(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 | -5.78%1.52B | -5.60%1.4B | -28.22%1.38B | -5.88%1.81B | -5.88%1.81B | -26.05%1.61B | -22.97%1.48B | -1.49%1.92B | -45.77%1.92B | -45.77%1.92B |
-Cash and cash equivalents | -5.78%1.52B | -5.60%1.4B | -28.22%1.38B | -5.88%1.81B | -5.88%1.81B | -26.05%1.61B | -22.97%1.48B | -1.49%1.92B | -45.77%1.92B | -45.77%1.92B |
Receivables | 9.32%4.69B | 5.97%4.01B | 11.64%4.81B | 15.49%4.51B | 15.49%4.51B | 22.50%4.29B | 18.95%3.79B | 16.79%4.31B | 22.55%3.91B | 22.55%3.91B |
-Accounts receivable | 8.63%3.8B | 7.87%3.17B | 14.16%4B | 17.68%3.63B | 17.68%3.63B | 24.09%3.5B | 18.93%2.93B | 18.99%3.5B | 32.14%3.09B | 32.14%3.09B |
-Other receivables | 12.36%891M | -0.59%846M | 0.74%816M | 7.20%878M | 7.20%878M | 15.94%793M | 19.02%851M | 8.14%810M | -3.76%819M | -3.76%819M |
Inventory | 12.13%4.27B | 4.81%4.01B | -1.79%3.56B | 6.92%3.62B | 6.92%3.62B | 12.23%3.81B | 25.91%3.83B | 27.80%3.63B | 24.85%3.38B | 24.85%3.38B |
Other current assets | 50.78%2.72B | 127.31%5.75B | 243.66%9.67B | 100.68%1.77B | 100.68%1.77B | 115.77%1.81B | 137.34%2.53B | 146.28%2.82B | -2.22%880M | -2.22%880M |
Total current assets | 14.64%13.2B | 30.53%15.17B | 53.31%19.43B | 15.97%11.7B | 15.97%11.7B | 16.20%11.52B | 26.19%11.62B | 31.73%12.67B | -2.43%10.09B | -2.43%10.09B |
Non current assets | ||||||||||
Net PPE | 7.38%10.47B | 1.72%10.12B | 4.35%10.21B | 7.20%10.38B | 7.20%10.38B | 4.84%9.75B | 6.02%9.94B | 1.24%9.79B | 4.41%9.68B | 4.41%9.68B |
-Gross PPE | 8.74%18.9B | 3.33%18.19B | 5.86%18.24B | 8.77%18.37B | 8.77%18.37B | 6.00%17.38B | 5.31%17.6B | 0.80%17.23B | 1.11%16.89B | 1.11%16.89B |
-Accumulated depreciation | -10.47%-8.43B | -5.43%-8.08B | -7.85%-8.03B | -10.89%-8B | -10.89%-8B | -7.52%-7.63B | -4.39%-7.66B | -0.23%-7.44B | 3.00%-7.21B | 3.00%-7.21B |
Goodwill and other intangible assets | 1.05%43.23B | -1.67%42.78B | -0.60%43.15B | 1.33%43.73B | 1.33%43.73B | 2.59%42.78B | 7.58%43.51B | 4.75%43.41B | 7.18%43.16B | 7.18%43.16B |
-Goodwill | 2.00%23.77B | -1.20%23.39B | -0.28%23.54B | 1.90%23.9B | 1.90%23.9B | 4.11%23.31B | 7.09%23.67B | 4.36%23.6B | 6.70%23.45B | 6.70%23.45B |
-Other intangible assets | -0.08%19.46B | -2.23%19.4B | -0.99%19.61B | 0.64%19.84B | 0.64%19.84B | 0.84%19.48B | 8.18%19.84B | 5.21%19.81B | 7.76%19.71B | 7.76%19.71B |
Investments and advances | -15.57%2.58B | -24.47%2.45B | -28.17%2.44B | -33.55%3.24B | -33.55%3.24B | -32.17%3.05B | -30.29%3.25B | -35.36%3.4B | -7.75%4.88B | -7.75%4.88B |
Non current deferred assets | -22.98%372M | -35.42%279M | -46.78%240M | -13.74%408M | -13.74%408M | 0.21%483M | -21.60%432M | -19.61%451M | -12.57%473M | -12.57%473M |
Defined pension benefit | 3.62%1.15B | -4.33%1.06B | 0.28%1.07B | 2.66%1.04B | 2.66%1.04B | 2.60%1.11B | -2.89%1.11B | 1.82%1.07B | 0.69%1.02B | 0.69%1.02B |
Other non current assets | -45.05%1.19B | -42.82%1.24B | -45.85%1.08B | -52.42%886M | -52.42%886M | 103.46%2.17B | 240.41%2.17B | 402.51%2B | 401.89%1.86B | 401.89%1.86B |
Total non current assets | -0.60%58.99B | -4.10%57.93B | -3.19%58.2B | -2.26%59.69B | -2.26%59.69B | 2.10%59.35B | 6.34%60.4B | 2.98%60.12B | 7.61%61.07B | 7.61%61.07B |
Total assets | 1.88%72.19B | 1.49%73.1B | 6.65%77.62B | 0.32%71.39B | 0.32%71.39B | 4.15%70.86B | 9.11%72.03B | 7.05%72.79B | 6.06%71.16B | 6.06%71.16B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 18.96%9.11B | 8.14%8.37B | 9.30%8.62B | 10.04%8.32B | 10.04%8.32B | 13.86%7.66B | 14.04%7.74B | 8.89%7.89B | 12.36%7.56B | 12.36%7.56B |
