(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 | 28.27%363M | 26.91%316M | -13.82%393M | -45.95%387M | -45.95%387M | -3.08%283M | -54.06%249M | 35.31%456M | 119.63%716M | 119.63%716M |
-Cash and cash equivalents | 28.27%363M | 26.91%316M | -13.82%393M | -45.95%387M | -45.95%387M | -3.08%283M | -54.06%249M | 35.31%456M | 119.63%716M | 119.63%716M |
Receivables | -23.45%1.56B | 9.75%1.73B | 7.26%1.76B | -10.23%1.69B | -10.23%1.69B | 2.16%2.04B | -30.41%1.58B | -14.46%1.64B | 34.81%1.89B | 34.81%1.89B |
-Accounts receivable | -24.71%1.51B | 8.01%1.67B | 5.40%1.7B | -12.24%1.38B | -12.24%1.38B | 1.32%2B | -31.56%1.55B | -15.53%1.61B | 12.72%1.57B | 12.72%1.57B |
-Taxes receivable | 41.03%55M | 96.77%61M | 114.29%60M | 235.71%47M | 235.71%47M | 77.27%39M | 342.86%31M | 211.11%28M | 100.00%14M | 100.00%14M |
-Other receivables | ---- | ---- | ---- | -11.22%269M | -11.22%269M | ---- | ---- | ---- | --303M | --303M |
Inventory | -16.04%1.54B | 8.56%1.65B | 5.35%1.66B | 0.74%1.76B | 0.74%1.76B | -0.70%1.84B | -20.60%1.52B | 1.75%1.57B | 37.94%1.75B | 37.94%1.75B |
Restricted cash | ---- | ---- | ---- | ---- | ---- | 110.14%145M | -20.66%96M | -75.29%42M | ---- | ---- |
Hedging assets-current | 168.25%169M | 27.50%51M | 1.67%61M | 187.18%112M | 187.18%112M | 125.00%63M | -4.76%40M | 76.47%60M | -2.50%39M | -2.50%39M |
Holding assets for sale | 251.27%1.11B | 91.26%591M | 80.38%478M | 275.95%297M | 275.95%297M | --316M | --309M | --265M | --79M | --79M |
Other current assets | 45.65%134M | 10.38%117M | -35.66%83M | -31.19%75M | -31.19%75M | -36.99%92M | -22.63%106M | 55.42%129M | 12.37%109M | 12.37%109M |
Total current assets | 2.18%4.88B | 14.34%4.46B | 6.39%4.43B | -5.51%4.32B | -5.51%4.32B | 8.99%4.78B | -22.41%3.9B | 1.91%4.16B | 46.27%4.57B | 46.27%4.57B |
Non current assets | ||||||||||
Net PPE | -5.19%4.73B | 1.90%5.09B | 1.68%5.15B | 0.91%5.19B | 0.91%5.19B | -2.20%4.99B | 7.13%4.99B | 14.45%5.07B | 16.08%5.14B | 16.08%5.14B |
-Gross PPE | ---- | ---- | ---- | 4.54%7.79B | 4.54%7.79B | ---- | ---- | ---- | 19.15%7.45B | 19.15%7.45B |
-Accumulated depreciation | ---- | ---- | ---- | -12.59%-2.6B | -12.59%-2.6B | ---- | ---- | ---- | -26.62%-2.31B | -26.62%-2.31B |
Investments and advances | 1.18%343M | 2.67%346M | -2.05%334M | -4.68%326M | -4.68%326M | -1.17%339M | 3.69%337M | 4.28%341M | 7.21%342M | 7.21%342M |
-Long term equity investment | 1.18%343M | 2.67%346M | -2.05%334M | -4.68%326M | -4.68%326M | -1.17%339M | 3.69%337M | 4.28%341M | 7.21%342M | 7.21%342M |
Financial assets | 76.92%92M | 12.82%44M | 25.00%55M | 88.57%66M | 88.57%66M | 40.54%52M | --39M | 175.00%44M | --35M | --35M |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | 24.14%108M | 34.18%106M | 46.67%110M | ---- | ---- |
Non current prepaid assets | 11.11%50M | ---- | ---- | ---- | ---- | -13.46%45M | 59.26%43M | 76.92%46M | ---- | ---- |
