(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 | 30.56%2.56B | 30.56%2.56B | -54.93%1.69B | -40.48%1.96B | -40.48%1.96B | -60.34%3.75B | -62.93%3.29B | --3.29B | 19.49%9.44B | 66.13%8.88B |
-Cash and cash equivalents | 30.51%2.56B | 30.51%2.56B | -54.93%1.69B | -40.48%1.96B | -40.48%1.96B | -60.26%3.75B | -62.08%3.29B | --3.29B | 27.82%9.42B | 79.55%8.68B |
-Short-term investments | --1M | --1M | ---- | ---- | ---- | ---- | ---- | ---- | -96.42%19M | -60.86%200M |
-Accounts receivable | 8.86%2.94B | 8.86%2.94B | 6.92%3.01B | 14.52%2.7B | 14.52%2.7B | 18.50%2.82B | 13.99%2.36B | --2.36B | 13.29%2.38B | -14.34%2.07B |
-Taxes receivable | 3.96%578M | 3.96%578M | -2.95%263M | 0.18%556M | 0.18%556M | -31.91%271M | 31.52%555M | --555M | -0.50%398M | 23.75%422M |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -9.52%19M |
Inventory | -1.40%2.75B | -1.40%2.75B | 1.53%2.92B | 14.07%2.79B | 14.07%2.79B | 40.37%2.87B | 26.68%2.45B | --2.45B | -5.63%2.05B | -10.90%1.93B |
Prepaid assets | -4.13%116M | -4.13%116M | ---- | 47.56%121M | 47.56%121M | ---- | -57.73%82M | --82M | -9.20%237M | -16.02%194M |
Current deferred assets | 7.04%228M | 7.04%228M | ---- | 9.23%213M | 9.23%213M | ---- | --195M | --195M | ---- | ---- |
Other current assets | 103.49%525M | 103.49%525M | 27.04%1.18B | 21.70%258M | 21.70%258M | 513.16%932M | 30.06%212M | --212M | -3.18%152M | -14.21%163M |
Total current assets | 12.51%9.72B | 12.51%9.72B | -14.80%9.06B | -6.85%8.64B | -6.85%8.64B | -27.70%10.64B | -32.40%9.28B | --9.28B | 12.92%14.71B | 27.63%13.72B |
Non current assets | ||||||||||
Net PPE | 6.38%8.25B | 6.38%8.25B | 3.56%7.88B | 8.60%7.76B | 8.60%7.76B | 48.89%7.61B | 40.04%7.14B | --7.14B | -4.66%5.11B | -9.48%5.1B |
-Gross PPE | 5.67%13.91B | 5.67%13.91B | 3.56%7.88B | 9.45%13.17B | 9.45%13.17B | -11.38%7.61B | 44.97%12.03B | --12.03B | -1.14%8.59B | -5.40%8.3B |
-Accumulated depreciation | -4.64%-5.66B | -4.64%-5.66B | ---- | -10.70%-5.41B | -10.70%-5.41B | ---- | -52.83%-4.89B | ---4.89B | -4.54%-3.48B | -1.91%-3.2B |
Goodwill and other intangible assets | -3.68%41.28B | -3.68%41.28B | -4.43%41.95B | 2.76%42.86B | 2.76%42.86B | 32.88%43.89B | 27.58%41.7B | --41.7B | -5.13%33.03B | -7.59%32.69B |
-Goodwill | -1.53%30.27B | -1.53%30.27B | -3.41%30.39B | 5.60%30.73B | 5.60%30.73B | 35.31%31.47B | 28.45%29.1B | --29.1B | -2.92%23.26B | -5.88%22.66B |
-Other intangible assets | -9.14%11.01B | -9.14%11.01B | -7.00%11.56B | -3.79%12.12B | -3.79%12.12B | 27.12%12.43B | 25.62%12.6B | --12.6B | -10.00%9.77B | -11.24%10.03B |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | 73.15%258M | --258M | ---- | 91.03%149M |
Defined pension benefit | ---- | ---- | ---- | ---- | ---- | ---- | --51M | --51M | ---- | ---- |
Other non current assets | -1.59%804M | -1.59%804M | 11.66%833M | 636.04%817M | 636.04%817M | 88.86%746M | 68.18%111M | --111M | 2.60%395M | -58.23%66M |
Total non current assets | -2.15%50.8B | -2.15%50.8B | -3.01%51.16B | 3.55%51.92B | 3.55%51.92B | 35.05%52.75B | 29.90%50.14B | --50.14B | -4.78%39.06B | -7.73%38.6B |
Total assets | -0.06%60.52B | -0.06%60.52B | -4.99%60.23B | 1.93%60.56B | 1.93%60.56B | 17.88%63.39B | 13.57%59.42B | --59.42B | -0.52%53.77B | -0.50%52.32B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -2.07%4.82B | -2.07%4.82B | -7.90%3.14B | 1.21%4.92B | 1.21%4.92B | -11.35%3.41B | 41.63%4.87B | --4.87B | 34.32%3.84B | 6.35%3.44B |
-accounts payable | 3.66%2.38B | 3.66%2.38B | -6.07%2.27B | 3.56%2.3B | 3.56%2.3B | 26.90%2.42B | 18.99%2.22B | --2.22B | 27.56%1.91B | 5.31%1.86B |
-Total tax payable | -7.62%1.95B | -7.62%1.95B | -12.36%865M | -8.93%2.11B | -8.93%2.11B | -44.92%987M | 51.57%2.32B | --2.32B | 31.19%1.79B | 4.79%1.53B |
