(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 | 36.92%1.03B | 36.92%1.03B | -4.54%816.6M | -14.11%758.4M | -10.91%822.7M | 24.81%750.1M | 24.81%750.1M | 33.89%855.4M | -12.76%883M | --923.5M |
-Cash and cash equivalents | 36.92%1.03B | 36.92%1.03B | -5.56%739.2M | -17.03%672.1M | -15.08%728.1M | 24.81%750.1M | 24.81%750.1M | 34.05%782.7M | -16.64%810.1M | --857.4M |
-Short-term investments | ---- | ---- | 6.46%77.4M | 18.38%86.3M | 43.12%94.6M | ---- | ---- | 32.18%72.7M | 80.89%72.9M | --66.1M |
-Accounts receivable | -4.84%1.59B | -4.84%1.59B | -6.70%1.58B | 5.08%1.66B | 1.01%1.67B | 6.26%1.67B | 6.26%1.67B | 12.86%1.69B | -3.21%1.58B | --1.66B |
-Taxes receivable | -22.13%150.6M | -22.13%150.6M | 35.51%47.7M | 32.57%34.6M | -70.50%21.3M | -48.09%193.4M | -48.09%193.4M | 22.65%35.2M | 8.75%26.1M | --72.2M |
-Other receivables | 10.56%84.8M | 10.56%84.8M | 13.33%1.7M | -28.57%1M | -54.55%500K | 18.36%76.7M | 18.36%76.7M | -31.82%1.5M | -50.00%1.4M | --1.1M |
Inventory | -0.25%825.1M | -0.25%825.1M | -3.36%933.6M | 3.18%918.4M | 13.19%966.5M | 2.67%827.2M | 2.67%827.2M | 11.15%966.1M | 22.03%890.1M | --853.9M |
Prepaid assets | -9.11%55.9M | -9.11%55.9M | ---- | ---- | ---- | 77.23%61.5M | 77.23%61.5M | ---- | ---- | ---- |
Restricted cash | 18.06%36.6M | 18.06%36.6M | ---- | ---- | ---- | 138.46%31M | 138.46%31M | ---- | ---- | ---- |
Other current assets | -17.10%32M | -17.10%32M | -42.37%255.2M | -44.37%275.1M | -32.24%335.7M | 8.43%38.6M | 8.43%38.6M | -5.47%442.8M | 13.16%494.5M | --495.4M |
Total current assets | 0.56%3.82B | 0.56%3.82B | -5.18%3.8B | 1.01%3.94B | -2.16%3.94B | 7.51%3.79B | 7.51%3.79B | 13.64%4.01B | -15.63%3.9B | --4.03B |
Non current assets | ||||||||||
Net PPE | -5.57%2.28B | -5.57%2.28B | -8.01%2.28B | -9.79%2.26B | -4.56%2.39B | -5.13%2.41B | -5.13%2.41B | 8.82%2.48B | 5.55%2.5B | --2.51B |
-Gross PPE | -6.55%6.04B | -6.55%6.04B | ---- | ---- | ---- | 1.36%6.47B | 1.36%6.47B | ---- | ---- | ---- |
-Accumulated depreciation | 7.13%-3.76B | 7.13%-3.76B | ---- | ---- | ---- | -5.66%-4.05B | -5.66%-4.05B | ---- | ---- | ---- |
Goodwill and other intangible assets | 9.20%1.12B | 9.20%1.12B | 4.95%1.08B | 4.20%1.05B | 3.60%1.03B | 5.22%1.03B | 5.22%1.03B | 7.24%1.03B | 5.91%1.01B | --994.7M |
-Goodwill | -3.65%786.3M | -3.65%786.3M | -3.95%794.4M | -2.89%793.9M | -1.57%795.8M | 1.63%816.1M | 1.63%816.1M | 4.06%827.1M | 3.08%817.5M | --808.5M |
-Other intangible assets | 58.80%335.7M | 58.80%335.7M | 41.23%286.7M | 34.18%259.1M | 26.05%234.7M | 21.84%211.4M | 21.84%211.4M | 22.44%203M | 19.86%193.1M | --186.2M |
Financial assets | -20.41%19.5M | -20.41%19.5M | -10.76%22.4M | 4.15%22.6M | 53.55%23.8M | 70.14%24.5M | 70.14%24.5M | 83.21%25.1M | 63.16%21.7M | --15.5M |
Non current prepaid assets | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Defined pension benefit | 7.41%11.6M | 7.41%11.6M | 6.67%9.6M | 46.15%9.5M | 64.06%10.5M | 71.43%10.8M | 71.43%10.8M | 40.63%9M | 66.67%6.5M | --6.4M |
Other non current assets | -44.83%4.8M | -44.83%4.8M | -32.14%5.7M | -38.04%5.7M | -17.31%8.6M | 10.13%8.7M | 10.13%8.7M | 71.43%8.4M | 76.92%9.2M | --10.4M |
Total non current assets | -1.10%3.77B | -1.10%3.77B | -4.69%3.7B | -6.49%3.65B | -1.78%3.8B | -1.79%3.81B | -1.79%3.81B | 8.09%3.89B | 6.42%3.9B | --3.87B |
Total assets | -0.27%7.58B | -0.27%7.58B | -4.94%7.51B | -2.74%7.59B | -1.97%7.75B | 2.64%7.6B | 2.64%7.6B | 10.84%7.9B | -5.87%7.8B | --7.9B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.32%2.09B | -5.32%2.09B | -3.54%2.07B | -1.70%2.11B | 1.38%2.21B | 2.23%2.2B | 2.23%2.2B | 9.03%2.14B | 0.41%2.14B | --2.17B |
