(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 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 3.68%11.35M | 59.66%26.29M | 59.66%26.29M | -42.77%7.51M | 6.00%15.25M | -43.66%10.95M | 133.67%16.47M | 133.67%16.47M | -0.59%13.12M | 14.19%14.38M |
-Cash and cash equivalents | 3.68%11.35M | 59.66%26.29M | 59.66%26.29M | -42.77%7.51M | 6.00%15.25M | -43.66%10.95M | 133.67%16.47M | 133.67%16.47M | -0.59%13.12M | 14.19%14.38M |
Receivables | 13.39%194.11M | 29.23%222.41M | 29.23%222.41M | 26.67%201.12M | 40.63%194.04M | 21.89%171.19M | 19.15%172.1M | 19.15%172.1M | 8.53%158.78M | -3.99%137.98M |
-Accounts receivable | 13.39%194.11M | 25.73%203.98M | 25.73%203.98M | 26.67%201.12M | 40.63%194.04M | 21.89%171.19M | 21.82%162.24M | 21.82%162.24M | 8.53%158.78M | -3.99%137.98M |
-Taxes receivable | ---- | 112.49%15.44M | 112.49%15.44M | ---- | ---- | ---- | -25.26%7.27M | -25.26%7.27M | ---- | ---- |
-Other receivables | ---- | 14.87%2.98M | 14.87%2.98M | ---- | ---- | ---- | 69.34%2.6M | 69.34%2.6M | ---- | ---- |
Inventory | 42.27%317.56M | 44.11%280.32M | 44.11%280.32M | 40.01%267.19M | 27.76%250.39M | 13.05%223.21M | 5.18%194.52M | 5.18%194.52M | -3.98%190.84M | -2.33%195.99M |
Prepaid assets | ---- | 21.70%11.06M | 21.70%11.06M | ---- | ---- | ---- | 2.18%9.09M | 2.18%9.09M | ---- | ---- |
Other current assets | 18.82%31.21M | 25.17%2.63M | 25.17%2.63M | 75.39%36.77M | 42.26%35.09M | 12.39%26.27M | -1.87%2.1M | -1.87%2.1M | 18.43%20.96M | 35.33%24.67M |
Total current assets | 28.41%554.24M | 37.65%542.71M | 37.65%542.71M | 33.59%512.59M | 32.64%494.77M | 13.38%431.62M | 13.48%394.27M | 13.48%394.27M | 2.06%383.7M | -0.58%373.03M |
Non current assets | ||||||||||
Net PPE | 16.13%480.88M | 10.63%459.36M | 10.63%459.36M | 8.52%433.31M | 5.20%419.83M | 2.52%414.09M | -0.02%415.21M | -0.02%415.21M | -4.71%399.3M | -6.05%399.09M |
-Gross PPE | ---- | 5.92%1.14B | 5.92%1.14B | ---- | ---- | ---- | 5.16%1.08B | 5.16%1.08B | ---- | ---- |
-Accumulated depreciation | ---- | -2.97%-683.56M | -2.97%-683.56M | ---- | ---- | ---- | -8.69%-663.82M | -8.69%-663.82M | ---- | ---- |
Non current prepaid assets | ---- | 3.42%1.12M | 3.42%1.12M | ---- | ---- | ---- | -8.14%1.08M | -8.14%1.08M | ---- | ---- |
Goodwill and other intangible assets | 14.61%295.53M | 12.92%291.28M | 12.92%291.28M | 12.15%289.96M | -2.33%255.37M | -2.02%257.85M | 15.32%257.95M | 15.32%257.95M | 14.96%258.54M | 14.60%261.47M |
-Goodwill | 19.80%159.27M | 14.25%151.83M | 14.25%151.83M | 27.74%168.71M | -12.99%132.86M | -12.75%132.94M | 23.42%132.89M | 23.42%132.89M | 22.56%132.07M | 40.65%152.69M |
-Other intangible assets | 9.09%136.26M | 11.50%139.45M | 11.50%139.45M | -4.13%121.25M | 12.63%122.51M | 12.74%124.91M | 7.80%125.06M | 7.80%125.06M | 7.97%126.47M | -9.05%108.77M |
Defined pension benefit | ---- | 29.62%14.27M | 29.62%14.27M | ---- | ---- | ---- | 38.38%11.01M | 38.38%11.01M | ---- | ---- |
Non current deferred assets | -12.67%23.32M | -17.18%24.58M | -17.18%24.58M | -14.87%24.22M | -8.95%25.86M | -4.32%26.7M | -0.21%29.68M | -0.21%29.68M | 1.14%28.45M | 4.99%28.41M |
Other non current assets | 15.77%15.85M | 0.93%433K | 0.93%433K | 38.25%15.52M | 38.66%15.4M | 45.75%13.69M | 1.90%429K | 1.90%429K | 34.58%11.22M | 37.46%11.11M |
Total non current assets | 14.49%815.57M | 10.58%791.04M | 10.58%791.04M | 9.39%763.01M | 2.34%716.47M | 1.13%712.32M | 5.47%715.37M | 5.47%715.37M | 2.51%697.52M | 1.74%700.07M |
Total assets | 19.74%1.37B | 20.20%1.33B | 20.20%1.33B | 17.98%1.28B | 12.87%1.21B | 5.43%1.14B | 8.18%1.11B | 8.18%1.11B | 2.35%1.08B | 0.92%1.07B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -37.13%16.17M | -30.89%18.12M | -30.89%18.12M | -34.10%16.85M | -38.82%14.85M | 1.39%25.72M | -0.38%26.22M | -0.38%26.22M | 16.48%25.58M | 11.45%24.27M |
-Current debt | -37.13%16.17M | -30.89%18.12M | -30.89%18.12M | -34.10%16.85M | -38.82%14.85M | 1.39%25.72M | -0.38%26.22M | -0.38%26.22M | 16.48%25.58M | 11.45%24.27M |
