(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 | 46.62%303.8M | 44.79%240.2M | 83.12%270.1M | 38.48%203.7M | 38.48%203.7M | 106.17%207.2M | 132.35%165.9M | 39.68%147.5M | 3.74%147.1M | 3.74%147.1M |
-Cash and cash equivalents | 46.62%303.8M | 44.79%240.2M | 83.12%270.1M | 38.48%203.7M | 38.48%203.7M | 106.17%207.2M | 132.35%165.9M | 39.68%147.5M | 3.74%147.1M | 3.74%147.1M |
Receivables | 7.34%327.6M | -3.41%300.3M | -7.07%318.2M | 7.53%359.8M | 7.53%359.8M | -10.89%305.2M | -8.53%310.9M | 1.39%342.4M | 17.61%334.6M | 17.61%334.6M |
-Accounts receivable | 7.34%327.6M | -3.41%300.3M | -7.07%318.2M | 7.53%359.8M | 7.53%359.8M | -10.89%305.2M | -8.53%310.9M | 1.39%342.4M | 17.61%334.6M | 17.61%334.6M |
Inventory | -3.68%319.3M | -12.11%313.5M | -16.79%304.3M | -19.57%300.1M | -19.57%300.1M | -13.17%331.5M | -1.52%356.7M | 18.66%365.7M | 34.40%373.1M | 34.40%373.1M |
Prepaid assets | -22.28%14.3M | 7.39%21.8M | 2.11%19.4M | 23.56%21.5M | 23.56%21.5M | -13.21%18.4M | -20.08%20.3M | -28.84%19M | -26.89%17.4M | -26.89%17.4M |
Other current assets | -57.14%600K | 42.86%1M | 125.00%900K | 50.00%600K | 50.00%600K | 250.00%1.4M | 75.00%700K | 0.00%400K | 0.00%400K | 0.00%400K |
Total current assets | 11.80%965.6M | 2.61%876.8M | 4.33%912.9M | 1.50%885.7M | 1.50%885.7M | 2.04%863.7M | 6.91%854.5M | 12.38%875M | 19.85%872.6M | 19.85%872.6M |
Non current assets | ||||||||||
Net PPE | 12.75%323.7M | 10.96%319.8M | 10.47%312.2M | 17.73%313.4M | 17.73%313.4M | 13.70%287.1M | 11.27%288.2M | 10.39%282.6M | 6.57%266.2M | 6.57%266.2M |
-Gross PPE | 12.75%323.7M | 10.96%319.8M | 10.47%312.2M | 14.27%637.4M | 14.27%637.4M | 13.70%287.1M | 11.27%288.2M | 10.39%282.6M | 7.10%557.8M | 7.10%557.8M |
-Accumulated depreciation | ---- | ---- | ---- | -11.11%-324M | -11.11%-324M | ---- | ---- | ---- | -7.60%-291.6M | -7.60%-291.6M |
Goodwill and other intangible assets | 12.37%455.9M | 10.39%449.6M | 11.82%455.2M | 13.08%456.6M | 13.08%456.6M | 2.63%405.7M | 0.54%407.3M | -1.90%407.1M | -4.27%403.8M | -4.27%403.8M |
-Goodwill | 9.61%392.3M | 7.65%388.2M | 10.36%397.5M | 11.29%399.3M | 11.29%399.3M | 1.76%357.9M | 1.01%360.6M | -0.50%360.2M | -1.51%358.8M | -1.51%358.8M |
-Other intangible assets | 33.05%63.6M | 31.48%61.4M | 23.03%57.7M | 27.33%57.3M | 27.33%57.3M | 9.63%47.8M | -2.91%46.7M | -11.51%46.9M | -21.74%45M | -21.74%45M |
Non current deferred assets | 77.97%10.5M | 76.27%10.4M | 76.27%10.4M | 76.27%10.4M | 76.27%10.4M | 3.51%5.9M | -1.67%5.9M | -4.84%5.9M | -7.81%5.9M | -7.81%5.9M |
