(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 | -10.19%7.67B | -10.19%7.67B | -8.48%9.43B | -5.63%8.54B | -7.27%9.58B | -19.91%8.54B | -19.91%8.54B | -22.23%10.31B | -47.54%9.05B | 60.50%10.33B |
-Cash and cash equivalents | -1.30%7.15B | -1.30%7.15B | 7.48%7.82B | 14.17%7.29B | -9.55%7.34B | -15.56%7.25B | -15.56%7.25B | -25.70%7.28B | -56.03%6.39B | 64.21%8.11B |
-Short-term investments | -60.02%517M | -60.02%517M | -46.75%1.62B | -53.02%1.25B | 1.08%2.25B | -37.84%1.29B | -37.84%1.29B | -12.42%3.03B | -2.52%2.67B | 48.26%2.22B |
Receivables | -7.85%8.98B | -7.85%8.98B | 7.99%11.01B | -22.72%8.85B | -5.72%10.49B | 6.47%9.75B | 6.47%9.75B | 6.03%10.19B | 21.86%11.45B | 30.38%11.13B |
-Accounts receivable | 2.31%6.95B | 2.31%6.95B | 42.14%9.75B | -28.71%6.59B | 2.15%9.12B | 6.16%6.79B | 6.16%6.79B | -16.29%6.86B | 14.97%9.24B | 17.68%8.93B |
-Taxes receivable | -46.09%1.19B | -46.09%1.19B | -51.30%1.26B | -38.28%1.36B | -37.62%1.37B | 4.39%2.21B | 4.39%2.21B | 81.86%2.58B | 62.62%2.21B | 131.93%2.2B |
-Related party accounts receivable | -7.95%139M | -7.95%139M | ---- | --117M | ---- | 24.79%151M | 24.79%151M | --151M | ---- | ---- |
-Other receivables | 18.49%705M | 18.49%705M | ---- | --780M | ---- | 14.42%595M | 14.42%595M | --604M | ---- | ---- |
Inventory | -39.97%928M | -39.97%928M | -4.93%1.78B | -3.51%1.51B | -1.71%1.61B | -11.61%1.55B | -11.61%1.55B | -10.79%1.87B | 2.76%1.57B | 10.30%1.64B |
Prepaid assets | 34.78%1.55B | 34.78%1.55B | ---- | --1.19B | ---- | -14.15%1.15B | -14.15%1.15B | --866M | ---- | ---- |
Other current assets | 12.77%998M | 12.77%998M | ---- | --1.01B | ---- | 32.49%885M | 32.49%885M | --842M | ---- | ---- |
Total current assets | -8.11%20.76B | -8.11%20.76B | -6.77%22.49B | -3.54%21.33B | -6.29%21.69B | -9.39%22.59B | -9.39%22.59B | -4.61%24.12B | -25.30%22.11B | -30.78%23.15B |
Non current assets | ||||||||||
Net PPE | -1.88%31.39B | -1.88%31.39B | -2.18%31.98B | 0.78%32.14B | -0.52%32.01B | 5.57%31.99B | 5.57%31.99B | 9.25%32.69B | 4.78%31.9B | 13.84%32.17B |
-Gross PPE | -1.41%121.19B | -1.41%121.19B | -73.59%31.98B | 273.63%119.17B | -0.52%32.01B | 7.84%122.92B | 7.84%122.92B | 304.64%121.06B | 4.78%31.9B | 13.84%32.17B |
-Accumulated depreciation | 1.24%-89.8B | 1.24%-89.8B | ---- | ---87.03B | ---- | -8.66%-90.93B | -8.66%-90.93B | ---88.38B | ---- | ---- |
Goodwill and other intangible assets | -1.34%30.08B | -1.34%30.08B | -3.20%30.41B | -1.12%30.84B | 0.17%30.33B | 7.95%30.49B | 7.95%30.49B | 12.24%31.42B | 10.43%31.18B | 7.85%30.28B |
-Goodwill | 1.28%18.71B | 1.28%18.71B | -0.40%18.87B | 1.64%19.03B | 2.86%18.61B | 11.82%18.47B | 11.82%18.47B | 12.04%18.94B | 9.35%18.73B | 7.75%18.09B |
-Other intangible assets | -5.38%11.37B | -5.38%11.37B | -7.46%11.55B | -5.27%11.8B | -3.83%11.72B | 2.49%12.02B | 2.49%12.02B | 12.56%12.48B | 12.08%12.46B | 7.99%12.19B |
Investments and advances | -23.87%9.95B | -23.87%9.95B | 37.70%19.09B | -35.74%13.2B | -3.38%19.46B | -7.62%13.07B | -7.62%13.07B | -32.23%13.86B | 4.86%20.54B | 191.14%20.14B |
