(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 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -62.93%549M | -69.92%515M | 31.47%915M | 31.47%915M | 54.27%506M | 299.19%1.48B | 220.00%1.71B | -42.86%696M | -42.86%696M | -54.32%328M |
-Cash and cash equivalents | -59.24%549M | -67.38%515M | 55.96%850M | 55.96%850M | 91.33%375M | 470.76%1.35B | 308.01%1.58B | -47.55%545M | -47.55%545M | -69.42%196M |
-Short-term investments | ---- | ---- | -56.95%65M | -56.95%65M | -0.76%131M | -0.74%134M | -10.14%133M | -15.64%151M | -15.64%151M | 71.43%132M |
-Accounts receivable | 32.38%1.91B | 21.11%1.51B | 30.32%2.03B | 30.32%2.03B | 8.60%1.5B | 3.67%1.44B | -6.46%1.25B | 32.65%1.56B | 32.65%1.56B | 18.49%1.38B |
-Taxes receivable | 200.00%72M | 50.00%51M | -31.97%83M | -31.97%83M | 16.81%132M | 14.29%24M | -10.53%34M | 103.33%122M | 103.33%122M | 109.26%113M |
-Other receivables | 25.78%561M | 31.62%537M | 40.80%528M | 40.80%528M | 62.50%624M | 16.15%446M | -8.93%408M | -11.35%375M | -11.35%375M | -6.57%384M |
Inventory | 46.52%4.08B | 62.55%3.86B | 57.05%2.95B | 57.05%2.95B | 45.67%3.26B | 36.97%2.79B | 27.70%2.37B | 19.00%1.88B | 19.00%1.88B | 28.74%2.24B |
Prepaid assets | ---- | ---- | 153.33%342M | 153.33%342M | ---- | ---- | ---- | 29.81%135M | 29.81%135M | ---- |
Current deferred assets | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- |
Other current assets | 36.62%388M | -4.68%265M | -16.67%25M | -16.67%25M | 0.79%256M | 4.41%284M | -7.02%278M | -25.00%30M | -25.00%30M | 19.25%254M |
Total current assets | 11.43%7.56B | 9.14%6.95B | 36.96%7.09B | 36.96%7.09B | 29.49%6.6B | 40.09%6.78B | 30.66%6.37B | 3.93%5.18B | 3.93%5.18B | 9.58%5.1B |
Non current assets | ||||||||||
Net PPE | 24.69%1.73B | 19.84%1.66B | 21.83%1.64B | 21.83%1.64B | 15.66%1.53B | 9.37%1.39B | 7.44%1.39B | 6.06%1.35B | 6.06%1.35B | 7.83%1.32B |
-Gross PPE | 24.69%1.73B | 19.84%1.66B | 13.89%4.89B | 13.89%4.89B | 15.66%1.53B | 9.37%1.39B | 7.44%1.39B | 6.05%4.29B | 6.05%4.29B | 7.83%1.32B |
-Accumulated depreciation | ---- | ---- | -10.25%-3.25B | -10.25%-3.25B | ---- | ---- | ---- | -6.05%-2.95B | -6.05%-2.95B | ---- |
Goodwill and other intangible assets | 148.07%2.05B | 151.15%2.07B | 153.11%2.08B | 153.11%2.08B | 155.38%1.99B | 6.02%828M | 7.02%823M | 7.04%821M | 7.04%821M | 5.83%780M |
-Goodwill | 135.34%1.13B | 134.10%1.13B | 132.92%1.13B | 132.92%1.13B | 173.07%1.31B | 0.21%481M | -0.21%481M | 0.42%483M | 0.42%483M | 0.21%479M |
-Other intangible assets | 165.71%922M | 175.15%941M | 181.95%953M | 181.95%953M | 127.24%684M | 15.28%347M | 19.16%342M | 18.18%338M | 18.18%338M | 16.22%301M |
Financial assets | ---- | ---- | -30.00%7M | -30.00%7M | ---- | ---- | ---- | 0.00%10M | 0.00%10M | ---- |
Non current deferred assets | ---- | ---- | 34.00%134M | 34.00%134M | ---- | ---- | ---- | -6.54%100M | -6.54%100M | ---- |
Non current prepaid assets | ---- | ---- | 63.64%18M | 63.64%18M | ---- | ---- | ---- | 10.00%11M | 10.00%11M | ---- |
Defined pension benefit | ---- | ---- | --99M | --99M | ---- | ---- | ---- | --0 | --0 | ---- |
Other non current assets | 122.05%433M | 96.79%368M | 100.00%14M | 100.00%14M | -0.88%226M | -25.57%195M | -45.95%187M | -30.00%7M | -30.00%7M | 16.92%228M |
Total non current assets | 62.58%4.81B | 57.31%4.64B | 58.16%4.62B | 58.16%4.62B | 49.46%4.29B | 3.72%2.96B | 0.41%2.95B | 6.03%2.92B | 6.03%2.92B | 11.14%2.87B |
Total assets | 26.93%12.37B | 24.37%11.59B | 44.60%11.71B | 44.60%11.71B | 36.67%10.9B | 26.62%9.74B | 19.29%9.32B | 4.68%8.1B | 4.68%8.1B | 10.17%7.97B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 35.54%1.31B | 26.18%1.15B | 31.21%1.44B | 31.21%1.44B | 18.73%1.07B | 21.76%968M | 15.57%913M | 14.72%1.1B | 14.72%1.1B | 23.38%897M |
