Guizhou Chitianhua Co., Ltd. Class A 600227.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 | 1996 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 2.380 B 5.98 % | 2.246 B -10.79 % | 2.517 B 15.40 % | 2.181 B 13.21 % | 1.927 B -4.91 % | 2.026 B -16.64 % | 2.431 B 43.58 % | 1.693 B -40.74 % | 2.857 B 3.46 % | 2.761 B -15.98 % | 3.287 B -20.80 % | 4.150 B 18.43 % | 3.504 B 78.70 % | 1.961 B 47.51 % | 1.329 B 19.53 % | 1.112 B -3.13 % | 1.148 B 3.10 % | 1.114 B 30.57 % | 852.924 M -2.44 % | 874.234 M 19.51 % | 731.494 M 24.09 % | 589.469 M -10.60 % | 659.393 M 4.56 % | 630.644 M 4.96 % | 600.868 M 0.35 % | 598.796 M -3.70 % | 621.799 M 6.83 % | 582.059 M 3.46 % | 562.595 M |
| Bénéfice net | -86.693 M 27.32 % | -119.275 M 67.89 % | -371.483 M -555.82 % | -56.644 M -201.87 % | 55.605 M 103.25 % | -1.712 B -967.55 % | 197.329 M 437.51 % | 36.712 M 110.50 % | -349.534 M -1 826.24 % | 20.248 M 103.52 % | -574.700 M -5 289.17 % | 11.075 M -68.62 % | 35.290 M -61.99 % | 92.854 M -25.89 % | 125.298 M -8.82 % | 137.418 M -17.16 % | 165.878 M -13.70 % | 192.207 M 12.65 % | 170.627 M -2.55 % | 175.085 M 65.78 % | 105.615 M 48.02 % | 71.352 M 16.48 % | 61.259 M 63.29 % | 37.516 M -42.40 % | 65.133 M 16.97 % | 55.685 M 18.87 % | 46.844 M -9.88 % | 51.978 M 10.15 % | 47.190 M |
| Bénéfice avant impôt | -85.427 M 41.46 % | -145.931 M 60.22 % | -366.874 M -422.55 % | -70.209 M -218.90 % | 59.048 M 103.46 % | -1.707 B -824.51 % | 235.583 M 244.10 % | 68.464 M 121.62 % | -316.689 M -639.73 % | 58.676 M 110.55 % | -556.202 M -1 181.79 % | 51.415 M 386.68 % | -17.935 M -114.50 % | 123.647 M -25.43 % | 165.812 M -3.55 % | 171.917 M -22.52 % | 221.878 M -3.00 % | 228.730 M 13.38 % | 201.738 M -8.61 % | 220.751 M 69.94 % | 129.900 M 59.31 % | 81.541 M 12.68 % | 72.365 M 71.77 % | 42.128 M -45.10 % | 76.740 M 17.06 % | 65.555 M -6.24 % | 69.916 M -9.88 % | 77.579 M 10.15 % | 70.432 M |
| Ratio bénéfice avant impôt | -0.04 44.76 % | -0.06 55.41 % | -0.15 -352.81 % | -0.03 -205.03 % | 0.03 103.64 % | -0.84 -969.14 % | 0.10 139.65 % | 0.04 136.48 % | -0.11 -621.70 % | 0.02 112.56 % | -0.17 -1 465.89 % | 0.01 342.07 % | -0.01 -108.12 % | 0.06 -49.45 % | 0.12 -19.31 % | 0.15 -20.01 % | 0.19 -5.91 % | 0.21 -13.17 % | 0.24 -6.33 % | 0.25 42.19 % | 0.18 28.38 % | 0.14 26.05 % | 0.11 64.28 % | 0.07 -47.70 % | 0.13 16.66 % | 0.11 -2.64 % | 0.11 -15.64 % | 0.13 6.46 % | 0.13 |
| EBITDA | 199.213 M 103.46 % | 97.913 M 162.62 % | -156.367 M -222.23 % | 127.930 M -52.09 % | 267.042 M 119.28 % | -1.385 B -336.67 % | 585.202 M 44.58 % | 404.763 M 306.91 % | 99.472 M -81.35 % | 533.352 M 778.62 % | -78.593 M -114.33 % | 548.555 M 36.71 % | 401.244 M 124.46 % | 178.758 M -32.60 % | 265.226 M -15.56 % | 314.117 M -3.32 % | 324.913 M 5.61 % | 307.653 M 7.60 % | 285.917 M 13.99 % | 250.820 M 64.60 % | 152.381 M 73.74 % | 87.706 M -8.17 % | 95.506 M 42.43 % | 67.053 M -13.68 % | 77.681 M -19.42 % | 96.400 M 12.85 % | 85.420 M 1.27 % | 84.346 M 13.31 % | 74.441 M |
| Ratio de revenu net | -0.04 31.42 % | -0.05 64.01 % | -0.15 -468.30 % | -0.03 -189.98 % | 0.03 103.42 % | -0.84 -1 140.75 % | 0.08 274.36 % | 0.02 117.72 % | -0.12 -1 768.57 % | 0.01 104.19 % | -0.17 -6 652.00 % | 0.00 -73.50 % | 0.01 -78.73 % | 0.05 -49.76 % | 0.09 -23.71 % | 0.12 -14.48 % | 0.14 -16.29 % | 0.17 -13.73 % | 0.20 -0.11 % | 0.20 38.71 % | 0.14 19.28 % | 0.12 30.29 % | 0.09 56.17 % | 0.06 -45.12 % | 0.11 16.56 % | 0.09 23.44 % | 0.08 -15.64 % | 0.09 6.46 % | 0.08 |
| Ratio EBITDA | 0.08 91.98 % | 0.04 170.19 % | -0.06 -205.92 % | 0.06 -57.68 % | 0.14 120.28 % | -0.68 -383.92 % | 0.24 0.69 % | 0.24 586.68 % | 0.03 -81.97 % | 0.19 907.69 % | -0.02 -118.09 % | 0.13 15.44 % | 0.11 25.61 % | 0.09 -54.31 % | 0.20 -29.36 % | 0.28 -0.19 % | 0.28 2.44 % | 0.28 -17.59 % | 0.34 16.84 % | 0.29 37.73 % | 0.21 40.01 % | 0.15 2.73 % | 0.14 36.22 % | 0.11 -17.76 % | 0.13 -19.70 % | 0.16 17.19 % | 0.14 -5.20 % | 0.14 9.52 % | 0.13 |
| Taux de profit brut | 0.10 21.98 % | 0.08 36.52 % | 0.06 -70.09 % | 0.19 -38.38 % | 0.31 30.45 % | 0.24 -30.91 % | 0.35 23.14 % | 0.28 50.95 % | 0.19 111.24 % | 0.09 860.98 % | -0.01 -109.27 % | 0.13 12.81 % | 0.11 -48.38 % | 0.22 -20.77 % | 0.27 -34.86 % | 0.42 4.78 % | 0.40 4.27 % | 0.38 10.61 % | 0.35 -1.85 % | 0.35 22.42 % | 0.29 44.55 % | 0.20 20.85 % | 0.16 157.23 % | 0.06 -46.83 % | 0.12 -27.76 % | 0.17 -5.27 % | 0.18 -18.30 % | 0.22 0.78 % | 0.21 |
| Moyenne pondérée des actions en circulation diluée | 1.693 B -0.06 % | 1.694 B 0.07 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B -2.10 % | 1.729 B -0.60 % | 1.740 B 10.73 % | 1.571 B 11.51 % | 1.409 B 48.27 % | 950.388 M 0.15 % | 948.987 M -0.23 % | 951.219 M 0.39 % | 947.493 M 2.84 % | 921.312 M 27.38 % | 723.250 M 13.82 % | 635.442 M -2.98 % | 654.978 M 4.87 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M |
| Moyenne pondérée des actions en circulation | 1.693 B -0.06 % | 1.694 B 0.07 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B -2.49 % | 1.736 B 10.50 % | 1.571 B 11.51 % | 1.409 B 48.27 % | 950.388 M 0.15 % | 948.987 M -0.23 % | 951.219 M 0.39 % | 947.493 M 2.84 % | 921.312 M 34.09 % | 687.088 M 10.02 % | 624.486 M 0.12 % | 623.739 M -0.13 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M 0.00 % | 624.545 M |
| Bénéfice par action diluée | -0.05 27.27 % | -0.07 68.00 % | -0.22 -556.72 % | -0.03 -202.13 % | 0.03 103.25 % | -1.01 -1 018.18 % | 0.11 421.33 % | 0.02 109.59 % | -0.22 -342.29 % | 0.09 115.13 % | -0.60 -7 694.94 % | 0.01 -78.71 % | 0.04 -62.14 % | 0.10 -30.00 % | 0.14 -26.32 % | 0.19 -32.14 % | 0.28 -3.45 % | 0.29 7.41 % | 0.27 -3.57 % | 0.28 64.71 % | 0.17 54.55 % | 0.11 11.68 % | 0.10 63.35 % | 0.06 -39.70 % | 0.10 11.73 % | 0.09 19.33 % | 0.08 -9.86 % | 0.08 10.05 % | 0.08 |
| Bénéfice par action | -0.05 27.27 % | -0.07 68.00 % | -0.22 -556.72 % | -0.03 -202.13 % | 0.03 103.25 % | -1.01 -941.67 % | 0.12 468.72 % | 0.02 109.59 % | -0.22 -342.29 % | 0.09 115.13 % | -0.60 -7 694.94 % | 0.01 -78.71 % | 0.04 -62.14 % | 0.10 -30.00 % | 0.14 -30.00 % | 0.20 -31.03 % | 0.29 -6.45 % | 0.31 14.81 % | 0.27 -3.57 % | 0.28 64.71 % | 0.17 54.55 % | 0.11 11.68 % | 0.10 63.35 % | 0.06 -39.70 % | 0.10 11.73 % | 0.09 19.33 % | 0.08 -9.86 % | 0.08 10.05 % | 0.08 |
| Bénéfice brut | 229.199 M 29.27 % | 177.297 M 21.80 % | 145.569 M -65.48 % | 421.677 M -30.24 % | 604.439 M 24.04 % | 487.276 M -42.41 % | 846.048 M 76.81 % | 478.504 M -10.55 % | 534.952 M 118.54 % | 244.781 M 739.37 % | -38.285 M -107.34 % | 521.404 M 33.59 % | 390.288 M -7.75 % | 423.086 M 16.87 % | 362.008 M -22.14 % | 464.961 M 1.50 % | 458.103 M 7.49 % | 426.167 M 44.43 % | 295.069 M -4.24 % | 308.141 M 46.31 % | 210.611 M 79.38 % | 117.408 M 8.03 % | 108.677 M 168.96 % | 40.406 M -44.19 % | 72.401 M -27.51 % | 99.878 M -8.77 % | 109.483 M -12.72 % | 125.438 M 4.27 % | 120.305 M |
| Charge d'impôt sur le bénéfice | 1.267 M 105.77 % | -21.954 M -576.33 % | 4.609 M 133.98 % | -13.565 M -303.31 % | 6.672 M 30.39 % | 5.117 M -86.90 % | 39.058 M 23.01 % | 31.753 M 52.80 % | 20.781 M 21.76 % | 17.067 M 110.98 % | 8.090 M -74.70 % | 31.976 M 42.88 % | 22.379 M -26.95 % | 30.636 M -6.94 % | 32.921 M 14.26 % | 28.813 M -46.13 % | 53.490 M 54.77 % | 34.560 M 11.09 % | 31.110 M -31.87 % | 45.666 M 88.04 % | 24.285 M 138.35 % | 10.189 M -8.26 % | 11.106 M 140.78 % | 4.612 M -60.26 % | 11.607 M 17.60 % | 9.870 M -57.22 % | 23.072 M -9.88 % | 25.601 M 10.15 % | 23.243 M |
| Coût des revenus | 2.151 B 3.98 % | 2.068 B -12.79 % | 2.372 B 34.78 % | 1.760 B 33.07 % | 1.322 B -14.07 % | 1.539 B -2.89 % | 1.585 B 30.49 % | 1.214 B -47.70 % | 2.322 B -7.74 % | 2.517 B -24.31 % | 3.325 B -8.36 % | 3.628 B 16.53 % | 3.114 B 102.48 % | 1.538 B 58.98 % | 967.316 M 49.46 % | 647.211 M -6.21 % | 690.060 M 0.37 % | 687.526 M 23.24 % | 557.855 M -1.46 % | 566.093 M 8.68 % | 520.883 M 10.34 % | 472.060 M -14.28 % | 550.716 M -6.70 % | 590.238 M 11.69 % | 528.467 M 5.92 % | 498.918 M -2.62 % | 512.316 M 12.20 % | 456.621 M 3.24 % | 442.291 M |
| Dépenses générales et administratives | 92.791 M -15.41 % | 109.695 M 142.51 % | 45.233 M 46.12 % | 30.956 M -31.78 % | 45.380 M 65.12 % | 27.483 M 11.21 % | 24.713 M -66.99 % | 74.874 M 27.83 % | 58.572 M 54.86 % | 37.821 M -16.93 % | 45.532 M -18.13 % | 55.615 M -43.27 % | 98.037 M 96.00 % | 50.020 M -9.69 % | 55.385 M -65.43 % | 160.232 M 4.54 % | 153.276 M 10.09 % | 139.225 M 8.45 % | 128.375 M 65.80 % | 77.427 M 35.38 % | 57.194 M 24.64 % | 45.888 M 8.62 % | 42.247 M 62.87 % | 25.939 M -2.33 % | 26.556 M 11.85 % | 23.742 M -3.43 % | 24.585 M -9.33 % | 27.114 M -0.87 % | 27.352 M |
| Frais de vente et de marketing | 9.688 M -81.01 % | 51.027 M -31.26 % | 74.234 M -17.72 % | 90.217 M -27.79 % | 124.944 M -35.65 % | 194.156 M -23.33 % | 253.223 M 29.48 % | 195.577 M -14.09 % | 227.662 M 192.17 % | 77.920 M -52.89 % | 165.409 M -19.85 % | 206.371 M 58.09 % | 130.543 M 54.02 % | 84.757 M 19.81 % | 70.742 M 1.41 % | 69.756 M -17.35 % | 84.394 M 46.32 % | 57.676 M 788.05 % | 6.495 M -49.77 % | 12.930 M 51.04 % | 8.561 M -12.61 % | 9.796 M 14.51 % | 8.555 M 1.51 % | 8.428 M 57.36 % | 5.356 M -15.27 % | 6.321 M 29.50 % | 4.881 M -54.60 % | 10.751 M -31.45 % | 15.684 M |
| Autres dépenses | 122.025 M 162.96 % | 46.403 M -46.30 % | 86.406 M -36.08 % | 135.177 M -4.08 % | 140.923 M 13.65 % | 123.996 M 505.87 % | -30.550 M -233.39 % | 22.904 M 419.43 % | -7.170 M -132.01 % | 22.403 M 127.48 % | 9.848 M -43.21 % | 17.340 M -0.31 % | 17.395 M 447.23 % | 3.179 M -84.64 % | 20.700 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 24.363 M 358.45 % | 5.314 M 15.74 % | 4.591 M -25.83 % | 6.191 M | 0.000 | 0.000 -100.00 % | 49.901 K 102.73 % | -1.827 M 22.59 % | -2.360 M -187.62 % | -820.510 K |
| Dépenses de fonctionnement | 305.989 M -1.20 % | 309.716 M 2.36 % | 302.564 M -14.04 % | 351.975 M -8.26 % | 383.682 M -8.45 % | 419.112 M -8.87 % | 459.908 M 11.02 % | 414.256 M -20.99 % | 524.275 M 96.14 % | 267.301 M -28.87 % | 375.813 M -13.13 % | 432.610 M 13.38 % | 381.546 M 46.00 % | 261.337 M 8.84 % | 240.108 M 3.50 % | 231.986 M -2.64 % | 238.276 M 20.34 % | 198.009 M 46.39 % | 135.264 M 42.33 % | 95.036 M 38.93 % | 68.406 M 21.47 % | 56.317 M 7.46 % | 52.406 M 52.49 % | 34.366 M 7.69 % | 31.912 M 6.15 % | 30.063 M -2.63 % | 30.875 M -24.86 % | 41.092 M -10.40 % | 45.863 M |
| Coût et dépenses | 2.457 B 3.31 % | 2.378 B -11.07 % | 2.674 B 26.65 % | 2.112 B 23.77 % | 1.706 B -12.87 % | 1.958 B -4.23 % | 2.045 B 25.54 % | 1.629 B -42.78 % | 2.846 B 2.24 % | 2.784 B -24.77 % | 3.701 B -8.87 % | 4.061 B 16.18 % | 3.495 B 94.28 % | 1.799 B 49.01 % | 1.207 B 37.33 % | 879.197 M -5.29 % | 928.336 M 4.83 % | 885.535 M 27.76 % | 693.119 M 4.84 % | 661.129 M 12.19 % | 589.290 M 11.53 % | 528.377 M -12.39 % | 603.122 M -3.44 % | 624.605 M 11.46 % | 560.379 M 5.94 % | 528.981 M -2.62 % | 543.190 M 9.14 % | 497.713 M 1.96 % | 488.154 M |
| Frais de recherche et de développement | 81.485 M -20.57 % | 102.590 M 6.10 % | 96.691 M 1.11 % | 95.626 M 32.02 % | 72.435 M -1.42 % | 73.476 M 30.27 % | 56.402 M 115.75 % | 26.142 M -7.31 % | 28.204 M 33 069.11 % | 85.030 K -98.13 % | 4.554 M -60.20 % | 11.442 M 122.40 % | 5.145 M 23.92 % | 4.152 M 48.41 % | 2.798 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 |
| Frais de vente, frais généraux et administratifs | 102.479 M -36.24 % | 160.722 M 34.53 % | 119.467 M -1.41 % | 121.173 M -28.86 % | 170.324 M -23.15 % | 221.640 M -20.26 % | 277.936 M 2.77 % | 270.451 M -5.51 % | 286.234 M 147.30 % | 115.741 M -45.13 % | 210.940 M -19.48 % | 261.986 M 14.61 % | 228.580 M 69.60 % | 134.776 M 6.86 % | 126.127 M -45.16 % | 229.988 M -3.23 % | 237.670 M 20.70 % | 196.902 M 45.99 % | 134.869 M 49.26 % | 90.357 M 37.41 % | 65.755 M 18.09 % | 55.684 M 9.61 % | 50.802 M 47.82 % | 34.366 M 7.69 % | 31.912 M 6.15 % | 30.063 M 2.03 % | 29.465 M -22.18 % | 37.865 M -12.02 % | 43.036 M |
| Revenu d'intérêts | 2.491 M 32.12 % | 1.885 M 230.29 % | 570.818 K -22.35 % | 735.130 K -43.31 % | 1.297 M -60.95 % | 3.320 M 24.67 % | 2.663 M -51.36 % | 5.475 M 5.63 % | 5.183 M -32.85 % | 7.719 M 36.79 % | 5.643 M -89.97 % | 56.267 M 393.99 % | 11.390 M 146.89 % | 4.613 M -51.86 % | 9.583 M | 0.000 | 0.000 -100.00 % | 2.103 M -64.01 % | 5.843 M -6.24 % | 6.232 M 41.07 % | 4.418 M 6.40 % | 4.152 M 3.04 % | 4.030 M 70.36 % | 2.365 M 9.67 % | 2.157 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais d'intérêts | 61.236 M 37.77 % | 44.447 M 42.08 % | 31.283 M 25.11 % | 25.004 M -27.74 % | 34.604 M -40.07 % | 57.740 M -9.82 % | 64.028 M 23.73 % | 51.747 M -63.74 % | 142.728 M -8.38 % | 155.786 M -17.01 % | 187.721 M -10.69 % | 210.191 M 23.87 % | 169.688 M 4 498.35 % | 3.690 M -64.44 % | 10.378 M -74.31 % | 40.397 M 66.68 % | 24.235 M | 0.000 100.00 % | -3.246 K -110.79 % | 30.076 K 51.65 % | 19.832 K -11.43 % | 22.391 K -62.64 % | 59.938 K -91.81 % | 732.196 K 122.37 % | 329.262 K -91.90 % | 4.063 M -40.81 % | 6.866 M 55.79 % | 4.407 M 38.22 % | 3.188 M |
| Dépréciation et amortissement | 231.174 M 15.94 % | 199.398 M 11.26 % | 179.224 M 3.52 % | 173.135 M -0.15 % | 173.389 M -34.34 % | 264.058 M -7.48 % | 285.417 M 0.30 % | 284.551 M -9.31 % | 313.773 M -1.26 % | 317.763 M 11.56 % | 284.832 M -0.73 % | 286.923 M 19.00 % | 241.113 M 372.76 % | 51.001 M -42.38 % | 88.515 M 9.09 % | 81.142 M 2.97 % | 78.800 M 8.32 % | 72.747 M -7.22 % | 78.411 M 160.77 % | 30.069 M 33.75 % | 22.481 M -15.53 % | 26.614 M 15.31 % | 23.081 M -4.60 % | 24.193 M 3 854.17 % | 611.841 K -97.70 % | 26.585 M 290.32 % | 6.811 M 58.47 % | 4.298 M 89.57 % | 2.267 M |
| Résultat d'exploitation | -76.789 M 42.01 % | -132.419 M 23.40 % | -172.866 M -404.59 % | 56.753 M -71.65 % | 200.187 M 231.88 % | 60.318 M -77.34 % | 266.133 M 484.13 % | 45.560 M 114.73 % | -309.354 M -952.64 % | 36.282 M 106.45 % | -562.537 M -1 744.24 % | 34.213 M 196.85 % | -35.327 M -129.19 % | 121.027 M -16.60 % | 145.112 M -13.07 % | 166.931 M -15.12 % | 196.659 M -15.28 % | 232.139 M 37.70 % | 168.578 M -15.14 % | 198.649 M 58.02 % | 125.709 M 62.01 % | 77.591 M 16.79 % | 66.437 M 74.57 % | 38.058 M -47.41 % | 72.363 M 10.25 % | 65.635 M -8.68 % | 71.876 M -10.21 % | 80.048 M 10.91 % | 72.174 M |
| Ratio de résultat d'exploitation | -0.03 45.28 % | -0.06 14.14 % | -0.07 -363.94 % | 0.03 -74.96 % | 0.10 249.01 % | 0.03 -72.81 % | 0.11 306.82 % | 0.03 124.85 % | -0.11 -924.15 % | 0.01 107.68 % | -0.17 -2 176.06 % | 0.01 181.78 % | -0.01 -116.33 % | 0.06 -43.46 % | 0.11 -27.27 % | 0.15 -12.37 % | 0.17 -17.83 % | 0.21 5.46 % | 0.20 -13.02 % | 0.23 32.22 % | 0.17 30.56 % | 0.13 30.64 % | 0.10 66.96 % | 0.06 -49.89 % | 0.12 9.87 % | 0.11 -5.18 % | 0.12 -15.95 % | 0.14 7.20 % | 0.13 |
| Total autres revenus dépenses net | -8.637 M 36.08 % | -13.512 M -656.02 % | -1.787 M 98.59 % | -126.962 M -547.14 % | -19.619 M 98.89 % | -1.767 B -2 014.86 % | -83.558 M -464.82 % | 22.904 M 412.27 % | -7.335 M -131.47 % | 23.310 M 267.99 % | 6.335 M -63.18 % | 17.202 M -1.09 % | 17.392 M 147.65 % | -36.503 M -276.34 % | 20.700 M 133.40 % | -61.974 M -345.74 % | 25.219 M 1 114.48 % | -2.486 M 25.15 % | -3.321 M -161.68 % | 5.384 M 140.09 % | -13.428 M -439.99 % | 3.950 M -33.37 % | 5.928 M 45.65 % | 4.070 M -7.01 % | 4.377 M 5 616.30 % | -79.345 K 95.95 % | -1.960 M 20.59 % | -2.469 M -41.75 % | -1.742 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 | 1996 |
| 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 | 1996 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | 581.128 M -10.58 % | 649.897 M 7.57 % | 604.181 M 162.76 % | 229.937 M -18.66 % | 282.680 M -42.40 % | 490.727 M 21.98 % | 402.302 M -33.84 % | 608.077 M -10.30 % | 677.926 M -67.51 % | 2.087 B 3.40 % | 2.018 B -9.43 % | 2.228 B -20.70 % | 2.810 B -32.34 % | 4.153 B 35.35 % | 3.068 B 32.18 % | 2.321 B 153.82 % | 914.510 M 408.30 % | -296.631 M 56.28 % | -678.409 M -8.58 % | -624.790 M -52.65 % | -409.300 M -38.51 % | -295.508 M 3.92 % | -307.550 M 16.97 % | -370.419 M -69.73 % | -218.241 M 48.22 % | -421.496 M -2 649.16 % | 16.535 M -82.93 % | 96.889 M 979.35 % | 8.977 M |
| Investissements totaux | 12.749 M -23.52 % | 16.670 M -38.43 % | 27.077 M -8.61 % | 29.628 M -18.33 % | 36.278 M 7.82 % | 33.648 M 33.12 % | 25.276 M -7.92 % | 27.450 M 7.86 % | 25.450 M -16.73 % | 30.565 M -61.04 % | 78.450 M -62.42 % | 208.769 M -7.93 % | 226.746 M -8.18 % | 246.958 M 1.81 % | 242.567 M 3.90 % | 233.472 M -10.98 % | 262.276 M 14.13 % | 229.800 M -7.67 % | 248.880 M 0.84 % | 246.813 M 0.78 % | 244.898 M 0.19 % | 244.436 M 285.00 % | 63.489 M 47.65 % | 43.000 M -78.50 % | 200.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette totale | 927.066 M 5.19 % | 881.335 M 26.13 % | 698.738 M 79.28 % | 389.744 M -3.36 % | 403.291 M -37.42 % | 644.437 M -13.37 % | 743.922 M -28.09 % | 1.035 B -25.64 % | 1.391 B -38.39 % | 2.258 B 0.04 % | 2.257 B -10.01 % | 2.508 B -22.68 % | 3.244 B -34.51 % | 4.954 B 3.60 % | 4.782 B -4.89 % | 5.028 B 209.40 % | 1.625 B 274.55 % | 433.912 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.389 M | 0.000 -100.00 % | 35.000 M -49.28 % | 69.000 M -41.53 % | 118.000 M 103.45 % | 58.000 M |
| Cumul des autres pertes du résultat global | 301.479 M -0.91 % | 304.255 M -2.79 % | 312.980 M 0.06 % | 312.785 M -1.01 % | 315.987 M 0.01 % | 315.961 M 4.77 % | 301.589 M -0.05 % | 301.743 M -17.02 % | 363.625 M 22.83 % | 296.038 M 606.13 % | 41.924 M -3.48 % | 43.436 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 |
| Bénéfices non répartis | -1.990 B -22.64 % | -1.623 B 9.28 % | -1.789 B -25.78 % | -1.422 B -3.79 % | -1.370 B 3.90 % | -1.426 B -601.98 % | 284.014 M 227.64 % | 86.685 M 63.95 % | 52.874 M -81.40 % | 284.247 M 6.94 % | 265.807 M -69.45 % | 870.169 M -2.46 % | 892.110 M 0.66 % | 886.288 M 10.02 % | 805.596 M 12.71 % | 714.756 M 17.55 % | 608.054 M 11.03 % | 547.634 M 38.03 % | 396.740 M 43.14 % | 277.175 M 61.96 % | 171.136 M 41.89 % | 120.615 M 89.85 % | 63.533 M 30.93 % | 48.526 M 36.64 % | 35.514 M 37.08 % | 25.907 M 127.15 % | 11.405 M | 0.000 | 0.000 |
| Actions ordinaires | 1.689 B -0.26 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B -2.49 % | 1.736 B 0.00 % | 1.736 B 82.69 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 157.49 % | 369.095 M 20.51 % | 306.275 M 80.16 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 70.00 % | 100.000 M 2.99 % | 97.101 M 8.73 % | 89.305 M |
| Capitaux propres totaux | 2.545 B -4.75 % | 2.672 B -4.54 % | 2.799 B -11.71 % | 3.170 B -1.85 % | 3.230 B 1.65 % | 3.178 B -34.62 % | 4.860 B 4.80 % | 4.638 B 0.59 % | 4.611 B 50.93 % | 3.055 B 1.06 % | 3.023 B -14.89 % | 3.552 B -0.29 % | 3.562 B -11.01 % | 4.003 B 2.34 % | 3.911 B 51.54 % | 2.581 B 27.89 % | 2.018 B 7.83 % | 1.872 B 37.11 % | 1.365 B 11.12 % | 1.228 B 37.82 % | 891.349 M 8.74 % | 819.735 M 9.53 % | 748.383 M 3.78 % | 721.123 M 2.93 % | 700.608 M 3.34 % | 677.974 M 348.03 % | 151.323 M 55.84 % | 97.101 M 8.73 % | 89.305 M |
| Autres passifs non courants | 50.937 M 62.03 % | 31.436 M | 0.000 -100.00 % | 36.692 K -85.21 % | 248.142 K -98.85 % | 21.642 M -35.56 % | 33.586 M 2 217.61 % | 1.449 M | 0.000 -100.00 % | 241.629 M | 0.000 -100.00 % | 47.643 M -5.16 % | 50.236 M 4.17 % | 48.226 M 212.09 % | -43.023 M 3.98 % | -44.805 M -23 082.37 % | 194.954 K -97.19 % | 6.942 M 2 791.48 % | 240.085 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.779 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette à long terme | 486.880 M -1.56 % | 494.590 M 21.05 % | 408.596 M 234.20 % | 122.260 M 32.71 % | 92.128 M -12.50 % | 105.287 M -45.62 % | 193.621 M -54.87 % | 429.000 M 28.44 % | 334.000 M -43.55 % | 591.640 M -61.74 % | 1.546 B -30.10 % | 2.212 B -25.94 % | 2.987 B -32.78 % | 4.444 B -1.44 % | 4.509 B 3.96 % | 4.337 B 298.58 % | 1.088 B 150.79 % | 433.912 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.389 M | 0.000 -100.00 % | 13.168 M -66.24 % | 39.000 M | 0.000 | 0.000 |
| Total des passifs non courants | 579.475 M 9.54 % | 528.995 M 20.89 % | 437.581 M 186.82 % | 152.565 M 22.63 % | 124.412 M -23.36 % | 162.327 M -33.97 % | 245.856 M -47.01 % | 463.991 M 25.29 % | 370.336 M -41.33 % | 631.269 M -60.28 % | 1.589 B -30.30 % | 2.280 B -24.94 % | 3.038 B -32.40 % | 4.494 B -2.36 % | 4.602 B 3.93 % | 4.428 B 306.27 % | 1.090 B 145.85 % | 443.357 M 17 917.18 % | 2.461 M -16.89 % | 2.961 M -20.00 % | 3.701 M -16.67 % | 4.441 M -14.29 % | 5.182 M -49.75 % | 10.311 M -33.22 % | 15.441 M -24.94 % | 20.570 M -62.79 % | 55.285 M | 0.000 | 0.000 |
| Autres passifs courants | 612.416 M 14.49 % | 534.906 M -47.09 % | 1.011 B 37.47 % | 735.474 M 263.60 % | 202.278 M -69.74 % | 668.438 M 7.36 % | 622.626 M -18.16 % | 760.799 M 393.82 % | 154.064 M -89.62 % | 1.484 B 112.26 % | 699.162 M -45.89 % | 1.292 B 139.26 % | 540.083 M -39.56 % | 893.655 M 24.90 % | 715.480 M -27.10 % | 981.499 M -2.79 % | 1.010 B 198.54 % | 338.202 M 0.65 % | 336.015 M 18.10 % | 284.529 M 177.03 % | 102.705 M -22.12 % | 131.878 M 48.16 % | 89.012 M -39.83 % | 147.933 M 14.58 % | 129.106 M 95.03 % | 66.199 M 62.75 % | 40.676 M 36.52 % | 29.795 M -41.13 % | 50.616 M |
| Revenus reportés | 0.000 -100.00 % | 253.050 M 7.87 % | 234.597 M -61.97 % | 616.794 M 18.50 % | 520.487 M 55.63 % | 334.443 M 1 956.38 % | 16.264 M -97.92 % | 780.581 M 87.05 % | 417.312 M -22.08 % | 535.547 M 209.47 % | 173.053 M -80.20 % | 873.930 M 487.73 % | 148.696 M -68.34 % | 469.723 M -2.04 % | 479.492 M -42.36 % | 831.937 M -15.22 % | 981.284 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.827 M -89.66 % | 17.661 M -55.09 % | 39.324 M -23.62 % | 51.486 M |
| Dette à court terme | 440.186 M 3.15 % | 426.745 M 47.08 % | 290.142 M 63.62 % | 177.330 M -61.48 % | 460.303 M 29.14 % | 356.450 M -37.35 % | 568.950 M -22.83 % | 737.233 M -30.27 % | 1.057 B -36.56 % | 1.667 B 134.40 % | 711.000 M 140.20 % | 296.000 M 15.18 % | 257.000 M -49.61 % | 510.000 M 123.68 % | 228.000 M -64.71 % | 646.000 M 20.30 % | 537.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 35.000 M 16.67 % | 30.000 M -74.58 % | 118.000 M 103.45 % | 58.000 M |
| Total des passifs courants | 1.711 B 11.42 % | 1.536 B 11.27 % | 1.380 B 7.87 % | 1.280 B -1.66 % | 1.301 B -4.71 % | 1.365 B -12.63 % | 1.563 B -13.78 % | 1.813 B -16.90 % | 2.181 B -38.97 % | 3.574 B 36.53 % | 2.618 B 16.68 % | 2.243 B 40.44 % | 1.597 B -0.80 % | 1.610 B 52.39 % | 1.057 B -36.30 % | 1.659 B 4.99 % | 1.580 B 313.01 % | 382.570 M 4.40 % | 366.458 M 18.62 % | 308.928 M 119.50 % | 140.745 M -3.75 % | 146.232 M 27.21 % | 114.952 M -32.43 % | 170.114 M 33.72 % | 127.216 M 39.92 % | 90.918 M -15.90 % | 108.105 M -34.30 % | 164.534 M 41.79 % | 116.037 M |
| Passifs totaux | 2.291 B 10.94 % | 2.065 B 13.59 % | 1.818 B 26.94 % | 1.432 B 0.46 % | 1.426 B -6.69 % | 1.528 B -15.53 % | 1.809 B -20.56 % | 2.277 B -10.78 % | 2.552 B -39.32 % | 4.205 B -0.04 % | 4.207 B -7.00 % | 4.524 B -2.41 % | 4.635 B -24.07 % | 6.104 B 7.86 % | 5.659 B -7.03 % | 6.087 B 127.98 % | 2.670 B 223.28 % | 825.927 M 123.88 % | 368.919 M 18.29 % | 311.889 M 115.92 % | 144.446 M -4.13 % | 150.673 M 25.42 % | 120.133 M -33.42 % | 180.425 M 26.47 % | 142.657 M 27.96 % | 111.489 M -31.76 % | 163.389 M -0.70 % | 164.534 M 41.79 % | 116.037 M |
| Autres actifs non courants | 192.627 M 9.13 % | 176.505 M 43.45 % | 123.044 M 113.21 % | 57.709 M 5.18 % | 54.865 M -10.34 % | 61.191 M -47.34 % | 116.191 M -51.41 % | 239.148 M 259.39 % | 66.543 M 30.98 % | 50.805 M -76.47 % | 215.890 M -67.81 % | 670.768 M 20.77 % | 555.416 M 124.90 % | 246.958 M 1.63 % | 242.987 M 4.02 % | 233.604 M 133.60 % | 100.000 M 4 634.29 % | -2.205 M -100.88 % | 249.300 M 0.24 % | 248.692 M -7.86 % | 269.898 M -8.33 % | 294.436 M 96.29 % | 150.000 M 114.29 % | 70.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 475.000 K -17.39 % | 575.000 K |
