(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 | 28.45%2.05B | 28.45%2.05B | 41.29%1.91B | 24.14%1.67B | 52.48%1.97B | -30.33%1.59B | -30.33%1.59B | -42.46%1.35B | -44.89%1.34B | -14.78%1.29B |
-Cash and cash equivalents | 28.45%2.05B | 28.45%2.05B | 48.44%1.9B | 24.14%1.67B | 52.51%1.92B | -30.33%1.59B | -30.33%1.59B | -44.01%1.28B | -44.43%1.34B | -15.86%1.26B |
-Short-term investments | ---- | ---- | -82.43%13M | ---- | 51.43%53M | ---- | ---- | 10.45%74M | ---- | 59.09%35M |
-Accounts receivable | -7.28%1.26B | -7.28%1.26B | -18.55%1.4B | -24.94%1.46B | -16.34%1.55B | -5.03%1.36B | -5.03%1.36B | 22.96%1.71B | 37.17%1.95B | 34.20%1.85B |
-Taxes receivable | -2.45%239M | -2.45%239M | -3.74%103M | 27.27%112M | 25.74%127M | 169.23%245M | 169.23%245M | 59.70%107M | 44.26%88M | 42.25%101M |
-Other receivables | -16.09%73M | -16.09%73M | -4.35%198M | 4.81%218M | 10.16%206M | -51.93%87M | -51.93%87M | 16.95%207M | 25.30%208M | 4.47%187M |
Inventory | -13.65%1.21B | -13.65%1.21B | -21.46%1.35B | -17.03%1.38B | -3.73%1.47B | 8.96%1.4B | 8.96%1.4B | 36.76%1.72B | 49.86%1.66B | 51.79%1.53B |
Total current assets | 2.02%4.86B | 2.02%4.86B | -2.75%4.96B | -8.17%4.88B | 7.26%5.32B | -11.57%4.76B | -11.57%4.76B | -2.90%5.1B | 2.25%5.31B | 13.97%4.96B |
Non current assets | ||||||||||
Net PPE | 8.78%3.73B | 8.78%3.73B | 1.24%3.43B | 4.12%3.36B | 7.20%3.37B | 13.13%3.43B | 13.13%3.43B | 16.72%3.39B | 15.11%3.23B | 8.80%3.14B |
-Gross PPE | 245.64%11.85B | 245.64%11.85B | ---- | 1.84%11.27B | ---- | 13.13%3.43B | 13.13%3.43B | ---- | 12.70%11.07B | ---- |
-Accumulated depreciation | ---8.12B | ---8.12B | ---- | -0.91%-7.91B | ---- | ---- | ---- | ---- | -11.74%-7.84B | ---- |
Goodwill and other intangible assets | 12.89%5.46B | 12.89%5.46B | -7.57%4.81B | -3.70%4.79B | -1.08%4.76B | 40.41%4.83B | 40.41%4.83B | 52.51%5.2B | 46.41%4.97B | 40.09%4.81B |
-Goodwill | 14.50%3.04B | 14.50%3.04B | -22.04%2.71B | -17.89%2.68B | -15.92%2.63B | 37.92%2.66B | 37.92%2.66B | 81.84%3.48B | 71.62%3.26B | 61.04%3.13B |
-Other intangible assets | 10.93%2.42B | 10.93%2.42B | 21.54%2.1B | 23.33%2.11B | 26.56%2.13B | 43.57%2.18B | 43.57%2.18B | 15.13%1.73B | 14.38%1.71B | 12.76%1.68B |
Non current prepaid assets | 17.31%61M | 17.31%61M | ---- | ---- | ---- | 1.96%52M | 1.96%52M | ---- | ---- | ---- |
Defined pension benefit | 100.00%2M | 100.00%2M | ---- | ---- | ---- | -90.91%1M | -90.91%1M | ---- | ---- | ---- |
Other non current assets | ---- | ---- | -6.00%235M | -1.54%256M | 10.60%240M | ---1M | ---1M | 27.55%250M | 16.07%260M | -0.46%217M |
Total non current assets | 10.40%9.66B | 10.40%9.66B | -3.82%8.71B | -0.43%8.64B | 2.56%8.6B | 26.50%8.75B | 26.50%8.75B | 34.22%9.06B | 30.33%8.68B | 23.69%8.39B |
Total assets | 7.45%14.52B | 7.45%14.52B | -3.43%13.67B | -3.37%13.52B | 4.31%13.92B | 9.84%13.51B | 9.84%13.51B | 17.98%14.15B | 18.02%13.99B | 19.89%13.34B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -11.66%1.25B | -11.66%1.25B | -21.89%1.5B | -25.58%1.51B | -14.94%1.73B | -10.67%1.42B | -10.67%1.42B | 11.12%1.92B | 13.61%2.03B | 30.03%2.04B |
-accounts payable | -9.83%1.04B | -9.83%1.04B | -26.21%946M | -28.71%998M | -14.34%1.18B | -9.81%1.15B | -9.81%1.15B | 16.86%1.28B | 23.35%1.4B | 27.28%1.38B |