-accounts payable | 25.64%1.17B | 22.94%1.03B | 31.26%1.22B | 31.26%1.22B | 20.83%957M | 20.41%932M | 19.91%837M | 15.08%931M | 15.08%931M | 29.62%792M |
-Total tax payable | 291.67%141M | 61.84%123M | 30.95%220M | 30.95%220M | 2.86%108M | 71.43%36M | -17.39%76M | 12.75%168M | 12.75%168M | -9.48%105M |
Current provisions | 0.16%614M | 5.05%707M | 2.37%690M | 2.37%690M | 1.66%672M | -8.37%613M | -7.81%673M | -0.44%674M | -0.44%674M | -5.30%661M |
Current debt and capital lease obligation | ---- | ---- | -9.47%411M | -9.47%411M | --873M | ---- | --450M | 112.15%454M | 112.15%454M | ---- |
-Current debt | ---- | ---- | -12.05%365M | -12.05%365M | ---- | ---- | ---- | 137.14%415M | 137.14%415M | ---- |
-Current capital lease obligation | ---- | ---- | 17.95%46M | 17.95%46M | ---- | ---- | ---- | 0.00%39M | 0.00%39M | ---- |
Other current liabilities | 69.14%296M | 45.36%266M | 47.73%65M | 47.73%65M | 1.42%215M | -0.57%175M | -2.14%183M | -20.00%44M | -20.00%44M | 28.48%212M |
Current liabilities | 45.60%6.15B | 44.34%5.32B | 48.95%5.46B | 48.95%5.46B | 31.89%5.11B | 23.28%4.23B | 8.64%3.69B | 9.70%3.67B | 9.70%3.67B | 20.45%3.88B |
Non current liabilities | ||||||||||
Long term provisions | 43.59%280M | 41.12%278M | 12.20%230M | 12.20%230M | 3.59%202M | 4.84%195M | -7.51%197M | -2.38%205M | -2.38%205M | 7.73%195M |
Long term debt and capital lease obligation | ---- | ---- | 190.15%1.5B | 190.15%1.5B | --1.57B | ---- | --1.58B | -26.73%518M | -26.73%518M | ---- |
-Long term debt | ---- | ---- | 269.08%1.28B | 269.08%1.28B | ---- | ---- | ---- | -34.22%346M | -34.22%346M | ---- |
-Long term capital lease obligation | ---- | ---- | 31.40%226M | 31.40%226M | ---- | ---- | ---- | -4.97%172M | -4.97%172M | ---- |
Derivative product liabilities | ---- | ---- | 33.33%8M | 33.33%8M | ---- | ---- | ---- | 50.00%6M | 50.00%6M | ---- |
Other non current liabilities | -17.46%52M | -10.71%50M | -20.00%24M | -20.00%24M | -13.24%59M | -42.73%63M | 47.37%56M | -16.67%30M | -16.67%30M | 30.77%68M |
Total non current liabilities | 6.94%2.61B | 7.96%2.59B | 94.26%2.61B | 94.26%2.61B | 104.96%2.56B | 55.56%2.44B | 46.76%2.4B | -24.32%1.34B | -24.32%1.34B | -30.15%1.25B |
Total liabilities | 31.46%8.76B | 30.00%7.91B | 61.09%8.06B | 61.09%8.06B | 49.70%7.67B | 33.40%6.66B | 21.03%6.08B | -2.09%5.01B | -2.09%5.01B | 2.38%5.13B |
Shareholders'equity | ||||||||||
Share capital | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M |
-common stock | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M | 0.00%112M |
Retained earnings | 22.03%2.47B | 17.52%2.56B | 17.98%2.53B | 17.98%2.53B | 10.87%2.15B | 12.16%2.02B | 15.38%2.18B | 22.34%2.15B | 22.34%2.15B | 40.62%1.94B |
Paid-in capital | 0.15%686M | 0.00%687M | 19.43%676M | 19.43%676M | 21.02%685M | 21.02%685M | 20.10%687M | 0.89%566M | 0.89%566M | 0.89%566M |
Less: Treasury stock | -20.00%4M | -20.00%4M | -16.67%5M | -16.67%5M | -16.67%5M | -16.67%5M | -16.67%5M | -33.33%6M | -33.33%6M | -33.33%6M |
Other equity interest | 0.00%-1M | 0.00%-1M | ---- | ---- | ---1M | 0.00%-1M | 0.00%-1M | ---- | ---- | ---- |
Total stockholders'equity | 15.90%3.26B | 12.87%3.35B | 17.63%3.32B | 17.63%3.32B | 12.62%2.94B | 13.71%2.81B | 15.85%2.97B | 16.58%2.82B | 16.58%2.82B | 27.89%2.61B |
Noncontrolling interests | 30.11%350M | 23.97%331M | 20.66%327M | 20.66%327M | 20.00%282M | 17.98%269M | 19.73%267M | 33.50%271M | 33.50%271M | 25.00%235M |
Total equity | 17.14%3.61B | 13.79%3.68B | 17.90%3.64B | 17.90%3.64B | 13.23%3.23B | 14.07%3.08B | 16.16%3.24B | 17.89%3.09B | 17.89%3.09B | 27.64%2.85B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data