Jinlong Machinery & Electronic Co.,Ltd 300032.SZ
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 1.493 B -44.01 % | 2.667 B -30.87 % | 3.858 B 104.30 % | 1.888 B 8.39 % | 1.742 B 0.60 % | 1.732 B -48.60 % | 3.369 B -9.06 % | 3.705 B 9.75 % | 3.376 B 11.29 % | 3.034 B 147.33 % | 1.227 B 175.06 % | 445.938 M 40.37 % | 317.693 M 15.21 % | 275.746 M 10.62 % | 249.268 M -23.82 % | 327.198 M 51.27 % | 216.306 M 7.50 % | 201.211 M 58.57 % | 126.891 M |
| Bénéfice net | -121.079 M 68.03 % | -378.677 M -831.30 % | 51.781 M 150.97 % | -101.591 M 57.91 % | -241.390 M -613.56 % | 47.003 M 101.96 % | -2.400 B -473.42 % | -418.563 M -406.99 % | 136.346 M -58.31 % | 327.037 M 180.56 % | 116.565 M 450.84 % | 21.161 M -26.46 % | 28.775 M -29.83 % | 41.008 M 2.24 % | 40.108 M -30.11 % | 57.386 M 115.07 % | 26.682 M 71.88 % | 15.524 M 43.03 % | 10.853 M |
| Bénéfice avant impôt | -134.490 M 65.92 % | -394.595 M -814.67 % | 55.214 M 139.76 % | -138.884 M 44.84 % | -251.776 M -911.11 % | 31.041 M 101.23 % | -2.517 B -511.83 % | -411.368 M -398.67 % | 137.735 M -62.69 % | 369.146 M 232.23 % | 111.110 M 575.43 % | 16.450 M -49.59 % | 32.635 M -32.71 % | 48.499 M -3.91 % | 50.470 M -25.42 % | 67.676 M 116.09 % | 31.319 M 32.27 % | 23.679 M 67.39 % | 14.146 M |
| Ratio bénéfice avant impôt | -0.09 39.13 % | -0.15 -1 133.80 % | 0.01 119.46 % | -0.07 49.11 % | -0.14 -906.26 % | 0.02 102.40 % | -0.75 -572.80 % | -0.11 -372.14 % | 0.04 -66.47 % | 0.12 34.33 % | 0.09 145.56 % | 0.04 -64.09 % | 0.10 -41.59 % | 0.18 -13.13 % | 0.20 -2.11 % | 0.21 42.85 % | 0.14 23.04 % | 0.12 5.56 % | 0.11 |
| EBITDA | -57.045 M 73.08 % | -211.905 M -198.30 % | 215.568 M 2 584.81 % | -8.675 M 93.47 % | -132.945 M -184.80 % | 156.767 M 107.41 % | -2.114 B -1 945.89 % | -103.353 M -131.29 % | 330.347 M -39.15 % | 542.896 M 148.49 % | 218.476 M 303.30 % | 54.172 M -5.53 % | 57.342 M -14.80 % | 67.304 M 1.14 % | 66.547 M -20.35 % | 83.547 M 62.38 % | 51.452 M 41.07 % | 36.474 M 64.33 % | 22.195 M |
| Ratio de revenu net | -0.08 42.90 % | -0.14 -1 157.86 % | 0.01 124.95 % | -0.05 61.17 % | -0.14 -610.49 % | 0.03 103.81 % | -0.71 -530.56 % | -0.11 -379.72 % | 0.04 -62.54 % | 0.11 13.44 % | 0.10 100.26 % | 0.05 -47.61 % | 0.09 -39.09 % | 0.15 -7.57 % | 0.16 -8.26 % | 0.18 42.18 % | 0.12 59.89 % | 0.08 -9.80 % | 0.09 |
| Ratio EBITDA | -0.04 51.92 % | -0.08 -242.20 % | 0.06 1 316.25 % | 0.00 93.98 % | -0.08 -184.30 % | 0.09 114.42 % | -0.63 -2 149.76 % | -0.03 -128.51 % | 0.10 -45.32 % | 0.18 0.47 % | 0.18 46.62 % | 0.12 -32.70 % | 0.18 -26.05 % | 0.24 -8.58 % | 0.27 4.56 % | 0.26 7.34 % | 0.24 31.22 % | 0.18 3.64 % | 0.17 |
| Taux de profit brut | 0.12 205.57 % | 0.04 -60.51 % | 0.10 -43.19 % | 0.18 6.42 % | 0.17 20.77 % | 0.14 309.75 % | 0.03 -76.23 % | 0.14 23.62 % | 0.11 -53.28 % | 0.25 -15.18 % | 0.29 30.54 % | 0.22 -11.89 % | 0.25 -20.85 % | 0.32 6.95 % | 0.30 -6.04 % | 0.32 17.30 % | 0.27 15.25 % | 0.23 3.06 % | 0.23 |
| Moyenne pondérée des actions en circulation diluée | 802.913 M -0.03 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.06 % | 802.713 M -0.28 % | 804.929 M 12.17 % | 717.609 M 5.33 % | 681.327 M 16.90 % | 582.823 M -3.60 % | 604.608 M 5.06 % | 575.504 M 0.83 % | 570.740 M 0.00 % | 570.729 M 36.33 % | 418.649 M 4.65 % | 400.035 M 62.61 % | 246.015 M -0.04 % | 246.104 M |
| Moyenne pondérée des actions en circulation | 802.913 M -0.03 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.06 % | 802.713 M -0.28 % | 804.929 M 12.17 % | 717.609 M 6.16 % | 675.940 M 15.98 % | 582.823 M -3.60 % | 604.608 M 5.06 % | 575.504 M 0.83 % | 570.740 M 0.00 % | 570.729 M 36.33 % | 418.649 M 4.65 % | 400.035 M 62.61 % | 246.015 M -0.04 % | 246.104 M |
| Bénéfice par action diluée | -0.15 68.09 % | -0.47 -828.68 % | 0.06 149.62 % | -0.13 56.67 % | -0.30 -612.82 % | 0.06 101.96 % | -2.99 -475.00 % | -0.52 -373.68 % | 0.19 -60.42 % | 0.48 140.00 % | 0.20 471.43 % | 0.04 -30.00 % | 0.05 -30.46 % | 0.07 2.28 % | 0.07 -49.79 % | 0.14 109.90 % | 0.07 5.71 % | 0.06 43.08 % | 0.04 |
| Bénéfice par action | -0.15 68.09 % | -0.47 -828.68 % | 0.06 149.62 % | -0.13 56.67 % | -0.30 -612.82 % | 0.06 101.96 % | -2.99 -475.00 % | -0.52 -373.68 % | 0.19 -60.42 % | 0.48 140.00 % | 0.20 471.43 % | 0.04 -30.00 % | 0.05 -30.46 % | 0.07 2.28 % | 0.07 -49.79 % | 0.14 109.90 % | 0.07 5.71 % | 0.06 43.08 % | 0.04 |
| Bénéfice brut | 181.739 M 71.10 % | 106.217 M -72.70 % | 389.041 M 16.06 % | 335.197 M 15.36 % | 290.574 M 21.50 % | 239.155 M 110.61 % | 113.556 M -78.38 % | 525.353 M 35.66 % | 387.249 M -48.00 % | 744.753 M 109.79 % | 354.992 M 259.05 % | 98.869 M 23.67 % | 79.943 M -8.81 % | 87.668 M 18.31 % | 74.100 M -28.42 % | 103.522 M 77.43 % | 58.345 M 23.90 % | 47.091 M 63.42 % | 28.816 M |
| Charge d'impôt sur le bénéfice | -12.886 M 58.69 % | -31.190 M -1 088.87 % | 3.154 M 110.33 % | -30.522 M -2 531.87 % | -1.160 M 77.95 % | -5.259 M -117.92 % | 29.340 M 54.23 % | 19.024 M -57.81 % | 45.093 M -44.54 % | 81.303 M 133.53 % | 34.815 M 435.56 % | 6.501 M 16.94 % | 5.559 M -25.79 % | 7.491 M -27.71 % | 10.362 M 0.70 % | 10.290 M 121.93 % | 4.636 M -43.15 % | 8.155 M 147.65 % | 3.293 M |
| Coût des revenus | 1.312 B -48.78 % | 2.561 B -26.18 % | 3.469 B 123.34 % | 1.553 B 7.00 % | 1.452 B -2.75 % | 1.493 B -54.15 % | 3.256 B 2.39 % | 3.180 B 6.39 % | 2.989 B 30.58 % | 2.289 B 162.61 % | 871.584 M 151.13 % | 347.069 M 45.98 % | 237.750 M 26.41 % | 188.078 M 7.37 % | 175.167 M -21.69 % | 223.676 M 41.60 % | 157.960 M 2.49 % | 154.119 M 57.14 % | 98.075 M |
| Dépenses générales et administratives | 21.215 M -40.02 % | 35.372 M -28.55 % | 49.506 M -53.67 % | 106.843 M 61.65 % | 66.096 M 3.19 % | 64.055 M -66.30 % | 190.057 M 115.66 % | 88.129 M 68.68 % | 52.247 M 7.16 % | 48.755 M 57.13 % | 31.029 M 85.08 % | 16.765 M 66.41 % | 10.075 M 19.26 % | 8.448 M -1.04 % | 8.537 M -64.59 % | 24.110 M 47.31 % | 16.367 M 31.28 % | 12.467 M 25.63 % | 9.924 M |
| Frais de vente et de marketing | -15.227 M -154.52 % | 27.928 M -16.87 % | 33.595 M 2.94 % | 32.635 M 10.43 % | 29.552 M -40.06 % | 49.303 M -56.84 % | 114.230 M 117.40 % | 52.543 M 42.46 % | 36.884 M 39.57 % | 26.427 M 97.64 % | 13.372 M 63.77 % | 8.165 M 9.57 % | 7.452 M -8.27 % | 8.124 M 34.33 % | 6.048 M 7.56 % | 5.622 M -4.93 % | 5.914 M 0.55 % | 5.881 M 19.15 % | 4.936 M |
| Autres dépenses | 218.157 M 105.00 % | 106.419 M 22 857.11 % | -467.629 K 97.45 % | -18.372 M 64.19 % | -51.305 M -181.13 % | 63.234 M 209.86 % | -57.560 M -325.46 % | 25.530 M -31.34 % | 37.185 M 241.06 % | 10.903 M 131.57 % | 4.708 M -77.94 % | 21.346 M 331.14 % | 4.951 M 709.80 % | 611.381 K -84.27 % | 3.886 M 131.33 % | 1.680 M 1 621.49 % | 97.591 K -91.30 % | 1.122 M | 0.000 |
| Dépenses de fonctionnement | 287.580 M -39.21 % | 473.058 M 37.53 % | 343.956 M -11.84 % | 390.142 M 20.54 % | 323.667 M 6.45 % | 304.068 M -58.45 % | 731.732 M 67.53 % | 436.778 M 34.07 % | 325.779 M 3.49 % | 314.807 M 71.31 % | 183.769 M 111.00 % | 87.094 M 51.22 % | 57.594 M 19.24 % | 48.303 M 28.72 % | 37.525 M 16.17 % | 32.303 M 38.23 % | 23.369 M 24.43 % | 18.781 M 25.65 % | 14.947 M |
| Coût et dépenses | 1.599 B -47.29 % | 3.034 B -20.43 % | 3.813 B 96.21 % | 1.943 B 9.47 % | 1.775 B -1.19 % | 1.797 B -54.94 % | 3.987 B 10.26 % | 3.616 B 9.11 % | 3.315 B 27.30 % | 2.604 B 146.71 % | 1.055 B 143.08 % | 434.163 M 47.00 % | 295.344 M 24.94 % | 236.380 M 11.14 % | 212.693 M -16.91 % | 255.979 M 41.17 % | 181.330 M 4.88 % | 172.900 M 52.98 % | 113.022 M |
| Frais de recherche et de développement | 63.434 M -42.55 % | 110.426 M 11.44 % | 99.093 M 31.59 % | 75.304 M 20.55 % | 62.465 M 3.20 % | 60.529 M -62.42 % | 161.051 M 8.94 % | 147.834 M 48.14 % | 99.796 M -0.42 % | 100.217 M 139.71 % | 41.808 M 115.86 % | 19.368 M 74.79 % | 11.081 M 20.71 % | 9.180 M -2.55 % | 9.420 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente, frais généraux et administratifs | 5.988 M -90.54 % | 63.299 M -23.83 % | 83.101 M -40.42 % | 139.478 M 45.82 % | 95.649 M -15.62 % | 113.358 M -62.75 % | 304.287 M 116.31 % | 140.673 M 57.83 % | 89.130 M 18.55 % | 75.182 M 69.33 % | 44.400 M 78.10 % | 24.930 M 42.24 % | 17.526 M 5.76 % | 16.571 M 13.62 % | 14.584 M -50.95 % | 29.732 M 33.45 % | 22.280 M 21.43 % | 18.348 M 23.48 % | 14.860 M |
| Revenu d'intérêts | 2.529 M 167.76 % | 944.447 K 3.52 % | 912.335 K -94.57 % | 16.806 M 16.66 % | 14.406 M 336.96 % | 3.297 M -82.11 % | 18.424 M -12.57 % | 21.073 M 141.89 % | 8.712 M 128.67 % | 3.810 M 271.61 % | 1.025 M -67.98 % | 3.202 M -66.60 % | 9.588 M -23.78 % | 12.578 M 17.66 % | 10.691 M | 0.000 -100.00 % | 6.746 M 29.02 % | 5.229 M 282.69 % | 1.366 M |
| Frais d'intérêts | 20.231 M -9.88 % | 22.450 M -54.99 % | 49.881 M 83.38 % | 27.201 M 47.51 % | 18.440 M 69.07 % | 10.907 M -84.24 % | 69.212 M -10.40 % | 77.248 M 42.26 % | 54.300 M 6.48 % | 50.997 M 106.30 % | 24.720 M 290.75 % | 6.326 M 241.11 % | 1.855 M 1 162.03 % | 146.953 K -9.66 % | 162.665 K -95.24 % | 3.414 M -64.97 % | 9.746 M -5.36 % | 10.298 M 105.28 % | 5.016 M |
| Dépréciation et amortissement | 57.781 M -50.60 % | 116.958 M -4.48 % | 122.447 M -3.14 % | 126.410 M 11.07 % | 113.814 M -7.71 % | 123.326 M -60.77 % | 314.348 M 74.97 % | 179.656 M 25.41 % | 143.255 M 30.51 % | 109.762 M 31.27 % | 83.618 M 182.68 % | 29.580 M 38.49 % | 21.359 M 13.58 % | 18.805 M 18.97 % | 15.807 M 28.00 % | 12.349 M 18.88 % | 10.388 M 315.97 % | 2.497 M -17.64 % | 3.032 M |
| Résultat d'exploitation | -105.841 M 71.15 % | -366.841 M -758.82 % | 55.681 M 146.20 % | -120.511 M 39.89 % | -200.471 M -522.71 % | -32.194 M 98.69 % | -2.459 B -462.90 % | -436.897 M -533.65 % | 100.749 M -71.88 % | 358.243 M 236.69 % | 106.402 M 2 273.54 % | -4.895 M -117.68 % | 27.685 M -42.19 % | 47.887 M 2.80 % | 46.584 M -29.41 % | 65.996 M 111.38 % | 31.221 M 38.41 % | 22.556 M 99.36 % | 11.315 M |
| Ratio de résultat d'exploitation | -0.07 48.47 % | -0.14 -1 053.01 % | 0.01 122.62 % | -0.06 44.54 % | -0.12 -518.98 % | -0.02 97.45 % | -0.73 -518.99 % | -0.12 -495.14 % | 0.03 -74.73 % | 0.12 36.13 % | 0.09 890.22 % | -0.01 -112.60 % | 0.09 -49.82 % | 0.17 -7.07 % | 0.19 -7.35 % | 0.20 39.74 % | 0.14 28.75 % | 0.11 25.72 % | 0.09 |
| Total autres revenus dépenses net | -28.649 M -3.22 % | -27.754 M -5 835.11 % | -467.626 K 97.45 % | -18.372 M 64.19 % | -51.305 M -181.13 % | 63.234 M 209.86 % | -57.560 M -325.46 % | 25.530 M -30.97 % | 36.986 M 239.23 % | 10.903 M 131.58 % | 4.708 M -77.94 % | 21.346 M 331.14 % | 4.951 M -54.62 % | 10.909 M -15.73 % | 12.946 M 846.68 % | -1.734 M -1 876.59 % | 97.591 K -91.30 % | 1.122 M -60.37 % | 2.832 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | 16.827 M -93.75 % | 269.393 M 76.71 % | 152.451 M -74.63 % | 600.884 M 142.23 % | 248.060 M 24.85 % | 198.686 M 156.70 % | 77.400 M -72.34 % | 279.870 M 119.34 % | -1.447 B -346.98 % | 586.047 M 17.99 % | 496.705 M 223.95 % | 153.327 M 195.64 % | -160.320 M 69.90 % | -532.616 M 13.57 % | -616.253 M 2.75 % | -633.701 M -1 085.40 % | 64.309 M 30.02 % | 49.463 M 15.65 % | 42.770 M |
| Investissements totaux | 735.558 K -99.80 % | 376.070 M -0.55 % | 378.131 M 77.18 % | 213.421 M 143.99 % | 87.470 M 26.01 % | 69.414 M -59.04 % | 169.449 M -38.03 % | 273.455 M 5.25 % | 259.807 M 390.45 % | 52.974 M 80.16 % | 29.404 M 49.99 % | 19.604 M 7.31 % | 18.269 M 16 850.17 % | 107.783 K 264.54 % | 29.567 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette totale | 259.173 M -36.44 % | 407.771 M -19.08 % | 503.896 M -37.84 % | 810.655 M 117.01 % | 373.557 M -5.53 % | 395.407 M 79.07 % | 220.817 M -87.85 % | 1.818 B 123.85 % | 812.066 M -8.01 % | 882.746 M 41.44 % | 624.097 M 180.60 % | 222.414 M 48.03 % | 150.252 M | 0.000 | 0.000 -100.00 % | 24.500 M -67.07 % | 74.399 M -28.02 % | 103.357 M 39.54 % | 74.071 M |
| Cumul des autres pertes du résultat global | 143.066 M | 0.000 -100.00 % | 166.405 M -0.10 % | 166.577 M -0.52 % | 167.452 M 4.90 % | 159.628 M -17.61 % | 193.741 M 33.79 % | 144.814 M 11.47 % | 129.909 M 48.29 % | 87.604 M 90 148.68 % | 97.070 K 171.69 % | 35.728 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Bénéfices non répartis | -3.248 B -4.17 % | -3.118 B -13.82 % | -2.739 B 1.86 % | -2.791 B -3.78 % | -2.689 B -9.94 % | -2.446 B 1.89 % | -2.493 B -2 572.17 % | -93.311 M -122.16 % | 420.986 M 6.70 % | 394.566 M 187.80 % | 137.096 M 256.55 % | 38.451 M 8.86 % | 35.321 M -25.78 % | 47.591 M -1.91 % | 48.517 M -15.97 % | 57.740 M 884.25 % | 5.866 M -90.04 % | 58.916 M 28.24 % | 45.944 M |
| Actions ordinaires | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M -1.34 % | 814.061 M 20.43 % | 675.940 M 100.00 % | 337.970 M 18.42 % | 285.400 M 100.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 42.70 % | 100.000 M 268.85 % | 27.111 M 62.57 % | 16.677 M |
| Capitaux propres totaux | 653.931 M -18.21 % | 799.538 M -31.74 % | 1.171 B 5.34 % | 1.112 B -7.20 % | 1.198 B -17.01 % | 1.444 B 2.81 % | 1.404 B -65.09 % | 4.022 B -13.91 % | 4.672 B 119.13 % | 2.132 B 13.53 % | 1.878 B 108.56 % | 900.414 M 1.74 % | 885.044 M 6.39 % | 831.908 M 0.64 % | 826.577 M -0.01 % | 826.677 M 628.51 % | 113.476 M -9.79 % | 125.793 M 94.51 % | 64.671 M |
| Autres passifs non courants | 36.633 M 11.36 % | 32.898 M 270.17 % | 8.887 M -95.78 % | 210.410 M 271.10 % | 56.699 M 18.89 % | 47.691 M -56.21 % | 108.913 M 158.52 % | 42.130 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette à long terme | 143.373 M -28.13 % | 199.481 M -3.66 % | 207.051 M -14.48 % | 242.117 M -58.33 % | 581.070 M | 0.000 -100.00 % | 4.585 M | 0.000 -100.00 % | 2.571 M -93.32 % | 38.500 M -71.46 % | 134.908 M 47.16 % | 91.675 M 30.96 % | 70.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total des passifs non courants | 247.920 M -12.22 % | 282.432 M 20.38 % | 234.610 M -51.36 % | 482.352 M 9.53 % | 440.392 M 426.01 % | 83.724 M -44.78 % | 151.622 M 97.76 % | 76.669 M 657.00 % | 10.128 M -78.02 % | 46.078 M -66.50 % | 137.528 M 50.02 % | 91.675 M 30.96 % | 70.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres passifs courants | 183.912 M 34.24 % | 137.001 M -43.07 % | 240.641 M 5.58 % | 227.929 M 33.59 % | 170.622 M 3 102.39 % | 5.328 M -96.49 % | 151.610 M -19.80 % | 189.043 M 75.17 % | 107.923 M 29.82 % | 83.135 M -16.60 % | 99.676 M 209.88 % | 32.166 M 16.08 % | 27.710 M 97.12 % | 14.058 M 143.03 % | 5.784 M -42.77 % | 10.106 M -37.81 % | 16.252 M -14.05 % | 18.909 M 292.09 % | 4.823 M |
| Revenus reportés | 0.000 | 0.000 -100.00 % | 161.516 M -22.66 % | 208.828 M 23.62 % | 168.922 M 76.83 % | 95.525 M -38.75 % | 155.960 M 1.63 % | 153.454 M 19.80 % | 128.089 M -7.58 % | 138.600 M -12.07 % | 157.616 M 398.84 % | 31.597 M 122.99 % | 14.170 M | 0.000 | 0.000 -100.00 % | 10.803 M -6.42 % | 11.544 M -51.43 % | 23.769 M 345.04 % | 5.341 M |
| Dette à court terme | 115.800 M -71.91 % | 412.181 M 63.94 % | 251.428 M -53.47 % | 540.351 M 2 193.82 % | 23.557 M -94.04 % | 395.407 M 79.07 % | 220.817 M -87.84 % | 1.817 B 124.71 % | 808.400 M -4.25 % | 844.246 M 68.80 % | 500.144 M 257.47 % | 139.914 M 74.34 % | 80.252 M | 0.000 | 0.000 -100.00 % | 24.500 M -67.07 % | 74.399 M -28.02 % | 103.357 M 39.54 % | 74.071 M |
| Total des passifs courants | 737.823 M -25.35 % | 988.403 M -45.63 % | 1.818 B 41.57 % | 1.284 B 103.08 % | 632.337 M -23.69 % | 828.684 M -2.86 % | 853.108 M -71.18 % | 2.960 B 67.87 % | 1.763 B 1.98 % | 1.729 B 45.59 % | 1.188 B 302.22 % | 295.302 M 57.90 % | 187.016 M 220.89 % | 58.280 M 10.10 % | 52.935 M -42.88 % | 92.677 M -28.11 % | 128.923 M -43.88 % | 229.709 M 101.92 % | 113.760 M |
| Passifs totaux | 985.743 M -22.43 % | 1.271 B -38.09 % | 2.053 B 16.20 % | 1.766 B 64.67 % | 1.073 B 17.57 % | 912.408 M -9.19 % | 1.005 B -66.92 % | 3.037 B 71.23 % | 1.774 B -0.10 % | 1.775 B 33.96 % | 1.325 B 242.47 % | 386.978 M 50.57 % | 257.016 M 341.00 % | 58.280 M 10.10 % | 52.935 M -42.88 % | 92.677 M -28.11 % | 128.923 M -43.88 % | 229.709 M 101.92 % | 113.760 M |
| Autres actifs non courants | 23.395 M -25.92 % | 31.583 M 155.74 % | 12.350 M -88.31 % | 105.676 M -75.91 % | 438.762 M 10.57 % | 396.827 M 3 463.28 % | 11.137 M -88.78 % | 99.240 M -58.39 % | 238.511 M 1 078.67 % | 20.236 M 230.73 % | 6.118 M -88.41 % | 52.787 M 219.94 % | 16.499 M 159.01 % | 6.370 M 116.80 % | 2.938 M 833.28 % | 314.814 K -25.60 % | 423.115 K 20.86 % | 350.084 K | 0.000 |
| Investissements à long terme | 0.000 -100.00 % | 376.070 M -15.34 % | 444.232 M 130.60 % | 192.642 M 263.09 % | 53.057 M -22.84 % | 68.760 M -60.99 % | 176.258 M -44.53 % | 317.727 M 275.75 % | 84.557 M -4.03 % | 88.105 M 30.73 % | 67.394 M 55.80 % | 43.257 M 52.55 % | 28.355 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations incorporelles | 114.052 M -7.55 % | 123.363 M 125.13 % | 54.797 M -18.67 % | 67.376 M -33.89 % | 101.917 M -26.42 % | 138.518 M -11.85 % | 157.145 M -51.12 % | 321.523 M 78.93 % | 179.693 M 6.01 % | 169.511 M 3.21 % | 164.245 M 99.81 % | 82.201 M 134.99 % | 34.980 M 174.92 % | 12.724 M 0.09 % | 12.713 M 0.58 % | 12.640 M 1.44 % | 12.461 M 0.56 % | 12.391 M 17 216.40 % | 71.559 K |
| GoodWill | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M -99.48 % | 595.279 M 5.43 % | 564.635 M -11.79 % | 640.081 M 0.09 % | 639.510 M 25 253.89 % | 2.522 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill et immobilisations incorporelles | 117.146 M -7.36 % | 126.457 M 118.44 % | 57.891 M -17.85 % | 70.470 M -32.89 % | 105.011 M -25.85 % | 141.611 M -11.62 % | 160.239 M -82.52 % | 916.802 M 23.17 % | 744.328 M -8.06 % | 809.592 M 0.73 % | 803.755 M 848.68 % | 84.723 M 142.21 % | 34.980 M 174.92 % | 12.724 M 0.09 % | 12.713 M 0.58 % | 12.640 M 1.44 % | 12.461 M 0.56 % | 12.391 M 17 216.40 % | 71.559 K |
