(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -1.75%759.6M | -9.75%665.9M | -5.01%747.7M | -7.99%765.1M | -7.99%765.1M | 10.32%773.1M | 16.32%737.8M | 27.59%787.1M | 39.96%831.5M | 39.96%831.5M |
-Cash and cash equivalents | -1.75%759.6M | -9.75%665.9M | -5.01%747.7M | -7.99%765.1M | -7.99%765.1M | 10.32%773.1M | 16.32%737.8M | 27.59%787.1M | 39.96%831.5M | 39.96%831.5M |
Receivables | 11.30%1.34B | 18.75%1.37B | 5.12%1.27B | -1.48%1.13B | -1.48%1.13B | -4.19%1.21B | -2.75%1.15B | 5.13%1.21B | 2.09%1.15B | 2.09%1.15B |
-Accounts receivable | 11.96%1.31B | 15.56%1.31B | 5.03%1.25B | 1.06%984.7M | 1.06%984.7M | -4.95%1.17B | -3.08%1.13B | 4.81%1.19B | 2.74%974.4M | 2.74%974.4M |
-Taxes receivable | -11.47%30.1M | 239.02%55.6M | 9.83%25.7M | -13.00%38.8M | -13.00%38.8M | 32.30%34M | 27.13%16.4M | 24.47%23.4M | 17.68%44.6M | 17.68%44.6M |
-Other receivables | ---- | ---- | ---- | -17.05%104.6M | -17.05%104.6M | ---- | ---- | ---- | -6.87%126.1M | -6.87%126.1M |
Inventory | 11.90%838.7M | 4.08%798.6M | -5.44%756.7M | -6.73%732.3M | -6.73%732.3M | -8.72%749.5M | -5.14%767.3M | 8.94%800.2M | 15.92%785.1M | 15.92%785.1M |
Prepaid assets | 18.66%72.5M | 17.18%61.4M | 45.19%64.9M | 1.20%50.6M | 1.20%50.6M | 6.08%61.1M | 2.95%52.4M | 5.42%44.7M | 7.53%50M | 7.53%50M |
Restricted cash | ---- | ---- | ---- | 13.75%9.1M | 13.75%9.1M | ---- | ---- | ---- | 0.00%8M | 0.00%8M |
Hedging assets-current | --200K | --0 | --0 | --100K | --100K | ---- | ---- | ---- | --0 | --0 |
Holding assets for sale | --23.7M | --23.3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | 8.86%3.04B | 7.66%2.91B | -0.03%2.84B | -4.77%2.69B | -4.77%2.69B | -1.71%2.79B | 1.15%2.71B | 11.67%2.84B | 15.20%2.82B | 15.20%2.82B |
Non current assets | ||||||||||
Net PPE | 8.35%2.89B | 13.41%2.85B | 13.63%2.81B | 12.02%2.68B | 12.02%2.68B | 17.64%2.67B | 17.55%2.51B | 18.30%2.48B | 16.38%2.39B | 16.38%2.39B |
-Gross PPE | 8.35%2.89B | 13.41%2.85B | 13.63%2.81B | 9.55%5.17B | 9.55%5.17B | 17.64%2.67B | 17.55%2.51B | 18.30%2.48B | 16.10%4.72B | 16.10%4.72B |
-Accumulated depreciation | ---- | ---- | ---- | -7.01%-2.49B | -7.01%-2.49B | ---- | ---- | ---- | -15.82%-2.32B | -15.82%-2.32B |
Investments and advances | -19.41%62.7M | -18.46%60.5M | 24.66%92M | 6.92%85M | 6.92%85M | 1.97%77.8M | -5.84%74.2M | 12.33%73.8M | 16.23%79.5M | 16.23%79.5M |
-Long term equity investment | -19.41%62.7M | -18.46%60.5M | 24.66%92M | 6.92%85M | 6.92%85M | 1.97%77.8M | -5.84%74.2M | 12.33%73.8M | 16.23%79.5M | 16.23%79.5M |
Financial assets | -63.60%18.6M | 2.35%39.2M | -51.21%28.3M | -72.52%18M | -72.52%18M | -62.92%51.1M | -43.92%38.3M | 251.52%58M | 301.84%65.5M | 301.84%65.5M |
