(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 | -19.23%1.13B | -19.23%1.13B | -23.58%1.05B | -7.90%1.11B | -3.75%1.44B | 3.71%1.4B | 3.71%1.4B | 7.58%1.37B | 30.88%1.21B | 52.79%1.5B |
-Cash and cash equivalents | -19.22%1.12B | -19.22%1.12B | -25.71%1.01B | -7.91%1.11B | -3.51%1.44B | 3.33%1.39B | 3.33%1.39B | 7.05%1.36B | 30.75%1.21B | 52.36%1.49B |
-Short-term investments | -21.22%5.57M | -21.22%5.57M | 291.75%36.13M | -2.11%3.48M | -51.88%3.49M | 265.27%7.07M | 265.27%7.07M | 317.47%9.22M | 99.44%3.56M | 263.36%7.25M |
Receivables | 3.55%1.79B | 3.55%1.79B | 3.81%1.81B | 6.64%1.76B | 14.11%1.7B | 23.05%1.73B | 23.05%1.73B | 31.26%1.75B | 30.27%1.65B | 17.52%1.49B |
-Accounts receivable | 12.46%261.38M | 12.46%261.38M | 22.66%299.37M | 11.17%313.11M | -1.24%285.48M | 25.63%232.41M | 25.63%232.41M | 7.89%244.07M | 18.35%281.64M | 16.11%289.08M |
-Loans receivable | 3.65%1.45B | 3.65%1.45B | 0.85%1.5B | 5.60%1.43B | 17.52%1.4B | 22.38%1.4B | 22.38%1.4B | 35.32%1.48B | 32.45%1.35B | 17.37%1.19B |
-Taxes receivable | -19.57%77.15M | -19.57%77.15M | -7.91%16.52M | 15.49%15.67M | 42.25%18.83M | 26.89%95.91M | 26.89%95.91M | 144.14%17.94M | 135.85%13.57M | 90.75%13.24M |
Inventory | 40.59%948.51M | 40.59%948.51M | 38.69%897.57M | 39.84%898.76M | 32.94%763.64M | 24.80%674.66M | 24.80%674.66M | 26.08%647.18M | 20.48%642.7M | 18.42%574.44M |
Prepaid assets | 25.49%53.85M | 25.49%53.85M | ---- | ---- | ---- | 18.91%42.91M | 18.91%42.91M | ---- | ---- | ---- |
Other current assets | -64.32%10.85M | -64.32%10.85M | 8.82%137.39M | 26.15%191.59M | 33.97%195.11M | 22.34%30.42M | 22.34%30.42M | 34.32%126.25M | 54.04%151.87M | 46.15%145.64M |
Total current assets | 0.85%3.99B | 0.85%3.99B | 0.06%3.96B | 9.43%4.05B | 11.77%4.19B | 17.50%3.95B | 17.50%3.95B | 22.88%3.95B | 30.75%3.7B | 31.53%3.75B |
Non current assets | ||||||||||
Net PPE | 8.05%1.58B | 8.05%1.58B | 8.47%1.49B | 8.33%1.45B | 7.60%1.44B | 7.73%1.46B | 7.73%1.46B | 6.21%1.37B | 7.60%1.34B | 8.19%1.34B |
-Gross PPE | 8.08%4.54B | 8.08%4.54B | ---- | --1.46B | ---- | 8.88%4.2B | 8.88%4.2B | ---- | ---- | ---- |
-Accumulated depreciation | -8.10%-2.96B | -8.10%-2.96B | ---- | ---9.36M | ---- | -9.50%-2.74B | -9.50%-2.74B | ---- | ---- | ---- |
Goodwill and other intangible assets | 5.37%2.2B | 5.37%2.2B | 6.24%2.17B | 7.43%2.16B | 8.11%2.12B | 8.80%2.09B | 8.80%2.09B | 7.95%2.04B | 8.66%2.01B | 8.82%1.96B |
-Goodwill | 0.00%785.18M | 0.00%785.18M | 0.00%785.18M | 0.00%785.18M | 0.00%785.18M | 0.00%785.18M | 0.00%785.18M | 0.00%785.18M | 0.00%785.18M | 0.00%785.18M |
-Other intangible assets | 8.59%1.42B | 8.59%1.42B | 10.15%1.38B | 12.21%1.37B | 13.55%1.33B | 14.87%1.31B | 14.87%1.31B | 13.61%1.25B | 15.07%1.22B | 15.67%1.17B |
Investments and advances | 13.67%67.67M | 13.67%67.67M | 11.71%65.65M | 13.65%66.2M | 10.71%63.67M | 9.22%59.53M | 9.22%59.53M | 19.89%58.77M | 24.18%58.25M | 29.60%57.51M |
Non current deferred assets | 6.97%217.55M | 6.97%217.55M | 7.15%214.54M | 5.62%225.64M | 8.97%210.74M | 20.52%203.38M | 20.52%203.38M | 22.82%200.23M | 33.63%213.64M | 25.27%193.4M |
Total non current assets | 6.61%4.07B | 6.61%4.07B | 7.21%3.94B | 7.76%3.9B | 8.01%3.83B | 8.96%3.81B | 8.96%3.81B | 8.17%3.67B | 9.69%3.62B | 9.65%3.55B |
Total assets | 3.68%8.05B | 3.68%8.05B | 3.51%7.89B | 8.60%7.95B | 9.94%8.02B | 13.15%7.77B | 13.15%7.77B | 15.33%7.63B | 19.42%7.32B | 19.90%7.3B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 6.06%1.02B | 6.06%1.02B | 12.44%994.31M | 16.00%1.04B | 2.61%1.01B | 5.58%961.53M | 5.58%961.53M | 7.96%884.29M | 14.51%893.68M | 32.21%980.08M |
