(Q3)Sep 30, 2024 | (Q2)Jun 30, 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 | 321.90%500.8M | 312.82%454.1M | -12.33%116.6M | 8.87%116.6M | -26.59%118.7M | -39.23%110M | -46.75%113M | -43.96%133M | -54.87%107.1M | -31.63%161.7M |
-Cash and cash equivalents | 386.00%482.6M | 312.82%454.1M | 8.87%116.6M | 8.87%116.6M | -31.75%99.3M | -29.53%110M | -43.06%94M | -52.11%107.1M | -52.10%107.1M | -35.85%145.5M |
-Short-term investments | -6.19%18.2M | ---- | ---- | ---- | 19.75%19.4M | ---- | -59.66%19M | 88.76%25.9M | ---- | 67.01%16.2M |
-Accounts receivable | -9.06%278.1M | -8.12%297.5M | -22.25%293.8M | -27.39%293.8M | -31.51%305.8M | -26.39%323.8M | -11.43%362M | 11.52%377.9M | 19.39%404.6M | 24.69%446.5M |
-Taxes receivable | 35.59%38.1M | 155.04%65.8M | 184.29%39.8M | 184.29%39.8M | 32.55%28.1M | 68.63%25.8M | 208.33%25.9M | -5.02%14M | -4.76%14M | 107.84%21.2M |
-Other receivables | ---- | 16.08%16.6M | -61.05%10.4M | -59.85%10.4M | ---- | --14.3M | ---- | 55.89%26.7M | 51.46%25.9M | ---- |
Inventory | -24.83%745.7M | -22.84%797.1M | -13.90%882.4M | -13.90%882.4M | -6.29%992M | 7.16%1.03B | 23.72%1.06B | 30.89%1.02B | 30.88%1.02B | 50.39%1.06B |
Other current assets | -28.11%57.8M | -39.19%61.9M | -26.09%66M | -26.09%66M | -13.46%80.4M | 5.17%101.8M | 10.33%84.4M | 41.08%89.3M | 41.07%89.3M | 17.45%92.9M |
Total current assets | 6.26%1.62B | 4.92%1.7B | -15.32%1.42B | -15.32%1.42B | -14.37%1.53B | -4.66%1.62B | 5.30%1.65B | 14.81%1.67B | 14.81%1.67B | 28.33%1.78B |
Non current assets | ||||||||||
Net PPE | 11.74%1.75B | 17.87%1.72B | 26.40%1.63B | 26.41%1.63B | 31.07%1.56B | 36.42%1.46B | 37.37%1.36B | 39.18%1.29B | 39.17%1.29B | 49.21%1.19B |
-Gross PPE | ---- | ---- | 25.54%2.18B | 25.54%2.18B | ---- | ---- | ---- | 33.69%1.73B | 33.68%1.73B | ---- |
-Accumulated depreciation | ---- | ---- | -23.02%-542.4M | -23.00%-542.4M | ---- | ---- | ---- | -19.84%-440.9M | -19.83%-440.96M | ---- |
Goodwill and other intangible assets | -4.99%4.54B | 124.60%4.56B | 127.89%4.59B | 127.89%4.59B | 133.72%4.77B | 32.19%2.03B | 30.45%2.01B | 33.76%2.01B | 33.76%2.01B | 17.37%2.04B |
-Goodwill | 24.88%2.9B | 151.85%2.9B | 150.96%2.85B | 150.96%2.85B | 106.18%2.32B | 37.54%1.15B | 36.39%1.14B | 38.47%1.14B | 38.47%1.14B | 20.38%1.13B |
-Other intangible assets | -33.23%1.64B | 88.96%1.66B | 97.99%1.74B | 97.99%1.74B | 167.51%2.45B | 25.79%879.4M | 23.44%870.6M | 28.12%876.9M | 28.11%876.9M | 13.88%917.3M |
Other non current assets | -29.17%1.7M | -10.71%2.5M | 22.73%2.7M | 17.24%2.7M | 242.86%2.4M | 366.67%2.8M | 300.00%2.4M | 236.39%2.2M | 229.00%2.3M | 40.00%700K |
Total non current assets | -0.88%6.38B | 78.51%6.37B | 86.34%6.32B | 86.34%6.32B | 94.01%6.43B | 33.27%3.57B | 32.94%3.45B | 36.01%3.39B | 36.01%3.39B | 28.13%3.32B |
Total assets | 0.48%8B | 55.55%8.07B | 52.80%7.74B | 52.80%7.74B | 56.15%7.96B | 18.56%5.19B | 22.56%5.1B | 28.20%5.07B | 28.20%5.07B | 28.19%5.1B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -42.09%331.3M | -46.56%342.7M | -2.90%447.9M | -2.90%447.9M | -21.45%572.1M | -14.13%641.3M | -5.74%670.2M | 10.79%461.3M | 10.81%461.3M | 22.36%728.3M |
-accounts payable | -53.22%192.8M | -53.86%203.2M | 2.15%257.1M | 2.76%257.1M | -20.80%412.1M | -15.44%440.4M | -10.10%454.9M | 0.13%251.7M | -0.44%250.2M | 18.30%520.3M |
-Total tax payable | -13.44%138.5M | -30.56%139.5M | -9.64%189.4M | -9.64%189.4M | -23.08%160M | -11.11%200.9M | 5.02%215.3M | 27.01%209.6M | 27.03%209.6M | 33.85%208M |
