(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 | 14.98%1.38B | -9.81%1.06B | 29.75%1.45B | -1.08%1.6B | -1.08%1.6B | -17.95%1.2B | -10.01%1.18B | -43.76%1.12B | -23.54%1.61B | -23.54%1.61B |
-Cash and cash equivalents | 14.98%1.38B | -9.81%1.06B | 29.75%1.45B | -1.08%1.6B | -1.08%1.6B | -17.95%1.2B | -10.01%1.18B | -43.76%1.12B | -23.54%1.61B | -23.54%1.61B |
Receivables | 10.37%1.34B | 6.69%1.3B | 0.13%1.25B | 10.00%1.23B | 10.00%1.23B | 17.80%1.22B | 19.76%1.22B | 22.66%1.24B | 18.28%1.12B | 18.28%1.12B |
-Accounts receivable | 10.37%1.34B | 6.69%1.3B | 0.13%1.25B | 10.00%1.23B | 10.00%1.23B | 17.80%1.22B | 19.76%1.22B | 22.66%1.24B | 18.28%1.12B | 18.28%1.12B |
Inventory | 7.35%1.16B | 5.33%1.16B | -6.31%1.05B | -2.37%1B | -2.37%1B | 6.95%1.08B | 8.66%1.1B | 17.56%1.12B | 20.04%1.03B | 20.04%1.03B |
Other current assets | 30.69%309.6M | 40.17%319.3M | 37.77%257.5M | 6.14%219.6M | 6.14%219.6M | -1.50%236.9M | 11.34%227.8M | -14.07%186.9M | 10.70%206.9M | 10.70%206.9M |
Total current assets | 12.26%4.19B | 3.12%3.84B | 9.11%4.01B | 2.09%4.05B | 2.09%4.05B | -0.30%3.73B | 4.84%3.73B | -12.27%3.67B | -3.59%3.97B | -3.59%3.97B |
Non current assets | ||||||||||
Net PPE | 24.39%853.1M | 28.54%830M | 14.40%742.2M | 13.93%711.4M | 13.93%711.4M | 16.69%685.8M | 6.15%645.7M | 2.14%648.8M | -3.73%624.4M | -3.73%624.4M |
-Gross PPE | 22.62%1.42B | 22.93%1.37B | 15.47%1.26B | 16.36%1.21B | 16.36%1.21B | 18.87%1.16B | 11.82%1.11B | 7.97%1.09B | 3.53%1.04B | 3.53%1.04B |
-Accumulated depreciation | -20.03%-567.4M | -15.13%-535M | -17.04%-518.5M | -19.98%-500.8M | -19.98%-500.8M | -22.18%-472.7M | -20.80%-464.7M | -17.82%-443M | -16.69%-417.4M | -16.69%-417.4M |
Goodwill and other intangible assets | 24.49%12.65B | 25.86%12.7B | 0.74%10.2B | 5.99%10.22B | 5.99%10.22B | 9.01%10.16B | 5.63%10.09B | 3.34%10.13B | -2.54%9.64B | -2.54%9.64B |
-Goodwill | 26.45%8.21B | 27.85%8.22B | 3.51%6.61B | 9.00%6.61B | 9.00%6.61B | 12.11%6.49B | 9.45%6.43B | 6.76%6.39B | 1.38%6.06B | 1.38%6.06B |
-Other intangible assets | 21.04%4.45B | 22.36%4.48B | -4.00%3.59B | 0.91%3.61B | 0.91%3.61B | 3.94%3.67B | -0.47%3.66B | -2.02%3.74B | -8.54%3.58B | -8.54%3.58B |
Non current deferred assets | 35.87%30.3M | 25.96%29.6M | 39.15%32.7M | 41.26%31.5M | 41.26%31.5M | 29.65%22.3M | 28.42%23.5M | 21.13%23.5M | -20.36%22.3M | -20.36%22.3M |
Other non current assets | -12.75%479.6M | -19.25%440.4M | 4.28%547.8M | 7.92%549.4M | 7.92%549.4M | -0.65%549.7M | 11.12%545.4M | 12.60%525.3M | 8.62%509.1M | 8.62%509.1M |
Total non current assets | 22.72%14.02B | 23.83%14B | 1.76%11.52B | 6.62%11.51B | 6.62%11.51B | 8.97%11.42B | 5.95%11.3B | 3.70%11.32B | -2.18%10.8B | -2.18%10.8B |
Total assets | 20.14%18.21B | 18.70%17.84B | 3.56%15.53B | 5.40%15.56B | 5.40%15.56B | 6.53%15.15B | 5.68%15.03B | -0.73%15B | -2.56%14.77B | -2.56%14.77B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 5.06%795.4M | 6.51%806.5M | -5.16%769.6M | 4.47%879.6M | 4.47%879.6M | 3.32%757.1M | 2.03%757.2M | 9.43%811.5M | 18.24%842M | 18.24%842M |
-accounts payable | 12.17%743.8M | 11.85%748.5M | -5.05%694M | 2.89%801.2M | 2.89%801.2M | -5.12%663.1M | -4.52%669.2M | 4.21%730.9M | 16.14%778.7M | 16.14%778.7M |
-Total tax payable | -45.11%51.6M | -34.09%58M | -6.20%75.6M | 23.85%78.4M | 23.85%78.4M | 177.29%94M | 113.59%88M | 100.50%80.6M | 52.16%63.3M | 52.16%63.3M |
Current accrued expenses | 20.86%568.3M | 27.08%566.9M | 14.69%515.2M | 21.45%528.8M | 21.45%528.8M | 17.11%470.2M | 25.38%446.1M | 30.35%449.2M | 6.09%435.4M | 6.09%435.4M |
