(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 | -51.85%26M | -98.06%67M | -90.43%150M | -94.07%28M | -94.07%28M | -94.29%54M | 495.51%3.45B | 184.06%1.57B | 407.53%472M | 407.53%472M |
-Cash and cash equivalents | -51.85%26M | -98.06%67M | -90.43%150M | -94.07%28M | -94.07%28M | -94.29%54M | 495.51%3.45B | 184.06%1.57B | 407.53%472M | 407.53%472M |
Receivables | 17.02%1.98B | 26.42%2.16B | 7.54%1.81B | 9.65%1.83B | 9.65%1.83B | 8.53%1.69B | -2.23%1.71B | -3.27%1.69B | -11.55%1.67B | -11.55%1.67B |
-Accounts receivable | 17.02%1.78B | 20.52%1.87B | 7.54%1.81B | 8.40%1.92B | 8.40%1.92B | 7.26%1.52B | 12.73%1.55B | 13.70%1.69B | 7.98%1.77B | 7.98%1.77B |
-Other receivables | 17.06%199M | 84.71%290M | ---- | ---- | ---- | 21.43%170M | -57.68%157M | ---- | ---- | ---- |
-Recievables adjustments allowances | ---- | ---- | ---- | 11.54%-92M | 11.54%-92M | ---- | ---- | ---- | ---104M | ---104M |
Inventory | 14.54%1.05B | 11.62%855M | 9.79%729M | 21.19%858M | 21.19%858M | 12.27%915M | -2.42%766M | -6.08%664M | -6.72%708M | -6.72%708M |
Restricted cash | 1,150.00%25M | 650.00%15M | 200.00%6M | 250.00%7M | 250.00%7M | -88.24%2M | -95.24%2M | -98.39%2M | --2M | --2M |
Other current assets | 72.73%836M | 103.25%626M | 46.09%561M | 31.53%413M | 31.53%413M | 15.24%484M | 28.33%308M | 32.87%384M | 46.73%314M | 46.73%314M |
Total current assets | 23.35%4.31B | -36.07%4.09B | -17.50%3.61B | -5.17%3.32B | -5.17%3.32B | -8.56%3.49B | 83.07%6.4B | 24.11%4.38B | 13.35%3.5B | 13.35%3.5B |
Non current assets | ||||||||||
Net PPE | 7.36%28.19B | -4.95%27.83B | -3.72%27.36B | 9.90%27.04B | 9.90%27.04B | -3.88%26.26B | 8.90%29.28B | 7.64%28.42B | -3.45%24.61B | -3.45%24.61B |
-Gross PPE | 6.64%38.64B | -4.08%38.01B | -2.27%37.7B | 8.96%37.18B | 8.96%37.18B | -3.15%36.23B | 7.54%39.62B | 6.24%38.58B | -3.17%34.12B | -3.17%34.12B |
-Accumulated depreciation | -4.75%-10.45B | 1.61%-10.18B | -1.79%-10.34B | -6.54%-10.14B | -6.54%-10.14B | 1.19%-9.98B | -3.88%-10.35B | -2.50%-10.16B | 2.44%-9.52B | 2.44%-9.52B |
Goodwill and other intangible assets | -0.51%2.16B | -54.56%2.16B | -54.68%2.17B | -1.00%2.17B | -1.00%2.17B | -54.92%2.17B | -1.71%4.76B | -1.73%4.78B | -54.87%2.19B | -54.87%2.19B |
-Goodwill | 0.00%1.99B | -19.18%1.99B | -19.18%1.99B | 0.00%1.99B | 0.00%1.99B | -19.15%1.99B | 0.04%2.47B | 0.00%2.47B | -19.12%1.99B | -19.12%1.99B |
-Other intangible assets | -6.08%170M | -92.55%171M | -92.45%175M | -11.06%177M | -11.06%177M | -92.32%181M | -3.53%2.3B | -3.50%2.32B | -91.68%199M | -91.68%199M |
Investments and advances | -12.18%2.09B | -46.78%2.17B | -40.68%2.36B | 2.14%381M | 2.14%381M | -35.94%2.38B | 9.59%4.07B | 12.54%3.98B | -90.15%373M | -90.15%373M |