| Investissements à long terme | 12.749 M -23.52 % | 16.670 M -91.53 % | 196.743 M 0.73 % | 195.326 M -5.24 % | 206.136 M -1.83 % | 209.989 M 1.05 % | 207.812 M -9.34 % | 229.225 M -35.41 % | 354.866 M -15.01 % | 417.542 M 432.24 % | 78.450 M -63.40 % | 214.369 M -5.46 % | 226.746 M | 0.000 | 0.000 | 0.000 -100.00 % | 162.276 M -30.05 % | 232.005 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -86.511 M -220.41 % | -27.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations incorporelles | 962.029 M -1.24 % | 974.132 M 166.60 % | 365.387 M -4.31 % | 381.830 M -1.77 % | 388.723 M 9.07 % | 356.413 M -18.55 % | 437.598 M 162.77 % | 166.531 M 9.99 % | 151.407 M 6.34 % | 142.381 M -2.95 % | 146.709 M -2.43 % | 150.364 M -5.29 % | 158.766 M 710.06 % | 19.599 M -7.57 % | 21.205 M 55.90 % | 13.602 M -11.45 % | 15.360 M -17.36 % | 18.586 M 199.06 % | 6.215 M -2.05 % | 6.345 M -1.76 % | 6.458 M -2.16 % | 6.601 M -2.60 % | 6.777 M -43.64 % | 12.024 M 402.99 % | 2.391 M | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 -100.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.785 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill et immobilisations incorporelles | 962.029 M -1.24 % | 974.132 M 162.89 % | 370.549 M -4.25 % | 386.992 M -1.75 % | 393.885 M 8.94 % | 361.575 M -18.34 % | 442.760 M 165.87 % | 166.531 M 9.99 % | 151.407 M 6.34 % | 142.381 M -2.95 % | 146.709 M -3.58 % | 152.149 M -4.17 % | 158.766 M 710.06 % | 19.599 M -7.57 % | 21.205 M 55.90 % | 13.602 M -11.45 % | 15.360 M -17.36 % | 18.586 M 199.06 % | 6.215 M -2.05 % | 6.345 M -1.76 % | 6.458 M -2.16 % | 6.601 M -2.60 % | 6.777 M -43.64 % | 12.024 M 402.99 % | 2.391 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations corporelles (PP&E) | 2.688 B -2.98 % | 2.770 B 8.60 % | 2.551 B 8.26 % | 2.356 B 0.19 % | 2.352 B -3.16 % | 2.429 B -40.67 % | 4.093 B -5.52 % | 4.333 B -5.12 % | 4.567 B -5.94 % | 4.855 B -5.50 % | 5.138 B -2.02 % | 5.244 B -1.79 % | 5.340 B -32.62 % | 7.925 B 32.52 % | 5.980 B 44.76 % | 4.131 B 86.92 % | 2.210 B 126.66 % | 975.087 M 101.62 % | 483.638 M 9.95 % | 439.870 M 141.38 % | 182.231 M -6.38 % | 194.646 M -14.01 % | 226.365 M -2.95 % | 233.252 M 20.57 % | 193.453 M -1.33 % | 196.053 M 52.32 % | 128.708 M 51.57 % | 84.918 M -5.45 % | 89.814 M |
| Total des actifs non courants | 3.870 B -1.76 % | 3.939 B 18.90 % | 3.313 B 7.83 % | 3.072 B 0.12 % | 3.069 B -1.49 % | 3.115 B -36.47 % | 4.903 B -2.02 % | 5.005 B -3.28 % | 5.174 B -5.55 % | 5.478 B -2.11 % | 5.597 B -11.17 % | 6.300 B 0.07 % | 6.296 B -23.25 % | 8.204 B 31.21 % | 6.253 B 42.31 % | 4.394 B 75.34 % | 2.506 B 103.02 % | 1.234 B 66.98 % | 739.153 M 6.37 % | 694.908 M 51.53 % | 458.587 M -7.48 % | 495.683 M 67.10 % | 296.632 M 2.90 % | 288.276 M 47.20 % | 195.843 M -0.11 % | 196.053 M 52.32 % | 128.708 M 50.72 % | 85.393 M -5.53 % | 90.389 M |
| Autres actifs circulants | 221.195 M 58.10 % | 139.911 M -50.04 % | 280.032 M 36.86 % | 204.615 M -32.72 % | 304.123 M -3.80 % | 316.130 M -3.12 % | 326.327 M -46.01 % | 604.449 M -12.06 % | 687.336 M -31.51 % | 1.004 B | 0.000 | 0.000 -100.00 % | 818.860 M 145.98 % | 332.891 M -64.25 % | 931.133 M -22.33 % | 1.199 B 14.62 % | 1.046 B 120.33 % | 474.714 M 1 145.50 % | 38.114 M -21.39 % | 48.488 M 71.33 % | 28.302 M 15.67 % | 24.468 M 48.19 % | 16.511 M -13.20 % | 19.021 M -67.90 % | 59.258 M 93.91 % | 30.560 M -71.76 % | 108.222 M 10.23 % | 98.181 M 148.70 % | 39.478 M |
| Investissements à court terme | 0.000 | 0.000 100.00 % | -169.666 M -2.39 % | -165.698 M 2.45 % | -169.858 M 3.68 % | -176.341 M 3.39 % | -182.536 M 9.53 % | -201.775 M 38.75 % | -329.416 M 14.87 % | -386.977 M | 0.000 100.00 % | -5.600 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.000 M 4 634.29 % | -2.205 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 150.000 M 114.29 % | 70.000 M -65.00 % | 200.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie et équivalents de trésorerie | 345.938 M 49.47 % | 231.438 M 144.76 % | 94.557 M -40.83 % | 159.807 M 32.50 % | 120.611 M -21.53 % | 153.710 M -55.01 % | 341.620 M -19.89 % | 426.423 M -40.22 % | 713.364 M 316.06 % | 171.458 M -28.36 % | 239.328 M -14.59 % | 280.220 M -35.53 % | 434.660 M -45.78 % | 801.665 M -53.23 % | 1.714 B -36.68 % | 2.707 B 280.91 % | 710.719 M -2.71 % | 730.543 M 7.68 % | 678.409 M 8.58 % | 624.790 M 52.65 % | 409.300 M 38.51 % | 295.508 M -3.92 % | 307.550 M -17.94 % | 374.808 M 71.74 % | 218.241 M -52.19 % | 456.496 M 770.09 % | 52.465 M 148.52 % | 21.111 M -56.94 % | 49.023 M |
| Liquidités et placements à court terme | 345.938 M 49.47 % | 231.438 M 144.76 % | 94.557 M -40.83 % | 159.807 M 32.50 % | 120.611 M -21.53 % | 153.710 M -55.01 % | 341.620 M -19.89 % | 426.423 M -40.22 % | 713.364 M 316.06 % | 171.458 M -28.36 % | 239.328 M -14.59 % | 280.220 M -35.53 % | 434.660 M -45.78 % | 801.665 M -53.23 % | 1.714 B -36.68 % | 2.707 B 233.93 % | 810.719 M 10.97 % | 730.543 M 7.68 % | 678.409 M 8.58 % | 624.790 M 52.65 % | 409.300 M 38.51 % | 295.508 M -35.42 % | 457.550 M 2.86 % | 444.808 M 6.35 % | 418.241 M -8.38 % | 456.496 M 770.09 % | 52.465 M 148.52 % | 21.111 M -56.94 % | 49.023 M |
| Total des actifs courants | 965.650 M 24.59 % | 775.065 M -40.55 % | 1.304 B -14.77 % | 1.530 B -3.59 % | 1.587 B -0.21 % | 1.590 B -9.94 % | 1.766 B -7.55 % | 1.910 B -3.97 % | 1.989 B 11.63 % | 1.782 B 9.09 % | 1.633 B -7.99 % | 1.775 B -6.62 % | 1.901 B -0.11 % | 1.903 B -42.64 % | 3.318 B -22.39 % | 4.275 B 95.86 % | 2.182 B 49.14 % | 1.463 B 47.09 % | 994.828 M 17.67 % | 845.416 M 46.47 % | 577.208 M 21.59 % | 474.724 M -16.99 % | 571.884 M -6.75 % | 613.272 M -5.27 % | 647.422 M 9.10 % | 593.410 M 219.03 % | 186.004 M 5.54 % | 176.242 M 53.32 % | 114.953 M |
| Inventaire | 356.151 M 15.49 % | 308.386 M -16.89 % | 371.059 M -12.08 % | 422.047 M 99.07 % | 212.007 M -11.34 % | 239.134 M -3.22 % | 247.093 M -15.71 % | 293.158 M 13.48 % | 258.333 M -59.04 % | 630.759 M 14.59 % | 550.461 M -29.52 % | 780.974 M 26.09 % | 619.369 M 18.32 % | 523.478 M 17.61 % | 445.109 M 41.95 % | 313.563 M 16.68 % | 268.744 M 4.15 % | 258.027 M 21.51 % | 212.348 M 22.61 % | 173.189 M 24.06 % | 139.606 M 2.47 % | 136.238 M 86.61 % | 73.007 M -36.91 % | 115.714 M -31.90 % | 169.923 M 59.77 % | 106.354 M 320.10 % | 25.317 M -55.17 % | 56.471 M 113.49 % | 26.452 M |
| Créances nettes | 42.366 M -64.01 % | 117.703 M -78.91 % | 558.163 M -23.73 % | 731.814 M -24.66 % | 971.405 M 1.26 % | 959.314 M 1.47 % | 945.422 M 29.72 % | 728.842 M 99.31 % | 365.687 M -32.96 % | 545.466 M -8.61 % | 596.835 M -1.02 % | 602.986 M 45.72 % | 413.791 M | 0.000 | 0.000 | 0.000 -100.00 % | 57.030 M -12.34 % | 65.060 M -30.87 % | 94.110 M 9 044.46 % | -1.052 M | 0.000 -100.00 % | 18.511 M -25.41 % | 24.816 M -26.43 % | 33.729 M | 0.000 -100.00 % | 1.558 M 215.47 % | 493.989 K -78.78 % | 2.328 M | 0.000 |
| Actifs fiscaux | 14.657 M 926.21 % | 1.428 M -98.00 % | 71.424 M -6.03 % | 76.005 M 22.43 % | 62.078 M 15.10 % | 53.936 M 25.28 % | 43.053 M 16.85 % | 36.843 M 6.07 % | 34.734 M 181.18 % | 12.353 M -30.93 % | 17.886 M -7.39 % | 19.313 M 22.98 % | 15.704 M 31.02 % | 11.986 M 50.71 % | 7.953 M -47.56 % | 15.168 M -15.61 % | 17.973 M 66.96 % | 10.764 M | 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 -100.00 % | 22.374 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 |
| Compte à payer | 653.505 M 106.78 % | 316.043 M 327.75 % | 73.886 M -79.57 % | 361.645 M -18.52 % | 443.867 M 32.76 % | 334.325 M -5.35 % | 353.221 M 8.74 % | 324.826 M -37.68 % | 521.253 M -23.85 % | 684.477 M -53.47 % | 1.471 B 56.48 % | 940.130 M -14.12 % | 1.095 B 123.32 % | 490.196 M 56.15 % | 313.919 M 162.83 % | 119.437 M 248.22 % | 34.299 M 9.16 % | 31.421 M 89.43 % | 16.587 M 56.43 % | 10.604 M -34.09 % | 16.088 M 126.61 % | 7.099 M -22.31 % | 9.139 M -57.20 % | 21.351 M 252.24 % | 6.061 M 910.23 % | 600.000 K -98.13 % | 32.121 M 1 394.02 % | 2.150 M 1 695.51 % | 119.743 K |
| Impôts à payer | 5.188 M 1.28 % | 5.122 M -1.56 % | 5.204 M 1.95 % | 5.104 M -77.19 % | 22.378 M 258.27 % | 6.246 M -65.25 % | 17.974 M -9.14 % | 19.782 M -36.83 % | 31.314 M 293.16 % | 7.965 M 103.02 % | -263.634 M 7.48 % | -284.959 M 3.21 % | -294.414 M -3.84 % | -283.535 M -41.30 % | -200.664 M -127.73 % | -88.115 M -9 534.27 % | -914.595 K -107.06 % | 12.947 M -42.94 % | 22.692 M 64.48 % | 13.796 M -37.15 % | 21.951 M 202.59 % | 7.254 M -56.82 % | 16.801 M 1 921.37 % | 831.172 K 110.45 % | -7.951 M 26.93 % | -10.881 M -305.04 % | 5.307 M -63.62 % | 14.589 M 99.79 % | 7.302 M |
| Revenu différé non Courant | 25.185 M | 0.000 -100.00 % | 23.414 M -14.09 % | 27.255 M -6.77 % | 29.235 M -10.03 % | 32.495 M -3.67 % | 33.731 M 0.56 % | 33.542 M -7.69 % | 36.336 M -8.31 % | 39.629 M -7.67 % | 42.923 M | 0.000 | 0.000 -100.00 % | 850.000 K -98.12 % | 45.200 M 0.44 % | 45.000 M | 0.000 100.00 % | -426.970 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -39.000 M | 0.000 | 0.000 |
| Intérêts minoritaires | 0.000 | 0.000 -100.00 % | 6.433 K -99.87 % | 4.921 M -49.25 % | 9.696 M -24.98 % | 12.925 M 3 086.87 % | 405.573 K | 0.000 100.00 % | -1.429 M -100.79 % | 179.894 M 4.15 % | 172.720 M 83.59 % | 94.080 M -12.50 % | 107.518 M -81.20 % | 571.926 M -0.47 % | 574.616 M 11.26 % | 516.462 M 0.61 % | 513.351 M 0.31 % | 511.783 M 161.11 % | 196.000 M 0.00 % | 196.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Obligations de location-acquisition | 3.667 M | 0.000 -100.00 % | 486.443 K 86.88 % | 260.299 K -98.69 % | 19.914 M 748.42 % | 2.347 M -87.41 % | 18.649 M -85.84 % | 131.733 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -45.200 M -0.44 % | -45.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Autres total actionnaires capitaux propres | 2.545 B 46.98 % | 1.731 B -32.93 % | 2.581 B 0.00 % | 2.581 B 0.00 % | 2.581 B -10.91 % | 2.897 B 12.24 % | 2.581 B -8.30 % | 2.815 B 14.46 % | 2.459 B 33.85 % | 1.837 B 35.45 % | 1.356 B -0.18 % | 1.359 B -15.71 % | 1.612 B 18.64 % | 1.359 B -14.04 % | 1.581 B 61.17 % | 980.721 M 66.10 % | 590.434 M -8.14 % | 642.730 M 6.71 % | 602.322 M 2.92 % | 585.260 M 6.37 % | 550.214 M 3.99 % | 529.120 M -3.59 % | 548.849 M 9.20 % | 502.597 M 1.52 % | 495.094 M 2.70 % | 482.067 M 1 106.26 % | 39.964 M | 0.000 | 0.000 |
| Impôts différés passifs non courants | 16.472 M 454.85 % | 2.969 M -46.70 % | 5.570 M 84.92 % | 3.012 M -8.64 % | 3.297 M 13.59 % | 2.903 M -84.43 % | 18.649 M | 0.000 100.00 % | -334.000 M 43.55 % | -591.640 M 61.74 % | -1.546 B -7 794.20 % | 20.099 M | 0.000 -100.00 % | 175.913 K -54.55 % | 387.010 K -35.29 % | 598.106 K -61.40 % | 1.549 M -38.10 % | 2.503 M 12.73 % | 2.221 M -25.00 % | 2.961 M -20.00 % | 3.701 M -16.67 % | 4.441 M -14.29 % | 5.182 M -12.50 % | 5.922 M -11.11 % | 6.662 M -10.00 % | 7.402 M -54.55 % | 16.285 M | 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 |
| Actifs totaux | 4.836 B 2.09 % | 4.737 B 2.60 % | 4.617 B 0.31 % | 4.602 B -1.14 % | 4.655 B -1.06 % | 4.705 B -29.44 % | 6.669 B -3.55 % | 6.914 B -3.47 % | 7.163 B -1.34 % | 7.260 B 0.42 % | 7.230 B -10.47 % | 8.075 B -1.48 % | 8.197 B -18.89 % | 10.107 B 5.61 % | 9.570 B 10.41 % | 8.668 B 84.89 % | 4.688 B 73.79 % | 2.698 B 55.57 % | 1.734 B 12.57 % | 1.540 B 48.71 % | 1.036 B 6.74 % | 970.408 M 11.73 % | 868.516 M -3.66 % | 901.549 M 6.91 % | 843.265 M 6.81 % | 789.463 M 150.85 % | 314.712 M 20.29 % | 261.635 M 27.41 % | 205.342 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 | 1996 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | 0.000 | 0.000 -100.00 % | 4.581 M 132.89 % | -13.927 M -71.05 % | -8.142 M 25.19 % | -10.883 M -75.27 % | -6.210 M -194.38 % | -2.109 M 89.24 % | -19.604 M -454.31 % | 5.533 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 |
| 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 |
| Variation du fonds de roulement | 148.580 M -41.23 % | 252.818 M 32.86 % | 190.292 M 754.09 % | 22.280 M 121.53 % | -103.507 M 46.40 % | -193.110 M -107.85 % | -92.906 M 75.43 % | -378.198 M -112.03 % | -178.369 M 33.68 % | -268.957 M -185.96 % | 312.884 M 248.91 % | -210.118 M -161.83 % | 339.847 M 80.64 % | 188.136 M 278.32 % | -105.503 M -1 417.17 % | -6.954 M -123.04 % | 30.186 M 357.15 % | -11.738 M 59.12 % | -28.712 M -132.10 % | 89.440 M 11 733.84 % | -768.791 K -111.37 % | 6.764 M 122.79 % | -29.675 M -123.36 % | 127.051 M 319.64 % | -57.845 M -132.92 % | -24.835 M -186.94 % | 28.566 M |
| Comptes débiteurs | -14.662 M -101.50 % | 979.162 M 1 217.51 % | -87.620 M -132.95 % | 265.958 M 281.55 % | -146.489 M -147.74 % | -59.130 M 66.25 % | -175.223 M 22.40 % | -225.806 M -174.25 % | 304.129 M 1 228.84 % | -26.942 M 12.74 % | -30.875 M 97.23 % | -1.116 B -478.87 % | 294.619 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 |
| Inventaire | -39.424 M -157.75 % | 68.260 M -3.65 % | 70.846 M 129.94 % | -236.592 M -900.42 % | 29.558 M 392.63 % | 6.000 M -88.00 % | 49.987 M 287.99 % | -26.591 M -108.51 % | 312.357 M 625.99 % | -59.385 M -125.12 % | 236.384 M 246.27 % | -161.605 M 19.65 % | -201.114 M -1 107.73 % | 19.957 M 233.21 % | -14.982 M -112.77 % | -7.041 M 34.30 % | -10.717 M 73.45 % | -40.359 M -3.13 % | -39.136 M -16.74 % | -33.525 M -895.32 % | -3.368 M 94.67 % | -63.231 M -247.94 % | 42.742 M -18.68 % | 52.559 M 181.89 % | -64.181 M 31.67 % | -93.925 M -580.09 % | -13.811 M |
| Comptes à payer | 202.390 M 123.41 % | -864.605 M -527.00 % | 202.485 M 2 860.24 % | 6.840 M -68.28 % | 21.566 M 116.71 % | -129.096 M -420.74 % | 40.250 M 133.32 % | -120.804 M 83.70 % | -740.961 M -293.79 % | -188.164 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 |
| Autre fonds de roulement | 202.665 M 189.52 % | 70.001 M 1 428.11 % | 4.581 M 132.89 % | -13.927 M -71.05 % | -8.142 M 25.19 % | -10.883 M 92.38 % | -142.893 M 59.36 % | -351.607 M 28.35 % | -490.726 M -134.16 % | -209.573 M -373.95 % | 76.500 M 257.69 % | -48.513 M -108.97 % | 540.961 M 221.66 % | 168.179 M 285.79 % | -90.521 M -103 580.95 % | 87.476 K -99.79 % | 40.902 M 42.91 % | 28.621 M 174.57 % | 10.424 M -91.52 % | 122.965 M 4 630.34 % | 2.600 M -96.29 % | 69.995 M 196.65 % | -72.417 M -197.22 % | 74.491 M 1 075.74 % | 6.336 M -90.83 % | 69.090 M 63.04 % | 42.376 M |
| Autres éléments non monétaires | 83.913 M 597.01 % | -16.883 M -108.49 % | 198.928 M 51.18 % | 131.581 M -8.55 % | 143.881 M -91.93 % | 1.782 B 1 239.13 % | 133.098 M 482.09 % | 22.865 M -93.10 % | 331.432 M 735.54 % | -52.149 M -117.04 % | 305.987 M 250.64 % | 87.266 M 69.53 % | 51.477 M -0.67 % | 51.824 M 354.00 % | -20.403 M -123.68 % | 86.166 M 105 000.92 % | -82.140 K -102.70 % | 3.039 M -29.90 % | 4.335 M -90.32 % | 44.783 M 60.70 % | 27.868 M 404.54 % | -9.151 M -171.70 % | 12.762 M 136.47 % | -34.997 M -377.65 % | -7.327 M -232.17 % | 5.544 M -20.71 % | 6.992 M |
| Trésorerie nette provenant des activités d'exploitation | 376.973 M 22.40 % | 307.993 M 57.45 % | 195.615 M -29.30 % | 276.667 M 4.58 % | 264.557 M 88.84 % | 140.093 M -73.23 % | 523.349 M 1 707.99 % | -32.547 M -125.20 % | 129.179 M 237.59 % | 38.265 M -88.73 % | 339.410 M 84.95 % | 183.510 M -69.01 % | 592.123 M 54.21 % | 383.971 M 302.06 % | 95.500 M -68.53 % | 303.459 M 9.44 % | 277.291 M 7.39 % | 258.218 M 14.94 % | 224.661 M -33.80 % | 339.377 M 118.68 % | 155.195 M 62.37 % | 95.579 M 41.75 % | 67.427 M -56.15 % | 153.762 M 21 812.69 % | 701.704 K -98.89 % | 62.979 M 11.22 % | 56.625 M |
| Investissements dans les immobilisations corporelles | -166.070 M 18.24 % | -203.114 M 54.97 % | -451.062 M -122.90 % | -202.357 M -84.78 % | -109.514 M -3.93 % | -105.373 M 33.61 % | -158.713 M 47.81 % | -304.129 M -2.47 % | -296.788 M -448.00 % | -54.158 M 62.51 % | -144.472 M 41.56 % | -247.209 M 44.37 % | -444.369 M 59.26 % | -1.091 B 17.89 % | -1.328 B 33.62 % | -2.001 B -11.21 % | -1.799 B -95.87 % | -918.648 M -604.27 % | -130.439 M 54.49 % | -286.617 M -2 788.32 % | -9.923 M -102.39 % | -4.903 M 82.26 % | -27.644 M 61.56 % | -71.914 M -180.03 % | -25.681 M 72.83 % | -94.505 M -2 460.51 % | -3.691 M |
| Acquisitions nettes | 0.000 | 0.000 -100.00 % | 5.004 M 258.17 % | 1.397 M -55.01 % | 3.106 M -97.90 % | 147.666 M 31 072.82 % | -476.760 K -100.37 % | 130.000 M 3.77 % | 125.274 M 1 522.80 % | 7.720 M -90.70 % | 83.003 M 9.66 % | 75.689 M 3 856.84 % | 1.913 M 181.51 % | 679.500 K | 0.000 | 0.000 -100.00 % | 21.135 K | 0.000 -100.00 % | 130.441 M | 0.000 -100.00 % | 9.923 M 102.39 % | 4.903 M -82.26 % | 27.644 M -61.56 % | 71.914 M | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | -50.000 K 99.67 % | -15.000 M -199.74 % | -5.004 M -258.17 % | -1.397 M 55.01 % | -3.106 M 67.31 % | -9.500 M -1 852.12 % | 542.201 K 127.11 % | -2.000 M -297.14 % | 1.015 M 101.69 % | -60.158 M -37.93 % | -43.614 M -581.95 % | -6.396 M -113.18 % | -3.000 M 90.21 % | -30.654 M | 0.000 | 0.000 100.00 % | -334.019 M | 0.000 100.00 % | -6.800 M | 0.000 100.00 % | -60.000 M 66.67 % | -180.000 M -8.50 % | -165.900 M 36.92 % | -263.000 M 24.86 % | -350.000 M | 0.000 | 0.000 |
| Ventes échéances des investissements | 578.475 K -16.67 % | 694.171 K -53.85 % | 1.504 M 457.14 % | 269.955 K -80.00 % | 1.350 M -97.79 % | 61.131 M -15.10 % | 72.000 M 566.06 % | 10.810 M 834.34 % | 1.157 M -99.33 % | 173.157 M -70.31 % | 583.249 M 452.23 % | 105.617 M -62.13 % | 278.906 M 3 085.41 % | 8.756 M 4 854.79 % | 176.713 K -99.83 % | 102.252 M 42 505.14 % | 240.000 K -94.32 % | 4.225 M 2 066.67 % | 195.000 K 18.18 % | 165.000 K -99.74 % | 62.521 M -43.82 % | 111.281 M 46.70 % | 75.858 M -80.05 % | 380.219 M 111.87 % | 179.459 M | 0.000 | 0.000 |
| Autres activités d'investissement | 0.000 100.00 % | -7.517 M -250.20 % | 5.004 M -76.49 % | 21.287 M 585.45 % | 3.106 M 102.95 % | -105.373 M -169.00 % | 152.720 M 40 625.34 % | 375.000 K 100.27 % | -137.867 M -328.79 % | 60.259 M 436.45 % | 11.233 M 205.72 % | 3.674 M 100.72 % | -513.825 M -1 509.91 % | 36.444 M -4.75 % | 38.260 M 502 949.71 % | 7.606 K -99.82 % | 4.265 M 26 556.69 % | 16.000 K 100.01 % | -130.439 M -23 204.92 % | 564.552 K 105.69 % | -9.923 M -102.39 % | -4.903 M 82.26 % | -27.644 M 61.56 % | -71.914 M -870.94 % | -7.407 M 92.16 % | -94.505 M -2 460.51 % | -3.691 M |
| Trésorerie nette utilisée pour les activités d'investissement | -165.541 M 26.41 % | -224.936 M 49.40 % | -444.554 M -145.88 % | -180.800 M -72.09 % | -105.058 M -817.66 % | -11.449 M -117.33 % | 66.073 M 140.06 % | -164.944 M 46.31 % | -307.209 M -342.24 % | 126.820 M -74.09 % | 489.399 M 813.15 % | -68.625 M 89.91 % | -680.375 M 36.73 % | -1.075 B 16.62 % | -1.290 B 32.07 % | -1.899 B 10.81 % | -2.129 B -132.81 % | -914.407 M -567.24 % | -137.043 M 52.06 % | -285.887 M -3 761.99 % | -7.403 M 89.95 % | -73.622 M 37.44 % | -117.685 M -359.76 % | 45.305 M 122.25 % | -203.628 M -115.47 % | -94.505 M -2 460.51 % | -3.691 M |
| Remboursement de dette | -93.420 M -456.43 % | 26.210 M -89.86 % | 258.410 M 1 892.22 % | -14.418 M 94.15 % | -246.576 M -12.44 % | -219.287 M 19.53 % | -272.519 M 6.30 % | -290.850 M 74.62 % | -1.146 B -3 460.12 % | 34.100 M 104.54 % | -751.000 M -3.59 % | -725.000 M -2 232.35 % | 34.000 M -64.95 % | 97.000 M 113.81 % | -702.320 M -118.34 % | 3.829 B 102.93 % | 1.887 B | 0.000 100.00 % | -7.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -35.000 M -2.94 % | -34.000 M -112.50 % | -16.000 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 |
| Actions ordinaires rachetées | -15.010 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 |
| Dividendes versés | -45.653 M -6.45 % | -42.886 M -113.79 % | -20.060 M -1.36 % | -19.792 M 37.07 % | -31.451 M 29.84 % | -44.830 M 17.54 % | -54.369 M 14.05 % | -63.254 M 55.68 % | -142.737 M 27.98 % | -198.180 M 2.79 % | -203.865 M 8.97 % | -223.943 M 32.69 % | -332.704 M -4.02 % | -319.851 M 3.59 % | -331.778 M -20.13 % | -276.188 M -391.35 % | -56.209 M -57.11 % | -35.777 M -5.23 % | -34.000 M 0.00 % | -34.000 M 0.00 % | -34.000 M 0.00 % | -34.000 M -100.00 % | -17.000 M 60.00 % | -42.500 M -12 807.63 % | -329.263 K 99.08 % | -35.753 M -2 333.33 % | -1.469 M |
| Autres activités de financement | -82.269 M -1 538.38 % | -5.021 M 61.47 % | -13.031 M -152.53 % | -5.160 M -111.27 % | 45.792 M 204.25 % | -43.924 M 87.93 % | -363.905 M -260.75 % | 226.380 M -87.84 % | 1.862 B 1 162.42 % | -175.247 M -507.55 % | 43.000 M -94.24 % | 746.567 M 1 016.40 % | -81.467 M -2 151.68 % | -3.618 M -100.29 % | 1.235 B 3 093.49 % | 38.685 M 3 936.63 % | 958.351 K -99.87 % | 734.535 M 10 393.36 % | 7.000 M -96.43 % | 196.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 505.310 M | 0.000 |
| Trésorerie nette utilisée provenant des activités de financement | -236.352 M -989.29 % | -21.698 M -109.63 % | 225.319 M 672.31 % | -39.370 M 83.05 % | -232.235 M 24.61 % | -308.041 M 55.41 % | -690.793 M -440.85 % | -127.724 M -122.28 % | 573.329 M 392.83 % | -195.790 M 78.53 % | -911.865 M -350.58 % | -202.376 M 46.77 % | -380.171 M -71.91 % | -221.140 M -209.85 % | 201.306 M -94.40 % | 3.592 B 96.09 % | 1.832 B 162.14 % | 698.759 M 2 155.17 % | -34.000 M -120.99 % | 162.000 M 576.47 % | -34.000 M 0.00 % | -34.000 M -100.00 % | -17.000 M 60.00 % | -42.500 M -20.30 % | -35.329 M -108.11 % | 435.557 M 2 593.27 % | -17.469 M |
| Effet des changements du Forex sur les liquidités | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 nette de la trésorerie | -24.920 M -140.61 % | 61.359 M 359.78 % | -23.619 M -141.81 % | 56.497 M 177.67 % | -72.736 M 59.45 % | -179.396 M -76.97 % | -101.371 M 68.83 % | -325.215 M -182.27 % | 395.299 M 1 387.40 % | -30.705 M 63.03 % | -83.056 M 5.07 % | -87.491 M 81.32 % | -468.424 M 48.67 % | -912.555 M 8.10 % | -992.990 M -149.74 % | 1.996 B 10 171.05 % | -19.824 M -146.57 % | 42.569 M -20.61 % | 53.618 M -75.12 % | 215.490 M 89.37 % | 113.793 M 1 044.91 % | -12.043 M 82.09 % | -67.258 M -142.96 % | 156.567 M 165.71 % | -238.255 M -158.97 % | 404.031 M 1 039.23 % | 35.465 M |
| Trésorerie au début de la période | 127.171 M 93.23 % | 65.812 M -26.41 % | 89.432 M 171.54 % | 32.935 M -68.83 % | 105.671 M -62.93 % | 285.067 M -26.23 % | 386.437 M -45.70 % | 711.652 M 124.95 % | 316.354 M 87.56 % | 168.669 M -32.99 % | 251.724 M -24.46 % | 333.242 M -58.43 % | 801.665 M -53.23 % | 1.714 B -36.68 % | 2.707 B 280.91 % | 710.719 M -2.71 % | 730.543 M 6.19 % | 687.974 M 10.11 % | 624.790 M 52.65 % | 409.300 M 38.51 % | 295.508 M -3.92 % | 307.550 M -17.94 % | 374.808 M 71.74 % | 218.241 M -52.19 % | 456.496 M 770.09 % | 52.465 M 208.62 % | 17.000 M |
| Trésorerie à la fin de la période | 102.251 M -19.60 % | 127.171 M 93.23 % | 65.812 M -26.41 % | 89.432 M 171.54 % | 32.935 M -68.83 % | 105.671 M -62.93 % | 285.067 M -26.23 % | 386.437 M -45.70 % | 711.652 M 415.83 % | 137.963 M -18.20 % | 168.669 M -31.37 % | 245.751 M -26.25 % | 333.242 M -58.43 % | 801.665 M -53.23 % | 1.714 B -36.68 % | 2.707 B 280.91 % | 710.719 M -2.71 % | 730.543 M 7.68 % | 678.409 M 8.58 % | 624.790 M 52.65 % | 409.300 M 38.51 % | 295.508 M -3.92 % | 307.550 M -17.94 % | 374.808 M 71.74 % | 218.241 M -52.19 % | 456.496 M 770.09 % | 52.465 M |
| Trésorerie d'exploitation | 376.973 M 22.40 % | 307.993 M 57.45 % | 195.615 M -29.30 % | 276.667 M 4.58 % | 264.557 M 88.84 % | 140.093 M -73.23 % | 523.349 M 1 707.99 % | -32.547 M -125.20 % | 129.179 M 237.59 % | 38.265 M -88.73 % | 339.410 M 84.95 % | 183.510 M -69.01 % | 592.123 M 54.21 % | 383.971 M 302.06 % | 95.500 M -68.53 % | 303.459 M 9.44 % | 277.291 M 7.39 % | 258.218 M 14.94 % | 224.661 M -33.80 % | 339.377 M 118.68 % | 155.195 M 62.37 % | 95.579 M 41.75 % | 67.427 M -56.15 % | 153.762 M 21 812.69 % | 701.704 K -98.89 % | 62.979 M 11.22 % | 56.625 M |
| Dépenses en capital | -166.070 M 18.24 % | -203.114 M 54.97 % | -451.062 M -122.90 % | -202.357 M -84.78 % | -109.514 M -3.93 % | -105.373 M 33.61 % | -158.713 M 47.81 % | -304.129 M -2.47 % | -296.788 M -448.00 % | -54.158 M 62.51 % | -144.472 M 41.56 % | -247.209 M 44.37 % | -444.369 M 59.26 % | -1.091 B 17.89 % | -1.328 B 33.62 % | -2.001 B -11.21 % | -1.799 B -95.87 % | -918.648 M -604.27 % | -130.439 M 54.49 % | -286.617 M -2 788.32 % | -9.923 M -102.39 % | -4.903 M 82.26 % | -27.644 M 61.56 % | -71.914 M -180.03 % | -25.681 M 72.83 % | -94.505 M -2 460.51 % | -3.691 M |
| Cash-flow disponible | 210.903 M 101.09 % | 104.879 M 141.06 % | -255.447 M -443.76 % | 74.310 M -52.07 % | 155.044 M 346.54 % | 34.721 M -90.48 % | 364.637 M 208.30 % | -336.676 M -100.87 % | -167.609 M -954.58 % | -15.893 M -108.15 % | 194.939 M 406.03 % | -63.699 M -143.11 % | 147.754 M 120.91 % | -706.640 M 42.68 % | -1.233 B 27.38 % | -1.698 B -11.53 % | -1.522 B -130.47 % | -660.431 M -800.93 % | 94.222 M 78.58 % | 52.761 M -63.68 % | 145.272 M 60.21 % | 90.676 M 127.92 % | 39.784 M -51.39 % | 81.848 M 427.67 % | -24.979 M 20.77 % | -31.526 M -159.56 % | 52.935 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 |
