Ningbo Bird Co.,Ltd. 600130.SS
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 360.609 M -13.62 % | 417.468 M -21.90 % | 534.561 M -32.11 % | 787.413 M 10.12 % | 715.034 M 33.10 % | 537.232 M -11.55 % | 607.382 M -62.50 % | 1.620 B -49.22 % | 3.190 B 66.86 % | 1.912 B 19.28 % | 1.603 B 19.90 % | 1.337 B 24.41 % | 1.074 B 80.93 % | 593.859 M -42.59 % | 1.034 B -10.34 % | 1.154 B -43.02 % | 2.025 B -55.68 % | 4.569 B -32.21 % | 6.740 B -25.53 % | 9.050 B -11.67 % | 10.246 B -5.49 % | 10.841 B 70.26 % | 6.368 B 142.83 % | 2.622 B 180.52 % | 934.781 M 118.12 % | 428.558 M 106.11 % | 207.922 M 73.16 % | 120.077 M |
| Bénéfice net | 5.111 M -63.37 % | 13.954 M -57.07 % | 32.502 M -43.25 % | 57.275 M 66.95 % | 34.306 M 22.89 % | 27.916 M -15.67 % | 33.103 M 121.68 % | -152.707 M -595.68 % | 30.808 M -49.48 % | 60.982 M -17.98 % | 74.352 M 9.40 % | 67.967 M -0.80 % | 68.514 M 13.90 % | 60.152 M 42.34 % | 42.259 M 168.88 % | 15.716 M 109.39 % | -167.295 M 71.82 % | -593.640 M -2 040.97 % | 30.585 M 106.49 % | -471.203 M -327.13 % | 207.460 M -15.33 % | 245.024 M 13.48 % | 215.922 M 216.91 % | 68.135 M 54.81 % | 44.012 M -8.52 % | 48.109 M 5.27 % | 45.699 M 8.30 % | 42.198 M |
| Bénéfice avant impôt | 8.547 M -63.36 % | 23.324 M -36.36 % | 36.648 M -38.62 % | 59.710 M 19.94 % | 49.783 M 54.30 % | 32.264 M -2.68 % | 33.151 M 121.69 % | -152.872 M -518.12 % | 36.562 M -42.14 % | 63.187 M -19.21 % | 78.212 M 12.60 % | 69.460 M -9.29 % | 76.577 M 24.07 % | 61.722 M 46.00 % | 42.276 M 168.99 % | 15.716 M 109.12 % | -172.274 M 70.88 % | -591.582 M -2 190.78 % | 28.295 M 106.03 % | -469.382 M -281.67 % | 258.368 M -26.13 % | 349.745 M 28.67 % | 271.823 M 114.62 % | 126.654 M 110.51 % | 60.165 M 3.43 % | 58.170 M 26.46 % | 46.000 M 9.01 % | 42.198 M |
| Ratio bénéfice avant impôt | 0.02 -57.58 % | 0.06 -18.51 % | 0.07 -9.59 % | 0.08 8.91 % | 0.07 15.93 % | 0.06 10.03 % | 0.05 157.83 % | -0.09 -923.43 % | 0.01 -65.32 % | 0.03 -32.27 % | 0.05 -6.09 % | 0.05 -27.09 % | 0.07 -31.43 % | 0.10 154.29 % | 0.04 200.03 % | 0.01 116.01 % | -0.09 34.29 % | -0.13 -3 184.23 % | 0.00 108.09 % | -0.05 -305.67 % | 0.03 -21.83 % | 0.03 -24.43 % | 0.04 -11.62 % | 0.05 -24.96 % | 0.06 -52.58 % | 0.14 -38.65 % | 0.22 -37.05 % | 0.35 |
| EBITDA | 26.233 M -15.09 % | 30.896 M -41.18 % | 52.528 M -10.40 % | 58.623 M -5.00 % | 61.710 M 17.02 % | 52.736 M 4.38 % | 50.521 M 140.76 % | -123.952 M -316.36 % | 57.290 M -33.52 % | 86.172 M -12.36 % | 98.323 M 12.43 % | 87.453 M 4.47 % | 83.708 M 19.94 % | 69.793 M 34.48 % | 51.900 M 1 126.14 % | 4.233 M 103.87 % | -109.362 M 68.21 % | -344.002 M -364.58 % | 130.016 M 136.35 % | -357.663 M -206.64 % | 335.400 M -18.40 % | 411.046 M 14.08 % | 360.300 M 71.16 % | 210.510 M 118.18 % | 96.484 M 29.67 % | 74.408 M 72.65 % | 43.097 M 29.33 % | 33.323 M |
| Ratio de revenu net | 0.01 -57.60 % | 0.03 -45.03 % | 0.06 -16.41 % | 0.07 51.61 % | 0.05 -7.67 % | 0.05 -4.66 % | 0.05 157.81 % | -0.09 -1 076.17 % | 0.01 -69.72 % | 0.03 -31.24 % | 0.05 -8.76 % | 0.05 -20.26 % | 0.06 -37.05 % | 0.10 147.92 % | 0.04 199.90 % | 0.01 116.49 % | -0.08 36.41 % | -0.13 -2 963.24 % | 0.00 108.72 % | -0.05 -357.14 % | 0.02 -10.41 % | 0.02 -33.35 % | 0.03 30.51 % | 0.03 -44.81 % | 0.05 -58.06 % | 0.11 -48.92 % | 0.22 -37.46 % | 0.35 |
| Ratio EBITDA | 0.07 -1.71 % | 0.07 -24.68 % | 0.10 31.99 % | 0.07 -13.73 % | 0.09 -12.08 % | 0.10 18.01 % | 0.08 208.70 % | -0.08 -526.09 % | 0.02 -60.16 % | 0.05 -26.52 % | 0.06 -6.23 % | 0.07 -16.02 % | 0.08 -33.71 % | 0.12 134.23 % | 0.05 1 267.59 % | 0.00 106.79 % | -0.05 28.27 % | -0.08 -490.30 % | 0.02 148.82 % | -0.04 -220.73 % | 0.03 -13.66 % | 0.04 -32.99 % | 0.06 -29.52 % | 0.08 -22.22 % | 0.10 -40.55 % | 0.17 -16.24 % | 0.21 -25.31 % | 0.28 |
| Taux de profit brut | 0.13 3.39 % | 0.13 1.89 % | 0.12 11.59 % | 0.11 114.73 % | 0.05 -32.75 % | 0.08 4.84 % | 0.07 951.42 % | 0.01 -87.10 % | 0.05 -31.12 % | 0.08 -27.03 % | 0.11 20.70 % | 0.09 -33.12 % | 0.13 -15.80 % | 0.16 83.09 % | 0.09 44.17 % | 0.06 17.48 % | 0.05 289.16 % | 0.01 -87.51 % | 0.11 39.68 % | 0.08 -50.74 % | 0.15 -10.34 % | 0.17 -27.97 % | 0.24 -15.32 % | 0.28 -11.95 % | 0.32 11.25 % | 0.29 -26.95 % | 0.39 3.31 % | 0.38 |
| Moyenne pondérée des actions en circulation diluée | 511.106 M -26.74 % | 697.682 M -9.16 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M -7.20 % | 827.573 M 8.39 % | 763.535 M -0.86 % | 770.189 M -28.27 % | 1.074 B 44.42 % | 743.522 M -1.54 % | 755.184 M -0.80 % | 761.263 M 1.25 % | 751.899 M 6.76 % | 704.320 M -10.37 % | 785.823 M 3.34 % | 760.430 M -1.37 % | 770.961 M -8.29 % | 840.683 M 119.30 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M -54.40 % | 840.683 M 0.00 % | 840.683 M 0.00 % | 840.683 M 0.00 % | 840.683 M 0.00 % | 840.683 M |
| Moyenne pondérée des actions en circulation | 511.106 M -26.74 % | 697.682 M -9.16 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M -7.20 % | 827.573 M 8.39 % | 763.535 M -0.58 % | 768.000 M -28.48 % | 1.074 B 44.42 % | 743.522 M -1.54 % | 755.184 M -0.80 % | 761.263 M 1.25 % | 751.899 M 6.76 % | 704.320 M -10.37 % | 785.823 M 3.34 % | 760.430 M -1.37 % | 770.961 M -8.29 % | 840.683 M 119.30 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M -54.40 % | 840.683 M 0.00 % | 840.683 M 0.00 % | 840.683 M 0.00 % | 840.683 M 0.00 % | 840.683 M |
| Bénéfice par action diluée | 0.01 -50.00 % | 0.02 -52.72 % | 0.04 -43.30 % | 0.07 66.89 % | 0.04 22.80 % | 0.04 -9.00 % | 0.04 120.00 % | -0.20 -600.00 % | 0.04 -29.58 % | 0.06 -43.20 % | 0.10 11.11 % | 0.09 0.00 % | 0.09 12.50 % | 0.08 33.33 % | 0.06 200.00 % | 0.02 109.09 % | -0.22 71.43 % | -0.77 -2 025.00 % | 0.04 103.25 % | -1.23 -327.78 % | 0.54 -15.63 % | 0.64 14.29 % | 0.56 626.33 % | 0.08 168.64 % | 0.03 -49.65 % | 0.06 5.56 % | 0.05 8.00 % | 0.05 |
| Bénéfice par action | 0.01 -50.00 % | 0.02 -52.72 % | 0.04 -43.30 % | 0.07 66.89 % | 0.04 22.80 % | 0.04 -9.00 % | 0.04 120.00 % | -0.20 -600.00 % | 0.04 -50.00 % | 0.08 -20.00 % | 0.10 11.11 % | 0.09 0.00 % | 0.09 12.50 % | 0.08 33.33 % | 0.06 200.00 % | 0.02 109.09 % | -0.22 71.43 % | -0.77 -2 025.00 % | 0.04 103.25 % | -1.23 -327.78 % | 0.54 -15.63 % | 0.64 14.29 % | 0.56 626.33 % | 0.08 168.64 % | 0.03 -49.65 % | 0.06 5.56 % | 0.05 8.00 % | 0.05 |
| Bénéfice brut | 47.475 M -10.69 % | 53.157 M -20.43 % | 66.805 M -24.24 % | 88.181 M 136.46 % | 37.292 M -10.50 % | 41.666 M -7.27 % | 44.931 M 294.25 % | 11.396 M -93.45 % | 173.971 M 14.93 % | 151.371 M -12.96 % | 173.909 M 44.72 % | 120.167 M -16.80 % | 144.431 M 52.35 % | 94.802 M 5.12 % | 90.186 M 29.26 % | 69.769 M -33.06 % | 104.229 M 72.47 % | 60.434 M -91.54 % | 714.051 M 4.01 % | 686.493 M -56.49 % | 1.578 B -15.26 % | 1.862 B 22.64 % | 1.518 B 105.62 % | 738.362 M 147.00 % | 298.931 M 142.67 % | 123.186 M 50.57 % | 81.813 M 78.89 % | 45.734 M |
| Charge d'impôt sur le bénéfice | -78.694 K -107.44 % | 1.057 M -74.50 % | 4.146 M 70.30 % | 2.435 M -77.22 % | 10.689 M 145.85 % | 4.348 M 8 875.69 % | 48.438 K 129.30 % | -165.318 K -102.87 % | 5.754 M 160.98 % | 2.205 M -42.88 % | 3.860 M 158.44 % | 1.494 M -81.48 % | 8.064 M 413.60 % | 1.570 M 9 010.00 % | 17.234 K -99.94 % | 30.430 M 114 248.71 % | 26.612 K -98.22 % | 1.496 M -59.20 % | 3.668 M -43.34 % | 6.474 M -86.32 % | 47.327 M -55.98 % | 107.502 M 120.93 % | 48.658 M -21.42 % | 61.920 M 180.76 % | 22.055 M 331.12 % | 5.116 M 1 976.28 % | 246.384 K | 0.000 |
| Coût des revenus | 313.134 M -14.05 % | 364.311 M -22.12 % | 467.756 M -33.10 % | 699.233 M 3.17 % | 677.743 M 36.76 % | 495.566 M -11.89 % | 562.451 M -65.03 % | 1.608 B -46.67 % | 3.016 B 71.33 % | 1.760 B 23.20 % | 1.429 B 17.45 % | 1.217 B 30.81 % | 930.055 M 86.36 % | 499.056 M -47.14 % | 944.174 M -12.89 % | 1.084 B -43.56 % | 1.921 B -57.40 % | 4.508 B -25.18 % | 6.026 B -27.96 % | 8.364 B -3.51 % | 8.668 B -3.47 % | 8.979 B 85.17 % | 4.849 B 157.41 % | 1.884 B 196.29 % | 635.850 M 108.22 % | 305.372 M 142.15 % | 126.110 M 69.63 % | 74.344 M |
| Dépenses générales et administratives | 6.396 M -7.95 % | 6.949 M -10.60 % | 7.773 M 2.60 % | 7.576 M 35.97 % | 5.572 M -27.89 % | 7.726 M 21.59 % | 6.354 M -93.24 % | 94.048 M 1.52 % | 92.644 M 27.18 % | 72.843 M -2.33 % | 74.578 M 62.59 % | 45.869 M -16.00 % | 54.605 M 49.69 % | 36.479 M 189.24 % | 12.612 M -81.53 % | 68.295 M -47.14 % | 129.198 M -9.75 % | 143.159 M 691.11 % | 18.096 M -79.98 % | 90.410 M -55.05 % | 201.135 M -39.06 % | 330.058 M 0.41 % | 328.721 M 96.94 % | 166.911 M 271.71 % | 44.903 M 45.48 % | 30.866 M 54.62 % | 19.962 M 241.00 % | 5.854 M |
| Frais de vente et de marketing | 936.752 K -44.52 % | 1.689 M -24.75 % | 2.244 M -26.46 % | 3.051 M -32.75 % | 4.537 M 70.67 % | 2.658 M -47.18 % | 5.033 M -74.40 % | 19.660 M 1.99 % | 19.277 M 44.46 % | 13.345 M -6.59 % | 14.286 M 41.64 % | 10.086 M 5.00 % | 9.606 M 52.60 % | 6.295 M -43.24 % | 11.090 M -67.00 % | 33.610 M -80.68 % | 173.965 M -49.31 % | 343.218 M -47.23 % | 650.461 M -38.06 % | 1.050 B -3.39 % | 1.087 B -10.80 % | 1.219 B 34.85 % | 903.763 M 127.68 % | 396.947 M 120.95 % | 179.656 M 556.16 % | 27.380 M 56.98 % | 17.442 M 174.86 % | 6.346 M |
| Autres dépenses | 9.203 M 205.16 % | -8.752 M -150.48 % | 17.337 M -1.30 % | 17.566 M 6.78 % | 16.450 M -17.91 % | 20.039 M 1 086.14 % | 1.689 M 64.98 % | 1.024 M -94.77 % | 19.565 M -18.25 % | 23.932 M 40.56 % | 17.026 M -29.10 % | 24.015 M 33.90 % | 17.935 M 77.07 % | 10.129 M -40.58 % | 17.047 M -71.25 % | 59.299 M 176.85 % | 21.419 M | 0.000 100.00 % | -48.028 M | 0.000 100.00 % | -20.501 M -129.30 % | 69.957 M 182.48 % | 24.765 M 248.87 % | -16.635 M -309.49 % | 7.941 M 49.24 % | 5.320 M -30.80 % | 7.689 M -23.19 % | 10.011 M |
| Dépenses de fonctionnement | 39.973 M 27.26 % | 31.411 M -34.24 % | 47.762 M 1.01 % | 47.287 M 35.13 % | 34.995 M -10.86 % | 39.257 M 1.48 % | 38.684 M -76.16 % | 162.270 M 12.26 % | 144.545 M 19.17 % | 121.294 M -5.22 % | 127.978 M 35.81 % | 94.236 M -4.25 % | 98.418 M 41.63 % | 69.488 M -5.63 % | 73.635 M -29.32 % | 104.181 M -66.37 % | 309.751 M -36.93 % | 491.133 M -27.65 % | 678.831 M -41.02 % | 1.151 B -11.65 % | 1.303 B -17.63 % | 1.582 B 26.14 % | 1.254 B 117.56 % | 576.383 M 154.02 % | 226.906 M 277.04 % | 60.181 M 55.45 % | 38.715 M 211.96 % | 12.410 M |
| Coût et dépenses | 353.107 M -10.77 % | 395.722 M -23.24 % | 515.518 M -30.94 % | 746.520 M 4.74 % | 712.737 M 33.27 % | 534.823 M -11.03 % | 601.135 M -66.05 % | 1.771 B -43.98 % | 3.161 B 67.97 % | 1.882 B 20.87 % | 1.557 B 18.77 % | 1.311 B 27.45 % | 1.028 B 80.90 % | 568.544 M -44.14 % | 1.018 B -14.33 % | 1.188 B -46.73 % | 2.230 B -55.39 % | 4.999 B -25.43 % | 6.704 B -29.54 % | 9.515 B -4.58 % | 9.971 B -5.59 % | 10.561 B 73.04 % | 6.103 B 148.07 % | 2.460 B 185.17 % | 862.757 M 136.01 % | 365.553 M 121.78 % | 164.825 M 89.99 % | 86.754 M |
| Frais de recherche et de développement | 23.437 M 32.98 % | 17.625 M -13.64 % | 20.408 M 6.88 % | 19.095 M 126.34 % | 8.436 M -4.50 % | 8.834 M -46.50 % | 16.513 M -79.80 % | 81.755 M 0.69 % | 81.195 M 29.19 % | 62.851 M -4.33 % | 65.695 M 77.48 % | 37.015 M -14.11 % | 43.096 M | 0.000 -100.00 % | 21.041 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 |
| Frais de vente, frais généraux et administratifs | 7.333 M -15.10 % | 8.637 M -13.77 % | 10.017 M -5.74 % | 10.627 M 5.13 % | 10.109 M -2.66 % | 10.385 M -8.80 % | 11.387 M -89.99 % | 113.708 M 1.60 % | 111.921 M 29.86 % | 86.187 M -3.01 % | 88.864 M 58.81 % | 55.956 M -12.86 % | 64.211 M 50.12 % | 42.774 M 80.46 % | 23.702 M -76.74 % | 101.904 M -66.39 % | 303.163 M -37.67 % | 486.377 M -27.25 % | 668.557 M -41.39 % | 1.141 B -11.46 % | 1.288 B -16.83 % | 1.549 B 25.67 % | 1.232 B 118.58 % | 563.858 M 151.10 % | 224.559 M 285.54 % | 58.246 M 55.72 % | 37.404 M 206.60 % | 12.200 M |
| Revenu d'intérêts | 8.037 M -6.95 % | 8.637 M 70.36 % | 5.070 M 144.23 % | 2.076 M 114.05 % | 969.703 K -55.99 % | 2.203 M 29.44 % | 1.702 M 5.41 % | 1.615 M 13.35 % | 1.425 M 20.02 % | 1.187 M -96.37 % | 32.678 M 10.97 % | 29.449 M 57.38 % | 18.712 M 427.31 % | 3.549 M -13.65 % | 4.110 M 82.19 % | 2.256 M | 0.000 | 0.000 -100.00 % | 21.301 M 43.56 % | 14.838 M -9.68 % | 16.428 M 232.78 % | 4.937 M -22.28 % | 6.351 M 155.18 % | 2.489 M -9.72 % | 2.757 M | 0.000 | 0.000 | 0.000 |
| Frais d'intérêts | 217.138 K 3.16 % | 210.485 K -62.94 % | 567.971 K -50.92 % | 1.157 M 128.75 % | 505.883 K 114.81 % | 235.498 K 2 397.25 % | 9.430 K -98.76 % | 757.482 K 6.08 % | 714.096 K 3.75 % | 688.276 K 112.37 % | 324.097 K 397.17 % | 65.188 K 37.54 % | 47.395 K -95.46 % | 1.044 M 36.93 % | 762.794 K | 0.000 -100.00 % | 8.578 M -66.82 % | 25.850 M 226.10 % | 7.927 M -24.35 % | 10.478 M 206.04 % | 3.424 M -55.30 % | 7.660 M 15.18 % | 6.650 M -60.30 % | 16.753 M 3.52 % | 16.182 M 81.61 % | 8.911 M 162.10 % | 3.400 M 199.20 % | 1.136 M |
| Dépréciation et amortissement | 17.550 M 13.90 % | 15.408 M 103.06 % | 7.588 M -21.73 % | 9.694 M -15.32 % | 11.448 M -42.65 % | 19.963 M 23.01 % | 16.229 M -22.07 % | 20.826 M 19.42 % | 17.439 M -19.17 % | 21.576 M 9.04 % | 19.787 M 11.14 % | 17.804 M 149.20 % | 7.145 M 1.68 % | 7.027 M -20.70 % | 8.861 M -48.89 % | 17.336 M -63.47 % | 47.458 M -45.26 % | 86.696 M -4.47 % | 90.752 M -7.99 % | 98.629 M 33.99 % | 73.608 M 37.22 % | 53.641 M -34.45 % | 81.827 M 21.94 % | 67.103 M 94.53 % | 34.496 M 202.51 % | 11.403 M 745.74 % | -1.766 M 80.62 % | -9.111 M |
| Résultat d'exploitation | 7.502 M -65.50 % | 21.747 M -55.18 % | 48.523 M -15.03 % | 57.103 M 167.79 % | 21.324 M -25.38 % | 28.578 M -9.17 % | 31.462 M 120.44 % | -153.896 M -947.56 % | 18.158 M -54.12 % | 39.575 M -36.19 % | 62.023 M 36.05 % | 45.587 M -22.63 % | 58.924 M 12.63 % | 52.319 M 112.75 % | 24.592 M 156.49 % | -43.533 M 76.62 % | -186.177 M 69.19 % | -604.360 M -3 049.22 % | 20.492 M 104.33 % | -472.892 M -293.98 % | 243.780 M -27.80 % | 337.647 M 23.02 % | 274.475 M 92.28 % | 142.745 M 171.74 % | 52.531 M -8.19 % | 57.215 M 23.71 % | 46.250 M 8.99 % | 42.435 M |
| Ratio de résultat d'exploitation | 0.02 -60.06 % | 0.05 -42.61 % | 0.09 25.17 % | 0.07 143.17 % | 0.03 -43.94 % | 0.05 2.69 % | 0.05 154.52 % | -0.10 -1 769.16 % | 0.01 -72.50 % | 0.02 -46.51 % | 0.04 13.47 % | 0.03 -37.81 % | 0.05 -37.75 % | 0.09 270.56 % | 0.02 163.01 % | -0.04 58.96 % | -0.09 30.49 % | -0.13 -4 450.58 % | 0.00 105.82 % | -0.05 -319.61 % | 0.02 -23.60 % | 0.03 -27.75 % | 0.04 -20.81 % | 0.05 -3.13 % | 0.06 -57.91 % | 0.13 -39.98 % | 0.22 -37.06 % | 0.35 |
| Total autres revenus dépenses net | 1.044 M -33.78 % | 1.577 M -39.99 % | 2.628 M 0.83 % | 2.606 M 19.41 % | 2.183 M -40.78 % | 3.686 M 118.17 % | 1.689 M 64.98 % | 1.024 M -94.44 % | 18.404 M -22.06 % | 23.612 M 45.85 % | 16.189 M -32.19 % | 23.873 M 35.70 % | 17.592 M 87.09 % | 9.403 M -46.83 % | 17.684 M -74.84 % | 70.291 M 405.57 % | 13.903 M 108.64 % | -160.884 M -2 161.92 % | 7.803 M 3 789.39 % | -211.488 K -101.45 % | 14.588 M 20.59 % | 12.097 M 556.17 % | -2.652 M 83.52 % | -16.091 M -139.28 % | -6.725 M -803.94 % | 955.307 K 480.68 % | -250.950 K -5.96 % | -236.834 K |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | -473.648 M 16.94 % | -570.267 M -1.72 % | -560.643 M -52.14 % | -368.505 M -36.54 % | -269.891 M 10.74 % | -302.375 M -14.72 % | -263.586 M -149.96 % | -105.453 M 42.87 % | -184.585 M 48.11 % | -355.735 M -38.61 % | -256.651 M 40.47 % | -431.098 M -8.94 % | -395.708 M 12.04 % | -449.882 M -228.41 % | -136.986 M 65.33 % | -395.066 M -3.18 % | -382.879 M 41.11 % | -650.146 M 42.60 % | -1.133 B 1.65 % | -1.152 B 32.56 % | -1.708 B -28.27 % | -1.331 B -84.64 % | -721.019 M -120.32 % | -327.254 M -157.38 % | -127.150 M -184.54 % | 150.409 M 516.62 % | 24.392 M 195.90 % | 8.244 M |
| Investissements totaux | 51.320 M -21.23 % | 65.152 M -8.52 % | 71.217 M 6.08 % | 67.134 M 21.98 % | 55.038 M 4.34 % | 52.748 M -53.62 % | 113.742 M -0.76 % | 114.613 M 54.19 % | 74.333 M -76.49 % | 316.232 M 97.64 % | 160.000 M 214.59 % | 50.860 M 41 206.61 % | 123.128 K -89.56 % | 1.179 M -96.12 % | 30.427 M -6.35 % | 32.489 M -8.05 % | 35.334 M -77.68 % | 158.301 M -5.66 % | 167.790 M 0.09 % | 167.638 M 3.32 % | 162.248 M 29.19 % | 125.585 M 11 007.05 % | 1.131 M -97.61 % | 47.372 M 97.38 % | 24.000 M 1 228.95 % | 1.806 M -8.79 % | 1.980 M | 0.000 |
| Dette totale | 4.085 M 55.75 % | 2.623 M 74.38 % | 1.504 M -89.99 % | 15.021 M -34.76 % | 23.024 M 9 505.78 % | 239.693 K -49.30 % | 472.724 K -33.33 % | 709.088 K -98.02 % | 35.726 M -24.63 % | 47.403 M -5.20 % | 50.001 M 2 839.16 % | 1.701 M | 0.000 -100.00 % | 8.427 M -81.08 % | 44.549 M -8.80 % | 48.850 M 1 748.34 % | 2.643 M 0.01 % | 2.643 M -97.70 % | 115.024 M -14.83 % | 135.056 M 6.86 % | 126.385 M 110.64 % | 60.000 M -40.08 % | 100.130 M -54.28 % | 219.000 M 103.88 % | 107.417 M -40.26 % | 179.816 M 325.51 % | 42.259 M 161.81 % | 16.141 M |
| Cumul des autres pertes du résultat global | 109.495 M 2 221.03 % | 4.718 M -95.70 % | 109.633 M -0.29 % | 109.951 M 0.09 % | 109.851 M 0.22 % | 109.612 M -0.09 % | 109.707 M -0.19 % | 109.913 M 0.26 % | 109.623 M -0.25 % | 109.896 M 114 278.09 % | -96.250 K -17.39 % | -81.990 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 |
| Bénéfices non répartis | -277.119 M 1.81 % | -282.230 M 4.71 % | -296.183 M 5.80 % | -314.409 M 12.00 % | -357.292 M 8.76 % | -391.598 M 6.65 % | -419.514 M 7.31 % | -452.617 M -50.92 % | -299.910 M 9.32 % | -330.718 M 15.57 % | -391.700 M 15.95 % | -466.052 M 12.73 % | -534.019 M 11.37 % | -602.533 M 9.08 % | -662.685 M 5.99 % | -704.944 M 2.18 % | -720.660 M -30.23 % | -553.366 M -1 533.86 % | 38.593 M 308.76 % | -18.487 M -103.62 % | 510.316 M 28.24 % | 397.944 M 117.54 % | 182.931 M 200.97 % | 60.781 M 22.68 % | 49.546 M 76.40 % | 28.088 M 154.34 % | 11.044 M -63.31 % | 30.099 M |
| Actions ordinaires | 750.000 M -2.34 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 100.00 % | 384.000 M 100.00 % | 192.000 M 20.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 33.33 % | 120.000 M 230.00 % | 36.364 M 81.82 % | 20.000 M |
| Capitaux propres totaux | 1.028 B -3.56 % | 1.065 B 1.65 % | 1.048 B 2.75 % | 1.020 B 6.92 % | 954.081 M 5.60 % | 903.479 M 3.18 % | 875.658 M 3.90 % | 842.761 M -15.32 % | 995.178 M 3.17 % | 964.644 M 7.36 % | 898.530 M 9.02 % | 824.192 M 9.01 % | 756.072 M 9.96 % | 687.560 M 9.65 % | 627.029 M 7.28 % | 584.495 M 2.77 % | 568.768 M -26.03 % | 768.965 M -44.74 % | 1.392 B 0.87 % | 1.380 B -27.30 % | 1.898 B 46.25 % | 1.298 B 26.60 % | 1.025 B 20.20 % | 852.671 M 5.83 % | 805.736 M 339.29 % | 183.416 M 33.74 % | 137.148 M 143.05 % | 56.428 M |
| Autres passifs non courants | 0.000 -100.00 % | 702.007 K -9.51 % | 775.812 K -4.58 % | 813.070 K 4.65 % | 776.915 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.140 M -1.60 % | 8.272 M -37.00 % | 13.130 M 443.43 % | 2.416 M -8.91 % | 2.652 M -84.86 % | 17.520 M -49.21 % | 34.497 M -22.60 % | 44.571 M 14.33 % | 38.986 M 25.11 % | 31.161 M 153.00 % | 12.317 M -6.83 % | 13.220 M 2 543.92 % | 500.000 K -91.23 % | 5.701 M 961.04 % | 537.267 K -7.02 % | 577.802 K | 0.000 |
| Dette à long terme | 1.085 M -40.72 % | 1.831 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 472.724 K -33.33 % | 709.088 K -25.00 % | 945.452 K -20.00 % | 1.182 M -16.67 % | 1.418 M -16.64 % | 1.701 M -12.50 % | 1.944 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.643 M 0.01 % | 2.643 M | 0.000 -100.00 % | 15.024 M | 0.000 -100.00 % | 35.000 M -41.79 % | 60.130 M 20.26 % | 50.000 M 25.00 % | 40.000 M 13.90 % | 35.118 M 29 717.68 % | 117.775 K | 0.000 |
| Total des passifs non courants | 4.861 M -34.28 % | 7.396 M 13.42 % | 6.521 M 13.83 % | 5.729 M -6.31 % | 6.115 M 9.64 % | 5.577 M -13.78 % | 6.468 M -9.20 % | 7.124 M -8.70 % | 7.802 M -9.04 % | 8.578 M -7.70 % | 9.293 M -5.57 % | 9.841 M -3.67 % | 10.216 M -22.19 % | 13.130 M -5.66 % | 13.918 M -15.26 % | 16.424 M -18.54 % | 20.163 M -45.71 % | 37.140 M -16.67 % | 44.571 M -17.48 % | 54.010 M 73.33 % | 31.161 M -34.14 % | 47.317 M -35.49 % | 73.349 M 45.25 % | 50.500 M 10.50 % | 45.701 M 28.17 % | 35.655 M 5 025.97 % | 695.577 K | 0.000 |
| Autres passifs courants | 40.887 M 74.84 % | 23.386 M -31.71 % | 34.243 M 479.75 % | -9.017 M -1.14 % | -8.915 M -133.29 % | 26.783 M 41.30 % | 18.955 M -53.62 % | 40.866 M -54.90 % | 90.606 M -0.07 % | 90.672 M 49.30 % | 60.730 M -7.43 % | 65.603 M 15.05 % | 57.020 M -55.37 % | 127.766 M -33.09 % | 190.948 M -25.87 % | 257.573 M 74.89 % | 147.279 M -15.04 % | 173.349 M -43.57 % | 307.171 M -16.64 % | 368.488 M -37.74 % | 591.826 M -50.65 % | 1.199 B 22.60 % | 978.132 M 238.56 % | 288.911 M 183.65 % | 101.856 M 274.15 % | 27.223 M -54.15 % | 59.376 M 743.29 % | 7.041 M |
| Revenus reportés | 0.000 -100.00 % | 10.078 M -9.07 % | 11.083 M -75.99 % | 46.157 M 19.42 % | 38.650 M 65.58 % | 23.341 M 15.71 % | 20.172 M 1.59 % | 19.857 M -53.81 % | 42.988 M -0.44 % | 43.179 M -7.45 % | 46.654 M | 0.000 | 0.000 -100.00 % | 48.033 M -27.64 % | 66.380 M -6.93 % | 71.324 M | 0.000 | 0.000 -100.00 % | 205.623 M 29.77 % | 158.448 M 95.71 % | 80.960 M -57.74 % | 191.574 M 8.02 % | 177.348 M 11.38 % | 159.226 M 200.47 % | 52.993 M 69.97 % | 31.179 M -49.04 % | 61.187 M 365.87 % | 13.134 M |
| Dette à court terme | 3.000 M 77.43 % | 1.691 M 12.40 % | 1.504 M -89.99 % | 15.021 M -34.76 % | 23.024 M | 0.000 | 0.000 | 0.000 -100.00 % | 35.726 M -24.63 % | 47.403 M -5.20 % | 50.001 M | 0.000 | 0.000 -100.00 % | 8.427 M -81.08 % | 44.549 M -8.80 % | 48.850 M | 0.000 | 0.000 -100.00 % | 100.000 M -16.69 % | 120.032 M -5.03 % | 126.385 M | 0.000 -100.00 % | 15.000 M -90.57 % | 159.000 M 135.85 % | 67.417 M -53.41 % | 144.698 M 243.37 % | 42.141 M 161.08 % | 16.141 M |
| Total des passifs courants | 165.831 M 29.16 % | 128.393 M -12.40 % | 146.564 M -29.32 % | 207.361 M -28.78 % | 291.167 M 125.55 % | 129.095 M -22.33 % | 166.218 M -20.76 % | 209.771 M -51.07 % | 428.688 M 6.26 % | 403.429 M 37.61 % | 293.160 M 18.05 % | 248.341 M 40.21 % | 177.119 M -12.88 % | 203.294 M -21.84 % | 260.099 M -33.49 % | 391.050 M -14.82 % | 459.102 M -70.82 % | 1.573 B -20.00 % | 1.967 B -28.98 % | 2.769 B -12.57 % | 3.167 B 21.69 % | 2.603 B -3.93 % | 2.709 B 222.42 % | 840.260 M 122.10 % | 378.321 M 36.22 % | 277.728 M 24.97 % | 222.242 M 213.29 % | 70.938 M |
| Passifs totaux | 170.692 M 25.70 % | 135.789 M -11.30 % | 153.086 M -28.16 % | 213.090 M -28.32 % | 297.282 M 120.75 % | 134.671 M -22.01 % | 172.686 M -20.38 % | 216.894 M -50.31 % | 436.490 M 5.94 % | 412.006 M 36.22 % | 302.453 M 17.15 % | 258.182 M 37.82 % | 187.336 M -13.44 % | 216.424 M -21.02 % | 274.017 M -32.75 % | 407.473 M -14.98 % | 479.265 M -70.24 % | 1.610 B -19.92 % | 2.011 B -28.76 % | 2.823 B -11.73 % | 3.198 B 20.69 % | 2.650 B -4.77 % | 2.783 B 212.37 % | 890.760 M 110.07 % | 424.021 M 35.30 % | 313.383 M 40.57 % | 222.938 M 214.27 % | 70.938 M |
| Autres actifs non courants | 159.552 M -56.74 % | 368.807 M 88.12 % | 196.048 M -39.56 % | 324.379 M 142 700.06 % | 227.156 K -86.03 % | 1.626 M -99.32 % | 239.099 M -4.03 % | 249.147 M 15.09 % | 216.476 M 44.28 % | 150.042 M -4.18 % | 156.593 M -19.26 % | 193.954 M 18.81 % | 163.241 M -4.74 % | 171.362 M -13.79 % | 198.781 M 10.32 % | 180.194 M 22.43 % | 147.187 M -46.60 % | 275.613 M 1 011.55 % | 24.795 M -54.64 % | 54.663 M 52.04 % | 35.954 M -17.19 % | 43.415 M -16.34 % | 51.896 M 2 899.29 % | 1.730 M -89.31 % | 16.187 M 87.89 % | 8.615 M 115.74 % | 3.993 M 23 501.18 % | 16.920 K |
| Investissements à long terme | -233.580 M -23.80 % | -188.673 M -69.10 % | -111.575 M 9.55 % | -123.361 M 15.99 % | -146.841 M 15.67 % | -174.134 M -173.33 % | 237.472 M -4.69 % | 249.147 M 15.24 % | 216.204 M 44.88 % | 149.232 M | 0.000 | 0.000 -100.00 % | 123.128 K | 0.000 | 0.000 -100.00 % | 32.219 M | 0.000 | 0.000 -100.00 % | 161.083 M 15.69 % | 139.238 M 10.25 % | 126.294 M 53.70 % | 82.170 M 261.86 % | -50.765 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations incorporelles | 14.864 M 49.94 % | 9.914 M -3.81 % | 10.306 M -5.79 % | 10.939 M -4.31 % | 11.432 M 1.42 % | 11.272 M -3.51 % | 11.682 M -16.59 % | 14.005 M -7.78 % | 15.187 M 4.98 % | 14.467 M -3.42 % | 14.979 M -3.10 % | 15.459 M -21.55 % | 19.704 M -3.54 % | 20.428 M -29.73 % | 29.072 M -39.16 % | 47.784 M -19.03 % | 59.018 M -2.32 % | 60.422 M -60.93 % | 154.668 M -13.15 % | 178.094 M 19.07 % | 149.573 M 1 926.35 % | 7.381 M -0.62 % | 7.427 M -78.74 % | 34.940 M -23.47 % | 45.658 M 455.89 % | 8.213 M -8.17 % | 8.945 M | 0.000 |
| GoodWill | 12.373 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 -100.00 % | 5.890 M 0.00 % | 5.890 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 |