Defined pension benefit | -23.34%38.1M | -24.64%37M | -25.72%36.1M | -27.03%35.1M | -27.03%35.1M | -69.45%49.7M | -69.65%49.1M | -69.78%48.6M | -69.90%48.1M | -69.90%48.1M |
Other non current assets | -40.00%3.9M | 15.52%6.7M | 22.45%6M | -12.68%6.2M | -12.68%6.2M | -1.52%6.5M | -13.43%5.8M | -31.94%4.9M | 42.00%7.1M | 42.00%7.1M |
Total non current assets | 10.23%832.1M | 8.89%823.5M | 9.45%819.9M | 12.39%821.7M | 12.39%821.7M | -8.25%754.9M | -9.81%756.3M | -11.37%749.1M | -13.25%731.1M | -13.25%731.1M |
Total assets | 11.07%1.8B | 5.56%1.7B | 6.69%1.73B | 6.47%1.71B | 6.47%1.71B | -3.03%1.62B | -1.65%1.61B | 0.02%1.62B | 2.09%1.6B | 2.09%1.6B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 14.38%184.5M | -1.52%169M | -9.75%178.6M | -9.53%166.2M | -9.53%166.2M | -14.34%161.3M | -12.45%171.6M | 12.76%197.9M | 20.54%183.7M | 20.54%183.7M |
-accounts payable | 15.67%169M | -6.46%147.7M | -6.36%166.4M | -1.03%163.6M | -1.03%163.6M | -15.84%146.1M | -12.71%157.9M | 9.83%177.7M | 11.16%165.3M | 11.16%165.3M |
-Total tax payable | 1.97%15.5M | 55.47%21.3M | -39.60%12.2M | -85.87%2.6M | -85.87%2.6M | 3.40%15.2M | -9.27%13.7M | 47.45%20.2M | 397.30%18.4M | 397.30%18.4M |
Current accrued expenses | 2.97%170M | -18.09%143.1M | 0.06%163.6M | -8.38%185.9M | -8.38%185.9M | -5.06%165.1M | 14.56%174.7M | 4.47%163.5M | 21.86%202.9M | 21.86%202.9M |
Current provisions | -2.13%4.6M | 6.98%4.6M | -8.00%4.6M | -13.21%4.6M | -13.21%4.6M | -16.07%4.7M | -34.85%4.3M | -19.35%5M | 1.92%5.3M | 1.92%5.3M |
Current debt and capital lease obligation | 6.87%14M | 4.20%14.9M | -10.53%13.6M | -2.16%13.6M | -2.16%13.6M | -3.68%13.1M | 1.42%14.3M | 7.80%15.2M | 11.20%13.9M | 11.20%13.9M |
-Current capital lease obligation | 6.87%14M | 4.20%14.9M | -10.53%13.6M | -2.16%13.6M | -2.16%13.6M | -3.68%13.1M | 1.42%14.3M | 7.80%15.2M | 11.20%13.9M | 11.20%13.9M |
Other current liabilities | ---- | --1.2M | --4.5M | --1.2M | --1.2M | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 8.40%373.1M | -8.80%332.8M | -4.38%364.9M | -8.45%371.5M | -8.45%371.5M | -9.75%344.2M | -1.16%364.9M | 8.32%381.6M | 20.56%405.8M | 20.56%405.8M |
Non current liabilities | ||||||||||
Long term provisions | 14.87%58.7M | 7.41%56.5M | 8.85%56.6M | 9.83%57M | 9.83%57M | 2.20%51.1M | 6.91%52.6M | 3.79%52M | 1.17%51.9M | 1.17%51.9M |
Long term debt and capital lease obligation | 7.82%31.7M | 5.06%33.2M | -11.24%30M | 0.64%31.6M | 0.64%31.6M | -8.41%29.4M | -10.23%31.6M | 19.43%33.8M | 35.93%31.4M | 35.93%31.4M |
