(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 | 140.93%1.45B | 49.32%769M | 74.40%804M | 103.08%660M | 103.08%660M | 90.79%601M | 96.56%515M | 26.65%461M | 34.85%325M | 34.85%325M |
-Cash and cash equivalents | 140.93%1.45B | 49.32%769M | 74.40%804M | 103.08%660M | 103.08%660M | 90.79%601M | 96.56%515M | 26.65%461M | 34.85%325M | 34.85%325M |
Receivables | -4.01%2.35B | -3.06%2.34B | 1.57%2.33B | 2.77%2.19B | 2.77%2.19B | 13.25%2.44B | 15.20%2.42B | 14.64%2.29B | 21.61%2.13B | 21.61%2.13B |
-Accounts receivable | -4.01%2.35B | -3.06%2.34B | 1.57%2.33B | 2.77%2.19B | 2.77%2.19B | 13.25%2.44B | 15.20%2.42B | 14.64%2.29B | 21.61%2.13B | 21.61%2.13B |
Inventory | -1.18%2.17B | -2.43%2.17B | -3.29%2.18B | 0.58%2.27B | 0.58%2.27B | 6.04%2.2B | 11.71%2.22B | 16.74%2.25B | 20.48%2.25B | 20.48%2.25B |
Other current assets | 28.07%219M | 27.81%239M | 24.59%228M | -41.35%156M | -41.35%156M | 20.42%171M | 15.43%187M | 26.21%183M | 82.19%266M | 82.19%266M |
Total current assets | 14.25%6.18B | 3.33%5.52B | 6.74%5.54B | 5.97%5.27B | 5.97%5.27B | 15.49%5.41B | 18.39%5.34B | 16.92%5.19B | 24.08%4.98B | 24.08%4.98B |
Non current assets | ||||||||||
Net PPE | 9.71%2.15B | 7.84%2.06B | 11.92%2.08B | 14.17%2.09B | 14.17%2.09B | 10.57%1.96B | 7.77%1.91B | 3.29%1.85B | 0.61%1.83B | 0.61%1.83B |
-Gross PPE | 8.02%4.31B | 6.26%4.18B | 8.24%4.16B | 8.85%4.15B | 8.85%4.15B | 7.15%3.99B | 5.79%3.93B | 3.19%3.85B | 2.42%3.81B | 2.42%3.81B |
-Accumulated depreciation | -6.40%-2.16B | -4.76%-2.11B | -4.82%-2.09B | -3.94%-2.06B | -3.94%-2.06B | -4.05%-2.03B | -3.97%-2.02B | -3.11%-1.99B | -4.15%-1.98B | -4.15%-1.98B |
Goodwill and other intangible assets | 1.83%613M | -1.32%597M | -0.66%600M | 0.17%604M | 0.17%604M | 2.91%602M | 0.67%605M | -1.47%604M | -3.05%603M | -3.05%603M |
-Goodwill | 0.55%366M | -2.17%360M | -1.62%364M | -0.27%370M | -0.27%370M | 0.28%364M | -1.60%368M | -3.65%370M | -3.39%371M | -3.39%371M |
-Other intangible assets | 3.78%247M | 0.00%237M | 0.85%236M | 0.86%234M | 0.86%234M | 7.21%238M | 4.41%237M | 2.18%234M | -2.52%232M | -2.52%232M |
Other non current assets | 1.18%172M | 0.59%171M | 4.52%185M | 1.11%182M | 1.11%182M | 5.59%170M | 6.25%170M | 21.23%177M | 26.76%180M | 26.76%180M |
Total non current assets | 7.44%2.93B | 5.32%2.83B | 8.54%2.86B | 10.03%2.87B | 10.03%2.87B | 8.47%2.73B | 5.99%2.69B | 3.17%2.64B | 1.16%2.61B | 1.16%2.61B |
Total assets | 11.97%9.11B | 4.00%8.35B | 7.35%8.4B | 7.37%8.15B | 7.37%8.15B | 13.04%8.14B | 13.93%8.03B | 11.90%7.83B | 15.11%7.59B | 15.11%7.59B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -1.65%1.07B | -4.11%1.14B | 4.67%1.28B | -8.83%1B | -8.83%1B | 2.63%1.09B | 9.87%1.19B | 8.06%1.22B | 28.84%1.1B | 28.84%1.1B |
-accounts payable | -1.97%1.05B | -4.49%1.11B | 5.49%1.13B | -8.88%954M | -8.88%954M | 2.79%1.07B | 9.87%1.16B | 3.47%1.07B | 28.31%1.05B | 28.31%1.05B |
-Total tax payable | 12.50%27M | 9.09%36M | -1.37%144M | -7.69%48M | -7.69%48M | -4.00%24M | 10.00%33M | 60.44%146M | 40.54%52M | 40.54%52M |
Current accrued expenses | 6.45%429M | 15.22%424M | 19.35%444M | -16.24%397M | -16.24%397M | 21.39%403M | 23.08%368M | 14.81%372M | 63.45%474M | 63.45%474M |
