(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 2.89%7.44B | 2.89%7.44B | -23.32%6.98B | -22.51%6.79B | -17.01%6.4B | 1.44%7.23B | 1.44%7.23B | 21.49%9.1B | 33.26%8.76B | 35.81%7.71B |
-Cash and cash equivalents | -6.52%6.19B | -6.52%6.19B | -21.58%6.48B | -24.52%6.17B | -19.34%5.82B | -0.48%6.63B | -0.48%6.63B | 18.19%8.26B | 35.43%8.17B | 42.70%7.22B |
-Short-term investments | 105.78%1.25B | 105.78%1.25B | -40.63%494M | 5.43%621M | 17.45%572M | 28.66%606M | 28.66%606M | 68.08%832M | 9.07%589M | -20.81%487M |
-Accounts receivable | 20.56%2.15B | 20.56%2.15B | 9.38%2.33B | -3.03%1.98B | 8.20%2.11B | 18.13%1.79B | 18.13%1.79B | 31.59%2.13B | 33.66%2.05B | 45.67%1.95B |
-Other receivables | 311.11%37M | 311.11%37M | ---- | ---- | ---- | -98.67%9M | -98.67%9M | ---- | ---- | ---- |
Inventory | 17.98%853M | 17.98%853M | 15.30%799M | 15.29%754M | 20.97%750M | 27.51%723M | 27.51%723M | 19.48%693M | 26.01%654M | 17.20%620M |
Prepaid assets | 60.00%8M | 60.00%8M | ---- | ---- | ---- | -97.16%5M | -97.16%5M | ---- | ---- | ---- |
Other current assets | 14.40%1.12B | 14.40%1.12B | 7.38%1.06B | -0.09%1.13B | 2.84%1.16B | 689.52%979M | 689.52%979M | 1.96%989M | 8.21%1.13B | 10.72%1.13B |
Total current assets | 6.07%11.82B | 6.07%11.82B | -13.79%11.78B | -19.60%10.96B | -12.21%10.73B | 3.82%11.14B | 3.82%11.14B | 22.64%13.67B | 35.19%13.63B | 38.60%12.23B |
Non current assets | ||||||||||
Net PPE | 8.45%18.89B | 8.45%18.89B | 6.33%18.27B | 2.93%17.83B | 2.98%17.63B | 2.36%17.42B | 2.36%17.42B | 1.33%17.18B | 1.09%17.32B | 0.29%17.12B |
-Gross PPE | 5.70%33.06B | 5.70%33.06B | 6.33%18.27B | 2.25%32B | 2.98%17.63B | 1.80%31.28B | 1.80%31.28B | 1.33%17.18B | 2.59%31.3B | 0.29%17.12B |
-Accumulated depreciation | -2.24%-14.17B | -2.24%-14.17B | ---- | -1.40%-14.18B | ---- | -1.11%-13.86B | -1.11%-13.86B | ---- | -4.51%-13.98B | ---- |
Goodwill and other intangible assets | 0.00%1.35B | 0.00%1.35B | -6.66%1.33B | -6.75%1.34B | -8.28%1.35B | -7.21%1.35B | -7.21%1.35B | -1.99%1.43B | -1.91%1.44B | -0.47%1.47B |
-Goodwill | -0.44%224M | -0.44%224M | 0.00%225M | 0.90%225M | 1.35%225M | 1.35%225M | 1.35%225M | 1.81%225M | 0.90%223M | 0.45%222M |
-Other intangible assets | 0.09%1.13B | 0.09%1.13B | -7.91%1.11B | -8.16%1.11B | -9.99%1.13B | -8.74%1.13B | -8.74%1.13B | -2.67%1.2B | -2.41%1.21B | -0.64%1.25B |
Financial assets | -43.51%148M | -43.51%148M | -57.71%222M | -47.70%159M | -3.16%184M | 83.22%262M | 83.22%262M | 254.73%525M | 189.52%304M | 88.12%190M |
Non current prepaid assets | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Defined pension benefit | 15.38%45M | 15.38%45M | --71M | --83M | --41M | --39M | --39M | ---- | ---- | ---- |
Other non current assets | 96.15%153M | 96.15%153M | --76M | --76M | ---- | --78M | --78M | ---- | ---- | ---- |
Total non current assets | 7.13%22.68B | 7.13%22.68B | 5.60%22.07B | 5.00%21.76B | 5.80%21.31B | 6.07%21.17B | 6.07%21.17B | 5.29%20.9B | 3.98%20.72B | -1.73%20.14B |
Total assets | 6.76%34.49B | 6.76%34.49B | -2.07%33.85B | -4.76%32.72B | -1.00%32.04B | 5.29%32.31B | 5.29%32.31B | 11.53%34.56B | 14.46%34.35B | 10.40%32.37B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 3.06%3.77B | 3.06%3.77B | 52.06%4.13B | -4.53%3.92B | 16.53%4B | 34.67%3.66B | 34.67%3.66B | 44.75%2.71B | 80.89%4.11B | 73.76%3.43B |
-accounts payable | 0.95%2.45B | 0.95%2.45B | 3.72%2.82B | -8.68%2.58B | 10.82%2.58B | 31.03%2.42B | 31.03%2.42B | 44.75%2.71B | 75.87%2.82B | 69.75%2.33B |
-Total tax payable | 7.23%1.32B | 7.23%1.32B | --1.31B | 7.35%1.31B | 28.73%1.38B | 55.04%1.23B | 55.04%1.23B | ---- | 96.47%1.22B | 96.70%1.07B |
-Other payable | ---- | ---- | ---- | -49.21%32M | 24.14%36M | ---- | ---- | ---- | 43.18%63M | -49.12%29M |