| GoodWill et immobilisations incorporelles | 27.238 M 174.75 % | 9.914 M -3.81 % | 10.306 M -5.79 % | 10.939 M -4.31 % | 11.432 M 1.42 % | 11.272 M -3.51 % | 11.682 M -16.59 % | 14.005 M -7.78 % | 15.187 M 4.98 % | 14.467 M -3.42 % | 14.979 M -3.10 % | 15.459 M -21.55 % | 19.704 M -25.13 % | 26.318 M -24.72 % | 34.962 M -26.83 % | 47.784 M -19.03 % | 59.018 M -2.32 % | 60.422 M -60.93 % | 154.668 M -13.15 % | 178.094 M 19.07 % | 149.573 M 1 926.35 % | 7.381 M -0.62 % | 7.427 M -78.74 % | 34.940 M -23.47 % | 45.658 M 455.89 % | 8.213 M -8.17 % | 8.945 M | 0.000 |
| Immobilisations corporelles (PP&E) | 55.302 M -3.31 % | 57.193 M 1.70 % | 56.237 M -9.66 % | 62.251 M 2.46 % | 60.758 M -10.73 % | 68.064 M -11.16 % | 76.614 M -16.44 % | 91.691 M -17.47 % | 111.105 M 9.76 % | 101.222 M -2.91 % | 104.252 M 1.80 % | 102.404 M 0.35 % | 102.050 M 17.25 % | 87.034 M -9.65 % | 96.329 M -8.08 % | 104.801 M -45.16 % | 191.100 M -18.02 % | 233.096 M -50.74 % | 473.204 M -9.23 % | 521.302 M 1.06 % | 515.859 M 31.05 % | 393.645 M 4.05 % | 378.334 M 50.54 % | 251.315 M 24.52 % | 201.827 M 103.67 % | 99.095 M 52.60 % | 64.936 M 2 728.91 % | 2.295 M |
| Total des actifs non courants | 242.092 M -2.08 % | 247.240 M -5.85 % | 262.591 M -4.24 % | 274.208 M -0.17 % | 274.662 M -5.10 % | 289.424 M -11.60 % | 327.395 M -7.74 % | 354.843 M 3.52 % | 342.769 M 28.99 % | 265.731 M -3.66 % | 275.824 M -11.54 % | 311.817 M 9.41 % | 284.995 M 0.10 % | 284.713 M -13.74 % | 330.073 M -9.57 % | 364.997 M -8.13 % | 397.305 M -30.19 % | 569.132 M -30.06 % | 813.750 M -8.90 % | 893.298 M 7.93 % | 827.681 M 57.17 % | 526.611 M 36.11 % | 386.892 M 34.34 % | 287.986 M 9.22 % | 263.672 M 127.45 % | 115.923 M 48.86 % | 77.874 M 3 267.71 % | 2.312 M |
| Autres actifs circulants | 11.680 M 12.54 % | 10.379 M -47.59 % | 19.802 M -85.89 % | 140.309 M -19.71 % | 174.749 M 42.27 % | 122.830 M -61.24 % | 316.896 M -24.25 % | 418.343 M -4.10 % | 436.245 M -7.48 % | 471.511 M 14.24 % | 412.725 M 1 480.97 % | 26.106 M -27.49 % | 36.002 M 2 517.85 % | 1.375 M 98.61 % | 692.433 K -85.54 % | 4.790 M -43.26 % | 8.442 M -41.40 % | 14.404 M -71.90 % | 51.261 M 95.59 % | 26.208 M -59.79 % | 65.173 M -90.58 % | 691.983 M -36.27 % | 1.086 B 340.75 % | 246.353 M 7.76 % | 228.617 M 42.34 % | 160.609 M 10.62 % | 145.183 M 71.40 % | 84.704 M |
| Investissements à court terme | 284.900 M 12.24 % | 253.826 M 38.86 % | 182.792 M -4.04 % | 190.495 M -5.64 % | 201.878 M -11.02 % | 226.883 M 51.26 % | 150.000 M 13.64 % | 132.000 M 180.85 % | 47.000 M -71.86 % | 167.000 M 4.38 % | 160.000 M 214.59 % | 50.860 M | 0.000 | 0.000 | 0.000 -100.00 % | 270.260 K | 0.000 | 0.000 -100.00 % | 6.707 M -76.38 % | 28.400 M -21.01 % | 35.954 M -17.19 % | 43.415 M -16.34 % | 51.896 M 9.55 % | 47.372 M 97.38 % | 24.000 M | 0.000 | 0.000 | 0.000 |
| Trésorerie et équivalents de trésorerie | 477.733 M -16.74 % | 573.788 M 2.07 % | 562.147 M 46.57 % | 383.526 M 30.93 % | 292.915 M -3.21 % | 302.615 M 14.60 % | 264.059 M 148.73 % | 106.162 M -51.81 % | 220.310 M -45.35 % | 403.138 M 31.46 % | 306.653 M -29.15 % | 432.799 M 9.37 % | 395.708 M -13.66 % | 458.309 M 152.46 % | 181.535 M -59.11 % | 443.916 M 15.15 % | 385.521 M -40.94 % | 652.789 M -47.68 % | 1.248 B -3.04 % | 1.287 B -29.84 % | 1.834 B 31.82 % | 1.391 B 69.43 % | 821.148 M 50.32 % | 546.254 M 132.88 % | 234.567 M 697.65 % | 29.407 M 64.60 % | 17.866 M 126.23 % | 7.897 M |
| Liquidités et placements à court terme | 762.633 M -7.85 % | 827.614 M 11.10 % | 744.939 M 29.78 % | 574.021 M 16.01 % | 494.793 M -6.55 % | 529.498 M 100.52 % | 264.059 M 148.73 % | 106.162 M -51.81 % | 220.310 M -45.35 % | 403.138 M 31.46 % | 306.653 M -36.60 % | 483.659 M 22.23 % | 395.708 M -13.66 % | 458.309 M 152.46 % | 181.535 M -59.13 % | 444.187 M 15.22 % | 385.521 M -40.94 % | 652.789 M -47.96 % | 1.254 B -4.62 % | 1.315 B -29.67 % | 1.870 B 30.33 % | 1.435 B 64.34 % | 873.044 M 47.07 % | 593.626 M 129.58 % | 258.567 M 779.26 % | 29.407 M 64.60 % | 17.866 M 126.23 % | 7.897 M |
| Total des actifs courants | 956.126 M 0.22 % | 953.984 M 1.64 % | 938.619 M -2.12 % | 958.987 M -1.81 % | 976.701 M 30.45 % | 748.727 M 3.85 % | 720.949 M 2.29 % | 704.813 M -35.27 % | 1.089 B -1.98 % | 1.111 B 20.08 % | 925.159 M 20.06 % | 770.557 M 17.03 % | 658.413 M 6.32 % | 619.270 M 8.46 % | 570.974 M -8.93 % | 626.972 M -3.65 % | 650.728 M -64.05 % | 1.810 B -30.08 % | 2.589 B -21.76 % | 3.309 B -22.47 % | 4.268 B 24.77 % | 3.421 B 0.01 % | 3.421 B 135.02 % | 1.455 B 50.65 % | 966.086 M 153.65 % | 380.876 M 34.96 % | 282.211 M 125.67 % | 125.053 M |
| Inventaire | 53.992 M 48.38 % | 36.388 M 2.37 % | 35.546 M -41.54 % | 60.805 M -8.75 % | 66.636 M 115.22 % | 30.962 M -34.64 % | 47.369 M -50.01 % | 94.763 M -58.22 % | 226.821 M 44.97 % | 156.462 M 68.98 % | 92.594 M 23.73 % | 74.839 M 38.49 % | 54.038 M 4.29 % | 51.813 M 12.76 % | 45.951 M -48.91 % | 89.935 M -38.89 % | 147.171 M -76.32 % | 621.603 M -19.89 % | 775.961 M -20.96 % | 981.758 M -36.75 % | 1.552 B 19.93 % | 1.294 B -11.46 % | 1.462 B 137.49 % | 615.467 M 33.00 % | 462.746 M 160.84 % | 177.405 M 54.67 % | 114.697 M 277.75 % | 30.363 M |
| Créances nettes | 127.820 M 60.57 % | 79.604 M -43.26 % | 140.291 M -23.69 % | 183.852 M -25.62 % | 247.170 M 277.72 % | 65.437 M -29.35 % | 92.625 M 8.28 % | 85.545 M -70.81 % | 293.016 M 267.15 % | 79.808 M -29.49 % | 113.186 M -39.13 % | 185.954 M -4.73 % | 195.189 M | 0.000 | 0.000 | 0.000 -100.00 % | 109.594 M -78.99 % | 521.515 M 0.79 % | 517.434 M -45.80 % | 954.705 M 22.05 % | 782.233 M 13.71 % | 687.935 M -36.55 % | 1.084 B 340.12 % | 246.351 M 1 424.88 % | 16.155 M 20.07 % | 13.455 M 201.34 % | 4.465 M 113.77 % | 2.089 M |
| Actifs fiscaux | 233.580 M -7.98 % | 253.826 M 127.49 % | 111.575 M | 0.000 -100.00 % | 349.086 M -8.76 % | 382.596 M 261.11 % | -237.472 M 4.69 % | -249.147 M -15.24 % | -216.204 M -44.88 % | -149.232 M | 0.000 | 0.000 100.00 % | -123.128 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 |
| 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 |
| Compte à payer | 117.140 M 32.74 % | 88.247 M -9.88 % | 97.921 M -32.48 % | 145.027 M -36.41 % | 228.073 M 139.21 % | 95.345 M -20.46 % | 119.871 M -25.67 % | 161.258 M -45.27 % | 294.645 M 13.86 % | 258.789 M 47.21 % | 175.799 M -1.60 % | 178.663 M 61.97 % | 110.306 M 34.95 % | 81.737 M 110.47 % | 38.835 M -64.87 % | 110.537 M -65.87 % | 323.903 M -77.61 % | 1.447 B -7.36 % | 1.562 B -29.13 % | 2.203 B -10.32 % | 2.457 B 79.52 % | 1.369 B -18.68 % | 1.683 B 450.60 % | 305.665 M 56.27 % | 195.597 M 98.57 % | 98.505 M -10.72 % | 110.333 M 166.74 % | 41.363 M |
| Impôts à payer | 4.805 M -3.73 % | 4.991 M -61.30 % | 12.895 M 26.75 % | 10.174 M -1.57 % | 10.336 M 48.36 % | 6.967 M -3.51 % | 7.220 M -5.58 % | 7.647 M -0.83 % | 7.711 M 17.47 % | 6.564 M -1.00 % | 6.630 M 62.69 % | 4.075 M -58.38 % | 9.793 M 265.55 % | -5.915 M 4.49 % | -6.193 M 50.43 % | -12.494 M -3.43 % | -12.080 M 74.13 % | -46.687 M -2 053.64 % | -2.168 M 96.43 % | -60.731 M 31.79 % | -89.042 M -355.88 % | 34.798 M 5.33 % | 33.037 M -61.89 % | 86.684 M 544.47 % | 13.451 M 84.22 % | 7.301 M -29.74 % | 10.392 M 62.55 % | 6.393 M |
| Revenu différé non Courant | 3.775 M -22.38 % | 4.864 M -15.35 % | 5.746 M 16.88 % | 4.916 M -7.90 % | 5.338 M -4.29 % | 5.577 M -6.99 % | 5.996 M -6.53 % | 6.414 M -6.45 % | 6.857 M -7.29 % | 7.396 M -6.08 % | 7.875 M -3.26 % | 8.140 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 |
| Intérêts minoritaires | 65.180 M 23.87 % | 52.621 M 6.94 % | 49.209 M 25.86 % | 39.098 M 143.49 % | 16.058 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 -100.00 % | 12.177 M -68.04 % | 38.105 M 10.54 % | 34.471 M -10.25 % | 38.406 M 54.56 % | 24.849 M -23.41 % | 32.445 M 61.21 % | 20.126 M 3 594.12 % | -576.004 K -101.97 % | 29.193 M 12.14 % | 26.034 M | 0.000 |
| Obligations de location-acquisition | 1.085 M -60.23 % | 2.729 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 |
| Actions spécifiques | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 96.250 K 17.39 % | 81.990 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 |
| Autres total actionnaires capitaux propres | 379.970 M -27.25 % | 522.326 M -0.91 % | 527.099 M 26.26 % | 417.465 M -20.83 % | 527.316 M 15.66 % | 455.922 M -13.52 % | 527.173 M 26.28 % | 417.465 M -29.09 % | 588.731 M 29.13 % | 455.922 M -27.28 % | 626.995 M 37.52 % | 455.922 M -12.67 % | 522.091 M 25.06 % | 417.465 M 0.00 % | 417.465 M -19.94 % | 521.439 M 0.00 % | 521.429 M -3.82 % | 542.154 M -0.86 % | 546.881 M -44.03 % | 977.043 M -15.54 % | 1.157 B 61.86 % | 714.740 M 1.30 % | 705.536 M 15.33 % | 611.764 M 0.00 % | 611.768 M 9 871.53 % | 6.135 M -90.37 % | 63.706 M 906.64 % | 6.329 M |
| Impôts différés passifs non courants | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.996 M 6.53 % | -6.414 M 6.45 % | -6.857 M 7.29 % | -7.396 M 6.08 % | -7.875 M 3.26 % | -8.140 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 |
| 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 |
| Actifs totaux | 1.198 B -0.25 % | 1.201 B 0.00 % | 1.201 B -2.59 % | 1.233 B -1.45 % | 1.251 B 20.54 % | 1.038 B -0.97 % | 1.048 B -1.07 % | 1.060 B -25.98 % | 1.432 B 4.00 % | 1.377 B 14.63 % | 1.201 B 10.96 % | 1.082 B 14.73 % | 943.408 M 4.36 % | 903.984 M 0.33 % | 901.047 M -9.17 % | 991.969 M -5.35 % | 1.048 B -55.95 % | 2.379 B -30.07 % | 3.403 B -19.03 % | 4.202 B -17.53 % | 5.096 B 29.09 % | 3.947 B 3.68 % | 3.807 B 118.39 % | 1.743 B 41.77 % | 1.230 B 147.54 % | 496.799 M 37.97 % | 360.086 M 182.72 % | 127.366 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| Variation du fonds de roulement | -23.793 M -152.23 % | 45.552 M -65.80 % | 133.197 M 423.03 % | 25.466 M 116.95 % | -150.277 M -1 111.10 % | 14.863 M -65.73 % | 43.370 M -73.85 % | 165.879 M 162.10 % | -267.137 M -1 458.15 % | 19.669 M 109.99 % | -196.817 M -835.18 % | 26.771 M 137.10 % | -72.163 M -480.22 % | -12.437 M 87.01 % | -95.777 M -57.35 % | -60.869 M 78.50 % | -283.077 M -200.23 % | -94.286 M -222.38 % | 77.042 M -7.62 % | 83.397 M 131.75 % | -262.702 M -167.43 % | 389.579 M 183.48 % | 137.428 M 45.83 % | 94.238 M 137.19 % | -253.398 M -116.71 % | -116.929 M |
| Comptes débiteurs | -41.043 M -155.44 % | 74.029 M -55.05 % | 164.691 M 52.72 % | 107.840 M 160.28 % | -178.888 M -611.30 % | 34.987 M -35.96 % | 54.637 M -76.50 % | 232.453 M 203.01 % | -225.665 M -1 227.89 % | -16.994 M 89.57 % | -162.875 M -1 673.80 % | -9.182 M 78.48 % | -42.678 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 |
| Inventaire | -181.554 K 98.11 % | -9.594 M -165.07 % | 14.745 M 306.23 % | -7.150 M 81.04 % | -37.714 M -422.50 % | 11.694 M -69.63 % | 38.510 M -67.13 % | 117.160 M 241.75 % | -82.655 M -6.12 % | -77.892 M -152.52 % | -30.846 M 17.28 % | -37.291 M -117.20 % | -17.169 M 16.16 % | -20.478 M -169.45 % | 29.486 M -16.63 % | 35.366 M -91.57 % | 419.697 M 369.84 % | 89.328 M -72.72 % | 327.387 M -52.27 % | 685.869 M 338.59 % | -287.465 M -5 777.28 % | 5.063 M 100.51 % | -995.159 M -326.51 % | -233.327 M 26.72 % | -318.389 M -399.20 % | -63.779 M |
| Comptes à payer | 17.432 M 192.31 % | -18.884 M 59.16 % | -46.239 M 38.53 % | -75.224 M -213.42 % | 66.324 M 308.45 % | -31.819 M 36.08 % | -49.777 M 72.91 % | -183.734 M -546.14 % | 41.183 M -64.05 % | 114.555 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 |
| Autre fonds de roulement | 0.000 100.00 % | -1.340 | 0.000 100.00 % | -0.360 -460.00 % | 0.100 | 0.000 -100.00 % | 4.860 M -90.02 % | 48.719 M 126.41 % | -184.482 M -289.09 % | 97.561 M 158.78 % | -165.971 M -359.08 % | 64.063 M 216.49 % | -54.994 M -783.93 % | 8.041 M 106.42 % | -125.263 M -30.16 % | -96.236 M 86.31 % | -702.774 M -282.75 % | -183.614 M 26.66 % | -250.345 M 58.45 % | -602.472 M -2 532.93 % | 24.763 M -93.56 % | 384.516 M -66.05 % | 1.133 B 245.76 % | 327.564 M 404.02 % | 64.991 M 222.28 % | -53.150 M |
| Autres éléments non monétaires | -4.911 M 16.59 % | -5.888 M 40.32 % | -9.865 M -8.08 % | -9.127 M 80.18 % | -46.055 M -4.03 % | -44.272 M -85.30 % | -23.892 M -603.60 % | 4.744 M -62.28 % | 12.577 M 244.17 % | -8.724 M 41.15 % | -14.824 M 25.97 % | -20.023 M -219.16 % | -6.274 M 73.24 % | -23.446 M -183.85 % | -8.260 M 72.35 % | -29.873 M -145.07 % | -12.190 M -106.59 % | 184.838 M 204.44 % | -176.977 M -72.23 % | -102.753 M -418.73 % | 32.238 M -81.09 % | 170.472 M 12.29 % | 151.812 M 16.36 % | 130.470 M 368.58 % | 27.844 M 306.32 % | 6.853 M |
| Trésorerie nette provenant des activités d'exploitation | -2.529 M -103.27 % | 77.338 M -54.85 % | 171.287 M 130.62 % | 74.273 M 154.00 % | -137.541 M -844.69 % | 18.469 M -75.71 % | 76.035 M 65.01 % | 46.079 M 123.16 % | -198.952 M -312.77 % | 93.504 M 179.58 % | -117.502 M -227.00 % | 92.519 M 3 430.14 % | -2.778 M -108.88 % | 31.296 M 159.14 % | -52.917 M 8.27 % | -57.691 M 86.27 % | -420.110 M -1.03 % | -415.830 M -2 792.46 % | 15.444 M 103.89 % | -396.583 M -831.90 % | 54.185 M -93.67 % | 855.936 M 44.04 % | 594.231 M 66.66 % | 356.545 M 333.11 % | -152.949 M -235.27 % | -45.619 M |
| Investissements dans les immobilisations corporelles | -7.193 M -16.07 % | -6.197 M -379.53 % | -1.292 M 89.10 % | -11.852 M -137.48 % | -4.991 M 27.59 % | -6.892 M -206.30 % | -2.250 M 14.19 % | -2.622 M 92.28 % | -33.986 M -150.89 % | -13.546 M 21.12 % | -17.172 M 0.26 % | -17.217 M 32.04 % | -25.335 M -412.31 % | -4.945 M -400.84 % | -987.383 K 87.28 % | -7.763 M 47.28 % | -14.725 M 55.36 % | -32.988 M 54.04 % | -71.776 M 59.90 % | -178.997 M 41.69 % | -306.985 M -58.03 % | -194.258 M -10.68 % | -175.518 M -47.01 % | -119.392 M 43.68 % | -211.992 M -372.84 % | -44.834 M |
| Acquisitions nettes | -9.378 M | 0.000 -100.00 % | 586.365 K -98.31 % | 34.723 M 2 899.54 % | -1.240 M -291.58 % | 647.421 K 4 344 768 783 974 500.00 % | 0.000 -100.00 % | 3.707 M -89.24 % | 34.464 M 153.12 % | 13.616 M 6 619.24 % | 202.638 K -92.21 % | 2.600 M -12.16 % | 2.960 M -87.20 % | 23.124 M 877.11 % | -2.976 M -106.00 % | 49.590 M 2 056.68 % | 2.299 M 378.79 % | 480.251 K -92.03 % | 6.024 M | 0.000 -100.00 % | 44.818 M 1 886.60 % | 2.256 M -98.74 % | 179.046 M 47.61 % | 121.297 M 35 899.18 % | 336.945 K | 0.000 |
| Achats d'investissements | -745.977 M 30.77 % | -1.078 B -60.10 % | -673.000 M 28.45 % | -940.580 M 12.04 % | -1.069 B -375.24 % | -225.000 M -50.00 % | -150.000 M 12.79 % | -172.000 M -40.16 % | -122.720 M 26.51 % | -167.000 M 20.48 % | -210.000 M -61.54 % | -130.000 M 18.88 % | -160.261 M -210.06 % | -51.687 M 78.48 % | -240.166 M -66 523.04 % | -360.484 K 73.25 % | -1.348 M 92.37 % | -17.658 M -1 664.63 % | -1.001 M | 0.000 100.00 % | -30.000 M -40.66 % | -21.329 M -13.32 % | -18.821 M 63.50 % | -51.567 M -114.86 % | -24.000 M | 0.000 |
| Ventes échéances des investissements | 728.278 M -28.74 % | 1.022 B 48.09 % | 690.092 M -28.68 % | 967.592 M -13.19 % | 1.115 B 391.48 % | 226.793 M 11.42 % | 203.554 M 268.58 % | 55.226 M -69.55 % | 181.382 M 0.41 % | 180.634 M 9.68 % | 164.688 M 88.00 % | 87.602 M -29.77 % | 124.735 M -59.72 % | 309.693 M 1 560.03 % | 18.656 M 218.81 % | 5.852 M -96.98 % | 193.836 M 614.12 % | 27.143 M -46.26 % | 50.504 M 262.82 % | 13.920 M -36.15 % | 21.802 M 91.87 % | 11.363 M -25.04 % | 15.160 M -41.69 % | 26.000 M -60.61 % | 66.007 M 2 750 201.92 % | 2.400 K |
| Autres activités d'investissement | 142.871 K 101.33 % | -10.743 M -926 127 454.24 % | 1.160 100.00 % | -17.150 M -137.29 % | 45.987 M 88.56 % | 24.389 M -14.97 % | 28.681 M 1 193.77 % | -2.622 M 92.28 % | -33.986 M -150.89 % | -13.546 M -495.46 % | 3.425 M -42.95 % | 6.004 M 84.79 % | 3.249 M -8.43 % | 3.549 M -81.77 % | 19.470 M -9.25 % | 21.454 M 71.16 % | 12.534 M -56.23 % | 28.635 M 41.08 % | 20.297 M -13.59 % | 23.490 M -14.84 % | 27.583 M 1 019.43 % | -3.000 M 98.29 % | -175.518 M -47.01 % | -119.392 M -2 057.24 % | 6.100 M 1 219 900.00 % | 500.000 |
| Trésorerie nette utilisée pour les activités d'investissement | -34.128 M 52.92 % | -72.482 M -542.33 % | 16.386 M -49.94 % | 32.733 M -61.54 % | 85.114 M 326.92 % | 19.937 M -75.07 % | 79.985 M 167.61 % | -118.311 M -570.34 % | 25.154 M 15 855.52 % | 157.652 K 100.27 % | -58.856 M -15.38 % | -51.011 M 6.66 % | -54.652 M -119.54 % | 279.734 M 235.79 % | -206.002 M -399.54 % | 68.773 M -64.29 % | 192.596 M 3 331.69 % | 5.612 M 38.65 % | 4.048 M 102.86 % | -141.587 M 41.68 % | -242.782 M -18.45 % | -204.967 M -16.69 % | -175.650 M -22.79 % | -143.052 M 12.53 % | -163.548 M -264.81 % | -44.831 M |
| Remboursement de dette | -812.413 K -14.13 % | -711.806 K 94.73 % | -13.496 M -68.70 % | -8.000 M -135.15 % | 22.760 M 9 729.35 % | -236.364 K 0.00 % | -236.364 K 99.34 % | -35.962 M -201.84 % | -11.914 M -320.37 % | -2.834 M -105.70 % | 49.765 M | 0.000 100.00 % | -8.664 M 76.17 % | -36.358 M -701.27 % | -4.538 M -109.29 % | 48.850 M | 0.000 100.00 % | -115.000 M -475.00 % | -20.000 M -332.14 % | 8.616 M | 0.000 100.00 % | -40.130 M 64.17 % | -112.000 M -200.37 % | 111.583 M 258.50 % | -70.399 M -151.18 % | 137.543 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 |
| Actions ordinaires rachetées | -55.496 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 |
| Dividendes versés | -46.325 K 43.60 % | -82.133 K 81.62 % | -446.778 K 53.52 % | -961.130 K -4 966.43 % | -18.971 K -122.95 % | -8.509 K 33.34 % | -12.764 K 98.37 % | -785.272 K -9.94 % | -714.255 K -0.60 % | -710.001 K -128.23 % | -311.087 K -332.94 % | -71.855 K 71.89 % | -255.586 K 82.64 % | -1.473 M -360.11 % | -320.042 K 12.05 % | -363.880 K 85.65 % | -2.535 M 69.28 % | -8.253 M -39.83 % | -5.902 M 91.74 % | -71.476 M -6.01 % | -67.424 M -46.68 % | -45.967 M -19.50 % | -38.465 M -19.95 % | -32.069 M -95.98 % | -16.363 M -79.57 % | -9.113 M |
| Autres activités de financement | -8.359 M -70.58 % | -4.900 M -17.65 % | -4.165 M -148.16 % | 8.649 M 14.55 % | 7.550 M | 0.000 100.00 % | -12.764 K -2 279 185.70 % | -0.560 | 0.000 | 0.000 | 0.000 100.00 % | -236.364 K -25 974 165.92 % | 0.910 -100.00 % | 15.845 M 200.00 % | -15.845 M -2 880 984 710.97 % | 0.550 100.00 % | -7.200 M -257 698 037 759 999 904.00 % | 0.000 -100.00 % | 10.452 M 47.81 % | 7.071 M -98.95 % | 672.879 M 34 406.59 % | 1.950 M -78.84 % | 9.214 M -50.31 % | 18.542 M -97.05 % | 628.711 M 2 477.94 % | -26.439 M |
| Trésorerie nette utilisée provenant des activités de financement | -64.713 M -1 036.52 % | -5.694 M 68.55 % | -18.108 M -5 692.01 % | -312.630 K -101.03 % | 30.291 M 12 470.22 % | -244.873 K 1.71 % | -249.128 K 99.32 % | -36.747 M -190.99 % | -12.628 M -256.31 % | -3.544 M -107.17 % | 49.454 M 16 144.97 % | -308.219 K 96.54 % | -8.919 M 59.43 % | -21.985 M -6.19 % | -20.703 M -142.70 % | 48.486 M 598.05 % | -9.735 M 92.10 % | -123.253 M -697.72 % | -15.451 M 72.31 % | -55.790 M -109.21 % | 605.455 M 819.52 % | -84.147 M 40.43 % | -141.251 M -244.05 % | 98.056 M -81.91 % | 541.949 M 431.37 % | 101.991 M |
| Effet des changements du Forex sur les liquidités | 155.627 K -19.61 % | 193.592 K -97.40 % | 7.432 M 420.68 % | -2.318 M 36.44 % | -3.646 M -1 024.13 % | 394.547 K -81.45 % | 2.127 M 141.14 % | -5.169 M -243.68 % | 3.598 M -43.51 % | 6.368 M 740.46 % | 757.733 K 278.28 % | -425.026 K -765.40 % | 63.875 K -98.21 % | 3.575 M 156.06 % | 1.396 M 218.96 % | -1.173 M 92.02 % | -14.709 M 51.81 % | -30.527 M -444.66 % | -5.605 M -160.72 % | -2.150 M 64.26 % | -6.014 M -1 888.37 % | 336.305 K 113.81 % | -2.435 M -1 867.34 % | 137.773 K -70.30 % | 463.909 K 302 554.62 % | 153.280 |
| Variation nette de la trésorerie | -101.214 M -760.92 % | 15.314 M -91.35 % | 176.998 M 69.58 % | 104.376 M 504.86 % | -25.781 M -166.87 % | 38.556 M -75.58 % | 157.897 M 238.33 % | -114.148 M 37.57 % | -182.828 M -289.49 % | 96.486 M 176.49 % | -126.147 M -409.37 % | 40.775 M 161.51 % | -66.285 M -122.65 % | 292.620 M 205.17 % | -278.227 M -576.46 % | 58.395 M 123.18 % | -251.958 M 55.33 % | -563.997 M -35 979.56 % | -1.563 M 99.74 % | -596.110 M -245.09 % | 410.844 M -27.56 % | 567.158 M 106.32 % | 274.895 M -11.80 % | 311.686 M 37.97 % | 225.917 M 1 857.53 % | 11.541 M |
| Trésorerie au début de la période | 573.522 M 2.74 % | 558.208 M 46.43 % | 381.210 M 37.70 % | 276.834 M -8.52 % | 302.615 M 14.60 % | 264.059 M 148.73 % | 106.162 M -51.81 % | 220.310 M -45.35 % | 403.138 M 31.46 % | 306.653 M -29.15 % | 432.799 M 10.40 % | 392.024 M -14.46 % | 458.309 M 176.61 % | 165.690 M -62.68 % | 443.916 M 15.15 % | 385.521 M -39.52 % | 637.479 M -46.94 % | 1.201 B -0.13 % | 1.203 B -33.13 % | 1.799 B 29.59 % | 1.388 B 69.07 % | 821.148 M 50.32 % | 546.254 M 132.88 % | 234.567 M 2 611.55 % | 8.651 M -51.58 % | 17.866 M |
| Trésorerie à la fin de la période | 472.308 M -17.65 % | 573.522 M 2.74 % | 558.208 M 46.43 % | 381.210 M 37.70 % | 276.834 M -8.52 % | 302.615 M 14.60 % | 264.059 M 148.73 % | 106.162 M -51.81 % | 220.310 M -45.35 % | 403.138 M 31.46 % | 306.653 M -29.15 % | 432.799 M 10.40 % | 392.024 M -14.46 % | 458.309 M 176.61 % | 165.690 M -62.68 % | 443.916 M 15.15 % | 385.521 M -39.52 % | 637.479 M -46.94 % | 1.201 B -0.13 % | 1.203 B -33.13 % | 1.799 B 29.59 % | 1.388 B 69.07 % | 821.148 M 50.32 % | 546.254 M 132.88 % | 234.567 M 697.65 % | 29.407 M |
| Trésorerie d'exploitation | -2.529 M -103.27 % | 77.338 M -54.85 % | 171.287 M 130.62 % | 74.273 M 154.00 % | -137.541 M -844.69 % | 18.469 M -75.71 % | 76.035 M 65.01 % | 46.079 M 123.16 % | -198.952 M -312.77 % | 93.504 M 179.58 % | -117.502 M -227.00 % | 92.519 M 3 430.14 % | -2.778 M -108.88 % | 31.296 M 159.14 % | -52.917 M 8.27 % | -57.691 M 86.27 % | -420.110 M -1.03 % | -415.830 M -2 792.46 % | 15.444 M 103.89 % | -396.583 M -831.90 % | 54.185 M -93.67 % | 855.936 M 44.04 % | 594.231 M 66.66 % | 356.545 M 333.11 % | -152.949 M -235.27 % | -45.619 M |
| Dépenses en capital | -7.193 M -16.07 % | -6.197 M -379.53 % | -1.292 M 89.10 % | -11.852 M -137.48 % | -4.991 M 27.59 % | -6.892 M -206.30 % | -2.250 M 14.19 % | -2.622 M 92.28 % | -33.986 M -150.89 % | -13.546 M 21.12 % | -17.172 M 0.26 % | -17.217 M 32.04 % | -25.335 M -412.31 % | -4.945 M -400.84 % | -987.383 K 87.28 % | -7.763 M 47.28 % | -14.725 M 55.36 % | -32.988 M 54.04 % | -71.776 M 59.90 % | -178.997 M 41.69 % | -306.985 M -58.03 % | -194.258 M -10.68 % | -175.518 M -47.01 % | -119.392 M 43.68 % | -211.992 M -372.84 % | -44.834 M |
| Cash-flow disponible | -9.722 M -113.67 % | 71.141 M -58.15 % | 169.995 M 172.34 % | 62.421 M 143.79 % | -142.531 M -1 331.13 % | 11.577 M -84.31 % | 73.785 M 69.79 % | 43.457 M 118.66 % | -232.937 M -391.33 % | 79.958 M 159.37 % | -134.674 M -278.84 % | 75.302 M 367.85 % | -28.113 M -206.69 % | 26.351 M 148.88 % | -53.905 M 17.64 % | -65.453 M 84.95 % | -434.835 M 3.12 % | -448.818 M -696.74 % | -56.332 M 90.21 % | -575.580 M -127.68 % | -252.800 M -138.21 % | 661.678 M 58.03 % | 418.714 M 76.56 % | 237.153 M 164.98 % | -364.941 M -303.46 % | -90.453 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 |
| 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 | 2022-12-31 | 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 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 130.768 M 37.08 % | 95.394 M -36.36 % | 149.904 M 113.08 % | 70.350 M 8.51 % | 64.836 M -14.15 % | 75.520 M -28.32 % | 105.355 M 12.51 % | 93.637 M -15.23 % | 110.463 M 2.27 % | 108.013 M -39.59 % | 178.788 M 39.16 % | 128.473 M 31.36 % | 97.802 M -24.48 % | 129.499 M -41.13 % | 219.981 M 45.88 % | 150.796 M -24.14 % | 198.781 M -8.76 % | 217.854 M -29.95 % | 310.986 M 12.33 % | 276.847 M 211.67 % | 88.828 M 131.49 % | 38.373 M -70.76 % | 131.229 M -20.83 % | 165.763 M 57.94 % | 104.952 M -22.42 % | 135.288 M -32.68 % | 200.974 M 78.19 % | 112.785 M -14.12 % | 131.328 M -19.08 % | 162.294 M -59.44 % | 400.140 M -2.11 % | 408.763 M 9.08 % | 374.731 M -14.09 % | 436.191 M -42.20 % | 754.695 M 21.12 % | 623.105 M -33.33 % | 934.671 M 6.51 % | 877.553 M 16.14 % | 755.596 M 90.37 % | 396.914 M -6.97 % | 426.648 M 28.27 % | 332.612 M -32.10 % | 489.872 M 48.75 % | 329.334 M -18.00 % | 401.634 M 5.16 % | 381.941 M 9.78 % | 347.931 M -4.21 % | 363.217 M 2.83 % | 353.226 M 29.68 % | 272.381 M -8.20 % | 296.711 M -15.48 % | 351.065 M 50.48 % | 233.292 M 20.62 % | 193.418 M -9.22 % | 213.057 M 28.73 % | 165.502 M 69.08 % | 97.882 M -16.64 % | 117.417 M -43.17 % | 206.614 M -33.93 % | 312.712 M 36.22 % | 229.561 M -19.59 % | 285.473 M 4.64 % | 272.820 M -35.52 % | 423.082 M 74.18 % | 242.904 M 13.04 % | 214.875 M -15.94 % | 255.625 M -46.48 % | 477.644 M -17.94 % | 582.099 M -17.95 % | 709.410 M -37.22 % | 1.130 B -13.77 % | 1.310 B 17.57 % | 1.115 B 9.96 % | 1.014 B -37.13 % | 1.612 B -4.13 % | 1.682 B 20.66 % | 1.394 B -32.08 % | 2.052 B -14.12 % | 2.389 B 5.72 % | 2.260 B -5.27 % | 2.386 B 18.39 % | 2.015 B -37.29 % | 3.214 B 34.79 % | 2.384 B 11.51 % | 2.138 B -14.83 % | 2.510 B -11.04 % | 2.822 B 24.48 % | 2.267 B -13.34 % | 2.616 B -16.61 % | 3.137 B 24.06 % | 2.528 B 54.53 % | 1.636 B 32.42 % | 1.236 B 27.73 % | 967.354 M |
