(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 | -15.68%1.14B | -15.68%1.14B | 1.55%1.12B | 34.47%1.35B | 34.47%1.35B | 15.46%1.1B | 38.45%1B | --1B | -2.76%951M | -19.58%723M |
-Cash and cash equivalents | -15.68%1.14B | -15.68%1.14B | 1.55%1.12B | 34.47%1.35B | 34.47%1.35B | 15.46%1.1B | 38.45%1B | --1B | -2.76%951M | -19.58%723M |
-Accounts receivable | -3.66%1.29B | -3.66%1.29B | -2.81%1.24B | 32.74%1.34B | 32.74%1.34B | 10.74%1.28B | 2.23%1.01B | --1.01B | 16.67%1.16B | -9.29%986M |
-Taxes receivable | 40.98%86M | 40.98%86M | -12.35%71M | 3.39%61M | 3.39%61M | 118.92%81M | 156.52%59M | --59M | 270.00%37M | 4.55%23M |
-Other receivables | 4.58%160M | 4.58%160M | -9.20%148M | -11.05%153M | -11.05%153M | 20.74%163M | 15.44%172M | --172M | -64.29%135M | -15.82%149M |
Inventory | 6.33%84M | 6.33%84M | 8.22%79M | 21.54%79M | 21.54%79M | 2.82%73M | -4.41%65M | --65M | -4.05%71M | -6.85%68M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | 41.88%332M | --332M | ---- | 22.51%234M |
Total current assets | -7.49%2.75B | -7.49%2.75B | -5.08%2.66B | 8.73%2.98B | 8.73%2.98B | 19.11%2.8B | 25.42%2.74B | --2.74B | -3.57%2.35B | -11.83%2.18B |
Non current assets | ||||||||||
Net PPE | -11.60%320M | -11.60%320M | -13.62%336M | -3.72%362M | -3.72%362M | -3.47%389M | -6.70%376M | --376M | -8.41%403M | -7.57%403M |
-Gross PPE | -11.60%320M | -11.60%320M | -13.62%336M | -65.13%362M | -65.13%362M | -3.47%389M | 0.00%1.04B | --1.04B | -8.41%403M | 25.67%1.04B |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | ---- | -4.25%-662M | ---662M | ---- | -62.82%-635M |
Goodwill and other intangible assets | -2.02%5.92B | -2.02%5.92B | -2.14%5.98B | 4.17%6.04B | 4.17%6.04B | 5.69%6.11B | 2.87%5.8B | --5.8B | 2.32%5.79B | -0.98%5.64B |
-Goodwill | -1.64%4.32B | -1.64%4.32B | -2.07%4.35B | 5.12%4.39B | 5.12%4.39B | 7.92%4.44B | 5.32%4.18B | --4.18B | --4.12B | -0.53%3.97B |
-Other intangible assets | -3.03%1.6B | -3.03%1.6B | -2.34%1.63B | 1.73%1.65B | 1.73%1.65B | 0.18%1.67B | -2.94%1.62B | --1.62B | --1.67B | -2.05%1.67B |
Financial assets | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | -10.00%18M | --18M | ---- | 11.11%20M |
Total non current assets | -2.95%6.34B | -2.95%6.34B | -3.03%6.43B | 3.86%6.53B | 3.86%6.53B | 4.75%6.63B | 1.99%6.29B | --6.29B | 1.23%6.33B | -2.10%6.17B |
Total assets | -4.37%9.09B | -4.37%9.09B | -3.64%9.09B | 5.34%9.51B | 5.34%9.51B | 8.64%9.43B | 8.12%9.03B | --9.03B | -0.12%8.68B | -4.84%8.35B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 0.54%1.13B | 0.54%1.13B | 5.82%1.04B | 123.35%1.12B | 123.35%1.12B | 7.94%979M | -2.91%501M | --501M | 4.37%907M | -7.53%516M |
-accounts payable | 0.71%997M | 0.71%997M | 11.07%903M | 704.88%990M | 704.88%990M | 10.91%813M | -7.52%123M | --123M | 2.81%733M | -21.30%133M |
-Total tax payable | -0.78%128M | -0.78%128M | -19.88%133M | -9.15%129M | -9.15%129M | -4.60%166M | -15.98%142M | --142M | 11.54%174M | 3.68%169M |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | 10.28%236M | --236M | ---- | -5.31%214M |
