(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 | (Q1)Mar 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 118.91%10.57M | 118.91%10.57M | 14.62%9.74M | 16.29%8.4M | -43.34%18.05M | -99.74%4.83M | -99.74%4.83M | -99.58%8.49M | -99.63%7.23M | 685.79%31.85M |
-Cash and cash equivalents | 118.91%10.57M | 118.91%10.57M | 14.62%9.74M | 16.29%8.4M | -43.34%18.05M | -99.74%4.83M | -99.74%4.83M | -99.58%8.49M | -99.63%7.23M | 685.79%31.85M |
Receivables | -4.53%260.92M | -4.53%260.92M | -9.53%171.69M | -9.67%193.06M | -3.94%253.16M | 153.96%273.31M | 153.96%273.31M | 62.23%189.77M | 93.01%213.74M | 173.36%263.55M |
-Accounts receivable | 4.51%197.82M | 4.51%197.82M | -14.64%108.21M | -15.53%129.15M | -6.19%168.46M | 173.51%189.28M | 173.51%189.28M | 67.75%126.77M | 38.07%152.9M | 86.26%179.57M |
-Other receivables | -77.06%1.28M | -77.06%1.28M | ---- | ---- | ---- | 5.85%5.59M | 5.85%5.59M | ---- | ---- | ---- |
-Recievables adjustments allowances | -44.82%-58.07M | -44.82%-58.07M | ---- | ---- | ---- | -445.34%-40.1M | -445.34%-40.1M | ---- | ---- | ---- |
Inventory | 87.60%109.56M | 87.60%109.56M | 70.85%113.81M | 26.55%63.38M | 2.67%34.82M | 217.76%58.4M | 217.76%58.4M | 291.05%66.62M | 207.38%50.08M | 109.25%33.92M |
Prepaid assets | -5.17%36.6M | -5.17%36.6M | -20.45%29.87M | -13.90%29.44M | 4.76%33.55M | 137.37%38.59M | 137.37%38.59M | 194.45%37.55M | 124.21%34.19M | 32.90%32.02M |
Other current assets | 296.26%20.15M | 296.26%20.15M | 237.70%27.4M | 84.70%10.44M | 66.93%8.53M | 112.85%5.09M | 112.85%5.09M | --8.11M | --5.65M | --5.11M |
Total current assets | 15.14%437.8M | 15.14%437.8M | 13.26%352.5M | -2.47%304.73M | -5.41%348.11M | -81.13%380.22M | -81.13%380.22M | -85.72%311.24M | -85.25%312.45M | 155.96%368.01M |
Non current assets | ||||||||||
Net PPE | 7.60%10.3B | 7.60%10.3B | 7.40%10.01B | 7.13%9.76B | 7.51%9.63B | 50.55%9.57B | 50.55%9.57B | 50.12%9.32B | 48.73%9.11B | 48.42%8.95B |
-Gross PPE | 8.38%12.66B | 8.38%12.66B | 8.48%12.35B | 8.66%12.03B | 8.93%11.83B | 42.19%11.68B | 42.19%11.68B | 42.08%11.38B | 40.30%11.08B | 39.94%10.86B |
-Accumulated depreciation | -11.93%-2.36B | -11.93%-2.36B | -13.38%-2.34B | -15.74%-2.27B | -15.57%-2.2B | -13.52%-2.11B | -13.52%-2.11B | -14.36%-2.06B | -11.04%-1.96B | -10.31%-1.91B |
Goodwill and other intangible assets | 0.63%2.35B | 0.63%2.35B | 0.23%2.35B | 0.22%2.35B | -0.15%2.35B | 3,553.58%2.33B | 3,553.58%2.33B | 4,342.91%2.34B | 4,342.84%2.34B | 4,331.07%2.35B |
-Goodwill | 0.70%2.34B | 0.70%2.34B | 0.31%2.34B | 0.31%2.34B | -0.45%2.34B | 3,542.23%2.32B | 3,542.23%2.32B | 4,328.05%2.33B | 4,326.11%2.33B | 4,331.07%2.35B |