Goodwill and other intangible assets | 4.94%3.61B | 11.85%3.58B | 4.69%3.35B | 3.54%3.33B | 3.54%3.33B | 8.00%3.44B | 3.18%3.2B | 7.04%3.2B | 8.28%3.21B | 8.28%3.21B |
-Goodwill | 4.98%2.51B | 11.92%2.48B | 5.97%2.32B | 4.56%2.29B | 4.56%2.29B | 9.89%2.39B | 5.16%2.22B | 8.65%2.19B | 11.06%2.19B | 11.06%2.19B |
-Other intangible assets | 4.86%1.1B | 11.69%1.1B | 1.92%1.03B | 1.35%1.03B | 1.35%1.03B | 3.95%1.05B | -1.03%984.4M | 3.72%1.01B | 2.74%1.02B | 2.74%1.02B |
Non current deferred assets | 20.23%104M | 30.36%102.2M | 31.48%101.5M | 46.85%105M | 46.85%105M | 44.89%86.5M | 49.05%78.4M | 55.33%77.2M | 49.90%71.5M | 49.90%71.5M |
Other non current assets | 11.36%30.4M | 12.09%30.6M | 9.36%25.7M | 5.44%25.2M | 5.44%25.2M | 0.00%27.3M | 3.02%27.3M | -6.00%23.5M | -7.36%23.9M | -7.36%23.9M |
Total non current assets | 5.76%6.71B | 12.31%6.66B | 8.51%6.41B | 6.74%6.24B | 6.74%6.24B | 10.36%6.35B | 8.52%5.93B | 12.78%5.91B | 12.83%5.84B | 12.83%5.84B |
Total assets | 6.71%9.75B | 10.85%9.57B | 5.74%9.25B | 3.00%8.92B | 3.00%8.92B | 6.37%9.14B | 6.10%8.64B | 12.42%8.75B | 13.59%8.66B | 13.59%8.66B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -8.02%48.2M | 11.35%51M | 6.60%50.1M | 11.37%51.9M | 11.37%51.9M | 11.49%52.4M | -16.73%45.8M | -3.89%47M | -2.92%46.6M | -2.92%46.6M |
-Current debt | -59.70%2.7M | 50.00%6.3M | 0.00%5.9M | 4.55%6.9M | 4.55%6.9M | -22.99%6.7M | -78.79%4.2M | -62.42%5.9M | -56.86%6.6M | -56.86%6.6M |
-Current capital lease obligation | -0.44%45.5M | 7.45%44.7M | 7.54%44.2M | 12.50%45M | 12.50%45M | 19.32%45.7M | 18.18%41.6M | 23.80%41.1M | 22.32%40M | 22.32%40M |
Payables | 11.73%1.52B | 12.84%1.44B | 4.30%1.4B | -6.17%1.37B | -6.17%1.37B | -5.85%1.36B | -7.94%1.28B | 0.13%1.35B | 6.18%1.45B | 6.18%1.45B |
-accounts payable | 13.30%1.47B | 13.06%1.39B | 5.40%1.35B | -9.58%801.2M | -9.58%801.2M | -5.53%1.3B | -7.34%1.23B | -0.45%1.28B | 13.28%886.1M | 13.28%886.1M |
-Total tax payable | -22.09%46.9M | 7.14%51M | -18.91%49.3M | -41.13%35.5M | -41.13%35.5M | -12.24%60.2M | -21.06%47.6M | 14.29%60.8M | 24.33%60.3M | 24.33%60.3M |
-Other payable | ---- | ---- | ---- | 3.93%528.3M | 3.93%528.3M | ---- | ---- | ---- | -5.75%508.3M | -5.75%508.3M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%400K | ---- | --100K | --100K |
Current liabilities | 11.00%1.57B | 12.75%1.49B | 4.38%1.45B | -5.63%1.42B | -5.63%1.42B | -5.36%1.41B | -8.27%1.32B | -0.01%1.39B | 5.88%1.5B | 5.88%1.5B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -3.77%2.39B | 5.41%2.37B | -0.80%2.31B | -3.66%2.23B | -3.66%2.23B | 2.00%2.48B | -3.87%2.25B | 14.49%2.33B | 28.39%2.32B | 28.39%2.32B |