Current provisions | 42.56%5.07M | 6.68%4.5M | 6.68%4.5M | -26.40%2.73M | -56.61%1.87M | 143.66%3.56M | 139.07%4.22M | 139.07%4.22M | 85.88%3.71M | 115.46%4.31M |
Pension and other retirement benefit plans | 379.36%83.5M | 7.43%19.09M | 7.43%19.09M | 124.94%20.06M | 201.03%19.35M | 336.81%17.42M | 259.11%17.77M | 259.11%17.77M | 28.14%8.92M | -11.09%6.43M |
Other current liabilities | --28.8M | --27.52M | --27.52M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 87.52%380.64M | 52.89%349.59M | 52.89%349.59M | 27.82%236.73M | 32.96%208.32M | 31.59%202.99M | 28.40%228.66M | 28.40%228.66M | 11.28%185.21M | 5.11%156.68M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 24.74%638.34M | 15.83%537.14M | 15.83%537.14M | 15.42%580.46M | 2.48%565.58M | -10.07%511.74M | -3.89%463.75M | -3.89%463.75M | -6.45%502.92M | -1.85%551.91M |
-Long term debt | 24.74%638.34M | 15.83%537.14M | 15.83%537.14M | 15.42%580.46M | 2.48%565.58M | -10.07%511.74M | -3.89%463.75M | -3.89%463.75M | -6.45%502.92M | -1.85%551.91M |
Derivative product liabilities | ---- | -91.70%1.64M | -91.70%1.64M | 17.74%15.51M | 20.53%15.52M | 21.72%15.71M | 32.12%19.78M | 32.12%19.78M | 26.79%13.18M | 20.92%12.88M |
Long term provisions | 146.78%6.39M | 214.61%7.65M | 214.61%7.65M | 36.12%4.06M | -10.54%2.6M | -12.41%2.59M | -20.82%2.43M | -20.82%2.43M | -21.85%2.98M | -27.66%2.9M |
Employee benefits | -49.98%14.21M | 6.47%35.66M | 6.47%35.66M | 51.61%35.07M | 52.81%32.69M | 60.61%28.42M | 57.49%33.49M | 57.49%33.49M | 18.87%23.13M | 14.78%21.39M |
Non current deferred liabilities | -21.70%28.07M | 9.38%48.55M | 9.38%48.55M | -15.52%35.06M | -23.09%34.71M | -22.88%35.84M | -16.47%44.38M | -16.47%44.38M | -10.16%41.49M | -0.50%45.13M |
Other non current liabilities | -32.80%10.65M | 173.99%1.29M | 173.99%1.29M | -3.54%15.96M | 28.25%15.84M | -29.30%15.85M | -6.20%469K | -6.20%469K | 101.95%16.54M | 53.48%12.35M |
Total non current liabilities | 14.34%697.66M | 11.98%631.92M | 11.98%631.92M | 14.31%686.11M | 3.15%666.93M | -9.14%610.15M | -1.93%564.3M | -1.93%564.3M | -4.06%600.24M | -0.38%646.56M |
Total liabilities | 32.61%1.08B | 23.78%981.5M | 23.78%981.5M | 17.49%922.84M | 8.96%875.25M | -1.53%813.14M | 5.23%792.95M | 5.23%792.95M | -0.84%785.45M | 0.65%803.25M |
Shareholders'equity | ||||||||||
Share capital | 1.15%358.95M | 1.15%358.95M | 1.15%358.95M | 1.24%358.95M | 0.20%355.26M | 0.09%354.88M | 0.09%354.88M | 0.09%354.88M | 0.45%354.56M | 0.45%354.56M |
-common stock | 1.15%358.95M | 1.15%358.95M | 1.15%358.95M | 1.24%358.95M | 0.20%355.26M | 0.09%354.88M | 0.09%354.88M | 0.09%354.88M | 0.45%354.56M | 0.45%354.56M |
Additional paid-in capital | 19.77%29.29M | 1.29%23.07M | 1.29%23.07M | 22.31%23.37M | 38.27%25.12M | 40.13%24.45M | 35.72%22.78M | 35.72%22.78M | 12.66%19.11M | 6.72%18.17M |
Retained earnings | -117.58%-84.14M | 64.56%-18.11M | 64.56%-18.11M | 69.52%-18.19M | 56.75%-33.74M | 53.05%-38.67M | 41.85%-51.11M | 41.85%-51.11M | 34.74%-59.66M | 18.11%-78.02M |
Gains losses not affecting retained earnings | -19.11%-26.91M | -17.65%-25.75M | -17.65%-25.75M | 17.36%-24.84M | 34.44%-23.67M | 45.57%-22.59M | 3.59%-21.89M | 3.59%-21.89M | -16.92%-30.06M | -70.92%-36.11M |
Total stockholders'equity | -12.85%277.19M | 11.00%338.16M | 11.00%338.16M | 19.49%339.3M | 24.89%322.96M | 28.19%318.07M | 16.84%304.66M | 16.84%304.66M | 12.32%283.95M | 1.97%258.6M |
Noncontrolling interests | 12.45%14.32M | 17.14%14.09M | 17.14%14.09M | 13.95%13.46M | 15.73%13.02M | 14.11%12.74M | 4.68%12.03M | 4.68%12.03M | 2.91%11.81M | -2.94%11.25M |
Total equity | -11.88%291.51M | 11.23%352.25M | 11.23%352.25M | 19.27%352.76M | 24.51%335.98M | 27.58%330.8M | 16.33%316.68M | 16.33%316.68M | 11.91%295.76M | 1.76%269.85M |
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 | -- | -- | -- |
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