Non current accounts receivable | 0.19%1.62B | 0.19%1.62B | ---- | --1.62B | ---- | 37.36%1.61B | 37.36%1.61B | --1.52B | ---- | ---- |
Related parties assets | -7.95%139M | -7.95%139M | ---- | --117M | ---- | 24.79%151M | 24.79%151M | --151M | ---- | ---- |
Financial assets | -27.29%1.94B | -27.29%1.94B | ---- | --2.51B | ---- | -3.75%2.67B | -3.75%2.67B | --3.97B | ---- | ---- |
Non current deferred assets | 26.19%7.24B | 26.19%7.24B | -13.64%5.33B | 9.09%5.91B | -12.40%4.84B | -7.02%5.74B | -7.02%5.74B | 11.99%6.17B | -5.81%5.41B | -12.50%5.52B |
Non current prepaid assets | -9.01%1.35B | -9.01%1.35B | ---- | --1.43B | ---- | 0.75%1.49B | 0.75%1.49B | --1.3B | ---- | ---- |
Other non current assets | ---- | ---- | ---1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | -4.00%83.57B | -4.00%83.57B | -4.53%86.8B | -1.56%87.64B | -1.68%86.64B | 3.29%87.05B | 3.29%87.05B | 8.40%90.92B | 5.97%89.03B | 26.66%88.12B |
Total assets | -4.85%104.32B | -4.85%104.32B | -5.00%109.29B | -1.95%108.97B | -2.64%108.33B | 0.39%109.64B | 0.39%109.64B | 5.39%115.04B | -2.17%111.14B | 8.01%111.27B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 2.07%14.23B | 2.07%14.23B | 4.10%16.16B | -5.99%14.36B | 10.63%16.67B | 0.30%13.94B | 0.30%13.94B | 10.12%15.52B | 14.21%15.28B | 24.82%15.06B |
-accounts payable | 0.67%10.46B | 0.67%10.46B | 5.07%14.47B | -43.73%7.62B | 13.94%15.01B | 6.70%10.39B | 6.70%10.39B | 14.91%13.77B | 19.93%13.54B | 26.52%13.18B |
-Total tax payable | -2.66%1.87B | -2.66%1.87B | -3.48%1.69B | 1.15%1.76B | -12.39%1.66B | -5.23%1.92B | -5.23%1.92B | -17.08%1.75B | -16.71%1.74B | 14.07%1.89B |
-Dividends payable | -18.23%166M | -18.23%166M | ---- | --1.06B | ---- | -10.96%203M | -10.96%203M | ---- | ---- | ---- |
-Due to related parties current | 264.89%343M | 264.89%343M | ---- | --135M | ---- | -72.67%94M | -72.67%94M | ---- | ---- | ---- |
-Other payable | 4.34%1.39B | 4.34%1.39B | ---- | --3.79B | ---- | -14.69%1.34B | -14.69%1.34B | ---- | ---- | ---- |
Current provisions | -20.78%591M | -20.78%591M | 85.90%1.4B | -61.28%585M | -0.94%1.48B | 70.32%746M | 70.32%746M | -42.02%752M | 11.60%1.51B | 13.96%1.49B |
Current debt and capital lease obligation | 182.38%5.7B | 182.38%5.7B | -67.61%2.12B | 9.83%2.16B | 6.82%2.04B | 20.31%2.02B | 20.31%2.02B | 278.58%6.56B | 7.85%1.96B | 55.26%1.91B |
-Current debt | --3.47B | --3.47B | ---- | ---- | ---- | ---- | ---- | --4.52B | ---- | ---- |
-Current capital lease obligation | 10.84%2.24B | 10.84%2.24B | 4.12%2.12B | 9.83%2.16B | 6.82%2.04B | 20.31%2.02B | 20.31%2.02B | 17.78%2.04B | 7.85%1.96B | 55.26%1.91B |
Current deferred liabilities | 7.25%1.6B | 7.25%1.6B | ---- | --1.79B | ---- | 11.36%1.49B | 11.36%1.49B | ---- | ---- | ---- |
Other current liabilities | -93.21%273M | -93.21%273M | 307.35%3.99B | -21.24%4.24B | -44.06%4.21B | -43.69%4.02B | -43.69%4.02B | -79.68%979M | -31.87%5.39B | -40.52%7.52B |
Current liabilities | 1.29%23.4B | 1.29%23.4B | -4.16%23.67B | -0.74%23.96B | -6.14%24.39B | -9.39%23.1B | -9.39%23.1B | 12.54%24.7B | -1.30%24.14B | -4.65%25.98B |
