(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 | 288.43%4.09B | 208.35%2.88B | 223.89%2.48B | 43.12%1.23B | 43.12%1.23B | -12.75%1.05B | -30.87%934M | -45.48%766M | -63.71%858M | -63.71%858M |
-Cash and cash equivalents | 288.43%4.09B | 208.35%2.88B | 223.89%2.48B | 43.12%1.23B | 43.12%1.23B | -12.75%1.05B | -30.87%934M | -45.48%766M | -63.71%858M | -63.71%858M |
Receivables | -9.62%3.59B | 1.88%3.91B | 7.69%4.2B | -2.30%3.99B | -2.30%3.99B | 4.01%3.97B | 0.50%3.84B | 33.81%3.9B | 4.34%4.09B | 4.34%4.09B |
-Accounts receivable | -10.32%2.6B | -3.33%2.82B | 9.19%3.15B | -0.99%2.91B | -0.99%2.91B | 2.51%2.9B | 2.61%2.91B | -1.13%2.88B | 6.25%2.94B | 6.25%2.94B |
-Other receivables | -7.73%991M | 18.27%1.09B | 3.43%1.05B | -5.68%1.08B | -5.68%1.08B | 8.70%1.07B | -3.85%925M | --1.02B | -0.26%1.14B | -0.26%1.14B |
Inventory | -13.80%356M | -5.45%382M | -2.95%395M | 1.48%411M | 1.48%411M | 4.82%413M | 4.39%404M | 4.09%407M | 5.47%405M | 5.47%405M |
Prepaid assets | -8.93%357M | -5.01%379M | -1.32%375M | -2.25%391M | -2.25%391M | 9.50%392M | 14.33%399M | --380M | 58.73%400M | 58.73%400M |
Other current assets | -11.83%343M | 37.41%382M | 27.21%346M | 59.74%369M | 59.74%369M | 76.82%389M | 77.07%278M | -80.53%272M | 46.20%231M | 46.20%231M |
Total current assets | 37.74%8.76B | 32.69%7.96B | 33.26%7.82B | 19.83%7.17B | 19.83%7.17B | 6.02%6.36B | -1.14%6B | -4.23%5.87B | -15.46%5.98B | -15.46%5.98B |
Non current assets | ||||||||||
Net PPE | -11.31%5.55B | -6.56%5.86B | -7.34%5.86B | -3.58%7.32B | -3.58%7.32B | -0.49%6.26B | 0.14%6.27B | 0.37%6.32B | 2.18%7.59B | 2.18%7.59B |
-Gross PPE | -11.44%11.27B | -5.86%11.87B | -6.23%11.76B | 0.04%13.8B | 0.04%13.8B | 1.08%12.72B | 1.46%12.61B | 1.33%12.54B | 3.01%13.79B | 3.01%13.79B |
-Accumulated depreciation | 11.58%-5.71B | 5.17%-6.02B | 5.09%-5.91B | -4.47%-6.48B | -4.47%-6.48B | -2.65%-6.46B | -2.79%-6.34B | -2.33%-6.23B | -4.04%-6.2B | -4.04%-6.2B |
Goodwill and other intangible assets | 1.24%11.96B | 3.88%12.21B | 2.37%11.97B | 1.11%11.68B | 1.11%11.68B | 3.46%11.82B | 7.45%11.76B | 7.85%11.69B | 7.33%11.55B | 7.33%11.55B |
-Goodwill | 1.66%10.59B | 4.34%10.8B | 3.02%10.57B | 1.82%10.31B | 1.82%10.31B | 4.37%10.42B | 9.19%10.35B | 9.69%10.26B | 9.31%10.12B | 9.31%10.12B |
-Other intangible assets | -1.93%1.37B | 0.50%1.41B | -2.30%1.4B | -3.93%1.37B | -3.93%1.37B | -2.85%1.4B | -3.83%1.41B | -3.70%1.43B | -4.88%1.42B | -4.88%1.42B |
Investments and advances | ---- | ---- | ---- | -4.24%1.56B | -4.24%1.56B | ---- | ---- | ---- | -10.25%1.63B | -10.25%1.63B |