| Immobilisations corporelles (PP&E) | 532.852 M -24.39 % | 704.764 M -13.67 % | 816.318 M 0.01 % | 816.238 M 21.96 % | 669.254 M -19.16 % | 827.849 M -9.42 % | 913.922 M -40.07 % | 1.525 B 57.38 % | 969.014 M 20.85 % | 801.863 M 0.35 % | 799.063 M 27.39 % | 627.259 M 35.15 % | 464.112 M 279.70 % | 122.231 M 8.43 % | 112.723 M 12.91 % | 99.837 M 0.46 % | 99.375 M 10.64 % | 89.817 M 621.78 % | 12.444 M |
| Total des actifs non courants | 779.123 M -41.40 % | 1.330 B -2.16 % | 1.359 B 11.99 % | 1.213 B -4.76 % | 1.274 B -11.37 % | 1.437 B 13.95 % | 1.262 B -56.29 % | 2.886 B 40.21 % | 2.059 B 18.45 % | 1.738 B 3.04 % | 1.687 B 108.01 % | 810.843 M 48.69 % | 545.335 M 282.88 % | 142.431 M 10.17 % | 129.277 M 13.54 % | 113.858 M 0.72 % | 113.046 M 8.90 % | 103.810 M 651.51 % | 13.814 M |
| Autres actifs circulants | 20.498 M -31.42 % | 29.887 M -69.31 % | 97.398 M -85.47 % | 670.219 M 509.42 % | 109.976 M -35.67 % | 170.948 M -19.23 % | 211.647 M -62.34 % | 561.975 M 79.71 % | 312.713 M 67.37 % | 186.837 M -2.53 % | 191.683 M 92.35 % | 99.654 M 43.49 % | 69.448 M 99.43 % | 34.824 M -66.71 % | 104.594 M 653.23 % | 13.886 M 35.33 % | 10.261 M -10.77 % | 11.499 M -90.05 % | 115.598 M |
| Investissements à court terme | 735.556 K | 0.000 100.00 % | -66.100 M -418.11 % | 20.779 M -39.62 % | 34.413 M 5 158.26 % | 654.458 K 109.61 % | -6.809 M -104.15 % | 164.000 M -6.42 % | 175.249 M 598.84 % | -35.131 M -187.83 % | 40.000 M 269.11 % | -23.653 M -134.52 % | -10.086 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie et équivalents de trésorerie | 242.346 M 75.13 % | 138.378 M -60.63 % | 351.445 M 67.54 % | 209.771 M 67.15 % | 125.496 M -36.21 % | 196.721 M 37.17 % | 143.417 M -90.67 % | 1.538 B -31.93 % | 2.260 B 661.55 % | 296.699 M 132.90 % | 127.392 M 84.40 % | 69.087 M -77.76 % | 310.572 M -41.69 % | 532.616 M -13.57 % | 616.253 M -6.37 % | 658.201 M 6 423.45 % | 10.090 M -81.28 % | 53.895 M 72.18 % | 31.301 M |
| Liquidités et placements à court terme | 242.346 M 75.13 % | 138.378 M -60.63 % | 351.445 M 52.44 % | 230.550 M 44.18 % | 159.910 M -18.98 % | 197.376 M 37.62 % | 143.417 M -90.67 % | 1.538 B -36.83 % | 2.435 B 720.62 % | 296.699 M 132.90 % | 127.392 M 84.40 % | 69.087 M -77.76 % | 310.572 M -41.69 % | 532.616 M -13.57 % | 616.253 M -6.37 % | 658.201 M 6 423.45 % | 10.090 M -81.28 % | 53.895 M 72.18 % | 31.301 M |
| Total des actifs courants | 860.551 M 16.18 % | 740.736 M -60.28 % | 1.865 B 12.01 % | 1.665 B 67.04 % | 996.770 M 8.52 % | 918.546 M -19.94 % | 1.147 B -72.50 % | 4.172 B -4.89 % | 4.387 B 102.21 % | 2.169 B 43.04 % | 1.517 B 218.25 % | 476.549 M -20.14 % | 596.725 M -20.20 % | 747.757 M -0.33 % | 750.235 M -6.86 % | 805.496 M 522.72 % | 129.352 M -48.61 % | 251.692 M 52.90 % | 164.617 M |
| Inventaire | 190.198 M -5.60 % | 201.491 M -64.63 % | 569.631 M 180.41 % | 203.145 M 39.35 % | 145.779 M -21.82 % | 186.461 M -28.88 % | 262.161 M -63.76 % | 723.313 M 25.11 % | 578.127 M -10.28 % | 644.334 M 48.13 % | 434.983 M 194.52 % | 147.693 M 44.56 % | 102.164 M 34.66 % | 75.869 M 158.17 % | 29.388 M 30.07 % | 22.594 M -61.36 % | 58.471 M 80.35 % | 32.420 M 82.98 % | 17.718 M |
| Créances nettes | 407.508 M 9.85 % | 370.980 M -56.17 % | 846.458 M 45.67 % | 581.079 M -4.88 % | 610.893 M 61.41 % | 378.476 M -38.73 % | 617.733 M -55.70 % | 1.394 B 23.83 % | 1.126 B 4.86 % | 1.074 B 35.25 % | 793.929 M 361.34 % | 172.091 M 8.72 % | 158.282 M | 0.000 -100.00 % | 94.973 M | 0.000 -100.00 % | 50.530 M -67.16 % | 153.878 M -15.75 % | 182.644 M |
| Actifs fiscaux | 105.729 M 16.49 % | 90.763 M 222.01 % | 28.186 M -0.86 % | 28.430 M 254.63 % | 8.017 M 227.91 % | 2.445 M 173 520.64 % | 1.408 K -99.99 % | 27.634 M 24.62 % | 22.174 M 22.27 % | 18.135 M 76.38 % | 10.282 M 264.93 % | 2.818 M 102.79 % | 1.389 M 25.65 % | 1.106 M 22.41 % | 903.361 K -15.31 % | 1.067 M 35.55 % | 786.913 K -37.15 % | 1.252 M -3.57 % | 1.298 M |
| Autres actifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Compte à payer | 432.154 M -0.61 % | 434.795 M -67.86 % | 1.353 B 178.07 % | 486.530 M 13.66 % | 428.057 M 33.71 % | 320.142 M -31.31 % | 466.077 M -47.56 % | 888.752 M 11.34 % | 798.222 M 9.30 % | 730.320 M 38.31 % | 528.042 M 364.24 % | 113.743 M 55.76 % | 73.026 M 63.41 % | 44.688 M 5.76 % | 42.255 M -25.17 % | 56.470 M 39.03 % | 40.618 M -60.17 % | 101.985 M 198.64 % | 34.150 M |
| Impôts à payer | 5.958 M 34.64 % | 4.425 M -70.33 % | 14.912 M 58.61 % | 9.401 M -23.28 % | 12.253 M -25.61 % | 16.472 M 12.78 % | 14.605 M -77.84 % | 65.899 M 34.82 % | 48.880 M -31.66 % | 71.521 M 19.40 % | 59.899 M 531.91 % | 9.479 M 57.24 % | 6.028 M 91.02 % | 3.156 M -35.54 % | 4.896 M 205.91 % | 1.600 M 168.24 % | -2.345 M -142.97 % | 5.458 M 662.28 % | 716.034 K |
| Revenu différé non Courant | 15.779 M | 0.000 -100.00 % | 8.716 M 7.48 % | 8.109 M -13.52 % | 9.377 M 15.61 % | 8.111 M 18.30 % | 6.856 M -14.24 % | 7.994 M 6.00 % | 7.542 M -0.21 % | 7.558 M 189.65 % | 2.609 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intérêts minoritaires | -7.289 M -7.67 % | -6.770 M 69.19 % | -21.971 M 26.18 % | -29.764 M 35.31 % | -46.008 M -28.58 % | -35.782 M -135.57 % | -15.190 M 25.51 % | -20.392 M 10.64 % | -22.821 M -107.72 % | -10.986 M -138.95 % | 28.208 M -58.81 % | 68.477 M 14.04 % | 60.047 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Obligations de location-acquisition | 143.373 M -28.13 % | 199.481 M -22.31 % | 256.777 M 6.05 % | 242.117 M 4.78 % | 231.070 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.955 M 19.39 % | 9.175 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions spécifiques | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres total actionnaires capitaux propres | 2.963 B -5.07 % | 3.121 B 5.34 % | 2.963 B 0.00 % | 2.963 B -5.38 % | 3.131 B 5.63 % | 2.965 B 1.68 % | 2.916 B -8.52 % | 3.188 B -4.27 % | 3.330 B 210.46 % | 1.072 B -21.98 % | 1.375 B 170.55 % | 508.086 M -21.47 % | 646.976 M 0.84 % | 641.617 M 0.98 % | 635.359 M 1.46 % | 626.237 M 8 130.11 % | 7.609 M -80.87 % | 39.766 M 1 839.07 % | 2.051 M |
| Impôts différés passifs non courants | 52.135 M 4.16 % | 50.054 M 168.08 % | 18.671 M -14.02 % | 21.716 M -35.55 % | 33.693 M 20.67 % | 27.922 M -10.70 % | 31.267 M -9.48 % | 34.540 M 230 396.14 % | 14.985 K -24.72 % | 19.905 K 83.78 % | 10.831 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actifs totaux | 1.640 B -20.80 % | 2.070 B -35.78 % | 3.224 B 12.00 % | 2.878 B 26.75 % | 2.271 B -3.61 % | 2.356 B -2.19 % | 2.409 B -65.87 % | 7.059 B 9.52 % | 6.445 B 64.96 % | 3.907 B 21.98 % | 3.203 B 148.81 % | 1.287 B 12.73 % | 1.142 B 28.29 % | 890.188 M 1.21 % | 879.512 M -4.33 % | 919.354 M 279.27 % | 242.398 M -31.82 % | 355.502 M 99.24 % | 178.431 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | 0.000 | 0.000 100.00 % | -2.801 M | 0.000 | 0.000 100.00 % | -5.788 M -125.17 % | 22.992 M 745.76 % | -3.561 M -13.26 % | -3.144 M 59.97 % | -7.853 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Rémunération à base d'actions | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation du fonds de roulement | 15.059 M 105.98 % | -251.681 M -310.13 % | 119.775 M 178.30 % | -152.970 M -194.48 % | -51.946 M -563.17 % | 11.215 M -98.45 % | 721.888 M 308.02 % | -347.024 M -3 090.53 % | 11.604 M 102.80 % | -414.852 M -195.41 % | -140.434 M -84.37 % | -76.169 M -67.43 % | -45.494 M 27.51 % | -62.759 M -4 519.24 % | 1.420 M 113.59 % | -10.449 M 61.15 % | -26.894 M -240.06 % | -7.908 M 24.92 % | -10.533 M |
| Comptes débiteurs | -30.371 M -106.08 % | 499.705 M 376.02 % | -181.038 M 57.80 % | -429.011 M -98.36 % | -216.277 M -223.02 % | 175.801 M -73.41 % | 661.263 M 419.80 % | -206.774 M -560.74 % | -31.294 M 91.24 % | -357.297 M -49.45 % | -239.074 M -264.96 % | -65.507 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventaire | 11.830 M -95.70 % | 275.093 M 167.70 % | -406.348 M -444.30 % | -74.655 M -4 114.71 % | -1.771 M -103.61 % | 49.048 M -47.39 % | 93.232 M 145.07 % | -206.868 M -356.35 % | 80.698 M 130.09 % | -268.214 M -159.58 % | -103.324 M -222.50 % | -32.038 M -20.55 % | -26.576 M 42.82 % | -46.482 M -584.17 % | -6.794 M -118.94 % | 35.877 M 231.22 % | -27.341 M -103.85 % | -13.412 M 3.56 % | -13.907 M |
| Comptes à payer | 50.185 M 104.86 % | -1.032 B -245.39 % | 709.963 M 85.33 % | 383.086 M 130.91 % | 165.903 M 179.82 % | -207.845 M -273.83 % | -55.599 M -179.23 % | 70.178 M 302.50 % | -34.655 M -115.86 % | 218.511 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autre fonds de roulement | -16.584 M -389.90 % | 5.721 M 304.23 % | -2.801 M 91.35 % | -32.390 M -16 370.22 % | 199.075 K 103.44 % | -5.788 M -100.92 % | 628.656 M 548.54 % | -140.157 M -102.85 % | -69.093 M 52.88 % | -146.639 M -295.15 % | -37.109 M 15.91 % | -44.131 M -133.27 % | -18.918 M -16.23 % | -16.277 M -298.16 % | 8.214 M 117.73 % | -46.326 M -10 468.26 % | 446.806 K -91.88 % | 5.504 M 63.12 % | 3.374 M |
| Autres éléments non monétaires | 64.104 M -72.55 % | 233.536 M 260.12 % | 64.850 M -0.05 % | 64.880 M -59.26 % | 159.242 M 709.41 % | -26.130 M -101.33 % | 1.967 B 264.26 % | 540.028 M 2 493.90 % | -22.558 M -122.23 % | 101.500 M 44.66 % | 70.167 M 260.61 % | 19.458 M 473.29 % | -5.213 M -300.47 % | 2.600 M 430.39 % | -787.000 K -115.18 % | 5.186 M 12.48 % | 4.611 M -31.08 % | 6.690 M 306.43 % | 1.646 M |
| Trésorerie nette provenant des activités d'exploitation | 15.339 M 106.66 % | -230.186 M -165.83 % | 349.668 M 551.96 % | -77.367 M -113.49 % | -36.239 M -125.86 % | 140.150 M -59.88 % | 349.299 M 575.75 % | -73.420 M -134.76 % | 211.223 M 150.70 % | 84.252 M -6.02 % | 89.646 M 621.75 % | -17.182 M -656.33 % | -2.272 M -557.00 % | -345.777 K -100.61 % | 56.548 M -12.29 % | 64.472 M 336.00 % | 14.787 M -12.00 % | 16.803 M 236.14 % | 4.999 M |
| Investissements dans les immobilisations corporelles | -22.786 M 87.49 % | -182.183 M -15.21 % | -158.137 M -48.87 % | -106.227 M -25.47 % | -84.662 M 25.08 % | -112.997 M 58.82 % | -274.374 M 43.80 % | -488.217 M -48.05 % | -329.774 M -101.94 % | -163.302 M -8.19 % | -150.944 M 46.15 % | -280.313 M 30.24 % | -401.797 M -786.22 % | -45.338 M -46.88 % | -30.868 M -106.72 % | -14.933 M -7.37 % | -13.907 M -180.15 % | -4.964 M -174.84 % | -1.806 M |
| Acquisitions nettes | 0.000 -100.00 % | 16.567 M 111.06 % | -149.735 M -1 307.90 % | 12.396 M -18.37 % | 15.185 M -42.21 % | 26.276 M -79.33 % | 127.151 M 117.42 % | -729.823 M -5 420.48 % | 13.717 M 148.99 % | -28.000 M 92.24 % | -360.960 M -119 947.80 % | 301.182 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | 0.000 100.00 % | -334.359 M 56.68 % | -771.856 M 1.31 % | -782.064 M -937.08 % | -75.410 M -1 833.59 % | -3.900 M 78.49 % | -18.130 M 94.21 % | -313.242 M -45.38 % | -215.469 M -330.94 % | -50.000 M -1 150.00 % | -4.000 M | 0.000 100.00 % | -17.500 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ventes échéances des investissements | 356.758 M 7.14 % | 332.992 M -57.89 % | 790.818 M 13.64 % | 695.894 M 1 119.83 % | 57.048 M -52.90 % | 121.114 M 45.73 % | 83.110 M -59.03 % | 202.863 M 29 575.03 % | 683.615 K -99.38 % | 110.000 M 3 233.33 % | 3.300 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités d'investissement | 15.736 M 10 026.84 % | 155.388 K -99.97 % | 496.672 M 157.74 % | 192.706 M 105.88 % | 93.600 M 9.23 % | 85.693 M 10.18 % | 77.774 M 40.17 % | 55.486 M 130.63 % | -181.146 M -1 197.02 % | 16.513 M -42.93 % | 28.932 M -48.57 % | 56.259 M 202.77 % | -54.744 M -20.75 % | -45.338 M -46.88 % | -30.868 M -106.72 % | -14.933 M -118.93 % | 78.882 M 206.73 % | -73.910 M -2 289.49 % | -3.093 M |
| Trésorerie nette utilisée pour les activités d'investissement | 349.708 M 309.62 % | -166.829 M -180.30 % | 207.762 M 1 535.23 % | 12.705 M 120.51 % | 5.762 M -95.04 % | 116.186 M 2 699.64 % | -4.469 M 99.65 % | -1.273 B -78.61 % | -712.672 M -520.85 % | -114.789 M 76.43 % | -486.972 M -117.35 % | -224.054 M 52.74 % | -474.041 M -945.57 % | -45.338 M -46.88 % | -30.868 M -106.72 % | -14.933 M -122.98 % | 64.975 M 182.38 % | -78.874 M -1 509.89 % | -4.899 M |
| Remboursement de dette | -100.000 M | 0.000 100.00 % | -332.565 M -280.75 % | 183.995 M 508.88 % | -45.000 M -125.83 % | 174.183 M 110.70 % | -1.629 B | 0.000 100.00 % | -75.742 M -129.08 % | 260.424 M 79.43 % | 145.136 M 101.12 % | 72.162 M -51.97 % | 150.252 M | 0.000 100.00 % | -24.500 M 49.33 % | -48.352 M -66.97 % | -28.959 M -198.88 % | 29.286 M 53.57 % | 19.071 M |
| Actions ordinaires émises | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.484 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions ordinaires rachetées | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividendes versés | -9.454 M -0.32 % | -9.424 M 58.62 % | -22.775 M -53.55 % | -14.832 M 18.11 % | -18.113 M -59.86 % | -11.331 M 82.18 % | -63.584 M 56.27 % | -145.415 M -27.00 % | -114.504 M -43.72 % | -79.674 M -225.60 % | -24.470 M 13.53 % | -28.300 M 24.85 % | -37.659 M -5.56 % | -35.675 M 16.98 % | -42.973 M -310.66 % | -10.464 M 77.48 % | -46.468 M -351.25 % | -10.298 M -105.28 % | -5.016 M |
| Autres activités de financement | -172.776 M -194.91 % | 182.042 M 887.19 % | -23.126 M 8.19 % | -25.189 M -211.67 % | 22.557 M 105.96 % | -378.400 M -9 247.62 % | 4.137 M -99.54 % | 893.496 M 3 480.04 % | 24.958 M 1 131.47 % | -2.420 M -100.84 % | 288.386 M 3 976.07 % | 7.075 M -88.54 % | 61.746 M 2 987.29 % | 2.000 M 391.65 % | -685.748 K -100.10 % | 658.442 M | 0.000 -100.00 % | 30.000 M | 0.000 |
| Trésorerie nette utilisée provenant des activités de financement | -282.230 M -263.50 % | 172.619 M 145.61 % | -378.465 M -362.87 % | 143.974 M 455.00 % | -40.556 M 81.18 % | -215.547 M 87.23 % | -1.688 B -325.65 % | 748.081 M -67.74 % | 2.319 B 1 200.17 % | 178.331 M -56.40 % | 409.052 M 703.04 % | 50.938 M -70.78 % | 174.338 M 617.71 % | -33.675 M 50.59 % | -68.158 M -111.37 % | 599.626 M 894.98 % | -75.427 M -253.97 % | 48.989 M 248.56 % | 14.054 M |
| Effet des changements du Forex sur les liquidités | 4.567 M -71.02 % | 15.758 M -56.94 % | 36.592 M 561.73 % | -7.925 M -403.84 % | 2.608 M -73.03 % | 9.672 M 757.11 % | 1.128 M 105.78 % | -19.525 M -320.04 % | 8.873 M 19.80 % | 7.407 M 1 648.05 % | -478.463 K 83.24 % | -2.854 M -373.10 % | 1.045 M 145.87 % | -2.278 M -55.13 % | -1.469 M -744.49 % | -173.900 K -158.07 % | 299.474 K -46.23 % | 556.963 K 115.06 % | 258.979 K |
| Variation nette de la trésorerie | 87.384 M 141.88 % | -208.638 M -196.79 % | 215.556 M 201.95 % | 71.388 M 204.33 % | -68.424 M -235.60 % | 50.461 M 103.76 % | -1.342 B -117.24 % | -617.798 M -133.83 % | 1.826 B 1 076.56 % | 155.201 M 1 279.97 % | 11.247 M 105.82 % | -193.152 M 35.81 % | -300.929 M -268.62 % | -81.637 M -85.76 % | -43.947 M -106.77 % | 648.991 M 13 902.45 % | 4.635 M 137.00 % | -12.526 M -186.91 % | 14.413 M |
| Trésorerie au début de la période | 131.436 M -61.35 % | 340.075 M 173.11 % | 124.518 M 134.36 % | 53.131 M -56.29 % | 121.555 M 70.98 % | 71.094 M -94.97 % | 1.413 B -30.42 % | 2.031 B 890.82 % | 204.983 M 311.76 % | 49.782 M 29.19 % | 38.535 M -83.37 % | 231.687 M -56.50 % | 532.616 M -13.29 % | 614.253 M -6.68 % | 658.201 M 7 047.05 % | 9.209 M 101.32 % | 4.575 M -73.25 % | 17.101 M 536.23 % | 2.688 M |
| Trésorerie à la fin de la période | 218.820 M 66.48 % | 131.436 M -61.35 % | 340.075 M 173.11 % | 124.518 M 134.36 % | 53.131 M -56.29 % | 121.555 M 70.98 % | 71.094 M -94.97 % | 1.413 B -30.42 % | 2.031 B 890.82 % | 204.983 M 311.76 % | 49.782 M 29.19 % | 38.535 M -83.37 % | 231.687 M -56.50 % | 532.616 M -13.29 % | 614.253 M -6.68 % | 658.201 M 7 047.05 % | 9.209 M 101.32 % | 4.575 M -73.25 % | 17.101 M |
| Trésorerie d'exploitation | 15.339 M 106.66 % | -230.186 M -165.83 % | 349.668 M 551.96 % | -77.367 M -113.49 % | -36.239 M -125.86 % | 140.150 M -59.88 % | 349.299 M 575.75 % | -73.420 M -134.76 % | 211.223 M 150.70 % | 84.252 M -6.02 % | 89.646 M 621.75 % | -17.182 M -656.33 % | -2.272 M -557.00 % | -345.777 K -100.61 % | 56.548 M -12.29 % | 64.472 M 336.00 % | 14.787 M -12.00 % | 16.803 M 236.14 % | 4.999 M |
| Dépenses en capital | -22.786 M 87.49 % | -182.183 M -15.21 % | -158.137 M -48.87 % | -106.227 M -25.47 % | -84.662 M 25.08 % | -112.997 M 58.82 % | -274.374 M 43.80 % | -488.217 M -48.05 % | -329.774 M -101.94 % | -163.302 M -8.19 % | -150.944 M 46.15 % | -280.313 M 30.24 % | -401.797 M -786.22 % | -45.338 M -46.88 % | -30.868 M -106.72 % | -14.933 M -7.37 % | -13.907 M -180.15 % | -4.964 M -174.84 % | -1.806 M |
| Cash-flow disponible | -7.447 M 98.19 % | -412.370 M -315.30 % | 191.531 M 204.32 % | -183.594 M -51.86 % | -120.900 M -545.26 % | 27.153 M -63.76 % | 74.925 M 113.34 % | -561.637 M -373.75 % | -118.550 M -49.97 % | -79.050 M -28.96 % | -61.299 M 79.40 % | -297.495 M 26.38 % | -404.068 M -784.49 % | -45.684 M -277.90 % | 25.680 M -48.16 % | 49.539 M 5 529.97 % | 879.924 K -92.57 % | 11.839 M 270.82 % | 3.193 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2023-01-01 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 442.800 M 26.43 % | 350.220 M -19.19 % | 433.406 M 5.09 % | 412.424 M 11.48 % | 369.955 M 33.26 % | 277.627 M -30.75 % | 400.911 M -35.66 % | 623.138 M -19.32 % | 772.391 M -11.29 % | 870.666 M -24.98 % | 1.161 B 3.40 % | 1.122 B 15.75 % | 969.707 M 60.20 % | 605.323 M 7.67 % | 562.186 M 15.14 % | 488.259 M 15.06 % | 424.343 M 2.59 % | 413.638 M -28.23 % | 576.338 M 5.76 % | 544.955 M 40.76 % | 387.138 M 65.60 % | 233.775 M -41.94 % | 402.637 M -26.80 % | 550.026 M 47.28 % | 373.454 M -7.94 % | 405.668 M -68.01 % | 1.268 B 150.60 % | 506.059 M -37.49 % | 809.573 M 3.07 % | 785.496 M -35.12 % | 1.211 B 29.17 % | 937.345 M -1.29 % | 949.562 M 56.33 % | 607.415 M -38.00 % | 979.673 M 34.19 % | 730.064 M -19.65 % | 908.627 M 19.93 % | 757.657 M -12.91 % | 870.017 M 3.49 % | 840.671 M 30.06 % | 646.395 M -4.46 % | 676.559 M -6.44 % | 723.141 M 229.56 % | 219.426 M 34.35 % | 163.319 M 35.32 % | 120.690 M -23.38 % | 157.512 M 22.33 % | 128.758 M 32.90 % | 96.887 M 54.32 % | 62.781 M -20.24 % | 78.716 M -3.23 % | 81.342 M -7.58 % | 88.009 M 26.40 % | 69.627 M -18.62 % | 85.562 M 32.00 % | 64.818 M -4.05 % | 67.553 M 16.85 % | 57.813 M -5.74 % | 61.331 M -3.13 % | 63.312 M 3.68 % | 61.062 M -3.93 % | 63.562 M -27.40 % | 87.545 M -0.07 % | 87.610 M 4.20 % | 84.081 M 23.72 % | 67.962 M 42.27 % | 47.771 M -20.87 % | 60.370 M |
