(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 28.94%7.24B | 28.94%7.24B | -5.04%12.8B | 48.69%14.07B | -6.51%5.62B | --5.62B | 39.84%13.48B | -20.65%9.46B | 6.82%13.45B | -47.37%6.01B |
-Cash and cash equivalents | 28.94%7.24B | 28.94%7.24B | -12.09%7.47B | 65.54%8.74B | -6.50%5.61B | --5.61B | 34.09%8.5B | -40.40%5.28B | 0.03%9.88B | -47.40%6B |
-Short-term investments | 20.00%6M | 20.00%6M | 6.98%5.33B | 27.40%5.32B | -16.67%5M | --5M | 50.88%4.99B | 36.52%4.18B | 31.47%3.58B | 20.00%6M |
-Accounts receivable | -3.63%16.16B | -3.63%16.16B | -8.04%15.71B | -6.54%15.75B | 9.59%16.77B | --16.77B | 21.10%17.09B | 20.65%16.85B | 17.17%15.54B | 33.35%15.3B |
-Taxes receivable | 0.47%214M | 0.47%214M | -24.44%170M | 4.62%204M | -33.64%213M | --213M | -16.67%225M | -19.42%195M | -47.86%183M | -8.02%321M |
-Other receivables | 1.99%7.17B | 1.99%7.17B | 17.76%2.51B | 19.45%2.5B | 21.09%7.03B | --7.03B | 8.00%2.13B | 4.91%2.09B | 4.38%2.07B | -18.29%5.8B |
Inventory | -8.30%2.42B | -8.30%2.42B | -18.29%2.58B | -24.87%2.25B | -7.60%2.64B | --2.64B | 47.52%3.15B | 44.82%2.99B | 25.42%3.22B | 5.94%2.86B |
Restricted cash | -75.00%39M | -75.00%39M | ---- | ---- | -90.35%156M | --156M | ---- | ---- | ---- | 5.62%1.62B |
Other current assets | 22.53%2.21B | 22.53%2.21B | 19.48%2.24B | 20.90%2.34B | 2.10%1.8B | --1.8B | -0.95%1.87B | 3.58%1.94B | -0.05%1.97B | 18.86%1.77B |
Total current assets | -7.10%36.36B | -7.10%36.36B | -14.76%36.26B | 10.71%37.23B | 0.89%39.14B | --39.14B | 23.00%42.54B | 2.76%33.63B | 8.02%36.51B | 4.04%38.8B |
Non current assets | ||||||||||
Net PPE | -1.31%86.02B | -1.31%86.02B | -3.81%100.68B | -3.00%100.15B | 10.21%87.16B | --87.16B | 15.17%104.67B | 13.38%103.25B | 8.33%100.19B | -13.36%79.09B |
-Gross PPE | -0.01%187.2B | -0.01%187.2B | -3.81%100.68B | -3.00%100.15B | -2.10%187.23B | --187.23B | 15.17%104.67B | 13.38%103.25B | 8.33%100.19B | -8.30%191.25B |
-Accumulated depreciation | -1.12%-101.18B | -1.12%-101.18B | ---- | ---- | 10.79%-100.07B | ---100.07B | ---- | ---- | ---- | 4.37%-112.16B |
Goodwill and other intangible assets | -3.30%147.85B | -3.30%147.85B | -7.17%141.05B | -4.51%138.03B | 4.64%152.9B | --152.9B | 16.25%151.94B | 12.55%144.54B | 5.44%137.22B | 23.75%146.11B |
-Goodwill | -1.70%20.3B | -1.70%20.3B | ---- | ---- | 0.56%20.65B | --20.65B | ---- | ---- | ---- | 3.59%20.53B |
-Other intangible assets | -3.55%127.56B | -3.55%127.56B | ---- | ---- | 5.31%132.25B | --132.25B | ---- | ---- | ---- | 27.82%125.58B |
Financial assets | -44.43%1.18B | -44.43%1.18B | ---- | ---- | -17.61%2.12B | --2.12B | ---- | ---- | ---- | -35.56%2.57B |
