(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 | -14.03%2.38B | -14.03%2.38B | -24.96%2.17B | -14.87%2.77B | -14.87%2.77B | 46.87%2.89B | -18.80%3.25B | --3.25B | -53.89%1.97B | 119.66%4B |
-Cash and cash equivalents | -14.03%2.38B | -14.03%2.38B | -24.96%2.17B | -14.87%2.77B | -14.87%2.77B | 46.87%2.89B | -18.80%3.25B | --3.25B | -53.89%1.97B | 119.66%4B |
-Accounts receivable | 10.77%5.02B | 10.77%5.02B | 15.08%5.72B | 89.66%4.53B | 89.66%4.53B | 26.98%4.97B | 33.61%2.39B | --2.39B | -1.81%3.91B | -38.87%1.79B |
-Taxes receivable | 133.33%196M | 133.33%196M | 68.22%180M | -13.40%84M | -13.40%84M | 1.90%107M | -37.01%97M | --97M | -48.53%105M | 25.20%154M |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | 36.01%865M | --865M | ---- | -21.77%636M |
Inventory | 14.49%3.72B | 14.49%3.72B | 39.04%4.37B | 33.31%3.25B | 33.31%3.25B | 34.03%3.14B | 24.51%2.44B | --2.44B | 8.41%2.35B | -11.52%1.96B |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | 6.53%408M | --408M | ---- | -0.52%383M |
Other current assets | ---- | ---- | ---- | ---- | ---- | --42M | ---- | ---- | ---- | ---- |
Total current assets | 3.49%11.4B | 3.49%11.4B | 9.17%12.84B | 15.00%11.02B | 15.00%11.02B | 39.74%11.77B | 6.19%9.58B | --9.58B | -21.86%8.42B | 7.14%9.02B |
Non current assets | ||||||||||
Net PPE | 8.43%14.77B | 8.43%14.77B | 12.62%14.3B | 9.85%13.62B | 9.85%13.62B | 8.82%12.7B | 7.36%12.4B | --12.4B | -1.59%11.67B | -12.95%11.55B |
-Gross PPE | ---- | ---- | ---- | ---- | ---- | ---- | 7.17%25.52B | --25.52B | ---- | -4.57%23.81B |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | ---- | -7.00%-13.12B | ---13.12B | ---- | -4.95%-12.26B |
Goodwill and other intangible assets | 1.74%21.78B | 1.74%21.78B | 6.07%22.65B | 3.11%21.41B | 3.11%21.41B | 32.55%21.36B | 31.68%20.76B | --20.76B | -2.12%16.11B | -11.27%15.77B |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | 10.60%11.81B | --11.81B | ---- | -6.86%10.68B |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | 75.91%8.95B | --8.95B | ---- | -19.27%5.09B |
Financial assets | ---- | ---- | ---- | ---- | ---- | ---- | -71.43%6M | --6M | ---- | 950.00%21M |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | 5.62%545M | --545M | ---- | -21.94%516M |
Other non current assets | -9.86%978M | -9.86%978M | -9.48%1.16B | --1.09B | --1.09B | 14.75%1.28B | ---- | ---- | -0.27%1.11B | ---- |
Total non current assets | 4.75%43.36B | 4.75%43.36B | 7.57%43.66B | 5.40%41.39B | 5.40%41.39B | 15.71%40.58B | 16.84%39.27B | --39.27B | 0.15%35.08B | -11.74%33.61B |
Total assets | 4.49%54.76B | 4.49%54.76B | 7.93%56.5B | 7.28%52.41B | 7.28%52.41B | 20.36%52.35B | 14.59%48.85B | --48.85B | -5.03%43.49B | -8.33%42.63B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 1.34%9.76B | 1.34%9.76B | 6.69%10.07B | 50.48%9.64B | 50.48%9.64B | 28.16%9.44B | 24.72%6.4B | --6.4B | 15.50%7.36B | -19.99%5.13B |
-accounts payable | 1.61%9.43B | 1.61%9.43B | 7.18%9.74B | 100.45%9.28B | 100.45%9.28B | 28.04%9.09B | 26.43%4.63B | --4.63B | 16.11%7.1B | -22.39%3.66B |
-Total tax payable | -5.68%332M | -5.68%332M | -6.40%322M | -72.22%352M | -72.22%352M | 31.30%344M | 14.76%1.27B | --1.27B | 1.16%262M | -14.55%1.1B |
-Dividends payable | ---- | ---- | ---- | ---- | ---- | ---- | 76.92%23M | --23M | ---- | 8.33%13M |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | 36.16%482M | --482M | ---- | -9.92%354M |
