(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -11.72%3.7B | -11.72%3.7B | 33.78%3.77B | 19.18%4.19B | 19.18%4.19B | -4.31%2.82B | 10.71%3.51B | --3.51B | 18.70%2.95B | 18.70%3.17B |
-Cash and cash equivalents | -7.00%3.54B | -7.00%3.54B | 32.96%3.2B | 21.51%3.8B | 21.51%3.8B | -8.39%2.4B | 10.33%3.13B | --3.13B | 22.06%2.62B | 15.24%2.84B |
-Short-term investments | -58.29%161M | -58.29%161M | 38.55%575M | 0.26%386M | 0.26%386M | 28.88%415M | 13.91%385M | --385M | -3.01%322M | 58.69%338M |
-Accounts receivable | -1.29%3.29B | -1.29%3.29B | 5.45%3B | 7.08%3.33B | 7.08%3.33B | 16.21%2.85B | 15.66%3.11B | --3.11B | 11.12%2.45B | 26.73%2.69B |
-Taxes receivable | 17.08%514M | 17.08%514M | 112.28%605M | -3.09%439M | -3.09%439M | 7.95%285M | 38.96%453M | --453M | 19.46%264M | 28.85%326M |
-Other receivables | -6.39%1.67B | -6.39%1.67B | 10.91%2.49B | 29.28%1.78B | 29.28%1.78B | 35.55%2.25B | 20.21%1.38B | --1.38B | 2.35%1.66B | -2.38%1.15B |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 69.23%242M |
Current deferred assets | -3.74%412M | -3.74%412M | 343.80%537M | 14.44%428M | 14.44%428M | 1.68%121M | 266.67%374M | --374M | 16.67%119M | 22.89%102M |
Other current assets | -19.74%61M | -19.74%61M | -92.66%62M | 13.43%76M | 13.43%76M | 38.98%845M | -26.37%67M | --67M | 3.05%608M | 127.50%91M |
Total current assets | -5.78%9.74B | -5.78%9.74B | 15.62%10.59B | 14.92%10.34B | 14.92%10.34B | 13.91%9.16B | 14.80%9B | --9B | 11.43%8.04B | 19.44%7.84B |
Non current assets | ||||||||||
Net PPE | -1.63%1.57B | -1.63%1.57B | -0.95%1.67B | -6.22%1.6B | -6.22%1.6B | 4.60%1.68B | 0.65%1.7B | --1.7B | -8.68%1.61B | 12.80%1.69B |
-Gross PPE | 2.56%3.93B | 2.56%3.93B | -0.95%1.67B | 0.76%3.83B | 0.76%3.83B | 4.60%1.68B | 10.14%3.8B | --3.8B | -8.68%1.61B | 13.11%3.45B |
-Accumulated depreciation | -5.55%-2.36B | -5.55%-2.36B | ---- | -6.43%-2.23B | -6.43%-2.23B | ---- | -19.26%-2.1B | ---2.1B | ---- | -13.40%-1.76B |
Goodwill and other intangible assets | 0.13%12.01B | 0.13%12.01B | -1.95%11.82B | 3.09%12B | 3.09%12B | 8.24%12.06B | 6.80%11.64B | --11.64B | 0.10%11.14B | 31.15%10.9B |
-Goodwill | 1.11%11.21B | 1.11%11.21B | -1.19%10.96B | 4.30%11.09B | 4.30%11.09B | 9.82%11.09B | 8.56%10.63B | --10.63B | -2.13%10.1B | 27.84%9.8B |
-Other intangible assets | -11.92%798M | -11.92%798M | -10.63%866M | -9.67%906M | -9.67%906M | -7.01%969M | -8.82%1B | --1B | 28.48%1.04B | 70.54%1.1B |
Financial assets | 12.31%73M | 12.31%73M | --76M | -13.33%65M | -13.33%65M | ---- | 134.38%75M | --75M | ---- | -3.03%32M |
Non current prepaid assets | 2.38%172M | 2.38%172M | --169M | 4.35%168M | 4.35%168M | ---- | -1.23%161M | --161M | ---- | 27.34%163M |
Defined pension benefit | -15.93%153M | -15.93%153M | --190M | 73.33%182M | 73.33%182M | ---- | --105M | --105M | ---- | ---- |
Other non current assets | -8.57%32M | -8.57%32M | -95.70%40M | -35.19%35M | -35.19%35M | 54.65%931M | 80.00%54M | --54M | 19.92%602M | 7.14%30M |
Total non current assets | -1.20%14.96B | -1.20%14.96B | -3.52%14.96B | 0.69%15.14B | 0.69%15.14B | 9.01%15.51B | 6.51%15.03B | --15.03B | -2.21%14.22B | 21.98%14.12B |
Total assets | -3.06%24.7B | -3.06%24.7B | 3.59%25.55B | 6.02%25.48B | 6.02%25.48B | 10.78%24.67B | 9.47%24.03B | --24.03B | 2.31%22.27B | 21.06%21.95B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -2.62%4.69B | -2.62%4.69B | 1.94%4.63B | 8.59%4.82B | 8.59%4.82B | 19.66%4.54B | 28.69%4.44B | --4.44B | 11.98%3.8B | 8.94%3.45B |
-accounts payable | -10.22%1.54B | -10.22%1.54B | 1.96%4.31B | 5.16%1.71B | 5.16%1.71B | 18.62%4.23B | 34.66%1.63B | --1.63B | 9.59%3.57B | 5.22%1.21B |
-Total tax payable | 5.16%876M | 5.16%876M | 1.61%315M | 15.21%833M | 15.21%833M | 35.96%310M | 23.17%723M | --723M | 70.15%228M | 2.09%587M |