| Bénéfice net | 1.869 M -10.03 % | 2.077 M 107.33 % | 1.002 M 154.38 % | -1.842 M -169.62 % | 2.646 M -19.93 % | 3.305 M 601.07 % | -659.617 K -111.89 % | 5.548 M 22.85 % | 4.516 M -37.01 % | 7.169 M -25.52 % | 9.625 M 4.01 % | 9.254 M 78.84 % | 5.175 M -38.75 % | 8.448 M -44.54 % | 15.232 M 781.52 % | -2.235 M -108.36 % | 26.740 M 750.12 % | 3.145 M 716.44 % | 385.267 K -94.33 % | 6.793 M -77.93 % | 30.771 M 944.65 % | -3.643 M -126.04 % | 13.988 M 53.29 % | 9.125 M 9.97 % | 8.297 M 337.48 % | -3.494 M -83.18 % | -1.907 M -153.36 % | 3.575 M -85.48 % | 24.620 M 261.25 % | 6.815 M 108.51 % | -80.112 M -84.43 % | -43.438 M -112.60 % | -20.431 M -134.16 % | -8.726 M -196.15 % | 9.075 M 39.87 % | 6.488 M 38.12 % | 4.698 M -55.45 % | 10.546 M -64.15 % | 29.421 M 169.19 % | 10.929 M -6.72 % | 11.717 M 31.43 % | 8.915 M -71.31 % | 31.075 M 128.29 % | 13.612 M -13.75 % | 15.783 M 13.68 % | 13.883 M -53.01 % | 29.546 M 129.36 % | 12.882 M -15.61 % | 15.265 M 48.59 % | 10.274 M -15.29 % | 12.129 M -31.81 % | 17.786 M -27.46 % | 24.518 M 74.13 % | 14.081 M 17.35 % | 11.999 M -7.75 % | 13.007 M -19.59 % | 16.176 M -14.73 % | 18.970 M 15.06 % | 16.486 M 2.55 % | 16.076 M 217.97 % | 5.056 M 8.92 % | 4.642 M -91.71 % | 55.969 M 3 361.44 % | -1.716 M 92.12 % | -21.773 M -29.89 % | -16.763 M 86.01 % | -119.841 M -372.42 % | -25.367 M -312.27 % | 11.951 M 135.11 % | -34.037 M 60.03 % | -85.156 M 68.61 % | -271.244 M -24.47 % | -217.914 M -1 027.51 % | -19.327 M -249.04 % | 12.968 M 195.15 % | -13.630 M -265.29 % | 8.246 M -64.15 % | 23.000 M 111.94 % | -192.564 M -11.89 % | -172.094 M -29.15 % | -133.249 M -598.96 % | 26.705 M -28.54 % | 37.370 M -36.39 % | 58.753 M -3.42 % | 60.831 M 20.44 % | 50.506 M -34.99 % | 77.692 M 28.66 % | 60.388 M 4.31 % | 57.894 M 18.03 % | 49.049 M -53.12 % | 104.624 M 90.21 % | 55.004 M 63.32 % | 33.679 M 48.93 % | 22.615 M |
| Bénéfice avant impôt | 3.934 M 178.41 % | 1.413 M -29.70 % | 2.010 M 284.84 % | -1.087 M -126.82 % | 4.055 M 13.61 % | 3.569 M 30 993.25 % | -11.553 K -100.14 % | 8.417 M 16.35 % | 7.234 M -5.86 % | 7.684 M -31.22 % | 11.173 M 18.66 % | 9.416 M 28.93 % | 7.303 M -16.58 % | 8.755 M -58.76 % | 21.232 M 1 740.37 % | 1.154 M -96.26 % | 30.880 M 379.20 % | 6.444 M 75.82 % | 3.665 M -57.10 % | 8.544 M -79.18 % | 41.039 M 1 284.22 % | -3.466 M -119.97 % | 17.358 M 71.82 % | 10.102 M 21.75 % | 8.297 M 337.48 % | -3.494 M -87.96 % | -1.859 M -152.00 % | 3.575 M -85.48 % | 24.620 M 261.25 % | 6.815 M 108.49 % | -80.232 M -84.00 % | -43.605 M -113.62 % | -20.413 M -136.73 % | -8.623 M -168.63 % | 12.565 M 88.61 % | 6.662 M 5.19 % | 6.333 M -42.44 % | 11.002 M -63.53 % | 30.167 M 154.33 % | 11.861 M 0.65 % | 11.785 M 25.72 % | 9.374 M -71.06 % | 32.395 M 128.67 % | 14.167 M -15.09 % | 16.686 M 11.50 % | 14.964 M -50.18 % | 30.036 M 129.56 % | 13.084 M -15.27 % | 15.443 M 41.72 % | 10.897 M -35.92 % | 17.003 M -10.15 % | 18.924 M -27.01 % | 25.927 M 76.10 % | 14.723 M 13.58 % | 12.962 M -2.64 % | 13.313 M -18.49 % | 16.334 M -14.54 % | 19.113 M 15.81 % | 16.503 M 2.66 % | 16.076 M 217.97 % | 5.056 M 8.92 % | 4.642 M -91.71 % | 55.969 M 3 361.44 % | -1.716 M 92.12 % | -21.773 M -29.89 % | -16.763 M 86.25 % | -121.903 M -376.03 % | -25.609 M -349.57 % | 10.261 M 129.30 % | -35.023 M 55.82 % | -79.269 M 70.87 % | -272.148 M -23.45 % | -220.451 M -1 018.28 % | -19.713 M -261.08 % | 12.238 M 239.70 % | -8.760 M -407.02 % | 2.853 M -87.01 % | 21.964 M 111.80 % | -186.054 M -8.33 % | -171.745 M -23.13 % | -139.485 M -599.91 % | 27.902 M 181.69 % | 9.905 M -85.38 % | 67.739 M -44.57 % | 122.204 M 108.82 % | 58.521 M -36.89 % | 92.735 M 38.34 % | 67.034 M -51.75 % | 138.922 M 172.11 % | 51.053 M -55.67 % | 115.164 M 29.84 % | 88.697 M 157.37 % | 34.462 M 2.87 % | 33.500 M |
| Ratio bénéfice avant impôt | 0.03 103.10 % | 0.01 10.48 % | 0.01 186.75 % | -0.02 -124.72 % | 0.06 32.33 % | 0.05 43 197.99 % | 0.00 -100.12 % | 0.09 37.26 % | 0.07 -7.95 % | 0.07 13.84 % | 0.06 -14.74 % | 0.07 -1.85 % | 0.07 10.45 % | 0.07 -29.95 % | 0.10 1 161.57 % | 0.01 -95.08 % | 0.16 425.18 % | 0.03 150.98 % | 0.01 -61.81 % | 0.03 -93.32 % | 0.46 611.56 % | -0.09 -168.28 % | 0.13 117.04 % | 0.06 -22.91 % | 0.08 406.12 % | -0.03 -179.22 % | -0.01 -129.18 % | 0.03 -83.09 % | 0.19 346.43 % | 0.04 120.94 % | -0.20 -87.96 % | -0.11 -95.83 % | -0.05 -175.56 % | -0.02 -218.74 % | 0.02 55.72 % | 0.01 57.78 % | 0.01 -45.95 % | 0.01 -68.60 % | 0.04 33.60 % | 0.03 8.19 % | 0.03 -1.99 % | 0.03 -57.38 % | 0.07 53.73 % | 0.04 3.54 % | 0.04 6.03 % | 0.04 -54.62 % | 0.09 139.65 % | 0.04 -17.61 % | 0.04 9.29 % | 0.04 -30.19 % | 0.06 6.31 % | 0.05 -51.50 % | 0.11 46.00 % | 0.08 25.12 % | 0.06 -24.37 % | 0.08 -51.80 % | 0.17 2.51 % | 0.16 103.79 % | 0.08 55.38 % | 0.05 133.42 % | 0.02 35.45 % | 0.02 -92.07 % | 0.21 5 157.76 % | 0.00 95.47 % | -0.09 -14.90 % | -0.08 83.64 % | -0.48 -789.47 % | -0.05 -404.14 % | 0.02 135.71 % | -0.05 29.63 % | -0.07 66.22 % | -0.21 -5.00 % | -0.20 -916.97 % | -0.02 -356.20 % | 0.01 245.72 % | -0.01 -354.46 % | 0.00 -80.87 % | 0.01 113.75 % | -0.08 -2.47 % | -0.08 -29.97 % | -0.06 -522.27 % | 0.01 349.21 % | 0.00 -89.15 % | 0.03 -50.29 % | 0.06 145.19 % | 0.02 -29.06 % | 0.03 11.13 % | 0.03 -44.32 % | 0.05 226.29 % | 0.02 -64.27 % | 0.05 -15.98 % | 0.05 94.36 % | 0.03 -19.46 % | 0.03 |
| EBITDA | 4.002 M 173.66 % | 1.462 M -26.62 % | 1.993 M 292.32 % | -1.036 M -111.51 % | 9.002 M 952.24 % | -1.056 M -115.51 % | 6.811 M -24.45 % | 9.015 M -16.08 % | 10.742 M -0.47 % | 10.793 M -3.55 % | 11.190 M 7.01 % | 10.456 M 1.20 % | 10.332 M -19.24 % | 12.794 M -48.12 % | 24.662 M 168.60 % | 9.182 M -75.51 % | 37.495 M 200.25 % | 12.488 M 239.18 % | 3.682 M -57.07 % | 8.576 M -81.59 % | 46.575 M 3 495.46 % | -1.372 M -107.21 % | 19.029 M 88.34 % | 10.103 M -27.15 % | 13.869 M 1 438.82 % | 901.296 K -71.52 % | 3.165 M -11.52 % | 3.577 M -54.35 % | 7.835 M -48.44 % | 15.196 M 117.47 % | -86.997 M -100.60 % | -43.367 M -63.17 % | -26.578 M -2 102.24 % | 1.327 M -92.31 % | 17.258 M 2 043.12 % | 805.292 K -9.69 % | 891.679 K -97.94 % | 43.364 M 9.01 % | 39.781 M 161.45 % | 15.216 M 27.23 % | 11.959 M -46.01 % | 22.150 M -53.61 % | 47.750 M 249.20 % | 13.674 M 1.03 % | 13.535 M -57.24 % | 31.654 M -41.89 % | 54.471 M 1 412.00 % | 3.603 M -80.85 % | 18.811 M 24.15 % | 15.151 M -47.49 % | 28.856 M 35.62 % | 21.278 M -32.31 % | 31.435 M 133.91 % | 13.439 M -63.98 % | 37.305 M 134.99 % | 15.876 M -38.03 % | 25.620 M 109.20 % | 12.246 M 38.95 % | 8.814 M 36.82 % | 6.442 M -77.53 % | 28.664 M 17.98 % | 24.295 M 887.19 % | -3.086 M 71.69 % | -10.903 M 9.90 % | -12.101 M -222.39 % | 9.887 M 107.29 % | -135.640 M -194.97 % | -45.985 M -185.60 % | 53.718 M 285.79 % | -28.914 M -107.25 % | 398.965 M 207.39 % | -371.495 M -144.18 % | -152.141 M -62.91 % | -93.391 M -371.81 % | 34.359 M 160.95 % | -56.369 M -311.33 % | 26.674 M -43.31 % | 47.051 M 130.16 % | -156.019 M 11.36 % | -176.005 M -71.05 % | -102.898 M -309.34 % | 49.154 M 0.22 % | 49.046 M -57.40 % | 115.138 M -25.08 % | 153.677 M 155.27 % | 60.202 M -65.93 % | 176.725 M 148.70 % | 71.059 M -56.20 % | 162.236 M 184.32 % | 57.061 M -49.72 % | 113.481 M 22.30 % | 92.788 M 169.43 % | 34.438 M -8.81 % | 37.766 M |
| Ratio de revenu net | 0.01 -34.37 % | 0.02 225.80 % | 0.01 125.52 % | -0.03 -164.16 % | 0.04 -6.74 % | 0.04 799.02 % | -0.01 -110.57 % | 0.06 44.92 % | 0.04 -38.40 % | 0.07 23.29 % | 0.05 -25.26 % | 0.07 36.15 % | 0.05 -18.89 % | 0.07 -5.79 % | 0.07 567.18 % | -0.01 -111.02 % | 0.13 831.69 % | 0.01 1 065.47 % | 0.00 -94.95 % | 0.02 -92.92 % | 0.35 464.88 % | -0.09 -189.07 % | 0.11 93.63 % | 0.06 -30.37 % | 0.08 406.12 % | -0.03 -172.12 % | -0.01 -129.94 % | 0.03 -83.09 % | 0.19 346.43 % | 0.04 120.97 % | -0.20 -88.41 % | -0.11 -94.90 % | -0.05 -172.56 % | -0.02 -266.35 % | 0.01 15.48 % | 0.01 107.18 % | 0.01 -58.18 % | 0.01 -69.14 % | 0.04 41.41 % | 0.03 0.27 % | 0.03 2.46 % | 0.03 -57.75 % | 0.06 53.48 % | 0.04 5.18 % | 0.04 8.11 % | 0.04 -57.20 % | 0.08 139.44 % | 0.04 -17.93 % | 0.04 14.58 % | 0.04 -7.73 % | 0.04 -19.31 % | 0.05 -51.80 % | 0.11 44.37 % | 0.07 29.27 % | 0.06 -28.34 % | 0.08 -52.44 % | 0.17 2.29 % | 0.16 102.47 % | 0.08 55.21 % | 0.05 133.42 % | 0.02 35.45 % | 0.02 -92.07 % | 0.21 5 157.76 % | 0.00 95.47 % | -0.09 -14.90 % | -0.08 83.36 % | -0.47 -782.73 % | -0.05 -358.69 % | 0.02 142.79 % | -0.05 36.33 % | -0.08 63.59 % | -0.21 -5.87 % | -0.20 -925.36 % | -0.02 -337.04 % | 0.01 199.25 % | -0.01 -236.99 % | 0.01 -47.22 % | 0.01 113.91 % | -0.08 -5.84 % | -0.08 -36.33 % | -0.06 -521.47 % | 0.01 13.96 % | 0.01 -52.81 % | 0.02 -13.39 % | 0.03 41.42 % | 0.02 -26.92 % | 0.03 3.35 % | 0.03 20.36 % | 0.02 41.54 % | 0.02 -62.21 % | 0.04 23.09 % | 0.03 23.33 % | 0.03 16.59 % | 0.02 |
| Ratio EBITDA | 0.03 99.63 % | 0.02 15.31 % | 0.01 190.25 % | -0.01 -110.61 % | 0.14 1 092.68 % | -0.01 -121.63 % | 0.06 -32.85 % | 0.10 -1.00 % | 0.10 -2.68 % | 0.10 59.65 % | 0.06 -23.10 % | 0.08 -22.96 % | 0.11 6.94 % | 0.10 -11.88 % | 0.11 84.12 % | 0.06 -67.72 % | 0.19 229.06 % | 0.06 384.17 % | 0.01 -61.78 % | 0.03 -94.09 % | 0.52 1 566.79 % | -0.04 -124.65 % | 0.15 137.91 % | 0.06 -53.88 % | 0.13 1 883.60 % | 0.01 -57.69 % | 0.02 -50.35 % | 0.03 -46.84 % | 0.06 -36.29 % | 0.09 143.07 % | -0.22 -104.93 % | -0.11 -49.58 % | -0.07 -2 430.62 % | 0.00 -86.69 % | 0.02 1 669.44 % | 0.00 35.47 % | 0.00 -98.07 % | 0.05 -6.14 % | 0.05 37.34 % | 0.04 36.76 % | 0.03 -57.91 % | 0.07 -31.68 % | 0.10 134.76 % | 0.04 23.21 % | 0.03 -59.34 % | 0.08 -47.06 % | 0.16 1 478.43 % | 0.01 -81.38 % | 0.05 -4.26 % | 0.06 -42.80 % | 0.10 60.46 % | 0.06 -55.02 % | 0.13 93.93 % | 0.07 -60.32 % | 0.18 82.54 % | 0.10 -63.35 % | 0.26 150.95 % | 0.10 144.50 % | 0.04 107.08 % | 0.02 -83.50 % | 0.12 46.72 % | 0.09 852.30 % | -0.01 56.10 % | -0.03 48.27 % | -0.05 -208.27 % | 0.05 108.67 % | -0.53 -451.16 % | -0.10 -204.32 % | 0.09 326.42 % | -0.04 -111.54 % | 0.35 224.55 % | -0.28 -107.69 % | -0.14 -48.15 % | -0.09 -532.31 % | 0.02 163.58 % | -0.03 -275.14 % | 0.02 -16.54 % | 0.02 135.12 % | -0.07 16.15 % | -0.08 -80.56 % | -0.04 -276.83 % | 0.02 59.82 % | 0.02 -68.40 % | 0.05 -32.81 % | 0.07 199.73 % | 0.02 -61.71 % | 0.06 99.79 % | 0.03 -49.46 % | 0.06 240.94 % | 0.02 -59.47 % | 0.04 -20.86 % | 0.06 103.46 % | 0.03 -28.61 % | 0.04 |
| Taux de profit brut | 0.12 -23.20 % | 0.15 18.82 % | 0.13 22.58 % | 0.11 -38.27 % | 0.17 32.28 % | 0.13 56.60 % | 0.08 -54.02 % | 0.18 39.32 % | 0.13 1.45 % | 0.13 -8.45 % | 0.14 0.05 % | 0.14 31.91 % | 0.10 -4.00 % | 0.11 10.88 % | 0.10 -0.69 % | 0.10 -36.68 % | 0.16 66.06 % | 0.09 118.32 % | 0.04 -33.77 % | 0.07 71.49 % | 0.04 -40.90 % | 0.06 39.82 % | 0.05 -53.47 % | 0.10 39.86 % | 0.07 -19.29 % | 0.09 570.01 % | -0.02 -121.32 % | 0.09 -44.88 % | 0.16 42.73 % | 0.11 230.60 % | -0.08 -475.99 % | -0.01 -127.09 % | 0.05 -23.41 % | 0.07 111.87 % | 0.03 -46.03 % | 0.06 8.98 % | 0.06 -11.42 % | 0.06 -7.00 % | 0.07 -13.15 % | 0.08 4.57 % | 0.08 -27.11 % | 0.10 -7.37 % | 0.11 -3.42 % | 0.12 28.57 % | 0.09 -20.08 % | 0.11 1.06 % | 0.11 59.34 % | 0.07 -4.77 % | 0.07 -30.41 % | 0.11 143.90 % | 0.04 -68.83 % | 0.14 -24.90 % | 0.19 -6.39 % | 0.20 350.12 % | 0.04 -78.70 % | 0.21 -13.01 % | 0.24 2.25 % | 0.23 1 599.08 % | -0.02 -118.37 % | 0.08 -40.32 % | 0.14 19.03 % | 0.12 1 674.00 % | 0.01 -90.78 % | 0.07 -7.22 % | 0.08 -4.97 % | 0.08 126.51 % | -0.31 -472.38 % | 0.08 -50.25 % | 0.17 161.88 % | 0.06 -49.74 % | 0.13 199.82 % | -0.13 -1 687.04 % | 0.01 -89.03 % | 0.07 17.55 % | 0.06 -44.34 % | 0.11 -17.03 % | 0.14 19.69 % | 0.11 453.60 % | 0.02 -61.07 % | 0.05 -39.88 % | 0.09 -42.77 % | 0.15 23.28 % | 0.12 -20.79 % | 0.16 -10.46 % | 0.18 2.55 % | 0.17 -7.61 % | 0.19 5.06 % | 0.18 10.85 % | 0.16 -5.07 % | 0.17 -52.55 % | 0.35 124.20 % | 0.16 7.06 % | 0.15 -24.16 % | 0.19 |
| Moyenne pondérée des actions en circulation diluée | 692.487 M 0.00 % | 692.487 M 15.07 % | 601.797 M -19.76 % | 750.000 M -2.34 % | 768.000 M -7.05 % | 826.287 M 38.00 % | 598.740 M -22.04 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M -2.77 % | 789.913 M 0.00 % | 789.913 M 0.00 % | 789.913 M 0.00 % | 789.913 M 0.00 % | 789.913 M 0.00 % | 789.913 M 0.45 % | 786.373 M 0.00 % | 786.373 M 15.77 % | 679.266 M 0.00 % | 679.266 M -6.77 % | 728.611 M 0.00 % | 728.611 M -20.15 % | 912.487 M 20.00 % | 760.406 M 8.82 % | 698.777 M 0.00 % | 698.777 M -2.26 % | 714.923 M 0.00 % | 714.923 M -5.59 % | 757.251 M 11.11 % | 681.526 M -10.57 % | 762.062 M -12.28 % | 868.751 M -0.44 % | 872.562 M 0.00 % | 872.562 M 34.48 % | 648.840 M 0.00 % | 648.840 M -38.48 % | 1.055 B 0.00 % | 1.055 B -3.51 % | 1.093 B 0.00 % | 1.093 B 22.60 % | 891.489 M 20.00 % | 742.907 M 9.16 % | 680.592 M 0.00 % | 680.592 M -11.76 % | 771.284 M 0.00 % | 771.284 M 19.75 % | 644.093 M 0.00 % | 644.093 M -18.50 % | 790.286 M 0.00 % | 790.286 M -11.13 % | 889.281 M 15.00 % | 773.288 M 9.84 % | 704.042 M 0.00 % | 704.042 M -7.99 % | 765.143 M 0.00 % | 765.143 M -19.33 % | 948.481 M 0.00 % | 948.481 M 23.90 % | 765.512 M 0.00 % | 765.512 M -1.31 % | 775.667 M 0.00 % | 775.667 M -9.60 % | 858.036 M 11.33 % | 770.724 M -8.04 % | 838.138 M 0.00 % | 838.138 M -0.88 % | 845.583 M 0.00 % | 845.583 M 24.21 % | 680.742 M 0.00 % | 680.742 M -12.16 % | 774.983 M 0.00 % | 774.983 M 20.30 % | 644.233 M 0.00 % | 644.233 M -5.47 % | 681.487 M 0.00 % | 681.487 M 77.78 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M |
| Moyenne pondérée des actions en circulation | 692.487 M 0.00 % | 692.487 M 15.07 % | 601.797 M -19.76 % | 750.000 M -2.34 % | 768.000 M -7.05 % | 826.287 M 37.92 % | 599.107 M -21.99 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M -0.47 % | 771.623 M 0.47 % | 768.000 M 0.00 % | 768.000 M -2.34 % | 786.373 M 15.77 % | 679.266 M 0.00 % | 679.266 M -6.77 % | 728.611 M 3.74 % | 702.365 M -23.03 % | 912.487 M 20.00 % | 760.406 M 8.82 % | 698.777 M 0.00 % | 698.777 M -2.26 % | 714.923 M 0.00 % | 714.923 M -5.59 % | 757.251 M 11.11 % | 681.526 M -10.57 % | 762.062 M -12.28 % | 868.751 M -0.44 % | 872.562 M 0.00 % | 872.562 M 34.48 % | 648.840 M 0.00 % | 648.840 M -38.48 % | 1.055 B 0.00 % | 1.055 B -3.51 % | 1.093 B 0.00 % | 1.093 B 22.60 % | 891.489 M 20.00 % | 742.907 M 9.16 % | 680.592 M 0.00 % | 680.592 M -11.76 % | 771.284 M 0.00 % | 771.284 M 19.75 % | 644.093 M 0.00 % | 644.093 M -18.50 % | 790.286 M 0.00 % | 790.286 M -11.13 % | 889.281 M 15.00 % | 773.288 M 9.84 % | 704.042 M 0.00 % | 704.042 M -7.99 % | 765.143 M 0.00 % | 765.143 M -19.33 % | 948.481 M 0.00 % | 948.481 M 23.90 % | 765.512 M 0.00 % | 765.512 M -1.31 % | 775.667 M 0.00 % | 775.667 M -9.60 % | 858.036 M 11.33 % | 770.724 M -8.04 % | 838.138 M 0.00 % | 838.138 M -0.88 % | 845.583 M 0.00 % | 845.583 M 24.21 % | 680.742 M 0.00 % | 680.742 M -12.16 % | 774.983 M 0.00 % | 774.983 M 20.30 % | 644.233 M 0.00 % | 644.233 M -5.47 % | 681.487 M 0.00 % | 681.487 M 77.78 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M 0.00 % | 383.342 M |
| Bénéfice par action diluée | 0.00 -10.00 % | 0.00 50.00 % | 0.00 180.00 % | 0.00 -173.53 % | 0.00 -15.00 % | 0.00 463.64 % | 0.00 -115.28 % | 0.01 22.03 % | 0.01 -36.56 % | 0.01 -25.60 % | 0.01 6.84 % | 0.01 77.27 % | 0.01 -38.32 % | 0.01 -61.23 % | 0.03 1 085.71 % | 0.00 -108.24 % | 0.03 750.00 % | 0.00 700.00 % | 0.00 -95.00 % | 0.01 -77.78 % | 0.05 1 000.00 % | -0.01 -126.32 % | 0.02 90.00 % | 0.01 -9.09 % | 0.01 320.00 % | -0.01 -85.19 % | 0.00 -154.00 % | 0.01 -85.29 % | 0.03 277.78 % | 0.01 107.50 % | -0.12 -110.53 % | -0.06 -142.55 % | -0.02 -135.00 % | -0.01 -200.00 % | 0.01 0.00 % | 0.01 38.89 % | 0.01 -28.00 % | 0.01 -64.29 % | 0.03 180.00 % | 0.01 -9.09 % | 0.01 10.00 % | 0.01 -76.19 % | 0.04 110.00 % | 0.02 -13.04 % | 0.02 27.78 % | 0.02 -52.63 % | 0.04 90.00 % | 0.02 -16.67 % | 0.02 84.62 % | 0.01 -13.33 % | 0.02 -25.00 % | 0.02 -37.50 % | 0.03 60.00 % | 0.02 17.65 % | 0.02 0.00 % | 0.02 -19.05 % | 0.02 5.00 % | 0.02 17.65 % | 0.02 -19.05 % | 0.02 218.18 % | 0.01 10.00 % | 0.01 -91.69 % | 0.07 3 710.00 % | 0.00 92.93 % | -0.03 -41.50 % | -0.02 85.71 % | -0.14 -366.67 % | -0.03 -314.29 % | 0.01 128.00 % | -0.05 61.54 % | -0.13 62.86 % | -0.35 -25.00 % | -0.28 -833.33 % | -0.03 -250.00 % | 0.02 200.00 % | -0.02 -266.67 % | 0.01 -80.00 % | 0.06 112.00 % | -0.50 -11.11 % | -0.45 -28.57 % | -0.35 -1 488.89 % | 0.03 -74.02 % | 0.10 75.09 % | 0.06 -65.38 % | 0.16 179.72 % | 0.06 -71.40 % | 0.20 192.40 % | 0.07 -54.40 % | 0.15 170.27 % | 0.06 -79.44 % | 0.27 92.86 % | 0.14 59.09 % | 0.09 243.75 % | 0.03 |
| Bénéfice par action | 0.00 -10.00 % | 0.00 50.00 % | 0.00 180.00 % | 0.00 -173.53 % | 0.00 -15.00 % | 0.00 463.64 % | 0.00 -115.28 % | 0.01 22.03 % | 0.01 -36.56 % | 0.01 -25.60 % | 0.01 4.17 % | 0.01 79.10 % | 0.01 -39.09 % | 0.01 -60.14 % | 0.03 1 051.72 % | 0.00 -108.53 % | 0.03 750.00 % | 0.00 700.00 % | 0.00 -95.00 % | 0.01 -77.78 % | 0.05 1 000.00 % | -0.01 -126.32 % | 0.02 90.00 % | 0.01 -9.09 % | 0.01 320.00 % | -0.01 -85.19 % | 0.00 -154.00 % | 0.01 -85.29 % | 0.03 277.78 % | 0.01 107.50 % | -0.12 -110.53 % | -0.06 -142.55 % | -0.02 -135.00 % | -0.01 -200.00 % | 0.01 0.00 % | 0.01 38.89 % | 0.01 -28.00 % | 0.01 -64.29 % | 0.03 180.00 % | 0.01 -9.09 % | 0.01 10.00 % | 0.01 -76.19 % | 0.04 110.00 % | 0.02 -13.04 % | 0.02 27.78 % | 0.02 -52.63 % | 0.04 90.00 % | 0.02 -16.67 % | 0.02 84.62 % | 0.01 -13.33 % | 0.02 -25.00 % | 0.02 -37.50 % | 0.03 60.00 % | 0.02 17.65 % | 0.02 0.00 % | 0.02 -19.05 % | 0.02 5.00 % | 0.02 17.65 % | 0.02 -19.05 % | 0.02 218.18 % | 0.01 10.00 % | 0.01 -91.69 % | 0.07 3 710.00 % | 0.00 92.93 % | -0.03 -41.50 % | -0.02 85.71 % | -0.14 -366.67 % | -0.03 -314.29 % | 0.01 128.00 % | -0.05 61.54 % | -0.13 62.86 % | -0.35 -25.00 % | -0.28 -833.33 % | -0.03 -250.00 % | 0.02 200.00 % | -0.02 -266.67 % | 0.01 -80.00 % | 0.06 112.00 % | -0.50 -11.11 % | -0.45 -28.57 % | -0.35 -1 488.89 % | 0.03 -74.02 % | 0.10 75.09 % | 0.06 -65.38 % | 0.16 179.72 % | 0.06 -71.40 % | 0.20 192.40 % | 0.07 -54.40 % | 0.15 170.27 % | 0.06 -79.44 % | 0.27 92.86 % | 0.14 59.09 % | 0.09 243.75 % | 0.03 |
| Bénéfice brut | 15.378 M 5.28 % | 14.606 M -24.38 % | 19.316 M 161.19 % | 7.395 M -33.02 % | 11.041 M 13.56 % | 9.723 M 12.25 % | 8.661 M -48.26 % | 16.741 M 18.10 % | 14.175 M 3.75 % | 13.662 M -44.69 % | 24.702 M 39.23 % | 17.742 M 73.28 % | 10.239 M -27.50 % | 14.122 M -34.73 % | 21.635 M 44.87 % | 14.934 M -51.97 % | 31.092 M 51.52 % | 20.520 M 52.94 % | 13.417 M -25.60 % | 18.034 M 434.48 % | 3.374 M 36.80 % | 2.466 M -59.12 % | 6.033 M -63.17 % | 16.378 M 120.90 % | 7.414 M -37.39 % | 11.841 M 416.39 % | -3.743 M -138.00 % | 9.850 M -52.66 % | 20.808 M 15.49 % | 18.016 M 152.97 % | -34.011 M -463.84 % | -6.032 M -129.55 % | 20.415 M -34.20 % | 31.024 M 22.46 % | 25.335 M -34.63 % | 38.755 M -27.35 % | 53.341 M -5.66 % | 56.540 M 8.01 % | 52.347 M 65.33 % | 31.663 M -2.72 % | 32.549 M -6.50 % | 34.811 M -37.10 % | 55.348 M 43.66 % | 38.528 M 5.42 % | 36.546 M -15.96 % | 43.486 M 10.94 % | 39.199 M 52.63 % | 25.682 M -2.07 % | 26.225 M -9.76 % | 29.061 M 123.90 % | 12.979 M -73.65 % | 49.261 M 13.02 % | 43.587 M 12.91 % | 38.603 M 308.63 % | 9.447 M -72.58 % | 34.454 M 47.09 % | 23.423 M -14.76 % | 27.479 M 951.92 % | -3.226 M -112.14 % | 26.572 M -18.71 % | 32.688 M -4.29 % | 34.151 M 1 756.27 % | 1.840 M -94.06 % | 30.949 M 61.59 % | 19.152 M 7.43 % | 17.828 M 122.28 % | -80.003 M -299.29 % | 40.144 M -59.17 % | 98.329 M 114.88 % | 45.760 M -68.45 % | 145.022 M 186.07 % | -168.495 M -1 965.86 % | 9.030 M -87.94 % | 74.876 M -26.09 % | 101.307 M -46.64 % | 189.847 M 0.11 % | 189.634 M -18.70 % | 233.262 M 375.43 % | 49.063 M -58.84 % | 119.202 M -43.05 % | 209.308 M -32.25 % | 308.920 M -22.69 % | 399.611 M 6.77 % | 374.258 M -0.14 % | 374.798 M -12.66 % | 429.132 M -17.82 % | 522.177 M 30.78 % | 399.264 M -3.93 % | 415.595 M -20.84 % | 524.978 M -41.14 % | 891.844 M 246.47 % | 257.411 M 41.78 % | 181.562 M -3.13 % | 187.428 M |
| Charge d'impôt sur le bénéfice | 17.562 K | 0.000 100.00 % | -109.116 K -2 616.03 % | -4.017 K -200.00 % | 4.017 K -86.79 % | 30.422 K -64.92 % | 86.713 K -48.79 % | 169.321 K -40.85 % | 286.254 K -44.42 % | 515.029 K -66.73 % | 1.548 M 856.15 % | 161.886 K -92.40 % | 2.129 M 592.09 % | 307.583 K 151.63 % | -595.696 K -145.76 % | 1.302 M -24.50 % | 1.724 M 37 624.56 % | 4.570 K 102.08 % | -219.549 K -147.47 % | 462.500 K -95.50 % | 10.268 M 5 684.09 % | 177.528 K -94.73 % | 3.370 M 244.81 % | 977.421 K | 0.000 | 0.000 -100.00 % | 48.438 K | 0.000 | 0.000 | 0.000 100.00 % | -119.791 K 28.39 % | -167.273 K -989.42 % | 18.807 K -81.73 % | 102.938 K -97.05 % | 3.489 M 1 912.91 % | 173.343 K -89.40 % | 1.636 M 258.45 % | 456.274 K -38.83 % | 745.884 K -19.95 % | 931.799 K 1 269.69 % | 68.030 K -85.18 % | 459.189 K -65.23 % | 1.321 M 137.91 % | 555.105 K -38.53 % | 903.055 K -16.48 % | 1.081 M 120.40 % | 490.605 K 142.51 % | 202.307 K 13.78 % | 177.799 K -71.46 % | 622.899 K -87.22 % | 4.875 M 328.34 % | 1.138 M -19.22 % | 1.409 M 119.45 % | 642.004 K -33.36 % | 963.326 K 215.29 % | 305.539 K 93.89 % | 157.587 K 9.77 % | 143.562 K 733.02 % | 17.234 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 15.616 K 42.03 % | 10.995 K | 0.000 | 0.000 -100.00 % | 854.479 K 706.13 % | 105.998 K 155.70 % | -190.294 K -126.20 % | 726.212 K -68.97 % | 2.340 M 431.21 % | 440.559 K -2.99 % | 454.121 K 4.89 % | 432.942 K -91.96 % | 5.386 M 998.07 % | -599.725 K 88.62 % | -5.271 M -175.75 % | 6.958 M 128.37 % | -24.524 M -404.64 % | 8.050 M -87.34 % | 63.604 M 32 270.59 % | 196.488 K -98.48 % | 12.965 M 959.06 % | 1.224 M -98.56 % | 84.902 M 909.36 % | 8.411 M 288.66 % | -4.459 M -112.94 % | 34.451 M 563.79 % | 5.190 M -61.49 % | 13.476 M |
| Coût des revenus | 115.390 M 42.83 % | 80.788 M -38.13 % | 130.587 M 107.43 % | 62.955 M 17.03 % | 53.794 M -18.24 % | 65.797 M -31.95 % | 96.694 M 25.74 % | 76.897 M -20.14 % | 96.288 M 2.05 % | 94.351 M -38.77 % | 154.085 M 39.15 % | 110.731 M 26.46 % | 87.563 M -24.11 % | 115.377 M -41.83 % | 198.346 M 45.99 % | 135.862 M -18.98 % | 167.689 M -15.02 % | 197.335 M -33.68 % | 297.569 M 14.97 % | 258.813 M 202.87 % | 85.454 M 137.99 % | 35.906 M -71.32 % | 125.196 M -16.19 % | 149.385 M 53.16 % | 97.538 M -20.99 % | 123.446 M -39.70 % | 204.717 M 98.88 % | 102.936 M -6.86 % | 110.521 M -23.40 % | 144.278 M -66.77 % | 434.151 M 4.67 % | 414.795 M 17.07 % | 354.317 M -12.55 % | 405.166 M -44.45 % | 729.360 M 24.82 % | 584.350 M -33.70 % | 881.329 M 7.35 % | 821.012 M 16.75 % | 703.248 M 92.54 % | 365.251 M -7.32 % | 394.099 M 32.34 % | 297.801 M -31.46 % | 434.524 M 49.42 % | 290.805 M -20.35 % | 365.087 M 7.87 % | 338.454 M 9.63 % | 308.732 M -8.53 % | 337.535 M 3.22 % | 327.000 M 34.39 % | 243.320 M -14.24 % | 283.732 M -5.99 % | 301.804 M 59.09 % | 189.705 M 22.54 % | 154.815 M -23.97 % | 203.610 M 55.37 % | 131.049 M 76.00 % | 74.459 M -17.21 % | 89.938 M -57.14 % | 209.839 M -26.67 % | 286.139 M 45.34 % | 196.874 M -21.66 % | 251.322 M -7.25 % | 270.980 M -30.90 % | 392.133 M 75.25 % | 223.752 M 13.55 % | 197.047 M -41.29 % | 335.628 M -23.29 % | 437.501 M -9.56 % | 483.770 M -27.10 % | 663.650 M -32.62 % | 984.947 M -33.40 % | 1.479 B 33.77 % | 1.106 B 17.77 % | 938.770 M -37.87 % | 1.511 B 1.28 % | 1.492 B 23.89 % | 1.204 B -33.79 % | 1.819 B -22.29 % | 2.340 B 9.31 % | 2.141 B -1.63 % | 2.176 B 27.55 % | 1.706 B -39.36 % | 2.814 B 40.01 % | 2.010 B 13.99 % | 1.763 B -15.28 % | 2.081 B -9.51 % | 2.300 B 23.13 % | 1.868 B -15.11 % | 2.200 B -15.76 % | 2.612 B 59.58 % | 1.637 B 18.70 % | 1.379 B 30.81 % | 1.054 B 35.15 % | 779.926 M |