-accounts payable | 18.96%9.11B | 8.14%8.37B | 9.30%8.62B | 10.04%8.32B | 10.04%8.32B | 13.86%7.66B | 14.04%7.74B | 8.89%7.89B | 12.36%7.56B | 12.36%7.56B |
Current accrued expenses | 0.63%2.72B | -2.30%2.46B | 4.61%2.79B | 13.21%2.68B | 13.21%2.68B | 19.75%2.7B | 17.20%2.52B | 17.43%2.67B | 13.02%2.37B | 13.02%2.37B |
Current debt and capital lease obligation | -7.55%3.31B | 17.31%3.61B | -37.38%2.28B | -6.00%2.52B | -6.00%2.52B | 92.93%3.58B | 127.91%3.08B | 168.09%3.65B | 36.70%2.68B | 36.70%2.68B |
-Current debt | -7.55%3.31B | 17.31%3.61B | -37.38%2.28B | -6.00%2.52B | -6.00%2.52B | 92.93%3.58B | 127.91%3.08B | 168.09%3.65B | 42.66%2.68B | 42.66%2.68B |
Other current liabilities | 27.20%5.03B | 85.83%7.15B | 200.76%10.67B | 36.68%4.33B | 36.68%4.33B | 49.00%3.96B | 50.23%3.85B | 41.37%3.55B | 32.17%3.17B | 32.17%3.17B |
Current liabilities | 11.29%21.07B | 24.60%22.43B | 36.46%25.29B | 13.64%19.01B | 13.64%19.01B | 32.23%18.94B | 32.58%18B | 31.40%18.53B | 19.44%16.73B | 19.44%16.73B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 1.44%17.12B | -10.76%16.63B | -9.33%17.29B | -16.09%17.42B | -16.09%17.42B | -17.00%16.88B | 1.57%18.64B | 1.12%19.06B | 15.30%20.77B | 15.30%20.77B |
-Long term debt | 0.54%16.5B | -11.05%16.14B | -9.57%16.78B | -16.61%16.89B | -16.61%16.89B | -17.16%16.41B | 1.60%18.15B | 1.16%18.56B | 16.43%20.25B | 16.43%20.25B |
-Long term capital lease obligation | 33.26%621M | 0.00%492M | -0.79%504M | 4.47%537M | 4.47%537M | -10.90%466M | 0.61%492M | 0.00%508M | -16.56%514M | -16.56%514M |
Non current deferred liabilities | -0.61%3.42B | -4.99%3.35B | -6.58%3.41B | -4.22%3.29B | -4.22%3.29B | 1.26%3.44B | -1.54%3.53B | 3.61%3.65B | -0.20%3.44B | -0.20%3.44B |
Employee benefits | -12.59%493M | -15.67%495M | -13.48%520M | -9.52%561M | -9.52%561M | -31.88%564M | -34.04%587M | -36.67%601M | -36.86%620M | -36.86%620M |
Other non current liabilities | -11.62%2.19B | -4.70%2.47B | -2.21%2.61B | 1.75%2.74B | 1.75%2.74B | -0.12%2.48B | 25.69%2.59B | 13.39%2.67B | 15.56%2.69B | 15.56%2.69B |
Total non current liabilities | -0.59%23.23B | -9.45%22.95B | -8.31%23.82B | -12.72%24.01B | -12.72%24.01B | -13.61%23.36B | 1.85%25.34B | 1.19%25.98B | 11.10%27.51B | 11.10%27.51B |
Total liabilities | 4.73%44.3B | 4.69%45.38B | 10.33%49.11B | -2.75%43.03B | -2.75%43.03B | 2.26%42.3B | 12.70%43.35B | 11.90%44.51B | 14.11%44.24B | 14.11%44.24B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 4.33%35.33B | 4.93%35.11B | 6.16%35.07B | 8.75%34.24B | 8.75%34.24B | 7.73%33.87B | 6.45%33.46B | 6.02%33.04B | 2.19%31.48B | 2.19%31.48B |
Paid-in capital | 0.20%32.24B | 0.16%32.2B | 0.16%32.16B | 0.23%32.22B | 0.23%32.22B | 0.20%32.18B | 0.19%32.15B | 0.18%32.11B | 0.14%32.14B | 0.14%32.14B |
Less: Treasury stock | 7.09%28.14B | 7.07%28.1B | 5.79%27.62B | 5.35%27.17B | 5.35%27.17B | 2.33%26.28B | 3.47%26.25B | 6.01%26.11B | 7.43%25.79B | 7.43%25.79B |
Gains losses not affecting retained earnings | -3.09%-11.58B | -7.52%-11.52B | -2.94%-11.13B | 0.01%-10.95B | 0.01%-10.95B | -0.01%-11.23B | -0.68%-10.71B | -3.73%-10.81B | -3.04%-10.95B | -3.04%-10.95B |
Total stockholders'equity | -2.39%27.85B | -3.34%27.69B | 0.90%28.48B | 5.39%28.33B | 5.39%28.33B | 7.11%28.54B | 4.13%28.65B | 0.24%28.23B | -4.90%26.88B | -4.90%26.88B |
Noncontrolling interests | 48.00%37M | -9.38%29M | -30.43%32M | -8.11%34M | -8.11%34M | -13.79%25M | -23.81%32M | -16.36%46M | -31.48%37M | -31.48%37M |
Total equity | -2.34%27.89B | -3.35%27.72B | 0.85%28.51B | 5.37%28.37B | 5.37%28.37B | 7.09%28.56B | 4.09%28.68B | 0.21%28.27B | -4.95%26.92B | -4.95%26.92B |
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
No Data