Sichuan Swellfun Co.,Ltd 600779.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 | 1995 | 1994 | 1993 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 5.217 B 5.32 % | 4.953 B 6.00 % | 4.673 B 0.88 % | 4.632 B 54.10 % | 3.006 B -15.06 % | 3.539 B 25.53 % | 2.819 B 37.62 % | 2.048 B 74.13 % | 1.176 B 37.61 % | 854.867 M 134.29 % | 364.869 M -24.88 % | 485.746 M -70.31 % | 1.636 B 21.67 % | 1.345 B -19.85 % | 1.678 B 0.26 % | 1.673 B 41.95 % | 1.179 B 17.43 % | 1.004 B 24.79 % | 804.507 M 33.19 % | 604.045 M -23.90 % | 793.718 M -13.60 % | 918.703 M -12.70 % | 1.052 B -8.04 % | 1.144 B -10.64 % | 1.281 B 8.42 % | 1.181 B 272.27 % | 317.258 M 4.84 % | 302.598 M -2.58 % | 310.607 M -18.69 % | 381.980 M 43.43 % | 266.313 M 28.09 % | 207.919 M |
| Bénéfice net | 1.341 B 5.69 % | 1.269 B 4.36 % | 1.216 B 1.40 % | 1.199 B 63.96 % | 731.326 M -11.49 % | 826.281 M 42.60 % | 579.450 M 72.72 % | 335.488 M 49.24 % | 224.792 M 155.52 % | 87.974 M 121.84 % | -402.806 M -162.29 % | -153.571 M -145.47 % | 337.730 M 5.38 % | 320.473 M 36.14 % | 235.395 M -26.57 % | 320.556 M 2.19 % | 313.677 M 55.87 % | 201.240 M 97.89 % | 101.692 M 30.70 % | 77.807 M 10.47 % | 70.434 M 139.82 % | -176.876 M -1 252.94 % | 15.341 M -90.24 % | 157.130 M -10.79 % | 176.133 M -20.13 % | 220.523 M 520.76 % | 35.524 M 18.93 % | 29.870 M 4.17 % | 28.675 M 35.78 % | 21.119 M 8.89 % | 19.395 M 546.50 % | 3.000 M |
| Bénéfice avant impôt | 1.797 B 5.77 % | 1.699 B 4.16 % | 1.632 B -0.25 % | 1.636 B 70.75 % | 957.952 M -12.90 % | 1.100 B 50.24 % | 732.094 M 75.46 % | 417.242 M 55.52 % | 268.297 M 153.42 % | 105.871 M 134.99 % | -302.598 M -90.40 % | -158.931 M -129.48 % | 539.096 M 11.80 % | 482.182 M 20.64 % | 399.703 M -19.98 % | 499.496 M 2.39 % | 487.814 M 12.97 % | 431.802 M 89.98 % | 227.284 M 35.76 % | 167.414 M 29.67 % | 129.109 M 179.81 % | -161.774 M -334.98 % | 68.846 M -66.14 % | 203.345 M -5.32 % | 214.765 M -27.61 % | 296.664 M 607.40 % | 41.937 M 18.56 % | 35.373 M 4.60 % | 33.818 M 35.13 % | 25.027 M 9.68 % | 22.818 M 500.47 % | 3.800 M |
| Ratio bénéfice avant impôt | 0.34 0.42 % | 0.34 -1.74 % | 0.35 -1.13 % | 0.35 10.80 % | 0.32 2.54 % | 0.31 19.68 % | 0.26 27.49 % | 0.20 -10.69 % | 0.23 84.16 % | 0.12 114.93 % | -0.83 -153.47 % | -0.33 -199.30 % | 0.33 -8.11 % | 0.36 50.52 % | 0.24 -20.19 % | 0.30 -27.87 % | 0.41 -3.79 % | 0.43 52.24 % | 0.28 1.93 % | 0.28 70.38 % | 0.16 192.38 % | -0.18 -369.17 % | 0.07 -63.18 % | 0.18 5.95 % | 0.17 -33.23 % | 0.25 90.02 % | 0.13 13.08 % | 0.12 7.36 % | 0.11 66.18 % | 0.07 -23.53 % | 0.09 368.80 % | 0.02 |
| EBITDA | 1.895 B 10.41 % | 1.716 B 6.24 % | 1.616 B -4.92 % | 1.699 B 68.86 % | 1.006 B -9.38 % | 1.111 B 38.98 % | 799.060 M 68.28 % | 474.847 M 64.64 % | 288.414 M 101.12 % | 143.402 M 166.30 % | -216.283 M 13.41 % | -249.773 M -145.72 % | 546.285 M 8.91 % | 501.581 M 19.50 % | 419.740 M -16.78 % | 504.344 M 1.79 % | 495.453 M 12.57 % | 440.129 M 64.59 % | 267.408 M 23.82 % | 215.967 M 0.21 % | 215.515 M 490.05 % | -55.253 M -131.20 % | 177.106 M -35.56 % | 274.825 M -2.81 % | 282.766 M 9.57 % | 258.078 M 431.85 % | 48.525 M 62.97 % | 29.775 M -15.76 % | 35.347 M 6.55 % | 33.173 M 12.44 % | 29.503 M 200.32 % | 9.824 M |
| Ratio de revenu net | 0.26 0.35 % | 0.26 -1.55 % | 0.26 0.51 % | 0.26 6.40 % | 0.24 4.20 % | 0.23 13.60 % | 0.21 25.50 % | 0.16 -14.29 % | 0.19 85.69 % | 0.10 109.32 % | -1.10 -249.19 % | -0.32 -253.17 % | 0.21 -13.39 % | 0.24 69.86 % | 0.14 -26.76 % | 0.19 -28.01 % | 0.27 32.74 % | 0.20 58.58 % | 0.13 -1.87 % | 0.13 45.15 % | 0.09 146.09 % | -0.19 -1 420.71 % | 0.01 -89.38 % | 0.14 -0.17 % | 0.14 -26.33 % | 0.19 66.75 % | 0.11 13.43 % | 0.10 6.92 % | 0.09 66.98 % | 0.06 -24.08 % | 0.07 404.74 % | 0.01 |
| Ratio EBITDA | 0.36 4.83 % | 0.35 0.22 % | 0.35 -5.75 % | 0.37 9.58 % | 0.33 6.68 % | 0.31 10.72 % | 0.28 22.27 % | 0.23 -5.45 % | 0.25 46.16 % | 0.17 128.30 % | -0.59 -15.28 % | -0.51 -254.01 % | 0.33 -10.49 % | 0.37 49.10 % | 0.25 -16.99 % | 0.30 -28.29 % | 0.42 -4.14 % | 0.44 31.89 % | 0.33 -7.03 % | 0.36 31.68 % | 0.27 551.47 % | -0.06 -135.74 % | 0.17 -29.92 % | 0.24 8.76 % | 0.22 1.05 % | 0.22 42.87 % | 0.15 55.44 % | 0.10 -13.54 % | 0.11 31.04 % | 0.09 -21.61 % | 0.11 134.47 % | 0.05 |
| Taux de profit brut | 0.82 -0.35 % | 0.83 -1.81 % | 0.84 -0.22 % | 0.84 0.90 % | 0.84 1.29 % | 0.83 1.36 % | 0.81 10.15 % | 0.74 3.74 % | 0.71 4.31 % | 0.68 5.48 % | 0.65 -6.90 % | 0.70 -13.74 % | 0.81 0.30 % | 0.80 33.58 % | 0.60 -6.58 % | 0.64 -18.08 % | 0.79 5.44 % | 0.75 5.09 % | 0.71 -6.62 % | 0.76 31.97 % | 0.58 77.63 % | 0.32 -3.66 % | 0.34 -14.15 % | 0.39 17.23 % | 0.33 3.77 % | 0.32 81.76 % | 0.18 -5.63 % | 0.19 8.63 % | 0.17 17.51 % | 0.15 -25.07 % | 0.20 13.73 % | 0.17 |
| Moyenne pondérée des actions en circulation diluée | 485.757 M -0.25 % | 486.995 M 0.02 % | 486.880 M -0.10 % | 487.377 M -0.17 % | 488.231 M -0.04 % | 488.433 M -0.02 % | 488.534 M 0.00 % | 488.551 M 0.00 % | 488.572 M 0.02 % | 488.471 M -0.02 % | 488.546 M -1.38 % | 495.389 M 1.40 % | 488.543 M 0.00 % | 488.527 M -0.38 % | 490.406 M 0.97 % | 485.690 M -0.90 % | 490.120 M -0.14 % | 490.829 M 1.36 % | 484.247 M -2.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M |
| Moyenne pondérée des actions en circulation | 485.757 M -0.25 % | 486.988 M 0.02 % | 486.880 M -0.10 % | 487.377 M -0.17 % | 488.231 M -0.04 % | 488.433 M -0.02 % | 488.534 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.02 % | 488.471 M -0.02 % | 488.546 M -0.01 % | 488.612 M 0.01 % | 488.543 M 0.00 % | 488.527 M -0.38 % | 490.406 M 0.97 % | 485.690 M -0.90 % | 490.120 M -0.14 % | 490.829 M 1.36 % | 484.247 M -2.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M |
| Bénéfice par action diluée | 2.76 5.75 % | 2.61 4.40 % | 2.50 1.63 % | 2.46 64.00 % | 1.50 -11.24 % | 1.69 42.02 % | 1.19 72.46 % | 0.69 50.00 % | 0.46 155.56 % | 0.18 121.83 % | -0.82 -165.97 % | -0.31 -144.93 % | 0.69 4.55 % | 0.66 37.50 % | 0.48 -27.27 % | 0.66 3.13 % | 0.64 56.10 % | 0.41 95.24 % | 0.21 31.25 % | 0.16 14.29 % | 0.14 138.89 % | -0.36 -1 246.50 % | 0.03 -90.19 % | 0.32 -17.95 % | 0.39 -20.41 % | 0.49 518.69 % | 0.08 18.92 % | 0.07 4.06 % | 0.06 49.88 % | 0.04 8.93 % | 0.04 542.62 % | 0.01 |
| Bénéfice par action | 2.76 5.75 % | 2.61 4.40 % | 2.50 1.63 % | 2.46 64.00 % | 1.50 -11.24 % | 1.69 42.02 % | 1.19 72.46 % | 0.69 50.00 % | 0.46 155.56 % | 0.18 121.83 % | -0.82 -162.33 % | -0.31 -145.55 % | 0.69 4.55 % | 0.66 37.50 % | 0.48 -27.27 % | 0.66 3.13 % | 0.64 56.10 % | 0.41 95.24 % | 0.21 31.25 % | 0.16 10.96 % | 0.14 140.06 % | -0.36 -1 246.50 % | 0.03 -90.19 % | 0.32 -17.95 % | 0.39 -20.41 % | 0.49 518.69 % | 0.08 18.92 % | 0.07 4.06 % | 0.06 49.88 % | 0.04 8.93 % | 0.04 542.62 % | 0.01 |
| Bénéfice brut | 4.296 B 4.96 % | 4.093 B 4.08 % | 3.933 B 0.66 % | 3.907 B 55.48 % | 2.513 B -13.96 % | 2.921 B 27.24 % | 2.295 B 51.60 % | 1.514 B 80.64 % | 838.239 M 43.54 % | 583.959 M 147.13 % | 236.297 M -30.07 % | 337.906 M -74.39 % | 1.319 B 22.04 % | 1.081 B 7.06 % | 1.010 B -6.34 % | 1.078 B 16.29 % | 927.149 M 23.81 % | 748.838 M 31.15 % | 570.985 M 24.37 % | 459.102 M 0.44 % | 457.113 M 53.47 % | 297.861 M -15.90 % | 354.160 M -21.05 % | 448.593 M 4.76 % | 428.207 M 12.51 % | 380.587 M 576.66 % | 56.245 M -1.06 % | 56.846 M 5.83 % | 53.713 M -4.44 % | 56.210 M 7.47 % | 52.301 M 45.68 % | 35.902 M |
| Charge d'impôt sur le bénéfice | 456.352 M 5.99 % | 430.581 M 3.58 % | 415.703 M -4.79 % | 436.601 M 92.65 % | 226.626 M -17.17 % | 273.590 M 79.23 % | 152.644 M 86.71 % | 81.754 M 87.92 % | 43.505 M 143.08 % | 17.897 M -82.14 % | 100.231 M 1 506.16 % | -7.128 M -103.56 % | 199.955 M 24.05 % | 161.193 M -4.27 % | 168.385 M -6.65 % | 180.380 M 5.27 % | 171.356 M -24.81 % | 227.897 M 84.35 % | 123.624 M 38.55 % | 89.228 M 40.57 % | 63.474 M 281.43 % | 16.641 M -62.90 % | 44.853 M 35.97 % | 32.986 M -12.20 % | 37.572 M -18.39 % | 46.038 M 617.90 % | 6.413 M 19.46 % | 5.368 M 7.05 % | 5.015 M 33.54 % | 3.755 M 9.72 % | 3.423 M 327.83 % | 800.000 K |
| Coût des revenus | 920.484 M 7.06 % | 859.786 M 16.22 % | 739.822 M 2.07 % | 724.792 M 47.06 % | 492.851 M -20.25 % | 617.979 M 18.03 % | 523.598 M -1.98 % | 534.200 M 57.98 % | 338.135 M 24.82 % | 270.908 M 110.71 % | 128.572 M -13.03 % | 147.840 M -53.33 % | 316.760 M -20.96 % | 400.774 M -50.42 % | 808.343 M 35.79 % | 595.304 M 136.45 % | 251.766 M -1.31 % | 255.110 M 9.24 % | 233.522 M 61.11 % | 144.943 M -56.94 % | 336.605 M -45.78 % | 620.842 M -11.08 % | 698.226 M 0.35 % | 695.762 M -18.37 % | 852.352 M 6.48 % | 800.481 M 206.68 % | 261.013 M 6.21 % | 245.752 M -4.34 % | 256.894 M -21.14 % | 325.770 M 52.22 % | 214.012 M 24.41 % | 172.016 M |
| Dépenses générales et administratives | 419.923 M 17.81 % | 356.429 M 1.40 % | 351.517 M 16.27 % | 302.341 M 11.87 % | 270.249 M 10.42 % | 244.750 M -6.10 % | 260.664 M 17.06 % | 222.671 M 26.46 % | 176.074 M 16.77 % | 150.784 M -10.42 % | 168.328 M -0.09 % | 168.473 M -0.13 % | 168.693 M 222.41 % | 52.323 M 25.38 % | 41.732 M -57.99 % | 99.335 M -9.66 % | 109.953 M 37.72 % | 79.838 M -17.48 % | 96.753 M 27.82 % | 75.697 M -24.54 % | 100.314 M -34.21 % | 152.472 M 14.31 % | 133.383 M 26.65 % | 105.317 M 32.55 % | 79.454 M 7.81 % | 73.696 M 341.42 % | 16.695 M -26.68 % | 22.770 M 63.14 % | 13.957 M -23.52 % | 18.250 M -6.10 % | 19.434 M -2.13 % | 19.857 M |
| Frais de vente et de marketing | 1.307 B -0.03 % | 1.308 B 2.28 % | 1.279 B 4.24 % | 1.227 B 45.89 % | 840.818 M -21.01 % | 1.064 B 24.59 % | 854.337 M 55.14 % | 550.684 M 120.56 % | 249.681 M 32.61 % | 188.279 M -27.37 % | 259.229 M -29.26 % | 366.434 M -21.80 % | 468.595 M 12.17 % | 417.746 M 22.37 % | 341.369 M 14.43 % | 298.312 M 27.89 % | 233.249 M 58.71 % | 146.969 M 8.15 % | 135.889 M 14.58 % | 118.598 M 7.51 % | 110.313 M -45.10 % | 200.917 M 173.35 % | 73.501 M -26.92 % | 100.583 M 109.91 % | 47.918 M 42.32 % | 33.670 M 1 237.29 % | 2.518 M -21.80 % | 3.220 M -0.48 % | 3.235 M 9.12 % | 2.965 M 76.76 % | 1.677 M -68.26 % | 5.284 M |
| Autres dépenses | 709.493 M 2.26 % | 693.841 M 9.75 % | 632.226 M -8.20 % | 688.679 M 58.20 % | 435.317 M -14.24 % | 507.607 M 27.67 % | 397.602 M 35.83 % | 292.711 M 97.70 % | 148.056 M 12.39 % | 131.734 M 20.40 % | 109.416 M 26.20 % | 86.703 M -41.00 % | 146.942 M 92.00 % | 76.531 M -44.67 % | 138.314 M -28.51 % | 193.478 M 102.99 % | 95.316 M 5.53 % | 90.320 M -4.21 % | 94.287 M -5.66 % | 99.947 M -16.13 % | 119.166 M 13.11 % | 105.353 M 42.39 % | 73.988 M 53.40 % | 48.233 M -39.69 % | 79.982 M 95.43 % | 40.926 M 864.64 % | -5.352 M -4.48 % | -5.123 M -384.27 % | -1.058 M -122.12 % | 4.781 M -23.35 % | 6.237 M 5.02 % | 5.939 M |
| Dépenses de fonctionnement | 2.474 B 3.29 % | 2.396 B 4.17 % | 2.300 B 2.75 % | 2.238 B 44.57 % | 1.548 B -14.89 % | 1.819 B 20.07 % | 1.515 B 41.88 % | 1.068 B 84.05 % | 580.191 M 21.96 % | 475.732 M -12.51 % | 543.745 M -13.49 % | 628.537 M -20.23 % | 787.972 M 43.94 % | 547.448 M 4.89 % | 521.919 M -11.71 % | 591.125 M 34.80 % | 438.518 M 38.28 % | 317.127 M -3.00 % | 326.929 M 11.11 % | 294.242 M -10.78 % | 329.792 M -28.11 % | 458.742 M 63.33 % | 280.873 M 10.52 % | 254.133 M 22.56 % | 207.354 M 39.83 % | 148.292 M 969.88 % | 13.861 M -33.58 % | 20.867 M 29.33 % | 16.135 M -37.93 % | 25.996 M -4.95 % | 27.349 M -12.01 % | 31.080 M |
| Coût et dépenses | 3.395 B 4.29 % | 3.255 B 7.10 % | 3.040 B 2.58 % | 2.963 B 45.17 % | 2.041 B -16.25 % | 2.437 B 19.54 % | 2.039 B 27.25 % | 1.602 B 74.45 % | 918.326 M 22.99 % | 746.640 M 11.05 % | 672.316 M -13.40 % | 776.377 M -29.72 % | 1.105 B 14.60 % | 964.023 M -28.36 % | 1.346 B 13.42 % | 1.186 B 71.88 % | 690.284 M 20.63 % | 572.237 M 2.10 % | 560.451 M 27.61 % | 439.185 M -34.10 % | 666.398 M -38.27 % | 1.080 B 10.26 % | 979.098 M 4.25 % | 939.186 M -11.37 % | 1.060 B 19.52 % | 886.607 M 222.55 % | 274.874 M 3.10 % | 266.619 M -2.35 % | 273.029 M -22.38 % | 351.765 M 45.74 % | 241.361 M 18.84 % | 203.097 M |
| Frais de recherche et de développement | 37.579 M 0.34 % | 37.450 M 0.59 % | 37.229 M 81.76 % | 20.482 M 1 042.76 % | 1.792 M -21.98 % | 2.297 M -5.27 % | 2.425 M 37.80 % | 1.760 M -72.42 % | 6.380 M 29.30 % | 4.935 M -27.13 % | 6.772 M -2.25 % | 6.928 M 85.15 % | 3.742 M 341.48 % | 847.520 K 67.99 % | 504.495 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 |
| Frais de vente, frais généraux et administratifs | 1.727 B 3.79 % | 1.664 B 2.09 % | 1.630 B 6.62 % | 1.529 B 37.62 % | 1.111 B -15.13 % | 1.309 B 17.41 % | 1.115 B 44.18 % | 773.355 M 81.64 % | 425.755 M 25.57 % | 339.063 M -20.70 % | 427.557 M -20.07 % | 534.907 M -16.07 % | 637.288 M 35.57 % | 470.069 M 22.70 % | 383.101 M -3.66 % | 397.647 M 15.86 % | 343.202 M 51.32 % | 226.807 M -2.51 % | 232.642 M 19.74 % | 194.295 M -7.75 % | 210.626 M -40.40 % | 353.389 M 70.81 % | 206.884 M 0.48 % | 205.900 M 61.65 % | 127.372 M 18.63 % | 107.366 M 458.82 % | 19.213 M -26.07 % | 25.990 M 51.17 % | 17.192 M -18.96 % | 21.215 M 0.49 % | 21.112 M -16.03 % | 25.141 M |
| Revenu d'intérêts | 20.089 M -25.50 % | 26.967 M -16.00 % | 32.105 M -6.93 % | 34.497 M 52.86 % | 22.568 M -4.01 % | 23.510 M 60.40 % | 14.657 M 21.82 % | 12.032 M 78.59 % | 6.737 M 122.37 % | 3.030 M 57.49 % | 1.924 M -54.80 % | 4.256 M -17.84 % | 5.180 M 49.91 % | 3.456 M -36.38 % | 5.432 M 316.07 % | 1.305 M -29.96 % | 1.864 M | 0.000 -100.00 % | 4.162 M -7.74 % | 4.511 M 5.69 % | 4.268 M -5.28 % | 4.506 M 31.01 % | 3.439 M -11.38 % | 3.881 M 65.50 % | 2.345 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais d'intérêts | 555.371 K -52.93 % | 1.180 M 59.70 % | 738.790 K 134.43 % | 315.140 K | 0.000 -100.00 % | 427.213 K | 0.000 -100.00 % | 1.230 M 102.67 % | 606.950 K 210.81 % | 195.278 K -38.11 % | 315.527 K -52.49 % | 664.164 K -70.39 % | 2.243 M 120 252.84 % | 1.864 K -99.77 % | 797.852 K | 0.000 -100.00 % | 308.000 -99.98 % | 1.745 M -93.11 % | 25.331 M 0.13 % | 25.298 M -12.30 % | 28.846 M -21.86 % | 36.913 M -13.09 % | 42.472 M 48.73 % | 28.557 M -6.24 % | 30.457 M 59.61 % | 19.082 M 111.69 % | 9.014 M | 0.000 | 0.000 -100.00 % | 4.075 M -26.08 % | 5.512 M -0.64 % | 5.548 M |
| Dépréciation et amortissement | 164.614 M 63.39 % | 100.751 M 18.22 % | 85.223 M 8.97 % | 78.204 M 5.44 % | 74.168 M 20.53 % | 61.536 M 35.20 % | 45.514 M 16.15 % | 39.184 M 15.68 % | 33.873 M -3.60 % | 35.138 M -2.16 % | 35.915 M 3.54 % | 34.688 M 77.52 % | 19.540 M 0.74 % | 19.397 M 0.82 % | 19.239 M 11.36 % | 17.277 M -2.42 % | 17.705 M -7.30 % | 19.099 M 3.23 % | 18.502 M -18.77 % | 22.777 M -60.43 % | 57.559 M -17.31 % | 69.607 M 5.80 % | 65.788 M 53.27 % | 42.923 M 14.32 % | 37.544 M 10.90 % | 33.855 M 128.71 % | 14.803 M 338.57 % | -6.205 M -178.11 % | -2.231 M -175.40 % | 2.959 M | 0.000 | 0.000 |
