(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 | 22.35%2.01B | 22.35%2.01B | 32.39%2.58B | 12.49%1.93B | 124.01%3.24B | 1.17%1.64B | 1.17%1.64B | 17.18%1.95B | -8.40%1.71B | -50.67%1.45B |
-Cash and cash equivalents | 12.88%1.58B | 12.88%1.58B | 47.44%2.37B | 11.46%1.76B | 18.30%1.58B | -7.48%1.4B | -7.48%1.4B | 5.32%1.6B | -13.42%1.58B | -40.17%1.34B |
-Short-term investments | 76.64%431M | 76.64%431M | -37.18%218M | 24.81%166M | 1,459.43%1.65B | 117.86%244M | 117.86%244M | 144.37%347M | 195.56%133M | -84.66%106M |
-Accounts receivable | -2.67%4B | -2.67%4B | -3.47%4.2B | -4.62%4.21B | 3.19%4.27B | 12.84%4.11B | 12.84%4.11B | 15.80%4.35B | 20.70%4.41B | 13.25%4.14B |
-Taxes receivable | 0.51%796M | 0.51%796M | 77.00%554M | 71.38%509M | 17.22%422M | -13.91%792M | -13.91%792M | 13.00%313M | -15.86%297M | -12.20%360M |
-Other receivables | -17.97%105M | -17.97%105M | -10.95%122M | -18.59%127M | -35.75%133M | -38.16%128M | -38.16%128M | -22.60%137M | 36.84%156M | 27.78%207M |
Inventory | 0.11%4.64B | 0.11%4.64B | 2.28%4.97B | 11.67%5B | 18.03%4.89B | 18.77%4.63B | 18.77%4.63B | 29.26%4.86B | 25.53%4.47B | 19.67%4.14B |
Prepaid assets | -13.33%182M | -13.33%182M | ---- | ---- | ---- | 47.89%210M | 47.89%210M | ---- | ---- | ---- |
Restricted cash | -11.40%404M | -11.40%404M | ---- | ---- | ---- | 17.53%456M | 17.53%456M | ---- | ---- | ---- |
Other current assets | -15.89%127M | -15.89%127M | -14.60%1.14B | -8.22%1.25B | -100.13%-1M | 60.64%151M | 60.64%151M | 95.61%1.34B | 118.27%1.36B | --792M |
Total current assets | 1.57%12.39B | 1.57%12.39B | 4.81%13.57B | 4.86%13.02B | 16.83%12.95B | 11.10%12.2B | 11.10%12.2B | 25.48%12.94B | 21.94%12.42B | 4.41%11.09B |
Non current assets | ||||||||||
Net PPE | 10.39%9.06B | 10.39%9.06B | 9.73%8.72B | 10.83%8.39B | 12.53%8.22B | 13.68%8.2B | 13.68%8.2B | 17.53%7.95B | 14.73%7.57B | 11.46%7.3B |
-Gross PPE | 8.66%17.94B | 8.66%17.94B | ---- | ---- | ---- | 11.49%16.51B | 11.49%16.51B | ---- | ---- | ---- |
-Accumulated depreciation | -6.97%-8.89B | -6.97%-8.89B | ---- | ---- | ---- | -9.42%-8.31B | -9.42%-8.31B | ---- | ---- | ---- |
Goodwill and other intangible assets | -5.16%24.4B | -5.16%24.4B | -8.81%25.18B | -5.93%24.87B | -1.10%25.03B | 4.50%25.72B | 4.50%25.72B | 13.65%27.61B | 10.33%26.44B | 4.13%25.31B |
-Goodwill | -2.96%17.85B | -2.96%17.85B | -5.47%18.47B | -2.54%18.1B | 1.78%18.08B | 8.15%18.39B | 8.15%18.39B | 17.18%19.53B | 13.62%18.57B | 7.38%17.76B |
-Other intangible assets | -10.69%6.55B | -10.69%6.55B | -16.88%6.72B | -13.95%6.77B | -7.88%6.95B | -3.64%7.34B | -3.64%7.34B | 5.93%8.08B | 3.27%7.86B | -2.78%7.55B |
Financial assets | 2.17%47M | 2.17%47M | ---- | ---- | ---- | 91.67%46M | 91.67%46M | ---- | ---- | ---- |
Non current prepaid assets | 27.59%37M | 27.59%37M | ---- | ---- | ---- | 93.33%29M | 93.33%29M | ---- | ---- | ---- |
Defined pension benefit | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other non current assets | 11.76%76M | 11.76%76M | -5.77%98M | -10.10%89M | -4.81%99M | -8.11%68M | -8.11%68M | 23.81%104M | 13.79%99M | 23.81%104M |
Total non current assets | -0.64%36.1B | -0.64%36.1B | -4.34%36.34B | -1.48%35.76B | 1.53%35.69B | 5.68%36.33B | 5.68%36.33B | 13.33%37.99B | 10.13%36.3B | 5.64%35.15B |
Total assets | -0.08%48.5B | -0.08%48.5B | -2.02%49.91B | 0.13%48.78B | 5.20%48.64B | 6.99%48.54B | 6.99%48.54B | 16.19%50.93B | 12.91%48.72B | 5.34%46.24B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -1.07%4.15B | -1.07%4.15B | -3.53%3.83B | 0.13%3.89B | -0.92%3.79B | 6.13%4.19B | 6.13%4.19B | 7.08%3.97B | 8.79%3.89B | 7.94%3.82B |
-accounts payable | 10.90%1.77B | 10.90%1.77B | -8.22%2.24B | -2.16%2.4B | -1.27%2.33B | 3.50%1.6B | 3.50%1.6B | 14.68%2.45B | 16.56%2.46B | 21.63%2.36B |
