(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -20.04%1.78B | -13.55%2.37B | -13.55%2.37B | -30.10%2.41B | 3.44%2.14B | -47.33%2.23B | -6.71%2.74B | -6.71%2.74B | 174.62%3.45B | 11.44%2.07B |
-Cash and cash equivalents | -12.38%1.78B | -9.54%2.2B | -9.54%2.2B | -5.93%2.27B | -3.49%1.99B | -22.86%2.04B | 25.23%2.43B | 25.23%2.43B | 91.96%2.41B | 34.70%2.07B |
-Short-term investments | -99.49%1M | -45.57%166M | -45.57%166M | -86.24%143M | --143M | -87.73%196M | -69.25%305M | -69.25%305M | --1.04B | ---- |
-Accounts receivable | -5.90%1.37B | -4.64%1.4B | -4.64%1.4B | -21.28%1.41B | -38.44%1.4B | -17.92%1.46B | 17.78%1.46B | 17.78%1.46B | 68.81%1.79B | 114.39%2.28B |
-Taxes receivable | ---- | --0 | --0 | --0 | --0 | --0 | -97.84%3M | -97.84%3M | -99.49%1M | -75.44%14M |
-Other receivables | 23.64%957M | -1.45%817M | -1.45%817M | -25.02%788M | -60.81%629M | -30.14%774M | 7.38%829M | 7.38%829M | 94.99%1.05B | 197.77%1.61B |
Inventory | -7.59%1.14B | 6.24%1.45B | 6.24%1.45B | -19.56%1.45B | -39.24%1.19B | -4.48%1.24B | 35.12%1.36B | 35.12%1.36B | 97.48%1.81B | 130.63%1.97B |
Current deferred assets | -18.45%137M | 4.76%154M | 4.76%154M | --96M | --99M | --168M | 30.09%147M | 30.09%147M | ---- | ---- |
Other current assets | --60M | 0.00%-1M | 0.00%-1M | ---- | ---- | ---- | 0.00%-1M | 0.00%-1M | --1M | ---- |
Total current assets | -2.93%6.19B | -4.62%6.72B | -4.62%6.72B | -17.09%6.71B | -36.44%5.97B | -25.13%6.38B | 13.42%7.04B | 13.42%7.04B | 72.51%8.1B | 110.99%9.39B |
Non current assets | ||||||||||
Net PPE | 16.34%7.92B | 12.37%7.66B | 12.37%7.66B | -7.16%7.13B | 5.29%6.86B | 9.45%6.81B | 9.09%6.82B | 9.09%6.82B | 28.96%7.68B | 11.90%6.52B |
-Gross PPE | -52.94%7.92B | 8.42%18.13B | 8.42%18.13B | 129.30%17.62B | -3.64%17.09B | 170.57%16.83B | 0.96%16.72B | 0.96%16.72B | -51.84%7.68B | 14.56%17.74B |
-Accumulated depreciation | ---- | -5.70%-10.47B | -5.70%-10.47B | ---10.48B | 8.83%-10.23B | ---10.02B | 3.97%-9.9B | 3.97%-9.9B | ---- | -16.17%-11.22B |
Goodwill and other intangible assets | -7.26%703M | -5.38%703M | -5.38%703M | -4.42%714M | 17.06%741M | 9.38%758M | 1.78%743M | 1.78%743M | -12.94%747M | -21.27%633M |
-Goodwill | -36.23%44M | -37.14%44M | -37.14%44M | -51.09%45M | -49.44%45M | -21.59%69M | -17.65%70M | -17.65%70M | 3.37%92M | -1.11%89M |
-Other intangible assets | -4.35%659M | -2.08%659M | -2.08%659M | 2.14%669M | 27.94%696M | 13.88%689M | 4.34%673M | 4.34%673M | -14.82%655M | -23.81%544M |
Financial assets | --105M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --295M |
Non current deferred assets | ---- | 0.00%32M | 0.00%32M | --32M | --34M | ---- | --32M | --32M | ---- | ---- |
Other non current assets | 0.00%1M | 0.00%-1M | 0.00%-1M | --1M | -166.67%-2M | 0.00%1M | 50.00%-1M | 50.00%-1M | ---- | 50.00%3M |
Total non current assets | 13.83%10.25B | 9.20%9.89B | 9.20%9.89B | -7.69%9.42B | 2.97%9.13B | 1.66%9.01B | 4.04%9.06B | 4.04%9.06B | 14.97%10.2B | 6.29%8.87B |
Total assets | 6.88%16.45B | 3.17%16.61B | 3.17%16.61B | -11.85%16.13B | -17.30%15.1B | -11.47%15.39B | 7.94%16.1B | 7.94%16.1B | 34.87%18.3B | 42.71%18.25B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 3.36%2.09B | 13.76%2.45B | 13.76%2.45B | -24.46%2.4B | -31.51%1.96B | -27.36%2.02B | 37.62%2.15B | 37.62%2.15B | 114.45%3.18B | 107.08%2.87B |
-accounts payable | -1.50%921M | 26.17%1.27B | 26.17%1.27B | -14.85%1.04B | -52.60%976M | -36.48%935M | 23.92%1.01B | 23.92%1.01B | 35.17%1.23B | 142.52%2.06B |
-Total tax payable | 6.07%699M | 3.54%732M | 3.54%732M | 363.98%979M | 34.09%708M | --659M | 48.84%707M | 48.84%707M | -40.56%211M | 52.16%528M |
