(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 | 40.28%989M | 15.11%815M | 13.14%947M | 7.94%1.02B | 7.94%1.02B | -40.56%705M | -36.39%708M | -25.07%837M | -30.02%944M | -30.02%944M |
-Cash and cash equivalents | 40.28%989M | 15.11%815M | 13.14%947M | 7.94%1.02B | 7.94%1.02B | -40.56%705M | -36.39%708M | -25.07%837M | -30.02%944M | -30.02%944M |
Receivables | 3.27%1.71B | 0.96%1.68B | 46.13%1.64B | 47.54%1.62B | 47.54%1.62B | 62.38%1.65B | 62.01%1.66B | 11.08%1.12B | 15.01%1.1B | 15.01%1.1B |
-Accounts receivable | 3.27%1.71B | 0.96%1.68B | 46.13%1.64B | 47.54%1.62B | 47.54%1.62B | 62.38%1.65B | 62.01%1.66B | 11.08%1.12B | 15.01%1.1B | 15.01%1.1B |
Inventory | 1.02%1.09B | -7.52%1.06B | 21.24%1.04B | 27.41%1.02B | 27.41%1.02B | 29.03%1.08B | 34.15%1.14B | 6.59%857M | 14.14%799M | 14.14%799M |
Other current assets | 6.10%226M | 4.00%234M | 37.82%266M | 32.95%230M | 32.95%230M | 42.00%213M | 21.62%225M | 3.76%193M | 9.49%173M | 9.49%173M |
Total current assets | 9.92%4.01B | 1.23%3.78B | 29.34%3.89B | 28.95%3.88B | 28.95%3.88B | 14.42%3.65B | 17.67%3.74B | -3.46%3.01B | -4.68%3.01B | -4.68%3.01B |
Non current assets | ||||||||||
Net PPE | 2.30%1.16B | 0.00%1.14B | 80.82%1.14B | 85.56%1.17B | 85.56%1.17B | 93.50%1.13B | 88.16%1.14B | -0.79%631M | -2.17%630M | -2.17%630M |
-Gross PPE | ---- | ---- | ---- | 38.05%2.47B | 38.05%2.47B | ---- | ---- | ---- | -2.14%1.79B | -2.14%1.79B |
-Accumulated depreciation | ---- | ---- | ---- | -12.19%-1.3B | -12.19%-1.3B | ---- | ---- | ---- | 2.12%-1.16B | 2.12%-1.16B |
Goodwill and other intangible assets | -2.64%9.92B | -4.01%9.88B | 172.73%9.96B | 177.23%10.12B | 177.23%10.12B | 185.38%10.19B | 179.10%10.3B | -3.46%3.65B | -4.18%3.65B | -4.18%3.65B |
-Goodwill | 6.21%7.59B | 5.64%7.51B | 174.25%7.51B | 179.04%7.59B | 179.04%7.59B | 171.10%7.15B | 161.90%7.11B | -1.58%2.74B | -2.61%2.72B | -2.61%2.72B |
-Other intangible assets | -23.46%2.33B | -25.53%2.37B | 168.20%2.45B | 171.94%2.53B | 171.94%2.53B | 225.72%3.04B | 226.97%3.19B | -8.68%915M | -8.46%930M | -8.46%930M |
Other non current assets | 2.36%956M | 3.80%957M | 43.50%927M | 42.66%943M | 42.66%943M | 22.89%934M | 28.41%922M | -5.14%646M | -0.45%661M | -0.45%661M |
Total non current assets | -1.80%12.03B | -3.06%11.98B | 144.04%12.03B | 147.53%12.23B | 147.53%12.23B | 149.32%12.25B | 146.50%12.36B | -3.35%4.93B | -3.44%4.94B | -3.44%4.94B |
Total assets | 0.89%16.05B | -2.06%15.77B | 100.55%15.92B | 102.62%16.11B | 102.62%16.11B | 96.21%15.91B | 96.57%16.1B | -3.39%7.94B | -3.91%7.95B | -3.91%7.95B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -0.56%1.07B | -2.48%1.06B | 26.10%1.09B | 25.19%1.14B | 25.19%1.14B | 42.18%1.07B | 42.46%1.09B | 16.87%866M | 25.38%909M | 25.38%909M |
-accounts payable | -1.38%930M | -2.89%940M | 33.52%948M | 33.89%968M | 33.89%968M | 52.59%943M | 49.38%968M | 8.90%710M | 13.15%723M | 13.15%723M |
-Total tax payable | 5.43%136M | 0.84%120M | -7.69%144M | -8.60%170M | -8.60%170M | -5.15%129M | 3.48%119M | 75.28%156M | 116.28%186M | 116.28%186M |
Current accrued expenses | -6.52%516M | -3.35%520M | 61.45%557M | 65.75%542M | 65.75%542M | 44.13%552M | 54.60%538M | 2.99%345M | 0.93%327M | 0.93%327M |
