(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 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -0.79%755M | 46.07%967M | 46.07%967M | 31.66%761M | 59.90%662M | --662M | 8.65%578M | -48.95%414M | --532M | --638M |
-Cash and cash equivalents | -0.79%755M | 46.07%967M | 46.07%967M | 31.66%761M | 59.90%662M | --662M | 8.65%578M | -48.95%414M | --532M | --638M |
-Accounts receivable | -9.88%794M | 27.69%618M | 27.69%618M | 24.61%881M | 11.26%484M | --484M | 7.61%707M | -23.68%435M | --657M | --754M |
-Taxes receivable | 50.00%15M | 166.67%24M | 166.67%24M | 0.00%10M | 0.00%9M | --9M | -44.44%10M | -50.00%9M | --18M | --16M |
-Other receivables | ---- | -7.14%39M | -7.14%39M | ---- | 0.00%42M | --42M | ---- | -19.23%42M | ---- | ---- |
Inventory | 8.03%1.43B | 55.50%1.36B | 55.50%1.36B | 62.76%1.32B | 19.13%872M | --872M | 3.18%811M | 3.10%732M | --786M | --708M |
Prepaid assets | ---- | -0.59%168M | -0.59%168M | ---- | 9.74%169M | --169M | ---- | 22.22%154M | ---- | ---- |
Total current assets | -2.53%3B | 39.30%3.22B | 39.30%3.22B | 43.32%3.08B | 27.16%2.31B | --2.31B | 7.40%2.15B | -21.70%1.82B | --2B | --2.15B |
Non current assets | ||||||||||
Net PPE | -2.65%1.69B | 3.39%1.74B | 3.39%1.74B | 8.02%1.74B | 5.19%1.68B | --1.68B | -0.86%1.61B | -7.89%1.6B | --1.62B | --1.65B |
-Gross PPE | ---- | -2.47%3.32B | -2.47%3.32B | ---- | 8.62%3.4B | --3.4B | ---- | -0.98%3.13B | ---- | ---- |
-Accumulated depreciation | ---- | 8.21%-1.58B | 8.21%-1.58B | ---- | -12.21%-1.72B | ---1.72B | ---- | -7.44%-1.53B | ---- | ---- |
Goodwill and other intangible assets | -2.18%16.74B | 1.07%17.08B | 1.07%17.08B | 1.76%17.12B | 0.46%16.9B | --16.9B | -1.21%16.82B | -2.67%16.83B | --17.03B | --16.99B |
-Goodwill | ---- | 1.80%12.37B | 1.80%12.37B | ---- | 1.19%12.15B | --12.15B | ---- | -2.29%12B | ---- | ---- |
-Other intangible assets | ---- | -0.80%4.72B | -0.80%4.72B | ---- | -1.35%4.76B | --4.76B | ---- | -3.60%4.82B | ---- | ---- |
Financial assets | -79.66%24M | 48.39%46M | 48.39%46M | 2,850.00%118M | 675.00%31M | --31M | 33.33%4M | -20.00%4M | --3M | --5M |
Non current prepaid assets | ---- | -14.29%24M | -14.29%24M | ---- | -6.67%28M | --28M | ---- | 130.77%30M | ---- | ---- |
Defined pension benefit | -22.51%413M | -17.07%413M | -17.07%413M | 71.38%533M | 73.52%498M | --498M | -11.65%311M | -6.21%287M | --352M | --414M |
Other non current assets | -45.65%75M | 5.41%39M | 5.41%39M | 17.95%138M | 5.71%37M | --37M | 12.50%117M | -10.26%35M | --104M | --107M |
Total non current assets | -3.59%18.98B | 0.49%19.4B | 0.49%19.4B | 4.00%19.69B | 2.08%19.31B | --19.31B | -1.21%18.93B | -2.99%18.92B | --19.16B | --19.21B |
Total assets | -3.45%21.98B | 4.64%22.63B | 4.64%22.63B | 8.01%22.77B | 4.28%21.62B | --21.62B | -0.39%21.08B | -4.99%20.74B | --21.16B | --21.36B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -4.66%4.48B | 30.53%4.16B | 30.53%4.16B | 29.65%4.7B | 25.25%3.19B | --3.19B | 19.12%3.63B | -26.39%2.55B | --3.04B | --3.06B |
-accounts payable | -4.34%4.38B | 35.04%3.86B | 35.04%3.86B | 33.23%4.58B | 25.80%2.86B | --2.86B | 20.96%3.44B | -23.56%2.27B | --2.84B | --2.86B |
