VNTRF

Venator Materials PLC VNTRF

Finances

2022 2021 2020 2019 2018 2017 2016
Revenue 2.173 B -1.76 % 2.212 B 14.14 % 1.938 B -9.01 % 2.130 B -5.96 % 2.265 B 2.54 % 2.209 B 3.27 % 2.139 B
Net income -188.000 M -144.16 % -77.000 M 31.25 % -112.000 M 36.00 % -175.000 M -7.36 % -163.000 M -221.64 % 134.000 M 254.02 % -87.000 M
Income before tax -118.000 M -12.38 % -105.000 M -12.90 % -93.000 M -365.00 % -20.000 M 87.88 % -165.000 M -188.71 % 186.000 M 272.22 % -108.000 M
Income before tax ratio -0.05 -14.40 % -0.05 1.08 % -0.05 -411.07 % -0.01 87.11 % -0.07 -186.52 % 0.08 266.76 % -0.05
EBITDA 65.000 M -23.53 % 85.000 M 0.00 % 85.000 M -40.56 % 143.000 M 615.00 % 20.000 M -95.16 % 413.000 M 535.38 % 65.000 M
Net income ratio -0.09 -148.54 % -0.03 39.77 % -0.06 29.66 % -0.08 -14.17 % -0.07 -218.63 % 0.06 249.14 % -0.04
Ratio EBITDA 0.03 -22.16 % 0.04 -12.39 % 0.04 -34.67 % 0.07 660.32 % 0.01 -95.28 % 0.19 515.25 % 0.03
Gross profit ratio 0.04 -54.93 % 0.09 5.14 % 0.08 -26.11 % 0.11 -28.51 % 0.16 15.47 % 0.14 90.48 % 0.07
Weighted average shs out dil 784.596 0.65 % 779.506 0.47 % 775.870 0.19 % 774.416 0.09 % 773.689 0.09 % 772.962 0.00 % 772.962
Weighted average shs out 784.596 0.65 % 779.506 0.47 % 775.870 0.19 % 774.416 0.09 % 773.689 0.09 % 772.962 0.00 % 772.962
EPS diluted -239 613.75 -142.57 % -98 780.51 31.57 % -144 354.04 36.12 % -225 976.76 -7.26 % -210 679.03 -221.53 % 173 359.00 254.02 % -112 554.10
Earnings per share -239 613.75 -142.57 % -98 780.51 31.57 % -144 354.04 36.12 % -225 976.76 -7.26 % -210 679.03 -221.53 % 173 359.00 254.02 % -112 554.10
Gross profit 85.000 M -55.73 % 192.000 M 20.00 % 160.000 M -32.77 % 238.000 M -32.77 % 354.000 M 18.39 % 299.000 M 96.71 % 152.000 M
Income tax expense 63.000 M 303.23 % -31.000 M -358.33 % 12.000 M -92.00 % 150.000 M 1 975.00 % -8.000 M -116.00 % 50.000 M 317.39 % -23.000 M
Cost of revenue 2.088 B 3.37 % 2.020 B 13.61 % 1.778 B -6.03 % 1.892 B -0.99 % 1.911 B 0.05 % 1.910 B -3.88 % 1.987 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 88.000 M 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 234.000 M 50.97 % 155.000 M -0.64 % 156.000 M -14.29 % 182.000 M -14.15 % 212.000 M -1.85 % 216.000 M -4.00 % 225.000 M
Cost and expenses 2.322 B 6.76 % 2.175 B 12.46 % 1.934 B -6.75 % 2.074 B -2.31 % 2.123 B -0.14 % 2.126 B -3.89 % 2.212 B
Research and development expenses 12.000 M -20.00 % 15.000 M 15.38 % 13.000 M -13.33 % 15.000 M -11.76 % 17.000 M 6.25 % 16.000 M 6.67 % 15.000 M
Selling general and administrative expenses 134.000 M -4.29 % 140.000 M -2.10 % 143.000 M -14.37 % 167.000 M -14.36 % 195.000 M -2.50 % 200.000 M -4.76 % 210.000 M
Interest income 15.000 M 25.00 % 12.000 M 0.00 % 12.000 M 0.00 % 12.000 M -7.69 % 13.000 M -78.33 % 60.000 M 300.00 % 15.000 M
Interest expense 76.000 M 7.04 % 71.000 M 10.94 % 64.000 M 20.75 % 53.000 M 0.00 % 53.000 M -47.00 % 100.000 M 69.49 % 59.000 M