| 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 | 2001-09-30 | 2000-12-31 | 2000-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 564.988 M 0.08 % | 564.563 M -16.43 % | 675.524 M 5.97 % | 637.484 M 1.23 % | 629.711 M 43.99 % | 437.343 M -24.07 % | 575.990 M -1.28 % | 583.456 M -1.22 % | 590.665 M 19.17 % | 495.668 M -15.82 % | 588.852 M 7.07 % | 549.979 M -31.45 % | 802.361 M 39.26 % | 576.148 M 9.47 % | 526.307 M -15.55 % | 623.238 M 5.34 % | 591.624 M 34.40 % | 440.200 M -38.86 % | 719.991 M 60.97 % | 447.288 M -5.62 % | 473.917 M 65.90 % | 285.656 M -52.19 % | 597.468 M 21.58 % | 491.431 M -4.39 % | 513.991 M 21.40 % | 423.396 M -40.73 % | 714.319 M 24.77 % | 572.505 M -8.49 % | 625.644 M 20.70 % | 518.339 M -14.85 % | 608.757 M 33.69 % | 455.363 M 16.59 % | 390.554 M 63.90 % | 238.286 M -37.05 % | 378.507 M -67.33 % | 1.159 B 73.63 % | 667.219 M 2.23 % | 652.685 M 43.48 % | 454.902 M -43.84 % | 809.946 M 2.03 % | 793.808 M 12.95 % | 702.823 M -28.78 % | 986.841 M 14.85 % | 859.260 M 16.49 % | 737.621 M 4.93 % | 702.978 M -21.41 % | 894.446 M 8.95 % | 820.933 M -28.36 % | 1.146 B -11.07 % | 1.289 B -26.99 % | 1.765 B 187.45 % | 614.023 M 4.42 % | 588.012 M 9.47 % | 537.137 M -11.33 % | 605.759 M 38.51 % | 437.354 M -8.19 % | 476.372 M 7.91 % | 441.465 M 2.96 % | 428.793 M 32.32 % | 324.055 M 21.68 % | 266.315 M -14.14 % | 310.160 M 29.13 % | 240.189 M -7.69 % | 260.209 M -19.38 % | 322.752 M 11.67 % | 289.021 M 26.96 % | 227.650 M -13.86 % | 264.289 M -25.19 % | 353.260 M 16.60 % | 302.965 M -21.31 % | 385.017 M 90.28 % | 202.345 M -29.16 % | 285.646 M 18.68 % | 240.684 M 47.38 % | 163.307 M -33.06 % | 243.973 M 12.84 % | 216.216 M -5.76 % | 229.428 M 65.01 % | 139.037 M 44.95 % | 95.919 M -78.52 % | 446.603 M 131.79 % | 192.675 M -25.86 % | 259.866 M 61.53 % | 160.873 M 5.78 % | 152.081 M -4.15 % | 158.674 M -5.88 % | 168.579 M 43.79 % | 117.243 M -22.03 % | 150.361 M -1.91 % | 153.285 M -32.55 % | 227.259 M 101.95 % | 112.533 M -27.41 % | 155.032 M -5.80 % | 164.570 M 28.49 % | 128.084 M -14.03 % | 148.993 M 4.74 % | 142.253 M -16.06 % | 169.468 M |
| Bénéfice net | -2.919 M 93.66 % | -46.030 M 11.62 % | -52.080 M -2 545.49 % | 2.130 M -38.05 % | 3.438 M 108.56 % | -40.181 M -131.72 % | 126.670 M 245.18 % | -87.248 M 29.63 % | -123.990 M -245.10 % | -35.929 M 75.45 % | -146.328 M -14.42 % | -127.888 M -2 516.89 % | -4.887 M 94.14 % | -83.382 M 51.11 % | -170.562 M -567.12 % | 36.514 M -28.83 % | 51.305 M 66.18 % | 30.874 M 122.88 % | 13.852 M -48.59 % | 26.946 M -35.32 % | 41.664 M 255.13 % | -26.857 M 25.58 % | -36.090 M 97.82 % | -1.652 B -16 035.17 % | 10.367 M 132.37 % | -32.024 M -513.78 % | 7.739 M -87.38 % | 61.303 M -27.13 % | 84.123 M 90.48 % | 44.163 M -28.18 % | 61.491 M 321.46 % | -27.766 M -148.38 % | 57.391 M 205.49 % | -54.404 M 77.36 % | -240.319 M -799.92 % | 34.335 M 143.25 % | -79.389 M -23.73 % | -64.161 M -139.45 % | 162.635 M 5 447.13 % | -3.042 M 93.53 % | -47.029 M 49.06 % | -92.316 M 64.52 % | -260.202 M -53.66 % | -169.342 M -95.81 % | -86.484 M -47.40 % | -58.672 M -157.41 % | 102.207 M 185.87 % | -119.026 M -816.81 % | 16.605 M 47.08 % | 11.290 M 136.25 % | -31.145 M -374.32 % | 11.354 M -73.78 % | 43.302 M 267.60 % | 11.780 M -34.40 % | 17.956 M -40.87 % | 30.366 M -14.74 % | 35.616 M 299.45 % | 8.916 M -76.35 % | 37.695 M 105.18 % | 18.372 M -25.70 % | 24.725 M -44.45 % | 44.507 M 5 725.98 % | -791.099 K -102.29 % | 34.579 M -44.06 % | 61.817 M 47.84 % | 41.813 M 154.50 % | 16.430 M -55.79 % | 37.165 M -38.50 % | 60.433 M 16.55 % | 51.850 M -9.08 % | 57.026 M 31.92 % | 43.229 M -18.15 % | 52.812 M 34.93 % | 39.139 M 12.37 % | 34.832 M -22.03 % | 44.675 M -17.41 % | 54.096 M 44.89 % | 37.337 M 26.44 % | 29.530 M 53.69 % | 19.214 M -77.08 % | 83.826 M 97.16 % | 42.516 M 63.09 % | 26.069 M -3.87 % | 27.118 M -4.06 % | 28.266 M 16.99 % | 24.162 M 37.19 % | 17.612 M 53.46 % | 11.476 M -44.15 % | 20.549 M -5.37 % | 21.715 M -5.13 % | 22.888 M 43.91 % | 15.904 M -4.76 % | 16.700 M 189.56 % | 5.767 M 150.14 % | 2.306 M -82.78 % | 13.388 M -34.79 % | 20.530 M 7.48 % | 19.101 M |
| Bénéfice avant impôt | -1.666 M 96.59 % | -48.927 M 4.10 % | -51.020 M -2 788.81 % | 1.897 M -40.73 % | 3.201 M 108.10 % | -39.505 M -132.91 % | 120.031 M 231.84 % | -91.042 M 31.94 % | -133.769 M -225.07 % | -41.151 M 67.32 % | -125.926 M 6.94 % | -135.314 M -651.73 % | -18.000 M 79.46 % | -87.634 M 52.77 % | -185.553 M -624.54 % | 35.375 M -29.58 % | 50.235 M 68.94 % | 29.735 M 62.80 % | 18.264 M -31.16 % | 26.531 M -35.13 % | 40.902 M 253.48 % | -26.650 M 39.54 % | -44.075 M 97.33 % | -1.649 B -11 259.20 % | 14.779 M 152.26 % | -28.280 M -313.13 % | 13.269 M -80.26 % | 67.236 M -33.43 % | 100.995 M 86.74 % | 54.084 M -24.92 % | 72.034 M 427.47 % | -21.997 M -133.35 % | 65.955 M 238.77 % | -47.528 M 81.15 % | -252.194 M -478.88 % | 66.563 M 186.24 % | -77.179 M -43.24 % | -53.879 M -129.38 % | 183.404 M 4 306.13 % | 4.162 M 110.08 % | -41.289 M 52.87 % | -87.602 M 66.55 % | -261.893 M -60.17 % | -163.512 M -119.43 % | -74.516 M -32.40 % | -56.281 M -146.26 % | 121.662 M 203.57 % | -117.465 M -572.44 % | 24.863 M 11.22 % | 22.355 M 119.70 % | -113.499 M -669.83 % | 19.918 M -65.45 % | 57.649 M 220.32 % | 17.997 M -19.94 % | 22.479 M -44.06 % | 40.185 M -17.09 % | 48.471 M 287.39 % | 12.512 M -77.05 % | 54.521 M 120.48 % | 24.728 M -24.14 % | 32.597 M -39.60 % | 53.966 M 1 830.93 % | 2.795 M -93.58 % | 43.509 M -42.09 % | 75.128 M 48.81 % | 50.485 M 139.48 % | 21.081 M -58.51 % | 50.811 M -42.64 % | 88.580 M 44.25 % | 61.405 M -10.97 % | 68.971 M 34.96 % | 51.104 M -18.41 % | 62.632 M 36.09 % | 46.023 M 9.54 % | 42.013 M -19.45 % | 52.157 M -18.05 % | 63.642 M 44.89 % | 43.926 M -4.53 % | 46.009 M 103.80 % | 22.576 M -77.90 % | 102.148 M 104.22 % | 50.019 M 45.29 % | 34.427 M 8.00 % | 31.877 M -8.75 % | 34.935 M 21.89 % | 28.660 M 51.36 % | 18.936 M 40.25 % | 13.502 M -43.90 % | 24.067 M -3.87 % | 25.036 M -13.44 % | 28.924 M 54.59 % | 18.711 M -1.32 % | 18.962 M 228.79 % | 5.767 M 112.29 % | 2.717 M -82.75 % | 15.750 M -36.17 % | 24.677 M 11.85 % | 22.061 M |
| Ratio bénéfice avant impôt | 0.00 96.60 % | -0.09 -14.75 % | -0.08 -2 637.40 % | 0.00 -41.45 % | 0.01 105.63 % | -0.09 -143.35 % | 0.21 233.55 % | -0.16 31.10 % | -0.23 -172.79 % | -0.08 61.18 % | -0.21 13.08 % | -0.25 -996.69 % | -0.02 85.25 % | -0.15 56.86 % | -0.35 -721.14 % | 0.06 -33.15 % | 0.08 25.70 % | 0.07 166.28 % | 0.03 -57.23 % | 0.06 -31.27 % | 0.09 192.51 % | -0.09 -26.47 % | -0.07 97.80 % | -3.36 -11 771.49 % | 0.03 143.05 % | -0.07 -459.57 % | 0.02 -84.18 % | 0.12 -27.25 % | 0.16 54.71 % | 0.10 -11.82 % | 0.12 344.96 % | -0.05 -128.60 % | 0.17 184.67 % | -0.20 70.06 % | -0.67 -1 259.66 % | 0.06 149.67 % | -0.12 -40.12 % | -0.08 -120.48 % | 0.40 7 745.05 % | 0.01 109.88 % | -0.05 58.27 % | -0.12 53.03 % | -0.27 -39.46 % | -0.19 -88.37 % | -0.10 -26.18 % | -0.08 -158.86 % | 0.14 195.06 % | -0.14 -759.47 % | 0.02 25.07 % | 0.02 126.98 % | -0.06 -298.24 % | 0.03 -66.91 % | 0.10 192.60 % | 0.03 -9.71 % | 0.04 -59.61 % | 0.09 -9.70 % | 0.10 259.00 % | 0.03 -77.71 % | 0.13 66.63 % | 0.08 -37.66 % | 0.12 -29.65 % | 0.17 1 395.31 % | 0.01 -93.04 % | 0.17 -28.17 % | 0.23 33.26 % | 0.17 88.63 % | 0.09 -51.83 % | 0.19 -23.33 % | 0.25 23.72 % | 0.20 13.14 % | 0.18 -29.07 % | 0.25 15.18 % | 0.22 14.67 % | 0.19 -25.67 % | 0.26 20.34 % | 0.21 -27.37 % | 0.29 53.74 % | 0.19 -42.14 % | 0.33 40.59 % | 0.24 2.90 % | 0.23 -11.89 % | 0.26 95.96 % | 0.13 -33.14 % | 0.20 -13.74 % | 0.23 27.18 % | 0.18 60.80 % | 0.11 -2.46 % | 0.12 -28.05 % | 0.16 -2.00 % | 0.16 28.33 % | 0.13 -23.45 % | 0.17 35.94 % | 0.12 249.01 % | 0.04 65.23 % | 0.02 -79.94 % | 0.11 -39.06 % | 0.17 33.25 % | 0.13 |
| EBITDA | 15.920 M 141.57 % | -38.300 M 1.92 % | -39.051 M -372.87 % | 14.311 M -50.22 % | 28.748 M 14.93 % | 25.013 M -86.59 % | 186.473 M 840.16 % | -25.194 M 68.32 % | -79.517 M -828.79 % | 10.911 M 109.01 % | -121.142 M -41.75 % | -85.460 M -668.97 % | 15.020 M 139.62 % | -37.911 M 72.56 % | -138.165 M -267.79 % | 82.346 M -17.17 % | 99.412 M 26.00 % | 78.897 M 11.98 % | 70.456 M -21.95 % | 90.269 M 7.14 % | 84.252 M 260.69 % | 23.358 M -42.62 % | 40.707 M 102.57 % | -1.585 B -1 619.46 % | 104.288 M 105.61 % | 50.721 M 1.41 % | 50.016 M -37.81 % | 80.422 M -30.28 % | 115.346 M 70.38 % | 67.700 M -53.49 % | 145.567 M 1 625.39 % | -9.543 M -111.48 % | 83.144 M 359.07 % | -32.093 M 10.58 % | -35.890 M -131.71 % | 113.188 M 177.93 % | 40.725 M 35.54 % | 30.047 M -86.54 % | 223.269 M 427.76 % | 42.305 M 201.39 % | 14.037 M 125.73 % | -54.547 M 61.42 % | -141.381 M -5.31 % | -134.248 M -1 069.64 % | -11.478 M 42.42 % | -19.933 M -110.12 % | 196.968 M 330.47 % | -85.465 M -158.06 % | 147.194 M 9.18 % | 134.815 M 142.02 % | 55.703 M 117.32 % | 25.632 M -58.79 % | 62.198 M 221.56 % | 19.343 M -36.49 % | 30.457 M -25.92 % | 41.113 M -18.85 % | 50.664 M 356.01 % | 11.110 M -77.16 % | 48.650 M 147.09 % | 19.689 M -26.62 % | 26.833 M -53.61 % | 57.841 M -13.77 % | 67.078 M 33.20 % | 50.361 M -40.80 % | 85.064 M 42.81 % | 59.565 M 113.18 % | 27.941 M -47.54 % | 53.260 M -36.66 % | 84.083 M 54.16 % | 54.544 M -30.04 % | 77.968 M 77.53 % | 43.918 M -29.60 % | 62.382 M 42.13 % | 43.891 M -41.79 % | 75.397 M 10.00 % | 68.540 M -11.07 % | 77.073 M 30.33 % | 59.138 M 10.35 % | 53.590 M 198.07 % | 17.979 M -85.60 % | 124.819 M 129.31 % | 54.432 M 17.26 % | 46.422 M 31.61 % | 35.274 M -15.26 % | 41.625 M 24.93 % | 33.320 M 52.87 % | 21.795 M 113.55 % | 10.206 M -64.69 % | 28.904 M 7.85 % | 26.800 M -31.94 % | 39.375 M 376.70 % | 8.260 M -60.73 % | 21.034 M 460.18 % | 3.755 M -89.93 % | 37.273 M 298.20 % | -18.806 M -159.71 % | 31.496 M 88.09 % | 16.745 M |
| Ratio de revenu net | -0.01 93.66 % | -0.08 -5.75 % | -0.08 -2 407.78 % | 0.00 -38.81 % | 0.01 105.94 % | -0.09 -141.78 % | 0.22 247.07 % | -0.15 28.76 % | -0.21 -189.60 % | -0.07 70.83 % | -0.25 -6.87 % | -0.23 -3 717.77 % | -0.01 95.79 % | -0.14 55.34 % | -0.32 -653.15 % | 0.06 -32.44 % | 0.09 23.64 % | 0.07 264.55 % | 0.02 -68.06 % | 0.06 -31.47 % | 0.09 193.51 % | -0.09 -55.65 % | -0.06 98.20 % | -3.36 -16 766.72 % | 0.02 126.67 % | -0.08 -798.10 % | 0.01 -89.88 % | 0.11 -20.36 % | 0.13 57.81 % | 0.09 -15.65 % | 0.10 265.66 % | -0.06 -141.50 % | 0.15 164.36 % | -0.23 64.04 % | -0.63 -2 242.26 % | 0.03 124.91 % | -0.12 -21.04 % | -0.10 -127.50 % | 0.36 9 620.50 % | 0.00 93.66 % | -0.06 54.90 % | -0.13 50.18 % | -0.26 -33.79 % | -0.20 -68.09 % | -0.12 -40.48 % | -0.08 -173.04 % | 0.11 178.81 % | -0.14 -1 100.58 % | 0.01 65.39 % | 0.01 149.65 % | -0.02 -195.43 % | 0.02 -74.89 % | 0.07 235.80 % | 0.02 -26.02 % | 0.03 -57.31 % | 0.07 -7.13 % | 0.07 270.18 % | 0.02 -77.03 % | 0.09 55.06 % | 0.06 -38.93 % | 0.09 -35.30 % | 0.14 4 456.77 % | 0.00 -102.48 % | 0.13 -30.62 % | 0.19 32.39 % | 0.14 100.46 % | 0.07 -48.68 % | 0.14 -17.80 % | 0.17 -0.04 % | 0.17 15.55 % | 0.15 -30.67 % | 0.21 15.55 % | 0.18 13.69 % | 0.16 -23.76 % | 0.21 16.48 % | 0.18 -26.81 % | 0.25 53.74 % | 0.16 -23.38 % | 0.21 6.02 % | 0.20 6.72 % | 0.19 -14.94 % | 0.22 119.96 % | 0.10 -40.49 % | 0.17 -9.31 % | 0.19 22.06 % | 0.15 45.75 % | 0.10 6.73 % | 0.10 -28.38 % | 0.14 -3.52 % | 0.14 40.66 % | 0.10 -28.74 % | 0.14 31.21 % | 0.11 207.37 % | 0.04 94.68 % | 0.02 -79.97 % | 0.09 -37.74 % | 0.14 28.05 % | 0.11 |
| Ratio EBITDA | 0.03 141.54 % | -0.07 -17.35 % | -0.06 -357.51 % | 0.02 -50.83 % | 0.05 -20.18 % | 0.06 -82.33 % | 0.32 849.75 % | -0.04 67.93 % | -0.13 -711.58 % | 0.02 110.70 % | -0.21 -32.40 % | -0.16 -930.07 % | 0.02 128.45 % | -0.07 74.93 % | -0.26 -298.69 % | 0.13 -21.37 % | 0.17 -6.25 % | 0.18 83.16 % | 0.10 -51.51 % | 0.20 13.52 % | 0.18 117.41 % | 0.08 20.02 % | 0.07 102.11 % | -3.22 -1 689.21 % | 0.20 69.37 % | 0.12 71.09 % | 0.07 -50.16 % | 0.14 -23.81 % | 0.18 41.16 % | 0.13 -45.38 % | 0.24 1 241.02 % | -0.02 -109.84 % | 0.21 258.06 % | -0.13 -42.04 % | -0.09 -197.05 % | 0.10 60.07 % | 0.06 32.58 % | 0.05 -90.62 % | 0.49 839.67 % | 0.05 195.38 % | 0.02 122.78 % | -0.08 45.83 % | -0.14 8.30 % | -0.16 -904.06 % | -0.02 45.12 % | -0.03 -112.88 % | 0.22 311.52 % | -0.10 -181.05 % | 0.13 22.77 % | 0.10 231.51 % | 0.03 -24.40 % | 0.04 -60.53 % | 0.11 193.74 % | 0.04 -28.38 % | 0.05 -46.51 % | 0.09 -11.61 % | 0.11 322.60 % | 0.03 -77.82 % | 0.11 86.74 % | 0.06 -39.70 % | 0.10 -45.97 % | 0.19 -33.22 % | 0.28 44.30 % | 0.19 -26.57 % | 0.26 27.88 % | 0.21 67.92 % | 0.12 -39.10 % | 0.20 -15.33 % | 0.24 32.21 % | 0.18 -11.10 % | 0.20 -6.70 % | 0.22 -0.62 % | 0.22 19.76 % | 0.18 -60.50 % | 0.46 64.34 % | 0.28 -21.19 % | 0.36 38.29 % | 0.26 -33.12 % | 0.39 105.63 % | 0.19 -32.93 % | 0.28 -1.07 % | 0.28 58.15 % | 0.18 -18.53 % | 0.22 -19.89 % | 0.27 30.34 % | 0.21 62.42 % | 0.13 48.52 % | 0.09 -54.71 % | 0.19 9.95 % | 0.17 0.91 % | 0.17 136.05 % | 0.07 -45.90 % | 0.14 494.64 % | 0.02 -92.16 % | 0.29 330.55 % | -0.13 -157.01 % | 0.22 124.07 % | 0.10 |
| Taux de profit brut | 0.15 151.98 % | 0.06 9.23 % | 0.05 -58.17 % | 0.13 13.81 % | 0.11 25.24 % | 0.09 -20.68 % | 0.11 128.93 % | 0.05 66.36 % | 0.03 -77.20 % | 0.13 430.35 % | -0.04 -374.77 % | 0.01 -88.94 % | 0.13 34.13 % | 0.10 -23.94 % | 0.13 -37.83 % | 0.21 -12.26 % | 0.23 19.01 % | 0.20 -46.53 % | 0.37 38.88 % | 0.27 -9.74 % | 0.29 4.75 % | 0.28 -4.39 % | 0.29 25.07 % | 0.24 -11.98 % | 0.27 92.12 % | 0.14 -64.52 % | 0.39 28.16 % | 0.31 -16.56 % | 0.37 17.20 % | 0.31 -0.60 % | 0.31 96.67 % | 0.16 -42.94 % | 0.28 -36.31 % | 0.44 33.03 % | 0.33 12.75 % | 0.29 477.01 % | 0.05 -7.98 % | 0.06 -55.25 % | 0.12 3.62 % | 0.12 27.08 % | 0.09 272.23 % | 0.03 124.67 % | -0.10 -200.72 % | -0.03 -176.98 % | 0.04 -47.55 % | 0.08 -20.91 % | 0.11 203.16 % | 0.04 -78.82 % | 0.17 2.67 % | 0.16 290.41 % | 0.04 -72.91 % | 0.15 -23.52 % | 0.20 0.56 % | 0.20 -2.65 % | 0.20 -20.36 % | 0.26 25.92 % | 0.20 -1.58 % | 0.21 12.80 % | 0.18 -26.35 % | 0.25 -21.28 % | 0.32 -17.77 % | 0.38 -5.72 % | 0.41 -5.66 % | 0.43 1.44 % | 0.43 4.47 % | 0.41 -14.49 % | 0.48 18.63 % | 0.40 -4.78 % | 0.42 34.73 % | 0.31 -28.17 % | 0.44 14.51 % | 0.38 4.50 % | 0.36 12.89 % | 0.32 39.00 % | 0.23 -35.96 % | 0.36 -7.94 % | 0.39 7.71 % | 0.37 -4.44 % | 0.38 28.72 % | 0.30 -16.49 % | 0.36 1.15 % | 0.35 18.28 % | 0.30 -2.43 % | 0.30 1.31 % | 0.30 23.39 % | 0.24 31.88 % | 0.18 22.09 % | 0.15 -39.88 % | 0.25 25.74 % | 0.20 -0.55 % | 0.20 -14.04 % | 0.23 49.11 % | 0.16 111.10 % | 0.07 16.58 % | 0.06 7.40 % | 0.06 185.94 % | 0.02 -85.57 % | 0.14 |
| Moyenne pondérée des actions en circulation diluée | 1.686 B 0.00 % | 1.686 B -0.21 % | 1.690 B 0.25 % | 1.685 B 0.00 % | 1.685 B -0.59 % | 1.695 B 0.03 % | 1.695 B 0.10 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B -0.02 % | 1.694 B 0.00 % | 1.694 B 0.00 % | 1.694 B 0.00 % | 1.694 B -0.17 % | 1.696 B 0.00 % | 1.696 B 0.00 % | 1.696 B 0.73 % | 1.684 B 0.00 % | 1.684 B -0.30 % | 1.689 B 0.00 % | 1.689 B -0.24 % | 1.693 B 0.00 % | 1.693 B -0.08 % | 1.694 B 0.00 % | 1.694 B -2.43 % | 1.737 B 0.00 % | 1.737 B -0.12 % | 1.739 B 0.00 % | 1.739 B 0.19 % | 1.735 B 0.00 % | 1.735 B -0.16 % | 1.738 B 0.00 % | 1.738 B 23.01 % | 1.413 B 0.30 % | 1.409 B -0.13 % | 1.411 B -0.13 % | 1.412 B 48.59 % | 950.536 M 0.00 % | 950.536 M -0.02 % | 950.731 M 0.00 % | 950.731 M -0.01 % | 950.823 M 0.00 % | 950.823 M -0.01 % | 950.924 M 0.00 % | 950.924 M 0.10 % | 949.929 M -0.08 % | 950.688 M 0.21 % | 948.703 M 0.00 % | 948.703 M 0.27 % | 946.129 M 0.00 % | 946.129 M -3.62 % | 981.632 M 3.33 % | 949.966 M 0.11 % | 948.943 M 0.00 % | 948.943 M -4.21 % | 990.683 M 0.00 % | 990.683 M 2.46 % | 966.926 M 0.00 % | 966.926 M 31.44 % | 735.654 M 100.00 % | 367.827 M -50.84 % | 748.275 M 103.41 % | 367.858 M -42.48 % | 639.507 M -10.53 % | 714.760 M 14.40 % | 624.788 M -9.09 % | 687.267 M 4.93 % | 654.978 M 0.00 % | 654.978 M 0.00 % | 654.978 M 0.00 % | 654.978 M 5.19 % | 622.690 M 0.00 % | 622.690 M 0.00 % | 622.690 M 0.18 % | 621.579 M 0.09 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M |
| Moyenne pondérée des actions en circulation | 1.686 B 0.00 % | 1.686 B -0.21 % | 1.690 B 0.25 % | 1.685 B 0.00 % | 1.685 B -0.59 % | 1.695 B 0.03 % | 1.695 B 0.10 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.07 % | 1.692 B -0.07 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.14 % | 1.691 B -0.10 % | 1.692 B -0.04 % | 1.693 B 0.53 % | 1.684 B 1.01 % | 1.667 B -1.29 % | 1.689 B 0.00 % | 1.689 B -0.24 % | 1.693 B 0.00 % | 1.693 B 3.39 % | 1.638 B -3.36 % | 1.694 B -0.87 % | 1.709 B -1.58 % | 1.737 B 0.20 % | 1.733 B -0.32 % | 1.739 B 0.19 % | 1.735 B 0.00 % | 1.735 B -0.16 % | 1.738 B 0.00 % | 1.738 B 23.01 % | 1.413 B 0.30 % | 1.409 B -0.13 % | 1.411 B -0.13 % | 1.412 B 48.59 % | 950.536 M 0.00 % | 950.536 M 0.03 % | 950.292 M -0.05 % | 950.731 M 0.05 % | 950.263 M -0.06 % | 950.823 M 0.06 % | 950.265 M -0.07 % | 950.924 M 0.61 % | 945.118 M -0.59 % | 950.688 M 0.21 % | 948.703 M 0.00 % | 948.703 M 0.27 % | 946.129 M 0.00 % | 946.129 M -0.34 % | 949.394 M -0.06 % | 949.966 M 0.45 % | 945.736 M -0.34 % | 948.943 M -4.21 % | 990.683 M 0.00 % | 990.683 M 4.54 % | 947.645 M -1.99 % | 966.926 M 31.44 % | 735.654 M 100.00 % | 367.827 M -48.28 % | 711.136 M 93.32 % | 367.858 M -42.48 % | 639.507 M 1.71 % | 628.774 M 0.64 % | 624.788 M 0.00 % | 624.788 M 0.17 % | 623.739 M 0.00 % | 623.739 M 0.00 % | 623.739 M 0.00 % | 623.739 M 0.17 % | 622.690 M 0.00 % | 622.690 M 0.00 % | 622.690 M 0.18 % | 621.579 M 0.09 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M 0.00 % | 621.015 M |
| Bénéfice par action diluée | 0.00 93.77 % | -0.03 11.94 % | -0.03 -2 484.62 % | 0.00 -35.00 % | 0.00 108.44 % | -0.02 -201.72 % | 0.02 145.24 % | -0.05 29.64 % | -0.07 -245.28 % | -0.02 75.46 % | -0.09 -14.44 % | -0.08 -2 503.45 % | 0.00 94.11 % | -0.05 50.80 % | -0.10 -565.12 % | 0.02 -28.81 % | 0.03 65.93 % | 0.02 121.95 % | 0.01 -48.75 % | 0.02 -35.22 % | 0.02 255.35 % | -0.02 25.35 % | -0.02 97.83 % | -0.98 -16 165.57 % | 0.01 132.28 % | -0.02 -450.00 % | 0.01 -84.70 % | 0.04 -27.07 % | 0.05 90.55 % | 0.03 -28.25 % | 0.04 321.25 % | -0.02 -148.48 % | 0.03 205.43 % | -0.03 81.59 % | -0.17 -796.72 % | 0.02 129.22 % | -0.08 -83.92 % | -0.05 -126.71 % | 0.17 5 412.50 % | 0.00 93.54 % | -0.05 49.02 % | -0.10 64.04 % | -0.27 -50.00 % | -0.18 -98.02 % | -0.09 -47.33 % | -0.06 -156.09 % | 0.11 184.62 % | -0.13 -842.86 % | 0.02 47.06 % | 0.01 136.17 % | -0.03 -374.17 % | 0.01 -72.79 % | 0.04 255.65 % | 0.01 -34.39 % | 0.02 -40.94 % | 0.03 -11.11 % | 0.04 300.00 % | 0.01 -76.92 % | 0.04 105.26 % | 0.02 -43.45 % | 0.03 -72.00 % | 0.12 11 009.09 % | 0.00 -101.17 % | 0.09 -2.79 % | 0.10 65.30 % | 0.06 122.43 % | 0.03 -51.39 % | 0.05 -41.39 % | 0.09 16.54 % | 0.08 -13.54 % | 0.09 38.79 % | 0.07 -22.17 % | 0.08 34.82 % | 0.06 12.52 % | 0.06 -22.25 % | 0.07 -17.45 % | 0.09 44.93 % | 0.06 26.26 % | 0.05 54.05 % | 0.03 -76.23 % | 0.13 90.34 % | 0.07 62.62 % | 0.04 -3.67 % | 0.04 -4.18 % | 0.05 17.27 % | 0.04 36.62 % | 0.03 54.35 % | 0.02 -44.41 % | 0.03 -5.16 % | 0.03 -5.42 % | 0.04 44.14 % | 0.03 -4.83 % | 0.03 189.25 % | 0.01 151.35 % | 0.00 -82.87 % | 0.02 -34.74 % | 0.03 7.47 % | 0.03 |
| Bénéfice par action | 0.00 93.77 % | -0.03 11.94 % | -0.03 -2 484.62 % | 0.00 -35.00 % | 0.00 108.44 % | -0.02 -201.72 % | 0.02 145.24 % | -0.05 29.64 % | -0.07 -245.28 % | -0.02 75.46 % | -0.09 -14.29 % | -0.08 -2 506.90 % | 0.00 94.11 % | -0.05 50.80 % | -0.10 -565.12 % | 0.02 -28.81 % | 0.03 65.93 % | 0.02 121.95 % | 0.01 -48.75 % | 0.02 -35.22 % | 0.02 255.35 % | -0.02 25.35 % | -0.02 97.83 % | -0.98 -16 165.57 % | 0.01 132.28 % | -0.02 -450.00 % | 0.01 -84.70 % | 0.04 -27.07 % | 0.05 90.55 % | 0.03 -28.25 % | 0.04 321.25 % | -0.02 -148.48 % | 0.03 205.43 % | -0.03 81.59 % | -0.17 -796.72 % | 0.02 143.34 % | -0.06 -24.01 % | -0.05 -126.71 % | 0.17 5 412.50 % | 0.00 93.54 % | -0.05 49.02 % | -0.10 64.04 % | -0.27 -50.00 % | -0.18 -97.80 % | -0.09 -47.49 % | -0.06 -156.09 % | 0.11 184.62 % | -0.13 -842.86 % | 0.02 47.06 % | 0.01 136.17 % | -0.03 -374.17 % | 0.01 -72.79 % | 0.04 255.65 % | 0.01 -34.39 % | 0.02 -40.94 % | 0.03 -11.11 % | 0.04 300.00 % | 0.01 -76.92 % | 0.04 105.26 % | 0.02 -43.45 % | 0.03 -72.00 % | 0.12 11 009.09 % | 0.00 -101.17 % | 0.09 -2.79 % | 0.10 45.41 % | 0.07 152.85 % | 0.03 -55.80 % | 0.06 -38.60 % | 0.10 16.61 % | 0.08 -9.28 % | 0.09 32.18 % | 0.07 -18.28 % | 0.08 34.82 % | 0.06 12.52 % | 0.06 -22.25 % | 0.07 -17.45 % | 0.09 44.93 % | 0.06 26.26 % | 0.05 54.05 % | 0.03 -76.23 % | 0.13 90.34 % | 0.07 62.62 % | 0.04 -3.67 % | 0.04 -4.18 % | 0.05 17.27 % | 0.04 36.62 % | 0.03 54.35 % | 0.02 -44.41 % | 0.03 -5.16 % | 0.03 -5.42 % | 0.04 44.14 % | 0.03 -4.83 % | 0.03 189.25 % | 0.01 151.35 % | 0.00 -82.87 % | 0.02 -34.74 % | 0.03 7.47 % | 0.03 |
| Bénéfice brut | 83.741 M 152.17 % | 33.208 M -8.72 % | 36.378 M -55.68 % | 82.079 M 15.22 % | 71.238 M 80.33 % | 39.504 M -39.78 % | 65.595 M 126.00 % | 29.025 M 64.33 % | 17.662 M -72.83 % | 65.015 M 378.07 % | -23.381 M -394.19 % | 7.948 M -92.42 % | 104.863 M 86.79 % | 56.140 M -16.74 % | 67.429 M -47.50 % | 128.431 M -7.57 % | 138.945 M 59.94 % | 86.872 M -67.31 % | 265.740 M 123.56 % | 118.868 M -14.81 % | 139.538 M 73.78 % | 80.293 M -54.29 % | 175.642 M 52.05 % | 115.516 M -15.85 % | 137.265 M 133.23 % | 58.853 M -78.97 % | 279.834 M 59.91 % | 174.999 M -23.65 % | 229.199 M 41.47 % | 162.015 M -15.37 % | 191.431 M 162.92 % | 72.810 M -33.47 % | 109.433 M 4.39 % | 104.830 M -16.25 % | 125.175 M -63.16 % | 339.806 M 901.88 % | 33.917 M -5.93 % | 36.054 M -35.80 % | 56.159 M -41.80 % | 96.497 M 29.66 % | 74.423 M 320.42 % | 17.702 M 117.57 % | -100.752 M -245.37 % | -29.172 M -189.68 % | 32.531 M -44.96 % | 59.109 M -37.84 % | 95.094 M 230.31 % | 28.790 M -84.83 % | 189.727 M -8.69 % | 207.794 M 185.03 % | 72.903 M -22.14 % | 93.638 M -20.13 % | 117.242 M 10.08 % | 106.505 M -13.68 % | 123.378 M 10.31 % | 111.850 M 15.60 % | 96.754 M 6.20 % | 91.103 M 16.13 % | 78.447 M -2.55 % | 80.497 M -4.22 % | 84.041 M -29.39 % | 119.023 M 21.75 % | 97.761 M -12.92 % | 112.267 M -18.22 % | 137.272 M 16.67 % | 117.661 M 8.56 % | 108.387 M 2.19 % | 106.066 M -28.76 % | 148.882 M 57.10 % | 94.769 M -43.48 % | 167.665 M 117.88 % | 76.953 M -25.98 % | 103.958 M 33.98 % | 77.592 M 104.86 % | 37.876 M -57.13 % | 88.353 M 3.88 % | 85.052 M 1.51 % | 83.788 M 57.68 % | 53.139 M 86.58 % | 28.480 M -82.06 % | 158.794 M 134.45 % | 67.729 M -12.30 % | 77.230 M 57.62 % | 48.999 M 7.17 % | 45.722 M 18.27 % | 38.660 M 24.14 % | 31.143 M 75.55 % | 17.740 M -53.12 % | 37.843 M 23.34 % | 30.682 M -32.92 % | 45.739 M 73.59 % | 26.350 M 8.23 % | 24.346 M 98.86 % | 12.242 M 49.79 % | 8.173 M -7.67 % | 8.852 M 199.49 % | 2.956 M -87.89 % | 24.401 M |
| Charge d'impôt sur le bénéfice | 1.253 M 143.25 % | -2.897 M -373.19 % | 1.060 M 556.72 % | -232.152 K 1.84 % | -236.496 K -135.02 % | 675.291 K 111.29 % | -5.979 M -105.54 % | -2.909 M 62.91 % | -7.844 M -50.19 % | -5.223 M -125.60 % | 20.402 M 374.73 % | -7.426 M 43.37 % | -13.113 M -208.34 % | -4.253 M 69.46 % | -13.926 M | 0.000 -100.00 % | 35.991 K -88.92 % | 324.740 K -94.13 % | 5.529 M 5 751.33 % | 94.484 K -66.52 % | 282.229 K -63.20 % | 766.898 K 111.51 % | -6.662 M -303.43 % | 3.275 M -25.18 % | 4.377 M 6.06 % | 4.127 M -34.72 % | 6.322 M 3.50 % | 6.108 M -63.44 % | 16.708 M 68.42 % | 9.920 M -4.91 % | 10.432 M 80.79 % | 5.770 M -32.49 % | 8.548 M 22.08 % | 7.002 M 208.91 % | -6.429 M -125.87 % | 24.855 M 5 269.91 % | 462.852 K -75.53 % | 1.892 M -83.00 % | 11.130 M 365.93 % | 2.389 M 28.45 % | 1.860 M 10.10 % | 1.689 M 157.04 % | -2.961 M -255.08 % | 1.909 M -77.59 % | 8.521 M 1 274.39 % | 620.006 K -97.46 % | 24.395 M 1 107.97 % | -2.420 M -225.04 % | 1.936 M -76.00 % | 8.066 M 114.60 % | 3.758 M -17.52 % | 4.557 M -54.88 % | 10.100 M 154.81 % | 3.964 M -69.57 % | 13.024 M 87.68 % | 6.940 M -18.58 % | 8.523 M 296.54 % | 2.149 M -85.53 % | 14.852 M 249.20 % | 4.253 M -21.53 % | 5.420 M -35.43 % | 8.395 M 258.55 % | 2.341 M -65.46 % | 6.778 M -42.15 % | 11.717 M 46.90 % | 7.976 M 94.60 % | 4.099 M -68.16 % | 12.871 M -53.17 % | 27.485 M 204.20 % | 9.035 M -19.42 % | 11.212 M 59.28 % | 7.039 M -25.07 % | 9.394 M 35.85 % | 6.915 M -3.70 % | 7.181 M -7.87 % | 7.794 M -18.35 % | 9.546 M 44.89 % | 6.589 M -60.02 % | 16.479 M 390.22 % | 3.362 M -81.65 % | 18.322 M 144.20 % | 7.503 M -10.23 % | 8.358 M 75.62 % | 4.759 M -28.64 % | 6.669 M 48.25 % | 4.499 M 239.85 % | 1.324 M -34.64 % | 2.025 M -42.43 % | 3.518 M 5.91 % | 3.322 M -44.97 % | 6.037 M 115.08 % | 2.807 M 24.05 % | 2.262 M | 0.000 -100.00 % | 411.031 K -82.60 % | 2.363 M -43.02 % | 4.146 M 40.05 % | 2.960 M |
