(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 | -17.53%458.86M | -24.98%382.87M | -30.63%354.7M | -19.74%461.57M | -19.74%461.57M | 28.25%556.43M | 36.40%510.39M | 15.10%511.35M | 5.62%575.11M | 5.62%575.11M |
-Cash and cash equivalents | -18.79%451.86M | -24.04%382.87M | -29.76%354.7M | -18.84%461.57M | -18.84%461.57M | 30.16%556.43M | 36.81%504.02M | 15.29%504.98M | 5.69%568.75M | 5.69%568.75M |
-Short-term investments | --7M | ---- | ---- | --0 | --0 | --0 | 10.30%6.37M | 2.25%6.37M | -0.73%6.37M | -0.73%6.37M |
Receivables | 0.14%617.48M | 7.64%629.55M | 9.29%577.35M | 17.54%565.83M | 17.54%565.83M | 10.54%616.64M | 9.69%584.85M | 11.13%528.28M | 12.53%481.4M | 12.53%481.4M |
-Accounts receivable | -3.41%378.39M | 9.53%405.07M | 20.84%384.1M | 11.73%331.33M | 11.73%331.33M | 1.78%391.75M | 7.35%369.84M | 4.76%317.87M | 12.78%296.55M | 12.78%296.55M |
-Other receivables | 6.31%239.09M | 4.40%224.48M | -8.16%193.26M | 26.86%234.51M | 26.86%234.51M | 30.04%224.89M | 13.96%215.01M | 22.37%210.42M | 12.13%184.85M | 12.13%184.85M |
Inventory | 16.03%241.58M | 10.76%231.31M | 9.77%216.91M | 13.79%209.8M | 13.79%209.8M | 24.10%208.2M | 23.39%208.83M | 21.79%197.61M | 19.97%184.38M | 19.97%184.38M |
Prepaid assets | 20.51%93.18M | ---- | ---- | 21.89%68.46M | 21.89%68.46M | 28.29%77.32M | 0.18%71.26M | 11.88%68.05M | -9.38%56.17M | -9.38%56.17M |
Other current assets | ---- | --93.41M | --88.53M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | -3.26%1.41B | -2.78%1.34B | -5.19%1.24B | 0.66%1.31B | 0.66%1.31B | 19.58%1.46B | 19.83%1.38B | 14.23%1.31B | 9.18%1.3B | 9.18%1.3B |
Non current assets | ||||||||||
Net PPE | 9.58%787.71M | 21.73%795.21M | 41.34%821.04M | 31.79%761.85M | 31.79%761.85M | 25.92%718.85M | 10.98%653.27M | -6.66%580.88M | -9.07%578.06M | -9.07%578.06M |
-Gross PPE | -6.00%2.54B | -0.97%2.65B | 3.23%2.66B | 1.86%2.62B | 1.86%2.62B | 7.36%2.71B | 4.56%2.67B | -1.72%2.57B | -0.89%2.58B | -0.89%2.58B |
-Accumulated depreciation | 11.64%-1.76B | 8.31%-1.85B | 7.88%-1.84B | 6.80%-1.86B | 6.80%-1.86B | -1.93%-1.99B | -2.64%-2.02B | 0.18%-1.99B | -1.76%-2B | -1.76%-2B |
Goodwill and other intangible assets | 0.27%34.11M | -0.09%34.03M | -0.34%33.99M | 20.80%55.4M | 20.80%55.4M | 0.35%34.02M | -0.93%34.06M | -2.38%34.11M | -3.56%45.86M | -3.56%45.86M |
-Goodwill | 0.27%34.11M | -0.09%34.03M | -0.34%33.99M | -0.36%34.21M | -0.36%34.21M | 0.35%34.02M | -0.93%34.06M | -2.38%34.11M | -1.63%34.34M | -1.63%34.34M |
-Other intangible assets | ---- | ---- | ---- | 83.92%21.18M | 83.92%21.18M | ---- | ---- | ---- | -8.89%11.52M | -8.89%11.52M |
Investments and advances | ---- | ---- | ---- | 1.35%30.46M | 1.35%30.46M | ---- | ---- | ---- | -1.49%30.05M | -1.49%30.05M |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --20.17M | --20.17M |