Depreciation and amortization 107.000 M -10.08 % 119.000 M 4.39 % 114.000 M 3.64 % 110.000 M -16.67 % 132.000 M 3.94 % 127.000 M 11.40 % 114.000 M
Operating income -149.000 M -502.70 % 37.000 M 825.00 % 4.000 M -92.86 % 56.000 M -60.56 % 142.000 M 71.08 % 83.000 M 213.70 % -73.000 M
Operating income ratio -0.07 -509.93 % 0.02 710.42 % 0.00 -92.15 % 0.03 -58.06 % 0.06 66.85 % 0.04 210.10 % -0.03
Total other income expenses net 31.000 M 121.83 % -142.000 M -46.39 % -97.000 M -27.63 % -76.000 M 75.24 % -307.000 M -398.06 % 103.000 M 319.15 % -47.000 M
2022 2021 2020 2019 2018 2017 2016
2022 2021 2020 2019 2018 2017 2016
Net debt 958.000 M 12.31 % 853.000 M 6.89 % 798.000 M 7.84 % 740.000 M 26.93 % 583.000 M 12.33 % 519.000 M -40.75 % 876.000 M
Total investments 114.000 M 12.87 % 101.000 M -2.88 % 104.000 M 13.04 % 92.000 M -1.08 % 93.000 M -2.11 % 95.000 M -36.24 % 149.000 M
Total debt 1.072 B 6.24 % 1.009 B -0.88 % 1.018 B 28.05 % 795.000 M 6.28 % 748.000 M -1.19 % 757.000 M -16.35 % 905.000 M
Accumulated other comprehensive income loss -391.000 M -24.52 % -314.000 M 4.56 % -329.000 M 14.55 % -385.000 M -3.22 % -373.000 M -31.80 % -283.000 M 33.10 % -423.000 M
Retained earnings -648.000 M -40.87 % -460.000 M -20.10 % -383.000 M -41.33 % -271.000 M -182.29 % -96.000 M -243.28 % 67.000 M 0.000
Common stock 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 588.000 M
Total equity 310.000 M -45.42 % 568.000 M -8.97 % 624.000 M -7.28 % 673.000 M -21.29 % 855.000 M -22.62 % 1.105 B 524.29 % 177.000 M
Other non current liabilities 202.000 M -29.12 % 285.000 M -15.68 % 338.000 M 0.00 % 338.000 M -5.06 % 356.000 M 4.71 % 340.000 M -15.42 % 402.000 M
Long term debt 28.000 M -97.19 % 998.000 M -0.20 % 1.000 B 30.55 % 766.000 M 4.79 % 731.000 M -1.62 % 743.000 M -16.98 % 895.000 M
Total non current liabilities 230.000 M -82.07 % 1.283 B -4.11 % 1.338 B 21.20 % 1.104 B 1.56 % 1.087 B 0.37 % 1.083 B -17.27 % 1.309 B
Other current liabilities 230.000 M 61.97 % 142.000 M 32.71 % 107.000 M -14.40 % 125.000 M -19.35 % 155.000 M -12.43 % 177.000 M 4.73 % 169.000 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 -100.00 % 69.000 M 1 625.00 % 4.000 M
Short term debt 1.044 B 9 390.91 % 11.000 M -57.69 % 26.000 M -10.34 % 29.000 M 262.50 % 8.000 M -42.86 % 14.000 M 40.00 % 10.000 M
Total current liabilities 1.529 B 198.05 % 513.000 M 29.87 % 395.000 M -19.06 % 488.000 M -10.13 % 543.000 M -17.60 % 659.000 M -43.91 % 1.175 B
Total liabilities 1.759 B -2.06 % 1.796 B 3.64 % 1.733 B 8.86 % 1.592 B -2.33 % 1.630 B -6.43 % 1.742 B -29.87 % 2.484 B
Other non current assets 152.000 M -26.92 % 208.000 M 29.19 % 161.000 M 46.36 % 110.000 M 39.24 % 79.000 M 61.22 % 49.000 M -47.31 % 93.000 M
Long term investments 114.000 M 12.87 % 101.000 M -2.88 % 104.000 M 13.04 % 92.000 M -1.08 % 93.000 M -2.11 % 95.000 M -36.24 % 149.000 M