| Coût des revenus | 481.247 M -9.43 % | 531.355 M -16.86 % | 639.145 M 15.08 % | 555.405 M -0.55 % | 558.473 M 40.38 % | 397.839 M -22.05 % | 510.395 M -7.94 % | 554.432 M -3.24 % | 573.002 M 33.05 % | 430.653 M -29.66 % | 612.233 M 12.95 % | 542.031 M -22.29 % | 697.499 M 34.13 % | 520.008 M 13.32 % | 458.878 M -7.26 % | 494.807 M 9.31 % | 452.679 M 28.12 % | 353.328 M -22.22 % | 454.251 M 38.31 % | 328.420 M -1.78 % | 334.379 M 62.82 % | 205.363 M -51.32 % | 421.826 M 12.21 % | 375.915 M -0.22 % | 376.726 M 3.34 % | 364.543 M -16.10 % | 434.485 M 9.30 % | 397.506 M 0.27 % | 396.444 M 11.26 % | 356.324 M -14.62 % | 417.325 M 9.09 % | 382.553 M 36.08 % | 281.121 M 110.65 % | 133.455 M -47.32 % | 253.332 M -69.06 % | 818.706 M 29.28 % | 633.302 M 2.70 % | 616.631 M 54.64 % | 398.743 M -44.11 % | 713.449 M -0.83 % | 719.385 M 5.00 % | 685.121 M -37.01 % | 1.088 B 22.42 % | 888.433 M 26.00 % | 705.090 M 9.51 % | 643.869 M -19.45 % | 799.353 M 0.91 % | 792.144 M -17.16 % | 956.195 M -11.53 % | 1.081 B -36.13 % | 1.692 B 225.16 % | 520.385 M 10.54 % | 470.770 M 9.32 % | 430.632 M -10.73 % | 482.381 M 48.20 % | 325.504 M -14.25 % | 379.618 M 8.35 % | 350.361 M 0.00 % | 350.346 M 43.84 % | 243.558 M 33.62 % | 182.274 M -4.64 % | 191.138 M 34.20 % | 142.428 M -3.73 % | 147.943 M -20.24 % | 185.481 M 8.24 % | 171.360 M 43.68 % | 119.263 M -24.62 % | 158.223 M -22.58 % | 204.378 M -1.83 % | 208.196 M -4.21 % | 217.353 M 73.34 % | 125.393 M -30.98 % | 181.689 M 11.40 % | 163.092 M 30.03 % | 125.431 M -19.40 % | 155.620 M 18.65 % | 131.164 M -9.94 % | 145.640 M 69.55 % | 85.898 M 27.37 % | 67.439 M -76.57 % | 287.810 M 130.35 % | 124.946 M -31.59 % | 182.636 M 63.25 % | 111.874 M 5.19 % | 106.359 M -11.38 % | 120.014 M -12.68 % | 137.436 M 38.12 % | 99.503 M -11.57 % | 112.518 M -8.23 % | 122.604 M -32.46 % | 181.519 M 110.62 % | 86.183 M -34.05 % | 130.686 M -14.21 % | 152.328 M 27.03 % | 119.912 M -14.44 % | 140.141 M 0.61 % | 139.297 M -3.98 % | 145.067 M |
| Dépenses générales et administratives | -18.578 M -160.64 % | 30.638 M 1 646.70 % | -1.981 M -102.51 % | 78.971 M 458.91 % | -22.003 M -158.20 % | 37.804 M 426.20 % | -11.589 M -112.37 % | 93.668 M 674.65 % | -16.300 M -137.12 % | 43.916 M 138.46 % | -114.183 M -182.17 % | 138.959 M 366.20 % | -52.200 M -171.84 % | 72.657 M 198.13 % | -74.042 M -178.24 % | 94.633 M 538.99 % | -21.557 M -167.53 % | 31.922 M 134.38 % | -92.841 M -346.47 % | 37.668 M 200.85 % | -37.351 M -158.92 % | 63.394 M 194.86 % | -66.826 M -295.25 % | 34.227 M 301.58 % | -16.979 M -157.13 % | 29.719 M 134.51 % | -86.127 M -363.46 % | 32.691 M 225.12 % | -26.128 M -171.93 % | 36.325 M 153.34 % | -68.100 M -322.84 % | 30.560 M 204.83 % | -29.151 M -131.57 % | 92.326 M 189.63 % | -103.008 M -228.20 % | 80.351 M 644.78 % | -14.749 M -139.39 % | 37.445 M 149.88 % | -75.076 M -351.34 % | 29.870 M 257.25 % | -18.995 M -141.33 % | 45.957 M 141.37 % | -111.093 M -321.50 % | 50.154 M 409.73 % | -16.193 M -132.78 % | 49.403 M 137.89 % | -130.374 M -373.39 % | 47.688 M 247.11 % | -32.415 M -141.25 % | 78.584 M 287.21 % | -41.977 M -212.89 % | 37.184 M 219.34 % | -31.156 M -149.34 % | 63.150 M 166.31 % | -95.241 M -308.13 % | 45.759 M 212.97 % | -40.505 M -163.64 % | 63.643 M 187.27 % | -72.927 M -282.20 % | 40.026 M 6.17 % | 37.701 M -25.47 % | 50.586 M 54.36 % | 32.772 M -20.92 % | 41.440 M -0.14 % | 41.499 M -6.79 % | 44.522 M -27.28 % | 61.222 M 112.71 % | 28.782 M 0.89 % | 28.529 M -17.89 % | 34.743 M -24.99 % | 46.321 M 60.85 % | 28.798 M -17.45 % | 34.885 M 19.38 % | 29.221 M 1.85 % | 28.690 M -18.77 % | 35.321 M 47.93 % | 23.877 M -41.02 % | 40.487 M 138.77 % | 16.956 M 44.91 % | 11.701 M -64.32 % | 32.791 M 105.22 % | 15.979 M -17.82 % | 19.443 M 13.77 % | 17.089 M 45.42 % | 11.752 M 31.92 % | 8.909 M -42.01 % | 15.362 M 48.41 % | 10.351 M -22.20 % | 13.304 M 93.62 % | 6.871 M -64.70 % | 19.463 M 201.16 % | 6.463 M -37.81 % | 10.392 M 75.26 % | 5.929 M -0.81 % | 5.977 M -15.90 % | 7.107 M 6.08 % | 6.700 M 3.40 % | 6.480 M |
| Frais de vente et de marketing | 3.963 M -33.44 % | 5.954 M 255.45 % | -3.830 M -135.59 % | 10.761 M 146.74 % | 4.361 M 10.23 % | 3.957 M -83.00 % | 23.280 M 83.77 % | 12.668 M 3.31 % | 12.262 M 18.71 % | 10.329 M -59.19 % | 25.313 M 18.35 % | 21.389 M 26.10 % | 16.962 M 60.48 % | 10.570 M -77.33 % | 46.626 M 135.03 % | 19.839 M 35.54 % | 14.637 M 60.57 % | 9.115 M -70.25 % | 30.638 M -13.28 % | 35.331 M 6.22 % | 33.261 M 29.34 % | 25.715 M -48.52 % | 49.947 M -15.59 % | 59.170 M 34.58 % | 43.967 M 7.05 % | 41.072 M -42.06 % | 70.882 M 23.44 % | 57.424 M -17.66 % | 69.739 M 26.39 % | 55.178 M 10.82 % | 49.788 M 3.12 % | 48.281 M -13.02 % | 55.510 M 32.18 % | 41.997 M -2.12 % | 42.908 M -69.25 % | 139.548 M 498.13 % | 23.331 M 6.65 % | 21.876 M 992.68 % | -2.451 M -110.40 % | 23.555 M -28.88 % | 33.121 M 39.78 % | 23.695 M -46.35 % | 44.166 M -7.51 % | 47.751 M 5.83 % | 45.118 M 59.01 % | 28.374 M -21.95 % | 36.353 M -43.94 % | 64.849 M 21.23 % | 53.492 M 3.51 % | 51.677 M -1.79 % | 52.619 M 77.61 % | 29.626 M 16.92 % | 25.339 M 10.36 % | 22.960 M -23.32 % | 29.943 M 24.53 % | 24.045 M 57.33 % | 15.283 M -1.31 % | 15.486 M -27.21 % | 21.274 M 5.23 % | 20.216 M 6.24 % | 19.028 M 86.12 % | 10.223 M -58.46 % | 24.609 M 22.95 % | 20.014 M 65.16 % | 12.118 M -6.89 % | 13.015 M -31.62 % | 19.034 M -20.23 % | 23.860 M -33.98 % | 36.139 M 574.16 % | 5.361 M -87.51 % | 42.914 M 949.78 % | 4.088 M -35.03 % | 6.292 M 43.57 % | 4.383 M 405.50 % | 866.969 K -60.45 % | 2.192 M 30.82 % | 1.676 M -4.75 % | 1.760 M -52.51 % | 3.705 M -11.02 % | 4.164 M 65.78 % | 2.512 M -1.45 % | 2.549 M -17.20 % | 3.078 M 100.33 % | 1.537 M -16.25 % | 1.835 M -13.07 % | 2.111 M -29.75 % | 3.005 M 63.42 % | 1.839 M -23.68 % | 2.409 M -5.30 % | 2.544 M 20.50 % | 2.111 M 8.47 % | 1.946 M -5.98 % | 2.070 M -14.75 % | 2.428 M 39.27 % | 1.743 M -12.88 % | 2.001 M 49.31 % | 1.340 M 13.99 % | 1.176 M |
| Autres dépenses | 88.707 M 169.44 % | 32.923 M -52.11 % | 68.750 M 270.19 % | -40.397 M -4 636.54 % | -852.872 K -58.29 % | -538.806 K 84.72 % | -3.527 M 80.59 % | -18.174 M -314.74 % | 8.463 M 1 054.13 % | 733.319 K -99.10 % | 81.203 M 185.95 % | -94.477 M -195.85 % | 98.563 M 8 725.42 % | 1.117 M 116.51 % | -6.765 M 38.54 % | -11.006 M -224.51 % | 8.840 M 2 011.78 % | 418.594 K 106.87 % | -6.094 M | 0.000 100.00 % | -5.882 M -1 219.51 % | -445.758 K -340.16 % | -101.272 K -151.62 % | 196.179 K -99.33 % | 29.272 M 6 806.19 % | 423.851 K 101.24 % | -34.237 M -4 557.27 % | -735.127 K -102.49 % | 29.556 M | 0.000 -100.00 % | 19.176 M 3 382.16 % | 550.683 K -75.61 % | 2.257 M 145.42 % | 919.832 K 111.41 % | -8.065 M -896.66 % | 1.012 M -3.59 % | 1.050 M 189.94 % | -1.168 M -110.99 % | 10.627 M 243.27 % | 3.096 M 74.01 % | 1.779 M -74.26 % | 6.913 M 21.79 % | 5.676 M 158.25 % | 2.198 M -48.88 % | 4.299 M 270.94 % | 1.159 M -90.57 % | 12.294 M 500.17 % | 2.048 M 33.48 % | 1.535 M 4.85 % | 1.464 M -85.03 % | 9.777 M 1 761.39 % | 525.244 K -92.57 % | 7.070 M 31 502.82 % | 22.372 K -98.65 % | 1.655 M 281.60 % | -911.350 K -174.53 % | 1.223 M 0.87 % | 1.212 M -90.16 % | 12.319 M 2 755.19 % | 431.442 K | 0.000 | 0.000 -100.00 % | 505.438 K -23.45 % | 660.229 K | 0.000 -100.00 % | 670.000 | 0.000 -100.00 % | 16.241 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 30.953 M 351 270.64 % | 8.809 K | 0.000 100.00 % | -32.609 K | 0.000 | 0.000 -100.00 % | 588.714 K 249.04 % | 168.667 K -96.25 % | 4.496 M 1 801.46 % | 236.456 K -15.90 % | 281.153 K -6.46 % | 300.567 K -91.63 % | 3.591 M | 0.000 | 0.000 -100.00 % | 9.144 K -99.80 % | 4.575 M 8 512.32 % | 53.125 K -87.44 % | 423.089 K -62.86 % | 1.139 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses de fonctionnement | 84.403 M 2.73 % | 82.162 M 0.55 % | 81.716 M 3.94 % | 78.618 M 96.90 % | 39.928 M -35.78 % | 62.178 M -26.67 % | 84.793 M 1.62 % | 83.443 M -8.43 % | 91.125 M 33.79 % | 68.110 M 656.66 % | 9.002 M -89.94 % | 89.516 M 9.81 % | 81.522 M -33.46 % | 122.524 M -6.92 % | 131.640 M 53.78 % | 85.604 M 4.03 % | 82.284 M 56.89 % | 52.448 M -46.72 % | 98.440 M 7.55 % | 91.531 M -4.60 % | 95.941 M -1.87 % | 97.769 M -25.45 % | 131.152 M 23.52 % | 106.179 M 3.67 % | 102.418 M 29.05 % | 79.363 M -47.44 % | 150.983 M 60.36 % | 94.155 M -21.03 % | 119.232 M 24.80 % | 95.537 M -15.11 % | 112.547 M 36.66 % | 82.353 M -0.10 % | 82.432 M -39.80 % | 136.924 M -18.35 % | 167.694 M -26.15 % | 227.064 M 228.23 % | 69.179 M 14.65 % | 60.338 M -13.65 % | 69.873 M 28.94 % | 54.192 M -23.66 % | 70.988 M -1.74 % | 72.249 M -16.23 % | 86.245 M -17.92 % | 105.076 M -0.35 % | 105.449 M 33.41 % | 79.042 M 11.42 % | 70.937 M -37.91 % | 114.255 M 0.08 % | 114.161 M -14.33 % | 133.257 M -16.82 % | 160.211 M 135.58 % | 68.006 M 2.78 % | 66.167 M -24.09 % | 87.162 M 48.97 % | 58.508 M -17.29 % | 70.737 M 35.70 % | 52.129 M -34.81 % | 79.962 M 31.28 % | 60.910 M 0.17 % | 60.808 M 6.29 % | 57.208 M -6.50 % | 61.182 M 5.71 % | 57.878 M -6.51 % | 61.906 M 14.41 % | 54.107 M -6.87 % | 58.096 M -27.78 % | 80.446 M 52.34 % | 52.806 M -18.51 % | 64.799 M 61.09 % | 40.225 M -55.15 % | 89.697 M 171.52 % | 33.035 M -20.54 % | 41.575 M 23.36 % | 33.701 M 12.75 % | 29.891 M -20.39 % | 37.545 M 46.76 % | 25.582 M -39.45 % | 42.246 M 104.47 % | 20.661 M 30.06 % | 15.886 M -59.77 % | 39.487 M 107.80 % | 19.002 M -20.86 % | 24.011 M 24.09 % | 19.350 M 40.78 % | 13.744 M 21.62 % | 11.301 M -39.24 % | 18.599 M 52.13 % | 12.226 M -22.93 % | 15.863 M 64.75 % | 9.629 M -57.24 % | 22.517 M 157.08 % | 8.759 M -30.71 % | 12.642 M 48.95 % | 8.487 M 9.93 % | 7.721 M -15.23 % | 9.108 M 13.28 % | 8.040 M 5.03 % | 7.655 M |
| Coût et dépenses | 565.650 M -7.80 % | 613.517 M -14.89 % | 720.862 M 13.70 % | 634.023 M 5.95 % | 598.401 M 30.08 % | 460.016 M -22.71 % | 595.188 M -6.69 % | 637.875 M -3.95 % | 664.127 M 33.15 % | 498.763 M -19.71 % | 621.235 M -1.63 % | 631.548 M -18.93 % | 779.021 M 21.24 % | 642.532 M 8.81 % | 590.518 M 1.74 % | 580.411 M 8.50 % | 534.963 M 31.84 % | 405.776 M -26.58 % | 552.691 M 31.61 % | 419.951 M -2.41 % | 430.321 M 41.96 % | 303.132 M -45.18 % | 552.978 M 14.70 % | 482.094 M 0.62 % | 479.144 M 7.94 % | 443.905 M -24.18 % | 585.468 M 19.08 % | 491.661 M -4.66 % | 515.676 M 14.12 % | 451.861 M -14.72 % | 529.872 M 13.97 % | 464.906 M 27.88 % | 363.554 M 34.46 % | 270.379 M -35.78 % | 421.026 M -59.74 % | 1.046 B 48.87 % | 702.481 M 3.77 % | 676.970 M 44.46 % | 468.615 M -38.95 % | 767.641 M -2.88 % | 790.373 M 4.36 % | 757.369 M -35.48 % | 1.174 B 18.15 % | 993.509 M 22.57 % | 810.540 M 12.12 % | 722.911 M -16.93 % | 870.290 M -3.98 % | 906.398 M -15.32 % | 1.070 B -11.84 % | 1.214 B -34.46 % | 1.852 B 214.81 % | 588.391 M 9.58 % | 536.937 M 3.70 % | 517.794 M -4.27 % | 540.889 M 36.51 % | 396.241 M -8.22 % | 431.747 M 0.33 % | 430.323 M 4.64 % | 411.256 M 35.12 % | 304.366 M 27.09 % | 239.482 M -5.09 % | 252.320 M 25.97 % | 200.305 M -4.55 % | 209.849 M -12.41 % | 239.587 M 4.42 % | 229.456 M 14.89 % | 199.709 M -5.36 % | 211.029 M -21.60 % | 269.177 M 8.36 % | 248.421 M -19.09 % | 307.050 M 93.81 % | 158.428 M -29.04 % | 223.264 M 13.45 % | 196.794 M 26.70 % | 155.322 M -19.59 % | 193.165 M 23.23 % | 156.746 M -16.57 % | 187.886 M 76.32 % | 106.560 M 27.88 % | 83.325 M -74.54 % | 327.296 M 127.37 % | 143.948 M -30.34 % | 206.647 M 57.48 % | 131.224 M 9.26 % | 120.104 M -8.54 % | 131.315 M -15.84 % | 156.035 M 39.66 % | 111.729 M -12.97 % | 128.381 M -2.91 % | 132.232 M -35.19 % | 204.037 M 114.91 % | 94.942 M -33.76 % | 143.328 M -10.87 % | 160.815 M 26.00 % | 127.632 M -14.48 % | 149.249 M 1.30 % | 147.338 M -3.53 % | 152.723 M |
| Frais de recherche et de développement | 10.311 M -18.47 % | 12.647 M -32.65 % | 18.777 M -35.87 % | 29.282 M 85.98 % | 15.745 M -10.95 % | 17.681 M -34.09 % | 26.826 M -15.01 % | 31.562 M 1.59 % | 31.070 M 136.60 % | 13.132 M -21.22 % | 16.668 M -29.50 % | 23.645 M 29.94 % | 18.197 M -52.34 % | 38.181 M 34.84 % | 28.315 M -7.11 % | 30.482 M 19.06 % | 25.603 M 128.07 % | 11.226 M -53.14 % | 23.955 M 23.38 % | 19.415 M -6.85 % | 20.844 M 153.55 % | 8.221 M -70.30 % | 27.679 M 107.00 % | 13.371 M -47.89 % | 25.658 M 277.08 % | 6.804 M -82.65 % | 39.213 M 727.02 % | -6.254 M -189.46 % | 6.991 M 47.80 % | 4.730 M -81.66 % | 25.786 M | 0.000 -100.00 % | 16.493 M | 0.000 -100.00 % | 28.204 M | 0.000 -100.00 % | 8.028 M | 0.000 -100.00 % | 4.194 M | 0.000 -100.00 % | 75.430 K | 0.000 -100.00 % | 4.554 M | 0.000 -100.00 % | 4.503 M | 0.000 -100.00 % | 11.442 M | 0.000 -100.00 % | 3.417 M | 0.000 -100.00 % | 5.145 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 |
| Frais de vente, frais généraux et administratifs | -14.615 M -139.94 % | 36.592 M 729.70 % | -5.811 M -106.48 % | 89.733 M 608.65 % | -17.641 M -142.24 % | 41.760 M 257.22 % | 11.690 M -89.01 % | 106.336 M 2 733.57 % | -4.038 M -107.44 % | 54.245 M 161.04 % | -88.870 M -155.42 % | 160.348 M 555.05 % | -35.238 M -142.34 % | 83.227 M 403.56 % | -27.416 M -123.95 % | 114.472 M 1 754.13 % | -6.920 M -116.86 % | 41.038 M 165.97 % | -62.203 M -185.21 % | 72.999 M 1 884.88 % | -4.090 M -104.59 % | 89.109 M 627.94 % | -16.879 M -118.07 % | 93.396 M 246.07 % | 26.988 M -61.88 % | 70.791 M 564.36 % | -15.245 M -116.92 % | 90.115 M 106.63 % | 43.612 M -52.34 % | 91.503 M 599.69 % | -18.312 M -123.23 % | 78.841 M 199.10 % | 26.359 M -80.38 % | 134.323 M 323.50 % | -60.100 M -127.33 % | 219.899 M 2 462.48 % | 8.582 M -85.53 % | 59.321 M 176.52 % | -77.527 M -245.11 % | 53.425 M 278.19 % | 14.126 M -79.72 % | 69.652 M 204.07 % | -66.927 M -168.36 % | 97.905 M 238.48 % | 28.925 M -62.81 % | 77.777 M 182.72 % | -94.021 M -183.55 % | 112.537 M 433.94 % | 21.077 M -83.82 % | 130.261 M 1 124.02 % | 10.642 M -84.07 % | 66.809 M 1 248.35 % | -5.818 M -106.76 % | 86.110 M 231.87 % | -65.298 M -193.54 % | 69.804 M 376.76 % | -25.222 M -131.87 % | 79.129 M 253.19 % | -51.653 M -185.74 % | 60.242 M 6.19 % | 56.729 M -6.71 % | 60.809 M 5.98 % | 57.380 M -6.63 % | 61.454 M 14.62 % | 53.616 M -6.81 % | 57.537 M -28.31 % | 80.256 M 52.46 % | 52.642 M -18.60 % | 64.668 M 61.25 % | 40.104 M -55.06 % | 89.235 M 171.34 % | 32.886 M -20.13 % | 41.177 M 22.54 % | 33.604 M 13.69 % | 29.557 M -21.21 % | 37.513 M 46.80 % | 25.553 M -39.51 % | 42.246 M 104.47 % | 20.661 M 30.23 % | 15.865 M -55.06 % | 35.303 M 90.54 % | 18.527 M -17.74 % | 22.522 M 20.92 % | 18.626 M 37.09 % | 13.587 M 23.30 % | 11.020 M -40.00 % | 18.367 M 50.68 % | 12.189 M -22.43 % | 15.713 M 66.90 % | 9.415 M -56.36 % | 21.574 M 156.57 % | 8.409 M -32.52 % | 12.462 M 49.11 % | 8.357 M 8.24 % | 7.721 M -15.23 % | 9.108 M 13.28 % | 8.040 M 5.03 % | 7.655 M |
| Revenu d'intérêts | 666.294 K 5.71 % | 630.326 K -17.20 % | 761.274 K -54.23 % | 1.663 M 533.78 % | 262.457 K -31.36 % | 382.386 K -99.81 % | 203.164 M | 0.000 -100.00 % | 124.089 K 260.43 % | 34.428 K -95.67 % | 795.200 K | 0.000 -100.00 % | 155.363 K 84.36 % | 84.273 K -64.15 % | 235.084 K | 0.000 -100.00 % | 175.489 K | 0.000 -100.00 % | 607.287 K | 0.000 -100.00 % | 224.734 K -10.19 % | 250.241 K -59.02 % | 610.701 K 5 295.36 % | 11.319 K -99.34 % | 1.727 M 159.41 % | 665.885 K | 0.000 -100.00 % | 313.695 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 37.614 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.591 M | 0.000 -100.00 % | 2.141 M | 0.000 -100.00 % | 4.776 M | 0.000 -100.00 % | 2.244 M | 0.000 -100.00 % | 8.195 M | 0.000 -100.00 % | 4.309 M -91.96 % | 53.623 M 520.45 % | 8.643 M | 0.000 -100.00 % | 1.659 M | 0.000 -100.00 % | 3.567 M | 0.000 -100.00 % | 1.173 M | 0.000 -100.00 % | 9.483 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 141.932 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.803 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.202 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.398 M | 0.000 -100.00 % | 1.957 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.015 M | 0.000 -100.00 % | 1.910 M | 0.000 -100.00 % | 2.357 M | 0.000 -100.00 % | 2.153 M | 0.000 |
| Frais d'intérêts | 17.586 M 65.49 % | 10.627 M -11.22 % | 11.969 M -3.58 % | 12.413 M -20.54 % | 15.623 M 16.07 % | 13.460 M 0.77 % | 13.358 M 11.94 % | 11.933 M 56.26 % | 7.637 M 40.20 % | 5.447 M 13.86 % | 4.784 M 23.92 % | 3.861 M -29.03 % | 5.440 M 7.46 % | 5.062 M 4.90 % | 4.826 M 41.68 % | 3.406 M -34.14 % | 5.171 M 0.29 % | 5.157 M -21.25 % | 6.548 M 29.20 % | 5.068 M -42.85 % | 8.869 M -0.98 % | 8.957 M -27.90 % | 12.422 M 16.84 % | 10.632 M -7.38 % | 11.479 M 15.45 % | 9.943 M -67.97 % | 31.045 M 141.16 % | 12.873 M 1.66 % | 12.663 M -3.24 % | 13.087 M 2.48 % | 12.770 M -1.80 % | 13.004 M | 0.000 -100.00 % | 16.354 M -36.99 % | 25.957 M -35.15 % | 40.025 M 0.91 % | 39.664 M 10.50 % | 35.895 M 36.44 % | 26.309 M -36.20 % | 41.238 M -14.82 % | 48.412 M 21.13 % | 39.968 M -3.18 % | 41.281 M 31.22 % | 31.460 M -33.77 % | 47.499 M 22.03 % | 38.923 M -34.25 % | 59.200 M 73.87 % | 34.048 M -43.17 % | 59.915 M | 0.000 -100.00 % | 145.530 M 2 232.36 % | 6.240 M 40.63 % | 4.437 M 204.34 % | 1.458 M -57.97 % | 3.469 M 506.73 % | 571.691 K -39.85 % | 950.389 K | 0.000 -100.00 % | 9.131 M | 0.000 | 0.000 -100.00 % | 7.833 M -43.38 % | 13.836 M 84.19 % | 7.512 M -24.57 % | 9.958 M 9.54 % | 9.091 M -58.79 % | 22.058 M 795.07 % | 2.464 M 466.12 % | 435.315 K | 0.000 -100.00 % | 2.319 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.794 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.801 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.148 M | 0.000 -100.00 % | 880.851 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.977 M | 0.000 -100.00 % | 933.134 K | 0.000 -100.00 % | 1.658 M | 0.000 -100.00 % | 1.830 M | 0.000 |
| Dépréciation et amortissement | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 24.694 M -49.27 % | 48.680 M -8.30 % | 53.084 M 0.00 % | 53.084 M 13.88 % | 46.615 M 0.00 % | 46.615 M 16.21 % | 40.112 M 0.00 % | 40.112 M -10.19 % | 44.661 M 0.00 % | 44.661 M 4.93 % | 42.562 M 0.00 % | 42.562 M -3.28 % | 44.006 M 0.00 % | 44.006 M 2.45 % | 42.952 M -34.62 % | 65.695 M 61.59 % | 40.656 M -38.11 % | 65.695 M 0.00 % | 65.695 M -7.77 % | 71.231 M -6.54 % | 76.219 M 7.00 % | 71.231 M 2 737.66 % | 2.510 M -80.50 % | 12.873 M -28.95 % | 18.119 M 38.86 % | 13.048 M -88.82 % | 116.698 M 797.37 % | 13.004 M -33.09 % | 19.435 M 18.84 % | 16.354 M -92.14 % | 208.074 M 336.79 % | 47.637 M 10.48 % | 43.118 M 51.68 % | 28.427 M -43.69 % | 50.483 M 22.42 % | 41.238 M -27.77 % | 57.092 M 42.84 % | 39.968 M -80.73 % | 207.359 M 559.08 % | 31.462 M 14.00 % | 27.597 M -23.54 % | 36.092 M -70.57 % | 122.652 M 260.23 % | 34.048 M -44.67 % | 61.535 M 14.71 % | 53.645 M -74.08 % | 206.987 M 3 217.32 % | 6.240 M -46.30 % | 11.620 M 809.60 % | 1.277 M -97.60 % | 53.218 M 318 742.05 % | 16.691 K -99.51 % | 3.417 M 1 901.94 % | -189.605 K -102.94 % | 6.447 M 239.92 % | -4.608 M -178.36 % | -1.655 M -121.79 % | 7.598 M -88.61 % | 66.688 M 787.77 % | 7.512 M -36.65 % | 11.857 M 30.72 % | 9.071 M -57.11 % | 21.152 M 758.29 % | 2.464 M 4 516.54 % | 53.382 K 108.02 % | -665.615 K -112.55 % | 5.303 M 266.98 % | -3.176 M -433.18 % | -595.654 K 81.18 % | -3.165 M -112.42 % | 25.480 M 43.70 % | 17.732 M 0.73 % | 17.603 M 0.04 % | 17.597 M 30.67 % | 13.467 M 150.06 % | 5.385 M -2.29 % | 5.512 M -3.39 % | 5.705 M 3.58 % | 5.508 M -2.07 % | 5.625 M 4.39 % | 5.388 M -9.61 % | 5.961 M -35.57 % | 9.251 M 97.17 % | 4.692 M -32.24 % | 6.924 M 20.49 % | 5.747 M -61.41 % | 14.892 M 242.50 % | -10.451 M -524.54 % | 2.462 M 369.04 % | -914.993 K -102.54 % | 36.086 M 205.50 % | -34.206 M -431.83 % | 10.308 M 347.44 % | -4.166 M |
| Résultat d'exploitation | -661.425 K 98.65 % | -48.954 M -7.98 % | -45.338 M -1 410.00 % | 3.461 M -14.63 % | 4.054 M 110.40 % | -38.967 M -131.54 % | 123.558 M 242.09 % | -86.960 M 32.14 % | -128.140 M -213.48 % | -40.877 M 68.14 % | -128.305 M -57.30 % | -81.569 M -4 378.20 % | 1.907 M 102.87 % | -66.384 M 63.83 % | -183.539 M -607.11 % | 36.193 M -29.83 % | 51.583 M 75.95 % | 29.316 M 20.35 % | 24.359 M 49.35 % | 16.309 M -74.60 % | 64.203 M 345.01 % | -26.204 M 40.41 % | -43.973 M 97.33 % | -1.649 B -12 594.31 % | 13.201 M 145.99 % | -28.704 M -160.42 % | 47.506 M -30.11 % | 67.971 M -30.09 % | 97.227 M 81.97 % | 53.429 M 1.10 % | 52.846 M 334.38 % | -22.547 M -135.39 % | 63.709 M 231.50 % | -48.448 M 80.14 % | -243.964 M -472.18 % | 65.550 M 183.79 % | -78.229 M -48.41 % | -52.712 M -130.51 % | 172.785 M 16 100.19 % | 1.067 M 102.48 % | -43.055 M 54.45 % | -94.515 M 64.21 % | -264.055 M -59.35 % | -165.710 M -119.97 % | -75.331 M -31.15 % | -57.440 M -152.51 % | 109.384 M 191.52 % | -119.513 M -610.13 % | 23.428 M 12.02 % | 20.914 M 116.95 % | -123.392 M -736.28 % | 19.393 M -61.75 % | 50.697 M 182.04 % | 17.975 M -15.94 % | 21.383 M -47.97 % | 41.097 M -13.02 % | 47.248 M 318.13 % | 11.300 M -73.22 % | 42.202 M 73.70 % | 24.297 M -14.71 % | 28.489 M -43.16 % | 50.125 M 12 738.52 % | 390.424 K -99.09 % | 42.849 M -41.47 % | 73.207 M 45.01 % | 50.484 M 657.25 % | 6.667 M -86.88 % | 50.795 M -39.55 % | 84.030 M 52.32 % | 55.167 M -24.74 % | 73.302 M 50.20 % | 48.804 M -22.51 % | 62.978 M 33.84 % | 47.056 M 321.82 % | 11.156 M -78.71 % | 52.405 M -13.71 % | 60.734 M 37.15 % | 44.284 M 40.95 % | 31.419 M 107.60 % | 15.134 M -85.18 % | 102.128 M 104.38 % | 49.969 M 65.26 % | 30.236 M -5.15 % | 31.877 M -8.75 % | 34.935 M 21.89 % | 28.660 M 83.52 % | 15.617 M 21.52 % | 12.852 M -46.60 % | 24.067 M -3.94 % | 25.056 M 2.34 % | 24.483 M 30.85 % | 18.711 M 0.75 % | 18.573 M 297.71 % | 4.670 M 293.69 % | 1.186 M -92.30 % | 15.400 M -29.36 % | 21.800 M 4.25 % | 20.911 M |
| Ratio de résultat d'exploitation | 0.00 98.65 % | -0.09 -29.20 % | -0.07 -1 336.23 % | 0.01 -15.67 % | 0.01 107.23 % | -0.09 -141.53 % | 0.21 243.93 % | -0.15 31.30 % | -0.22 -163.06 % | -0.08 62.15 % | -0.22 -46.91 % | -0.15 -6 341.45 % | 0.00 102.06 % | -0.12 66.96 % | -0.35 -700.50 % | 0.06 -33.39 % | 0.09 30.92 % | 0.07 96.85 % | 0.03 -7.22 % | 0.04 -73.09 % | 0.14 247.68 % | -0.09 -24.64 % | -0.07 97.81 % | -3.36 -13 167.90 % | 0.03 137.89 % | -0.07 -201.94 % | 0.07 -43.98 % | 0.12 -23.60 % | 0.16 50.76 % | 0.10 18.74 % | 0.09 275.32 % | -0.05 -130.35 % | 0.16 180.23 % | -0.20 68.46 % | -0.64 -1 239.14 % | 0.06 148.26 % | -0.12 -45.18 % | -0.08 -121.26 % | 0.38 28 744.22 % | 0.00 102.43 % | -0.05 59.67 % | -0.13 49.74 % | -0.27 -38.75 % | -0.19 -88.83 % | -0.10 -24.99 % | -0.08 -166.82 % | 0.12 184.00 % | -0.15 -812.08 % | 0.02 25.97 % | 0.02 123.22 % | -0.07 -321.35 % | 0.03 -63.37 % | 0.09 157.64 % | 0.03 -5.20 % | 0.04 -62.43 % | 0.09 -5.26 % | 0.10 287.49 % | 0.03 -73.99 % | 0.10 31.27 % | 0.07 -29.91 % | 0.11 -33.81 % | 0.16 9 842.18 % | 0.00 -99.01 % | 0.16 -27.40 % | 0.23 29.85 % | 0.17 496.46 % | 0.03 -84.76 % | 0.19 -19.20 % | 0.24 30.63 % | 0.18 -4.36 % | 0.19 -21.06 % | 0.24 9.40 % | 0.22 12.77 % | 0.20 186.21 % | 0.07 -68.20 % | 0.21 -23.53 % | 0.28 45.53 % | 0.19 -14.58 % | 0.23 43.22 % | 0.16 -31.00 % | 0.23 -11.82 % | 0.26 122.89 % | 0.12 -41.28 % | 0.20 -13.74 % | 0.23 27.18 % | 0.18 94.98 % | 0.09 -15.49 % | 0.11 -31.52 % | 0.16 -2.08 % | 0.16 51.72 % | 0.11 -35.21 % | 0.17 38.79 % | 0.12 322.18 % | 0.03 206.41 % | 0.01 -91.04 % | 0.10 -32.55 % | 0.15 24.19 % | 0.12 |
| Total autres revenus dépenses net | -1.005 M -3 754.88 % | 27.489 K 100.48 % | -5.682 M -263.43 % | -1.563 M -83.31 % | -852.872 K -58.29 % | -538.805 K 84.72 % | -3.527 M 13.60 % | -4.082 M 27.47 % | -5.628 M -1 950.27 % | -274.518 K -111.54 % | 2.379 M 312.23 % | -1.121 M 94.37 % | -19.907 M -1 324.90 % | -1.397 M 30.65 % | -2.015 M -146.04 % | -818.795 K 39.25 % | -1.348 M -421.96 % | 418.595 K 106.87 % | -6.094 M -159.62 % | 10.222 M 143.87 % | -23.301 M -5 127.28 % | -445.758 K -340.16 % | -101.272 K -151.62 % | 196.179 K -87.57 % | 1.578 M 272.23 % | 423.850 K 101.50 % | -28.340 M -3 755.08 % | -735.127 K 65.48 % | -2.130 M -425.52 % | 654.247 K -96.59 % | 19.188 M 3 384.33 % | 550.683 K -75.48 % | 2.246 M 144.12 % | 919.833 K -97.14 % | 32.110 M 128.93 % | -111.009 M -10 671.40 % | 1.050 M 193.77 % | -1.120 M -110.55 % | 10.618 M 242.98 % | 3.096 M 75.25 % | 1.767 M -74.45 % | 6.913 M 219.66 % | 2.163 M -1.61 % | 2.198 M 169.72 % | 814.900 K -29.69 % | 1.159 M -86.68 % | 8.700 M 324.72 % | 2.048 M 104.04 % | -50.702 M 2.84 % | -52.182 M -627.46 % | 9.893 M 273.13 % | -5.714 M -182.20 % | 6.951 M 30 970.57 % | 22.373 K -97.96 % | 1.095 M 220.21 % | -911.350 K -174.53 % | 1.223 M 0.87 % | 1.212 M -90.16 % | 12.319 M 2 755.19 % | 431.443 K -89.50 % | 4.108 M 6.93 % | 3.842 M 59.78 % | 2.404 M 264.18 % | 660.229 K -65.64 % | 1.921 M 286 686.27 % | 670.000 -100.00 % | 14.414 M 88 650.66 % | 16.241 K -99.64 % | 4.551 M -27.05 % | 6.238 M 244.05 % | -4.330 M -288.23 % | 2.301 M 765.98 % | -345.441 K 66.57 % | -1.033 M -103.35 % | 30.857 M 6 314.15 % | 481.083 K -83.46 % | 2.908 M 912.18 % | -358.100 K -102.45 % | 14.590 M 96.06 % | 7.442 M 37 108.99 % | 20.000 K -60.00 % | 50.000 K -98.81 % | 4.191 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.319 M 410.61 % | 650.000 K | 0.000 100.00 % | -19.354 K -100.44 % | 4.441 M | 0.000 -100.00 % | 389.398 K -64.51 % | 1.097 M -28.30 % | 1.530 M 337.28 % | 350.000 K -87.83 % | 2.877 M 150.17 % | 1.150 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 | 2001-09-30 | 2000-12-31 | 2000-09-30 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 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 | 2001-09-30 | 2001-06-30 | 2000-12-31 | 2000-06-30 | 1999-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | 720.431 M 21.16 % | 594.611 M 2.32 % | 581.128 M -3.10 % | 599.707 M -24.26 % | 791.759 M -0.33 % | 794.380 M 15.02 % | 690.635 M 26.41 % | 546.342 M -4.70 % | 573.316 M -25.93 % | 773.990 M 28.11 % | 604.181 M 18.24 % | 510.973 M 72.57 % | 296.088 M -26.75 % | 404.216 M 75.79 % | 229.937 M -5.11 % | 242.315 M 49.24 % | 162.365 M -20.66 % | 204.643 M -27.61 % | 282.680 M 5.76 % | 267.294 M -9.92 % | 296.739 M -35.54 % | 460.311 M -6.20 % | 490.727 M -5.24 % | 517.887 M 17.95 % | 439.065 M 22.94 % | 357.131 M -11.23 % | 402.302 M -6.90 % | 432.137 M -32.13 % | 636.746 M -13.18 % | 733.412 M 20.61 % | 608.077 M 40.12 % | 433.961 M 28.36 % | 338.083 M -54.46 % | 742.451 M 9.52 % | 677.926 M -72.95 % | 2.506 B 23.41 % | 2.031 B 1.17 % | 2.007 B -3.82 % | 2.087 B -0.91 % | 2.106 B 1.27 % | 2.080 B 2.79 % | 2.023 B 0.24 % | 2.018 B -8.55 % | 2.207 B 1.94 % | 2.165 B -3.42 % | 2.242 B 0.60 % | 2.228 B 3.20 % | 2.159 B -24.69 % | 2.867 B -7.44 % | 3.098 B 10.25 % | 2.810 B 8.42 % | 2.591 B -40.17 % | 4.332 B -0.20 % | 4.340 B 4.52 % | 4.153 B 11.62 % | 3.720 B 7.13 % | 3.473 B 6.22 % | 3.270 B 6.56 % | 3.068 B 16.95 % | 2.623 B 14.29 % | 2.295 B 35.53 % | 1.694 B -27.03 % | 2.321 B 37.06 % | 1.694 B 48.19 % | 1.143 B 4.06 % | 1.098 B 20.09 % | 914.510 M 290.13 % | 234.409 M 201.84 % | -230.175 M -60.85 % | -143.103 M 51.76 % | -296.631 M 52.01 % | -618.085 M 24.70 % | -820.808 M 13.89 % | -953.243 M -40.51 % | -678.409 M 6.74 % | -727.412 M 14.67 % | -852.440 M -11.05 % | -767.643 M -22.86 % | -624.790 M -28.60 % | -485.856 M 31.84 % | -712.820 M -30.70 % | -545.376 M -33.25 % | -409.300 M 15.71 % | -485.571 M -14.88 % | -422.678 M -9.49 % | -386.031 M -30.63 % | -295.508 M 11.91 % | -335.451 M 16.86 % | -403.497 M 0.18 % | -404.227 M -31.43 % | -307.550 M 11.46 % | -347.351 M 30.11 % | -496.961 M -35.41 % | -366.996 M 0.92 % | -370.419 M -74.83 % | -211.878 M -27.88 % | -165.691 M 24.08 % | -218.241 M -26.54 % | -172.473 M 59.08 % | -421.496 M |