Non current deferred assets | ---- | ---- | ---- | --26.02M | --26.02M | ---- | ---- | ---- | --0 | --0 |
Defined pension benefit | ---- | ---- | ---- | 10.83%36.59M | 10.83%36.59M | ---- | ---- | ---- | -21.25%33.01M | -21.25%33.01M |
Other non current assets | 22.36%123.58M | 35.49%138.5M | 11.59%136.36M | -16.14%23.04M | -16.14%23.04M | 2.72%100.99M | 0.55%102.22M | 19.82%122.2M | 43.18%27.48M | 43.18%27.48M |
Total non current assets | 10.72%945.39M | 22.57%967.74M | 34.48%991.39M | 27.05%933.35M | 27.05%933.35M | 21.44%853.86M | 8.95%789.55M | -2.91%737.19M | -5.19%734.62M | -5.19%734.62M |
Total assets | 1.90%2.36B | 6.47%2.3B | 9.13%2.23B | 10.20%2.24B | 10.20%2.24B | 20.26%2.31B | 15.62%2.16B | 7.39%2.04B | 3.51%2.03B | 3.51%2.03B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 17.33%232.16M | 12.86%220.51M | 8.40%205.79M | 9.88%212.05M | 9.88%212.05M | 11.14%197.87M | 15.63%195.38M | 28.79%189.85M | 22.02%192.98M | 22.02%192.98M |
-accounts payable | 18.43%183.32M | 14.31%172.67M | 6.91%152.61M | 5.44%156.06M | 5.44%156.06M | 13.92%154.8M | 16.57%151.06M | 32.15%142.74M | 21.00%148.02M | 21.00%148.02M |
-Total tax payable | 13.39%48.84M | 7.93%47.83M | 12.91%53.19M | 24.52%55.99M | 24.52%55.99M | 2.17%43.07M | 12.54%44.32M | 19.57%47.1M | 25.51%44.97M | 25.51%44.97M |
Current accrued expenses | -0.47%271.42M | 0.91%256.83M | -0.36%239.42M | 14.32%277.67M | 14.32%277.67M | 14.01%272.71M | 11.53%254.52M | 12.69%240.29M | 2.90%242.9M | 2.90%242.9M |
Current debt and capital lease obligation | -32.99%127.74M | 157.06%118.55M | 382.31%108.01M | 298.96%78.12M | 298.96%78.12M | 941.04%190.63M | 142.96%46.12M | 11.86%22.4M | 4.25%19.58M | 4.25%19.58M |
-Current debt | ---- | ---- | ---- | ---- | ---- | --131.63M | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 116.53%127.74M | 157.06%118.55M | 382.31%108.01M | 298.96%78.12M | 298.96%78.12M | 222.18%59M | 142.96%46.12M | 11.86%22.4M | 4.25%19.58M | 4.25%19.58M |
Current deferred liabilities | 21.21%168.82M | 52.12%181.06M | 22.37%150.15M | 45.76%164.63M | 45.76%164.63M | 73.69%139.27M | 110.42%119.02M | 44.74%122.7M | 28.10%112.95M | 28.10%112.95M |
Current liabilities | -0.04%800.14M | 26.32%776.95M | 22.28%703.38M | 28.86%732.48M | 28.86%732.48M | 55.21%800.47M | 30.10%615.04M | 23.59%575.23M | 13.42%568.41M | 13.42%568.41M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -10.30%752.65M | -14.84%774.67M | -6.45%804.06M | -9.18%770.54M | -9.18%770.54M | -0.73%839.04M | 8.17%909.69M | 1.25%859.47M | -0.65%848.44M | -0.65%848.44M |
