(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 | 5.62%17.35B | 5.62%17.35B | 8.71%16.49B | 15.55%16.43B | 15.55%16.43B | 20.25%15.17B | 5.66%14.22B | --14.22B | -8.55%12.62B | 23.36%13.46B |
-Cash and cash equivalents | 6.47%16.58B | 6.47%16.58B | 7.80%15.72B | 13.50%15.57B | 13.50%15.57B | 21.13%14.58B | 6.24%13.72B | --13.72B | -9.38%12.04B | 23.76%12.91B |
-Short-term investments | -9.91%773M | -9.91%773M | 31.03%777M | 71.94%858M | 71.94%858M | 2.07%593M | -8.10%499M | --499M | 12.82%581M | 14.56%543M |
-Accounts receivable | -35.83%20.09B | -35.83%20.09B | -31.74%19.21B | -3.82%31.31B | -3.82%31.31B | 68.49%28.14B | 127.74%32.56B | --32.56B | 35.57%16.7B | -5.83%14.3B |
-Taxes receivable | -35.69%9.42B | -35.69%9.42B | -24.75%7.28B | 37.82%14.65B | 37.82%14.65B | --9.68B | 69.40%10.63B | --10.63B | ---- | -10.19%6.27B |
-Other receivables | -22.03%10.88B | -22.03%10.88B | 9.36%11.07B | 36.41%13.96B | 36.41%13.96B | 5.19%10.12B | 5.00%10.23B | --10.23B | 5.00%9.62B | -0.66%9.75B |
Inventory | -34.40%5.34B | -34.40%5.34B | -33.67%5.41B | 31.90%8.15B | 31.90%8.15B | 92.25%8.16B | 49.15%6.18B | --6.18B | 21.84%4.25B | 14.46%4.14B |
Restricted cash | ---- | ---- | ---- | ---- | ---- | 0.00%76M | 152.94%172M | --172M | --76M | -20.93%68M |
Other current assets | 6.84%3.86B | 6.84%3.86B | 7.49%3.13B | 42.19%3.61B | 42.19%3.61B | -63.65%2.91B | -4.04%2.54B | --2.54B | 7.82%8.01B | -16.47%2.65B |
Total current assets | -27.27%75.62B | -27.27%75.62B | -40.80%76.53B | -3.66%103.97B | -3.66%103.97B | 52.07%129.26B | 79.60%107.92B | --107.92B | 42.88%85B | -0.68%60.09B |
Non current assets | ||||||||||
Net PPE | 4.44%57.95B | 4.44%57.95B | 4.82%56.07B | 8.63%55.49B | 8.63%55.49B | 5.29%53.49B | 2.39%51.08B | --51.08B | 0.37%50.81B | -3.98%49.89B |
-Gross PPE | 5.09%123.83B | 5.09%123.83B | 5.40%119.08B | 8.75%117.83B | 8.75%117.83B | --112.98B | 5.89%108.36B | --108.36B | ---- | 0.84%102.33B |
-Accumulated depreciation | -5.67%-65.88B | -5.67%-65.88B | -5.93%-63.01B | -8.84%-62.34B | -8.84%-62.34B | ---59.48B | -9.23%-57.28B | ---57.28B | ---- | -5.89%-52.44B |
Goodwill and other intangible assets | 5.41%21.31B | 5.41%21.31B | 1.26%20.2B | 3.25%20.22B | 3.25%20.22B | -12.00%19.95B | -15.36%19.58B | --19.58B | -10.64%22.67B | -9.98%23.14B |
-Goodwill | 0.08%12.86B | 0.08%12.86B | -1.11%12.86B | 0.43%12.85B | 0.43%12.85B | -17.44%13.01B | -19.72%12.8B | --12.8B | -14.34%15.75B | -14.58%15.94B |
-Other intangible assets | 14.72%8.45B | 14.72%8.45B | 5.72%7.34B | 8.56%7.37B | 8.56%7.37B | 0.40%6.94B | -5.71%6.78B | --6.78B | -0.89%6.92B | 2.23%7.2B |