Current provisions | 10.53%21M | 10.53%21M | -13.64%19M | -29.63%19M | -29.63%19M | -33.33%22M | -43.75%27M | --27M | 73.68%33M | 100.00%48M |
Current debt and capital lease obligation | -16.05%659M | -16.05%659M | -47.08%507M | 881.25%785M | 881.25%785M | 230.34%958M | -84.93%80M | --80M | -73.87%290M | -46.63%531M |
-Current debt | -16.76%596M | -16.76%596M | -50.28%437M | 7,855.56%716M | 7,855.56%716M | 305.07%879M | -98.04%9M | --9M | -79.01%217M | -50.11%459M |
-Current capital lease obligation | -8.70%63M | -8.70%63M | -11.39%70M | -2.82%69M | -2.82%69M | 8.22%79M | -1.39%71M | --71M | -3.95%73M | -4.00%72M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --1M | --1M | ---- | ---- |
Current liabilities | -2.04%3.79B | -2.04%3.79B | -10.54%3.52B | 26.60%3.87B | 26.60%3.87B | 36.10%3.94B | -3.01%3.06B | --3.06B | -22.55%2.89B | -14.38%3.15B |
Non current liabilities | ||||||||||
Long term provisions | 0.00%5M | 0.00%5M | -50.00%4M | -28.57%5M | -28.57%5M | 33.33%8M | 75.00%7M | --7M | 20.00%6M | -20.00%4M |
Long term debt and capital lease obligation | 8.91%3.08B | 8.91%3.08B | 31.82%3.08B | -7.25%2.83B | -7.25%2.83B | -23.84%2.34B | 18.73%3.05B | --3.05B | 45.10%3.07B | 21.65%2.57B |
-Long term debt | 11.11%2.87B | 11.11%2.87B | 37.79%2.86B | -7.35%2.58B | -7.35%2.58B | -25.45%2.08B | 21.68%2.79B | --2.79B | 53.16%2.79B | 26.07%2.29B |
-Long term capital lease obligation | -14.34%209M | -14.34%209M | -16.28%216M | -6.15%244M | -6.15%244M | -7.86%258M | -5.80%260M | --260M | -4.76%280M | -5.80%276M |
Derivative product liabilities | --5M | --5M | --0 | --0 | --0 | --0 | -75.00%2M | --2M | --4M | --8M |
Other non current liabilities | -50.00%1M | -50.00%1M | 0.00%2M | --2M | --2M | --2M | ---- | ---- | ---- | ---- |
Total non current liabilities | 6.72%3.56B | 6.72%3.56B | 24.45%3.56B | -6.30%3.33B | -6.30%3.33B | -21.13%2.86B | 14.24%3.56B | --3.56B | 40.32%3.63B | 14.62%3.11B |
Total liabilities | 2.01%7.35B | 2.01%7.35B | 4.19%7.08B | 8.91%7.2B | 8.91%7.2B | 4.25%6.8B | 5.56%6.61B | --6.61B | 3.18%6.52B | -2.06%6.26B |
Shareholders'equity | ||||||||||
Share capital | -3.23%30M | -3.23%30M | -3.13%31M | -3.13%31M | -3.13%31M | 0.00%32M | 0.00%32M | --32M | -3.03%32M | -3.03%32M |
-common stock | -3.23%30M | -3.23%30M | -3.13%31M | -3.13%31M | -3.13%31M | 0.00%32M | 0.00%32M | --32M | -3.03%32M | -3.03%32M |
Retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | 0.95%2.33B | --2.33B | ---- | 0.48%2.31B |
Paid-in capital | 0.00%87M | 0.00%87M | 0.00%87M | 0.00%87M | 0.00%87M | 0.00%87M | 0.00%87M | --87M | 0.00%87M | 0.00%87M |
Less: Treasury stock | ---- | ---- | ---- | ---- | ---- | ---- | 11.26%247M | --247M | ---- | -20.43%222M |
Total stockholders'equity | -24.29%1.75B | -24.29%1.75B | -23.87%2B | -4.43%2.31B | -4.43%2.31B | 21.92%2.63B | 15.81%2.42B | --2.42B | -8.91%2.16B | -12.31%2.09B |
Noncontrolling interests | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Total equity | -24.29%1.75B | -24.29%1.75B | -23.87%2B | -4.43%2.31B | -4.43%2.31B | 21.92%2.63B | 15.81%2.42B | --2.42B | -8.91%2.16B | -12.31%2.09B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data