| Dépenses générales et administratives | -2.449 M -140.98 % | 5.975 M 149.99 % | -11.952 M -179.33 % | 15.066 M 479.22 % | -3.973 M -154.76 % | 7.255 M 153.91 % | -13.457 M -179.38 % | 16.953 M 472.56 % | -4.550 M -156.85 % | 8.004 M 159.62 % | -13.425 M -176.25 % | 17.606 M 474.86 % | -4.697 M -156.67 % | 8.288 M 159.49 % | -13.932 M -175.89 % | 18.359 M 613.19 % | -3.577 M -153.18 % | 6.727 M 161.75 % | -10.893 M -291.18 % | 5.698 M 267.72 % | -3.397 M -161.77 % | 5.500 M 156.50 % | -9.734 M -268.35 % | 5.782 M 308.04 % | -2.779 M -147.87 % | 5.806 M 157.35 % | -10.125 M -273.11 % | 5.849 M -7.02 % | 6.291 M -32.53 % | 9.324 M 453.60 % | -2.637 M -107.21 % | 36.579 M 67.39 % | 21.853 M -20.63 % | 27.534 M 354.68 % | -10.811 M -134.79 % | 31.074 M 35.64 % | 22.908 M -20.35 % | 28.762 M 969.81 % | 2.689 M -87.26 % | 21.108 M 59.12 % | 13.265 M -37.73 % | 21.303 M 2 395.91 % | 853.511 K -96.69 % | 25.748 M 79.40 % | 14.352 M -28.82 % | 20.162 M 382.34 % | -7.141 M -139.96 % | 17.870 M 159.17 % | 6.895 M -60.35 % | 17.388 M 197.50 % | -17.835 M -163.68 % | 28.006 M 121.22 % | 12.660 M -42.37 % | 21.969 M 258.47 % | -13.863 M -164.78 % | 21.399 M 465.21 % | -5.859 M -146.52 % | 12.594 M 135.32 % | -35.661 M -318.25 % | 16.340 M 8.82 % | 15.015 M -11.25 % | 16.918 M 5 478.17 % | -314.568 K -101.10 % | 28.521 M 16.56 % | 24.470 M 56.66 % | 15.619 M -39.06 % | 25.630 M -29.91 % | 36.569 M -10.20 % | 40.721 M 54.96 % | 26.278 M 627.73 % | -4.980 M -111.34 % | 43.924 M -45.52 % | 80.629 M 241.85 % | 23.586 M 126.75 % | -88.159 M -524.02 % | 20.791 M -60.10 % | 52.107 M 56.21 % | 33.357 M 335.88 % | -14.142 M -151.53 % | 27.442 M -39.13 % | 45.081 M 40.75 % | 32.028 M -20.80 % | 40.438 M 588.72 % | -8.274 M -110.52 % | 78.637 M -12.95 % | 90.334 M -28.32 % | 126.028 M 161.43 % | 48.207 M 10.28 % | 43.713 M -61.01 % | 112.110 M -52.04 % | 233.749 M 561.47 % | 35.338 M 17.61 % | 30.047 M 1.56 % | 29.586 M |
| Frais de vente et de marketing | -455.481 K -147.19 % | 965.136 K 352.34 % | -382.475 K -122.40 % | 1.708 M 1 461.98 % | 109.317 K 5.40 % | 103.713 K -81.71 % | 567.035 K 45.20 % | 390.512 K 70.74 % | 228.722 K -54.47 % | 502.310 K 6.31 % | 472.511 K -38.94 % | 773.812 K 138.72 % | 324.156 K -51.87 % | 673.526 K 454.83 % | -189.819 K -126.22 % | 723.894 K -56.33 % | 1.658 M 92.84 % | 859.552 K -69.28 % | 2.798 M 201.54 % | 927.965 K 180.87 % | 330.385 K -31.25 % | 480.578 K -33.82 % | 726.127 K 14.90 % | 631.951 K -5.35 % | 667.645 K 5.52 % | 632.722 K -67.24 % | 1.932 M 140.98 % | 801.590 K -6.60 % | 858.193 K -40.45 % | 1.441 M -78.11 % | 6.585 M 22.61 % | 5.371 M 31.68 % | 4.079 M 12.48 % | 3.626 M 62.13 % | 2.236 M -73.14 % | 8.326 M 55.29 % | 5.362 M 59.88 % | 3.354 M -30.12 % | 4.799 M 58.28 % | 3.032 M 16.08 % | 2.612 M -9.99 % | 2.902 M -36.32 % | 4.557 M 58.99 % | 2.866 M 1.38 % | 2.827 M -29.93 % | 4.035 M 92.80 % | 2.093 M -11.83 % | 2.374 M -12.17 % | 2.703 M -7.34 % | 2.917 M 7.85 % | 2.705 M -23.43 % | 3.532 M 158.36 % | 1.367 M -31.71 % | 2.002 M 196.52 % | 675.217 K -75.48 % | 2.754 M 107.18 % | 1.329 M -13.46 % | 1.536 M 3.63 % | 1.482 M -51.49 % | 3.056 M -1.57 % | 3.104 M -9.96 % | 3.448 M -19.12 % | 4.263 M -58.33 % | 10.229 M -21.33 % | 13.003 M 112.64 % | 6.115 M -85.29 % | 41.569 M 3.68 % | 40.094 M -10.80 % | 44.949 M -5.08 % | 47.353 M 758.15 % | -7.195 M -106.84 % | 105.134 M -21.93 % | 134.673 M 21.76 % | 110.606 M -37.82 % | 177.886 M 17.71 % | 151.123 M 1.24 % | 149.266 M -13.31 % | 172.185 M -33.14 % | 257.528 M -6.46 % | 275.301 M 2.11 % | 269.602 M 8.81 % | 247.783 M -24.55 % | 328.399 M 20.35 % | 272.872 M 39.57 % | 195.513 M -32.65 % | 290.303 M -3.43 % | 300.614 M 4.68 % | 287.185 M 8.91 % | 263.694 M -28.20 % | 367.276 M -33.30 % | 550.638 M 332.86 % | 127.210 M 14.58 % | 111.019 M -3.37 % | 114.897 M |
| Autres dépenses | 6.727 M 499.28 % | -1.685 M -109.48 % | 17.765 M 261.53 % | -10.998 M -71 528.08 % | 15.397 K 299.79 % | 3.851 K -99.60 % | 951.052 K -50.60 % | 1.925 M 269.21 % | -1.138 M 30.09 % | -1.628 M -107.97 % | 20.433 M 277.78 % | -11.493 M -230.22 % | 8.826 M 2 159.88 % | -428.469 K -120.12 % | 2.130 M 1 745.56 % | 115.409 K -67.90 % | 359.552 K 22 899.26 % | 1.563 K -99.71 % | 532.515 K -67.33 % | 1.630 M 8 909.39 % | 18.090 K 676.12 % | 2.331 K -99.27 % | 320.367 K -89.32 % | 2.999 M 1 688.86 % | 167.635 K -15.75 % | 198.966 K -82.59 % | 1.143 M 208.07 % | 370.954 K 113.68 % | 173.606 K 5 506.27 % | 3.097 K 100.05 % | -6.251 M -232.85 % | 4.705 M 862.22 % | -617.268 K -119.37 % | 3.187 M -20.19 % | 3.993 M | 0.000 -100.00 % | 5.114 M 48.08 % | 3.453 M -70.29 % | 11.623 M 179.01 % | 4.166 M 13.70 % | 3.664 M -18.21 % | 4.479 M -34.09 % | 6.796 M 69.17 % | 4.017 M -9.65 % | 4.446 M 151.72 % | 1.766 M -81.94 % | 9.779 M 155.26 % | 3.831 M -41.88 % | 6.591 M 72.84 % | 3.814 M -60.55 % | 9.666 M 328.99 % | 2.253 M -32.60 % | 3.343 M 14.55 % | 2.918 M -32.16 % | 4.301 M 214.30 % | 1.369 M -54.04 % | 2.978 M 41.82 % | 2.100 M -83.67 % | 12.858 M 2 081.20 % | -648.985 K -122.51 % | 2.883 M 48.58 % | 1.940 M -96.34 % | 53.075 M 1 454.90 % | 3.413 M 79.01 % | 1.907 M 111.06 % | 903.452 K -94.60 % | 16.738 M 892.78 % | 1.686 M -33.89 % | 2.550 M 473.18 % | 444.940 K -96.57 % | 12.965 M 400.70 % | 2.589 M | 0.000 100.00 % | -485.627 K 94.77 % | -9.291 M 65.61 % | -27.020 M | 0.000 100.00 % | -298.840 K -102.51 % | 11.911 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -38.442 M -242.77 % | 26.925 M 225.11 % | 8.282 M 101.32 % | 4.114 M -70.80 % | 14.088 M -63.74 % | 38.853 M | 0.000 -100.00 % | 26.508 M 3 954.03 % | -687.791 K 49.93 % | -1.374 M -530.74 % | 318.876 K |
| Dépenses de fonctionnement | 11.457 M -13.19 % | 13.198 M -23.18 % | 17.180 M 78.34 % | 9.633 M -6.85 % | 10.342 M -5.97 % | 10.998 M -1.21 % | 11.133 M -7.59 % | 12.048 M 38.25 % | 8.714 M -21.86 % | 11.152 M -23.83 % | 14.642 M 31.33 % | 11.149 M 26.96 % | 8.781 M -33.43 % | 13.191 M 22.86 % | 10.737 M -10.00 % | 11.930 M -5.62 % | 12.639 M 5.49 % | 11.981 M 10.37 % | 10.855 M 2.21 % | 10.620 M 38.71 % | 7.657 M 30.61 % | 5.862 M 6.91 % | 5.483 M -57.07 % | 12.772 M 26.93 % | 10.062 M -8.03 % | 10.940 M 116.62 % | 5.050 M -59.43 % | 12.449 M -9.96 % | 13.826 M 87.90 % | 7.358 M -85.78 % | 51.745 M 21.65 % | 42.537 M 21.18 % | 35.103 M 6.75 % | 32.884 M 53.48 % | 21.427 M -46.09 % | 39.748 M -20.04 % | 49.708 M 47.66 % | 33.663 M -15.03 % | 39.617 M 58.60 % | 24.979 M -21.09 % | 31.655 M 26.40 % | 25.044 M -37.71 % | 40.203 M 34.42 % | 29.908 M -8.30 % | 32.615 M 29.16 % | 25.251 M -10.84 % | 28.323 M 28.28 % | 22.079 M -1.32 % | 22.375 M 4.27 % | 21.459 M 45.64 % | 14.735 M -55.61 % | 33.193 M 31.07 % | 25.326 M 0.64 % | 25.165 M 162.31 % | 9.594 M -62.03 % | 25.268 M 30.28 % | 19.394 M 27.32 % | 15.232 M 5.42 % | 14.449 M -28.22 % | 20.131 M 9.16 % | 18.441 M -10.54 % | 20.614 M 318.47 % | 4.926 M -87.42 % | 39.157 M 3.42 % | 37.861 M 70.25 % | 22.238 M -67.66 % | 68.764 M -13.06 % | 79.094 M -10.34 % | 88.219 M 19.74 % | 73.675 M 814.08 % | -10.318 M -106.85 % | 150.606 M -30.28 % | 216.004 M 60.19 % | 134.840 M 44.81 % | 93.115 M -46.48 % | 173.976 M -14.23 % | 202.835 M -2.91 % | 208.905 M -15.26 % | 246.535 M -19.22 % | 305.188 M -3.76 % | 317.115 M 12.40 % | 282.133 M -24.00 % | 371.236 M 38.10 % | 268.819 M -3.36 % | 278.161 M -27.67 % | 384.594 M -12.51 % | 439.597 M 28.95 % | 340.892 M 7.43 % | 317.309 M -34.43 % | 483.952 M -38.94 % | 792.573 M 379.74 % | 165.210 M 12.74 % | 146.537 M -2.09 % | 149.661 M |
| Coût et dépenses | 126.847 M 34.96 % | 93.986 M -36.40 % | 147.768 M 103.57 % | 72.589 M 13.18 % | 64.136 M -16.48 % | 76.795 M -28.78 % | 107.827 M 21.23 % | 88.944 M -15.29 % | 105.002 M -0.47 % | 105.503 M -37.47 % | 168.727 M 38.44 % | 121.880 M 26.50 % | 96.344 M -25.06 % | 128.568 M -38.51 % | 209.083 M 41.47 % | 147.792 M -18.04 % | 180.329 M -13.85 % | 209.316 M -32.13 % | 308.424 M 14.47 % | 269.434 M 189.37 % | 93.111 M 122.92 % | 41.769 M -68.04 % | 130.680 M -19.41 % | 162.157 M 50.70 % | 107.600 M -19.93 % | 134.386 M -35.94 % | 209.767 M 81.80 % | 115.385 M -7.21 % | 124.347 M -18.00 % | 151.636 M -68.79 % | 485.896 M 6.25 % | 457.332 M 17.44 % | 389.420 M -11.10 % | 438.051 M -41.65 % | 750.786 M 20.30 % | 624.098 M -32.97 % | 931.037 M 8.93 % | 854.675 M 15.05 % | 742.865 M 90.37 % | 390.230 M -8.34 % | 425.754 M 31.88 % | 322.845 M -31.99 % | 474.727 M 48.02 % | 320.714 M -19.36 % | 397.703 M 9.35 % | 363.706 M 7.91 % | 337.055 M -6.27 % | 359.614 M 2.93 % | 349.376 M 31.95 % | 264.779 M -11.29 % | 298.466 M -10.90 % | 334.997 M 55.79 % | 215.030 M 19.47 % | 179.980 M -15.58 % | 213.204 M 36.39 % | 156.317 M 66.55 % | 93.853 M -10.76 % | 105.171 M -53.11 % | 224.288 M -26.77 % | 306.270 M 42.24 % | 215.314 M -20.82 % | 271.936 M -1.44 % | 275.906 M -36.03 % | 431.290 M 64.86 % | 261.612 M 19.30 % | 219.285 M -45.77 % | 404.391 M -21.72 % | 516.595 M -9.68 % | 571.989 M -22.42 % | 737.325 M -24.35 % | 974.629 M -40.19 % | 1.630 B 23.30 % | 1.322 B 23.10 % | 1.074 B -33.07 % | 1.604 B -3.71 % | 1.666 B 18.40 % | 1.407 B -30.61 % | 2.028 B -21.62 % | 2.587 B 5.75 % | 2.446 B -1.90 % | 2.494 B 25.40 % | 1.988 B -37.57 % | 3.185 B 39.78 % | 2.279 B 11.63 % | 2.041 B -17.21 % | 2.466 B -9.99 % | 2.739 B 24.03 % | 2.209 B -12.27 % | 2.518 B -18.68 % | 3.096 B 27.44 % | 2.429 B 57.33 % | 1.544 B 28.61 % | 1.201 B 29.15 % | 929.587 M |
| Frais de recherche et de développement | 7.634 M -3.89 % | 7.943 M -32.40 % | 11.750 M 204.59 % | 3.858 M -17.98 % | 4.704 M 50.51 % | 3.125 M -28.10 % | 4.346 M 19.04 % | 3.651 M -31.80 % | 5.354 M 25.27 % | 4.274 M -40.32 % | 7.161 M 68.04 % | 4.262 M -1.53 % | 4.328 M -7.09 % | 4.658 M -37.06 % | 7.400 M 87.56 % | 3.945 M 6.45 % | 3.706 M -8.33 % | 4.043 M 41.22 % | 2.863 M -21.40 % | 3.642 M 271.96 % | 979.249 K 2.92 % | 951.487 K 136.41 % | -2.613 M -144.90 % | 5.820 M 201.13 % | 1.933 M -47.68 % | 3.694 M 345.82 % | -1.503 M -128.61 % | 5.251 M -34.19 % | 7.979 M 66.77 % | 4.785 M -62.98 % | 12.924 M -48.86 % | 25.273 M -43.15 % | 44.458 M | 0.000 -100.00 % | 81.195 M | 0.000 -100.00 % | 44.267 M | 0.000 -100.00 % | 62.851 M | 0.000 -100.00 % | 29.273 M | 0.000 -100.00 % | 65.695 M | 0.000 -100.00 % | 30.463 M | 0.000 -100.00 % | 37.015 M | 0.000 -100.00 % | 20.493 M | 0.000 -100.00 % | 43.096 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 |
| Frais de vente, frais généraux et administratifs | -2.904 M -141.85 % | 6.940 M 156.26 % | -12.335 M -173.54 % | 16.774 M 534.14 % | -3.864 M -152.50 % | 7.359 M 157.09 % | -12.890 M -174.33 % | 17.343 M 501.32 % | -4.322 M -150.80 % | 8.506 M 165.67 % | -12.952 M -170.47 % | 18.380 M 520.34 % | -4.373 M -148.79 % | 8.962 M 163.46 % | -14.122 M -174.01 % | 19.082 M 1 094.00 % | -1.920 M -125.30 % | 7.587 M 193.72 % | -8.095 M -222.17 % | 6.626 M 316.04 % | -3.067 M -151.28 % | 5.981 M 166.39 % | -9.008 M -240.44 % | 6.414 M 403.75 % | -2.112 M -132.79 % | 6.439 M 178.59 % | -8.194 M -223.20 % | 6.651 M -6.97 % | 7.149 M -33.59 % | 10.765 M 172.65 % | 3.948 M -90.59 % | 41.950 M 61.77 % | 25.932 M -16.78 % | 31.160 M 463.38 % | -8.575 M -121.76 % | 39.400 M 39.37 % | 28.270 M -11.98 % | 32.116 M 328.93 % | 7.487 M -68.98 % | 24.140 M 52.04 % | 15.877 M -34.41 % | 24.205 M 347.35 % | 5.411 M -81.09 % | 28.615 M 66.56 % | 17.179 M -29.00 % | 24.198 M 579.34 % | -5.048 M -124.94 % | 20.243 M 110.92 % | 9.598 M -52.73 % | 20.305 M 234.21 % | -15.130 M -147.97 % | 31.539 M 124.84 % | 14.027 M -41.48 % | 23.971 M 281.76 % | -13.188 M -154.60 % | 24.154 M 633.19 % | -4.530 M -132.06 % | 14.131 M 141.34 % | -34.179 M -276.22 % | 19.396 M 7.04 % | 18.120 M -11.03 % | 20.366 M 415.81 % | 3.948 M -89.81 % | 38.750 M 3.41 % | 37.472 M 72.41 % | 21.734 M -67.66 % | 67.199 M -12.35 % | 76.663 M -10.51 % | 85.670 M 16.35 % | 73.632 M 704.81 % | -12.174 M -108.17 % | 149.058 M -30.77 % | 215.302 M 60.44 % | 134.192 M 49.55 % | 89.727 M -47.81 % | 171.914 M -14.63 % | 201.373 M -2.03 % | 205.542 M -15.55 % | 243.387 M -19.61 % | 302.744 M -3.79 % | 314.683 M 12.46 % | 279.812 M -24.14 % | 368.837 M 39.40 % | 264.598 M -3.48 % | 274.150 M -27.98 % | 380.637 M -10.78 % | 426.642 M 27.21 % | 335.392 M 9.10 % | 307.407 M -35.87 % | 479.386 M -38.88 % | 784.387 M 382.56 % | 162.547 M 15.23 % | 141.067 M -2.36 % | 144.483 M |
| Revenu d'intérêts | 1.025 M -82.19 % | 5.759 M 159.88 % | 2.216 M -49.17 % | 4.360 M -34.74 % | 6.680 M | 0.000 -100.00 % | 8.303 M 338.28 % | 1.894 M -69.03 % | 6.117 M 28.07 % | 4.776 M 14.29 % | 4.179 M -24.20 % | 5.513 M 127.04 % | 2.428 M 5 462.38 % | 43.655 K -99.34 % | 6.648 M | 0.000 -100.00 % | 3.008 M 468.98 % | 528.734 K -96.44 % | 14.870 M 315.04 % | 3.583 M 151.05 % | 1.427 M -1.67 % | 1.451 M -85.40 % | 9.944 M 172.79 % | 3.645 M 62.68 % | 2.241 M 46.80 % | 1.526 M -86.36 % | 11.194 M 287.42 % | 2.889 M | 0.000 -100.00 % | 901.313 K | 0.000 -100.00 % | 1.121 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 627.689 K | 0.000 -100.00 % | 466.335 K | 0.000 -100.00 % | 32.399 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.382 M | 0.000 | 0.000 -100.00 % | 965.315 K | 0.000 | 0.000 | 0.000 -100.00 % | 2.033 M | 0.000 -100.00 % | 3.240 M | 0.000 -100.00 % | 1.363 M | 0.000 -100.00 % | 3.131 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 -100.00 % | 8.094 M | 0.000 -100.00 % | 17.641 M | 0.000 -100.00 % | 7.911 M | 0.000 -100.00 % | 9.078 M | 0.000 -100.00 % | 4.514 M | 0.000 -100.00 % | 10.826 M | 0.000 -100.00 % | 4.606 M | 0.000 | 0.000 | 0.000 100.00 % | -768.635 K | 0.000 100.00 % | -388.584 K -234.07 % | 289.838 K 200.00 % | -289.839 K | 0.000 |
| Frais d'intérêts | 67.568 K 37.27 % | 49.222 K 122.39 % | -219.883 K -529.53 % | 51.192 K -60.20 % | 128.622 K | 0.000 -100.00 % | 10.759 K -82.66 % | 62.058 K -91.44 % | 725.295 K -73.92 % | 2.782 M 889.54 % | 281.096 K 5 322.38 % | 5.184 K 36.21 % | 3.806 K -97.20 % | 135.756 K 566.61 % | 20.365 K | 0.000 -100.00 % | 790.942 K 116.13 % | 365.955 K 2 095.82 % | 16.666 K | 0.000 | 0.000 -100.00 % | 932.000 -13.06 % | 1.072 K 0.00 % | 1.072 K -99.30 % | 153.298 K | 0.000 -100.00 % | 2.145 K 0.00 % | 2.145 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 49.103 K -90.26 % | 504.345 K 53.83 % | 327.851 K | 0.000 -100.00 % | 2.212 M | 0.000 -100.00 % | 5.203 M | 0.000 -100.00 % | 3.120 M | 0.000 -100.00 % | 2.006 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.853 M | 0.000 -100.00 % | 456.156 K | 0.000 -100.00 % | 2.373 M | 0.000 -100.00 % | 394.033 K | 0.000 -100.00 % | 8.357 M | 0.000 -100.00 % | 1.088 M | 0.000 -100.00 % | 12.051 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 158.314 K 180.63 % | 56.414 K | 0.000 | 0.000 | 0.000 -100.00 % | 2.214 M -75.46 % | 9.024 M -51.57 % | 18.631 M 87.41 % | 9.942 M 39.71 % | 7.116 M | 0.000 -100.00 % | 11.048 M | 0.000 -100.00 % | 3.699 M | 0.000 -100.00 % | 10.871 M | 0.000 -100.00 % | 5.602 M | 0.000 -100.00 % | 5.722 M | 0.000 -100.00 % | 814.065 K 5.21 % | 773.787 K | 0.000 -100.00 % | 2.102 M -56.94 % | 4.882 M 895.06 % | 490.626 K -78.10 % | 2.241 M 1 243.65 % | 166.768 K -86.31 % | 1.218 M -59.74 % | 3.025 M |
| Dépréciation et amortissement | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.681 M 126.74 % | 3.828 M 486.97 % | 652.253 K 0.00 % | 652.253 K -80.15 % | 3.285 M 0.00 % | 3.285 M 311.22 % | 798.904 K 0.00 % | 798.904 K -74.39 % | 3.120 M 0.00 % | 3.120 M -19.45 % | 3.873 M 0.00 % | 3.873 M -22.53 % | 4.999 M 0.00 % | 4.999 M 1.52 % | 4.924 M -1.33 % | 4.991 M 5.79 % | 4.717 M -5.48 % | 4.991 M 0.00 % | 4.991 M -14.88 % | 5.863 M 10.70 % | 5.296 M -9.67 % | 5.863 M -4.91 % | 6.166 M 721.39 % | -992.340 K 94.03 % | -16.613 M -360.66 % | 6.373 M 155.90 % | -11.401 M -363.25 % | -2.461 M 38.22 % | -3.984 M -120.58 % | 19.352 M 486.60 % | 3.299 M 187.86 % | 1.146 M 300.63 % | -571.224 K -101.60 % | 35.795 M 69.42 % | 21.127 M 187.63 % | 7.345 M 209.24 % | 2.375 M -86.22 % | 17.235 M -16.53 % | 20.648 M 634.41 % | 2.811 M 8.41 % | 2.593 M -85.94 % | 18.439 M -45.28 % | 33.695 M 2 290.86 % | -1.538 M -110.01 % | 15.360 M 90.43 % | 8.066 M -60.51 % | 20.423 M 343.71 % | 4.603 M -46.42 % | 8.590 M -3.18 % | 8.873 M -65.34 % | 25.600 M 551.33 % | 3.930 M -66.25 % | 11.645 M 261.56 % | 3.221 M 154.67 % | -5.891 M 30.93 % | -8.529 M -132.18 % | 26.505 M 22.80 % | 21.585 M 962.26 % | -2.503 M 57.88 % | -5.943 M -152.23 % | 11.378 M -58.62 % | 27.498 M 792.47 % | -3.971 M 78.99 % | -18.899 M -141.24 % | 45.827 M 616.07 % | 6.400 M -98.68 % | 485.201 M 590.50 % | -98.919 M -233.35 % | 74.179 M 200.02 % | -74.163 M -394.70 % | 25.165 M 23.56 % | 20.367 M -9.59 % | 22.527 M -0.73 % | 22.693 M -36.75 % | 35.878 M 259.46 % | 9.981 M -67.17 % | 30.403 M 35.93 % | 22.367 M -33.96 % | 33.867 M 249.19 % | 9.699 M -39.01 % | 15.902 M 12.47 % | 14.139 M -16.86 % | 17.007 M 34.05 % | 12.687 M 60.31 % | 7.914 M -50.64 % | 16.034 M 412.69 % | -5.128 M -281.59 % | 2.824 M 500.69 % | 470.081 K -91.94 % | 5.832 M |
| Résultat d'exploitation | 3.921 M 178.41 % | 1.408 M -34.06 % | 2.136 M 195.43 % | -2.238 M -155.41 % | 4.039 M 13.30 % | 3.565 M 470.38 % | -962.606 K -111.68 % | 8.243 M 24.51 % | 6.620 M -15.62 % | 7.846 M -15.78 % | 9.316 M -60.10 % | 23.351 M 138.37 % | 9.796 M 80.03 % | 5.441 M -71.52 % | 19.102 M 1 739.79 % | 1.038 M -96.60 % | 30.520 M 373.74 % | 6.442 M 105.66 % | 3.133 M -54.70 % | 6.915 M -83.14 % | 41.021 M 1 282.90 % | -3.468 M -120.35 % | 17.038 M 139.85 % | 7.104 M -12.62 % | 8.130 M 320.14 % | -3.693 M -23.03 % | -3.002 M -193.69 % | 3.204 M -86.90 % | 24.448 M 258.88 % | 6.812 M 109.20 % | -74.033 M -53.25 % | -48.309 M -144.14 % | -19.787 M -68.16 % | -11.767 M -224.30 % | 9.467 M 2 878.20 % | -340.749 K -123.29 % | 1.463 M -80.67 % | 7.569 M -59.42 % | 18.653 M 137.01 % | 7.870 M -3.27 % | 8.136 M 65.54 % | 4.915 M -80.81 % | 25.610 M 135.76 % | 10.863 M -11.93 % | 12.335 M -6.66 % | 13.215 M -35.10 % | 20.362 M 119.62 % | 9.272 M 4.56 % | 8.867 M 25.14 % | 7.086 M -6.60 % | 7.586 M -54.50 % | 16.675 M -27.01 % | 22.845 M 93.29 % | 11.819 M 25.96 % | 9.383 M -21.45 % | 11.945 M -14.52 % | 13.975 M -17.87 % | 17.016 M 467.89 % | 2.996 M -82.09 % | 16.727 M 674.80 % | 2.159 M -20.34 % | 2.710 M 7.64 % | 2.518 M 150.75 % | -4.961 M 78.87 % | -23.479 M -33.32 % | -17.611 M 86.62 % | -131.669 M -386.12 % | -27.086 M -443.24 % | 7.891 M 122.35 % | -35.314 M 59.05 % | -86.237 M 68.36 % | -272.576 M -20.44 % | -226.320 M -1 077.05 % | -19.228 M -748.49 % | 2.965 M 149.20 % | -6.026 M -265.69 % | 3.637 M -81.74 % | 19.916 M 110.83 % | -183.932 M -5.35 % | -174.586 M -28.91 % | -135.428 M -743.22 % | 21.055 M 184.63 % | 7.397 M -88.26 % | 63.012 M -45.32 % | 115.243 M 98.26 % | 58.128 M -40.42 % | 97.556 M 55.95 % | 62.556 M -50.88 % | 127.364 M 153.86 % | 50.171 M -57.70 % | 118.609 M 31.84 % | 89.964 M 164.85 % | 33.968 M 6.37 % | 31.934 M |
| Ratio de résultat d'exploitation | 0.03 103.09 % | 0.01 3.62 % | 0.01 144.78 % | -0.03 -151.06 % | 0.06 31.97 % | 0.05 616.70 % | -0.01 -110.38 % | 0.09 46.89 % | 0.06 -17.49 % | 0.07 39.40 % | 0.05 -71.33 % | 0.18 81.47 % | 0.10 138.38 % | 0.04 -51.61 % | 0.09 1 161.17 % | 0.01 -95.52 % | 0.15 419.20 % | 0.03 193.58 % | 0.01 -59.67 % | 0.02 -94.59 % | 0.46 611.00 % | -0.09 -169.61 % | 0.13 202.96 % | 0.04 -44.68 % | 0.08 383.78 % | -0.03 -82.76 % | -0.01 -152.58 % | 0.03 -84.74 % | 0.19 343.51 % | 0.04 122.69 % | -0.19 -56.55 % | -0.12 -123.82 % | -0.05 -95.74 % | -0.03 -315.06 % | 0.01 2 393.79 % | 0.00 -134.94 % | 0.00 -81.85 % | 0.01 -65.06 % | 0.02 24.50 % | 0.02 3.98 % | 0.02 29.06 % | 0.01 -71.74 % | 0.05 58.50 % | 0.03 7.40 % | 0.03 -11.24 % | 0.03 -40.88 % | 0.06 129.27 % | 0.03 1.68 % | 0.03 -3.50 % | 0.03 1.75 % | 0.03 -46.17 % | 0.05 -51.49 % | 0.10 60.25 % | 0.06 38.75 % | 0.04 -38.98 % | 0.07 -49.45 % | 0.14 -1.48 % | 0.14 899.30 % | 0.01 -72.89 % | 0.05 468.78 % | 0.01 -0.94 % | 0.01 2.87 % | 0.01 178.70 % | -0.01 87.87 % | -0.10 -17.93 % | -0.08 84.09 % | -0.52 -808.33 % | -0.06 -518.31 % | 0.01 127.23 % | -0.05 34.77 % | -0.08 63.31 % | -0.21 -2.44 % | -0.20 -970.42 % | -0.02 -1 131.43 % | 0.00 151.32 % | 0.00 -237.32 % | 0.00 -73.11 % | 0.01 112.61 % | -0.08 0.35 % | -0.08 -36.08 % | -0.06 -643.32 % | 0.01 353.90 % | 0.00 -91.29 % | 0.03 -50.97 % | 0.05 132.78 % | 0.02 -33.02 % | 0.03 25.28 % | 0.03 -43.33 % | 0.05 204.41 % | 0.02 -65.90 % | 0.05 -14.68 % | 0.05 100.00 % | 0.03 -16.72 % | 0.03 |
| Total autres revenus dépenses net | 13.449 K 180.71 % | 4.791 K 103.81 % | -125.704 K -110.92 % | 1.151 M 7 373.58 % | 15.397 K 299.61 % | 3.853 K -99.59 % | 951.053 K 693.56 % | 119.846 K -80.47 % | 613.716 K 479.98 % | -161.511 K -108.70 % | 1.857 M 569.87 % | 277.199 K -34.33 % | 422.112 K 487.79 % | 71.813 K -96.63 % | 2.130 M 1 745.56 % | 115.409 K -67.90 % | 359.552 K 22 903.97 % | 1.563 K -99.71 % | 532.515 K -67.33 % | 1.630 M 8 907.42 % | 18.094 K 677.00 % | 2.329 K -99.27 % | 320.367 K -89.32 % | 2.999 M 1 688.86 % | 167.635 K -15.75 % | 198.966 K -82.59 % | 1.143 M 208.07 % | 370.955 K 114.95 % | 172.575 K 5 472.33 % | 3.097 K 100.27 % | -1.135 M -209.91 % | 1.033 M -11.79 % | 1.171 M 2 749.35 % | -44.181 K -101.43 % | 3.094 M -55.82 % | 7.002 M 43.78 % | 4.870 M 41.84 % | 3.434 M -70.18 % | 11.513 M 188.49 % | 3.991 M 9.38 % | 3.649 M -18.17 % | 4.459 M -34.28 % | 6.785 M 105.34 % | 3.304 M -24.06 % | 4.351 M 148.76 % | 1.749 M -81.92 % | 9.674 M 153.75 % | 3.813 M -42.02 % | 6.576 M 72.55 % | 3.811 M -59.53 % | 9.417 M 229.81 % | 2.855 M -7.38 % | 3.083 M 6.15 % | 2.904 M -18.86 % | 3.579 M 161.66 % | 1.368 M -42.01 % | 2.359 M 12.47 % | 2.097 M -84.47 % | 13.507 M 2 174.71 % | -651.028 K -122.47 % | 2.897 M 49.97 % | 1.932 M -96.39 % | 53.451 M 1 547.40 % | 3.245 M 90.24 % | 1.706 M 101.01 % | 848.477 K -91.31 % | 9.765 M 561.01 % | 1.477 M -37.67 % | 2.370 M 715.53 % | 290.624 K -95.83 % | 6.968 M 1 530.62 % | 427.296 K -92.72 % | 5.869 M 1 308.59 % | -485.627 K -105.24 % | 9.273 M 439.14 % | -2.734 M -248.92 % | -783.661 K -138.28 % | 2.047 M 196.48 % | -2.122 M -174.68 % | 2.841 M 170.04 % | -4.057 M -159.25 % | 6.847 M 173.02 % | 2.508 M -46.94 % | 4.726 M -32.11 % | 6.961 M 141.41 % | 2.884 M 159.81 % | -4.821 M -207.68 % | 4.477 M -61.26 % | 11.559 M 1 209.42 % | 882.730 K 125.63 % | -3.445 M -171.89 % | -1.267 M -356.49 % | 493.939 K -68.45 % | 1.566 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 | 2022-12-31 | 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 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 |
| 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 | 2022-12-31 | 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 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-06-30 | 2000-12-31 | 2000-06-30 | 1999-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | -279.359 M -0.11 % | -279.042 M 41.09 % | -473.648 M -73.47 % | -273.046 M 14.59 % | -319.694 M -0.10 % | -319.363 M 44.00 % | -570.267 M -82.49 % | -312.498 M -6.12 % | -294.487 M 20.30 % | -369.493 M 34.09 % | -560.643 M -92.17 % | -291.741 M -4.41 % | -279.406 M -10.84 % | -252.083 M 31.59 % | -368.505 M -43.22 % | -257.300 M -13.07 % | -227.550 M -66.24 % | -136.882 M 49.28 % | -269.891 M -497.64 % | -45.159 M 50.64 % | -91.490 M -91.60 % | -47.750 M 84.21 % | -302.375 M -350.71 % | -67.089 M 24.74 % | -89.141 M 50.69 % | -180.775 M 31.42 % | -263.586 M -170.60 % | -97.410 M -1.06 % | -96.383 M 15.99 % | -114.729 M -8.80 % | -105.453 M 57.71 % | -249.331 M -33.15 % | -187.258 M -32.75 % | -141.062 M 23.58 % | -184.585 M -3.93 % | -177.611 M -138.20 % | -74.564 M 65.26 % | -214.644 M 39.66 % | -355.735 M -7.38 % | -331.299 M 8.59 % | -362.430 M -23.43 % | -293.635 M -14.41 % | -256.651 M 36.55 % | -404.479 M -20.81 % | -334.805 M 21.38 % | -425.876 M 1.21 % | -431.098 M -42.24 % | -303.070 M -40.19 % | -216.180 M 20.92 % | -273.363 M 30.58 % | -393.763 M 14.32 % | -459.577 M 3.61 % | -476.774 M -16.54 % | -409.091 M 9.07 % | -449.882 M -0.21 % | -448.931 M -65.12 % | -271.887 M -39.32 % | -195.147 M -42.46 % | -136.986 M 19.40 % | -169.955 M 40.18 % | -284.126 M 28.95 % | -399.902 M -1.22 % | -395.066 M 17.08 % | -476.423 M -5.47 % | -451.702 M -28.14 % | -352.501 M 7.93 % | -382.879 M 23.08 % | -497.780 M -35.49 % | -367.381 M 22.38 % | -473.317 M 27.20 % | -650.146 M -29.30 % | -502.820 M -3.06 % | -487.907 M 37.83 % | -784.782 M 30.71 % | -1.133 B -19.15 % | -950.612 M 7.69 % | -1.030 B 19.71 % | -1.283 B -11.37 % | -1.152 B -21.95 % | -944.399 M 5.23 % | -996.542 M -4.92 % | -949.807 M 44.38 % | -1.708 B -65.12 % | -1.034 B -0.91 % | -1.025 B 17.99 % | -1.250 B 6.14 % | -1.331 B -31.51 % | -1.012 B -88.56 % | -536.858 M -10.59 % | -485.461 M 32.67 % | -721.019 M -5.71 % | -682.103 M 2.90 % | -702.465 M -5.02 % | -668.885 M -104.39 % | -327.254 M -109.81 % | -155.973 M -22.67 % | -127.150 M 62.71 % | -341.014 M -326.72 % | 150.409 M |