-Other payable | ---- | ---- | --1.4M | -6.67%1.4M | ---- | ---- | ---- | ---- | --1.5M | ---- |
Current provisions | -4.47%17.1M | -42.93%11.3M | -45.14%14.1M | -45.14%14.1M | -39.93%17.9M | -30.77%19.8M | -33.84%21.7M | -16.96%25.7M | -16.83%25.7M | -11.04%29.8M |
Current debt and capital lease obligation | -6.16%32M | 463.33%152.1M | 230.96%79.1M | 230.96%79.1M | -53.73%34.1M | -81.53%27M | 344.29%194.6M | -40.91%23.9M | -40.84%23.9M | 15.52%73.7M |
-Current debt | -29.41%8.4M | 1,760.00%130.2M | 1,211.36%57.7M | 1,211.36%57.7M | -79.27%11.9M | -94.64%7M | 531.41%174.9M | -82.75%4.4M | -82.75%4.4M | 13.44%57.4M |
-Current capital lease obligation | 6.31%23.6M | 9.50%21.9M | 9.74%21.4M | 9.74%21.4M | 36.20%22.2M | 29.03%20M | 22.36%19.7M | 30.53%19.5M | 30.87%19.5M | 23.48%16.3M |
Other current liabilities | -42.46%53.8M | -47.50%49.4M | 6.07%103.1M | 6.07%103.1M | 6.74%93.5M | 6.93%94.1M | 9.61%108.4M | 14.20%97.2M | 13.95%97.2M | 21.33%87.6M |
Current liabilities | -11.21%757.9M | -5.23%873.8M | -9.52%937.3M | -9.52%937.3M | -28.41%853.6M | -20.39%922M | 12.30%1.15B | -0.12%1.04B | -0.12%1.04B | 27.03%1.19B |
Non current liabilities | ||||||||||
Long term provisions | -2.96%13.1M | -2.99%13M | 12.20%13.8M | 12.20%13.8M | 32.35%13.5M | 59.52%13.4M | 56.10%12.8M | 59.45%12.3M | 59.74%12.3M | 54.55%10.2M |
Long term debt and capital lease obligation | -25.54%2.8B | 107.79%2.77B | 224.06%3.6B | 224.06%3.6B | 244.34%3.76B | 127.24%1.33B | 89.44%1.11B | 90.03%1.11B | 90.02%1.11B | 88.49%1.09B |
-Long term debt | -26.71%2.68B | 116.13%2.68B | 243.86%3.51B | 243.86%3.51B | 258.70%3.66B | 138.27%1.24B | 95.72%1.02B | 95.88%1.02B | 95.87%1.02B | 95.39%1.02B |
-Long term capital lease obligation | 18.28%115.8M | -7.33%83.4M | 2.20%93.1M | 2.20%93.1M | 37.89%97.9M | 38.67%90M | 39.67%91.9M | 42.34%91.1M | 42.34%91.1M | 25.00%71M |
Other non current liabilities | ---- | ---- | ---- | ---- | --100K | ---- | --100K | ---- | ---- | ---- |
Total non current liabilities | -26.27%3.3B | 96.74%3.27B | 172.51%4.13B | 172.51%4.13B | 187.81%4.48B | 52.59%1.66B | 31.50%1.49B | 28.33%1.52B | 28.34%1.52B | 22.08%1.56B |
Total liabilities | -23.85%4.06B | 60.36%4.14B | 98.60%5.07B | 98.60%5.07B | 93.99%5.33B | 14.98%2.58B | 22.38%2.64B | 15.03%2.55B | 15.03%2.55B | 24.18%2.75B |
Shareholders'equity | ||||||||||
Share capital | 5.98%19.5M | 5.98%19.5M | 0.00%18.4M | 0.00%18.4M | 0.00%18.4M | 0.00%18.4M | 0.00%18.4M | -0.20%18.4M | 0.00%18.4M | 0.00%18.4M |
-common stock | 5.98%19.5M | 5.98%19.5M | 0.00%18.4M | 0.00%18.4M | 0.00%18.4M | 0.00%18.4M | 0.00%18.4M | -0.20%18.4M | 0.00%18.4M | 0.00%18.4M |
Retained earnings | 4.94%2.46B | 6.20%2.45B | 9.59%2.39B | 8.58%2.39B | 15.91%2.34B | 27.89%2.3B | 29.72%2.17B | 54.99%2.18B | 57.41%2.2B | 42.61%2.02B |
Other equity interest | ---- | -200.00%-100K | ---- | ---- | ---- | --100K | 0.00%100K | ---- | ---- | --100K |
Total stockholders'equity | 50.39%3.9B | 51.34%3.89B | 7.70%2.64B | 7.70%2.64B | 14.16%2.59B | 25.24%2.57B | 25.85%2.42B | 47.92%2.45B | 47.91%2.45B | 36.23%2.27B |
Noncontrolling interests | 8.21%36.9M | 7.76%36.1M | -45.61%35.3M | -45.61%35.3M | -55.48%34.1M | -55.86%33.5M | -55.42%34.1M | -16.11%64.9M | -16.15%64.9M | -19.45%76.6M |
Total equity | 49.84%3.94B | 50.78%3.92B | 6.32%2.67B | 6.32%2.67B | 11.89%2.63B | 22.34%2.6B | 22.74%2.45B | 45.06%2.51B | 45.05%2.51B | 33.23%2.35B |
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