| Bénéfice net | -6.261 M -137.95 % | 16.497 M 127.10 % | -60.882 M -169.75 % | -22.570 M 21.49 % | -28.747 M -223.72 % | -8.880 M 97.68 % | -383.483 M -2 018.82 % | -18.099 M -1 418.50 % | -1.192 M -104.95 % | 24.097 M -8.93 % | 26.461 M 118.03 % | 12.136 M 1 217.08 % | 921.467 K -92.49 % | 12.262 M 103.98 % | -308.369 M -1 394.31 % | 23.825 M -86.35 % | 174.506 M 1 965.82 % | 8.447 M 103.35 % | -251.981 M -711.14 % | 41.231 M 2 384.67 % | -1.805 M 93.74 % | -28.836 M -133.08 % | 87.172 M 879.36 % | -11.185 M 47.59 % | -21.343 M -179.33 % | -7.641 M 99.10 % | -845.665 M 23.40 % | -1.104 B -157.05 % | -429.488 M -1 947.98 % | -20.971 M 97.11 % | -725.801 M -1 040.26 % | 77.191 M -63.85 % | 213.541 M 1 193.73 % | 16.506 M 414.01 % | -5.257 M -129.30 % | 17.943 M -53.38 % | 38.491 M -54.81 % | 85.168 M 1 167.88 % | 6.717 M -94.27 % | 117.292 M 20.91 % | 97.007 M -8.50 % | 106.020 M 7.83 % | 98.322 M 611.84 % | 13.812 M 432.94 % | 2.592 M 40.99 % | 1.838 M 139.36 % | -4.670 M -196.94 % | 4.817 M -28.57 % | 6.744 M -52.74 % | 14.270 M 204.03 % | 4.694 M -26.17 % | 6.357 M -31.90 % | 9.336 M 11.29 % | 8.389 M 14.79 % | 7.308 M -37.41 % | 11.676 M 3.43 % | 11.288 M 5.15 % | 10.735 M 306.82 % | 2.639 M -79.53 % | 12.891 M -1.97 % | 13.150 M 15.07 % | 11.428 M -18.37 % | 14.001 M -25.32 % | 18.748 M 30.27 % | 14.391 M 40.45 % | 10.246 M 86.19 % | 5.503 M -16.46 % | 6.588 M |
| Bénéfice avant impôt | -4.572 M -124.36 % | 18.769 M 127.58 % | -68.047 M -183.61 % | -23.993 M 25.74 % | -32.310 M -218.63 % | -10.140 M 97.44 % | -396.283 M -1 578.20 % | -23.614 M -3 524.63 % | -651.477 K -102.51 % | 25.953 M 68.87 % | 15.368 M -17.25 % | 18.573 M 44.10 % | 12.889 M 53.74 % | 8.384 M 102.42 % | -346.605 M -1 753.59 % | 20.961 M -88.04 % | 175.191 M 1 414.23 % | 11.570 M 104.47 % | -258.802 M -758.35 % | 39.311 M 1 585.50 % | -2.646 M 91.07 % | -29.638 M -138.99 % | 76.022 M 729.68 % | -12.073 M 47.62 % | -23.050 M -133.80 % | -9.859 M 98.87 % | -871.271 M 25.79 % | -1.174 B -158.42 % | -454.314 M -2 537.72 % | -17.224 M 97.81 % | -787.776 M -933.75 % | 94.486 M -63.68 % | 260.131 M 1 093.71 % | 21.792 M 311.51 % | -10.303 M -161.32 % | 16.802 M -55.23 % | 37.528 M -59.95 % | 93.707 M 725.80 % | 11.347 M -91.67 % | 136.207 M 32.31 % | 102.947 M -13.23 % | 118.645 M 4.66 % | 113.365 M 1 458.27 % | 7.275 M 189.73 % | -8.108 M -470.07 % | -1.422 M 82.56 % | -8.157 M -486.15 % | 2.112 M -61.35 % | 5.465 M -67.91 % | 17.030 M 203.70 % | 5.608 M -17.87 % | 6.828 M -32.88 % | 10.172 M 1.45 % | 10.028 M -9.28 % | 11.053 M -7.50 % | 11.949 M -6.76 % | 12.815 M 1.05 % | 12.682 M 48.13 % | 8.561 M -38.19 % | 13.850 M -5.02 % | 14.582 M 8.21 % | 13.476 M -18.65 % | 16.565 M -25.30 % | 22.175 M 26.29 % | 17.558 M 54.31 % | 11.378 M 229.67 % | 3.451 M -59.67 % | 8.558 M |
| Ratio bénéfice avant impôt | -0.01 -119.27 % | 0.05 134.13 % | -0.16 -169.88 % | -0.06 33.39 % | -0.09 -139.11 % | -0.04 96.30 % | -0.99 -2 508.43 % | -0.04 -4 392.80 % | 0.00 -102.83 % | 0.03 125.10 % | 0.01 -19.97 % | 0.02 24.49 % | 0.01 -4.03 % | 0.01 102.25 % | -0.62 -1 536.15 % | 0.04 -89.60 % | 0.41 1 376.03 % | 0.03 106.23 % | -0.45 -722.50 % | 0.07 1 155.30 % | -0.01 94.61 % | -0.13 -167.15 % | 0.19 960.18 % | -0.02 64.44 % | -0.06 -153.97 % | -0.02 96.46 % | -0.69 70.39 % | -2.32 -313.42 % | -0.56 -2 459.27 % | -0.02 96.63 % | -0.65 -745.48 % | 0.10 -63.20 % | 0.27 663.59 % | 0.04 441.14 % | -0.01 -145.69 % | 0.02 -44.28 % | 0.04 -66.61 % | 0.12 848.27 % | 0.01 -91.95 % | 0.16 1.73 % | 0.16 -9.18 % | 0.18 11.86 % | 0.16 372.83 % | 0.03 166.79 % | -0.05 -321.27 % | -0.01 77.24 % | -0.05 -415.66 % | 0.02 -70.91 % | 0.06 -79.21 % | 0.27 280.78 % | 0.07 -15.13 % | 0.08 -27.38 % | 0.12 -19.74 % | 0.14 11.48 % | 0.13 -29.92 % | 0.18 -2.82 % | 0.19 -13.52 % | 0.22 57.14 % | 0.14 -36.19 % | 0.22 -8.39 % | 0.24 12.64 % | 0.21 12.05 % | 0.19 -25.24 % | 0.25 21.20 % | 0.21 24.73 % | 0.17 131.73 % | 0.07 -49.03 % | 0.14 |
| EBITDA | -408.271 K -101.83 % | 22.362 M 135.01 % | -63.869 M -229.03 % | -19.411 M -2 578.70 % | -724.647 K -103.27 % | 22.182 M 106.44 % | -344.354 M -2 863.58 % | -11.620 M -123.56 % | 49.322 M 55.43 % | 31.732 M 1 341.54 % | -2.556 M -104.30 % | 59.450 M 10.96 % | 53.577 M 29.81 % | 41.272 M 113.28 % | -310.722 M -668.54 % | 54.652 M -73.68 % | 207.649 M 429.32 % | 39.229 M 117.91 % | -219.094 M -417.48 % | 69.011 M 3 643.80 % | 1.843 M 147.55 % | -3.877 M -103.84 % | 100.887 M 248.00 % | 28.990 M 1 759.22 % | -1.747 M -105.65 % | 30.900 M 106.16 % | -501.959 M 56.78 % | -1.161 B -163.11 % | -441.426 M -2 419.76 % | 19.029 M 108.93 % | -213.170 M -278.75 % | 119.253 M -55.96 % | 270.770 M 479.60 % | 46.717 M 55.89 % | 29.968 M 124.63 % | 13.341 M -73.21 % | 49.798 M -54.84 % | 110.260 M 33.18 % | 82.788 M -45.94 % | 153.147 M 20.38 % | 127.215 M 7.51 % | 118.327 M -32.25 % | 174.655 M 1 191.83 % | 13.520 M 391.16 % | 2.753 M 243.08 % | -1.924 M -113.52 % | 14.230 M 370.34 % | 3.025 M -87.79 % | 24.770 M 15 080.71 % | 163.170 K -98.97 % | 15.809 M 212.23 % | 5.063 M -41.12 % | 8.599 M 14.66 % | 7.500 M -58.56 % | 18.098 M 79.29 % | 10.094 M -1.83 % | 10.283 M 2.58 % | 10.024 M -15.42 % | 11.852 M -8.74 % | 12.987 M -0.23 % | 13.016 M 1.87 % | 12.778 M -30.00 % | 18.253 M -16.84 % | 21.948 M 22.12 % | 17.972 M 34.62 % | 13.350 M 36.68 % | 9.767 M -4.65 % | 10.244 M |
| Ratio de revenu net | -0.01 -130.02 % | 0.05 133.53 % | -0.14 -156.69 % | -0.05 29.57 % | -0.08 -142.93 % | -0.03 96.66 % | -0.96 -3 193.30 % | -0.03 -1 782.21 % | 0.00 -105.58 % | 0.03 21.39 % | 0.02 110.87 % | 0.01 1 037.84 % | 0.00 -95.31 % | 0.02 103.69 % | -0.55 -1 224.11 % | 0.05 -88.13 % | 0.41 1 913.70 % | 0.02 104.67 % | -0.44 -677.86 % | 0.08 1 723.04 % | 0.00 96.22 % | -0.12 -156.97 % | 0.22 1 164.65 % | -0.02 64.42 % | -0.06 -203.43 % | -0.02 97.18 % | -0.67 69.43 % | -2.18 -311.21 % | -0.53 -1 887.07 % | -0.03 95.55 % | -0.60 -827.95 % | 0.08 -63.38 % | 0.22 727.57 % | 0.03 606.45 % | -0.01 -121.83 % | 0.02 -41.98 % | 0.04 -62.32 % | 0.11 1 355.91 % | 0.01 -94.47 % | 0.14 -7.03 % | 0.15 -4.23 % | 0.16 15.25 % | 0.14 115.99 % | 0.06 296.67 % | 0.02 4.19 % | 0.02 151.37 % | -0.03 -179.24 % | 0.04 -46.25 % | 0.07 -69.38 % | 0.23 281.20 % | 0.06 -23.71 % | 0.08 -26.32 % | 0.11 -11.96 % | 0.12 41.06 % | 0.09 -52.59 % | 0.18 7.80 % | 0.17 -10.01 % | 0.19 331.58 % | 0.04 -78.87 % | 0.20 -5.46 % | 0.22 19.78 % | 0.18 12.42 % | 0.16 -25.26 % | 0.21 25.03 % | 0.17 13.53 % | 0.15 30.87 % | 0.12 5.57 % | 0.11 |
| Ratio EBITDA | 0.00 -101.44 % | 0.06 143.33 % | -0.15 -213.11 % | -0.05 -2 302.87 % | 0.00 -102.45 % | 0.08 109.30 % | -0.86 -4 506.31 % | -0.02 -129.20 % | 0.06 75.21 % | 0.04 1 754.96 % | 0.00 -104.16 % | 0.05 -4.14 % | 0.06 -18.97 % | 0.07 112.34 % | -0.55 -593.78 % | 0.11 -77.13 % | 0.49 415.97 % | 0.09 124.95 % | -0.38 -400.19 % | 0.13 2 559.61 % | 0.00 128.71 % | -0.02 -106.62 % | 0.25 375.39 % | 0.05 1 226.57 % | 0.00 -106.14 % | 0.08 119.24 % | -0.40 82.75 % | -2.30 -320.91 % | -0.55 -2 350.77 % | 0.02 113.76 % | -0.18 -238.39 % | 0.13 -55.38 % | 0.29 270.76 % | 0.08 151.43 % | 0.03 67.40 % | 0.02 -66.66 % | 0.05 -62.34 % | 0.15 52.93 % | 0.10 -47.77 % | 0.18 -7.44 % | 0.20 12.53 % | 0.17 -27.59 % | 0.24 291.98 % | 0.06 265.57 % | 0.02 205.73 % | -0.02 -117.65 % | 0.09 284.48 % | 0.02 -90.81 % | 0.26 9 736.89 % | 0.00 -98.71 % | 0.20 222.65 % | 0.06 -36.30 % | 0.10 -9.29 % | 0.11 -49.07 % | 0.21 35.82 % | 0.16 2.31 % | 0.15 -12.21 % | 0.17 -10.28 % | 0.19 -5.79 % | 0.21 -3.77 % | 0.21 6.04 % | 0.20 -3.58 % | 0.21 -16.77 % | 0.25 17.20 % | 0.21 8.81 % | 0.20 -3.92 % | 0.20 20.49 % | 0.17 |
| Taux de profit brut | 0.14 16.01 % | 0.12 5.38 % | 0.11 -10.98 % | 0.13 7.01 % | 0.12 -1.91 % | 0.12 560.94 % | -0.03 -124.40 % | 0.11 -8.60 % | 0.12 23.31 % | 0.10 155.27 % | 0.04 -63.66 % | 0.10 -2.39 % | 0.11 -24.39 % | 0.14 -13.78 % | 0.16 -10.46 % | 0.18 0.61 % | 0.18 -0.51 % | 0.18 2.33 % | 0.18 -11.35 % | 0.20 48.24 % | 0.14 30.54 % | 0.10 -50.03 % | 0.21 64.92 % | 0.13 35.05 % | 0.09 -24.29 % | 0.12 274.97 % | -0.07 -147.77 % | 0.15 1 157.57 % | 0.01 -92.20 % | 0.15 103.15 % | 0.07 -60.38 % | 0.19 6.62 % | 0.18 16.66 % | 0.15 584.37 % | 0.02 -79.89 % | 0.11 -16.83 % | 0.13 -39.60 % | 0.22 -8.44 % | 0.24 -9.26 % | 0.26 25.90 % | 0.21 -21.91 % | 0.27 -22.55 % | 0.35 38.89 % | 0.25 60.65 % | 0.15 -26.33 % | 0.21 5.06 % | 0.20 -1.38 % | 0.20 -22.13 % | 0.26 2.10 % | 0.26 16.09 % | 0.22 -10.57 % | 0.25 -7.96 % | 0.27 -3.04 % | 0.28 -9.86 % | 0.31 -5.83 % | 0.32 1.65 % | 0.32 -2.70 % | 0.33 35.54 % | 0.24 -23.46 % | 0.32 -4.32 % | 0.33 10.05 % | 0.30 -5.06 % | 0.32 -8.68 % | 0.35 12.40 % | 0.31 6.78 % | 0.29 28.81 % | 0.22 -17.78 % | 0.27 |
| Moyenne pondérée des actions en circulation diluée | 804.744 M 0.00 % | 804.744 M 0.11 % | 803.829 M 0.08 % | 803.170 M 0.00 % | 803.170 M 0.39 % | 800.017 M -1.15 % | 809.340 M 0.77 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.42 % | 799.825 M -0.42 % | 803.170 M 0.00 % | 803.170 M 0.22 % | 801.438 M -0.23 % | 803.290 M 0.06 % | 802.810 M 0.13 % | 801.760 M -0.34 % | 804.506 M -0.20 % | 806.146 M 0.30 % | 803.726 M -0.18 % | 805.192 M 0.25 % | 803.218 M 11.03 % | 723.433 M -10.10 % | 804.684 M 0.40 % | 801.466 M -0.35 % | 804.281 M 0.37 % | 801.356 M -0.23 % | 803.192 M 0.06 % | 802.703 M -0.10 % | 803.498 M 1.92 % | 788.392 M -1.85 % | 803.239 M -1.44 % | 814.979 M 0.23 % | 813.095 M 8.32 % | 750.642 M -2.11 % | 766.792 M 13.39 % | 676.268 M 0.05 % | 675.940 M -3.10 % | 697.541 M 3.18 % | 676.036 M 0.07 % | 675.564 M -0.09 % | 676.149 M 8.87 % | 621.064 M 8.81 % | 570.764 M 1.66 % | 561.444 M -2.26 % | 574.438 M -18.84 % | 707.769 M 24.15 % | 570.080 M -0.21 % | 571.262 M 0.08 % | 570.795 M -0.41 % | 573.149 M 0.53 % | 570.152 M -0.05 % | 570.409 M -0.05 % | 570.666 M -0.03 % | 570.851 M -0.02 % | 570.962 M -0.01 % | 570.993 M -0.01 % | 571.023 M 0.03 % | 570.876 M 0.09 % | 570.379 M -0.03 % | 570.543 M -0.03 % | 570.707 M 34.81 % | 423.342 M -1.10 % | 428.035 M 3.40 % | 413.942 M 3.52 % | 399.848 M -0.02 % | 399.947 M 0.02 % | 399.858 M |
| Moyenne pondérée des actions en circulation | 804.744 M 0.00 % | 804.744 M 0.11 % | 803.829 M 0.08 % | 803.170 M 0.00 % | 803.170 M 0.39 % | 800.017 M -1.15 % | 809.340 M 0.77 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.42 % | 799.849 M -0.41 % | 803.170 M 0.00 % | 803.170 M 0.22 % | 801.438 M -0.23 % | 803.290 M 0.06 % | 802.810 M 0.13 % | 801.760 M -0.18 % | 803.170 M -0.37 % | 806.147 M 0.94 % | 798.619 M -0.83 % | 805.303 M 0.26 % | 803.218 M 11.03 % | 723.434 M -10.10 % | 804.684 M 0.40 % | 801.467 M -0.35 % | 804.281 M 0.37 % | 801.356 M -0.23 % | 803.192 M 0.06 % | 802.703 M -0.10 % | 803.498 M 1.92 % | 788.393 M -1.85 % | 803.239 M -1.44 % | 814.980 M 0.23 % | 813.095 M 8.31 % | 750.720 M -2.10 % | 766.792 M 13.38 % | 676.277 M 0.05 % | 675.940 M -3.10 % | 697.548 M 3.18 % | 676.036 M 0.07 % | 675.565 M -0.09 % | 676.149 M 8.87 % | 621.066 M 8.81 % | 570.764 M 1.66 % | 561.468 M -2.26 % | 574.438 M -18.85 % | 707.858 M 24.90 % | 566.727 M -0.80 % | 571.282 M 0.09 % | 570.795 M -0.41 % | 573.149 M 0.53 % | 570.152 M -0.05 % | 570.409 M -0.05 % | 570.666 M -0.03 % | 570.851 M -0.02 % | 570.962 M -0.01 % | 570.993 M -0.01 % | 571.023 M 0.03 % | 570.876 M 0.09 % | 570.379 M -0.03 % | 570.543 M -0.03 % | 570.707 M 34.81 % | 423.342 M -1.10 % | 428.035 M 3.40 % | 413.942 M 3.52 % | 399.848 M -0.02 % | 399.947 M 0.02 % | 399.858 M |
| Bénéfice par action diluée | -0.01 -138.05 % | 0.02 126.97 % | -0.08 -170.46 % | -0.03 21.51 % | -0.04 -222.52 % | -0.01 97.64 % | -0.47 -1 988.89 % | -0.02 -1 400.00 % | 0.00 -105.00 % | 0.03 -9.37 % | 0.03 119.21 % | 0.02 1 158.33 % | 0.00 -92.16 % | 0.02 104.03 % | -0.38 -1 379.46 % | 0.03 -86.50 % | 0.22 1 995.24 % | 0.01 103.39 % | -0.31 -704.29 % | 0.05 2 431.82 % | 0.00 93.87 % | -0.04 -129.92 % | 0.12 963.31 % | -0.01 47.74 % | -0.03 -180.00 % | -0.01 99.10 % | -1.06 22.63 % | -1.37 -153.70 % | -0.54 -1 968.97 % | -0.03 97.16 % | -0.92 -1 057.34 % | 0.10 -63.04 % | 0.26 1 180.79 % | 0.02 390.00 % | -0.01 -129.91 % | 0.02 -58.88 % | 0.06 -56.23 % | 0.13 1 254.17 % | 0.01 -94.35 % | 0.17 21.43 % | 0.14 -12.50 % | 0.16 0.00 % | 0.16 561.16 % | 0.02 426.09 % | 0.00 43.75 % | 0.00 148.48 % | -0.01 -178.57 % | 0.01 -28.81 % | 0.01 -52.80 % | 0.03 204.88 % | 0.01 -26.79 % | 0.01 -31.71 % | 0.02 11.56 % | 0.01 14.84 % | 0.01 -37.56 % | 0.02 3.54 % | 0.02 5.32 % | 0.02 308.70 % | 0.00 -79.65 % | 0.02 -1.74 % | 0.02 15.00 % | 0.02 -39.58 % | 0.03 -24.43 % | 0.04 25.86 % | 0.03 35.94 % | 0.03 85.51 % | 0.01 -16.36 % | 0.02 |
| Bénéfice par action | -0.01 -138.05 % | 0.02 126.97 % | -0.08 -170.46 % | -0.03 21.51 % | -0.04 -222.52 % | -0.01 97.64 % | -0.47 -1 988.89 % | -0.02 -1 400.00 % | 0.00 -105.00 % | 0.03 -9.37 % | 0.03 119.21 % | 0.02 1 158.33 % | 0.00 -92.16 % | 0.02 104.03 % | -0.38 -1 379.46 % | 0.03 -86.50 % | 0.22 1 995.24 % | 0.01 103.39 % | -0.31 -704.29 % | 0.05 2 431.82 % | 0.00 93.87 % | -0.04 -129.92 % | 0.12 963.31 % | -0.01 47.74 % | -0.03 -180.00 % | -0.01 99.10 % | -1.06 22.63 % | -1.37 -153.70 % | -0.54 -1 968.97 % | -0.03 97.16 % | -0.92 -1 057.34 % | 0.10 -63.04 % | 0.26 1 180.79 % | 0.02 390.00 % | -0.01 -129.91 % | 0.02 -58.88 % | 0.06 -56.23 % | 0.13 1 254.17 % | 0.01 -94.35 % | 0.17 21.43 % | 0.14 -12.50 % | 0.16 0.00 % | 0.16 561.16 % | 0.02 426.09 % | 0.00 43.75 % | 0.00 148.48 % | -0.01 -178.57 % | 0.01 -28.81 % | 0.01 -52.80 % | 0.03 204.88 % | 0.01 -26.79 % | 0.01 -31.71 % | 0.02 11.56 % | 0.01 14.84 % | 0.01 -37.56 % | 0.02 3.54 % | 0.02 5.32 % | 0.02 308.70 % | 0.00 -79.65 % | 0.02 -1.74 % | 0.02 15.00 % | 0.02 -39.58 % | 0.03 -24.43 % | 0.04 25.86 % | 0.03 35.94 % | 0.03 85.51 % | 0.01 -16.36 % | 0.02 |
| Bénéfice brut | 62.182 M 46.68 % | 42.394 M -14.84 % | 49.784 M -6.45 % | 53.216 M 19.29 % | 44.610 M 30.71 % | 34.129 M 419.20 % | -10.692 M -115.70 % | 68.122 M -26.26 % | 92.385 M 9.39 % | 84.452 M 91.50 % | 44.099 M -62.43 % | 117.373 M 12.99 % | 103.879 M 21.13 % | 85.759 M -7.16 % | 92.376 M 3.10 % | 89.596 M 15.76 % | 77.395 M 2.06 % | 75.831 M -26.56 % | 103.253 M -6.25 % | 110.130 M 108.67 % | 52.778 M 116.18 % | 24.413 M -70.99 % | 84.145 M 20.73 % | 69.697 M 98.91 % | 35.040 M -30.30 % | 50.273 M 155.97 % | -89.821 M -219.71 % | 75.030 M 686.10 % | 9.545 M -91.97 % | 118.803 M 31.80 % | 90.138 M -48.82 % | 176.124 M 5.25 % | 167.338 M 82.38 % | 91.752 M 324.32 % | 21.623 M -73.02 % | 80.141 M -33.17 % | 119.925 M -27.56 % | 165.560 M -20.26 % | 207.635 M -6.09 % | 221.102 M 63.74 % | 135.031 M -25.39 % | 180.985 M -27.54 % | 249.782 M 357.74 % | 54.568 M 115.84 % | 25.282 M -0.31 % | 25.361 M -19.50 % | 31.505 M 20.64 % | 26.115 M 3.49 % | 25.234 M 57.57 % | 16.014 M -7.41 % | 17.296 M -13.46 % | 19.986 M -14.93 % | 23.493 M 22.56 % | 19.168 M -26.65 % | 26.133 M 24.31 % | 21.022 M -2.47 % | 21.555 M 13.70 % | 18.958 M 27.77 % | 14.838 M -25.85 % | 20.012 M -0.79 % | 20.171 M 5.72 % | 19.079 M -31.07 % | 27.680 M -8.75 % | 30.334 M 17.11 % | 25.902 M 32.11 % | 19.606 M 83.25 % | 10.699 M -34.94 % | 16.445 M |
| Charge d'impôt sur le bénéfice | 1.760 M 0.66 % | 1.748 M 123.97 % | -7.293 M -727.85 % | -880.910 K 70.29 % | -2.965 M -69.67 % | -1.747 M 95.39 % | -37.870 M -1 061.26 % | 3.940 M 1 072.52 % | 335.992 K -86.02 % | 2.404 M -77.53 % | 10.699 M 371.57 % | 2.269 M -80.36 % | 11.550 M 33 425.80 % | 34.450 K 100.11 % | -31.747 M -1 239.79 % | -2.370 M -638.47 % | 440.055 K -86.05 % | 3.155 M 190.16 % | 1.087 M 213.99 % | -953.830 K -43.19 % | -666.133 K -6.24 % | -627.010 K 83.84 % | -3.881 M -760.96 % | -450.749 K -50.10 % | -300.301 K 52.11 % | -627.010 K -105.86 % | 10.707 M -42.43 % | 18.598 M 495.17 % | -4.706 M -199.25 % | 4.742 M 110.85 % | -43.712 M -465.16 % | 11.971 M -71.00 % | 41.274 M 334.84 % | 9.492 M 84.83 % | 5.135 M -40.55 % | 8.638 M -34.67 % | 13.222 M -26.94 % | 18.097 M 10.31 % | 16.407 M -31.14 % | 23.824 M 24.14 % | 19.192 M -12.29 % | 21.880 M -21.81 % | 27.982 M 473.43 % | 4.880 M 1 361.81 % | 333.813 K -79.40 % | 1.620 M 539.39 % | 253.424 K -72.24 % | 912.875 K 360.95 % | 198.040 K -96.14 % | 5.136 M 166.67 % | 1.926 M 97.51 % | 975.230 K -4.28 % | 1.019 M -37.83 % | 1.639 M -56.24 % | 3.745 M 1 273.56 % | 272.667 K -82.14 % | 1.527 M -21.57 % | 1.946 M -67.13 % | 5.923 M 517.06 % | 959.790 K -32.98 % | 1.432 M -30.06 % | 2.047 M -20.14 % | 2.564 M -25.18 % | 3.427 M 8.19 % | 3.167 M 179.75 % | 1.132 M 155.18 % | -2.052 M -204.13 % | 1.970 M |
| Coût des revenus | 380.618 M 23.65 % | 307.826 M -19.76 % | 383.622 M 6.80 % | 359.208 M 10.41 % | 325.346 M 33.61 % | 243.498 M -40.84 % | 411.603 M -25.84 % | 555.016 M -18.38 % | 680.006 M -13.51 % | 786.214 M -29.58 % | 1.116 B 11.08 % | 1.005 B 16.08 % | 865.829 M 66.65 % | 519.564 M 10.59 % | 469.811 M 17.85 % | 398.663 M 14.91 % | 346.948 M 2.71 % | 337.808 M -28.59 % | 473.086 M 8.80 % | 434.824 M 30.05 % | 334.361 M 59.70 % | 209.362 M -34.26 % | 318.491 M -33.69 % | 480.329 M 41.94 % | 338.414 M -4.78 % | 355.395 M -73.83 % | 1.358 B 215.06 % | 431.029 M -46.12 % | 800.029 M 20.00 % | 666.694 M -40.51 % | 1.121 B 47.21 % | 761.221 M -2.69 % | 782.224 M 51.69 % | 515.662 M -46.18 % | 958.049 M 47.41 % | 649.923 M -17.60 % | 788.702 M 33.20 % | 592.097 M -10.61 % | 662.383 M 6.91 % | 619.569 M 21.16 % | 511.364 M 3.19 % | 495.573 M 4.69 % | 473.359 M 187.13 % | 164.858 M 19.43 % | 138.038 M 44.80 % | 95.329 M -24.35 % | 126.006 M 22.76 % | 102.643 M 43.25 % | 71.653 M 53.21 % | 46.767 M -23.86 % | 61.419 M 0.10 % | 61.356 M -4.90 % | 64.516 M 27.86 % | 50.459 M -15.09 % | 59.429 M 35.70 % | 43.796 M -4.79 % | 45.999 M 18.39 % | 38.855 M -16.43 % | 46.493 M 7.37 % | 43.300 M 5.89 % | 40.891 M -8.07 % | 44.483 M -25.70 % | 59.866 M 4.52 % | 57.276 M -1.55 % | 58.179 M 20.31 % | 48.356 M 30.44 % | 37.072 M -15.60 % | 43.925 M |