Current debt and capital lease obligation | 6.78%126M | -63.50%123M | 480.60%389M | 76.81%122M | 76.81%122M | -78.39%118M | -43.07%337M | -89.33%67M | 0.00%69M | 0.00%69M |
-Current debt | 0.00%17M | -92.92%17M | --285M | --16M | --16M | -96.48%17M | -53.93%240M | ---- | ---- | ---- |
-Current capital lease obligation | 7.92%109M | 9.28%106M | 55.22%104M | 53.62%106M | 53.62%106M | 60.32%101M | 36.62%97M | -8.22%67M | 0.00%69M | 0.00%69M |
Current liabilities | -3.21%2.05B | -10.52%2.04B | 56.02%2.33B | 38.68%2.21B | 38.68%2.21B | 9.90%2.12B | 16.97%2.28B | -22.19%1.49B | 14.31%1.59B | 14.31%1.59B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -12.25%1.98B | -12.62%1.98B | 5.53%1.99B | 20.64%2.27B | 20.64%2.27B | 19.84%2.25B | 20.65%2.27B | 0.16%1.88B | -22.95%1.88B | -22.95%1.88B |
-Long term debt | -12.25%1.98B | -12.62%1.98B | 5.53%1.99B | 20.64%2.27B | 20.64%2.27B | 19.84%2.25B | 20.65%2.27B | 0.16%1.88B | -22.95%1.88B | -22.95%1.88B |
Non current deferred liabilities | -26.10%535M | -25.20%552M | 159.53%558M | 150.90%557M | 150.90%557M | 178.46%724M | 152.74%738M | -24.03%215M | -22.65%222M | -22.65%222M |
Non current accrued expenses | -6.14%550M | -14.83%517M | 10.08%524M | 19.32%562M | 19.32%562M | 29.07%586M | 33.11%607M | -4.80%476M | -4.66%471M | -4.66%471M |
Employee benefits | 18.15%332M | 10.92%325M | 13.33%323M | 20.28%344M | 20.28%344M | -22.16%281M | -28.19%293M | -34.03%285M | -34.70%286M | -34.70%286M |
Total non current liabilities | -11.71%3.39B | -13.57%3.38B | 18.66%3.39B | 30.50%3.73B | 30.50%3.73B | 30.08%3.84B | 28.67%3.91B | -7.63%2.86B | -21.86%2.86B | -21.86%2.86B |
Total liabilities | -8.69%5.45B | -12.45%5.42B | 31.49%5.72B | 33.42%5.94B | 33.42%5.94B | 22.11%5.96B | 24.09%6.19B | -13.21%4.35B | -11.90%4.45B | -11.90%4.45B |
Shareholders'equity | ||||||||||
Share capital | 0.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M |
-common stock | 0.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M |
Retained earnings | 20.12%2.9B | 18.34%2.77B | 14.41%2.67B | 13.48%2.6B | 13.48%2.6B | 9.97%2.42B | 4.74%2.34B | 6.88%2.33B | 6.41%2.29B | 6.41%2.29B |
Paid-in capital | 1.69%8.67B | 1.94%8.66B | 300.46%8.62B | 301.31%8.56B | 301.31%8.56B | 301.74%8.53B | 302.42%8.5B | 2.53%2.15B | 2.15%2.13B | 2.15%2.13B |
Less: Treasury stock | 4.87%753M | 4.74%751M | 4.47%748M | 3.53%733M | 3.53%733M | 1.41%718M | 1.27%717M | 1.27%716M | 7.93%708M | 7.93%708M |
Gains losses not affecting retained earnings | 22.67%-232M | -52.65%-345M | -80.63%-345M | -19.03%-269M | -19.03%-269M | 24.81%-300M | 49.55%-226M | 49.34%-191M | 39.08%-226M | 39.08%-226M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | --1M | ---- | ---- | ---- |
Total stockholders'equity | 6.68%10.59B | 4.47%10.34B | 184.94%10.2B | 190.96%10.17B | 190.96%10.17B | 208.86%9.93B | 209.83%9.9B | 11.88%3.58B | 8.58%3.49B | 8.58%3.49B |
Noncontrolling interests | -36.36%7M | -36.36%7M | -27.27%8M | 11.11%10M | 11.11%10M | 57.14%11M | 37.50%11M | 37.50%11M | 12.50%9M | 12.50%9M |
Total equity | 6.63%10.6B | 4.42%10.35B | 184.29%10.2B | 190.49%10.18B | 190.49%10.18B | 208.54%9.94B | 209.40%9.91B | 11.95%3.59B | 8.59%3.5B | 8.59%3.5B |
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