| Investissements totaux | 12.661 M 11.87 % | 11.317 M -11.23 % | 12.749 M -8.81 % | 13.981 M -14.03 % | 16.261 M -5.49 % | 17.207 M 3.22 % | 16.670 M 3.30 % | 16.137 M -25.11 % | 21.547 M 8.54 % | 19.851 M -26.69 % | 27.077 M -10.89 % | 30.387 M 1.36 % | 29.980 M 2.86 % | 29.146 M -1.63 % | 29.628 M -12.88 % | 34.009 M -9.11 % | 37.418 M 6.54 % | 35.119 M -3.19 % | 36.278 M 4.51 % | 34.713 M -3.08 % | 35.814 M 5.26 % | 34.025 M 1.12 % | 33.648 M 33.12 % | 25.276 M 0.00 % | 25.276 M 0.00 % | 25.276 M 0.00 % | 25.276 M -7.92 % | 27.450 M 0.00 % | 27.450 M 0.00 % | 27.450 M 0.00 % | 27.450 M 0.00 % | 27.450 M 0.00 % | 27.450 M 7.86 % | 25.450 M 0.00 % | 25.450 M -16.73 % | 30.565 M 0.00 % | 30.565 M 0.00 % | 30.565 M 0.00 % | 30.565 M -59.49 % | 75.450 M 0.00 % | 75.450 M -3.82 % | 78.450 M 0.00 % | 78.450 M -0.63 % | 78.950 M -25.29 % | 105.671 M -49.40 % | 208.821 M 0.03 % | 208.769 M -11.39 % | 235.617 M 3.67 % | 227.277 M -0.59 % | 228.631 M 0.83 % | 226.746 M -8.81 % | 248.660 M -0.49 % | 249.872 M 1.25 % | 246.778 M -0.07 % | 246.958 M -4.35 % | 258.182 M -1.60 % | 262.378 M -0.19 % | 262.868 M 8.37 % | 242.567 M 8.10 % | 224.400 M -3.89 % | 233.472 M 0.00 % | 233.472 M 0.00 % | 233.472 M -10.98 % | 262.276 M 0.00 % | 262.276 M 0.00 % | 262.276 M 0.00 % | 262.276 M 9.13 % | 240.334 M 1.14 % | 237.614 M 0.00 % | 237.614 M 3.40 % | 229.800 M -17.87 % | 279.800 M 2.49 % | 273.000 M 20.11 % | 227.285 M -8.68 % | 248.880 M 0.84 % | 246.813 M 0.00 % | 246.813 M 0.00 % | 246.813 M 0.00 % | 246.813 M -45.02 % | 448.898 M 83.30 % | 244.898 M 0.00 % | 244.898 M 0.00 % | 244.898 M 0.19 % | 244.436 M 0.00 % | 244.436 M 0.00 % | 244.436 M 0.00 % | 244.436 M 0.18 % | 243.989 M 281.30 % | 63.989 M 0.00 % | 63.989 M 0.79 % | 63.489 M 32.27 % | 48.000 M 0.00 % | 48.000 M 11.63 % | 43.000 M 0.00 % | 43.000 M 0.00 % | 43.000 M 0.00 % | 43.000 M -78.50 % | 200.000 M -20.00 % | 250.000 M | 0.000 |
| Dette totale | 1.037 B 5.51 % | 982.499 M 5.98 % | 927.066 M -6.71 % | 993.701 M -8.03 % | 1.081 B 4.65 % | 1.033 B 11.98 % | 922.073 M -2.62 % | 946.841 M 0.62 % | 940.984 M 2.02 % | 922.334 M 32.00 % | 698.738 M 12.61 % | 620.491 M 12.65 % | 550.805 M -4.03 % | 573.924 M 47.26 % | 389.744 M -2.99 % | 401.744 M 0.23 % | 400.824 M 5.53 % | 379.804 M -5.82 % | 403.291 M -10.23 % | 449.245 M -10.45 % | 501.654 M -21.57 % | 639.639 M -0.74 % | 644.437 M -9.73 % | 713.885 M 0.56 % | 709.885 M 1.21 % | 701.422 M -5.71 % | 743.922 M -13.44 % | 859.440 M -8.18 % | 935.990 M -9.30 % | 1.032 B -0.24 % | 1.035 B 0.63 % | 1.028 B -2.96 % | 1.059 B -18.90 % | 1.306 B -6.11 % | 1.391 B -47.87 % | 2.669 B 19.66 % | 2.230 B -0.91 % | 2.251 B -0.34 % | 2.258 B -0.74 % | 2.275 B -0.30 % | 2.282 B -0.02 % | 2.282 B 1.11 % | 2.257 B -7.38 % | 2.437 B 5.45 % | 2.311 B -2.82 % | 2.378 B -5.18 % | 2.508 B -22.76 % | 3.248 B 0.29 % | 3.238 B -2.00 % | 3.305 B 1.85 % | 3.244 B -0.09 % | 3.247 B -34.53 % | 4.960 B 0.12 % | 4.954 B 0.00 % | 4.954 B 0.55 % | 4.927 B 0.61 % | 4.897 B 0.82 % | 4.857 B 1.57 % | 4.782 B 2.79 % | 4.652 B 0.00 % | 4.652 B 4.49 % | 4.452 B -11.45 % | 5.028 B 1.00 % | 4.978 B 2.05 % | 4.878 B 113.10 % | 2.289 B 40.86 % | 1.625 B 39.33 % | 1.166 B 105.91 % | 566.498 M 4.15 % | 543.912 M 25.35 % | 433.912 M | 0.000 | 0.000 -100.00 % | 238.355 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 -100.00 % | 2.903 M | 0.000 -100.00 % | 3.292 M -25.00 % | 4.389 M | 0.000 -100.00 % | 6.589 M | 0.000 -100.00 % | 12.818 M -63.38 % | 35.000 M |
| Cumul des autres pertes du résultat global | 0.000 -100.00 % | 2.862 B | 0.000 -100.00 % | 2.858 B 839.33 % | 304.288 M 586.89 % | 44.299 M 3.35 % | 42.862 M -98.52 % | 2.889 B 830.09 % | 310.594 M -89.25 % | 2.889 B 823.17 % | 312.980 M -89.19 % | 2.895 B 824.04 % | 313.282 M -89.17 % | 2.893 B 824.96 % | 312.785 M -89.20 % | 2.895 B 812.73 % | 317.236 M -89.05 % | 2.896 B 5 205.36 % | 54.594 M 0.52 % | 54.310 M -4.21 % | 56.697 M 1.36 % | 55.937 M 2.51 % | 54.568 M 61.12 % | 33.867 M -12.00 % | 38.487 M -3.53 % | 39.893 M -1.41 % | 40.462 M -2.81 % | 41.633 M -0.85 % | 41.991 M -0.70 % | 42.288 M 4.12 % | 40.616 M -10.05 % | 45.155 M -1.65 % | 45.913 M -1.04 % | 46.397 M -0.89 % | 46.814 M 15.50 % | 40.531 M -2.09 % | 41.394 M -2.13 % | 42.293 M -2.09 % | 43.196 M 30.81 % | 33.022 M -10.88 % | 37.053 M -11.59 % | 41.911 M -0.03 % | 41.924 M 13.93 % | 36.798 M -4.92 % | 38.700 M -0.99 % | 39.089 M -10.01 % | 43.436 M -1.43 % | 44.065 M -4.35 % | 46.071 M 5.07 % | 43.846 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 |
| Bénéfices non répartis | -2.039 B -0.14 % | -2.036 B -2.31 % | -1.990 B -3.89 % | -1.916 B 0.11 % | -1.918 B 0.18 % | -1.921 B -2.14 % | -1.881 B 7.55 % | -2.034 B -4.48 % | -1.947 B -6.80 % | -1.823 B -1.94 % | -1.789 B -8.75 % | -1.645 B -8.37 % | -1.518 B -0.58 % | -1.509 B -6.12 % | -1.422 B -13.63 % | -1.251 B 2.84 % | -1.288 B 3.83 % | -1.339 B 2.25 % | -1.370 B 1.00 % | -1.384 B 1.91 % | -1.411 B 2.87 % | -1.453 B -1.88 % | -1.426 B -2.72 % | -1.388 B -625.59 % | 264.067 M 4.09 % | 253.700 M -10.67 % | 284.014 M -7.23 % | 306.149 M 25.04 % | 244.846 M 52.34 % | 160.722 M 85.41 % | 86.685 M -4.44 % | 90.711 M -23.44 % | 118.477 M 93.95 % | 61.086 M 15.53 % | 52.874 M -69.79 % | 175.032 M 24.41 % | 140.694 M -36.07 % | 220.086 M -22.57 % | 284.247 M 130.31 % | 123.421 M -2.41 % | 126.462 M -27.11 % | 173.491 M -34.73 % | 265.807 M -54.08 % | 578.850 M -22.35 % | 745.455 M -8.11 % | 811.280 M -6.77 % | 870.169 M 11.80 % | 778.341 M -13.21 % | 896.810 M -0.23 % | 898.863 M 0.76 % | 892.110 M -7.83 % | 967.896 M 5.74 % | 915.348 M 2.19 % | 895.708 M 1.06 % | 886.288 M 1.59 % | 872.412 M 3.23 % | 845.138 M 3.96 % | 812.974 M 0.92 % | 805.596 M 3.91 % | 775.308 M 3.00 % | 752.707 M -0.21 % | 754.303 M 5.53 % | 714.756 M 0.18 % | 713.438 M 4.58 % | 682.211 M 2.91 % | 662.946 M 9.03 % | 608.054 M 1.63 % | 598.282 M 5.93 % | 564.778 M -4.93 % | 594.087 M 8.48 % | 547.634 M 10.30 % | 496.503 M 8.53 % | 457.492 M 5.39 % | 434.082 M 9.41 % | 396.740 M 8.58 % | 365.391 M 12.27 % | 325.465 M 4.73 % | 310.778 M 12.12 % | 277.175 M 9.30 % | 253.580 M 6.45 % | 238.209 M 16.12 % | 205.148 M 19.87 % | 171.136 M 13.90 % | 150.252 M 16.88 % | 128.557 M -8.14 % | 139.944 M 16.03 % | 120.615 M 13.23 % | 106.526 M 9.43 % | 97.345 M 20.32 % | 80.905 M 27.34 % | 63.533 M -19.80 % | 79.223 M 19.13 % | 66.500 M 25.14 % | 53.140 M 9.51 % | 48.526 M -23.80 % | 63.682 M 20.22 % | 52.972 M 49.16 % | 35.514 M -23.31 % | 46.308 M 78.75 % | 25.907 M |
| Actions ordinaires | 1.689 B 0.00 % | 1.689 B 0.00 % | 1.689 B -0.26 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B 0.00 % | 1.693 B -2.49 % | 1.736 B 0.00 % | 1.736 B 0.00 % | 1.736 B 0.00 % | 1.736 B 0.00 % | 1.736 B 0.00 % | 1.736 B 0.00 % | 1.736 B 0.00 % | 1.736 B 23.27 % | 1.409 B 48.21 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 0.00 % | 950.393 M 100.00 % | 475.196 M 28.75 % | 369.095 M 0.00 % | 369.095 M 0.00 % | 369.095 M 12.82 % | 327.157 M 6.82 % | 306.275 M 0.00 % | 306.275 M 0.00 % | 306.274 M 80.16 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M 0.00 % | 170.000 M |
| Capitaux propres totaux | 2.501 B 0.06 % | 2.500 B -1.77 % | 2.545 B -2.07 % | 2.598 B -0.82 % | 2.620 B -0.45 % | 2.632 B -1.50 % | 2.672 B 5.61 % | 2.530 B -3.48 % | 2.621 B -4.50 % | 2.744 B -1.94 % | 2.799 B -4.99 % | 2.946 B -4.15 % | 3.073 B -0.27 % | 3.082 B -2.79 % | 3.170 B -5.18 % | 3.343 B 0.98 % | 3.311 B 1.60 % | 3.259 B 0.89 % | 3.230 B 0.40 % | 3.217 B 0.75 % | 3.193 B 1.31 % | 3.151 B -0.82 % | 3.178 B -0.66 % | 3.199 B -34.09 % | 4.853 B 0.19 % | 4.844 B -0.33 % | 4.860 B 0.05 % | 4.858 B 1.27 % | 4.797 B 1.77 % | 4.714 B 1.63 % | 4.638 B -0.12 % | 4.643 B -0.64 % | 4.673 B 1.23 % | 4.616 B 0.13 % | 4.611 B 45.93 % | 3.159 B 8.33 % | 2.917 B -2.75 % | 2.999 B -1.83 % | 3.055 B 6.21 % | 2.876 B -0.07 % | 2.878 B -1.48 % | 2.921 B -3.36 % | 3.023 B -8.79 % | 3.314 B -4.96 % | 3.487 B -0.18 % | 3.493 B -1.66 % | 3.552 B 1.62 % | 3.495 B -2.63 % | 3.590 B 0.13 % | 3.585 B 0.65 % | 3.562 B -1.80 % | 3.627 B -10.32 % | 4.045 B 0.79 % | 4.013 B 0.25 % | 4.003 B 0.34 % | 3.989 B 0.79 % | 3.958 B 1.06 % | 3.916 B 0.13 % | 3.911 B 1.03 % | 3.871 B 2.10 % | 3.792 B 0.06 % | 3.789 B 46.81 % | 2.581 B 0.41 % | 2.571 B 1.52 % | 2.532 B 13.91 % | 2.223 B 10.14 % | 2.018 B 0.48 % | 2.009 B 1.93 % | 1.971 B 5.28 % | 1.872 B 0.01 % | 1.872 B 4.37 % | 1.793 B 2.52 % | 1.749 B 0.86 % | 1.734 B 27.04 % | 1.365 B 2.62 % | 1.330 B 3.45 % | 1.286 B 1.59 % | 1.266 B 3.04 % | 1.228 B 22.49 % | 1.003 B 1.95 % | 983.691 M 5.34 % | 933.865 M 4.77 % | 891.349 M 3.01 % | 865.280 M 3.24 % | 838.163 M -0.68 % | 843.896 M 2.95 % | 819.735 M 2.20 % | 802.123 M 1.45 % | 790.646 M 2.67 % | 770.097 M 2.90 % | 748.383 M -1.46 % | 759.495 M 2.14 % | 743.590 M 2.30 % | 726.891 M 0.80 % | 721.123 M -2.00 % | 735.818 M 1.85 % | 722.430 M 3.11 % | 700.608 M -0.41 % | 703.476 M 3.76 % | 677.974 M |
| Autres passifs non courants | 62.884 M 22.41 % | 51.372 M 0.85 % | 50.937 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 36.693 K 0.00 % | 36.692 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 48.828 M 2.58 % | 47.602 M 115.78 % | 22.061 M 1.94 % | 21.642 M 16.96 % | 18.504 M 184.94 % | 6.494 M 234.78 % | 1.940 M -94.22 % | 33.586 M -3.55 % | 34.822 M 2 302.88 % | 1.449 M -95.79 % | 34.418 M 2 275.00 % | 1.449 M | 0.000 -100.00 % | 34.689 M | 0.000 | 0.000 -100.00 % | 37.159 M -2.17 % | 37.982 M -2.12 % | 38.806 M -83.94 % | 241.629 M | 0.000 | 0.000 -100.00 % | 42.099 M | 0.000 -100.00 % | 46.366 M -30.67 % | 66.876 M -0.06 % | 66.919 M | 0.000 -100.00 % | 51.593 M -1.78 % | 52.528 M 1.38 % | 51.812 M 3.14 % | 50.236 M 3 623.04 % | -1.426 M -102.94 % | 48.567 M 4.02 % | 46.692 M -3.18 % | 48.226 M 1 442.44 % | 3.127 M 34.39 % | 2.327 M 6.89 % | 2.177 M 0.00 % | 2.177 M 1 016.47 % | 194.953 K 0.00 % | 194.953 K 0.00 % | 194.953 K 0.00 % | 194.953 K -50.64 % | 394.953 K 0.00 % | 394.953 K 102.59 % | 194.954 K 0.00 % | 194.954 K -87.00 % | 1.500 M -83.61 % | 9.149 M 12.84 % | 8.108 M 16.79 % | 6.942 M 215.55 % | 2.200 M 1 051.63 % | 191.034 K -80.90 % | 1.000 M 316.52 % | 240.085 K -3.97 % | 250.000 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 -100.00 % | 2.903 M | 0.000 | 0.000 -100.00 % | 6.239 M | 0.000 -100.00 % | 8.779 M | 0.000 | 0.000 |
| Dette à long terme | 467.656 M -3.22 % | 483.213 M -0.75 % | 486.880 M -3.39 % | 503.943 M 2.28 % | 492.701 M -8.75 % | 539.971 M 9.18 % | 494.590 M -2.69 % | 508.254 M 6.26 % | 478.308 M -0.89 % | 482.592 M 18.11 % | 408.596 M -1.23 % | 413.701 M 25.75 % | 328.978 M 59.49 % | 206.269 M 68.71 % | 122.260 M -2.04 % | 124.800 M 18.99 % | 104.880 M 13.93 % | 92.060 M -0.07 % | 92.128 M -2.92 % | 94.903 M 0.02 % | 94.881 M -8.63 % | 103.848 M -1.37 % | 105.287 M 0.39 % | 104.880 M -10.34 % | 116.970 M -38.93 % | 191.536 M -1.08 % | 193.621 M -30.60 % | 278.990 M 0.00 % | 278.990 M -34.97 % | 429.000 M 0.00 % | 429.000 M -36.49 % | 675.500 M 0.00 % | 675.500 M 230.32 % | 204.500 M -38.77 % | 334.000 M -63.56 % | 916.640 M 54.93 % | 591.640 M 0.00 % | 591.640 M 0.00 % | 591.640 M -61.74 % | 1.546 B 0.03 % | 1.546 B -0.03 % | 1.546 B 0.00 % | 1.546 B -30.10 % | 2.212 B 0.00 % | 2.212 B 0.00 % | 2.212 B 0.00 % | 2.212 B -24.03 % | 2.912 B 0.00 % | 2.912 B -2.51 % | 2.987 B 0.00 % | 2.987 B 1.51 % | 2.943 B -31.69 % | 4.308 B -1.28 % | 4.364 B -1.80 % | 4.444 B 0.00 % | 4.444 B -1.33 % | 4.504 B 0.00 % | 4.504 B -1.10 % | 4.554 B 0.00 % | 4.554 B 0.49 % | 4.532 B 3.42 % | 4.382 B 0.00 % | 4.382 B 2.34 % | 4.282 B 2.39 % | 4.182 B 171.00 % | 1.543 B 41.82 % | 1.088 B 39.61 % | 779.492 M 81.49 % | 429.498 M -1.02 % | 433.912 M 0.00 % | 433.912 M | 0.000 | 0.000 -100.00 % | 238.355 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 -100.00 % | 2.903 M | 0.000 -100.00 % | 3.292 M -25.00 % | 4.389 M | 0.000 -100.00 % | 6.589 M | 0.000 -100.00 % | 12.818 M -2.66 % | 13.168 M |
| Total des passifs non courants | 577.428 M 0.43 % | 574.952 M -0.78 % | 579.475 M 8.57 % | 533.729 M 1.04 % | 528.231 M -8.39 % | 576.593 M 9.00 % | 528.995 M -2.16 % | 540.689 M 6.50 % | 507.709 M -0.28 % | 509.157 M 16.36 % | 437.581 M -1.04 % | 442.180 M 23.50 % | 358.029 M 51.79 % | 235.866 M 54.60 % | 152.565 M -2.20 % | 155.989 M 14.43 % | 136.314 M 10.12 % | 123.784 M -0.50 % | 124.412 M -29.56 % | 176.624 M 0.11 % | 176.430 M 9.95 % | 160.461 M -1.15 % | 162.327 M -1.11 % | 164.151 M -1.96 % | 167.438 M -31.06 % | 242.887 M -1.21 % | 245.856 M -21.66 % | 313.812 M -0.64 % | 315.835 M -31.85 % | 463.418 M -0.12 % | 463.991 M -34.61 % | 709.615 M -0.08 % | 710.189 M 195.90 % | 240.012 M -35.19 % | 370.336 M -61.17 % | 953.799 M 51.49 % | 629.622 M -0.13 % | 630.446 M -0.13 % | 631.269 M -60.22 % | 1.587 B -0.02 % | 1.587 B -0.08 % | 1.589 B -0.05 % | 1.589 B -29.64 % | 2.259 B -0.90 % | 2.279 B 0.00 % | 2.279 B -0.04 % | 2.280 B -23.07 % | 2.964 B -0.03 % | 2.965 B -2.44 % | 3.039 B 0.05 % | 3.038 B -0.53 % | 3.054 B -29.93 % | 4.358 B -1.26 % | 4.414 B -1.77 % | 4.494 B 0.00 % | 4.494 B -1.29 % | 4.552 B 0.00 % | 4.552 B -1.09 % | 4.602 B 0.03 % | 4.601 B 0.49 % | 4.578 B 3.39 % | 4.428 B 0.00 % | 4.428 B 3.36 % | 4.284 B 2.39 % | 4.184 B 170.82 % | 1.545 B 41.75 % | 1.090 B 37.25 % | 794.179 M 80.02 % | 441.150 M -0.76 % | 444.523 M 0.26 % | 443.357 M 7 744.17 % | 5.652 M 55.14 % | 3.643 M -22.33 % | 4.690 M 90.61 % | 2.461 M -23.36 % | 3.211 M 8.44 % | 2.961 M 0.00 % | 2.961 M 0.00 % | 2.961 M -20.00 % | 3.701 M 0.00 % | 3.701 M 0.00 % | 3.701 M 0.00 % | 3.701 M -16.67 % | 4.441 M 0.00 % | 4.441 M 0.00 % | 4.441 M 0.00 % | 4.441 M -14.29 % | 5.182 M 0.00 % | 5.182 M 0.00 % | 5.182 M 0.00 % | 5.182 M -41.28 % | 8.824 M 0.00 % | 8.824 M -4.23 % | 9.214 M -10.64 % | 10.311 M -20.08 % | 12.901 M -2.64 % | 13.251 M -14.18 % | 15.441 M -23.64 % | 20.220 M -1.70 % | 20.570 M |
| Autres passifs courants | 422.587 M -18.94 % | 521.331 M -14.87 % | 612.416 M -19.01 % | 756.191 M 90.44 % | 397.078 M 612.37 % | 55.741 M -87.00 % | 428.765 M 697.76 % | 53.746 M -90.99 % | 596.194 M 79.31 % | 332.489 M -67.11 % | 1.011 B 143.30 % | 415.561 M -59.74 % | 1.032 B 60.84 % | 641.710 M -12.75 % | 735.474 M 522.98 % | 118.057 M -78.67 % | 553.475 M 4 680.52 % | 11.578 M -94.28 % | 202.278 M -61.22 % | 521.613 M 204.84 % | 171.108 M -64.01 % | 475.376 M -28.23 % | 662.383 M 28.42 % | 515.776 M -33.72 % | 778.216 M 27.67 % | 609.550 M -2.10 % | 622.626 M 174.59 % | 226.746 M -78.02 % | 1.031 B 42.57 % | 723.429 M -4.93 % | 760.928 M 296.32 % | 191.996 M 22.39 % | 156.873 M -73.05 % | 582.190 M 277.89 % | 154.064 M -75.90 % | 639.283 M -23.28 % | 833.234 M -7.68 % | 902.504 M -39.19 % | 1.484 B 48.95 % | 996.365 M 85.28 % | 537.752 M -18.28 % | 658.011 M -5.89 % | 699.162 M 5.87 % | 660.421 M -47.18 % | 1.250 B 112.50 % | 588.416 M -54.63 % | 1.297 B -16.82 % | 1.559 B 99.16 % | 782.987 M 14.02 % | 686.739 M 27.15 % | 540.083 M -33.86 % | 816.636 M -2.86 % | 840.640 M -18.07 % | 1.026 B 14.81 % | 893.655 M 5.76 % | 844.950 M 25.37 % | 673.980 M -4.43 % | 705.196 M -1.44 % | 715.480 M -8.33 % | 780.473 M 13.05 % | 690.362 M -16.05 % | 822.380 M -16.21 % | 981.499 M 4.17 % | 942.244 M 6.27 % | 886.645 M 8.90 % | 814.212 M -19.36 % | 1.010 B 9.19 % | 924.714 M 13.17 % | 817.111 M 170.91 % | 301.622 M -10.82 % | 338.202 M -14.87 % | 397.273 M 6.79 % | 372.005 M -10.73 % | 416.716 M 24.02 % | 336.015 M 8.02 % | 311.076 M -29.72 % | 442.644 M 22.03 % | 362.731 M 27.48 % | 284.529 M 34.77 % | 211.118 M 19.50 % | 176.667 M -27.60 % | 244.027 M 137.60 % | 102.705 M -68.03 % | 321.293 M 16.77 % | 275.160 M 3.81 % | 265.067 M 100.99 % | 131.878 M 5.00 % | 125.593 M 42.38 % | 88.211 M -39.29 % | 145.303 M 63.24 % | 89.012 M -27.96 % | 123.552 M -35.76 % | 192.334 M 45.43 % | 132.248 M -10.60 % | 147.933 M 21.16 % | 122.102 M 0.56 % | 121.423 M -5.95 % | 129.106 M 29.35 % | 99.807 M 50.77 % | 66.199 M |
| Revenus reportés | 0.000 | 0.000 | 0.000 -100.00 % | 258.734 M -48.18 % | 499.287 M -5.37 % | 527.602 M -20.41 % | 662.897 M 8.49 % | 611.017 M 22.48 % | 498.874 M 210.68 % | 160.577 M -31.55 % | 234.597 M -15.61 % | 277.976 M 18.55 % | 234.484 M | 0.000 -100.00 % | 616.794 M -10.09 % | 686.026 M 25.47 % | 546.750 M 7.33 % | 509.414 M -2.13 % | 520.487 M -1.18 % | 526.682 M 13.18 % | 465.350 M 36.40 % | 341.174 M 2.01 % | 334.443 M -5.40 % | 353.524 M 1.41 % | 348.605 M -10.27 % | 388.486 M -15.81 % | 461.427 M -20.67 % | 581.664 M -1.12 % | 588.231 M -5.08 % | 619.691 M -20.61 % | 780.581 M -4.93 % | 821.027 M -2.22 % | 839.641 M 127.04 % | 369.826 M -11.38 % | 417.312 M -6.52 % | 446.430 M -28.00 % | 620.026 M -10.86 % | 695.545 M 29.88 % | 535.547 M 173.01 % | 196.163 M 101.50 % | 97.349 M 36.30 % | 71.424 M -58.73 % | 173.053 M 218.62 % | -145.885 M -126.35 % | 553.692 M -5.61 % | 586.578 M -32.88 % | 873.930 M 57.20 % | 555.947 M 727.82 % | -88.552 M -14.18 % | -77.558 M -152.16 % | 148.696 M 202.53 % | -145.027 M -145.17 % | 321.088 M 15.29 % | 278.500 M -40.71 % | 469.723 M 94.39 % | 241.644 M -3.47 % | 250.340 M -4.16 % | 261.194 M -45.53 % | 479.492 M 38.05 % | 347.322 M -9.37 % | 383.243 M -36.53 % | 603.834 M -27.42 % | 831.937 M 22.73 % | 677.872 M -0.05 % | 678.236 M -0.53 % | 681.849 M -30.51 % | 981.284 M 47.06 % | 667.277 M -0.64 % | 671.561 M 536.05 % | 105.584 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 -100.00 % | 1.827 M |
| Dette à court terme | 568.959 M 13.95 % | 499.286 M 13.43 % | 440.186 M -10.12 % | 489.759 M -19.39 % | 607.543 M 35.49 % | 448.409 M -34.25 % | 681.947 M 68.23 % | 405.359 M -28.22 % | 564.748 M 28.43 % | 439.743 M 51.56 % | 290.142 M 40.31 % | 206.790 M -5.61 % | 219.072 M -40.41 % | 367.655 M 107.33 % | 177.330 M -5.17 % | 187.000 M -37.01 % | 296.887 M 7.65 % | 275.800 M -40.08 % | 460.303 M 29.54 % | 355.335 M -29.33 % | 502.774 M 33.56 % | 376.450 M 3.85 % | 362.505 M 11.04 % | 326.450 M 1.24 % | 322.450 M -38.75 % | 526.450 M -7.47 % | 568.950 M -1.98 % | 580.450 M 65.84 % | 350.000 M -41.96 % | 603.000 M -31.11 % | 875.363 M 148.33 % | 352.500 M -8.17 % | 383.850 M -65.16 % | 1.102 B 4.21 % | 1.057 B -39.66 % | 1.752 B 6.93 % | 1.639 B -1.23 % | 1.659 B -0.46 % | 1.667 B 128.74 % | 728.600 M -1.01 % | 736.000 M 0.00 % | 736.000 M 3.52 % | 711.000 M 216.00 % | 225.000 M 127.27 % | 99.000 M -40.36 % | 166.000 M -43.92 % | 296.000 M -11.68 % | 335.126 M 2.84 % | 325.882 M 6.45 % | 306.136 M 19.12 % | 257.000 M 3.21 % | 249.000 M -61.81 % | 652.000 M 10.51 % | 590.000 M 15.69 % | 510.000 M 5.59 % | 483.000 M 22.90 % | 393.000 M 11.33 % | 353.000 M 54.82 % | 228.000 M 132.65 % | 98.000 M -18.33 % | 120.000 M 71.43 % | 70.000 M -89.16 % | 646.000 M -7.18 % | 696.000 M 0.00 % | 696.000 M -6.70 % | 746.000 M 38.92 % | 537.000 M 38.76 % | 387.000 M 182.48 % | 137.000 M 24.55 % | 110.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 35.000 M |
| Total des passifs courants | 1.547 B -5.79 % | 1.643 B -4.01 % | 1.711 B -4.49 % | 1.792 B 4.31 % | 1.718 B 8.99 % | 1.576 B 2.62 % | 1.536 B -6.85 % | 1.649 B 7.24 % | 1.538 B 18.99 % | 1.292 B -6.38 % | 1.380 B 9.19 % | 1.264 B -3.70 % | 1.313 B -10.39 % | 1.465 B 14.49 % | 1.280 B -12.48 % | 1.462 B 9.98 % | 1.329 B -1.86 % | 1.355 B 4.11 % | 1.301 B -8.01 % | 1.414 B 10.05 % | 1.285 B -7.02 % | 1.382 B 1.22 % | 1.365 B -13.04 % | 1.570 B 0.72 % | 1.559 B -0.68 % | 1.570 B 0.44 % | 1.563 B -15.53 % | 1.850 B 10.39 % | 1.676 B 3.39 % | 1.621 B -10.57 % | 1.813 B 5.00 % | 1.726 B -5.36 % | 1.824 B -13.67 % | 2.113 B -3.13 % | 2.181 B -41.06 % | 3.701 B -5.84 % | 3.930 B -1.12 % | 3.975 B 11.21 % | 3.574 B 22.13 % | 2.926 B 5.92 % | 2.763 B 1.43 % | 2.724 B 4.06 % | 2.618 B 26.76 % | 2.065 B -4.46 % | 2.161 B 7.07 % | 2.019 B -10.01 % | 2.243 B -16.75 % | 2.695 B 46.53 % | 1.839 B 11.42 % | 1.651 B 3.33 % | 1.597 B -18.76 % | 1.966 B -4.06 % | 2.049 B 1.03 % | 2.028 B 25.97 % | 1.610 B 1.39 % | 1.588 B 26.11 % | 1.259 B 4.74 % | 1.202 B 13.79 % | 1.057 B 12.02 % | 943.332 M 28.16 % | 736.030 M -14.97 % | 865.568 M -47.82 % | 1.659 B 2.27 % | 1.622 B 3.83 % | 1.562 B -1.85 % | 1.591 B 0.72 % | 1.580 B 17.62 % | 1.343 B 28.84 % | 1.043 B 127.76 % | 457.761 M 19.65 % | 382.570 M -16.31 % | 457.117 M 7.04 % | 427.049 M -6.15 % | 455.038 M 24.17 % | 366.458 M -2.36 % | 375.305 M -24.34 % | 496.050 M 23.34 % | 402.176 M 30.18 % | 308.928 M 40.44 % | 219.966 M -3.31 % | 227.486 M -11.25 % | 256.319 M 82.12 % | 140.745 M -57.59 % | 331.846 M 18.15 % | 280.878 M 1.26 % | 277.391 M 89.69 % | 146.232 M 6.71 % | 137.040 M 31.86 % | 103.930 M -37.85 % | 167.221 M 45.47 % | 114.952 M -19.71 % | 143.169 M -30.49 % | 205.976 M 20.29 % | 171.237 M 0.66 % | 170.114 M 23.96 % | 137.238 M 0.51 % | 136.541 M 7.33 % | 127.216 M 33.33 % | 95.414 M 4.95 % | 90.918 M |
| Passifs totaux | 2.125 B -4.18 % | 2.218 B -3.19 % | 2.291 B -1.49 % | 2.325 B 3.54 % | 2.246 B 4.33 % | 2.153 B 4.25 % | 2.065 B -5.70 % | 2.190 B 7.05 % | 2.045 B 13.54 % | 1.801 B -0.91 % | 1.818 B 6.54 % | 1.706 B 2.13 % | 1.671 B -1.77 % | 1.701 B 18.76 % | 1.432 B -11.49 % | 1.618 B 10.39 % | 1.466 B -0.85 % | 1.478 B 3.71 % | 1.426 B -10.40 % | 1.591 B 8.85 % | 1.462 B -5.26 % | 1.543 B 0.97 % | 1.528 B -11.91 % | 1.734 B 0.46 % | 1.726 B -4.75 % | 1.813 B 0.21 % | 1.809 B -16.42 % | 2.164 B 8.64 % | 1.992 B -4.44 % | 2.084 B -8.44 % | 2.277 B -6.54 % | 2.436 B -3.88 % | 2.534 B 7.71 % | 2.353 B -7.79 % | 2.552 B -45.18 % | 4.654 B 2.08 % | 4.560 B -0.99 % | 4.605 B 9.51 % | 4.205 B -6.82 % | 4.513 B 3.75 % | 4.350 B 0.87 % | 4.312 B 2.50 % | 4.207 B -2.70 % | 4.324 B -2.63 % | 4.441 B 3.32 % | 4.298 B -4.98 % | 4.524 B -20.06 % | 5.659 B 17.79 % | 4.804 B 2.43 % | 4.690 B 1.18 % | 4.635 B -7.67 % | 5.020 B -21.66 % | 6.408 B -0.54 % | 6.443 B 5.55 % | 6.104 B 0.36 % | 6.082 B 4.65 % | 5.812 B 0.99 % | 5.755 B 1.69 % | 5.659 B 2.07 % | 5.544 B 4.32 % | 5.314 B 0.39 % | 5.294 B -13.03 % | 6.087 B 3.06 % | 5.906 B 2.78 % | 5.746 B 83.21 % | 3.137 B 17.47 % | 2.670 B 24.91 % | 2.138 B 44.06 % | 1.484 B 64.45 % | 902.284 M 9.24 % | 825.927 M 78.48 % | 462.769 M 7.45 % | 430.692 M -6.32 % | 459.728 M 24.61 % | 368.919 M -2.54 % | 378.515 M -24.15 % | 499.010 M 23.17 % | 405.137 M 29.90 % | 311.889 M 39.44 % | 223.667 M -3.25 % | 231.187 M -11.09 % | 260.020 M 80.01 % | 144.446 M -57.05 % | 336.288 M 17.86 % | 285.319 M 1.24 % | 281.832 M 87.05 % | 150.673 M 5.94 % | 142.222 M 30.35 % | 109.111 M -36.71 % | 172.403 M 43.51 % | 120.133 M -20.96 % | 151.993 M -29.24 % | 214.800 M 19.04 % | 180.451 M 0.01 % | 180.425 M 20.17 % | 150.139 M 0.23 % | 149.792 M 5.00 % | 142.657 M 23.37 % | 115.635 M 3.72 % | 111.489 M |
