(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -49.22%553M | 7.79%1.19B | 16.51%1.21B | 18.14%1.85B | 18.14%1.85B | 61.33%1.09B | 66.52%1.1B | -18.04%1.04B | -19.98%1.57B | -19.98%1.57B |
-Cash and cash equivalents | -47.29%525M | 38.69%1.15B | 52.58%1.16B | 35.49%1.74B | 35.49%1.74B | 126.88%996M | 93.68%827M | -25.93%757M | -24.50%1.29B | -24.50%1.29B |
-Short-term investments | -69.89%28M | -84.48%43M | -81.36%52M | -61.21%109M | -61.21%109M | -60.59%93M | 17.37%277M | 15.29%279M | 10.20%281M | 10.20%281M |
-Accounts receivable | 8.11%2.65B | -0.15%2.58B | -1.15%2.41B | 2.32%1.99B | 2.32%1.99B | -4.03%2.45B | 7.98%2.58B | 10.48%2.44B | 19.73%1.94B | 19.73%1.94B |
-Taxes receivable | 13.95%343M | 9.36%327M | -11.35%289M | 7.19%298M | 7.19%298M | 2.38%301M | 4.55%299M | 15.60%326M | 21.40%278M | 21.40%278M |
-Other receivables | 3.11%861M | -78.16%171M | 0.00%166M | -9.93%136M | -9.93%136M | 406.06%835M | 363.31%783M | 10.67%166M | 23.77%151M | 23.77%151M |
Inventory | 15.21%2.87B | 28.35%3.26B | -2.95%3.02B | 0.18%2.75B | 0.18%2.75B | -16.52%2.49B | -16.32%2.54B | 8.31%3.12B | 19.25%2.74B | 19.25%2.74B |
Prepaid assets | 38.71%129M | 100.00%148M | 196.00%148M | 193.48%135M | 193.48%135M | 111.36%93M | 111.43%74M | -21.88%50M | 58.62%46M | 58.62%46M |
Total current assets | 2.21%7.53B | 4.49%7.82B | 1.31%7.35B | 6.56%7.24B | 6.56%7.24B | 8.06%7.37B | 11.71%7.49B | 2.85%7.26B | 6.42%6.8B | 6.42%6.8B |
Non current assets | ||||||||||
Net PPE | 36.45%4.34B | 12.69%3.51B | 15.21%3.47B | 12.62%3.4B | 12.62%3.4B | 6.64%3.18B | 7.35%3.11B | 6.43%3.01B | 8.09%3.02B | 8.09%3.02B |
-Gross PPE | 27.49%7.67B | 11.30%6.52B | 14.85%6.42B | 13.33%6.29B | 13.33%6.29B | 9.07%6.01B | 9.70%5.86B | 8.14%5.59B | 10.14%5.55B | 10.14%5.55B |
-Accumulated depreciation | -17.43%-3.33B | -9.72%-3.01B | -14.42%-2.95B | -14.19%-2.89B | -14.19%-2.89B | -11.93%-2.83B | -12.49%-2.75B | -10.21%-2.58B | -12.69%-2.53B | -12.69%-2.53B |
Goodwill and other intangible assets | 114.25%4.57B | -1.61%2.08B | -2.03%2.08B | -4.30%2.07B | -4.30%2.07B | -7.26%2.13B | -5.08%2.11B | -1.26%2.12B | 1.12%2.16B | 1.12%2.16B |
-Goodwill | 147.47%4.21B | 1.02%1.69B | 0.60%1.68B | -1.83%1.66B | -1.83%1.66B | -4.92%1.7B | -3.29%1.67B | 0.42%1.67B | 3.43%1.69B | 3.43%1.69B |
-Other intangible assets | -16.17%363M | -11.64%387M | -11.73%399M | -13.11%411M | -13.11%411M | -15.43%433M | -11.34%438M | -7.00%452M | -6.34%473M | -6.34%473M |
Financial assets | 10.11%98M | 38.95%132M | -44.14%62M | -69.63%41M | -69.63%41M | -38.19%89M | 23.38%95M | -17.78%111M | 28.57%135M | 28.57%135M |
Non current prepaid assets | -60.00%4M | --0 | -40.00%3M | -20.00%4M | -20.00%4M | 66.67%10M | --10M | --5M | -16.67%5M | -16.67%5M |
Total non current assets | 58.55%9.6B | 5.50%6.29B | 5.00%6.2B | 2.03%6.08B | 2.03%6.08B | 0.61%6.06B | 2.39%5.97B | 3.18%5.9B | 5.81%5.96B | 5.81%5.96B |
Total assets | 27.62%17.13B | 4.93%14.11B | 2.96%13.55B | 4.44%13.32B | 4.44%13.32B | 4.57%13.43B | 7.38%13.45B | 3.00%13.16B | 6.13%12.76B | 6.13%12.76B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 0.58%3.11B | -4.20%3.31B | -18.80%2.91B | -16.40%2.91B | -16.40%2.91B | -5.76%3.09B | -10.90%3.45B | -0.80%3.58B | 10.26%3.48B | 10.26%3.48B |
-accounts payable | 1.59%2.3B | 2.07%2.57B | -21.30%2.13B | -19.09%2.2B | -19.09%2.2B | -10.82%2.27B | -20.44%2.52B | -8.04%2.71B | 4.86%2.72B | 4.86%2.72B |