-Long term debt | -4.07%2.22B | 4.74%2.21B | -1.87%2.14B | -4.95%2.07B | -4.95%2.07B | 0.85%2.32B | -5.05%2.11B | 13.80%2.18B | 28.63%2.18B | 28.63%2.18B |
-Long term capital lease obligation | 0.49%165.4M | 14.97%168.2M | 14.99%168.8M | 16.55%162.7M | 16.55%162.7M | 21.48%164.6M | 17.13%146.3M | 25.90%146.8M | 24.75%139.6M | 24.75%139.6M |
Derivative product liabilities | --14.4M | -26.67%1.1M | --4.6M | --11M | --11M | ---- | --1.5M | ---- | --0 | --0 |
Employee benefits | 11.56%277.9M | 6.90%274.3M | 9.72%284.5M | 9.96%282.5M | 9.96%282.5M | 135.89%249.1M | 26.72%256.6M | -4.49%259.3M | -18.57%256.9M | -18.57%256.9M |
Non current deferred liabilities | 5.59%359M | 18.49%366.5M | 7.31%344.9M | 11.07%346.2M | 11.07%346.2M | -0.21%340M | -1.84%309.3M | 8.91%321.4M | 8.76%311.7M | 8.76%311.7M |
Other non current liabilities | 22.86%21.5M | 1.96%20.8M | 24.68%19.2M | -0.71%13.9M | -0.71%13.9M | 15.13%17.5M | 38.78%20.4M | 9.22%15.4M | -7.89%14M | -7.89%14M |
Total non current liabilities | -0.88%3.06B | 6.92%3.04B | 1.31%2.96B | -0.47%2.88B | -0.47%2.88B | 6.70%3.09B | -1.22%2.84B | 10.89%2.92B | 17.66%2.9B | 17.66%2.9B |
Total liabilities | 2.85%4.63B | 8.77%4.53B | 2.30%4.41B | -2.23%4.3B | -2.23%4.3B | 2.59%4.5B | -3.58%4.16B | 7.12%4.31B | 13.36%4.4B | 13.36%4.4B |
Shareholders'equity | ||||||||||
Share capital | 19.61%610.5M | 20.66%611.5M | 23.72%611.4M | 11.12%520.5M | 11.12%520.5M | 8.97%510.4M | 9.72%506.8M | 6.01%494.2M | 1.36%468.4M | 1.36%468.4M |
-common stock | 19.61%610.5M | 20.66%611.5M | 23.72%611.4M | 11.12%520.5M | 11.12%520.5M | 8.97%510.4M | 9.72%506.8M | 6.01%494.2M | 1.36%468.4M | 1.36%468.4M |
Additional paid-in capital | -33.95%92.4M | -33.09%90.2M | -34.05%83.1M | 19.62%157.9M | 19.62%157.9M | 14.20%139.9M | 15.02%134.8M | 17.43%126M | 27.41%132M | 27.41%132M |
Retained earnings | 8.54%4.44B | 11.04%4.4B | 9.02%4.2B | 8.74%4.06B | 8.74%4.06B | 9.50%4.09B | 11.95%3.96B | 11.24%3.85B | 8.98%3.73B | 8.98%3.73B |
Gains losses not affecting retained earnings | 75.58%-26.5M | 56.97%-56.2M | -48.24%-59M | -70.34%-111.4M | -70.34%-111.4M | 15.04%-108.5M | 55.85%-130.6M | 85.94%-39.8M | 72.91%-65.4M | 72.91%-65.4M |
Total stockholders'equity | 10.45%5.12B | 12.79%5.05B | 9.08%4.84B | 8.39%4.62B | 8.39%4.62B | 10.32%4.64B | 17.02%4.47B | 18.10%4.43B | 13.83%4.27B | 13.83%4.27B |
Total equity | 10.45%5.12B | 12.79%5.05B | 9.08%4.84B | 8.39%4.62B | 8.39%4.62B | 10.32%4.64B | 17.02%4.47B | 18.10%4.43B | 13.83%4.27B | 13.83%4.27B |
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 | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data