| Dépenses générales et administratives | -17.172 M -169.56 % | 24.688 M 134.25 % | -72.089 M -186.69 % | 83.160 M 552.78 % | -18.367 M -164.42 % | 28.510 M 132.53 % | -87.653 M -183.28 % | 105.245 M 609.25 % | -20.667 M -153.75 % | 38.446 M -36.05 % | 60.118 M -47.41 % | 114.305 M 919.02 % | -13.956 M -134.86 % | 40.030 M 180.80 % | -49.541 M -139.91 % | 124.118 M 905.27 % | -15.413 M -132.33 % | 47.680 M 157.51 % | -82.904 M -269.21 % | 48.995 M 416.46 % | -15.482 M -134.40 % | 45.011 M 156.56 % | -79.587 M -261.59 % | 49.252 M 327.24 % | -21.674 M -145.88 % | 47.242 M 139.88 % | -118.445 M -178.38 % | 151.125 M 14 841.77 % | 1.011 M -98.74 % | 80.224 M 204.88 % | -76.494 M -241.52 % | 54.053 M 326.76 % | -23.838 M -155.21 % | 43.177 M 135.08 % | -123.097 M -322.11 % | 55.421 M 336.46 % | -23.438 M -152.01 % | 45.068 M 137.61 % | -119.826 M -283.77 % | 65.203 M 268.20 % | -38.766 M -170.87 % | 54.700 M 195.17 % | -57.478 M -254.02 % | 37.318 M 398.99 % | -12.481 M -152.36 % | 23.838 M 167.72 % | -35.201 M -269.85 % | 20.724 M 426.63 % | -6.345 M -150.50 % | 12.564 M 157.87 % | -21.710 M -289.59 % | 11.451 M -0.68 % | 11.530 M 30.96 % | 8.804 M 153.82 % | -16.359 M -293.50 % | 8.454 M 352.33 % | -3.350 M -149.45 % | 6.776 M 187.89 % | -7.709 M -240.80 % | 5.475 M -1.48 % | 5.557 M 6.60 % | 5.213 M -27.48 % | 7.189 M 18.60 % | 6.061 M 1 343.28 % | -487.540 K -109.53 % | 5.118 M 11.34 % | 4.597 M 4.23 % | 4.410 M |
| Frais de vente et de marketing | 971.672 K -85.55 % | 6.723 M 115.43 % | -43.562 M -368.31 % | 16.236 M 40.19 % | 11.581 M 50.91 % | 7.674 M -56.81 % | 17.768 M 156.25 % | 6.934 M -18.97 % | 8.557 M -0.33 % | 8.586 M 210.96 % | 2.761 M -78.85 % | 13.053 M 46.05 % | 8.937 M 1.04 % | 8.845 M -31.40 % | 12.894 M 38.64 % | 9.301 M 78.54 % | 5.209 M -0.41 % | 5.231 M 64.71 % | 3.176 M -66.58 % | 9.504 M 8.26 % | 8.778 M 8.45 % | 8.094 M 5.67 % | 7.660 M -47.83 % | 14.683 M 15.08 % | 12.759 M -10.15 % | 14.201 M -77.54 % | 63.221 M 252.24 % | 17.948 M -2.06 % | 18.325 M 24.35 % | 14.736 M -32.92 % | 21.969 M 31.40 % | 16.720 M 202.12 % | 5.534 M -33.49 % | 8.321 M -47.24 % | 15.770 M 90.24 % | 8.289 M 45.74 % | 5.688 M -20.29 % | 7.136 M 2.90 % | 6.935 M -20.62 % | 8.736 M 41.28 % | 6.184 M 35.23 % | 4.573 M -18.31 % | 5.597 M 87.43 % | 2.986 M 20.61 % | 2.476 M 7.10 % | 2.312 M -1.83 % | 2.355 M 10.37 % | 2.134 M 147.84 % | 860.919 K -69.42 % | 2.815 M 371.25 % | -1.038 M -133.32 % | 3.114 M 4.14 % | 2.991 M 25.40 % | 2.385 M -16.27 % | 2.848 M 35.70 % | 2.099 M 31.78 % | 1.593 M 0.53 % | 1.584 M -47.32 % | 3.007 M 145.81 % | 1.223 M 11.30 % | 1.099 M 53.06 % | 718.055 K -62.61 % | 1.920 M 58.77 % | 1.209 M -19.15 % | 1.496 M 50.07 % | 996.789 K -48.61 % | 1.940 M 16.25 % | 1.669 M |
| Autres dépenses | 71.815 M 480.34 % | -18.882 M -109.59 % | 196.851 M 551.35 % | -43.613 M -17 609.05 % | 249.091 K 0.41 % | 248.086 K 100.95 % | -26.069 M -7 000.62 % | -367.141 K 67.95 % | -1.145 M -564.75 % | -172.303 K 99.41 % | -29.365 M -1 071.91 % | 3.021 M 380.28 % | -1.078 M 21.49 % | -1.373 M 99.32 % | -201.947 M -1 626.11 % | 13.233 M -92.32 % | 172.409 M 8 440.28 % | -2.067 M 96.93 % | -67.255 M -519.89 % | 16.017 M 1 326.80 % | -1.306 M | 0.000 -100.00 % | 59.893 M 4 592.07 % | -1.333 M -230.32 % | 1.023 M -71.98 % | 3.652 M 103.48 % | -104.898 M -298.49 % | 52.849 M 3 593.89 % | -1.513 M 62.17 % | -3.998 M -181.47 % | 4.907 M -74.20 % | 19.018 M 1 936.42 % | 933.879 K 23.70 % | 754.936 K -97.05 % | 25.553 M 251.21 % | 7.276 M 205.90 % | 2.379 M 20.29 % | 1.977 M -74.51 % | 7.758 M 1 973.60 % | 374.130 K -85.05 % | 2.503 M 834.60 % | 267.816 K -93.52 % | 4.130 M 1 622.83 % | 239.747 K 175.81 % | -316.267 K -148.33 % | 654.378 K -45.68 % | 1.205 M -14.47 % | 1.408 M 205.74 % | 460.679 K -97.48 % | 18.272 M 290.79 % | 4.676 M 1 928.00 % | 230.552 K 2 028.43 % | 10.832 K -68.14 % | 34.000 K -81.69 % | 185.680 K -9.93 % | 206.160 K 923.98 % | -25.020 K -110.23 % | 244.561 K -87.00 % | 1.881 M 1 294.63 % | 134.900 K -88.21 % | 1.144 M 57.61 % | 725.923 K 16 727.14 % | 4.314 K -98.94 % | 407.000 K -67.92 % | 1.269 M 1 009 190.98 % | -125.740 37.13 % | -200.000 82.88 % | -1.168 K |
| Dépenses de fonctionnement | 66.642 M 183.04 % | 23.545 M -74.93 % | 93.928 M 30.52 % | 71.966 M 32.01 % | 54.517 M 4.28 % | 52.279 M -63.01 % | 141.315 M 90.58 % | 74.149 M -3.58 % | 76.903 M 5.43 % | 72.944 M 163.40 % | 27.693 M -74.58 % | 108.950 M 18.35 % | 92.060 M 19.10 % | 77.299 M -52.08 % | 161.305 M 93.88 % | 83.198 M 6.16 % | 78.367 M 16.49 % | 67.272 M -39.33 % | 110.883 M 49.53 % | 74.153 M -0.70 % | 74.679 M 16.77 % | 63.953 M -14.78 % | 75.046 M -6.40 % | 80.182 M 10.15 % | 72.796 M -4.27 % | 76.044 M -73.46 % | 286.569 M 53.55 % | 186.625 M 17.55 % | 158.765 M 59.13 % | 99.774 M -56.05 % | 227.030 M 185.00 % | 79.659 M 4.38 % | 76.318 M 41.93 % | 53.771 M -55.27 % | 120.215 M 79.96 % | 66.800 M -19.97 % | 83.465 M 50.93 % | 55.300 M -51.16 % | 113.224 M 44.77 % | 78.211 M 28.82 % | 60.713 M -3.10 % | 62.658 M -26.12 % | 84.810 M 106.61 % | 41.048 M 34.03 % | 30.627 M 12.25 % | 27.284 M -3.51 % | 28.277 M 22.47 % | 23.090 M 16.17 % | 19.876 M 25.39 % | 15.851 M -1.60 % | 16.109 M 7.95 % | 14.923 M 0.19 % | 14.894 M 27.64 % | 11.668 M -32.04 % | 17.168 M 57.10 % | 10.928 M -3.05 % | 11.272 M 26.17 % | 8.934 M -47.58 % | 17.043 M 142.61 % | 7.025 M -1.81 % | 7.155 M 13.54 % | 6.302 M -37.68 % | 10.112 M 20.58 % | 8.386 M 11.09 % | 7.549 M 20.67 % | 6.256 M -10.88 % | 7.020 M 13.21 % | 6.201 M |
| Coût et dépenses | 447.261 M 34.97 % | 331.371 M -30.61 % | 477.550 M 10.76 % | 431.175 M 13.51 % | 379.863 M 28.43 % | 295.778 M -46.51 % | 552.918 M -12.12 % | 629.165 M -16.88 % | 756.909 M -11.90 % | 859.158 M -24.91 % | 1.144 B 2.71 % | 1.114 B 16.30 % | 957.889 M 60.49 % | 596.863 M -5.43 % | 631.116 M 30.97 % | 481.861 M 13.30 % | 425.315 M 5.00 % | 405.080 M -30.63 % | 583.968 M 14.73 % | 508.977 M 24.43 % | 409.040 M 49.66 % | 273.314 M -30.55 % | 393.538 M -29.79 % | 560.511 M 36.31 % | 411.210 M -4.69 % | 431.439 M -73.77 % | 1.645 B 166.26 % | 617.653 M -35.58 % | 958.793 M 25.09 % | 766.467 M -43.12 % | 1.348 B 60.26 % | 840.879 M -2.06 % | 858.542 M 50.77 % | 569.434 M -47.19 % | 1.078 B 50.44 % | 716.723 M -17.82 % | 872.166 M 34.72 % | 647.397 M -16.53 % | 775.607 M 11.15 % | 697.780 M 21.97 % | 572.077 M 2.48 % | 558.232 M 0.01 % | 558.169 M 171.08 % | 205.906 M 22.08 % | 168.665 M 37.56 % | 122.614 M -20.53 % | 154.284 M 22.71 % | 125.733 M 37.37 % | 91.528 M 46.17 % | 62.618 M -19.23 % | 77.529 M 1.64 % | 76.279 M -3.94 % | 79.409 M 27.82 % | 62.127 M -18.89 % | 76.597 M 39.97 % | 54.724 M -4.45 % | 57.271 M 19.84 % | 47.789 M -24.79 % | 63.537 M 26.25 % | 50.325 M 4.74 % | 48.046 M -5.39 % | 50.784 M -27.43 % | 69.977 M 6.57 % | 65.662 M -0.10 % | 65.728 M 20.35 % | 54.612 M 23.86 % | 44.092 M -12.04 % | 50.126 M |
| Frais de recherche et de développement | 11.028 M 0.11 % | 11.016 M -13.45 % | 12.728 M -21.35 % | 16.184 M 1.56 % | 15.935 M -14.27 % | 18.587 M -47.38 % | 35.323 M 33.20 % | 26.518 M 3.19 % | 25.699 M 12.29 % | 22.886 M 6 659.01 % | 338.601 K -99.18 % | 41.455 M 34.22 % | 30.887 M 16.94 % | 26.414 M 1.71 % | 25.970 M 27.90 % | 20.304 M 25.63 % | 16.161 M 25.59 % | 12.868 M -46.12 % | 23.881 M 70.22 % | 14.030 M 4.04 % | 13.485 M 21.83 % | 11.069 M -36.05 % | 17.309 M 29.03 % | 13.415 M -27.64 % | 18.540 M 64.58 % | 11.264 M -85.16 % | 75.915 M 249.41 % | 21.727 M -36.87 % | 34.419 M 18.72 % | 28.991 M -66.71 % | 87.094 M 342.93 % | 19.663 M -52.13 % | 41.077 M | 0.000 -100.00 % | 99.796 M | 0.000 -100.00 % | 40.863 M | 0.000 -100.00 % | 100.217 M | 0.000 -100.00 % | 38.376 M | 0.000 -100.00 % | 41.808 M | 0.000 -100.00 % | 11.428 M | 0.000 -100.00 % | 19.368 M | 0.000 -100.00 % | 8.313 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente, frais généraux et administratifs | -16.200 M -151.58 % | 31.410 M 127.16 % | -115.651 M -216.35 % | 99.396 M 1 564.84 % | -6.785 M -118.75 % | 36.185 M 151.78 % | -69.884 M -162.30 % | 112.179 M 1 026.37 % | -12.110 M -125.75 % | 47.032 M -17.08 % | 56.720 M -55.46 % | 127.358 M 2 637.27 % | -5.019 M -110.27 % | 48.875 M 233.37 % | -36.647 M -127.47 % | 133.418 M 1 407.53 % | -10.204 M -119.29 % | 52.911 M 166.36 % | -79.728 M -236.29 % | 58.498 M 972.57 % | -6.704 M -112.62 % | 53.106 M 173.83 % | -71.927 M -212.50 % | 63.935 M 817.16 % | -8.915 M -114.51 % | 61.443 M 211.26 % | -55.225 M -132.66 % | 169.073 M 774.37 % | 19.336 M -79.64 % | 94.960 M 274.16 % | -54.525 M -177.04 % | 70.773 M 486.66 % | -18.303 M -135.54 % | 51.498 M 147.98 % | -107.327 M -268.46 % | 63.710 M 458.93 % | -17.750 M -134.00 % | 52.204 M 146.24 % | -112.891 M -252.68 % | 73.939 M 326.93 % | -32.582 M -154.97 % | 59.272 M 214.25 % | -51.880 M -228.72 % | 40.304 M 502.83 % | -10.005 M -138.26 % | 26.150 M 179.62 % | -32.846 M -243.70 % | 22.858 M 516.82 % | -5.484 M -135.66 % | 15.379 M 167.60 % | -22.748 M -256.18 % | 14.565 M 0.31 % | 14.520 M 29.77 % | 11.189 M 182.82 % | -13.511 M -228.03 % | 10.553 M 700.35 % | -1.758 M -121.03 % | 8.360 M 277.80 % | -4.702 M -170.19 % | 6.699 M 0.63 % | 6.656 M 12.23 % | 5.931 M -34.88 % | 9.109 M 25.28 % | 7.271 M 621.10 % | 1.008 M -83.51 % | 6.115 M -6.45 % | 6.537 M 7.53 % | 6.079 M |
| Revenu d'intérêts | 1.687 M 246.01 % | 487.609 K 45.90 % | 334.209 K -67.49 % | 1.028 M 10.72 % | 928.368 K 289.57 % | 238.307 K -87.65 % | 1.930 M 403.04 % | 383.625 K 73.30 % | 221.364 K -41.80 % | 380.351 K | 0.000 -100.00 % | 4.107 M -1.01 % | 4.148 M 32.61 % | 3.128 M 383.48 % | 647.033 K -84.40 % | 4.149 M -0.15 % | 4.155 M -29.83 % | 5.921 M 605.45 % | 839.300 K -60.04 % | 2.101 M -41.28 % | 3.577 M -0.99 % | 3.613 M -88.87 % | 32.453 M 22 392.13 % | 144.288 K | 0.000 -100.00 % | 13.275 M -67.20 % | 40.468 M 714.13 % | 4.971 M -57.18 % | 11.608 M | 0.000 -100.00 % | 15.795 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.146 M | 0.000 -100.00 % | 1.120 M | 0.000 -100.00 % | 1.991 M | 0.000 -100.00 % | 1.894 M | 0.000 -100.00 % | 53.166 K | 0.000 -100.00 % | 1.112 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.366 M 22.25 % | 1.936 M -78.86 % | 9.154 M | 0.000 | 0.000 | 0.000 -100.00 % | 12.431 M | 0.000 | 0.000 | 0.000 -100.00 % | 10.582 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.750 K | 0.000 -100.00 % | 6.617 M | 0.000 |
| Frais d'intérêts | 4.164 M 15.90 % | 3.593 M -14.00 % | 4.178 M -8.82 % | 4.582 M -9.86 % | 5.083 M -12.67 % | 5.821 M 11.62 % | 5.214 M -12.63 % | 5.969 M 15.33 % | 5.175 M -10.45 % | 5.779 M | 0.000 -100.00 % | 8.783 M -2.91 % | 9.046 M | 0.000 -100.00 % | 7.108 M | 0.000 -100.00 % | 7.093 M | 0.000 -100.00 % | 5.301 M | 0.000 -100.00 % | 4.490 M 4.15 % | 4.311 M 30.26 % | 3.309 M 78.60 % | 1.853 M | 0.000 | 0.000 -100.00 % | 6.656 M -47.24 % | 12.616 M 688.65 % | 1.600 M -95.70 % | 37.178 M -4.74 % | 39.029 M 88.85 % | 20.666 M 13.73 % | 18.171 M 109.90 % | 8.657 M -68.99 % | 27.921 M 301.41 % | 6.956 M -46.43 % | 12.984 M -18.03 % | 15.839 M -58.85 % | 38.488 M | 0.000 -100.00 % | 22.001 M 1 028.56 % | 1.949 M -81.37 % | 10.463 M 115.61 % | 4.853 M | 0.000 -100.00 % | 427.065 K -82.87 % | 2.493 M 18.19 % | 2.109 M 513.82 % | 343.637 K | 0.000 -100.00 % | 8.456 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.619 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.286 M | 0.000 | 0.000 -100.00 % | 27.771 K -91.38 % | 322.296 K -26.08 % | 435.988 K 5.39 % | 413.687 K -79.02 % | 1.972 M -69.57 % | 6.481 M 284.59 % | 1.685 M |
| Dépréciation et amortissement | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 24.535 M 8.04 % | 22.709 M -55.86 % | 51.443 M 0.00 % | 51.443 M 61.39 % | 31.874 M 0.00 % | 31.874 M 50.08 % | 21.239 M -26.98 % | 29.087 M -9.49 % | 32.136 M 0.00 % | 32.136 M -3.29 % | 33.228 M 0.00 % | 33.228 M 10.85 % | 29.977 M 0.00 % | 29.977 M 11.98 % | 26.770 M -9.84 % | 29.691 M 7.37 % | 27.653 M -6.87 % | 29.691 M 0.00 % | 29.691 M -42.48 % | 51.620 M 76.52 % | 29.243 M -43.35 % | 51.620 M -80.48 % | 264.414 M -77.80 % | 1.191 B 290.39 % | 305.108 M 1 016.33 % | 27.331 M -95.28 % | 579.514 M 3 041.36 % | 18.448 M 121.40 % | 8.333 M -67.55 % | 25.680 M 136.24 % | 10.870 M 421.63 % | 2.084 M -85.58 % | 14.447 M -29.93 % | 20.619 M -87.62 % | 166.511 M 861.66 % | 17.315 M -40.76 % | 29.229 M 1 520.83 % | -2.057 M -103.14 % | 65.421 M 705.98 % | 8.117 M -23.02 % | 10.544 M 8 768.96 % | -121.630 K -100.36 % | 33.646 M 1 227.93 % | 2.534 M -88.08 % | 21.264 M 2 331.85 % | 874.395 K -94.12 % | 14.877 M 1 069.57 % | -1.534 M 1.78 % | -1.562 M 37.35 % | -2.493 M -134.48 % | 7.231 M 538.60 % | -1.649 M 35.54 % | -2.557 M -5.97 % | -2.413 M -146.66 % | 5.172 M 809.52 % | -728.929 K -72.85 % | -421.707 K -1 618.52 % | 27.771 K -98.36 % | 1.693 M 2 357.84 % | -74.969 K -104.46 % | 1.682 M -14.67 % | 1.972 M -68.78 % | 6.316 M 274.81 % | 1.685 M |
| Résultat d'exploitation | -4.461 M -123.67 % | 18.849 M 142.70 % | -44.144 M -135.43 % | -18.750 M 42.41 % | -32.559 M -213.42 % | -10.388 M 97.19 % | -370.214 M -1 472.07 % | -23.549 M -3 055.23 % | 796.873 K -96.95 % | 26.125 M 59.24 % | 16.406 M 5.50 % | 15.552 M 11.35 % | 13.967 M 43.15 % | 9.757 M 106.74 % | -144.658 M -1 960.89 % | 7.774 M 184.11 % | 2.736 M -79.94 % | 13.637 M 107.12 % | -191.547 M -922.33 % | 23.293 M 1 837.42 % | -1.341 M 95.66 % | -30.877 M -291.43 % | 16.129 M 250.18 % | -10.740 M 55.39 % | -24.073 M -78.18 % | -13.510 M 98.24 % | -766.373 M 37.54 % | -1.227 B -170.96 % | -452.801 M -3 323.67 % | -13.226 M 98.33 % | -792.684 M -1 150.35 % | 75.469 M -70.89 % | 259.281 M 1 132.51 % | 21.037 M 159.00 % | -35.657 M -474.29 % | 9.527 M -72.90 % | 35.150 M -61.68 % | 91.730 M 2 455.56 % | 3.589 M -97.36 % | 135.832 M 35.23 % | 100.444 M -15.15 % | 118.377 M 8.37 % | 109.235 M 1 452.67 % | 7.035 M 190.30 % | -7.791 M -275.20 % | -2.077 M 77.82 % | -9.362 M -1 429.96 % | 703.911 K -85.93 % | 5.004 M 502.99 % | -1.242 M -233.25 % | 931.922 K -85.87 % | 6.597 M -35.08 % | 10.162 M 1.68 % | 9.994 M -8.04 % | 10.867 M -7.45 % | 11.743 M -8.55 % | 12.840 M 3.24 % | 12.437 M 86.19 % | 6.680 M -51.30 % | 13.715 M 2.06 % | 13.438 M 5.40 % | 12.750 M -23.01 % | 16.560 M -23.92 % | 21.768 M 33.63 % | 16.290 M 43.16 % | 11.378 M 229.66 % | 3.452 M -59.67 % | 8.559 M |
| Ratio de résultat d'exploitation | -0.01 -118.72 % | 0.05 152.84 % | -0.10 -124.03 % | -0.05 48.34 % | -0.09 -135.20 % | -0.04 95.95 % | -0.92 -2 343.47 % | -0.04 -3 763.07 % | 0.00 -96.56 % | 0.03 112.26 % | 0.01 2.03 % | 0.01 -3.81 % | 0.01 -10.64 % | 0.02 106.26 % | -0.26 -1 716.18 % | 0.02 146.91 % | 0.01 -80.44 % | 0.03 109.92 % | -0.33 -877.55 % | 0.04 1 334.27 % | 0.00 97.38 % | -0.13 -429.71 % | 0.04 305.15 % | -0.02 69.71 % | -0.06 -93.55 % | -0.03 94.49 % | -0.60 75.07 % | -2.42 -333.47 % | -0.56 -3 221.85 % | -0.02 97.43 % | -0.65 -913.18 % | 0.08 -70.51 % | 0.27 688.41 % | 0.03 195.16 % | -0.04 -378.92 % | 0.01 -66.27 % | 0.04 -68.05 % | 0.12 2 834.54 % | 0.00 -97.45 % | 0.16 3.98 % | 0.16 -11.19 % | 0.17 15.83 % | 0.15 371.13 % | 0.03 167.21 % | -0.05 -177.26 % | -0.02 71.05 % | -0.06 -1 187.18 % | 0.01 -89.42 % | 0.05 361.13 % | -0.02 -267.07 % | 0.01 -85.40 % | 0.08 -29.75 % | 0.12 -19.56 % | 0.14 13.00 % | 0.13 -29.89 % | 0.18 -4.69 % | 0.19 -11.65 % | 0.22 97.52 % | 0.11 -49.72 % | 0.22 -1.56 % | 0.22 9.71 % | 0.20 6.04 % | 0.19 -23.87 % | 0.25 28.25 % | 0.19 15.72 % | 0.17 131.72 % | 0.07 -49.04 % | 0.14 |
| Total autres revenus dépenses net | -111.597 K -39.79 % | -79.832 K 99.67 % | -23.903 M -355.91 % | -5.243 M -2 204.81 % | 249.092 K 0.41 % | 248.086 K 100.95 % | -26.069 M -40 524.75 % | -64.171 K 95.57 % | -1.448 M -740.58 % | -172.304 K 83.40 % | -1.038 M -134.35 % | 3.021 M 292.21 % | -1.572 M -14.49 % | -1.373 M 99.32 % | -201.947 M -1 631.40 % | 13.187 M -92.14 % | 167.843 M 8 219.42 % | -2.067 M 96.93 % | -67.255 M -519.89 % | 16.017 M 1 326.80 % | -1.306 M -205.42 % | 1.238 M -97.93 % | 59.893 M 4 592.07 % | -1.333 M -230.32 % | 1.023 M -71.98 % | 3.652 M 103.48 % | -104.898 M -298.49 % | 52.849 M 3 593.90 % | -1.513 M 62.17 % | -3.998 M -181.47 % | 4.907 M -74.20 % | 19.018 M 2 138.14 % | 849.709 K 12.55 % | 754.937 K -97.02 % | 25.354 M 248.47 % | 7.276 M 205.90 % | 2.379 M 20.29 % | 1.977 M -74.51 % | 7.758 M 1 973.58 % | 374.134 K -85.05 % | 2.503 M 834.59 % | 267.817 K -93.52 % | 4.130 M 1 622.68 % | 239.749 K 175.81 % | -316.267 K -148.33 % | 654.378 K -45.68 % | 1.205 M -14.47 % | 1.408 M 205.74 % | 460.680 K -97.48 % | 18.272 M 290.79 % | 4.676 M 1 928.00 % | 230.552 K 2 028.43 % | 10.832 K -68.14 % | 34.000 K -81.69 % | 185.680 K -9.93 % | 206.160 K 923.98 % | -25.020 K -110.23 % | 244.561 K -87.00 % | 1.881 M 1 294.63 % | 134.900 K -88.21 % | 1.144 M 57.61 % | 725.923 K 16 727.14 % | 4.314 K -98.94 % | 407.000 K -67.92 % | 1.269 M 1 007 108.73 % | -126.000 37.00 % | -200.000 82.88 % | -1.168 K |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2023-01-01 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2023-01-01 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2008-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | -56.462 M 33.78 % | -85.259 M -606.69 % | 16.827 M -75.45 % | 68.540 M -42.67 % | 119.551 M -8.24 % | 130.293 M -54.81 % | 288.314 M -16.67 % | 345.975 M 0.61 % | 343.868 M 116.33 % | 158.956 M 116.76 % | 73.333 M -89.55 % | 701.765 M 7.40 % | 653.398 M 5.86 % | 617.239 M 2.72 % | 600.884 M 87.22 % | 320.944 M 16.29 % | 275.979 M -34.22 % | 419.532 M 69.12 % | 248.060 M 3.47 % | 239.739 M -6.01 % | 255.067 M 22.81 % | 207.694 M 4.53 % | 198.686 M 976.26 % | -22.674 M 47.80 % | -43.437 M -1 893.84 % | 2.421 M -96.87 % | 77.400 M -67.11 % | 235.353 M -41.60 % | 402.988 M -8.67 % | 441.244 M 57.66 % | 279.870 M 467.14 % | 49.347 M 109.73 % | -507.123 M 59.46 % | -1.251 B 13.59 % | -1.447 B -0.08 % | -1.446 B -265.88 % | 871.862 M 14.98 % | 758.262 M 29.39 % | 586.047 M 2.80 % | 570.059 M 26.08 % | 452.155 M -10.32 % | 504.215 M 1.51 % | 496.705 M 145.99 % | 201.921 M -0.10 % | 202.122 M 6.47 % | 189.846 M 23.82 % | 153.327 M 37.82 % | 111.249 M 163.98 % | 42.143 M 174.31 % | -56.712 M 64.63 % | -160.320 M 52.63 % | -338.469 M 14.52 % | -395.941 M 23.04 % | -514.490 M 3.40 % | -532.616 M -0.61 % | -529.408 M 2.13 % | -540.956 M 9.80 % | -599.738 M 2.68 % | -616.253 M -1.47 % | -607.301 M -2.91 % | -590.133 M 5.21 % | -622.546 M 1.76 % | -633.701 M -138 176.51 % | 458.949 K -98.12 % | 24.352 M -62.13 % | 64.309 M |
