(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 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 15.04%2.07B | 15.04%2.07B | 38.44%1.76B | 30.25%1.43B | 21.40%1.58B | 18.01%1.8B | 18.01%1.8B | 9.00%1.27B | 18.00%1.1B | 26.89%1.3B |
-Cash and cash equivalents | 8.82%1.94B | 8.82%1.94B | 36.53%1.68B | 28.02%1.36B | 22.01%1.55B | 19.21%1.78B | 19.21%1.78B | 5.57%1.23B | 13.61%1.06B | 23.78%1.27B |
-Short-term investments | 542.86%135M | 542.86%135M | 97.50%79M | 87.80%77M | -3.13%31M | -36.36%21M | -36.36%21M | --40M | --41M | --32M |
-Accounts receivable | 9.09%72M | 9.09%72M | 11.67%67M | 19.64%67M | 14.58%55M | 26.92%66M | 26.92%66M | 21.14%60M | 26.94%56M | 26.91%48M |
-Taxes receivable | 120.45%97M | 120.45%97M | 47.27%81M | 125.00%90M | 54.55%68M | 37.50%44M | 37.50%44M | 113.52%55M | 39.83%40M | 83.88%44M |
-Other receivables | 23.14%612M | 23.14%612M | -2.01%438M | 11.28%513M | 5.38%490M | 29.09%497M | 29.09%497M | 29.52%447M | 44.49%461M | 41.47%465M |
Inventory | 20.20%1.81B | 20.20%1.81B | 13.72%1.53B | 29.66%1.67B | 39.76%1.61B | 35.10%1.51B | 35.10%1.51B | 39.37%1.35B | 24.57%1.29B | 12.96%1.15B |
Other current assets | -200.00%-1M | -200.00%-1M | ---- | ---1M | ---- | 0.00%1M | 0.00%1M | --1M | ---- | ---1M |
Total current assets | 19.17%4.67B | 19.17%4.67B | 21.98%3.89B | 28.17%3.78B | 26.19%3.81B | 25.87%3.92B | 25.87%3.92B | 24.52%3.19B | 24.85%2.95B | 23.25%3.02B |
Non current assets | ||||||||||
Net PPE | 23.08%8.45B | 23.08%8.45B | 21.59%7.74B | 21.44%7.71B | 13.51%7.12B | 10.00%6.87B | 10.00%6.87B | 6.95%6.37B | 6.13%6.35B | 6.67%6.28B |
-Gross PPE | 34.04%14.33B | 34.04%14.33B | 21.59%7.74B | 21.44%7.71B | 13.51%7.12B | 0.22%10.69B | 0.22%10.69B | 6.95%6.37B | 6.13%6.35B | 6.67%6.28B |
-Accumulated depreciation | -53.71%-5.88B | -53.71%-5.88B | ---- | ---- | ---- | 13.58%-3.83B | 13.58%-3.83B | ---- | ---- | ---- |
Goodwill and other intangible assets | 4.64%790M | 4.64%790M | 2.98%761M | 4.13%781M | 1.06%760M | -0.26%755M | -0.26%755M | -1.68%739M | -1.37%750M | 0.44%752M |
-Goodwill | 3.59%635M | 3.59%635M | ---- | ---- | ---- | -0.81%613M | -0.81%613M | ---- | ---- | ---- |
-Other intangible assets | 9.15%155M | 9.15%155M | ---- | ---- | ---- | 2.16%142M | 2.16%142M | ---- | ---- | ---- |
Financial assets | ---- | ---- | --1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | --3M | --3M | 0.00%3M | 50.00%3M | 0.00%3M | ---- | ---- | -7.46%3M | -25.76%2M | 2.70%3M |
Other non current assets | ---- | ---- | 0.00%1M | 0.00%1M | ---- | ---- | ---- | --1M | --1M | --1M |
Total non current assets | 21.46%9.63B | 21.46%9.63B | 19.93%8.86B | 19.30%8.8B | 12.40%8.2B | 9.26%7.93B | 9.26%7.93B | 6.02%7.39B | 5.29%7.38B | 5.81%7.29B |
Total assets | 20.70%14.3B | 20.70%14.3B | 20.54%12.75B | 21.82%12.58B | 16.44%12B | 14.25%11.85B | 14.25%11.85B | 10.99%10.58B | 10.23%10.32B | 10.38%10.31B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 17.26%6.07B | 17.26%6.07B | 16.16%5.11B | 20.73%5.22B | 23.22%4.9B | 22.34%5.18B | 22.34%5.18B | 22.44%4.4B | 21.20%4.32B | 12.46%3.98B |
-accounts payable | 14.09%5.22B | 14.09%5.22B | 14.61%4.48B | 18.18%4.58B | 22.96%4.29B | 25.28%4.58B | 25.28%4.58B | 22.47%3.91B | 21.72%3.87B | 12.56%3.49B |
-Total tax payable | 46.89%260M | 46.89%260M | 43.48%231M | 56.83%218M | 15.47%209M | -2.75%177M | -2.75%177M | 2.80%161M | -12.68%139M | 2.79%181M |
-Other payable | 39.38%584M | 39.38%584M | 21.21%400M | 36.33%424M | 30.55%406M | 6.62%419M | 6.62%419M | 34.58%330M | 37.74%311M | 17.76%311M |
