(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Jan 1, 2023 | (Q4)Jan 1, 2023 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 8.17%743.9M | 8.17%743.9M | 31.54%432.9M | -2.52%267.1M | -38.05%196.2M | -15.08%584M | -15.08%584M | -67.31%329.1M | -42.01%274M | -41.54%316.7M |
-Cash and cash equivalents | 8.17%743.9M | 8.17%743.9M | 31.54%432.9M | -2.52%267.1M | -38.05%196.2M | -15.08%584M | -15.08%584M | -67.31%329.1M | -42.01%274M | -41.54%316.7M |
Receivables | 30.58%684.1M | 30.58%684.1M | -1.16%739.6M | 11.81%761.9M | 27.84%778.3M | 22.79%643.3M | 22.79%643.3M | 34.18%748.3M | 64.39%681.4M | 30.67%608.8M |
-Accounts receivable | 32.98%625M | 32.98%625M | 0.72%683M | 13.24%710.1M | 30.04%725.6M | 23.23%579.2M | 23.23%579.2M | 35.08%678.1M | 73.14%627.1M | 31.63%558M |
-Other receivables | 9.65%59.1M | 9.65%59.1M | -19.37%56.6M | -4.60%51.8M | 3.74%52.7M | 18.92%64.1M | 18.92%64.1M | 26.03%70.2M | 3.82%54.3M | 20.95%50.8M |
Inventory | 19.23%1.25B | 19.23%1.25B | 11.26%1.35B | 8.62%1.38B | 8.81%1.29B | 14.28%1.2B | 14.28%1.2B | 15.26%1.22B | 20.01%1.27B | 13.48%1.19B |
Other current assets | 27.46%62.2M | 27.46%62.2M | -2.40%73.3M | -42.39%49.2M | -57.26%48M | 9.43%53.4M | 9.43%53.4M | 9.16%75.1M | 69.11%85.4M | 195.53%112.3M |
Total current assets | 18.68%2.74B | 18.68%2.74B | 9.72%2.6B | 6.35%2.46B | 1.34%2.32B | 7.36%2.48B | 7.36%2.48B | -11.89%2.37B | 15.79%2.31B | 9.19%2.29B |
Non current assets | ||||||||||
Net PPE | 8.99%1.67B | 8.99%1.67B | 8.66%1.63B | 5.15%1.57B | 3.27%1.55B | 1.35%1.55B | 1.35%1.55B | 0.61%1.5B | 0.34%1.49B | 1.62%1.5B |
-Gross PPE | 7.74%3.75B | 7.74%3.75B | 6.52%3.67B | 4.74%3.59B | 4.12%3.56B | 1.39%3.53B | 1.39%3.53B | 1.06%3.45B | 0.76%3.43B | 1.29%3.42B |
-Accumulated depreciation | -6.75%-2.08B | -6.75%-2.08B | -4.88%-2.05B | -4.42%-2.02B | -4.78%-2.01B | -1.43%-1.98B | -1.43%-1.98B | -1.40%-1.95B | -1.09%-1.94B | -1.03%-1.91B |
Goodwill and other intangible assets | -22.67%227.2M | -22.67%227.2M | 0.00%227.2M | 0.00%227.2M | 0.00%227.2M | -22.67%227.2M | -22.67%227.2M | -0.79%227.2M | -6.08%227.2M | -5.96%227.2M |
-Goodwill | -0.31%227.2M | -0.31%227.2M | 0.00%227.2M | 0.00%227.2M | 0.00%227.2M | -0.31%227.2M | -0.31%227.2M | -0.79%227.2M | -6.08%227.2M | -5.96%227.2M |
Other non current assets | 126.82%354.3M | 126.82%354.3M | 42.88%277.9M | -9.24%180.8M | -12.96%192M | 23.50%192.9M | 23.50%192.9M | -11.91%194.5M | -20.10%199.2M | -13.42%220.6M |
Total non current assets | 13.59%2.25B | 13.59%2.25B | 11.10%2.13B | 3.05%1.98B | 1.06%1.97B | -0.47%1.97B | -0.47%1.97B | -0.98%1.92B | -3.02%1.92B | -1.25%1.95B |
Total assets | 16.33%4.99B | 16.33%4.99B | 10.34%4.73B | 4.85%4.43B | 1.21%4.29B | 3.74%4.45B | 3.74%4.45B | -7.32%4.29B | 6.43%4.23B | 4.12%4.24B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 39.76%524.8M | 39.76%524.8M | 6.05%435M | 10.86%467.7M | 12.98%447.5M | 47.35%553.3M | 47.35%553.3M | 41.11%410.2M | 58.73%421.9M | 21.95%396.1M |
-accounts payable | 39.76%524.8M | 39.76%524.8M | 6.05%435M | 10.86%467.7M | 12.98%447.5M | 47.35%553.3M | 47.35%553.3M | 41.11%410.2M | 58.73%421.9M | 21.95%396.1M |
Current debt and capital lease obligation | -75.70%31.9M | -75.70%31.9M | 29.76%37.5M | 126.69%73.9M | -78.66%24.9M | -68.24%41.7M | -68.24%41.7M | -95.24%28.9M | 68.91%32.6M | 643.31%116.7M |