Current provisions | -8.85%206M | -8.85%206M | -32.30%174M | -24.92%226M | -24.92%226M | -23.51%257M | -27.64%301M | --301M | 90.91%336M | 126.09%416M |
Current debt and capital lease obligation | 20.32%4.19B | 20.32%4.19B | 52.31%5.42B | 7.76%3.48B | 7.76%3.48B | 12.71%3.56B | -9.69%3.23B | --3.23B | -41.82%3.16B | -2.88%3.58B |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | -10.25%2.98B | --2.98B | ---- | -3.32%3.32B |
-Current capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | -2.66%256M | --256M | ---- | 3.14%263M |
Other current liabilities | -2.57%531M | -2.57%531M | -2.03%578M | 14.50%545M | 14.50%545M | 12.60%590M | 4.85%476M | --476M | -0.76%524M | -19.65%454M |
Current liabilities | 4.47%14.83B | 4.47%14.83B | 16.96%16.75B | 17.33%14.19B | 17.33%14.19B | 25.18%14.32B | 11.28%12.09B | --12.09B | -8.91%11.44B | -11.69%10.87B |
Non current liabilities | ||||||||||
Long term provisions | 9.62%627M | 9.62%627M | 2.36%651M | -10.06%572M | -10.06%572M | -5.92%636M | -7.56%636M | --636M | 12.29%676M | -8.99%688M |
Long term debt and capital lease obligation | 8.94%14.05B | 8.94%14.05B | 10.86%14.44B | -5.48%12.89B | -5.48%12.89B | -5.82%13.03B | -6.68%13.64B | --13.64B | -11.13%13.83B | 9.35%14.62B |
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | -6.51%12.79B | --12.79B | ---- | 10.65%13.68B |
-Long term capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | -9.19%850M | --850M | ---- | -6.68%936M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | 5.71%37M | --37M | ---- | 59.09%35M |
Other non current liabilities | -46.40%67M | -46.40%67M | -58.10%75M | 20.19%125M | 20.19%125M | 31.62%179M | 8.33%104M | --104M | 25.93%136M | -26.72%96M |
Total non current liabilities | 7.63%17.54B | 7.63%17.54B | 9.89%18.1B | -4.46%16.3B | -4.46%16.3B | -0.45%16.47B | -1.82%17.06B | --17.06B | -11.40%16.55B | 2.88%17.37B |
Total liabilities | 6.16%32.36B | 6.16%32.36B | 13.18%34.85B | 4.58%30.49B | 4.58%30.49B | 10.03%30.79B | 3.22%29.15B | --29.15B | -10.40%27.99B | -3.26%28.24B |
Shareholders'equity | ||||||||||
Share capital | 0.00%461M | 0.00%461M | 0.00%461M | 0.00%461M | 0.00%461M | 0.00%461M | 0.00%461M | --461M | 0.00%461M | 0.00%461M |
-common stock | 0.00%461M | 0.00%461M | 0.00%461M | 0.00%461M | 0.00%461M | 0.00%461M | 0.00%461M | --461M | 0.00%461M | 0.00%461M |
Retained earnings | 0.89%9.25B | 0.89%9.25B | 5.62%9.2B | 10.86%9.17B | 10.86%9.17B | 22.57%8.71B | 22.71%8.27B | --8.27B | 7.70%7.11B | -4.75%6.74B |
Paid-in capital | 0.00%1.26B | 0.00%1.26B | 0.00%1.26B | 0.00%1.26B | 0.00%1.26B | 0.00%1.26B | 0.00%1.26B | --1.26B | 0.00%1.26B | 0.00%1.26B |
Less: Treasury stock | --390M | --390M | --390M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 0.40%9.73B | 0.40%9.73B | -0.97%9.39B | 12.81%9.69B | 12.81%9.69B | 32.14%9.49B | 30.12%8.59B | --8.59B | 7.09%7.18B | -17.38%6.6B |
Noncontrolling interests | 3.56%12.66B | 3.56%12.66B | 1.56%12.26B | 10.07%12.23B | 10.07%12.23B | 44.93%12.07B | 42.62%11.11B | --11.11B | 6.01%8.33B | -16.42%7.79B |
Total equity | 2.16%22.39B | 2.16%22.39B | 0.45%21.65B | 11.27%21.92B | 11.27%21.92B | 39.01%21.56B | 36.88%19.7B | --19.7B | 6.50%15.51B | -16.86%14.39B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data