Current provisions | 121.74%20.4M | 48.57%15.6M | 53.73%20.6M | 4.03%15.5M | 4.03%15.5M | -48.02%9.2M | -41.67%10.5M | -20.71%13.4M | 21.14%14.9M | 21.14%14.9M |
Current debt and capital lease obligation | -21.88%58.2M | -27.43%51.6M | -1.86%73.8M | -5.12%72.2M | -5.12%72.2M | 4.49%74.5M | 1.14%71.1M | -0.13%75.2M | 3.26%76.1M | 3.26%76.1M |
-Current debt | -91.45%2.9M | -85.62%4.5M | -7.67%31.3M | -16.16%30.6M | -16.16%30.6M | 3.35%33.9M | -0.95%31.3M | -15.46%33.9M | -5.93%36.5M | -5.93%36.5M |
-Current capital lease obligation | 36.21%55.3M | 18.34%47.1M | 2.91%42.5M | 5.05%41.6M | 5.05%41.6M | 5.45%40.6M | 2.84%39.8M | 17.33%41.3M | 13.47%39.6M | 13.47%39.6M |
Current deferred liabilities | -3.03%333.3M | -4.48%324M | -1.54%345.4M | 8.38%331.2M | 8.38%331.2M | 14.68%343.7M | 25.63%339.2M | 32.28%350.8M | 26.23%305.6M | 26.23%305.6M |
Current liabilities | 7.31%1.78B | 8.65%1.76B | 1.44%1.72B | 9.16%1.83B | 9.16%1.83B | 8.65%1.65B | 10.88%1.62B | 16.96%1.7B | 14.06%1.67B | 14.06%1.67B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 77.18%4.78B | 76.06%4.75B | -0.80%2.69B | -0.85%2.69B | -0.85%2.69B | -0.76%2.7B | -1.00%2.7B | -19.75%2.71B | -20.16%2.72B | -20.16%2.72B |
-Long term debt | 77.18%4.78B | 76.06%4.75B | -0.80%2.69B | -0.85%2.69B | -0.85%2.69B | -0.76%2.7B | -1.00%2.7B | -19.75%2.71B | -20.16%2.72B | -20.16%2.72B |
Non current deferred liabilities | 27.39%802.7M | 26.33%838.2M | -7.81%624.2M | 0.33%612.6M | 0.33%612.6M | -6.40%630.1M | -2.18%663.5M | -4.36%677.1M | -13.83%610.6M | -13.83%610.6M |
Employee benefits | 5.59%153.1M | 3.00%150.9M | 2.47%149.5M | 1.90%150M | 1.90%150M | -18.59%145M | -20.60%146.5M | -22.97%145.9M | -24.55%147.2M | -24.55%147.2M |
Other non current liabilities | -11.60%358.1M | -25.48%309.7M | 11.17%424M | 20.26%433.9M | 20.26%433.9M | 28.12%405.1M | 28.23%415.6M | 21.12%381.4M | 16.35%360.8M | 16.35%360.8M |
Total non current liabilities | 57.14%6.1B | 54.17%6.05B | -0.73%3.88B | 1.43%3.89B | 1.43%3.89B | -0.21%3.88B | 0.29%3.92B | -14.71%3.91B | -16.92%3.83B | -16.92%3.83B |
Total liabilities | 42.24%7.87B | 40.84%7.81B | -0.07%5.61B | 3.78%5.72B | 3.78%5.72B | 2.28%5.53B | 3.18%5.55B | -7.09%5.61B | -9.45%5.51B | -9.45%5.51B |
Shareholders'equity | ||||||||||
Share capital | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M |
-common stock | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M | 0.00%4.3M |
Retained earnings | 54.65%2.28B | 62.18%2.07B | 71.33%1.89B | 78.48%1.7B | 78.48%1.7B | 98.96%1.48B | 110.93%1.28B | 132.84%1.1B | 151.16%950.9M | 151.16%950.9M |
Paid-in capital | 0.92%9.61B | 0.89%9.6B | 0.80%9.57B | 0.78%9.55B | 0.78%9.55B | 0.68%9.53B | 0.56%9.51B | 0.65%9.49B | 0.72%9.48B | 0.72%9.48B |
Less: Treasury stock | 28.80%1.43B | 23.18%1.37B | 23.57%1.31B | 26.04%1.24B | 26.04%1.24B | 12.97%1.11B | 11.42%1.11B | 24.95%1.06B | 31.55%984.5M | 31.55%984.5M |
Gains losses not affecting retained earnings | 40.84%-202.1M | -29.22%-340.1M | -33.66%-302.6M | 9.57%-227.6M | 9.57%-227.6M | 27.93%-341.6M | 9.55%-263.2M | -216.64%-226.4M | -505.05%-251.7M | -505.05%-251.7M |
Total stockholders'equity | 7.47%10.27B | 5.77%9.96B | 5.77%9.86B | 6.39%9.78B | 6.39%9.78B | 9.18%9.55B | 7.27%9.41B | 3.62%9.32B | 2.16%9.2B | 2.16%9.2B |
Noncontrolling interests | 1.22%66.6M | 0.61%66M | 0.00%64.4M | 2.44%62.9M | 2.44%62.9M | 2.65%65.8M | -2.24%65.6M | -9.42%64.4M | -11.91%61.4M | -11.91%61.4M |
Total equity | 7.43%10.33B | 5.74%10.02B | 5.73%9.92B | 6.37%9.85B | 6.37%9.85B | 9.13%9.62B | 7.20%9.48B | 3.51%9.38B | 2.05%9.26B | 2.05%9.26B |
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
No Data