Intangible assets 2.000 M -81.82 % 11.000 M -35.29 % 17.000 M -19.05 % 21.000 M 31.25 % 16.000 M -20.00 % 20.000 M -95.92 % 490.000 M
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 2.000 M -81.82 % 11.000 M -35.29 % 17.000 M -19.05 % 21.000 M 31.25 % 16.000 M -20.00 % 20.000 M -13.04 % 23.000 M
Property plant equipment net 657.000 M -25.17 % 878.000 M -10.86 % 985.000 M -4.55 % 1.032 B 3.82 % 994.000 M -27.29 % 1.367 B 16.04 % 1.178 B
Total non current assets 936.000 M -26.59 % 1.275 B -1.92 % 1.300 B 0.93 % 1.288 B -5.29 % 1.360 B -18.95 % 1.678 B 7.43 % 1.562 B
Other current assets 273.000 M 225.00 % 84.000 M 15.07 % 73.000 M -17.05 % 88.000 M 23.94 % 71.000 M -16.47 % 85.000 M -44.81 % 154.000 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 114.000 M -26.92 % 156.000 M -29.09 % 220.000 M 300.00 % 55.000 M -66.67 % 165.000 M -30.67 % 238.000 M 720.69 % 29.000 M
Cash and short term investments 114.000 M -26.92 % 156.000 M -29.09 % 220.000 M 300.00 % 55.000 M -66.67 % 165.000 M -30.67 % 238.000 M 720.69 % 29.000 M
Total current assets 1.133 B 4.04 % 1.089 B 3.03 % 1.057 B 8.19 % 977.000 M -13.16 % 1.125 B -3.76 % 1.169 B 6.37 % 1.099 B
Inventory 499.000 M 4.39 % 478.000 M 8.64 % 440.000 M -14.23 % 513.000 M -4.65 % 538.000 M 18.50 % 454.000 M 6.57 % 426.000 M
Net receivables 247.000 M -33.42 % 371.000 M 14.51 % 324.000 M 0.93 % 321.000 M -8.55 % 351.000 M -10.46 % 392.000 M -20.00 % 490.000 M
Tax assets 11.000 M -85.71 % 77.000 M 133.33 % 33.000 M 0.00 % 33.000 M -81.46 % 178.000 M 6.59 % 167.000 M 17.61 % 142.000 M
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 255.000 M -29.17 % 360.000 M 37.40 % 262.000 M -21.56 % 334.000 M -12.11 % 380.000 M -1.30 % 385.000 M -61.19 % 992.000 M
Tax payables 0.000 0.000 0.000 0.000 0.000 -100.00 % 14.000 M 250.00 % 4.000 M
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 4.000 M -20.00 % 5.000 M -16.67 % 6.000 M -14.29 % 7.000 M -12.50 % 8.000 M -20.00 % 10.000 M -16.67 % 12.000 M
Capital lease obligations 24.000 M -41.46 % 41.000 M -16.33 % 49.000 M 8.89 % 45.000 M 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 1.345 B 0.60 % 1.337 B 0.53 % 1.330 B 0.61 % 1.322 B 0.46 % 1.316 B 0.38 % 1.311 B 0.000
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 12.000 M
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 2.069 B -12.48 % 2.364 B 0.30 % 2.357 B 4.06 % 2.265 B -8.85 % 2.485 B -12.72 % 2.847 B 6.99 % 2.661 B
2022 2021 2020 2019 2018 2017 2016
2022 2021 2020 2019 2018 2017 2016
Deferred income tax 59.000 M 234.09 % -44.000 M -2 300.00 % 2.000 M -98.60 % 143.000 M 852.63 % -19.000 M -200.00 % 19.000 M 235.71 % -14.000 M
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital -169.000 M -604.17 % -24.000 M -71.43 % -14.000 M 79.10 % -67.000 M 75.09 % -269.000 M -4 383.33 % -6.000 M -114.63 % 41.000 M
Accounts receivables 69.000 M 206.15 % -65.000 M -564.29 % 14.000 M -36.36 % 22.000 M -12.00 % 25.000 M 204.17 % -24.000 M -100.00 % -12.000 M