Goodwill and other intangible assets | -8.27%3.38B | -4.31%3.53B | -6.09%3.55B | -6.12%3.6B | -6.12%3.6B | -4.97%3.69B | -1.42%3.69B | 2.61%3.78B | 17.26%3.84B | 17.26%3.84B |
-Goodwill | -4.98%2.33B | -1.52%2.4B | -3.28%2.39B | -2.66%2.42B | -2.66%2.42B | -1.88%2.45B | 1.79%2.44B | 4.84%2.47B | 13.37%2.48B | 13.37%2.48B |
-Other intangible assets | -14.78%1.06B | -9.76%1.13B | -11.39%1.16B | -12.47%1.19B | -12.47%1.19B | -10.55%1.24B | -7.13%1.25B | -1.36%1.31B | 25.12%1.36B | 25.12%1.36B |
Non current deferred assets | 81.97%333M | 54.17%296M | 38.28%289M | 5.93%268M | 5.93%268M | 3.98%183M | 0.52%192M | 0.97%209M | 29.08%253M | 29.08%253M |
Other non current assets | --48M | --100M | --98M | -11.54%92M | -11.54%92M | ---- | ---- | ---- | -49.27%104M | -49.27%104M |
Total non current assets | -4.52%8.98B | 0.05%9.4B | -1.24%9.48B | -1.75%9.54B | -1.75%9.54B | -2.82%9.4B | 4.14%9.4B | 9.53%9.6B | 15.33%9.71B | 15.33%9.71B |
Total assets | -2.26%13.86B | 4.24%13.86B | 1.07%13.9B | -2.95%13.87B | -2.95%13.87B | 0.86%14.18B | -5.35%13.3B | 7.11%13.76B | 23.71%14.29B | 23.71%14.29B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 22.22%220M | 19.66%213M | 18.48%218M | 10.40%191M | 10.40%191M | 19.21%180M | 24.48%178M | 47.20%184M | 39.52%173M | 39.52%173M |
-Current debt | ---- | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | -50.00%1M | 0.00%1M | -50.00%1M | -99.19%1M | -99.19%1M |
-Current capital lease obligation | 22.91%220M | 19.77%212M | 18.58%217M | 10.47%190M | 10.47%190M | 20.13%179M | 24.65%177M | 48.78%183M | --172M | --172M |
Payables | -14.10%2.72B | 15.82%2.88B | 7.54%2.77B | 1.07%2.92B | 1.07%2.92B | 12.20%3.16B | -20.18%2.48B | 7.97%2.57B | 42.12%2.89B | 42.12%2.89B |
-accounts payable | -15.35%2.6B | 15.62%2.78B | 8.01%2.7B | 0.86%2.83B | 0.86%2.83B | 13.97%3.08B | -20.48%2.41B | 6.99%2.5B | 43.90%2.81B | 43.90%2.81B |
-Total tax payable | 89.29%53M | 94.12%33M | -38.89%11M | 18.18%26M | 18.18%26M | -20.00%28M | -50.00%17M | -47.06%18M | -65.63%22M | -65.63%22M |
-Dividends payable | 1.67%61M | 1.67%61M | 1.67%61M | 5.26%60M | 5.26%60M | -30.23%60M | 17.65%60M | 252.94%60M | 256.25%57M | 256.25%57M |
Current provisions | -41.18%10M | -70.37%8M | -4.76%20M | -25.00%9M | -25.00%9M | -32.00%17M | 22.73%27M | -22.22%21M | --12M | --12M |
Current deferred liabilities | -77.03%17M | -12.00%22M | -20.00%16M | -47.22%19M | -47.22%19M | 111.43%74M | -44.44%25M | -35.48%20M | --36M | --36M |
Other current liabilities | 253.25%544M | 136.73%232M | 52.17%210M | 20.00%216M | 20.00%216M | 23.20%154M | -21.60%98M | 81.58%138M | 81.82%180M | 81.82%180M |
Current liabilities | -2.23%3.51B | 19.20%3.35B | 10.04%3.23B | 1.98%3.35B | 1.98%3.35B | 13.72%3.59B | -18.42%2.81B | 11.12%2.94B | 45.85%3.29B | 45.85%3.29B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -1.98%6.1B | -0.05%6.28B | -2.83%6.41B | -9.30%6.17B | -9.30%6.17B | -5.89%6.23B | -3.33%6.28B | 5.65%6.6B | 25.17%6.8B | 25.17%6.8B |