| Résultat d'exploitation | 1.822 B 7.30 % | 1.698 B 3.96 % | 1.633 B -2.14 % | 1.669 B 73.00 % | 964.684 M -12.43 % | 1.102 B 41.16 % | 780.437 M 74.85 % | 446.354 M 72.97 % | 258.048 M 138.43 % | 108.227 M 135.20 % | -307.448 M -8.08 % | -284.461 M -154.00 % | 526.745 M 30.22 % | 404.517 M 21.75 % | 332.240 M -31.76 % | 486.894 M -0.36 % | 488.631 M 13.18 % | 431.710 M 90.02 % | 227.188 M 37.81 % | 164.860 M 29.48 % | 127.321 M 179.14 % | -160.881 M -319.52 % | 73.287 M -64.28 % | 205.169 M -7.10 % | 220.853 M -25.00 % | 294.461 M 594.74 % | 42.384 M 17.80 % | 35.979 M -4.25 % | 37.578 M 24.37 % | 30.214 M 21.09 % | 24.952 M 417.49 % | 4.822 M |
| Ratio de résultat d'exploitation | 0.35 1.88 % | 0.34 -1.93 % | 0.35 -2.99 % | 0.36 12.26 % | 0.32 3.09 % | 0.31 12.45 % | 0.28 27.05 % | 0.22 -0.66 % | 0.22 73.27 % | 0.13 115.02 % | -0.84 -43.89 % | -0.59 -281.91 % | 0.32 7.02 % | 0.30 51.91 % | 0.20 -31.94 % | 0.29 -29.80 % | 0.41 -3.61 % | 0.43 52.27 % | 0.28 3.47 % | 0.27 70.14 % | 0.16 191.60 % | -0.18 -351.46 % | 0.07 -61.16 % | 0.18 3.96 % | 0.17 -30.82 % | 0.25 86.62 % | 0.13 12.36 % | 0.12 -1.72 % | 0.12 52.95 % | 0.08 -15.58 % | 0.09 304.02 % | 0.02 |
| Total autres revenus dépenses net | -24.463 M -1 669.71 % | 1.558 M 193.96 % | -1.659 M 95.00 % | -33.204 M -393.27 % | -6.731 M -278.70 % | -1.778 M 96.32 % | -48.343 M -66.06 % | -29.112 M -384.05 % | 10.249 M 534.96 % | -2.356 M -148.58 % | 4.850 M -96.14 % | 125.529 M 916.38 % | 12.351 M -84.10 % | 77.666 M 15.12 % | 67.463 M 435.33 % | 12.602 M 1 643.87 % | -816.278 K -990.98 % | 91.616 K -4.47 % | 95.898 K -96.24 % | 2.554 M 42.76 % | 1.789 M 300.26 % | -893.224 K 79.89 % | -4.441 M -143.50 % | -1.824 M 70.04 % | -6.088 M -376.32 % | 2.203 M 592.95 % | -446.950 K 26.27 % | -606.220 K 83.87 % | -3.759 M 27.53 % | -5.188 M -143.05 % | -2.134 M -108.90 % | -1.022 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 | 1995 | 1994 | 1993 |
| 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 | 1995 | 1994 | 1993 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | -2.123 B 9.61 % | -2.349 B -23.67 % | -1.899 B -1.43 % | -1.873 B -59.04 % | -1.177 B 5.01 % | -1.239 B -33.30 % | -929.850 M -4.85 % | -886.816 M -38.67 % | -639.506 M -78.66 % | -357.950 M -230.53 % | -108.295 M 57.16 % | -252.762 M -18.29 % | -213.672 M 54.37 % | -468.258 M -107.97 % | -225.158 M 61.41 % | -583.490 M -86.05 % | -313.622 M 50.80 % | -637.389 M -587.84 % | -92.665 M -423.05 % | 28.685 M 193.69 % | -30.618 M -112.50 % | 244.899 M -18.41 % | 300.158 M 92.65 % | 155.801 M -39.34 % | 256.861 M -21.02 % | 325.205 M 203.36 % | 107.202 M 19.65 % | 89.598 M 621.30 % | 12.422 M -88.41 % | 107.149 M 22.56 % | 87.423 M 44.96 % | 60.308 M |
| Investissements totaux | 0.000 -100.00 % | 26.883 M 199.86 % | 8.965 M -12.66 % | 10.265 M -11.35 % | 11.580 M -11.77 % | 13.124 M 262 389.08 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K -99.80 % | 2.500 M -72.91 % | 9.230 M -70.24 % | 31.009 M 1.20 % | 30.643 M -18.07 % | 37.402 M 55.98 % | 23.979 M -29.20 % | 33.869 M -53.79 % | 73.294 M 10.02 % | 66.621 M -22.61 % | 86.083 M -3.57 % | 89.268 M 57.18 % | 56.794 M 12.31 % | 50.568 M 480.68 % | 8.708 M -61.28 % | 22.488 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette totale | 40.336 M 8 017.81 % | 496.880 K -95.97 % | 12.315 M -29.06 % | 17.359 M -88.62 % | 152.571 M 3 901.34 % | 3.813 M -96.03 % | 96.018 M -32.74 % | 142.754 M 67.20 % | 85.380 M 1 255.24 % | 6.300 M | 0.000 | 0.000 -100.00 % | 33.266 M -36.60 % | 52.469 M -35.89 % | 81.837 M 240.99 % | 24.000 M -64.79 % | 68.170 M -19.80 % | 85.000 M -77.92 % | 385.000 M -5.36 % | 406.796 M 27.59 % | 318.833 M -46.18 % | 592.409 M -5.37 % | 626.000 M 7.19 % | 584.000 M 17.47 % | 497.150 M 3.33 % | 481.150 M 102.16 % | 238.000 M 3.68 % | 229.550 M 25.13 % | 183.450 M 30.15 % | 140.950 M -4.08 % | 146.950 M 95.28 % | 75.250 M |
| Cumul des autres pertes du résultat global | 0.000 | 0.000 -100.00 % | 302.686 M -7.23 % | 326.284 M -25.96 % | 440.674 M 1.35 % | 434.825 M -2.95 % | 448.026 M 5.88 % | 423.130 M 7.65 % | 393.052 M 0.07 % | 392.796 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 |
| Bénéfices non répartis | 4.113 B 27.87 % | 3.216 B 39.04 % | 2.313 B 58.15 % | 1.463 B 72.16 % | 849.610 M 2.79 % | 826.570 M 48.08 % | 558.208 M 82.09 % | 306.552 M 35.72 % | 225.874 M 494.74 % | 37.978 M 203.31 % | -36.761 M -110.40 % | 353.511 M -46.06 % | 655.387 M 34.88 % | 485.892 M 73.48 % | 280.079 M -15.53 % | 331.591 M 9.79 % | 302.020 M 47.07 % | 205.358 M 134.69 % | 87.502 M 31.45 % | 66.564 M 27.59 % | 52.172 M 744.59 % | -8.094 M -104.79 % | 168.839 M -33.02 % | 252.078 M 57.72 % | 159.821 M -17.81 % | 194.448 M 393.28 % | 39.420 M 377.61 % | 8.253 M -80.23 % | 41.753 M 138.71 % | 17.491 M | 0.000 | 0.000 |
| Actions ordinaires | 487.503 M -0.18 % | 488.361 M 0.00 % | 488.361 M 0.00 % | 488.370 M -0.01 % | 488.436 M -0.02 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 10.00 % | 444.132 M 8.98 % | 407.532 M 50.00 % | 271.688 M 80.00 % | 150.938 M 0.00 % | 150.938 M 36.00 % | 110.984 M 31.52 % | 84.384 M 0.00 % | 84.384 M 0.00 % | 84.384 M |
| Capitaux propres totaux | 5.188 B 18.06 % | 4.394 B 27.06 % | 3.458 B 31.42 % | 2.632 B 23.21 % | 2.136 B 1.14 % | 2.112 B 13.74 % | 1.857 B 17.50 % | 1.580 B 7.54 % | 1.470 B 14.68 % | 1.281 B 6.26 % | 1.206 B -24.81 % | 1.604 B -15.42 % | 1.896 B 13.58 % | 1.670 B 14.17 % | 1.462 B -2.79 % | 1.504 B 4.15 % | 1.444 B 10.06 % | 1.312 B 12.13 % | 1.170 B 3.55 % | 1.130 B 2.64 % | 1.101 B -4.31 % | 1.151 B -13.10 % | 1.324 B 1.18 % | 1.309 B 70.07 % | 769.605 M 40.27 % | 548.677 M 65.98 % | 330.569 M 11.36 % | 296.847 M 4.48 % | 284.108 M 110.59 % | 134.911 M 21.96 % | 110.620 M 10.65 % | 99.974 M |
| Autres passifs non courants | 28.982 M -3.95 % | 30.174 M 35.15 % | 22.327 M 57.73 % | 14.155 M -3.52 % | 14.672 M -36.78 % | 23.209 M -25.50 % | 31.154 M 75.47 % | 17.755 M 95.34 % | 9.089 M 19.41 % | 7.612 M -92.02 % | 95.405 M 2.61 % | 92.978 M -1.20 % | 94.106 M -0.25 % | 94.340 M 0.16 % | 94.190 M 81.81 % | 51.806 M | 0.000 | 0.000 | 0.000 -100.00 % | 300.000 K 0.00 % | 300.000 K -96.32 % | 8.143 M 0.00 % | 8.143 M 28.24 % | 6.350 M 47.67 % | 4.300 M 536.17 % | -985.846 K 5.00 % | -1.038 M -202.87 % | 1.009 M -29.85 % | 1.438 M 3.52 % | 1.389 M -0.67 % | 1.398 M -57.40 % | 3.282 M |
| Dette à long terme | 793.151 K 59.63 % | 496.880 K -91.77 % | 6.039 M -50.04 % | 12.086 M | 0.000 -100.00 % | 349.021 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 52.469 M -35.89 % | 81.837 M -22.01 % | 104.936 M -47.53 % | 200.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.000 M -28.00 % | 25.000 M 0.00 % | 25.000 M -80.31 % | 127.000 M 126.79 % | 56.000 M -26.32 % | 76.000 M 10.30 % | 68.900 M 0.00 % | 68.900 M -4.17 % | 71.900 M 146.23 % | 29.200 M |
| Total des passifs non courants | 29.775 M -2.92 % | 30.671 M 8.13 % | 28.366 M 8.10 % | 26.241 M 78.86 % | 14.672 M -37.72 % | 23.558 M -24.96 % | 31.392 M 76.80 % | 17.755 M 95.34 % | 9.089 M 19.41 % | 7.612 M -92.02 % | 95.405 M 2.61 % | 92.978 M -1.20 % | 94.106 M -35.90 % | 146.809 M -16.60 % | 176.027 M 12.30 % | 156.742 M -21.63 % | 200.000 M | 0.000 | 0.000 -100.00 % | 300.000 K 0.00 % | 300.000 K -96.32 % | 8.143 M -68.85 % | 26.143 M -16.61 % | 31.350 M 7.00 % | 29.300 M -76.75 % | 126.014 M 129.27 % | 54.962 M -28.63 % | 77.009 M 9.48 % | 70.338 M 0.07 % | 70.289 M -4.11 % | 73.298 M 125.66 % | 32.482 M |
| Autres passifs courants | 2.266 B -12.22 % | 2.582 B 17.41 % | 2.199 B 116.07 % | 1.018 B -35.10 % | 1.568 B 200.17 % | 522.386 M -39.43 % | 862.468 M 28.03 % | 673.620 M 39.06 % | 484.422 M 61.71 % | 299.565 M 55.32 % | 192.869 M 85.37 % | 104.048 M -49.99 % | 208.048 M -58.08 % | 496.250 M 134.56 % | 211.566 M -75.67 % | 869.417 M 27.39 % | 682.459 M -4.90 % | 717.611 M 220.95 % | 223.593 M 85.75 % | 120.376 M 46.14 % | 82.371 M 118.05 % | 37.776 M -73.49 % | 142.520 M 35.16 % | 105.447 M -27.31 % | 145.066 M -6.55 % | 155.226 M 226.77 % | 47.504 M 28.01 % | 37.110 M 62.94 % | 22.776 M 17.95 % | 19.310 M 122.64 % | -85.279 M -489.86 % | 21.874 M |
| Revenus reportés | 0.000 | 0.000 -100.00 % | 1.027 B -52.64 % | 2.169 B 194.65 % | 736.123 M -23.12 % | 957.503 M 497.41 % | 160.276 M -5.20 % | 169.063 M 89.60 % | 89.168 M 1 515.37 % | -6.300 M | 0.000 | 0.000 -100.00 % | 176.794 M | 0.000 | 0.000 -100.00 % | 253.140 M 33.36 % | 189.810 M -45.22 % | 346.512 M 58.92 % | 218.036 M 185.99 % | 76.239 M 3.58 % | 73.602 M -51.42 % | 151.519 M 51.35 % | 100.111 M -37.18 % | 159.356 M -19.26 % | 197.378 M 12.14 % | 176.011 M 255.24 % | 49.547 M 6.79 % | 46.397 M 87.09 % | 24.799 M -14.68 % | 29.068 M -63.73 % | 80.141 M 178.19 % | 28.808 M |
| Dette à court terme | 39.543 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.300 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 24.000 M -64.79 % | 68.170 M -19.80 % | 85.000 M -77.92 % | 385.000 M -5.36 % | 406.796 M 27.59 % | 318.833 M -57.63 % | 752.409 M 23.75 % | 608.000 M 8.77 % | 559.000 M 18.39 % | 472.150 M 33.32 % | 354.150 M 118.61 % | 162.000 M 5.50 % | 153.550 M 34.05 % | 114.550 M 58.99 % | 72.050 M -4.00 % | 75.050 M 62.98 % | 46.050 M |
| Total des passifs courants | 3.955 B -1.12 % | 4.000 B 12.34 % | 3.561 B 10.13 % | 3.233 B 45.89 % | 2.216 B 22.41 % | 1.810 B 38.23 % | 1.310 B 9.98 % | 1.191 B 64.27 % | 724.931 M 43.33 % | 505.765 M 57.65 % | 320.814 M -4.65 % | 336.449 M -49.16 % | 661.791 M -7.16 % | 712.832 M 41.57 % | 503.536 M -55.56 % | 1.133 B 30.53 % | 868.096 M -8.77 % | 951.528 M 33.11 % | 714.826 M 20.82 % | 591.642 M 21.93 % | 485.239 M -57.67 % | 1.146 B 1.05 % | 1.134 B -0.08 % | 1.135 B 28.85 % | 881.149 M 21.56 % | 724.896 M 149.04 % | 291.071 M 18.58 % | 245.458 M 35.99 % | 180.503 M 33.00 % | 135.718 M -5.83 % | 144.119 M 67.62 % | 85.980 M |
| Passifs totaux | 3.985 B -1.13 % | 4.031 B 12.30 % | 3.589 B 10.12 % | 3.259 B 46.11 % | 2.231 B 21.64 % | 1.834 B 36.75 % | 1.341 B 10.97 % | 1.209 B 64.66 % | 734.020 M 42.98 % | 513.377 M 23.34 % | 416.219 M -3.08 % | 429.427 M -43.19 % | 755.897 M -12.07 % | 859.642 M 26.50 % | 679.563 M -47.31 % | 1.290 B 20.76 % | 1.068 B 12.25 % | 951.528 M 33.11 % | 714.826 M 20.76 % | 591.942 M 21.91 % | 485.539 M -57.94 % | 1.154 B -0.52 % | 1.161 B -0.53 % | 1.167 B 28.14 % | 910.449 M 7.00 % | 850.910 M 145.90 % | 346.033 M 7.31 % | 322.466 M 28.55 % | 250.841 M 21.76 % | 206.007 M -5.25 % | 217.417 M 83.53 % | 118.463 M |
| Autres actifs non courants | 65.766 M 307.39 % | 16.143 M -66.66 % | 48.427 M -58.80 % | 117.543 M 1 788.09 % | 6.226 M -22.63 % | 8.046 M -49.06 % | 15.796 M -33.06 % | 23.596 M 480.43 % | 4.065 M -39.86 % | 6.760 M -80.62 % | 34.882 M 0.61 % | 34.670 M 78.22 % | 19.454 M -32.68 % | 28.896 M -28.91 % | 40.649 M -2.13 % | 41.536 M -13.78 % | 48.173 M 36.45 % | 35.305 M 4.00 % | 33.949 M -54.03 % | 73.851 M 9.16 % | 67.656 M -26.08 % | 91.531 M -4.55 % | 95.896 M 65.93 % | 57.794 M 13.75 % | 50.808 M 467.16 % | 8.958 M -60.82 % | 22.863 M 402.52 % | 4.550 M 1.02 % | 4.504 M -0.73 % | 4.537 M -73.90 % | 17.385 M 81.92 % | 9.557 M |
| Investissements à long terme | 0.000 -100.00 % | 26.883 M 199.86 % | 8.965 M -12.66 % | 10.265 M -11.35 % | 11.580 M -11.77 % | 13.124 M -7.98 % | 14.263 M -37.94 % | 22.983 M 10.33 % | 20.831 M 16.86 % | 17.825 M 356 408.86 % | 5.000 K 0.00 % | 5.000 K -99.80 % | 2.500 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 |
| Immobilisations incorporelles | 157.467 M -3.53 % | 163.233 M 25.57 % | 129.991 M 8.74 % | 119.545 M -2.64 % | 122.786 M -0.34 % | 123.208 M 75.02 % | 70.397 M -2.84 % | 72.453 M 19.51 % | 60.627 M 8.75 % | 55.751 M -37.00 % | 88.489 M -19.18 % | 109.493 M -2.22 % | 111.975 M -14.51 % | 130.987 M 194.87 % | 44.421 M -91.55 % | 525.416 M 5.24 % | 499.244 M 561.95 % | 75.420 M 10.47 % | 68.270 M 11.19 % | 61.401 M -65.63 % | 178.672 M -18.18 % | 218.378 M 5.07 % | 207.845 M 12.92 % | 184.057 M 188.86 % | 63.718 M -2.61 % | 65.428 M 694.87 % | 8.231 M -2.17 % | 8.414 M -2.13 % | 8.597 M -2.08 % | 8.780 M -2.04 % | 8.963 M -2.00 % | 9.146 M |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 157.467 M -3.53 % | 163.233 M 25.57 % | 129.991 M 8.74 % | 119.545 M -2.64 % | 122.786 M -0.34 % | 123.208 M 75.02 % | 70.397 M -2.84 % | 72.453 M 19.51 % | 60.627 M 8.75 % | 55.751 M -37.00 % | 88.489 M -19.18 % | 109.493 M -2.22 % | 111.975 M -14.51 % | 130.987 M 194.87 % | 44.421 M -91.55 % | 525.416 M 5.24 % | 499.244 M 561.95 % | 75.420 M 10.47 % | 68.270 M 11.19 % | 61.401 M -65.63 % | 178.672 M -18.18 % | 218.378 M 5.07 % | 207.845 M 12.92 % | 184.057 M 188.86 % | 63.718 M -2.61 % | 65.428 M 694.87 % | 8.231 M -2.17 % | 8.414 M -2.13 % | 8.597 M -2.08 % | 8.780 M -2.04 % | 8.963 M -2.00 % | 9.146 M |
| Immobilisations corporelles (PP&E) | 2.996 B 2.79 % | 2.915 B 37.63 % | 2.118 B 73.36 % | 1.222 B 60.01 % | 763.483 M 24.54 % | 613.066 M 14.53 % | 535.280 M 20.45 % | 444.393 M 0.04 % | 444.217 M -4.21 % | 463.737 M -6.14 % | 494.080 M -11.97 % | 561.279 M -9.35 % | 619.175 M 133.84 % | 264.783 M 28.10 % | 206.708 M -10.88 % | 231.954 M 6.70 % | 217.390 M -0.42 % | 218.309 M -10.03 % | 242.648 M -6.67 % | 259.995 M -2.29 % | 266.083 M -64.52 % | 750.033 M -4.30 % | 783.752 M 49.31 % | 524.923 M 19.40 % | 439.636 M 20.63 % | 364.459 M 67.11 % | 218.095 M 18.10 % | 184.669 M 12.46 % | 164.212 M 20.14 % | 136.687 M 25.33 % | 109.065 M 3.35 % | 105.529 M |
| Total des actifs non courants | 3.609 B 2.49 % | 3.521 B 33.52 % | 2.637 B 54.76 % | 1.704 B 54.70 % | 1.102 B 21.98 % | 903.061 M 20.56 % | 749.074 M 9.39 % | 684.778 M 12.48 % | 608.776 M -0.17 % | 609.834 M -5.25 % | 643.608 M -21.23 % | 817.086 M -7.68 % | 885.045 M 64.15 % | 539.164 M 45.70 % | 370.043 M -56.03 % | 841.534 M 6.16 % | 792.736 M 133.88 % | 338.950 M -1.72 % | 344.867 M -12.75 % | 395.247 M -22.87 % | 512.411 M -51.66 % | 1.060 B -2.53 % | 1.087 B 41.83 % | 766.774 M 38.37 % | 554.162 M 26.28 % | 438.846 M 76.11 % | 249.190 M 26.09 % | 197.633 M 11.46 % | 177.312 M 18.20 % | 150.005 M 10.78 % | 135.413 M 9.00 % | 124.231 M |