Inventory -172.000 M -186.67 % -60.000 M -158.82 % 102.000 M 385.71 % 21.000 M 120.39 % -103.000 M -1 387.50 % 8.000 M -92.45 % 106.000 M
Accounts payables -32.000 M -126.67 % 120.000 M 255.84 % -77.000 M -165.52 % -29.000 M -7.41 % -27.000 M -152.94 % 51.000 M 200.00 % 17.000 M
Other working capital -34.000 M -78.95 % -19.000 M 64.15 % -53.000 M 34.57 % -81.000 M 50.61 % -164.000 M -300.00 % -41.000 M 41.43 % -70.000 M
Other non cash items 69.000 M 64.29 % 42.000 M 13.51 % 37.000 M 68.18 % 22.000 M -97.73 % 970.000 M 233.33 % 291.000 M 73.21 % 168.000 M
Net cash provided by operating activities -115.000 M -818.75 % 16.000 M -52.94 % 34.000 M 3.03 % 33.000 M -88.30 % 282.000 M -16.57 % 338.000 M 248.45 % 97.000 M
Investments in property plant and equipment -69.000 M 5.48 % -73.000 M -5.80 % -69.000 M 54.61 % -152.000 M 53.37 % -326.000 M -65.48 % -197.000 M -91.26 % -103.000 M
Acquisitions net 56.000 M 460.00 % 10.000 M 66.67 % 6.000 M 166.67 % -9.000 M -1 000.00 % 1.000 M 0.000 -100.00 % 9.000 M
Purchases of investments -69.000 M -176.00 % -25.000 M 45.65 % -46.000 M 8.00 % -50.000 M -66.67 % -30.000 M 40.00 % -50.000 M -72.41 % -29.000 M
Sales maturities of investments 58.000 M 107.14 % 28.000 M -15.15 % 33.000 M -19.51 % 41.000 M 20.59 % 34.000 M -22.73 % 44.000 M 37.50 % 32.000 M
Other investing activites 0.000 0.000 -100.00 % 12.000 M -40.00 % 20.000 M 0.000 -100.00 % 191.000 M 807.41 % -27.000 M
Net cash used for investing activites -24.000 M 60.00 % -60.000 M 6.25 % -64.000 M 57.33 % -150.000 M 53.27 % -321.000 M -2 575.00 % -12.000 M 89.83 % -118.000 M
Debt repayment 84.000 M 1 300.00 % -7.000 M -103.30 % 212.000 M 21 300.00 % -1.000 M 90.00 % -10.000 M -101.61 % 621.000 M 1 250.00 % 46.000 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites 16.000 M 245.45 % -11.000 M 45.00 % -20.000 M -350.00 % 8.000 M 200.00 % -8.000 M 98.92 % -744.000 M -4 550.00 % -16.000 M
Net cash used provided by financing activities 100.000 M 655.56 % -18.000 M -109.38 % 192.000 M 2 642.86 % 7.000 M 138.89 % -18.000 M 85.37 % -123.000 M -510.00 % 30.000 M
Effect of forex changes on cash -3.000 M -50.00 % -2.000 M -166.67 % 3.000 M 0.000 0.000 0.000 0.000
Net change in cash -42.000 M 34.38 % -64.000 M -138.79 % 165.000 M 250.00 % -110.000 M -50.68 % -73.000 M -134.93 % 209.000 M 2 222.22 % 9.000 M
Cash at beginning of period 156.000 M -29.09 % 220.000 M 300.00 % 55.000 M -66.67 % 165.000 M -30.67 % 238.000 M 720.69 % 29.000 M 45.00 % 20.000 M
Cash at end of period 114.000 M -26.92 % 156.000 M -29.09 % 220.000 M 300.00 % 55.000 M -66.67 % 165.000 M -30.67 % 238.000 M 720.69 % 29.000 M
Operating cash flow -115.000 M -818.75 % 16.000 M -52.94 % 34.000 M 3.03 % 33.000 M -88.30 % 282.000 M -16.57 % 338.000 M 248.45 % 97.000 M
Capital expenditure -69.000 M 5.48 % -73.000 M -5.80 % -69.000 M 54.61 % -152.000 M 53.37 % -326.000 M -65.48 % -197.000 M -91.26 % -103.000 M
