(FY)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 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -9.13%3.03B | -43.16%1.76B | 37.85%3.33B | 37.85%3.33B | 35.66%3.09B | -18.16%2.42B | -18.16%2.42B | 7.90%2.28B | 66.44%2.95B | 66.44%2.95B |
-Cash and cash equivalents | -9.13%3.03B | -43.16%1.76B | 37.85%3.33B | 37.85%3.33B | 35.66%3.09B | -18.16%2.42B | -18.16%2.42B | 7.90%2.28B | 66.44%2.95B | 66.44%2.95B |
-Accounts receivable | -2.55%2.49B | 11.25%3.11B | 17.26%2.55B | 17.26%2.55B | 12.08%2.79B | -18.55%2.18B | -18.55%2.18B | 19.87%2.49B | -5.21%2.67B | -5.21%2.67B |
-Taxes receivable | 10.00%33M | 0.00%35M | 11.11%30M | 11.11%30M | 40.00%35M | -10.00%27M | -10.00%27M | -48.98%25M | -9.09%30M | -9.09%30M |
-Other receivables | 7.46%1.12B | 250.00%7M | 20.53%1.05B | 20.53%1.05B | -33.33%2M | 43,250.00%867M | 43,250.00%867M | -40.00%3M | -99.56%2M | -99.56%2M |
Inventory | -0.76%2.37B | 8.56%2.24B | 19.75%2.38B | 19.75%2.38B | 15.93%2.07B | 25.79%1.99B | 25.79%1.99B | 7.86%1.78B | -16.56%1.58B | -16.56%1.58B |
Other current assets | ---- | 34.48%975M | ---- | ---- | 17.69%725M | ---- | ---- | 11.59%616M | --508M | --508M |
Total current assets | -1.39%9.37B | -6.07%8.28B | 25.93%9.5B | 25.93%9.5B | 21.28%8.82B | -4.07%7.55B | -4.07%7.55B | 11.54%7.27B | 12.42%7.87B | 12.42%7.87B |
Non current assets | ||||||||||
Net PPE | -4.60%5.07B | 3.63%5.09B | 6.99%5.31B | 6.99%5.31B | -1.39%4.91B | 0.87%4.96B | 0.87%4.96B | -2.35%4.98B | -7.99%4.92B | -7.99%4.92B |
-Gross PPE | 0.78%16.75B | ---- | 9.38%16.63B | 9.38%16.63B | ---- | 5.95%15.2B | 5.95%15.2B | ---- | 0.17%14.35B | 0.17%14.35B |
-Accumulated depreciation | -3.30%-11.69B | ---- | -10.54%-11.32B | -10.54%-11.32B | ---- | -8.60%-10.24B | -8.60%-10.24B | ---- | -5.04%-9.43B | -5.04%-9.43B |
Goodwill and other intangible assets | 2.53%6.17B | 22.60%6.04B | 22.32%6.02B | 22.32%6.02B | 1.11%4.93B | 1.36%4.92B | 1.36%4.92B | -3.20%4.88B | -7.83%4.85B | -7.83%4.85B |
-Goodwill | -4.10%3.11B | 24.38%3.19B | 27.16%3.25B | 27.16%3.25B | 1.95%2.56B | 1.59%2.55B | 1.59%2.55B | -1.68%2.52B | -2.29%2.51B | -2.29%2.51B |
-Other intangible assets | 10.28%3.06B | 20.68%2.85B | 17.11%2.77B | 17.11%2.77B | 0.21%2.37B | 1.11%2.37B | 1.11%2.37B | -4.76%2.36B | -13.10%2.34B | -13.10%2.34B |
Financial assets | -58.11%31M | -16.46%66M | 39.62%74M | 39.62%74M | 27.42%79M | -13.11%53M | -13.11%53M | -22.50%62M | -33.70%61M | -33.70%61M |
Non current prepaid assets | 0.00%33M | 3.03%34M | 6.45%33M | 6.45%33M | 3.13%33M | 0.00%31M | 0.00%31M | 18.52%32M | 10.71%31M | 10.71%31M |
Defined pension benefit | -8.16%45M | 26.19%53M | 68.97%49M | 68.97%49M | 121.05%42M | 52.63%29M | 52.63%29M | 46.15%19M | 46.15%19M | 46.15%19M |
Other non current assets | ---- | ---- | --2M | --2M | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | -1.13%12.38B | 9.20%12.3B | 10.96%12.53B | 10.96%12.53B | 1.91%11.26B | 2.81%11.29B | 2.81%11.29B | -2.91%11.05B | -7.85%10.98B | -7.85%10.98B |
Total assets | -1.24%21.76B | 2.50%20.58B | 16.96%22.03B | 16.96%22.03B | 9.60%20.08B | -0.06%18.84B | -0.06%18.84B | 2.35%18.32B | -0.35%18.85B | -0.35%18.85B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -2.25%5.56B | 10.56%5.8B | 18.99%5.69B | 18.99%5.69B | 10.14%5.24B | -0.99%4.78B | -0.99%4.78B | 40.19%4.76B | -1.17%4.83B | -1.17%4.83B |
-accounts payable | -2.45%5.45B | 10.92%5.68B | 20.57%5.59B | 20.57%5.59B | 10.09%5.12B | -1.36%4.63B | -1.36%4.63B | 39.69%4.65B | -1.36%4.7B | -1.36%4.7B |