| Autres actifs circulants | 86.451 M 0.46 % | 86.052 M 131.64 % | 37.150 M -51.60 % | 76.750 M 36.25 % | 56.328 M -53.16 % | 120.266 M 198.58 % | 40.279 M -37.49 % | 64.438 M 42.98 % | 45.070 M -53.94 % | 97.859 M 101.00 % | 48.687 M -19.94 % | 60.809 M -10.41 % | 67.878 M -84.04 % | 425.375 M 18.28 % | 359.638 M -18.09 % | 439.058 M 896.42 % | 44.064 M 109.70 % | 21.012 M -84.35 % | 134.258 M -55.07 % | 298.787 M 411.94 % | 58.364 M 71.41 % | 34.048 M -93.47 % | 521.736 M 4 922.30 % | 10.388 M -96.66 % | 311.123 M 1.76 % | 305.746 M 80.65 % | 169.251 M 19.26 % | 141.918 M 127.31 % | 62.433 M 401.72 % | 12.444 M -77.23 % | 54.639 M 79.41 % | 30.454 M |
| Investissements à court terme | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -14.258 M 37.95 % | -22.978 M -10.34 % | -20.826 M -16.86 % | -17.820 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.230 M -70.24 % | 31.009 M 1.20 % | 30.643 M -18.07 % | 37.402 M 55.98 % | 23.979 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie et équivalents de trésorerie | 2.124 B -9.59 % | 2.350 B 22.90 % | 1.912 B 1.15 % | 1.890 B 42.10 % | 1.330 B 6.97 % | 1.243 B 21.19 % | 1.026 B -0.36 % | 1.030 B 42.03 % | 724.886 M 99.01 % | 364.250 M 236.35 % | 108.295 M -57.16 % | 252.762 M 2.36 % | 246.939 M -52.58 % | 520.727 M 69.62 % | 306.995 M -49.46 % | 607.490 M 59.12 % | 381.792 M -47.15 % | 722.389 M 51.23 % | 477.665 M 26.33 % | 378.111 M 8.20 % | 349.450 M 0.56 % | 347.510 M 6.65 % | 325.842 M -23.90 % | 428.199 M 78.20 % | 240.289 M 54.09 % | 155.945 M 19.23 % | 130.798 M -6.54 % | 139.952 M -18.17 % | 171.028 M 405.99 % | 33.801 M -43.22 % | 59.527 M 298.39 % | 14.942 M |
| Liquidités et placements à court terme | 2.124 B -9.59 % | 2.350 B 22.90 % | 1.912 B 1.15 % | 1.890 B 42.10 % | 1.330 B 6.97 % | 1.243 B 21.19 % | 1.026 B -0.36 % | 1.030 B 42.03 % | 724.886 M 99.01 % | 364.250 M 236.35 % | 108.295 M -57.16 % | 252.762 M 2.36 % | 246.939 M -52.58 % | 520.727 M 69.62 % | 306.995 M -49.46 % | 607.490 M 59.12 % | 381.792 M -47.15 % | 722.389 M 51.23 % | 477.665 M 26.33 % | 378.111 M 8.20 % | 349.450 M 0.56 % | 347.510 M 6.65 % | 325.842 M -23.90 % | 428.199 M 78.20 % | 240.289 M 54.09 % | 155.945 M 19.23 % | 130.798 M -6.54 % | 139.952 M -18.17 % | 171.028 M 405.99 % | 33.801 M -43.22 % | 59.527 M 298.39 % | 14.942 M |
| Total des actifs courants | 5.564 B 13.46 % | 4.904 B 11.19 % | 4.410 B 5.33 % | 4.187 B 28.23 % | 3.265 B 7.31 % | 3.043 B 24.26 % | 2.449 B 16.39 % | 2.104 B 31.94 % | 1.595 B 34.59 % | 1.185 B 21.09 % | 978.545 M -19.96 % | 1.223 B -30.82 % | 1.767 B -11.20 % | 1.990 B 12.31 % | 1.772 B -9.26 % | 1.953 B 13.54 % | 1.720 B -10.66 % | 1.925 B 24.97 % | 1.540 B 16.08 % | 1.327 B 23.51 % | 1.074 B -13.73 % | 1.245 B -10.88 % | 1.397 B -18.22 % | 1.709 B 51.77 % | 1.126 B 17.19 % | 960.741 M 124.78 % | 427.412 M 1.36 % | 421.680 M 17.91 % | 357.636 M 87.33 % | 190.914 M -0.89 % | 192.623 M 104.47 % | 94.206 M |
| Inventaire | 3.216 B 31.13 % | 2.452 B 0.38 % | 2.443 B 11.19 % | 2.197 B 16.90 % | 1.879 B 23.64 % | 1.520 B 13.05 % | 1.345 B 46.09 % | 920.412 M 14.59 % | 803.226 M 11.98 % | 717.299 M -7.61 % | 776.387 M 1.47 % | 765.118 M -37.85 % | 1.231 B 17.93 % | 1.044 B -5.55 % | 1.105 B 21.98 % | 906.091 M -4.08 % | 944.635 M -1.11 % | 955.282 M 10.16 % | 867.208 M 33.40 % | 650.097 M 30.40 % | 498.525 M -7.14 % | 536.854 M -2.35 % | 549.790 M -13.39 % | 634.820 M 46.44 % | 433.516 M 2.74 % | 421.935 M 242.59 % | 123.162 M -11.91 % | 139.810 M 12.59 % | 124.175 M 45.85 % | 85.137 M 8.51 % | 78.458 M 60.74 % | 48.809 M |
| Créances nettes | 137.448 M 766.54 % | 15.862 M -13.64 % | 18.368 M -20.53 % | 23.114 M 20.25 % | 19.223 M -91.40 % | 223.467 M 551.66 % | 34.292 M -60.89 % | 87.680 M 407.07 % | 17.291 M -33.43 % | 25.975 M -49.16 % | 51.092 M -67.11 % | 155.338 M -35.13 % | 239.464 M -42.75 % | 418.309 M 28.13 % | 326.461 M -27.90 % | 452.792 M 29.64 % | 349.278 M 54.32 % | 226.330 M 269.41 % | 61.267 M -66.66 % | 183.781 M 13.15 % | 162.416 M -50.33 % | 326.980 M | 0.000 -100.00 % | 635.340 M 328.08 % | 148.417 M 74.23 % | 85.186 M 696.57 % | 10.694 M | 0.000 | 0.000 -100.00 % | 70.978 M | 0.000 | 0.000 |
| Actifs fiscaux | 389.955 M -2.60 % | 400.352 M 20.56 % | 332.066 M 41.23 % | 235.123 M 19.06 % | 197.475 M 35.61 % | 145.615 M 28.48 % | 113.338 M -6.60 % | 121.353 M 53.54 % | 79.037 M 20.19 % | 65.760 M 151.45 % | 26.152 M -76.57 % | 111.638 M -15.39 % | 131.941 M 15.23 % | 114.497 M 46.30 % | 78.265 M 83.60 % | 42.628 M 52.63 % | 27.930 M 181.66 % | 9.916 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 |
| Compte à payer | 1.340 B 28.51 % | 1.043 B -10.55 % | 1.166 B 14.89 % | 1.015 B 110.72 % | 481.554 M 17.18 % | 410.969 M 34.12 % | 306.409 M -26.79 % | 418.507 M 126.56 % | 184.725 M 54.51 % | 119.552 M 15.09 % | 103.873 M -47.07 % | 196.241 M -49.24 % | 386.621 M 200.74 % | 128.558 M 2.96 % | 124.862 M 7.49 % | 116.160 M 132.04 % | 50.059 M 16.30 % | 43.044 M -44.89 % | 78.112 M 104.10 % | 38.271 M -26.81 % | 52.287 M -72.13 % | 187.611 M -52.61 % | 395.887 M -3.93 % | 412.063 M 100.66 % | 205.350 M 7.83 % | 190.436 M 220.22 % | 59.470 M 30.69 % | 45.503 M 22.63 % | 37.106 M 10.45 % | 33.596 M 17.01 % | 28.712 M 164.27 % | 10.865 M |
| Impôts à payer | 309.185 M -17.62 % | 375.329 M 91.45 % | 196.041 M -18.98 % | 241.974 M 45.35 % | 166.480 M -10.16 % | 185.315 M 31.32 % | 141.116 M 42.94 % | 98.726 M 76.98 % | 55.784 M -30.57 % | 80.348 M 233.78 % | 24.072 M -33.43 % | 36.159 M -46.13 % | 67.123 M -23.75 % | 88.025 M -47.32 % | 167.109 M 35.27 % | 123.533 M 83.26 % | 67.409 M -36.33 % | 105.872 M 276.49 % | 28.121 M 7.33 % | 26.200 M -17.48 % | 31.748 M 87.07 % | 16.972 M 241.00 % | -12.037 M -120.46 % | 58.820 M 0.40 % | 58.583 M 133.55 % | 25.084 M 13.51 % | 22.097 M 126.68 % | 9.748 M 60.58 % | 6.071 M -43.60 % | 10.763 M -76.34 % | 45.495 M 532.61 % | 7.192 M |
| Revenu différé non Courant | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.740 M 29.59 % | 5.973 M 30.93 % | 4.562 M 12.76 % | 4.046 M -62.74 % | 10.859 M -11.80 % | 12.312 M 28.21 % | 9.603 M -10.01 % | 10.671 M 109.25 % | 5.100 M 7.86 % | 4.728 M -96.55 % | 137.183 M -3.26 % | 141.807 M 50.17 % | 94.430 M 3.04 % | 91.642 M | 0.000 | 0.000 -100.00 % | 2.678 M -0.15 % | 2.682 M 1.12 % | 2.652 M | 0.000 | 0.000 |
| Obligations de location-acquisition | 793.151 K 59.63 % | 496.880 K -91.77 % | 6.039 M -50.04 % | 12.086 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 |
| 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 |
| Autres total actionnaires capitaux propres | 587.303 M -14.83 % | 689.603 M 4.98 % | 656.869 M -3.50 % | 680.680 M -14.70 % | 797.941 M 120.39 % | 362.053 M 0.00 % | 362.053 M 0.00 % | 362.053 M 0.00 % | 362.053 M 0.00 % | 362.053 M -51.99 % | 754.149 M 0.00 % | 754.149 M 1.04 % | 746.411 M 106.16 % | 362.053 M -47.51 % | 689.704 M 2.43 % | 673.325 M 4.96 % | 641.530 M 5.35 % | 608.928 M 4.32 % | 583.721 M 2.39 % | 570.091 M 2.57 % | 555.800 M 4.80 % | 530.352 M 0.99 % | 525.155 M -6.03 % | 558.829 M 380.54 % | 116.291 M 44.01 % | 80.749 M -41.74 % | 138.607 M 2.86 % | 134.751 M 4.71 % | 128.689 M 323.54 % | 30.384 M 15.81 % | 26.236 M 68.28 % | 15.590 M |
| Impôts différés passifs non courants | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actifs totaux | 9.173 B 8.88 % | 8.425 B 19.55 % | 7.047 B 19.63 % | 5.891 B 34.91 % | 4.367 B 10.66 % | 3.946 B 23.39 % | 3.198 B 14.67 % | 2.789 B 26.56 % | 2.204 B 22.78 % | 1.795 B 10.64 % | 1.622 B -20.47 % | 2.040 B -23.10 % | 2.652 B 4.86 % | 2.529 B 18.08 % | 2.142 B -23.34 % | 2.794 B 11.21 % | 2.513 B 10.98 % | 2.264 B 20.09 % | 1.885 B 9.47 % | 1.722 B 8.54 % | 1.587 B -31.17 % | 2.305 B -7.22 % | 2.485 B 0.38 % | 2.476 B 47.35 % | 1.680 B 20.04 % | 1.400 B 106.86 % | 676.602 M 9.25 % | 619.313 M 15.77 % | 534.948 M 56.91 % | 340.918 M 3.93 % | 328.037 M 50.17 % | 218.437 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 | 1995 | 1994 | 1993 |
| 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 % | -96.943 M -157.50 % | -37.648 M 27.40 % | -51.860 M -60.67 % | -32.277 M -502.74 % | 8.014 M 118.94 % | -42.316 M -218.73 % | -13.276 M 66.48 % | -39.608 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 -100.00 % | 15.450 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation du fonds de roulement | -829.051 M -361.27 % | 317.319 M 789.71 % | -46.007 M -113.82 % | 332.981 M 3 545.99 % | 9.133 M 129.64 % | -30.809 M 84.89 % | -203.931 M -265.00 % | 123.597 M 93.01 % | 64.036 M -15.41 % | 75.697 M -64.31 % | 212.092 M 226.68 % | -167.425 M 47.06 % | -316.272 M -282.68 % | 173.127 M 166.45 % | -260.534 M -193.62 % | 278.286 M 193.40 % | -297.947 M -177.92 % | 382.399 M 30 578.54 % | -1.255 M 93.22 % | -18.517 M -3.59 % | -17.876 M -107.67 % | 232.939 M 2 152.24 % | -11.350 M 92.30 % | -147.473 M -32.09 % | -111.650 M 30.74 % | -161.198 M -8 847.09 % | -1.802 M |
| Comptes débiteurs | -100.371 M -139.20 % | -41.960 M -205.14 % | 39.911 M 190.65 % | -44.029 M -119.67 % | 223.862 M 209.61 % | -204.230 M -366.26 % | 76.702 M 183.72 % | -91.622 M -1 730.46 % | -5.005 M -121.65 % | 23.116 M -51.29 % | 47.451 M -22.13 % | 60.933 M -63.32 % | 166.112 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventaire | -797.743 M -10 901.61 % | -7.251 M 97.18 % | -257.206 M 20.24 % | -322.487 M 12.28 % | -367.651 M -101.94 % | -182.062 M 57.42 % | -427.560 M -93.43 % | -221.042 M -55.98 % | -141.708 M -20 023.53 % | 711.261 K 102.95 % | -24.089 M 23.64 % | -31.547 M 82.98 % | -185.337 M -386.86 % | 64.609 M -72.55 % | 235.380 M 443.94 % | 43.273 M 421.76 % | 8.294 M 109.52 % | -87.096 M -612.45 % | 16.996 M 143.99 % | -38.633 M 37.69 % | -62.002 M -927.42 % | 7.493 M -94.74 % | 142.366 M 171.20 % | -199.949 M -1 077.71 % | -16.978 M 81.04 % | -89.546 M -536.64 % | 20.508 M |
| Comptes à payer | 66.378 M -84.73 % | 434.817 M 62.11 % | 268.230 M -63.61 % | 737.145 M 259.96 % | 204.783 M -47.19 % | 387.760 M 129.56 % | 168.913 M -62.41 % | 449.327 M 96.82 % | 228.288 M 119.65 % | 103.930 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 | 2.685 M 103.93 % | -68.286 M 29.56 % | -96.943 M -157.50 % | -37.648 M 27.40 % | -51.860 M -60.67 % | -32.277 M -114.43 % | 223.629 M -35.11 % | 344.638 M 67.51 % | 205.744 M 174.38 % | 74.986 M -68.25 % | 236.182 M 273.82 % | -135.877 M -3.77 % | -130.935 M -220.66 % | 108.518 M 121.88 % | -495.913 M -311.02 % | 235.013 M 176.74 % | -306.241 M -165.23 % | 469.495 M 2 672.46 % | -18.251 M -190.73 % | 20.116 M -54.41 % | 44.127 M -80.43 % | 225.445 M 246.66 % | -153.717 M -392.93 % | 52.476 M 155.43 % | -94.672 M -32.13 % | -71.652 M -221.17 % | -22.310 M |
| Autres éléments non monétaires | 38.689 M 50.09 % | 25.777 M -79.43 % | 125.296 M 657.25 % | 16.546 M -46.10 % | 30.697 M 186.16 % | 10.727 M 6.64 % | 10.059 M -91.11 % | 113.163 M 91.12 % | 59.209 M 68.07 % | 35.229 M -45.47 % | 64.602 M 150.48 % | -127.984 M -734.37 % | 20.175 M 149.10 % | -41.093 M -50.05 % | -27.386 M -3 273.01 % | -811.914 K 92.50 % | -10.819 M -3.17 % | -10.486 M -163.18 % | 16.599 M 265.70 % | 4.539 M -89.74 % | 44.252 M -4.42 % | 46.298 M -11.97 % | 52.595 M 62.28 % | 32.410 M 3.75 % | 31.240 M 57.32 % | 19.858 M 580.20 % | -4.135 M |
| Trésorerie nette provenant des activités d'exploitation | 743.619 M -57.11 % | 1.734 B 31.98 % | 1.314 B -19.36 % | 1.629 B 92.70 % | 845.324 M -2.58 % | 867.736 M 101.29 % | 431.093 M -29.49 % | 611.431 M 60.10 % | 381.910 M 63.18 % | 234.037 M 321.02 % | -105.887 M 75.97 % | -440.726 M -804.22 % | 62.584 M -86.75 % | 472.421 M 1 364.44 % | -37.362 M -106.09 % | 613.866 M 2 317.03 % | 25.398 M -95.73 % | 594.916 M 334.16 % | 137.028 M 57.53 % | 86.984 M -41.84 % | 149.571 M -12.24 % | 170.429 M 30.07 % | 131.027 M 15.06 % | 113.873 M -18.62 % | 139.930 M -7.46 % | 151.212 M 234.05 % | 45.266 M |
| Investissements dans les immobilisations corporelles | -508.663 M 47.76 % | -973.703 M -2.19 % | -952.795 M -77.06 % | -538.122 M -146.97 % | -217.889 M -1.16 % | -215.397 M -63.41 % | -131.815 M -52.47 % | -86.454 M -237.56 % | -25.612 M -235.69 % | -7.630 M 68.90 % | -24.536 M 75.45 % | -99.928 M 53.41 % | -214.497 M -25.45 % | -170.981 M -420.91 % | -32.823 M 51.23 % | -67.297 M 84.32 % | -429.156 M -1 777.44 % | -22.859 M -97.12 % | -11.596 M 59.94 % | -28.948 M 40.86 % | -48.947 M 39.24 % | -80.563 M 52.77 % | -170.589 M 33.02 % | -254.691 M -1 380.80 % | -17.199 M -114.39 % | -8.022 M 79.48 % | -39.088 M |
| Acquisitions nettes | 0.000 | 0.000 -100.00 % | 13.158 K 341.14 % | 2.983 K | 0.000 -100.00 % | 765.019 K 1 545.20 % | 46.500 K -89.56 % | 445.315 K -98.92 % | 41.044 M 39.11 % | 29.505 M | 0.000 -100.00 % | 223.202 M | 0.000 | 0.000 -100.00 % | 61.702 M | 0.000 -100.00 % | 66.000 K -99.27 % | 8.989 M 112 263.26 % | 8.000 K -99.43 % | 1.410 M -72.35 % | 5.101 M | 0.000 | 0.000 -100.00 % | 30.301 K 88.46 % | 16.078 K | 0.000 -100.00 % | 165.701 K |
| Achats d'investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -765.019 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 17.343 M | 0.000 | 0.000 100.00 % | -6.476 M | 0.000 100.00 % | -120.780 M -201.95 % | -40.000 M -127.44 % | -17.587 M -193.12 % | -6.000 M -51.51 % | -3.960 M -88.57 % | -2.100 M | 0.000 100.00 % | -94.496 M -155.39 % | -37.000 M | 0.000 100.00 % | -19.800 M |
| Ventes échéances des investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 442.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.495 M -42.03 % | 4.304 M -91.03 % | 48.000 M 101.01 % | 23.880 M 39.49 % | 17.120 M -89.70 % | 166.200 M 191.94 % | 56.930 M -47.65 % | 108.742 M 1 697.88 % | 6.048 M 3 054.76 % | 191.721 K | 0.000 -100.00 % | 1.168 M 178.60 % | 419.128 K -70.01 % | 1.398 M 353.56 % | 308.127 K -98.74 % | 24.445 M |
| Autres activités d'investissement | 2.204 K -5.35 % | 2.329 K | 0.000 -100.00 % | 2.982 K 100.00 % | -217.889 M -28 581.50 % | 765.019 K 1 545.20 % | 46.500 K -99.98 % | 224.795 M 225.61 % | -178.956 M -567.90 % | 38.247 M 990.26 % | -4.296 M -28.62 % | -3.340 M -197.13 % | 3.439 M 164.53 % | -5.329 M 53.02 % | -11.343 M -171.58 % | 15.846 M 113.92 % | 7.407 M -15.63 % | 8.780 M 56.24 % | 5.620 M 112.98 % | -43.285 M -181.83 % | 52.894 M 846.32 % | 5.589 M -73.71 % | 21.257 M 719.57 % | 2.594 M -63.03 % | 7.015 M 104.87 % | -144.095 M -22 972.15 % | 630.000 K |
| Trésorerie nette utilisée pour les activités d'investissement | -508.660 M 47.76 % | -973.701 M -2.20 % | -952.782 M -77.06 % | -538.119 M -146.97 % | -217.889 M -1.73 % | -214.190 M -62.55 % | -131.769 M -195.25 % | 138.340 M 167.63 % | -204.568 M -768.15 % | 30.617 M 206.19 % | -28.832 M -120.63 % | 139.772 M 167.60 % | -206.754 M -61.14 % | -128.310 M -467.22 % | 34.941 M 201.78 % | -34.331 M 90.88 % | -376.262 M -3 277.79 % | 11.840 M -86.10 % | 85.186 M 220.36 % | -70.775 M -1 440.64 % | 5.279 M 106.85 % | -77.073 M 47.98 % | -148.165 M 57.20 % | -346.144 M -656.25 % | -45.771 M 69.85 % | -151.809 M -351.17 % | -33.648 M |