Non current liabilities | ||||||||||
Long term provisions | 3.86%2.51B | 3.86%2.51B | 153.50%6.13B | -62.83%2.58B | -12.92%6.4B | 6.40%2.41B | 6.40%2.41B | -63.76%2.42B | 0.86%6.94B | 8.19%7.35B |
Long term debt and capital lease obligation | 477.00%38.41B | 477.00%38.41B | -84.06%6.73B | -3.32%6.53B | -2.65%6.61B | 4.16%6.66B | 4.16%6.66B | 580.99%42.19B | 15.37%6.75B | 62.67%6.79B |
-Long term debt | --31.7B | --31.7B | ---- | ---- | ---- | ---- | ---- | --35.04B | ---- | ---- |
-Long term capital lease obligation | 0.77%6.71B | 0.77%6.71B | -6.01%6.73B | -3.32%6.53B | -2.65%6.61B | 4.16%6.66B | 4.16%6.66B | 15.49%7.16B | 15.37%6.75B | 62.67%6.79B |
Non current deferred liabilities | -13.25%3.61B | -13.25%3.61B | -7.84%2.99B | 34.77%4.15B | 7.69%3.08B | 13.95%4.16B | 13.95%4.16B | 16.42%3.24B | 9.76%3.08B | 8.08%2.86B |
Due to related parties non current | --5M | --5M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Employee benefits | 20.91%4.95B | 20.91%4.95B | ---- | --3.83B | ---- | -24.13%4.09B | -24.13%4.09B | --4.24B | ---- | ---- |
Derivative product liabilities | --1.66B | --1.66B | ---- | ---- | ---- | ---- | ---- | --1.97B | ---- | ---- |
Other non current liabilities | ---- | ---- | --34.24B | -2.56%34.02B | 3.15%33.98B | -0.65%35.06B | -0.65%35.06B | ---- | -8.46%34.91B | -18.56%32.94B |
Total non current liabilities | -1.83%53.83B | -1.83%53.83B | -6.57%53.93B | -2.70%53.82B | 0.68%53.82B | -0.36%54.83B | -0.36%54.83B | 5.33%57.72B | -2.19%55.32B | -5.58%53.45B |
Total liabilities | -0.91%77.23B | -0.91%77.23B | -5.85%77.6B | -2.11%77.78B | -1.55%78.21B | -3.22%77.93B | -3.22%77.93B | 7.39%82.42B | -1.92%79.46B | -5.27%79.44B |
Shareholders'equity | ||||||||||
Share capital | -0.43%5.75B | -0.43%5.75B | ---- | ---- | ---- | --5.78B | --5.78B | ---- | ---- | ---- |
-common stock | -0.43%5.75B | -0.43%5.75B | ---- | ---- | ---- | --5.78B | --5.78B | ---- | ---- | ---- |
Retained earnings | -10.12%24.9B | -10.12%24.9B | ---- | ---- | ---- | --27.7B | --27.7B | ---- | ---- | ---- |
Paid-in capital | -1.91%3.75B | -1.91%3.75B | ---- | ---- | ---- | --3.82B | --3.82B | ---- | ---- | ---- |
Less: Treasury stock | 25.81%429M | 25.81%429M | ---- | ---- | ---- | --341M | --341M | ---- | ---- | ---- |
Gains losses not affecting retained earnings | -1.98%-19.31B | -1.98%-19.31B | ---- | ---- | ---- | ---18.94B | ---18.94B | ---- | ---- | ---- |
Other equity interest | 1.81%7.2B | 1.81%7.2B | ---- | ---- | ---- | --7.07B | --7.07B | ---- | ---- | ---- |
Total stockholders'equity | -12.90%21.85B | -12.90%21.85B | -0.43%25.61B | 0.59%25.06B | -2.63%24.03B | 12.97%25.09B | 12.97%25.09B | 10.39%25.72B | 6.62%24.91B | 101.86%24.68B |
Noncontrolling interests | -20.79%5.24B | -20.79%5.24B | -11.96%6.07B | -9.49%6.13B | -14.84%6.09B | 2.21%6.62B | 2.21%6.62B | -24.26%6.9B | -26.64%6.78B | 3.23%7.15B |
Total equity | -14.55%27.1B | -14.55%27.1B | -2.87%31.69B | -1.57%31.19B | -5.37%30.12B | 10.54%31.71B | 10.54%31.71B | 0.65%32.62B | -2.80%31.69B | 66.20%31.83B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data