Financial assets | -61.48%12.76B | -61.48%12.76B | -69.20%13.6B | 29.35%33.13B | 29.35%33.13B | 413.29%44.15B | 755.01%25.62B | --25.62B | 146.76%8.6B | -27.58%3B |
Other non current assets | 91.29%461M | 91.29%461M | 369.49%831M | 33.89%241M | 33.89%241M | -50.28%177M | 2.27%180M | --180M | -14.22%356M | 2.33%176M |
Total non current assets | -9.50%119.02B | -9.50%119.02B | -18.57%115.21B | 12.01%131.52B | 12.01%131.52B | 39.03%141.49B | 26.13%117.42B | --117.42B | 6.37%101.77B | -6.25%93.1B |
Total assets | -17.35%194.64B | -17.35%194.64B | -29.18%191.74B | 4.51%235.49B | 4.51%235.49B | 44.96%270.75B | 47.10%225.33B | --225.33B | 20.37%186.77B | -4.14%153.18B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -39.30%35.91B | -39.30%35.91B | -27.97%33.82B | 28.12%59.17B | 28.12%59.17B | 162.91%46.95B | 89.71%46.18B | --46.18B | 19.36%17.86B | -9.72%24.34B |
-accounts payable | -43.35%22.19B | -43.35%22.19B | -38.12%20.83B | 21.64%39.17B | 21.64%39.17B | 88.50%33.66B | 90.63%32.2B | --32.2B | 19.36%17.86B | -9.60%16.89B |
-Total tax payable | -38.24%10.42B | -38.24%10.42B | -5.87%10.37B | 49.02%16.86B | 49.02%16.86B | --11.02B | 62.59%11.32B | --11.32B | ---- | -10.19%6.96B |
-Dividends payable | -13.04%20M | -13.04%20M | 34.98%355M | 155.56%23M | 155.56%23M | --263M | -88.16%9M | --9M | ---- | -26.92%76M |
-Other payable | 5.62%3.29B | 5.62%3.29B | 12.75%2.26B | 17.19%3.12B | 17.19%3.12B | --2.01B | 537.41%2.66B | --2.66B | ---- | -2.11%417M |
Current provisions | 483.55%13.8B | 483.55%13.8B | 643.52%12.73B | 14.47%2.37B | 14.47%2.37B | -20.92%1.71B | -5.96%2.07B | --2.07B | 2.07%2.17B | -4.40%2.2B |
Current debt and capital lease obligation | -25.12%9.37B | -25.12%9.37B | -35.65%8.58B | 18.12%12.51B | 18.12%12.51B | 56.12%13.33B | 34.99%10.59B | --10.59B | -11.52%8.54B | -8.16%7.85B |
-Current debt | -26.57%8.9B | -26.57%8.9B | -37.02%8.2B | 18.14%12.12B | 18.14%12.12B | 61.11%13.02B | 39.52%10.26B | --10.26B | -11.52%8.08B | -7.70%7.35B |
-Current capital lease obligation | 19.59%470M | 19.59%470M | 21.15%378M | 17.66%393M | 17.66%393M | -31.88%312M | -32.39%334M | --334M | -11.58%458M | -14.53%494M |
Other current liabilities | 22.87%5.18B | 22.87%5.18B | 52.30%6.4B | 24.18%4.22B | 24.18%4.22B | -66.01%4.2B | 19.42%3.4B | --3.4B | 14.48%12.37B | 7.16%2.84B |
Current liabilities | -18.93%76.03B | -18.93%76.03B | -32.75%81.17B | -1.31%93.78B | -1.31%93.78B | 53.77%120.7B | 75.85%95.02B | --95.02B | 44.31%78.5B | -6.64%54.03B |
Non current liabilities | ||||||||||
Long term provisions | -23.80%18.79B | -23.80%18.79B | -13.09%19B | 5.42%24.66B | 5.42%24.66B | -8.47%21.86B | -5.96%23.39B | --23.39B | 1.16%23.88B | 9.02%24.88B |
