(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 | -9.97%3.86B | 29.96%3.84B | 8.59%4.06B | 8.22%3.82B | 8.22%3.82B | 56.22%4.28B | 43.36%2.95B | 27.93%3.74B | 37.45%3.53B | 37.45%3.53B |
-Cash and cash equivalents | -11.10%1.61B | 86.82%1.72B | 45.92%1.78B | 11.47%1.84B | 11.47%1.84B | 23.17%1.82B | 27.99%920.4M | -31.85%1.22B | 29.52%1.65B | 29.52%1.65B |
-Short-term investments | -9.14%2.24B | 4.20%2.12B | -9.47%2.28B | 5.37%1.98B | 5.37%1.98B | 94.63%2.47B | 51.61%2.03B | 122.24%2.52B | 45.30%1.88B | 45.30%1.88B |
Receivables | -14.94%2.84B | 38.00%2.94B | 65.15%3.4B | 76.25%3.17B | 76.25%3.17B | 61.72%3.33B | -12.64%2.13B | -11.47%2.06B | -13.98%1.8B | -13.98%1.8B |
-Accounts receivable | -18.95%2.7B | 28.40%2.74B | 45.56%3B | 74.94%2.07B | 74.94%2.07B | 61.72%3.33B | -12.64%2.13B | -11.47%2.06B | -33.19%1.18B | -33.19%1.18B |
-Loans receivable | ---- | ---- | ---- | 85.67%12.59M | 85.67%12.59M | ---- | ---- | ---- | --6.78M | --6.78M |
-Taxes receivable | --133.83M | --204.62M | --403.63M | 81.34%1.04B | 81.34%1.04B | ---- | ---- | ---- | 111.28%573.95M | 111.28%573.95M |
-Related party accounts receivable | ---- | ---- | ---- | -33.62%11.39M | -33.62%11.39M | ---- | ---- | ---- | -35.86%17.15M | -35.86%17.15M |
-Other receivables | ---- | ---- | ---- | 100.22%37.41M | 100.22%37.41M | ---- | ---- | ---- | -21.04%18.68M | -21.04%18.68M |
Inventory | -2.28%5.02B | 34.31%5.05B | 53.43%5.06B | 42.60%4.95B | 42.60%4.95B | 29.49%5.14B | -17.22%3.76B | -12.77%3.3B | -11.21%3.47B | -11.21%3.47B |
Prepaid assets | ---- | ---- | ---- | 52.96%70.66M | 52.96%70.66M | ---- | ---- | ---- | 29.60%46.2M | 29.60%46.2M |
Restricted cash | ---- | ---- | ---- | 10,330.00%3.13M | 10,330.00%3.13M | ---- | ---- | ---- | -48.28%30K | -48.28%30K |
Total current assets | -7.96%11.74B | 33.89%11.84B | 37.82%12.54B | 35.98%12.02B | 35.98%12.02B | 45.39%12.76B | -2.26%8.84B | 0.72%9.1B | 2.76%8.84B | 2.76%8.84B |
Non current assets | ||||||||||
Net PPE | 10.26%8.14B | 25.09%7.91B | 24.81%7.86B | 21.14%7.78B | 21.14%7.78B | 15.71%7.38B | -1.30%6.32B | -1.75%6.29B | -2.45%6.42B | -2.45%6.42B |
-Gross PPE | ---- | ---- | ---- | 13.78%16.22B | 13.78%16.22B | ---- | ---- | ---- | 1.46%14.26B | 1.46%14.26B |
-Accumulated depreciation | ---- | ---- | ---- | -7.74%-8.44B | -7.74%-8.44B | ---- | ---- | ---- | -4.92%-7.83B | -4.92%-7.83B |
Goodwill and other intangible assets | 3.22%1.06B | 8.42%1.05B | 7.06%1.02B | 8.90%853.07M | 8.90%853.07M | 10.99%1.03B | 5.74%968.12M | 5.91%957.35M | 4.52%783.38M | 4.52%783.38M |
-Goodwill | ---- | ---- | ---- | 0.00%662.31M | 0.00%662.31M | ---- | ---- | ---- | 0.00%662.31M | 0.00%662.31M |
-Other intangible assets | ---- | ---- | ---- | 57.56%190.76M | 57.56%190.76M | ---- | ---- | ---- | 38.82%121.07M | 38.82%121.07M |
Investments and advances | -29.82%544.19M | -49.28%528.49M | -44.21%559.21M | -21.04%728.2M | -21.04%728.2M | -11.45%775.47M | 7.46%1.04B | -1.04%1B | 12.65%922.29M | 12.65%922.29M |
Non current accounts receivable | 25.25%1.01B | 130.48%943.47M | 203.46%994.17M | 123.71%560.27M | 123.71%560.27M | 222.74%808.76M | 80.76%409.35M | 82.49%327.61M | 80.99%250.45M | 80.99%250.45M |
