -66.67%1M |
Total equity | -13.59%3.29B | -13.59%3.29B | -6.72%3.37B | -23.48%3.7B | -25.21%3.64B | -23.71%3.81B | -23.71%3.81B | -29.48%3.61B | -4.71%4.84B | -1.34%4.86B |
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