| Investissements totaux | 733.990 K -0.19 % | 735.392 K -0.02 % | 735.558 K -30.43 % | 1.057 M 0.00 % | 1.057 M 0.00 % | 1.057 M -99.72 % | 376.070 M -0.48 % | 377.885 M -2.41 % | 387.226 M -3.12 % | 399.711 M 5.71 % | 378.131 M 1.97 % | 370.837 M 65.55 % | 224.004 M 1.30 % | 221.127 M 3.61 % | 213.421 M 98.92 % | 107.290 M 6.20 % | 101.027 M 5.18 % | 96.048 M 9.81 % | 87.470 M 1.99 % | 85.767 M -1.63 % | 87.190 M 13.73 % | 76.664 M 10.44 % | 69.414 M -39.01 % | 113.803 M -6.30 % | 121.453 M 1.51 % | 119.643 M -29.39 % | 169.449 M 1.09 % | 167.614 M -40.38 % | 281.139 M 1.81 % | 276.141 M 0.98 % | 273.455 M -16.21 % | 326.344 M -3.02 % | 336.502 M 16.96 % | 287.703 M 10.74 % | 259.807 M 23.39 % | 210.550 M 9.87 % | 191.643 M 44.84 % | 132.311 M 149.77 % | 52.974 M 6.11 % | 49.923 M -0.72 % | 50.286 M -36.74 % | 79.488 M 170.34 % | 29.404 M 3.93 % | 28.291 M 3.60 % | 27.308 M 21.92 % | 22.398 M 14.25 % | 19.604 M 2.10 % | 19.201 M 1.85 % | 18.851 M 2.35 % | 18.418 M 0.81 % | 18.269 M 2.55 % | 17.814 M 1.18 % | 17.607 M 14 633.72 % | 119.498 K 10.87 % | 107.783 K 176.88 % | 38.927 K 31.66 % | 29.567 K 0.00 % | 29.567 K 0.00 % | 29.567 K 0.00 % | 29.567 K 0.00 % | 29.567 K 0.00 % | 29.567 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette totale | 320.615 M -2.21 % | 327.844 M 26.50 % | 259.173 M -27.05 % | 355.263 M -3.82 % | 369.387 M -2.37 % | 378.370 M -11.32 % | 426.693 M -2.10 % | 435.850 M 4.04 % | 418.911 M -16.51 % | 501.763 M 18.12 % | 424.778 M -49.37 % | 838.965 M -5.53 % | 888.112 M 11.03 % | 799.857 M -1.33 % | 810.655 M 40.67 % | 576.279 M -4.01 % | 600.370 M 0.02 % | 600.229 M 60.68 % | 373.557 M 6.73 % | 350.000 M -10.35 % | 390.407 M -1.26 % | 395.407 M 0.00 % | 395.407 M 243.83 % | 115.000 M -20.69 % | 145.000 M 0.21 % | 144.703 M -34.47 % | 220.817 M -42.81 % | 386.079 M -62.61 % | 1.033 B -42.66 % | 1.801 B -0.93 % | 1.818 B 1.78 % | 1.786 B 12.39 % | 1.589 B 86.65 % | 851.369 M 4.84 % | 812.066 M -10.62 % | 908.601 M -22.76 % | 1.176 B 14.54 % | 1.027 B 16.34 % | 882.746 M 4.32 % | 846.171 M 7.58 % | 786.569 M 3.14 % | 762.618 M 22.20 % | 624.097 M 95.94 % | 318.514 M 10.36 % | 288.607 M -3.84 % | 300.138 M 34.95 % | 222.414 M 20.73 % | 184.223 M -15.74 % | 218.634 M 17.49 % | 186.087 M 23.85 % | 150.252 M 164.13 % | 56.886 M 279.24 % | 15.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 24.500 M -16.95 % | 29.500 M -47.79 % | 56.500 M -24.06 % | 74.399 M |
| Cumul des autres pertes du résultat global | 0.000 -100.00 % | 3.106 B | 0.000 -100.00 % | 3.105 B 2 072.95 % | 142.915 M -95.40 % | 3.106 B 1 864.71 % | 158.096 M -94.95 % | 3.129 B 1 767.47 % | 167.549 M -94.65 % | 3.130 B 143 254.45 % | -2.186 M -100.07 % | 3.130 B 1 774.14 % | 166.997 M -94.66 % | 3.130 B 1 778.75 % | 166.577 M -94.68 % | 3.130 B 1 777.28 % | 166.729 M -94.67 % | 3.131 B 305 845.83 % | -1.024 M 87.07 % | -7.922 M -294.99 % | 4.063 M -26.83 % | 5.553 M 59.54 % | 3.480 M -10.42 % | 3.885 M 29.88 % | 2.991 M 40.92 % | 2.123 M -13.52 % | 2.454 M -61.04 % | 6.300 M 533.88 % | -1.452 M 21.16 % | -1.842 M -363.62 % | 698.561 K 775.94 % | -103.346 K -119.00 % | 543.892 K 379.13 % | 113.517 K -6.69 % | 121.662 K 12.78 % | 107.880 K 8.96 % | 99.007 K 1.48 % | 97.559 K -34.51 % | 148.979 K 48.22 % | 100.511 K -40.51 % | 168.950 K -3.81 % | 175.649 K 80.95 % | 97.070 K -12.15 % | 110.494 K | 0.000 | 0.000 -100.00 % | 35.728 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Bénéfices non répartis | -3.238 B -0.19 % | -3.232 B 0.51 % | -3.248 B -1.91 % | -3.187 B -0.71 % | -3.165 B -0.92 % | -3.136 B -0.57 % | -3.118 B -14.02 % | -2.734 B -0.67 % | -2.716 B -0.04 % | -2.715 B -4.52 % | -2.598 B 6.07 % | -2.766 B 0.44 % | -2.778 B 0.03 % | -2.779 B 0.44 % | -2.791 B -12.42 % | -2.483 B 0.95 % | -2.507 B 6.51 % | -2.681 B 0.31 % | -2.689 B -10.41 % | -2.436 B 1.66 % | -2.477 B -0.07 % | -2.475 B -1.18 % | -2.446 B 3.44 % | -2.534 B -0.44 % | -2.522 B -0.85 % | -2.501 B -0.31 % | -2.493 B -51.32 % | -1.648 B -203.02 % | -543.770 M -375.81 % | -114.282 M -22.47 % | -93.311 M -114.43 % | 646.818 M 13.55 % | 569.627 M 30.20 % | 437.492 M 3.92 % | 420.986 M -9.61 % | 465.732 M 4.01 % | 447.789 M -6.66 % | 479.735 M 21.59 % | 394.566 M -6.86 % | 423.618 M 38.29 % | 306.326 M 26.00 % | 243.116 M 77.33 % | 137.096 M 146.54 % | 55.609 M 33.05 % | 41.796 M 3.74 % | 40.289 M 4.78 % | 38.451 M -15.10 % | 45.291 M 11.90 % | 40.474 M -18.38 % | 49.590 M 40.40 % | 35.321 M 4.47 % | 33.809 M 23.16 % | 27.451 M -50.96 % | 55.979 M 17.63 % | 47.591 M 6.56 % | 44.660 M 35.40 % | 32.984 M -44.33 % | 59.253 M 22.13 % | 48.517 M -2.27 % | 49.643 M 35.07 % | 36.753 M -46.86 % | 69.169 M 19.79 % | 57.740 M 17.24 % | 49.252 M 61.46 % | 30.504 M 419.97 % | 5.866 M |
| Actions ordinaires | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M 0.00 % | 803.170 M -1.34 % | 814.061 M 0.00 % | 814.061 M 0.00 % | 814.061 M 20.43 % | 675.940 M 0.00 % | 675.940 M 0.00 % | 675.940 M 0.00 % | 675.940 M 0.00 % | 675.940 M 100.00 % | 337.970 M 0.00 % | 337.970 M 18.42 % | 285.400 M 0.00 % | 285.400 M 0.00 % | 285.400 M 0.00 % | 285.400 M 0.00 % | 285.400 M 0.00 % | 285.400 M 100.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 0.00 % | 142.700 M 33.36 % | 107.000 M 0.00 % | 107.000 M 7.00 % | 100.000 M |
| Capitaux propres totaux | 664.555 M -0.95 % | 670.920 M 2.60 % | 653.931 M -8.43 % | 714.120 M -3.19 % | 737.647 M -3.85 % | 767.222 M -4.04 % | 799.538 M -31.41 % | 1.166 B -2.44 % | 1.195 B 0.00 % | 1.195 B 2.01 % | 1.171 B 2.26 % | 1.145 B 1.42 % | 1.129 B 0.37 % | 1.125 B 1.20 % | 1.112 B -20.92 % | 1.406 B 1.71 % | 1.382 B 14.52 % | 1.207 B 0.75 % | 1.198 B -16.82 % | 1.441 B 1.93 % | 1.413 B -0.24 % | 1.417 B -1.87 % | 1.444 B 5.96 % | 1.362 B -0.78 % | 1.373 B -1.54 % | 1.395 B -0.67 % | 1.404 B -40.36 % | 2.354 B -33.66 % | 3.549 B -11.19 % | 3.996 B -0.64 % | 4.022 B -16.07 % | 4.792 B 1.74 % | 4.710 B -0.30 % | 4.724 B 1.11 % | 4.672 B -0.42 % | 4.692 B 115.60 % | 2.176 B -1.47 % | 2.209 B 3.59 % | 2.132 B -0.23 % | 2.137 B 5.55 % | 2.025 B 2.53 % | 1.975 B 5.16 % | 1.878 B 110.67 % | 891.400 M 0.28 % | 888.916 M -0.94 % | 897.359 M -0.34 % | 900.414 M -0.92 % | 908.775 M 0.13 % | 907.558 M 1.19 % | 896.927 M 1.34 % | 885.044 M 0.42 % | 881.353 M 0.67 % | 875.520 M 4.19 % | 840.308 M 1.01 % | 831.908 M 0.88 % | 824.611 M 1.44 % | 812.926 M -2.91 % | 837.312 M 1.30 % | 826.577 M 0.64 % | 821.336 M 1.59 % | 808.446 M -3.37 % | 836.623 M 1.20 % | 826.677 M 370.72 % | 175.621 M 11.95 % | 156.873 M 38.24 % | 113.476 M |
| Autres passifs non courants | 36.633 M 0.00 % | 36.633 M 0.00 % | 36.633 M 25.43 % | 29.207 M 24.25 % | 23.507 M -4.32 % | 24.570 M -25.32 % | 32.898 M 2 798.85 % | 1.135 M -4.66 % | 1.190 M 803.90 % | 131.692 K -99.52 % | 27.559 M 14 187.74 % | 192.883 K -44.48 % | 347.424 K -99.84 % | 211.580 M 0.56 % | 210.410 M 475.80 % | 36.542 M -24.10 % | 48.143 M -0.52 % | 48.397 M -14.64 % | 56.699 M 10 082.33 % | 556.837 K -98.83 % | 47.528 M 0.00 % | 47.528 M -0.34 % | 47.691 M -56.14 % | 108.739 M -0.16 % | 108.913 M 0.00 % | 108.913 M 0.00 % | 108.913 M | 0.000 | 0.000 | 0.000 -100.00 % | 42.130 M 17.24 % | 35.935 M -16.34 % | 42.956 M 4 777.43 % | 880.717 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.578 M 189.14 % | 2.621 M 94.47 % | 1.348 M -52.04 % | 2.810 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette à long terme | 137.246 M -2.20 % | 140.328 M -2.12 % | 143.373 M -2.15 % | 146.526 M -2.17 % | 149.775 M -8.23 % | 163.203 M -18.19 % | 199.481 M -3.74 % | 207.240 M 4.24 % | 198.803 M -2.03 % | 202.925 M -1.99 % | 207.051 M 0.42 % | 206.183 M -1.31 % | 208.927 M -12.85 % | 239.741 M -0.98 % | 242.117 M -56.74 % | 559.621 M -0.75 % | 563.844 M -2.32 % | 577.229 M -0.66 % | 581.070 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.681 M -41.53 % | 4.585 M -69.49 % | 15.028 M -30.41 % | 21.595 M -22.50 % | 27.865 M | 0.000 -100.00 % | 1.833 M -28.72 % | 2.571 M 0.00 % | 2.571 M 0.00 % | 2.571 M -39.46 % | 4.247 M -84.55 % | 27.500 M -28.57 % | 38.500 M 0.00 % | 38.500 M -47.94 % | 73.960 M -27.49 % | 102.000 M -21.84 % | 130.500 M -3.27 % | 134.908 M 88.68 % | 71.500 M -8.66 % | 78.277 M -13.50 % | 90.495 M -1.29 % | 91.675 M -1.95 % | 93.500 M 0.00 % | 93.500 M 0.00 % | 93.500 M 33.57 % | 70.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total des passifs non courants | 236.990 M -2.21 % | 242.336 M -2.25 % | 247.920 M 6.86 % | 232.002 M 0.00 % | 232.013 M -6.77 % | 248.863 M -11.89 % | 282.432 M 16.08 % | 243.298 M 6.15 % | 229.210 M -0.96 % | 231.424 M -1.36 % | 234.610 M 0.53 % | 233.378 M -2.02 % | 238.193 M -50.68 % | 482.920 M 0.12 % | 482.352 M -23.94 % | 634.202 M -2.90 % | 653.111 M -2.16 % | 667.537 M 51.58 % | 440.392 M 1 185.64 % | 34.255 M -58.23 % | 82.005 M -1.02 % | 82.849 M -1.05 % | 83.724 M -42.15 % | 144.724 M -0.61 % | 145.611 M -2.28 % | 149.005 M -1.73 % | 151.622 M 168.13 % | 56.547 M -8.00 % | 61.467 M -10.94 % | 69.020 M -9.98 % | 76.669 M -6.06 % | 81.618 M -10.00 % | 90.687 M 730.34 % | 10.922 M 7.84 % | 10.128 M -5.24 % | 10.688 M -68.59 % | 34.024 M -26.01 % | 45.983 M -0.21 % | 46.078 M -39.83 % | 76.580 M -27.74 % | 105.981 M -20.52 % | 133.334 M -3.05 % | 137.528 M 92.35 % | 71.500 M -8.66 % | 78.277 M -13.50 % | 90.495 M -1.29 % | 91.675 M -1.95 % | 93.500 M 0.00 % | 93.500 M 0.00 % | 93.500 M 33.57 % | 70.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres passifs courants | 171.506 M 1.89 % | 168.332 M -8.47 % | 183.912 M 6.36 % | 172.917 M 1 188.86 % | 13.416 M 8 579.36 % | 154.577 K -99.28 % | 21.618 M 8.41 % | 19.942 M 73.27 % | 11.509 M -87.15 % | 89.561 M -63.79 % | 247.363 M -48.02 % | 475.870 M -1.29 % | 482.102 M 37.23 % | 351.314 M 54.13 % | 227.929 M 48.05 % | 153.956 M 12.64 % | 136.678 M -4.80 % | 143.573 M -15.85 % | 170.622 M -33.53 % | 256.710 M 134.46 % | 109.489 M 2 634.08 % | 4.005 M -24.84 % | 5.328 M -95.34 % | 114.240 M 5 052.52 % | 2.217 M 175.89 % | -2.921 M -101.93 % | 151.610 M 22.38 % | 123.882 M -24.56 % | 164.218 M 246.72 % | 47.364 M -74.95 % | 189.043 M 75.64 % | 107.631 M 271.12 % | -62.900 M -155.63 % | 113.078 M 4.78 % | 107.923 M 903.27 % | -13.435 M -394.26 % | 4.566 M -92.72 % | 62.684 M -24.60 % | 83.135 M 6.02 % | 78.414 M 76.87 % | 44.335 M -55.39 % | 99.386 M -0.29 % | 99.676 M 63.84 % | 60.838 M 11 064.93 % | 544.904 K -98.16 % | 29.544 M -53.67 % | 63.763 M 847.03 % | 6.733 M -69.70 % | 22.218 M 6.09 % | 20.943 M 68.18 % | 12.453 M -12.55 % | 14.240 M 31.35 % | 10.841 M -21.19 % | 13.756 M 31.82 % | 10.436 M 6.27 % | 9.820 M 23.76 % | 7.934 M 51.21 % | 5.247 M -9.28 % | 5.784 M 7.05 % | 5.403 M -25.57 % | 7.259 M -17.55 % | 8.804 M -12.88 % | 10.106 M 58.17 % | 6.390 M -57.50 % | 15.035 M -7.49 % | 16.252 M |
| Revenus reportés | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 148.276 M -22.77 % | 191.998 M -39.86 % | 319.274 M 58.54 % | 201.386 M 42.44 % | 141.388 M 12.85 % | 125.293 M | 0.000 -100.00 % | 250.726 M 36.42 % | 183.794 M 7.50 % | 170.969 M -18.13 % | 208.828 M 68.77 % | 123.737 M -12.60 % | 141.572 M 0.19 % | 141.305 M -16.35 % | 168.922 M | 0.000 -100.00 % | 107.677 M 16.26 % | 92.616 M -3.05 % | 95.525 M -16.44 % | 114.316 M 19.68 % | 95.514 M -16.43 % | 114.292 M -26.72 % | 155.960 M 77.45 % | 87.890 M -44.10 % | 157.239 M 33.82 % | 117.497 M -23.43 % | 153.454 M 17.30 % | 130.823 M -73.49 % | 493.530 M 289.62 % | 126.670 M -1.11 % | 128.089 M 25.45 % | 102.100 M -4.59 % | 107.012 M 10.56 % | 96.788 M -30.17 % | 138.600 M 17.74 % | 117.721 M 22.78 % | 95.878 M -37.64 % | 153.741 M -2.46 % | 157.616 M 163.46 % | 59.826 M 38.39 % | 43.228 M 82.61 % | 23.672 M -25.08 % | 31.597 M 67.20 % | 18.897 M -2.24 % | 19.331 M 22.01 % | 15.843 M 11.81 % | 14.170 M 63.36 % | 8.674 M 6.68 % | 8.131 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.803 M 11.57 % | 9.683 M -40.75 % | 16.343 M 41.57 % | 11.544 M |
| Dette à court terme | 183.369 M -2.21 % | 187.516 M 61.93 % | 115.800 M -44.52 % | 208.737 M 1.18 % | 206.311 M -4.12 % | 215.167 M 3.30 % | 208.291 M -0.01 % | 208.308 M 2.24 % | 203.752 M 0.00 % | 203.752 M -6.42 % | 217.727 M 12.17 % | 194.107 M 0.01 % | 194.079 M -65.35 % | 560.116 M 3.66 % | 540.351 M | 0.000 -100.00 % | 20.021 M -12.95 % | 23.000 M -2.36 % | 23.557 M -93.27 % | 350.000 M -10.35 % | 390.407 M -1.26 % | 395.407 M 0.00 % | 395.407 M 243.83 % | 115.000 M -20.69 % | 145.000 M 0.21 % | 144.703 M -34.47 % | 220.817 M -42.81 % | 386.079 M -62.59 % | 1.032 B -42.66 % | 1.800 B -0.91 % | 1.817 B 1.82 % | 1.784 B 12.45 % | 1.587 B 87.03 % | 848.300 M 4.94 % | 808.400 M -10.61 % | 904.353 M -21.28 % | 1.149 B 16.22 % | 988.513 M 17.09 % | 844.246 M 9.33 % | 772.212 M 11.74 % | 691.074 M 9.33 % | 632.118 M 26.39 % | 500.144 M 102.48 % | 247.014 M 13.78 % | 217.107 M -0.24 % | 217.638 M 55.55 % | 139.914 M 54.22 % | 90.723 M -27.50 % | 125.134 M 35.15 % | 92.587 M 15.37 % | 80.252 M 41.07 % | 56.886 M 279.24 % | 15.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 24.500 M -16.95 % | 29.500 M -47.79 % | 56.500 M -24.06 % | 74.399 M |
| Total des passifs courants | 798.083 M 4.30 % | 765.189 M 3.71 % | 737.823 M -10.69 % | 826.106 M 14.05 % | 724.335 M -3.55 % | 751.022 M -24.02 % | 988.403 M -5.46 % | 1.045 B 0.14 % | 1.044 B -21.99 % | 1.338 B -26.38 % | 1.818 B -0.76 % | 1.832 B 1.84 % | 1.799 B 19.50 % | 1.505 B 17.22 % | 1.284 B 116.85 % | 592.168 M 8.76 % | 544.463 M -2.44 % | 558.052 M -11.75 % | 632.337 M -29.50 % | 896.943 M 8.36 % | 827.716 M 20.95 % | 684.331 M -17.42 % | 828.684 M 39.18 % | 595.410 M -3.34 % | 616.009 M -4.72 % | 646.515 M -24.22 % | 853.108 M -25.65 % | 1.147 B -42.83 % | 2.007 B -28.59 % | 2.810 B -5.06 % | 2.960 B 9.06 % | 2.714 B -6.56 % | 2.905 B 74.80 % | 1.662 B -5.76 % | 1.763 B 1.38 % | 1.739 B -16.30 % | 2.078 B 15.58 % | 1.798 B 3.98 % | 1.729 B 14.99 % | 1.504 B 13.35 % | 1.327 B 2.20 % | 1.298 B 9.29 % | 1.188 B 108.72 % | 569.058 M 24.85 % | 455.799 M 20.19 % | 379.223 M 28.42 % | 295.302 M 28.60 % | 229.635 M -5.00 % | 241.714 M 30.95 % | 184.584 M -1.30 % | 187.016 M 63.45 % | 114.419 M 65.28 % | 69.229 M 48.19 % | 46.716 M -19.84 % | 58.280 M 1.40 % | 57.473 M -1.02 % | 58.063 M 64.75 % | 35.243 M -33.42 % | 52.935 M 42.70 % | 37.097 M 21.34 % | 30.573 M -44.94 % | 55.525 M -40.09 % | 92.677 M 13.26 % | 81.826 M -29.70 % | 116.389 M -9.72 % | 128.923 M |
| Passifs totaux | 1.035 B 2.73 % | 1.008 B 2.21 % | 985.743 M -6.84 % | 1.058 B 10.64 % | 956.347 M -4.35 % | 999.885 M -21.32 % | 1.271 B -1.39 % | 1.289 B 1.22 % | 1.273 B -18.89 % | 1.570 B -23.52 % | 2.053 B -0.61 % | 2.065 B 1.39 % | 2.037 B 2.45 % | 1.988 B 12.55 % | 1.766 B 44.04 % | 1.226 B 2.40 % | 1.198 B -2.29 % | 1.226 B 14.25 % | 1.073 B 15.20 % | 931.198 M 2.36 % | 909.721 M 18.58 % | 767.180 M -15.92 % | 912.408 M 23.28 % | 740.134 M -2.82 % | 761.620 M -4.26 % | 795.520 M -20.82 % | 1.005 B -16.54 % | 1.204 B -41.79 % | 2.068 B -28.17 % | 2.879 B -5.18 % | 3.037 B 8.62 % | 2.796 B -6.67 % | 2.996 B 79.08 % | 1.673 B -5.68 % | 1.774 B 1.34 % | 1.750 B -17.14 % | 2.112 B 14.54 % | 1.844 B 3.87 % | 1.775 B 12.33 % | 1.580 B 10.31 % | 1.433 B 0.08 % | 1.431 B 8.01 % | 1.325 B 106.90 % | 640.558 M 19.94 % | 534.076 M 13.70 % | 469.717 M 21.38 % | 386.978 M 19.76 % | 323.135 M -3.60 % | 335.214 M 20.54 % | 278.084 M 8.20 % | 257.016 M 124.63 % | 114.419 M 65.28 % | 69.229 M 48.19 % | 46.716 M -19.84 % | 58.280 M 1.40 % | 57.473 M -1.02 % | 58.063 M 64.75 % | 35.243 M -33.42 % | 52.935 M 42.70 % | 37.097 M 21.34 % | 30.573 M -44.94 % | 55.525 M -40.09 % | 92.677 M 13.26 % | 81.826 M -29.70 % | 116.389 M -9.72 % | 128.923 M |
| Autres actifs non courants | 20.564 M -3.53 % | 21.316 M -8.89 % | 23.395 M -6.12 % | 24.920 M 3 318.99 % | 728.884 K -81.14 % | 3.864 M -34.32 % | 5.883 M -4.67 % | 6.171 M -27.64 % | 8.528 M -64.35 % | 23.920 M -78.01 % | 108.767 M 7.30 % | 101.363 M 16.76 % | 86.814 M 8.51 % | 80.007 M -24.29 % | 105.676 M -77.16 % | 462.712 M -1.08 % | 467.743 M 10.20 % | 424.444 M -3.26 % | 438.762 M 5.46 % | 416.034 M 0.26 % | 414.953 M 4.12 % | 398.533 M 0.43 % | 396.827 M 2 497.43 % | 15.278 M -36.23 % | 23.956 M 36.32 % | 17.573 M 57.80 % | 11.137 M -76.32 % | 47.025 M -21.36 % | 59.794 M -53.86 % | 129.607 M 30.60 % | 99.240 M -39.74 % | 164.679 M 51.13 % | 108.962 M -54.90 % | 241.607 M 1.30 % | 238.511 M 162.41 % | 90.893 M 193.57 % | 30.961 M 107.17 % | 14.945 M -26.14 % | 20.236 M 283.20 % | 5.281 M -25.25 % | 7.064 M 33.60 % | 5.288 M -13.58 % | 6.118 M -63.57 % | 16.793 M -50.45 % | 33.892 M 84.70 % | 18.350 M -65.24 % | 52.787 M 68.13 % | 31.397 M 37.58 % | 22.820 M 929.88 % | 2.216 M -86.57 % | 16.499 M 613.87 % | -3.211 M -111.80 % | 27.207 M 349.09 % | 6.058 M -4.89 % | 6.370 M 27.82 % | 4.983 M -12.92 % | 5.723 M 24.21 % | 4.607 M 56.81 % | 2.938 M 1 016.49 % | 263.154 K -9.33 % | 290.230 K -8.53 % | 317.306 K 0.79 % | 314.814 K -7.92 % | 341.889 K -9.55 % | 377.989 K -10.67 % | 423.115 K |