Related parties assets | ---- | ---- | ---- | -33.62%11.39M | -33.62%11.39M | ---- | ---- | ---- | -35.86%17.15M | -35.86%17.15M |
Non current deferred assets | -6.17%1.43B | 298.10%1.39B | 657.34%1.69B | 755.68%1.71B | 755.68%1.71B | 632.95%1.53B | 56.91%348.86M | 22.16%223.69M | 24.57%200.24M | 24.57%200.24M |
Non current prepaid assets | ---- | ---- | ---- | 390.00%334.37M | 390.00%334.37M | ---- | ---- | ---- | 72.08%68.24M | 72.08%68.24M |
Other non current assets | ---- | ---- | ---- | 10,406.92%185.34M | 10,406.92%185.34M | ---- | ---- | --1.76M | -8.17%1.76M | -8.17%1.76M |
Total non current assets | 5.81%12.19B | 30.01%11.82B | 37.71%12.13B | 40.54%12.16B | 40.54%12.16B | 33.30%11.52B | 4.02%9.09B | 1.40%8.81B | 1.84%8.65B | 1.84%8.65B |
Total assets | -1.43%23.94B | 31.93%23.66B | 37.77%24.67B | 38.23%24.18B | 38.23%24.18B | 39.39%24.29B | 0.82%17.94B | 1.05%17.91B | 2.30%17.49B | 2.30%17.49B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -10.80%2.12B | 59.92%2.29B | 53.26%2.32B | 66.42%2.73B | 66.42%2.73B | 103.80%2.37B | -11.86%1.43B | -8.84%1.51B | -29.23%1.64B | -29.23%1.64B |
-accounts payable | -9.43%1.99B | 70.21%2.25B | 61.78%2.19B | 88.00%2.23B | 88.00%2.23B | 96.15%2.2B | -15.50%1.32B | -4.60%1.36B | 5.47%1.19B | 5.47%1.19B |
-Total tax payable | -28.22%124.19M | -65.42%37.51M | -21.84%120.31M | -9.43%276.38M | -9.43%276.38M | 304.06%173M | 86.01%108.48M | -34.50%153.92M | -70.50%305.17M | -70.50%305.17M |
-Dividends payable | ---- | ---- | ---- | --51.25M | --51.25M | ---- | ---- | ---- | --0 | --0 |
-Other payable | ---- | ---- | ---- | 15.83%174.19M | 15.83%174.19M | ---- | ---- | ---- | -6.77%150.38M | -6.77%150.38M |
Current provisions | --814M | --783M | ---- | 121.98%7.33M | 121.98%7.33M | ---- | ---- | ---- | -8.50%3.3M | -8.50%3.3M |
Current debt and capital lease obligation | -37.42%640.17M | 89.23%802.24M | 142.34%969.23M | 81.08%992.63M | 81.08%992.63M | 73.13%1.02B | -29.02%423.95M | -46.96%399.95M | -36.77%548.18M | -36.77%548.18M |
-Current debt | -39.26%589.86M | 99.08%752.2M | 162.27%919.18M | --24.46M | --24.46M | 78.36%971.16M | -31.40%377.83M | -50.51%350.48M | ---- | ---- |
-Current capital lease obligation | -2.93%50.31M | 8.52%50.04M | 1.17%50.05M | 6.44%52.17M | 6.44%52.17M | 11.74%51.83M | -0.84%46.11M | 7.87%49.47M | 10.47%49.02M | 10.47%49.02M |
Other current liabilities | -15.08%452.03M | 23.99%451.67M | 34.02%491.48M | 208.14%66.07M | 208.14%66.07M | 60.70%532.29M | -0.00%364.27M | -10.64%366.71M | 4.69%21.44M | 4.69%21.44M |
Current liabilities | 2.41%4.02B | 94.92%4.32B | 65.80%3.78B | 71.44%3.8B | 71.44%3.8B | 88.27%3.93B | -14.15%2.22B | -19.29%2.28B | -31.02%2.22B | -31.02%2.22B |
Non current liabilities | ||||||||||
Long term provisions | -31.02%627.21M | 649.95%636.64M | 893.19%806.42M | 690.10%944.38M | 690.10%944.38M | 1,036.06%909.2M | 0.64%84.89M | -12.82%81.2M | 3.58%119.53M | 3.58%119.53M |