-Other payable | -4.85%490M | -4.85%490M | ---- | 57.01%515M | 57.01%515M | ---- | 700.00%328M | --328M | --144M | --41M |
Current provisions | 21.91%345M | 21.91%345M | 5.94%339M | -24.13%283M | -24.13%283M | 11.11%320M | 37.64%373M | --373M | 55.68%288M | 94.96%271M |
Current debt and capital lease obligation | 34.28%2.7B | 34.28%2.7B | -27.68%2.85B | 25.00%2.01B | 25.00%2.01B | 343.97%3.94B | 38.62%1.61B | --1.61B | -40.31%887M | 24.46%1.16B |
-Current debt | 59.62%1.86B | 59.62%1.86B | -34.74%2.01B | 50.97%1.16B | 50.97%1.16B | 686.96%3.08B | 21.80%771M | --771M | -56.41%391M | 57.07%633M |
-Current capital lease obligation | -0.59%841M | -0.59%841M | -2.44%840M | 1.08%846M | 1.08%846M | 73.59%861M | 58.82%837M | --837M | -15.79%496M | -0.38%527M |
Other current liabilities | 7.24%1.51B | 7.24%1.51B | -0.14%3.57B | 5.07%1.41B | 5.07%1.41B | 305.91%3.57B | 43.16%1.34B | --1.34B | 3.90%880M | 0.21%936M |
Current liabilities | 9.60%9.74B | 9.60%9.74B | -11.97%9.89B | 2.48%8.89B | 2.48%8.89B | 79.39%11.24B | 40.57%8.67B | --8.67B | 8.32%6.26B | 9.85%6.17B |
Non current liabilities | ||||||||||
Long term provisions | -22.52%234M | -22.52%234M | -4.58%271M | 24.28%302M | 24.28%302M | 32.09%284M | 42.94%243M | --243M | -14.00%215M | -35.85%170M |
Long term debt and capital lease obligation | -12.12%8.96B | -12.12%8.96B | -13.17%8.9B | -10.65%10.19B | -10.65%10.19B | -2.63%10.25B | 6.28%11.41B | --11.41B | -3.84%10.53B | 26.55%10.74B |
-Long term debt | -16.53%6.56B | -16.53%6.56B | -17.19%6.56B | -14.39%7.86B | -14.39%7.86B | -13.52%7.93B | -1.56%9.18B | --9.18B | -2.34%9.16B | 35.84%9.32B |
-Long term capital lease obligation | 2.70%2.4B | 2.70%2.4B | 0.52%2.34B | 4.75%2.34B | 4.75%2.34B | 70.63%2.32B | 58.04%2.23B | --2.23B | -12.80%1.36B | -12.85%1.41B |
Derivative product liabilities | -53.59%71M | -53.59%71M | ---- | 135.38%153M | 135.38%153M | ---- | 62.50%65M | --65M | 103.45%59M | -74.84%40M |
Other non current liabilities | -16.28%36M | -16.28%36M | -11.88%89M | -8.51%43M | -8.51%43M | 431.58%101M | 123.81%47M | --47M | -26.92%19M | -12.50%21M |
Total non current liabilities | -12.10%11.89B | -12.10%11.89B | -11.64%11.97B | -9.02%13.53B | -9.02%13.53B | 3.18%13.55B | 11.36%14.87B | --14.87B | -5.54%13.13B | 14.75%13.35B |
Total liabilities | -3.49%21.63B | -3.49%21.63B | -11.79%21.86B | -4.78%22.41B | -4.78%22.41B | 27.79%24.78B | 20.59%23.54B | --23.54B | -1.47%19.39B | 13.15%19.52B |
Shareholders'equity | ||||||||||
Share capital | 1.23%82M | 1.23%82M | --82M | 1.25%81M | 1.25%81M | --0 | 1.27%80M | --80M | 1.27%80M | 0.00%79M |
-common stock | 1.23%82M | 1.23%82M | --82M | 1.25%81M | 1.25%81M | --0 | 1.27%80M | --80M | 1.27%80M | 0.00%79M |
Retained earnings | 6.37%2.29B | 6.37%2.29B | 15.93%1.36B | 48.62%2.15B | 48.62%2.15B | 37.47%1.17B | 1,603.53%1.45B | --1.45B | 307.28%854M | -92.11%85M |
Paid-in capital | -0.80%22.88B | -0.80%22.88B | -1.13%22.85B | 3.06%23.07B | 3.06%23.07B | 3.41%23.11B | 1.68%22.38B | --22.38B | 1.67%22.35B | 0.15%22.01B |
Less: Treasury stock | -13.33%312M | -13.33%312M | -34.39%372M | 55.84%360M | 55.84%360M | 350.00%567M | 14.93%231M | --231M | -44.49%126M | 195.59%201M |
Other equity interest | ---- | ---- | ---1M | ---- | ---- | ---- | 0.00%-1M | ---1M | ---- | 0.00%-1M |
Total stockholders'equity | 2.09%38.24B | 2.09%38.24B | -0.26%37.72B | 6.82%37.46B | 6.82%37.46B | 11.75%37.82B | 8.66%35.06B | --35.06B | -0.01%33.84B | -7.27%32.27B |
Noncontrolling interests | -5.64%653M | -5.64%653M | -18.53%642M | -14.67%692M | -14.67%692M | 46.20%788M | 53.02%811M | --811M | 2.08%539M | -1.12%530M |
Total equity | 1.95%38.89B | 1.95%38.89B | -0.63%38.36B | 6.33%38.15B | 6.33%38.15B | 12.29%38.61B | 9.38%35.88B | --35.88B | 0.02%34.38B | -7.17%32.8B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data