(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | --630.98M | --546.07M | -18.62%642.62M | -21.91%460.22M | -21.91%460.22M | -14.28%789.61M | 2.36%589.32M | 2.36%589.32M | --847.05M | -26.64%921.15M |
-Cash and cash equivalents | --434.56M | --355.53M | -25.00%452.13M | -31.03%271.33M | -31.03%271.33M | -18.42%602.86M | 6.80%393.43M | 6.80%393.43M | --668.25M | -30.21%739M |
-Short-term investments | --196.42M | --190.54M | 2.00%190.49M | -3.58%188.89M | -3.58%188.89M | 2.53%186.75M | -5.54%195.89M | -5.54%195.89M | --178.8M | -7.42%182.15M |
Receivables | --298.08M | --335.29M | 24.48%333.67M | 45.23%273.77M | 45.23%273.77M | -3.85%268.05M | -36.70%188.51M | -36.70%188.51M | --271.99M | 12.16%278.8M |
-Accounts receivable | --242.16M | --335.29M | 24.48%333.67M | 70.08%213.35M | 70.08%213.35M | 21.06%268.05M | -44.82%125.44M | -44.82%125.44M | --209.4M | 12.46%221.43M |
-Taxes receivable | --49.52M | ---- | ---- | -18.71%37.13M | -18.71%37.13M | ---- | -23.03%45.68M | -23.03%45.68M | --50.09M | 13.83%50.6M |
-Other receivables | --6.41M | ---- | ---- | 33.91%23.29M | 33.91%23.29M | ---- | 56.55%17.39M | 56.55%17.39M | --12.49M | -6.20%6.77M |
Inventory | --38.06M | --35.04M | -11.35%31.21M | -13.45%29.87M | -13.45%29.87M | 3.73%35.21M | 16.22%34.51M | 16.22%34.51M | --33.01M | 34.56%33.94M |
Prepaid assets | --25.5M | ---- | ---- | 7.53%12.72M | 7.53%12.72M | ---- | 26.60%11.83M | 26.60%11.83M | --22.93M | -10.71%24.21M |
Restricted cash | ---- | ---- | ---- | -14.74%176.97M | -14.74%176.97M | ---- | -18.38%207.56M | -18.38%207.56M | ---- | ---- |
Total current assets | --1.04B | --920.08M | -5.15%1.04B | -4.80%982.18M | -4.80%982.18M | -13.30%1.09B | -11.58%1.03B | -11.58%1.03B | --1.18B | -23.54%1.26B |
Non current assets | ||||||||||
Net PPE | --1.11B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Gross PPE | --1.39B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Accumulated depreciation | ---287.97M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | --5.25B | --7.07B | -4.30%7.11B | -3.73%7.2B | -3.73%7.2B | -6.29%7.43B | -6.71%7.48B | -6.71%7.48B | --7.64B | -0.69%7.93B |
-Other intangible assets | --5.25B | --7.07B | -4.30%7.11B | -3.73%7.2B | -3.73%7.2B | -6.29%7.43B | -6.71%7.48B | -6.71%7.48B | --7.64B | -0.69%7.93B |
Investments and advances | --921.3M | --304.23M | -9.79%375.78M | -11.43%230.31M | -11.43%230.31M | 38.41%416.58M | -11.73%260.03M | -11.73%260.03M | --291.53M | 53.39%300.99M |
Non current accounts receivable | --63.29M | ---- | ---- | -7.59%79.88M | -7.59%79.88M | ---- | 0.73%86.43M | 0.73%86.43M | --71.38M | --70.88M |
Financial assets | --40.05M | --68.9M | ---- | -36.86%56.71M | -36.86%56.71M | ---- | 731.00%89.81M | 731.00%89.81M | --48.37M | --32.1M |
Non current deferred assets | --175.6M | --177.91M | 12.05%183.25M | 7.58%161M | 7.58%161M | 2.82%163.54M | -13.13%149.66M | -13.13%149.66M | --135.92M | 8.44%159.05M |
Total non current assets | --7.55B | --7.62B | -4.25%7.67B | -4.18%7.73B | -4.18%7.73B | -5.67%8.01B | -6.01%8.07B | -6.01%8.07B | --8.19B | 1.98%8.49B |
Total assets | --8.59B | --8.54B | -4.36%8.71B | -4.25%8.71B | -4.25%8.71B | -6.66%9.11B | -6.68%9.1B | -6.68%9.1B | --9.37B | -2.24%9.76B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | --147.25M | --216.09M | 16.16%192.12M | 2.83%156.99M | 2.83%156.99M | 8.60%165.4M | 3.53%152.67M | 3.53%152.67M | --195.51M | 17.88%152.3M |
-accounts payable | --77.02M | --169.23M | 8.05%144.79M | -8.52%77.27M | -8.52%77.27M | 60.99%134.01M | 6.85%84.47M | 6.85%84.47M | --106.31M | 55.33%83.24M |
-Total tax payable | --37.25M | --46.86M | 50.78%47.33M | 25.66%44.66M | 25.66%44.66M | -1.77%31.39M | 4.23%35.54M | 4.23%35.54M | --41.48M | -17.47%31.96M |
-Other payable | --32.98M | ---- | ---- | 7.37%35.07M | 7.37%35.07M | ---- | -4.82%32.66M | -4.82%32.66M | --47.72M | 0.58%37.1M |
