(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 | -42.32%1.88B | -43.49%1.82B | -37.24%1.77B | -12.53%2.03B | -12.53%2.03B | 48.45%3.25B | 35.82%3.22B | 7.95%2.83B | 42.69%2.32B | 42.69%2.32B |
-Cash and cash equivalents | -42.32%1.88B | -43.49%1.82B | -37.24%1.77B | -12.53%2.03B | -12.53%2.03B | 48.45%3.25B | 35.82%3.22B | 7.95%2.83B | 42.69%2.32B | 42.69%2.32B |
Receivables | 15.59%482M | 36.86%531M | 11.00%535M | -13.23%505M | -13.23%505M | -42.16%417M | -46.41%388M | -29.01%482M | 17.10%582M | 17.10%582M |
-Accounts receivable | 15.59%482M | 36.86%531M | 11.00%535M | -15.31%459M | -15.31%459M | -42.16%417M | -46.41%388M | -29.01%482M | 16.81%542M | 16.81%542M |
-Other receivables | ---- | ---- | ---- | 15.00%46M | 15.00%46M | ---- | ---- | ---- | 21.21%40M | 21.21%40M |
Inventory | -5.35%301M | -5.33%302M | -36.98%271M | -36.92%299M | -36.92%299M | -36.40%318M | -35.81%319M | -11.89%430M | 16.18%474M | 16.18%474M |
Prepaid assets | -9.52%133M | 4.94%85M | 47.83%102M | -22.33%167M | -22.33%167M | -17.88%147M | 12.50%81M | --69M | 5,275.00%215M | 5,275.00%215M |
Other current assets | 5.56%57M | -1.54%64M | -9.52%38M | -40.51%47M | -40.51%47M | -38.64%54M | -13.33%65M | 0.00%42M | 41.07%79M | 41.07%79M |
Total current assets | -31.98%2.85B | -31.21%2.8B | -29.34%2.72B | -16.96%3.05B | -16.96%3.05B | 13.86%4.19B | 8.94%4.07B | 0.58%3.85B | 41.65%3.67B | 41.65%3.67B |
Non current assets | ||||||||||
Net PPE | 10.18%7.09B | 8.85%7.07B | 9.72%7.22B | 10.60%7.4B | 10.60%7.4B | -5.03%6.43B | -5.15%6.5B | -7.84%6.58B | -8.64%6.69B | -8.64%6.69B |
-Gross PPE | 9.37%15.72B | 8.03%15.51B | 8.73%15.46B | 9.82%15.5B | 9.82%15.5B | 2.75%14.37B | 2.41%14.36B | 0.41%14.22B | -0.10%14.12B | -0.10%14.12B |
-Accumulated depreciation | -8.71%-8.63B | -7.35%-8.44B | -7.87%-8.24B | -9.12%-8.1B | -9.12%-8.1B | -10.05%-7.94B | -9.64%-7.86B | -8.80%-7.64B | -9.09%-7.43B | -9.09%-7.43B |
Goodwill and other intangible assets | 43.99%3.01B | 44.33%3.02B | 43.87%3.03B | 44.15%3.03B | 44.15%3.03B | -0.67%2.09B | -1.60%2.09B | -1.45%2.1B | -1.50%2.1B | -1.50%2.1B |
-Goodwill | 19.34%2.49B | 19.34%2.49B | 19.44%2.5B | 19.44%2.5B | 19.44%2.5B | 0.05%2.09B | -0.05%2.09B | -0.10%2.09B | -0.10%2.09B | -0.10%2.09B |
-Other intangible assets | --515M | --522M | 3,446.67%532M | 3,486.67%538M | 3,486.67%538M | ---- | ---- | -65.91%15M | -66.67%15M | -66.67%15M |
Investments and advances | -12.50%28M | -65.28%25M | -64.20%29M | -64.86%26M | -64.86%26M | -62.79%32M | -8.86%72M | -3.57%81M | -9.76%74M | -9.76%74M |
Non current accounts receivable | ---- | ---- | ---- | 11.93%610M | 11.93%610M | ---- | ---- | ---- | 1,551.52%545M | 1,551.52%545M |
Defined pension benefit | ---- | ---- | ---- | 6.25%17M | 6.25%17M | ---- | ---- | ---- | -20.00%16M | -20.00%16M |
Other non current assets | 8.76%869M | 6.81%863M | 10.34%864M | 14.29%240M | 14.29%240M | 25.43%799M | 27.44%808M | 31.60%783M | 12.30%210M | 12.30%210M |
Total non current assets | 17.53%10.99B | 15.94%10.97B | 16.67%11.14B | 17.49%11.33B | 17.49%11.33B | -2.57%9.35B | -2.27%9.47B | -4.08%9.55B | -1.45%9.64B | -1.45%9.64B |
Total assets | 2.22%13.84B | 1.76%13.78B | 3.46%13.86B | 7.98%14.38B | 7.98%14.38B | 1.98%13.54B | 0.85%13.54B | -2.79%13.4B | 7.58%13.31B | 7.58%13.31B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 9.28%565M | 0.60%501M | 8.44%501M | 90.91%126M | 90.91%126M | -29.76%517M | -45.21%498M | -55.45%462M | -50.75%66M | -50.75%66M |
-accounts payable | 13.08%562M | 11.09%501M | 10.84%501M | 80.95%114M | 80.95%114M | -30.10%497M | -44.04%451M | -28.14%452M | -42.73%63M | -42.73%63M |
-Total tax payable | -85.00%3M | --0 | --0 | 300.00%12M | 300.00%12M | -20.00%20M | -54.37%47M | -97.55%10M | -87.50%3M | -87.50%3M |
