(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 | 18.14%1.85B | 18.14%1.85B | 61.33%1.09B | 66.52%1.1B | -18.04%1.04B | -19.98%1.57B | -19.98%1.57B | -33.76%675M | -48.72%663M | -8.27%1.26B |
-Cash and cash equivalents | 35.49%1.74B | 35.49%1.74B | 126.88%996M | 93.68%827M | -25.93%757M | -24.50%1.29B | -24.50%1.29B | -44.50%439M | -59.94%427M | -11.28%1.02B |
-Short-term investments | -61.21%109M | -61.21%109M | -60.59%93M | 17.37%277M | 15.29%279M | 10.20%281M | 10.20%281M | 3.51%236M | 3.96%236M | 7.08%242M |
-Accounts receivable | 2.32%1.99B | 2.32%1.99B | -4.03%2.45B | 7.98%2.58B | 10.48%2.44B | 19.73%1.94B | 19.73%1.94B | 29.80%2.56B | 21.42%2.39B | 25.58%2.2B |
-Taxes receivable | 7.19%298M | 7.19%298M | 2.38%301M | 4.55%299M | 15.60%326M | 21.40%278M | 21.40%278M | 55.56%294M | 74.39%286M | 18.99%282M |
-Other receivables | -9.93%136M | -9.93%136M | 406.06%835M | 363.31%783M | 10.67%166M | 23.77%151M | 23.77%151M | 27.91%165M | 44.44%169M | 51.52%150M |
Inventory | 0.18%2.75B | 0.18%2.75B | -16.52%2.49B | -16.32%2.54B | 8.31%3.12B | 19.25%2.74B | 19.25%2.74B | 26.12%2.98B | 40.76%3.04B | 45.47%2.88B |
Prepaid assets | 193.48%135M | 193.48%135M | 111.36%93M | 111.43%74M | -21.88%50M | 58.62%46M | 58.62%46M | -13.73%44M | 94.44%35M | 120.69%64M |
Total current assets | 6.56%7.24B | 6.56%7.24B | 8.06%7.37B | 11.71%7.49B | 2.85%7.26B | 6.42%6.8B | 6.42%6.8B | 16.58%6.82B | 14.35%6.7B | 25.84%7.06B |
Non current assets | ||||||||||
Net PPE | 12.62%3.4B | 12.62%3.4B | 6.64%3.18B | 7.35%3.11B | 6.43%3.01B | 8.09%3.02B | 8.09%3.02B | 10.12%2.98B | 9.48%2.9B | 5.99%2.83B |
-Gross PPE | 13.33%6.29B | 13.33%6.29B | 9.07%6.01B | 9.70%5.86B | 8.14%5.59B | 10.14%5.55B | 10.14%5.55B | 13.01%5.51B | 12.37%5.34B | 9.61%5.17B |
-Accumulated depreciation | -14.19%-2.89B | -14.19%-2.89B | -11.93%-2.83B | -12.49%-2.75B | -10.21%-2.58B | -12.69%-2.53B | -12.69%-2.53B | -16.63%-2.53B | -16.01%-2.44B | -14.31%-2.34B |
Goodwill and other intangible assets | -4.30%2.07B | -4.30%2.07B | -7.26%2.13B | -5.08%2.11B | -1.26%2.12B | 1.12%2.16B | 1.12%2.16B | 9.73%2.3B | 7.33%2.23B | 2.33%2.15B |
-Goodwill | -1.83%1.66B | -1.83%1.66B | -4.92%1.7B | -3.29%1.67B | 0.42%1.67B | 3.43%1.69B | 3.43%1.69B | 11.54%1.79B | 8.46%1.73B | 3.55%1.66B |
-Other intangible assets | -13.11%411M | -13.11%411M | -15.43%433M | -11.34%438M | -7.00%452M | -6.34%473M | -6.34%473M | 3.85%512M | 3.56%494M | -1.62%486M |
Financial assets | -69.63%41M | -69.63%41M | -38.19%89M | 23.38%95M | -17.78%111M | 28.57%135M | 28.57%135M | 77.78%144M | -21.43%77M | 75.32%135M |
Non current prepaid assets | -20.00%4M | -20.00%4M | 66.67%10M | --10M | --5M | -16.67%5M | -16.67%5M | --6M | ---- | ---- |
Total non current assets | 2.03%6.08B | 2.03%6.08B | 0.61%6.06B | 2.39%5.97B | 3.18%5.9B | 5.81%5.96B | 5.81%5.96B | 10.24%6.02B | 8.29%5.83B | 5.67%5.72B |
Total assets | 4.44%13.32B | 4.44%13.32B | 4.57%13.43B | 7.38%13.45B | 3.00%13.16B | 6.13%12.76B | 6.13%12.76B | 13.52%12.84B | 11.45%12.53B | 15.93%12.78B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -16.40%2.91B | -16.40%2.91B | -5.76%3.09B | -10.90%3.45B | -0.80%3.58B | 10.26%3.48B | 10.26%3.48B | 13.88%3.28B | 29.50%3.87B | 32.00%3.61B |
-accounts payable | -19.09%2.2B | -19.09%2.2B | -10.82%2.27B | -20.44%2.52B | -8.04%2.71B | 4.86%2.72B | 4.86%2.72B | 8.35%2.54B | 28.40%3.17B | 36.71%2.95B |