-Other payable | 0.26%2.28B | 0.26%2.28B | ---- | 8.97%2.27B | 8.97%2.27B | ---- | 26.29%2.09B | --2.09B | ---- | 14.65%1.65B |
Current provisions | 14.56%118M | 14.56%118M | -13.01%107M | -26.43%103M | -26.43%103M | -4.65%123M | 14.75%140M | --140M | 35.79%129M | 23.23%122M |
Current debt and capital lease obligation | -31.86%926M | -31.86%926M | 243.44%1.6B | 276.45%1.36B | 276.45%1.36B | -67.04%465M | -70.84%361M | --361M | 23.45%1.41B | 31.98%1.24B |
-Current debt | -38.75%675M | -38.75%675M | 569.50%1.34B | 1,166.67%1.1B | 1,166.67%1.1B | -82.32%200M | -90.85%87M | --87M | 30.60%1.13B | 32.64%951M |
-Current capital lease obligation | -2.33%251M | -2.33%251M | -2.64%258M | -6.20%257M | -6.20%257M | -5.36%265M | -4.53%274M | --274M | 1.08%280M | 29.86%287M |
Other current liabilities | -42.41%182M | -42.41%182M | -34.28%186M | 80.57%316M | 80.57%316M | 108.09%283M | 41.13%175M | --175M | -2.16%136M | 49.40%124M |
Current liabilities | -10.12%7.25B | -10.12%7.25B | 14.80%7.77B | 23.75%8.07B | 23.75%8.07B | 3.96%6.77B | 9.07%6.52B | --6.52B | 16.35%6.51B | 16.70%5.98B |
Non current liabilities | ||||||||||
Long term provisions | -3.54%327M | -3.54%327M | 0.59%340M | -0.59%339M | -0.59%339M | -9.14%338M | 1.19%341M | --341M | 232.14%372M | 1,882.35%337M |
Long term debt and capital lease obligation | -8.39%5.67B | -8.39%5.67B | -12.76%6.3B | -15.01%6.19B | -15.01%6.19B | -0.30%7.23B | -6.75%7.28B | --7.28B | -13.03%7.25B | 147.40%7.81B |
-Long term debt | -10.33%5.07B | -10.33%5.07B | -14.83%5.66B | -15.01%5.66B | -15.01%5.66B | 0.15%6.65B | -6.64%6.65B | --6.65B | -12.86%6.64B | 177.96%7.13B |
-Long term capital lease obligation | 12.20%598M | 12.20%598M | 11.09%641M | -14.99%533M | -14.99%533M | -5.25%577M | -7.93%627M | --627M | -14.83%609M | 15.03%681M |
Other non current liabilities | -20.17%376M | -20.17%376M | -25.38%388M | 1.07%471M | 1.07%471M | 17.38%520M | 11.75%466M | --466M | 17.51%443M | 117.19%417M |
Total non current liabilities | -9.03%6.98B | -9.03%6.98B | -13.91%7.7B | -15.12%7.67B | -15.12%7.67B | -1.30%8.94B | -8.38%9.04B | --9.04B | -11.46%9.06B | 114.62%9.86B |
Total liabilities | -9.59%14.23B | -9.59%14.23B | -1.54%15.47B | 1.17%15.74B | 1.17%15.74B | 0.90%15.71B | -1.80%15.55B | --15.55B | -1.63%15.57B | 63.02%15.84B |
Shareholders'equity | ||||||||||
Share capital | -0.58%1.38B | -0.58%1.38B | 0.73%1.39B | 0.73%1.39B | 0.73%1.39B | 2.15%1.38B | 2.15%1.38B | --1.38B | -0.44%1.35B | -0.37%1.35B |
-common stock | -0.58%1.38B | -0.58%1.38B | 0.73%1.39B | 0.73%1.39B | 0.73%1.39B | 2.15%1.38B | 2.15%1.38B | --1.38B | -0.44%1.35B | -0.37%1.35B |
Retained earnings | 20.70%5.59B | 20.70%5.59B | 8.76%4.97B | 33.14%4.63B | 33.14%4.63B | 100.26%4.57B | 104.29%3.48B | --3.48B | 60.97%2.28B | -56.55%1.7B |
Paid-in capital | -6.04%3.48B | -6.04%3.48B | 2.69%3.71B | 2.69%3.71B | 2.69%3.71B | 18.33%3.61B | 18.33%3.61B | --3.61B | -3.14%3.05B | -3.17%3.05B |
Less: Treasury stock | ---- | ---- | ---- | ---- | ---- | --595M | ---- | ---- | ---- | ---- |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---326M | ---- | ---- | ---- | ---- |
Total stockholders'equity | 7.47%10.45B | 7.47%10.45B | 12.59%10.06B | 14.88%9.73B | 14.88%9.73B | 33.78%8.94B | 38.74%8.47B | --8.47B | 12.82%6.68B | -27.55%6.1B |
Noncontrolling interests | 18.75%19M | 18.75%19M | 13.33%17M | 33.33%16M | 33.33%16M | 36.36%15M | 0.00%12M | --12M | 22.22%11M | 340.00%12M |
Total equity | 7.49%10.47B | 7.49%10.47B | 12.59%10.08B | 14.91%9.74B | 14.91%9.74B | 33.79%8.95B | 38.66%8.48B | --8.48B | 12.83%6.69B | -27.37%6.12B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data