-accounts payable | -8.23%1.84B | -8.23%1.84B | -3.97%1.98B | -1.37%2.02B | 2.54%2.13B | 2.31%2B | 2.31%2B | 10.25%2.06B | 0.10%2.05B | --2.07B |
-Total tax payable | 18.35%134.8M | 18.35%134.8M | 7.58%85.2M | -9.27%81.2M | -22.42%78.2M | -13.71%113.9M | -13.71%113.9M | -15.38%79.2M | 8.09%89.5M | --100.8M |
-Other payable | 31.46%112M | 31.46%112M | ---- | ---- | ---- | 32.71%85.2M | 32.71%85.2M | ---- | ---- | ---- |
Current provisions | 0.31%424.5M | 0.31%424.5M | -5.90%406.7M | -14.27%385.8M | -24.82%394M | -16.11%423.2M | -16.11%423.2M | -15.21%432.2M | -2.85%450M | --524.1M |
Current debt and capital lease obligation | -4.06%42.5M | -4.06%42.5M | 15.04%87.2M | -27.66%45.5M | -15.19%63.1M | -2.42%44.3M | -2.42%44.3M | 84.88%75.8M | -93.47%62.9M | --74.4M |
-Current debt | --0 | --0 | ---- | --0 | ---- | --300K | --300K | ---- | ---- | ---- |
-Current capital lease obligation | -3.41%42.5M | -3.41%42.5M | ---- | --45.5M | ---- | -3.08%44M | -3.08%44M | ---- | ---- | ---- |
Other current liabilities | -33.62%23.3M | -33.62%23.3M | -28.04%71.6M | -21.34%75.2M | -22.93%63.2M | -24.68%35.1M | -24.68%35.1M | 7.57%99.5M | 9.63%95.6M | --82M |
Current liabilities | -3.09%3.14B | -3.09%3.14B | 2.74%3.38B | 6.70%3.48B | 1.12%3.46B | 0.82%3.24B | 0.82%3.24B | 6.12%3.29B | -21.87%3.26B | --3.42B |
Non current liabilities | ||||||||||
Long term provisions | -43.50%137.8M | -43.50%137.8M | -50.38%137.1M | -33.04%187.7M | -4.65%252.5M | -10.69%243.9M | -10.69%243.9M | -15.35%276.3M | -13.81%280.3M | --264.8M |
Long term debt and capital lease obligation | 71.18%672.4M | 71.18%672.4M | -5.46%382.5M | -6.14%381.9M | -5.06%388.2M | 97.29%392.8M | 97.29%392.8M | 165.49%404.6M | 111.16%406.9M | --408.9M |
-Long term debt | 147.50%495M | 147.50%495M | ---- | --200M | ---- | --200M | --200M | ---- | ---- | ---- |
-Long term capital lease obligation | -7.99%177.4M | -7.99%177.4M | ---- | --181.9M | ---- | -3.16%192.8M | -3.16%192.8M | ---- | ---- | ---- |
Derivative product liabilities | --0 | --0 | ---- | --0 | ---- | --0 | --0 | ---- | ---- | ---- |
Other non current liabilities | 5.00%2.1M | 5.00%2.1M | 94.12%9.9M | 140.00%8.4M | -91.41%7.8M | -97.82%2M | -97.82%2M | -25.00%5.1M | -39.66%3.5M | --90.8M |
Total non current liabilities | 22.33%1.59B | 22.33%1.59B | -22.73%1.07B | -16.64%1.16B | -23.60%1.25B | -13.60%1.3B | -13.60%1.3B | 0.82%1.39B | -4.91%1.39B | --1.64B |
Total liabilities | 4.18%4.73B | 4.18%4.73B | -4.82%4.46B | -0.28%4.64B | -6.89%4.71B | -3.77%4.54B | -3.77%4.54B | 4.49%4.68B | -17.47%4.65B | --5.06B |
Shareholders'equity | ||||||||||
Share capital | 0.00%100.1M | 0.00%100.1M | 0.00%100.1M | 0.00%100.1M | 0.00%100.1M | 0.00%100.1M | 0.00%100.1M | 0.00%100.1M | -96.55%100.1M | --100.1M |
-common stock | 0.00%100.1M | 0.00%100.1M | 0.00%100.1M | 0.00%100.1M | 0.00%100.1M | 0.00%100.1M | 0.00%100.1M | 0.00%100.1M | -96.55%100.1M | --100.1M |
Retained earnings | -10.69%-843M | -10.69%-843M | -0.09%-791.3M | -6.35%-826M | 0.14%-812.3M | 3.74%-761.6M | 3.74%-761.6M | 57.10%-790.6M | ---776.7M | ---813.4M |
Paid-in capital | 0.00%3.49B | 0.00%3.49B | -0.48%3.49B | -0.48%3.49B | -0.48%3.49B | -0.48%3.49B | -0.48%3.49B | -23.06%3.5B | --3.5B | --3.5B |
Total stockholders'equity | -6.87%2.85B | -6.87%2.85B | -5.12%3.05B | -6.37%2.95B | 6.81%3.03B | 13.89%3.06B | 13.89%3.06B | 21.63%3.21B | 18.72%3.15B | --2.84B |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Total equity | -6.87%2.85B | -6.87%2.85B | -5.12%3.05B | -6.37%2.95B | 6.81%3.03B | 13.89%3.06B | 13.89%3.06B | 21.63%3.21B | 18.72%3.15B | --2.84B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data