(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 | -14.73%2.46B | -14.73%2.46B | -46.67%1.8B | -57.54%1.71B | -60.22%2.11B | -53.97%2.89B | -53.97%2.89B | -29.86%3.38B | -24.89%4.04B | -3.58%5.3B |
-Cash and cash equivalents | -14.73%2.46B | -14.73%2.46B | -46.67%1.8B | -57.54%1.71B | -60.22%2.11B | -53.97%2.89B | -53.97%2.89B | -29.86%3.38B | -24.89%4.04B | -3.58%5.3B |
Receivables | -4.01%7.12B | -4.01%7.12B | 5.33%6.94B | 3.26%7.19B | 2.55%7.45B | 6.13%7.41B | 6.13%7.41B | 0.43%6.59B | 1.98%6.96B | -0.64%7.26B |
-Accounts receivable | -4.01%7.12B | -4.01%7.12B | 5.33%6.94B | 3.26%7.19B | 2.55%7.45B | 6.13%7.41B | 6.13%7.41B | 0.43%6.59B | 1.98%6.96B | -0.64%7.26B |
Inventory | 5.37%1.41B | 5.37%1.41B | 17.56%1.75B | 13.81%1.53B | 14.21%1.09B | -10.77%1.34B | -10.77%1.34B | -4.54%1.49B | -5.07%1.35B | -16.45%950M |
Other current assets | 28.21%1.68B | 28.21%1.68B | 21.62%1.54B | 19.22%1.46B | 9.56%1.36B | 11.22%1.31B | 11.22%1.31B | 2.68%1.26B | 12.30%1.22B | 21.23%1.25B |
Total current assets | -7.51%12.7B | -7.51%12.7B | -6.01%12.71B | -12.15%12.46B | -17.57%12.66B | -17.64%13.73B | -17.64%13.73B | -8.61%13.52B | -7.03%14.18B | -0.86%15.35B |
Non current assets | ||||||||||
Net PPE | -9.64%2.85B | -9.64%2.85B | -7.86%2.93B | -7.94%2.99B | -7.20%3.08B | -6.33%3.15B | -6.33%3.15B | -4.16%3.18B | -4.97%3.25B | -5.71%3.32B |
-Gross PPE | -7.49%6.35B | -7.49%6.35B | -7.86%2.93B | -7.94%2.99B | -7.20%3.08B | -3.50%6.87B | -3.50%6.87B | -4.16%3.18B | -4.97%3.25B | -5.71%3.32B |
-Accumulated depreciation | 5.65%-3.5B | 5.65%-3.5B | ---- | ---- | ---- | 0.96%-3.71B | 0.96%-3.71B | ---- | ---- | ---- |
Goodwill and other intangible assets | -0.46%19.11B | -0.46%19.11B | 0.11%19.16B | -0.20%19.2B | -0.63%19.2B | -0.84%19.19B | -0.84%19.19B | -1.19%19.14B | -0.87%19.24B | -0.44%19.32B |
-Goodwill | 0.10%16.52B | 0.10%16.52B | 0.38%16.49B | 0.12%16.52B | -0.30%16.51B | -0.51%16.5B | -0.51%16.5B | -0.94%16.43B | -0.62%16.5B | -0.18%16.56B |
-Other intangible assets | -3.90%2.59B | -3.90%2.59B | -1.51%2.68B | -2.08%2.68B | -2.61%2.69B | -2.81%2.69B | -2.81%2.69B | -2.65%2.72B | -2.35%2.74B | -1.95%2.76B |
Non current accounts receivable | ---- | ---- | ---- | --1.46B | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | 0.00%1.24B | 0.00%1.24B | 1.52%1.27B | 1.91%1.28B | 0.47%1.29B | 2.99%1.24B | 2.99%1.24B | 2.70%1.25B | 1.86%1.26B | 30.48%1.28B |
Other non current assets | -16.26%17.64B | -16.26%17.64B | -8.05%18.56B | -5.59%17.97B | 8.37%20.34B | 16.96%21.07B | 16.96%21.07B | 17.35%20.19B | 19.79%19.04B | 22.04%18.77B |
Total non current assets | -8.55%40.84B | -8.55%40.84B | -4.19%41.93B | 0.29%42.9B | 2.85%43.9B | 6.47%44.66B | 6.47%44.66B | 6.44%43.76B | 7.08%42.78B | 8.66%42.69B |
Total assets | -8.31%53.54B | -8.31%53.54B | -4.62%54.64B | -2.81%55.36B | -2.55%56.56B | -0.39%58.39B | -0.39%58.39B | 2.46%57.29B | 3.18%56.96B | 5.97%58.04B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -0.45%3.8B | -0.45%3.8B | 3.45%3.68B | 10.88%3.68B | 16.10%3.66B | 29.06%3.82B | 29.06%3.82B | 21.70%3.56B | 19.47%3.32B | 17.41%3.15B |
-accounts payable | -21.60%1.1B | -21.60%1.1B | 1.06%953M | 41.85%1.21B | 26.41%1.24B | 75.38%1.4B | 75.38%1.4B | 14.03%943M | 41.69%853M | 59.64%977M |
-Other payable | 11.84%2.7B | 11.84%2.7B | 4.32%2.73B | 0.16%2.47B | 11.46%2.42B | 11.90%2.42B | 11.90%2.42B | 24.73%2.62B | 13.33%2.47B | 4.93%2.17B |
Current accrued expenses | -4.55%3.95B | -4.55%3.95B | -2.43%3.81B | 10.55%4.11B | 14.75%4.19B | 12.80%4.13B | 12.80%4.13B | 19.33%3.91B | 24.00%3.72B | 19.38%3.65B |