-Other payable | 9.79%471M | 1.82%447M | 1.82%447M | -78.38%376M | 0.00%279M | -67.33%429M | 58.48%439M | 58.48%439M | 694.06%1.74B | 48.40%279M |
Current debt and capital lease obligation | 24.55%548M | -14.36%841M | -14.36%841M | -60.78%662M | -70.95%493M | -82.62%440M | -33.15%982M | -33.15%982M | 142.88%1.69B | 394.75%1.7B |
-Current debt | 9.09%264M | -28.25%574M | -28.25%574M | -65.52%523M | -77.07%351M | -89.81%242M | -38.70%800M | -38.70%800M | 190.61%1.52B | 764.97%1.53B |
-Current capital lease obligation | 43.43%284M | 46.70%267M | 46.70%267M | -18.71%139M | -14.46%142M | 26.11%198M | 10.98%182M | 10.98%182M | -1.16%171M | 0.00%166M |
Other current liabilities | ---2M | ---- | ---- | ---- | -166.67%-2M | ---- | ---1M | ---1M | 0.00%1M | 400.00%3M |
Current liabilities | 4.69%3.82B | 1.44%4.38B | 1.44%4.38B | -32.64%4.17B | -50.28%3.52B | -49.83%3.64B | -4.96%4.31B | -4.96%4.31B | 99.00%6.19B | 200.72%7.08B |
Non current liabilities | ||||||||||
Long term provisions | 9.29%1.47B | 0.49%1.44B | 0.49%1.44B | 0.35%1.43B | 4.80%1.38B | 5.74%1.35B | 18.28%1.43B | 18.28%1.43B | 28.26%1.43B | 21.37%1.31B |
Long term debt and capital lease obligation | 7.35%4.56B | 6.70%4.57B | 6.70%4.57B | 2.93%4.19B | 10.10%4.13B | 15.88%4.25B | 6.78%4.28B | 6.78%4.28B | 8.34%4.07B | -6.31%3.75B |
-Long term debt | -3.48%3.03B | -5.05%3.03B | -5.05%3.03B | -1.14%2.96B | 10.60%3.01B | 18.04%3.13B | 6.41%3.19B | 6.41%3.19B | 8.29%2.99B | -11.41%2.72B |
-Long term capital lease obligation | 37.86%1.53B | 40.91%1.54B | 40.91%1.54B | 14.21%1.23B | 8.78%1.13B | 10.21%1.11B | 7.88%1.1B | 7.88%1.1B | 8.46%1.08B | 10.33%1.04B |
Derivative product liabilities | 186.21%83M | 106.25%99M | 106.25%99M | --65M | -90.16%30M | --29M | -64.71%48M | -64.71%48M | ---- | --305M |
Other non current liabilities | -200.00%-1M | ---- | ---- | --1M | ---1M | --1M | ---1M | ---1M | ---- | ---- |
Total non current liabilities | 9.06%6.95B | 3.54%6.9B | 3.54%6.9B | -4.22%6.56B | 1.17%6.39B | 4.70%6.37B | 4.09%6.67B | 4.09%6.67B | 3.09%6.85B | 1.61%6.31B |
Total liabilities | 7.47%10.76B | 2.71%11.28B | 2.71%11.28B | -17.72%10.73B | -26.02%9.91B | -24.98%10.01B | 0.34%10.98B | 0.34%10.98B | 33.69%13.04B | 56.33%13.39B |
Shareholders'equity | ||||||||||
Share capital | -5.15%773M | -5.15%773M | -5.15%773M | -1.69%815M | -1.69%815M | -1.69%815M | -1.69%815M | -1.69%815M | 0.00%829M | 0.00%829M |
-common stock | -5.15%773M | -5.15%773M | -5.15%773M | -1.69%815M | -1.69%815M | -1.69%815M | -1.69%815M | -1.69%815M | 0.00%829M | 0.00%829M |
Retained earnings | 29.64%2.56B | 28.57%2.19B | 28.57%2.19B | 56.79%2B | 52.74%1.98B | 147.43%1.98B | 109.23%1.7B | 109.23%1.7B | 85.57%1.27B | 5.54%1.3B |
Paid-in capital | --0 | --0 | --0 | --0 | --0 | 0.00%82M | 0.00%82M | 0.00%82M | 0.00%82M | 0.00%82M |
Less: Treasury stock | 27.27%98M | --0 | --0 | 165.52%308M | 487.50%235M | --77M | --0 | --0 | --116M | --40M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%1M | 0.00%1M | ---- | --1M |
Total stockholders'equity | 9.61%4.79B | 5.96%4.41B | 5.96%4.41B | 4.92%4.39B | 9.76%4.24B | 39.17%4.37B | 36.34%4.16B | 36.34%4.16B | 46.52%4.19B | 18.00%3.86B |
Noncontrolling interests | -10.85%896M | -3.77%920M | -3.77%920M | -5.95%1.01B | -5.00%951M | 12.17%1.01B | 4.14%956M | 4.14%956M | 12.21%1.08B | 5.15%1B |
Total equity | 5.79%5.69B | 4.14%5.33B | 4.14%5.33B | 2.70%5.4B | 6.72%5.19B | 33.18%5.38B | 28.89%5.12B | 28.89%5.12B | 37.90%5.26B | 15.10%4.86B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data