Current provisions | 113.50%775M | 113.50%775M | ---- | 104.61%622M | ---- | -22.93%363M | -22.93%363M | ---- | --304M | ---- |
Current debt and capital lease obligation | 45.70%2.53B | 45.70%2.53B | 144.49%2.15B | -22.36%1.5B | -16.66%1.58B | -15.22%1.73B | -15.22%1.73B | -46.12%881M | 16.88%1.93B | -12.18%1.9B |
-Current debt | 212.41%1.26B | 212.41%1.26B | 29,066.67%875M | -64.87%222M | -60.86%265M | -50.55%403M | -50.55%403M | -99.64%3M | 55.28%632M | -11.73%677M |
-Current capital lease obligation | -4.81%1.27B | -4.81%1.27B | 45.67%1.28B | -1.69%1.28B | 7.87%1.32B | 8.22%1.33B | 8.22%1.33B | 9.61%878M | 4.33%1.3B | -12.42%1.22B |
Other current liabilities | -6.83%1.17B | -6.83%1.17B | -56.03%2.49B | -15.03%1.84B | -6.26%2.28B | 6.69%1.26B | 6.69%1.26B | 17.56%5.66B | -11.83%2.16B | -13.80%2.43B |
Current liabilities | 16.74%15.95B | 16.74%15.95B | 10.83%16.17B | 5.67%16.21B | 17.52%15.9B | 16.51%13.66B | 16.51%13.66B | 33.75%14.59B | 39.18%15.34B | 21.54%13.53B |
Non current liabilities | ||||||||||
Long term provisions | -90.93%36M | -90.93%36M | ---- | -55.22%180M | --4.1B | -90.21%397M | -90.21%397M | ---- | --402M | ---- |
Long term debt and capital lease obligation | -15.39%9.97B | -15.39%9.97B | 169.27%9.57B | -20.12%10.19B | -23.41%10.19B | -9.94%11.78B | -9.94%11.78B | -75.89%3.55B | -0.92%12.76B | -15.82%13.31B |
-Long term debt | -45.03%2.92B | -45.03%2.92B | --2.9B | -41.58%3.69B | -49.18%3.69B | -26.95%5.3B | -26.95%5.3B | ---- | -12.14%6.31B | -28.67%7.26B |
-Long term capital lease obligation | 8.87%7.06B | 8.87%7.06B | 87.62%6.67B | 0.87%6.5B | 7.48%6.51B | 11.26%6.48B | 11.26%6.48B | 28.81%3.55B | 13.24%6.45B | 7.36%6.05B |
Derivative product liabilities | 166.67%56M | 166.67%56M | 266.67%11M | 3,800.00%39M | 245.45%38M | -16.00%21M | -16.00%21M | -91.43%3M | -98.28%1M | -80.36%11M |
Other non current liabilities | 0.18%3.88B | 0.18%3.88B | -40.82%4.23B | -3.72%3.83B | -96.41%151M | 3,891.75%3.87B | 3,891.75%3.87B | 2.75%7.14B | -2.31%3.98B | 7.83%4.2B |
Total non current liabilities | -14.59%18.04B | -14.59%18.04B | -19.88%18.25B | -15.58%18.74B | -17.42%19.03B | -7.25%21.12B | -7.25%21.12B | -4.69%22.78B | -1.74%22.2B | -6.59%23.05B |
Total liabilities | -2.29%33.99B | -2.29%33.99B | -7.89%34.41B | -6.90%34.95B | -4.49%34.94B | 0.83%34.79B | 0.83%34.79B | 7.35%37.36B | 11.67%37.54B | 2.16%36.58B |
Shareholders'equity | ||||||||||
Share capital | -89.77%263M | -89.77%263M | -90.00%257M | 0.00%2.57B | 299.84%2.57B | 299.84%2.57B | 299.84%2.57B | 299.84%2.57B | 299.84%2.57B | 49.88%643M |
-common stock | -89.77%263M | -89.77%263M | -90.00%257M | 0.00%2.57B | 299.84%2.57B | 299.84%2.57B | 299.84%2.57B | 299.84%2.57B | 299.84%2.57B | 49.88%643M |
Retained earnings | 28.30%934M | 28.30%934M | ---- | ---- | ---- | 122.11%728M | 122.11%728M | ---- | ---228M | ---- |
Paid-in capital | 44.91%7.56B | 44.91%7.56B | 44.35%7.53B | 0.00%5.22B | 5.42%5.22B | 5.42%5.22B | 5.42%5.22B | 5.42%5.22B | 5.42%5.22B | 19.57%4.95B |
Less: Treasury stock | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M | 0.00%25M |
Other equity interest | 15.33%1.08B | 15.33%1.08B | 16.45%1.06B | -24.55%1.05B | -70.51%945M | -70.39%933M | -70.39%933M | -70.55%912M | -54.34%1.39B | --3.21B |
Total stockholders'equity | 31.72%-2.05B | 31.72%-2.05B | 52.04%-1.59B | 13.32%-2.77B | 18.84%-3.43B | 21.44%-3B | 21.44%-3B | 13.25%-3.31B | 11.49%-3.2B | 35.04%-4.22B |
Noncontrolling interests | 386.83%2.55B | 386.83%2.55B | 98.64%1.03B | 5,300.00%540M | 6,537.50%531M | 6,450.00%524M | 6,450.00%524M | 6,350.00%516M | 25.00%10M | -11.11%8M |
Total equity | 120.16%500M | 120.16%500M | 79.84%-564M | 30.00%-2.23B | 31.29%-2.9B | 35.01%-2.48B | 35.01%-2.48B | 26.61%-2.8B | 11.57%-3.19B | 35.07%-4.22B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data