| Investissements à long terme | 0.000 -100.00 % | 735.392 K | 0.000 | 0.000 -100.00 % | 25.573 M 5.01 % | 24.354 M -93.94 % | 401.770 M -8.51 % | 439.131 M -2.35 % | 449.690 M -3.30 % | 465.031 M 22.98 % | 378.131 M 7.26 % | 352.549 M 66.93 % | 211.201 M -2.02 % | 215.546 M 11.89 % | 192.642 M 186.59 % | 67.218 M 42.63 % | 47.129 M -44.26 % | 84.548 M 59.35 % | 53.057 M -37.66 % | 85.112 M -1.65 % | 86.536 M 13.86 % | 76.004 M 10.54 % | 68.760 M -39.53 % | 113.712 M -6.30 % | 121.358 M 1.51 % | 119.554 M -32.17 % | 176.258 M -15.55 % | 208.720 M -39.71 % | 346.199 M 6.63 % | 324.680 M 2.19 % | 317.727 M -14.51 % | 371.649 M -1.86 % | 378.706 M 199.11 % | 126.613 M 49.74 % | 84.557 M -65.15 % | 242.663 M 8.46 % | 223.725 M 35.19 % | 165.486 M 87.83 % | 88.105 M 4.41 % | 84.382 M -2.05 % | 86.145 M -26.05 % | 116.493 M 72.85 % | 67.394 M 16.58 % | 57.807 M -0.29 % | 57.974 M 25.11 % | 46.337 M 7.12 % | 43.257 M 38.93 % | 31.135 M 2.19 % | 30.466 M 7.11 % | 28.444 M 0.32 % | 28.355 M -10.43 % | 31.658 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations incorporelles | 109.584 M -1.94 % | 111.753 M -2.02 % | 114.052 M -2.23 % | 116.648 M -1.88 % | 118.883 M -1.62 % | 120.838 M -2.05 % | 123.363 M -9.71 % | 136.635 M 134.63 % | 58.234 M 6.28 % | 54.794 M 4.04 % | 52.666 M -19.27 % | 65.235 M -10.42 % | 72.827 M 11.84 % | 65.119 M -3.35 % | 67.376 M -30.17 % | 96.482 M -1.55 % | 98.002 M -11.79 % | 111.099 M 9.01 % | 101.917 M -21.71 % | 130.177 M -2.08 % | 132.949 M -1.29 % | 134.687 M -2.77 % | 138.518 M -2.74 % | 142.413 M -1.43 % | 144.479 M -1.22 % | 146.261 M -6.93 % | 157.145 M -31.46 % | 229.290 M -25.13 % | 306.262 M -2.18 % | 313.101 M -2.62 % | 321.523 M 17.92 % | 272.672 M -2.31 % | 279.122 M 56.47 % | 178.385 M -0.73 % | 179.693 M 19.45 % | 150.439 M -1.26 % | 152.356 M -9.42 % | 168.196 M -0.78 % | 169.511 M 6.96 % | 158.483 M -1.08 % | 160.208 M -1.42 % | 162.522 M -1.05 % | 164.245 M 101.28 % | 81.600 M 0.37 % | 81.300 M -0.83 % | 81.979 M -0.27 % | 82.201 M 0.09 % | 82.131 M -0.26 % | 82.347 M 12.76 % | 73.026 M 108.77 % | 34.980 M 181.42 % | 12.430 M -0.78 % | 12.528 M -0.78 % | 12.626 M -0.77 % | 12.724 M -0.76 % | 12.822 M -0.76 % | 12.921 M 1.33 % | 12.751 M 0.30 % | 12.713 M 1.94 % | 12.471 M -0.10 % | 12.483 M -0.62 % | 12.561 M -0.62 % | 12.640 M -0.08 % | 12.651 M 2.36 % | 12.359 M -0.82 % | 12.461 M |
| GoodWill | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M 0.00 % | 3.094 M -74.28 % | 12.030 M -97.48 % | 477.408 M -19.80 % | 595.279 M 0.00 % | 595.279 M -41.89 % | 1.024 B 0.00 % | 1.024 B 69.24 % | 605.309 M 7.20 % | 564.635 M -14.70 % | 661.939 M 2.25 % | 647.372 M 1.14 % | 640.081 M 0.00 % | 640.081 M 0.09 % | 639.510 M 0.00 % | 639.510 M 0.00 % | 639.510 M 0.00 % | 639.510 M 25 253.89 % | 2.522 M 0.00 % | 2.522 M 0.00 % | 2.522 M 0.00 % | 2.522 M 0.00 % | 2.522 M 0.00 % | 2.522 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill et immobilisations incorporelles | 112.678 M -1.89 % | 114.847 M -1.96 % | 117.146 M -2.17 % | 119.742 M -1.83 % | 121.977 M -1.58 % | 123.932 M -2.00 % | 126.457 M -9.50 % | 139.728 M 127.84 % | 61.328 M 5.94 % | 57.888 M 3.82 % | 55.760 M -18.40 % | 68.329 M -10.00 % | 75.921 M 11.30 % | 68.213 M -3.20 % | 70.470 M -29.23 % | 99.576 M -1.50 % | 101.096 M -11.47 % | 114.193 M 8.74 % | 105.011 M -21.20 % | 133.271 M -2.04 % | 136.043 M -1.26 % | 137.780 M -2.71 % | 141.611 M -2.68 % | 145.507 M -1.40 % | 147.573 M -1.19 % | 149.354 M -6.79 % | 160.239 M -33.60 % | 241.320 M -69.21 % | 783.671 M -13.73 % | 908.380 M -0.92 % | 916.802 M -29.32 % | 1.297 B -0.49 % | 1.304 B 66.33 % | 783.695 M 5.29 % | 744.328 M -8.38 % | 812.378 M 1.58 % | 799.728 M -1.06 % | 808.277 M -0.16 % | 809.592 M 1.45 % | 797.993 M -0.22 % | 799.718 M -0.29 % | 802.032 M -0.21 % | 803.755 M 855.46 % | 84.122 M 0.36 % | 83.822 M -0.80 % | 84.502 M -0.26 % | 84.723 M 0.08 % | 84.653 M -0.25 % | 84.869 M 16.22 % | 73.026 M 108.77 % | 34.980 M 181.42 % | 12.430 M -0.78 % | 12.528 M -0.78 % | 12.626 M -0.77 % | 12.724 M -0.76 % | 12.822 M -0.76 % | 12.921 M 1.33 % | 12.751 M 0.30 % | 12.713 M 1.94 % | 12.471 M -0.10 % | 12.483 M -0.62 % | 12.561 M -0.62 % | 12.640 M -0.08 % | 12.651 M 2.36 % | 12.359 M -0.82 % | 12.461 M |
| Immobilisations corporelles (PP&E) | 478.270 M -2.95 % | 492.823 M -7.51 % | 532.852 M -10.31 % | 594.116 M -3.79 % | 617.535 M -1.77 % | 628.650 M -10.80 % | 704.764 M -14.62 % | 825.432 M -0.41 % | 828.837 M -0.51 % | 833.061 M 2.05 % | 816.318 M 2.33 % | 797.747 M -2.86 % | 821.264 M -3.83 % | 854.015 M 4.63 % | 816.238 M -3.41 % | 845.096 M -1.09 % | 854.392 M -0.99 % | 862.893 M 28.93 % | 669.254 M -9.66 % | 740.844 M -1.58 % | 752.740 M -7.74 % | 815.861 M -1.45 % | 827.849 M -2.76 % | 851.367 M -1.19 % | 861.633 M -1.19 % | 872.044 M -4.58 % | 913.922 M -24.74 % | 1.214 B -24.97 % | 1.618 B 8.36 % | 1.494 B -2.06 % | 1.525 B 18.41 % | 1.288 B 0.18 % | 1.286 B 31.52 % | 977.506 M 0.88 % | 969.014 M 12.96 % | 857.864 M 6.47 % | 805.751 M 2.25 % | 788.039 M -1.72 % | 801.863 M 1.11 % | 793.081 M 1.51 % | 781.317 M -0.11 % | 782.189 M -2.11 % | 799.063 M 16.07 % | 688.402 M 2.56 % | 671.218 M -1.02 % | 678.109 M 8.11 % | 627.259 M 0.58 % | 623.660 M 4.91 % | 594.448 M 20.50 % | 493.332 M 6.30 % | 464.112 M 188.73 % | 160.740 M 22.77 % | 130.933 M -0.91 % | 132.133 M 8.10 % | 122.231 M 1.31 % | 120.656 M 0.01 % | 120.643 M 6.25 % | 113.548 M 0.73 % | 112.723 M 2.87 % | 109.575 M 9.03 % | 100.503 M 0.66 % | 99.844 M 0.01 % | 99.837 M 3.43 % | 96.527 M -0.94 % | 97.440 M -1.95 % | 99.375 M |
| Total des actifs non courants | 710.094 M -2.96 % | 731.773 M -6.08 % | 779.123 M -5.55 % | 824.947 M -3.28 % | 852.947 M -1.59 % | 866.724 M -34.82 % | 1.330 B -7.64 % | 1.440 B 4.58 % | 1.377 B -2.16 % | 1.407 B 3.53 % | 1.359 B 1.88 % | 1.334 B 10.14 % | 1.211 B -2.83 % | 1.246 B 2.71 % | 1.213 B -17.80 % | 1.476 B -0.04 % | 1.477 B -1.06 % | 1.492 B 17.14 % | 1.274 B -7.54 % | 1.378 B -1.05 % | 1.393 B -2.65 % | 1.431 B -0.48 % | 1.437 B 26.52 % | 1.136 B -2.40 % | 1.164 B 0.48 % | 1.159 B -8.17 % | 1.262 B -26.78 % | 1.723 B -39.24 % | 2.836 B -1.67 % | 2.884 B -0.09 % | 2.886 B -8.31 % | 3.148 B 1.43 % | 3.104 B 44.29 % | 2.151 B 4.49 % | 2.059 B 1.86 % | 2.021 B 7.54 % | 1.879 B 4.69 % | 1.795 B 3.29 % | 1.738 B 2.66 % | 1.693 B 0.48 % | 1.685 B -1.83 % | 1.716 B 1.76 % | 1.687 B 98.30 % | 850.514 M -0.05 % | 850.946 M 2.50 % | 830.186 M 2.39 % | 810.843 M 5.00 % | 772.262 M 5.21 % | 734.022 M 22.66 % | 598.408 M 9.73 % | 545.335 M 169.00 % | 202.731 M 18.02 % | 171.781 M 13.07 % | 151.923 M 6.66 % | 142.431 M 2.20 % | 139.365 M -0.59 % | 140.189 M 6.36 % | 131.809 M 1.96 % | 129.277 M 4.78 % | 123.375 M 7.90 % | 114.343 M 0.49 % | 113.789 M -0.06 % | 113.858 M 3.05 % | 110.484 M -0.62 % | 111.168 M -1.66 % | 113.046 M |
| Autres actifs circulants | 12.444 M 2.75 % | 12.111 M -40.92 % | 20.498 M -15.40 % | 24.228 M 337.24 % | 5.541 M -69.08 % | 17.920 M 172.64 % | 6.573 M -91.64 % | 78.625 M -18.53 % | 96.510 M -14.70 % | 113.147 M 16.17 % | 97.398 M -81.88 % | 537.387 M 12.21 % | 478.924 M -24.87 % | 637.458 M -4.89 % | 670.219 M 496.49 % | 112.360 M 8.58 % | 103.480 M -11.86 % | 117.407 M 3.28 % | 113.676 M -23.16 % | 147.930 M -21.94 % | 189.518 M 33.87 % | 141.566 M -10.81 % | 158.727 M -15.62 % | 188.109 M 3.83 % | 181.171 M 50.83 % | 120.117 M -43.25 % | 211.647 M -40.36 % | 354.866 M -25.70 % | 477.614 M -28.04 % | 663.688 M 4.36 % | 635.975 M 10.06 % | 577.827 M 0.36 % | 575.730 M 53.82 % | 374.287 M 19.69 % | 312.713 M 3.88 % | 301.032 M 45.89 % | 206.345 M -83.56 % | 1.255 B 571.86 % | 186.837 M -16.77 % | 224.474 M 49.18 % | 150.475 M 21.33 % | 124.018 M -35.30 % | 191.683 M 41.33 % | 135.628 M 29.70 % | 104.571 M 3.59 % | 100.942 M 1.29 % | 99.654 M 18.32 % | 84.221 M -27.18 % | 115.656 M -9.41 % | 127.673 M 83.84 % | 69.448 M -62.14 % | 183.447 M 13.62 % | 161.451 M 20.48 % | 134.004 M 284.81 % | 34.824 M 2.89 % | 33.845 M -75.44 % | 137.776 M 12.52 % | 122.446 M 17.07 % | 104.594 M -4.34 % | 109.336 M -4.50 % | 114.492 M -16.13 % | 136.509 M 9.47 % | 124.702 M 26.56 % | 98.529 M 1 849.10 % | 5.055 M -50.73 % | 10.261 M |
| Investissements à court terme | 0.000 | 0.000 | 0.000 -100.00 % | 1.057 M 104.31 % | -24.516 M -5.23 % | -23.297 M 9.35 % | -25.700 M 58.04 % | -61.246 M 1.95 % | -62.463 M 4.37 % | -65.320 M | 0.000 -100.00 % | 18.288 M 42.85 % | 12.802 M 129.39 % | 5.581 M -73.14 % | 20.779 M -48.15 % | 40.072 M -25.65 % | 53.898 M 368.68 % | 11.500 M -66.58 % | 34.413 M 5 158.26 % | 654.458 K 0.00 % | 654.458 K -0.86 % | 660.145 K 0.87 % | 654.458 K 614.52 % | 91.594 K -3.37 % | 94.789 K 6.46 % | 89.038 K -93.21 % | 1.311 M 103.19 % | -41.105 M 36.82 % | -65.060 M -34.04 % | -48.539 M -165.59 % | 74.000 M 263.34 % | -45.305 M -190.61 % | 50.000 M -68.96 % | 161.090 M -8.08 % | 175.249 M 645.74 % | -32.112 M -0.10 % | -32.082 M 3.30 % | -33.175 M 5.57 % | -35.131 M -1.95 % | -34.459 M 3.90 % | -35.859 M 3.10 % | -37.004 M -192.51 % | 40.000 M 235.52 % | -29.515 M 3.75 % | -30.666 M -28.10 % | -23.939 M -1.21 % | -23.653 M -98.20 % | -11.934 M -2.75 % | -11.615 M -15.85 % | -10.026 M 0.59 % | -10.086 M 27.15 % | -13.844 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie et équivalents de trésorerie | 377.077 M -8.72 % | 413.103 M 70.46 % | 242.346 M -15.48 % | 286.723 M 14.76 % | 249.835 M 0.71 % | 248.077 M 79.27 % | 138.378 M 53.97 % | 89.875 M 19.76 % | 75.043 M -78.11 % | 342.807 M -2.46 % | 351.445 M 156.15 % | 137.201 M -41.55 % | 234.714 M 28.53 % | 182.618 M -12.94 % | 209.771 M -17.84 % | 255.335 M -21.29 % | 324.390 M 79.52 % | 180.697 M 43.99 % | 125.496 M 13.82 % | 110.261 M -18.53 % | 135.340 M -27.90 % | 187.713 M -4.58 % | 196.721 M 42.89 % | 137.674 M -26.94 % | 188.437 M 32.44 % | 142.282 M -0.79 % | 143.417 M -4.85 % | 150.726 M -76.06 % | 629.616 M -53.69 % | 1.360 B -11.59 % | 1.538 B -11.44 % | 1.737 B -17.16 % | 2.096 B -0.28 % | 2.102 B -6.96 % | 2.260 B -4.05 % | 2.355 B 673.38 % | 304.486 M 13.30 % | 268.750 M -9.42 % | 296.699 M 7.46 % | 276.112 M -17.43 % | 334.414 M 29.42 % | 258.404 M 102.84 % | 127.392 M 9.26 % | 116.594 M 34.81 % | 86.485 M -21.59 % | 110.293 M 59.64 % | 69.087 M -5.33 % | 72.974 M -58.65 % | 176.490 M -27.31 % | 242.799 M -21.82 % | 310.572 M -21.44 % | 395.355 M -3.79 % | 410.941 M -20.13 % | 514.490 M -3.40 % | 532.616 M 0.61 % | 529.408 M -2.13 % | 540.956 M -9.80 % | 599.738 M -2.68 % | 616.253 M 1.47 % | 607.301 M 2.91 % | 590.133 M -5.21 % | 622.546 M -5.42 % | 658.201 M 2 166.45 % | 29.041 M -9.67 % | 32.148 M 218.62 % | 10.090 M |
| Liquidités et placements à court terme | 377.077 M -8.72 % | 413.103 M 70.46 % | 242.346 M -15.48 % | 286.723 M 14.76 % | 249.835 M 0.71 % | 248.077 M 79.27 % | 138.378 M 53.97 % | 89.875 M 19.76 % | 75.043 M -78.11 % | 342.807 M -2.46 % | 351.445 M 126.03 % | 155.488 M -37.18 % | 247.516 M 31.52 % | 188.199 M -18.37 % | 230.550 M -21.96 % | 295.407 M -21.91 % | 378.289 M 96.82 % | 192.197 M 20.19 % | 159.910 M 44.17 % | 110.916 M -18.44 % | 135.995 M -27.81 % | 188.374 M -4.56 % | 197.376 M 43.27 % | 137.766 M -26.93 % | 188.532 M 32.42 % | 142.371 M -0.73 % | 143.417 M -4.85 % | 150.726 M -76.06 % | 629.616 M -53.69 % | 1.360 B -11.59 % | 1.538 B -11.44 % | 1.737 B -17.16 % | 2.096 B -7.38 % | 2.263 B -7.04 % | 2.435 B 3.39 % | 2.355 B 673.38 % | 304.486 M 13.30 % | 268.750 M -9.42 % | 296.699 M 7.46 % | 276.112 M -17.43 % | 334.414 M 29.42 % | 258.404 M 102.84 % | 127.392 M 9.26 % | 116.594 M 34.81 % | 86.485 M -21.59 % | 110.293 M 59.64 % | 69.087 M -5.33 % | 72.974 M -58.65 % | 176.490 M -27.31 % | 242.799 M -21.82 % | 310.572 M -21.44 % | 395.355 M -3.79 % | 410.941 M -20.13 % | 514.490 M -3.40 % | 532.616 M 0.61 % | 529.408 M -2.13 % | 540.956 M -9.80 % | 599.738 M -2.68 % | 616.253 M 1.47 % | 607.301 M 2.91 % | 590.133 M -5.21 % | 622.546 M -5.42 % | 658.201 M 2 166.45 % | 29.041 M -9.67 % | 32.148 M 218.62 % | 10.090 M |
| Total des actifs courants | 989.534 M 4.53 % | 946.671 M 10.01 % | 860.551 M -9.16 % | 947.282 M 12.63 % | 841.047 M -6.59 % | 900.383 M 21.55 % | 740.736 M -27.01 % | 1.015 B -7.03 % | 1.092 B -19.60 % | 1.358 B -27.19 % | 1.865 B -0.63 % | 1.877 B -4.01 % | 1.955 B 4.72 % | 1.867 B 12.14 % | 1.665 B 44.00 % | 1.156 B 4.79 % | 1.103 B 17.34 % | 940.236 M -5.67 % | 996.770 M 0.32 % | 993.628 M 6.82 % | 930.187 M 23.49 % | 753.248 M -18.00 % | 918.546 M -4.95 % | 966.357 M -0.44 % | 970.599 M -5.92 % | 1.032 B -10.08 % | 1.147 B -37.49 % | 1.835 B -34.02 % | 2.781 B -30.32 % | 3.992 B -4.33 % | 4.172 B -6.02 % | 4.440 B -3.52 % | 4.602 B 8.39 % | 4.246 B -3.22 % | 4.387 B -0.77 % | 4.421 B 83.51 % | 2.409 B 6.71 % | 2.257 B 4.06 % | 2.169 B 7.16 % | 2.024 B 14.21 % | 1.773 B 4.88 % | 1.690 B 11.43 % | 1.517 B 122.56 % | 681.445 M 19.12 % | 572.046 M 6.55 % | 536.891 M 12.66 % | 476.549 M 3.68 % | 459.648 M -9.65 % | 508.750 M -11.77 % | 576.603 M -3.37 % | 596.725 M -24.75 % | 793.042 M 2.60 % | 772.968 M 5.15 % | 735.102 M -1.69 % | 747.757 M 0.68 % | 742.718 M 1.63 % | 730.799 M -1.34 % | 740.745 M -1.26 % | 750.235 M 2.06 % | 735.058 M 1.43 % | 724.676 M -6.90 % | 778.359 M -3.37 % | 805.496 M 448.10 % | 146.963 M -9.33 % | 162.093 M 25.31 % | 129.352 M |
| Inventaire | 168.035 M -12.96 % | 193.056 M 1.50 % | 190.198 M -18.96 % | 234.687 M 10.97 % | 211.484 M 1.00 % | 209.381 M 3.92 % | 201.491 M -41.33 % | 343.453 M -6.62 % | 367.787 M -7.77 % | 398.766 M -30.00 % | 569.631 M 51.45 % | 376.115 M 4.26 % | 360.750 M -8.00 % | 392.110 M 93.02 % | 203.145 M -4.89 % | 213.597 M 19.00 % | 179.486 M 9.61 % | 163.751 M 12.33 % | 145.779 M -32.58 % | 216.228 M -0.16 % | 216.575 M 11.01 % | 195.094 M 4.63 % | 186.461 M -24.06 % | 245.540 M 7.83 % | 227.703 M 3.39 % | 220.239 M -15.99 % | 262.161 M -47.35 % | 497.918 M -12.91 % | 571.757 M -23.69 % | 749.229 M 3.58 % | 723.313 M -22.05 % | 927.973 M 13.06 % | 820.808 M 33.54 % | 614.658 M 6.32 % | 578.127 M -24.91 % | 769.884 M -5.16 % | 811.771 M 10.69 % | 733.362 M 13.82 % | 644.334 M 5.79 % | 609.073 M 13.16 % | 538.236 M 15.99 % | 464.056 M 6.68 % | 434.983 M 100.14 % | 217.342 M 20.94 % | 179.705 M 16.44 % | 154.335 M 4.50 % | 147.693 M 1.35 % | 145.729 M 22.55 % | 118.910 M 16.05 % | 102.462 M 0.29 % | 102.164 M -1.00 % | 103.201 M 11.91 % | 92.219 M 6.48 % | 86.607 M 14.15 % | 75.869 M 15.89 % | 65.469 M 25.74 % | 52.066 M 180.51 % | 18.561 M -36.84 % | 29.388 M 59.53 % | 18.422 M -8.12 % | 20.050 M 3.87 % | 19.304 M -14.56 % | 22.594 M 16.51 % | 19.393 M -46.30 % | 36.114 M -38.24 % | 58.471 M |
| Créances nettes | 431.977 M 31.54 % | 328.401 M -19.41 % | 407.508 M 1.46 % | 401.643 M 7.76 % | 372.707 M -12.31 % | 425.005 M 7.79 % | 394.294 M -25.64 % | 530.241 M -10.16 % | 590.173 M 17.31 % | 503.089 M -40.57 % | 846.458 M 2.45 % | 826.222 M -9.19 % | 909.856 M 18.28 % | 769.208 M 32.38 % | 581.079 M 8.65 % | 534.820 M 20.99 % | 442.035 M -10.98 % | 496.552 M -18.72 % | 610.893 M 17.81 % | 518.554 M 11.37 % | 465.605 M 104.02 % | 228.215 M -39.70 % | 378.476 M -4.17 % | 394.942 M -11.06 % | 444.052 M -19.10 % | 548.920 M -11.14 % | 617.733 M -33.20 % | 924.740 M -23.69 % | 1.212 B -0.61 % | 1.219 B -12.56 % | 1.394 B 16.47 % | 1.197 B -4.97 % | 1.260 B 13.63 % | 1.109 B -1.53 % | 1.126 B 13.18 % | 994.857 M -9.87 % | 1.104 B -1.77 % | 1.124 B 4.65 % | 1.074 B 11.86 % | 959.929 M 19.63 % | 802.392 M -6.44 % | 857.632 M 8.02 % | 793.929 M 257.34 % | 222.176 M 6.67 % | 208.280 M 15.34 % | 180.572 M 4.93 % | 172.091 M 5.14 % | 163.678 M 28.10 % | 127.778 M 41.64 % | 90.216 M -21.24 % | 114.541 M 3.15 % | 111.039 M 2.48 % | 108.356 M -18.99 % | 133.759 M 28.06 % | 104.448 M -8.38 % | 113.996 M -17.22 % | 137.716 M | 0.000 -100.00 % | 105.051 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 88.776 M 75.69 % | 50.530 M |
| Actifs fiscaux | 98.582 M -3.40 % | 102.052 M -3.48 % | 105.729 M 22.70 % | 86.169 M -1.11 % | 87.132 M 1.41 % | 85.923 M -5.33 % | 90.763 M 211.18 % | 29.167 M 3.55 % | 28.167 M 4.06 % | 27.069 M | 0.000 -100.00 % | 13.945 M -12.29 % | 15.899 M -44.40 % | 28.597 M 0.59 % | 28.430 M 1 706.41 % | 1.574 M -75.16 % | 6.335 M -0.77 % | 6.384 M -20.37 % | 8.017 M 185.22 % | 2.811 M 13.16 % | 2.484 M 1.60 % | 2.445 M 0.00 % | 2.445 M -76.25 % | 10.293 M 7.13 % | 9.608 M 682 225.16 % | 1.408 K 0.00 % | 1.408 K -99.99 % | 11.434 M -58.34 % | 27.448 M 0.12 % | 27.414 M -0.80 % | 27.634 M 3.66 % | 26.658 M -0.14 % | 26.695 M 24.05 % | 21.520 M -2.95 % | 22.174 M 28.46 % | 17.261 M -10.00 % | 19.180 M 3.96 % | 18.449 M 1.73 % | 18.135 M 48.71 % | 12.195 M 14.44 % | 10.656 M 3.64 % | 10.282 M 0.00 % | 10.282 M 203.34 % | 3.390 M -16.10 % | 4.040 M 39.89 % | 2.888 M 2.50 % | 2.818 M 98.67 % | 1.418 M 0.00 % | 1.418 M 2.07 % | 1.389 M 0.00 % | 1.389 M 24.85 % | 1.113 M 0.00 % | 1.113 M 0.64 % | 1.106 M 0.00 % | 1.106 M 22.41 % | 903.361 K 0.00 % | 903.361 K 0.00 % | 903.361 K 0.00 % | 903.361 K -15.31 % | 1.067 M 0.00 % | 1.067 M 0.00 % | 1.067 M 0.00 % | 1.067 M 10.58 % | 964.620 K -2.67 % | 991.037 K 25.94 % | 786.913 K |
