(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 | -36.07%390M | -14.22%380M | -67.78%241M | -41.69%407M | -41.69%407M | -33.04%610M | -59.58%443M | -10.63%748M | -7.30%698M | -7.30%698M |
-Cash and cash equivalents | -58.13%175M | -32.81%170M | -93.72%35M | -70.34%207M | -70.34%207M | -54.12%418M | -76.92%253M | -33.45%557M | -7.30%698M | -7.30%698M |
-Short term investments | 11.98%215M | 10.53%210M | 7.85%206M | --200M | --200M | --192M | --190M | --191M | --0 | --0 |
Receivables | 3.49%534M | -9.04%503M | 2.64%779M | -11.50%808M | -11.50%808M | -16.37%516M | -3.99%553M | 6.30%759M | 13.98%913M | 13.98%913M |
-Accounts receivable | 41.96%521M | 21.84%491M | -1.24%559M | -10.20%537M | -10.20%537M | -25.10%367M | -10.64%403M | -0.88%566M | 14.56%598M | 14.56%598M |
-Unbilled accounts receivable | ---- | ---- | 12.64%205M | -29.22%172M | -29.22%172M | 15.38%135M | 20.87%139M | 36.84%182M | 13.55%243M | 13.55%243M |
-Taxes receivable | ---- | ---- | ---- | 72.41%50M | 72.41%50M | ---- | ---- | ---- | -9.38%29M | -9.38%29M |
-Due from related parties current | ---- | ---- | --3M | --3M | --3M | --3M | ---- | ---- | ---- | ---- |
-Other receivables | 18.18%13M | 9.09%12M | 9.09%12M | 6.98%46M | 6.98%46M | 10.00%11M | 10.00%11M | 10.00%11M | 30.30%43M | 30.30%43M |
Inventory | -8.33%55M | -3.77%51M | 100.00%68M | 166.67%64M | 166.67%64M | 130.77%60M | 112.00%53M | 25.93%34M | 14.29%24M | 14.29%24M |
Hedging assets-current | ---- | ---- | -37.76%89M | -44.56%107M | -44.56%107M | -17.36%100M | 103.61%169M | 134.43%143M | 257.41%193M | 257.41%193M |
Holding assets for sale | ---- | --265M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other current assets | 30.09%147M | 50.00%141M | 19.74%91M | 30.77%51M | 30.77%51M | 24.18%113M | 11.90%94M | 15.15%76M | -61.76%39M | -61.76%39M |
Total current assets | -19.51%1.13B | 2.13%1.34B | -27.95%1.27B | -23.03%1.44B | -23.03%1.44B | -20.78%1.4B | -29.61%1.31B | 3.23%1.76B | 7.86%1.87B | 7.86%1.87B |
Non current assets | ||||||||||
Net PPE | 3.72%20.41B | 3.01%20.14B | 2.65%19.98B | 6.61%19.88B | 6.61%19.88B | 7.20%19.68B | 7.65%19.55B | 7.54%19.47B | 3.25%18.65B | 3.25%18.65B |
-Gross PPE | 4.54%27.93B | 4.18%27.54B | 3.85%27.25B | 6.86%27.06B | 6.86%27.06B | 7.34%26.72B | 7.53%26.43B | 7.40%26.24B | 4.02%25.33B | 4.02%25.33B |
-Accumulated depreciation | -6.83%-7.52B | -7.50%-7.39B | -7.29%-7.27B | -7.56%-7.18B | -7.56%-7.18B | -7.76%-7.04B | -7.18%-6.88B | -6.98%-6.77B | -6.24%-6.68B | -6.24%-6.68B |
Investments and advances | 0.86%235M | -3.73%232M | -10.44%223M | -2.11%232M | -2.11%232M | -3.72%233M | 9.05%241M | 3.75%249M | 16.18%237M | 16.18%237M |
-Long term equity investment | 0.86%235M | -3.73%232M | -10.44%223M | -2.11%232M | -2.11%232M | -3.72%233M | 9.05%241M | 3.75%249M | 16.18%237M | 16.18%237M |