-Total tax payable | 8.74%112M | -3.97%121M | -30.41%103M | -30.41%103M | 12.50%126M | 12.12%148M | 12.12%148M | 64.71%112M | 6.45%132M | 6.45%132M |
Current provisions | 1.62%502M | 38.83%547M | 44.87%494M | 44.87%494M | 13.87%394M | -7.59%341M | -7.59%341M | -11.96%346M | 83.58%369M | 83.58%369M |
Current debt and capital lease obligation | -11.20%2.01B | -32.60%1.94B | 48.33%2.27B | 48.33%2.27B | 106.30%2.88B | -32.32%1.53B | -32.32%1.53B | -45.38%1.4B | 388.96%2.26B | 388.96%2.26B |
-Current debt | 53.91%1.91B | -20.54%1.03B | -13.17%1.24B | -13.17%1.24B | 3.75%1.3B | -34.21%1.43B | -34.21%1.43B | -34.43%1.25B | 479.95%2.17B | 479.95%2.17B |
-Current capital lease obligation | --107M | ---- | ---- | ---- | ---- | 13.33%102M | 13.33%102M | ---- | 2.27%90M | 2.27%90M |
Other current liabilities | 23.97%2.46B | 12.39%1.97B | 17.03%1.99B | 17.03%1.99B | 8.62%1.75B | 6.73%1.7B | 6.73%1.7B | -2.54%1.61B | 0.76%1.59B | 0.76%1.59B |
Current liabilities | 1.44%10.85B | 0.37%10.48B | 26.05%10.69B | 26.05%10.69B | 26.37%10.44B | -8.85%8.48B | -8.85%8.48B | 0.81%8.26B | 27.28%9.31B | 27.28%9.31B |
Non current liabilities | ||||||||||
Long term provisions | -28.74%486M | 21.77%481M | 112.46%682M | 112.46%682M | 18.62%395M | -13.01%321M | -13.01%321M | -4.58%333M | 17.89%369M | 17.89%369M |
Long term debt and capital lease obligation | -0.34%5.06B | 13.93%4.33B | 16.64%5.07B | 16.64%5.07B | -11.49%3.8B | 12.43%4.35B | 12.43%4.35B | 9.86%4.29B | -12.41%3.87B | -12.41%3.87B |
-Long term debt | --4.58B | --4.33B | ---- | ---- | ---- | ---- | ---- | ---- | -12.28%3.57B | -12.28%3.57B |
-Long term capital lease obligation | --474M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -13.88%304M | -13.88%304M |
Derivative product liabilities | -97.62%1M | 0.00%42M | 13.51%42M | 13.51%42M | -23.64%42M | -38.33%37M | -38.33%37M | 61.76%55M | 3.45%60M | 3.45%60M |
Total non current liabilities | -2.60%6.55B | 11.70%5.77B | 14.73%6.72B | 14.73%6.72B | -12.95%5.16B | 5.78%5.86B | 5.78%5.86B | 4.95%5.93B | -9.71%5.54B | -9.71%5.54B |
Total liabilities | -0.12%17.4B | 4.12%16.25B | 21.42%17.42B | 21.42%17.42B | 9.94%15.61B | -3.39%14.34B | -3.39%14.34B | 2.50%14.2B | 10.40%14.85B | 10.40%14.85B |
Shareholders'equity | ||||||||||
Share capital | 0.41%245M | 0.41%244M | 0.41%244M | 0.41%244M | 0.41%243M | 0.41%243M | 0.41%243M | 0.41%242M | 0.41%242M | 0.41%242M |
-common stock | 0.41%245M | 0.41%244M | 0.41%244M | 0.41%244M | 0.41%243M | 0.41%243M | 0.41%243M | 0.41%242M | 0.41%242M | 0.41%242M |
Retained earnings | 4.10%1.91B | 13.88%1.89B | -3.99%1.83B | -3.99%1.83B | -5.21%1.66B | 10.36%1.91B | 10.36%1.91B | 14.32%1.75B | -38.01%1.73B | -38.01%1.73B |
Paid-in capital | 0.95%1.59B | 0.83%1.57B | 0.83%1.57B | 0.83%1.57B | 0.97%1.56B | 0.97%1.56B | 0.97%1.56B | 0.91%1.55B | 0.91%1.55B | 0.91%1.55B |
Total stockholders'equity | -6.46%3.58B | -2.67%3.57B | 3.44%3.82B | 3.44%3.82B | 9.62%3.67B | 13.94%3.7B | 13.94%3.7B | 2.32%3.35B | -29.94%3.24B | -29.94%3.24B |
Noncontrolling interests | -0.63%785M | -5.49%757M | -0.75%790M | -0.75%790M | 3.22%801M | 5.29%796M | 5.29%796M | -0.13%776M | -9.46%756M | -9.46%756M |
Total equity | -5.46%4.36B | -3.18%4.33B | 2.69%4.61B | 2.69%4.61B | 8.41%4.47B | 12.30%4.49B | 12.30%4.49B | 1.85%4.12B | -26.81%4B | -26.81%4B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data