| Autres actifs non courants | 216.301 M 1.12 % | 213.914 M 4.16 % | 205.377 M 8.27 % | 189.694 M 175 542.88 % | 108.000 K -97.74 % | 4.783 M 162.89 % | 1.820 M -97.39 % | 69.684 M -7.71 % | 75.506 M -23.82 % | 99.114 M -19.45 % | 123.044 M 103.44 % | 60.483 M -76.16 % | 253.671 M -0.45 % | 254.818 M 341.55 % | 57.709 M 49.64 % | 38.565 M 0.00 % | 38.565 M -14.04 % | 44.865 M -18.23 % | 54.865 M -0.13 % | 54.935 M -14.79 % | 64.471 M 2.00 % | 63.207 M 3.29 % | 61.191 M 0.00 % | 61.191 M -22.73 % | 79.191 M -12.82 % | 90.835 M -21.82 % | 116.191 M -57.83 % | 275.501 M 15.19 % | 239.171 M 0.01 % | 239.148 M 0.00 % | 239.148 M 392.65 % | 48.543 M -27.05 % | 66.543 M 0.00 % | 66.543 M 0.00 % | 66.543 M -84.50 % | 429.322 M -0.64 % | 432.075 M -0.64 % | 434.870 M 755.96 % | 50.805 M -76.01 % | 211.737 M -0.60 % | 213.011 M -16.56 % | 255.285 M 18.25 % | 215.890 M -0.61 % | 217.218 M -65.19 % | 624.016 M -7.56 % | 675.066 M 0.64 % | 670.768 M 3 305 965.22 % | 20.289 K -100.00 % | 555.445 M 2 006 113.54 % | -27.689 K -100.00 % | 555.416 M 0.00 % | 555.396 M 122.19 % | 249.969 M 9 577 445.82 % | -2.610 K -100.00 % | 246.958 M 493 796.36 % | 50.002 K 110.78 % | -463.692 K 0.00 % | -463.692 K -100.19 % | 242.987 M 216 178.95 % | -112.453 K 4.50 % | -117.752 K 48.30 % | -227.753 K -100.10 % | 233.604 M 58 255 303.74 % | 401.000 -100.00 % | 262.419 M 13 988.06 % | -1.890 M -101.89 % | 100.000 M 467 933.33 % | 21.366 K 0.00 % | 21.365 K -10.36 % | 23.833 K 101.08 % | -2.205 M -100.79 % | 280.220 M 16 493.55 % | -1.709 M -100.75 % | 227.705 M -8.66 % | 249.300 M -0.65 % | 250.926 M 0.29 % | 250.197 M 0.31 % | 249.431 M 0.30 % | 248.692 M -45.21 % | 453.898 M 81.63 % | 249.898 M -7.41 % | 269.898 M 0.00 % | 269.898 M -8.33 % | 294.436 M 488.87 % | 50.000 M 0.00 % | 50.000 M -83.02 % | 294.436 M 496.63 % | 49.350 M -58.65 % | 119.350 M -0.54 % | 120.000 M -20.00 % | 150.000 M 50.00 % | 100.000 M 233.33 % | 30.000 M -70.00 % | 100.000 M 42.86 % | 70.000 M -68.18 % | 220.000 M -12.00 % | 250.000 M | 0.000 | 0.000 | 0.000 |
| Investissements à long terme | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 190.193 M -0.76 % | 191.640 M -0.53 % | 192.668 M 3.64 % | 185.895 M -3.47 % | 192.576 M 2.34 % | 188.181 M -4.35 % | 196.743 M 2.72 % | 191.540 M | 0.000 | 0.000 -100.00 % | 195.326 M -2.91 % | 201.183 M -5.83 % | 213.640 M 0.36 % | 212.882 M 3.27 % | 206.136 M -0.30 % | 206.761 M -5.50 % | 218.785 M 0.11 % | 218.539 M 4.07 % | 209.989 M 1.81 % | 206.253 M -1.13 % | 208.614 M 0.30 % | 207.984 M 0.08 % | 207.812 M -7.49 % | 224.637 M -0.72 % | 226.261 M -0.72 % | 227.898 M -0.58 % | 229.225 M -33.24 % | 343.360 M -0.26 % | 344.245 M 0.21 % | 343.538 M -3.19 % | 354.866 M 1 061.02 % | 30.565 M 0.00 % | 30.565 M 0.00 % | 30.565 M -92.68 % | 417.542 M 453.40 % | 75.450 M 0.00 % | 75.450 M -3.82 % | 78.450 M 0.00 % | 78.450 M -0.63 % | 78.950 M -25.29 % | 105.671 M -49.40 % | 208.821 M -2.59 % | 214.369 M -69.26 % | 697.375 M 206.84 % | 227.277 M -71.01 % | 784.094 M 245.80 % | 226.746 M -8.81 % | 248.660 M | 0.000 -100.00 % | 246.780 M | 0.000 -100.00 % | 258.552 M -1.79 % | 263.261 M -0.19 % | 263.752 M | 0.000 -100.00 % | 224.512 M -3.89 % | 233.590 M -0.10 % | 233.826 M | 0.000 -100.00 % | 262.413 M | 0.000 -100.00 % | 264.166 M 62.79 % | 162.276 M -32.47 % | 240.313 M 1.14 % | 237.593 M 0.00 % | 237.591 M 2.41 % | 232.005 M | 0.000 -100.00 % | 275.129 M | 0.000 100.00 % | -10.415 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 184.436 M 0.00 % | 184.436 M | 0.000 -100.00 % | 194.639 M 451.58 % | -55.361 M 1.16 % | -56.011 M 35.26 % | -86.511 M -66.37 % | -52.000 M -388.89 % | 18.000 M 131.58 % | -57.000 M -111.11 % | -27.000 M 84.75 % | -177.000 M 14.49 % | -207.000 M | 0.000 | 0.000 | 0.000 |
| Immobilisations incorporelles | 363.871 M -62.05 % | 958.712 M -0.34 % | 962.029 M -0.38 % | 965.725 M -0.34 % | 968.981 M -0.33 % | 972.189 M -0.20 % | 974.132 M 150.78 % | 388.448 M 4.36 % | 372.205 M 2.61 % | 362.727 M -0.73 % | 365.387 M -3.07 % | 376.951 M -0.38 % | 378.402 M -0.43 % | 380.040 M -0.47 % | 381.830 M -0.11 % | 382.244 M -0.53 % | 384.264 M -0.57 % | 386.481 M -0.58 % | 388.723 M 2.11 % | 380.706 M 4.03 % | 365.965 M 3.27 % | 354.369 M -0.57 % | 356.413 M 2.21 % | 348.714 M -19.16 % | 431.386 M 0.22 % | 430.458 M -1.63 % | 437.598 M 167.48 % | 163.599 M -0.59 % | 164.564 M -0.59 % | 165.545 M -0.59 % | 166.531 M -0.66 % | 167.643 M 4.77 % | 160.017 M 5.55 % | 151.603 M 0.13 % | 151.407 M -1.35 % | 153.485 M 8.05 % | 142.051 M 0.65 % | 141.129 M -0.88 % | 142.381 M -1.04 % | 143.873 M -0.66 % | 144.835 M -0.64 % | 145.772 M -0.64 % | 146.709 M -0.63 % | 147.646 M -0.57 % | 148.495 M -0.63 % | 149.430 M -0.62 % | 150.364 M -7.37 % | 162.329 M 3.60 % | 156.684 M -0.66 % | 157.723 M -0.66 % | 158.766 M -42.38 % | 275.564 M 1 315.50 % | 19.468 M 1.04 % | 19.267 M -1.69 % | 19.599 M -83.65 % | 119.897 M -0.12 % | 120.043 M 468.94 % | 21.099 M -0.50 % | 21.205 M 2.03 % | 20.784 M 57.75 % | 13.175 M 0.14 % | 13.158 M -3.27 % | 13.602 M -2.59 % | 13.963 M -3.23 % | 14.429 M -3.87 % | 15.010 M -2.28 % | 15.360 M -2.34 % | 15.728 M 12.76 % | 13.948 M -2.22 % | 14.265 M -23.25 % | 18.586 M -1.88 % | 18.943 M -1.90 % | 19.310 M -2.26 % | 19.757 M 217.91 % | 6.215 M -0.30 % | 6.233 M -0.59 % | 6.271 M -0.59 % | 6.308 M -0.59 % | 6.345 M -0.10 % | 6.351 M -0.56 % | 6.387 M -0.56 % | 6.423 M -0.55 % | 6.458 M -0.55 % | 6.494 M -0.55 % | 6.530 M -0.54 % | 6.565 M -0.54 % | 6.601 M -0.54 % | 6.637 M -0.53 % | 6.673 M -0.66 % | 6.717 M -0.90 % | 6.777 M -44.75 % | 12.266 M 1.06 % | 12.137 M 1.45 % | 11.963 M -0.50 % | 12.024 M -0.50 % | 12.085 M 410.63 % | 2.367 M -1.00 % | 2.391 M | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 0.00 % | 5.162 M 53.54 % | 3.362 M 0.00 % | 3.362 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 -100.00 % | 1.785 M 0.00 % | 1.785 M 0.00 % | 1.785 M 0.00 % | 1.785 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 |
| GoodWill et immobilisations incorporelles | 363.871 M -62.05 % | 958.712 M -0.34 % | 962.029 M -0.38 % | 965.725 M -0.34 % | 968.981 M -0.33 % | 972.189 M -0.20 % | 974.132 M 147.49 % | 393.610 M 4.30 % | 377.367 M 2.58 % | 367.889 M -0.72 % | 370.549 M -3.03 % | 382.113 M -0.38 % | 383.564 M -0.43 % | 385.202 M -0.46 % | 386.992 M -0.11 % | 387.406 M -0.52 % | 389.426 M -0.57 % | 391.643 M -0.57 % | 393.885 M 2.08 % | 385.868 M 3.97 % | 371.127 M 3.23 % | 359.531 M -0.57 % | 361.575 M 2.18 % | 353.876 M -18.94 % | 436.547 M 0.21 % | 435.619 M -1.61 % | 442.760 M 165.19 % | 166.961 M -0.57 % | 167.926 M 1.44 % | 165.545 M -0.59 % | 166.531 M -0.66 % | 167.643 M 4.77 % | 160.017 M 5.55 % | 151.603 M 0.13 % | 151.407 M -1.35 % | 153.485 M 8.05 % | 142.051 M 0.65 % | 141.129 M -0.88 % | 142.381 M -1.04 % | 143.873 M -0.66 % | 144.835 M -0.64 % | 145.772 M -0.64 % | 146.709 M -1.82 % | 149.431 M -0.56 % | 150.280 M -0.62 % | 151.215 M -0.61 % | 152.149 M -6.27 % | 162.329 M 3.60 % | 156.684 M -0.66 % | 157.723 M -0.66 % | 158.766 M -42.38 % | 275.564 M 1 315.50 % | 19.468 M 1.04 % | 19.267 M -1.69 % | 19.599 M -83.65 % | 119.897 M -0.12 % | 120.043 M 468.94 % | 21.099 M -0.50 % | 21.205 M 2.03 % | 20.784 M 57.75 % | 13.175 M 0.14 % | 13.158 M -3.27 % | 13.602 M -2.59 % | 13.963 M -3.23 % | 14.429 M -3.87 % | 15.010 M -2.28 % | 15.360 M -2.34 % | 15.728 M 12.76 % | 13.948 M -2.22 % | 14.265 M -23.25 % | 18.586 M -1.88 % | 18.943 M -1.90 % | 19.310 M -2.26 % | 19.757 M 217.91 % | 6.215 M -0.30 % | 6.233 M -0.59 % | 6.271 M -0.59 % | 6.308 M -0.59 % | 6.345 M -0.10 % | 6.351 M -0.56 % | 6.387 M -0.56 % | 6.423 M -0.55 % | 6.458 M -0.55 % | 6.494 M -0.55 % | 6.530 M -0.54 % | 6.565 M -0.54 % | 6.601 M -0.54 % | 6.637 M -0.53 % | 6.673 M -0.66 % | 6.717 M -0.90 % | 6.777 M -44.75 % | 12.266 M 1.06 % | 12.137 M 1.45 % | 11.963 M -0.50 % | 12.024 M -0.50 % | 12.085 M 410.63 % | 2.367 M -1.00 % | 2.391 M | 0.000 | 0.000 |
| Immobilisations corporelles (PP&E) | 3.223 B 21.78 % | 2.646 B -1.54 % | 2.688 B 0.02 % | 2.687 B -1.24 % | 2.721 B -0.75 % | 2.742 B -0.99 % | 2.769 B 7.23 % | 2.582 B -0.95 % | 2.607 B 1.64 % | 2.565 B 0.55 % | 2.551 B 5.76 % | 2.412 B 1.72 % | 2.371 B 0.87 % | 2.351 B -0.24 % | 2.356 B 0.95 % | 2.334 B -0.91 % | 2.356 B 0.45 % | 2.345 B -0.29 % | 2.352 B -1.85 % | 2.396 B 1.73 % | 2.355 B -2.08 % | 2.406 B -0.95 % | 2.429 B 0.22 % | 2.423 B -39.69 % | 4.018 B -0.97 % | 4.058 B -0.87 % | 4.093 B -2.14 % | 4.183 B -1.05 % | 4.227 B -1.22 % | 4.280 B -1.23 % | 4.333 B -1.40 % | 4.394 B -1.10 % | 4.443 B -1.35 % | 4.504 B -1.36 % | 4.567 B -3.82 % | 4.748 B 0.32 % | 4.733 B -1.40 % | 4.800 B -1.14 % | 4.855 B -2.78 % | 4.994 B -1.05 % | 5.047 B -0.89 % | 5.093 B -0.88 % | 5.138 B -1.02 % | 5.191 B -0.66 % | 5.225 B 0.09 % | 5.221 B -0.44 % | 5.244 B -0.38 % | 5.264 B -0.63 % | 5.297 B -0.14 % | 5.305 B -0.66 % | 5.340 B -2.76 % | 5.491 B -34.69 % | 8.407 B 2.50 % | 8.202 B 3.49 % | 7.925 B 14.28 % | 6.935 B 3.84 % | 6.678 B 5.06 % | 6.356 B 6.29 % | 5.980 B 7.31 % | 5.573 B 7.59 % | 5.180 B 12.52 % | 4.603 B 11.43 % | 4.131 B 23.48 % | 3.346 B 17.22 % | 2.854 B 9.73 % | 2.601 B 17.68 % | 2.210 B 47.82 % | 1.495 B 18.11 % | 1.266 B 17.53 % | 1.077 B 10.46 % | 975.087 M 4.49 % | 933.143 M 29.16 % | 722.468 M 22.88 % | 587.955 M 21.57 % | 483.638 M 6.72 % | 453.198 M 3.66 % | 437.197 M 1.09 % | 432.483 M -1.68 % | 439.870 M 161.32 % | 168.326 M -1.99 % | 171.737 M -3.10 % | 177.239 M -2.74 % | 182.231 M -2.25 % | 186.418 M 0.46 % | 185.571 M -2.50 % | 190.323 M -2.22 % | 194.646 M -9.31 % | 214.632 M -1.13 % | 217.080 M -7.50 % | 234.672 M 3.67 % | 226.365 M -3.28 % | 234.040 M 1.72 % | 230.085 M -1.42 % | 233.406 M 0.07 % | 233.252 M 13.58 % | 205.368 M 3.68 % | 198.086 M 2.40 % | 193.453 M 5.45 % | 183.460 M -6.42 % | 196.053 M |
| Total des actifs non courants | 3.824 B -0.32 % | 3.836 B -0.87 % | 3.870 B 0.62 % | 3.846 B -0.97 % | 3.884 B -0.77 % | 3.914 B -0.65 % | 3.939 B 18.67 % | 3.319 B -0.54 % | 3.338 B 1.22 % | 3.297 B -0.47 % | 3.313 B 5.57 % | 3.138 B 1.46 % | 3.093 B 0.85 % | 3.067 B -0.18 % | 3.072 B 1.62 % | 3.023 B -1.18 % | 3.059 B 0.09 % | 3.057 B -0.40 % | 3.069 B -0.93 % | 3.098 B 1.11 % | 3.064 B -1.19 % | 3.101 B -0.46 % | 3.115 B 0.89 % | 3.088 B -35.48 % | 4.786 B -1.03 % | 4.835 B -1.39 % | 4.903 B 0.33 % | 4.887 B -0.22 % | 4.898 B -1.04 % | 4.949 B -1.11 % | 5.005 B 0.32 % | 4.989 B -1.20 % | 5.049 B -1.02 % | 5.101 B -1.42 % | 5.174 B -3.77 % | 5.377 B 0.50 % | 5.350 B -1.27 % | 5.419 B -1.08 % | 5.478 B 0.65 % | 5.443 B -1.01 % | 5.498 B -1.64 % | 5.590 B -0.12 % | 5.597 B -0.94 % | 5.650 B -7.66 % | 6.119 B -2.49 % | 6.275 B -0.40 % | 6.300 B 2.63 % | 6.139 B -1.81 % | 6.252 B -0.16 % | 6.262 B -0.54 % | 6.296 B -4.35 % | 6.583 B -24.24 % | 8.688 B 2.46 % | 8.480 B 3.37 % | 8.204 B 12.05 % | 7.321 B 3.57 % | 7.069 B 6.32 % | 6.649 B 6.34 % | 6.253 B 7.19 % | 5.833 B 7.20 % | 5.442 B 11.85 % | 4.865 B 10.74 % | 4.394 B 20.94 % | 3.633 B 15.63 % | 3.142 B 8.47 % | 2.896 B 15.58 % | 2.506 B 42.21 % | 1.762 B 15.30 % | 1.528 B 14.07 % | 1.340 B 8.54 % | 1.234 B -0.68 % | 1.243 B 21.17 % | 1.026 B 21.25 % | 845.831 M 14.43 % | 739.153 M 4.05 % | 710.357 M 2.41 % | 693.665 M 0.79 % | 688.222 M -0.96 % | 694.908 M 10.55 % | 628.575 M 46.86 % | 428.022 M -5.63 % | 453.559 M -1.10 % | 458.587 M -5.90 % | 487.348 M 0.17 % | 486.537 M -0.97 % | 491.324 M -0.88 % | 495.683 M 6.54 % | 465.258 M 61.69 % | 287.742 M -5.77 % | 305.378 M 2.95 % | 296.632 M 0.79 % | 294.306 M 1.41 % | 290.222 M 0.64 % | 288.369 M 0.03 % | 288.276 M 10.68 % | 260.453 M 6.98 % | 243.453 M 24.31 % | 195.843 M 6.75 % | 183.460 M -6.42 % | 196.053 M |
| Autres actifs circulants | 142.359 M -33.95 % | 215.547 M -2.55 % | 221.195 M -21.44 % | 281.572 M -6.78 % | 302.059 M 19.32 % | 253.159 M 54.63 % | 163.722 M -35.79 % | 254.972 M 26.73 % | 201.201 M -31.94 % | 295.611 M 5.56 % | 280.032 M -30.79 % | 404.635 M 9.21 % | 370.520 M -17.91 % | 451.352 M 120.59 % | 204.615 M -64.06 % | 569.330 M 58.81 % | 358.500 M -7.74 % | 388.588 M 27.78 % | 304.111 M -38.73 % | 496.314 M 23.15 % | 403.008 M 14.79 % | 351.075 M 11.05 % | 316.130 M -37.16 % | 503.055 M 19.76 % | 420.062 M 24.14 % | 338.371 M 3.69 % | 326.327 M -47.67 % | 623.649 M 17.31 % | 531.624 M -11.38 % | 599.865 M -1.28 % | 607.630 M 4.67 % | 580.514 M -2.40 % | 594.813 M -0.09 % | 595.368 M -15.99 % | 708.708 M 4.96 % | 675.225 M 9.67 % | 615.713 M -16.99 % | 741.722 M -26.09 % | 1.004 B 59.72 % | 628.308 M 8.97 % | 576.591 M 24.73 % | 462.263 M 24.97 % | 369.906 M -12.36 % | 422.095 M -40.57 % | 710.248 M 138.20 % | 298.176 M -4.90 % | 313.555 M -54.15 % | 683.907 M -34.94 % | 1.051 B -13.69 % | 1.218 B 181.22 % | 433.070 M -7.59 % | 468.662 M -21.93 % | 600.303 M 55.55 % | 385.921 M 15.93 % | 332.891 M -61.26 % | 859.187 M 18.32 % | 726.145 M -33.55 % | 1.093 B 17.36 % | 931.133 M -5.19 % | 982.057 M 0.03 % | 981.737 M -20.85 % | 1.240 B -1.07 % | 1.254 B -2.81 % | 1.290 B 2.29 % | 1.261 B 18.97 % | 1.060 B 1.36 % | 1.046 B -16.48 % | 1.252 B 26.19 % | 992.459 M 86.49 % | 532.172 M 31.36 % | 405.112 M 173.06 % | 148.362 M 7.42 % | 138.117 M -22.97 % | 179.298 M 52.76 % | 117.373 M 145.88 % | 47.737 M -8.47 % | 52.151 M 31.17 % | 39.758 M 63.99 % | 24.244 M 22.14 % | 19.850 M 4.28 % | 19.035 M -35.55 % | 29.534 M 4.35 % | 28.302 M -48.58 % | 55.038 M 84.67 % | 29.803 M -7.02 % | 32.052 M 31.00 % | 24.468 M -30.57 % | 35.239 M 34.69 % | 26.163 M 147.86 % | 10.555 M -36.07 % | 16.511 M -66.00 % | 48.556 M 425.85 % | 9.234 M -28.49 % | 12.913 M -32.11 % | 19.021 M -65.92 % | 55.817 M -29.98 % | 79.720 M 34.53 % | 59.258 M 304.49 % | 14.650 M -52.06 % | 30.560 M |
| Investissements à court terme | 0.000 -100.00 % | 11.317 M | 0.000 -100.00 % | 13.981 M 108.04 % | -173.932 M 0.29 % | -174.434 M 0.89 % | -175.998 M -3.68 % | -169.757 M 0.74 % | -171.029 M -1.60 % | -168.330 M 0.79 % | -169.666 M -5.28 % | -161.153 M -637.54 % | 29.980 M 2.86 % | 29.146 M 117.59 % | -165.698 M 0.88 % | -167.174 M 5.13 % | -176.223 M 0.87 % | -177.763 M -4.65 % | -169.858 M 1.27 % | -172.048 M 5.97 % | -182.970 M 0.84 % | -184.515 M -4.63 % | -176.341 M 2.56 % | -180.976 M 1.29 % | -183.338 M -0.34 % | -182.708 M -0.09 % | -182.536 M 7.43 % | -197.187 M 0.82 % | -198.811 M 0.82 % | -200.448 M 0.66 % | -201.775 M 36.13 % | -315.910 M 0.28 % | -316.795 M 0.41 % | -318.088 M 3.44 % | -329.416 M | 0.000 | 0.000 | 0.000 100.00 % | -386.977 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.600 M 98.79 % | -461.758 M | 0.000 100.00 % | -555.463 M | 0.000 | 0.000 | 0.000 100.00 % | -2.611 K | 0.000 100.00 % | -369.981 K 58.13 % | -883.675 K 0.00 % | -883.675 K | 0.000 100.00 % | -112.454 K 4.50 % | -117.754 K 66.74 % | -353.991 K | 0.000 100.00 % | -136.814 K | 0.000 100.00 % | -1.890 M -101.89 % | 100.000 M 467 999.05 % | 21.363 K 0.00 % | 21.363 K -10.35 % | 23.830 K 101.08 % | -2.205 M | 0.000 100.00 % | -2.129 M | 0.000 -100.00 % | 259.295 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 60.000 M 0.00 % | 60.000 M | 0.000 -100.00 % | 49.350 M -58.65 % | 119.350 M -0.54 % | 120.000 M -20.00 % | 150.000 M 50.00 % | 100.000 M 233.33 % | 30.000 M -70.00 % | 100.000 M 42.86 % | 70.000 M -68.18 % | 220.000 M -12.00 % | 250.000 M 25.00 % | 200.000 M -20.00 % | 250.000 M | 0.000 |
| Trésorerie et équivalents de trésorerie | 316.185 M -18.49 % | 387.888 M 12.13 % | 345.938 M -12.20 % | 393.994 M 36.45 % | 288.748 M 21.24 % | 238.165 M 2.91 % | 231.438 M -42.21 % | 400.499 M 8.93 % | 367.668 M 147.85 % | 148.345 M 56.88 % | 94.557 M -13.66 % | 109.518 M -57.00 % | 254.718 M 50.09 % | 169.707 M 6.20 % | 159.807 M 0.24 % | 159.429 M -33.14 % | 238.458 M 36.14 % | 175.161 M 45.23 % | 120.611 M -33.71 % | 181.951 M -11.21 % | 204.915 M 14.27 % | 179.328 M 16.67 % | 153.710 M -21.58 % | 195.998 M -27.63 % | 270.820 M -21.34 % | 344.291 M 0.78 % | 341.620 M -20.05 % | 427.303 M 42.79 % | 299.244 M 0.22 % | 298.588 M -29.98 % | 426.423 M -28.22 % | 594.039 M -17.64 % | 721.267 M 27.92 % | 563.839 M -20.96 % | 713.364 M 338.58 % | 162.652 M -18.48 % | 199.527 M -18.05 % | 243.484 M 42.01 % | 171.458 M 1.44 % | 169.029 M -16.50 % | 202.438 M -21.96 % | 259.397 M 8.39 % | 239.328 M 3.82 % | 230.533 M 57.32 % | 146.535 M 7.02 % | 136.921 M -51.14 % | 280.220 M -74.25 % | 1.088 B 193.31 % | 371.073 M 79.38 % | 206.861 M -52.41 % | 434.660 M -33.74 % | 655.979 M 4.32 % | 628.824 M 2.40 % | 614.085 M -23.40 % | 801.665 M -33.59 % | 1.207 B -15.26 % | 1.425 B -10.29 % | 1.588 B -7.37 % | 1.714 B -15.51 % | 2.029 B -13.92 % | 2.357 B -14.56 % | 2.759 B 1.90 % | 2.707 B -17.58 % | 3.285 B -12.07 % | 3.736 B 213.64 % | 1.191 B 67.58 % | 710.719 M -23.75 % | 932.083 M 17.00 % | 796.673 M 15.96 % | 687.015 M -5.96 % | 730.543 M 18.19 % | 618.085 M -24.70 % | 820.808 M -13.91 % | 953.481 M 40.55 % | 678.409 M -6.74 % | 727.412 M -14.67 % | 852.440 M 11.05 % | 767.643 M 22.86 % | 624.790 M 28.60 % | 485.856 M -31.84 % | 712.820 M 30.70 % | 545.376 M 33.25 % | 409.300 M -15.71 % | 485.571 M 14.88 % | 422.678 M 9.49 % | 386.031 M 30.63 % | 295.508 M -11.91 % | 335.451 M -16.86 % | 403.497 M -0.18 % | 404.227 M 31.43 % | 307.550 M -12.19 % | 350.253 M -29.52 % | 496.961 M 34.21 % | 370.288 M -1.21 % | 374.808 M 76.90 % | 211.878 M 22.98 % | 172.280 M -21.06 % | 218.241 M 17.78 % | 185.291 M -59.41 % | 456.496 M |
| Liquidités et placements à court terme | 316.185 M -18.49 % | 387.888 M 12.13 % | 345.938 M -12.20 % | 393.994 M 36.45 % | 288.748 M 21.24 % | 238.165 M 2.91 % | 231.438 M -42.21 % | 400.499 M 8.93 % | 367.668 M 147.85 % | 148.345 M 56.88 % | 94.557 M -13.66 % | 109.518 M -57.00 % | 254.718 M 50.09 % | 169.707 M 6.20 % | 159.807 M 0.24 % | 159.429 M -33.14 % | 238.458 M 36.14 % | 175.161 M 45.23 % | 120.611 M -33.71 % | 181.951 M -11.21 % | 204.915 M 14.27 % | 179.328 M 16.67 % | 153.710 M -21.58 % | 195.998 M -27.63 % | 270.820 M -21.34 % | 344.291 M 0.78 % | 341.620 M -20.05 % | 427.303 M 42.79 % | 299.244 M 0.22 % | 298.588 M -29.98 % | 426.423 M -28.22 % | 594.039 M -17.64 % | 721.267 M 27.92 % | 563.839 M -20.96 % | 713.364 M 338.58 % | 162.652 M -18.48 % | 199.527 M -18.05 % | 243.484 M 42.01 % | 171.458 M 1.44 % | 169.029 M -16.50 % | 202.438 M -21.96 % | 259.397 M 8.39 % | 239.328 M 3.82 % | 230.533 M 57.32 % | 146.535 M 7.02 % | 136.921 M -51.14 % | 280.220 M -74.25 % | 1.088 B 193.31 % | 371.073 M 79.38 % | 206.861 M -52.41 % | 434.660 M -33.74 % | 655.979 M 4.32 % | 628.824 M 2.40 % | 614.085 M -23.40 % | 801.665 M -33.59 % | 1.207 B -15.26 % | 1.425 B -10.29 % | 1.588 B -7.37 % | 1.714 B -15.51 % | 2.029 B -13.92 % | 2.357 B -14.56 % | 2.759 B 1.90 % | 2.707 B -17.58 % | 3.285 B -12.07 % | 3.736 B 213.64 % | 1.191 B 46.91 % | 810.719 M -13.02 % | 932.083 M 17.00 % | 796.673 M 15.96 % | 687.015 M -5.96 % | 730.543 M 18.19 % | 618.085 M -24.70 % | 820.808 M -13.91 % | 953.481 M 40.55 % | 678.409 M -6.74 % | 727.412 M -14.67 % | 852.440 M 11.05 % | 767.643 M 22.86 % | 624.790 M 28.60 % | 485.856 M -31.84 % | 712.820 M 30.70 % | 545.376 M 33.25 % | 409.300 M -15.71 % | 485.571 M 0.60 % | 482.678 M 8.22 % | 446.031 M 50.94 % | 295.508 M -23.21 % | 384.801 M -26.40 % | 522.847 M -0.26 % | 524.227 M 14.57 % | 457.550 M 1.62 % | 450.253 M -14.56 % | 526.961 M 12.05 % | 470.288 M 5.73 % | 444.808 M 2.99 % | 431.878 M 2.27 % | 422.280 M 0.97 % | 418.241 M -3.92 % | 435.291 M -4.65 % | 456.496 M |
| Total des actifs courants | 802.252 M -8.94 % | 881.054 M -8.76 % | 965.650 M -12.24 % | 1.100 B 12.00 % | 982.420 M 12.81 % | 870.862 M 9.21 % | 797.438 M -43.04 % | 1.400 B 5.37 % | 1.329 B 6.42 % | 1.248 B -4.25 % | 1.304 B -13.88 % | 1.514 B -8.30 % | 1.651 B -3.76 % | 1.716 B 12.14 % | 1.530 B -21.06 % | 1.938 B 12.85 % | 1.717 B 2.19 % | 1.680 B 5.91 % | 1.587 B -7.22 % | 1.710 B 7.51 % | 1.591 B -0.17 % | 1.593 B 0.20 % | 1.590 B -13.83 % | 1.845 B 2.88 % | 1.794 B -1.51 % | 1.821 B 3.15 % | 1.766 B -17.28 % | 2.135 B 12.88 % | 1.891 B 2.29 % | 1.849 B -3.20 % | 1.910 B -8.64 % | 2.091 B -3.14 % | 2.158 B 15.53 % | 1.868 B -6.06 % | 1.989 B -18.39 % | 2.437 B 14.63 % | 2.126 B -2.70 % | 2.185 B 22.64 % | 1.782 B -8.47 % | 1.946 B 12.53 % | 1.730 B 5.24 % | 1.644 B 0.64 % | 1.633 B -17.84 % | 1.988 B 9.89 % | 1.809 B 19.33 % | 1.516 B -14.60 % | 1.775 B -41.13 % | 3.015 B 40.79 % | 2.142 B 6.39 % | 2.013 B 5.90 % | 1.901 B -7.93 % | 2.065 B 17.04 % | 1.764 B -10.70 % | 1.975 B 3.80 % | 1.903 B -30.79 % | 2.750 B 1.82 % | 2.700 B -10.65 % | 3.022 B -8.91 % | 3.318 B -7.38 % | 3.582 B -2.25 % | 3.664 B -13.13 % | 4.218 B -1.32 % | 4.275 B -11.76 % | 4.844 B -5.70 % | 5.137 B 108.55 % | 2.463 B 12.86 % | 2.182 B -8.46 % | 2.384 B 23.77 % | 1.926 B 34.29 % | 1.434 B -1.98 % | 1.463 B 44.41 % | 1.013 B -12.21 % | 1.154 B -14.38 % | 1.348 B 35.51 % | 994.828 M -0.36 % | 998.388 M -8.51 % | 1.091 B 11.04 % | 982.687 M 16.24 % | 845.416 M 41.37 % | 597.997 M -24.00 % | 786.856 M 6.29 % | 740.326 M 28.26 % | 577.208 M -19.18 % | 714.220 M 12.13 % | 636.945 M 0.40 % | 634.405 M 33.64 % | 474.724 M -0.91 % | 479.087 M -21.72 % | 612.015 M -3.94 % | 637.122 M 11.41 % | 571.884 M -7.34 % | 617.182 M -7.63 % | 668.168 M 7.95 % | 618.973 M 0.93 % | 613.272 M -1.96 % | 625.504 M -0.52 % | 628.770 M -2.88 % | 647.422 M 1.85 % | 635.652 M 7.12 % | 593.410 M |
| Inventaire | 306.835 M 29.98 % | 236.064 M -33.72 % | 356.151 M 29.10 % | 275.868 M -0.02 % | 275.918 M 11.12 % | 248.307 M -19.48 % | 308.386 M 5.54 % | 292.209 M 0.96 % | 289.422 M 1.58 % | 284.925 M -23.21 % | 371.059 M -3.56 % | 384.741 M 10.54 % | 348.057 M -6.07 % | 370.545 M -12.20 % | 422.047 M 14.88 % | 367.371 M 43.34 % | 256.297 M 24.88 % | 205.230 M -3.20 % | 212.007 M -4.76 % | 222.597 M 38.74 % | 160.439 M -15.64 % | 190.172 M -20.47 % | 239.134 M -10.89 % | 268.361 M 2.89 % | 260.814 M 10.10 % | 236.885 M -4.13 % | 247.093 M -0.38 % | 248.044 M 3.99 % | 238.532 M -7.80 % | 258.700 M -11.75 % | 293.158 M 5.54 % | 277.783 M -3.78 % | 288.704 M 17.10 % | 246.547 M -4.56 % | 258.333 M -59.14 % | 632.287 M -0.55 % | 635.809 M 5.74 % | 601.311 M -4.67 % | 630.759 M 17.92 % | 534.896 M 23.85 % | 431.891 M 4.83 % | 411.974 M -25.16 % | 550.461 M -32.43 % | 814.627 M 6.08 % | 767.962 M 13.20 % | 678.388 M -13.14 % | 780.974 M 11.47 % | 700.617 M -2.60 % | 719.293 M 22.28 % | 588.234 M -5.03 % | 619.369 M 10.50 % | 560.492 M 4.81 % | 534.777 M -23.07 % | 695.151 M 32.79 % | 523.478 M 21.33 % | 431.439 M 46.87 % | 293.754 M -13.98 % | 341.491 M -23.28 % | 445.109 M 20.89 % | 368.190 M 47.44 % | 249.719 M 14.14 % | 218.782 M -30.23 % | 313.563 M 48.56 % | 211.066 M 50.64 % | 140.114 M -1.81 % | 142.693 M -46.90 % | 268.744 M 34.63 % | 199.611 M 45.67 % | 137.028 M -13.11 % | 157.710 M -38.88 % | 258.027 M 4.53 % | 246.838 M 26.37 % | 195.327 M -9.29 % | 215.337 M 1.41 % | 212.348 M -4.88 % | 223.240 M 7.69 % | 207.306 M 19.10 % | 174.067 M 0.51 % | 173.189 M 113.65 % | 81.063 M 105.35 % | 39.476 M -76.14 % | 165.416 M 18.49 % | 139.606 M -19.59 % | 173.612 M 39.49 % | 124.464 M -20.38 % | 156.321 M 14.74 % | 136.238 M 130.72 % | 59.048 M -6.28 % | 63.005 M -27.58 % | 86.999 M 19.17 % | 73.007 M -38.33 % | 118.373 M 14.89 % | 103.030 M 6.52 % | 96.727 M -16.41 % | 115.714 M -16.03 % | 137.810 M 8.71 % | 126.770 M -25.40 % | 169.923 M -8.50 % | 185.710 M 74.62 % | 106.354 M |
| Créances nettes | 36.874 M -11.27 % | 41.555 M -1.91 % | 42.366 M -71.54 % | 148.845 M 5.87 % | 140.598 M 7.14 % | 131.231 M 11.49 % | 117.703 M -73.97 % | 452.241 M -3.84 % | 470.308 M -9.48 % | 519.556 M -6.92 % | 558.163 M -9.26 % | 615.109 M -12.56 % | 703.478 M -2.83 % | 723.959 M -4.01 % | 754.188 M -12.08 % | 857.773 M -2.33 % | 878.207 M -3.64 % | 911.417 M -6.18 % | 971.405 M 20.03 % | 809.302 M -10.71 % | 906.408 M 3.86 % | 872.762 M -9.02 % | 959.314 M -1.15 % | 970.473 M 9.82 % | 883.676 M -2.01 % | 901.757 M -4.62 % | 945.422 M 13.15 % | 835.539 M -13.42 % | 965.094 M 39.55 % | 691.581 M 18.04 % | 585.866 M -8.21 % | 638.268 M -16.20 % | 761.684 M 64.67 % | 462.540 M 26.49 % | 365.687 M -68.00 % | 1.143 B 42.54 % | 801.775 M 4.97 % | 763.784 M 40.02 % | 545.466 M -22.76 % | 706.182 M 14.53 % | 616.598 M -2.92 % | 635.160 M 6.42 % | 596.835 M -12.05 % | 678.618 M 8.23 % | 627.000 M 25.40 % | 499.996 M -17.08 % | 602.986 M -7.43 % | 651.372 M | 0.000 | 0.000 -100.00 % | 413.791 M | 0.000 | 0.000 -100.00 % | 280.090 M 14.35 % | 244.939 M -2.71 % | 251.770 M -1.62 % | 255.925 M | 0.000 -100.00 % | 227.175 M 12.01 % | 202.811 M 167.30 % | 75.873 M | 0.000 | 0.000 -100.00 % | 58.252 M | 0.000 -100.00 % | 69.285 M 21.49 % | 57.030 M | 0.000 | 0.000 -100.00 % | 57.439 M -17.47 % | 69.602 M -56.37 % | 159.510 M 1.56 % | 157.067 M -21.72 % | 200.657 M 3 696.32 % | 5.286 M | 0.000 100.00 % | -20.685 M -1 796.75 % | 1.219 M -94.74 % | 23.192 M 106.56 % | 11.228 M -27.68 % | 15.525 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 32.710 M 76.70 % | 18.511 M -48.86 % | 36.198 M | 0.000 -100.00 % | 15.341 M -38.18 % | 24.816 M | 0.000 -100.00 % | 28.944 M -25.87 % | 39.044 M 15.76 % | 33.729 M | 0.000 | 0.000 | 0.000 -100.00 % | 525.953 K -66.25 % | 1.558 M |