Long term debt and capital lease obligation | 26.73%1.76B | 102.94%1.41B | 90.96%1.36B | 92.97%1.39B | 92.97%1.39B | 89.46%1.39B | -7.07%693.95M | -17.82%713.06M | -17.08%722.84M | -17.08%722.84M |
-Long term debt | 33.81%1.6B | 139.37%1.23B | 121.93%1.18B | 126.39%1.21B | 126.39%1.21B | 122.87%1.19B | -4.45%514.52M | -18.99%529.86M | -18.85%532.7M | -18.85%532.7M |
-Long term capital lease obligation | -15.84%167.12M | -1.52%176.7M | 1.40%185.77M | -0.64%188.91M | -0.64%188.91M | -0.34%198.58M | -13.87%179.43M | -14.27%183.2M | -11.67%190.13M | -11.67%190.13M |
Non current deferred liabilities | 313.74%105.57M | 18.54%29.96M | 98.40%23.07M | 4.96%170.82M | 4.96%170.82M | -87.48%25.52M | -80.31%25.27M | -93.62%11.63M | -12.61%162.74M | -12.61%162.74M |
Employee benefits | ---- | ---- | ---- | 56.76%766.65M | 56.76%766.65M | ---- | ---- | ---- | 5.01%489.05M | 5.01%489.05M |
Derivative product liabilities | ---- | ---- | ---- | --249.26M | --249.26M | ---- | ---- | ---- | --0 | --0 |
Other non current liabilities | -5.74%1.09B | 82.75%1.1B | 100.06%1.14B | 158.79%28.63M | 158.79%28.63M | 114.85%1.15B | 11.43%603.19M | 6.40%569.57M | 22.13%11.06M | 22.13%11.06M |
Total non current liabilities | 2.83%3.59B | 125.98%3.18B | 142.40%3.34B | 136.78%3.57B | 136.78%3.57B | 124.32%3.49B | -6.21%1.41B | -18.02%1.38B | -8.66%1.51B | -8.66%1.51B |
Total liabilities | 2.61%7.61B | 106.98%7.51B | 94.66%7.11B | 97.88%7.37B | 97.88%7.37B | 103.67%7.42B | -11.23%3.63B | -18.82%3.65B | -23.44%3.72B | -23.44%3.72B |
Shareholders'equity | ||||||||||
Share capital | 0.00%2B | 0.00%2B | 0.00%2B | 0.00%2B | 0.00%2B | --2B | 0.00%2B | 0.00%2B | 0.00%2B | 0.00%2B |
-common stock | 0.00%2B | 0.00%2B | 0.00%2B | 0.00%2B | 0.00%2B | --2B | 0.00%2B | 0.00%2B | 0.00%2B | 0.00%2B |
Retained earnings | -4.15%13.14B | -9.27%13.11B | 0.66%14.27B | 0.77%13.91B | 0.77%13.91B | --13.71B | 4.82%14.45B | 6.27%14.18B | 9.85%13.8B | 9.85%13.8B |
Paid-in capital | 0.00%-2.32B | 0.00%-2.32B | 0.00%-2.32B | 0.00%-2.32B | 0.00%-2.32B | ---2.32B | 0.00%-2.32B | 0.00%-2.32B | 0.00%-2.32B | 0.00%-2.32B |
Less: Treasury stock | 0.00%150M | 0.00%150M | 0.00%150M | 0.00%150M | 0.00%150M | --150M | 0.00%150M | 0.00%150M | 0.00%150M | 0.00%150M |
Gains losses not affecting retained earnings | 9.28%-709.97M | 53.06%-737.72M | 48.48%-749.59M | 31.81%-998.62M | 31.81%-998.62M | ---782.62M | -3.53%-1.57B | -1.54%-1.45B | 4.78%-1.46B | 4.78%-1.46B |
Other equity interest | 0.00%-23.3M | 0.00%-23.3M | 0.00%-23.3M | 0.00%-23.3M | 0.00%-23.3M | ---23.3M | 0.00%-23.3M | 0.00%-23.3M | 0.00%-23.3M | 0.00%-23.3M |
Total stockholders'equity | -3.99%11.94B | -4.08%11.88B | 6.53%13.03B | 4.83%12.42B | 4.83%12.42B | 4.51%12.44B | 5.18%12.39B | 7.13%12.23B | 12.44%11.85B | 12.44%11.85B |
Noncontrolling interests | -1.00%4.39B | 122.27%4.27B | 123.84%4.53B | 128.53%4.39B | 128.53%4.39B | 135.72%4.43B | -0.26%1.92B | 12.13%2.02B | 13.08%1.92B | 13.08%1.92B |
Total equity | -3.20%16.33B | 12.90%16.16B | 23.18%17.56B | 22.10%16.81B | 22.10%16.81B | 22.40%16.87B | 4.42%14.31B | 7.81%14.25B | 12.53%13.77B | 12.53%13.77B |
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 |
No Data
No Data