Current debt and capital lease obligation | 437.38%575M | 439.25%577M | 460.78%572M | 1.94%105M | 1.94%105M | 28.92%107M | 25.88%107M | 52.24%102M | 56.06%103M | 56.06%103M |
-Current debt | 1,361.76%497M | 1,430.30%505M | 1,254.05%501M | -2.86%34M | -2.86%34M | 112.50%34M | 94.12%33M | --37M | --35M | --35M |
-Current capital lease obligation | 6.85%78M | -2.70%72M | 9.23%71M | 4.41%71M | 4.41%71M | 8.96%73M | 8.82%74M | -2.99%65M | 3.03%68M | 3.03%68M |
Current liabilities | 25.55%2.38B | 24.84%2.4B | 31.39%2.53B | -8.91%1.83B | -8.91%1.83B | 6.33%1.9B | 9.71%1.92B | 10.45%1.92B | 31.54%2.01B | 31.54%2.01B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 0.42%2.63B | -19.43%2.14B | -18.18%2.14B | 1.73%2.65B | 1.73%2.65B | 0.85%2.62B | 2.28%2.65B | -0.87%2.62B | -3.49%2.6B | -3.49%2.6B |
-Long term debt | 0.84%2.28B | -21.63%1.78B | -21.73%1.78B | -0.79%2.27B | -0.79%2.27B | -1.48%2.26B | -1.47%2.28B | -2.57%2.28B | -3.30%2.28B | -3.30%2.28B |
-Long term capital lease obligation | -2.22%353M | -6.13%352M | 5.59%359M | 19.81%381M | 19.81%381M | 18.36%361M | 32.98%375M | 12.21%340M | -4.79%318M | -4.79%318M |
Non current deferred liabilities | -7.41%125M | -10.69%117M | -21.71%101M | -14.05%104M | -14.05%104M | 0.00%135M | 0.00%131M | 2.38%129M | 0.00%121M | 0.00%121M |
Other non current liabilities | 13.46%118M | 12.62%116M | 10.09%120M | 3.33%124M | 3.33%124M | -13.33%104M | -8.04%103M | -4.39%109M | 37.93%120M | 37.93%120M |
Total non current liabilities | 0.52%2.88B | -17.89%2.37B | -17.26%2.36B | 1.13%2.88B | 1.13%2.88B | 0.21%2.86B | 1.76%2.88B | -0.87%2.86B | -2.10%2.84B | -2.10%2.84B |
Total liabilities | 10.51%5.26B | -0.81%4.77B | 2.32%4.89B | -3.03%4.71B | -3.03%4.71B | 2.57%4.76B | 4.80%4.8B | 3.40%4.78B | 9.50%4.85B | 9.50%4.85B |
Shareholders'equity | ||||||||||
Share capital | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M |
-common stock | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M | 0.00%55M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 12.17%13.3B | 12.55%12.92B | 13.03%12.55B | 13.66%12.16B | 13.66%12.16B | 14.01%11.86B | 14.02%11.48B | 13.48%11.1B | 12.63%10.7B | 12.63%10.7B |
Paid-in capital | 3.35%1.39B | 3.01%1.37B | 2.95%1.36B | 3.44%1.36B | 3.44%1.36B | 3.39%1.34B | 3.42%1.33B | 3.44%1.32B | 3.15%1.31B | 3.15%1.31B |
Less: Treasury stock | 10.90%11.03B | 11.02%10.82B | 10.36%10.56B | 8.89%10.29B | 8.89%10.29B | 7.86%9.95B | 7.76%9.74B | 7.19%9.57B | 6.66%9.45B | 6.66%9.45B |
Gains losses not affecting retained earnings | 4.11%-210M | -34.78%-248M | -17.61%-207M | 4.44%-172M | 4.44%-172M | 2.67%-219M | -11.52%-184M | -61.47%-176M | -87.50%-180M | -87.50%-180M |
Total stockholders'equity | 13.37%3.5B | 11.65%3.28B | 16.97%3.2B | 27.66%3.12B | 27.66%3.12B | 33.88%3.09B | 33.35%2.94B | 31.43%2.74B | 30.20%2.44B | 30.20%2.44B |
Noncontrolling interests | 20.89%353M | 6.16%310M | 0.00%310M | 10.51%326M | 10.51%326M | 14.96%292M | 10.61%292M | 7.27%310M | 3.15%295M | 3.15%295M |
Total equity | 14.02%3.86B | 11.16%3.59B | 15.24%3.51B | 25.81%3.44B | 25.81%3.44B | 32.01%3.38B | 30.91%3.23B | 28.48%3.05B | 26.62%2.74B | 26.62%2.74B |
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