Current provisions | 100.00%2M | 100.00%2M | 200.00%3M | 100.00%2M | --1M | 0.00%1M | 0.00%1M | 103.67%1M | 152.53%1M | ---- |
Current debt and capital lease obligation | 53.32%1.02B | 53.32%1.02B | 55.90%965M | 46.59%881M | 26.57%705M | 30.57%662M | 30.57%662M | 16.94%619M | 10.79%601M | 0.78%557M |
-Current debt | 109.05%485M | 109.05%485M | 120.00%473M | 101.05%384M | 59.87%243M | 105.31%232M | 105.31%232M | 46.07%215M | 21.14%191M | -13.84%152M |
-Current capital lease obligation | 23.26%530M | 23.26%530M | 21.78%492M | 21.22%497M | 14.07%462M | 9.14%430M | 9.14%430M | 5.72%404M | 6.55%410M | 7.64%405M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1M | --2M | ---- |
Current liabilities | 19.95%7.83B | 19.95%7.83B | 20.83%6.86B | 23.19%6.82B | 23.21%6.42B | 22.54%6.53B | 22.54%6.53B | 20.38%5.68B | 18.74%5.53B | 12.35%5.21B |
Non current liabilities | ||||||||||
Long term provisions | -3.66%79M | -3.66%79M | 68.89%76M | 161.54%102M | 170.97%84M | 141.18%82M | 141.18%82M | 35.24%45M | 16.45%39M | -4.68%31M |
Long term debt and capital lease obligation | 26.03%3.13B | 26.03%3.13B | 23.98%2.87B | 22.34%2.88B | 12.17%2.63B | 6.24%2.49B | 6.24%2.49B | 2.47%2.31B | 2.96%2.35B | 4.06%2.34B |
-Long term debt | 17.65%280M | 17.65%280M | -12.16%224M | -17.63%229M | -21.74%234M | -31.41%238M | -31.41%238M | -25.97%255M | -20.36%278M | -15.35%299M |
-Long term capital lease obligation | 26.91%2.85B | 26.91%2.85B | 28.46%2.65B | 27.70%2.65B | 17.14%2.39B | 12.79%2.25B | 12.79%2.25B | 7.59%2.06B | 7.17%2.07B | 7.68%2.04B |
Non current accrued expenses | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | --1M | 47.93%1M | 46.63%1M |
Derivative product liabilities | 20.00%6M | 20.00%6M | --0 | --0 | 500.00%6M | --5M | --5M | ---- | ---- | --1M |
Other non current liabilities | 0.00%-1M | 0.00%-1M | ---1M | -300.00%-2M | 66.67%-1M | ---1M | ---1M | ---- | --1M | ---3M |
Total non current liabilities | 24.42%3.4B | 24.42%3.4B | 23.57%3.09B | 23.75%3.14B | 14.18%2.87B | 8.92%2.74B | 8.92%2.74B | 3.17%2.5B | 3.48%2.54B | 4.19%2.52B |
Total liabilities | 21.27%11.23B | 21.27%11.23B | 21.67%9.96B | 23.37%9.95B | 20.27%9.29B | 18.17%9.26B | 18.17%9.26B | 14.54%8.18B | 13.48%8.07B | 9.56%7.73B |
Shareholders'equity | ||||||||||
Share capital | 0.00%629M | 0.00%629M | 0.00%629M | 0.00%629M | 0.00%629M | 0.00%629M | 0.00%629M | -0.05%629M | -0.05%629M | -0.05%629M |
-common stock | 0.00%629M | 0.00%629M | 0.00%629M | 0.00%629M | 0.00%629M | 0.00%629M | 0.00%629M | -0.05%629M | -0.05%629M | -0.05%629M |
Retained earnings | 21.88%2.28B | 21.88%2.28B | 22.56%2.08B | 22.00%1.88B | 7.95%2.01B | 5.41%1.87B | 5.41%1.87B | 3.92%1.7B | 2.98%1.54B | 20.16%1.86B |
Paid-in capital | 0.00%22M | 0.00%22M | 0.00%22M | 0.00%22M | 0.00%22M | 0.00%22M | 0.00%22M | -2.01%22M | -2.01%22M | -2.01%22M |
Less: Treasury stock | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | 0.00%6M | -0.99%6M | -0.99%6M | -0.99%6M |
Other equity interest | --1M | --1M | ---- | --1M | ---- | ---- | ---- | --1M | ---- | --1M |
Total stockholders'equity | 20.72%2.81B | 20.72%2.81B | 18.93%2.54B | 18.34%2.38B | 5.56%2.47B | 2.33%2.33B | 2.33%2.33B | 0.16%2.14B | -0.27%2.01B | 14.15%2.34B |
Noncontrolling interests | -0.39%253M | -0.39%253M | -2.35%249M | -0.41%244M | -0.83%239M | 0.00%254M | 0.00%254M | 2.03%255M | 2.12%245M | 2.16%241M |
Total equity | 18.65%3.07B | 18.65%3.07B | 16.67%2.79B | 16.30%2.63B | 4.96%2.71B | 2.09%2.59B | 2.09%2.59B | 0.35%2.39B | -0.01%2.26B | 12.91%2.58B |
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