(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 | 49.95%1.61B | 49.95%1.61B | -7.35%857M | 124.53%1.07B | 124.53%1.07B | 212.50%925M | 21.37%477M | --477M | -55.75%296M | 431.08%393M |
-Cash and cash equivalents | 49.20%1.59B | 49.20%1.59B | -6.44%857M | 125.58%1.07B | 125.58%1.07B | 218.06%916M | 23.82%473M | --473M | -56.95%288M | 416.22%382M |
-Short-term investments | 250.00%14M | 250.00%14M | ---- | 0.00%4M | 0.00%4M | 12.50%9M | -63.64%4M | --4M | --8M | --11M |
-Accounts receivable | -20.75%970M | -20.75%970M | -11.98%1.37B | 6.99%1.22B | 6.99%1.22B | 17.47%1.55B | 34.91%1.14B | --1.14B | 12.80%1.32B | -8.32%848M |
-Taxes receivable | -2.99%162M | -2.99%162M | 275.00%15M | 15.17%167M | 15.17%167M | -50.00%4M | 12.40%145M | --145M | --8M | -5.84%129M |
-Other receivables | 125.00%45M | 125.00%45M | ---- | -16.67%20M | -16.67%20M | ---- | 50.00%24M | --24M | ---- | -58.97%16M |
Inventory | -22.81%1.05B | -22.81%1.05B | 1.01%1.2B | 23.66%1.36B | 23.66%1.36B | 18.27%1.19B | 29.45%1.1B | --1.1B | 3.71%1.01B | -13.72%849M |
Prepaid assets | 97.83%91M | 97.83%91M | ---- | 43.75%46M | 43.75%46M | ---- | 33.33%32M | --32M | ---- | -4.00%24M |
Total current assets | -25.55%3.92B | -25.55%3.92B | -15.07%4.56B | 80.38%5.27B | 80.38%5.27B | 103.80%5.37B | 29.25%2.92B | --2.92B | -7.16%2.63B | 3.24%2.26B |
Non current assets | ||||||||||
Net PPE | 10.85%4.62B | 10.85%4.62B | 5.73%4.32B | -14.44%4.17B | -14.44%4.17B | -15.33%4.08B | 4.93%4.87B | --4.87B | 4.51%4.82B | -3.31%4.64B |
-Gross PPE | 6.22%10.53B | 6.22%10.53B | ---- | -10.35%9.91B | -10.35%9.91B | ---- | 5.42%11.05B | --11.05B | ---- | -1.15%10.49B |
-Accumulated depreciation | -2.86%-5.91B | -2.86%-5.91B | ---- | 7.13%-5.74B | 7.13%-5.74B | ---- | -5.80%-6.18B | ---6.18B | ---- | -0.64%-5.84B |
Goodwill and other intangible assets | 0.00%833M | 0.00%833M | -4.09%820M | -16.87%833M | -16.87%833M | -15.01%855M | 0.91%1B | --1B | 0.30%1.01B | -3.50%993M |
-Goodwill | -0.52%765M | -0.52%765M | -4.06%756M | -16.95%769M | -16.95%769M | -15.18%788M | 0.33%926M | --926M | -0.21%929M | -2.64%923M |
-Other intangible assets | 6.25%68M | 6.25%68M | -4.48%64M | -15.79%64M | -15.79%64M | -12.99%67M | 8.57%76M | --76M | 6.94%77M | -13.58%70M |
Defined pension benefit | -37.50%5M | -37.50%5M | -63.64%4M | -69.23%8M | -69.23%8M | -50.00%11M | 23.81%26M | --26M | --22M | 23.53%21M |
Other non current assets | -37.50%5M | -37.50%5M | -54.55%5M | 700.00%8M | 700.00%8M | --11M | --1M | --1M | ---- | ---- |
Total non current assets | 8.30%6.04B | 8.30%6.04B | 5.09%5.72B | -12.02%5.58B | -12.02%5.58B | -13.90%5.44B | 3.82%6.34B | --6.34B | 4.14%6.32B | -3.84%6.11B |
Total assets | -8.14%9.96B | -8.14%9.96B | -4.92%10.27B | 17.13%10.85B | 17.13%10.85B | 20.74%10.81B | 10.68%9.26B | --9.26B | 0.54%8.95B | -2.03%8.37B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -24.77%896M | -24.77%896M | -14.56%1.36B | 5.77%1.19B | 5.77%1.19B | 12.95%1.59B | 33.25%1.13B | --1.13B | 30.94%1.41B | -6.01%845M |
-accounts payable | -27.99%633M | -27.99%633M | -13.04%1.25B | 6.80%879M | 6.80%879M | 9.22%1.43B | 49.91%823M | --823M | 22.37%1.31B | -4.36%549M |
-Total tax payable | -33.17%137M | -33.17%137M | -28.76%109M | 9.63%205M | 9.63%205M | 66.30%153M | 33.57%187M | --187M | --92M | -8.50%140M |