| Investissements totaux | 51.764 M 1.26 % | 51.119 M -0.39 % | 51.320 M -16.48 % | 61.447 M -2.23 % | 62.848 M -1.49 % | 63.800 M -2.08 % | 65.152 M -6.85 % | 69.947 M -1.37 % | 70.920 M -1.94 % | 72.323 M 1.55 % | 71.217 M 3.99 % | 68.484 M -1.19 % | 69.309 M -1.19 % | 70.144 M 4.48 % | 67.134 M 14.04 % | 58.869 M -14.94 % | 69.205 M 27.31 % | 54.359 M -1.23 % | 55.038 M 7.00 % | 51.435 M -0.88 % | 51.889 M -1.55 % | 52.707 M -0.08 % | 52.748 M -53.67 % | 113.862 M 0.64 % | 113.139 M -0.35 % | 113.537 M -0.18 % | 113.742 M -0.23 % | 114.006 M 0.05 % | 113.949 M -0.16 % | 114.132 M -0.42 % | 114.613 M 1.12 % | 113.340 M -0.21 % | 113.582 M -0.20 % | 113.815 M 53.11 % | 74.333 M -1.23 % | 75.260 M 23.95 % | 60.720 M | 0.000 -100.00 % | 167.000 M | 0.000 -100.00 % | 130.000 M | 0.000 -100.00 % | 160.000 M 292.57 % | 40.757 M -32.52 % | 60.399 M 19.89 % | 50.378 M -0.95 % | 50.860 M -36.43 % | 80.000 M 14.29 % | 70.000 M 75.00 % | 40.000 M 32 386.52 % | 123.128 K -13.82 % | 142.872 K 13.69 % | 125.671 K -89.74 % | 1.225 M 3.87 % | 1.179 M 116.86 % | 543.796 K 12.01 % | 485.502 K 186.92 % | 169.212 K -99.44 % | 30.427 M 0.45 % | 30.292 M -0.21 % | 30.354 M -0.33 % | 30.454 M -6.26 % | 32.489 M -9.51 % | 35.904 M 1.53 % | 35.363 M 0.54 % | 35.172 M -0.46 % | 35.334 M -14.11 % | 41.140 M -0.79 % | 41.469 M -74.10 % | 160.121 M 1.15 % | 158.301 M 3.87 % | 152.398 M 5.96 % | 143.824 M -15.04 % | 169.276 M 0.89 % | 167.790 M -3.73 % | 174.282 M 1.40 % | 171.879 M 1.12 % | 169.981 M 1.40 % | 167.638 M -1.25 % | 169.759 M 1.69 % | 166.931 M 1.96 % | 163.728 M 0.91 % | 162.248 M 2.16 % | 158.812 M 24.82 % | 127.234 M -0.63 % | 128.044 M 1.96 % | 125.585 M 5.95 % | 118.530 M 5.59 % | 112.253 M 10 158.89 % | 1.094 M -3.23 % | 1.131 M -97.62 % | 47.502 M -7.17 % | 51.172 M 11.70 % | 45.811 M -3.29 % | 47.372 M 136.86 % | 20.000 M -16.67 % | 24.000 M 1 296.21 % | 1.719 M -4.82 % | 1.806 M |
| Dette totale | 349.516 K -92.90 % | 4.919 M 20.42 % | 4.085 M 266.90 % | 1.113 M -59.69 % | 2.762 M -16.25 % | 3.298 M -6.35 % | 3.521 M 175.05 % | 1.280 M -63.27 % | 3.486 M 27.73 % | 2.729 M 81.41 % | 1.504 M -96.21 % | 39.679 M 281.94 % | 10.389 M 3.67 % | 10.021 M -33.29 % | 15.021 M -24.99 % | 20.025 M 0.00 % | 20.025 M -12.93 % | 23.000 M -0.11 % | 23.024 M 9 468.53 % | 240.626 K 0.00 % | 240.626 K 0.00 % | 240.626 K 0.39 % | 239.693 K -49.30 % | 472.724 K 0.00 % | 472.724 K 0.00 % | 472.724 K 0.00 % | 472.724 K -33.33 % | 709.088 K 0.00 % | 709.088 K 0.00 % | 709.088 K 0.00 % | 709.088 K -97.37 % | 27.012 M 15.58 % | 23.372 M -60.15 % | 58.644 M 64.15 % | 35.726 M 52.85 % | 23.372 M -48.17 % | 45.092 M 149.25 % | 18.091 M -61.84 % | 47.403 M 41.47 % | 33.507 M -36.96 % | 53.151 M 55.32 % | 34.220 M -31.56 % | 50.001 M 395.88 % | 10.083 M 63.74 % | 6.158 M 259.11 % | 1.715 M 0.80 % | 1.701 M -14.43 % | 1.988 M 0.74 % | 1.973 M 0.75 % | 1.959 M 0.75 % | 1.944 M -12.67 % | 2.226 M 0.65 % | 2.212 M 0.66 % | 2.197 M -73.92 % | 8.427 M -75.49 % | 34.382 M -15.29 % | 40.586 M 35.72 % | 29.904 M -32.87 % | 44.549 M 38.72 % | 32.115 M -1.32 % | 32.545 M -5.07 % | 34.285 M -29.82 % | 48.850 M -58.77 % | 118.476 M 394.08 % | 23.979 M 807.99 % | 2.641 M -0.08 % | 2.643 M 0.01 % | 2.643 M 19.73 % | 2.207 M -94.12 % | 37.519 M 1 319.69 % | 2.643 M -97.36 % | 100.000 M -13.06 % | 115.024 M 0.00 % | 115.024 M 0.00 % | 115.024 M -14.83 % | 135.056 M 0.00 % | 135.056 M 0.00 % | 135.056 M 0.00 % | 135.056 M -15.38 % | 159.610 M 16.16 % | 137.410 M 8.72 % | 126.385 M 0.00 % | 126.385 M 46.30 % | 86.385 M 0.00 % | 86.385 M 43.97 % | 60.000 M 0.00 % | 60.000 M -14.44 % | 70.130 M 0.19 % | 70.000 M -17.77 % | 85.130 M -14.98 % | 100.130 M 43.04 % | 70.000 M 55.56 % | 45.000 M -56.73 % | 104.000 M -52.51 % | 219.000 M 34.56 % | 162.758 M 51.52 % | 107.417 M -66.58 % | 321.377 M 78.73 % | 179.816 M |
| Cumul des autres pertes du résultat global | 0.000 -100.00 % | 489.479 M | 0.000 | 0.000 -100.00 % | 509.312 M -3.36 % | 527.042 M 11 072.01 % | 4.718 M -99.10 % | 526.996 M 381.31 % | 109.493 M -79.23 % | 527.180 M 380.86 % | 109.633 M -79.20 % | 527.063 M 380.09 % | 109.784 M -79.19 % | 527.444 M 379.71 % | 109.951 M -79.15 % | 527.351 M 380.52 % | 109.747 M -79.18 % | 527.157 M 10 464.88 % | 4.990 M 3.41 % | 4.825 M 3.24 % | 4.674 M 0.10 % | 4.670 M -1.72 % | 4.751 M 0.47 % | 4.729 M -2.09 % | 4.830 M -2.17 % | 4.937 M 1.88 % | 4.846 M 0.86 % | 4.805 M -4.18 % | 5.015 M -4.05 % | 5.226 M 3.45 % | 5.052 M 1.38 % | 4.983 M 1.84 % | 4.893 M 2.04 % | 4.795 M 0.69 % | 4.762 M -3.28 % | 4.924 M -0.62 % | 4.955 M -2.02 % | 5.057 M 0.42 % | 5.035 M 2 188.95 % | -241.049 K -153.66 % | -95.030 K 14.22 % | -110.789 K -15.11 % | -96.250 K 16.86 % | -115.764 K 11.02 % | -130.102 K -3.65 % | -125.515 K -53.09 % | -81.990 K 34.04 % | -124.304 K 15.69 % | -147.430 K 31.53 % | -215.306 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 | 0.000 | 0.000 | 0.000 | 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 | -273.172 M 0.68 % | -275.041 M 0.75 % | -277.119 M 0.36 % | -278.121 M -0.67 % | -276.278 M 0.95 % | -278.925 M 1.17 % | -282.230 M -0.23 % | -281.570 M 1.93 % | -287.118 M 1.55 % | -291.634 M 1.54 % | -296.183 M 1.46 % | -300.561 M 1.62 % | -305.522 M 1.09 % | -308.880 M 1.76 % | -314.409 M 4.62 % | -329.642 M -0.68 % | -327.407 M 7.55 % | -354.147 M 0.88 % | -357.292 M 0.11 % | -357.678 M 1.86 % | -364.470 M 7.79 % | -395.241 M -0.93 % | -391.598 M 3.45 % | -405.586 M 2.20 % | -414.711 M 1.96 % | -423.008 M -0.83 % | -419.514 M -0.46 % | -417.607 M 0.85 % | -421.182 M 5.52 % | -445.802 M 1.51 % | -452.617 M -21.51 % | -372.505 M -13.20 % | -329.067 M -6.62 % | -308.636 M -2.91 % | -299.910 M 2.94 % | -308.986 M 2.06 % | -315.474 M 1.47 % | -320.172 M 3.19 % | -330.718 M 8.17 % | -360.139 M 2.95 % | -371.068 M 3.06 % | -382.785 M 2.28 % | -391.700 M 7.35 % | -422.775 M 3.12 % | -436.387 M 3.49 % | -452.169 M 2.98 % | -466.052 M 5.96 % | -495.598 M 2.53 % | -508.480 M 2.91 % | -523.745 M 1.92 % | -534.019 M 2.22 % | -546.148 M 3.15 % | -563.933 M 4.17 % | -588.452 M 2.34 % | -602.533 M 1.95 % | -614.531 M 2.07 % | -627.539 M 2.51 % | -643.715 M 2.86 % | -662.685 M 2.43 % | -679.171 M 2.31 % | -695.246 M 0.72 % | -700.302 M 0.66 % | -704.944 M 7.36 % | -760.912 M -0.23 % | -759.196 M -2.95 % | -737.423 M -2.33 % | -720.660 M -19.95 % | -600.819 M -4.41 % | -575.452 M 2.03 % | -587.403 M -6.15 % | -553.366 M -18.08 % | -468.641 M -137.41 % | -197.397 M -1 055.69 % | 20.655 M -46.48 % | 38.593 M -11.55 % | 43.631 M -23.80 % | 57.261 M 1 168.53 % | 4.514 M 124.42 % | -18.487 M -110.62 % | 174.078 M -49.71 % | 346.172 M -35.54 % | 537.021 M 5.23 % | 510.316 M 1.25 % | 504.034 M 13.19 % | 445.281 M -0.71 % | 448.450 M 12.69 % | 397.944 M 13.61 % | 350.262 M 20.83 % | 289.874 M 24.96 % | 231.979 M 26.81 % | 182.931 M 6.31 % | 172.079 M 46.98 % | 117.075 M 40.39 % | 83.396 M 37.21 % | 60.781 M -21.92 % | 77.847 M 57.12 % | 49.546 M -0.02 % | 49.554 M 76.43 % | 28.088 M |
| Actions ordinaires | 750.000 M 0.00 % | 750.000 M 0.00 % | 750.000 M 0.00 % | 750.000 M -2.34 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 0.00 % | 768.000 M 100.00 % | 384.000 M 0.00 % | 384.000 M 0.00 % | 384.000 M 0.00 % | 384.000 M 0.00 % | 384.000 M 100.00 % | 192.000 M 0.00 % | 192.000 M 0.00 % | 192.000 M 20.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 0.00 % | 160.000 M 33.33 % | 120.000 M |
| Capitaux propres totaux | 1.031 B 0.24 % | 1.029 B 0.14 % | 1.028 B 1.82 % | 1.009 B -3.71 % | 1.048 B -1.97 % | 1.069 B 0.33 % | 1.065 B 0.00 % | 1.065 B 0.78 % | 1.057 B 0.17 % | 1.055 B 0.69 % | 1.048 B 0.93 % | 1.038 B 0.88 % | 1.029 B 0.49 % | 1.024 B 0.42 % | 1.020 B 2.19 % | 998.212 M 0.00 % | 998.221 M 3.48 % | 964.625 M 1.11 % | 954.081 M 0.68 % | 947.673 M 1.84 % | 930.530 M 3.42 % | 899.755 M -0.41 % | 903.479 M 1.58 % | 889.469 M 1.02 % | 880.446 M 0.94 % | 872.255 M -0.39 % | 875.658 M -0.21 % | 877.525 M 0.38 % | 874.159 M 2.87 % | 849.751 M 0.83 % | 842.761 M -8.67 % | 922.804 M -4.49 % | 966.152 M -2.06 % | 986.486 M -0.87 % | 995.178 M 0.90 % | 986.265 M 0.66 % | 979.807 M 0.47 % | 975.211 M 1.10 % | 964.644 M 3.73 % | 929.946 M 1.17 % | 919.163 M 1.29 % | 907.430 M 0.99 % | 898.530 M 3.58 % | 867.436 M 1.60 % | 853.809 M 1.88 % | 838.032 M 1.68 % | 824.192 M 3.72 % | 794.604 M 1.65 % | 781.699 M 2.00 % | 766.366 M 1.36 % | 756.072 M 1.63 % | 743.930 M 2.45 % | 726.164 M 3.49 % | 701.681 M 2.05 % | 687.560 M 1.77 % | 675.621 M 1.99 % | 662.414 M 2.52 % | 646.134 M 3.05 % | 627.029 M 2.72 % | 610.420 M 2.72 % | 594.266 M 0.87 % | 589.151 M 0.80 % | 584.495 M 10.59 % | 528.521 M -0.32 % | 530.235 M -3.94 % | 552.005 M -2.95 % | 568.768 M -20.07 % | 711.574 M -3.96 % | 740.895 M 1.14 % | 732.518 M -4.74 % | 768.965 M -12.33 % | 877.086 M -23.82 % | 1.151 B -16.07 % | 1.372 B -1.42 % | 1.392 B -0.93 % | 1.405 B -0.68 % | 1.414 B 0.90 % | 1.402 B 1.60 % | 1.380 B -12.41 % | 1.575 B -9.99 % | 1.750 B -9.62 % | 1.936 B 2.03 % | 1.898 B 2.65 % | 1.849 B 36.75 % | 1.352 B -0.30 % | 1.356 B 4.50 % | 1.298 B 7.87 % | 1.203 B 5.85 % | 1.136 B 6.05 % | 1.072 B 4.55 % | 1.025 B 6.54 % | 961.973 M 5.98 % | 907.727 M 2.90 % | 882.130 M 3.45 % | 852.671 M 2.41 % | 832.614 M 3.34 % | 805.736 M -2.87 % | 829.542 M 352.27 % | 183.416 M |
| Autres passifs non courants | 0.000 | 0.000 | 0.000 -100.00 % | 724.765 K 0.06 % | 724.331 K 3.18 % | 702.007 K 0.00 % | 702.007 K 3.93 % | 675.456 K -4.70 % | 708.751 K -8.64 % | 775.812 K 0.00 % | 775.812 K 5.10 % | 738.174 K -2.01 % | 753.286 K -7.35 % | 813.071 K 0.00 % | 813.070 K -45.07 % | 1.480 M 12.61 % | 1.315 M 46.02 % | 900.243 K 15.87 % | 776.915 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.786 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.205 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.624 M | 0.000 | 0.000 -100.00 % | 7.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.740 M | 0.000 -100.00 % | 7.858 M -2.05 % | 8.023 M -0.09 % | 8.029 M -1.36 % | 8.140 M -1.49 % | 8.263 M -1.42 % | 8.381 M 2.69 % | 8.162 M -1.33 % | 8.272 M -20.40 % | 10.392 M -1.50 % | 10.550 M -2.27 % | 10.795 M -17.78 % | 13.130 M 25.00 % | 10.504 M -2.27 % | 10.749 M -3.77 % | 11.170 M -2.89 % | 11.502 M -22.20 % | 14.785 M 16.82 % | 12.656 M -20.33 % | 15.886 M -3.28 % | 16.424 M 7.78 % | 15.239 M -3.49 % | 15.789 M -4.44 % | 16.523 M -5.69 % | 17.520 M -44.84 % | 31.763 M -2.64 % | 32.625 M -5.43 % | 34.497 M 0.00 % | 34.497 M -12.24 % | 39.308 M -2.34 % | 40.248 M -4.22 % | 42.021 M 0.34 % | 41.879 M -5.61 % | 44.370 M 4.55 % | 42.439 M 8.86 % | 38.986 M 0.00 % | 38.986 M 13.83 % | 34.250 M 12.85 % | 30.350 M 58.49 % | 19.150 M -38.54 % | 31.161 M 54.56 % | 20.161 M 43.95 % | 14.006 M -7.63 % | 15.162 M 23.10 % | 12.317 M -42.54 % | 21.434 M 25.65 % | 17.059 M 29.04 % | 13.220 M 0.00 % | 13.220 M 147.10 % | 5.350 M 75.41 % | 3.050 M 510.00 % | 500.000 K 0.00 % | 500.000 K -89.19 % | 4.625 M -18.87 % | 5.701 M 1 041.56 % | 499.371 K -7.05 % | 537.267 K |
| Dette à long terme | 349.516 K -61.94 % | 918.311 K -15.38 % | 1.085 M -2.53 % | 1.113 M -17.85 % | 1.355 M -15.66 % | 1.607 M -12.21 % | 1.831 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 -100.00 % | 472.724 K 0.00 % | 472.724 K 0.00 % | 472.724 K 0.00 % | 472.724 K -33.33 % | 709.088 K 0.00 % | 709.088 K 0.00 % | 709.088 K 0.00 % | 709.088 K -25.00 % | 945.452 K 0.00 % | 945.452 K 0.00 % | 945.452 K 0.00 % | 945.452 K -20.00 % | 1.182 M 0.00 % | 1.182 M 0.00 % | 1.182 M 0.00 % | 1.182 M -16.67 % | 1.418 M 0.00 % | 1.418 M 0.00 % | 1.418 M 0.00 % | 1.418 M -18.50 % | 1.740 M 0.73 % | 1.727 M 0.73 % | 1.715 M 0.80 % | 1.701 M -14.43 % | 1.988 M 0.74 % | 1.973 M 0.75 % | 1.959 M 0.75 % | 1.944 M -12.67 % | 2.226 M 0.65 % | 2.212 M 0.66 % | 2.197 M | 0.000 -100.00 % | 2.416 M 0.00 % | 2.416 M 0.00 % | 2.416 M 0.00 % | 2.416 M | 0.000 -100.00 % | 2.652 M | 0.000 | 0.000 -100.00 % | 2.641 M 0.00 % | 2.641 M 0.00 % | 2.641 M -0.08 % | 2.643 M 0.01 % | 2.643 M 0.00 % | 2.643 M 0.00 % | 2.643 M 0.00 % | 2.643 M -3.04 % | 2.726 M 0.00 % | 2.726 M 1.23 % | 2.692 M 0.00 % | 2.692 M -82.08 % | 15.024 M 0.00 % | 15.024 M 0.00 % | 15.024 M 0.00 % | 15.024 M -57.07 % | 35.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 25.000 M 150.00 % | 10.000 M -71.43 % | 35.000 M 0.00 % | 35.000 M -22.45 % | 45.130 M 0.29 % | 45.000 M -25.16 % | 60.130 M 0.00 % | 60.130 M 9.33 % | 55.000 M | 0.000 -100.00 % | 50.000 M 0.00 % | 50.000 M 25.00 % | 40.000 M 0.00 % | 40.000 M -33.46 % | 60.118 M 71.19 % | 35.118 M |
| Total des passifs non courants | 4.015 M -14.62 % | 4.703 M -3.24 % | 4.861 M -18.98 % | 5.999 M -5.91 % | 6.376 M -7.52 % | 6.895 M -6.78 % | 7.396 M 26.92 % | 5.827 M -0.85 % | 5.878 M -5.70 % | 6.233 M -4.42 % | 6.521 M 22.40 % | 5.328 M -2.25 % | 5.451 M -3.03 % | 5.621 M -1.88 % | 5.729 M -12.54 % | 6.551 M 1.87 % | 6.431 M 5.02 % | 6.123 M 0.14 % | 6.115 M 16.19 % | 5.263 M -1.95 % | 5.367 M -1.91 % | 5.472 M -1.88 % | 5.577 M -9.38 % | 6.154 M -1.67 % | 6.259 M -1.65 % | 6.364 M -1.62 % | 6.468 M -5.01 % | 6.809 M -1.51 % | 6.914 M -1.49 % | 7.019 M -1.47 % | 7.124 M -4.57 % | 7.465 M -1.38 % | 7.569 M -1.36 % | 7.674 M -1.64 % | 7.802 M -4.64 % | 8.182 M -1.68 % | 8.322 M -1.70 % | 8.466 M -1.30 % | 8.578 M -3.14 % | 8.856 M -2.04 % | 9.040 M -1.28 % | 9.158 M -1.45 % | 9.293 M -3.18 % | 9.598 M -1.55 % | 9.750 M 0.06 % | 9.744 M -0.98 % | 9.841 M -4.00 % | 10.251 M -1.01 % | 10.355 M 2.31 % | 10.121 M -0.94 % | 10.216 M -19.04 % | 12.618 M -1.13 % | 12.762 M -1.77 % | 12.992 M -1.05 % | 13.130 M 1.62 % | 12.920 M -1.86 % | 13.165 M -3.10 % | 13.586 M -2.39 % | 13.918 M -5.86 % | 14.785 M -3.42 % | 15.309 M -3.63 % | 15.886 M -3.28 % | 16.424 M -8.14 % | 17.880 M -2.99 % | 18.430 M -3.83 % | 19.164 M -4.95 % | 20.163 M -41.40 % | 34.406 M -2.44 % | 35.267 M -5.04 % | 37.140 M 0.00 % | 37.140 M -11.64 % | 42.034 M -2.19 % | 42.974 M -6.76 % | 46.089 M 3.41 % | 44.571 M -24.96 % | 59.394 M 3.36 % | 57.463 M 6.39 % | 54.010 M 0.00 % | 54.010 M -22.01 % | 69.250 M 128.17 % | 30.350 M 58.49 % | 19.150 M -38.54 % | 31.161 M -31.00 % | 45.161 M 88.12 % | 24.006 M -52.14 % | 50.162 M 6.01 % | 47.317 M -28.92 % | 66.564 M 7.26 % | 62.059 M -15.39 % | 73.349 M 0.00 % | 73.349 M 21.54 % | 60.350 M 1 878.69 % | 3.050 M -93.96 % | 50.500 M 0.00 % | 50.500 M 13.17 % | 44.625 M -2.35 % | 45.701 M -24.61 % | 60.617 M 70.01 % | 35.655 M |
| Autres passifs courants | 32.764 M -12.86 % | 37.597 M -8.05 % | 40.887 M 58.69 % | 25.765 M 2 364.76 % | 1.045 M 52.11 % | 687.225 K -98.68 % | 52.259 M 150.06 % | 20.899 M 2 464.20 % | 815.022 K -96.01 % | 20.445 M -40.29 % | 34.243 M 43.28 % | 23.899 M 11.55 % | 21.424 M -36.71 % | 33.850 M 475.39 % | -9.017 M -123.69 % | 38.062 M -12.11 % | 43.308 M 36.06 % | 31.830 M 457.03 % | -8.915 M -121.82 % | 40.863 M 184.13 % | 14.382 M 43.61 % | 10.014 M -62.61 % | 26.783 M -7.22 % | 28.868 M -41.13 % | 49.039 M 37.61 % | 35.636 M -8.92 % | 39.127 M -6.88 % | 42.018 M 49.57 % | 28.093 M -8.77 % | 30.795 M -24.64 % | 40.866 M -28.83 % | 57.423 M 110.06 % | 27.336 M -61.53 % | 71.064 M -21.57 % | 90.606 M 60.90 % | 56.311 M -29.35 % | 79.705 M -13.18 % | 91.801 M 1.25 % | 90.672 M 125.18 % | 40.267 M -38.81 % | 65.803 M 295.72 % | 16.629 M -72.62 % | 60.730 M 21.45 % | 50.004 M 8.75 % | 45.982 M -32.97 % | 68.604 M -52.01 % | 142.960 M 186.04 % | 49.980 M 10.01 % | 45.433 M -45.86 % | 83.916 M 47.17 % | 57.020 M -34.99 % | 87.715 M 73.22 % | 50.637 M -13.93 % | 58.831 M -11.83 % | 66.727 M -16.16 % | 79.590 M -6.30 % | 84.946 M 4.69 % | 81.138 M -7.79 % | 87.993 M -5.92 % | 93.525 M -7.93 % | 101.578 M 6.08 % | 95.758 M -12.30 % | 109.188 M 5.45 % | 103.541 M -31.57 % | 151.304 M 10.53 % | 136.891 M -7.05 % | 147.279 M -3.26 % | 152.247 M -2.13 % | 155.555 M -11.02 % | 174.821 M 0.85 % | 173.349 M -45.39 % | 317.417 M 8.73 % | 291.940 M 11.39 % | 262.083 M -14.68 % | 307.171 M -12.17 % | 349.742 M -14.57 % | 409.367 M 0.66 % | 406.669 M -25.65 % | 546.968 M 6.66 % | 512.801 M -18.05 % | 625.773 M 36.36 % | 458.907 M -35.16 % | 707.786 M 5.63 % | 670.054 M -33.21 % | 1.003 B 47.51 % | 680.060 M -43.29 % | 1.199 B 72.16 % | 696.550 M -43.35 % | 1.230 B 5.85 % | 1.162 B 18.77 % | 978.132 M 113.95 % | 457.170 M 29.32 % | 353.518 M 5.58 % | 334.850 M 15.90 % | 288.911 M 197.39 % | 97.150 M -4.62 % | 101.856 M 683.68 % | 12.997 M -52.26 % | 27.223 M |
| Revenus reportés | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 25.791 M -1.79 % | 26.262 M -29.29 % | 37.140 M 5.91 % | 35.067 M 7.34 % | 32.669 M 138.46 % | 13.700 M 23.61 % | 11.083 M -39.44 % | 18.300 M 20.70 % | 15.161 M | 0.000 -100.00 % | 46.157 M 14.28 % | 40.390 M 9.70 % | 36.820 M 0.42 % | 36.664 M -5.14 % | 38.650 M -5.84 % | 41.048 M 7.61 % | 38.146 M 120.57 % | 17.294 M -25.91 % | 23.341 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 36.342 M 13.89 % | 31.909 M -12.58 % | 36.500 M -15.09 % | 42.988 M -8.67 % | 47.069 M 7.62 % | 43.735 M 5.72 % | 41.369 M -4.19 % | 43.179 M 26.66 % | 34.091 M -3.23 % | 35.228 M -10.64 % | 39.423 M -15.50 % | 46.654 M 44.76 % | 32.229 M -8.50 % | 35.222 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 48.033 M -9.55 % | 53.106 M -5.69 % | 56.309 M -6.26 % | 60.071 M -9.50 % | 66.380 M 101.64 % | 32.920 M -43.60 % | 58.373 M -21.02 % | 73.905 M 3.62 % | 71.324 M 142.09 % | 29.461 M -45.32 % | 53.884 M | 0.000 | 0.000 | 0.000 -100.00 % | 99.360 M -2.59 % | 101.998 M | 0.000 -100.00 % | 138.780 M -4.70 % | 145.627 M 7.34 % | 135.668 M -34.02 % | 205.623 M 0.59 % | 204.409 M 32.81 % | 153.906 M -9.87 % | 170.762 M 7.77 % | 158.448 M 46.04 % | 108.499 M 481.52 % | -28.439 M -131.60 % | 90.005 M 11.17 % | 80.960 M -59.34 % | 199.117 M 155.19 % | 78.026 M 20.84 % | 64.567 M -66.30 % | 191.574 M 98.64 % | 96.444 M -31.86 % | 141.539 M 445.91 % | 25.927 M -85.38 % | 177.348 M 118.44 % | 81.189 M 22.83 % | 66.100 M -58.14 % | 157.894 M -0.84 % | 159.226 M 150.28 % | 63.619 M 20.05 % | 52.993 M 142.54 % | 21.849 M -29.92 % | 31.179 M |
| Dette à court terme | 0.000 -100.00 % | 4.001 M 33.37 % | 3.000 M | 0.000 -100.00 % | 477.150 K -39.79 % | 792.413 K -86.23 % | 5.754 M 41.95 % | 4.053 M 16.29 % | 3.486 M 27.73 % | 2.729 M 81.41 % | 1.504 M -96.21 % | 39.679 M | 0.000 -100.00 % | 10.021 M -33.29 % | 15.021 M -24.99 % | 20.025 M 4.30 % | 19.199 M -16.53 % | 23.000 M -0.11 % | 23.024 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 -100.00 % | 27.012 M 427.87 % | -8.239 M -114.05 % | 58.644 M 64.15 % | 35.726 M 52.85 % | 23.372 M -48.17 % | 45.092 M 149.25 % | 18.091 M -61.84 % | 47.403 M 41.47 % | 33.507 M -36.96 % | 53.151 M 55.32 % | 34.220 M -31.56 % | 50.001 M 395.88 % | 10.083 M 63.74 % | 6.158 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.427 M -75.49 % | 34.382 M -15.29 % | 40.586 M 35.72 % | 29.904 M -32.87 % | 44.549 M 38.72 % | 32.115 M -1.32 % | 32.545 M -5.07 % | 34.285 M -29.82 % | 48.850 M -58.77 % | 118.476 M 394.08 % | 23.979 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.207 M -94.12 % | 37.519 M | 0.000 -100.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M 0.00 % | 100.000 M -19.75 % | 124.610 M -2.20 % | 127.410 M 39.42 % | 91.385 M 0.00 % | 91.385 M 120.82 % | 41.385 M 0.00 % | 41.385 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 15.000 M 0.00 % | 15.000 M -66.67 % | 45.000 M -16.67 % | 54.000 M -66.04 % | 159.000 M 29.52 % | 122.758 M 82.09 % | 67.417 M -74.20 % | 261.259 M 80.55 % | 144.698 M |
| Total des passifs courants | 142.594 M 2.58 % | 139.014 M -16.17 % | 165.831 M 58.16 % | 104.849 M 14.22 % | 91.797 M -7.77 % | 99.525 M -22.48 % | 128.393 M -0.03 % | 128.435 M -5.09 % | 135.320 M 2.55 % | 131.956 M -9.97 % | 146.564 M -24.38 % | 193.823 M 36.93 % | 141.552 M -18.43 % | 173.525 M -16.32 % | 207.361 M 2.22 % | 202.853 M -15.59 % | 240.307 M -8.24 % | 261.894 M -10.05 % | 291.167 M 9.13 % | 266.796 M 95.06 % | 136.775 M 9.59 % | 124.805 M -3.32 % | 129.095 M -18.32 % | 158.049 M 12.82 % | 140.084 M -3.52 % | 145.196 M -12.65 % | 166.218 M 31.48 % | 126.420 M 14.66 % | 110.258 M -21.94 % | 141.254 M -32.66 % | 209.771 M -34.30 % | 319.276 M 25.83 % | 253.743 M -30.10 % | 363.027 M -15.32 % | 428.688 M 11.19 % | 385.536 M 0.52 % | 383.531 M -30.03 % | 548.161 M 35.88 % | 403.429 M 1.52 % | 397.377 M 33.41 % | 297.863 M 0.22 % | 297.217 M 1.38 % | 293.160 M 2.95 % | 284.752 M 22.03 % | 233.338 M -18.06 % | 284.782 M 14.67 % | 248.341 M 25.15 % | 198.432 M 15.69 % | 171.524 M -29.11 % | 241.956 M 36.61 % | 177.119 M -39.33 % | 291.950 M 51.65 % | 192.514 M -24.37 % | 254.540 M 25.21 % | 203.294 M -22.93 % | 263.771 M 19.97 % | 219.870 M 0.12 % | 219.605 M -15.57 % | 260.099 M -28.01 % | 361.322 M 5.16 % | 343.598 M -6.10 % | 365.935 M -6.42 % | 391.050 M -37.68 % | 627.490 M 28.84 % | 487.017 M 32.52 % | 367.493 M -19.95 % | 459.102 M -20.98 % | 581.008 M -31.28 % | 845.502 M -34.86 % | 1.298 B -17.51 % | 1.573 B -16.11 % | 1.876 B 17.07 % | 1.602 B -11.23 % | 1.805 B -8.23 % | 1.967 B -8.25 % | 2.143 B 0.15 % | 2.140 B -21.50 % | 2.726 B -1.54 % | 2.769 B 10.44 % | 2.507 B -13.88 % | 2.911 B 11.23 % | 2.617 B -17.36 % | 3.167 B 9.28 % | 2.898 B 2.36 % | 2.831 B 6.04 % | 2.670 B 2.58 % | 2.603 B -14.14 % | 3.031 B 14.38 % | 2.650 B -24.16 % | 3.494 B 28.98 % | 2.709 B 120.89 % | 1.226 B 9.25 % | 1.123 B 14.54 % | 980.130 M 16.65 % | 840.260 M 22.23 % | 687.460 M 81.71 % | 378.321 M -11.36 % | 426.826 M 53.69 % | 277.728 M |
| Passifs totaux | 146.609 M 2.01 % | 143.717 M -15.80 % | 170.692 M 53.99 % | 110.848 M 12.91 % | 98.173 M -7.75 % | 106.420 M -21.63 % | 135.789 M 1.14 % | 134.262 M -4.91 % | 141.197 M 2.18 % | 138.189 M -9.73 % | 153.086 M -23.13 % | 199.151 M 35.47 % | 147.003 M -17.94 % | 179.146 M -15.93 % | 213.090 M 1.76 % | 209.404 M -15.13 % | 246.738 M -7.94 % | 268.017 M -9.84 % | 297.282 M 9.27 % | 272.059 M 91.40 % | 142.142 M 9.11 % | 130.277 M -3.26 % | 134.671 M -17.99 % | 164.204 M 12.20 % | 146.343 M -3.44 % | 151.560 M -12.23 % | 172.686 M 29.62 % | 133.229 M 13.70 % | 117.172 M -20.98 % | 148.273 M -31.64 % | 216.894 M -33.62 % | 326.741 M 25.04 % | 261.312 M -29.51 % | 370.701 M -15.07 % | 436.490 M 10.86 % | 393.717 M 0.48 % | 391.852 M -29.60 % | 556.626 M 35.10 % | 412.006 M 1.42 % | 406.233 M 32.37 % | 306.904 M 0.17 % | 306.375 M 1.30 % | 302.453 M 2.75 % | 294.351 M 21.09 % | 243.088 M -17.46 % | 294.527 M 14.08 % | 258.182 M 23.72 % | 208.683 M 14.74 % | 181.879 M -27.85 % | 252.076 M 34.56 % | 187.336 M -38.49 % | 304.569 M 48.37 % | 205.276 M -23.27 % | 267.532 M 23.61 % | 216.424 M -21.78 % | 276.691 M 18.73 % | 233.034 M -0.07 % | 233.191 M -14.90 % | 274.017 M -27.14 % | 376.107 M 4.79 % | 358.907 M -6.00 % | 381.821 M -6.30 % | 407.473 M -36.86 % | 645.370 M 27.68 % | 505.447 M 30.72 % | 386.657 M -19.32 % | 479.265 M -22.12 % | 615.414 M -30.13 % | 880.770 M -34.03 % | 1.335 B -17.10 % | 1.610 B -16.02 % | 1.918 B 16.57 % | 1.645 B -11.11 % | 1.851 B -7.98 % | 2.011 B -8.70 % | 2.203 B 0.24 % | 2.198 B -20.96 % | 2.780 B -1.51 % | 2.823 B 9.57 % | 2.576 B -12.41 % | 2.941 B 11.57 % | 2.636 B -17.57 % | 3.198 B 8.67 % | 2.943 B 3.08 % | 2.855 B 4.97 % | 2.720 B 2.65 % | 2.650 B -14.46 % | 3.098 B 14.21 % | 2.712 B -23.98 % | 3.568 B 28.22 % | 2.783 B 116.23 % | 1.287 B 14.31 % | 1.126 B 9.22 % | 1.031 B 15.70 % | 890.760 M 21.67 % | 732.084 M 72.65 % | 424.021 M -13.01 % | 487.443 M 55.54 % | 313.383 M |
| Autres actifs non courants | 158.585 M 7 838.32 % | 1.998 M -99.49 % | 393.133 M -34.48 % | 600.022 M 3.87 % | 577.653 M -3.45 % | 598.285 M 62.22 % | 368.807 M -39.60 % | 610.610 M -0.37 % | 612.898 M 214.16 % | 195.092 M -0.49 % | 196.048 M -66.18 % | 579.615 M 2.20 % | 567.165 M 16.49 % | 486.876 M 50.09 % | 324.379 M -22.35 % | 417.761 M -5.32 % | 441.228 M 194 140.77 % | 227.155 K 0.00 % | 227.156 K -99.63 % | 61.399 M 53.50 % | 40.000 M 2 359.79 % | 1.626 M 0.00 % | 1.626 M 0.00 % | 1.626 M 0.00 % | 1.626 M 0.00 % | 1.626 M -99.32 % | 239.099 M -0.32 % | 239.871 M -0.73 % | 241.638 M -2.10 % | 246.832 M -0.93 % | 249.147 M -0.22 % | 249.690 M -0.83 % | 251.772 M -0.82 % | 253.845 M 17.26 % | 216.476 M -1.14 % | 218.971 M 5.74 % | 207.081 M 39.73 % | 148.202 M -1.23 % | 150.042 M -0.68 % | 151.072 M -1.20 % | 152.912 M -1.19 % | 154.753 M -1.18 % | 156.593 M -26.46 % | 212.932 M -11.38 % | 240.273 M 25.07 % | 192.113 M -0.95 % | 193.954 M 22.48 % | 158.354 M -0.99 % | 159.942 M -0.98 % | 161.530 M -1.05 % | 163.241 M -1.40 % | 165.562 M -0.94 % | 167.133 M -1.65 % | 169.930 M -0.84 % | 171.362 M 4.65 % | 163.742 M -1.00 % | 165.402 M -1.19 % | 167.394 M -15.79 % | 198.781 M -3.31 % | 205.583 M 16.47 % | 176.519 M -1.32 % | 178.878 M -0.73 % | 180.194 M 13.90 % | 158.200 M -0.39 % | 158.825 M 1.60 % | 156.324 M 6.21 % | 147.187 M -6.54 % | 157.486 M -0.88 % | 158.883 M -42.27 % | 275.237 M -0.14 % | 275.613 M 1.42 % | 271.748 M -1.17 % | 274.968 M 91.03 % | 143.939 M 480.51 % | 24.795 M -63.63 % | 68.168 M -4.58 % | 71.443 M 16.41 % | 61.371 M 12.27 % | 54.663 M 83.13 % | 29.850 M 11.14 % | 26.859 M -27.47 % | 37.033 M 3.00 % | 35.954 M -5.51 % | 38.049 M -4.58 % | 39.874 M -15.93 % | 47.430 M 9.25 % | 43.415 M 1.27 % | 42.869 M -10.02 % | 47.645 M -3.84 % | 49.547 M -4.53 % | 51.896 M 13 957.89 % | 369.156 K 228.75 % | 112.291 K 14.97 % | 97.669 K -94.36 % | 1.730 M -6.01 % | 1.841 M -88.63 % | 16.187 M 97.27 % | 8.206 M -4.75 % | 8.615 M |
