(Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -2.35%452.5M | 43.47%474.6M | 43.47%474.6M | -28.96%463.4M | -33.12%330.8M | -33.12%330.8M | 31.19%652.3M | 3.86%494.6M | 3.86%494.6M | 28.08%497.2M |
-Cash and cash equivalents | -2.35%452.5M | 43.47%474.6M | 43.47%474.6M | -28.96%463.4M | -33.12%330.8M | -33.12%330.8M | 31.19%652.3M | 3.86%494.6M | 3.86%494.6M | 28.08%497.2M |
-Accounts receivable | -28.26%200.3M | -42.37%144.3M | -42.37%144.3M | 19.67%279.2M | 105.92%250.4M | 105.92%250.4M | -20.10%233.3M | 22.46%121.6M | 22.46%121.6M | 129.92%292M |
-Taxes receivable | 37.50%55M | -18.63%66.4M | -18.63%66.4M | -8.47%40M | 44.68%81.6M | 44.68%81.6M | 5,362.50%43.7M | 57.98%56.4M | 57.98%56.4M | -98.23%800K |
-Other receivables | 59.17%46M | -56.79%32.8M | -56.79%32.8M | -41.85%28.9M | 145.63%75.9M | 145.63%75.9M | --49.7M | 134.09%30.9M | 134.09%30.9M | ---- |
Inventory | 4.77%678.3M | 32.54%711.5M | 32.54%711.5M | 49.45%647.4M | 32.77%536.8M | 32.77%536.8M | 20.87%433.2M | 4.50%404.3M | 4.50%404.3M | -18.91%358.4M |
Prepaid assets | -1.25%7.9M | -60.50%4.7M | -60.50%4.7M | -16.67%8M | 75.00%11.9M | 75.00%11.9M | --9.6M | 58.14%6.8M | 58.14%6.8M | ---- |
Other current assets | 642.86%10.4M | 7.69%1.4M | 7.69%1.4M | 7.69%1.4M | 0.00%1.3M | 0.00%1.3M | --1.3M | --1.3M | --1.3M | ---- |
Total current assets | -6.83%1.47B | -3.59%1.46B | -3.59%1.46B | -18.10%1.58B | 13.08%1.52B | 13.08%1.52B | 67.91%1.93B | 30.65%1.34B | 30.65%1.34B | 11.65%1.15B |
Non current assets | ||||||||||
Net PPE | 10.39%1.84B | 11.60%1.8B | 11.60%1.8B | 18.75%1.67B | 19.09%1.61B | 19.09%1.61B | 6.20%1.4B | 4.86%1.35B | 4.86%1.35B | 7.09%1.32B |
-Gross PPE | 12.16%4.05B | 12.62%3.78B | 12.62%3.78B | 21.01%3.61B | 23.81%3.36B | 23.81%3.36B | --2.98B | 16.01%2.71B | 16.01%2.71B | ---- |
-Accumulated depreciation | -13.67%-2.21B | -13.56%-1.99B | -13.56%-1.99B | -23.02%-1.94B | -28.49%-1.75B | -28.49%-1.75B | ---1.58B | -29.69%-1.36B | -29.69%-1.36B | ---- |
Goodwill and other intangible assets | -5.01%1.07B | -3.70%1.1B | -3.70%1.1B | 27.67%1.13B | 27.04%1.15B | 27.04%1.15B | -5.84%881.6M | -6.06%902.4M | -6.06%902.4M | -5.69%936.3M |
-Goodwill | 2.04%685.8M | 3.58%687.8M | 3.58%687.8M | 24.88%672.1M | 25.24%664M | 25.24%664M | 0.81%538.2M | 0.09%530.2M | 0.09%530.2M | 0.41%533.9M |
-Other intangible assets | -15.46%383.3M | -13.72%416.2M | -13.72%416.2M | 32.03%453.4M | 29.61%482.4M | 29.61%482.4M | -14.66%343.4M | -13.62%372.2M | -13.62%372.2M | -12.73%402.4M |
Defined pension benefit | ---- | -61.36%1.7M | -61.36%1.7M | ---- | -21.43%4.4M | -21.43%4.4M | ---- | 47.37%5.6M | 47.37%5.6M | ---- |
Other non current assets | 2.42%67.6M | -86.24%20.6M | -86.24%20.6M | -77.47%66M | 24.65%149.7M | 24.65%149.7M | 795.72%292.9M | --120.1M | --120.1M | -5.76%32.7M |
Total non current assets | 4.22%3.01B | 0.76%3B | 0.76%3B | 11.20%2.89B | 20.19%2.98B | 20.19%2.98B | 11.34%2.6B | 7.21%2.48B | 7.21%2.48B | 1.40%2.33B |
Total assets | 0.31%4.48B | -0.71%4.46B | -0.71%4.46B | -1.29%4.47B | 17.69%4.49B | 17.69%4.49B | 30.01%4.52B | 14.42%3.82B | 14.42%3.82B | 4.56%3.48B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -26.95%664.9M | -10.66%714.8M | -10.66%714.8M | 25.06%910.2M | 22.49%800.1M | 22.49%800.1M | 67.58%727.8M | 33.72%653.2M | 33.72%653.2M | 2.24%434.3M |
-accounts payable | -19.53%542.5M | -15.33%627.1M | -15.33%627.1M | 2.12%674.2M | 42.04%740.6M | 42.04%740.6M | 65.84%660.2M | 41.88%521.4M | 41.88%521.4M | 13.71%398.1M |
-Total tax payable | 0.99%122.4M | 47.39%87.7M | 47.39%87.7M | 79.29%121.2M | 76.04%59.5M | 76.04%59.5M | 86.74%67.6M | 0.90%33.8M | 0.90%33.8M | -51.54%36.2M |