Free CashFlow -184.000 M -222.81 % -57.000 M -62.86 % -35.000 M 70.59 % -119.000 M -170.45 % -44.000 M -131.21 % 141.000 M 2 450.00 % -6.000 M
2022 2021 2020 2019 2018 2017 2016
2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
Revenue 438.000 M 19.67 % 366.000 M -27.67 % 506.000 M -21.18 % 642.000 M -2.58 % 659.000 M 23.18 % 535.000 M -3.95 % 557.000 M
Net income -170.000 M 25.44 % -228.000 M -356.00 % -50.000 M -153.76 % 93.000 M 3 200.00 % -3.000 M -121.43 % 14.000 M 129.79 % -47.000 M
Income before tax -167.000 M 7.73 % -181.000 M -311.36 % -44.000 M -140.37 % 109.000 M 5 550.00 % -2.000 M 93.33 % -30.000 M 30.23 % -43.000 M
Income before tax ratio -0.38 22.90 % -0.49 -468.72 % -0.09 -151.22 % 0.17 5 694.31 % 0.00 94.59 % -0.06 27.36 % -0.08
EBITDA -87.000 M 36.50 % -137.000 M -4 666.67 % 3.000 M -98.03 % 152.000 M 223.40 % 47.000 M 213.33 % 15.000 M 1 400.00 % 1.000 M
Net income ratio -0.39 37.70 % -0.62 -530.43 % -0.10 -168.21 % 0.14 3 282.09 % 0.00 -117.40 % 0.03 131.01 % -0.08
Ratio EBITDA -0.20 46.94 % -0.37 -6 413.48 % 0.01 -97.50 % 0.24 231.97 % 0.07 154.38 % 0.03 1 461.68 % 0.00
Gross profit ratio -0.21 -70.84 % -0.12 -3 010.66 % 0.00 -103.68 % 0.11 12.42 % 0.10 16.24 % 0.08 -0.41 % 0.08
Weighted average shs out dil 792.000 0.85 % 785.323 0.00 % 785.323 0.09 % 784.596 0.28 % 782.415 -0.09 % 783.142 0.37 % 780.233
Weighted average shs out 792.000 0.85 % 785.323 0.00 % 785.323 0.09 % 784.596 0.28 % 782.415 0.28 % 780.233 0.00 % 780.233
EPS diluted -214 646.46 26.07 % -290 326.33 -356.00 % -63 668.06 -153.71 % 118 532.00 3 191.38 % -3 834.28 -121.45 % 17 876.00 129.68 % -60 238.41
Earnings per share -214 646.46 26.07 % -290 326.33 -356.00 % -63 668.06 -153.71 % 118 532.00 3 191.38 % -3 834.28 -121.37 % 17 943.00 129.79 % -60 238.41
Gross profit -92.000 M -104.44 % -45.000 M -2 150.00 % -2.000 M -102.90 % 69.000 M 9.52 % 63.000 M 43.18 % 44.000 M -4.35 % 46.000 M
Income tax expense 1.000 M -97.78 % 45.000 M 1 025.00 % 4.000 M -71.43 % 14.000 M 0.000 100.00 % -45.000 M -1 225.00 % 4.000 M
Cost of revenue 530.000 M 28.95 % 411.000 M -19.09 % 508.000 M -11.34 % 573.000 M -3.86 % 596.000 M 21.38 % 491.000 M -3.91 % 511.000 M
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 43.000 M 26.47 % 34.000 M -5.56 % 36.000 M -2.70 % 37.000 M -5.13 % 39.000 M -26.42 % 53.000 M 26.19 % 42.000 M
Cost and expenses 573.000 M 28.76 % 445.000 M -18.20 % 544.000 M -10.82 % 610.000 M -3.94 % 635.000 M 16.73 % 544.000 M -1.63 % 553.000 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 43.000 M 26.47 % 34.000 M -5.56 % 36.000 M -2.70 % 37.000 M -5.13 % 39.000 M -26.42 % 53.000 M 26.19 % 42.000 M
Interest income 3.000 M -25.00 % 4.000 M 0.00 % 4.000 M 0.00 % 4.000 M 33.33 % 3.000 M 0.000 0.000
Interest expense 24.000 M 14.29 % 21.000 M 5.00 % 20.000 M 17.65 % 17.000 M -5.56 % 18.000 M 20.00 % 15.000 M 0.00 % 15.000 M