Current debt and capital lease obligation | -99.58%1M | -99.58%1M | -80.61%38M | 386.49%180M | 1,500.00%240M | 2,072.73%239M | 2,072.73%239M | 1,206.67%196M | 117.65%37M | -21.05%15M |
-Current debt | -99.58%1M | -99.58%1M | -80.61%38M | 386.49%180M | 1,500.00%240M | 2,072.73%239M | 2,072.73%239M | 1,206.67%196M | 117.65%37M | -21.05%15M |
Current deferred liabilities | -23.33%746M | -23.33%746M | 6.53%848M | 4.07%921M | 3.51%1.09B | -10.82%973M | -10.82%973M | -25.88%796M | -19.84%885M | 4.46%1.06B |
Other current liabilities | -42.69%1.16B | -42.69%1.16B | -10.62%1.67B | 6.07%1.78B | 14.27%2.12B | 15.57%2.03B | 15.57%2.03B | 14.91%1.87B | -0.65%1.68B | -4.03%1.86B |
Current liabilities | -13.72%9.66B | -13.72%9.66B | -2.67%10.05B | 10.73%10.67B | 16.17%11.3B | 18.06%11.19B | 18.06%11.19B | 15.85%10.33B | 12.23%9.64B | 11.75%9.72B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -6.92%15.86B | -6.92%15.86B | -1.01%16.93B | -1.89%16.96B | -7.43%17.01B | -11.72%17.04B | -11.72%17.04B | -11.00%17.11B | -9.85%17.29B | -4.71%18.38B |
-Long term debt | -6.45%14.6B | -6.45%14.6B | -0.07%15.63B | -0.97%15.62B | -7.05%15.61B | -11.81%15.61B | -11.81%15.61B | -11.63%15.64B | -10.90%15.77B | -5.46%16.8B |
-Long term capital lease obligation | -12.04%1.26B | -12.04%1.26B | -10.97%1.31B | -11.43%1.34B | -11.46%1.4B | -10.64%1.43B | -10.64%1.43B | -3.74%1.47B | 2.85%1.51B | 4.09%1.58B |
Non current deferred liabilities | -53.30%503M | -53.30%503M | -51.78%500M | -50.38%516M | -37.39%668M | 1.32%1.08B | 1.32%1.08B | 7.46%1.04B | 17.12%1.04B | 25.23%1.07B |
Employee benefits | -8.30%1.34B | -8.30%1.34B | -22.13%1.44B | -22.14%1.46B | -24.03%1.45B | -25.08%1.46B | -25.08%1.46B | -6.21%1.84B | -7.21%1.88B | -7.54%1.91B |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -8.74%94M | -43.16%108M | -44.44%105M |
Other non current liabilities | -16.52%1.74B | -16.52%1.74B | -19.84%1.69B | -16.04%1.77B | -11.59%1.93B | -9.56%2.08B | -9.56%2.08B | -6.12%2.1B | -1.63%2.11B | -3.88%2.18B |
Total non current liabilities | -11.69%20.84B | -11.69%20.84B | -6.76%22.21B | -6.28%22.53B | -8.90%22.92B | -9.84%23.6B | -9.84%23.6B | -8.13%23.82B | -7.38%24.05B | -4.06%25.16B |
Total liabilities | -12.34%30.49B | -12.34%30.49B | -5.52%32.26B | -1.42%33.2B | -1.91%34.22B | -2.42%34.79B | -2.42%34.79B | -1.99%34.15B | -2.51%33.68B | -0.13%34.89B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M |
-common stock | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -6.16%13.83B | -6.16%13.83B | -10.25%13.36B | -11.55%13.12B | -7.78%13.46B | 2.75%14.74B | 2.75%14.74B | 19.53%14.89B | 23.50%14.83B | 31.00%14.6B |
Paid-in capital | 0.44%33.21B | 0.44%33.21B | 0.43%33.18B | 0.46%33.14B | 0.43%33.09B | 0.44%33.06B | 0.44%33.06B | 0.28%33.03B | 0.25%32.98B | 0.24%32.95B |
Less: Treasury stock | 0.00%22.96B | 0.00%22.96B | 0.00%22.96B | 0.00%22.96B | 0.00%22.96B | 0.00%22.96B | 0.00%22.96B | 0.00%22.96B | 0.00%22.96B | 0.00%22.96B |
Gains losses not affecting retained earnings | 13.89%-1.56B | 13.89%-1.56B | 25.92%-1.72B | 21.20%-1.64B | 9.46%-1.74B | 4.99%-1.81B | 4.99%-1.81B | -23.15%-2.32B | -12.25%-2.08B | -2.23%-1.92B |
Total stockholders'equity | -2.21%22.53B | -2.21%22.53B | -3.46%21.86B | -4.92%21.66B | -3.59%21.85B | 2.83%23.04B | 2.83%23.04B | 10.16%22.65B | 13.32%22.78B | 18.22%22.66B |
Noncontrolling interests | -8.07%524M | -8.07%524M | 4.47%514M | -0.40%502M | -0.20%492M | 0.35%570M | 0.35%570M | -3.53%492M | -9.68%504M | -26.64%493M |
Total equity | -2.36%23.05B | -2.36%23.05B | -3.29%22.38B | -4.82%22.16B | -3.52%22.34B | 2.77%23.61B | 2.77%23.61B | 9.82%23.14B | 12.70%23.28B | 16.70%23.16B |
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
No Data