| Actifs fiscaux | 20.847 M 21.49 % | 17.159 M 17.07 % | 14.657 M 358.12 % | 3.199 M 0.65 % | 3.179 M 0.64 % | 3.159 M 121.15 % | 1.428 M -98.37 % | 87.764 M 3.43 % | 84.855 M 10.26 % | 76.962 M 7.75 % | 71.424 M -22.22 % | 91.827 M 8.84 % | 84.372 M 11.01 % | 76.005 M 0.00 % | 76.005 M 22.43 % | 62.078 M 0.00 % | 62.078 M 0.00 % | 62.078 M 0.00 % | 62.078 M 15.10 % | 53.936 M 0.00 % | 53.936 M 0.00 % | 53.936 M 0.00 % | 53.936 M 25.28 % | 43.053 M 0.00 % | 43.053 M 0.00 % | 43.053 M 0.00 % | 43.053 M 16.61 % | 36.921 M 0.00 % | 36.921 M 0.00 % | 36.921 M 0.21 % | 36.843 M 5.90 % | 34.790 M 0.00 % | 34.790 M 0.00 % | 34.790 M 0.16 % | 34.734 M 128.73 % | 15.186 M 22.93 % | 12.353 M 0.00 % | 12.353 M 0.00 % | 12.353 M -30.86 % | 17.867 M 0.00 % | 17.867 M 0.00 % | 17.867 M -0.11 % | 17.886 M 33.26 % | 13.422 M 0.00 % | 13.422 M -30.50 % | 19.313 M 0.00 % | 19.313 M 22.98 % | 15.704 M 0.00 % | 15.704 M 0.00 % | 15.704 M 0.00 % | 15.704 M 31.02 % | 11.986 M 0.00 % | 11.986 M 0.00 % | 11.986 M 0.00 % | 11.986 M 50.71 % | 7.953 M 0.00 % | 7.953 M 0.00 % | 7.953 M 0.00 % | 7.953 M -47.56 % | 15.168 M 0.00 % | 15.168 M 0.00 % | 15.168 M 0.00 % | 15.168 M 40.79 % | 10.773 M 0.00 % | 10.773 M -40.06 % | 17.973 M 0.00 % | 17.973 M 66.96 % | 10.764 M 0.00 % | 10.764 M 0.00 % | 10.764 M 0.00 % | 10.764 M 3.36 % | 10.415 M 0.00 % | 10.415 M 0.00 % | 10.415 M 0.00 % | 10.415 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 60.000 M 0.00 % | 60.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 |
| Compte à payer | 549.682 M -10.49 % | 614.079 M -6.03 % | 653.505 M 134.05 % | 279.219 M -50.08 % | 559.312 M 4.16 % | 536.978 M 27.41 % | 421.446 M -26.17 % | 570.870 M 238.06 % | 168.868 M -52.28 % | 353.845 M 378.91 % | 73.886 M -79.37 % | 358.189 M 533.03 % | 56.583 M -87.42 % | 449.906 M 24.41 % | 361.645 M -22.37 % | 465.840 M 0.43 % | 463.841 M -13.57 % | 536.657 M 20.91 % | 443.867 M -16.61 % | 532.302 M 29.45 % | 411.216 M 19.52 % | 344.051 M 2.91 % | 334.325 M -9.46 % | 369.241 M -18.49 % | 453.022 M 6.80 % | 424.188 M 20.09 % | 353.221 M -21.73 % | 451.265 M 57.46 % | 286.589 M 0.00 % | 286.582 M -11.77 % | 324.826 M -6.81 % | 348.575 M -16.82 % | 419.040 M 1.50 % | 412.850 M -20.80 % | 521.253 M -59.39 % | 1.283 B -11.85 % | 1.456 B 2.92 % | 1.415 B 106.69 % | 684.477 M -53.16 % | 1.461 B -11.36 % | 1.649 B 8.33 % | 1.522 B 3.46 % | 1.471 B 0.76 % | 1.460 B 32.49 % | 1.102 B 12.99 % | 975.343 M 3.75 % | 940.130 M -13.59 % | 1.088 B 7.35 % | 1.013 B 6.65 % | 950.232 M -13.20 % | 1.095 B -9.01 % | 1.203 B 44.57 % | 832.181 M 18.17 % | 704.236 M 43.66 % | 490.196 M -0.94 % | 494.836 M 22.17 % | 405.049 M 9.85 % | 368.721 M 17.46 % | 313.919 M 31.32 % | 239.058 M 178.50 % | 85.838 M -25.82 % | 115.718 M -3.11 % | 119.437 M 101.34 % | 59.321 M 13.22 % | 52.393 M -26.35 % | 71.134 M 107.39 % | 34.299 M 63.61 % | 20.964 M -70.76 % | 71.685 M 74.59 % | 41.058 M 30.67 % | 31.421 M 214.59 % | 9.988 M -7.47 % | 10.794 M 26.92 % | 8.505 M -48.73 % | 16.587 M 150.35 % | 6.626 M -34.01 % | 10.040 M 42.08 % | 7.067 M -33.36 % | 10.604 M 194.71 % | 3.598 M 101.72 % | 1.784 M -32.60 % | 2.646 M -83.55 % | 16.088 M 3 820.85 % | 410.323 K 87.06 % | 219.358 K -96.65 % | 6.554 M -7.69 % | 7.099 M 5.57 % | 6.725 M -43.39 % | 11.880 M -22.51 % | 15.332 M 67.77 % | 9.139 M -45.99 % | 16.920 M 79.71 % | 9.415 M -72.76 % | 34.558 M 61.86 % | 21.351 M 22.57 % | 17.418 M 4.12 % | 16.729 M 175.99 % | 6.061 M -42.70 % | 10.577 M 1 662.90 % | 600.000 K |
| Impôts à payer | 6.250 M -21.42 % | 7.954 M 53.31 % | 5.188 M -33.92 % | 7.851 M 54.13 % | 5.094 M -30.96 % | 7.379 M 44.05 % | 5.122 M -35.00 % | 7.880 M 62.08 % | 4.862 M -12.47 % | 5.554 M 6.74 % | 5.204 M -6.74 % | 5.580 M 13.29 % | 4.925 M -13.06 % | 5.665 M 10.98 % | 5.104 M -1.07 % | 5.159 M -66.16 % | 15.246 M -27.91 % | 21.150 M -5.49 % | 22.378 M 340.35 % | 5.082 M -9.12 % | 5.592 M 6.34 % | 5.258 M -15.82 % | 6.246 M 21.19 % | 5.154 M -2.75 % | 5.299 M -43.83 % | 9.435 M -47.50 % | 17.974 M 80.03 % | 9.984 M 24.00 % | 8.052 M 0.55 % | 8.007 M -59.52 % | 19.782 M 61.91 % | 12.217 M -50.33 % | 24.598 M 53.39 % | 16.037 M -48.79 % | 31.314 M 21.83 % | 25.703 M 1 106.81 % | 2.130 M 227.40 % | -1.672 M -120.99 % | 7.965 M 103.06 % | -260.059 M -1.15 % | -257.114 M 2.45 % | -263.579 M 0.02 % | -263.634 M 5.98 % | -280.408 M 3.29 % | -289.950 M 2.58 % | -297.638 M -4.45 % | -284.959 M 0.96 % | -287.725 M -1.57 % | -283.272 M 3.16 % | -292.526 M 0.64 % | -294.414 M 2.69 % | -302.545 M -9.81 % | -275.519 M 5.58 % | -291.802 M -2.92 % | -283.535 M -20.92 % | -234.472 M -10.31 % | -212.567 M 5.28 % | -224.418 M -11.84 % | -200.664 M -15.19 % | -174.199 M -8.76 % | -160.170 M -12.38 % | -142.530 M -61.76 % | -88.115 M -16.49 % | -75.641 M -3.60 % | -73.010 M -82.98 % | -39.901 M -4 262.71 % | -914.595 K -108.58 % | 10.660 M -36.61 % | 16.816 M 230.97 % | 5.081 M -60.76 % | 12.947 M -74.03 % | 49.855 M 12.67 % | 44.250 M 48.40 % | 29.818 M 31.40 % | 22.692 M -60.61 % | 57.603 M 32.83 % | 43.365 M 33.93 % | 32.378 M 134.70 % | 13.796 M 162.80 % | 5.250 M -89.29 % | 49.036 M 408.36 % | 9.646 M -56.06 % | 21.951 M 116.41 % | 10.143 M 84.49 % | 5.498 M -4.71 % | 5.770 M -20.46 % | 7.254 M 53.60 % | 4.723 M 23.02 % | 3.839 M -41.71 % | 6.587 M -60.80 % | 16.801 M 522.90 % | 2.697 M -36.19 % | 4.227 M -4.59 % | 4.431 M 433.05 % | 831.172 K 136.42 % | -2.282 M -41.69 % | -1.611 M 79.74 % | -7.951 M 46.89 % | -14.970 M -37.58 % | -10.881 M |
| Revenu différé non Courant | 25.901 M 5.08 % | 24.648 M -2.13 % | 25.185 M -1.32 % | 25.522 M -16.26 % | 30.477 M -2.05 % | 31.115 M -1.02 % | 31.436 M 6.32 % | 29.566 M 17.42 % | 25.179 M 10.43 % | 22.802 M -2.62 % | 23.414 M -7.64 % | 25.352 M -2.44 % | 25.986 M -2.38 % | 26.621 M -2.33 % | 27.255 M -3.46 % | 28.232 M 0.95 % | 27.966 M -2.22 % | 28.600 M -2.17 % | 29.235 M -2.00 % | 29.831 M -2.89 % | 30.719 M -2.77 % | 31.593 M -2.78 % | 32.495 M 4.55 % | 31.080 M -2.76 % | 31.964 M -2.69 % | 32.848 M -2.62 % | 33.731 M | 0.000 -100.00 % | 35.395 M 7.36 % | 32.969 M -1.71 % | 33.542 M -1.68 % | 34.115 M -1.65 % | 34.689 M -2.32 % | 35.512 M -2.27 % | 36.336 M -2.22 % | 37.159 M -2.17 % | 37.982 M -2.12 % | 38.806 M -2.08 % | 39.629 M -2.04 % | 40.453 M -1.99 % | 41.276 M | 0.000 -100.00 % | 42.923 M | 0.000 | 0.000 | 0.000 -100.00 % | 47.643 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.250 M 0.00 % | 1.250 M -54.55 % | 2.750 M 223.53 % | 850.000 K -98.14 % | 45.600 M 0.88 % | 45.200 M 0.00 % | 45.200 M 0.00 % | 45.200 M -0.44 % | 45.400 M 0.89 % | 45.000 M 0.00 % | 45.000 M 0.00 % | 45.000 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.684 M 102.54 % | -420.349 M 1.28 % | -425.804 M 0.27 % | -426.970 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 |
| Intérêts minoritaires | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -17.715 M -5.26 % | -16.829 M -13.00 % | -14.893 M -231 618.72 % | 6.433 K -99.74 % | 2.456 M -27.31 % | 3.379 M -22.03 % | 4.333 M -11.94 % | 4.921 M -17.81 % | 5.987 M -15.98 % | 7.126 M -13.44 % | 8.232 M -15.10 % | 9.696 M -10.32 % | 10.812 M -4.50 % | 11.322 M -8.44 % | 12.366 M -4.33 % | 12.925 M -9.04 % | 14.209 M -3.69 % | 14.755 M 0.24 % | 14.719 M 3 529.25 % | 405.573 K 167.32 % | -602.427 K -41.10 % | -426.959 K | 0.000 | 0.000 100.00 % | -1.540 M -0.05 % | -1.539 M 1.01 % | -1.555 M -8.76 % | -1.429 M -100.74 % | 192.906 M 3.21 % | 186.913 M -1.17 % | 189.129 M 5.13 % | 179.894 M 1.36 % | 177.474 M 2.19 % | 173.678 M 6.10 % | 163.698 M -5.22 % | 172.720 M 9.24 % | 158.105 M 4.15 % | 151.799 M 58.37 % | 95.851 M 1.88 % | 94.080 M -32.75 % | 139.905 M 17.05 % | 119.529 M 5.60 % | 113.188 M 5.27 % | 107.518 M 5.48 % | 101.927 M -82.31 % | 576.145 M 1.28 % | 568.870 M -0.53 % | 571.926 M -1.04 % | 577.944 M 0.50 % | 575.064 M 0.76 % | 570.733 M -0.68 % | 574.616 M 0.72 % | 570.513 M 10.47 % | 516.425 M 0.48 % | 513.973 M -0.48 % | 516.462 M 0.35 % | 514.684 M 0.42 % | 512.531 M 0.31 % | 510.937 M -0.47 % | 513.351 M 0.36 % | 511.520 M 0.15 % | 510.745 M 11.01 % | 460.083 M -10.10 % | 511.783 M 0.14 % | 511.051 M 0.16 % | 510.215 M -1.52 % | 518.073 M 164.32 % | 196.000 M 0.00 % | 196.000 M 0.00 % | 196.000 M 0.00 % | 196.000 M 0.00 % | 196.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Obligations de location-acquisition | 2.305 M | 0.000 -100.00 % | 3.667 M 1.18 % | 3.624 M -84.46 % | 23.320 M 558.57 % | 3.541 M -98.61 % | 254.464 M 51 407.90 % | 494.029 K 101.29 % | -38.255 M -7 573.75 % | 511.858 K 5.22 % | 486.443 K 94.34 % | 250.299 K 0.00 % | 250.299 K -98.25 % | 14.269 M 5 381.72 % | 260.299 K | 0.000 -100.00 % | 943.726 K 424.29 % | 180.000 K -99.10 % | 19.914 M 1 905.73 % | 992.849 K 101.72 % | -57.634 M -6 449.01 % | 907.761 K -89.20 % | 8.402 M | 0.000 -100.00 % | 12.010 M -27.49 % | 16.564 M -11.18 % | 18.649 M | 0.000 | 0.000 | 0.000 -100.00 % | 269.863 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 | 0.000 100.00 % | -55.326 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 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres total actionnaires capitaux propres | 2.851 B 19 096.96 % | -15.010 M -100.53 % | 2.846 B 7 713.18 % | -37.384 M -101.47 % | 2.540 B -11.17 % | 2.860 B 0.01 % | 2.859 B | 0.000 -100.00 % | 2.581 B 1 985 525 248 561.54 % | -0.130 -100.00 % | 2.581 B | 0.000 -100.00 % | 2.581 B | 0.000 -100.00 % | 2.581 B 1 099.11 % | -258.349 M -110.01 % | 2.581 B | 0.000 -100.00 % | 2.581 B | 0.000 -100.00 % | 2.581 B -9.20 % | 2.843 B -1.88 % | 2.897 B 12.11 % | 2.584 B 0.12 % | 2.581 B -10.45 % | 2.883 B 11.67 % | 2.581 B -8.33 % | 2.816 B -0.01 % | 2.816 B -0.01 % | 2.816 B 0.06 % | 2.815 B -0.11 % | 2.818 B 12.00 % | 2.516 B -10.80 % | 2.820 B 13.30 % | 2.489 B 80.00 % | 1.383 B 2.88 % | 1.344 B -18.00 % | 1.639 B -10.77 % | 1.837 B 13.07 % | 1.625 B -0.16 % | 1.628 B -0.38 % | 1.634 B -0.01 % | 1.634 B 20.74 % | 1.353 B -17.45 % | 1.639 B 0.23 % | 1.636 B -4.39 % | 1.711 B 25.66 % | 1.361 B -16.12 % | 1.623 B 0.02 % | 1.623 B 0.66 % | 1.612 B 0.32 % | 1.607 B 0.27 % | 1.603 B 0.31 % | 1.598 B 0.23 % | 1.594 B 0.36 % | 1.588 B 0.08 % | 1.587 B 0.31 % | 1.582 B 0.09 % | 1.581 B 0.35 % | 1.575 B 0.19 % | 1.572 B -23.16 % | 2.046 B 108.61 % | 980.721 M 0.75 % | 973.404 M 0.53 % | 968.250 M 34.14 % | 721.810 M 18.61 % | 608.539 M 2.71 % | 592.458 M 0.62 % | 588.791 M -9.08 % | 647.575 M 0.84 % | 642.177 M 4.30 % | 615.683 M 0.69 % | 611.465 M -0.10 % | 612.064 M -0.45 % | 614.812 M 2.67 % | 598.839 M 0.75 % | 594.403 M 0.92 % | 588.993 M 0.64 % | 585.260 M 1.02 % | 579.325 M 0.67 % | 575.482 M 3.00 % | 558.717 M 1.55 % | 550.214 M 0.95 % | 545.029 M 1.01 % | 539.605 M 1.06 % | 533.952 M 0.91 % | 529.120 M 0.67 % | 525.597 M 0.44 % | 523.302 M 0.79 % | 519.192 M -5.40 % | 548.849 M 7.56 % | 510.272 M 0.63 % | 507.091 M 0.66 % | 503.751 M 0.23 % | 502.597 M 0.09 % | 502.136 M 0.54 % | 499.459 M 0.88 % | 495.094 M 1.63 % | 487.168 M 1.06 % | 482.067 M |
| Impôts différés passifs non courants | 20.987 M 33.52 % | 15.718 M -4.58 % | 16.472 M 286.29 % | 4.264 M -15.61 % | 5.053 M -8.26 % | 5.508 M 85.53 % | 2.969 M 3.49 % | 2.869 M -32.05 % | 4.222 M 12.16 % | 3.764 M -32.43 % | 5.570 M 78.18 % | 3.126 M 1.99 % | 3.065 M 4.26 % | 2.940 M -2.40 % | 3.012 M 1.87 % | 2.957 M -14.74 % | 3.468 M 11.04 % | 3.124 M -5.27 % | 3.297 M 7.67 % | 3.063 M -5.12 % | 3.228 M 9.07 % | 2.959 M 1.95 % | 2.903 M -70.03 % | 9.687 M -19.35 % | 12.010 M -27.49 % | 16.564 M -11.18 % | 18.649 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -675.500 M 0.00 % | -675.500 M -230.32 % | -204.500 M 38.77 % | -334.000 M 63.56 % | -916.640 M -54.93 % | -591.640 M 0.00 % | -591.640 M 0.00 % | -591.640 M 61.74 % | -1.546 B -0.03 % | -1.546 B | 0.000 100.00 % | -1.546 B -129 711.81 % | 1.193 M -94.29 % | 20.879 M 3.88 % | 20.099 M 0.00 % | 20.099 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 175.913 K 0.00 % | 175.913 K 0.00 % | 175.913 K 0.00 % | 175.913 K -54.55 % | 387.010 K 0.00 % | 387.010 K 0.00 % | 387.010 K 0.00 % | 387.010 K -35.29 % | 598.106 K 0.00 % | 598.106 K 0.00 % | 598.106 K 0.00 % | 598.106 K -61.40 % | 1.549 M 0.00 % | 1.549 M 0.00 % | 1.549 M 0.00 % | 1.549 M -38.10 % | 2.503 M 0.00 % | 2.503 M 0.00 % | 2.503 M 0.00 % | 2.503 M -27.49 % | 3.452 M 0.00 % | 3.452 M 0.00 % | 3.452 M 55.45 % | 2.221 M -25.00 % | 2.961 M 0.00 % | 2.961 M 0.00 % | 2.961 M 0.00 % | 2.961 M -20.00 % | 3.701 M 0.00 % | 3.701 M 0.00 % | 3.701 M 0.00 % | 3.701 M -16.67 % | 4.441 M 0.00 % | 4.441 M 0.00 % | 4.441 M 0.00 % | 4.441 M -14.29 % | 5.182 M 0.00 % | 5.182 M 0.00 % | 5.182 M 0.00 % | 5.182 M -12.50 % | 5.922 M 0.00 % | 5.922 M 0.00 % | 5.922 M 0.00 % | 5.922 M -11.11 % | 6.662 M 0.00 % | 6.662 M 0.00 % | 6.662 M -10.00 % | 7.402 M 0.00 % | 7.402 M |
| 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 | 0.000 |
| Actifs totaux | 4.626 B -1.93 % | 4.717 B -2.45 % | 4.836 B -2.24 % | 4.946 B 1.65 % | 4.866 B 1.71 % | 4.784 B 1.01 % | 4.737 B 0.36 % | 4.719 B 1.14 % | 4.666 B 2.65 % | 4.546 B -1.54 % | 4.617 B -0.76 % | 4.652 B -1.94 % | 4.744 B -0.80 % | 4.782 B 3.92 % | 4.602 B -7.24 % | 4.961 B 3.87 % | 4.777 B 0.84 % | 4.737 B 1.75 % | 4.655 B -3.17 % | 4.808 B 3.30 % | 4.654 B -0.85 % | 4.694 B -0.24 % | 4.705 B -4.62 % | 4.933 B -25.02 % | 6.579 B -1.16 % | 6.657 B -0.19 % | 6.669 B -5.02 % | 7.022 B 3.43 % | 6.789 B -0.13 % | 6.798 B -1.68 % | 6.914 B -2.33 % | 7.079 B -1.78 % | 7.207 B 3.42 % | 6.969 B -2.71 % | 7.163 B -8.33 % | 7.814 B 4.52 % | 7.476 B -1.68 % | 7.604 B 4.74 % | 7.260 B -1.75 % | 7.389 B 2.23 % | 7.228 B -0.08 % | 7.234 B 0.05 % | 7.230 B -5.34 % | 7.638 B -3.66 % | 7.928 B 1.75 % | 7.791 B -3.52 % | 8.075 B -11.78 % | 9.154 B 9.06 % | 8.394 B 1.43 % | 8.275 B 0.95 % | 8.197 B -5.20 % | 8.647 B -17.27 % | 10.452 B -0.03 % | 10.455 B 3.45 % | 10.107 B 0.36 % | 10.071 B 3.09 % | 9.769 B 1.02 % | 9.671 B 1.05 % | 9.570 B 1.64 % | 9.415 B 3.40 % | 9.106 B 0.25 % | 9.083 B 4.79 % | 8.668 B 2.26 % | 8.477 B 2.40 % | 8.279 B 54.47 % | 5.359 B 14.32 % | 4.688 B 13.07 % | 4.146 B 20.02 % | 3.454 B 24.52 % | 2.774 B 2.84 % | 2.698 B 19.57 % | 2.256 B 3.49 % | 2.180 B -0.64 % | 2.194 B 26.53 % | 1.734 B 1.48 % | 1.709 B -4.27 % | 1.785 B 6.82 % | 1.671 B 8.48 % | 1.540 B 25.58 % | 1.227 B 0.96 % | 1.215 B 1.76 % | 1.194 B 15.26 % | 1.036 B -13.80 % | 1.202 B 6.95 % | 1.123 B -0.20 % | 1.126 B 16.01 % | 970.408 M 2.76 % | 944.345 M 4.96 % | 899.758 M -4.53 % | 942.500 M 8.52 % | 868.516 M -4.71 % | 911.488 M -4.89 % | 958.391 M 5.63 % | 907.342 M 0.64 % | 901.549 M 1.76 % | 885.957 M 1.57 % | 872.222 M 3.43 % | 843.265 M 2.95 % | 819.111 M 3.76 % | 789.463 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 | 2001-09-30 | 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 % | -145.851 M | 0.000 -100.00 % | 1.047 B 2 918.07 % | -37.168 M -200.00 % | 37.168 M | 0.000 100.00 % | -16.774 M -115.92 % | 105.392 M 200.00 % | -105.392 M | 0.000 -100.00 % | 29.367 M 161.33 % | -47.885 M -200.00 % | 47.885 M | 0.000 100.00 % | -116.931 M -79.80 % | -65.033 M -200.00 % | 65.033 M | 0.000 100.00 % | -53.130 M -84.76 % | -28.755 M -200.00 % | 28.755 M | 0.000 100.00 % | -125.236 M -193.88 % | 133.395 M 200.00 % | -133.395 M | 0.000 100.00 % | -253.069 M -230.44 % | 194.007 M 200.00 % | -194.007 M | 0.000 -100.00 % | 616.486 M 85.18 % | 332.918 M 200.00 % | -332.918 M | 0.000 100.00 % | -64.260 M -131.04 % | 207.002 M 200.00 % | -207.002 M | 0.000 -100.00 % | 205.509 M 199.30 % | 68.663 M 200.00 % | -68.663 M | 0.000 100.00 % | -1.278 B -743.55 % | 198.611 M 200.00 % | -198.611 M | 0.000 -100.00 % | 93.505 M 1 263.04 % | -8.040 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 % | -43.757 M 71.57 % | -153.929 M -274.25 % | 88.339 M 9.55 % | 80.635 M 277.03 % | -45.548 M 0.17 % | -45.625 M -149.55 % | 92.081 M 4.01 % | 88.532 M 164.64 % | -136.951 M -484.93 % | -23.413 M -162.28 % | 37.593 M -69.19 % | 122.003 M 277.14 % | -68.873 M -346.04 % | 27.993 M 427.99 % | 5.302 M -87.48 % | 42.342 M |
| Comptes débiteurs | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -178.319 M | 0.000 -100.00 % | 979.162 M 2 101.93 % | 44.468 M 200.00 % | -44.468 M | 0.000 100.00 % | -87.620 M -148.85 % | 179.381 M 200.00 % | -179.381 M | 0.000 -100.00 % | 265.958 M 394.14 % | -90.419 M -200.00 % | 90.419 M | 0.000 100.00 % | -146.489 M -810.84 % | 20.608 M 200.00 % | -20.608 M | 0.000 100.00 % | -59.130 M -40.55 % | -42.071 M -200.00 % | 42.071 M | 0.000 100.00 % | -175.223 M -194.80 % | 184.840 M 200.00 % | -184.840 M | 0.000 100.00 % | -225.806 M -243.25 % | 157.627 M 200.00 % | -157.627 M | 0.000 -100.00 % | 304.129 M -0.96 % | 307.081 M 200.00 % | -307.081 M | 0.000 100.00 % | -7.918 M -102.43 % | 325.572 M 200.00 % | -325.572 M | 0.000 100.00 % | -30.875 M -135.27 % | 87.546 M 200.00 % | -87.546 M | 0.000 100.00 % | -1.116 B -1 149.00 % | 106.407 M 200.00 % | -106.407 M | 0.000 -100.00 % | 294.619 M 585.93 % | 42.951 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 % | 32.468 M | 0.000 -100.00 % | 68.260 M 183.61 % | -81.636 M -200.00 % | 81.636 M | 0.000 -100.00 % | 70.846 M 195.75 % | -73.990 M -200.00 % | 73.990 M | 0.000 100.00 % | -236.592 M -656.24 % | 42.534 M 200.00 % | -42.534 M | 0.000 -100.00 % | 29.558 M 134.51 % | -85.641 M -200.00 % | 85.641 M | 0.000 -100.00 % | 6.000 M -54.94 % | 13.316 M 200.00 % | -13.316 M | 0.000 -100.00 % | 49.987 M 197.17 % | -51.445 M -200.00 % | 51.445 M | 0.000 100.00 % | -27.263 M -174.94 % | 36.380 M 200.00 % | -36.380 M | 0.000 -100.00 % | 312.357 M 1 108.97 % | 25.837 M 200.00 % | -25.837 M | 0.000 100.00 % | -56.343 M 52.48 % | -118.570 M -200.00 % | 118.570 M | 0.000 -100.00 % | 236.384 M 1 351.84 % | -18.883 M -200.00 % | 18.883 M | 0.000 100.00 % | -161.954 M -262.08 % | 99.924 M 200.00 % | -99.924 M | 0.000 100.00 % | -201.114 M -294.41 % | -50.991 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 % | 10.888 M 168.45 % | -15.908 M 52.14 % | -33.239 M -3 686.22 % | -877.885 K 99.05 % | -92.068 M -121.39 % | -41.587 M -133.02 % | 125.940 M 587.95 % | -25.810 M -175.90 % | 34.006 M 169.19 % | -49.148 M -254.28 % | 31.857 M 258.62 % | -20.083 M 73.98 % | -77.190 M -2 050.45 % | 3.958 M -83.51 % | 23.994 M 271.48 % | -13.992 M |
| Comptes à payer | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -7.721 M -200.00 % | 7.721 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 % | -54.646 M 60.41 % | -138.021 M -213.53 % | 121.578 M 49.15 % | 81.513 M 75.22 % | 46.520 M 1 252.09 % | -4.038 M 88.07 % | -33.859 M -129.61 % | 114.342 M 166.88 % | -170.957 M -764.32 % | 25.734 M 348.65 % | 5.736 M -95.96 % | 142.086 M 1 608.38 % | 8.317 M -65.40 % | 24.035 M 228.59 % | -18.692 M -133.18 % | 56.334 M |
| Autres éléments non monétaires | 87.059 M 3.83 % | 83.847 M | 0.000 -100.00 % | 197.569 M 15.29 % | 171.362 M 710.84 % | 21.134 M 101.73 % | -1.223 B -449.93 % | 349.487 M 197.48 % | 117.484 M 352.03 % | -46.615 M -99.75 % | -23.337 M 83.96 % | -145.503 M -309.63 % | 69.409 M -20.26 % | 87.047 M -48.96 % | 170.562 M 567.12 % | -36.514 M 28.83 % | -51.305 M -66.18 % | -30.874 M -122.88 % | -13.852 M 48.59 % | -26.946 M 35.32 % | -41.664 M -255.13 % | 26.857 M -25.58 % | 36.090 M -97.82 % | 1.652 B 16 035.17 % | -10.367 M -132.37 % | 32.024 M 438.90 % | -9.449 M 84.59 % | -61.303 M 27.13 % | -84.123 M -90.48 % | -44.163 M 28.18 % | -61.491 M -321.46 % | 27.766 M 148.38 % | -57.391 M -205.49 % | 54.404 M -77.36 % | 240.319 M 799.92 % | -34.335 M -143.25 % | 79.389 M 23.73 % | 64.161 M 139.45 % | -162.635 M -5 447.13 % | 3.042 M -93.53 % | 47.029 M -49.06 % | 92.316 M -64.52 % | 260.202 M 53.66 % | 169.342 M 95.81 % | 86.484 M 47.40 % | 58.672 M 157.41 % | -102.207 M -185.87 % | 119.026 M 816.81 % | -16.605 M -47.08 % | -11.290 M -136.25 % | 31.145 M 374.32 % | -11.354 M 73.78 % | -43.302 M -267.60 % | -11.780 M 34.40 % | -17.956 M 40.87 % | -30.366 M 14.74 % | -35.616 M -299.45 % | -8.916 M 76.35 % | -37.695 M -105.18 % | -18.372 M 25.70 % | -24.725 M 44.45 % | -44.507 M -5 725.98 % | 791.099 K 102.29 % | -34.579 M 44.06 % | -61.817 M -47.84 % | -41.813 M -154.50 % | -16.430 M 55.79 % | -37.165 M 38.50 % | -60.433 M -16.55 % | -51.850 M 9.08 % | -57.026 M -31.92 % | -43.229 M 18.15 % | -52.812 M -34.93 % | -39.139 M -1 089.57 % | 3.955 M 1 467 269.30 % | -269.580 100.00 % | -18.885 M -198.03 % | 19.265 M -22.78 % | 24.948 M 15 220.09 % | -165.000 K -100.83 % | 20.000 M | 0.000 -100.00 % | 30.389 M 3 895.10 % | -800.741 K 49.95 % | -1.600 M -1 233.32 % | -120.000 K -108.71 % | 1.378 M 122.33 % | -6.170 M -847.92 % | -650.901 K 82.45 % | -3.708 M |
| Trésorerie nette provenant des activités d'exploitation | 87.059 M 3.83 % | 83.847 M | 0.000 -100.00 % | 199.699 M 70.84 % | 116.889 M 713.70 % | -19.047 M -112.94 % | 147.176 M 10.06 % | 133.722 M 73.04 % | 77.278 M 315.09 % | -35.929 M 75.45 % | -146.328 M -14.42 % | -127.888 M | 0.000 | 0.000 -100.00 % | 60.712 M 711.39 % | -9.930 M -109.33 % | 106.442 M -7.08 % | 114.553 M 551.81 % | 17.575 M -65.58 % | 51.054 M -57.28 % | 119.509 M 56.38 % | 76.420 M 699.36 % | -12.750 M -116.89 % | 75.469 M 68.89 % | 44.685 M 36.69 % | 32.690 M -83.93 % | 203.407 M 47.81 % | 137.614 M -13.09 % | 158.348 M 560.33 % | 23.980 M -85.01 % | 160.024 M 548.22 % | -35.702 M 47.39 % | -67.862 M 23.76 % | -89.007 M -334.16 % | 38.011 M -15.61 % | 45.040 M 315.73 % | 10.834 M -69.30 % | 35.293 M 477.77 % | 6.109 M 189.78 % | -6.804 M 86.34 % | -49.820 M -149.90 % | 99.846 M 1 859.18 % | 5.096 M -98.07 % | 264.191 M 575.36 % | 39.118 M 26.17 % | 31.005 M 139.35 % | -78.783 M -141.22 % | -32.660 M -107.64 % | 427.331 M 428.27 % | -130.176 M -121.15 % | 615.623 M 989.88 % | -69.180 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 % | 20.509 M 122.33 % | -91.835 M -165.06 % | 141.153 M -8.84 % | 154.834 M 591.34 % | 22.396 M 205.69 % | -21.190 M -110.52 % | 201.418 M 47.29 % | 136.753 M 282.37 % | -74.985 M -979.22 % | 8.529 M -87.75 % | 69.647 M -54.18 % | 152.005 M 474.10 % | -40.632 M -206.95 % | 37.991 M 18.26 % | 32.125 M -51.40 % | 66.095 M |
| Investissements dans les immobilisations corporelles | -22.306 M 43.97 % | -39.811 M -325.74 % | -9.351 M 69.21 % | -30.373 M 22.08 % | -38.979 M 55.38 % | -87.366 M -168.95 % | -32.484 M 49.98 % | -64.942 M -221.66 % | -20.190 M 76.39 % | -85.498 M -43.05 % | -59.769 M 50.34 % | -120.361 M -1.43 % | -118.666 M 22.07 % | -152.267 M -137.93 % | -63.996 M 7.54 % | -69.215 M -80.49 % | -38.349 M -24.52 % | -30.798 M -27.36 % | -24.181 M 35.83 % | -37.683 M -159.88 % | -14.500 M 56.26 % | -33.150 M -3.75 % | -31.951 M -6.44 % | -30.018 M 1.66 % | -30.523 M -136.98 % | -12.880 M 88.55 % | -112.521 M -272.87 % | -30.177 M -270.84 % | -8.137 M -3.31 % | -7.877 M 97.20 % | -281.343 M -3 514.38 % | -7.784 M 19.84 % | -9.711 M -83.51 % | -5.292 M 91.51 % | -62.297 M 72.50 % | -226.503 M -3 048.53 % | -7.194 M 52.62 % | -15.182 M -6.90 % | -14.203 M -411.57 % | -2.776 M 85.82 % | -19.575 M 15.47 % | -23.157 M 41.01 % | -39.253 M -12.81 % | -34.797 M -66.22 % | -20.934 M 57.70 % | -49.488 M 25.48 % | -66.405 M -98.23 % | -33.499 M 57.07 % | -78.041 M -12.67 % | -69.264 M 44.74 % | -125.352 M -1 810.12 % | -6.563 M -13.50 % | -5.782 M 98.11 % | -306.672 M -181.44 % | -108.964 M 69.85 % | -361.350 M 41.05 % | -612.994 M -172.16 % | -225.231 M -20.89 % | -186.304 M 12.09 % | -211.934 M 56.87 % | -491.387 M -12.03 % | -438.608 M 32.83 % | -652.969 M -20.61 % | -541.392 M -11.16 % | -487.050 M -52.39 % | -319.610 M 56.27 % | -730.850 M -35.61 % | -538.951 M -76.94 % | -304.603 M -35.40 % | -224.966 M 48.02 % | -432.828 M -90.80 % | -226.846 M -48.17 % | -153.096 M -44.60 % | -105.879 M -68.83 % | -62.713 M -87.83 % | -33.389 M -49.35 % | -22.357 M -86.59 % | -11.982 M 95.78 % | -284.026 M -14 548.83 % | -1.939 M -7 465.45 % | -25.628 K 96.22 % | -677.159 K 47.30 % | -1.285 M 80.03 % | -6.436 M -971.83 % | -600.491 K 62.51 % | -1.602 M -4 027.54 % | -38.802 K 97.13 % | -1.351 M -32.11 % | -1.022 M 60.20 % | -2.569 M |