Financial assets | ---- | ---- | 66.67%195M | 34.67%202M | 34.67%202M | 28.69%157M | 21.15%126M | 58.11%117M | 206.12%150M | 206.12%150M |
Non current accounts receivable | -24.36%118M | -6.92%121M | 12.59%152M | -7.47%161M | -7.47%161M | 13.04%156M | -7.80%130M | -8.78%135M | 16.78%174M | 16.78%174M |
Goodwill and other intangible assets | 3.51%1.12B | 4.63%1.11B | 8.57%1.13B | 36.39%1.12B | 36.39%1.12B | 36.92%1.08B | 38.25%1.06B | 39.70%1.04B | 12.81%819M | 12.81%819M |
-Goodwill | -2.76%141M | -2.76%141M | -2.76%141M | --141M | --141M | --145M | --145M | --145M | --0 | --0 |
-Other intangible assets | 4.48%980M | 5.80%967M | 10.41%986M | 19.17%976M | 19.17%976M | 18.58%938M | 19.32%914M | 20.19%893M | 12.81%819M | 12.81%819M |
Due from related parties non current | ---- | ---- | --30M | -9.09%30M | -9.09%30M | --30M | ---- | ---- | --33M | --33M |
Defined pension benefit | -41.67%42M | -41.67%42M | 104.76%43M | 119.05%46M | 119.05%46M | 242.86%72M | 242.86%72M | -67.69%21M | -75.86%21M | -75.86%21M |
Non current deferred assets | 52.38%32M | 10.34%32M | 17.86%33M | 15.38%30M | 15.38%30M | 5.00%21M | 11.54%29M | -30.00%28M | -21.21%26M | -21.21%26M |
Other non current assets | 276.00%188M | 131.25%185M | -24.36%59M | 61.76%55M | 61.76%55M | -34.21%50M | 11.11%80M | 13.04%78M | -8.11%34M | -8.11%34M |
Total non current assets | 3.24%22.14B | 2.69%21.86B | 3.22%21.81B | 8.03%21.72B | 8.03%21.72B | 8.52%21.45B | 9.10%21.29B | 8.48%21.13B | 3.94%20.11B | 3.94%20.11B |
Total assets | 1.85%23.27B | 2.65%23.2B | 0.83%23.08B | 5.39%23.16B | 5.39%23.16B | 6.11%22.85B | 5.73%22.6B | 8.06%22.89B | 4.27%21.97B | 4.27%21.97B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -91.75%66M | 129.32%305M | -25.42%440M | 374.34%536M | 374.34%536M | 140.96%800M | -75.73%133M | 51.28%590M | -79.34%113M | -79.34%113M |
-Current debt | -92.68%58M | 135.71%297M | -25.90%432M | 398.11%528M | 398.11%528M | 143.69%792M | -76.71%126M | 52.22%583M | -80.37%106M | -80.37%106M |
-Current capital lease obligation | 0.00%8M | 14.29%8M | 14.29%8M | 14.29%8M | 14.29%8M | 14.29%8M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M |
Payables | ---- | ---- | ---- | -17.78%823M | -17.78%823M | ---- | ---- | ---- | 34.54%1B | 34.54%1B |
-accounts payable | ---- | ---- | ---- | -17.09%820M | -17.09%820M | ---- | ---- | ---- | 33.83%989M | 33.83%989M |
-Total tax payable | ---- | ---- | ---- | -75.00%3M | -75.00%3M | ---- | ---- | ---- | 140.00%12M | 140.00%12M |
Other current liabilities | -92.31%16M | 41.54%184M | -50.35%71M | -68.97%63M | -68.97%63M | 17.51%208M | -17.20%130M | -23.94%143M | 59.84%203M | 59.84%203M |
Current liabilities | -58.04%691M | 13.66%1.04B | -26.48%1.23B | 7.97%1.42B | 7.97%1.42B | 40.41%1.65B | -30.15%915M | 27.03%1.67B | -7.12%1.32B | -7.12%1.32B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 10.54%10.82B | 3.18%10.42B | 3.61%10.05B | 6.07%10.05B | 6.07%10.05B | 4.65%9.79B | 10.36%10.1B | 7.42%9.7B | 5.07%9.48B | 5.07%9.48B |