-Other payable | ---- | ---- | ---- | --114.8M | ---- | ---- | ---- | 12.00%98M | 12.00%98M | ---- |
Current provisions | -22.15%45.7M | -8.29%49.8M | -8.29%49.8M | 59.95%58.7M | 37.47%54.3M | 37.47%54.3M | --36.7M | -33.95%39.5M | -33.95%39.5M | ---- |
Current debt and capital lease obligation | 78.54%485.8M | 19.41%240.5M | 19.41%240.5M | 7.93%272.1M | 2.18%201.4M | 2.18%201.4M | --252.1M | 6.31%197.1M | 6.31%197.1M | ---- |
-Current debt | 81.99%460.8M | 19.66%220.3M | 19.66%220.3M | 0.44%253.2M | 0.66%184.1M | 0.66%184.1M | --252.1M | 8.16%182.9M | 8.16%182.9M | ---- |
-Current capital lease obligation | 32.28%25M | 16.76%20.2M | 16.76%20.2M | --18.9M | 21.83%17.3M | 21.83%17.3M | ---- | -12.88%14.2M | -12.88%14.2M | ---- |
Other current liabilities | -13.81%122.3M | -9.18%194.9M | -9.18%194.9M | 50.80%141.9M | 83.11%214.6M | 83.11%214.6M | -72.40%94.1M | -0.85%117.2M | -0.85%117.2M | 101.60%340.9M |
Current liabilities | 3.67%1.64B | 9.44%1.62B | 9.44%1.62B | 27.63%1.58B | 41.13%1.48B | 41.13%1.48B | 23.27%1.24B | 18.17%1.05B | 18.17%1.05B | 11.77%1.01B |
Non current liabilities | ||||||||||
Long term provisions | -25.89%35.5M | 96.48%44.6M | 96.48%44.6M | 139.50%47.9M | 11.27%22.7M | 11.27%22.7M | --20M | -11.30%20.4M | -11.30%20.4M | ---- |
Long term debt and capital lease obligation | 1.06%1.62B | 2.47%1.6B | 2.47%1.6B | 2.81%1.6B | -0.53%1.56B | -0.53%1.56B | --1.56B | 0.36%1.57B | 0.36%1.57B | ---- |
-Long term debt | 0.52%1.57B | 2.19%1.56B | 2.19%1.56B | 2.39%1.56B | -0.74%1.52B | -0.74%1.52B | --1.53B | 0.20%1.54B | 0.20%1.54B | ---- |
-Long term capital lease obligation | 21.92%49.5M | 14.09%41.3M | 14.09%41.3M | 22.29%40.6M | 9.37%36.2M | 9.37%36.2M | --33.2M | 8.17%33.1M | 8.17%33.1M | ---- |
Derivative product liabilities | 9.27%16.5M | 388.00%12.2M | 388.00%12.2M | 3,675.00%15.1M | 177.78%2.5M | 177.78%2.5M | --400K | -86.36%900K | -86.36%900K | ---- |
Other non current liabilities | -200.00%-100K | ---- | ---- | 0.00%100K | ---100K | ---100K | --100K | ---- | ---- | ---- |
Total non current liabilities | -0.72%1.91B | -3.19%1.89B | -3.19%1.89B | -3.54%1.93B | -1.15%1.95B | -1.15%1.95B | 6.30%2B | 5.25%1.97B | 5.25%1.97B | -10.08%1.88B |
Total liabilities | 1.26%3.55B | 2.25%3.5B | 2.25%3.5B | 8.40%3.51B | 13.51%3.42B | 13.51%3.42B | 12.22%3.24B | 9.40%3.02B | 9.40%3.02B | -3.50%2.88B |
Shareholders'equity | ||||||||||
Share capital | -1.21%408.3M | 0.00%413.3M | 0.00%413.3M | 0.00%413.3M | 0.00%413.3M | 0.00%413.3M | 0.00%413.3M | -0.82%413.3M | -0.82%413.3M | 2.35%413.3M |
-common stock | -1.21%408.3M | 0.00%413.3M | 0.00%413.3M | 0.00%413.3M | 0.00%413.3M | 0.00%413.3M | 0.00%413.3M | -0.82%413.3M | -0.82%413.3M | 2.35%413.3M |
Paid-in capital | -33.46%88.3M | ---- | ---- | -0.90%132.7M | ---- | ---- | --133.9M | ---- | ---- | ---- |
Less: Treasury stock | -42.79%93.2M | ---- | ---- | 13.20%162.9M | ---- | ---- | --143.9M | ---- | ---- | ---- |
Other equity interest | --200K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | -2.94%862.7M | -9.52%907.9M | -9.52%907.9M | -27.08%888.8M | 34.43%1B | 34.43%1B | 121.16%1.22B | 38.66%746.4M | 38.66%746.4M | 81.76%551.1M |
Noncontrolling interests | -6.14%64.2M | -20.94%50.6M | -20.94%50.6M | -0.29%68.4M | 20.08%64M | 20.08%64M | 54.85%68.6M | 34.94%53.3M | 34.94%53.3M | 24.44%44.3M |
Total equity | -3.17%926.9M | -10.20%958.5M | -10.20%958.5M | -25.65%957.2M | 33.48%1.07B | 33.48%1.07B | 116.22%1.29B | 38.40%799.7M | 38.40%799.7M | 75.74%595.4M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data