-Long term capital lease obligation | 7.82%31.7M | 5.06%33.2M | -11.24%30M | 0.64%31.6M | 0.64%31.6M | -8.41%29.4M | -10.23%31.6M | 19.43%33.8M | 35.93%31.4M | 35.93%31.4M |
Non current deferred liabilities | 35.61%35.8M | 103.66%55.6M | 110.22%57.6M | 117.18%56.9M | 117.18%56.9M | -55.78%26.4M | -55.10%27.3M | -55.30%27.4M | -56.91%26.2M | -56.91%26.2M |
Employee benefits | 9.02%13.3M | 2.42%12.7M | 2.36%13M | 9.02%13.3M | 9.02%13.3M | -21.79%12.2M | -24.39%12.4M | -27.01%12.7M | -31.46%12.2M | -31.46%12.2M |
Other non current liabilities | 1,666.67%26.5M | 750.00%13.6M | -15.13%12.9M | 7.43%15.9M | 7.43%15.9M | -91.53%1.5M | -90.96%1.6M | -14.12%15.2M | -16.38%14.8M | -16.38%14.8M |
Total non current liabilities | 20.98%177M | 13.57%171.6M | 12.23%181.7M | 18.29%186.3M | 18.29%186.3M | -25.32%146.3M | -24.49%151.1M | -20.09%161.9M | -21.76%157.5M | -21.76%157.5M |
Total liabilities | 12.15%550.1M | -2.25%504.4M | 0.57%546.6M | -0.98%557.8M | -0.98%557.8M | -15.04%490.5M | -9.36%516M | -2.05%543.5M | 4.72%563.3M | 4.72%563.3M |
Shareholders'equity | ||||||||||
Share capital | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K |
-common stock | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K | 0.00%300K |
Retained earnings | 10.60%1.12B | 11.63%1.08B | 11.72%1.07B | 11.25%1.03B | 11.25%1.03B | 10.22%1.01B | 10.62%969.1M | 11.40%957.4M | 12.31%924.2M | 12.31%924.2M |
Paid-in capital | 2.15%366.6M | 2.19%364.5M | 2.14%362.4M | 1.95%361M | 1.95%361M | 1.90%358.9M | 1.65%356.7M | 1.49%354.8M | 2.13%354.1M | 2.13%354.1M |
Less: Treasury stock | -0.85%93.4M | -0.85%93.4M | -0.21%93.3M | -1.15%94.3M | -1.15%94.3M | -0.42%94.2M | 2.06%94.2M | 3.20%93.5M | 5.30%95.4M | 5.30%95.4M |
Gains losses not affecting retained earnings | 1.76%-145.3M | -14.96%-160.6M | -10.37%-155.4M | -2.00%-148.1M | -2.00%-148.1M | -77.55%-147.9M | -108.20%-139.7M | -178.81%-140.8M | -209.59%-145.2M | -209.59%-145.2M |
Total stockholders'equity | 10.49%1.24B | 9.19%1.19B | 9.78%1.18B | 10.51%1.15B | 10.51%1.15B | 3.30%1.13B | 2.28%1.09B | 0.94%1.08B | 0.54%1.04B | 0.54%1.04B |
Noncontrolling interests | 55.56%4.2M | 26.92%3.3M | 8.33%2.6M | 4.17%2.5M | 4.17%2.5M | 8.00%2.7M | 271.43%2.6M | 242.86%2.4M | 300.00%2.4M | 300.00%2.4M |
Total equity | 10.59%1.25B | 9.23%1.2B | 9.77%1.19B | 10.50%1.15B | 10.50%1.15B | 3.32%1.13B | 2.45%1.09B | 1.09%1.08B | 0.72%1.04B | 0.72%1.04B |
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 | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data