| Acquisitions nettes | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -7.508 M -7 079.79 % | 107.564 K | 0.000 -100.00 % | 48.500 K 102.87 % | -1.691 M -199.75 % | 1.695 M -66.10 % | 5.000 M | 0.000 -100.00 % | 1.199 M | 0.000 -100.00 % | 183.181 K 1 122.84 % | 14.980 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 523.239 K | 0.000 100.00 % | -1.000 M | 0.000 -100.00 % | 50.000 M | 0.000 -100.00 % | 45.000 M 28.57 % | 35.000 M -70.50 % | 118.644 M | 0.000 100.00 % | -172.210 M -196.29 % | 178.840 M | 0.000 | 0.000 | 0.000 -100.00 % | 20.183 K -97.72 % | 885.061 K 114.82 % | -5.973 M -200.00 % | 5.973 M -92.80 % | 83.003 M 8.13 % | 76.763 M | 0.000 | 0.000 | 0.000 -100.00 % | 76.234 K 1 243.71 % | -6.665 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.444 K -41.97 % | 17.999 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 -100.00 % | 1.602 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -50.000 K | 0.000 | 0.000 | 0.000 100.00 % | -15.000 M -987.21 % | 1.691 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 % | 542.201 K | 0.000 | 0.000 100.00 % | -500.000 K -100.18 % | 281.718 M | 0.000 | 0.000 -100.00 % | 5.292 M 429.16 % | 1.000 M | 0.000 100.00 % | -137.188 M 16.17 % | -163.658 M | 0.000 | 0.000 | 0.000 -100.00 % | 23.157 M 478.93 % | 4.000 M | 0.000 | 0.000 -100.00 % | 400.000 100.02 % | -1.796 M | 0.000 | 0.000 | 0.000 -100.00 % | 20.000 M 200.00 % | -20.000 M | 0.000 | 0.000 100.00 % | -9.310 M | 0.000 -100.00 % | 3.200 M 113.04 % | -24.544 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -71.280 M -2 520.59 % | -2.720 M 98.70 % | -210.000 M -319.84 % | -50.019 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 % | -60.000 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Ventes échéances des investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -48.500 K -105.99 % | 809.866 K | 0.000 | 0.000 | 0.000 100.00 % | -539.911 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.131 M | 0.000 | 0.000 -100.00 % | 60.000 M -3.23 % | 62.000 M | 0.000 | 0.000 -100.00 % | 10.000 M 1 134.77 % | 809.866 K | 0.000 | 0.000 -100.00 % | 10.000 M 104.12 % | -242.683 M -273.36 % | -65.000 M -121.52 % | 302.106 M 4 386.34 % | 6.734 M -94.10 % | 114.059 M 5 602.96 % | 2.000 M -95.91 % | 48.938 M 499.73 % | 8.160 M | 0.000 -100.00 % | 524.132 M 932.62 % | 50.757 M 507.17 % | 8.360 M 4 659.78 % | -183.333 K -100.17 % | 105.700 M | 0.000 | 0.000 100.00 % | -13.556 K -100.00 % | 276.520 M | 0.000 | 0.000 | 0.000 -100.00 % | 555.000 K -76.88 % | 2.400 M -58.63 % | 5.801 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.240 M | 0.000 | 0.000 -100.00 % | 100.012 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 160.000 | 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 % | 60.801 M 3 700.08 % | 1.600 M 1 233.32 % | 120.000 K -81.54 % | 650.000 K -99.15 % | 76.217 M 5 927.51 % | 1.264 M -96.19 % | 33.150 M |
| Autres activités d'investissement | 0.000 | 0.000 | 0.000 -100.00 % | 578.475 K | 0.000 100.00 % | -50.000 K 99.34 % | -7.583 M -1 192.42 % | 694.171 K | 0.000 100.00 % | -116.500 K 93.11 % | -1.691 M -343.56 % | 694.171 K -86.12 % | 5.000 M | 0.000 -100.00 % | 21.089 M 2 503.91 % | 809.896 K 342.13 % | 183.181 K 1 122.84 % | 14.980 K -99.49 % | 2.935 M 93.80 % | 1.514 M 26 011.69 % | 5.800 K 100.02 % | -33.150 M -50.77 % | -21.986 M -1 112.75 % | 2.171 M -27.63 % | 3.000 M -93.95 % | 49.609 M -25.20 % | 66.320 M -49.66 % | 131.753 M 26 450.51 % | -500.000 K 98.90 % | -45.353 M 83.88 % | -281.343 M -3 514.38 % | -7.784 M -289.20 % | -2.000 M 62.20 % | -5.292 M 98.34 % | -317.827 M -165.23 % | 487.239 M 2 004.55 % | 23.152 M 252.49 % | -15.182 M -294.77 % | 7.795 M 40.38 % | 5.553 M 89 044.12 % | 6.229 K 100.03 % | -23.157 M -1 301.16 % | 1.928 M 103.75 % | -51.353 M -519.70 % | 12.235 M 15 990.21 % | -77.000 K 98.84 % | -6.663 M -623.17 % | 1.274 M -96.11 % | 32.723 M 211.94 % | -29.234 M 94.90 % | -573.565 M -312.43 % | -139.071 M -258.03 % | 88.005 M -21.46 % | 112.048 M 137.29 % | -300.517 M -334.99 % | 127.883 M -65.35 % | 369.028 M 529.42 % | 58.630 M 256.12 % | -37.554 M -130.45 % | -16.296 M -115.96 % | 102.076 M 1 142.77 % | -9.789 M -80.00 % | -5.438 M -206.13 % | 5.124 M 1 493.57 % | 321.554 K | 0.000 -100.00 % | 4.286 M 100.80 % | -538.951 M -224 662.93 % | 240.000 K 100.11 % | -224.966 M -549.92 % | 50.001 M 209.23 % | -45.775 M -305 267.73 % | 15.000 K 100.01 % | -105.879 M -1 457.04 % | -6.800 M -3 587.18 % | 195.000 K 12 900.00 % | 1.500 K 100.01 % | -11.982 M -105.86 % | 204.565 M 200.36 % | -203.835 M -795 460.54 % | 25.628 K 103.78 % | -677.159 K 47.30 % | -1.285 M 80.03 % | -6.436 M | 0.000 100.00 % | -1.602 M -2 163.78 % | 77.603 K 100.04 % | -180.000 M | 0.000 100.00 % | -2.569 M |
| Trésorerie nette utilisée pour les activités d'investissement | -22.306 M 43.97 % | -39.811 M -325.74 % | -9.351 M 68.61 % | -29.795 M 23.56 % | -38.979 M 55.41 % | -87.416 M -118.59 % | -39.992 M 37.65 % | -64.141 M -217.69 % | -20.190 M 79.93 % | -100.614 M -65.89 % | -60.649 M 48.59 % | -117.972 M -3.79 % | -113.666 M 25.35 % | -152.267 M -250.47 % | -43.447 M 36.49 % | -68.405 M -79.23 % | -38.165 M -23.98 % | -30.783 M -44.89 % | -21.246 M 41.26 % | -36.169 M -149.54 % | -14.494 M 56.28 % | -33.150 M 37.22 % | -52.807 M -89.63 % | -27.847 M -1.18 % | -27.523 M -128.45 % | 96.729 M 473.58 % | 16.864 M -83.40 % | 101.576 M 1 275.98 % | -8.637 M 80.25 % | -43.729 M 81.00 % | -230.158 M -2 856.81 % | -7.784 M -123.38 % | 33.289 M -16.17 % | 39.708 M 107.89 % | -503.164 M -357.06 % | 195.736 M 2 158.62 % | 8.666 M 202.58 % | -8.448 M -107.85 % | 107.651 M 2 153.86 % | 4.776 M -83.74 % | 29.369 M 296.10 % | -14.977 M 53.83 % | -32.440 M -107.41 % | 437.982 M 941.35 % | 42.059 M 0.63 % | 41.797 M 2 335.39 % | 1.716 M -97.66 % | 73.474 M 262.13 % | -45.318 M 53.99 % | -98.497 M 85.49 % | -678.854 M -712.24 % | 110.879 M 34.85 % | 82.223 M 142.25 % | -194.624 M 53.53 % | -418.791 M -79.81 % | -232.912 M 2.28 % | -238.356 M -28.61 % | -185.327 M 17.21 % | -223.858 M 1.92 % | -228.230 M 41.38 % | -389.311 M 13.18 % | -448.396 M 31.66 % | -656.167 M -22.36 % | -536.268 M -10.18 % | -486.729 M -121.65 % | -219.597 M 72.48 % | -797.844 M -47.29 % | -541.671 M -5.31 % | -514.363 M -87.05 % | -274.985 M 28.17 % | -382.827 M -40.42 % | -272.621 M -78.09 % | -153.081 M -44.58 % | -105.879 M -52.32 % | -69.513 M -109.41 % | -33.194 M -48.48 % | -22.355 M -86.58 % | -11.982 M 84.92 % | -79.462 M 61.38 % | -205.774 M -803 026.10 % | 25.628 K 103.78 % | -677.159 K 47.30 % | -1.285 M -102.36 % | 54.365 M 5 339.20 % | 999.494 K 101.63 % | -61.482 M -9 025.88 % | 688.801 K 100.66 % | -105.134 M -43 532.53 % | 242.063 K -99.21 % | 30.581 M |
| Remboursement de dette | -84.308 M -375.72 % | 30.577 M 167.21 % | -45.497 M 10.91 % | -51.068 M -28.57 % | -39.722 M -192.66 % | 42.866 M 168.16 % | -62.890 M -99.27 % | -31.560 M -24.69 % | -25.310 M -117.58 % | 143.970 M 430.47 % | 27.140 M -61.06 % | 69.700 M 926.81 % | -8.430 M -104.96 % | 170.000 M 1 413.38 % | -12.944 M 62.02 % | -34.080 M -260.75 % | 21.200 M 189.85 % | -23.595 M 49.83 % | -47.030 M 47.39 % | -89.387 M 36.97 % | -141.816 M -2 554.25 % | -5.343 M 97.07 % | -182.046 M -330.13 % | -42.323 M 62.16 % | -111.843 M -37.09 % | -81.585 M 13.63 % | -94.459 M -23.38 % | -76.560 M 22.67 % | -99.000 M -3 860.00 % | -2.500 M -138.46 % | 6.500 M 117.88 % | -36.350 M 84.26 % | -231.000 M -188.75 % | -80.000 M 91.96 % | -994.450 M -681.16 % | -127.305 M -195.32 % | 133.555 M 184.74 % | -157.600 M -1 676.00 % | 10.000 M 2 600.00 % | -400.000 K 20.00 % | -500.000 K -102.00 % | 25.000 M 25.00 % | 20.000 M 103.48 % | -574.000 M -390.60 % | -117.000 M 10.00 % | -130.000 M 82.15 % | -728.126 M -7 976.74 % | 9.244 M 113.95 % | -66.254 M -210.17 % | 60.136 M 282.23 % | -33.000 M -83.33 % | -18.000 M -460.00 % | 5.000 M -93.75 % | 80.000 M 370.59 % | 17.000 M -43.33 % | 30.000 M 500.00 % | 5.000 M -88.89 % | 45.000 M 197.15 % | -46.320 M 42.10 % | -80.000 M | 0.000 100.00 % | -576.000 M -542.30 % | 130.229 M 558.68 % | 19.771 M -99.34 % | 2.975 B 322.63 % | 704.000 M 17.33 % | 600.000 M 0.00 % | 600.000 M 3.99 % | 577.000 M 424.55 % | 110.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -15.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -63.000 M | 0.000 | 0.000 | 0.000 100.00 % | -12.600 M | 0.000 | 0.000 | 0.000 100.00 % | -2.580 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 |
| Dividendes versés | -10.456 M 12.91 % | -12.006 M -4.69 % | -11.468 M -10.12 % | -10.414 M 14.33 % | -12.156 M -4.66 % | -11.615 M 53.67 % | -25.068 M -377.80 % | -5.246 M 3.54 % | -5.439 M 23.75 % | -7.133 M -50.16 % | -4.750 M -5.72 % | -4.493 M 17.88 % | -5.471 M -2.34 % | -5.346 M -17.18 % | -4.562 M -3.51 % | -4.407 M 15.09 % | -5.191 M 7.82 % | -5.631 M 6.57 % | -6.028 M 9.25 % | -6.642 M 17.63 % | -8.064 M 24.76 % | -10.717 M 12.92 % | -12.308 M -16.30 % | -10.583 M 4.02 % | -11.026 M -1.03 % | -10.913 M 7.57 % | -11.807 M 30.09 % | -16.889 M -29.37 % | -13.055 M -3.46 % | -12.618 M 6.23 % | -13.457 M -1.23 % | -13.293 M 12.42 % | -15.178 M 28.83 % | -21.326 M 30.40 % | -30.643 M 35.12 % | -47.233 M -43.70 % | -32.869 M -2.74 % | -31.992 M 65.61 % | -93.018 M -200.23 % | -30.982 M 11.58 % | -35.039 M 10.48 % | -39.141 M -18.99 % | -32.893 M 33.02 % | -49.113 M 30.07 % | -70.227 M -36.02 % | -51.632 M -39.49 % | -37.015 M 32.43 % | -54.782 M 30.34 % | -78.639 M -46.97 % | -53.507 M 63.86 % | -148.069 M -4 183.72 % | -3.457 M 96.68 % | -104.235 M -24.30 % | -83.857 M 5.98 % | -89.194 M -6.59 % | -83.683 M -17.92 % | -70.966 M 6.63 % | -76.009 M 9.44 % | -83.929 M -11.90 % | -75.005 M 25.27 % | -100.372 M -38.50 % | -72.472 M 53.68 % | -156.472 M -2 292.14 % | -6.541 M 94.06 % | -110.066 M -3 440.25 % | -3.109 M 79.08 % | -14.859 M -107.43 % | -7.164 M 77.59 % | -31.966 M -1 339.46 % | -2.221 M -1 387 837.50 % | -160.000 0.00 % | -160.000 100.00 % | -34.000 M -1 813.81 % | -1.777 M | 0.000 100.00 % | -17.360 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -903.218 K | 0.000 | 0.000 |
| Autres activités de financement | -12.554 M 58.07 % | -29.942 M 59.00 % | -73.026 M -1 719.50 % | -4.013 M 69.24 % | -13.048 M -81.42 % | -7.192 M -826.46 % | 990.015 K 124.68 % | -4.011 M | 0.000 | 0.000 -100.00 % | 5.399 M | 0.000 100.00 % | -4.840 M -142.00 % | -2.000 M -59.49 % | -1.254 M 67.90 % | -3.906 M -111.16 % | 35.000 M | 0.000 100.00 % | -848.250 K -102.26 % | 37.538 M -4.87 % | 39.460 M | 0.000 -100.00 % | 205.567 M 527.40 % | -48.097 M -203.73 % | 46.366 M 235.38 % | -34.250 M 84.28 % | -217.923 M -1 354.65 % | -14.981 M 59.51 % | -37.000 M 60.64 % | -94.000 M 26.56 % | -128.000 M -265.71 % | -35.000 M -107.99 % | 438.280 M 39 743.64 % | 1.100 M -99.94 % | 1.862 B 491.26 % | 315.000 M 34 454.82 % | 911.595 K -84.86 % | 6.023 M 111.87 % | -50.741 M | 0.000 -100.00 % | 19.031 M | 0.000 -100.00 % | 27.503 M 287.59 % | -14.661 M -118.29 % | 80.158 M | 0.000 -100.00 % | 27.119 M -96.31 % | 734.896 M 999.18 % | -81.730 M -203.61 % | 78.882 M 200.57 % | -78.437 M | 0.000 100.00 % | -3.030 M 43.14 % | -5.330 M -172.60 % | 7.341 M | 0.000 100.00 % | -5.630 M | 0.000 -100.00 % | 66.981 M 817.30 % | -9.338 M -175.40 % | 12.385 M -98.94 % | 1.165 B 2 971.23 % | 37.945 M 23 620.21 % | 159.969 K -98.06 % | 8.231 M 207.58 % | -7.651 M -1 204.22 % | 692.887 K 303.37 % | 171.774 K 107.79 % | -2.205 M -2 943.54 % | 77.528 K -99.98 % | 439.815 M 767.14 % | 50.720 M 201.44 % | -50.000 M -117.01 % | 294.000 M | 0.000 100.00 % | -7.000 M | 0.000 | 0.000 -100.00 % | 196.000 M | 0.000 100.00 % | -34.000 M | 0.000 | 0.000 | 0.000 100.00 % | -34.000 M | 0.000 | 0.000 | 0.000 100.00 % | -33.097 M | 0.000 |
| Trésorerie nette utilisée provenant des activités de financement | -107.318 M -843.78 % | -11.371 M 91.25 % | -129.990 M -98.47 % | -65.496 M -0.88 % | -64.925 M -369.85 % | 24.060 M 127.66 % | -86.968 M -113.06 % | -40.818 M -32.75 % | -30.749 M -122.47 % | 136.837 M 744.73 % | 16.199 M -75.16 % | 65.207 M 447.94 % | -18.741 M -111.52 % | 162.654 M 967.04 % | -18.760 M 54.90 % | -41.594 M -182.84 % | 50.209 M 271.80 % | -29.226 M 45.78 % | -53.906 M -3.97 % | -51.849 M 53.04 % | -110.420 M -587.53 % | -16.060 M -324.08 % | -3.787 M 96.25 % | -101.004 M -32.03 % | -76.502 M 39.64 % | -126.748 M 60.90 % | -324.190 M -198.99 % | -108.430 M 27.26 % | -149.055 M -36.60 % | -109.118 M 19.68 % | -135.857 M -62.23 % | -83.743 M -143.59 % | 192.102 M 291.67 % | -100.226 M -111.97 % | 837.373 M 578.12 % | -175.137 M -272.38 % | 101.598 M 153.33 % | -190.504 M -42.42 % | -133.758 M -326.22 % | -31.382 M -90.10 % | -16.508 M -16.74 % | -14.141 M -196.79 % | 14.609 M 102.29 % | -637.774 M -495.67 % | -107.069 M 41.05 % | -181.632 M 75.80 % | -750.622 M -208.89 % | 689.358 M 404.19 % | -226.623 M -365.02 % | 85.511 M 132.95 % | -259.506 M -1 684.35 % | -14.543 M 85.78 % | -102.265 M -2 551.71 % | -3.857 M 94.05 % | -64.852 M -20.81 % | -53.683 M 25.02 % | -71.596 M -130.89 % | -31.009 M 50.99 % | -63.269 M 61.50 % | -164.343 M -86.78 % | -87.987 M -117.02 % | 516.904 M 4 317.18 % | 11.702 M -12.61 % | 13.390 M -99.53 % | 2.873 B 314.50 % | 693.240 M 18.33 % | 585.834 M -1.58 % | 595.229 M 9.65 % | 542.829 M 403.29 % | 107.857 M -75.48 % | 439.815 M 767.14 % | 50.720 M 160.38 % | -84.000 M -128.75 % | 292.223 M | 0.000 100.00 % | -7.017 M | 0.000 | 0.000 -100.00 % | 196.000 M | 0.000 100.00 % | -34.000 M | 0.000 | 0.000 | 0.000 100.00 % | -34.000 M | 0.000 | 0.000 100.00 % | -903.218 K 97.27 % | -33.097 M | 0.000 |
| Effet des changements du Forex sur les liquidités | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -694.171 K 42.15 % | -1.200 M 91.15 % | -13.560 M -107.53 % | 180.047 M 95.89 % | 91.910 M -57.71 % | 217.310 M 1 218.05 % | -19.437 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 | 0.000 | 0.000 |
| Variation nette de la trésorerie | -42.573 M -230.33 % | 32.665 M 155.05 % | -59.331 M -157.14 % | 103.829 M 699.60 % | 12.985 M 115.76 % | -82.404 M -513.34 % | 19.936 M -28.98 % | 28.070 M 11.66 % | 25.138 M 289.50 % | -13.266 M -23.62 % | -10.731 M 87.91 % | -88.742 M -204.52 % | 84.903 M 1 038.23 % | -9.049 M -315.20 % | 4.205 M 103.46 % | -121.538 M -201.89 % | 119.286 M 118.69 % | 54.545 M 194.73 % | -57.577 M -55.77 % | -36.964 M -583.83 % | -5.405 M -119.87 % | 27.210 M 139.24 % | -69.344 M -29.90 % | -53.381 M 10.04 % | -59.341 M -2 322.12 % | 2.670 M 102.57 % | -103.919 M -179.47 % | 130.760 M 19 838.20 % | 655.825 K 100.51 % | -128.867 M 37.44 % | -205.991 M -61.91 % | -127.229 M -180.76 % | 157.530 M 205.35 % | -149.525 M -127.16 % | 550.611 M 1 593.20 % | -36.874 M 19.08 % | -45.568 M -143.18 % | 105.521 M 439.68 % | -31.065 M 7.02 % | -33.410 M 9.60 % | -36.959 M -152.25 % | 70.729 M 655.43 % | -12.734 M -118.10 % | 70.373 M 371.80 % | -25.891 M 76.21 % | -108.830 M 86.89 % | -829.889 M -213.66 % | 730.172 M 369.90 % | 155.389 M 208.54 % | -143.162 M 55.64 % | -322.737 M -1 288.47 % | 27.156 M 88.08 % | 14.439 M 107.71 % | -187.280 M 53.81 % | -405.457 M -86.46 % | -217.446 M -33.11 % | -163.359 M -29.35 % | -126.293 M 59.87 % | -314.744 M 4.05 % | -328.029 M 18.35 % | -401.750 M -879.59 % | 51.534 M 108.92 % | -577.630 M -28.16 % | -450.722 M -117.71 % | 2.545 B 429.74 % | 480.333 M 316.99 % | -221.364 M -263.48 % | 135.410 M 23.48 % | 109.658 M 351.92 % | -43.529 M -138.71 % | 112.458 M 155.47 % | -202.723 M -52.80 % | -132.673 M -148.23 % | 275.072 M 661.34 % | -49.003 M 60.81 % | -125.029 M -247.44 % | 84.798 M -40.64 % | 142.852 M 2.82 % | 138.934 M 161.21 % | -226.964 M -235.55 % | 167.444 M 23.05 % | 136.076 M 278.41 % | -76.270 M -221.27 % | 62.893 M 71.62 % | 36.646 M -59.52 % | 90.524 M 326.63 % | -39.943 M 41.30 % | -68.046 M -9 220.02 % | -730.109 K -100.76 % | 96.677 M |
| Trésorerie au début de la période | 134.916 M 31.95 % | 102.251 M -36.72 % | 161.582 M 179.78 % | 57.753 M 29.01 % | 44.768 M -64.80 % | 127.171 M 18.59 % | 107.235 M 35.46 % | 79.166 M 46.53 % | 54.027 M -19.71 % | 67.293 M -12.09 % | 76.544 M -53.69 % | 165.286 M 105.62 % | 80.382 M -10.12 % | 89.432 M 4.93 % | 85.227 M -58.78 % | 206.765 M 136.36 % | 87.479 M 165.61 % | 32.935 M -63.61 % | 90.511 M -29.00 % | 127.475 M -4.07 % | 132.880 M 25.75 % | 105.671 M -39.62 % | 175.015 M -23.37 % | 228.396 M -20.62 % | 287.737 M 0.94 % | 285.067 M -26.72 % | 388.985 M 50.64 % | 258.226 M 0.25 % | 257.570 M -33.35 % | 386.437 M -34.77 % | 592.429 M -17.68 % | 719.657 M 28.02 % | 562.127 M -21.01 % | 711.652 M 341.91 % | 161.042 M -18.63 % | 197.916 M -18.71 % | 243.484 M 76.48 % | 137.963 M -18.38 % | 169.029 M -16.50 % | 202.438 M -15.44 % | 239.397 M 41.93 % | 168.669 M -7.02 % | 181.403 M 63.38 % | 111.030 M -18.91 % | 136.921 M -44.28 % | 245.751 M -77.15 % | 1.076 B 211.36 % | 345.469 M 81.75 % | 190.080 M -42.96 % | 333.242 M -49.20 % | 655.979 M 4.32 % | 628.824 M 2.35 % | 614.385 M -23.36 % | 801.665 M -33.59 % | 1.207 B -15.26 % | 1.425 B -10.29 % | 1.588 B -7.37 % | 1.714 B -15.51 % | 2.029 B -13.92 % | 2.357 B -14.56 % | 2.759 B 1.90 % | 2.707 B -17.58 % | 3.285 B -12.07 % | 3.736 B 213.64 % | 1.191 B 67.58 % | 710.719 M -23.75 % | 932.083 M 17.00 % | 796.673 M 15.96 % | 687.015 M -5.96 % | 730.543 M 18.19 % | 618.085 M -24.70 % | 820.808 M -13.91 % | 953.481 M 40.55 % | 678.409 M -6.74 % | 727.412 M -14.67 % | 852.440 M 11.05 % | 767.643 M 22.86 % | 624.790 M 28.60 % | 485.856 M -31.84 % | 712.820 M 30.70 % | 545.376 M 33.25 % | 409.300 M -15.71 % | 485.571 M 14.88 % | 422.678 M 9.49 % | 386.031 M 30.63 % | 295.508 M -11.91 % | 335.451 M -16.86 % | 403.497 M -0.18 % | 404.227 M 31.43 % | 307.550 M |
| Trésorerie à la fin de la période | 92.343 M -31.56 % | 134.916 M 31.95 % | 102.251 M -36.72 % | 161.582 M 179.78 % | 57.753 M 29.01 % | 44.768 M -64.80 % | 127.171 M 18.59 % | 107.235 M 35.46 % | 79.166 M 46.53 % | 54.027 M -17.91 % | 65.812 M -14.02 % | 76.544 M -53.69 % | 165.286 M 105.62 % | 80.382 M -10.12 % | 89.432 M 4.93 % | 85.227 M -58.78 % | 206.765 M 136.36 % | 87.479 M 165.61 % | 32.935 M -63.61 % | 90.511 M -29.00 % | 127.475 M -4.07 % | 132.880 M 25.75 % | 105.671 M -39.62 % | 175.015 M -23.37 % | 228.396 M -20.62 % | 287.737 M 0.94 % | 285.067 M -26.72 % | 388.985 M 50.64 % | 258.226 M 0.25 % | 257.570 M -33.35 % | 386.437 M -34.77 % | 592.429 M -17.68 % | 719.657 M 28.02 % | 562.127 M -21.01 % | 711.652 M 341.91 % | 161.042 M -18.63 % | 197.916 M -18.71 % | 243.484 M 76.48 % | 137.963 M -18.38 % | 169.029 M -16.50 % | 202.438 M -15.44 % | 239.397 M 41.93 % | 168.669 M -7.02 % | 181.403 M 63.38 % | 111.030 M -18.91 % | 136.921 M -44.28 % | 245.751 M -77.15 % | 1.076 B 211.36 % | 345.469 M 81.75 % | 190.080 M -42.96 % | 333.242 M -49.20 % | 655.979 M 4.32 % | 628.824 M 2.35 % | 614.385 M -23.36 % | 801.665 M -33.59 % | 1.207 B -15.26 % | 1.425 B -10.29 % | 1.588 B -7.37 % | 1.714 B -15.51 % | 2.029 B -13.92 % | 2.357 B -14.56 % | 2.759 B 1.90 % | 2.707 B -17.58 % | 3.285 B -12.07 % | 3.736 B 213.64 % | 1.191 B 67.58 % | 710.719 M -23.75 % | 932.083 M 17.00 % | 796.673 M 15.96 % | 687.015 M -5.96 % | 730.543 M 18.19 % | 618.085 M -24.70 % | 820.808 M -13.91 % | 953.481 M 40.55 % | 678.409 M -6.74 % | 727.412 M -14.67 % | 852.440 M 11.05 % | 767.643 M 22.86 % | 624.790 M 28.60 % | 485.856 M -31.84 % | 712.820 M 30.70 % | 545.376 M 33.25 % | 409.300 M -15.71 % | 485.571 M 14.88 % | 422.678 M 9.49 % | 386.031 M 30.63 % | 295.508 M -11.91 % | 335.451 M -16.86 % | 403.497 M -0.18 % | 404.227 M |
| Trésorerie d'exploitation | 87.059 M 3.83 % | 83.847 M | 0.000 -100.00 % | 199.699 M 70.84 % | 116.889 M 713.70 % | -19.047 M -112.94 % | 147.176 M 10.06 % | 133.722 M 73.04 % | 77.278 M 315.09 % | -35.929 M 75.45 % | -146.328 M -14.42 % | -127.888 M | 0.000 | 0.000 -100.00 % | 60.712 M 711.39 % | -9.930 M -109.33 % | 106.442 M -7.08 % | 114.553 M 551.81 % | 17.575 M -65.58 % | 51.054 M -57.28 % | 119.509 M 56.38 % | 76.420 M 699.36 % | -12.750 M -116.89 % | 75.469 M 68.89 % | 44.685 M 36.69 % | 32.690 M -83.93 % | 203.407 M 47.81 % | 137.614 M -13.09 % | 158.348 M 560.33 % | 23.980 M -85.01 % | 160.024 M 548.22 % | -35.702 M 47.39 % | -67.862 M 23.76 % | -89.007 M -334.16 % | 38.011 M -15.61 % | 45.040 M 315.73 % | 10.834 M -69.30 % | 35.293 M 477.77 % | 6.109 M 189.78 % | -6.804 M 86.34 % | -49.820 M -149.90 % | 99.846 M 1 859.18 % | 5.096 M -98.07 % | 264.191 M 575.36 % | 39.118 M 26.17 % | 31.005 M 139.35 % | -78.783 M -141.22 % | -32.660 M -107.64 % | 427.331 M 428.27 % | -130.176 M -121.15 % | 615.623 M 989.88 % | -69.180 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 % | 20.509 M 122.33 % | -91.835 M -165.06 % | 141.153 M -8.84 % | 154.834 M 591.34 % | 22.396 M 205.69 % | -21.190 M -110.52 % | 201.418 M 47.29 % | 136.753 M 282.37 % | -74.985 M -979.22 % | 8.529 M -87.75 % | 69.647 M -54.18 % | 152.005 M 474.10 % | -40.632 M -206.95 % | 37.991 M 18.26 % | 32.125 M -51.40 % | 66.095 M |
| Dépenses en capital | -22.306 M 43.97 % | -39.811 M -325.74 % | -9.351 M 69.21 % | -30.373 M 22.08 % | -38.979 M 55.38 % | -87.366 M -168.95 % | -32.484 M 49.98 % | -64.942 M -221.66 % | -20.190 M 76.39 % | -85.498 M -43.05 % | -59.769 M 50.34 % | -120.361 M -1.43 % | -118.666 M 22.07 % | -152.267 M -137.93 % | -63.996 M 7.54 % | -69.215 M -80.49 % | -38.349 M -24.52 % | -30.798 M -27.36 % | -24.181 M 35.83 % | -37.683 M -159.88 % | -14.500 M 56.26 % | -33.150 M -3.75 % | -31.951 M -6.44 % | -30.018 M 1.66 % | -30.523 M -136.98 % | -12.880 M 88.55 % | -112.521 M -272.87 % | -30.177 M -270.84 % | -8.137 M -3.31 % | -7.877 M 97.20 % | -281.343 M -3 514.38 % | -7.784 M 19.84 % | -9.711 M -83.51 % | -5.292 M 91.51 % | -62.297 M 72.50 % | -226.503 M -3 048.53 % | -7.194 M 52.62 % | -15.182 M -6.90 % | -14.203 M -411.57 % | -2.776 M 85.82 % | -19.575 M 15.47 % | -23.157 M 41.01 % | -39.253 M -12.81 % | -34.797 M -66.22 % | -20.934 M 57.70 % | -49.488 M 25.48 % | -66.405 M -98.23 % | -33.499 M 57.07 % | -78.041 M -12.67 % | -69.264 M 44.74 % | -125.352 M -1 810.12 % | -6.563 M -13.50 % | -5.782 M 98.11 % | -306.672 M -181.44 % | -108.964 M 69.85 % | -361.350 M 41.05 % | -612.994 M -172.16 % | -225.231 M -20.89 % | -186.304 M 12.09 % | -211.934 M 56.87 % | -491.387 M -12.03 % | -438.608 M 32.83 % | -652.969 M -20.61 % | -541.392 M -11.16 % | -487.050 M -52.39 % | -319.610 M 56.27 % | -730.850 M -35.61 % | -538.951 M -76.94 % | -304.603 M -35.40 % | -224.966 M 48.02 % | -432.828 M -90.80 % | -226.846 M -48.17 % | -153.096 M -44.60 % | -105.879 M -68.83 % | -62.713 M -87.83 % | -33.389 M -49.35 % | -22.357 M -86.59 % | -11.982 M 95.78 % | -284.026 M -14 548.83 % | -1.939 M -7 465.45 % | -25.628 K 96.22 % | -677.159 K 47.30 % | -1.285 M 80.03 % | -6.436 M -971.83 % | -600.491 K 62.51 % | -1.602 M -4 027.54 % | -38.802 K 97.13 % | -1.351 M -32.11 % | -1.022 M 60.20 % | -2.569 M |
| Cash-flow disponible | 64.753 M 47.05 % | 44.036 M -37.68 % | 70.659 M -58.13 % | 168.747 M 116.59 % | 77.910 M 173.21 % | -106.413 M -192.78 % | 114.692 M 66.75 % | 68.780 M 20.48 % | 57.088 M 147.01 % | -121.426 M 41.08 % | -206.097 M 16.98 % | -248.249 M -109.20 % | -118.666 M 22.07 % | -152.267 M -4 536.12 % | -3.284 M 95.85 % | -79.145 M -216.23 % | 68.093 M -18.70 % | 83.756 M 1 367.86 % | -6.606 M -149.41 % | 13.371 M -87.27 % | 105.009 M 142.68 % | 43.270 M 196.80 % | -44.701 M -198.35 % | 45.451 M 220.95 % | 14.161 M -28.51 % | 19.809 M -78.20 % | 90.886 M -15.41 % | 107.437 M -28.48 % | 150.211 M 832.80 % | 16.103 M 113.27 % | -121.319 M -178.99 % | -43.486 M 43.94 % | -77.572 M 17.74 % | -94.299 M -288.28 % | -24.286 M 86.62 % | -181.462 M -5 085.05 % | 3.640 M -81.90 % | 20.111 M 348.46 % | -8.094 M 15.51 % | -9.580 M 86.19 % | -69.395 M -190.49 % | 76.689 M 324.52 % | -34.157 M -114.89 % | 229.394 M 1 161.47 % | 18.185 M 198.38 % | -18.484 M 87.27 % | -145.188 M -119.45 % | -66.159 M -118.94 % | 349.290 M 275.14 % | -199.440 M -140.68 % | 490.271 M 747.28 % | -75.743 M -1 209.94 % | -5.782 M 98.11 % | -306.672 M -181.44 % | -108.964 M 69.85 % | -361.350 M 41.05 % | -612.994 M -172.16 % | -225.231 M -20.89 % | -186.304 M 12.09 % | -211.934 M 56.87 % | -491.387 M -12.03 % | -438.608 M 32.83 % | -652.969 M -20.61 % | -541.392 M -11.16 % | -487.050 M -52.39 % | -319.610 M 56.27 % | -730.850 M -35.61 % | -538.951 M -76.94 % | -304.603 M -35.40 % | -224.966 M 48.02 % | -432.828 M -90.80 % | -226.846 M -48.17 % | -153.096 M -44.60 % | -105.879 M -150.88 % | -42.203 M 66.30 % | -125.224 M -205.41 % | 118.796 M -16.84 % | 142.852 M 154.60 % | -261.630 M -1 031.19 % | -23.129 M -111.48 % | 201.393 M 48.00 % | 136.076 M 278.41 % | -76.270 M -3 745.20 % | 2.092 M -96.97 % | 69.046 M -54.09 % | 150.404 M 469.81 % | -40.671 M -211.00 % | 36.640 M 17.81 % | 31.102 M -51.04 % | 63.527 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 |