-Total tax payable | -21.79%305M | -21.79%305M | 263.89%393M | 17.61%394M | 40.31%456M | 51.16%390M | 51.16%390M | -54.04%108M | 45.65%335M | 23.57%325M |
-Other payable | 8.82%407M | 8.82%407M | -31.54%432M | 44.62%538M | 22.78%415M | 21.43%374M | 21.43%374M | 110.33%631M | 26.10%372M | 6.96%338M |
Current provisions | 13.23%753M | 13.23%753M | 20.90%729M | 13.33%680M | 11.64%662M | 9.38%665M | 9.38%665M | 16.86%603M | 12.99%600M | 8.41%593M |
Current debt and capital lease obligation | 88.24%608M | 88.24%608M | 178.38%515M | -57.65%540M | -55.23%411M | -71.24%323M | -71.24%323M | -83.38%185M | 14.76%1.28B | 141.58%918M |
-Current debt | 103.02%538M | 103.02%538M | 251.56%450M | -60.77%479M | -59.38%351M | -75.23%265M | -75.23%265M | -87.94%128M | 15.19%1.22B | 162.61%864M |
-Current capital lease obligation | 20.69%70M | 20.69%70M | 14.04%65M | 12.96%61M | 11.11%60M | 9.43%58M | 9.43%58M | 9.62%57M | 5.88%54M | 5.88%54M |
Current liabilities | 9.72%6.15B | 9.72%6.15B | 10.76%5.78B | -5.84%6.13B | -0.76%5.86B | -0.09%5.61B | -0.09%5.61B | 2.28%5.21B | 25.63%6.51B | 41.58%5.9B |
Non current liabilities | ||||||||||
Long term provisions | 87.10%58M | 87.10%58M | -16.36%46M | -6.12%46M | -15.09%45M | -32.61%31M | -32.61%31M | 34.15%55M | 11.36%49M | 47.22%53M |
Long term debt and capital lease obligation | -9.33%2.49B | -9.33%2.49B | -6.71%2.75B | 56.26%2.73B | 0.29%2.76B | 5.30%2.74B | 5.30%2.74B | 14.16%2.95B | -32.16%1.75B | -17.37%2.75B |
-Long term debt | -12.91%2.25B | -12.91%2.25B | -9.62%2.52B | 57.95%2.51B | 0.93%2.61B | 5.72%2.59B | 5.72%2.59B | 13.86%2.79B | -34.88%1.59B | -18.93%2.59B |
-Long term capital lease obligation | 50.00%234M | 50.00%234M | 42.17%236M | 39.24%220M | -9.76%148M | -1.27%156M | -1.27%156M | 19.42%166M | 17.04%158M | 18.84%164M |
Non current accrued expenses | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- |
Derivative product liabilities | -22.95%47M | -22.95%47M | -61.16%47M | -30.48%73M | 9.68%34M | 134.62%61M | 134.62%61M | 1,110.00%121M | 556.25%105M | 121.43%31M |
Total non current liabilities | -5.30%3.2B | -5.30%3.2B | -5.96%3.42B | 39.13%3.42B | -2.72%3.4B | 1.81%3.38B | 1.81%3.38B | 9.61%3.64B | -25.83%2.46B | -14.86%3.5B |
Total liabilities | 4.07%9.35B | 4.07%9.35B | 3.89%9.2B | 6.50%9.55B | -1.49%9.26B | 0.62%8.99B | 0.62%8.99B | 5.17%8.85B | 5.54%8.97B | 13.57%9.4B |
Shareholders'equity | ||||||||||
Share capital | 3.70%28M | 3.70%28M | 3.70%28M | 3.70%28M | 0.00%27M | 0.00%27M | 0.00%27M | 0.00%27M | 0.00%27M | 0.00%27M |
-common stock | 3.70%28M | 3.70%28M | 3.70%28M | 3.70%28M | 0.00%27M | 0.00%27M | 0.00%27M | 0.00%27M | 0.00%27M | 0.00%27M |
Retained earnings | 4.96%529M | 4.96%529M | 33.41%575M | 56.37%405M | 44.44%182M | 63.64%504M | 63.64%504M | 69.02%431M | 59.88%259M | 65.79%126M |
Total stockholders'equity | 5.47%3.78B | 5.47%3.78B | 6.57%4.04B | 10.17%3.72B | 15.98%3.72B | 22.98%3.59B | 22.98%3.59B | 39.26%3.79B | 31.14%3.37B | 24.56%3.21B |
Noncontrolling interests | 2.69%191M | 2.69%191M | -3.05%191M | -1.09%181M | 5.85%181M | 6.90%186M | 6.90%186M | 15.20%197M | 8.93%183M | 0.00%171M |
Total equity | 5.33%3.97B | 5.33%3.97B | 6.10%4.23B | 9.59%3.9B | 15.47%3.9B | 22.08%3.77B | 22.08%3.77B | 37.84%3.99B | 29.78%3.56B | 23.03%3.38B |
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