Long-term notes receivables | 3.95%316M | 3.21%322M | 4.93%319M | 18.77%310M | 18.77%310M | 19.22%304M | 36.84%312M | 40.09%304M | 29.21%261M | 29.21%261M |
Financial assets | 51.85%123M | 108.00%104M | 208.11%114M | 125.00%90M | 125.00%90M | 179.31%81M | 16.28%50M | -36.21%37M | -2.44%40M | -2.44%40M |
Defined pension benefit | 19.03%738M | 19.77%721M | 22.40%705M | 20.86%678M | 20.86%678M | 396.00%620M | 432.74%602M | 593.98%576M | 23.57%561M | 23.57%561M |
Other non current assets | 50.33%227M | 27.85%202M | 16.46%184M | -77.13%2.25B | -77.13%2.25B | -10.12%151M | -9.71%158M | -16.84%158M | 5,277.05%9.84B | 5,277.05%9.84B |
Total non current assets | 4.74%37.64B | -13.91%37.22B | -13.17%36.75B | -13.32%36.4B | -13.32%36.4B | -11.51%35.94B | 7.44%43.23B | 6.59%42.32B | 7.19%42B | 7.19%42B |
Total assets | 6.39%41.95B | -16.77%41.31B | -13.57%40.36B | -12.70%39.72B | -12.70%39.72B | -11.26%39.44B | 13.48%49.64B | 8.02%46.7B | 7.64%45.5B | 7.64%45.5B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 17.38%1.79B | 35.32%2.09B | 27.98%1.49B | 30.99%1.59B | 30.99%1.59B | 31.47%1.53B | 9.05%1.54B | -4.74%1.17B | -4.80%1.21B | -4.80%1.21B |
-accounts payable | 18.61%1.62B | 48.76%1.75B | 38.22%1.32B | 41.40%1.41B | 41.40%1.41B | 41.60%1.37B | 14.44%1.17B | -7.10%955M | -7.06%1B | -7.06%1B |
-Dividends payable | 6.88%171M | -7.30%343M | -18.57%171M | -18.57%171M | -18.57%171M | -18.37%160M | -5.13%370M | 7.69%210M | 7.69%210M | 7.69%210M |
Current accrued expenses | 6.80%157M | -8.93%153M | -11.83%149M | -11.39%140M | -11.39%140M | -11.98%147M | 5.66%168M | 0.00%169M | 7.48%158M | 7.48%158M |
Current debt and capital lease obligation | 247.93%2.43B | 204.79%3.5B | 423.83%2.9B | 597.13%3.65B | 597.13%3.65B | -52.99%699M | -28.96%1.15B | -64.26%554M | -66.21%523M | -66.21%523M |
-Current debt | 253.14%2.42B | 212.28%3.49B | 454.51%2.89B | 616.37%3.63B | 616.37%3.63B | -52.92%685M | -29.55%1.12B | -65.68%521M | -66.53%507M | -66.53%507M |
-Current capital lease obligation | -7.14%13M | -56.25%14M | -60.61%13M | -12.50%14M | -12.50%14M | -56.25%14M | 0.00%32M | 3.13%33M | -51.52%16M | -51.52%16M |
Other current liabilities | 2.35%1.09B | 31.55%1.16B | 60.96%1.14B | 21.88%975M | 21.88%975M | 76.12%1.06B | 41.16%878M | 9.10%707M | 22.70%800M | 22.70%800M |
Current liabilities | 59.22%5.47B | 84.51%6.9B | 118.88%5.68B | 135.82%6.35B | 135.82%6.35B | 0.47%3.43B | -10.94%3.74B | -34.67%2.6B | -32.67%2.69B | -32.67%2.69B |
Non current liabilities | ||||||||||
Long term provisions | 12.58%3.7B | 12.34%3.66B | 11.18%3.53B | 11.92%3.48B | 11.92%3.48B | 7.85%3.28B | 8.78%3.26B | 8.11%3.17B | 6.54%3.11B | 6.54%3.11B |