| Investissements à long terme | 0.000 -100.00 % | 156.357 M 166.94 % | -233.580 M 45.51 % | -428.671 M -6.40 % | -402.895 M 4.42 % | -421.530 M -123.42 % | -188.673 M 55.48 % | -423.752 M -0.17 % | -423.038 M -24.45 % | -339.918 M -204.65 % | -111.575 M 70.91 % | -383.541 M -4.25 % | -367.908 M -29.17 % | -284.816 M -130.88 % | -123.361 M 44.69 % | -223.047 M 4.77 % | -234.208 M 24.45 % | -310.023 M -111.13 % | -146.841 M 64.40 % | -412.496 M 3.53 % | -427.574 M 0.30 % | -428.866 M -146.28 % | -174.134 M 38.50 % | -283.138 M -12.02 % | -252.761 M -98.30 % | -127.463 M -212.06 % | 113.742 M -0.23 % | 114.006 M 0.05 % | 113.949 M -0.16 % | 114.132 M -0.42 % | 114.613 M 1.12 % | 113.340 M -0.21 % | 113.582 M -0.20 % | 113.815 M 53.11 % | 74.333 M -1.23 % | 75.260 M 23.95 % | 60.720 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 -100.00 % | 123.128 K -13.82 % | 142.872 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 30.292 M -0.14 % | 30.334 M -5.85 % | 32.219 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 159.399 M -1.05 % | 161.083 M 25.96 % | 127.882 M 3.69 % | 123.329 M -7.92 % | 133.931 M -3.81 % | 139.238 M -1.95 % | 142.009 M -0.26 % | 142.381 M 12.02 % | 127.098 M 0.64 % | 126.294 M 4.58 % | 120.763 M 38.24 % | 87.360 M 8.37 % | 80.614 M -1.89 % | 82.170 M 8.60 % | 75.661 M 17.11 % | 64.608 M 233.34 % | -48.453 M 4.55 % | -50.765 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations incorporelles | 14.115 M -3.20 % | 14.582 M -1.90 % | 14.864 M 54.53 % | 9.619 M -1.01 % | 9.717 M -1.00 % | 9.815 M -0.99 % | 9.914 M -0.98 % | 10.012 M -0.97 % | 10.110 M -0.96 % | 10.208 M -0.95 % | 10.306 M -1.39 % | 10.452 M -1.59 % | 10.620 M -1.40 % | 10.771 M -1.54 % | 10.939 M -0.05 % | 10.944 M -1.46 % | 11.107 M -1.44 % | 11.269 M -1.42 % | 11.432 M 4.12 % | 10.980 M -0.88 % | 11.077 M -0.83 % | 11.170 M -0.91 % | 11.272 M -8.52 % | 12.323 M -2.14 % | 12.592 M -2.10 % | 12.862 M 10.10 % | 11.682 M -10.89 % | 13.110 M -2.18 % | 13.402 M -2.28 % | 13.714 M -2.08 % | 14.005 M -2.30 % | 14.334 M -1.98 % | 14.623 M -1.84 % | 14.898 M -1.90 % | 15.187 M 7.80 % | 14.088 M -0.86 % | 14.211 M -0.89 % | 14.339 M -0.89 % | 14.467 M -0.88 % | 14.595 M -0.87 % | 14.723 M -0.86 % | 14.851 M -0.86 % | 14.979 M -0.85 % | 15.108 M -0.52 % | 15.187 M -0.89 % | 15.323 M -0.88 % | 15.459 M -19.59 % | 19.225 M -0.82 % | 19.385 M -0.82 % | 19.545 M -0.81 % | 19.704 M -1.14 % | 19.932 M -0.82 % | 20.097 M -0.27 % | 20.153 M -1.35 % | 20.428 M -27.89 % | 28.328 M -0.93 % | 28.593 M -0.95 % | 28.868 M -0.70 % | 29.072 M -37.87 % | 46.791 M -0.79 % | 47.162 M -0.53 % | 47.413 M -0.78 % | 47.784 M -17.48 % | 57.905 M -0.64 % | 58.276 M -0.63 % | 58.647 M -0.63 % | 59.018 M -0.49 % | 59.311 M 1.19 % | 58.612 M -0.67 % | 59.005 M -2.35 % | 60.422 M -63.08 % | 163.657 M -2.51 % | 167.878 M 11.53 % | 150.519 M -2.68 % | 154.668 M -7.72 % | 167.602 M -2.37 % | 171.668 M -1.45 % | 174.200 M -2.19 % | 178.094 M 19.31 % | 149.273 M -1.46 % | 151.485 M -2.51 % | 155.392 M 3.89 % | 149.573 M -2.23 % | 152.992 M -2.44 % | 156.823 M 1 819.83 % | 8.169 M 10.66 % | 7.381 M -65.63 % | 21.476 M 192.58 % | 7.340 M -0.59 % | 7.384 M -0.59 % | 7.427 M -47.51 % | 14.150 M -51.44 % | 29.138 M 3.70 % | 28.099 M -19.58 % | 34.940 M -13.06 % | 40.188 M -11.98 % | 45.658 M 471.95 % | 7.983 M -2.81 % | 8.213 M |
| GoodWill | 12.373 M 0.00 % | 12.373 M 0.00 % | 12.373 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 -100.00 % | 5.890 M 0.00 % | 5.890 M 0.00 % | 5.890 M 0.00 % | 5.890 M 0.00 % | 5.890 M 0.00 % | 5.890 M 0.00 % | 5.890 M 0.00 % | 5.890 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 -100.00 % | 5.433 M 0.00 % | 5.433 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 |
| GoodWill et immobilisations incorporelles | 26.489 M -1.73 % | 26.955 M -1.04 % | 27.238 M 183.16 % | 9.619 M -1.01 % | 9.717 M -1.00 % | 9.815 M -0.99 % | 9.914 M -0.98 % | 10.012 M -0.97 % | 10.110 M -0.96 % | 10.208 M -0.95 % | 10.306 M -1.39 % | 10.452 M -1.59 % | 10.620 M -1.40 % | 10.771 M -1.54 % | 10.939 M -0.05 % | 10.944 M -1.46 % | 11.107 M -1.44 % | 11.269 M -1.42 % | 11.432 M 4.12 % | 10.980 M -0.88 % | 11.077 M -0.83 % | 11.170 M -0.91 % | 11.272 M -8.52 % | 12.323 M -2.14 % | 12.592 M -2.10 % | 12.862 M 10.10 % | 11.682 M -10.89 % | 13.110 M -2.18 % | 13.402 M -2.28 % | 13.714 M -2.08 % | 14.005 M -2.30 % | 14.334 M -1.98 % | 14.623 M -1.84 % | 14.898 M -1.90 % | 15.187 M 7.80 % | 14.088 M -0.86 % | 14.211 M -0.89 % | 14.339 M -0.89 % | 14.467 M -0.88 % | 14.595 M -0.87 % | 14.723 M -0.86 % | 14.851 M -0.86 % | 14.979 M -0.85 % | 15.108 M -0.52 % | 15.187 M -0.89 % | 15.323 M -0.88 % | 15.459 M -19.59 % | 19.225 M -0.82 % | 19.385 M -0.82 % | 19.545 M -0.81 % | 19.704 M -23.69 % | 25.822 M -0.64 % | 25.987 M -0.21 % | 26.042 M -1.05 % | 26.318 M -23.09 % | 34.217 M -0.77 % | 34.483 M -0.79 % | 34.758 M -0.58 % | 34.962 M -25.28 % | 46.791 M -0.79 % | 47.162 M -0.53 % | 47.413 M -0.78 % | 47.784 M -17.48 % | 57.905 M -0.64 % | 58.276 M -0.63 % | 58.647 M -0.63 % | 59.018 M -0.49 % | 59.311 M 1.19 % | 58.612 M -0.67 % | 59.005 M -2.35 % | 60.422 M -64.27 % | 169.090 M -2.44 % | 173.311 M 15.14 % | 150.519 M -2.68 % | 154.668 M -7.72 % | 167.602 M -2.37 % | 171.668 M -1.45 % | 174.200 M -2.19 % | 178.094 M 19.31 % | 149.273 M -1.46 % | 151.485 M -2.51 % | 155.392 M 3.89 % | 149.573 M -2.23 % | 152.992 M -2.44 % | 156.823 M 1 819.83 % | 8.169 M 10.66 % | 7.381 M -65.63 % | 21.476 M 192.58 % | 7.340 M -0.59 % | 7.384 M -0.59 % | 7.427 M -47.51 % | 14.150 M -51.44 % | 29.138 M 3.70 % | 28.099 M -19.58 % | 34.940 M -13.06 % | 40.188 M -11.98 % | 45.658 M 471.95 % | 7.983 M -2.81 % | 8.213 M |
| Immobilisations corporelles (PP&E) | 51.042 M -5.09 % | 53.778 M -2.76 % | 55.302 M -0.85 % | 55.779 M -0.95 % | 56.312 M 1.70 % | 55.373 M -3.18 % | 57.193 M 5.10 % | 54.418 M -2.45 % | 55.783 M 1.11 % | 55.169 M -1.90 % | 56.237 M -3.10 % | 58.034 M -2.15 % | 59.310 M -2.17 % | 60.624 M -2.61 % | 62.251 M 1.33 % | 61.434 M 3.68 % | 59.256 M 1.35 % | 58.470 M -3.77 % | 60.758 M -1.04 % | 61.399 M -1.90 % | 62.590 M -4.18 % | 65.317 M -4.04 % | 68.064 M -3.13 % | 70.263 M -4.52 % | 73.590 M -4.54 % | 77.086 M 0.62 % | 76.614 M -2.16 % | 78.309 M -5.65 % | 82.995 M -5.30 % | 87.644 M -4.41 % | 91.691 M -6.59 % | 98.156 M -4.38 % | 102.657 M -4.03 % | 106.962 M -3.73 % | 111.105 M 5.79 % | 105.023 M -1.15 % | 106.245 M 8.81 % | 97.644 M -3.54 % | 101.222 M 3.08 % | 98.202 M -2.50 % | 100.725 M -0.75 % | 101.482 M -2.66 % | 104.252 M -0.70 % | 104.988 M -2.05 % | 107.186 M 5.21 % | 101.876 M -0.52 % | 102.404 M -5.70 % | 108.589 M 7.59 % | 100.931 M 0.34 % | 100.591 M -1.43 % | 102.050 M 19.47 % | 85.419 M -0.23 % | 85.612 M -1.47 % | 86.894 M -0.16 % | 87.034 M -6.96 % | 93.548 M 0.29 % | 93.277 M -0.95 % | 94.172 M -2.24 % | 96.329 M -2.44 % | 98.739 M -2.17 % | 100.929 M -1.33 % | 102.292 M -2.39 % | 104.801 M -35.95 % | 163.619 M -2.69 % | 168.148 M -4.74 % | 176.516 M -7.63 % | 191.100 M -8.18 % | 208.119 M -2.37 % | 213.160 M -5.20 % | 224.842 M -3.54 % | 233.096 M -16.87 % | 280.383 M -7.25 % | 302.294 M -10.40 % | 337.363 M -28.71 % | 473.204 M -2.69 % | 486.272 M -2.41 % | 498.276 M -0.83 % | 502.456 M -3.62 % | 521.302 M 2.11 % | 510.525 M -1.19 % | 516.678 M -0.05 % | 516.953 M 0.21 % | 515.859 M 11.45 % | 462.882 M 5.77 % | 437.627 M 13.38 % | 385.982 M -1.95 % | 393.645 M 4.33 % | 377.311 M 3.84 % | 363.344 M -11.87 % | 412.262 M 8.97 % | 378.334 M 24.42 % | 304.082 M 13.44 % | 268.064 M 9.69 % | 244.395 M -2.75 % | 251.315 M 7.04 % | 234.790 M 16.33 % | 201.827 M 40.84 % | 143.304 M 44.61 % | 99.095 M |
| Total des actifs non courants | 236.115 M -1.24 % | 239.088 M -1.24 % | 242.092 M 2.26 % | 236.749 M -1.68 % | 240.787 M -0.48 % | 241.944 M -2.14 % | 247.240 M -1.61 % | 251.288 M -1.75 % | 255.753 M -1.81 % | 260.468 M -0.81 % | 262.591 M -0.74 % | 264.560 M -1.72 % | 269.189 M -1.56 % | 273.456 M -0.27 % | 274.208 M 2.66 % | 267.094 M -3.71 % | 277.383 M 2.94 % | 269.473 M -1.89 % | 274.662 M 0.58 % | 273.082 M -1.46 % | 277.142 M -2.57 % | 284.456 M -1.72 % | 289.424 M -7.88 % | 314.187 M -2.06 % | 320.794 M -1.91 % | 327.035 M -0.11 % | 327.395 M -1.18 % | 331.290 M -2.00 % | 338.035 M -2.92 % | 348.189 M -1.88 % | 354.843 M -2.03 % | 362.180 M -1.86 % | 369.052 M -1.77 % | 375.706 M 9.61 % | 342.769 M 1.39 % | 338.082 M 3.22 % | 327.537 M 25.89 % | 260.184 M -2.09 % | 265.731 M 0.71 % | 263.869 M -1.67 % | 268.360 M -1.01 % | 271.086 M -1.72 % | 275.824 M -17.18 % | 333.028 M -8.17 % | 362.645 M 17.24 % | 309.312 M -0.80 % | 311.817 M 8.96 % | 286.168 M 2.11 % | 280.258 M -0.50 % | 281.666 M -1.17 % | 284.995 M 2.96 % | 276.803 M -0.69 % | 278.732 M -1.46 % | 282.866 M -0.65 % | 284.713 M -2.33 % | 291.507 M -0.56 % | 293.162 M -1.07 % | 296.324 M -10.22 % | 330.073 M -5.99 % | 351.113 M -1.07 % | 354.902 M -1.12 % | 358.917 M -1.67 % | 364.997 M -3.88 % | 379.724 M -1.43 % | 385.249 M -1.59 % | 391.487 M -1.46 % | 397.305 M -6.50 % | 424.916 M -1.33 % | 430.655 M -22.97 % | 559.084 M -1.77 % | 569.132 M -21.09 % | 721.222 M -3.91 % | 750.572 M -5.14 % | 791.220 M -2.77 % | 813.750 M -4.26 % | 849.924 M -1.71 % | 864.716 M -0.83 % | 871.958 M -2.39 % | 893.298 M 7.41 % | 831.657 M -0.69 % | 837.403 M 0.11 % | 836.476 M 1.06 % | 827.681 M 6.84 % | 774.686 M 7.34 % | 721.684 M 38.20 % | 522.195 M -0.84 % | 526.611 M 1.80 % | 517.317 M 7.12 % | 482.937 M 14.78 % | 420.740 M 8.75 % | 386.892 M 21.43 % | 318.602 M 7.16 % | 297.315 M 9.07 % | 272.591 M -5.35 % | 287.986 M 4.03 % | 276.819 M 4.99 % | 263.672 M 65.32 % | 159.492 M 37.58 % | 115.923 M |
| Autres actifs circulants | 10.838 M -9.98 % | 12.040 M 3.08 % | 11.680 M -2.84 % | 12.022 M 34.65 % | 8.928 M -19.30 % | 11.063 M 56.42 % | 7.073 M -49.56 % | 14.023 M 77.22 % | 7.912 M -71.05 % | 27.334 M 38.04 % | 19.802 M -35.27 % | 30.594 M 2.35 % | 29.892 M -77.51 % | 132.898 M -5.28 % | 140.309 M -16.96 % | 168.958 M 5.85 % | 159.620 M -7.40 % | 172.377 M -1.36 % | 174.749 M 4.93 % | 166.538 M 44.51 % | 115.244 M -7.67 % | 124.816 M 1.62 % | 122.830 M -19.43 % | 152.446 M -3.47 % | 157.926 M -3.14 % | 163.041 M -48.55 % | 316.896 M -34.94 % | 487.113 M 4.06 % | 468.101 M 16.98 % | 400.141 M -4.35 % | 418.343 M 32.40 % | 315.964 M -7.86 % | 342.932 M -14.05 % | 398.978 M -8.54 % | 436.245 M 4.27 % | 418.389 M -20.56 % | 526.704 M -0.10 % | 527.225 M 11.82 % | 471.511 M 13.35 % | 415.962 M 14.30 % | 363.928 M -3.73 % | 378.011 M -8.41 % | 412.725 M 144.92 % | 168.517 M 19.87 % | 140.582 M -17.07 % | 169.522 M 0.87 % | 168.056 M -18.98 % | 207.426 M -30.75 % | 299.537 M -10.88 % | 336.112 M 66.50 % | 201.870 M 7.59 % | 187.633 M 4 509.41 % | 4.071 M -97.82 % | 187.087 M 13 503.90 % | 1.375 M -51.45 % | 2.833 M 157.75 % | 1.099 M -99.65 % | 315.780 M -8.07 % | 343.488 M 3.68 % | 331.307 M 85.31 % | 178.789 M 4 917.33 % | 3.563 M -96.16 % | 92.850 M 6.02 % | 87.578 M 25.34 % | 69.872 M 1 232.24 % | 5.245 M -95.56 % | 118.035 M -17.77 % | 143.549 M 3 086.87 % | 4.504 M -61.48 % | 11.693 M -97.82 % | 535.919 M -34.11 % | 813.367 M 28.28 % | 634.050 M 28.39 % | 493.835 M -11.60 % | 558.636 M -21.81 % | 714.435 M 538.03 % | 111.976 M -86.75 % | 845.194 M -16.51 % | 1.012 B 777.14 % | 115.406 M 3.22 % | 111.803 M -38.35 % | 181.343 M -78.57 % | 846.057 M 887.98 % | 85.635 M 563.31 % | 12.910 M -97.92 % | 620.888 M -10.27 % | 691.983 M 16.01 % | 596.510 M -41.15 % | 1.014 B 5.96 % | 956.520 M -11.91 % | 1.086 B 173.08 % | 397.613 M 25.69 % | 316.341 M 7.21 % | 295.076 M 19.78 % | 246.353 M 492.68 % | 41.566 M -81.82 % | 228.617 M -2.90 % | 235.440 M 46.59 % | 160.609 M |
| Investissements à court terme | 465.773 M 0.28 % | 464.464 M 63.03 % | 284.900 M -41.87 % | 490.117 M 5.23 % | 465.743 M -4.04 % | 485.330 M 91.21 % | 253.826 M -48.59 % | 493.699 M -0.05 % | 493.958 M 19.82 % | 412.241 M 125.52 % | 182.792 M -59.56 % | 452.025 M 3.39 % | 437.216 M 23.17 % | 354.960 M 86.34 % | 190.495 M -32.43 % | 281.915 M -7.09 % | 303.413 M -16.73 % | 364.382 M 80.50 % | 201.878 M -56.49 % | 463.931 M -3.24 % | 479.463 M -0.44 % | 481.573 M 112.26 % | 226.883 M -42.85 % | 397.000 M 8.50 % | 365.900 M 51.83 % | 241.000 M 60.67 % | 150.000 M | 0.000 -100.00 % | 259.000 M | 0.000 -100.00 % | 132.000 M | 0.000 -100.00 % | 36.619 M | 0.000 -100.00 % | 47.000 M | 0.000 -100.00 % | 147.000 M | 0.000 -100.00 % | 167.000 M | 0.000 -100.00 % | 130.000 M | 0.000 -100.00 % | 160.000 M 292.57 % | 40.757 M -32.52 % | 60.399 M 19.89 % | 50.378 M -0.95 % | 50.860 M -36.43 % | 80.000 M 14.29 % | 70.000 M 75.00 % | 40.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 62.420 K -47.63 % | 119.180 K -55.90 % | 270.260 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.876 M 47.25 % | 6.707 M -85.54 % | 46.400 M -4.43 % | 48.550 M 34.67 % | 36.050 M 26.94 % | 28.400 M 2.34 % | 27.750 M 13.03 % | 24.550 M -32.98 % | 36.630 M 1.88 % | 35.954 M -5.51 % | 38.049 M -4.58 % | 39.874 M -15.93 % | 47.430 M 9.25 % | 43.415 M 1.27 % | 42.869 M -10.02 % | 47.645 M -3.84 % | 49.547 M -4.53 % | 51.896 M 9.25 % | 47.502 M -7.17 % | 51.172 M 11.70 % | 45.811 M -3.29 % | 47.372 M 136.86 % | 20.000 M -16.67 % | 24.000 M | 0.000 | 0.000 |
| Trésorerie et équivalents de trésorerie | 279.708 M -1.50 % | 283.961 M -40.56 % | 477.733 M 74.25 % | 274.159 M -14.98 % | 322.456 M -0.06 % | 322.661 M -43.77 % | 573.788 M 82.86 % | 313.778 M 5.30 % | 297.973 M -19.95 % | 372.222 M -33.79 % | 562.147 M 69.62 % | 331.420 M 14.36 % | 289.795 M 10.56 % | 262.104 M -31.66 % | 383.526 M 38.29 % | 277.326 M 12.02 % | 247.575 M 54.85 % | 159.882 M -45.42 % | 292.915 M 545.19 % | 45.400 M -50.51 % | 91.731 M 91.14 % | 47.991 M -84.14 % | 302.615 M 347.91 % | 67.562 M -24.61 % | 89.614 M -50.56 % | 181.247 M -31.36 % | 264.059 M 169.12 % | 98.119 M 1.06 % | 97.092 M -15.89 % | 115.438 M 8.74 % | 106.162 M -61.58 % | 276.343 M 31.20 % | 210.630 M 5.47 % | 199.706 M -9.35 % | 220.310 M 9.62 % | 200.983 M 67.97 % | 119.656 M -48.59 % | 232.735 M -42.27 % | 403.138 M 10.51 % | 364.806 M -12.22 % | 415.581 M 26.76 % | 327.855 M 6.91 % | 306.653 M -26.03 % | 414.563 M 21.59 % | 340.963 M -20.26 % | 427.590 M -1.20 % | 432.799 M 41.87 % | 305.058 M 39.84 % | 218.154 M -20.76 % | 275.322 M -30.42 % | 395.708 M -14.31 % | 461.803 M -3.59 % | 478.986 M 16.46 % | 411.288 M -10.26 % | 458.309 M -5.17 % | 483.313 M 54.67 % | 312.474 M 38.85 % | 225.051 M 23.97 % | 181.535 M -10.16 % | 202.070 M -36.19 % | 316.672 M -27.07 % | 434.187 M -2.19 % | 443.916 M -25.38 % | 594.899 M 25.06 % | 475.680 M 33.94 % | 355.142 M -7.88 % | 385.521 M -22.96 % | 500.423 M 35.40 % | 369.589 M -27.65 % | 510.835 M -21.75 % | 652.789 M 8.29 % | 602.820 M -0.02 % | 602.931 M -32.99 % | 899.806 M -27.88 % | 1.248 B 14.92 % | 1.086 B -6.80 % | 1.165 B -17.83 % | 1.418 B 10.18 % | 1.287 B 16.55 % | 1.104 B -2.64 % | 1.134 B 5.37 % | 1.076 B -41.32 % | 1.834 B 63.67 % | 1.121 B 0.84 % | 1.111 B -15.15 % | 1.310 B -5.88 % | 1.391 B 28.53 % | 1.082 B 78.37 % | 606.858 M 6.36 % | 570.591 M -30.51 % | 821.148 M 9.18 % | 752.103 M 0.62 % | 747.465 M -3.29 % | 772.885 M 41.49 % | 546.254 M 71.38 % | 318.731 M 35.88 % | 234.567 M -64.59 % | 662.391 M 2 152.47 % | 29.407 M |
| Liquidités et placements à court terme | 745.482 M -0.39 % | 748.425 M -1.86 % | 762.633 M -0.22 % | 764.277 M -3.04 % | 788.200 M -2.45 % | 807.990 M -2.37 % | 827.614 M 2.49 % | 807.477 M 1.96 % | 791.931 M 0.95 % | 784.462 M 5.31 % | 744.939 M -4.91 % | 783.445 M 7.76 % | 727.011 M 17.82 % | 617.064 M 7.50 % | 574.021 M 2.64 % | 559.241 M 1.50 % | 550.988 M 5.10 % | 524.264 M 5.96 % | 494.793 M -2.85 % | 509.331 M -10.83 % | 571.194 M 7.86 % | 529.564 M 0.01 % | 529.498 M 13.98 % | 464.562 M 1.99 % | 455.514 M 7.88 % | 422.247 M 59.91 % | 264.059 M 169.12 % | 98.119 M 1.06 % | 97.092 M -15.89 % | 115.438 M 8.74 % | 106.162 M -61.58 % | 276.343 M 31.20 % | 210.630 M 5.47 % | 199.706 M -9.35 % | 220.310 M 9.62 % | 200.983 M 67.97 % | 119.656 M -48.59 % | 232.735 M -42.27 % | 403.138 M 10.51 % | 364.806 M -12.22 % | 415.581 M 26.76 % | 327.855 M 6.91 % | 306.653 M -32.65 % | 455.320 M 13.44 % | 401.362 M -16.03 % | 477.968 M -1.18 % | 483.659 M 25.61 % | 385.058 M 33.63 % | 288.154 M -8.62 % | 315.322 M -20.31 % | 395.708 M -14.31 % | 461.803 M -3.59 % | 478.986 M 16.46 % | 411.288 M -10.26 % | 458.309 M -5.17 % | 483.313 M 54.67 % | 312.474 M 38.85 % | 225.051 M 23.97 % | 181.535 M -10.16 % | 202.070 M -36.20 % | 316.734 M -27.07 % | 434.306 M -2.22 % | 444.187 M -25.33 % | 594.899 M 25.06 % | 475.680 M 33.94 % | 355.142 M -7.88 % | 385.521 M -22.96 % | 500.423 M 35.40 % | 369.589 M -27.65 % | 510.835 M -21.75 % | 652.789 M 8.29 % | 602.820 M -0.02 % | 602.931 M -33.72 % | 909.682 M -27.48 % | 1.254 B 10.80 % | 1.132 B -6.70 % | 1.213 B -16.53 % | 1.454 B 10.54 % | 1.315 B 16.20 % | 1.132 B -2.31 % | 1.159 B 4.10 % | 1.113 B -40.49 % | 1.870 B 61.40 % | 1.159 B 0.65 % | 1.151 B -15.17 % | 1.357 B -5.42 % | 1.435 B 27.50 % | 1.125 B 71.93 % | 654.503 M 5.54 % | 620.137 M -28.97 % | 873.044 M 9.18 % | 799.605 M 0.12 % | 798.637 M -2.45 % | 818.697 M 37.91 % | 593.626 M 75.25 % | 338.731 M 31.00 % | 258.567 M -60.96 % | 662.391 M 2 152.47 % | 29.407 M |
| Total des actifs courants | 941.960 M 0.90 % | 933.582 M -2.36 % | 956.126 M 8.25 % | 883.230 M -2.44 % | 905.345 M -3.01 % | 933.448 M -2.15 % | 953.984 M 0.58 % | 948.460 M 0.62 % | 942.645 M 1.02 % | 933.095 M -0.59 % | 938.619 M -3.54 % | 973.055 M 7.26 % | 907.210 M -2.46 % | 930.105 M -3.01 % | 958.987 M 1.96 % | 940.522 M -2.80 % | 967.576 M 0.46 % | 963.169 M -1.39 % | 976.701 M 3.17 % | 946.649 M 19.00 % | 795.530 M 6.70 % | 745.575 M -0.42 % | 748.727 M 1.25 % | 739.486 M 4.74 % | 705.994 M 1.32 % | 696.780 M -3.35 % | 720.949 M 6.11 % | 679.463 M 4.01 % | 653.296 M 0.53 % | 649.834 M -7.80 % | 704.813 M -20.57 % | 887.365 M 3.37 % | 858.412 M -12.54 % | 981.481 M -9.86 % | 1.089 B 4.51 % | 1.042 B -0.21 % | 1.044 B -17.89 % | 1.272 B 14.47 % | 1.111 B 3.60 % | 1.072 B 11.97 % | 957.706 M 1.59 % | 942.719 M 1.90 % | 925.159 M 11.63 % | 828.759 M 12.87 % | 734.252 M -10.81 % | 823.246 M 6.84 % | 770.557 M 7.45 % | 717.119 M 4.95 % | 683.320 M -7.26 % | 736.776 M 11.90 % | 658.413 M -14.68 % | 771.696 M 18.23 % | 652.708 M -4.90 % | 686.348 M 10.83 % | 619.270 M -6.29 % | 660.805 M 9.72 % | 602.287 M 3.31 % | 583.001 M 2.11 % | 570.974 M -10.14 % | 635.414 M 6.21 % | 598.271 M -2.25 % | 612.054 M -2.38 % | 626.972 M -21.05 % | 794.167 M 22.10 % | 650.433 M 18.87 % | 547.176 M -15.91 % | 650.728 M -27.86 % | 902.072 M -24.26 % | 1.191 B -21.05 % | 1.508 B -16.67 % | 1.810 B -12.69 % | 2.073 B 1.35 % | 2.046 B -15.85 % | 2.431 B -6.09 % | 2.589 B -6.11 % | 2.757 B 0.38 % | 2.747 B -17.01 % | 3.310 B 0.03 % | 3.309 B -0.32 % | 3.320 B -13.86 % | 3.854 B 3.16 % | 3.736 B -12.47 % | 4.268 B 6.25 % | 4.017 B 15.26 % | 3.485 B -1.92 % | 3.554 B 3.88 % | 3.421 B -9.58 % | 3.783 B 12.41 % | 3.366 B -20.22 % | 4.219 B 23.33 % | 3.421 B 77.21 % | 1.930 B 11.18 % | 1.736 B 5.85 % | 1.640 B 12.69 % | 1.455 B 13.01 % | 1.288 B 33.31 % | 966.086 M -16.54 % | 1.157 B 203.90 % | 380.876 M |
| Inventaire | 51.389 M -1.13 % | 51.977 M -3.73 % | 53.992 M 63.60 % | 33.002 M 21.18 % | 27.233 M -9.13 % | 29.969 M -17.64 % | 36.388 M -1.97 % | 37.120 M -6.34 % | 39.633 M 12.16 % | 35.335 M -0.59 % | 35.546 M -33.41 % | 53.382 M -7.22 % | 57.539 M -3.77 % | 59.795 M -1.66 % | 60.805 M -24.97 % | 81.038 M -6.48 % | 86.655 M 16.53 % | 74.364 M 11.60 % | 66.636 M 20.59 % | 55.260 M 21.08 % | 45.641 M 25.72 % | 36.303 M 17.25 % | 30.962 M -17.94 % | 37.734 M 9.60 % | 34.428 M 7.62 % | 31.991 M -32.46 % | 47.369 M -5.91 % | 50.342 M 2.42 % | 49.154 M -35.26 % | 75.924 M -19.88 % | 94.763 M -53.90 % | 205.547 M -8.23 % | 223.975 M -20.69 % | 282.411 M 24.51 % | 226.821 M -23.14 % | 295.092 M 13.98 % | 258.888 M -35.69 % | 402.545 M 157.28 % | 156.462 M -26.97 % | 214.249 M 85.88 % | 115.263 M -24.04 % | 151.735 M 63.87 % | 92.594 M -35.44 % | 143.421 M 74.37 % | 82.249 M -23.38 % | 107.340 M 43.43 % | 74.839 M 5.17 % | 71.158 M -25.59 % | 95.630 M 12.05 % | 85.343 M 57.93 % | 54.038 M -55.80 % | 122.260 M 128.54 % | 53.495 M -39.19 % | 87.973 M 69.79 % | 51.813 M -25.81 % | 69.834 M 76.40 % | 39.589 M -6.12 % | 42.171 M -8.23 % | 45.951 M -54.97 % | 102.038 M -0.69 % | 102.748 M 15.65 % | 88.847 M -1.21 % | 89.935 M -19.48 % | 111.690 M 6.49 % | 104.880 M -5.03 % | 110.434 M -24.96 % | 147.171 M -42.98 % | 258.100 M -33.16 % | 386.132 M -14.92 % | 453.825 M -26.99 % | 621.603 M -5.43 % | 657.278 M -18.74 % | 808.853 M -21.30 % | 1.028 B 32.45 % | 775.961 M -14.82 % | 910.972 M -11.30 % | 1.027 B 1.57 % | 1.011 B 2.99 % | 981.758 M -27.69 % | 1.358 B -25.14 % | 1.814 B -9.04 % | 1.994 B 28.46 % | 1.552 B -29.74 % | 2.209 B 8.97 % | 2.027 B 28.66 % | 1.576 B 21.76 % | 1.294 B -37.22 % | 2.061 B 21.43 % | 1.698 B -35.74 % | 2.642 B 80.75 % | 1.462 B 99.42 % | 732.977 M 18.01 % | 621.127 M 18.00 % | 526.397 M -14.47 % | 615.467 M -1.51 % | 624.877 M 35.04 % | 462.746 M 96.23 % | 235.818 M 32.93 % | 177.405 M |
| Créances nettes | 134.252 M 10.82 % | 121.140 M -5.23 % | 127.820 M 72.90 % | 73.929 M -8.71 % | 80.984 M -4.08 % | 84.426 M 1.83 % | 82.910 M -7.71 % | 89.840 M -12.92 % | 103.169 M 20.01 % | 85.964 M -38.72 % | 140.291 M 32.81 % | 105.634 M 13.18 % | 93.330 M -22.45 % | 120.349 M -34.54 % | 183.852 M 40.04 % | 131.285 M -23.31 % | 171.179 M -10.92 % | 192.164 M -22.25 % | 247.170 M 12.79 % | 219.151 M 245.38 % | 63.452 M 11.85 % | 56.732 M -13.30 % | 65.437 M -47.74 % | 125.217 M 115.42 % | 58.126 M -26.89 % | 79.500 M -14.17 % | 92.625 M 111.04 % | 43.890 M 12.68 % | 38.949 M -61.56 % | 101.338 M 18.46 % | 85.545 M -4.43 % | 89.511 M 10.68 % | 80.875 M -56.38 % | 185.425 M -36.72 % | 293.016 M 129.93 % | 127.436 M -56.40 % | 292.283 M 18.76 % | 246.117 M 208.39 % | 79.808 M -7.26 % | 86.052 M 36.73 % | 62.935 M -29.25 % | 88.959 M -21.40 % | 113.186 M 64.57 % | 68.779 M -66.18 % | 203.394 M 178.21 % | 73.109 M 50.81 % | 48.479 M -20.20 % | 60.749 M 38.67 % | 43.810 M -3.40 % | 45.351 M 123.66 % | 20.277 M -93.81 % | 327.461 M 181.91 % | 116.156 M | 0.000 -100.00 % | 107.773 M 2.81 % | 104.826 M -57.92 % | 249.125 M -57.86 % | 591.165 M -8.53 % | 646.324 M 3.34 % | 625.449 M 90.79 % | 327.813 M 284.14 % | 85.338 M | 0.000 | 0.000 | 0.000 -100.00 % | 76.355 M | 0.000 | 0.000 -100.00 % | 430.784 M -19.05 % | 532.142 M | 0.000 -100.00 % | 810.607 M 28.21 % | 632.262 M 29.05 % | 489.947 M -5.31 % | 517.434 M -25.84 % | 697.754 M 73.33 % | 402.555 M -47.86 % | 772.079 M -19.13 % | 954.705 M 33.57 % | 714.784 M -14.86 % | 839.527 M 87.45 % | 447.877 M -42.74 % | 782.233 M 38.80 % | 563.579 M 91.74 % | 293.922 M -52.44 % | 618.006 M -10.17 % | 687.935 M 15.63 % | 594.950 M -41.21 % | 1.012 B 5.97 % | 954.960 M -11.92 % | 1.084 B | 0.000 | 0.000 -100.00 % | 295.074 M 19.78 % | 246.351 M -12.86 % | 282.706 M 1 649.92 % | 16.155 M -32.25 % | 23.845 M 77.22 % | 13.455 M |
| Actifs fiscaux | 0.000 | 0.000 -100.00 % | 233.580 M -61.02 % | 599.214 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 339.918 M 204.65 % | 111.575 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 509.530 M 45.96 % | 349.086 M -36.74 % | 551.800 M -6.64 % | 591.049 M -6.95 % | 635.210 M 66.03 % | 382.596 M -25.44 % | 513.113 M 5.63 % | 485.748 M 33.84 % | 362.924 M 419.08 % | -113.742 M 0.23 % | -114.006 M -0.05 % | -113.949 M 0.16 % | -114.132 M 0.42 % | -114.613 M -1.12 % | -113.340 M 0.21 % | -113.582 M 0.20 % | -113.815 M -53.11 % | -74.333 M 1.23 % | -75.260 M -23.95 % | -60.720 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 | 0.000 100.00 % | -123.128 K 13.82 % | -142.872 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 | 0.000 | 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 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 106.972 M 12.21 % | 95.334 M -18.62 % | 117.140 M 54.83 % | 75.659 M 22.38 % | 61.825 M -10.51 % | 69.085 M 14.62 % | 60.273 M -31.36 % | 87.816 M -7.54 % | 94.975 M 5.89 % | 89.694 M -8.40 % | 97.921 M -5.70 % | 103.838 M 6.27 % | 97.709 M -18.49 % | 119.871 M -17.35 % | 145.027 M 6.54 % | 136.130 M -11.65 % | 154.084 M -21.85 % | 197.169 M -13.55 % | 228.073 M 3.28 % | 220.828 M 128.13 % | 96.801 M 3.57 % | 93.464 M -1.97 % | 95.345 M -23.96 % | 125.387 M 45.24 % | 86.329 M -18.11 % | 105.425 M -12.05 % | 119.871 M 48.63 % | 80.652 M 4.73 % | 77.008 M -27.04 % | 105.542 M -34.55 % | 161.258 M -16.30 % | 192.661 M 15.43 % | 166.910 M -26.16 % | 226.038 M -23.28 % | 294.645 M 16.08 % | 253.839 M 0.37 % | 252.898 M -41.43 % | 431.784 M 66.85 % | 258.789 M -8.60 % | 283.146 M 62.90 % | 173.818 M -13.63 % | 201.243 M 14.47 % | 175.799 M -19.62 % | 218.697 M 26.12 % | 173.400 M -17.69 % | 210.658 M 107.94 % | 101.306 M -29.61 % | 143.913 M 18.27 % | 121.681 M -18.67 % | 149.609 M 35.63 % | 110.306 M -50.42 % | 222.466 M 54.36 % | 144.121 M -25.94 % | 194.607 M 45.17 % | 134.055 M -10.42 % | 149.655 M 57.81 % | 94.834 M -14.33 % | 110.690 M -17.24 % | 133.751 M -50.42 % | 269.762 M 20.03 % | 224.742 M -6.09 % | 239.307 M -2.52 % | 245.505 M -45.38 % | 449.488 M 33.00 % | 337.956 M 38.76 % | 243.557 M -24.81 % | 323.903 M -26.01 % | 437.764 M -37.26 % | 697.725 M -36.52 % | 1.099 B -24.02 % | 1.447 B -3.12 % | 1.493 B 18.81 % | 1.257 B -15.79 % | 1.493 B -4.42 % | 1.562 B -9.40 % | 1.724 B 0.88 % | 1.708 B -24.53 % | 2.264 B 2.74 % | 2.203 B 9.77 % | 2.007 B -15.64 % | 2.379 B 9.27 % | 2.177 B -11.38 % | 2.457 B 6.42 % | 2.309 B 14.64 % | 2.014 B -5.09 % | 2.122 B 55.04 % | 1.369 B -42.13 % | 2.365 B 67.21 % | 1.414 B -42.96 % | 2.479 B 47.33 % | 1.683 B 130.18 % | 731.173 M 5.01 % | 696.316 M 37.73 % | 505.570 M 65.40 % | 305.665 M -28.39 % | 426.869 M 118.24 % | 195.597 M 38.77 % | 140.952 M 43.09 % | 98.505 M |