-Other intangible assets | -20.40%5.76M | -20.40%5.76M | -23.94%5.96M | -23.67%6.73M | --6.99M | --7.24M | --7.24M | --7.83M | --8.82M | ---- |
Investments and advances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -71.90%1.76M | -20.21%5.94M | -19.99%5.47M |
Non current deferred assets | 153.48%141.96M | 153.48%141.96M | 130.94%118.91M | 115.70%115.69M | 42.14%87.78M | 31.30%56M | 31.30%56M | 21.93%51.49M | 29.40%53.64M | 51.56%61.75M |
Other non current assets | 3.55%1.31M | 3.55%1.31M | 3.62%1.29M | 3.68%1.27M | 3.68%1.27M | --1.27M | --1.27M | --1.24M | --1.22M | --1.22M |
Total non current assets | 6.72%14.22B | 6.72%14.22B | 6.08%13.88B | 7.18%13.63B | 7.27%13.47B | 81.37%13.33B | 81.37%13.33B | 82.74%13.09B | 80.05%12.72B | 81.07%12.56B |
Total assets | 6.95%14.66B | 6.95%14.66B | 6.25%14.24B | 6.95%13.93B | 6.91%13.82B | 46.39%13.71B | 46.39%13.71B | 43.45%13.4B | 41.92%13.03B | 82.59%12.93B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 20.84%312.58M | 20.84%312.58M | 2.95%222.09M | -7.95%160.53M | 1.57%159.96M | 138.10%258.66M | 138.10%258.66M | 168.91%215.73M | 78.46%174.39M | 90.28%157.49M |
-accounts payable | 8.70%192.93M | 8.70%192.93M | 3.56%163.84M | 6.20%131.82M | 5.17%121.59M | 136.91%177.49M | 136.91%177.49M | 174.70%158.2M | 115.99%124.12M | 109.78%115.61M |
-Total tax payable | 2.02%37.92M | 2.02%37.92M | 31.93%37.5M | -50.20%15.31M | -8.38%38.37M | 63.21%37.17M | 63.21%37.17M | 61.81%28.43M | 71.11%30.74M | 85.60%41.88M |
-Other payable | 85.72%81.72M | 85.72%81.72M | -28.72%20.75M | -31.36%13.41M | ---- | 302.07%44M | 302.07%44M | 474.39%29.11M | -12.38%19.53M | ---- |
Current accrued expenses | 1.33%164.96M | 1.33%164.96M | -1.89%183.77M | 6.22%151.8M | 22.03%173.53M | 104.93%162.79M | 104.93%162.79M | 123.58%187.32M | 93.74%142.91M | 109.89%142.21M |
Current debt and capital lease obligation | 21.28%197.15M | 21.28%197.15M | -56.53%110M | 47.33%151.51M | -68.70%155.24M | 24.30%162.55M | 24.30%162.55M | 34.51%253.03M | -54.79%102.84M | 162.42%496.02M |
-Current debt | 21.28%197.15M | 21.28%197.15M | -56.53%110M | 47.33%151.51M | -68.70%155.24M | 24.30%162.55M | 24.30%162.55M | 34.51%253.03M | -54.79%102.84M | 162.42%496.02M |
Other current liabilities | -98.07%384K | -98.07%384K | -98.43%171K | -81.05%5.31M | -53.69%14.66M | 330.75%19.87M | 330.75%19.87M | --10.88M | --28.05M | -66.52%31.66M |
Current liabilities | 11.79%675.06M | 11.79%675.06M | -22.63%516.03M | 4.68%469.16M | -39.16%503.39M | 86.69%603.87M | 86.69%603.87M | 89.41%666.96M | 12.34%448.18M | 90.60%827.37M |
Non current liabilities | ||||||||||
Long term provisions | -5.99%1.26M | -5.99%1.26M | -97.32%1.36M | -97.30%1.36M | -97.26%1.35M | --1.34M | --1.34M | --50.93M | --50.13M | --49.27M |
