(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 | -79.78%127M | -93.95%48M | 174.18%584M | 288.24%330M | 288.24%330M | 715.58%628M | 1,018.31%794M | 184.00%213M | -26.72%85M | -26.72%85M |
-Cash and cash equivalents | -79.78%127M | -93.95%48M | 174.18%584M | 288.24%330M | 288.24%330M | 715.58%628M | 1,018.31%794M | 184.00%213M | -26.72%85M | -26.72%85M |
Receivables | 2.12%770M | -1.32%747M | -5.41%665M | 0.55%727M | 0.55%727M | 19.49%754M | 13.49%757M | 35.19%703M | 38.24%723M | 38.24%723M |
-Accounts receivable | 18.59%453M | 11.65%393M | 1.57%323M | 1.50%339M | 1.50%339M | 6.70%382M | -8.09%352M | 19.55%318M | 23.25%334M | 23.25%334M |
-Taxes receivable | -87.04%7M | -77.03%17M | -72.92%26M | -24.56%86M | -24.56%86M | --54M | --74M | --96M | 2,750.00%114M | 2,750.00%114M |
Inventory | -5.41%105M | 1.83%111M | 11.65%115M | 14.29%112M | 14.29%112M | 19.35%111M | 28.24%109M | 45.07%103M | 71.93%98M | 71.93%98M |
Restricted cash | 21.21%40M | 66.67%50M | 44.83%42M | 6.25%34M | 6.25%34M | 22.22%33M | 15.38%30M | 38.10%29M | 60.00%32M | 60.00%32M |
Other current assets | -29.86%195M | -30.10%209M | -37.59%181M | -40.38%186M | -40.38%186M | 47.09%278M | 76.92%299M | 74.70%290M | 101.29%312M | 101.29%312M |
Total current assets | -31.43%1.24B | -41.43%1.17B | 18.61%1.59B | 11.12%1.39B | 11.12%1.39B | 77.38%1.8B | 95.38%1.99B | 56.86%1.34B | -19.56%1.25B | -19.56%1.25B |
Non current assets | ||||||||||
Net PPE | 9.37%27.1B | 9.69%26.62B | 10.11%26.11B | 9.52%25.52B | 9.52%25.52B | 9.01%24.77B | 9.36%24.27B | 10.36%23.72B | 10.05%23.31B | 10.05%23.31B |
-Gross PPE | 8.09%34.03B | 8.27%33.45B | 8.49%32.87B | 8.24%32.28B | 8.24%32.28B | 8.00%31.48B | 7.95%30.9B | 8.70%30.3B | 8.41%29.82B | 8.41%29.82B |
-Accumulated depreciation | -3.34%-6.93B | -3.09%-6.83B | -2.66%-6.76B | -3.65%-6.75B | -3.65%-6.75B | -4.40%-6.71B | -3.08%-6.63B | -3.12%-6.58B | -2.91%-6.51B | -2.91%-6.51B |
Goodwill and other intangible assets | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.35%1.14B | 0.35%1.14B | 0.35%1.14B |
-Goodwill | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.00%1.14B | 0.35%1.14B | 0.35%1.14B | 0.35%1.14B |
Long-term notes receivables | 10.42%795M | 10.42%795M | 10.42%795M | 0.00%720M | 0.00%720M | 0.00%720M | 0.00%720M | 0.00%720M | 0.00%720M | 0.00%720M |
Other non current assets | 18.34%400M | -0.28%352M | -9.56%331M | 9.76%416M | 9.76%416M | 42.62%338M | 47.08%353M | 51.87%366M | 56.61%379M | 56.61%379M |
Total non current assets | 9.06%30.55B | 9.24%30.05B | 9.47%29.5B | 8.94%28.91B | 8.94%28.91B | 7.30%28.01B | 7.63%27.51B | 8.48%26.95B | 8.22%26.54B | 8.22%26.54B |
Total assets | 6.61%31.79B | 5.83%31.22B | 9.90%31.09B | 9.04%30.3B | 9.04%30.3B | 9.92%29.82B | 11.00%29.5B | 10.09%28.29B | 6.57%27.79B | 6.57%27.79B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 39.68%433M | 3.86%323M | 19.85%320M | 19.14%361M | 19.14%361M | 7.27%310M | 39.46%311M | -41.96%267M | -26.28%303M | -26.28%303M |
-accounts payable | 13.60%259M | -12.60%215M | 19.69%231M | 15.75%294M | 15.75%294M | 3.64%228M | 25.51%246M | 10.29%193M | 8.09%254M | 8.09%254M |
-Total tax payable | 112.20%174M | 66.15%108M | 20.27%89M | 36.73%67M | 36.73%67M | 18.84%82M | 140.74%65M | -74.04%74M | -72.16%49M | -72.16%49M |
Current accrued expenses | -2.06%714M | 8.11%720M | 13.63%767M | 10.92%884M | 10.92%884M | 0.41%729M | -2.92%666M | 5.47%675M | 1.01%797M | 1.01%797M |
