(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 | 126.36%1.58B | -9.31%731M | 49.39%1.35B | -33.83%800M | -33.83%800M | -45.55%698M | -31.40%806M | -37.08%901M | -15.28%1.21B | -15.28%1.21B |
-Cash and cash equivalents | 126.36%1.58B | -9.31%731M | 49.39%1.35B | -33.83%800M | -33.83%800M | -45.55%698M | -31.40%806M | -37.08%901M | -15.28%1.21B | -15.28%1.21B |
Receivables | 14.40%1.6B | 12.55%1.58B | 13.02%1.47B | 12.06%1.49B | 12.06%1.49B | 9.23%1.4B | 8.77%1.4B | 23.15%1.3B | 24.25%1.33B | 24.25%1.33B |
-Accounts receivable | 14.40%1.6B | 12.55%1.58B | 13.02%1.47B | 12.06%1.49B | 12.06%1.49B | 9.23%1.4B | 8.77%1.4B | 23.15%1.3B | 24.25%1.33B | 24.25%1.33B |
Prepaid assets | 21.66%191M | 13.70%166M | 22.15%193M | 24.76%131M | 24.76%131M | 12.95%157M | 14.06%146M | -4.24%158M | 17.98%105M | 17.98%105M |
Restricted cash | -7.41%75M | -7.79%71M | -3.90%74M | -2.60%75M | -2.60%75M | 1.25%81M | -2.53%77M | -1.28%77M | -9.41%77M | -9.41%77M |
Other current assets | -14.47%130M | -4.03%143M | -18.90%103M | -20.39%121M | -20.39%121M | -22.84%152M | -11.83%149M | -3.79%127M | -24.75%152M | -24.75%152M |
Total current assets | 43.84%3.57B | 4.22%2.69B | 24.29%3.18B | -8.92%2.61B | -8.92%2.61B | -16.53%2.48B | -9.15%2.58B | -10.49%2.56B | -0.03%2.87B | -0.03%2.87B |
Non current assets | ||||||||||
Net PPE | 6.84%1.02B | 2.38%988M | 2.43%971M | 6.16%1B | 6.16%1B | 8.20%950M | 9.53%965M | -0.11%948M | -5.71%942M | -5.71%942M |
-Gross PPE | 6.84%1.02B | 2.38%988M | 2.43%971M | 6.22%1.52B | 6.22%1.52B | 8.20%950M | 9.53%965M | -0.11%948M | -4.85%1.43B | -4.85%1.43B |
-Accumulated depreciation | ---- | ---- | ---- | -6.34%-520M | -6.34%-520M | ---- | ---- | ---- | 3.17%-489M | 3.17%-489M |
Goodwill and other intangible assets | 4.18%11.48B | 3.74%11.42B | 1.20%11.14B | 1.97%11.14B | 1.97%11.14B | 1.67%11.02B | 0.87%11.01B | 1.02%11B | 0.13%10.92B | 0.13%10.92B |
-Goodwill | 0.64%5.07B | -0.12%5.04B | 0.06%5.04B | 0.40%5.05B | 0.40%5.05B | 0.86%5.03B | 0.36%5.05B | -0.40%5.04B | -0.77%5.03B | -0.77%5.03B |
-Other intangible assets | 7.17%6.41B | 7.01%6.38B | 2.16%6.09B | 3.31%6.08B | 3.31%6.08B | 2.36%5.98B | 1.31%5.96B | 2.25%5.96B | 0.91%5.89B | 0.91%5.89B |
Non current deferred assets | -31.37%140M | -31.37%140M | -31.37%140M | -31.37%140M | -31.37%140M | -4.23%204M | -4.23%204M | -4.23%204M | -4.23%204M | -4.23%204M |
Other non current assets | -11.38%483M | -7.46%496M | 1.62%503M | -11.11%512M | -11.11%512M | -9.92%545M | 0.94%536M | -9.01%495M | 27.43%576M | 27.43%576M |
Total non current assets | 3.15%13.12B | 2.60%13.05B | 0.78%12.75B | 1.15%12.79B | 1.15%12.79B | 1.47%12.72B | 1.40%12.72B | 0.41%12.65B | 0.57%12.64B | 0.57%12.64B |
Total assets | 9.80%16.69B | 2.88%15.74B | 4.74%15.93B | -0.72%15.4B | -0.72%15.4B | -1.99%15.2B | -0.55%15.3B | -1.60%15.21B | 0.46%15.51B | 0.46%15.51B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | ---- | ---- | ---- | 24.18%457M | 24.18%457M | ---- | ---- | ---- | 34.31%368M | 34.31%368M |
-accounts payable | ---- | ---- | ---- | 24.18%457M | 24.18%457M | ---- | ---- | ---- | 34.31%368M | 34.31%368M |
Current provisions | ---- | ---- | ---- | 15.12%99M | 15.12%99M | ---- | ---- | ---- | 2.38%86M | 2.38%86M |
Current debt and capital lease obligation | 1,354.05%538M | 1,440.00%539M | 8.57%38M | 2.65%155M | 2.65%155M | -5.13%37M | -14.63%35M | -22.22%35M | -22.16%151M | -22.16%151M |
-Current debt | ---- | 1,440.00%539M | --38M | 0.00%39M | 0.00%39M | ---- | --35M | ---- | --39M | --39M |