-Total tax payable | -16.95%98M | -13.38%136M | -13.38%136M | -36.56%118M | -28.64%157M | --157M | -7.00%186M | 16.40%220M | --200M | --200M |
-Dividends payable | ---- | -3.41%170M | -3.41%170M | ---- | --176M | --176M | ---- | ---- | ---- | ---- |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --56M | ---- | ---- |
Current provisions | 59.46%59M | 21.88%39M | 21.88%39M | -38.33%37M | -54.29%32M | --32M | --60M | 55.56%70M | ---- | ---- |
Current debt and capital lease obligation | -70.42%71M | -13.19%79M | -13.19%79M | 252.94%240M | 21.33%91M | --91M | -10.53%68M | -19.35%75M | --76M | --84M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --24M |
-Current capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --60M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --59M | --56M |
Current liabilities | -5.54%4.72B | 26.57%5.05B | 26.57%5.05B | 31.90%5B | 19.72%3.99B | --3.99B | 17.74%3.79B | -7.93%3.33B | --3.22B | --3.23B |
Non current liabilities | ||||||||||
Long term provisions | 55.00%31M | 32.00%33M | 32.00%33M | 5.26%20M | 25.00%25M | --25M | --19M | -4.76%20M | ---- | ---- |
Long term debt and capital lease obligation | -1.36%4.85B | 2.17%4.89B | 2.17%4.89B | -4.34%4.92B | -11.49%4.78B | --4.78B | -14.03%5.14B | -24.92%5.41B | --5.98B | --7.05B |
Derivative product liabilities | 23.08%16M | --0 | --0 | -86.60%13M | -76.12%32M | --32M | -19.83%97M | 22.94%134M | --121M | --110M |
Other non current liabilities | -10.57%110M | -49.00%51M | -49.00%51M | -11.51%123M | -5.66%100M | --100M | 73.75%139M | 1,077.78%106M | --80M | --79M |
Total non current liabilities | -2.03%6.39B | -0.43%6.45B | -0.43%6.45B | -3.44%6.52B | -8.48%6.47B | --6.47B | -10.88%6.75B | -19.48%7.07B | --7.57B | --8.62B |
Total liabilities | -3.55%11.11B | 9.86%11.49B | 9.86%11.49B | 9.27%11.52B | 0.55%10.46B | --10.46B | -2.34%10.54B | -16.11%10.41B | --10.79B | --11.84B |
Shareholders'equity | ||||||||||
Share capital | 0.00%5M | 0.00%5M | 0.00%5M | 0.00%5M | 0.00%5M | --5M | 0.00%5M | 400.00%5M | --5M | --1M |
-common stock | 0.00%5M | 0.00%5M | 0.00%5M | 0.00%5M | 0.00%5M | --5M | 0.00%5M | 400.00%5M | --5M | --1M |
Retained earnings | 7.29%1.68B | 32.61%1.83B | 32.61%1.83B | 55.00%1.56B | 40.55%1.38B | --1.38B | 21.42%1.01B | 72.93%984M | --831M | --702M |
Paid-in capital | -0.01%10B | 0.22%10B | 0.22%10B | 0.38%10B | 0.69%9.98B | --9.98B | 0.91%9.96B | 61.38%9.91B | --9.87B | --6.34B |
Less: Treasury stock | -9.00%455M | --471M | --471M | --500M | --0 | --0 | ---- | ---- | ---- | ---- |
Total stockholders'equity | -3.14%10.8B | 0.26%11.05B | 0.26%11.05B | 7.05%11.15B | 8.05%11.02B | --11.02B | 1.88%10.42B | 58.34%10.2B | --10.22B | --6.65B |
Noncontrolling interests | -25.24%77M | -42.03%80M | -42.03%80M | -18.25%103M | 6.98%138M | --138M | -14.86%126M | -95.67%129M | --148M | --2.87B |
Total equity | -3.34%10.88B | -0.26%11.13B | -0.26%11.13B | 6.75%11.25B | 8.03%11.16B | --11.16B | 1.64%10.54B | 9.66%10.33B | --10.37B | --9.52B |
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
No Data