-Long term debt | -2.81%5.36B | -2.81%5.43B | -6.00%5.55B | -13.58%5.31B | -13.58%5.31B | -7.44%5.51B | -5.08%5.58B | 4.02%5.9B | 13.09%6.14B | 13.09%6.14B |
-Long term capital lease obligation | 4.47%748M | 22.13%850M | 23.86%867M | 30.79%858M | 30.79%858M | 7.99%716M | 13.54%696M | 21.74%700M | --656M | --656M |
Long term provisions | -1.10%632M | -5.37%634M | -3.33%638M | 11.97%711M | 11.97%711M | -6.30%639M | 31.12%670M | 35.80%660M | --635M | --635M |
Employee benefits | 0.00%26M | -3.85%25M | -7.41%25M | -22.58%24M | -22.58%24M | -23.53%26M | -21.21%26M | -12.90%27M | --31M | --31M |
Non current deferred liabilities | -2.36%373M | 4.66%382M | -4.89%389M | -11.06%378M | -11.06%378M | -5.68%382M | -14.72%365M | -1.45%409M | 26.11%425M | 26.11%425M |
Other non current liabilities | -12.07%51M | -17.19%53M | -14.29%54M | -28.00%54M | -28.00%54M | 13.73%58M | 48.84%64M | 57.50%63M | -93.73%75M | -93.73%75M |
Total non current liabilities | -1.99%7.19B | -0.46%7.37B | -3.09%7.52B | -7.92%7.33B | -7.92%7.33B | -12.90%7.33B | -9.22%7.4B | -0.56%7.76B | 14.36%7.97B | 14.36%7.97B |
Total liabilities | -2.07%10.69B | 4.95%10.72B | 0.51%10.75B | -5.03%10.69B | -5.03%10.69B | -5.64%10.92B | -11.95%10.22B | 2.39%10.7B | 22.05%11.25B | 22.05%11.25B |
Shareholders'equity | ||||||||||
Share capital | -0.77%3.23B | -0.34%3.24B | 0.22%3.25B | 0.62%3.26B | 0.62%3.26B | 22.68%3.26B | 23.07%3.25B | 23.29%3.24B | 25.17%3.24B | 25.17%3.24B |
-common stock | -0.77%3.23B | -0.34%3.24B | 0.22%3.25B | 0.62%3.26B | 0.62%3.26B | 22.68%3.26B | 23.07%3.25B | 23.29%3.24B | 25.17%3.24B | 25.17%3.24B |
Additional paid-in capital | -45.45%48M | -49.41%43M | -6.10%77M | 23.29%90M | 23.29%90M | 18.92%88M | 25.00%85M | 26.15%82M | 23.73%73M | 23.73%73M |
Retained earnings | -2,700.00%-56M | 53.80%-79M | 44.44%-105M | 104.37%9M | 104.37%9M | 96.08%-2M | -61.32%-171M | -38.97%-189M | -45.07%-206M | -45.07%-206M |
Gains losses not affecting retained earnings | 28.92%-59M | 62.65%-31M | 25.35%-53M | -2.99%-69M | -2.99%-69M | 7.78%-83M | -56.60%-83M | -102.86%-71M | -71.79%-67M | -71.79%-67M |
Other equity interest | ---- | ---33M | ---12M | ---106M | ---106M | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | -2.92%3.16B | 1.88%3.14B | 3.00%3.15B | 4.74%3.18B | 4.74%3.18B | 55.71%3.26B | 49.88%3.08B | 50.99%3.06B | 54.16%3.04B | 54.16%3.04B |
Noncontrolling interests | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Total equity | -2.92%3.16B | 1.88%3.14B | 3.00%3.15B | 4.74%3.18B | 4.74%3.18B | 31.15%3.26B | 25.97%3.08B | 27.64%3.06B | 30.23%3.04B | 30.23%3.04B |
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 | -- | -- | -- | -- | -- | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data