-accounts payable | 3.06%930.56M | 3.06%930.56M | 6.58%812.8M | 18.46%937.84M | 7.95%860.74M | 13.18%902.97M | 13.18%902.97M | 9.90%762.65M | 9.82%791.72M | 15.98%797.36M |
-Total tax payable | 52.44%89.27M | 52.44%89.27M | 49.21%181.51M | -3.06%98.83M | -20.70%144.9M | -48.13%58.56M | -48.13%58.56M | -2.82%121.64M | 71.24%101.96M | 239.50%182.72M |
Current accrued expenses | 1.80%100.31M | 1.80%100.31M | 11.21%96.22M | 1.83%87.55M | 12.00%93.36M | 21.97%98.54M | 21.97%98.54M | 27.49%86.52M | 38.35%85.98M | 15.76%83.36M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 375.18%70.96M | 127.18%37.34M |
Current liabilities | 5.67%1.12B | 5.67%1.12B | 12.33%1.09B | 7.01%1.12B | -0.16%1.1B | 6.91%1.06B | 6.91%1.06B | 6.12%970.81M | 22.52%1.05B | 32.66%1.1B |
Non current liabilities | ||||||||||
Long term provisions | 3.64%187.28M | 3.64%187.28M | 3.23%185.52M | 4.88%183.92M | 19.41%185.98M | 19.77%180.69M | 19.77%180.69M | 14.61%179.72M | 20.42%175.37M | 1.11%155.75M |
Long term debt and capital lease obligation | -11.90%2.48B | -11.90%2.48B | -12.49%2.54B | -3.04%2.68B | 1.98%2.71B | 6.91%2.81B | 6.91%2.81B | 12.10%2.9B | 17.16%2.77B | 16.29%2.65B |
-Long term debt | -12.72%2.4B | -12.72%2.4B | -13.50%2.46B | -3.36%2.61B | 1.72%2.64B | 7.02%2.75B | 7.02%2.75B | 12.33%2.84B | 17.60%2.7B | 16.87%2.6B |
-Long term capital lease obligation | 27.21%73.05M | 27.21%73.05M | 35.45%81.25M | 11.27%67.61M | 13.42%67.02M | 2.16%57.42M | 2.16%57.42M | 2.07%59.99M | 0.41%60.76M | -4.67%59.1M |
Non current deferred liabilities | 8.99%432.53M | 8.99%432.53M | 15.66%501.39M | 15.68%553.44M | 12.19%528.15M | 12.69%396.86M | 12.69%396.86M | -8.86%433.49M | -0.04%478.43M | -1.16%470.75M |
Employee benefits | 11.04%123.05M | 11.04%123.05M | 8.78%101.58M | 7.34%68.6M | 11.52%102.08M | 9.49%110.81M | 9.49%110.81M | 12.14%93.37M | 11.03%63.91M | 38.06%91.53M |
Derivative product liabilities | ---- | ---- | -64.24%38.23M | --18.78M | ---- | ---- | ---- | --106.9M | ---- | ---- |
Other non current liabilities | 9.40%569.78M | 9.40%569.78M | 14.28%509.65M | 16.35%509.88M | 29.44%511.68M | 49.70%520.84M | 49.70%520.84M | 70.23%445.96M | 72.30%438.22M | 46.89%395.31M |
Total non current liabilities | -5.92%3.86B | -5.92%3.86B | -6.72%3.96B | 2.21%4.09B | 6.64%4.12B | 12.09%4.1B | 12.09%4.1B | 16.72%4.25B | 19.23%4.01B | 16.67%3.86B |
Total liabilities | -3.54%4.98B | -3.54%4.98B | -3.18%5.05B | 3.20%5.22B | 5.13%5.21B | 10.99%5.16B | 10.99%5.16B | 14.59%5.22B | 19.90%5.06B | 19.88%4.96B |
Shareholders'equity | ||||||||||
Share capital | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M |
-common stock | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M | 0.00%2.57M |
Retained earnings | 19.75%2.99B | 19.75%2.99B | 16.94%2.77B | 18.32%2.63B | 17.61%2.7B | 14.02%2.5B | 14.02%2.5B | 16.11%2.37B | 17.89%2.22B | 19.81%2.3B |
Gains losses not affecting retained earnings | -28.31%64.89M | -28.31%64.89M | 106.17%59.87M | 192.79%90.63M | 215.70%94.28M | 732.53%90.51M | 732.53%90.51M | 152.58%29.04M | 55.30%30.96M | 39.20%29.87M |
Total stockholders'equity | 18.05%3.06B | 18.05%3.06B | 18.00%2.83B | 20.69%2.73B | 20.13%2.8B | 17.54%2.59B | 17.54%2.59B | 16.85%2.4B | 18.25%2.26B | 19.99%2.33B |
Noncontrolling interests | 1.08%9.73M | 1.08%9.73M | 7.51%8.88M | 7.34%6.88M | 26.02%6.03M | 74.52%9.63M | 74.52%9.63M | 63.99%8.26M | 67.09%6.41M | -3.33%4.79M |
Total equity | 17.99%3.07B | 17.99%3.07B | 17.96%2.84B | 20.65%2.73B | 20.14%2.81B | 17.68%2.6B | 17.68%2.6B | 16.97%2.41B | 18.35%2.26B | 19.94%2.34B |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data