Non current deferred assets | 9.55%3.51B | 9.55%3.51B | 8.90%3.49B | 13.63%3.35B | 23.98%3.21B | --3.21B | 37.13%3.2B | 27.43%2.95B | 20.87%2.77B | 17.93%2.59B |
Other non current assets | -6.11%1.41B | -6.11%1.41B | -10.18%1.47B | -3.00%1.46B | 10.17%1.51B | --1.51B | 26.33%1.64B | 19.68%1.5B | 37.22%1.59B | 18.15%1.37B |
Total non current assets | -2.12%253.94B | -2.12%253.94B | -4.51%266.25B | -2.08%262.47B | 6.84%259.45B | --259.45B | 16.77%278.82B | 12.73%268.06B | 6.59%255.92B | 6.68%242.83B |
Total assets | -2.77%290.31B | -2.77%290.31B | -5.86%302.51B | -0.66%299.7B | 6.02%298.59B | --298.59B | 17.56%321.36B | 11.53%301.69B | 6.76%292.42B | 6.31%281.63B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -8.54%14.36B | -8.54%14.36B | -0.43%12.37B | 3.11%12.36B | 13.46%15.7B | --15.7B | 35.80%12.43B | 30.68%11.99B | 19.65%11.61B | 14.49%13.83B |
-accounts payable | -10.04%10.78B | -10.04%10.78B | -11.45%10.22B | -7.11%10.38B | 15.25%11.98B | --11.98B | 40.19%11.55B | 34.01%11.18B | 21.59%10.87B | 7.27%10.4B |
-Total tax payable | -5.41%2.57B | -5.41%2.57B | 12.81%995M | 16.28%943M | 11.95%2.72B | --2.72B | -3.71%882M | -2.64%811M | -2.86%748M | 1.42%2.43B |
-Other payable | 1.00%1.01B | 1.00%1.01B | --1.16B | --1.04B | -1.28%999M | --999M | ---- | ---- | ---- | --1.01B |
Current provisions | -13.08%3.84B | -13.08%3.84B | -4.82%3.97B | -15.34%3.39B | 13.04%4.41B | --4.41B | 19.32%4.17B | 18.29%4.01B | 1.93%3.53B | 7.28%3.9B |
Current debt and capital lease obligation | -22.97%14.18B | -22.97%14.18B | -32.38%13.82B | 6.84%16.89B | 13.47%18.41B | --18.41B | 48.89%20.43B | 4.55%15.81B | 181.12%13.8B | 0.69%16.22B |
-Current debt | -35.78%8.53B | -35.78%8.53B | -46.44%8.03B | 9.83%11.5B | 18.77%13.28B | --13.28B | 65.37%14.98B | 3.18%10.47B | --8.89B | 1.63%11.18B |
-Current capital lease obligation | 10.20%5.65B | 10.20%5.65B | 6.28%5.79B | 0.97%5.39B | 1.71%5.13B | --5.13B | 16.88%5.45B | 7.33%5.34B | -0.02%4.91B | -1.33%5.04B |
Other current liabilities | 13.67%1.31B | 13.67%1.31B | -1.58%4.18B | -7.67%3.92B | -12.16%1.16B | --1.16B | 6.76%4.25B | 11.47%4.25B | 9.75%4.03B | 29.53%1.32B |
Current liabilities | -20.54%36.07B | -20.54%36.07B | -25.02%36.48B | -0.08%39.62B | 16.97%45.39B | --45.39B | 38.86%48.65B | 12.55%39.65B | 3.40%36.5B | 4.49%38.8B |
Non current liabilities | ||||||||||
Long term provisions | 12.47%4.27B | 12.47%4.27B | -2.07%3.65B | -13.82%3.77B | -31.80%3.79B | --3.79B | -29.49%3.73B | -15.75%4.37B | -5.46%5B | 3.06%5.56B |
Long term debt and capital lease obligation | -1.48%127.43B | -1.48%127.43B | -4.61%133.23B | -5.25%130.22B | 2.38%129.34B | --129.34B | 11.36%139.66B | 9.61%137.43B | 373.38%134.03B | 4.28%126.33B |