-Total tax payable | -28.05%118M | -28.05%118M | -41.06%89M | -49.13%88M | -46.12%111M | -20.39%164M | -20.39%164M | -20.94%151M | -34.47%173M | 110.20%206M |
-Other payable | -5.88%96M | -5.88%96M | -4.53%464M | -7.02%424M | -2.46%437M | -1.92%102M | -1.92%102M | 10.71%486M | 17.83%456M | 17.28%448M |
Current debt and capital lease obligation | -22.49%541M | -22.49%541M | 39.50%664M | -9.96%660M | 15.09%656M | 751.22%698M | 751.22%698M | 183.33%476M | 560.36%733M | 328.57%570M |
-Current debt | -25.35%474M | -25.35%474M | ---- | -12.24%595M | ---- | 1,884.38%635M | 1,884.38%635M | ---- | 927.27%678M | ---- |
-Current capital lease obligation | 6.35%67M | 6.35%67M | ---- | 18.18%65M | ---- | 26.00%63M | 26.00%63M | ---- | 22.22%55M | ---- |
Current liabilities | -13.73%2.08B | -13.73%2.08B | -10.08%2.2B | -20.56%2.22B | -7.79%2.42B | 20.92%2.41B | 20.92%2.41B | 25.89%2.45B | 30.64%2.8B | 49.71%2.62B |
Non current liabilities | ||||||||||
Long term provisions | -9.46%402M | -9.46%402M | ---- | ---- | ---- | 28.70%444M | 28.70%444M | ---- | ---- | ---- |
Long term debt and capital lease obligation | 45.86%3.73B | 45.86%3.73B | 8.68%2.96B | 9.38%2.95B | 9.67%2.95B | -4.48%2.56B | -4.48%2.56B | 1.72%2.72B | 1.39%2.7B | 1.01%2.69B |
-Long term debt | 48.22%3.58B | 48.22%3.58B | ---- | 9.64%2.81B | ---- | -5.78%2.41B | -5.78%2.41B | ---- | 0.23%2.56B | ---- |
-Long term capital lease obligation | 6.85%156M | 6.85%156M | ---- | 4.41%142M | ---- | 23.73%146M | 23.73%146M | ---- | 29.52%136M | ---- |
Other non current liabilities | 0.00%14M | 0.00%14M | -8.99%415M | -5.30%429M | 3.15%458M | -85.71%14M | -85.71%14M | 12.32%456M | 8.89%453M | 9.36%444M |
Total non current liabilities | 32.46%4.98B | 32.46%4.98B | 4.76%4.07B | 6.02%4.12B | 5.77%4.14B | -4.95%3.76B | -4.95%3.76B | -1.35%3.89B | -0.82%3.89B | 0.41%3.92B |
Total liabilities | 14.42%7.06B | 14.42%7.06B | -0.98%6.28B | -5.10%6.35B | 0.34%6.56B | 3.71%6.17B | 3.71%6.17B | 7.66%6.34B | 10.29%6.69B | 15.68%6.54B |
Shareholders'equity | ||||||||||
Share capital | 0.00%750M | 0.00%750M | 0.94%750M | 0.94%750M | 0.94%750M | -2.22%750M | -2.22%750M | -3.13%743M | -3.13%743M | -3.13%743M |
-common stock | 0.00%750M | 0.00%750M | 0.94%750M | 0.94%750M | 0.94%750M | -2.22%750M | -2.22%750M | -3.13%743M | -3.13%743M | -3.13%743M |
Retained earnings | 1.93%4.54B | 1.93%4.54B | --4.57B | 4.71%4.45B | --4.57B | 22.75%4.45B | 22.75%4.45B | ---- | --4.25B | ---- |
Paid-in capital | 0.00%1.07B | 0.00%1.07B | -82.95%1.07B | 4.00%1.07B | -81.35%1.07B | -16.12%1.07B | -16.12%1.07B | 15.98%6.26B | -79.56%1.03B | 23.94%5.72B |
Less: Treasury stock | 5.00%21M | 5.00%21M | 20.93%52M | 26.47%43M | -32.43%25M | -93.44%20M | -93.44%20M | -82.45%43M | -68.81%34M | 8.82%37M |
Other equity interest | 0.00%700M | 0.00%700M | --700M | 0.00%700M | --700M | 0.00%700M | 0.00%700M | ---- | --700M | ---- |
Total stockholders'equity | -1.33%7.2B | -1.33%7.2B | -5.34%7.35B | -1.64%7.13B | 8.31%7.32B | 15.82%7.3B | 15.82%7.3B | 28.20%7.77B | 26.39%7.25B | 24.47%6.76B |
Noncontrolling interests | 546.15%252M | 546.15%252M | -18.00%41M | -22.00%39M | -18.37%40M | -17.02%39M | -17.02%39M | -3.85%50M | -3.85%50M | -2.00%49M |
Total equity | 1.58%7.46B | 1.58%7.46B | -5.43%7.39B | -1.78%7.17B | 8.12%7.36B | 15.57%7.34B | 15.57%7.34B | 27.93%7.82B | 26.12%7.3B | 24.23%6.81B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data