| Remboursement de dette | -6.631 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.265 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 426.757 M 2 470.87 % | -18.000 M 37.67 % | -28.880 M 14.30 % | -33.700 M 65.06 % | -96.440 M -153.58 % | 180.000 M 164.05 % | -281.014 M -435.57 % | -52.470 M -165.70 % | 79.867 M 164.53 % | -123.766 M -268.45 % | -33.591 M -147.88 % | 70.150 M -19.23 % | 86.850 M 442.81 % | 16.000 M -71.50 % | 56.150 M 564.50 % | 8.450 M |
| Actions ordinaires émises | 0.000 | 0.000 -100.00 % | 52.939 M -73.72 % | 201.409 M | 0.000 -100.00 % | 8.742 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 |
| Actions ordinaires rachetées | -115.112 M | 0.000 100.00 % | -49.992 M 57.99 % | -118.992 M | 0.000 100.00 % | -14.008 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 |
| Dividendes versés | -338.640 M -9.18 % | -310.176 M 15.08 % | -365.271 M 37.67 % | -586.035 M 17.26 % | -708.286 M -26.95 % | -557.919 M -84.09 % | -303.062 M -34.62 % | -225.127 M -513.32 % | -36.706 M | 0.000 100.00 % | -8.276 K 99.99 % | -118.974 M -2.23 % | -116.379 M -5.86 % | -109.932 M 56.52 % | -252.839 M -1.29 % | -249.619 M -39.81 % | -178.545 M -120.38 % | -81.019 M -20.99 % | -66.964 M 0.59 % | -67.364 M -130.24 % | -29.258 M 27.73 % | -40.482 M 84.30 % | -257.878 M -341.90 % | -58.356 M -96.89 % | -29.638 M 17.69 % | -36.007 M -38.45 % | -26.008 M |
| Autres activités de financement | 0.000 100.00 % | -7.535 M 87.32 % | -59.424 M 29.14 % | -83.861 M -2 879.98 % | -2.814 M 79.91 % | -14.008 M -8 465.49 % | -163.534 K 58.71 % | -396.102 K -507.31 % | -65.223 K | 0.000 100.00 % | -5.790 M -2 898.77 % | -193.066 K -4.90 % | -184.044 K -0.04 % | -183.965 K 57.69 % | -434.802 K 6.49 % | -465.004 K 95.40 % | -10.100 M | 0.000 100.00 % | -3.226 M -6 152.17 % | -51.596 K -143.98 % | 117.314 K -95.08 % | 2.385 M -97.67 % | 102.518 M -73.83 % | 391.687 M 10 146.99 % | 3.822 M | 0.000 100.00 % | -28.977 K |
| Trésorerie nette utilisée provenant des activités de financement | -460.383 M -44.91 % | -317.711 M 6.39 % | -339.401 M 36.07 % | -530.912 M 2.53 % | -544.711 M -24.90 % | -436.128 M -43.91 % | -303.062 M -34.62 % | -225.127 M -513.32 % | -36.706 M | 0.000 100.00 % | -5.798 M -101.88 % | 307.590 M 328.58 % | -134.563 M 3.19 % | -138.996 M 51.56 % | -286.973 M 17.19 % | -346.524 M -3 908.16 % | -8.645 M 97.61 % | -362.033 M -195.15 % | -122.660 M -1 085.10 % | 12.452 M 108.14 % | -152.907 M -113.29 % | -71.688 M 15.87 % | -85.210 M -120.28 % | 420.181 M 4 380.56 % | -9.816 M -148.73 % | 20.143 M 214.53 % | -17.587 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 | 0.000 100.00 % | -2.315 K | 0.000 100.00 % | -8.606 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation nette de la trésorerie | -225.425 M -150.98 % | 442.206 M 1 969.97 % | 21.363 M -96.18 % | 559.882 M 576.81 % | 82.724 M -61.95 % | 217.418 M 5 916.22 % | -3.738 M -100.71 % | 524.645 M 273.05 % | 140.636 M -46.86 % | 264.654 M 288.34 % | -140.517 M -2 217.54 % | 6.636 M 102.38 % | -278.733 M -235.89 % | 205.115 M 170.88 % | -289.395 M -224.20 % | 233.011 M 164.81 % | -359.510 M -246.90 % | 244.724 M 145.82 % | 99.554 M 247.35 % | 28.661 M 1 376.92 % | 1.941 M -91.04 % | 21.668 M 121.17 % | -102.357 M -154.47 % | 187.910 M 122.79 % | 84.344 M 331.52 % | 19.546 M 427.47 % | -5.969 M |
| Trésorerie au début de la période | 2.349 B 23.19 % | 1.907 B 1.13 % | 1.885 B 42.24 % | 1.325 B 6.66 % | 1.243 B 21.21 % | 1.025 B -0.36 % | 1.029 B 104.04 % | 504.286 M 38.67 % | 363.650 M 267.34 % | 98.996 M -58.67 % | 239.513 M 2.85 % | 232.877 M -54.48 % | 511.609 M 66.92 % | 306.495 M -48.57 % | 595.890 M 64.21 % | 362.878 M -49.77 % | 722.389 M 51.23 % | 477.665 M 26.33 % | 378.111 M 8.20 % | 349.450 M 0.56 % | 347.510 M 6.65 % | 325.842 M -23.90 % | 428.199 M 78.20 % | 240.289 M 54.09 % | 155.945 M 14.33 % | 136.400 M -0.27 % | 136.766 M |
| Trésorerie à la fin de la période | 2.123 B -9.60 % | 2.349 B 23.19 % | 1.907 B 1.13 % | 1.885 B 42.24 % | 1.325 B 6.66 % | 1.243 B 21.21 % | 1.025 B -0.36 % | 1.029 B 104.04 % | 504.286 M 38.67 % | 363.650 M 267.34 % | 98.996 M -58.67 % | 239.513 M 2.85 % | 232.877 M -54.48 % | 511.609 M 66.92 % | 306.495 M -48.57 % | 595.890 M 64.21 % | 362.878 M -49.77 % | 722.389 M 51.23 % | 477.665 M 26.33 % | 378.111 M 8.20 % | 349.450 M 0.56 % | 347.510 M 6.65 % | 325.842 M -23.90 % | 428.199 M 78.20 % | 240.289 M 54.09 % | 155.945 M 19.23 % | 130.798 M |
| Trésorerie d'exploitation | 743.619 M -57.11 % | 1.734 B 31.98 % | 1.314 B -19.36 % | 1.629 B 92.70 % | 845.324 M -2.58 % | 867.736 M 101.29 % | 431.093 M -29.49 % | 611.431 M 60.10 % | 381.910 M 63.18 % | 234.037 M 321.02 % | -105.887 M 75.97 % | -440.726 M -804.22 % | 62.584 M -86.75 % | 472.421 M 1 364.44 % | -37.362 M -106.09 % | 613.866 M 2 317.03 % | 25.398 M -95.73 % | 594.916 M 334.16 % | 137.028 M 57.53 % | 86.984 M -41.84 % | 149.571 M -12.24 % | 170.429 M 30.07 % | 131.027 M 15.06 % | 113.873 M -18.62 % | 139.930 M -7.46 % | 151.212 M 234.05 % | 45.266 M |
| Dépenses en capital | -508.663 M 47.76 % | -973.703 M -2.19 % | -952.795 M -77.06 % | -538.122 M -146.97 % | -217.889 M -1.16 % | -215.397 M -63.41 % | -131.815 M -52.47 % | -86.454 M -237.56 % | -25.612 M -235.69 % | -7.630 M 68.90 % | -24.536 M 75.45 % | -99.928 M 53.41 % | -214.497 M -25.45 % | -170.981 M -420.91 % | -32.823 M 51.23 % | -67.297 M 84.32 % | -429.156 M -1 777.44 % | -22.859 M -97.12 % | -11.596 M 59.94 % | -28.948 M 40.86 % | -48.947 M 39.24 % | -80.563 M 52.77 % | -170.589 M 33.02 % | -254.691 M -1 380.80 % | -17.199 M -114.39 % | -8.022 M 79.48 % | -39.088 M |
| Cash-flow disponible | 234.956 M -69.08 % | 759.915 M 110.65 % | 360.751 M -66.93 % | 1.091 B 73.85 % | 627.435 M -3.82 % | 652.339 M 117.97 % | 299.277 M -42.99 % | 524.977 M 47.34 % | 356.298 M 57.37 % | 226.408 M 273.60 % | -130.423 M 75.88 % | -540.654 M -255.90 % | -151.913 M -150.40 % | 301.440 M 529.49 % | -70.185 M -112.84 % | 546.569 M 235.37 % | -403.758 M -170.58 % | 572.057 M 356.07 % | 125.431 M 116.13 % | 58.036 M -42.32 % | 100.623 M 11.97 % | 89.867 M 327.15 % | -39.563 M 71.90 % | -140.818 M -214.74 % | 122.731 M -14.29 % | 143.189 M 2 217.79 % | 6.178 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 538.869 M -43.81 % | 958.933 M -32.88 % | 1.429 B -30.96 % | 2.070 B 163.58 % | 785.162 M -15.88 % | 933.356 M -31.61 % | 1.365 B -33.80 % | 2.062 B 206.23 % | 673.275 M -21.10 % | 853.331 M -5.39 % | 901.968 M -46.85 % | 1.697 B 157.67 % | 658.654 M -53.45 % | 1.415 B 17.07 % | 1.209 B -23.81 % | 1.586 B 165.79 % | 596.815 M -51.87 % | 1.240 B 17.02 % | 1.060 B -7.19 % | 1.142 B 1 414.29 % | 75.404 M -89.65 % | 728.717 M -17.95 % | 888.171 M -7.55 % | 960.674 M 26.39 % | 760.064 M -18.25 % | 929.786 M 36.66 % | 680.385 M -15.22 % | 802.496 M 36.52 % | 587.843 M -21.45 % | 748.338 M 29.68 % | 577.047 M -8.53 % | 630.833 M 42.76 % | 441.883 M 10.85 % | 398.617 M 4.39 % | 381.843 M 26.47 % | 301.928 M 56.93 % | 192.397 M -35.91 % | 300.206 M 27.23 % | 235.956 M 2.56 % | 230.067 M 83.72 % | 125.226 M -52.50 % | 263.618 M 204.38 % | 86.609 M -36.50 % | 136.398 M 101.93 % | 67.547 M -9.11 % | 74.315 M 2 426.20 % | -3.195 M -104.12 % | 77.587 M -11.65 % | 87.822 M -72.86 % | 323.532 M -18.95 % | 399.180 M 10.53 % | 361.160 M 53.71 % | 234.969 M -63.34 % | 640.878 M 51.66 % | 422.564 M 5.85 % | 399.216 M 66.06 % | 240.410 M -42.72 % | 419.722 M -54.18 % | 915.933 M 332.23 % | 211.907 M -19.36 % | 262.771 M -38.54 % | 427.553 M -48.40 % | 828.600 M 104.96 % | 404.274 M 137.23 % | 170.417 M -36.93 % | 270.207 M -10.98 % | 303.543 M -7.47 % | 328.058 M 68.37 % | 194.843 M -44.72 % | 352.471 M 22.19 % | 288.452 M 25.24 % | 230.317 M 13.99 % | 202.048 M -28.64 % | 283.130 M -7.14 % | 304.884 M 72.57 % | 176.674 M 25.35 % | 140.942 M -22.56 % | 182.007 M -1.65 % | 185.058 M 19.29 % | 155.129 M 74.84 % | 88.729 M -49.34 % | 175.130 M -4.78 % | 183.914 M -17.55 % | 223.073 M 61.41 % | 138.204 M -44.39 % | 248.526 M -5.45 % | 262.853 M 53.40 % | 171.354 M -17.20 % | 206.940 M -25.44 % | 277.556 M -6.14 % | 295.726 M 39.85 % | 211.467 M -13.42 % | 244.238 M -18.85 % | 300.955 M |
| Bénéfice net | -84.884 M -144.61 % | 190.292 M -11.91 % | 216.010 M -75.53 % | 882.601 M 1 472.63 % | 56.123 M -69.87 % | 186.296 M -24.37 % | 246.309 M -69.95 % | 819.706 M 1 792.91 % | 43.304 M -72.85 % | 159.479 M -0.83 % | 160.810 M -76.53 % | 685.295 M 9 535.53 % | 7.112 M -98.04 % | 362.623 M 82.52 % | 198.679 M -68.11 % | 623.103 M 1 579.00 % | -42.130 M -110.04 % | 419.423 M 82.75 % | 229.507 M -42.44 % | 398.735 M 553.86 % | -87.855 M -146.01 % | 190.939 M 2.06 % | 187.084 M -37.56 % | 299.609 M 147.55 % | 121.029 M -44.62 % | 218.559 M 87.30 % | 116.690 M -40.25 % | 195.305 M 73.41 % | 112.624 M -27.26 % | 154.831 M 68.06 % | 92.126 M -28.51 % | 128.862 M 476.68 % | 22.346 M -75.75 % | 92.154 M 21.75 % | 75.694 M 30.55 % | 57.981 M 352.63 % | 12.810 M -83.64 % | 78.308 M 355.91 % | 17.176 M -16.66 % | 20.610 M 900.03 % | 2.061 M -95.72 % | 48.127 M 118.31 % | -262.896 M -1 342.17 % | -18.229 M 49.64 % | -36.198 M 57.65 % | -85.483 M 60.49 % | -216.372 M -117.60 % | -99.436 M -597.65 % | 19.981 M -82.48 % | 114.054 M 460.96 % | 20.332 M -76.77 % | 87.529 M 77.11 % | 49.421 M -72.61 % | 180.448 M 67.98 % | 107.420 M 98.91 % | 54.004 M 47.54 % | 36.604 M -70.11 % | 122.445 M 3.46 % | 118.348 M 7 691.36 % | -1.559 M -113.92 % | 11.201 M -89.57 % | 107.405 M -36.34 % | 168.716 M 246.49 % | 48.693 M 656.91 % | 6.433 M -93.35 % | 96.713 M 18.47 % | 81.635 M -17.03 % | 98.389 M 157.55 % | 38.202 M -59.98 % | 95.451 M 26.94 % | 75.192 M 28.78 % | 58.388 M 227.32 % | 17.838 M -64.20 % | 49.821 M 8.15 % | 46.068 M 148.55 % | 18.534 M 1 818.15 % | 966.260 K -97.21 % | 34.591 M -1.57 % | 35.142 M 142.57 % | 14.487 M 2 261.92 % | 613.356 K -97.77 % | 27.565 M 51.93 % | 18.143 M -60.77 % | 46.244 M 4 689.91 % | -1.008 M -114.28 % | 7.055 M 136.95 % | -19.092 M 76.15 % | -80.033 M 10.54 % | -89.464 M -863.83 % | 11.713 M 254.26 % | 3.306 M 111.62 % | -28.445 M -238.39 % | 20.554 M 3.15 % | 19.926 M |
| Bénéfice avant impôt | -114.651 M -145.04 % | 254.534 M -12.28 % | 290.164 M -75.36 % | 1.178 B 1 371.61 % | 80.029 M -67.92 % | 249.474 M -27.13 % | 342.352 M -68.72 % | 1.094 B 2 200.40 % | 47.573 M -77.88 % | 215.091 M 1.56 % | 211.796 M -76.87 % | 915.617 M 4 705.89 % | 19.052 M -96.07 % | 485.079 M 67.66 % | 289.327 M -65.28 % | 833.222 M 1 841.83 % | -47.836 M -108.53 % | 560.965 M 81.79 % | 308.573 M -41.94 % | 531.491 M 488.93 % | -136.655 M -153.69 % | 254.544 M 1.72 % | 250.228 M -37.29 % | 399.011 M 155.03 % | 156.457 M -46.82 % | 294.177 M 89.07 % | 155.588 M -39.92 % | 258.948 M 142.23 % | 106.901 M -49.25 % | 210.657 M 119.13 % | 96.132 M -44.10 % | 171.979 M 714.32 % | 21.119 M -83.50 % | 128.011 M 92.63 % | 66.456 M -15.97 % | 79.083 M 219.21 % | 24.774 M -74.72 % | 97.983 M 5 531.02 % | -1.804 M -105.79 % | 31.152 M 1 269.93 % | 2.274 M -96.94 % | 74.249 M 152.99 % | -140.117 M -741.70 % | -16.647 M 61.67 % | -43.435 M 57.58 % | -102.398 M 54.86 % | -226.834 M -97.58 % | -114.808 M -503.97 % | 28.420 M -81.58 % | 154.291 M 178.57 % | 55.386 M -60.81 % | 141.322 M 83.07 % | 77.197 M -70.89 % | 265.190 M 68.94 % | 156.976 M 90.67 % | 82.329 M 35.88 % | 60.590 M -66.76 % | 182.287 M -0.85 % | 183.856 M 637.80 % | 24.920 M -18.98 % | 30.757 M -80.80 % | 160.171 M -39.66 % | 265.442 M 210.78 % | 85.412 M 478.77 % | 14.757 M -88.98 % | 133.884 M 0.78 % | 132.849 M -5.70 % | 140.882 M 86.90 % | 75.379 M -45.65 % | 138.704 M -7.49 % | 149.926 M 44.49 % | 103.765 M 64.07 % | 63.244 M -44.94 % | 114.866 M 18.31 % | 97.088 M 68.90 % | 57.483 M 169.80 % | 21.306 M -58.55 % | 51.407 M -9.01 % | 56.500 M 49.91 % | 37.689 M 128.33 % | 16.507 M -70.90 % | 56.718 M 50.86 % | 37.596 M -49.37 % | 74.258 M 5 139.93 % | 1.417 M -91.05 % | 15.838 M 156.97 % | -27.801 M 62.46 % | -74.065 M 18.02 % | -90.340 M -396.86 % | 30.432 M 644.90 % | 4.085 M 121.85 % | -18.699 M -151.79 % | 36.103 M -23.76 % | 47.356 M |
| Ratio bénéfice avant impôt | -0.21 -180.16 % | 0.27 30.70 % | 0.20 -64.31 % | 0.57 458.32 % | 0.10 -61.87 % | 0.27 6.56 % | 0.25 -52.74 % | 0.53 651.20 % | 0.07 -71.97 % | 0.25 7.34 % | 0.23 -56.48 % | 0.54 1 765.14 % | 0.03 -91.56 % | 0.34 43.21 % | 0.24 -54.43 % | 0.53 755.33 % | -0.08 -117.72 % | 0.45 55.36 % | 0.29 -37.45 % | 0.47 125.68 % | -1.81 -618.84 % | 0.35 23.98 % | 0.28 -32.17 % | 0.42 101.77 % | 0.21 -34.94 % | 0.32 38.36 % | 0.23 -29.13 % | 0.32 77.44 % | 0.18 -35.40 % | 0.28 68.97 % | 0.17 -38.89 % | 0.27 470.41 % | 0.05 -85.12 % | 0.32 84.52 % | 0.17 -33.55 % | 0.26 103.41 % | 0.13 -60.55 % | 0.33 4 368.68 % | -0.01 -105.65 % | 0.14 645.66 % | 0.02 -93.55 % | 0.28 117.41 % | -1.62 -1 225.57 % | -0.12 81.02 % | -0.64 53.33 % | -1.38 -101.94 % | 71.00 4 898.38 % | -1.48 -557.26 % | 0.32 -32.14 % | 0.48 243.71 % | 0.14 -64.54 % | 0.39 19.10 % | 0.33 -20.60 % | 0.41 11.39 % | 0.37 80.13 % | 0.21 -18.17 % | 0.25 -41.97 % | 0.43 116.36 % | 0.20 70.69 % | 0.12 0.47 % | 0.12 -68.76 % | 0.37 16.94 % | 0.32 51.63 % | 0.21 143.97 % | 0.09 -82.52 % | 0.50 13.21 % | 0.44 1.91 % | 0.43 11.00 % | 0.39 -1.69 % | 0.39 -24.29 % | 0.52 15.37 % | 0.45 43.93 % | 0.31 -22.85 % | 0.41 27.40 % | 0.32 -2.13 % | 0.33 115.23 % | 0.15 -46.48 % | 0.28 -7.49 % | 0.31 25.66 % | 0.24 30.59 % | 0.19 -42.56 % | 0.32 58.43 % | 0.20 -38.59 % | 0.33 3 146.37 % | 0.01 -83.91 % | 0.06 160.25 % | -0.11 75.53 % | -0.43 0.99 % | -0.44 -498.16 % | 0.11 693.67 % | 0.01 115.62 % | -0.09 -159.82 % | 0.15 -6.06 % | 0.16 |