| Autres actifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Compte à payer | 437.812 M 7.94 % | 405.619 M -6.14 % | 432.154 M -1.56 % | 438.989 M 24.86 % | 351.591 M 3.26 % | 340.493 M -21.69 % | 434.795 M -28.69 % | 609.711 M -10.23 % | 679.171 M -25.43 % | 910.798 M -32.68 % | 1.353 B 52.97 % | 884.413 M -2.92 % | 911.017 M 57.25 % | 579.330 M 19.07 % | 486.530 M 16.79 % | 416.602 M 18.74 % | 350.838 M -2.83 % | 361.050 M -15.65 % | 428.057 M 55.45 % | 275.375 M -10.88 % | 308.991 M 73.66 % | 177.924 M -44.42 % | 320.142 M -9.35 % | 353.174 M -2.08 % | 360.669 M -4.96 % | 379.480 M -18.58 % | 466.077 M -26.19 % | 631.482 M -20.23 % | 791.583 M -1.52 % | 803.799 M -9.56 % | 888.752 M 14.25 % | 777.922 M -4.69 % | 816.233 M 24.95 % | 653.273 M -18.16 % | 798.222 M 12.33 % | 710.584 M -10.39 % | 792.932 M 13.79 % | 696.821 M -4.59 % | 730.320 M 22.10 % | 598.136 M 11.42 % | 536.820 M 6.70 % | 503.126 M -4.72 % | 528.042 M 110.94 % | 250.326 M 35.75 % | 184.403 M 45.35 % | 126.873 M 54.45 % | 82.146 M -23.67 % | 107.615 M 24.53 % | 86.421 M 34.70 % | 64.160 M -27.33 % | 88.283 M 100.53 % | 44.024 M 5.24 % | 41.830 M 36.07 % | 30.742 M -31.21 % | 44.688 M -1.15 % | 45.209 M -0.09 % | 45.250 M 75.54 % | 25.778 M -38.99 % | 42.255 M 41.17 % | 29.932 M 36.75 % | 21.889 M -51.44 % | 45.074 M -20.18 % | 56.470 M 35.22 % | 41.762 M -2.09 % | 42.655 M 5.01 % | 40.618 M |
| Impôts à payer | 5.397 M 45.00 % | 3.722 M -37.53 % | 5.958 M 9.04 % | 5.464 M 15.27 % | 4.740 M 47.72 % | 3.209 M -27.48 % | 4.425 M -28.01 % | 6.146 M -25.48 % | 8.248 M -8.83 % | 9.047 M | 0.000 -100.00 % | 26.790 M -3.41 % | 27.736 M 350.30 % | 6.159 M -34.48 % | 9.401 M 23.61 % | 7.606 M -22.47 % | 9.810 M -1.72 % | 9.982 M -18.54 % | 12.253 M -17.53 % | 14.859 M -21.09 % | 18.829 M 30.95 % | 14.379 M -12.70 % | 16.472 M 26.74 % | 12.997 M 3.08 % | 12.608 M 15.03 % | 10.961 M -24.95 % | 14.605 M 147.15 % | 5.909 M -69.02 % | 19.074 M -54.42 % | 41.843 M -36.50 % | 65.899 M 48.01 % | 44.524 M -37.69 % | 71.454 M 51.34 % | 47.215 M -3.41 % | 48.880 M 36.62 % | 35.779 M 44.27 % | 24.800 M -50.42 % | 50.019 M -30.06 % | 71.521 M 29.99 % | 55.022 M 0.99 % | 54.482 M -14.23 % | 63.518 M 6.04 % | 59.899 M 450.53 % | 10.880 M 3.47 % | 10.516 M 103.47 % | 5.168 M -45.48 % | 9.479 M 67.29 % | 5.666 M -28.65 % | 7.942 M 15.19 % | 6.895 M 14.37 % | 6.028 M 924.57 % | -731.103 K -146.94 % | 1.558 M -29.79 % | 2.218 M -29.71 % | 3.156 M 29.13 % | 2.444 M -49.90 % | 4.878 M 15.68 % | 4.217 M -13.86 % | 4.896 M 177.90 % | 1.762 M 23.64 % | 1.425 M -13.45 % | 1.647 M 2.88 % | 1.600 M -61.66 % | 4.174 M 89.77 % | 2.200 M 193.78 % | -2.345 M |
| Revenu différé non Courant | 14.617 M -3.71 % | 15.180 M -3.80 % | 15.779 M -3.81 % | 16.404 M -3.62 % | 17.019 M -3.43 % | 17.623 M 113.03 % | 8.273 M -3.76 % | 8.595 M -3.50 % | 8.907 M 5.81 % | 8.418 M | 0.000 -100.00 % | 9.026 M -3.35 % | 9.339 M -3.54 % | 9.682 M 19.39 % | 8.109 M -1.36 % | 8.221 M -2.57 % | 8.438 M -4.38 % | 8.824 M -5.90 % | 9.377 M 22.47 % | 7.657 M -1.94 % | 7.808 M -2.71 % | 8.025 M -1.06 % | 8.111 M 22.91 % | 6.599 M -1.28 % | 6.685 M -1.27 % | 6.771 M -1.25 % | 6.856 M -35.11 % | 10.566 M 36.79 % | 7.724 M -1.10 % | 7.810 M -2.31 % | 7.994 M -1.41 % | 8.109 M -1.39 % | 8.223 M 10.28 % | 7.456 M -1.14 % | 7.542 M 17.34 % | 6.428 M -1.32 % | 6.513 M -12.83 % | 7.472 M -1.13 % | 7.558 M 189.65 % | 2.609 M 0.00 % | 2.609 M 102.04 % | -127.690 M -4 993.56 % | 2.609 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intérêts minoritaires | -6.836 M -1.05 % | -6.765 M 7.19 % | -7.289 M 1.72 % | -7.417 M -7.89 % | -6.874 M -9.53 % | -6.276 M 7.29 % | -6.770 M 78.77 % | -31.887 M -42.09 % | -22.441 M 0.66 % | -22.590 M -2.82 % | -21.971 M -1.13 % | -21.726 M 16.10 % | -25.894 M 9.63 % | -28.652 M 3.74 % | -29.764 M 33.06 % | -44.465 M -1.13 % | -43.970 M 4.50 % | -46.041 M -0.07 % | -46.008 M -20.76 % | -38.100 M -5.44 % | -36.133 M -0.49 % | -35.958 M -0.49 % | -35.782 M -96.66 % | -18.195 M -2.46 % | -17.758 M -5.82 % | -16.781 M -10.47 % | -15.190 M 89.08 % | -139.058 M -240.25 % | -40.870 M -80.38 % | -22.657 M -11.11 % | -20.392 M -182.98 % | 24.573 M 29.68 % | 18.949 M 50.30 % | 12.608 M 155.25 % | -22.821 M -319.36 % | -5.442 M 72.93 % | -20.099 M -2.83 % | -19.545 M -77.90 % | -10.986 M -1 489.85 % | 790.460 K -86.13 % | 5.701 M -69.92 % | 18.952 M -32.81 % | 28.208 M -31.45 % | 41.146 M -21.72 % | 52.563 M -17.35 % | 63.597 M -7.13 % | 68.477 M -5.18 % | 72.218 M -4.77 % | 75.836 M 31.50 % | 57.671 M -3.96 % | 60.047 M -1.66 % | 61.059 M -0.82 % | 61.564 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Obligations de location-acquisition | 137.246 M -2.20 % | 140.328 M -2.12 % | 143.373 M -2.15 % | 146.526 M -2.17 % | 149.775 M -8.23 % | 163.203 M -18.19 % | 199.481 M -3.74 % | 207.240 M 4.24 % | 198.803 M -2.03 % | 202.925 M -9.03 % | 223.076 M 8.19 % | 206.183 M -1.31 % | 208.927 M -12.85 % | 239.741 M -0.98 % | 242.117 M 11.77 % | 216.621 M -1.47 % | 219.844 M -4.92 % | 231.229 M 0.07 % | 231.070 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 27.865 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.504 M -18.80 % | 8.010 M -26.88 % | 10.955 M | 0.000 -100.00 % | 6.777 M -15.23 % | 7.995 M -12.87 % | 9.175 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions spécifiques | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.024 M -87.07 % | 7.922 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.452 M -21.16 % | 1.842 M | 0.000 -100.00 % | 103.346 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres total actionnaires capitaux propres | 3.106 B | 0.000 -100.00 % | 3.106 B | 0.000 -100.00 % | 3.107 B 4.77 % | 2.966 B 0.09 % | 2.963 B | 0.000 -100.00 % | 2.963 B | 0.000 -100.00 % | 2.990 B | 0.000 -100.00 % | 2.990 B | 0.000 -100.00 % | 2.963 B | 0.000 -100.00 % | 2.990 B | 0.000 -100.00 % | 3.131 B 39 628.06 % | -7.922 M -100.27 % | 2.978 B 0.00 % | 2.978 B -4.64 % | 3.123 B 0.37 % | 3.111 B 4.90 % | 2.966 B -4.62 % | 3.109 B 4.85 % | 2.966 B -11.15 % | 3.338 B 0.19 % | 3.332 B 4.50 % | 3.188 B 0.02 % | 3.188 B -3.91 % | 3.317 B 4.07 % | 3.188 B -7.86 % | 3.460 B 3.90 % | 3.330 B -2.56 % | 3.417 B 218.64 % | 1.072 B 0.00 % | 1.072 B 0.00 % | 1.072 B 3.46 % | 1.037 B -0.01 % | 1.037 B -24.59 % | 1.375 B 0.01 % | 1.375 B 169.94 % | 509.245 M 6.78 % | 476.907 M -6.13 % | 508.073 M 0.00 % | 508.086 M 6.55 % | 476.872 M -5.73 % | 505.848 M -21.81 % | 646.966 M 0.00 % | 646.976 M 0.50 % | 643.785 M 0.00 % | 643.805 M 0.34 % | 641.629 M 0.00 % | 641.617 M 0.69 % | 637.251 M 0.00 % | 637.242 M 0.30 % | 635.359 M 0.00 % | 635.359 M 1.01 % | 628.993 M 0.00 % | 628.993 M 0.68 % | 624.754 M -0.24 % | 626.237 M 3 133.18 % | 19.369 M 0.00 % | 19.369 M 154.55 % | 7.609 M |
| Impôts différés passifs non courants | 48.493 M -3.39 % | 50.194 M -3.72 % | 52.135 M 30.77 % | 39.867 M -4.42 % | 41.711 M -4.04 % | 43.467 M -13.16 % | 50.054 M 90.12 % | 26.328 M 29.64 % | 20.309 M 1.80 % | 19.950 M | 0.000 -100.00 % | 17.976 M -8.19 % | 19.581 M -10.66 % | 21.918 M 0.93 % | 21.716 M -27.17 % | 29.817 M -8.78 % | 32.686 M -1.21 % | 33.087 M -1.80 % | 33.693 M 29.38 % | 26.041 M -2.35 % | 26.668 M -2.30 % | 27.295 M -2.25 % | 27.922 M -4.98 % | 29.386 M -2.09 % | 30.013 M -2.05 % | 30.640 M -2.01 % | 31.267 M 1.01 % | 30.953 M -3.72 % | 32.147 M -3.59 % | 33.345 M -3.46 % | 34.540 M -3.36 % | 35.742 M -3.24 % | 36.937 M 272 555.86 % | 13.547 K -9.60 % | 14.985 K 18.44 % | 12.652 K 14.12 % | 11.087 K 2.36 % | 10.831 K -45.59 % | 19.905 K 74.03 % | 11.438 K -51.36 % | 23.516 K -4.79 % | 24.698 K 128.03 % | 10.831 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actifs totaux | 1.700 B 1.26 % | 1.678 B 2.36 % | 1.640 B -7.48 % | 1.772 B 4.62 % | 1.694 B -4.14 % | 1.767 B -14.65 % | 2.070 B -15.65 % | 2.455 B -0.55 % | 2.468 B -10.73 % | 2.765 B -14.24 % | 3.224 B 0.41 % | 3.211 B 1.40 % | 3.166 B 1.70 % | 3.113 B 8.16 % | 2.878 B 9.35 % | 2.632 B 2.03 % | 2.580 B 6.05 % | 2.433 B 7.13 % | 2.271 B -4.25 % | 2.372 B 2.10 % | 2.323 B 6.37 % | 2.184 B -7.31 % | 2.356 B 12.06 % | 2.103 B -1.51 % | 2.135 B -2.53 % | 2.190 B -9.08 % | 2.409 B -32.30 % | 3.558 B -36.65 % | 5.617 B -18.30 % | 6.875 B -2.60 % | 7.059 B -6.97 % | 7.588 B -1.53 % | 7.705 B 20.46 % | 6.397 B -0.76 % | 6.445 B 0.06 % | 6.442 B 50.22 % | 4.288 B 5.82 % | 4.053 B 3.72 % | 3.907 B 5.11 % | 3.717 B 7.52 % | 3.457 B 1.50 % | 3.406 B 6.34 % | 3.203 B 109.09 % | 1.532 B 7.66 % | 1.423 B 4.09 % | 1.367 B 6.19 % | 1.287 B 4.50 % | 1.232 B -0.87 % | 1.243 B 5.77 % | 1.175 B 2.89 % | 1.142 B 14.69 % | 995.772 M 5.40 % | 944.749 M 6.51 % | 887.025 M -0.36 % | 890.188 M 0.92 % | 882.084 M 1.27 % | 870.988 M -0.18 % | 872.555 M -0.79 % | 879.512 M 2.46 % | 858.433 M 2.31 % | 839.018 M -5.96 % | 892.148 M -2.96 % | 919.354 M 257.11 % | 257.446 M -5.79 % | 273.262 M 12.73 % | 242.398 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2023-01-01 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2008-12-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2023-01-01 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Rémunération à base d'actions | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation du fonds de roulement | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -32.870 M | 0.000 -100.00 % | 780.518 M 262.34 % | -480.806 M -200.00 % | 480.806 M | 0.000 100.00 % | -513.504 M -253.28 % | 335.010 M 200.00 % | -335.010 M | 0.000 100.00 % | -516.553 M -743.86 % | 80.228 M 200.00 % | -80.228 M | 0.000 100.00 % | -215.248 M -478.72 % | 56.836 M 200.00 % | -56.836 M | 0.000 -100.00 % | 224.849 M 224.14 % | -181.128 M -200.00 % | 181.128 M | 0.000 -100.00 % | 754.495 M 399.82 % | -251.652 M -200.00 % | 251.652 M | 0.000 100.00 % | -423.649 M -495.44 % | 107.133 M 200.00 % | -107.133 M | 0.000 -100.00 % | 50.608 M -73.19 % | 188.772 M 200.00 % | -188.772 M | 0.000 100.00 % | -632.545 M -621.79 % | 121.226 M 200.00 % | -121.226 M | 0.000 100.00 % | -342.399 M -484.48 % | 89.054 M 200.00 % | -89.054 M | 0.000 100.00 % | -97.546 M -634.77 % | 18.241 M 200.00 % | -18.241 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Comptes débiteurs | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 17.214 M | 0.000 -100.00 % | 499.705 M 273.02 % | -288.820 M -200.00 % | 288.820 M | 0.000 100.00 % | -181.038 M -196.63 % | 187.346 M 200.00 % | -187.346 M | 0.000 100.00 % | -429.011 M -161.77 % | -163.890 M -200.00 % | 163.890 M | 0.000 100.00 % | -216.277 M -884.59 % | 27.566 M 200.00 % | -27.566 M | 0.000 -100.00 % | 175.801 M 215.60 % | -152.075 M -200.00 % | 152.075 M | 0.000 -100.00 % | 661.263 M 349.24 % | -265.310 M -200.00 % | 265.310 M | 0.000 100.00 % | -206.774 M -82.67 % | -113.197 M -200.00 % | 113.197 M | 0.000 100.00 % | -31.294 M -214.51 % | 27.329 M 200.00 % | -27.329 M | 0.000 100.00 % | -357.297 M -1 888.38 % | 19.979 M 200.00 % | -19.979 M | 0.000 100.00 % | -239.074 M -519.11 % | 57.043 M 200.00 % | -57.043 M | 0.000 100.00 % | -65.507 M -694.83 % | 11.013 M 200.00 % | -11.013 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventaire | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -27.861 M | 0.000 -100.00 % | 275.093 M 243.29 % | -191.986 M -200.00 % | 191.986 M | 0.000 100.00 % | -406.348 M -375.18 % | 147.664 M 200.00 % | -147.664 M | 0.000 100.00 % | -74.655 M -314.95 % | 34.732 M 200.00 % | -34.732 M | 0.000 100.00 % | -1.771 M -106.05 % | 29.270 M 200.00 % | -29.270 M | 0.000 -100.00 % | 49.048 M 268.82 % | -29.053 M -200.00 % | 29.053 M | 0.000 -100.00 % | 93.232 M 582.59 % | 13.659 M 200.00 % | -13.659 M | 0.000 100.00 % | -206.868 M -193.98 % | 220.121 M 200.00 % | -220.121 M | 0.000 -100.00 % | 80.698 M -49.69 % | 160.398 M 200.00 % | -160.398 M | 0.000 100.00 % | -268.214 M -364.91 % | 101.247 M 200.00 % | -101.247 M | 0.000 100.00 % | -103.324 M -422.77 % | 32.011 M 200.00 % | -32.011 M | 0.000 100.00 % | -32.038 M -543.27 % | 7.228 M 200.00 % | -7.228 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Comptes à payer | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.552 M 200.00 % | -9.552 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autre fonds de roulement | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -22.223 M | 0.000 -100.00 % | 5.721 M 159.89 % | -9.552 M -200.00 % | 9.552 M | 0.000 -100.00 % | 73.882 M | 0.000 | 0.000 | 0.000 100.00 % | -12.887 M -106.15 % | 209.386 M 200.00 % | -209.386 M | 0.000 -100.00 % | 2.800 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -10.008 M -4 879.21 % | 209.402 K 200.00 % | -209.402 K | 0.000 -100.00 % | 1.204 M 15.29 % | 1.045 M 200.00 % | -1.045 M | 0.000 100.00 % | -7.035 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres éléments non monétaires | -26.018 M -187.74 % | 29.653 M | 0.000 | 0.000 -100.00 % | 3.442 M 134.12 % | -10.087 M -102.79 % | 361.463 M -38.44 % | 587.161 M 182.05 % | -715.612 M -1 651.52 % | -40.857 M -106.99 % | 584.868 M 262.79 % | -359.283 M -188.28 % | 406.982 M 1 377.83 % | 27.539 M -89.32 % | 257.763 M 1 146.21 % | -24.638 M 76.23 % | -103.641 M -392.27 % | 35.461 M -91.52 % | 418.323 M 642.30 % | -77.139 M -37.11 % | -56.262 M -298.14 % | 28.396 M 108.27 % | -343.345 M -240.34 % | 244.649 M 224.37 % | -196.703 M -537.79 % | 44.931 M -66.78 % | 135.262 M -91.00 % | 1.503 B 986.16 % | 138.360 M 1 053.34 % | 11.996 M -98.63 % | 874.081 M 1 877.89 % | -49.164 M 59.31 % | -120.837 M -21.74 % | -99.255 M -118.93 % | -45.337 M 78.27 % | -208.638 M -219.13 % | 175.136 M 762.74 % | -26.426 M -105.47 % | 483.244 M 304.36 % | -236.466 M -545.02 % | 53.136 M 366.81 % | -19.916 M -110.46 % | 190.485 M 935.43 % | -22.801 M -140.04 % | 56.941 M 686.84 % | 7.237 M -86.87 % | 55.127 M 270.99 % | -32.240 M -66.39 % | -19.376 M -174.20 % | 26.112 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie nette provenant des activités d'exploitation | -26.018 M -187.74 % | 29.653 M | 0.000 | 0.000 100.00 % | -51.807 M -173.14 % | -18.967 M 74.18 % | -73.463 M -327.54 % | 32.285 M 115.82 % | -204.124 M -1 450.47 % | 15.115 M -93.14 % | 220.272 M 1 199.54 % | 16.950 M -83.86 % | 105.030 M 1 316.17 % | 7.416 M 108.85 % | -83.834 M -146.27 % | -34.041 M -183.25 % | 40.888 M 193.50 % | 13.931 M -76.05 % | 58.176 M 269.23 % | -34.377 M 42.32 % | -59.598 M -13 453.76 % | -439.712 K -100.50 % | 87.442 M 1 521.90 % | -6.150 M -128.51 % | 21.567 M -42.16 % | 37.290 M -85.12 % | 250.573 M 513.07 % | 40.872 M -38.84 % | 66.829 M 844.62 % | -8.975 M 91.94 % | -111.401 M -258.88 % | 70.115 M 38.52 % | 50.616 M 161.17 % | -82.750 M -163.87 % | 129.549 M 312.65 % | -60.921 M -172.65 % | 83.853 M 42.75 % | 58.742 M 278.97 % | -32.822 M 15.46 % | -38.825 M -155.63 % | 69.795 M -18.94 % | 86.105 M 186.76 % | 30.026 M -45.23 % | 54.819 M 1 382.30 % | -4.275 M -147.11 % | 9.075 M 151.83 % | -17.509 M 20.66 % | -22.067 M -22.68 % | -17.988 M -144.54 % | 40.382 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investissements dans les immobilisations corporelles | -2.953 M 44.76 % | -5.347 M -5.73 % | -5.057 M -41.92 % | -3.563 M 57.19 % | -8.323 M -42.45 % | -5.843 M 58.14 % | -13.957 M 85.05 % | -93.367 M -109.12 % | -44.647 M -47.78 % | -30.211 M 18.98 % | -37.290 M -8.57 % | -34.345 M 12.84 % | -39.406 M 16.33 % | -47.096 M 16.49 % | -56.393 M -117.15 % | -25.969 M -23.13 % | -21.092 M -660.56 % | -2.773 M 92.25 % | -35.779 M -179.07 % | -12.821 M 39.47 % | -21.180 M -42.33 % | -14.882 M 73.81 % | -56.827 M -1 830.42 % | -2.944 M 87.90 % | -24.332 M 15.79 % | -28.895 M 71.88 % | -102.754 M -550.21 % | -15.803 M 58.24 % | -37.845 M 67.92 % | -117.972 M 42.60 % | -205.510 M -66.32 % | -123.563 M -13.71 % | -108.668 M -115.29 % | -50.476 M 20.58 % | -63.557 M 49.43 % | -125.674 M -42.39 % | -88.263 M -68.83 % | -52.280 M -1 003.79 % | 5.784 M 107.68 % | -75.342 M 7.83 % | -81.739 M -580.82 % | -12.006 M 74.96 % | -47.940 M -8.26 % | -44.282 M -61.76 % | -27.375 M 12.67 % | -31.347 M 3.15 % | -32.368 M 32.30 % | -47.809 M 28.16 % | -66.547 M 50.19 % | -133.589 M 33.60 % | -201.185 M -294.17 % | -51.040 M 62.18 % | -134.952 M -823.08 % | -14.620 M 5.03 % | -15.393 M -157.69 % | -5.974 M 62.09 % | -15.755 M -91.76 % | -8.216 M -188.52 % | -2.848 M 79.53 % | -13.908 M -35.94 % | -10.231 M -163.62 % | -3.881 M 20.99 % | -4.912 M 21.18 % | -6.232 M -279.24 % | -1.643 M 23.44 % | -2.146 M 4.26 % | -2.242 M |
| Acquisitions nettes | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.453 M -60.91 % | 6.276 M 2 054.65 % | 291.295 K -95.39 % | 6.320 M 24 115.14 % | 26.099 K -99.74 % | 10.000 M 111.14 % | -89.735 M -2 985.24 % | 3.110 M | 0.000 | 0.000 -100.00 % | 396.264 K -80.19 % | 2.000 M -50.00 % | 4.000 M -33.33 % | 6.000 M 0.00 % | 6.000 M 0.00 % | 6.000 M | 0.000 | 0.000 -100.00 % | 25.781 M | 0.000 | 0.000 | 0.000 -100.00 % | 65.040 M | 0.000 -100.00 % | 39.455 M -66.56 % | 117.976 M -40.19 % | 197.241 M 160.97 % | -323.510 M 43.94 % | -577.077 M -2 079.47 % | -26.478 M -974.65 % | 3.027 M | 0.000 | 0.000 | 0.000 100.00 % | -28.000 M | 0.000 | 0.000 | 0.000 100.00 % | -360.960 M | 0.000 | 0.000 | 0.000 -100.00 % | 301.182 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -201.000 100.00 % | -80.224 M 37.27 % | -127.892 M -1.31 % | -126.244 M | 0.000 100.00 % | -285.850 M -11.66 % | -256.005 M -44.46 % | -177.216 M 23.57 % | -231.858 M 36.16 % | -363.182 M -157.87 % | -140.842 M -204.97 % | -46.182 M -74.27 % | -26.500 M -142.15 % | 62.871 M | 0.000 | 0.000 -100.00 % | 1.100 M | 0.000 | 0.000 | 0.000 -100.00 % | 210.481 M 5 027.78 % | -4.271 M 98.08 % | -222.740 M -13 821.23 % | -1.600 M 99.05 % | -168.505 M -120 469.29 % | -139.757 K 99.88 % | -117.141 M -326.63 % | -27.457 M 44.94 % | -49.869 M -184.97 % | -17.500 M 74.30 % | -68.100 M 14.88 % | -80.000 M | 0.000 | 0.000 | 0.000 100.00 % | -50.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ventes échéances des investissements | 0.000 | 0.000 100.00 % | -660.377 K | 0.000 -100.00 % | 118.295 M -50.53 % | 239.123 M 76 678 827.05 % | 311.850 -100.00 % | 80.146 M -36.98 % | 127.180 M 1.08 % | 125.821 M | 0.000 -100.00 % | 280.659 M 12.76 % | 248.903 M 29.32 % | 192.466 M 27.40 % | 151.066 M -59.95 % | 377.159 M 281.82 % | 98.780 M 43.39 % | 68.888 M 67.83 % | 41.047 M 926.16 % | 4.000 M -54.63 % | 8.817 M 176.82 % | 3.185 M -89.53 % | 30.414 M | 0.000 -100.00 % | 31.300 M -47.31 % | 59.400 M 129.27 % | -202.917 M | 0.000 -100.00 % | 283.479 M 11 026.08 % | 2.548 M 103.92 % | -65.054 M | 0.000 -100.00 % | 376.584 M 646.07 % | 50.476 M 7 283.66 % | 683.615 K | 0.000 | 0.000 | 0.000 -100.00 % | 40.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités d'investissement | 193.200 K -99.62 % | 51.500 M 636.82 % | 6.989 M 41 504.10 % | 16.800 K -99.99 % | 120.748 M -50.80 % | 245.400 M 346 504.76 % | 70.801 K 200.00 % | -70.801 K | 0.000 100.00 % | -70.802 K -100.02 % | 434.632 M | 0.000 -100.00 % | 10.132 M 110.97 % | 4.803 M -60.84 % | 12.264 M 441.08 % | 2.267 M -98.72 % | 176.830 M 13 047.21 % | 1.345 M 102.16 % | -62.279 M -224.43 % | 50.050 M 48.94 % | 33.604 M 325.81 % | -14.882 M -129.56 % | 50.337 M 11 110.89 % | 449.000 K -96.70 % | 13.608 M -18.97 % | 16.794 M -79.63 % | 82.454 M 36.29 % | 60.497 M -2.38 % | 61.971 M 1 546 691.52 % | 4.006 K -99.99 % | 41.711 M 279.19 % | 11.000 M -95.94 % | 270.693 M 636.28 % | -50.476 M 75.09 % | -202.614 M -1 043.80 % | 21.468 M 100.82 % | 10.690 M 120.45 % | -52.280 M 0.35 % | -52.464 M -203.35 % | 50.765 M -15.69 % | 60.211 M 601.52 % | -12.006 M 96.64 % | -357.776 M | 0.000 | 0.000 -100.00 % | 21.748 M 21 540.26 % | 100.497 K -80.24 % | 508.660 K -88.22 % | 4.317 M -91.59 % | 51.333 M 190.60 % | -56.659 M -3 058.44 % | 1.915 M 110.94 % | -17.500 M -19.70 % | -14.620 M 5.03 % | -15.393 M -157.69 % | -5.974 M 62.09 % | -15.755 M -91.76 % | -8.216 M -188.52 % | -2.848 M 79.53 % | -13.908 M -35.94 % | -10.231 M -163.62 % | -3.881 M 20.99 % | -4.912 M 21.18 % | -6.232 M -279.24 % | -1.643 M 23.44 % | -2.146 M -210.42 % | 1.944 M |