Long term debt and capital lease obligation | 3.00%17.51B | -28.70%15.68B | -21.88%15.7B | -23.47%14.61B | -23.47%14.61B | -7.28%17B | 25.92%21.99B | 17.19%20.1B | 18.81%19.08B | 18.81%19.08B |
-Long term debt | 3.10%17.43B | -28.70%15.59B | -21.83%15.61B | -23.53%14.51B | -23.53%14.51B | -7.11%16.91B | 26.18%21.87B | 17.37%19.97B | 19.17%18.98B | 19.17%18.98B |
-Long term capital lease obligation | -14.58%82M | -27.73%86M | -30.71%88M | -13.08%93M | -13.08%93M | -29.93%96M | -8.46%119M | -5.22%127M | -22.46%107M | -22.46%107M |
Non current deferred liabilities | 9.88%2.31B | -24.02%2.24B | -22.84%2.23B | 4.54%2.16B | 4.54%2.16B | -23.06%2.11B | 11.40%2.95B | 13.36%2.89B | -10.63%2.07B | -10.63%2.07B |
Employee benefits | -45.31%618M | -44.30%640M | -43.59%664M | -42.11%697M | -42.11%697M | 65.69%1.13B | 47.50%1.15B | 48.05%1.18B | 0.92%1.2B | 0.92%1.2B |
Derivative product liabilities | 4.92%256M | 73.17%284M | 135.29%280M | 220.00%192M | 220.00%192M | 454.55%244M | 396.97%164M | 153.19%119M | -30.23%60M | -30.23%60M |
Other non current liabilities | -14.35%376M | -23.05%384M | -26.95%374M | -15.16%414M | -15.16%414M | -22.02%439M | -5.67%499M | -6.40%512M | -17.85%488M | -17.85%488M |
Total non current liabilities | 0.29%27.5B | -22.54%25.84B | -17.77%25.81B | -18.39%24.66B | -18.39%24.66B | -3.89%27.42B | 20.65%33.36B | 15.10%31.39B | 14.30%30.22B | 14.30%30.22B |
Total liabilities | 6.84%32.97B | -11.76%32.74B | -7.33%31.49B | -5.78%31.01B | -5.78%31.01B | -3.43%30.86B | 16.49%37.1B | 8.77%33.99B | 8.13%32.91B | 8.13%32.91B |
Shareholders'equity | ||||||||||
Share capital | -0.54%5.34B | -0.71%5.32B | -0.64%5.31B | -0.50%5.38B | -0.50%5.38B | -0.06%5.37B | 2.17%5.36B | 2.08%5.34B | 3.31%5.41B | 3.31%5.41B |
-common stock | -0.54%5.34B | -0.71%5.32B | -0.64%5.31B | -0.50%5.38B | -0.50%5.38B | -0.06%5.37B | 2.17%5.36B | 2.08%5.34B | 3.31%5.41B | 3.31%5.41B |
Retained earnings | 12.78%3.74B | -53.07%3.36B | -50.12%3.66B | -51.96%3.44B | -51.96%3.44B | -53.23%3.32B | 8.02%7.15B | 9.06%7.34B | 8.64%7.16B | 8.64%7.16B |
Gains losses not affecting retained earnings | 15.52%-98M | 21.21%-104M | 18.66%-109M | 18.25%-112M | 18.25%-112M | 15.94%-116M | 6.38%-132M | 7.59%-134M | 7.43%-137M | 7.43%-137M |
Total stockholders'equity | 4.82%8.98B | -30.73%8.57B | -29.39%8.86B | -29.94%8.71B | -29.94%8.71B | -30.48%8.57B | 5.58%12.38B | 6.17%12.55B | 6.45%12.43B | 6.45%12.43B |
Noncontrolling interests | -50.00%6M | -96.89%5M | -97.53%4M | -95.12%8M | -95.12%8M | -92.73%12M | -4.17%161M | -2.41%162M | 0.00%164M | 0.00%164M |
Total equity | 4.74%8.99B | -31.58%8.58B | -30.26%8.87B | -30.79%8.71B | -30.79%8.71B | -31.30%8.58B | 5.44%12.54B | 6.06%12.71B | 6.36%12.59B | 6.36%12.59B |
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