(Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 274.79%446M | 100.56%355M | 390.91%162M | -0.88%112M | -0.88%112M | 495.00%119M | 555.56%177M | -71.55%33M | 3,666.67%113M | 3,666.67%113M |
-Cash and cash equivalents | 274.79%446M | 100.56%355M | 390.91%162M | -0.88%112M | -0.88%112M | 495.00%119M | 555.56%177M | -71.55%33M | 3,666.67%113M | 3,666.67%113M |
Receivables | 9.17%357M | 6.69%367M | 7.21%357M | 12.59%313M | 12.59%313M | 2.51%327M | 13.16%344M | -10.24%333M | -20.34%278M | -20.34%278M |
-Accounts receivable | 6.45%297M | 1.62%314M | 3.08%301M | 11.74%257M | 11.74%257M | 2.20%279M | 29.29%309M | -2.34%292M | -15.75%230M | -15.75%230M |
-Other receivables | 25.00%60M | 51.43%53M | 36.59%56M | 16.67%56M | 16.67%56M | 4.35%48M | -46.15%35M | -43.06%41M | -36.84%48M | -36.84%48M |
Inventory | 19.65%609M | 21.75%599M | 16.21%595M | 10.39%510M | 10.39%510M | -0.39%509M | -2.77%492M | -8.57%512M | -11.49%462M | -11.49%462M |
Other current assets | -27.94%49M | 9.43%58M | -14.06%55M | 14.89%54M | 14.89%54M | 17.24%68M | 17.78%53M | 72.97%64M | 42.42%47M | 42.42%47M |
Total current assets | 42.82%1.46B | 29.36%1.38B | 24.10%1.17B | 9.89%989M | 9.89%989M | 12.67%1.02B | 20.86%1.07B | -13.10%942M | -0.77%900M | -0.77%900M |
Non current assets | ||||||||||
Net PPE | -9.22%1.33B | -8.90%1.33B | -10.15%1.32B | -11.79%1.32B | -11.79%1.32B | -6.09%1.46B | -7.77%1.46B | -10.71%1.47B | -1.25%1.5B | -1.25%1.5B |
-Gross PPE | -0.47%3.17B | 0.00%3.14B | -0.26%3.1B | -0.93%3.08B | -0.93%3.08B | 2.64%3.18B | 1.78%3.14B | -6.94%3.11B | -2.30%3.11B | -2.30%3.11B |
-Accumulated depreciation | -6.98%-1.84B | -7.73%-1.81B | -8.59%-1.78B | -9.23%-1.75B | -9.23%-1.75B | -11.47%-1.72B | -11.84%-1.68B | 3.30%-1.64B | 3.26%-1.6B | 3.26%-1.6B |
Investments and advances | --11M | --11M | --11M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term equity investment | --11M | --11M | --11M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current prepaid assets | --535M | --500M | --440M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | 57.78%142M | 54.95%141M | 73.91%160M | -6.38%88M | -6.38%88M | -6.25%90M | -6.19%91M | 95.74%92M | 95.83%94M | 95.83%94M |
-Goodwill | 174.19%85M | 174.19%85M | 235.48%104M | 0.00%31M | 0.00%31M | 0.00%31M | 0.00%31M | --31M | --31M | --31M |
-Other intangible assets | -3.39%57M | -6.67%56M | -8.20%56M | -9.52%57M | -9.52%57M | -9.23%59M | -9.09%60M | 29.79%61M | 31.25%63M | 31.25%63M |
Non current deferred assets | -29.93%515M | -22.74%615M | -31.35%600M | -28.63%653M | -28.63%653M | -10.91%735M | -4.90%796M | 7.11%874M | 0.00%915M | 0.00%915M |
Other non current assets | -86.81%60M | -85.30%61M | -81.53%65M | 51.25%484M | 51.25%484M | 56.90%455M | 54.85%415M | 31.34%352M | 35.59%320M | 35.59%320M |
Total non current assets | -5.54%2.59B | -3.77%2.66B | -6.86%2.6B | -9.93%2.55B | -9.93%2.55B | -0.94%2.74B | -0.83%2.76B | 0.40%2.79B | 4.08%2.83B | 4.08%2.83B |
Total assets | 7.59%4.05B | 5.46%4.04B | 0.97%3.76B | -5.15%3.54B | -5.15%3.54B | 2.42%3.77B | 4.39%3.83B | -3.39%3.73B | 2.87%3.73B | 2.87%3.73B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -10.00%9M | -16.67%10M | -9.09%10M | -9.09%10M | -9.09%10M | 0.00%10M | 20.00%12M | 10.00%11M | 22.22%11M | 22.22%11M |
-Current debt | -66.67%1M | --2M | --2M | --2M | --2M | --3M | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 14.29%8M | -33.33%8M | -27.27%8M | -27.27%8M | -27.27%8M | -30.00%7M | 20.00%12M | 10.00%11M | 22.22%11M | 22.22%11M |
Payables | 14.11%372M | -6.62%381M | 12.87%342M | 5.82%291M | 5.82%291M | 23.02%326M | 70.00%408M | 14.34%303M | 1.10%275M | 1.10%275M |
