(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 | -41.83%299M | 96.97%650M | 489.70%1.95B | -37.35%161M | -37.35%161M | 57.67%514M | -6.52%330M | -70.30%330M | -23.51%257M | -23.51%257M |
-Cash and cash equivalents | -41.83%299M | 96.97%650M | 489.70%1.95B | -37.35%161M | -37.35%161M | 57.67%514M | -6.52%330M | -70.30%330M | -23.51%257M | -23.51%257M |
Receivables | 2.42%10.03B | 29.67%9.68B | 16.34%9.82B | 6.82%9.22B | 6.82%9.22B | 12.04%9.8B | -28.02%7.47B | -16.45%8.44B | 11.46%8.63B | 11.46%8.63B |
-Accounts receivable | 2.28%9.83B | 30.79%9.54B | 16.62%9.64B | 6.86%9.05B | 6.86%9.05B | 11.94%9.61B | -28.23%7.29B | -17.02%8.27B | 10.61%8.47B | 10.61%8.47B |
-Taxes receivable | -30.95%58M | -59.76%33M | -9.38%58M | -1.47%67M | -1.47%67M | 29.23%84M | -4.65%82M | -5.88%64M | 112.50%68M | 112.50%68M |
-Related party accounts receivable | 43.56%145M | 20.22%107M | 10.19%119M | 8.60%101M | 8.60%101M | 9.78%101M | -27.05%89M | 54.29%108M | 72.22%93M | 72.22%93M |
Inventory | -3.40%2.5B | 15.54%2.62B | 10.75%2.27B | 0.69%2.48B | 0.69%2.48B | 4.02%2.59B | 2.48%2.27B | 3.33%2.05B | 22.19%2.46B | 22.19%2.46B |
Prepaid assets | ---- | ---- | ---- | -38.62%205M | -38.62%205M | ---- | ---- | ---- | 55.35%334M | 55.35%334M |
Other current assets | -6.50%475M | -17.99%424M | -18.13%447M | -21.43%308M | -21.43%308M | -12.41%508M | -28.79%517M | -30.27%546M | 76.58%392M | 76.58%392M |
Total current assets | -0.65%13.34B | 26.50%13.41B | 32.08%15.02B | 2.91%12.43B | 2.91%12.43B | 10.40%13.42B | -31.33%10.6B | -27.58%11.37B | 14.65%12.08B | 14.65%12.08B |
Non current assets | ||||||||||
Net PPE | 17.33%95.85B | 13.13%92.74B | 6.30%85.91B | 6.22%86.18B | 6.22%86.18B | 0.76%81.69B | 1.59%81.98B | -0.06%80.82B | -1.60%81.13B | -1.60%81.13B |
-Gross PPE | 16.70%128.64B | 13.50%124.34B | 8.29%116.37B | 8.37%115.76B | 8.37%115.76B | 4.13%110.23B | 4.78%109.54B | 3.53%107.46B | 1.89%106.82B | 1.89%106.82B |
-Accumulated depreciation | -14.91%-32.79B | -14.60%-31.59B | -14.34%-30.46B | -15.17%-29.58B | -15.17%-29.58B | -15.17%-28.54B | -15.56%-27.57B | -16.17%-26.64B | -14.75%-25.69B | -14.75%-25.69B |
Goodwill and other intangible assets | 28.89%10.01B | 28.57%10.11B | 26.75%10B | 28.53%10.26B | 28.53%10.26B | -3.60%7.77B | -3.62%7.87B | -3.11%7.89B | -4.86%7.98B | -4.86%7.98B |
-Goodwill | 52.50%3.91B | 52.50%3.91B | 51.48%3.89B | 56.63%4.02B | 56.63%4.02B | 0.43%2.56B | 0.43%2.56B | 1.30%2.57B | 1.30%2.57B | 1.30%2.57B |
-Other intangible assets | 17.26%6.1B | 17.00%6.2B | 14.83%6.11B | 15.22%6.24B | 15.22%6.24B | -5.47%5.2B | -5.46%5.3B | -5.10%5.32B | -7.53%5.42B | -7.53%5.42B |
Investments and advances | 9.19%3.27B | 7.62%3.24B | 8.11%3.09B | 7.05%3.1B | 7.05%3.1B | 4.32%2.99B | 2.84%3.01B | -2.05%2.86B | -1.83%2.89B | -1.83%2.89B |
Related parties assets | 43.56%145M | 20.22%107M | 10.19%119M | 8.60%101M | 8.60%101M | 9.78%101M | -27.05%89M | 54.29%108M | 72.22%93M | 72.22%93M |
Financial assets | ---- | -66.67%1M | ---- | ---- | ---- | --4M | --3M | ---- | ---- | ---- |
Non current deferred assets | ---- | ---- | ---- | 5.71%148M | 5.71%148M | ---- | ---- | ---- | -20.90%140M | -20.90%140M |
Defined pension benefit | ---- | ---- | ---- | 12.40%145M | 12.40%145M | ---- | ---- | ---- | -7.86%129M | -7.86%129M |
Other non current assets | 16.27%1.97B | 9.38%1.84B | 11.92%1.77B | 11.71%1.44B | 11.71%1.44B | 7.44%1.69B | 7.88%1.68B | 1.21%1.59B | -2.94%1.29B | -2.94%1.29B |
Total non current assets | 18.00%111.09B | 14.17%107.93B | 8.18%100.77B | 8.23%101.27B | 8.23%101.27B | 0.61%94.15B | 1.28%94.53B | -0.37%93.15B | -1.95%93.56B | -1.95%93.56B |
Total assets | 15.67%124.43B | 15.42%121.34B | 10.78%115.79B | 7.62%113.7B | 7.62%113.7B | 1.74%107.57B | -3.34%105.13B | -4.28%104.52B | -0.30%105.64B | -0.30%105.64B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -7.77%7.38B | 21.02%7.48B | 8.94%7.56B | -2.84%7.49B | -2.84%7.49B | 6.39%8B | -30.68%6.18B | -19.77%6.94B | 4.60%7.71B | 4.60%7.71B |