-Long term debt | -15.44%480.71M | -31.24%479.38M | -31.38%478.17M | -31.52%477.06M | -31.52%477.06M | -18.36%568.47M | 0.16%697.16M | 0.16%696.88M | 0.16%696.6M | 0.16%696.6M |
-Long term capital lease obligation | 0.51%271.94M | 38.94%295.29M | 100.43%325.89M | 93.28%293.48M | 93.28%293.48M | 81.75%270.57M | 46.68%212.54M | 6.19%162.59M | -4.20%151.84M | -4.20%151.84M |
Non current deferred liabilities | ---- | ---- | ---- | -53.64%1.03M | -53.64%1.03M | ---- | ---- | ---- | 62.04%2.23M | 62.04%2.23M |
Employee benefits | ---- | ---- | ---- | 9.73%48.41M | 9.73%48.41M | ---- | ---- | ---- | -6.52%44.11M | -6.52%44.11M |
Derivative product liabilities | ---- | ---- | ---- | --0 | --0 | ---- | -40.84%3.25M | -36.81%3.82M | -33.49%4.37M | -33.49%4.37M |
Other non current liabilities | -0.94%99.66M | 12.59%96.15M | 18.85%92.29M | 36.96%52.47M | 36.96%52.47M | 26.25%100.6M | 11.61%85.4M | -2.42%77.66M | -7.78%38.31M | -7.78%38.31M |
Total non current liabilities | -9.29%852.31M | -12.77%870.83M | -4.74%896.36M | -6.94%872.45M | -6.94%872.45M | 1.06%939.64M | 8.17%998.34M | 0.69%940.94M | -1.39%937.47M | -1.39%937.47M |
Total liabilities | -5.04%1.65B | 2.13%1.65B | 5.51%1.6B | 6.58%1.6B | 6.58%1.6B | 20.38%1.74B | 15.60%1.61B | 8.30%1.52B | 3.72%1.51B | 3.72%1.51B |
Shareholders'equity | ||||||||||
Share capital | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M |
-common stock | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M | 0.00%27.71M |
Retained earnings | 9.84%1.52B | 9.21%1.48B | 8.14%1.44B | 7.34%1.43B | 7.34%1.43B | 5.83%1.38B | 5.01%1.35B | 3.84%1.33B | 1.99%1.33B | 1.99%1.33B |
Paid-in capital | -26.56%95.33M | -27.61%92.34M | -24.59%94.27M | -15.45%131.77M | -15.45%131.77M | -15.10%129.81M | -15.27%127.55M | -15.57%125.01M | -10.22%155.86M | -10.22%155.86M |
Less: Treasury stock | -5.19%545.52M | -6.98%535.58M | -6.13%540.99M | -5.15%574.38M | -5.15%574.38M | -4.98%575.4M | -4.95%575.77M | -4.88%576.32M | -4.16%605.55M | -4.16%605.55M |
Gains losses not affecting retained earnings | 0.10%-396.16M | -6.19%-408.83M | -2.64%-398.3M | 0.98%-382.34M | 0.98%-382.34M | 2.93%-396.57M | 0.84%-384.99M | -8.83%-388.07M | -5.37%-386.13M | -5.37%-386.13M |
Total stockholders'equity | 23.26%697.98M | 19.36%651.03M | 19.77%623.08M | 20.83%628.02M | 20.83%628.02M | 20.17%566.27M | 15.88%545.42M | 4.89%520.24M | 2.93%519.74M | 2.93%519.74M |
Noncontrolling interests | 0.00%6.06M | 0.00%6.06M | 0.00%6.06M | 0.00%6.06M | 0.00%6.06M | 0.00%6.06M | 0.00%6.06M | 0.00%6.06M | 0.00%6.06M | 0.00%6.06M |
Total equity | 23.01%704.04M | 19.15%657.1M | 19.54%629.14M | 20.59%634.08M | 20.59%634.08M | 19.91%572.34M | 15.68%551.48M | 4.83%526.31M | 2.89%525.8M | 2.89%525.8M |
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