-Long term debt | 10.55%10.77B | 3.22%10.38B | 3.65%10.01B | 6.07%10.01B | 6.07%10.01B | 4.66%9.75B | 10.39%10.05B | 7.41%9.66B | 5.09%9.43B | 5.09%9.43B |
-Long term capital lease obligation | 8.70%50M | -6.52%43M | -4.26%45M | 4.55%46M | 4.55%46M | 2.22%46M | 4.55%46M | 9.30%47M | 0.00%44M | 0.00%44M |
Derivative product liabilities | ---- | ---- | 13.16%43M | -35.71%36M | -35.71%36M | 20.00%36M | 89.66%55M | 216.67%38M | 300.00%56M | 300.00%56M |
Employee benefits | 14.07%227M | 2.34%219M | 5.80%219M | 9.80%224M | 9.80%224M | -1.49%199M | 10.31%214M | -10.78%207M | -23.88%204M | -23.88%204M |
Non current deferred liabilities | 4.05%4.26B | 3.92%4.22B | 4.12%4.17B | 9.29%4.13B | 9.29%4.13B | 10.58%4.1B | 11.57%4.06B | 12.58%4B | 9.22%3.78B | 9.22%3.78B |
Other non current liabilities | 93.41%176M | 56.25%150M | 41.24%137M | 82.89%139M | 82.89%139M | 21.33%91M | 33.33%96M | 38.57%97M | 2.70%76M | 2.70%76M |
Total non current liabilities | 8.97%15.49B | 3.33%15.01B | 4.07%14.62B | 7.28%14.58B | 7.28%14.58B | 6.33%14.22B | 11.00%14.52B | 8.88%14.05B | 5.89%13.59B | 5.89%13.59B |
Total liabilities | 2.01%16.18B | 3.94%16.05B | 0.82%15.85B | 7.34%16B | 7.34%16B | 9.08%15.86B | 7.25%15.44B | 10.56%15.72B | 4.60%14.91B | 4.60%14.91B |
Shareholders'equity | ||||||||||
Share capital | 0.92%2.87B | 1.16%2.87B | 1.53%2.86B | 1.39%2.85B | 1.39%2.85B | 1.39%2.84B | 1.36%2.83B | 0.82%2.81B | 0.75%2.81B | 0.75%2.81B |
-common stock | 2.05%1.3B | 2.61%1.3B | 3.46%1.29B | 3.15%1.28B | 3.15%1.28B | 3.17%1.27B | 3.10%1.26B | 1.89%1.24B | 1.73%1.24B | 1.73%1.24B |
-Preferred stock | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B |
Additional paid-in capital | 7.14%15M | 16.67%14M | 75.00%14M | 55.56%14M | 55.56%14M | 55.56%14M | 33.33%12M | -11.11%8M | 12.50%9M | 12.50%9M |
Retained earnings | 0.76%3.97B | 0.56%4.1B | 2.45%4.19B | 3.76%4.08B | 3.76%4.08B | 0.13%3.94B | 2.80%4.08B | 3.10%4.09B | 1.92%3.94B | 1.92%3.94B |
Gains losses not affecting retained earnings | 255.56%28M | -286.96%-43M | -173.47%-36M | -100.79%-1M | -100.79%-1M | -131.03%-18M | 9.52%23M | 188.24%49M | 672.73%126M | 672.73%126M |
Total stockholders'equity | 1.52%6.88B | -0.12%6.94B | 0.92%7.02B | 0.94%6.94B | 0.94%6.94B | -0.40%6.77B | 2.27%6.95B | 2.61%6.96B | 3.68%6.88B | 3.68%6.88B |
Noncontrolling interests | 0.00%210M | -0.47%212M | -1.85%212M | 13.37%212M | 13.37%212M | 12.30%210M | 13.90%213M | 15.51%216M | 0.00%187M | 0.00%187M |
Total equity | 1.47%7.09B | -0.13%7.15B | 0.84%7.23B | 1.27%7.16B | 1.27%7.16B | -0.06%6.98B | 2.58%7.16B | 2.96%7.17B | 3.58%7.07B | 3.58%7.07B |
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