(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 | 24.59%8.84B | 24.59%8.84B | 87.88%12.59B | 61.38%10.13B | 38.97%9.71B | -3.50%7.1B | -3.50%7.1B | 15.31%6.7B | --6.28B | --6.99B |
-Cash and cash equivalents | 18.89%7.07B | 18.89%7.07B | 65.48%9.98B | 38.73%7.91B | 13.68%7.79B | -17.95%5.94B | -17.95%5.94B | 308.95%6.03B | --5.7B | --6.85B |
-Short-term investments | 54.04%1.77B | 54.04%1.77B | 289.55%2.61B | 284.78%2.22B | 1,332.09%1.92B | 965.74%1.15B | 965.74%1.15B | -84.55%670M | --578M | --134M |
-Accounts receivable | 14.59%5.25B | 14.59%5.25B | 1.00%4.74B | 249.30%15.4B | 27.82%4.8B | 16.14%4.58B | 16.14%4.58B | 35.19%4.7B | --4.41B | --3.76B |
-Taxes receivable | 30.65%972M | 30.65%972M | ---- | ---- | ---- | 28.06%744M | 28.06%744M | ---- | ---- | ---- |
-Other receivables | 19.54%11.27B | 19.54%11.27B | 6.73%9.89B | ---- | 23.89%9.03B | 36.48%9.43B | 36.48%9.43B | 44.44%9.27B | --7.93B | --7.29B |
Inventory | 3.89%9.14B | 3.89%9.14B | -0.96%10.53B | 2.34%10.03B | 6.91%9.66B | 13.02%8.8B | 13.02%8.8B | 25.22%10.63B | --9.81B | --9.04B |
Prepaid assets | 17.16%198M | 17.16%198M | 28.57%18M | 0.00%13M | 28.57%9M | -7.65%169M | -7.65%169M | 250.00%14M | --13M | --7M |
Other current assets | 52.12%251M | 52.12%251M | 7.75%1.36B | 10.90%1.31B | 14.14%1.2B | -15.38%165M | -15.38%165M | 26.50%1.27B | --1.18B | --1.05B |
Total current assets | 16.01%37.55B | 16.01%37.55B | 19.80%40.62B | 19.53%36.89B | 22.94%35.79B | 15.91%32.37B | 15.91%32.37B | 29.44%33.91B | --30.87B | --29.11B |
Non current assets | ||||||||||
Net PPE | 0.67%12.51B | 0.67%12.51B | 3.11%12.26B | 5.55%12.17B | 8.67%12.33B | 8.98%12.43B | 8.98%12.43B | 6.97%11.89B | --11.53B | --11.34B |
-Gross PPE | -47.49%14.43B | -47.49%14.43B | 3.11%12.26B | 5.55%12.17B | 8.67%12.33B | 5.94%27.47B | 5.94%27.47B | 6.97%11.89B | --11.53B | --11.34B |
-Accumulated depreciation | 87.26%-1.92B | 87.26%-1.92B | ---- | ---- | ---- | -3.55%-15.05B | -3.55%-15.05B | ---- | ---- | ---- |
Goodwill and other intangible assets | 3.49%2.88B | 3.49%2.88B | 0.25%2.82B | 0.11%2.78B | 1.06%2.77B | 2.93%2.78B | 2.93%2.78B | 70.67%2.82B | --2.78B | --2.74B |
-Goodwill | -1.19%666M | -1.19%666M | -3.91%689M | -8.75%678M | -0.60%662M | 6.31%674M | 6.31%674M | 16.40%717M | --743M | --666M |
-Other intangible assets | 4.99%2.21B | 4.99%2.21B | 1.67%2.13B | 3.34%2.1B | 1.59%2.1B | 1.89%2.11B | 1.89%2.11B | 103.00%2.1B | --2.03B | --2.07B |
Financial assets | ---- | ---- | ---- | ---- | ---- | 552.38%137M | 552.38%137M | 650.00%135M | --49M | --16M |
Non current prepaid assets | 15.79%22M | 15.79%22M | ---- | ---- | ---- | 46.15%19M | 46.15%19M | ---- | ---- | ---- |
Other non current assets | 22.37%268M | 22.37%268M | 0.25%405M | 9.28%377M | 3.92%345M | 35.19%219M | 35.19%219M | 19.88%404M | --345M | --332M |
Total non current assets | 6.52%33.66B | 6.52%33.66B | 4.22%32.83B | 9.12%31.74B | 14.75%31.46B | 17.59%31.6B | 17.59%31.6B | 27.92%31.5B | --29.09B | --27.42B |
Total assets | 11.32%71.21B | 11.32%71.21B | 12.30%73.45B | 14.48%68.64B | 18.96%67.25B | 16.73%63.97B | 16.73%63.97B | 28.70%65.4B | --59.96B | --56.53B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -6.13%5.93B | -6.13%5.93B | -0.88%5.95B | -0.83%5.39B | 5.56%5.63B | 24.00%6.31B | 24.00%6.31B | 54.75%6B | --5.44B | --5.34B |
-accounts payable | -4.85%5.06B | -4.85%5.06B | 6.18%5.95B | 3.73%5.39B | 10.06%5.63B | 21.98%5.32B | 21.98%5.32B | 50.51%5.6B | --5.2B | --5.12B |
-Total tax payable | 35.84%868M | 35.84%868M | ---- | ---- | ---- | 7.39%639M | 7.39%639M | ---- | ---- | ---- |
-Other payable | ---- | ---- | ---- | ---- | ---- | 159.42%358M | 159.42%358M | 155.77%399M | --239M | --218M |