Long term debt and capital lease obligation | 35.03%37.92B | 35.03%37.92B | 9.58%31.47B | -7.80%28.08B | -7.80%28.08B | -3.85%28.71B | 1.22%30.46B | --30.46B | -3.80%29.86B | 0.30%30.09B |
-Long term debt | 37.66%35.24B | 37.66%35.24B | 10.64%28.93B | -10.95%25.6B | -10.95%25.6B | -6.32%26.15B | 1.95%28.75B | --28.75B | -4.17%27.91B | 0.47%28.2B |
-Long term capital lease obligation | 7.86%2.68B | 7.86%2.68B | -1.25%2.53B | 45.23%2.48B | 45.23%2.48B | 31.61%2.57B | -9.67%1.71B | --1.71B | 1.94%1.95B | -2.22%1.89B |
Derivative product liabilities | -57.49%16.76B | -57.49%16.76B | -55.30%15.49B | 62.69%39.42B | 62.69%39.42B | 276.78%34.64B | 539.43%24.23B | --24.23B | 99.52%9.19B | -26.13%3.79B |
Other non current liabilities | -0.85%3.61B | -0.85%3.61B | 16.04%3.57B | 55.79%3.64B | 55.79%3.64B | 37.93%3.07B | 17.13%2.34B | --2.34B | 78.53%2.23B | 64.50%2B |
Total non current liabilities | -19.08%82.89B | -19.08%82.89B | -24.34%75.83B | 15.95%102.43B | 15.95%102.43B | 41.39%100.23B | 35.29%88.34B | --88.34B | 8.71%70.89B | 2.21%65.29B |
Total liabilities | -19.01%158.92B | -19.01%158.92B | -28.94%157B | 7.01%196.21B | 7.01%196.21B | 47.89%220.93B | 53.66%183.35B | --183.35B | 24.90%149.38B | -2.00%119.33B |
Shareholders'equity | ||||||||||
Share capital | 0.00%2.44B | 0.00%2.44B | --2.44B | 0.00%2.44B | 0.00%2.44B | ---- | 0.00%2.44B | --2.44B | 0.00%2.44B | 0.00%2.44B |
-common stock | 0.00%2.44B | 0.00%2.44B | --2.44B | 0.00%2.44B | 0.00%2.44B | ---- | 0.00%2.44B | --2.44B | 0.00%2.44B | 0.00%2.44B |
Paid-in capital | -6.82%23.92B | -6.82%23.92B | --23.92B | -1.50%25.67B | -1.50%25.67B | ---- | -16.72%26.06B | --26.06B | -16.72%26.06B | -0.57%31.29B |
Less: Treasury stock | -6.35%177M | -6.35%177M | --181M | -5.03%189M | -5.03%189M | ---- | -20.72%199M | --199M | -21.09%202M | -17.16%251M |
Other equity interest | -86.13%378M | -86.13%378M | --1.72B | -50.26%2.73B | -50.26%2.73B | ---- | 149.68%5.48B | --5.48B | 188.42%3.66B | 12.40%2.19B |
Total stockholders'equity | -12.25%30.06B | -12.25%30.06B | -35.69%29.1B | -7.41%34.25B | -7.41%34.25B | 38.32%45.25B | 27.80%36.99B | --36.99B | 6.27%32.71B | -12.52%28.95B |
Noncontrolling interests | 12.62%5.67B | 12.62%5.67B | 23.19%5.64B | 0.92%5.03B | 0.92%5.03B | -2.14%4.58B | 1.53%4.99B | --4.99B | -2.36%4.68B | -0.79%4.91B |
Total equity | -9.06%35.72B | -9.06%35.72B | -30.28%34.74B | -6.42%39.28B | -6.42%39.28B | 33.26%49.83B | 23.99%41.98B | --41.98B | 5.11%37.39B | -10.99%33.86B |
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