(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 24.45%1.08B | 24.65%966M | 24.65%966M | 1.39%951M | -4.55%819M | -1.14%867M | -6.85%775M | -6.85%775M | -2.09%938M | -8.43%858M |
-Cash and cash equivalents | 24.45%1.08B | 24.65%966M | 24.65%966M | 1.39%951M | -4.55%819M | -1.14%867M | -6.85%775M | -6.85%775M | -2.09%938M | -8.43%858M |
Receivables | 14.03%1.81B | 5.45%1.59B | 5.45%1.59B | 10.67%1.58B | 11.14%1.66B | 3.79%1.59B | 15.96%1.5B | 15.96%1.5B | 0.07%1.43B | 3.26%1.49B |
-Accounts receivable | 14.03%1.81B | 5.45%1.59B | 5.45%1.59B | 10.67%1.58B | 11.14%1.66B | 3.79%1.59B | 15.96%1.5B | 15.96%1.5B | 0.07%1.43B | 3.26%1.49B |
Inventory | -9.29%1.91B | -6.75%1.93B | -6.75%1.93B | -6.85%1.93B | 1.34%2.04B | 9.67%2.11B | 22.58%2.07B | 22.58%2.07B | 24.13%2.07B | 18.35%2.01B |
Other current assets | -7.23%834M | 4.34%793M | 4.34%793M | 6.65%898M | 15.38%923M | 37.04%899M | 31.94%760M | 31.94%760M | 36.25%842M | 39.86%800M |
Total current assets | 3.18%5.64B | 3.25%5.28B | 3.25%5.28B | 1.50%5.36B | 5.37%5.44B | 9.56%5.47B | 16.28%5.11B | 16.28%5.11B | 13.02%5.28B | 10.92%5.16B |
Non current assets | ||||||||||
Net PPE | 3.07%4.5B | 6.38%4.58B | 6.38%4.58B | 6.94%4.41B | 17.69%4.43B | 16.28%4.36B | 15.47%4.31B | 15.47%4.31B | 13.49%4.12B | 2.73%3.77B |
-Gross PPE | 4.54%10.26B | 7.34%10.29B | 7.34%10.29B | 7.09%9.98B | 10.81%9.99B | 8.54%9.82B | 7.69%9.58B | 7.69%9.58B | 5.56%9.32B | 1.88%9.01B |
-Accumulated depreciation | -5.72%-5.76B | -8.11%-5.7B | -8.11%-5.7B | -7.22%-5.57B | -5.87%-5.56B | -3.04%-5.45B | -2.07%-5.28B | -2.07%-5.28B | -0.02%-5.2B | -1.27%-5.25B |
Goodwill and other intangible assets | -2.17%5.18B | 0.47%5.3B | 0.47%5.3B | -9.88%5.19B | -5.01%5.27B | -7.25%5.29B | -8.25%5.27B | -8.25%5.27B | -10.10%5.76B | -15.11%5.55B |
-Goodwill | -1.01%3.34B | 1.73%3.41B | 1.73%3.41B | -5.96%3.33B | 4.17%3.37B | 2.52%3.38B | 2.07%3.35B | 2.07%3.35B | -3.99%3.54B | -13.72%3.24B |
-Other intangible assets | -4.22%1.84B | -1.72%1.89B | -1.72%1.89B | -16.13%1.86B | -17.85%1.9B | -20.58%1.92B | -22.01%1.92B | -22.01%1.92B | -18.39%2.22B | -16.97%2.31B |
Non current deferred assets | 24.02%222M | 58.52%214M | 58.52%214M | 10.99%202M | -1.06%186M | -7.25%179M | -30.05%135M | -30.05%135M | -30.00%182M | -33.57%188M |
Other non current assets | 18.58%1.03B | 12.94%1.02B | 12.94%1.02B | -6.43%887M | -14.05%899M | -19.41%872M | -7.19%904M | -7.19%904M | 3.83%948M | 21.77%1.05B |
Total non current assets | 2.09%10.93B | 4.67%11.11B | 4.67%11.11B | -2.94%10.69B | 2.27%10.79B | -0.25%10.71B | -0.23%10.62B | -0.23%10.62B | -1.78%11.01B | -7.02%10.55B |
Total assets | 2.46%16.57B | 4.21%16.39B | 4.21%16.39B | -1.50%16.04B | 3.28%16.23B | 2.86%16.17B | 4.59%15.73B | 4.59%15.73B | 2.57%16.29B | -1.80%15.71B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 7.87%2.06B | 10.00%2.2B | 10.00%2.2B | -6.99%1.84B | 5.27%2B | -7.25%1.91B | -1.57%2B | -1.57%2B | 15.44%1.97B | 14.62%1.9B |
-accounts payable | 2.30%1.65B | 9.48%1.7B | 9.48%1.7B | -3.83%1.48B | 2.46%1.54B | 1.71%1.61B | 4.87%1.55B | 4.87%1.55B | 22.50%1.54B | 18.47%1.51B |
-Total tax payable | 38.05%410M | 11.78%503M | 11.78%503M | -18.24%354M | 16.15%453M | -37.21%297M | -18.77%450M | -18.77%450M | -4.20%433M | 1.83%390M |
Current accrued expenses | 8.89%2.72B | 12.41%1.99B | 12.41%1.99B | 9.76%2.73B | 5.31%2.6B | 0.24%2.5B | 2.07%1.77B | 2.07%1.77B | -2.66%2.49B | -2.53%2.47B |