Current debt and capital lease obligation | 62.60%800M | -0.69%575M | -23.38%557M | -55.08%654M | -55.08%654M | -45.27%492M | -3.18%579M | 92.33%727M | 127.15%1.46B | 127.15%1.46B |
-Current debt | 62.60%800M | -0.69%575M | -23.38%557M | -55.08%654M | -55.08%654M | -45.27%492M | -3.18%579M | 92.33%727M | 127.15%1.46B | 127.15%1.46B |
Other current liabilities | -12.74%185M | -0.48%207M | -4.48%213M | -1.18%252M | -1.18%252M | -1.85%212M | -5.88%208M | 31.18%223M | -15.00%255M | -15.00%255M |
Current liabilities | 22.32%2.13B | 3.46%1.83B | -1.85%1.86B | -23.48%2.15B | -23.48%2.15B | -18.17%1.74B | 2.08%1.76B | 14.81%1.89B | 31.29%2.81B | 31.29%2.81B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 7.26%12.63B | 8.17%12.63B | 19.79%12.64B | 7.20%11.79B | 7.20%11.79B | 6.84%11.77B | 5.18%11.68B | 1.25%10.56B | 5.52%11B | 5.52%11B |
-Long term debt | 7.28%12.55B | 8.15%12.55B | 19.85%12.57B | 7.22%11.72B | 7.22%11.72B | 6.93%11.7B | 5.30%11.61B | 1.33%10.49B | 5.66%10.93B | 5.66%10.93B |
-Long term capital lease obligation | 4.05%77M | 11.43%78M | 11.43%78M | 4.29%73M | 4.29%73M | -5.13%74M | -11.39%70M | -10.26%70M | -12.50%70M | -12.50%70M |
Non current deferred liabilities | 8.08%3.21B | 9.61%3.16B | 10.88%3.11B | 11.48%3.07B | 11.48%3.07B | 10.98%2.97B | 5.80%2.88B | 4.59%2.8B | 1.77%2.75B | 1.77%2.75B |
Employee benefits | 20.90%243M | 20.10%251M | 19.07%256M | 11.49%262M | 11.49%262M | -19.60%201M | -20.23%209M | -22.10%215M | -17.54%235M | -17.54%235M |
Preferred securities outside stock equity | 0.00%3M | 50.00%3M | 50.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | -33.33%2M | -33.33%2M | 0.00%3M | 0.00%3M |
Other non current liabilities | 3.20%1.81B | 1.32%1.76B | 2.76%1.75B | 2.40%1.75B | 2.40%1.75B | 4.60%1.75B | 5.15%1.74B | 4.86%1.7B | 5.18%1.71B | 5.18%1.71B |
Total non current liabilities | 6.15%19.3B | 6.69%19.24B | 14.10%19.22B | 6.17%18.35B | 6.17%18.35B | 5.45%18.18B | 4.37%18.03B | 1.57%16.85B | 3.89%17.28B | 3.89%17.28B |
Total liabilities | 7.56%21.43B | 6.41%21.06B | 12.49%21.08B | 2.03%20.5B | 2.03%20.5B | 2.86%19.92B | 4.16%19.8B | 2.77%18.74B | 7.01%20.09B | 7.01%20.09B |
Shareholders'equity | ||||||||||
Share capital | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M |
-common stock | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M |
Retained earnings | 23.13%2.17B | 24.75%1.97B | 28.32%1.84B | 30.94%1.66B | 30.94%1.66B | 29.80%1.76B | 33.78%1.58B | 32.69%1.44B | 36.97%1.27B | 36.97%1.27B |
Paid-in capital | 0.55%8.59B | 0.57%8.58B | 0.49%8.56B | 25.29%8.55B | 25.29%8.55B | 25.36%8.54B | 25.35%8.53B | 25.35%8.52B | 0.63%6.82B | 0.63%6.82B |
Less: Treasury stock | 1.03%392M | 1.03%392M | 1.03%392M | 2.92%388M | 2.92%388M | 2.92%388M | 2.92%388M | 2.92%388M | 3.29%377M | 3.29%377M |
Gains losses not affecting retained earnings | 63.64%-8M | 68.18%-7M | 65.22%-8M | -13.04%-26M | -13.04%-26M | 43.59%-22M | 45.00%-22M | 47.73%-23M | 48.89%-23M | 48.89%-23M |
Total stockholders'equity | 4.70%10.36B | 4.65%10.15B | 4.82%10.01B | 27.35%9.8B | 27.35%9.8B | 27.57%9.9B | 28.15%9.7B | 27.98%9.55B | 5.41%7.69B | 5.41%7.69B |
Total equity | 4.70%10.36B | 4.65%10.15B | 4.82%10.01B | 27.35%9.8B | 27.35%9.8B | 27.57%9.9B | 28.15%9.7B | 27.98%9.55B | 5.41%7.69B | 5.41%7.69B |
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 | -- | -- | -- | -- | -- | -- |
No Data