Current provisions | 14.23%2.52B | 14.23%2.52B | 3.61%2.41B | 11.94%2.16B | 8.26%2.22B | 7.87%2.21B | 7.87%2.21B | 19.84%2.33B | --1.93B | --2.05B |
Current debt and capital lease obligation | 13.37%7.35B | 13.37%7.35B | 44.65%7.66B | 53.41%7.04B | 38.61%7.16B | 35.35%6.48B | 35.35%6.48B | -48.83%5.29B | --4.59B | --5.16B |
-Current debt | 13.62%7.16B | 13.62%7.16B | 45.64%7.46B | 55.39%6.86B | 39.73%6.97B | 36.53%6.3B | 36.53%6.3B | -49.69%5.12B | --4.41B | --4.99B |
-Current capital lease obligation | 4.42%189M | 4.42%189M | 15.52%201M | 3.43%181M | 7.30%191M | 4.02%181M | 4.02%181M | 2.96%174M | --175M | --178M |
Other current liabilities | 228.57%207M | 228.57%207M | 12.93%760M | 37.76%788M | 21.19%835M | -10.00%63M | -10.00%63M | 17.66%673M | --572M | --689M |
Current liabilities | 8.77%22.82B | 8.77%22.82B | 17.07%23.33B | 24.17%22.39B | 18.97%22.33B | 20.95%20.98B | 20.95%20.98B | -8.86%19.93B | --18.03B | --18.77B |
Non current liabilities | ||||||||||
Long term provisions | 1.49%2.78B | 1.49%2.78B | 5.74%2.84B | 5.42%2.8B | 11.29%2.76B | 3.71%2.74B | 3.71%2.74B | 4.08%2.68B | --2.66B | --2.48B |
Long term debt and capital lease obligation | 26.97%15.37B | 26.97%15.37B | 21.21%17.54B | 9.24%14.59B | 35.53%13.92B | 17.51%12.1B | 17.51%12.1B | 103.79%14.47B | --13.35B | --10.27B |
-Long term debt | 29.79%14.41B | 29.79%14.41B | 22.83%16.59B | 10.05%13.61B | 39.19%12.88B | 20.16%11.1B | 20.16%11.1B | 123.26%13.51B | --12.37B | --9.25B |
-Long term capital lease obligation | -4.19%960M | -4.19%960M | -1.56%947M | -0.92%973M | 2.26%1.04B | -5.56%1B | -5.56%1B | -8.38%962M | --982M | --1.02B |
Non current accrued expenses | --0 | --0 | ---- | ---- | ---- | 17.50%47M | 17.50%47M | 16.22%43M | --43M | --42M |
Derivative product liabilities | -23.12%399M | -23.12%399M | ---- | ---- | ---- | 2,952.94%519M | 2,952.94%519M | 4,985.71%712M | --352M | --212M |
Other non current liabilities | -41.18%10M | -41.18%10M | -52.83%25M | 7.84%55M | 20.00%60M | 6.25%17M | 6.25%17M | 60.61%53M | --51M | --50M |
Total non current liabilities | 16.90%26.17B | 16.90%26.17B | 13.83%28.15B | 10.56%25.18B | 16.28%23.69B | 6.43%22.39B | 6.43%22.39B | 37.85%24.73B | --22.77B | --20.37B |
Total liabilities | 12.97%48.99B | 12.97%48.99B | 15.27%51.48B | 16.57%47.57B | 17.57%46.02B | 12.99%43.36B | 12.99%43.36B | 12.19%44.66B | --40.8B | --39.14B |
Shareholders'equity | ||||||||||
Share capital | 0.00%823M | 0.00%823M | 0.00%823M | 0.00%823M | 0.00%823M | 0.00%823M | 0.00%823M | -92.88%823M | --823M | --823M |
-common stock | 0.00%823M | 0.00%823M | 0.00%823M | 0.00%823M | 0.00%823M | 0.00%823M | 0.00%823M | -92.88%823M | --823M | --823M |
Retained earnings | 45.39%8.5B | 45.39%8.5B | 42.48%7.55B | 56.53%6.52B | 154.85%6.62B | 210.02%5.85B | 210.02%5.85B | --5.3B | --4.16B | --2.6B |
Paid-in capital | 0.00%14.28B | 0.00%14.28B | 0.00%14.28B | 0.00%14.28B | 0.00%14.28B | 0.00%14.28B | 0.00%14.28B | --14.28B | --14.28B | --14.28B |
Other equity interest | ---1M | ---1M | ---- | ---1M | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 7.74%21.61B | 7.74%21.61B | 5.76%21.37B | 9.84%20.48B | 22.77%20.7B | 25.95%20.05B | 25.95%20.05B | 92.10%20.21B | --18.64B | --16.86B |
Noncontrolling interests | 11.91%620M | 11.91%620M | 10.95%598M | 15.88%591M | 0.76%529M | 10.14%554M | 10.14%554M | 9.11%539M | --510M | --525M |
Total equity | 7.86%22.23B | 7.86%22.23B | 5.90%21.97B | 10.00%21.07B | 22.11%21.23B | 25.47%20.61B | 25.47%20.61B | 88.38%20.74B | --19.15B | --17.39B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data