-accounts payable | 14.19%338M | 17.00%351M | 12.00%308M | 4.38%262M | 4.38%262M | 18.88%296M | 32.74%300M | 10.44%275M | -1.57%251M | -1.57%251M |
-Total tax payable | 75.00%7M | 20.00%6M | 66.67%5M | -20.00%4M | -20.00%4M | -20.00%4M | 25.00%5M | -25.00%3M | 25.00%5M | 25.00%5M |
-Dividends payable | ---- | ---- | ---- | ---- | ---- | ---- | --79M | ---- | ---- | ---- |
-Other payable | 3.85%27M | 0.00%24M | 16.00%29M | 31.58%25M | 31.58%25M | 136.36%26M | 140.00%24M | 108.33%25M | 46.15%19M | 46.15%19M |
Current accrued expenses | 0.00%2M | -14.29%6M | -33.33%2M | 50.00%6M | 50.00%6M | -77.78%2M | 75.00%7M | -66.67%3M | 33.33%4M | 33.33%4M |
Current provisions | -4.76%20M | 0.00%21M | --22M | --21M | --21M | --21M | --21M | ---- | ---- | ---- |
Pension and other retirement benefit plans | 12.50%99M | -1.19%83M | -2.56%76M | 14.44%103M | 14.44%103M | 35.38%88M | 50.00%84M | 44.44%78M | 34.33%90M | 34.33%90M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --14M | ---- | ---- |
Current liabilities | 12.30%502M | -5.83%501M | 10.51%452M | 13.42%431M | 13.42%431M | 28.08%447M | 71.61%532M | 21.01%409M | 8.26%380M | 8.26%380M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -1.97%348M | 0.57%352M | -33.15%355M | -42.83%351M | -42.83%351M | -41.80%355M | -48.60%350M | -39.18%531M | 21.58%614M | 21.58%614M |
-Long term debt | 0.00%300M | 1.35%300M | -36.71%300M | -45.65%300M | -45.65%300M | -45.65%300M | -52.33%296M | -41.63%474M | 24.89%552M | 24.89%552M |
-Long term capital lease obligation | -12.73%48M | -3.70%52M | -3.51%55M | -17.74%51M | -17.74%51M | -5.17%55M | -10.00%54M | -6.56%57M | -1.59%62M | -1.59%62M |
Employee benefits | -29.96%991M | -27.80%1.07B | -25.41%1.12B | -26.31%1.15B | -26.31%1.15B | 5.83%1.42B | 9.86%1.48B | 12.21%1.51B | 6.99%1.56B | 6.99%1.56B |
Non current deferred liabilities | --2M | --2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | 7.06%91M | 16.88%90M | -13.83%81M | -4.35%88M | -4.35%88M | 3.66%85M | 0.00%77M | 32.39%94M | 22.67%92M | 22.67%92M |
Total non current liabilities | -22.80%1.43B | -20.69%1.51B | -26.83%1.56B | -29.89%1.59B | -29.89%1.59B | -8.58%1.86B | -9.40%1.91B | -6.78%2.13B | 11.18%2.27B | 11.18%2.27B |
Total liabilities | -15.99%1.93B | -17.45%2.02B | -20.82%2.01B | -23.68%2.02B | -23.68%2.02B | -3.20%2.3B | 0.99%2.44B | -3.20%2.54B | 10.75%2.65B | 10.75%2.65B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Additional paid-in capital | 0.16%3.81B | 0.16%3.81B | 0.16%3.81B | 0.08%3.81B | 0.08%3.81B | 0.00%3.81B | 0.00%3.81B | -0.05%3.8B | 0.05%3.8B | 0.05%3.8B |
Retained earnings | 48.24%-456M | 43.50%-543M | 30.40%-799M | 18.30%-1.01B | 18.30%-1.01B | 25.53%-881M | 22.50%-961M | 7.87%-1.15B | 0.80%-1.24B | 0.80%-1.24B |
Less: Treasury stock | 7.69%224M | 15.46%224M | 17.28%224M | 27.59%222M | 27.59%222M | 27.61%208M | 33.79%194M | 32.64%191M | 20.83%174M | 20.83%174M |
Gains losses not affecting retained earnings | 18.99%-1.02B | 18.97%-1.03B | 18.94%-1.04B | 19.18%-1.06B | 19.18%-1.06B | -8.02%-1.25B | -8.03%-1.27B | -8.21%-1.28B | -11.45%-1.31B | -11.45%-1.31B |
Total stockholders'equity | 44.63%2.12B | 45.78%2.02B | 47.59%1.75B | 40.06%1.51B | 40.06%1.51B | 12.63%1.46B | 10.89%1.39B | -3.89%1.19B | -12.40%1.08B | -12.40%1.08B |
Noncontrolling interests | 50.00%3M | 50.00%3M | 50.00%3M | 200.00%3M | 200.00%3M | 100.00%2M | 100.00%2M | 100.00%2M | 0.00%1M | 0.00%1M |
Total equity | 44.64%2.12B | 45.78%2.02B | 47.60%1.75B | 40.20%1.52B | 40.20%1.52B | 12.69%1.47B | 10.96%1.39B | -3.81%1.19B | -12.39%1.08B | -12.39%1.08B |
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 | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data