Current accrued expenses | ---- | ---- | ---- | -20.70%406M | -20.70%406M | ---- | ---- | ---- | 12.53%512M | 12.53%512M |
Current debt and capital lease obligation | -14.85%86M | -22.00%78M | -25.96%77M | 3.23%96M | 3.23%96M | 5.21%101M | 14.94%100M | -82.28%104M | 4.49%93M | 4.49%93M |
-Current capital lease obligation | -14.85%86M | -22.00%78M | -25.96%77M | 3.23%96M | 3.23%96M | 5.21%101M | 14.94%100M | 18.18%104M | 4.49%93M | 4.49%93M |
Current deferred liabilities | 23.40%348M | -11.11%8M | -63.38%104M | -43.23%130M | -43.23%130M | -44.81%282M | -87.50%9M | -52.51%284M | -67.29%229M | -67.29%229M |
Other current liabilities | -46.15%14M | -40.00%9M | -33.33%8M | -55.79%42M | -55.79%42M | -31.58%26M | -48.28%15M | 100.00%12M | 75.93%95M | 75.93%95M |
Current liabilities | 9.40%1.01B | -4.18%596M | -19.95%690M | -19.60%800M | -19.60%800M | -32.95%926M | -43.30%622M | -61.31%862M | -30.52%995M | -30.52%995M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 0.57%3.16B | -0.10%3.14B | -0.25%3.14B | 0.13%3.14B | 0.13%3.14B | -0.13%3.15B | 1.06%3.14B | 1.06%3.15B | -13.65%3.13B | -13.65%3.13B |
-Long term debt | 0.10%2.97B | 0.10%2.97B | 0.10%2.97B | 0.10%2.97B | 0.10%2.97B | 0.07%2.97B | 0.10%2.97B | 0.10%2.97B | -14.43%2.97B | -14.43%2.97B |
-Long term capital lease obligation | 8.38%194M | -3.39%171M | -6.04%171M | 0.60%168M | 0.60%168M | -3.24%179M | 20.41%177M | 19.74%182M | 3.09%167M | 3.09%167M |
Non current deferred liabilities | 88.10%1.66B | 82.97%1.67B | 85.64%1.73B | 82.99%1.75B | 82.99%1.75B | -12.67%882M | -11.22%910M | -9.24%933M | -6.90%958M | -6.90%958M |
Employee benefits | ---- | ---- | ---- | -45.65%50M | -45.65%50M | ---- | ---- | ---- | -44.24%92M | -44.24%92M |
Derivative product liabilities | ---- | ---- | ---- | 0.00%1M | 0.00%1M | ---- | ---- | ---- | -90.00%1M | -90.00%1M |
Other non current liabilities | -6.25%270M | -20.53%271M | -16.99%303M | 6.67%16M | 6.67%16M | -55.14%288M | -49.56%341M | -44.53%365M | 7.14%15M | 7.14%15M |
Total non current liabilities | 18.00%5.09B | 15.52%5.08B | 16.40%5.18B | 16.53%5.2B | 16.53%5.2B | -10.12%4.32B | -8.67%4.4B | -7.39%4.45B | -9.01%4.47B | -9.01%4.47B |
Total liabilities | 16.48%6.11B | 13.08%5.67B | 10.49%5.87B | 9.95%6B | 9.95%6B | -15.22%5.24B | -15.10%5.02B | -24.48%5.31B | -13.87%5.46B | -13.87%5.46B |
Shareholders'equity | ||||||||||
Share capital | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M |
-common stock | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -3.16%4.53B | -9.11%4.36B | 6.58%4.63B | 17.27%4.54B | 17.27%4.54B | 14.53%4.68B | 28.64%4.8B | 49.57%4.35B | 85.20%3.87B | 85.20%3.87B |
Paid-in capital | -4.59%1.35B | -5.94%1.35B | -1.47%1.4B | -1.63%1.39B | -1.63%1.39B | -4.84%1.42B | -2.99%1.43B | -3.91%1.42B | 2.69%1.41B | 2.69%1.41B |
Less: Treasury stock | 219.87%483M | -93.36%15M | 285.57%374M | ---- | ---- | -82.50%151M | -31.72%226M | -21.14%97M | ---- | ---- |
Gains losses not affecting retained earnings | 7.11%-209M | -16.58%-232M | -0.45%-225M | 9.13%-209M | 9.13%-209M | 16.67%-225M | 30.18%-199M | 15.79%-224M | 10.51%-230M | 10.51%-230M |
Total stockholders'equity | -9.24%5.19B | -5.93%5.46B | -0.24%5.44B | 13.19%5.72B | 13.19%5.72B | 28.78%5.72B | 26.48%5.8B | 36.26%5.45B | 57.55%5.05B | 57.55%5.05B |
Noncontrolling interests | -1.36%2.54B | -2.72%2.64B | -3.07%2.56B | -5.21%2.66B | -5.21%2.66B | -2.83%2.58B | -7.15%2.72B | -4.14%2.64B | -0.99%2.8B | -0.99%2.8B |
Total equity | -6.79%7.74B | -4.91%8.1B | -1.16%8B | 6.62%8.37B | 6.62%8.37B | 16.96%8.3B | 13.39%8.52B | 19.80%8.09B | 30.10%7.85B | 30.10%7.85B |
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 | -- | -- | -- | -- | -- | -- |
No Data