-Long term debt | -3.54%92.29B | -3.54%92.29B | -5.75%96.4B | -6.62%93.61B | -2.61%95.68B | --95.68B | 5.14%102.28B | 3.25%100.25B | --98.81B | 5.02%98.24B |
-Long term capital lease obligation | 4.39%35.14B | 4.39%35.14B | -1.48%36.83B | -1.55%36.61B | 19.83%33.67B | --33.67B | 32.83%37.38B | 31.45%37.18B | 24.40%35.22B | 1.76%28.09B |
Derivative product liabilities | -10.68%2.48B | -10.68%2.48B | 4.74%2.94B | 54.13%2.67B | 323.93%2.78B | --2.78B | 411.29%2.81B | 320.15%1.73B | --769M | -15.79%656M |
Other non current liabilities | -13.66%1.45B | -13.66%1.45B | -10.60%1.9B | -4.40%2.02B | 20.37%1.68B | --1.68B | 5.67%2.12B | -6.33%2.12B | -16.25%2.05B | -14.28%1.4B |
Total non current liabilities | -1.73%163B | -1.73%163B | -4.92%169.46B | -4.53%165.69B | 2.80%165.88B | --165.88B | 11.77%178.23B | 9.65%173.55B | 4.44%168.27B | 3.94%161.36B |
Total liabilities | -5.78%199.07B | -5.78%199.07B | -9.23%205.94B | -3.70%205.3B | 5.55%211.27B | --211.27B | 16.65%226.88B | 10.18%213.19B | 4.25%204.77B | 4.05%200.16B |
Shareholders'equity | ||||||||||
Share capital | 0.00%12.77B | 0.00%12.77B | 0.00%12.77B | 0.00%12.77B | 0.00%12.77B | --12.77B | 0.00%12.77B | 4.73%12.77B | 4.73%12.77B | 4.73%12.77B |
-common stock | 0.00%12.77B | 0.00%12.77B | 0.00%12.77B | 0.00%12.77B | 0.00%12.77B | --12.77B | 0.00%12.77B | 4.73%12.77B | 4.73%12.77B | 4.73%12.77B |
Retained earnings | 54.39%-12.08B | 54.39%-12.08B | 60.71%-10.79B | 54.90%-12.87B | 17.69%-26.49B | ---26.49B | 16.84%-27.45B | 14.59%-28.53B | 16.93%-27.46B | 7.38%-32.18B |
Paid-in capital | -7.71%56.79B | -7.71%56.79B | -5.63%58.66B | -4.77%59.3B | -3.51%61.53B | --61.53B | -2.42%62.16B | -0.53%62.27B | 1.87%63.71B | 1.81%63.77B |
Less: Treasury stock | -42.86%20M | -42.86%20M | -25.00%27M | -22.22%28M | -5.41%35M | --35M | -20.00%36M | -21.74%36M | -19.57%37M | -19.57%37M |
Other equity interest | ---- | ---- | ---- | ---- | 0.00%1M | --1M | --1M | -200.00%-1M | -200.00%-1M | 0.00%1M |
Total stockholders'equity | 17.23%56.93B | 17.23%56.93B | 20.63%62.04B | 24.27%59.64B | 13.77%48.56B | --48.56B | 25.17%51.44B | 25.08%47.99B | 24.28%48.13B | 18.81%42.68B |
Noncontrolling interests | -11.48%34.31B | -11.48%34.31B | -19.78%34.53B | -14.18%34.76B | -0.07%38.76B | --38.76B | 13.96%43.04B | 4.84%40.5B | 1.98%39.53B | 5.90%38.79B |
Total equity | 4.49%91.24B | 4.49%91.24B | 2.22%96.57B | 6.68%94.4B | 7.18%87.32B | --87.32B | 19.80%94.48B | 14.92%88.49B | 13.13%87.66B | 12.29%81.47B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data