| Impôts à payer | 2.858 M 37.28 % | 2.082 M -56.66 % | 4.805 M 40.29 % | 3.425 M 28.84 % | 2.658 M -1.50 % | 2.699 M -45.93 % | 4.991 M 13.33 % | 4.404 M 30.48 % | 3.375 M -37.36 % | 5.388 M -58.21 % | 12.895 M 59.06 % | 8.107 M 11.70 % | 7.258 M -25.81 % | 9.783 M -3.85 % | 10.174 M 17.81 % | 8.636 M 37.36 % | 6.287 M -36.45 % | 9.894 M -4.28 % | 10.336 M 102.46 % | 5.105 M -58.56 % | 12.319 M 205.52 % | 4.032 M -42.12 % | 6.967 M 83.59 % | 3.795 M -19.54 % | 4.716 M 14.06 % | 4.135 M -42.73 % | 7.220 M 92.54 % | 3.750 M -27.28 % | 5.156 M 4.86 % | 4.917 M -35.69 % | 7.647 M 30.98 % | 5.838 M 27.67 % | 4.573 M -37.19 % | 7.281 M -5.58 % | 7.711 M 55.94 % | 4.945 M -15.26 % | 5.835 M -10.00 % | 6.483 M -1.22 % | 6.564 M 3.11 % | 6.366 M 25.03 % | 5.092 M -10.70 % | 5.702 M -14.00 % | 6.630 M 11.09 % | 5.968 M -23.47 % | 7.798 M 41.27 % | 5.520 M 35.45 % | 4.075 M -10.23 % | 4.540 M 2.97 % | 4.409 M -47.70 % | 8.431 M -13.91 % | 9.793 M 153.72 % | -18.230 M -712.44 % | -2.244 M -303.63 % | 1.102 M 118.63 % | -5.915 M -4 223.09 % | 143.467 K 128.90 % | -496.470 K 76.65 % | -2.127 M 65.66 % | -6.193 M 81.83 % | -34.080 M -123.21 % | -15.268 M -347.07 % | -3.415 M 72.67 % | -12.494 M 71.61 % | -44.016 M -67.86 % | -26.222 M -102.42 % | -12.955 M -7.24 % | -12.080 M -34.18 % | -9.003 M 9.84 % | -9.985 M 26.61 % | -13.606 M 70.86 % | -46.687 M -32.92 % | -35.123 M 24.80 % | -46.706 M 6.50 % | -49.955 M -2 204.43 % | -2.168 M 92.75 % | -29.899 M 61.55 % | -77.760 M -76.60 % | -44.032 M 27.50 % | -60.731 M 55.87 % | -137.610 M 37.87 % | -221.470 M -100.27 % | -110.585 M -24.20 % | -89.042 M 27.15 % | -122.226 M 46.22 % | -227.252 M -72.01 % | -132.119 M -479.68 % | 34.798 M 214.81 % | -30.309 M -589.32 % | 6.194 M 104.22 % | -146.803 M -544.36 % | 33.037 M 42.83 % | 23.130 M -16.82 % | 27.808 M -67.56 % | 85.711 M -1.12 % | 86.684 M 113.07 % | 40.682 M 202.46 % | 13.451 M 15.78 % | 11.618 M 59.12 % | 7.301 M |
| Revenu différé non Courant | 3.666 M -3.14 % | 3.785 M 0.25 % | 3.775 M -9.26 % | 4.161 M -3.16 % | 4.296 M -6.31 % | 4.585 M -5.72 % | 4.864 M -5.60 % | 5.152 M -0.32 % | 5.169 M -5.28 % | 5.457 M -5.02 % | 5.746 M 25.18 % | 4.590 M -2.29 % | 4.698 M -2.30 % | 4.808 M -2.19 % | 4.916 M -3.05 % | 5.070 M -0.89 % | 5.116 M -2.05 % | 5.223 M -2.15 % | 5.338 M 1.43 % | 5.263 M -1.95 % | 5.367 M -1.91 % | 5.472 M -1.88 % | 5.577 M -1.84 % | 5.681 M -1.81 % | 5.786 M -1.78 % | 5.891 M -1.75 % | 5.996 M -1.72 % | 6.100 M -1.69 % | 6.205 M -1.66 % | 6.310 M -1.63 % | 6.414 M -1.61 % | 6.519 M -1.58 % | 6.624 M -1.56 % | 6.729 M -1.87 % | 6.857 M -2.05 % | 7.000 M -1.96 % | 7.140 M -1.98 % | 7.284 M -1.51 % | 7.396 M -0.57 % | 7.438 M -2.42 % | 7.622 M -1.52 % | 7.740 M -1.72 % | 7.875 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.140 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 |
| Intérêts minoritaires | 65.114 M 0.93 % | 64.516 M -1.02 % | 65.180 M 36.69 % | 47.685 M 1.62 % | 46.926 M -11.22 % | 52.855 M 0.44 % | 52.621 M 1.08 % | 52.060 M 5.47 % | 49.360 M -4.76 % | 51.829 M 5.32 % | 49.209 M 11.94 % | 43.961 M 10.82 % | 39.668 M 4.80 % | 37.851 M -3.19 % | 39.098 M 20.29 % | 32.503 M 6.86 % | 30.416 M 28.80 % | 23.614 M 47.06 % | 16.058 M 57.45 % | 10.199 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 -100.00 % | 2.296 M -63.25 % | 6.247 M -36.25 % | 9.799 M -19.53 % | 12.177 M -60.78 % | 31.051 M -8.72 % | 34.018 M -6.60 % | 36.423 M -4.41 % | 38.105 M -11.33 % | 42.973 M 10.58 % | 38.860 M 17.75 % | 33.001 M -4.26 % | 34.471 M 2.95 % | 33.484 M -5.98 % | 35.615 M 1.84 % | 34.972 M -8.94 % | 38.406 M 17.51 % | 32.682 M 2.95 % | 31.746 M -2.82 % | 32.668 M 31.46 % | 24.849 M 10.34 % | 22.521 M 36.91 % | 16.450 M -39.70 % | 27.278 M -15.92 % | 32.445 M 84.14 % | 17.620 M -4.12 % | 18.378 M -30.47 % | 26.432 M 31.33 % | 20.126 M 1 107.10 % | -1.998 M -246.95 % | -576.004 K -101.93 % | 29.804 M 2.09 % | 29.193 M |
| Obligations de location-acquisition | 349.516 K -61.94 % | 918.311 K -15.38 % | 1.085 M -2.53 % | 1.113 M -17.85 % | 1.355 M -15.66 % | 1.607 M -76.34 % | 6.792 M 144.92 % | 2.773 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -826.509 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 | 0.000 100.00 % | -31.610 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 241.049 K 153.66 % | 95.030 K -14.22 % | 110.789 K 15.11 % | 96.250 K -16.86 % | 115.764 K -11.02 % | 130.102 K 3.65 % | 125.515 K 53.09 % | 81.990 K -34.04 % | 124.304 K -15.69 % | 147.430 K -31.53 % | 215.306 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 | 0.000 | 0.000 | 0.000 | 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 | 489.525 M | 0.000 -100.00 % | 489.465 M -0.02 % | 489.567 M 11.72 % | 438.217 M | 0.000 -100.00 % | 527.044 M 0.90 % | 522.326 M 14.56 % | 455.922 M | 0.000 -100.00 % | 527.099 M | 0.000 -100.00 % | 417.465 M | 0.000 -100.00 % | 417.465 M | 0.000 -100.00 % | 588.731 M | 0.000 -100.00 % | 527.316 M 52 731 607 200.00 % | -1.000 -100.00 % | 527.000 M -10.49 % | 588.731 M 29.13 % | 455.922 M -22.56 % | 588.731 M 29.13 % | 455.922 M -22.56 % | 588.731 M 11.68 % | 527.173 M 0.01 % | 527.132 M 0.92 % | 522.326 M 14.56 % | 455.922 M 9.21 % | 417.465 M -29.09 % | 588.731 M 41.03 % | 417.465 M -29.09 % | 588.731 M 0.00 % | 588.731 M 29.13 % | 455.922 M -12.71 % | 522.326 M 0.00 % | 522.326 M 14.56 % | 455.922 M -12.71 % | 522.326 M 0.00 % | 522.326 M 0.00 % | 522.326 M 0.00 % | 522.326 M 0.00 % | 522.326 M 0.00 % | 522.326 M 0.00 % | 522.326 M 0.00 % | 522.326 M 0.00 % | 522.326 M 0.00 % | 522.326 M 0.00 % | 522.326 M 0.05 % | 522.091 M 0.00 % | 522.078 M 0.00 % | 522.098 M -0.01 % | 522.133 M 0.01 % | 522.092 M -0.01 % | 522.152 M 0.04 % | 521.953 M 0.02 % | 521.849 M 0.03 % | 521.714 M 0.02 % | 521.591 M 0.01 % | 521.512 M 0.01 % | 521.453 M 0.00 % | 521.439 M 0.00 % | 521.433 M 0.00 % | 521.431 M 0.00 % | 521.428 M 0.00 % | 521.428 M -3.81 % | 542.097 M 0.00 % | 542.100 M 0.00 % | 542.121 M -0.01 % | 542.153 M -0.83 % | 546.676 M -0.01 % | 546.742 M 0.01 % | 546.697 M -0.03 % | 546.881 M -0.57 % | 550.035 M -41.12 % | 934.131 M -4.69 % | 980.114 M -1.74 % | 997.472 M 1.43 % | 983.424 M -0.05 % | 983.948 M -16.05 % | 1.172 B 1.31 % | 1.157 B 3.30 % | 1.120 B 56.68 % | 714.740 M 0.00 % | 714.740 M 0.00 % | 714.740 M 6.67 % | 670.046 M 0.00 % | 670.056 M 2.72 % | 652.316 M -7.54 % | 705.536 M 15.23 % | 612.274 M 0.00 % | 612.274 M 0.00 % | 612.303 M 0.09 % | 611.764 M 2.51 % | 596.766 M -2.45 % | 611.768 M 3.66 % | 590.184 M 9 519.72 % | 6.135 M |
| Impôts différés passifs non courants | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -472.724 K 91.83 % | -5.786 M -1 124.00 % | -472.724 K 92.12 % | -5.996 M 1.72 % | -6.100 M 1.69 % | -6.205 M 1.66 % | -6.310 M 1.63 % | -6.414 M 1.61 % | -6.519 M 1.58 % | -6.624 M 1.56 % | -6.729 M 1.87 % | -6.857 M 2.05 % | -7.000 M 1.96 % | -7.140 M 1.98 % | -7.284 M 1.51 % | -7.396 M | 0.000 | 0.000 100.00 % | -7.740 M 1.72 % | -7.875 M | 0.000 | 0.000 | 0.000 100.00 % | -8.140 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 -100.00 % | 1.376 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 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 1.178 B 0.46 % | 1.173 B -2.13 % | 1.198 B 6.99 % | 1.120 B -2.28 % | 1.146 B -2.49 % | 1.175 B -2.15 % | 1.201 B 0.12 % | 1.200 B 0.11 % | 1.198 B 0.41 % | 1.194 B -0.64 % | 1.201 B -2.94 % | 1.238 B 5.20 % | 1.176 B -2.26 % | 1.204 B -2.40 % | 1.233 B 2.12 % | 1.208 B -3.00 % | 1.245 B 1.00 % | 1.233 B -1.50 % | 1.251 B 2.59 % | 1.220 B 13.71 % | 1.073 B 4.14 % | 1.030 B -0.78 % | 1.038 B -1.47 % | 1.054 B 2.62 % | 1.027 B 0.29 % | 1.024 B -2.34 % | 1.048 B 3.72 % | 1.011 B 1.96 % | 991.331 M -0.67 % | 998.024 M -5.82 % | 1.060 B -15.20 % | 1.250 B 1.80 % | 1.227 B -9.56 % | 1.357 B -5.20 % | 1.432 B 3.75 % | 1.380 B 0.61 % | 1.372 B -10.46 % | 1.532 B 11.27 % | 1.377 B 3.03 % | 1.336 B 8.98 % | 1.226 B 1.01 % | 1.214 B 1.07 % | 1.201 B 3.37 % | 1.162 B 5.92 % | 1.097 B -3.15 % | 1.133 B 4.64 % | 1.082 B 7.88 % | 1.003 B 4.12 % | 963.578 M -5.39 % | 1.018 B 7.95 % | 943.408 M -10.02 % | 1.048 B 12.57 % | 931.440 M -3.90 % | 969.214 M 7.22 % | 903.984 M -5.07 % | 952.312 M 6.35 % | 895.448 M 1.83 % | 879.325 M -2.41 % | 901.047 M -8.66 % | 986.527 M 3.50 % | 953.173 M -1.83 % | 970.971 M -2.12 % | 991.969 M -15.50 % | 1.174 B 13.34 % | 1.036 B 10.34 % | 938.662 M -10.44 % | 1.048 B -21.02 % | 1.327 B -18.17 % | 1.622 B -21.57 % | 2.068 B -13.11 % | 2.379 B -14.86 % | 2.795 B -0.06 % | 2.796 B -13.22 % | 3.223 B -5.30 % | 3.403 B -5.67 % | 3.607 B -0.12 % | 3.612 B -13.63 % | 4.182 B -0.49 % | 4.202 B 1.23 % | 4.151 B -11.51 % | 4.691 B 2.60 % | 4.572 B -10.27 % | 5.096 B 6.35 % | 4.792 B 13.90 % | 4.207 B 3.22 % | 4.076 B 3.25 % | 3.947 B -8.21 % | 4.301 B 11.74 % | 3.849 B -17.04 % | 4.639 B 21.85 % | 3.807 B 69.31 % | 2.249 B 10.59 % | 2.033 B 6.31 % | 1.913 B 9.71 % | 1.743 B 11.42 % | 1.565 B 27.24 % | 1.230 B -6.62 % | 1.317 B 165.09 % | 496.799 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 | 2022-12-31 | 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 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-06-30 | 2000-12-31 | 2000-06-30 | 1999-12-31 |
| 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 | 2022-12-31 | 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 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 8.595 M | 0.000 -100.00 % | 64.435 M 266.37 % | -38.730 M -200.00 % | 38.730 M | 0.000 -100.00 % | 179.435 M 188.29 % | -203.245 M -200.00 % | 203.245 M | 0.000 -100.00 % | 100.691 M 288.54 % | -53.406 M -200.00 % | 53.406 M | 0.000 100.00 % | -216.766 M -1 786.86 % | 12.850 M 200.00 % | -12.850 M | 0.000 -100.00 % | 46.681 M 188.55 % | -52.714 M -200.00 % | 52.714 M | 0.000 -100.00 % | 93.147 M 185.61 % | -108.800 M -200.00 % | 108.800 M | 0.000 -100.00 % | 349.613 M 276.37 % | -198.225 M -200.00 % | 198.225 M | 0.000 100.00 % | -308.320 M -217.55 % | 262.287 M 200.00 % | -262.287 M | 0.000 100.00 % | -94.886 M -161.59 % | -36.272 M -200.00 % | 36.272 M | 0.000 100.00 % | -193.721 M -267.68 % | 115.527 M 200.00 % | -115.527 M | 0.000 100.00 % | -46.474 M -175.45 % | 61.598 M 200.00 % | -61.598 M | 0.000 100.00 % | -59.847 M -347.66 % | 24.165 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 -100.00 % | 201.436 M 162.64 % | 76.695 M 124.79 % | -309.391 M -385.68 % | 108.301 M -78.09 % | 494.317 M 416.71 % | 95.666 M 135.79 % | 40.573 M 107.42 % | -547.159 M -195.72 % | 571.611 M 250.91 % | -378.780 M -34.14 % | -282.384 M -63.09 % | -173.148 M -193.93 % | 184.331 M -56.52 % | 423.948 M 1 555.11 % | 25.615 M 110.48 % | -244.314 M |
| Comptes débiteurs | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 56.078 K | 0.000 -100.00 % | 74.029 M 250.57 % | -49.166 M -200.00 % | 49.166 M | 0.000 -100.00 % | 164.691 M 179.85 % | -206.258 M -200.00 % | 206.258 M | 0.000 -100.00 % | 107.840 M 221.07 % | -89.070 M -200.00 % | 89.070 M | 0.000 100.00 % | -178.888 M -1 755.81 % | -9.639 M -200.00 % | 9.639 M | 0.000 -100.00 % | 34.987 M 176.57 % | -45.695 M -200.00 % | 45.695 M | 0.000 -100.00 % | 54.637 M 177.91 % | -70.130 M -200.00 % | 70.130 M | 0.000 -100.00 % | 232.453 M 208.99 % | -213.281 M -200.00 % | 213.281 M | 0.000 100.00 % | -225.665 M -264.07 % | 137.542 M 200.00 % | -137.542 M | 0.000 100.00 % | -16.994 M 76.53 % | -72.396 M -200.00 % | 72.396 M | 0.000 100.00 % | -162.875 M -266.95 % | 97.559 M 200.00 % | -97.559 M | 0.000 100.00 % | -9.182 M -184.49 % | 10.867 M 200.00 % | -10.867 M | 0.000 100.00 % | -42.678 M -459.30 % | 11.878 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 |
| Inventaire | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.771 M | 0.000 100.00 % | -9.594 M -191.93 % | 10.436 M 200.00 % | -10.436 M | 0.000 -100.00 % | 14.745 M 389.42 % | 3.013 M 200.00 % | -3.013 M | 0.000 100.00 % | -7.150 M -121.32 % | 33.532 M 200.00 % | -33.532 M | 0.000 100.00 % | -37.714 M -263.67 % | 23.043 M 200.00 % | -23.043 M | 0.000 -100.00 % | 11.694 M 266.63 % | -7.018 M -200.00 % | 7.018 M | 0.000 -100.00 % | 38.510 M 199.59 % | -38.670 M -200.00 % | 38.670 M | 0.000 -100.00 % | 117.160 M 678.15 % | 15.056 M 200.00 % | -15.056 M | 0.000 100.00 % | -82.655 M -166.26 % | 124.745 M 200.00 % | -124.745 M | 0.000 100.00 % | -77.892 M -315.62 % | 36.124 M 200.00 % | -36.124 M | 0.000 100.00 % | -30.846 M -271.67 % | 17.968 M 200.00 % | -17.968 M | 0.000 100.00 % | -37.291 M -169.18 % | 53.906 M 200.00 % | -53.906 M | 0.000 100.00 % | -17.169 M -239.73 % | 12.287 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 -100.00 % | 193.430 M 16.99 % | 165.339 M 2 021.54 % | 7.793 M 119.89 % | -39.175 M -108.41 % | 466.025 M -0.27 % | 467.308 M 140.58 % | 194.239 M 143.98 % | -441.703 M -165.66 % | 672.722 M 634.54 % | -125.850 M 74.46 % | -492.676 M -44.20 % | -341.661 M -146.93 % | 727.976 M 292.94 % | -377.303 M -145.20 % | 834.698 M 170.72 % | -1.180 B |
| Comptes à payer | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.696 M 200.00 % | -3.696 M | 0.000 | 0.000 -100.00 % | 968.988 K 200.00 % | -968.988 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 1.767 M | 0.000 | 0.000 100.00 % | -3.696 M -200.00 % | 3.696 M | 0.000 | 0.000 100.00 % | -968.988 K -200.00 % | 968.988 K | 0.000 | 0.000 -100.00 % | 2.132 M 200.00 % | -2.132 M | 0.000 100.00 % | -164.152 K 70.32 % | -553.049 K -200.00 % | 553.049 K | 0.000 | 0.000 100.00 % | -1.771 K -200.00 % | 1.771 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 | 0.000 100.00 % | -3.175 M -200.00 % | 3.175 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.006 M 109.03 % | -88.644 M 72.05 % | -317.184 M -315.07 % | 147.476 M 421.25 % | 28.293 M 107.61 % | -371.642 M -141.85 % | -153.667 M -45.72 % | -105.456 M -4.30 % | -101.111 M 60.02 % | -252.930 M -220.28 % | 210.292 M 24.79 % | 168.513 M 131.00 % | -543.645 M -167.85 % | 801.251 M 199.03 % | -809.083 M -186.44 % | 935.993 M |
| Autres éléments non monétaires | -3.179 M 76.60 % | -13.583 M | 0.000 -100.00 % | 17.853 M 90.85 % | 9.354 M 143.33 % | -21.586 M 63.80 % | -59.624 M -211.54 % | 53.456 M 228.04 % | -41.748 M -1 170.78 % | -3.285 M 98.18 % | -180.234 M -189.03 % | 202.446 M 198.10 % | -206.365 M -616.83 % | 39.929 M 362.13 % | -15.232 M -781.52 % | 2.235 M 108.36 % | -26.740 M -750.12 % | -3.145 M -716.44 % | -385.268 K 94.33 % | -6.793 M 77.93 % | -30.771 M -944.65 % | 3.643 M 126.04 % | -13.988 M -53.29 % | -9.125 M -9.97 % | -8.297 M -337.48 % | 3.494 M 83.18 % | 1.907 M 153.36 % | -3.575 M 85.48 % | -24.620 M -261.25 % | -6.815 M -108.51 % | 80.112 M 84.43 % | 43.438 M 112.60 % | 20.431 M 134.16 % | 8.726 M 196.15 % | -9.075 M -39.87 % | -6.488 M -38.12 % | -4.698 M 55.45 % | -10.546 M 64.15 % | -29.421 M -169.19 % | -10.929 M 6.72 % | -11.717 M -31.43 % | -8.915 M 71.31 % | -31.075 M -128.29 % | -13.612 M 13.75 % | -15.783 M -13.68 % | -13.883 M 53.01 % | -29.546 M -129.36 % | -12.882 M 15.61 % | -15.265 M -48.59 % | -10.274 M 15.29 % | -12.129 M 31.81 % | -17.786 M 27.46 % | -24.518 M -74.13 % | -14.081 M -17.35 % | -11.999 M 7.75 % | -13.007 M 19.59 % | -16.176 M 14.73 % | -18.970 M -15.06 % | -16.486 M -2.55 % | -16.076 M -217.97 % | -5.056 M -8.92 % | -4.642 M 91.71 % | -55.969 M -3 361.44 % | 1.716 M -92.12 % | 21.773 M 29.89 % | 16.763 M -86.01 % | 119.841 M 372.42 % | 25.367 M 312.27 % | -11.951 M -135.11 % | 34.037 M -60.03 % | 85.156 M -68.61 % | 271.244 M 24.47 % | 217.914 M 1 027.51 % | 19.327 M 127.01 % | -71.549 M -24.78 % | -57.342 M -0.76 % | -56.912 M -744.76 % | 8.827 M 112.76 % | -69.168 M -124.27 % | -30.841 M -995.48 % | 3.444 M 155.65 % | -6.189 M 69.85 % | -20.525 M 54.83 % | -45.439 M -206.32 % | 42.740 M -22.94 % | 55.463 M 13.40 % | 48.911 M 132.11 % | 21.072 M -78.77 % | 99.272 M 8 059.05 % | 1.217 M |
| Trésorerie nette provenant des activités d'exploitation | -3.179 M 72.37 % | -11.506 M | 0.000 -100.00 % | 16.011 M 87.70 % | 8.530 M 146.66 % | -18.281 M -193.46 % | 19.560 M 41.24 % | 13.849 M 189.54 % | 4.783 M -33.28 % | 7.169 M -25.52 % | 9.625 M 4.01 % | 9.254 M 78.84 % | 5.175 M -88.62 % | 45.458 M 40.09 % | 32.448 M 161.74 % | 12.397 M -5.53 % | 13.122 M -19.52 % | 16.305 M 128.30 % | -57.617 M 13.57 % | -66.665 M -810.22 % | -7.324 M -23.41 % | -5.935 M 9.09 % | -6.528 M 27.81 % | -9.043 M -145.71 % | 19.782 M 38.74 % | 14.259 M 156.83 % | -25.088 M -140.82 % | 61.463 M 101.07 % | 30.567 M 236.14 % | 9.094 M 119.07 % | -47.697 M -182.41 % | 57.878 M 97.95 % | 29.239 M 339.03 % | 6.660 M -57.67 % | 15.732 M -14.03 % | 18.299 M 114.35 % | -127.525 M -20.93 % | -105.457 M -417.66 % | 33.199 M 574.46 % | -6.997 M -109.17 % | 76.292 M 948.62 % | -8.990 M 76.20 % | -37.772 M -293.01 % | 19.570 M 123.53 % | -83.180 M -416.01 % | -16.120 M -119.22 % | 83.857 M 71.35 % | 48.938 M 240.02 % | -34.950 M -556.16 % | -5.326 M 88.91 % | -48.018 M -265.80 % | 28.961 M 238.09 % | 8.566 M 11.06 % | 7.713 M 131.79 % | -24.262 M -232.29 % | 18.340 M 195.14 % | 6.214 M -59.01 % | 15.158 M 135.56 % | -42.622 M -301.97 % | 21.103 M 162.13 % | -33.968 M -1 421.73 % | 2.570 M 103.48 % | -73.820 M -403.44 % | 24.328 M | 0.000 | 0.000 100.00 % | -110.915 M -214.50 % | -35.267 M 66.39 % | -104.934 M 37.91 % | -168.994 M -175.71 % | 223.201 M 108.22 % | 107.193 M 125.59 % | -418.925 M -28.00 % | -327.298 M -298.42 % | 164.950 M 440.48 % | 30.519 M 108.94 % | -341.377 M -311.57 % | 161.352 M -40.15 % | 269.588 M 379.83 % | -96.339 M -61.12 % | -59.795 M 88.28 % | -510.038 M -182.35 % | 619.382 M 274.56 % | -354.832 M -114.86 % | -165.142 M -265.18 % | -45.222 M -113.70 % | 330.019 M -36.96 % | 523.517 M 180.22 % | 186.822 M 201.30 % | -184.422 M |
| Investissements dans les immobilisations corporelles | -1.760 M 12.98 % | -2.022 M -123.36 % | -905.362 K 49.98 % | -1.810 M 55.91 % | -4.105 M -1 003.10 % | -372.162 K 84.07 % | -2.337 M -240.46 % | -686.388 K 70.64 % | -2.338 M -179.72 % | -835.873 K -150.81 % | -333.268 K -187.22 % | -116.031 K 77.05 % | -505.593 K -49.82 % | -337.470 K 89.96 % | -3.362 M 28.90 % | -4.728 M -40.90 % | -3.356 M -727.97 % | -405.325 K 88.25 % | -3.450 M -172.61 % | -1.266 M -508.82 % | -207.895 K -212.70 % | -66.484 K 94.40 % | -1.187 M -809.29 % | -130.538 K -188.74 % | 147.095 K 102.57 % | -5.722 M -188.24 % | -1.985 M -1 037.36 % | -174.527 K -371.69 % | -37.000 K 30.94 % | -53.580 K 87.97 % | -445.440 K 20.37 % | -559.416 K 31.06 % | -811.415 K -0.68 % | -805.928 K 94.67 % | -15.130 M -325.56 % | -3.555 M 76.25 % | -14.973 M -4 475.96 % | -327.204 K 95.92 % | -8.020 M -662.49 % | -1.052 M 72.38 % | -3.809 M -472.09 % | -665.747 K 73.96 % | -2.557 M -22.16 % | -2.093 M 78.65 % | -9.804 M -260.72 % | -2.718 M -1 756.06 % | -146.435 K 98.80 % | -12.165 M -219.11 % | -3.812 M -248.68 % | -1.093 M 94.80 % | -21.042 M -933.51 % | -2.036 M -188.16 % | -706.549 K 54.43 % | -1.551 M 48.91 % | -3.035 M -81.35 % | -1.673 M -1 080.89 % | -141.703 K -48.29 % | -95.555 K 45.85 % | -176.479 K 45.49 % | -323.767 K 33.54 % | -487.136 K | 0.000 100.00 % | -7.009 M | 0.000 100.00 % | -34.670 K 95.18 % | -719.294 K 90.26 % | -7.383 M -523.05 % | -1.185 M 80.44 % | -6.059 M -6 027.62 % | -98.878 K 99.58 % | -23.567 M -3 963.32 % | -580.000 K 92.52 % | -7.757 M -615.12 % | -1.085 M -116.26 % | 6.670 M 121.63 % | -30.844 M 33.32 % | -46.259 M -3 343.63 % | -1.343 M 98.43 % | -85.755 M -5 945.17 % | -1.419 M 87.42 % | -11.272 M 86.01 % | -80.551 M 57.90 % | -191.316 M -364.13 % | -41.220 M -3.96 % | -39.649 M -13.93 % | -34.800 M -10.66 % | -31.447 M 22.56 % | -40.605 M 43.83 % | -72.288 M -44.81 % | -49.918 M |
| Acquisitions nettes | 0.000 | 0.000 100.00 % | -9.378 M -931 955.02 % | 1.006 K -96.02 % | 25.270 K -70.07 % | 84.438 K 177.68 % | -108.695 K -252.84 % | 71.116 K -98.61 % | 5.131 M 4 117.47 % | 121.665 K -76.35 % | 514.417 K 811.75 % | 56.421 K 5 877 087.54 % | 0.960 65.52 % | 0.580 100.00 % | -175.338 K -103.72 % | 4.714 M -77.68 % | 21.116 M 5 076.81 % | 407.902 K -86.30 % | 2.977 M 31.52 % | 2.264 M -94.90 % | 44.430 M 66 727.69 % | 66.484 K -97.47 % | 2.627 M -81.47 % | 14.178 M 51.40 % | 9.365 M 62.63 % | 5.758 M -28.10 % | 8.008 M 116.99 % | 3.691 M -80.63 % | 19.057 M 10 824.54 % | 174.446 K -88.00 % | 1.454 M 140.28 % | 605.162 K -26.07 % | 818.517 K -1.32 % | 829.475 K | 0.000 -100.00 % | 3.642 M -75.72 % | 14.999 M 4 377.27 % | 334.996 K -95.84 % | 8.062 M 77 260.20 % | 10.421 K -32.14 % | 15.357 K 649.84 % | 2.048 K 13 744 096 674 000.00 % | 0.000 | 0.000 -100.00 % | 103.770 K 258.98 % | 28.907 K -90.87 % | 316.534 K 893.70 % | 31.854 K -97.55 % | 1.300 M 0.00 % | 1.300 M -56.11 % | 2.962 M 5 369.65 % | 54.148 K | 0.000 -100.00 % | 3.141 K -99.99 % | 23.066 M | 0.000 | 0.000 | 0.000 100.00 % | -2.976 M -37 984.37 % | 7.855 K -96.82 % | 246.630 K | 0.000 -100.00 % | 49.590 M | 0.000 | 0.000 | 0.000 100.00 % | -23.306 M -746.36 % | 3.606 M | 0.000 -100.00 % | 72.200 K 104.94 % | -1.461 M | 0.000 -100.00 % | 1.411 M -39.10 % | 2.316 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 -100.00 % | 32.570 M | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | -71.000 M 76.25 % | -299.000 M -267.30 % | 178.725 M 174.74 % | -239.143 M 5.56 % | -253.224 M 41.43 % | -432.335 M -213.53 % | -137.893 M 63.53 % | -378.107 M -71.87 % | -220.000 M 35.58 % | -341.500 M -112.11 % | -161.000 M -78.89 % | -90.000 M 55.45 % | -202.000 M 8.18 % | -220.000 M 60.42 % | -555.796 M -2 878.98 % | 20.000 M 119.80 % | -100.994 M 66.76 % | -303.790 M 50.71 % | -616.290 M -3 951.81 % | 16.000 M 102.98 % | 7.883 M 101.65 % | -476.883 M -377.26 % | 172.000 M 653.05 % | -31.100 M 75.10 % | -124.900 M 48.17 % | -241.000 M -236.51 % | 176.540 M 361.39 % | -67.540 M 6.19 % | -72.000 M 61.50 % | -187.000 M -83.33 % | -102.000 M -1 641.13 % | 6.619 M -66.74 % | 19.900 M 120.62 % | -96.519 M | 0.000 -100.00 % | 85.000 M 11 905.56 % | -720.000 K 99.65 % | -207.000 M -4 040.00 % | -5.000 M 84.38 % | -32.000 M -220.00 % | -10.000 M 91.67 % | -120.000 M -20.00 % | -100.000 M | 0.000 100.00 % | -10.000 M 90.00 % | -100.000 M -433.33 % | 30.000 M 400.00 % | -10.000 M 66.67 % | -30.000 M 75.00 % | -120.000 M -99.14 % | -60.261 M -20.52 % | -50.000 M | 0.000 100.00 % | -50.000 M -2 864.04 % | -1.687 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.502 M 102.31 % | -151.269 M -65.24 % | -91.543 M -10 606.97 % | -854.985 K -137.18 % | -360.484 K | 0.000 | 0.000 | 0.000 100.00 % | -554.389 K | 0.000 | 0.000 100.00 % | -1.348 M 86.97 % | -10.344 M -111.09 % | -4.900 M -988.59 % | -450.125 K 77.08 % | -1.964 M | 0.000 | 0.000 | 0.000 100.00 % | -12.099 M | 0.000 -100.00 % | 4.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.366 M 3.08 % | -4.505 M | 0.000 | 0.000 |