Depreciation and amortization 56.000 M 143.48 % 23.000 M -14.81 % 27.000 M 3.85 % 26.000 M -16.13 % 31.000 M 3.33 % 30.000 M 3.45 % 29.000 M
Operating income -135.000 M -70.89 % -79.000 M -107.89 % -38.000 M -218.75 % 32.000 M 33.33 % 24.000 M 366.67 % -9.000 M -325.00 % 4.000 M
Operating income ratio -0.31 -42.80 % -0.22 -187.42 % -0.08 -250.67 % 0.05 36.86 % 0.04 316.49 % -0.02 -334.25 % 0.01
Total other income expenses net -32.000 M 68.63 % -102.000 M -628.57 % -14.000 M -118.18 % 77.000 M 396.15 % -26.000 M -100.00 % -13.000 M 72.34 % -47.000 M
2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
Net debt 963.000 M 0.52 % 958.000 M 0.63 % 952.000 M 6.49 % 894.000 M -6.97 % 961.000 M 12.66 % 853.000 M 7.57 % 793.000 M
Total investments 115.000 M 0.88 % 114.000 M 1.79 % 112.000 M 4.67 % 107.000 M 0.00 % 107.000 M 5.94 % 101.000 M 0.000
Total debt 1.067 B -0.47 % 1.072 B 7.52 % 997.000 M -0.60 % 1.003 B -0.40 % 1.007 B -0.20 % 1.009 B 5.77 % 954.000 M
Accumulated other comprehensive income loss -370.000 M 5.37 % -391.000 M 22.11 % -502.000 M -26.13 % -398.000 M -19.16 % -334.000 M -6.37 % -314.000 M 0.000
Retained earnings -818.000 M -26.23 % -648.000 M -54.29 % -420.000 M -13.51 % -370.000 M 20.09 % -463.000 M -0.65 % -460.000 M 0.000
Common stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total equity 164.000 M -47.10 % 310.000 M -27.06 % 425.000 M -26.34 % 577.000 M 5.68 % 546.000 M -3.87 % 568.000 M 9.02 % 521.000 M
Other non current liabilities 215.000 M 6.44 % 202.000 M -22.90 % 262.000 M -0.38 % 263.000 M -6.07 % 280.000 M -1.75 % 285.000 M -19.03 % 352.000 M
Long term debt 22.000 M -21.43 % 28.000 M -97.11 % 968.000 M -2.52 % 993.000 M -0.30 % 996.000 M -0.20 % 998.000 M 2.04 % 978.000 M
Total non current liabilities 237.000 M 3.04 % 230.000 M -81.30 % 1.230 B -2.07 % 1.256 B -1.57 % 1.276 B -0.55 % 1.283 B -3.53 % 1.330 B
Other current liabilities 175.000 M -23.91 % 230.000 M 112.96 % 108.000 M -10.00 % 120.000 M 13.21 % 106.000 M -25.35 % 142.000 M 18.33 % 120.000 M
Deferred revenue 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Short term debt 1.045 B 0.10 % 1.044 B 3 500.00 % 29.000 M 190.00 % 10.000 M -9.09 % 11.000 M 0.00 % 11.000 M -8.33 % 12.000 M
Total current liabilities 1.464 B -4.25 % 1.529 B 212.68 % 489.000 M -11.73 % 554.000 M 6.95 % 518.000 M 0.97 % 513.000 M 13.75 % 451.000 M
Total liabilities 1.701 B -3.30 % 1.759 B 2.33 % 1.719 B -5.03 % 1.810 B 0.89 % 1.794 B -0.11 % 1.796 B 0.84 % 1.781 B
Other non current assets 152.000 M 0.00 % 152.000 M -13.14 % 175.000 M -13.37 % 202.000 M -4.72 % 212.000 M -3.20 % 219.000 M -42.37 % 380.000 M
Long term investments 115.000 M 0.88 % 114.000 M 1.79 % 112.000 M 4.67 % 107.000 M 0.00 % 107.000 M 5.94 % 101.000 M 0.000
Intangible assets 2.000 M 0.00 % 2.000 M -33.33 % 3.000 M -25.00 % 4.000 M -33.33 % 6.000 M -45.45 % 11.000 M 0.000
GoodWill 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 2.000 M 0.00 % 2.000 M -33.33 % 3.000 M -25.00 % 4.000 M -33.33 % 6.000 M -45.45 % 11.000 M 0.000