| EBITDA | -140.158 M -147.81 % | 293.186 M -1.47 % | 297.551 M -75.27 % | 1.203 B 829.33 % | 129.461 M -52.09 % | 270.226 M -7.94 % | 293.544 M -73.85 % | 1.123 B 1 872.82 % | 56.904 M -75.59 % | 233.146 M 57.52 % | 148.013 M -84.19 % | 935.920 M 2 956.15 % | 30.624 M -93.84 % | 496.769 M 80.85 % | 274.692 M -67.85 % | 854.436 M 22 638.47 % | -3.791 M -100.66 % | 571.135 M 89.17 % | 301.911 M -45.05 % | 549.440 M 546.60 % | -123.026 M -145.24 % | 271.957 M 20.13 % | 226.385 M -44.17 % | 405.494 M 145.57 % | 165.124 M -45.05 % | 300.512 M 92.15 % | 156.395 M -41.17 % | 265.865 M 67.61 % | 158.624 M -27.03 % | 217.395 M 865.59 % | 22.514 M -88.29 % | 192.321 M 474.63 % | 33.469 M -74.69 % | 132.216 M 125.36 % | 58.668 M -32.28 % | 86.637 M 646.84 % | 11.601 M -90.42 % | 121.052 M 11 491.63 % | 1.044 M -97.61 % | 43.640 M 201.52 % | 14.473 M -82.10 % | 80.860 M 200.89 % | -80.143 M -682.13 % | -10.247 M 71.63 % | -36.125 M 62.52 % | -96.380 M 44.38 % | -173.277 M -62.48 % | -106.642 M -9.84 % | -97.092 M -180.29 % | 120.925 M 78.16 % | 67.874 M -42.76 % | 118.579 M 45.54 % | 81.478 M -68.78 % | 261.004 M 20.60 % | 216.418 M 411.78 % | 42.287 M -48.26 % | 81.738 M -44.55 % | 147.412 M -39.26 % | 242.676 M 3 612.51 % | -6.909 M -121.90 % | 31.546 M -79.30 % | 152.427 M -46.13 % | 282.943 M 262.00 % | 78.161 M 314.77 % | 18.845 M -84.85 % | 124.395 M 10.84 % | 112.234 M -20.32 % | 140.853 M 36.98 % | 102.831 M -26.30 % | 139.535 M -6.06 % | 148.532 M 40.00 % | 106.092 M 65.60 % | 64.067 M -47.24 % | 121.437 M 9.06 % | 111.349 M 66.69 % | 66.801 M 102.74 % | 32.949 M -44.82 % | 59.708 M -32.93 % | 89.021 M 159.74 % | 34.273 M 16.33 % | 29.462 M -55.39 % | 66.044 M 34.01 % | 49.283 M -45.95 % | 91.184 M 141.83 % | 37.706 M -0.75 % | 37.991 M 573.78 % | 5.638 M 110.28 % | -54.846 M 6.98 % | -58.959 M -210.90 % | 53.163 M 69.27 % | 31.408 M 227.01 % | -24.729 M -152.55 % | 47.055 M -18.28 % | 57.583 M |
| Ratio de revenu net | -0.16 -179.38 % | 0.20 31.25 % | 0.15 -64.55 % | 0.43 496.64 % | 0.07 -64.19 % | 0.20 10.60 % | 0.18 -54.61 % | 0.40 518.13 % | 0.06 -65.58 % | 0.19 4.82 % | 0.18 -55.85 % | 0.40 3 639.50 % | 0.01 -95.79 % | 0.26 55.90 % | 0.16 -58.15 % | 0.39 656.44 % | -0.07 -120.87 % | 0.34 56.17 % | 0.22 -37.98 % | 0.35 129.97 % | -1.17 -544.67 % | 0.26 24.39 % | 0.21 -32.46 % | 0.31 95.86 % | 0.16 -32.26 % | 0.24 37.06 % | 0.17 -29.53 % | 0.24 27.03 % | 0.19 -7.40 % | 0.21 29.60 % | 0.16 -21.84 % | 0.20 303.95 % | 0.05 -78.13 % | 0.23 16.62 % | 0.20 3.23 % | 0.19 188.43 % | 0.07 -74.48 % | 0.26 258.34 % | 0.07 -18.74 % | 0.09 444.32 % | 0.02 -90.99 % | 0.18 106.01 % | -3.04 -2 171.24 % | -0.13 75.06 % | -0.54 53.41 % | -1.15 -101.70 % | 67.73 5 384.70 % | -1.28 -663.30 % | 0.23 -35.46 % | 0.35 592.12 % | 0.05 -78.98 % | 0.24 15.23 % | 0.21 -25.30 % | 0.28 10.76 % | 0.25 87.92 % | 0.14 -11.15 % | 0.15 -47.81 % | 0.29 125.78 % | 0.13 1 856.31 % | -0.01 -117.26 % | 0.04 -83.03 % | 0.25 23.37 % | 0.20 69.05 % | 0.12 219.07 % | 0.04 -89.45 % | 0.36 33.09 % | 0.27 -10.33 % | 0.30 52.96 % | 0.20 -27.60 % | 0.27 3.89 % | 0.26 2.83 % | 0.25 187.15 % | 0.09 -49.83 % | 0.18 16.46 % | 0.15 44.03 % | 0.10 1 430.21 % | 0.01 -96.39 % | 0.19 0.08 % | 0.19 103.34 % | 0.09 1 250.94 % | 0.01 -95.61 % | 0.16 59.55 % | 0.10 -52.41 % | 0.21 2 943.66 % | -0.01 -125.68 % | 0.03 139.08 % | -0.07 84.45 % | -0.47 -8.04 % | -0.43 -1 124.48 % | 0.04 277.45 % | 0.01 108.31 % | -0.13 -259.84 % | 0.08 27.10 % | 0.07 |
| Ratio EBITDA | -0.26 -185.07 % | 0.31 46.81 % | 0.21 -64.18 % | 0.58 252.58 % | 0.16 -43.05 % | 0.29 34.61 % | 0.22 -60.50 % | 0.54 544.23 % | 0.08 -69.07 % | 0.27 66.49 % | 0.16 -70.24 % | 0.55 1 086.08 % | 0.05 -86.76 % | 0.35 54.48 % | 0.23 -57.81 % | 0.54 8 579.66 % | -0.01 -101.38 % | 0.46 61.66 % | 0.28 -40.80 % | 0.48 129.49 % | -1.63 -537.18 % | 0.37 46.42 % | 0.25 -39.61 % | 0.42 94.29 % | 0.22 -32.78 % | 0.32 40.61 % | 0.23 -30.62 % | 0.33 22.78 % | 0.27 -7.11 % | 0.29 644.57 % | 0.04 -87.20 % | 0.30 302.51 % | 0.08 -77.16 % | 0.33 115.88 % | 0.15 -46.46 % | 0.29 375.91 % | 0.06 -85.05 % | 0.40 9 010.81 % | 0.00 -97.67 % | 0.19 64.12 % | 0.12 -62.32 % | 0.31 133.15 % | -0.93 -1 131.75 % | -0.08 85.95 % | -0.53 58.76 % | -1.30 -102.39 % | 54.24 4 046.14 % | -1.37 -24.32 % | -1.11 -395.79 % | 0.37 119.82 % | 0.17 -48.21 % | 0.33 -5.32 % | 0.35 -14.86 % | 0.41 -20.48 % | 0.51 383.51 % | 0.11 -68.84 % | 0.34 -3.19 % | 0.35 32.56 % | 0.26 912.64 % | -0.03 -127.16 % | 0.12 -66.33 % | 0.36 4.40 % | 0.34 76.62 % | 0.19 74.84 % | 0.11 -75.98 % | 0.46 24.51 % | 0.37 -13.88 % | 0.43 -18.65 % | 0.53 33.31 % | 0.40 -23.12 % | 0.51 11.79 % | 0.46 45.27 % | 0.32 -26.07 % | 0.43 17.44 % | 0.37 -3.41 % | 0.38 61.74 % | 0.23 -28.74 % | 0.33 -31.80 % | 0.48 117.73 % | 0.22 -33.46 % | 0.33 -11.95 % | 0.38 40.73 % | 0.27 -34.44 % | 0.41 49.82 % | 0.27 78.48 % | 0.15 612.62 % | 0.02 106.70 % | -0.32 -12.34 % | -0.28 -248.75 % | 0.19 80.35 % | 0.11 190.82 % | -0.12 -160.70 % | 0.19 0.69 % | 0.19 |
| Taux de profit brut | 0.71 -12.81 % | 0.82 1.43 % | 0.81 -4.97 % | 0.85 5.90 % | 0.80 -0.20 % | 0.80 -0.92 % | 0.81 -3.73 % | 0.84 6.02 % | 0.80 -4.33 % | 0.83 1.23 % | 0.82 -3.03 % | 0.85 1.05 % | 0.84 -1.27 % | 0.85 3.29 % | 0.82 -4.50 % | 0.86 4.23 % | 0.83 -2.89 % | 0.85 1.51 % | 0.84 -1.34 % | 0.85 38.03 % | 0.62 -26.36 % | 0.84 1.10 % | 0.83 -0.45 % | 0.83 3.03 % | 0.81 -2.43 % | 0.83 1.99 % | 0.81 -1.61 % | 0.82 2.68 % | 0.80 -0.80 % | 0.81 31.86 % | 0.61 -23.44 % | 0.80 38.40 % | 0.58 -25.27 % | 0.77 20.76 % | 0.64 -14.97 % | 0.75 12.65 % | 0.67 -10.83 % | 0.75 36.28 % | 0.55 -23.42 % | 0.72 3.97 % | 0.69 -8.52 % | 0.76 42.40 % | 0.53 -25.76 % | 0.71 15.56 % | 0.62 -7.78 % | 0.67 -89.84 % | 6.61 1 076.16 % | 0.56 -10.91 % | 0.63 -21.26 % | 0.80 -0.54 % | 0.81 -1.46 % | 0.82 2.49 % | 0.80 -0.94 % | 0.80 5.37 % | 0.76 13.67 % | 0.67 3.74 % | 0.65 -18.75 % | 0.80 93.60 % | 0.41 -42.32 % | 0.71 20.47 % | 0.59 -22.26 % | 0.76 39.90 % | 0.54 -26.14 % | 0.74 23.04 % | 0.60 -28.51 % | 0.84 16.40 % | 0.72 -12.82 % | 0.83 9.31 % | 0.76 -8.19 % | 0.82 8.27 % | 0.76 2.35 % | 0.74 7.75 % | 0.69 -10.87 % | 0.77 25.20 % | 0.62 -20.46 % | 0.78 14.92 % | 0.68 -18.03 % | 0.82 13.63 % | 0.73 -1.64 % | 0.74 -9.05 % | 0.81 2.66 % | 0.79 -1.75 % | 0.80 6.97 % | 0.75 90.30 % | 0.40 13.04 % | 0.35 -6.75 % | 0.37 52.48 % | 0.25 -1.90 % | 0.25 -33.99 % | 0.38 34.90 % | 0.28 -14.24 % | 0.33 0.29 % | 0.33 -19.05 % | 0.40 |
| Moyenne pondérée des actions en circulation diluée | 484.641 M 0.01 % | 484.573 M -0.23 % | 485.698 M 0.01 % | 485.640 M -0.02 % | 485.756 M -0.27 % | 487.047 M -0.01 % | 487.114 M 0.00 % | 487.137 M -0.03 % | 487.291 M 0.07 % | 486.943 M 0.01 % | 486.880 M -0.16 % | 487.659 M 0.00 % | 487.659 M 0.00 % | 487.659 M -1.01 % | 492.630 M 0.87 % | 488.383 M 0.00 % | 488.383 M 0.00 % | 488.383 M -0.02 % | 488.466 M 0.00 % | 488.466 M 0.05 % | 488.210 M 0.00 % | 488.210 M -0.05 % | 488.440 M 0.00 % | 488.440 M -0.01 % | 488.509 M 0.00 % | 488.509 M -0.02 % | 488.630 M 0.00 % | 488.630 M 0.01 % | 488.579 M 0.00 % | 488.579 M 0.02 % | 488.485 M 0.00 % | 488.485 M -0.03 % | 488.621 M 0.00 % | 488.621 M 0.03 % | 488.463 M 0.00 % | 488.463 M -0.01 % | 488.507 M 0.00 % | 488.507 M -0.45 % | 490.708 M 0.00 % | 490.708 M 0.94 % | 486.131 M 0.00 % | 486.131 M 6.67 % | 455.730 M 0.00 % | 455.730 M -6.70 % | 488.472 M 0.00 % | 488.472 M 0.21 % | 487.430 M -1.96 % | 497.178 M 1.57 % | 489.504 M 0.00 % | 489.504 M 0.11 % | 488.986 M 0.00 % | 488.986 M 0.26 % | 487.697 M -0.27 % | 489.019 M 0.51 % | 486.524 M 0.00 % | 486.524 M -0.67 % | 489.781 M 0.00 % | 489.781 M -5.75 % | 519.663 M 0.00 % | 519.663 M 6.44 % | 488.203 M 0.00 % | 488.203 M 0.26 % | 486.934 M 0.00 % | 486.934 M 0.70 % | 483.564 M 0.00 % | 483.564 M -1.70 % | 491.944 M 0.00 % | 491.944 M 3.08 % | 477.256 M 0.00 % | 477.256 M -1.91 % | 486.569 M 0.00 % | 486.569 M -2.34 % | 498.212 M 0.00 % | 498.212 M 0.00 % | 498.212 M 7.52 % | 463.357 M -6.23 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M |
| Moyenne pondérée des actions en circulation | 484.641 M 0.01 % | 484.573 M -0.23 % | 485.698 M 0.01 % | 485.640 M -0.02 % | 485.756 M -0.27 % | 487.047 M -0.01 % | 487.114 M 0.00 % | 487.137 M -0.03 % | 487.291 M 0.07 % | 486.943 M 0.01 % | 486.880 M -0.10 % | 487.375 M -0.03 % | 487.510 M 0.03 % | 487.377 M -1.07 % | 492.628 M 1.54 % | 485.171 M -0.64 % | 488.302 M 0.01 % | 488.231 M -0.03 % | 488.399 M 0.01 % | 488.351 M 0.03 % | 488.210 M 0.00 % | 488.210 M -0.03 % | 488.354 M -0.02 % | 488.440 M -0.01 % | 488.509 M 0.00 % | 488.509 M 0.01 % | 488.468 M -0.03 % | 488.630 M 0.04 % | 488.424 M -0.03 % | 488.579 M 0.02 % | 488.462 M 0.00 % | 488.485 M 0.03 % | 488.338 M -0.06 % | 488.621 M 0.03 % | 488.463 M 0.00 % | 488.463 M -0.01 % | 488.507 M 0.00 % | 488.507 M -0.12 % | 489.106 M -0.33 % | 490.708 M 0.94 % | 486.131 M 0.00 % | 486.131 M 6.67 % | 455.730 M 0.00 % | 455.730 M -6.70 % | 488.472 M 0.00 % | 488.472 M 0.21 % | 487.430 M -1.96 % | 497.178 M 2.00 % | 487.431 M -0.42 % | 489.504 M 0.11 % | 488.986 M 0.00 % | 488.986 M 0.26 % | 487.697 M -0.27 % | 489.019 M 0.51 % | 486.524 M 0.00 % | 486.524 M 2.61 % | 474.155 M -3.19 % | 489.781 M -1.76 % | 498.543 M -4.06 % | 519.663 M 6.44 % | 488.203 M 0.00 % | 488.203 M 3.14 % | 473.347 M -2.79 % | 486.934 M 0.70 % | 483.564 M 0.00 % | 483.564 M 0.88 % | 479.359 M -2.56 % | 491.944 M 3.08 % | 477.256 M 0.00 % | 477.256 M -1.91 % | 486.569 M 0.00 % | 486.569 M -2.34 % | 498.212 M 0.00 % | 498.212 M 0.82 % | 494.151 M 6.65 % | 463.357 M -6.23 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M 0.00 % | 494.151 M |
| Bénéfice par action diluée | -0.18 -144.63 % | 0.39 -11.78 % | 0.45 -75.55 % | 1.82 1 475.76 % | 0.12 -69.77 % | 0.38 -24.43 % | 0.51 -69.90 % | 1.68 1 789.76 % | 0.09 -72.85 % | 0.33 -0.76 % | 0.33 -76.60 % | 1.41 9 557.53 % | 0.01 -98.04 % | 0.74 86.00 % | 0.40 -68.75 % | 1.28 1 583.20 % | -0.09 -110.03 % | 0.86 82.98 % | 0.47 -42.68 % | 0.82 555.56 % | -0.18 -146.15 % | 0.39 1.77 % | 0.38 -37.52 % | 0.61 147.60 % | 0.25 -44.64 % | 0.45 87.35 % | 0.24 -40.30 % | 0.40 73.91 % | 0.23 -27.42 % | 0.32 68.03 % | 0.19 -28.51 % | 0.26 477.24 % | 0.05 -75.77 % | 0.19 21.76 % | 0.15 30.50 % | 0.12 353.05 % | 0.03 -83.63 % | 0.16 357.14 % | 0.04 -16.67 % | 0.04 900.00 % | 0.00 -95.76 % | 0.10 117.19 % | -0.58 -1 339.75 % | -0.04 46.02 % | -0.07 56.41 % | -0.17 61.36 % | -0.44 -120.00 % | -0.20 -590.20 % | 0.04 -82.26 % | 0.23 452.88 % | 0.04 -76.68 % | 0.18 78.40 % | 0.10 -72.97 % | 0.37 68.18 % | 0.22 100.00 % | 0.11 47.26 % | 0.07 -70.12 % | 0.25 8.70 % | 0.23 7 766.67 % | 0.00 -113.10 % | 0.02 -89.59 % | 0.22 -36.54 % | 0.35 246.70 % | 0.10 651.88 % | 0.01 -93.35 % | 0.20 17.65 % | 0.17 -15.00 % | 0.20 150.00 % | 0.08 -60.00 % | 0.20 29.70 % | 0.15 28.50 % | 0.12 235.20 % | 0.04 -64.20 % | 0.10 8.11 % | 0.09 131.25 % | 0.04 1 900.00 % | 0.00 -97.14 % | 0.07 -1.55 % | 0.07 139.39 % | 0.03 2 375.00 % | 0.00 -97.87 % | 0.06 53.68 % | 0.04 -61.25 % | 0.09 4 835.00 % | 0.00 -113.89 % | 0.01 137.31 % | -0.04 75.88 % | -0.16 11.11 % | -0.18 -850.00 % | 0.02 258.21 % | 0.01 111.63 % | -0.06 -238.46 % | 0.04 1.96 % | 0.04 |
| Bénéfice par action | -0.18 -144.63 % | 0.39 -11.78 % | 0.45 -75.55 % | 1.82 1 475.76 % | 0.12 -69.77 % | 0.38 -24.43 % | 0.51 -69.90 % | 1.68 1 789.76 % | 0.09 -72.85 % | 0.33 -0.76 % | 0.33 -76.60 % | 1.41 9 557.53 % | 0.01 -98.04 % | 0.74 83.12 % | 0.41 -68.26 % | 1.28 1 583.20 % | -0.09 -110.03 % | 0.86 82.98 % | 0.47 -42.68 % | 0.82 555.56 % | -0.18 -146.15 % | 0.39 1.77 % | 0.38 -37.52 % | 0.61 147.60 % | 0.25 -44.64 % | 0.45 87.35 % | 0.24 -40.30 % | 0.40 73.91 % | 0.23 -27.42 % | 0.32 68.03 % | 0.19 -28.51 % | 0.26 477.24 % | 0.05 -75.77 % | 0.19 21.76 % | 0.15 30.50 % | 0.12 353.05 % | 0.03 -83.63 % | 0.16 357.14 % | 0.04 -16.67 % | 0.04 900.00 % | 0.00 -95.76 % | 0.10 117.19 % | -0.58 -1 339.75 % | -0.04 46.02 % | -0.07 56.41 % | -0.17 61.36 % | -0.44 -120.00 % | -0.20 -590.20 % | 0.04 -82.26 % | 0.23 452.88 % | 0.04 -76.68 % | 0.18 78.40 % | 0.10 -72.97 % | 0.37 68.18 % | 0.22 100.00 % | 0.11 47.26 % | 0.07 -70.12 % | 0.25 4.12 % | 0.24 8 103.33 % | 0.00 -113.10 % | 0.02 -89.59 % | 0.22 -37.14 % | 0.35 250.00 % | 0.10 651.88 % | 0.01 -93.35 % | 0.20 17.65 % | 0.17 -15.00 % | 0.20 150.00 % | 0.08 -60.00 % | 0.20 29.70 % | 0.15 28.50 % | 0.12 235.20 % | 0.04 -64.20 % | 0.10 8.11 % | 0.09 131.25 % | 0.04 1 900.00 % | 0.00 -97.14 % | 0.07 -1.55 % | 0.07 139.39 % | 0.03 2 375.00 % | 0.00 -97.87 % | 0.06 53.68 % | 0.04 -61.25 % | 0.09 4 835.00 % | 0.00 -113.89 % | 0.01 137.31 % | -0.04 75.88 % | -0.16 11.11 % | -0.18 -850.00 % | 0.02 258.21 % | 0.01 111.63 % | -0.06 -238.46 % | 0.04 1.96 % | 0.04 |
| Bénéfice brut | 385.127 M -51.01 % | 786.079 M -31.92 % | 1.155 B -34.39 % | 1.760 B 179.12 % | 630.550 M -16.05 % | 751.069 M -32.24 % | 1.108 B -36.27 % | 1.739 B 224.68 % | 535.738 M -24.52 % | 709.755 M -4.23 % | 741.068 M -48.46 % | 1.438 B 160.37 % | 552.268 M -54.04 % | 1.202 B 20.92 % | 993.697 M -27.24 % | 1.366 B 177.04 % | 492.947 M -53.26 % | 1.055 B 18.79 % | 887.928 M -8.43 % | 969.717 M 1 990.19 % | 46.394 M -92.38 % | 608.823 M -17.05 % | 733.985 M -7.96 % | 797.485 M 30.22 % | 612.410 M -20.24 % | 767.850 M 39.38 % | 550.909 M -16.58 % | 660.405 M 40.18 % | 471.123 M -22.08 % | 604.587 M 71.01 % | 353.549 M -29.97 % | 504.843 M 97.57 % | 255.522 M -17.16 % | 308.451 M 26.07 % | 244.670 M 7.53 % | 227.538 M 76.78 % | 128.709 M -42.85 % | 225.225 M 73.39 % | 129.892 M -21.46 % | 165.376 M 91.02 % | 86.577 M -56.55 % | 199.239 M 333.44 % | 45.966 M -52.86 % | 97.515 M 133.34 % | 41.791 M -16.18 % | 49.859 M 336.25 % | -21.104 M -148.43 % | 43.578 M -21.29 % | 55.368 M -78.63 % | 259.044 M -19.39 % | 321.348 M 8.91 % | 295.051 M 57.53 % | 187.298 M -63.68 % | 515.729 M 59.81 % | 322.707 M 20.32 % | 268.213 M 72.27 % | 155.689 M -53.46 % | 334.529 M -11.28 % | 377.078 M 149.31 % | 151.248 M -2.85 % | 155.678 M -52.22 % | 325.817 M -27.81 % | 451.346 M 51.38 % | 298.150 M 191.89 % | 102.145 M -54.91 % | 226.552 M 3.62 % | 218.642 M -19.33 % | 271.043 M 84.04 % | 147.274 M -49.25 % | 290.189 M 32.30 % | 219.345 M 28.18 % | 171.125 M 22.82 % | 139.326 M -36.39 % | 219.042 M 16.27 % | 188.389 M 37.27 % | 137.242 M 44.06 % | 95.269 M -36.52 % | 150.086 M 11.76 % | 134.291 M 17.34 % | 114.449 M 59.01 % | 71.978 M -47.99 % | 138.384 M -6.45 % | 147.918 M -11.81 % | 167.724 M 207.16 % | 54.605 M -37.14 % | 86.866 M -11.83 % | 98.520 M 133.90 % | 42.121 M -18.77 % | 51.854 M -50.79 % | 105.365 M 26.61 % | 83.222 M 19.94 % | 69.389 M -13.16 % | 79.908 M -34.31 % | 121.640 M |