-Total tax payable | -5.17%1.6B | -5.17%1.6B | 4.01%1.58B | 4.06%1.49B | -0.34%1.46B | 2.19%1.68B | 2.19%1.68B | -3.25%1.52B | -2.39%1.43B | -8.60%1.47B |
-Other payable | -14.49%779M | -14.49%779M | ---- | ---- | ---- | 20.03%911M | 20.03%911M | ---- | ---- | ---- |
Current provisions | 13.08%1.45B | 13.08%1.45B | 310.99%1.46B | 313.78%1.41B | 1.88%379M | 240.58%1.28B | 240.58%1.28B | -31.47%355M | -10.73%341M | -11.22%372M |
Current debt and capital lease obligation | -47.83%625M | -47.83%625M | -20.63%1.42B | -30.11%1.69B | -36.67%1.49B | -52.00%1.2B | -52.00%1.2B | -35.60%1.78B | -26.24%2.42B | -29.94%2.35B |
-Current debt | -53.12%503M | -53.12%503M | ---- | ---- | ---- | -54.90%1.07B | -54.90%1.07B | ---- | ---- | ---- |
-Current capital lease obligation | -2.40%122M | -2.40%122M | ---- | ---- | ---- | 6.84%125M | 6.84%125M | ---- | ---- | ---- |
Other current liabilities | ---- | ---- | -34.56%1.62B | -35.18%1.49B | 14.03%2.76B | -99.88%1M | -99.88%1M | 10.50%2.47B | 11.94%2.3B | 6.15%2.42B |
Current liabilities | -8.57%8.7B | -8.57%8.7B | -7.72%8.69B | -8.97%8.85B | -6.38%9.56B | -8.80%9.51B | -8.80%9.51B | -3.89%9.41B | -1.04%9.72B | -4.18%10.21B |
Non current liabilities | ||||||||||
Long term provisions | -7.36%277M | -7.36%277M | -8.00%276M | 10.94%294M | 10.04%307M | 11.15%299M | 11.15%299M | 11.11%300M | -24.50%265M | 1.45%279M |
Long term debt and capital lease obligation | 0.42%9.24B | 0.42%9.24B | 2.96%9.54B | 1.17%9.5B | 10.54%9.16B | 11.25%9.2B | 11.25%9.2B | 13.07%9.27B | 7.61%9.39B | -7.94%8.29B |
-Long term debt | 0.14%8.85B | 0.14%8.85B | ---- | ---- | ---- | 11.43%8.83B | 11.43%8.83B | ---- | ---- | ---- |
-Long term capital lease obligation | 7.38%393M | 7.38%393M | ---- | ---- | ---- | 7.02%366M | 7.02%366M | ---- | ---- | ---- |
Non current accrued expenses | -20.00%12M | -20.00%12M | ---- | ---- | ---- | 50.00%15M | 50.00%15M | ---- | ---- | ---- |
Derivative product liabilities | -5.26%18M | -5.26%18M | ---- | ---- | ---- | 90.00%19M | 90.00%19M | ---- | ---- | ---- |
Other non current liabilities | -50.00%1M | -50.00%1M | 5.88%18M | 25.00%20M | 40.00%21M | --2M | --2M | 13.33%17M | -46.67%16M | -62.50%15M |
Total non current liabilities | 0.19%13.04B | 0.19%13.04B | -1.96%12.93B | 1.50%13.16B | -1.43%12.85B | -3.69%13.02B | -3.69%13.02B | -1.35%13.18B | -7.12%12.97B | -8.54%13.04B |
Total liabilities | -3.51%21.74B | -3.51%21.74B | -4.36%21.61B | -2.99%22.01B | -3.61%22.41B | -5.91%22.53B | -5.91%22.53B | -2.42%22.6B | -4.61%22.69B | -6.68%23.25B |
Shareholders'equity | ||||||||||
Share capital | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M |
-common stock | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M | 0.00%565M |
Retained earnings | 9.56%20.23B | 9.56%20.23B | 10.02%20.71B | 9.69%19.76B | 17.02%19.25B | 22.00%18.46B | 22.00%18.46B | 25.88%18.83B | 27.46%18.02B | 21.75%16.45B |
Paid-in capital | 0.00%3.81B | 0.00%3.81B | 0.00%3.81B | 0.00%3.81B | 0.00%3.81B | 0.00%3.81B | 0.00%3.81B | 0.00%3.81B | 0.00%3.81B | 0.00%3.81B |
Other equity interest | -32.80%2.07B | -32.80%2.07B | -38.05%3.13B | -28.05%2.56B | 20.57%2.52B | 69.04%3.09B | 69.04%3.09B | 297.17%5.06B | 356.54%3.56B | 103.70%2.09B |
Total stockholders'equity | 2.90%26.68B | 2.90%26.68B | -0.13%28.22B | 2.87%26.7B | 14.09%26.15B | 21.51%25.93B | 21.51%25.93B | 37.14%28.26B | 34.53%25.96B | 21.16%22.92B |
Noncontrolling interests | -3.85%75M | -3.85%75M | -5.19%73M | -4.05%71M | 14.08%81M | 0.00%78M | 0.00%78M | 6.94%77M | 8.82%74M | 5.97%71M |
Total equity | 2.88%26.76B | 2.88%26.76B | -0.15%28.3B | 2.85%26.77B | 14.09%26.23B | 21.43%26.01B | 21.43%26.01B | 37.03%28.34B | 34.44%26.03B | 21.11%22.99B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data