-Total tax payable | 1.53%399M | -78.68%84M | -26.75%334M | -21.79%305M | -21.79%305M | 263.89%393M | 17.61%394M | 40.31%456M | 51.16%390M | 51.16%390M |
-Other payable | -5.56%408M | 21.00%651M | 6.27%441M | 8.82%407M | 8.82%407M | -31.54%432M | 44.62%538M | 22.78%415M | 21.43%374M | 21.43%374M |
Current provisions | 2.33%746M | 16.03%789M | 14.20%756M | 13.23%753M | 13.23%753M | 20.90%729M | 13.33%680M | 11.64%662M | 9.38%665M | 9.38%665M |
Current debt and capital lease obligation | 70.87%880M | -27.04%394M | 18.00%485M | 88.24%608M | 88.24%608M | 178.38%515M | -57.65%540M | -55.23%411M | -71.24%323M | -71.24%323M |
-Current debt | 80.67%813M | -31.94%326M | 18.23%415M | 103.02%538M | 103.02%538M | 251.56%450M | -60.77%479M | -59.38%351M | -75.23%265M | -75.23%265M |
-Current capital lease obligation | 3.08%67M | 11.48%68M | 16.67%70M | 20.69%70M | 20.69%70M | 14.04%65M | 12.96%61M | 11.11%60M | 9.43%58M | 9.43%58M |
Current liabilities | 16.66%6.74B | 7.05%6.56B | 3.57%6.07B | 9.72%6.15B | 9.72%6.15B | 10.76%5.78B | -5.84%6.13B | -0.76%5.86B | -0.09%5.61B | -0.09%5.61B |
Non current liabilities | ||||||||||
Long term provisions | 8.70%50M | 8.70%50M | 26.67%57M | 87.10%58M | 87.10%58M | -16.36%46M | -6.12%46M | -15.09%45M | -32.61%31M | -32.61%31M |
Long term debt and capital lease obligation | 71.92%4.73B | -19.94%2.19B | -9.68%2.49B | -9.33%2.49B | -9.33%2.49B | -6.71%2.75B | 56.26%2.73B | 0.29%2.76B | 5.30%2.74B | 5.30%2.74B |
-Long term debt | 79.42%4.52B | -21.81%1.97B | -13.52%2.26B | -12.91%2.25B | -12.91%2.25B | -9.62%2.52B | 57.95%2.51B | 0.93%2.61B | 5.72%2.59B | 5.72%2.59B |
-Long term capital lease obligation | -8.05%217M | 1.36%223M | 58.11%234M | 50.00%234M | 50.00%234M | 42.17%236M | 39.24%220M | -9.76%148M | -1.27%156M | -1.27%156M |
Non current accrued expenses | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Derivative product liabilities | 8.51%51M | -82.19%13M | -14.71%29M | -22.95%47M | -22.95%47M | -61.16%47M | -30.48%73M | 9.68%34M | 134.62%61M | 134.62%61M |
Total non current liabilities | 59.79%5.47B | -16.44%2.86B | -5.85%3.2B | -5.30%3.2B | -5.30%3.2B | -5.96%3.42B | 39.13%3.42B | -2.72%3.4B | 1.81%3.38B | 1.81%3.38B |
Total liabilities | 32.71%12.21B | -1.37%9.42B | 0.11%9.27B | 4.07%9.35B | 4.07%9.35B | 3.89%9.2B | 6.50%9.55B | -1.49%9.26B | 0.62%8.99B | 0.62%8.99B |
Shareholders'equity | ||||||||||
Share capital | 7.14%30M | 0.00%28M | 3.70%28M | 3.70%28M | 3.70%28M | 3.70%28M | 3.70%28M | 0.00%27M | 0.00%27M | 0.00%27M |
-common stock | 7.14%30M | 0.00%28M | 3.70%28M | 3.70%28M | 3.70%28M | 3.70%28M | 3.70%28M | 0.00%27M | 0.00%27M | 0.00%27M |
Retained earnings | 7.65%619M | -0.74%402M | 1.65%185M | 4.96%529M | 4.96%529M | 33.41%575M | 56.37%405M | 44.44%182M | 63.64%504M | 63.64%504M |
Total stockholders'equity | 17.27%4.73B | 20.99%4.5B | 9.94%4.09B | 5.47%3.78B | 5.47%3.78B | 6.57%4.04B | 10.17%3.72B | 15.98%3.72B | 22.98%3.59B | 22.98%3.59B |
Noncontrolling interests | 1.57%194M | 7.73%195M | 5.52%191M | 2.69%191M | 2.69%191M | -3.05%191M | -1.09%181M | 5.85%181M | 6.90%186M | 6.90%186M |
Total equity | 16.56%4.93B | 20.37%4.69B | 9.73%4.28B | 5.33%3.97B | 5.33%3.97B | 6.10%4.23B | 9.59%3.9B | 15.47%3.9B | 22.08%3.77B | 22.08%3.77B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data