-Current debt | -75.70%31.9M | -75.70%31.9M | 29.76%37.5M | 126.69%73.9M | -78.66%24.9M | -68.24%41.7M | -68.24%41.7M | -95.24%28.9M | 68.91%32.6M | 643.31%116.7M |
Current deferred liabilities | 40.79%163.6M | 40.79%163.6M | -8.70%110.2M | 9.63%137.8M | 12.30%149.7M | 28.31%149.1M | 28.31%149.1M | 39.22%120.7M | 21.10%125.7M | 12.30%133.3M |
Other current liabilities | 10.03%256.8M | 10.03%256.8M | -6.24%246.6M | -0.73%218.1M | -12.64%201.9M | -5.83%219.8M | -5.83%219.8M | 17.94%263M | 4.52%219.7M | 0.48%231.1M |
Current liabilities | 14.09%977.1M | 14.09%977.1M | 0.79%829.3M | 12.20%897.5M | -6.06%824M | 12.55%963.9M | 12.55%963.9M | -31.85%822.8M | 33.52%799.9M | 27.28%877.2M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 25.48%2.15B | 25.48%2.15B | 26.31%2.15B | -0.20%1.7B | -0.31%1.7B | -0.31%1.71B | -0.31%1.71B | 1.00%1.7B | 6.31%1.7B | 6.82%1.71B |
-Long term debt | 25.48%2.15B | 25.48%2.15B | 26.31%2.15B | -0.20%1.7B | -0.31%1.7B | -0.31%1.71B | -0.31%1.71B | 1.00%1.7B | 6.31%1.7B | 6.82%1.71B |
Employee benefits | -68.09%214.9M | -68.09%214.9M | -65.64%212.9M | -45.28%348.7M | -45.98%353.8M | -39.05%410.5M | -39.05%410.5M | -25.81%619.7M | -32.67%637.3M | -32.10%654.9M |
Other non current liabilities | -21.85%164.9M | -21.85%164.9M | -10.27%185.3M | -8.00%179.4M | -3.16%193.1M | -1.56%207.7M | -1.56%207.7M | -6.18%206.5M | -11.40%195M | -3.72%199.4M |
Total non current liabilities | -2.64%2.53B | -2.64%2.53B | 0.76%2.55B | -12.13%2.23B | -12.26%2.25B | -10.46%2.32B | -10.46%2.32B | -7.75%2.53B | -8.42%2.54B | -7.47%2.56B |
Total liabilities | 1.51%3.5B | 1.51%3.5B | 0.77%3.38B | -6.30%3.13B | -10.68%3.07B | -4.75%3.29B | -4.75%3.29B | -15.13%3.35B | -0.96%3.34B | -0.54%3.44B |
Shareholders'equity | ||||||||||
Share capital | 3.94%13.2M | 3.94%13.2M | 0.76%13.2M | 0.76%13.2M | 3.13%13.2M | 3.15%13.1M | 3.15%13.1M | 3.15%13.1M | 3.15%13.1M | 0.79%12.8M |
-common stock | 3.94%13.2M | 3.94%13.2M | 0.76%13.2M | 0.76%13.2M | 3.13%13.2M | 3.15%13.1M | 3.15%13.1M | 3.15%13.1M | 3.15%13.1M | 0.79%12.8M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -196.42%-70.1M | -196.42%-70.1M | 298.70%398.7M | 730.33%323M | 138.42%247M | -761.49%-480.9M | -761.49%-480.9M | -2.44%100M | -27.70%38.9M | 0.58%103.6M |
Paid-in capital | 6.29%1.7B | 6.29%1.7B | 1.64%1.69B | 1.53%1.68B | 4.53%1.68B | 4.47%1.67B | 4.47%1.67B | 4.40%1.66B | 4.35%1.66B | 1.39%1.6B |
Less: Treasury stock | 3,733.33%184M | 3,733.33%184M | 195.95%153.6M | 193.21%107.9M | 8.12%107.8M | 1,712.50%87M | 1,712.50%87M | 981.25%51.9M | 682.98%36.8M | 2,021.28%99.7M |
Gains losses not affecting retained earnings | 91.61%-83.2M | 91.61%-83.2M | 22.09%-708.9M | 21.19%-716.3M | 23.89%-731M | 93.20%-67.4M | 93.20%-67.4M | 21.63%-909.9M | 22.73%-908.9M | 20.53%-960.5M |
Total stockholders'equity | 100.26%1.37B | 100.26%1.37B | 52.29%1.24B | 56.51%1.19B | 66.46%1.1B | 52.55%1.05B | 52.55%1.05B | 50.26%813.5M | 61.29%762.9M | 36.41%658.7M |
Noncontrolling interests | -26.92%107.5M | -26.92%107.5M | -6.33%117M | -12.06%115.2M | -14.01%117.8M | -24.34%111.3M | -24.34%111.3M | -10.01%124.9M | -1.58%131M | 8.39%137M |
Total equity | 77.80%1.48B | 77.80%1.48B | 44.49%1.36B | 46.46%1.31B | 52.61%1.21B | 38.97%1.16B | 38.97%1.16B | 37.96%938.4M | 47.48%893.9M | 30.59%795.7M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data