Current accrued expenses | --16.08M | ---- | ---- | 4.52%12.48M | 4.52%12.48M | ---- | --11.94M | --11.94M | ---- | ---- |
Current debt and capital lease obligation | --597.34M | --467.14M | 25.56%478.08M | 22.78%421.41M | 22.78%421.41M | -10.98%380.76M | -49.26%343.23M | -49.26%343.23M | --373.55M | -39.41%427.72M |
-Current debt | --597.34M | --467.14M | 25.56%478.08M | 22.78%421.41M | 22.78%421.41M | -10.98%380.76M | -49.26%343.23M | -49.26%343.23M | --373.55M | -39.41%427.72M |
Current deferred liabilities | --14.63M | ---- | ---- | 51.36%16.91M | 51.36%16.91M | ---- | 1,960.70%11.17M | 1,960.70%11.17M | --641K | 199.40%2.01M |
Other current liabilities | --53.72M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1K | ---- |
Current liabilities | --829.01M | --683.23M | 22.71%670.2M | 17.11%607.78M | 17.11%607.78M | -6.16%546.16M | -37.05%519M | -37.05%519M | --569.7M | -35.90%582.02M |
Non current liabilities | ||||||||||
Long term provisions | --161.23M | ---- | ---- | 10.44%155.28M | 10.44%155.28M | ---- | 12.84%140.6M | 12.84%140.6M | ---- | ---- |
Long term debt and capital lease obligation | --4.94B | --4.89B | -5.60%5B | -4.25%5.07B | -4.25%5.07B | -6.57%5.29B | -2.79%5.29B | -2.79%5.29B | --5.36B | 3.77%5.67B |
-Long term debt | --4.86B | --4.89B | -5.60%5B | -4.67%4.98B | -4.67%4.98B | -6.57%5.29B | -2.90%5.23B | -2.90%5.23B | --5.36B | 3.77%5.67B |
-Long term capital lease obligation | --83.5M | ---- | ---- | 30.58%82.37M | 30.58%82.37M | ---- | 6.51%63.08M | 6.51%63.08M | ---- | ---- |
Non current deferred liabilities | --1.11B | --288.37M | -4.56%270.79M | -6.95%1.12B | -6.95%1.12B | -77.44%283.74M | -5.58%1.21B | -5.58%1.21B | --1.24B | -1.70%1.26B |
Non current accrued expenses | --27.61M | ---- | ---- | 7.55%98.82M | 7.55%98.82M | ---- | 22.85%91.88M | 22.85%91.88M | ---- | ---- |
Derivative product liabilities | --32.7M | --16.35M | -15.19%22.31M | 77.82%29.96M | 77.82%29.96M | -82.68%26.3M | -92.46%16.85M | -92.46%16.85M | --93.51M | -47.25%151.86M |
Other non current liabilities | --47.84M | --1.16B | -2.91%1.21B | -1.93%44.49M | -1.93%44.49M | 321.45%1.25B | 31.19%45.37M | 31.19%45.37M | --311.37M | 59.24%295.75M |
Total non current liabilities | --6.32B | --6.36B | -5.10%6.5B | -4.05%6.52B | -4.05%6.52B | -7.07%6.85B | -5.38%6.79B | -5.38%6.79B | --7B | 2.19%7.37B |
Total liabilities | --7.15B | --7.04B | -3.05%7.17B | -2.55%7.13B | -2.55%7.13B | -7.01%7.4B | -8.64%7.31B | -8.64%7.31B | --7.57B | -2.07%7.95B |
Shareholders'equity | ||||||||||
Share capital | --11.62M | --11.62M | 0.01%11.62M | 0.09%11.62M | 0.09%11.62M | 1.80%11.62M | 3.26%11.61M | 3.26%11.61M | --11.52M | 2.98%11.41M |
-common stock | --11.62M | --11.62M | 0.01%11.62M | 0.09%11.62M | 0.09%11.62M | 1.80%11.62M | 3.26%11.61M | 3.26%11.61M | --11.52M | 2.98%11.41M |
Retained earnings | ---315.95M | ---333.58M | 12.68%-356.02M | 11.58%-351.52M | 11.58%-351.52M | 0.13%-407.74M | 0.29%-397.54M | 0.29%-397.54M | ---390.32M | -6.49%-408.27M |
Paid-in capital | --536.59M | --536.59M | -25.34%736.59M | -25.34%736.59M | -25.34%736.59M | 6.75%986.59M | 13.14%986.59M | 13.14%986.59M | --959.25M | -8.65%924.24M |
Gains losses not affecting retained earnings | --1.06B | --1.13B | 5.16%984.25M | 2.76%1.03B | 2.76%1.03B | -12.29%935.99M | -5.54%999.21M | -5.54%999.21M | --1.02B | 7.50%1.07B |
Total stockholders'equity | --1.29B | --1.35B | -9.83%1.38B | -11.03%1.42B | -11.03%1.42B | -4.27%1.53B | 3.73%1.6B | 3.73%1.6B | --1.6B | -2.30%1.59B |
Noncontrolling interests | --152.39M | --151.89M | -11.45%162.38M | -12.60%165.33M | -12.60%165.33M | -11.83%183.37M | -8.26%189.18M | -8.26%189.18M | --192.46M | -7.88%207.98M |
Total equity | --1.44B | --1.5B | -10.00%1.54B | -11.19%1.59B | -11.19%1.59B | -5.14%1.71B | 2.31%1.79B | 2.31%1.79B | --1.8B | -2.98%1.8B |
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