-Other payable | 17.76%126M | 17.76%126M | ---- | -7.76%107M | -7.76%107M | ---- | -25.64%116M | --116M | ---- | -9.30%156M |
Current provisions | -4.55%21M | -4.55%21M | 40.00%28M | -33.33%22M | -33.33%22M | -50.00%20M | -40.00%33M | --33M | --40M | 17.02%55M |
Current debt and capital lease obligation | 448.04%559M | 448.04%559M | 260.49%584M | -17.74%102M | -17.74%102M | -7.43%162M | -3.13%124M | --124M | -73.48%175M | -83.59%128M |
-Current debt | 548.19%538M | 548.19%538M | 293.71%563M | -20.19%83M | -20.19%83M | -7.74%143M | -5.45%104M | --104M | -75.74%155M | -85.43%110M |
-Current capital lease obligation | 10.53%21M | 10.53%21M | 10.53%21M | -5.00%19M | -5.00%19M | -5.00%19M | 11.11%20M | --20M | -4.76%20M | -28.00%18M |
Current liabilities | -11.32%1.88B | -11.32%1.88B | 2.44%2.23B | 22.25%2.12B | 22.25%2.12B | 33.68%2.18B | 24.82%1.74B | --1.74B | -12.15%1.63B | -33.17%1.39B |
Non current liabilities | ||||||||||
Long term provisions | 0.00%27M | 0.00%27M | -9.68%28M | -22.86%27M | -22.86%27M | -11.43%31M | 0.00%35M | --35M | --35M | -5.41%35M |
Long term debt and capital lease obligation | -25.89%1.46B | -25.89%1.46B | -25.72%1.47B | -6.37%1.97B | -6.37%1.97B | -6.88%1.98B | 2.63%2.1B | --2.1B | 3.01%2.12B | 37.03%2.05B |
-Long term debt | -27.14%1.36B | -27.14%1.36B | -27.09%1.36B | -3.07%1.86B | -3.07%1.86B | -3.77%1.86B | 2.07%1.92B | --1.92B | 2.81%1.94B | 44.36%1.88B |
-Long term capital lease obligation | -4.59%104M | -4.59%104M | -2.70%108M | -40.76%109M | -40.76%109M | -39.67%111M | 8.88%184M | --184M | 5.14%184M | -12.44%169M |
Other non current liabilities | 46.15%19M | 46.15%19M | 8.33%13M | -27.78%13M | -27.78%13M | -25.00%12M | 5.88%18M | --18M | -67.35%16M | 6.25%17M |
Total non current liabilities | -19.62%1.99B | -19.62%1.99B | -19.23%1.98B | -6.26%2.47B | -6.26%2.47B | -8.63%2.46B | 1.62%2.64B | --2.64B | 3.75%2.69B | 25.06%2.6B |
Total liabilities | -15.78%3.87B | -15.78%3.87B | -9.05%4.21B | 5.05%4.59B | 5.05%4.59B | 7.32%4.63B | 9.71%4.37B | --4.37B | -2.88%4.31B | -4.09%3.99B |
Shareholders'equity | ||||||||||
Share capital | 0.00%97M | 0.00%97M | 0.00%97M | 0.00%97M | 0.00%97M | 0.00%97M | 0.00%97M | --97M | 0.00%97M | 0.00%97M |
-common stock | 0.00%97M | 0.00%97M | 0.00%97M | 0.00%97M | 0.00%97M | 0.00%97M | 0.00%97M | --97M | 0.00%97M | 0.00%97M |
Retained earnings | -7.82%5.43B | -7.82%5.43B | 10.79%6B | 23.84%5.9B | 23.84%5.9B | 21.62%5.41B | 10.70%4.76B | --4.76B | 3.15%4.45B | 9.75%4.3B |
Less: Treasury stock | 6.25%17M | 6.25%17M | -7.14%13M | -11.11%16M | -11.11%16M | -12.50%14M | 0.00%18M | --18M | -15.79%16M | --18M |
Other equity interest | ---- | ---- | 33.33%16M | ---- | ---- | --12M | --16M | --16M | ---- | ---- |
Total stockholders'equity | -2.40%5.66B | -2.40%5.66B | -1.43%5.64B | 28.81%5.79B | 28.81%5.79B | 34.77%5.72B | 12.39%4.5B | --4.5B | 3.79%4.24B | -0.32%4B |
Noncontrolling interests | -4.13%441M | -4.13%441M | -6.75%428M | 17.65%460M | 17.65%460M | 16.50%459M | 2.89%391M | --391M | 5.63%394M | 2.70%380M |
Total equity | -2.53%6.1B | -2.53%6.1B | -1.83%6.06B | 27.92%6.25B | 27.92%6.25B | 33.22%6.18B | 11.57%4.89B | --4.89B | 3.95%4.64B | -0.07%4.38B |
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