| Charge d'impôt sur le bénéfice | -29.768 M -146.34 % | 64.242 M -13.37 % | 74.154 M -74.87 % | 295.114 M 1 134.46 % | 23.906 M -62.16 % | 63.179 M -34.22 % | 96.043 M -65.03 % | 274.657 M 6 334.36 % | 4.269 M -92.32 % | 55.613 M 9.08 % | 50.985 M -77.86 % | 230.322 M 1 829.03 % | 11.940 M -90.25 % | 122.456 M 35.09 % | 90.648 M -56.86 % | 210.119 M 3 782.46 % | -5.706 M -104.03 % | 141.541 M 79.02 % | 79.066 M -40.44 % | 132.756 M 372.04 % | -48.800 M -176.72 % | 63.605 M 0.73 % | 63.143 M -36.48 % | 99.402 M 180.58 % | 35.427 M -53.15 % | 75.618 M 94.40 % | 38.898 M -38.88 % | 63.642 M 1 212.02 % | -5.723 M -110.25 % | 55.826 M 1 293.40 % | 4.006 M -90.71 % | 43.117 M 3 616.31 % | -1.226 M -103.42 % | 35.857 M 488.14 % | -9.238 M -143.78 % | 21.102 M 76.37 % | 11.965 M -39.19 % | 19.676 M 203.66 % | -18.980 M -280.03 % | 10.543 M 4 847.34 % | 213.098 K -99.18 % | 26.122 M -78.72 % | 122.779 M 7 660.14 % | 1.582 M 121.93 % | -7.214 M 57.35 % | -16.915 M 2.89 % | -17.419 M -13.31 % | -15.373 M -275.84 % | 8.743 M -77.50 % | 38.855 M 8.85 % | 35.695 M -30.96 % | 51.699 M 82.77 % | 28.287 M -66.44 % | 84.275 M 73.03 % | 48.704 M 77.80 % | 27.393 M 6.57 % | 25.704 M -56.72 % | 59.392 M -9.92 % | 65.934 M 149.03 % | 26.476 M 12.17 % | 23.603 M -54.93 % | 52.372 M -46.83 % | 98.502 M 168.70 % | 36.658 M 348.26 % | 8.178 M -77.92 % | 37.042 M -25.74 % | 49.881 M 18.46 % | 42.109 M 15.37 % | 36.498 M -14.86 % | 42.868 M -41.74 % | 73.584 M 63.08 % | 45.121 M 1.65 % | 44.387 M -31.51 % | 64.806 M 34.88 % | 48.045 M 23.83 % | 38.798 M 90.24 % | 20.395 M 17.91 % | 17.296 M -18.62 % | 21.254 M -8.07 % | 23.120 M 46.41 % | 15.791 M -45.67 % | 29.064 M 33.52 % | 21.767 M -21.78 % | 27.828 M 666.08 % | 3.632 M -64.55 % | 10.247 M 106.30 % | 4.967 M -41.20 % | 8.448 M 244.37 % | -5.851 M -164.46 % | 9.077 M 420.78 % | 1.743 M -80.42 % | 8.902 M -25.52 % | 11.952 M -46.30 % | 22.256 M |
| Coût des revenus | 153.742 M -11.06 % | 172.853 M -36.93 % | 274.068 M -11.45 % | 309.517 M 100.19 % | 154.611 M -15.18 % | 182.287 M -28.88 % | 256.317 M -20.49 % | 322.355 M 134.38 % | 137.537 M -4.21 % | 143.576 M -10.77 % | 160.900 M -37.92 % | 259.193 M 143.63 % | 106.386 M -50.13 % | 213.343 M -0.75 % | 214.957 M -2.57 % | 220.623 M 112.41 % | 103.868 M -43.96 % | 185.345 M 7.87 % | 171.830 M -0.17 % | 172.116 M 493.30 % | 29.010 M -75.80 % | 119.895 M -22.24 % | 154.186 M -5.52 % | 163.189 M 10.52 % | 147.654 M -8.82 % | 161.935 M 25.07 % | 129.476 M -8.88 % | 142.091 M 21.74 % | 116.720 M -18.80 % | 143.751 M -35.68 % | 223.499 M 77.39 % | 125.990 M -32.39 % | 186.361 M 106.69 % | 90.166 M -34.27 % | 137.172 M 84.39 % | 74.391 M 16.81 % | 63.688 M -15.06 % | 74.981 M -29.31 % | 106.065 M 63.96 % | 64.691 M 67.38 % | 38.649 M -39.97 % | 64.379 M 58.40 % | 40.642 M 4.53 % | 38.883 M 50.96 % | 25.756 M 5.32 % | 24.455 M 36.55 % | 17.910 M -47.34 % | 34.009 M 4.79 % | 32.453 M -49.68 % | 64.489 M -17.14 % | 77.833 M 17.73 % | 66.108 M 38.68 % | 47.671 M -61.91 % | 125.148 M 25.33 % | 99.857 M -23.78 % | 131.003 M 54.63 % | 84.720 M -0.55 % | 85.193 M -84.19 % | 538.856 M 788.34 % | 60.659 M -43.36 % | 107.093 M 5.27 % | 101.735 M -73.03 % | 377.254 M 255.48 % | 106.124 M 55.44 % | 68.272 M 56.39 % | 43.655 M -48.58 % | 84.901 M 48.91 % | 57.015 M 19.86 % | 47.569 M -23.62 % | 62.281 M -9.88 % | 69.107 M 16.75 % | 59.193 M -5.63 % | 62.722 M -2.13 % | 64.088 M -44.99 % | 116.495 M 195.43 % | 39.432 M -13.66 % | 45.673 M 43.08 % | 31.921 M -37.12 % | 50.767 M 24.80 % | 40.680 M 142.85 % | 16.751 M -54.41 % | 36.745 M 2.08 % | 35.997 M -34.96 % | 55.349 M -33.79 % | 83.599 M -48.29 % | 161.660 M -1.63 % | 164.332 M 27.16 % | 129.233 M -16.67 % | 155.086 M -9.93 % | 172.191 M -18.97 % | 212.504 M 49.57 % | 142.078 M -13.54 % | 164.329 M -8.36 % | 179.314 M |
| Dépenses générales et administratives | 169.375 M 96.61 % | 86.149 M -6.04 % | 91.691 M 6.76 % | 85.889 M -44.20 % | 153.915 M 74.06 % | 88.428 M 5.50 % | 83.820 M 11.24 % | 75.351 M -31.75 % | 110.398 M 27.10 % | 86.861 M -3.64 % | 90.145 M 55.95 % | 57.805 M -48.25 % | 111.695 M 21.57 % | 91.873 M 32.83 % | 69.164 M -1.53 % | 70.240 M -31.19 % | 102.082 M 67.75 % | 60.855 M -23.86 % | 79.925 M 26.99 % | 62.940 M -2.19 % | 64.352 M 2.09 % | 63.032 M 18.47 % | 53.205 M -17.01 % | 64.108 M -4.13 % | 66.868 M 21.76 % | 54.917 M -13.92 % | 63.794 M -5.93 % | 67.819 M 5.98 % | 63.989 M 13.06 % | 56.595 M 3.18 % | 54.848 M -20.65 % | 69.120 M 28.24 % | 53.900 M 21.47 % | 44.375 M -14.60 % | 51.959 M 44.92 % | 35.854 M -32.92 % | 53.450 M 77.60 % | 30.095 M -28.82 % | 42.277 M 20.88 % | 34.973 M 23.94 % | 28.217 M -26.48 % | 38.378 M -4.33 % | 40.115 M 11.89 % | 35.853 M 5.03 % | 34.136 M -34.61 % | 52.204 M 30.64 % | 39.959 M 2.81 % | 38.866 M -17.26 % | 46.972 M 21.31 % | 38.722 M -23.50 % | 50.614 M 14.41 % | 44.238 M 636.76 % | -8.242 M -126.07 % | 31.608 M 164.54 % | -48.978 M -228.48 % | 38.121 M 789.36 % | -5.530 M -121.73 % | 25.447 M 164.13 % | -39.683 M -269.16 % | 23.459 M -19.33 % | 29.082 M 0.72 % | 28.874 M -16.97 % | 34.774 M 84.03 % | 18.896 M 2.80 % | 18.382 M -32.63 % | 27.284 M -34.81 % | 41.851 M 86.80 % | 22.404 M -7.11 % | 24.119 M 11.77 % | 21.579 M 31.98 % | 16.351 M 8.70 % | 15.041 M -49.01 % | 29.501 M 55.72 % | 18.945 M -59.37 % | 46.632 M 190.76 % | 16.038 M 14.64 % | 13.990 M -30.37 % | 20.093 M 39.67 % | 14.386 M -5.00 % | 15.143 M -20.37 % | 19.016 M -29.96 % | 27.152 M -9.20 % | 29.902 M 4.66 % | 28.570 M 50.41 % | 18.994 M -16.86 % | 22.848 M -22.53 % | 29.493 M -40.65 % | 49.691 M 5.62 % | 47.049 M 79.32 % | 26.238 M -53.54 % | 56.472 M 131.50 % | 24.394 M -5.82 % | 25.902 M -2.68 % | 26.616 M |
| Frais de vente et de marketing | 280.744 M 6.46 % | 263.705 M -52.27 % | 552.479 M 216.30 % | 174.671 M -30.97 % | 253.031 M -22.68 % | 327.261 M -34.86 % | 502.363 M 95.98 % | 256.333 M -7.43 % | 276.893 M 1.69 % | 272.282 M -23.92 % | 357.892 M 58.91 % | 225.210 M -21.07 % | 285.339 M -30.46 % | 410.301 M -6.17 % | 437.258 M 112.10 % | 206.156 M -34.48 % | 314.666 M 17.15 % | 268.606 M -22.26 % | 345.517 M 71.67 % | 201.273 M 65.75 % | 121.431 M -29.64 % | 172.597 M -43.09 % | 303.256 M 37.56 % | 220.451 M -16.35 % | 263.550 M -4.91 % | 277.155 M 35.79 % | 204.112 M -11.66 % | 231.066 M 29.23 % | 178.796 M -25.61 % | 240.364 M 28.86 % | 186.530 M 18.61 % | 157.262 M 50.20 % | 104.705 M 2.46 % | 102.187 M 41.37 % | 72.281 M -2.88 % | 74.422 M 58.45 % | 46.970 M -16.14 % | 56.008 M 59.00 % | 35.226 M -48.18 % | 67.975 M 137.43 % | 28.630 M -49.28 % | 56.448 M -21.08 % | 71.527 M 11.54 % | 64.127 M 100.78 % | 31.940 M -65.15 % | 91.636 M 3.45 % | 88.579 M -7.49 % | 95.748 M -4.55 % | 100.312 M 22.64 % | 81.794 M -46.27 % | 152.233 M 78.29 % | 85.386 M 57.07 % | 54.361 M -69.22 % | 176.615 M 64.58 % | 107.316 M -29.22 % | 151.628 M 226.45 % | 46.448 M -58.66 % | 112.354 M 66.15 % | 67.621 M -37.33 % | 107.905 M 68.37 % | 64.089 M -37.02 % | 101.754 M 140.31 % | 42.343 M -72.45 % | 153.696 M 255.71 % | 43.209 M -26.85 % | 59.064 M 44.54 % | 40.863 M -50.88 % | 83.188 M 373.57 % | 17.566 M -80.83 % | 91.631 M 234.15 % | 27.422 M -3.55 % | 28.433 M 12.57 % | 25.257 M -61.65 % | 65.858 M 261.25 % | 18.231 M -47.15 % | 34.494 M -9.86 % | 38.269 M -14.76 % | 44.896 M 58.97 % | 28.242 M -35.84 % | 44.021 M 172.05 % | 16.181 M -46.34 % | 30.154 M -39.65 % | 49.968 M 99.03 % | 25.106 M 40.26 % | 17.900 M 3.23 % | 17.339 M -67.62 % | 53.541 M 6.03 % | 50.497 M -35.27 % | 78.016 M 313.60 % | 18.863 M -27.36 % | 25.966 M 138.99 % | 10.865 M -38.21 % | 17.584 M -7.88 % | 19.087 M |
| Autres dépenses | 62.122 M -63.87 % | 171.937 M -14.57 % | 201.269 M -36.11 % | 315.005 M 179.82 % | 112.573 M 39.59 % | 80.646 M -51.00 % | 164.576 M -46.67 % | 308.605 M 241.80 % | 90.287 M -30.75 % | 130.372 M 89.48 % | 68.806 M -69.98 % | 229.210 M 80.38 % | 127.068 M -38.66 % | 207.143 M 13.14 % | 183.090 M -26.10 % | 247.757 M 165.85 % | 93.195 M -43.39 % | 164.637 M 7.11 % | 153.703 M -11.76 % | 174.178 M 9 531.53 % | -1.847 M -101.69 % | 109.282 M -12.26 % | 124.550 M 9.65 % | 113.593 M -8.55 % | 124.210 M -12.48 % | 141.921 M 16.75 % | 121.563 M 18.54 % | 102.548 M 35.91 % | 75.456 M -22.53 % | 97.398 M 764.27 % | -14.662 M -113.90 % | 105.485 M 60.05 % | 65.906 M 93.23 % | 34.107 M -36.05 % | 53.335 M 40.15 % | 38.056 M 240.99 % | 11.161 M -68.37 % | 35.282 M -24.66 % | 46.833 M 48.94 % | 31.444 M 36.51 % | 23.034 M -28.65 % | 32.283 M -52.25 % | 67.606 M 341.46 % | 15.314 M -16.71 % | 18.387 M 66.07 % | 11.072 M -84.65 % | 72.145 M 187.68 % | 25.079 M 177.20 % | 9.047 M 156.41 % | -16.039 M -126.89 % | 59.654 M 123.65 % | 26.673 M -58.73 % | 64.637 M 43.32 % | 45.101 M -72.46 % | 163.744 M 994.49 % | 14.961 M -80.72 % | 77.581 M 432.63 % | 14.566 M -91.56 % | 172.518 M 554.43 % | 26.362 M -36.55 % | 41.550 M 18.56 % | 35.045 M -68.93 % | 112.777 M 178.74 % | 40.459 M 53.57 % | 26.345 M 72.69 % | 15.256 M 38.89 % | 10.985 M -55.34 % | 24.597 M 30.61 % | 18.832 M -51.80 % | 39.075 M 44.51 % | 27.040 M 23.40 % | 21.913 M 6.89 % | 20.501 M -35.01 % | 31.546 M 27.32 % | 24.776 M -15.58 % | 29.350 M 73.30 % | 16.936 M -41.17 % | 28.788 M -11.82 % | 32.647 M 82.03 % | 17.935 M 9.20 % | 16.423 M -21.28 % | 20.862 M -20.90 % | 26.374 M -32.91 % | 39.313 M 277.21 % | 10.422 M -65.12 % | 29.883 M -4.75 % | 31.374 M 200.64 % | 10.436 M 57.48 % | 6.627 M -70.17 % | 22.215 M 437.50 % | -6.582 M -112.68 % | 51.894 M 948.39 % | 4.950 M -82.68 % | 28.585 M |
| Dépenses de fonctionnement | 525.057 M -0.85 % | 529.568 M -38.26 % | 857.711 M 47.33 % | 582.170 M 9.38 % | 532.264 M 5.97 % | 502.291 M -34.24 % | 763.822 M 18.09 % | 646.808 M 32.23 % | 489.141 M -1.35 % | 495.821 M -6.21 % | 528.677 M 1.54 % | 520.654 M -2.45 % | 533.743 M -25.52 % | 716.639 M 1.65 % | 704.986 M 33.73 % | 527.165 M 3.09 % | 511.349 M 3.37 % | 494.688 M -14.67 % | 579.702 M 32.15 % | 438.680 M 138.10 % | 184.240 M -46.68 % | 345.555 M -28.29 % | 481.893 M 20.88 % | 398.668 M -12.48 % | 455.527 M -3.90 % | 473.992 M 20.95 % | 391.895 M -2.38 % | 401.433 M 25.88 % | 318.903 M -19.13 % | 394.357 M 72.60 % | 228.475 M -31.15 % | 331.867 M 41.22 % | 234.999 M 30.07 % | 180.669 M -1.79 % | 183.955 M 24.02 % | 148.332 M 29.63 % | 114.423 M -5.74 % | 121.385 M -6.10 % | 129.270 M -3.81 % | 134.392 M 63.72 % | 82.085 M -35.42 % | 127.109 M -31.67 % | 186.019 M 61.34 % | 115.294 M 32.05 % | 87.314 M -43.64 % | 154.911 M -25.38 % | 207.611 M 30.01 % | 159.693 M 2.14 % | 156.347 M 49.65 % | 104.477 M -60.76 % | 266.242 M 70.34 % | 156.298 M 41.12 % | 110.756 M -56.28 % | 253.325 M 14.07 % | 222.081 M 8.49 % | 204.711 M 72.75 % | 118.498 M -22.23 % | 152.368 M -23.99 % | 200.456 M 27.09 % | 157.726 M 17.08 % | 134.721 M -18.68 % | 165.672 M -12.76 % | 189.894 M -10.87 % | 213.051 M 142.28 % | 87.936 M -13.45 % | 101.605 M 8.44 % | 93.698 M -28.03 % | 130.190 M 115.13 % | 60.517 M -60.26 % | 152.286 M 115.05 % | 70.813 M 8.30 % | 65.387 M -13.12 % | 75.259 M -35.32 % | 116.348 M 29.80 % | 89.639 M 12.22 % | 79.881 M 15.44 % | 69.195 M -26.21 % | 93.777 M 24.58 % | 75.275 M -2.36 % | 77.098 M 49.36 % | 51.620 M -33.96 % | 78.168 M -26.43 % | 106.245 M 14.26 % | 92.989 M 96.53 % | 47.316 M -32.47 % | 70.070 M -38.75 % | 114.408 M 3.42 % | 110.624 M -16.00 % | 131.692 M 95.64 % | 67.315 M -11.26 % | 75.855 M -12.96 % | 87.153 M 79.94 % | 48.435 M -34.80 % | 74.287 M |
| Coût et dépenses | 678.799 M -3.36 % | 702.421 M -37.94 % | 1.132 B 26.93 % | 891.687 M 29.82 % | 686.876 M 0.34 % | 684.578 M -32.89 % | 1.020 B 5.26 % | 969.163 M 54.65 % | 626.678 M -1.99 % | 639.397 M -7.28 % | 689.577 M -11.58 % | 779.847 M 21.83 % | 640.129 M -31.17 % | 929.982 M 1.09 % | 919.943 M 23.02 % | 747.788 M 21.55 % | 615.217 M -9.53 % | 680.032 M -9.51 % | 751.532 M 23.04 % | 610.797 M 186.42 % | 213.250 M -54.18 % | 465.450 M -26.83 % | 636.079 M 13.21 % | 561.857 M -6.85 % | 603.182 M -5.15 % | 635.928 M 21.97 % | 521.371 M -4.08 % | 543.524 M 24.77 % | 435.624 M -19.05 % | 538.107 M 19.06 % | 451.974 M -1.28 % | 457.857 M 8.66 % | 421.360 M 55.58 % | 270.835 M -15.66 % | 321.127 M 44.18 % | 222.722 M 25.05 % | 178.111 M -9.30 % | 196.366 M -16.56 % | 235.335 M 18.21 % | 199.083 M 64.89 % | 120.734 M -36.95 % | 191.488 M -15.52 % | 226.661 M 47.01 % | 154.177 M 36.35 % | 113.071 M -36.62 % | 178.407 M -20.89 % | 225.521 M 16.43 % | 193.702 M 2.60 % | 188.801 M 11.74 % | 168.966 M -50.89 % | 344.075 M 54.71 % | 222.406 M 40.38 % | 158.427 M -57.87 % | 376.047 M 21.76 % | 308.847 M -5.77 % | 327.768 M 61.29 % | 203.219 M -14.46 % | 237.561 M -67.87 % | 739.312 M 284.99 % | 192.032 M -20.59 % | 241.814 M -9.57 % | 267.408 M -52.85 % | 567.148 M 77.69 % | 319.175 M 104.33 % | 156.207 M 8.13 % | 144.464 M -19.11 % | 178.599 M -4.60 % | 187.205 M 69.92 % | 110.171 M -48.65 % | 214.567 M 54.51 % | 138.866 M 9.96 % | 126.282 M -9.02 % | 138.795 M -17.53 % | 168.294 M -18.36 % | 206.134 M 81.22 % | 113.751 M -0.97 % | 114.868 M -12.02 % | 130.562 M 1.26 % | 128.932 M 9.47 % | 117.778 M 60.15 % | 73.543 M -38.16 % | 118.932 M -20.57 % | 149.736 M 0.94 % | 148.338 M 8.60 % | 136.593 M -41.06 % | 231.731 M -16.87 % | 278.741 M 16.21 % | 239.857 M -16.36 % | 286.779 M 16.17 % | 246.870 M -14.39 % | 288.359 M 25.79 % | 229.231 M 10.26 % | 207.907 M -18.02 % | 253.602 M |
| Frais de recherche et de développement | 12.816 M 64.82 % | 7.776 M -36.64 % | 12.272 M 85.81 % | 6.604 M -48.19 % | 12.746 M 113.98 % | 5.957 M -54.40 % | 13.063 M 100.40 % | 6.518 M -43.63 % | 11.563 M 83.36 % | 6.306 M -46.71 % | 11.835 M 40.39 % | 8.430 M -12.57 % | 9.642 M 31.68 % | 7.322 M -52.68 % | 15.475 M 413.78 % | 3.012 M 114.16 % | 1.406 M 138.70 % | 589.188 K 5.71 % | 557.340 K 93.11 % | 288.620 K -4.80 % | 303.173 K -52.86 % | 643.190 K -27.16 % | 883.037 K 71.18 % | 515.846 K -42.59 % | 898.515 K | 0.000 -100.00 % | 2.425 M | 0.000 -100.00 % | 662.735 K | 0.000 -100.00 % | 1.760 M | 0.000 -100.00 % | 10.488 M | 0.000 -100.00 % | 6.380 M | 0.000 -100.00 % | 2.843 M | 0.000 -100.00 % | 4.935 M | 0.000 -100.00 % | 2.204 M | 0.000 -100.00 % | 6.772 M | 0.000 -100.00 % | 2.851 M | 0.000 -100.00 % | 6.928 M | 0.000 -100.00 % | 16.611 K | 0.000 -100.00 % | 3.742 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente, frais généraux et administratifs | 450.119 M 28.66 % | 349.855 M -45.69 % | 644.171 M 147.22 % | 260.561 M -35.97 % | 406.945 M -2.10 % | 415.688 M -29.09 % | 586.183 M 76.73 % | 331.684 M -14.36 % | 387.291 M 7.84 % | 359.143 M -19.84 % | 448.037 M 58.31 % | 283.014 M -28.72 % | 397.033 M -20.94 % | 502.174 M -0.84 % | 506.422 M 83.22 % | 276.396 M -33.68 % | 416.748 M 26.49 % | 329.461 M -22.56 % | 425.442 M 61.02 % | 264.213 M 42.22 % | 185.783 M -21.15 % | 235.630 M -33.90 % | 356.461 M 25.27 % | 284.559 M -13.88 % | 330.419 M -0.50 % | 332.072 M 23.95 % | 267.906 M -10.36 % | 298.884 M 23.11 % | 242.785 M -18.24 % | 296.959 M 23.03 % | 241.378 M 6.62 % | 226.382 M 42.73 % | 158.605 M 8.22 % | 146.562 M 17.97 % | 124.240 M 12.66 % | 110.275 M 9.81 % | 100.419 M 16.63 % | 86.103 M 11.10 % | 77.503 M -24.72 % | 102.948 M 81.10 % | 56.847 M -40.05 % | 94.826 M -15.06 % | 111.642 M 11.66 % | 99.980 M 51.31 % | 66.076 M -54.06 % | 143.839 M 11.90 % | 128.539 M -4.51 % | 134.615 M -8.60 % | 147.284 M 22.21 % | 120.516 M -40.59 % | 202.847 M 56.49 % | 129.625 M 181.07 % | 46.119 M -77.85 % | 208.224 M 256.93 % | 58.337 M -69.26 % | 189.750 M 363.74 % | 40.918 M -70.31 % | 137.802 M 393.24 % | 27.938 M -78.73 % | 131.364 M 40.99 % | 93.171 M -28.67 % | 130.628 M 69.39 % | 77.117 M -55.32 % | 172.592 M 180.23 % | 61.590 M -28.67 % | 86.348 M 4.39 % | 82.714 M -21.67 % | 105.593 M 153.31 % | 41.685 M -63.18 % | 113.211 M 158.63 % | 43.773 M 0.69 % | 43.474 M -20.61 % | 54.758 M -35.43 % | 84.802 M 30.74 % | 64.862 M 28.36 % | 50.531 M -3.31 % | 52.259 M -19.59 % | 64.989 M 52.46 % | 42.628 M -27.95 % | 59.164 M 68.09 % | 35.197 M -38.58 % | 57.306 M -28.25 % | 79.870 M 48.80 % | 53.675 M 45.49 % | 36.894 M -8.19 % | 40.187 M -51.60 % | 83.035 M -17.12 % | 100.188 M -19.89 % | 125.066 M 177.31 % | 45.100 M -45.29 % | 82.438 M 133.81 % | 35.259 M -18.92 % | 43.485 M -4.85 % | 45.703 M |