Non current accounts receivable | ---- | ---- | ---- | 42.23%421M | 42.23%421M | ---- | ---- | ---- | -11.11%296M | -11.11%296M |
Non current deferred assets | 800.00%36M | 962.50%85M | 42.86%20M | 305.26%77M | 305.26%77M | -92.73%4M | -86.67%8M | 600.00%14M | -70.77%19M | -70.77%19M |
Non current prepaid assets | ---- | ---- | ---- | -10.71%50M | -10.71%50M | ---- | ---- | ---- | -1.75%56M | -1.75%56M |
Other non current assets | -2.79%3.06B | 0.83%3.16B | 2.17%3.24B | 16.22%43M | 16.22%43M | -4.83%3.15B | -5.07%3.13B | -6.20%3.18B | -21.28%37M | -21.28%37M |
Total non current assets | -2.91%20.61B | 0.70%21.31B | -0.53%21.09B | -0.14%21.15B | -0.14%21.15B | 0.73%21.23B | 2.94%21.16B | 3.29%21.2B | 3.27%21.18B | 3.27%21.18B |
Total assets | 6.46%29.37B | 7.76%29.27B | 6.80%28.91B | 4.26%28.31B | 4.26%28.31B | 1.90%27.59B | 2.01%27.16B | 1.56%27.07B | -1.53%27.16B | -1.53%27.16B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 73.96%2.09B | 59.31%1.99B | 79.53%2.14B | -6.38%1.41B | -6.38%1.41B | -3.06%1.2B | 15.05%1.25B | 7.00%1.19B | 15.69%1.5B | 15.69%1.5B |
-accounts payable | 5.24%1.27B | 1.93%1.27B | 12.00%1.34B | -6.38%1.41B | -6.38%1.41B | -3.06%1.2B | 15.05%1.25B | 7.00%1.19B | 15.69%1.5B | 15.69%1.5B |
-Total tax payable | --826M | --715M | --805M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | -9.16%248M | -25.13%149M | 0.40%249M | -6.10%200M | -6.10%200M | 9.64%273M | -9.95%199M | -2.75%248M | 4.93%213M | 4.93%213M |
Current provisions | 8.33%286M | 10.12%283M | 3.91%266M | -0.39%254M | -0.39%254M | -5.38%264M | -5.51%257M | -5.88%256M | 0.39%255M | 0.39%255M |
Current debt and capital lease obligation | -32.62%95M | -27.66%102M | -27.70%107M | -17.24%120M | -17.24%120M | 7.63%141M | 12.80%141M | 12.12%148M | 7.41%145M | 7.41%145M |
-Current debt | -32.62%95M | -27.66%102M | -27.70%107M | -17.24%120M | -17.24%120M | 7.63%141M | 12.80%141M | 12.12%148M | 7.41%145M | 7.41%145M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | -22.52%86M | -83.97%76M | -90.21%76M | ---- | ---- |
Other current liabilities | 15.49%1.94B | 44.29%2.19B | 10.72%1.88B | 16.89%1.85B | 16.89%1.85B | 13.06%1.68B | 9.62%1.52B | 29.94%1.7B | 16.08%1.58B | 16.08%1.58B |
Current liabilities | 24.95%5.54B | 32.30%5.49B | 28.37%5.42B | 6.34%4.76B | 6.34%4.76B | 3.65%4.43B | -4.95%4.15B | -9.62%4.22B | -12.39%4.48B | -12.39%4.48B |
Non current liabilities | ||||||||||
Long term provisions | 8.64%855M | 6.43%844M | -1.98%794M | 0.25%792M | 0.25%792M | -2.11%787M | 0.51%793M | 0.87%810M | -0.13%790M | -0.13%790M |