Property plant equipment net 616.000 M -6.24 % 657.000 M -8.37 % 717.000 M -9.58 % 793.000 M -6.15 % 845.000 M -3.76 % 878.000 M 1.04 % 869.000 M
Total non current assets 897.000 M -4.17 % 936.000 M -11.86 % 1.062 B -9.00 % 1.167 B -6.11 % 1.243 B -2.51 % 1.275 B 2.08 % 1.249 B
Other current assets 72.000 M -73.63 % 273.000 M 170.30 % 101.000 M 16.09 % 87.000 M -2.25 % 89.000 M 5.95 % 84.000 M 5.00 % 80.000 M
Short term investments 0.000 0.000 0.000 0.000 0.000 0.000 0.000
cash and cash equivalents 104.000 M -8.77 % 114.000 M 153.33 % 45.000 M -58.72 % 109.000 M 136.96 % 46.000 M -70.51 % 156.000 M -3.11 % 161.000 M
Cash and short term investments 104.000 M -8.77 % 114.000 M 153.33 % 45.000 M -58.72 % 109.000 M 136.96 % 46.000 M -70.51 % 156.000 M -3.11 % 161.000 M
Total current assets 968.000 M -14.56 % 1.133 B 4.71 % 1.082 B -11.31 % 1.220 B 11.21 % 1.097 B 0.73 % 1.089 B 3.42 % 1.053 B
Inventory 473.000 M -5.21 % 499.000 M -16.28 % 596.000 M 8.17 % 551.000 M 16.49 % 473.000 M -1.05 % 478.000 M 14.35 % 418.000 M
Net receivables 319.000 M 29.15 % 247.000 M -27.35 % 340.000 M -28.12 % 473.000 M -3.27 % 489.000 M 31.81 % 371.000 M -5.84 % 394.000 M
Tax assets 12.000 M 9.09 % 11.000 M -80.00 % 55.000 M -15.38 % 65.000 M -17.72 % 79.000 M 2.60 % 77.000 M 0.000
Other assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Account payables 244.000 M -4.31 % 255.000 M -27.56 % 352.000 M -16.98 % 424.000 M 5.74 % 401.000 M 11.39 % 360.000 M 12.85 % 319.000 M
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Minority interest 6.000 M 50.00 % 4.000 M -20.00 % 5.000 M 0.00 % 5.000 M 0.00 % 5.000 M 0.00 % 5.000 M 0.000
Capital lease obligations 19.000 M -20.83 % 24.000 M -7.69 % 26.000 M -10.34 % 29.000 M -9.38 % 32.000 M -21.95 % 41.000 M 13.89 % 36.000 M
Preferred stock 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 1.346 B 0.07 % 1.345 B 0.22 % 1.342 B 0.15 % 1.340 B 0.15 % 1.338 B 0.07 % 1.337 B 0.15 % 1.335 B
Deferred tax liabilities non current 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other liabilities 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total assets 1.865 B -9.86 % 2.069 B -3.50 % 2.144 B -10.18 % 2.387 B 2.01 % 2.340 B -1.02 % 2.364 B 2.69 % 2.302 B
2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
Deferred income tax -1.000 M -102.13 % 47.000 M 840.00 % 5.000 M -50.00 % 10.000 M 433.33 % -3.000 M 93.18 % -44.000 M -1 366.67 % -3.000 M
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital -6.000 M -111.11 % 54.000 M 184.38 % -64.000 M -39.13 % -46.000 M 59.29 % -113.000 M -564.71 % -17.000 M -150.00 % 34.000 M
Accounts receivables -67.000 M -183.75 % 80.000 M -28.57 % 112.000 M 11 300.00 % -1.000 M 99.18 % -122.000 M -971.43 % 14.000 M 600.00 % 2.000 M
Inventory 37.000 M 42.31 % 26.000 M 127.66 % -94.000 M 8.74 % -103.000 M -10 200.00 % -1.000 M 98.53 % -68.000 M -1 260.00 % -5.000 M