Long term debt and capital lease obligation | 4.75%5.83B | 4.75%5.83B | 8.41%5.65B | 8.91%5.7B | 16.94%5.6B | 88.27%5.56B | 88.27%5.56B | 79.05%5.21B | 89.56%5.23B | 93.57%4.79B |
-Long term debt | 4.93%5.78B | 4.93%5.78B | 8.65%5.6B | 9.15%5.65B | 17.32%5.55B | 87.13%5.51B | 87.13%5.51B | 77.79%5.15B | 88.22%5.17B | 92.01%4.73B |
-Long term capital lease obligation | -13.32%48.23M | -13.32%48.23M | -12.89%50.09M | -12.38%51.99M | -12.18%53.54M | 377.82%55.64M | 377.82%55.64M | 391.45%57.5M | 398.09%59.34M | 419.16%60.97M |
Non current deferred liabilities | 11.28%1.51B | 11.28%1.51B | 8.89%1.46B | 10.79%1.46B | 9.32%1.41B | 31.54%1.36B | 31.54%1.36B | 32.59%1.34B | 34.45%1.32B | 35.42%1.29B |
Employee benefits | -45.34%50.23M | -45.34%50.23M | -37.18%61.69M | -47.26%56.9M | -24.28%83.31M | 32.40%91.9M | 32.40%91.9M | --98.21M | --107.9M | --110.02M |
Other non current liabilities | 1.47%639.78M | 1.47%639.78M | 4.05%638.96M | 2.94%631.71M | 3.09%625.07M | 7.12%630.49M | 7.12%630.49M | -10.01%614.11M | -11.13%613.68M | -12.99%606.31M |
Total non current liabilities | 4.53%8.8B | 4.53%8.8B | 6.12%8.59B | 8.60%8.63B | 13.62%8.51B | 63.20%8.42B | 63.20%8.42B | 57.95%8.1B | 60.28%7.94B | 60.89%7.49B |
Total liabilities | 5.02%9.47B | 5.02%9.47B | 3.94%9.11B | 8.39%9.1B | 8.37%9.01B | 64.59%9.02B | 64.59%9.02B | 59.97%8.76B | 56.71%8.39B | 63.43%8.32B |
Shareholders'equity | ||||||||||
Share capital | 3.03%128.05M | 3.03%128.05M | 3.03%127.99M | 0.26%124.5M | 0.26%124.44M | 11.03%124.29M | 11.03%124.29M | 13.48%124.23M | 13.46%124.17M | 36.78%124.12M |
-common stock | 3.03%128.05M | 3.03%128.05M | 3.03%127.99M | 0.26%124.5M | 0.26%124.44M | 11.03%124.29M | 11.03%124.29M | 13.48%124.23M | 13.46%124.17M | 36.78%124.12M |
Retained earnings | 13.66%1.43B | 13.66%1.43B | 13.50%1.39B | 14.38%1.4B | 14.42%1.38B | 4.28%1.26B | 4.28%1.26B | 1.94%1.22B | 5.77%1.23B | 4.97%1.21B |
Paid-in capital | 9.67%3.71B | 9.67%3.71B | 9.66%3.7B | 0.79%3.39B | 0.74%3.39B | 28.16%3.38B | 28.16%3.38B | 28.07%3.37B | 27.85%3.37B | 306.31%3.36B |
Less: Treasury stock | 2.81%83.62M | 2.81%83.62M | 2.71%83.85M | 2.62%84.1M | 2.79%84.33M | 4.67%81.33M | 4.67%81.33M | 5.07%81.64M | 5.48%81.95M | 5.60%82.04M |
Total stockholders'equity | 10.69%5.18B | 10.69%5.18B | 10.62%5.13B | 4.34%4.84B | 4.27%4.81B | 20.69%4.68B | 20.69%4.68B | 20.02%4.64B | 21.20%4.64B | 131.52%4.61B |
Total equity | 10.69%5.18B | 10.69%5.18B | 10.62%5.13B | 4.34%4.84B | 4.27%4.81B | 20.69%4.68B | 20.69%4.68B | 20.02%4.64B | 21.20%4.64B | 131.52%4.61B |
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
No Data