Long term debt and capital lease obligation | -14.26%12.78B | -14.34%12.77B | -14.48%12.77B | -0.35%14.88B | -0.35%14.88B | -0.41%14.9B | -0.27%14.91B | 1.47%14.94B | -3.72%14.93B | -3.72%14.93B |
-Long term debt | -14.26%12.78B | -14.34%12.77B | -14.48%12.77B | -0.35%14.88B | -0.35%14.88B | -0.41%14.9B | -0.27%14.91B | 1.47%14.94B | -3.72%14.93B | -3.72%14.93B |
Non current deferred liabilities | -6.47%260M | 0.82%245M | 5.00%231M | 50.23%326M | 50.23%326M | 11.65%278M | 38.86%243M | 340.00%220M | 325.49%217M | 325.49%217M |
Employee benefits | -5.81%308M | 1.52%334M | 1.21%334M | 1.21%335M | 1.21%335M | -18.25%327M | -19.16%329M | -20.29%330M | -21.38%331M | -21.38%331M |
Other non current liabilities | -7.36%1.56B | -1.21%1.71B | -3.38%1.69B | -5.06%1.71B | -5.06%1.71B | -6.96%1.68B | -5.04%1.73B | 10.49%1.75B | 25.09%1.8B | 25.09%1.8B |
Total non current liabilities | -12.34%15.76B | -11.67%15.9B | -12.32%15.82B | -0.15%18.04B | -0.15%18.04B | -1.36%17.98B | -0.76%18B | 2.70%18.04B | -0.77%18.07B | -0.77%18.07B |
Total liabilities | -4.96%21.3B | -3.43%21.4B | -4.61%21.24B | 1.14%22.8B | 1.14%22.8B | -0.41%22.41B | -1.57%22.16B | 0.12%22.26B | -3.32%22.55B | -3.32%22.55B |
Shareholders'equity | ||||||||||
Share capital | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M |
-common stock | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M | 0.00%8M |
Retained earnings | 716.97%2.69B | 513.04%2.22B | 396.82%1.96B | 76.09%-192M | 76.09%-192M | 51.82%-436M | 48.17%-537M | 38.55%-660M | 33.86%-803M | 33.86%-803M |
Paid-in capital | 0.64%4.85B | 0.83%4.84B | 0.67%4.81B | 1.17%4.83B | 1.17%4.83B | 0.99%4.82B | 0.93%4.8B | 0.19%4.77B | -2.03%4.78B | -2.03%4.78B |
Less: Treasury stock | 28.65%3.54B | 24.15%3.41B | 15.90%3.14B | 7.56%2.86B | 7.56%2.86B | 14.11%2.75B | 14.11%2.75B | 12.45%2.71B | 10.37%2.66B | 10.37%2.66B |
Gains losses not affecting retained earnings | 0.57%-175M | 0.56%-177M | 0.00%-179M | 0.00%-181M | 0.00%-181M | 23.14%-176M | 22.94%-178M | 23.18%-179M | 22.32%-181M | 22.32%-181M |
Total stockholders'equity | 161.89%3.83B | 158.75%3.48B | 180.05%3.45B | 40.81%1.61B | 40.81%1.61B | 18.54%1.46B | 23.55%1.34B | 16.76%1.23B | 11.09%1.14B | 11.09%1.14B |
Noncontrolling interests | 14.10%4.24B | 20.12%4.39B | 18.09%4.22B | 12.52%3.9B | 12.52%3.9B | 11.29%3.72B | 20.97%3.66B | 6.37%3.57B | 7.34%3.47B | 7.34%3.47B |
Total equity | 55.86%8.08B | 57.35%7.87B | 59.65%7.67B | 19.53%5.51B | 19.53%5.51B | 13.25%5.18B | 21.65%5B | 8.86%4.81B | 8.25%4.61B | 8.25%4.61B |
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