| Revenu d'intérêts | 4.274 M -42.15 % | 7.389 M 89.06 % | 3.908 M 20.00 % | 3.257 M -39.83 % | 5.413 M -27.94 % | 7.511 M 28.24 % | 5.857 M -21.46 % | 7.458 M 17.41 % | 6.352 M -12.98 % | 7.299 M -2.51 % | 7.487 M -2.10 % | 7.648 M -2.60 % | 7.852 M -13.88 % | 9.117 M 7.35 % | 8.493 M -3.82 % | 8.830 M 7.35 % | 8.226 M -8.07 % | 8.948 M 36.18 % | 6.571 M 51.72 % | 4.331 M -13.66 % | 5.016 M -31.56 % | 7.330 M 5.96 % | 6.917 M 25.76 % | 5.501 M -11.71 % | 6.230 M 25.72 % | 4.956 M 49.75 % | 3.309 M -3.57 % | 3.432 M -0.81 % | 3.460 M -8.86 % | 3.796 M 27.83 % | 2.970 M -2.10 % | 3.034 M 25.51 % | 2.417 M -20.29 % | 3.032 M 42.31 % | 2.131 M 65.11 % | 1.291 M -7.93 % | 1.402 M 7.27 % | 1.307 M 2.35 % | 1.277 M 80.78 % | 706.195 K -1.93 % | 720.124 K 120.51 % | 326.577 K -46.53 % | 610.752 K 15.18 % | 530.260 K 53.04 % | 346.489 K -38.62 % | 564.500 K -70.00 % | 1.882 M 44.00 % | 1.307 M 65.07 % | 791.694 K 186.95 % | 275.895 K -1.90 % | 281.235 K | 0.000 -100.00 % | 3.133 M | 0.000 -100.00 % | 3.346 M | 0.000 -100.00 % | 1.557 M | 0.000 -100.00 % | 5.282 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 % | 3.961 M | 0.000 -100.00 % | 1.155 M | 0.000 -100.00 % | 4.296 M | 0.000 -100.00 % | 1.326 M | 0.000 -100.00 % | 4.022 M | 0.000 -100.00 % | 1.180 M | 0.000 -100.00 % | 4.158 M | 0.000 -100.00 % | 1.198 M | 0.000 -100.00 % | 3.236 M 375.46 % | -1.175 M -200.00 % | 1.175 M | 0.000 |
| Frais d'intérêts | 0.000 -100.00 % | 778.369 K 547.93 % | -173.769 K -128.02 % | 620.172 K 2 999.78 % | 20.007 K -77.51 % | 88.961 K | 0.000 -100.00 % | 171.773 K | 0.000 -100.00 % | 248.486 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 330.023 K | 0.000 -100.00 % | 118.034 K | 0.000 -100.00 % | 485.432 K | 0.000 | 0.000 | 0.000 -100.00 % | 521.430 K | 0.000 | 0.000 | 0.000 -100.00 % | 369.998 K | 0.000 | 0.000 | 0.000 -100.00 % | 650.963 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 -100.00 % | 2.521 M | 0.000 -100.00 % | 1.782 M | 0.000 -100.00 % | 623.766 K | 0.000 -100.00 % | 4.739 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 117.126 K | 0.000 -100.00 % | 1.034 M 164.68 % | 390.757 K | 0.000 100.00 % | -1.302 M -168.73 % | 1.894 M 333.23 % | 437.289 K -38.90 % | 715.725 K -92.04 % | 8.988 M 59.68 % | 5.629 M -21.69 % | 7.188 M 53.58 % | 4.681 M -50.31 % | 9.420 M 46.57 % | 6.427 M 0.11 % | 6.420 M 51.45 % | 4.239 M -36.97 % | 6.726 M -0.43 % | 6.755 M -2.65 % | 6.939 M -27.73 % | 9.601 M -17.39 % | 11.622 M 43.42 % | 8.103 M -25.90 % | 10.936 M 47.11 % | 7.434 M -48.90 % | 14.548 M 115.71 % | 6.744 M -40.24 % | 11.285 M 14.06 % | 9.894 M |
| Dépréciation et amortissement | 48.773 M 18.52 % | 41.154 M 0.00 % | 41.154 M 100.94 % | 20.481 M -48.96 % | 40.124 M 59.30 % | 25.188 M 0.00 % | 25.188 M 18.22 % | 21.306 M -6.19 % | 22.711 M 6.59 % | 21.306 M 0.00 % | 21.306 M 8.97 % | 19.551 M -4.47 % | 20.465 M 4.67 % | 19.551 M 0.00 % | 19.551 M 5.44 % | 18.542 M -1.01 % | 18.730 M 1.02 % | 18.542 M 0.00 % | 18.542 M 20.53 % | 15.384 M -18.14 % | 18.794 M 22.16 % | 15.384 M 0.00 % | 15.384 M 35.20 % | 11.379 M -16.82 % | 13.679 M 20.22 % | 11.379 M 0.00 % | 11.379 M 16.15 % | 9.796 M -7.20 % | 10.556 M 7.76 % | 9.796 M 0.00 % | 9.796 M 15.68 % | 8.468 M -2.91 % | 8.722 M 3.00 % | 8.468 M 0.00 % | 8.468 M -3.60 % | 8.784 M 3.96 % | 8.450 M -3.81 % | 8.784 M 0.00 % | 8.784 M -2.16 % | 8.979 M 13.40 % | 7.918 M -11.82 % | 8.979 M 0.00 % | 8.979 M 3.54 % | 8.672 M 17.54 % | 7.378 M -14.93 % | 8.672 M 0.00 % | 8.672 M 77.52 % | 4.885 M -46.15 % | 9.072 M 85.70 % | 4.885 M 0.00 % | 4.885 M 124.21 % | -20.174 M -389.86 % | 6.960 M 281.90 % | -3.826 M -152.08 % | 7.347 M 147.61 % | -15.433 M -131.23 % | 49.412 M 325.32 % | -21.929 M -153.58 % | 40.928 M 259.18 % | -25.711 M -342.82 % | 10.589 M 261.26 % | -6.566 M -134.19 % | 19.204 M 497.95 % | -4.826 M -213.67 % | 4.246 M 2 753.10 % | -160.022 K -102.86 % | 5.601 M 7 341.60 % | 75.263 K -99.28 % | 10.446 M 559.71 % | 1.583 M 308.58 % | -759.125 K -136.90 % | 2.057 M 152.58 % | 814.486 K -95.21 % | 16.986 M 320.42 % | 4.040 M -13.28 % | 4.659 M -0.39 % | 4.677 M 0.63 % | 4.648 M -12.10 % | 5.288 M -9.87 % | 5.867 M 1.26 % | 5.794 M -0.57 % | 5.827 M 12.54 % | 5.178 M -50.59 % | 10.480 M -64.79 % | 29.768 M 145.33 % | 12.134 M -39.96 % | 20.208 M 47.97 % | 13.657 M -33.80 % | 20.629 M 36.50 % | 15.113 M -37.14 % | 24.041 M 445.16 % | -6.965 M | 0.000 | 0.000 |
| Résultat d'exploitation | -139.930 M -154.55 % | 256.511 M -13.62 % | 296.945 M -74.79 % | 1.178 B 1 098.37 % | 98.286 M -60.49 % | 248.778 M -27.82 % | 344.675 M -68.45 % | 1.093 B 2 244.79 % | 46.598 M -78.22 % | 213.934 M 0.73 % | 212.391 M -76.85 % | 917.300 M 4 851.68 % | 18.525 M -96.18 % | 484.986 M 67.98 % | 288.710 M -65.57 % | 838.514 M 4 656.58 % | -18.402 M -103.29 % | 560.059 M 81.70 % | 308.226 M -41.96 % | 531.036 M 485.24 % | -137.846 M -152.36 % | 263.267 M 4.43 % | 252.092 M -36.79 % | 398.817 M 154.21 % | 156.882 M -46.61 % | 293.858 M 84.80 % | 159.014 M -38.60 % | 258.972 M 70.13 % | 152.219 M -27.59 % | 210.231 M 68.09 % | 125.074 M -27.69 % | 172.976 M 742.86 % | 20.523 M -83.94 % | 127.782 M 110.46 % | 60.716 M -23.34 % | 79.206 M 454.41 % | 14.287 M -86.24 % | 103.840 M 16 616.75 % | 621.173 K -98.00 % | 30.984 M 589.70 % | 4.492 M -93.77 % | 72.129 M 151.50 % | -140.053 M -687.74 % | -17.779 M 60.95 % | -45.523 M 56.67 % | -105.052 M 42.26 % | -181.949 M -63.14 % | -111.527 M -5.05 % | -106.164 M -191.49 % | 116.040 M 84.22 % | 62.989 M -54.60 % | 138.754 M 81.28 % | 76.542 M -71.10 % | 264.831 M 132.89 % | 113.717 M 59.16 % | 71.448 M 92.11 % | 37.191 M -79.58 % | 182.161 M 3.14 % | 176.622 M 788.64 % | 19.875 M -5.16 % | 20.957 M -86.91 % | 160.145 M -38.75 % | 261.452 M 207.23 % | 85.099 M 482.91 % | 14.599 M -88.39 % | 125.743 M 0.64 % | 124.944 M -11.43 % | 141.063 M 66.60 % | 84.672 M -38.62 % | 137.952 M -7.78 % | 149.586 M 43.78 % | 104.035 M 64.48 % | 63.253 M -44.92 % | 114.836 M 17.99 % | 97.327 M 69.66 % | 57.366 M 170.11 % | 21.238 M -58.57 % | 51.259 M -8.67 % | 56.125 M 50.26 % | 37.351 M 145.96 % | 15.186 M -72.98 % | 56.198 M 64.42 % | 34.179 M -54.27 % | 74.736 M 4 540.23 % | 1.611 M -90.41 % | 16.796 M 159.88 % | -28.049 M 61.98 % | -73.773 M 17.80 % | -89.745 M -392.46 % | 30.686 M 316.54 % | 7.367 M 141.47 % | -17.764 M -148.89 % | 36.331 M -23.28 % | 47.353 M |
| Ratio de résultat d'exploitation | -0.26 -197.08 % | 0.27 28.70 % | 0.21 -63.48 % | 0.57 354.65 % | 0.13 -53.04 % | 0.27 5.54 % | 0.25 -52.34 % | 0.53 665.69 % | 0.07 -72.39 % | 0.25 6.47 % | 0.24 -56.43 % | 0.54 1 821.72 % | 0.03 -91.79 % | 0.34 43.49 % | 0.24 -54.81 % | 0.53 1 814.33 % | -0.03 -106.83 % | 0.45 55.28 % | 0.29 -37.46 % | 0.47 125.44 % | -1.83 -606.02 % | 0.36 27.28 % | 0.28 -31.63 % | 0.42 101.13 % | 0.21 -34.69 % | 0.32 35.23 % | 0.23 -27.58 % | 0.32 24.62 % | 0.26 -7.83 % | 0.28 29.61 % | 0.22 -20.95 % | 0.27 490.41 % | 0.05 -85.51 % | 0.32 101.60 % | 0.16 -39.39 % | 0.26 253.28 % | 0.07 -78.53 % | 0.35 13 039.06 % | 0.00 -98.05 % | 0.13 275.40 % | 0.04 -86.89 % | 0.27 116.92 % | -1.62 -1 140.60 % | -0.13 80.66 % | -0.67 52.32 % | -1.41 -102.48 % | 56.95 4 062.14 % | -1.44 -18.91 % | -1.21 -437.04 % | 0.36 127.30 % | 0.16 -58.93 % | 0.38 17.94 % | 0.33 -21.17 % | 0.41 53.55 % | 0.27 50.37 % | 0.18 15.69 % | 0.15 -64.36 % | 0.43 125.07 % | 0.19 105.59 % | 0.09 17.60 % | 0.08 -78.71 % | 0.37 18.71 % | 0.32 49.90 % | 0.21 145.72 % | 0.09 -81.59 % | 0.47 13.06 % | 0.41 -4.27 % | 0.43 -1.05 % | 0.43 11.03 % | 0.39 -24.53 % | 0.52 14.81 % | 0.45 44.29 % | 0.31 -22.82 % | 0.41 27.06 % | 0.32 -1.69 % | 0.32 115.48 % | 0.15 -46.50 % | 0.28 -7.14 % | 0.30 25.96 % | 0.24 40.68 % | 0.17 -46.66 % | 0.32 72.67 % | 0.19 -44.53 % | 0.34 2 774.83 % | 0.01 -82.76 % | 0.07 163.33 % | -0.11 75.21 % | -0.43 0.73 % | -0.43 -492.26 % | 0.11 343.81 % | 0.02 129.66 % | -0.08 -156.47 % | 0.15 -5.46 % | 0.16 |
| Total autres revenus dépenses net | 25.279 M 1 378.22 % | -1.978 M 70.84 % | -6.782 M -5 562.75 % | -119.761 K 99.34 % | -18.257 M -2 722.12 % | 696.281 K 129.98 % | -2.323 M -232.78 % | 1.749 M 79.39 % | 975.098 K -15.71 % | 1.157 M 294.46 % | -594.853 K 64.66 % | -1.683 M -419.48 % | 526.932 K 468.54 % | 92.682 K -84.98 % | 616.865 K 111.66 % | -5.293 M 82.02 % | -29.434 M -3 351.45 % | 905.249 K 161.22 % | 346.540 K -23.75 % | 454.497 K -61.84 % | 1.191 M 113.65 % | -8.724 M -367.98 % | -1.864 M -1 063.95 % | 193.380 K 145.43 % | -425.690 K -233.50 % | 318.878 K 109.31 % | -3.427 M -13 793.14 % | -24.664 K 99.95 % | -45.318 M -10 726.09 % | 426.483 K 101.47 % | -28.941 M -2 804.53 % | -996.410 K -266.94 % | 596.879 K 160.90 % | 228.778 K -96.01 % | 5.740 M 4 773.20 % | -122.833 K -101.17 % | 10.488 M 279.08 % | -5.856 M -141.47 % | -2.425 M -1 541.90 % | 168.203 K 107.58 % | -2.218 M -204.68 % | 2.119 M 3 380.02 % | -64.612 K -105.71 % | 1.132 M -45.79 % | 2.088 M -21.33 % | 2.654 M 105.91 % | -44.885 M -1 267.97 % | -3.281 M | 0.000 -100.00 % | 38.251 M 603.14 % | -7.602 M -395.93 % | 2.569 M 292.47 % | 654.567 K 81.95 % | 359.743 K -99.17 % | 43.259 M 297.54 % | 10.882 M -53.49 % | 23.399 M 18 432.45 % | 126.258 K -98.25 % | 7.234 M 43.42 % | 5.044 M -48.53 % | 9.799 M 37 808.67 % | 25.850 K -99.35 % | 3.990 M 1 176.67 % | 312.548 K 97.29 % | 158.420 K -98.05 % | 8.141 M 2.98 % | 7.905 M 4 467.44 % | -181.008 K 98.05 % | -9.293 M -1 335.92 % | 751.875 K 121.26 % | 339.815 K 225.88 % | -269.943 K -3 122.82 % | -8.376 K -127.81 % | 30.121 K 112.65 % | -238.113 K -301.98 % | 117.888 K 72.71 % | 68.256 K -53.84 % | 147.867 K -60.51 % | 374.446 K 10.69 % | 338.275 K -74.39 % | 1.321 M 154.03 % | 520.009 K -84.78 % | 3.417 M 815.70 % | -477.480 K -146.83 % | -193.445 K 79.80 % | -957.599 K -485.28 % | 248.548 K 185.06 % | -292.196 K 50.87 % | -594.766 K -133.41 % | -254.811 K 92.24 % | -3.282 M -251.09 % | -934.719 K -310.47 % | -227.719 K -6 587.72 % | 3.510 K |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-06-30 | 2000-12-31 | 2000-06-30 | 1999-12-31 | 1999-06-30 | 1998-12-31 | 1998-06-30 | 1997-12-31 | 1997-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | -648.067 M 53.61 % | -1.397 B 34.21 % | -2.123 B 1.73 % | -2.161 B -42.69 % | -1.514 B 22.75 % | -1.960 B 16.36 % | -2.343 B -9.89 % | -2.133 B -72.14 % | -1.239 B 20.46 % | -1.557 B 18.00 % | -1.899 B 1.30 % | -1.925 B -47.36 % | -1.306 B 31.26 % | -1.900 B -1.45 % | -1.873 B -0.70 % | -1.859 B -32.85 % | -1.400 B 20.23 % | -1.755 B -31.93 % | -1.330 B -1.57 % | -1.309 B -39.67 % | -937.556 M 25.64 % | -1.261 B -1.73 % | -1.239 B -5.56 % | -1.174 B 21.97 % | -1.505 B -19.26 % | -1.262 B -23.00 % | -1.026 B -29.17 % | -794.207 M 16.24 % | -948.146 M -3.90 % | -912.520 M 11.37 % | -1.030 B -23.06 % | -836.648 M -5.28 % | -794.695 M 8.03 % | -864.054 M -19.20 % | -724.886 M -16.53 % | -622.048 M -39.69 % | -445.313 M -2.50 % | -434.437 M -19.27 % | -364.250 M -25.40 % | -290.477 M -122.92 % | -130.304 M 37.72 % | -209.227 M -93.20 % | -108.295 M 13.34 % | -124.961 M 6.45 % | -133.571 M 26.82 % | -182.515 M 27.79 % | -252.762 M 19.75 % | -314.987 M 27.55 % | -434.792 M 37.37 % | -694.278 M -224.93 % | -213.672 M 42.48 % | -371.489 M 9.89 % | -412.278 M 8.66 % | -451.346 M 3.61 % | -468.258 M -81.77 % | -257.607 M -11.87 % | -230.276 M 1.68 % | -234.221 M -4.03 % | -225.158 M -26.61 % | -177.831 M 32.15 % | -262.096 M 58.62 % | -633.318 M -8.54 % | -583.490 M 1.15 % | -590.286 M -77.72 % | -332.144 M -8.25 % | -306.820 M 2.17 % | -313.622 M 34.10 % | -475.909 M -30.60 % | -364.402 M 50.39 % | -734.522 M -15.24 % | -637.389 M -100.64 % | -317.671 M -53.73 % | -206.645 M 31.27 % | -300.668 M -224.47 % | -92.665 M -159.44 % | 155.904 M -36.48 % | 245.445 M 23.01 % | 199.535 M 595.62 % | 28.685 M -77.03 % | 124.869 M -30.57 % | 179.852 M 3 695.96 % | 4.738 M 115.47 % | -30.618 M -140.02 % | 76.510 M -74.70 % | 302.465 M 14.91 % | 263.222 M 7.48 % | 244.899 M -27.01 % | 335.508 M 37.78 % | 243.510 M -13.87 % | 282.716 M -5.81 % | 300.158 M -17.67 % | 364.569 M 1.23 % | 360.151 M 10.27 % | 326.615 M 109.64 % | 155.801 M -35.19 % | 240.414 M -6.40 % | 256.861 M 5.27 % | 243.994 M -24.97 % | 325.205 M 30.58 % | 249.039 M 132.31 % | 107.202 M -15.08 % | 126.240 M 40.90 % | 89.598 M | 0.000 |
| Investissements totaux | 8.226 M -0.89 % | 8.300 M | 0.000 -100.00 % | 8.448 M -0.87 % | 8.522 M -67.07 % | 25.879 M -3.73 % | 26.883 M -6.20 % | 28.660 M 16.70 % | 24.560 M 176.22 % | 8.891 M -0.82 % | 8.965 M -0.82 % | 9.039 M | 0.000 | 0.000 -100.00 % | 10.265 M -2.26 % | 10.503 M -3.26 % | 10.858 M -3.16 % | 11.212 M -3.18 % | 11.580 M -3.13 % | 11.954 M -3.04 % | 12.329 M -3.09 % | 12.722 M -3.07 % | 13.124 M -0.07 % | 13.134 M 262 571.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K -99.80 % | 2.500 M 0.00 % | 2.500 M 0.00 % | 2.500 M 0.00 % | 2.500 M 0.00 % | 2.500 M 0.00 % | 2.500 M -72.91 % | 9.230 M 0.00 % | 9.230 M 269.19 % | 2.500 M 0.00 % | 2.500 M 0.00 % | 2.500 M -91.94 % | 31.009 M -1.33 % | 31.426 M 1 157.04 % | 2.500 M 0.00 % | 2.500 M -91.84 % | 30.643 M -15.38 % | 36.210 M 3.72 % | 34.912 M 3.91 % | 33.596 M -10.17 % | 37.402 M 3.91 % | 35.995 M 3.76 % | 34.691 M 37.43 % | 25.243 M 5.27 % | 23.979 M -23.29 % | 31.259 M 1.78 % | 30.714 M 4.10 % | 29.505 M -12.89 % | 33.869 M -58.78 % | 82.167 M 10.89 % | 74.101 M 1.63 % | 72.911 M -0.52 % | 73.294 M 3.23 % | 70.997 M 0.87 % | 70.388 M 5.42 % | 66.766 M 0.22 % | 66.621 M -30.92 % | 96.435 M 8.50 % | 88.881 M -0.78 % | 89.582 M 4.06 % | 86.083 M 6.68 % | 80.691 M -7.95 % | 87.661 M -11.00 % | 98.492 M 10.33 % | 89.268 M -2.52 % | 91.575 M 1.96 % | 89.817 M -0.32 % | 90.103 M 58.65 % | 56.794 M 11.53 % | 50.922 M 0.70 % | 50.568 M -6.39 % | 54.020 M 520.33 % | 8.708 M 223.93 % | 2.688 M -88.05 % | 22.488 M 455.30 % | 4.050 M | 0.000 | 0.000 |