-Current capital lease obligation | 1,354.05%538M | ---- | ---- | 3.57%116M | 3.57%116M | -5.13%37M | ---- | -22.22%35M | -42.27%112M | -42.27%112M |
Current deferred liabilities | 18.04%543M | 8.91%501M | 15.54%513M | 15.94%502M | 15.94%502M | 72.93%460M | 76.92%460M | 63.84%444M | 23.71%433M | 23.71%433M |
Other current liabilities | 12.46%1.34B | 2.17%1.27B | 6.71%1.29B | 7.76%1.92B | 7.76%1.92B | -10.81%1.19B | -0.08%1.25B | 3.61%1.21B | 10.98%1.78B | 10.98%1.78B |
Current liabilities | 26.12%4.49B | 23.03%4.23B | 11.33%3.77B | 10.38%3.72B | 10.38%3.72B | 5.82%3.56B | 7.51%3.44B | 9.89%3.39B | 11.69%3.37B | 11.69%3.37B |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | ---- | 5.48%154M | 5.48%154M | ---- | ---- | ---- | -3.31%146M | -3.31%146M |
Long term debt and capital lease obligation | 20.43%11.42B | 9.27%10.42B | 14.40%10.91B | 4.45%9.97B | 4.45%9.97B | 0.08%9.49B | 0.85%9.54B | -0.06%9.54B | -0.44%9.54B | -0.44%9.54B |
-Long term debt | 28.60%11.04B | 10.78%9.63B | 18.05%10.14B | 5.16%9.16B | 5.16%9.16B | 0.03%8.58B | 1.41%8.7B | 0.09%8.59B | 1.75%8.71B | 1.75%8.71B |
-Long term capital lease obligation | -57.02%389M | -6.32%786M | -18.59%775M | -2.88%808M | -2.88%808M | 0.56%905M | -4.66%839M | -1.45%952M | -18.75%832M | -18.75%832M |
Non current deferred liabilities | -11.42%1.6B | -9.35%1.57B | -10.66%1.53B | -10.65%1.62B | -10.65%1.62B | 10.07%1.8B | 9.48%1.73B | 9.07%1.71B | 6.15%1.81B | 6.15%1.81B |
Employee benefits | ---- | ---- | ---- | -15.00%34M | -15.00%34M | ---- | ---- | ---- | 60.00%40M | 60.00%40M |
Other non current liabilities | 24.93%2.63B | 28.84%2.6B | 27.64%2.54B | 19.10%1.61B | 19.10%1.61B | 8.35%2.1B | 4.07%2.02B | 1.38%1.99B | -2.88%1.35B | -2.88%1.35B |
Total non current liabilities | 16.85%15.65B | 9.82%14.59B | 13.16%14.98B | 5.95%14.03B | 5.95%14.03B | 2.57%13.39B | 2.38%13.29B | 1.25%13.23B | -0.02%13.24B | -0.02%13.24B |
Total liabilities | 18.79%20.14B | 12.53%18.82B | 12.78%18.75B | 6.85%17.75B | 6.85%17.75B | 3.23%16.95B | 3.39%16.72B | 2.90%16.62B | 2.15%16.61B | 2.15%16.61B |
Shareholders'equity | ||||||||||
Share capital | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M |
-common stock | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M |
Retained earnings | 23.77%-3.29B | 22.71%-3.6B | 20.78%-3.98B | 18.94%-4.21B | 18.94%-4.21B | 21.20%-4.32B | 19.52%-4.65B | 17.76%-5.03B | 17.91%-5.19B | 17.91%-5.19B |
Paid-in capital | 1.35%11.07B | 1.31%11.02B | 1.29%10.95B | 1.26%10.97B | 1.26%10.97B | 1.24%10.93B | 1.17%10.88B | 1.06%10.82B | 1.04%10.83B | 1.04%10.83B |
Less: Treasury stock | 37.49%10.51B | 40.61%9.78B | 39.62%9.06B | 38.96%8.39B | 38.96%8.39B | 37.91%7.65B | 37.80%6.96B | 41.90%6.49B | 35.94%6.04B | 35.94%6.04B |
Gains losses not affecting retained earnings | -1.79%-741M | -8.53%-763M | -3.45%-749M | -3.54%-731M | -3.54%-731M | -6.28%-728M | 1.54%-703M | -0.56%-724M | 9.37%-706M | 9.37%-706M |
Total stockholders'equity | -96.82%-3.47B | -117.75%-3.12B | -99.51%-2.83B | -114.16%-2.36B | -114.16%-2.36B | -93.10%-1.76B | -81.37%-1.43B | -103.44%-1.42B | -34.23%-1.1B | -34.23%-1.1B |
Noncontrolling interests | 300.00%40M | 375.00%38M | 128.57%16M | 225.00%13M | 225.00%13M | 1,100.00%10M | --8M | 600.00%7M | 100.00%4M | 100.00%4M |
Total equity | -96.81%-3.45B | -116.30%-3.08B | -99.36%-2.82B | -113.75%-2.35B | -113.75%-2.35B | -91.79%-1.75B | -80.35%-1.42B | -102.73%-1.41B | -34.07%-1.1B | -34.07%-1.1B |
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