| Trésorerie nette utilisée pour les activités d'investissement | -2.760 M -105.98 % | 46.153 M 3 527.87 % | 1.272 M 135.87 % | -3.547 M -103.15 % | 112.425 M -53.07 % | 239.557 M 1 862.07 % | -13.595 M 84.41 % | -87.195 M -92.34 % | -45.333 M -118.94 % | -20.706 M -106.73 % | 307.607 M 944.48 % | -36.426 M -0.14 % | -36.376 M -34.51 % | -27.043 M 78.28 % | -124.524 M -1 511.92 % | -7.725 M -106.56 % | 117.676 M 331.39 % | 27.278 M 153.47 % | -51.011 M -208.01 % | 47.229 M 122.36 % | 21.240 M 281.60 % | -11.697 M -123.02 % | 50.805 M 2 136.46 % | -2.495 M -112.12 % | 20.577 M -56.50 % | 47.299 M 471.35 % | -12.737 M -131.51 % | 40.422 M -52.37 % | 84.865 M 172.52 % | -117.020 M 41.52 % | -200.117 M 54.12 % | -436.213 M 18.03 % | -532.193 M -409.71 % | -104.411 M 66.64 % | -313.013 M -157.19 % | -121.706 M 16.45 % | -145.673 M -10.13 % | -132.280 M -1 880.43 % | -6.679 M 72.82 % | -24.577 M -14.17 % | -21.527 M 65.28 % | -62.006 M 84.72 % | -405.716 M -816.20 % | -44.282 M -61.76 % | -27.375 M -185.17 % | -9.599 M 70.25 % | -32.268 M 31.78 % | -47.301 M 23.99 % | -62.229 M 24.35 % | -82.256 M 68.10 % | -257.844 M -424.88 % | -49.125 M 67.78 % | -152.452 M -942.78 % | -14.620 M 5.03 % | -15.393 M -157.69 % | -5.974 M 62.09 % | -15.755 M -91.76 % | -8.216 M -188.52 % | -2.848 M 79.53 % | -13.908 M -35.94 % | -10.231 M -163.62 % | -3.881 M 20.99 % | -4.912 M 21.18 % | -6.232 M -279.24 % | -1.643 M 23.44 % | -2.146 M -620.30 % | -297.971 K |
| Remboursement de dette | 0.000 -100.00 % | 80.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -26.150 M -2 515.02 % | -1.000 M 0.00 % | -1.000 M 0.00 % | -1.000 M -100.53 % | 186.995 M 990.45 % | -21.000 M -2 000.00 % | -1.000 M -105.26 % | 19.000 M 105.42 % | -350.400 M -784.85 % | -39.600 M | 0.000 | 0.000 -100.00 % | 275.000 M 1 458.95 % | -20.236 M -6 915.10 % | 296.932 K 100.39 % | -76.114 M 53.94 % | -165.263 M 74.44 % | -646.524 M 15.85 % | -768.290 M -4 438.67 % | -16.928 M | 0.000 -100.00 % | 196.849 M | 0.000 -100.00 % | 39.304 M 132.72 % | -120.128 M 55.90 % | -272.373 M -277.95 % | 153.060 M 5.33 % | 145.313 M 281.14 % | 38.126 M -36.23 % | 59.783 M 134.84 % | 25.457 M -81.43 % | 137.059 M 132.02 % | 59.072 M 196.21 % | 19.943 M 412.28 % | -6.386 M -108.81 % | 72.507 M 50.29 % | 48.246 M 239.39 % | -34.611 M -251.69 % | 22.818 M -36.10 % | 35.710 M -61.75 % | 93.366 M 122.90 % | 41.886 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -24.500 M -609.39 % | -3.454 M 87.21 % | -27.000 M 35.00 % | -41.540 M -275.71 % | 23.642 M 162.88 % | -37.600 M |
| Actions ordinaires émises | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.108 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions ordinaires rachetées | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.450 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividendes versés | -1.817 M -16.13 % | -1.565 M 34.38 % | -2.384 M -0.33 % | -2.377 M 0.00 % | -2.377 M -2.62 % | -2.316 M -9.39 % | -2.117 M 13.71 % | -2.453 M 0.00 % | -2.453 M -2.22 % | -2.400 M 53.28 % | -5.137 M 13.95 % | -5.969 M 0.16 % | -5.979 M -5.06 % | -5.691 M -48.72 % | -3.826 M -5.84 % | -3.615 M 3.94 % | -3.763 M -3.75 % | -3.627 M 25.41 % | -4.863 M -6.23 % | -4.578 M -4.98 % | -4.361 M -1.16 % | -4.311 M -6.63 % | -4.043 M -113.08 % | -1.897 M 47.22 % | -3.595 M -100.22 % | -1.795 M 83.52 % | -10.897 M -97.13 % | -5.528 M 78.58 % | -25.804 M -20.84 % | -21.355 M 2.47 % | -21.895 M -16.66 % | -18.767 M 80.01 % | -93.903 M -765.50 % | -10.850 M -29.68 % | -8.366 M 14.89 % | -9.831 M 87.94 % | -81.506 M -450.69 % | -14.801 M -30.16 % | -11.371 M -46.23 % | -7.776 M 83.29 % | -46.536 M -26.69 % | -36.732 M -173.52 % | -13.430 M -137.16 % | -5.663 M -89.24 % | -2.992 M -25.45 % | -2.385 M 70.99 % | -8.221 M -1 873.70 % | -416.552 K 97.61 % | -17.439 M -470.71 % | -3.056 M -54.01 % | -1.984 M -58.95 % | -1.248 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -42.910 M -68 429.82 % | -62.615 K 78.25 % | -287.887 K 96.30 % | -7.791 M -719.71 % | -950.414 K 33.78 % | -1.435 M 2.79 % | -1.476 M |
| Autres activités de financement | -3.563 M -0.24 % | -3.554 M 96.39 % | -98.350 M -2 988.21 % | 3.405 M 106.67 % | -51.030 M 59.76 % | -126.801 M -204.80 % | 120.989 M 69.41 % | 71.419 M 650.24 % | -12.980 M -596.61 % | 2.614 M 100.84 % | -310.907 M -4 296.39 % | -7.072 M 3.39 % | -7.320 M -490.05 % | -1.241 M 89.07 % | -11.352 M -56.64 % | -7.248 M 44.92 % | -13.159 M -1 314 694.71 % | -1.001 K -100.00 % | 372.557 M | 0.000 100.00 % | -5.000 M | 0.000 100.00 % | -340.857 M -960.10 % | -32.153 M -284.68 % | -8.359 M | 0.000 100.00 % | -65.992 M -236.92 % | 48.197 M 259.92 % | -30.139 M -247.42 % | 20.444 M -88.15 % | 172.514 M 440.16 % | -50.715 M -109.39 % | 540.019 M 25 312.65 % | 2.125 M -89.90 % | 21.036 M -99.15 % | 2.483 B 7 378.56 % | 33.200 M 527.17 % | -7.772 M 85.68 % | -54.292 M -5 518.39 % | -966.330 K -102.07 % | 46.616 M 649.16 % | 6.222 M -98.17 % | 340.592 M 1 843.33 % | -19.537 M -452.00 % | 5.550 M 114.52 % | -38.220 M -3 453.81 % | -1.075 M -160.37 % | 1.781 M -81.53 % | 9.642 M 394.59 % | -3.273 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 230.000 K | 0.000 | 0.000 | 0.000 100.00 % | -685.748 K | 0.000 | 0.000 | 0.000 -100.00 % | 639.682 M | 0.000 -100.00 % | 18.760 M | 0.000 | 0.000 |
| Trésorerie nette utilisée provenant des activités de financement | -5.380 M -107.18 % | 74.881 M 174.34 % | -100.734 M -9 893.79 % | 1.029 M 101.93 % | -53.407 M 58.64 % | -129.117 M -208.62 % | 118.872 M 72.36 % | 68.966 M 546.88 % | -15.433 M -7 323.31 % | 213.654 K 100.06 % | -342.194 M -2 337.09 % | -14.041 M 1.80 % | -14.299 M -80.29 % | -7.931 M -104.47 % | 177.505 M 672.96 % | -30.980 M -72.86 % | -17.923 M -216.60 % | 15.372 M -11.11 % | 17.294 M 139.15 % | -44.178 M -371.95 % | -9.361 M -117.14 % | -4.311 M 93.83 % | -69.900 M -17.13 % | -59.677 M -640.26 % | -8.062 M 89.65 % | -77.909 M 67.83 % | -242.153 M 59.90 % | -603.855 M 26.74 % | -824.233 M -4 520.55 % | -17.838 M -112.12 % | 147.170 M 18.48 % | 124.216 M -72.16 % | 446.116 M 1 358.89 % | 30.579 M 127.91 % | -109.566 M -104.98 % | 2.201 B 2 000.81 % | 104.754 M -14.65 % | 122.740 M 2 659.83 % | -4.795 M -109.39 % | 51.040 M 99.87 % | 25.537 M -76.03 % | 106.549 M -72.41 % | 386.235 M 7 447.67 % | -5.257 M -37.31 % | -3.828 M -112.00 % | 31.902 M -18.09 % | 38.949 M 220.16 % | -32.413 M -315.78 % | 15.021 M -48.88 % | 29.381 M -67.85 % | 91.381 M 124.87 % | 40.638 M | 0.000 | 0.000 -100.00 % | 230.002 K | 0.000 | 0.000 | 0.000 100.00 % | -685.799 K | 0.000 100.00 % | -42.910 M -74.70 % | -24.563 M -103.86 % | 635.941 M 1 927.91 % | -34.791 M -46.61 % | -23.731 M -206.86 % | 22.206 M 156.83 % | -39.077 M |
| Effet des changements du Forex sur les liquidités | 1.167 M -9.36 % | 1.288 M -1.72 % | 1.310 M 442.45 % | -382.584 K -150.52 % | 757.287 K -73.73 % | 2.882 M -76.48 % | 12.254 M 782.55 % | 1.389 M -51.54 % | 2.866 M 481.94 % | -750.267 K -102.72 % | 27.609 M 451.67 % | 5.005 M 40.05 % | 3.573 M 783.20 % | 404.589 K 107.08 % | -5.711 M -3 932.74 % | -141.610 K 82.36 % | -802.554 K 36.80 % | -1.270 M -356.21 % | 495.656 K -74.62 % | 1.953 M 213.59 % | 622.837 K 234.40 % | -463.435 K -109.06 % | 5.114 M 24.90 % | 4.095 M -50.54 % | 8.279 M 205.92 % | -7.816 M -239.63 % | 5.597 M -39.66 % | 9.277 M 238.31 % | -6.707 M 4.71 % | -7.039 M 45.63 % | -12.945 M -394.35 % | -2.619 M 17.97 % | -3.192 M -315.19 % | -768.900 K -119.42 % | 3.959 M 178.72 % | 1.420 M -72.84 % | 5.229 M 401.37 % | -1.735 M 53.29 % | -3.715 M -212.37 % | 3.306 M 168.86 % | 1.230 M -81.33 % | 6.586 M 1 011.05 % | -722.932 K -896.97 % | -72.513 K -118.08 % | 401.132 K 576.68 % | -84.151 K 95.48 % | -1.863 M -520.33 % | -300.354 K 12.08 % | -341.614 K 2.12 % | -349.014 K -142.72 % | 816.884 K 882.76 % | 83.121 K 26.98 % | 65.459 K -17.81 % | 79.646 K 104.58 % | -1.738 M -420.66 % | -333.866 K -132.64 % | -143.512 K -129.40 % | -62.561 K 95.58 % | -1.415 M -3 572.39 % | -38.536 K -19.19 % | -32.332 K -284.78 % | 17.498 K 104.36 % | -401.376 K -902.77 % | 49.999 K -69.82 % | 165.665 K 1 302.75 % | 11.810 K -72.60 % | 43.097 K |
| Variation nette de la trésorerie | -32.991 M -121.71 % | 151.975 M 397.57 % | -51.071 M -241.35 % | 36.132 M 353.41 % | 7.969 M -91.55 % | 94.355 M 114.11 % | 44.068 M 185.33 % | 15.444 M 105.89 % | -262.024 M -4 176.42 % | -6.127 M -102.87 % | 213.294 M 848.08 % | -28.512 M -149.22 % | 57.928 M 313.34 % | -27.153 M 45.70 % | -50.009 M 31.90 % | -73.436 M -152.59 % | 139.632 M 152.95 % | 55.201 M 121.21 % | 24.954 M 184.96 % | -29.373 M 37.63 % | -47.095 M -178.49 % | -16.911 M -123.02 % | 73.462 M 214.38 % | -64.227 M -251.62 % | 42.361 M 3 830.78 % | -1.135 M -188.61 % | 1.281 M 100.25 % | -513.284 M 24.43 % | -679.246 M -350.22 % | -150.872 M 14.90 % | -177.294 M 27.49 % | -244.501 M -532.55 % | -38.653 M 75.43 % | -157.350 M 45.57 % | -289.072 M -114.31 % | 2.019 B 4 092.99 % | 48.163 M 1.47 % | 47.467 M 198.87 % | -48.011 M -430.17 % | -9.056 M -112.07 % | 75.034 M -45.32 % | 137.234 M 1 297.13 % | 9.823 M 88.61 % | 5.208 M 114.85 % | -35.077 M -212.09 % | 31.293 M 346.58 % | -12.691 M 87.57 % | -102.082 M -55.76 % | -65.538 M -410.35 % | -12.842 M 92.15 % | -163.667 M -950.05 % | -15.587 M 84.95 % | -103.549 M -471.27 % | -18.126 M -627.25 % | 3.438 M 129.77 % | -11.548 M 80.43 % | -59.012 M -257.32 % | -16.515 M -337.53 % | 6.953 M -59.50 % | 17.167 M 152.97 % | -32.412 M 9.10 % | -35.655 M -105.67 % | 629.160 M 23 512.30 % | -2.687 M -136.70 % | -1.135 M -104.80 % | 23.654 M 181.65 % | -28.970 M |
| Trésorerie au début de la période | 370.795 M 69.45 % | 218.820 M -18.92 % | 269.892 M 15.46 % | 233.760 M 3.53 % | 225.791 M 71.79 % | 131.436 M 50.44 % | 87.368 M 21.47 % | 71.924 M -78.46 % | 333.948 M -1.80 % | 340.075 M 168.24 % | 126.781 M -18.36 % | 155.293 M 59.50 % | 97.365 M -21.81 % | 124.518 M -28.65 % | 174.527 M -29.62 % | 247.963 M 128.89 % | 108.331 M 103.90 % | 53.131 M 88.56 % | 28.177 M -51.04 % | 57.549 M -45.00 % | 104.644 M -13.91 % | 121.555 M 152.75 % | 48.093 M -57.18 % | 112.320 M 60.55 % | 69.959 M -1.60 % | 71.094 M 1.84 % | 69.813 M -88.03 % | 583.097 M -53.81 % | 1.262 B -10.68 % | 1.413 B -11.15 % | 1.591 B -13.32 % | 1.835 B -2.06 % | 1.874 B -7.75 % | 2.031 B -12.46 % | 2.320 B 671.78 % | 300.614 M 19.08 % | 252.451 M 23.16 % | 204.983 M -18.98 % | 252.994 M -3.46 % | 262.050 M 40.12 % | 187.016 M 275.67 % | 49.782 M 24.58 % | 39.960 M 14.99 % | 34.752 M -50.23 % | 69.828 M 81.21 % | 38.535 M -24.77 % | 51.226 M -66.59 % | 153.308 M -29.95 % | 218.846 M -5.54 % | 231.687 M -41.40 % | 395.355 M -3.79 % | 410.941 M -20.13 % | 514.490 M -3.40 % | 532.616 M 0.65 % | 529.178 M -2.14 % | 540.726 M -9.84 % | 599.738 M -2.68 % | 616.253 M 1.47 % | 607.301 M 2.91 % | 590.133 M -5.21 % | 622.546 M -5.42 % | 658.201 M 2 166.45 % | 29.041 M -8.47 % | 31.728 M -3.45 % | 32.864 M 256.85 % | 9.209 M -75.88 % | 38.180 M |
| Trésorerie à la fin de la période | 337.805 M -8.90 % | 370.795 M 69.45 % | 218.820 M -18.92 % | 269.892 M 15.46 % | 233.760 M 3.53 % | 225.791 M 71.79 % | 131.436 M 50.44 % | 87.368 M 21.47 % | 71.924 M -78.46 % | 333.948 M -1.80 % | 340.075 M 168.24 % | 126.781 M -18.36 % | 155.293 M 59.50 % | 97.365 M -21.81 % | 124.518 M -28.65 % | 174.527 M -29.62 % | 247.963 M 128.89 % | 108.331 M 103.90 % | 53.131 M 88.56 % | 28.177 M -51.04 % | 57.549 M -45.00 % | 104.644 M -13.91 % | 121.555 M 152.75 % | 48.093 M -57.18 % | 112.320 M 60.55 % | 69.959 M -1.60 % | 71.094 M 1.84 % | 69.813 M -88.03 % | 583.097 M -53.81 % | 1.262 B -10.68 % | 1.413 B -11.15 % | 1.591 B -13.32 % | 1.835 B -2.06 % | 1.874 B -7.75 % | 2.031 B -12.46 % | 2.320 B 671.78 % | 300.614 M 19.08 % | 252.451 M 23.16 % | 204.983 M -18.98 % | 252.994 M -3.46 % | 262.050 M 40.12 % | 187.016 M 275.67 % | 49.782 M 24.58 % | 39.960 M 14.99 % | 34.752 M -50.23 % | 69.828 M 81.21 % | 38.535 M -24.77 % | 51.226 M -66.59 % | 153.308 M -29.95 % | 218.846 M -5.54 % | 231.687 M -41.40 % | 395.355 M -3.79 % | 410.941 M -20.13 % | 514.490 M -3.40 % | 532.616 M 0.65 % | 529.178 M -2.14 % | 540.726 M -9.84 % | 599.738 M -2.36 % | 614.253 M 1.14 % | 607.301 M 2.91 % | 590.133 M -5.21 % | 622.546 M -5.42 % | 658.201 M 2 166.45 % | 29.041 M -8.47 % | 31.728 M -3.45 % | 32.864 M 256.85 % | 9.209 M |
| Trésorerie d'exploitation | -26.018 M -187.74 % | 29.653 M | 0.000 | 0.000 100.00 % | -51.807 M -173.14 % | -18.967 M 74.18 % | -73.463 M -327.54 % | 32.285 M 115.82 % | -204.124 M -1 450.47 % | 15.115 M -93.14 % | 220.272 M 1 199.54 % | 16.950 M -83.86 % | 105.030 M 1 316.17 % | 7.416 M 108.85 % | -83.834 M -146.27 % | -34.041 M -183.25 % | 40.888 M 193.50 % | 13.931 M -76.05 % | 58.176 M 269.23 % | -34.377 M 42.32 % | -59.598 M -13 453.76 % | -439.712 K -100.50 % | 87.442 M 1 521.90 % | -6.150 M -128.51 % | 21.567 M -42.16 % | 37.290 M -85.12 % | 250.573 M 513.07 % | 40.872 M -38.84 % | 66.829 M 844.62 % | -8.975 M 91.94 % | -111.401 M -258.88 % | 70.115 M 38.52 % | 50.616 M 161.17 % | -82.750 M -163.87 % | 129.549 M 312.65 % | -60.921 M -172.65 % | 83.853 M 42.75 % | 58.742 M 278.97 % | -32.822 M 15.46 % | -38.825 M -155.63 % | 69.795 M -18.94 % | 86.105 M 186.76 % | 30.026 M -45.23 % | 54.819 M 1 382.30 % | -4.275 M -147.11 % | 9.075 M 151.83 % | -17.509 M 20.66 % | -22.067 M -22.68 % | -17.988 M -144.54 % | 40.382 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses en capital | -2.953 M 44.76 % | -5.347 M -5.73 % | -5.057 M -41.92 % | -3.563 M 57.19 % | -8.323 M -42.45 % | -5.843 M 58.14 % | -13.957 M 85.05 % | -93.367 M -109.12 % | -44.647 M -47.78 % | -30.211 M 18.98 % | -37.290 M -8.57 % | -34.345 M 12.84 % | -39.406 M 16.33 % | -47.096 M 16.49 % | -56.393 M -117.15 % | -25.969 M -23.13 % | -21.092 M -660.56 % | -2.773 M 92.25 % | -35.779 M -179.07 % | -12.821 M 39.47 % | -21.180 M -42.33 % | -14.882 M 73.81 % | -56.827 M -1 830.42 % | -2.944 M 87.90 % | -24.332 M 15.79 % | -28.895 M 71.88 % | -102.754 M -550.21 % | -15.803 M 58.24 % | -37.845 M 67.92 % | -117.972 M 42.60 % | -205.510 M -66.32 % | -123.563 M -13.71 % | -108.668 M -115.29 % | -50.476 M 20.58 % | -63.557 M 49.43 % | -125.674 M -42.39 % | -88.263 M -68.83 % | -52.280 M -1 003.79 % | 5.784 M 107.68 % | -75.342 M 7.83 % | -81.739 M -580.82 % | -12.006 M 74.96 % | -47.940 M -8.26 % | -44.282 M -61.76 % | -27.375 M 12.67 % | -31.347 M 3.15 % | -32.368 M 32.30 % | -47.809 M 28.16 % | -66.547 M 50.19 % | -133.589 M 33.60 % | -201.185 M -294.17 % | -51.040 M 62.18 % | -134.952 M -823.08 % | -14.620 M 5.03 % | -15.393 M -157.69 % | -5.974 M 62.09 % | -15.755 M -91.76 % | -8.216 M -188.52 % | -2.848 M 79.53 % | -13.908 M -35.94 % | -10.231 M -163.62 % | -3.881 M 20.99 % | -4.912 M 21.18 % | -6.232 M -279.24 % | -1.643 M 23.44 % | -2.146 M 4.26 % | -2.242 M |
| Cash-flow disponible | -28.971 M -219.19 % | 24.306 M -42.16 % | 42.024 M 1 279.34 % | -3.563 M 94.07 % | -60.130 M -142.36 % | -24.810 M 71.62 % | -87.420 M -43.12 % | -61.082 M 75.45 % | -248.771 M -1 547.88 % | -15.096 M -108.25 % | 182.982 M 1 151.94 % | -17.395 M -126.51 % | 65.623 M 265.38 % | -39.679 M 71.70 % | -140.227 M -133.67 % | -60.010 M -403.13 % | 19.797 M 77.42 % | 11.158 M -50.18 % | 22.397 M 147.45 % | -47.198 M 41.57 % | -80.778 M -427.23 % | -15.321 M -150.05 % | 30.615 M 436.67 % | -9.093 M -228.97 % | -2.764 M -132.93 % | 8.395 M -94.32 % | 147.819 M 489.66 % | 25.069 M -13.51 % | 28.984 M 122.83 % | -126.946 M 59.94 % | -316.912 M -492.93 % | -53.449 M 7.93 % | -58.051 M 56.43 % | -133.225 M -301.88 % | 65.992 M 135.37 % | -186.595 M -4 131.01 % | -4.410 M -168.24 % | 6.463 M 123.90 % | -27.037 M 76.32 % | -114.167 M -855.85 % | -11.944 M -116.12 % | 74.099 M 513.64 % | -17.914 M -270.01 % | 10.537 M 133.29 % | -31.650 M -42.10 % | -22.272 M 55.35 % | -49.877 M 28.62 % | -69.877 M 17.34 % | -84.534 M 9.30 % | -93.207 M 53.67 % | -201.185 M -294.17 % | -51.040 M 62.18 % | -134.952 M -823.08 % | -14.620 M 5.03 % | -15.393 M -157.69 % | -5.974 M 62.09 % | -15.755 M -91.76 % | -8.216 M -188.52 % | -2.848 M 79.53 % | -13.908 M -35.94 % | -10.231 M -163.62 % | -3.881 M 20.99 % | -4.912 M 21.18 % | -6.232 M -279.24 % | -1.643 M 23.44 % | -2.146 M 4.26 % | -2.242 M |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | 2012 | 2012 | 2012 | 2011 | 2011 | 2011 | 2011 | 2010 | 2010 | 2010 | 2010 | 2009 | 2009 | 2009 | 2009 | 2008 |