Accounts payables -19.000 M 72.86 % -70.000 M -45.83 % -48.000 M -196.00 % 50.000 M 38.89 % 36.000 M -35.71 % 56.000 M 194.74 % 19.000 M
Other working capital 43.000 M 138.89 % 18.000 M 152.94 % -34.000 M -525.00 % 8.000 M 130.77 % -26.000 M -4.00 % -25.000 M -256.25 % 16.000 M
Other non cash items 1.000 M -97.62 % 42.000 M -69.12 % 136.000 M 41.67 % 96.000 M -36.42 % 151.000 M 69.66 % 89.000 M 147.22 % 36.000 M
Net cash provided by operating activities -120.000 M -66.67 % -72.000 M -140.00 % -30.000 M -141.10 % 73.000 M 184.88 % -86.000 M -714.29 % 14.000 M 100.00 % 7.000 M
Investments in property plant and equipment 0.000 100.00 % -21.000 M -16.67 % -18.000 M -100.00 % -9.000 M 57.14 % -21.000 M 19.23 % -26.000 M -30.00 % -20.000 M
Acquisitions net 129.000 M 138.89 % 54.000 M 2 600.00 % 2.000 M 0.000 0.000 -100.00 % 10.000 M 266.67 % -6.000 M
Purchases of investments 0.000 100.00 % -16.000 M 23.81 % -21.000 M -40.00 % -15.000 M 11.76 % -17.000 M 32.00 % -25.000 M -256.25 % 16.000 M
Sales maturities of investments 12.000 M -79.31 % 58.000 M 323.08 % -26.000 M -388.89 % 9.000 M -47.06 % 17.000 M -39.29 % 28.000 M 275.00 % -16.000 M
Other investing activites -30.000 M 0.000 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites 111.000 M 48.00 % 75.000 M 219.05 % -63.000 M -320.00 % -15.000 M 28.57 % -21.000 M -61.54 % -13.000 M 50.00 % -26.000 M
Debt repayment -1.000 M -101.52 % 66.000 M 266.67 % 18.000 M 1 700.00 % 1.000 M 200.00 % -1.000 M 0.00 % -1.000 M 50.00 % -2.000 M
Common stock issued 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other financing activites -1.000 M 66.67 % -3.000 M -121.43 % 14.000 M 100.00 % 7.000 M 450.00 % -2.000 M 75.00 % -8.000 M -900.00 % 1.000 M
Net cash used provided by financing activities -2.000 M -103.17 % 63.000 M 96.88 % 32.000 M 300.00 % 8.000 M 366.67 % -3.000 M 50.00 % -6.000 M -500.00 % -1.000 M
Effect of forex changes on cash 1.000 M -66.67 % 3.000 M 0.000 0.000 0.000 0.000 0.000
Net change in cash -10.000 M -114.49 % 69.000 M 207.81 % -64.000 M -201.59 % 63.000 M 157.27 % -110.000 M -2 100.00 % -5.000 M 75.00 % -20.000 M
Cash at beginning of period 114.000 M 153.33 % 45.000 M -58.72 % 109.000 M 136.96 % 46.000 M -70.51 % 156.000 M -3.11 % 161.000 M -11.05 % 181.000 M
Cash at end of period 104.000 M -8.77 % 114.000 M 153.33 % 45.000 M -58.72 % 109.000 M 136.96 % 46.000 M -70.51 % 156.000 M -3.11 % 161.000 M
Operating cash flow -120.000 M -66.67 % -72.000 M -140.00 % -30.000 M -141.10 % 73.000 M 184.88 % -86.000 M -714.29 % 14.000 M 100.00 % 7.000 M
Capital expenditure -17.000 M 19.05 % -21.000 M -16.67 % -18.000 M -100.00 % -9.000 M 57.14 % -21.000 M 19.23 % -26.000 M -30.00 % -20.000 M
Free CashFlow -137.000 M -47.31 % -93.000 M -93.75 % -48.000 M -175.00 % 64.000 M 159.81 % -107.000 M -791.67 % -12.000 M 7.69 % -13.000 M
2023 2022 2022 2022 2022 2021 2021