Current debt and capital lease obligation | 1,354.05%538M | 219.55%425M | 219.55%425M | 17.24%34M | 20.69%35M | 94.74%37M | -29.26%133M | -29.26%133M | 107.14%29M | 93.33%29M |
-Current debt | 1,354.05%538M | 1,220.00%330M | 1,220.00%330M | 17.24%34M | 20.69%35M | 94.74%37M | -50.98%25M | -50.98%25M | 107.14%29M | 93.33%29M |
-Current capital lease obligation | ---- | -12.04%95M | -12.04%95M | ---- | ---- | ---- | -21.17%108M | -21.17%108M | ---- | ---- |
Other current liabilities | ---- | 73.33%26M | 73.33%26M | ---- | ---- | ---- | 150.00%15M | 150.00%15M | ---- | ---- |
Current liabilities | 19.66%5.31B | 18.41%4.74B | 18.41%4.74B | 2.45%4.6B | 5.39%4.63B | -2.74%4.44B | -1.16%4B | -1.16%4B | 4.93%4.49B | 4.57%4.4B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -8.11%8.15B | -5.46%8.64B | -5.46%8.64B | 5.73%8.69B | 12.53%8.95B | 16.90%8.87B | 19.53%9.14B | 19.53%9.14B | 6.99%8.22B | 0.08%7.96B |
-Long term debt | -8.11%8.15B | -5.97%8.22B | -5.97%8.22B | 5.73%8.69B | 12.53%8.95B | 16.90%8.87B | 21.50%8.74B | 21.50%8.74B | 6.99%8.22B | 0.08%7.96B |
-Long term capital lease obligation | ---- | 5.79%420M | 5.79%420M | ---- | ---- | ---- | -11.97%397M | -11.97%397M | ---- | ---- |
Non current deferred liabilities | -6.89%392M | -5.74%361M | -5.74%361M | -21.96%430M | -14.79%363M | 11.08%421M | -3.04%383M | -3.04%383M | 38.10%551M | 1.19%426M |
Employee benefits | ---- | 23.12%1.39B | 23.12%1.39B | ---- | ---- | ---- | -34.44%1.13B | -34.44%1.13B | ---- | ---- |
Other non current liabilities | 4.02%2.1B | 12.55%305M | 12.55%305M | -2.94%1.92B | -17.35%1.96B | -18.12%2.02B | 6.69%271M | 6.69%271M | -20.79%1.97B | -7.30%2.38B |
Total non current liabilities | -5.90%10.64B | -2.07%10.7B | -2.07%10.7B | 2.72%11.04B | 4.85%11.28B | 8.42%11.31B | 9.01%10.92B | 9.01%10.92B | 1.62%10.74B | -1.61%10.76B |
Total liabilities | 1.31%15.95B | 3.42%15.44B | 3.42%15.44B | 2.64%15.64B | 5.01%15.91B | 5.02%15.75B | 6.08%14.93B | 6.08%14.93B | 2.57%15.24B | 0.11%15.15B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B |
-common stock | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B | 0.00%1.47B |
Retained earnings | 4.19%25.16B | 2.91%25.29B | 2.91%25.29B | 0.02%24.57B | -0.35%24.26B | 0.02%24.15B | 0.92%24.57B | 0.92%24.57B | 1.51%24.57B | 1.65%24.34B |
Paid-in capital | 9.96%3.96B | 7.39%3.81B | 7.39%3.81B | 6.94%3.76B | 8.41%3.69B | 7.39%3.6B | 8.47%3.55B | 8.47%3.55B | 10.84%3.52B | 10.28%3.4B |
Less: Treasury stock | 4.35%26.34B | 3.54%26.02B | 3.54%26.02B | 4.38%25.83B | 3.25%25.54B | 3.46%25.25B | 4.31%25.13B | 4.31%25.13B | 3.92%24.75B | 4.53%24.74B |
Gains losses not affecting retained earnings | -0.90%-4.02B | 2.91%-3.94B | 2.91%-3.94B | 4.91%-3.97B | 8.62%-3.94B | 6.24%-3.98B | 7.55%-4.06B | 7.55%-4.06B | 5.75%-4.18B | 1.42%-4.31B |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-1M | 0.00%-1M | ---- | ---- |
Total stockholders'equity | 3,933.33%230M | 51.87%609M | 51.87%609M | -101.45%-9M | -138.10%-64M | -101.87%-6M | -34.15%401M | -34.15%401M | 5.25%622M | -63.79%168M |
Noncontrolling interests | -10.21%387M | -14.07%348M | -14.07%348M | -3.71%415M | -2.82%379M | 5.90%431M | 11.88%405M | 11.88%405M | -1.15%431M | -2.01%390M |
Total equity | 45.18%617M | 18.73%957M | 18.73%957M | -61.44%406M | -43.55%315M | -41.62%425M | -16.99%806M | -16.99%806M | 2.53%1.05B | -35.27%558M |
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