-accounts payable | -8.38%7.33B | 21.04%7.47B | 8.67%7.54B | -4.16%6.66B | -4.16%6.66B | 6.43%8B | -30.66%6.17B | -19.87%6.93B | 1.73%6.95B | 1.73%6.95B |
-Total tax payable | ---- | ---- | ---- | 24.47%646M | 24.47%646M | ---- | ---- | ---- | 35.16%519M | 35.16%519M |
-Due to related parties current | 685.71%55M | 10.00%11M | 222.22%29M | 23.53%21M | 23.53%21M | -22.22%7M | -41.18%10M | 800.00%9M | --17M | --17M |
-Other payable | ---- | ---- | ---- | -27.23%163M | -27.23%163M | ---- | ---- | ---- | 44.52%224M | 44.52%224M |
Current accrued expenses | 25.92%4.65B | 17.15%3.89B | 19.03%3.77B | -1.66%1.49B | -1.66%1.49B | 2.24%3.7B | -2.64%3.32B | -1.12%3.17B | 14.48%1.51B | 14.48%1.51B |
Current debt and capital lease obligation | -68.79%328M | -90.78%323M | 2,529.79%1.24B | 2,163.83%1.06B | 2,163.83%1.06B | 2,235.56%1.05B | 7,517.39%3.5B | -93.24%47M | -93.54%47M | -93.54%47M |
-Current debt | -73.86%263M | -92.57%257M | 58,950.00%1.18B | 50,300.00%1.01B | 50,300.00%1.01B | 50,200.00%1.01B | 172,850.00%3.46B | -99.69%2M | -99.71%2M | -99.71%2M |
-Current capital lease obligation | 44.44%65M | 46.67%66M | 22.22%55M | 24.44%56M | 24.44%56M | 4.65%45M | 2.27%45M | 4.65%45M | -4.26%45M | -4.26%45M |
Current deferred liabilities | ---- | ---- | ---- | 12.65%552M | 12.65%552M | ---- | ---- | ---- | 41.62%490M | 41.62%490M |
Other current liabilities | 75.00%7M | 114.29%15M | 3,600.00%148M | 12.15%683M | 12.15%683M | -93.33%4M | -99.36%7M | -99.66%4M | -43.08%609M | -43.08%609M |
Current liabilities | -3.01%12.37B | -10.02%11.71B | 25.16%12.72B | 8.77%11.28B | 8.77%11.28B | 13.45%12.76B | -3.43%13.01B | -25.93%10.16B | -4.31%10.37B | -4.31%10.37B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 24.84%59.74B | 27.83%58.11B | 10.35%52.99B | 6.32%52.16B | 6.32%52.16B | -0.74%47.85B | -7.05%45.46B | -3.25%48.02B | -1.56%49.06B | -1.56%49.06B |
-Long term debt | 25.32%59B | 28.40%57.36B | 10.73%52.3B | 6.46%51.38B | 6.46%51.38B | -0.71%47.08B | -7.13%44.67B | -3.27%47.23B | -1.55%48.26B | -1.55%48.26B |
-Long term capital lease obligation | -4.26%742M | -4.58%750M | -12.01%696M | -2.51%778M | -2.51%778M | -2.39%775M | -1.87%786M | -2.22%791M | -1.97%798M | -1.97%798M |
Non current deferred liabilities | 5.63%4.11B | 4.22%4B | 6.65%4.01B | 6.21%3.93B | 6.21%3.93B | 6.28%3.89B | 6.31%3.84B | 6.19%3.76B | 1.45%3.7B | 1.45%3.7B |
Derivative product liabilities | --0 | --0 | --0 | -82.61%4M | -82.61%4M | --0 | -84.03%23M | -69.06%43M | -88.08%23M | -88.08%23M |
Other non current liabilities | -19.99%1.61B | 21.54%1.63B | 16.74%1.6B | 20.13%1.61B | 20.13%1.61B | 31.76%2.02B | -2.47%1.34B | 2.77%1.37B | 1.36%1.34B | 1.36%1.34B |
Total non current liabilities | 21.77%65.46B | 25.82%63.74B | 10.17%58.6B | 6.62%57.7B | 6.62%57.7B | 0.61%53.76B | -6.24%50.66B | -2.66%53.2B | -1.59%54.12B | -1.59%54.12B |
Total liabilities | 17.02%77.83B | 18.49%75.45B | 12.57%71.32B | 6.96%68.98B | 6.96%68.98B | 2.84%66.51B | -5.68%63.68B | -7.33%63.36B | -2.04%64.49B | -2.04%64.49B |
Shareholders'equity | ||||||||||
Gains losses not affecting retained earnings | 44.83%42M | 100.00%48M | 215.38%41M | 75.00%28M | 75.00%28M | -9.38%29M | -17.24%24M | -69.77%13M | -30.43%16M | -30.43%16M |
Total stockholders'equity | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Noncontrolling interests | 43.14%11.36B | 46.43%11.58B | 6.46%8.53B | -1.13%8.04B | -1.13%8.04B | -3.58%7.94B | -8.85%7.91B | -9.17%8.02B | -7.94%8.13B | -7.94%8.13B |
Total equity | 13.49%46.6B | 10.69%45.89B | 8.02%44.47B | 8.66%44.72B | 8.66%44.72B | -0.00%41.06B | 0.48%41.46B | 0.84%41.16B | 2.55%41.15B | 2.55%41.15B |
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