| Ventes échéances des investissements | 77.587 M -36.87 % | 122.909 M 341.56 % | 27.835 M -87.21 % | 217.643 M -21.53 % | 277.364 M 35.01 % | 205.435 M -46.18 % | 381.743 M -0.38 % | 383.198 M 169.73 % | 142.068 M 23.59 % | 114.949 M -73.40 % | 432.201 M 476.06 % | 75.027 M -39.20 % | 123.397 M 107.50 % | 59.467 M -90.88 % | 651.725 M 12 137.96 % | 5.325 M -96.80 % | 166.277 M 15.26 % | 144.264 M -83.65 % | 882.548 M 17 280.25 % | 5.078 M 845.36 % | -681.266 K -100.30 % | 227.704 M 224.33 % | 70.208 M 2 032.24 % | 3.293 M 41.17 % | 2.332 M -98.45 % | 150.960 M 1 309.89 % | 10.707 M 341.54 % | 2.425 M 78.39 % | 1.359 M -99.28 % | 189.062 M 2 914.36 % | 6.272 M 464.78 % | 1.111 M 294.55 % | 281.465 K -99.41 % | 47.562 M 1 504.46 % | 2.964 M 30.89 % | 2.265 M -56.05 % | 5.153 M -96.99 % | 171.000 M 5 083.45 % | 3.299 M -54.86 % | 7.308 M 44.17 % | 5.069 M -96.93 % | 164.958 M 1 937.61 % | -8.977 M -117.57 % | 51.088 M 488.35 % | 8.683 M -92.38 % | 113.893 M 749.95 % | 13.400 M -77.17 % | 58.682 M 522.72 % | 9.423 M 54.56 % | 6.097 M -89.06 % | 55.723 M 826.42 % | 6.015 M -89.57 % | 57.694 M 988.06 % | 5.303 M -36.00 % | 8.285 M -94.60 % | 153.308 M 46.35 % | 104.755 M 141.68 % | 43.345 M 412.03 % | 8.465 M 148.98 % | 3.400 M -16.16 % | 4.055 M 48.25 % | 2.735 M -37.14 % | 4.352 M | 0.000 | 0.000 | 0.000 -100.00 % | 31.761 M -80.02 % | 158.984 M 940.80 % | -18.909 M -185.95 % | 22.000 M 112.89 % | 10.334 M | 0.000 -100.00 % | 11.749 M 132.20 % | 5.060 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.307 M | 0.000 -100.00 % | 6.613 M 120.44 % | 3.000 M -82.23 % | 16.878 M 42 194 360 100.00 % | -0.040 | 0.000 | 0.000 -100.00 % | 6.563 M | 0.000 | 0.000 | 0.000 |
| Autres activités d'investissement | 334.397 K 8 297.71 % | 3.982 K -87.62 % | 32.156 K 8 690 710.70 % | 0.370 -100.00 % | 24.166 M 110.65 % | -226.815 M -193.06 % | 243.741 M 39 313 088 507.32 % | -0.620 -179.49 % | 0.780 -7.14 % | 0.840 -31.15 % | 1.220 -24.22 % | 1.610 -99.95 % | 3.384 K -72.13 % | 12.142 K 106.92 % | -175.339 K 96.29 % | -4.728 M -40.90 % | -3.356 M -727.97 % | -405.325 K 88.25 % | -3.450 M -172.61 % | -1.266 M -508.82 % | -207.895 K -212.70 % | -66.484 K 94.40 % | -1.187 M -809.29 % | -130.538 K -188.74 % | 147.095 K 102.57 % | -5.722 M -188.24 % | -1.985 M -1 037.36 % | -174.527 K -371.69 % | -37.000 K 30.94 % | -53.580 K 87.97 % | -445.440 K 20.37 % | -559.416 K 31.06 % | -811.415 K -0.68 % | -805.928 K -325.52 % | 357.361 K 110.05 % | -3.555 M 76.25 % | -14.973 M -4 475.96 % | -327.204 K 96.18 % | -8.555 M -4 898.48 % | 178.292 K 33.64 % | 133.413 K -40.38 % | 223.758 K -90.19 % | 2.281 M -29.48 % | 3.235 M 248.52 % | -2.178 M -1 480.36 % | 157.775 K -87.87 % | 1.300 M -81.91 % | 7.186 M 291.17 % | -3.759 M -504.87 % | 928.503 K 143.56 % | 381.216 K -36.99 % | 604.966 K -65.23 % | 1.740 M 274.75 % | 464.273 K 122.96 % | -2.023 M -149.70 % | 4.070 M 108.20 % | -49.605 M -4 356.85 % | 1.165 M 743.25 % | -181.160 K -101.50 % | 12.105 M 101.20 % | 6.017 M 372.00 % | 1.275 M -92.15 % | 16.244 M 1 698.20 % | 903.347 K -78.06 % | 4.117 M 143.64 % | 1.690 M -34.20 % | 2.568 M 108.60 % | 1.231 M -95.70 % | 28.653 M 1 017.50 % | 2.564 M -70.73 % | 8.761 M -0.96 % | 8.846 M 91.69 % | 4.615 M -0.27 % | 4.627 M -87.91 % | 38.288 M 125.54 % | 16.976 M -48.02 % | 32.659 M 2 531.22 % | -1.343 M -101.84 % | 73.087 M 5 252.15 % | -1.419 M 97.35 % | -53.597 M 33.46 % | -80.551 M -344.72 % | 32.915 M 210.20 % | -29.869 M -167.93 % | 43.968 M 14 030.89 % | 311.145 K 100.90 % | -34.447 M 15.17 % | -40.605 M -522.30 % | -6.525 M 86.93 % | -49.918 M |
| Trésorerie nette utilisée pour les activités d'investissement | 5.162 M 102.90 % | -178.109 M -190.73 % | 196.308 M 942.19 % | -23.309 M -216.19 % | 20.061 M 108.83 % | -227.188 M -194.11 % | 241.404 M 5 293.33 % | 4.476 M 105.96 % | -75.138 M 66.94 % | -227.265 M -183.74 % | 271.382 M 1 905.31 % | -15.032 M 81.00 % | -79.105 M 50.82 % | -160.858 M -274.10 % | 92.392 M 348.89 % | 20.582 M -74.17 % | 79.687 M 149.83 % | -159.928 M -160.96 % | 262.334 M 1 160.59 % | 20.810 M -59.37 % | 51.215 M 120.55 % | -249.245 M -202.80 % | 242.461 M 1 845.53 % | -13.890 M 87.70 % | -112.909 M -17.95 % | -95.725 M -150.04 % | 191.286 M 409.66 % | -61.773 M -19.58 % | -51.657 M -2 525.74 % | 2.130 M 102.24 % | -95.165 M -1 418.92 % | 7.215 M -62.76 % | 19.377 M 138.96 % | -49.739 M -321.21 % | -11.809 M -114.09 % | 83.796 M 897.00 % | -10.514 M 71.05 % | -36.319 M -255.57 % | -10.214 M 60.03 % | -25.555 M -197.47 % | -8.591 M -119.30 % | 44.518 M 140.75 % | -109.253 M -309.18 % | 52.229 M 495.83 % | -13.195 M -216.13 % | 11.362 M -74.68 % | 44.870 M 2.60 % | 43.735 M 262.90 % | -26.848 M 76.19 % | -112.768 M -407.13 % | -22.237 M 50.98 % | -45.362 M -177.24 % | 58.728 M 228.28 % | -45.781 M -286.05 % | 24.607 M -84.20 % | 155.705 M 183.06 % | 55.008 M 23.85 % | 44.414 M 414.44 % | 8.634 M 106.34 % | -136.080 M -66.54 % | -81.711 M -2 689.77 % | 3.155 M -94.98 % | 62.817 M 6 853.78 % | 903.347 K -77.87 % | 4.082 M 320.64 % | 970.462 K -68.55 % | 3.085 M -98.10 % | 162.636 M 4 312.75 % | 3.686 M -84.11 % | 23.190 M 242.47 % | -16.277 M -583.53 % | 3.366 M -64.82 % | 9.568 M 6.85 % | 8.955 M -80.08 % | 44.958 M 424.18 % | -13.868 M -1.97 % | -13.600 M -1.17 % | -13.442 M -60.77 % | -8.361 M -423.91 % | 2.581 M 104.43 % | -58.256 M 24.88 % | -77.551 M 45.20 % | -141.523 M -99.08 % | -71.089 M -1 746.08 % | 4.319 M 112.52 % | -34.489 M -10.80 % | -31.126 M 31.00 % | -45.110 M 42.76 % | -78.813 M -57.88 % | -49.918 M |
| Remboursement de dette | -4.001 M -499.70 % | 1.001 M 5 105.00 % | -20.000 K 95.81 % | -477.150 K | 0.000 | 0.000 100.00 % | -487.890 K 77.88 % | -2.205 M | 0.000 -100.00 % | 1.225 M 103.21 % | -38.154 M | 0.000 100.00 % | -10.021 M -100.42 % | -5.000 M 0.02 % | -5.001 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 | 0.000 100.00 % | -27.249 M -848.48 % | 3.641 M 110.32 % | -35.272 M -253.90 % | 22.919 M 89.15 % | 12.117 M 155.79 % | -21.720 M -180.44 % | 27.001 M 192.12 % | -29.312 M -314.58 % | 13.660 M 169.38 % | -19.688 M -203.76 % | 18.975 M 220.24 % | -15.781 M -139.77 % | 39.681 M 910.92 % | 3.925 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -158.048 K | 0.000 | 0.000 100.00 % | -8.506 M 67.91 % | -26.508 M -214.11 % | -8.439 M -160.71 % | 13.900 M 190.79 % | -15.310 M -230.32 % | 11.749 M | 0.000 100.00 % | -1.570 M 89.33 % | -14.716 M 89.46 % | -139.626 M -247.76 % | 94.497 M | 0.000 | 0.000 | 0.000 100.00 % | -2.207 M 93.75 % | -35.311 M -194.12 % | 37.519 M 137.53 % | -99.976 M -565.44 % | -15.024 M | 0.000 | 0.000 100.00 % | -70.000 M -40.00 % | -50.000 M | 0.000 | 0.000 100.00 % | -74.610 M -203.34 % | 72.201 M -57.78 % | 171.025 M 206.89 % | -160.000 M -180.00 % | 200.000 M | 0.000 | 0.000 | 0.000 100.00 % | -10.130 M -7 914.56 % | 129.625 K 100.86 % | -15.130 M -0.86 % | -15.000 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 100.00 % | -17.705 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -17.150 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 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -20.074 K 67.65 % | -62.058 K | 0.000 | 0.000 100.00 % | -302.031 K -5 725.94 % | -5.184 K -36.20 % | -3.806 K 97.20 % | -135.756 K -10.76 % | -122.572 K 47.69 % | -234.324 K -9.55 % | -213.900 K 45.20 % | -390.334 K -3 029.56 % | -12.473 K 60.33 % | -31.443 K | 0.000 | 0.000 100.00 % | -67.109 K 11.25 % | -75.618 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -24.065 K 85.25 % | -163.115 K 46.60 % | -305.465 K -4.39 % | -292.627 K 32.99 % | -436.722 K -262.14 % | -120.595 K 80.21 % | -609.369 K -44.74 % | -421.013 K -38 370.10 % | -1.094 K 99.44 % | -193.994 K 33.42 % | -291.376 K -29.08 % | -225.725 K -152.75 % | -89.307 K 30.07 % | -127.700 K -82.08 % | -70.135 K -192.89 % | -23.946 K 7.93 % | -26.007 K -1 646.34 % | -1.489 K 96.64 % | -44.358 K | 0.000 100.00 % | -13.472 K | 0.000 100.00 % | -82.803 K 55.54 % | -186.255 K 72.95 % | -688.434 K -810.57 % | -75.604 K -2.57 % | -73.708 K 88.39 % | -634.782 K -313.55 % | -153.495 K -69.36 % | -90.635 K -446.31 % | -16.590 K 95.47 % | -366.312 K -43.52 % | -255.241 K | 0.000 | 0.000 | 0.000 100.00 % | -90.738 K 89.67 % | -878.478 K -4.35 % | -841.835 K -16.25 % | -724.189 K 71.23 % | -2.517 M -5.67 % | -2.382 M -4.26 % | -2.285 M -113.82 % | -1.069 M -167.40 % | -399.625 K 77.97 % | -1.814 M 18.69 % | -2.232 M -53.20 % | -1.457 M 62.62 % | -3.896 M 20.65 % | -4.910 M 91.97 % | -61.149 M -3 921.32 % | -1.521 M -70.04 % | -894.255 K 7.89 % | -970.833 K 98.50 % | -64.726 M -7 672.91 % | -832.712 K 94.93 % | -16.422 M -380.67 % | -3.416 M 93.95 % | -56.460 M -2 147.13 % | -2.513 M |
| Autres activités de financement | -1.450 M | 0.000 100.00 % | -1.055 M 97.21 % | -37.791 M -48.96 % | -25.370 M | 0.000 -100.00 % | 62.058 K | 0.000 100.00 % | -4.143 M | 0.000 -100.00 % | 144.745 K -99.64 % | 39.674 M 1 052.55 % | -4.165 M | 0.000 | 0.000 -100.00 % | 0.600 -100.00 % | 1.386 M -67.48 % | 4.263 M -81.27 % | 22.760 M | 0.000 | 0.000 | 0.000 100.00 % | -236.363 K | 0.000 | 0.000 | 0.000 100.00 % | -249.128 K | 0.000 | 0.000 | 0.000 100.00 % | -0.080 91.67 % | -0.960 -100.00 % | 292.627 K 86 066 864.70 % | -0.340 | 0.000 | 0.000 | 0.000 -100.00 % | 0.910 | 0.000 -100.00 % | 0.800 | 0.000 100.00 % | -0.290 -9 721 291 700.98 % | 0.000 | 0.000 -100.00 % | 6.158 M 769 755 900.00 % | 0.800 100.00 % | -236.364 K -98 485 100.00 % | 0.240 | 0.000 | 0.000 -100.00 % | 0.300 | 0.000 | 0.000 | 0.000 -100.00 % | 8.822 M -70.40 % | 29.800 M 540.66 % | 4.652 M 116.96 % | -27.429 M -73.10 % | -15.845 M | 0.000 -100.00 % | 0.000 -72.92 % | 0.000 -100.00 % | 97.940 M 2 733.00 % | -3.720 M | 0.000 | 0.000 100.00 % | -5.594 M -248.32 % | -1.606 M -91 970 256 995 754 448.00 % | 0.000 100.00 % | -7.200 M 85.60 % | -50.000 M | 0.000 -100.00 % | 50.000 M | 0.000 -100.00 % | 8.100 K 267 609 500 750 986.53 % | 0.000 -100.00 % | 110.443 M | 0.000 -100.00 % | 2.615 M 402.62 % | 520.278 K -67.65 % | 1.608 M -30.91 % | 2.327 M -71.15 % | 8.068 M -98.15 % | 437.116 M 1 478.35 % | 27.695 M | 0.000 -100.00 % | 250.000 K -70.41 % | 845.000 K 289.89 % | -445.000 K -134.23 % | 1.300 M |
| Trésorerie nette utilisée provenant des activités de financement | -5.451 M -644.56 % | 1.001 M 193.12 % | -1.075 M 97.19 % | -38.268 M -50.84 % | -25.370 M | 0.000 100.00 % | -507.965 K 77.60 % | -2.267 M 45.28 % | -4.143 M -438.32 % | 1.225 M 103.18 % | -38.456 M -196.93 % | 39.674 M 379.59 % | -14.190 M -176.29 % | -5.136 M -0.24 % | -5.124 M -2 086.54 % | -234.324 K -119.98 % | 1.173 M -69.72 % | 3.873 M -87.23 % | 30.323 M 96 537.29 % | -31.443 K | 0.000 | 0.000 100.00 % | -169.255 K -123.83 % | -75.618 K | 0.000 | 0.000 100.00 % | -249.128 K | 0.000 | 0.000 | 0.000 100.00 % | -27.273 M -884.28 % | 3.477 M 109.77 % | -35.578 M -257.24 % | 22.626 M 80.23 % | 12.554 M 157.48 % | -21.840 M -182.76 % | 26.391 M 188.76 % | -29.733 M -317.65 % | 13.661 M 168.71 % | -19.882 M -206.42 % | 18.683 M 216.72 % | -16.007 M -140.43 % | 39.592 M 942.56 % | 3.798 M -37.62 % | 6.088 M 25 523.72 % | -23.946 K 90.87 % | -262.371 K -17 517.79 % | -1.489 K 96.64 % | -44.358 K | 0.000 100.00 % | -144.576 K | 0.000 100.00 % | -82.803 K 99.05 % | -8.692 M 52.70 % | -18.375 M -186.32 % | 21.286 M 15.20 % | 18.478 M 142.60 % | -43.374 M -999.94 % | -3.943 M -4 250.73 % | -90.635 K 94.29 % | -1.587 M 89.48 % | -15.082 M 63.60 % | -41.431 M -145.64 % | 90.778 M | 0.000 | 0.000 100.00 % | -5.685 M -326.64 % | 2.508 M 106.94 % | -36.153 M -222.16 % | 29.594 M 119.41 % | -152.493 M -776.08 % | -17.406 M -136.48 % | 47.715 M 4 565.18 % | -1.069 M 98.48 % | -70.392 M -35.85 % | -51.814 M -147.88 % | 108.212 M 7 528.97 % | -1.457 M 98.08 % | -75.892 M -211.92 % | 67.811 M -39.17 % | 111.484 M 170.03 % | -159.193 M -176.84 % | 207.174 M -52.50 % | 436.145 M 1 277.77 % | -37.031 M -4 347.09 % | -832.712 K -112.73 % | 6.542 M 367.92 % | -2.442 M 96.61 % | -72.034 M -344.31 % | -16.213 M |
| Effet des changements du Forex sur les liquidités | -785.262 K -395.94 % | -158.337 K -142.47 % | 372.823 K 524.12 % | -87.906 K 49.06 % | -172.554 K -498.85 % | 43.263 K 127.40 % | -157.884 K -143.14 % | 365.982 K 6 248.85 % | -5.952 K 30.41 % | -8.553 K 99.51 % | -1.731 M -129.88 % | 5.795 M 50.98 % | 3.838 M 917.35 % | -469.561 K 78.22 % | -2.156 M -323.86 % | 962.868 K 150.07 % | -1.923 M -340.92 % | 798.275 K 122.14 % | -3.606 M -711.22 % | -444.492 K -193.81 % | -151.285 K -127.24 % | 555.459 K 178.16 % | -710.651 K -174.28 % | 956.701 K -35.95 % | 1.494 M 211.04 % | -1.345 M -16 818.62 % | -7.951 K -100.59 % | 1.337 M -51.26 % | 2.744 M 240.96 % | -1.947 M -4 088.12 % | -46.480 K 98.37 % | -2.857 M -35.15 % | -2.114 M -1 298.27 % | -151.199 K -105.30 % | 2.850 M 165.96 % | 1.072 M 174.91 % | -1.431 M -229.33 % | 1.106 M -34.42 % | 1.687 M 1.68 % | 1.659 M 23.73 % | 1.341 M -20.26 % | 1.681 M 898.11 % | -210.680 K -140.80 % | 516.405 K -47.78 % | 988.820 K 284.20 % | -536.812 K 25.81 % | -723.527 K -103.06 % | -356.319 K -167.59 % | 527.138 K 312.86 % | 127.681 K -79.40 % | 619.683 K 179.29 % | -781.586 K -260.29 % | 487.608 K 286.23 % | -261.830 K -114.17 % | 1.848 M -22.01 % | 2.370 M 545.37 % | -532.138 K -376.48 % | -111.681 K -107.19 % | 1.552 M 233.65 % | 465.238 K 286.66 % | -249.244 K 33.05 % | -372.258 K 38.89 % | -609.191 K -19.58 % | -509.463 K -216.08 % | -161.180 K -251.55 % | 106.351 K 107.90 % | -1.347 M -215.52 % | 1.166 M 128.88 % | -4.037 M 61.52 % | -10.491 M 44.35 % | -18.852 M -89.46 % | -9.950 M -301.69 % | -2.477 M -429.02 % | 752.885 K 144.36 % | -1.697 M -69.20 % | -1.003 M 34.39 % | -1.529 M -11.19 % | -1.375 M 26.40 % | -1.868 M -41 155.92 % | 4.551 K 100.59 % | -773.317 K -258.63 % | 487.498 K 114.26 % | -3.418 M -285.02 % | -887.839 K -76.53 % | -502.933 K 58.27 % | -1.205 M -376.39 % | 436.078 K 212.75 % | -386.756 K -232.12 % | 292.732 K 5 191.72 % | -5.749 K |
| Variation nette de la trésorerie | -4.253 M 97.75 % | -188.772 M -195.27 % | 198.149 M 510.27 % | -48.297 M -23 540.54 % | -204.298 K 99.92 % | -250.861 M -196.37 % | 260.298 M 1 484.94 % | 16.423 M 122.04 % | -74.505 M 60.14 % | -186.902 M -178.85 % | 237.026 M 591.88 % | 34.258 M 28.22 % | 26.719 M 122.08 % | -121.005 M -202.93 % | 117.561 M 248.76 % | 33.708 M -63.38 % | 92.059 M 166.25 % | -138.952 M -160.04 % | 231.434 M 599.53 % | -46.331 M -205.92 % | 43.740 M 117.18 % | -254.624 M -208.33 % | 235.053 M 1 165.90 % | -22.052 M 75.93 % | -91.633 M -10.65 % | -82.811 M -149.90 % | 165.940 M 16 066.61 % | 1.026 M 105.59 % | -18.346 M -297.77 % | 9.277 M 105.45 % | -170.181 M -358.97 % | 65.713 M 501.56 % | 10.924 M 153.02 % | -20.604 M -206.61 % | 19.327 M -76.23 % | 81.326 M 171.92 % | -113.079 M 33.64 % | -170.403 M -544.54 % | 38.332 M 175.49 % | -50.775 M -157.88 % | 87.726 M 313.75 % | 21.203 M 119.70 % | -107.643 M -241.43 % | 76.113 M 185.24 % | -89.298 M -1 578.92 % | -5.319 M -104.16 % | 127.741 M 38.38 % | 92.315 M 250.56 % | -61.315 M 48.02 % | -117.967 M -69.06 % | -69.779 M -306.10 % | -17.183 M -125.38 % | 67.698 M 243.97 % | -47.021 M -190.59 % | -16.181 M -108.18 % | 197.701 M 149.72 % | 79.168 M 392.11 % | 16.087 M 144.22 % | -36.380 M 68.26 % | -114.602 M 2.48 % | -117.515 M -1 107.84 % | -9.729 M 81.66 % | -53.043 M -145.93 % | 115.499 M 338.85 % | 26.319 M 186.63 % | -30.380 M 73.55 % | -114.861 M -187.65 % | 131.043 M 192.65 % | -141.439 M -11.63 % | -126.700 M -456.12 % | 35.578 M -57.24 % | 83.203 M 122.85 % | -364.119 M -14.27 % | -318.659 M -331.22 % | 137.819 M 481.07 % | -36.167 M 85.43 % | -248.293 M -271.15 % | 145.078 M -20.92 % | 183.467 M 807.21 % | -25.942 M -253.44 % | -7.340 M 99.02 % | -746.295 M -209.97 % | 678.615 M 7 169.18 % | 9.336 M 104.78 % | -195.358 M -138.97 % | -81.749 M -126.73 % | 305.871 M -35.68 % | 475.578 M 1 211.32 % | 36.267 M 114.47 % | -250.558 M |
| Trésorerie au début de la période | 283.536 M -39.97 % | 472.308 M 72.28 % | 274.159 M -14.98 % | 322.456 M -0.06 % | 322.661 M -43.74 % | 573.522 M 83.10 % | 313.224 M 5.53 % | 296.801 M -20.07 % | 371.305 M -33.48 % | 558.208 M 73.80 % | 321.182 M 11.94 % | 286.924 M 10.27 % | 260.204 M -31.74 % | 381.210 M 44.59 % | 263.649 M 14.66 % | 229.941 M 66.77 % | 137.882 M -50.19 % | 276.834 M 509.77 % | 45.400 M -50.51 % | 91.731 M 91.14 % | 47.991 M -84.14 % | 302.615 M 347.91 % | 67.562 M -24.61 % | 89.614 M -50.56 % | 181.247 M -31.36 % | 264.059 M 169.12 % | 98.119 M 1.06 % | 97.092 M -15.89 % | 115.438 M 8.74 % | 106.162 M -61.58 % | 276.343 M 31.20 % | 210.630 M 5.47 % | 199.706 M -9.35 % | 220.310 M 9.62 % | 200.983 M 67.97 % | 119.656 M -48.59 % | 232.735 M -42.27 % | 403.138 M 10.51 % | 364.806 M -12.22 % | 415.581 M 26.76 % | 327.855 M 6.91 % | 306.653 M -25.98 % | 414.296 M 22.51 % | 338.183 M -20.89 % | 427.480 M -1.23 % | 432.799 M 41.87 % | 305.058 M 43.39 % | 212.742 M -22.37 % | 274.058 M -30.09 % | 392.024 M -15.11 % | 461.803 M -3.59 % | 478.986 M 16.46 % | 411.288 M -10.26 % | 458.309 M -3.41 % | 474.491 M 71.43 % | 276.790 M 40.06 % | 197.623 M 8.86 % | 181.535 M -10.16 % | 202.070 M -36.19 % | 316.672 M -27.07 % | 434.187 M -2.19 % | 443.916 M -10.67 % | 496.960 M 30.28 % | 381.460 M 7.41 % | 355.142 M -7.88 % | 385.521 M -22.95 % | 500.383 M 35.48 % | 369.340 M -27.69 % | 510.779 M -19.88 % | 637.479 M 5.91 % | 601.901 M 16.04 % | 518.698 M -41.25 % | 882.818 M -26.52 % | 1.201 B 12.96 % | 1.064 B -3.29 % | 1.100 B -18.42 % | 1.348 B 12.06 % | 1.203 B 17.99 % | 1.020 B -2.48 % | 1.046 B -0.70 % | 1.053 B -41.48 % | 1.799 B 60.56 % | 1.121 B 0.84 % | 1.111 B -14.95 % | 1.307 B -5.89 % | 1.388 B 28.26 % | 1.082 B 78.37 % | 606.858 M 6.36 % | 570.591 M -30.51 % | 821.148 M |
| Trésorerie à la fin de la période | 279.283 M -1.50 % | 283.536 M -39.97 % | 472.308 M 72.28 % | 274.159 M -14.98 % | 322.456 M -0.06 % | 322.661 M -43.74 % | 573.522 M 83.10 % | 313.224 M 5.53 % | 296.801 M -20.07 % | 371.305 M -33.48 % | 558.208 M 73.80 % | 321.182 M 11.94 % | 286.924 M 10.27 % | 260.204 M -31.74 % | 381.210 M 44.59 % | 263.649 M 14.66 % | 229.941 M 66.77 % | 137.882 M -50.19 % | 276.834 M 509.77 % | 45.400 M -50.51 % | 91.731 M 91.14 % | 47.991 M -84.14 % | 302.615 M 347.91 % | 67.562 M -24.61 % | 89.614 M -50.56 % | 181.247 M -31.36 % | 264.059 M 169.12 % | 98.119 M 1.06 % | 97.092 M -15.89 % | 115.438 M 8.74 % | 106.162 M -61.58 % | 276.343 M 31.20 % | 210.630 M 5.47 % | 199.706 M -9.35 % | 220.310 M 9.62 % | 200.983 M 67.97 % | 119.656 M -48.59 % | 232.735 M -42.27 % | 403.138 M 10.51 % | 364.806 M -12.22 % | 415.581 M 26.76 % | 327.855 M 6.91 % | 306.653 M -25.98 % | 414.296 M 22.51 % | 338.183 M -20.89 % | 427.480 M -1.23 % | 432.799 M 41.87 % | 305.058 M 43.39 % | 212.742 M -22.37 % | 274.058 M -30.09 % | 392.024 M -15.11 % | 461.803 M -3.59 % | 478.986 M 16.46 % | 411.288 M -10.26 % | 458.309 M -3.41 % | 474.491 M 71.43 % | 276.790 M 40.06 % | 197.623 M 19.27 % | 165.690 M -18.00 % | 202.070 M -36.19 % | 316.672 M -27.07 % | 434.187 M -2.19 % | 443.916 M -10.67 % | 496.960 M 30.28 % | 381.460 M 7.41 % | 355.142 M -7.88 % | 385.521 M -22.95 % | 500.383 M 35.48 % | 369.340 M -27.69 % | 510.779 M -19.88 % | 637.479 M 5.91 % | 601.901 M 16.04 % | 518.698 M -41.25 % | 882.818 M -26.52 % | 1.201 B 12.96 % | 1.064 B -3.29 % | 1.100 B -18.42 % | 1.348 B 12.06 % | 1.203 B 17.99 % | 1.020 B -2.48 % | 1.046 B -0.70 % | 1.053 B -41.48 % | 1.799 B 60.56 % | 1.121 B 0.84 % | 1.111 B -14.95 % | 1.307 B -5.89 % | 1.388 B 28.26 % | 1.082 B 78.37 % | 606.858 M 6.36 % | 570.591 M |
| Trésorerie d'exploitation | -3.179 M 72.37 % | -11.506 M | 0.000 -100.00 % | 16.011 M 87.70 % | 8.530 M 146.66 % | -18.281 M -193.46 % | 19.560 M 41.24 % | 13.849 M 189.54 % | 4.783 M -33.28 % | 7.169 M -25.52 % | 9.625 M 4.01 % | 9.254 M 78.84 % | 5.175 M -88.62 % | 45.458 M 40.09 % | 32.448 M 161.74 % | 12.397 M -5.53 % | 13.122 M -19.52 % | 16.305 M 128.30 % | -57.617 M 13.57 % | -66.665 M -810.22 % | -7.324 M -23.41 % | -5.935 M 9.09 % | -6.528 M 27.81 % | -9.043 M -145.71 % | 19.782 M 38.74 % | 14.259 M 156.83 % | -25.088 M -140.82 % | 61.463 M 101.07 % | 30.567 M 236.14 % | 9.094 M 119.07 % | -47.697 M -182.41 % | 57.878 M 97.95 % | 29.239 M 339.03 % | 6.660 M -57.67 % | 15.732 M -14.03 % | 18.299 M 114.35 % | -127.525 M -20.93 % | -105.457 M -417.66 % | 33.199 M 574.46 % | -6.997 M -109.17 % | 76.292 M 948.62 % | -8.990 M 76.20 % | -37.772 M -293.01 % | 19.570 M 123.53 % | -83.180 M -416.01 % | -16.120 M -119.22 % | 83.857 M 71.35 % | 48.938 M 240.02 % | -34.950 M -556.16 % | -5.326 M 88.91 % | -48.018 M -265.80 % | 28.961 M 238.09 % | 8.566 M 11.06 % | 7.713 M 131.79 % | -24.262 M -232.29 % | 18.340 M 195.14 % | 6.214 M -59.01 % | 15.158 M 135.56 % | -42.622 M -301.97 % | 21.103 M 162.13 % | -33.968 M -1 421.73 % | 2.570 M 103.48 % | -73.820 M -403.44 % | 24.328 M | 0.000 | 0.000 100.00 % | -110.915 M -214.50 % | -35.267 M 66.39 % | -104.934 M 37.91 % | -168.994 M -175.71 % | 223.201 M 108.22 % | 107.193 M 125.59 % | -418.925 M -28.00 % | -327.298 M -298.42 % | 164.950 M 440.48 % | 30.519 M 108.94 % | -341.377 M -311.57 % | 161.352 M -40.15 % | 269.588 M 379.83 % | -96.339 M -61.12 % | -59.795 M 88.28 % | -510.038 M -182.35 % | 619.382 M 274.56 % | -354.832 M -114.86 % | -165.142 M -265.18 % | -45.222 M -113.70 % | 330.019 M -36.96 % | 523.517 M 180.22 % | 186.822 M 201.30 % | -184.422 M |
| Dépenses en capital | -1.760 M 12.98 % | -2.022 M -123.36 % | -905.362 K 49.98 % | -1.810 M 55.91 % | -4.105 M -1 003.10 % | -372.162 K 84.07 % | -2.337 M -240.46 % | -686.388 K 70.64 % | -2.338 M -179.72 % | -835.873 K -150.81 % | -333.268 K -187.22 % | -116.031 K 77.05 % | -505.593 K -49.82 % | -337.470 K 89.96 % | -3.362 M 28.90 % | -4.728 M -40.90 % | -3.356 M -727.97 % | -405.325 K 88.25 % | -3.450 M -172.61 % | -1.266 M -508.82 % | -207.895 K -212.70 % | -66.484 K 94.40 % | -1.187 M -809.29 % | -130.538 K -188.74 % | 147.095 K 102.57 % | -5.722 M -188.24 % | -1.985 M -1 037.36 % | -174.527 K -371.69 % | -37.000 K 30.94 % | -53.580 K 87.97 % | -445.440 K 20.37 % | -559.416 K 31.06 % | -811.415 K -0.68 % | -805.928 K 94.67 % | -15.130 M -325.56 % | -3.555 M 76.25 % | -14.973 M -4 475.96 % | -327.204 K 95.92 % | -8.020 M -662.49 % | -1.052 M 72.38 % | -3.809 M -472.09 % | -665.747 K 73.96 % | -2.557 M -22.16 % | -2.093 M 78.65 % | -9.804 M -260.72 % | -2.718 M -1 756.06 % | -146.435 K 98.80 % | -12.165 M -219.11 % | -3.812 M -248.68 % | -1.093 M 94.80 % | -21.042 M -933.51 % | -2.036 M -188.16 % | -706.549 K 54.43 % | -1.551 M 48.91 % | -3.035 M -81.35 % | -1.673 M -1 080.89 % | -141.703 K -48.29 % | -95.555 K 45.85 % | -176.479 K 45.49 % | -323.767 K 33.54 % | -487.136 K | 0.000 100.00 % | -7.009 M | 0.000 100.00 % | -34.670 K 95.18 % | -719.294 K 90.26 % | -7.383 M -523.05 % | -1.185 M 80.44 % | -6.059 M -6 027.62 % | -98.878 K 99.58 % | -23.567 M -3 963.32 % | -580.000 K 92.52 % | -7.757 M -615.12 % | -1.085 M -116.26 % | 6.670 M 121.63 % | -30.844 M 33.32 % | -46.259 M -3 343.63 % | -1.343 M 98.43 % | -85.755 M -5 945.17 % | -1.419 M 87.42 % | -11.272 M 86.01 % | -80.551 M 57.90 % | -191.316 M -364.13 % | -41.220 M -3.96 % | -39.649 M -13.93 % | -34.800 M -10.66 % | -31.447 M 22.56 % | -40.605 M 43.83 % | -72.288 M -44.81 % | -49.918 M |
| Cash-flow disponible | -4.939 M 63.49 % | -13.528 M -926.27 % | 1.637 M -85.83 % | 11.558 M 161.20 % | 4.425 M 123.72 % | -18.653 M -208.31 % | 17.223 M 30.85 % | 13.162 M 438.37 % | 2.445 M -61.40 % | 6.333 M -31.84 % | 9.292 M 1.68 % | 9.138 M 95.72 % | 4.669 M -89.65 % | 45.121 M 55.13 % | 29.086 M 279.29 % | 7.669 M -21.48 % | 9.766 M -38.58 % | 15.900 M 126.04 % | -61.067 M 10.10 % | -67.931 M -801.90 % | -7.532 M -25.51 % | -6.001 M 22.22 % | -7.715 M 15.90 % | -9.173 M -146.03 % | 19.929 M 133.44 % | 8.537 M 131.53 % | -27.073 M -144.17 % | 61.288 M 100.75 % | 30.530 M 237.72 % | 9.040 M 118.78 % | -48.143 M -183.99 % | 57.318 M 101.63 % | 28.427 M 385.61 % | 5.854 M 873.07 % | 601.591 K -95.92 % | 14.744 M 110.35 % | -142.498 M -34.71 % | -105.784 M -520.13 % | 25.179 M 412.82 % | -8.049 M -111.10 % | 72.484 M 850.66 % | -9.656 M 76.06 % | -40.329 M -330.76 % | 17.477 M 118.80 % | -92.984 M -393.60 % | -18.838 M -122.50 % | 83.711 M 127.64 % | 36.773 M 194.87 % | -38.762 M -503.79 % | -6.420 M 90.70 % | -69.060 M -356.49 % | 26.925 M 242.58 % | 7.859 M 27.53 % | 6.163 M 122.58 % | -27.297 M -263.78 % | 16.667 M 174.47 % | 6.072 M -59.69 % | 15.063 M 135.19 % | -42.799 M -305.97 % | 20.779 M 160.31 % | -34.455 M -1 440.69 % | 2.570 M 103.18 % | -80.828 M -432.25 % | 24.328 M 70 268.38 % | -34.670 K 95.18 % | -719.294 K 99.39 % | -118.298 M -224.53 % | -36.452 M 67.16 % | -110.993 M 34.36 % | -169.092 M -184.70 % | 199.633 M 87.25 % | 106.613 M 124.99 % | -426.682 M -29.93 % | -328.383 M -291.34 % | 171.620 M 52 833.15 % | -325.451 K 99.92 % | -387.635 M -342.26 % | 160.008 M -12.96 % | 183.833 M 288.05 % | -97.757 M -37.56 % | -71.067 M 87.97 % | -590.589 M -237.97 % | 428.066 M 208.08 % | -396.053 M -93.39 % | -204.791 M -155.92 % | -80.022 M -126.80 % | 298.572 M -38.17 % | 482.911 M 321.63 % | 114.534 M 148.88 % | -234.340 M |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 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 | 2008 | 2008 | 2008 | 2007 | 2007 | 2007 | 2007 | 2006 | 2006 | 2006 | 2006 | 2005 | 2005 | 2005 | 2005 | 2004 | 2004 | 2004 | 2004 | 2003 | 2003 | 2003 | 2003 |