| Dette totale | 165.438 M 25 230.69 % | 653.114 K -17.66 % | 793.151 K -31.85 % | 1.164 M -97.46 % | 45.785 M 837.91 % | 4.882 M -19.16 % | 6.039 M -23.11 % | 7.854 M -17.09 % | 9.472 M -14.62 % | 11.094 M -9.91 % | 12.315 M -11.61 % | 13.932 M -10.00 % | 15.479 M -8.07 % | 16.838 M -3.00 % | 17.359 M -0.85 % | 17.508 M -59.56 % | 43.292 M -55.22 % | 96.672 M | 0.000 -100.00 % | 2.990 M -28.16 % | 4.162 M 0.00 % | 4.162 M 9.15 % | 3.813 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 21.197 M -36.28 % | 33.266 M -39.20 % | 54.713 M 1.39 % | 53.965 M 1.42 % | 53.207 M 1.41 % | 52.469 M -17.15 % | 63.330 M 1.29 % | 62.526 M -24.59 % | 82.917 M 1.32 % | 81.837 M 3 991.84 % | 2.000 M -94.74 % | 38.000 M 90.00 % | 20.000 M -16.67 % | 24.000 M 0.00 % | 24.000 M 9.09 % | 22.000 M -70.98 % | 75.805 M 11.20 % | 68.170 M 13.62 % | 60.000 M 0.00 % | 60.000 M 0.00 % | 60.000 M -29.41 % | 85.000 M 0.00 % | 85.000 M -5.56 % | 90.000 M -74.43 % | 352.000 M -8.57 % | 385.000 M -17.47 % | 466.500 M -4.43 % | 488.136 M -0.42 % | 490.196 M 20.50 % | 406.796 M -5.40 % | 430.000 M -3.37 % | 445.000 M 1.60 % | 438.000 M 37.38 % | 318.833 M -0.98 % | 322.000 M -42.27 % | 557.810 M 1.01 % | 552.209 M -6.79 % | 592.409 M 0.44 % | 589.800 M 8.06 % | 545.800 M -1.66 % | 555.000 M -11.34 % | 626.000 M -12.87 % | 718.500 M 0.00 % | 718.500 M 5.27 % | 682.500 M 16.87 % | 584.000 M 18.55 % | 492.600 M -0.92 % | 497.150 M 6.19 % | 468.150 M -2.70 % | 481.150 M 13.71 % | 423.150 M 77.79 % | 238.000 M -6.50 % | 254.550 M 10.89 % | 229.550 M | 0.000 |
| Cumul des autres pertes du résultat global | 0.000 | 0.000 | 0.000 -100.00 % | 811.338 M 81.25 % | 447.626 M | 0.000 | 0.000 -100.00 % | 824.232 M 78.14 % | 462.695 M -44.61 % | 835.294 M 75.89 % | 474.907 M -42.30 % | 823.019 M 77.52 % | 463.616 M -42.95 % | 812.656 M 80.01 % | 451.451 M -43.81 % | 803.491 M 78.96 % | 448.967 M -44.39 % | 807.382 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Bénéfices non répartis | 3.748 B -12.90 % | 4.303 B 4.63 % | 4.113 B 5.54 % | 3.897 B 29.28 % | 3.014 B -11.41 % | 3.403 B 5.79 % | 3.216 B 8.29 % | 2.970 B 38.12 % | 2.150 B -13.04 % | 2.473 B 6.89 % | 2.313 B 7.49 % | 2.152 B 46.72 % | 1.467 B -19.64 % | 1.825 B 24.79 % | 1.463 B 15.72 % | 1.264 B 97.23 % | 640.868 M -49.50 % | 1.269 B 49.37 % | 849.610 M 37.01 % | 620.103 M 180.12 % | 221.368 M -78.24 % | 1.018 B 23.10 % | 826.570 M 29.26 % | 639.486 M 88.15 % | 339.877 M -56.24 % | 776.767 M 39.15 % | 558.208 M 19.68 % | 466.414 M 72.04 % | 271.109 M -41.24 % | 461.383 M 50.51 % | 306.552 M 25.38 % | 244.505 M 111.43 % | 115.642 M -63.64 % | 318.028 M 40.80 % | 225.874 M 50.15 % | 150.435 M 62.71 % | 92.455 M -20.49 % | 116.286 M 206.19 % | 37.978 M 11.58 % | 34.037 M 153.49 % | 13.427 M 18.13 % | 11.366 M 130.92 % | -36.761 M -115.20 % | 241.803 M -7.01 % | 260.032 M -12.22 % | 296.230 M -16.20 % | 353.511 M -38.80 % | 577.621 M -14.69 % | 677.056 M -12.01 % | 769.441 M 17.40 % | 655.387 M -5.14 % | 690.924 M 14.51 % | 603.396 M -9.45 % | 666.340 M 37.14 % | 485.892 M 27.61 % | 380.767 M 16.53 % | 326.763 M -18.82 % | 402.525 M 43.72 % | 280.079 M 51.54 % | 184.823 M -0.84 % | 186.382 M -57.54 % | 438.996 M 32.39 % | 331.591 M 70.11 % | 194.930 M 33.30 % | 146.237 M -63.32 % | 398.733 M 32.02 % | 302.020 M 19.97 % | 251.753 M 64.15 % | 153.364 M -49.02 % | 300.809 M 46.48 % | 205.358 M 40.31 % | 146.365 M 66.36 % | 87.981 M -40.94 % | 148.960 M 70.24 % | 87.502 M 51.24 % | 57.858 M 50.58 % | 38.423 M -61.95 % | 100.968 M 51.68 % | 66.564 M 44.76 % | 45.983 M 46.00 % | 31.496 M -60.50 % | 79.737 M 52.83 % | 52.172 M 18.04 % | 44.197 M 2 260.08 % | -2.046 M -97.01 % | -1.039 M 87.17 % | -8.094 M -173.22 % | 11.054 M -87.86 % | 91.087 M -49.55 % | 180.551 M 6.94 % | 168.839 M -23.75 % | 221.427 M -10.77 % | 248.144 M -8.77 % | 272.004 M 7.90 % | 252.078 M -12.56 % | 288.279 M 80.38 % | 159.821 M -49.73 % | 317.950 M 63.51 % | 194.448 M 94.49 % | 99.978 M 153.62 % | 39.420 M 270.03 % | 10.653 M 29.07 % | 8.253 M 146.22 % | 3.352 M |
| Actions ordinaires | 487.503 M 0.00 % | 487.503 M 0.00 % | 487.503 M -0.18 % | 488.361 M 0.00 % | 488.361 M 0.00 % | 488.361 M 0.00 % | 488.361 M 0.00 % | 488.361 M 0.00 % | 488.361 M 0.00 % | 488.361 M 0.00 % | 488.361 M 0.00 % | 488.361 M 0.00 % | 488.365 M 0.00 % | 488.370 M 0.00 % | 488.370 M 0.00 % | 488.370 M -0.01 % | 488.436 M 0.00 % | 488.436 M 0.00 % | 488.436 M -0.02 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 0.00 % | 488.546 M 10.00 % | 444.132 M 0.00 % | 444.132 M 8.98 % | 407.532 M 0.00 % | 407.532 M 50.00 % | 271.688 M 0.00 % | 271.688 M 80.00 % | 150.938 M 0.00 % | 150.938 M 0.00 % | 150.938 M 0.00 % | 150.938 M 0.00 % | 150.938 M |
| Capitaux propres totaux | 4.813 B -10.34 % | 5.368 B 3.48 % | 5.188 B 4.34 % | 4.972 B 20.70 % | 4.119 B -8.62 % | 4.508 B 2.58 % | 4.394 B 5.98 % | 4.146 B 24.73 % | 3.324 B -8.27 % | 3.624 B 4.79 % | 3.458 B 5.08 % | 3.291 B 26.55 % | 2.601 B -11.87 % | 2.951 B 12.14 % | 2.632 B 8.27 % | 2.431 B 26.17 % | 1.926 B -24.62 % | 2.556 B 19.65 % | 2.136 B 11.99 % | 1.907 B 26.48 % | 1.508 B -34.54 % | 2.304 B 9.07 % | 2.112 B 9.40 % | 1.930 B 17.82 % | 1.639 B -21.05 % | 2.075 B 11.77 % | 1.857 B 6.71 % | 1.740 B 12.64 % | 1.545 B -10.97 % | 1.735 B 9.80 % | 1.580 B 6.19 % | 1.488 B 9.48 % | 1.359 B -12.96 % | 1.562 B 6.27 % | 1.470 B 5.43 % | 1.394 B 4.34 % | 1.336 B -1.75 % | 1.360 B 6.11 % | 1.281 B 0.36 % | 1.277 B 1.64 % | 1.256 B 0.16 % | 1.254 B 3.99 % | 1.206 B -18.76 % | 1.484 B -1.21 % | 1.503 B -2.84 % | 1.547 B -3.57 % | 1.604 B -11.85 % | 1.820 B -5.18 % | 1.919 B -4.61 % | 2.012 B 6.09 % | 1.896 B 1.05 % | 1.877 B 5.02 % | 1.787 B -3.43 % | 1.850 B 10.84 % | 1.670 B 6.84 % | 1.563 B 3.64 % | 1.508 B -4.89 % | 1.585 B 8.40 % | 1.462 B 8.22 % | 1.351 B -1.57 % | 1.373 B -15.77 % | 1.630 B 8.35 % | 1.504 B 12.48 % | 1.337 B 3.78 % | 1.289 B -16.39 % | 1.541 B 6.70 % | 1.444 B 6.09 % | 1.361 B 7.82 % | 1.263 B -10.34 % | 1.408 B 7.30 % | 1.312 B 6.64 % | 1.231 B 5.00 % | 1.172 B -4.86 % | 1.232 B 5.25 % | 1.170 B 4.34 % | 1.122 B 1.73 % | 1.103 B -5.42 % | 1.166 B 3.15 % | 1.130 B 3.21 % | 1.095 B 1.35 % | 1.081 B -4.28 % | 1.129 B 2.51 % | 1.101 B -0.90 % | 1.111 B -3.72 % | 1.154 B -0.19 % | 1.156 B 0.49 % | 1.151 B -2.50 % | 1.180 B -6.36 % | 1.261 B -6.11 % | 1.343 B 1.38 % | 1.324 B -3.08 % | 1.366 B -1.87 % | 1.392 B 2.06 % | 1.364 B 4.24 % | 1.309 B 44.55 % | 905.451 M 17.65 % | 769.605 M 0.91 % | 762.696 M 39.01 % | 548.677 M -10.31 % | 611.720 M 85.05 % | 330.569 M 10.52 % | 299.091 M 0.76 % | 296.847 M 3.91 % | 285.685 M |
| Autres passifs non courants | 44.015 M 1.87 % | 43.205 M 49.07 % | 28.982 M 21.02 % | 23.947 M 466.27 % | 4.229 M -79.96 % | 21.103 M -30.06 % | 30.174 M 5.15 % | 28.695 M 4.28 % | 27.518 M 24.66 % | 22.075 M -1.13 % | 22.327 M 20.24 % | 18.568 M 33.61 % | 13.897 M -0.92 % | 14.026 M -0.91 % | 14.155 M -0.90 % | 14.284 M -0.90 % | 14.413 M -0.89 % | 14.542 M -0.88 % | 14.672 M 193.40 % | 5.001 M -2.52 % | 5.130 M -2.45 % | 5.259 M -77.34 % | 23.209 M -12.88 % | 26.639 M 3.62 % | 25.709 M -22.64 % | 33.234 M 6.68 % | 31.154 M -4.16 % | 32.505 M 15.86 % | 28.055 M 21.69 % | 23.055 M 29.85 % | 17.755 M 29.87 % | 13.671 M 13.09 % | 12.089 M 14.17 % | 10.589 M 16.50 % | 9.089 M -33.15 % | 13.597 M 0.00 % | 13.597 M 1.43 % | 13.404 M 76.10 % | 7.612 M -92.02 % | 95.405 M 446.30 % | 17.464 M -81.70 % | 95.405 M 0.00 % | 95.405 M 8.76 % | 87.724 M -4.18 % | 91.550 M -4.39 % | 95.752 M 2.98 % | 92.978 M 5.64 % | 88.017 M -2.25 % | 90.046 M -4.31 % | 94.106 M 0.00 % | 94.106 M -0.25 % | 94.340 M 0.00 % | 94.340 M 0.00 % | 94.340 M 0.00 % | 94.340 M 0.16 % | 94.190 M 0.00 % | 94.190 M 0.00 % | 94.190 M 0.00 % | 94.190 M 1.33 % | 92.950 M 43.57 % | 64.740 M -3.02 % | 66.756 M 28.86 % | 51.806 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 300.000 K 0.00 % | 300.000 K 0.00 % | 300.000 K 0.00 % | 300.000 K 0.00 % | 300.000 K 0.00 % | 300.000 K 0.00 % | 300.000 K 0.00 % | 300.000 K -83.27 % | 1.793 M -77.98 % | 8.143 M 0.00 % | 8.143 M 0.00 % | 8.143 M 0.00 % | 8.143 M -1.21 % | 8.243 M 1.23 % | 8.143 M 0.00 % | 8.143 M 3.82 % | 7.843 M 0.00 % | 7.843 M 0.00 % | 7.843 M 23.52 % | 6.350 M 47.67 % | 4.300 M 0.00 % | 4.300 M 31.27 % | 3.276 M 432.27 % | -985.846 K -22.55 % | -804.471 K 22.47 % | -1.038 M -191.78 % | 1.131 M 12.09 % | 1.009 M -98.75 % | 80.865 M |
| Dette à long terme | 10.101 M 1 446.64 % | 653.114 K -17.66 % | 793.151 K -31.85 % | 1.164 M -15.13 % | 1.371 M | 0.000 -100.00 % | 496.880 K -74.85 % | 1.976 M -42.52 % | 3.437 M -29.59 % | 4.882 M -19.16 % | 6.039 M -23.14 % | 7.857 M -17.72 % | 9.549 M -9.08 % | 10.502 M -13.10 % | 12.086 M -12.31 % | 13.782 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 349.021 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 54.713 M 1.39 % | 53.965 M 1.42 % | 53.207 M 1.41 % | 52.469 M -17.15 % | 63.330 M 1.29 % | 62.526 M -24.59 % | 82.917 M 1.32 % | 81.837 M 1.23 % | 80.840 M -24.89 % | 107.624 M 1.26 % | 106.280 M 1.28 % | 104.936 M -32.57 % | 155.617 M -1.96 % | 158.733 M -13.53 % | 183.560 M -8.22 % | 200.000 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 -100.00 % | 4.180 M | 0.000 | 0.000 | 0.000 -100.00 % | 25.000 M 38.89 % | 18.000 M -74.29 % | 70.000 M -10.83 % | 78.500 M 0.00 % | 78.500 M 214.00 % | 25.000 M 0.00 % | 25.000 M 0.00 % | 25.000 M -77.68 % | 112.000 M -11.81 % | 127.000 M -19.62 % | 158.000 M 182.14 % | 56.000 M -26.32 % | 76.000 M 0.00 % | 76.000 M | 0.000 |
| Total des passifs non courants | 54.116 M 23.39 % | 43.858 M 47.30 % | 29.775 M 18.57 % | 25.111 M 348.40 % | 5.600 M -73.46 % | 21.103 M -31.20 % | 30.671 M 0.00 % | 30.671 M -0.92 % | 30.956 M 14.83 % | 26.957 M -4.97 % | 28.366 M 7.34 % | 26.425 M 12.71 % | 23.446 M -4.41 % | 24.529 M -6.53 % | 26.241 M -6.50 % | 28.066 M 94.72 % | 14.413 M -0.89 % | 14.542 M -0.88 % | 14.672 M 193.40 % | 5.001 M -2.52 % | 5.130 M -2.45 % | 5.259 M -77.68 % | 23.558 M -11.57 % | 26.639 M 3.62 % | 25.709 M -22.64 % | 33.234 M 5.87 % | 31.392 M -3.43 % | 32.505 M 15.86 % | 28.055 M 21.69 % | 23.055 M 29.85 % | 17.755 M 29.87 % | 13.671 M 13.09 % | 12.089 M 14.17 % | 10.589 M 16.50 % | 9.089 M -33.15 % | 13.597 M 0.00 % | 13.597 M 1.43 % | 13.404 M 76.10 % | 7.612 M -92.02 % | 95.405 M 0.00 % | 95.405 M 0.00 % | 95.405 M 0.00 % | 95.405 M 8.76 % | 87.724 M -4.18 % | 91.550 M -4.39 % | 95.752 M 2.98 % | 92.978 M 5.64 % | 88.017 M -2.25 % | 90.046 M -4.31 % | 94.106 M 0.00 % | 94.106 M -36.86 % | 149.053 M 0.50 % | 148.305 M 0.51 % | 147.547 M 0.50 % | 146.809 M -6.80 % | 157.520 M 0.51 % | 156.716 M -11.51 % | 177.107 M 0.61 % | 176.027 M 1.29 % | 173.790 M 0.18 % | 173.472 M -0.39 % | 174.158 M 11.11 % | 156.742 M 0.72 % | 155.617 M -1.96 % | 158.733 M -13.53 % | 183.560 M -8.22 % | 200.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 300.000 K 0.00 % | 300.000 K 0.00 % | 300.000 K 0.00 % | 300.000 K 0.00 % | 300.000 K 0.00 % | 300.000 K 0.00 % | 300.000 K 0.00 % | 300.000 K -83.27 % | 1.793 M -77.98 % | 8.143 M -33.92 % | 12.323 M 51.33 % | 8.143 M 0.00 % | 8.143 M -1.21 % | 8.243 M -75.13 % | 33.143 M 26.78 % | 26.143 M -66.42 % | 77.843 M -9.84 % | 86.343 M 0.00 % | 86.343 M 175.42 % | 31.350 M 7.00 % | 29.300 M 0.00 % | 29.300 M -74.58 % | 115.276 M -8.52 % | 126.014 M -19.84 % | 157.196 M 186.01 % | 54.962 M -28.74 % | 77.131 M 0.16 % | 77.009 M -4.77 % | 80.865 M |
| Autres passifs courants | 2.094 B 1.11 % | 2.071 B -10.20 % | 2.306 B -3.47 % | 2.389 B -21.51 % | 3.043 B 126.54 % | 1.343 B -46.97 % | 2.533 B 110.63 % | 1.202 B -23.91 % | 1.580 B -23.95 % | 2.078 B -5.49 % | 2.199 B 9.67 % | 2.005 B -11.61 % | 2.268 B 30.22 % | 1.742 B 71.18 % | 1.018 B 20.59 % | 843.891 M -59.47 % | 2.082 B 44.01 % | 1.446 B -7.79 % | 1.568 B 142.08 % | 647.749 M -64.59 % | 1.829 B 93.86 % | 943.696 M 2.01 % | 925.111 M 3.38 % | 894.867 M -41.31 % | 1.525 B 101.02 % | 758.533 M -1.03 % | 766.450 M 27.57 % | 600.792 M -40.99 % | 1.018 B 67.14 % | 609.097 M -9.58 % | 673.620 M 61.26 % | 417.717 M -31.16 % | 606.806 M 39.29 % | 435.630 M 11.34 % | 391.244 M 20.31 % | 325.199 M 0.75 % | 322.777 M 6.59 % | 302.827 M 1.09 % | 299.565 M 14.33 % | 262.024 M 53.84 % | 170.327 M -31.80 % | 249.739 M 4.15 % | 239.792 M 96.92 % | 121.773 M -17.65 % | 147.865 M 25.54 % | 117.782 M 13.20 % | 104.048 M 44.18 % | 72.166 M 15.13 % | 62.685 M -91.22 % | 714.016 M 243.20 % | 208.048 M 9.74 % | 189.583 M -14.66 % | 222.147 M 10.61 % | 200.845 M -59.53 % | 496.250 M 134.57 % | 211.556 M 11.17 % | 190.303 M -8.26 % | 207.434 M -1.95 % | 211.566 M -71.52 % | 742.831 M -4.26 % | 775.890 M -11.15 % | 873.283 M 0.44 % | 869.417 M -32.48 % | 1.288 B 22.05 % | 1.055 B 48.16 % | 712.106 M 4.34 % | 682.459 M 16.75 % | 584.531 M -8.30 % | 637.456 M -30.37 % | 915.458 M 27.57 % | 717.611 M 83.59 % | 390.870 M 57.58 % | 248.053 M -32.36 % | 366.701 M 64.00 % | 223.593 M -19.23 % | 276.817 M 42.50 % | 194.257 M 6.22 % | 182.873 M 51.92 % | 120.376 M 94.87 % | 61.772 M -6.53 % | 66.088 M -8.74 % | 72.417 M -12.08 % | 82.371 M -20.51 % | 103.618 M -26.93 % | 141.808 M -20.81 % | 179.081 M 374.06 % | 37.776 M -82.06 % | 210.614 M 3.11 % | 204.264 M 32.99 % | 153.593 M 7.77 % | 142.520 M 33.51 % | 106.750 M -9.20 % | 117.566 M -9.70 % | 130.194 M 23.47 % | 105.447 M 33.77 % | 78.828 M -45.66 % | 145.066 M -36.20 % | 227.393 M 46.49 % | 155.226 M 12.08 % | 138.495 M 191.55 % | 47.504 M 49.96 % | 31.677 M -14.64 % | 37.110 M -81.49 % | 200.479 M |
| Revenus reportés | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.071 B -60.09 % | 2.684 B -6.59 % | 2.873 B 6.51 % | 2.697 B 3.81 % | 2.598 B 160.35 % | 997.979 M -2.86 % | 1.027 B | 0.000 -100.00 % | 856.970 M | 0.000 -100.00 % | 2.169 B 6.98 % | 2.027 B 217.35 % | 638.868 M -11.71 % | 723.578 M | 0.000 -100.00 % | 1.591 B -6.87 % | 1.709 B 62.21 % | 1.053 B 10.01 % | 957.503 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 730.778 M 313.35 % | 176.794 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 111.441 M -26.68 % | 152.003 M -38.84 % | 248.525 M -1.82 % | 253.140 M 118.55 % | 115.828 M 210.83 % | 37.264 M -55.45 % | 83.640 M -55.93 % | 189.810 M 110.03 % | 90.373 M 201.62 % | 29.963 M -89.51 % | 285.664 M -17.56 % | 346.512 M 26.91 % | 273.031 M 13.64 % | 240.267 M -15.42 % | 284.057 M 30.28 % | 218.036 M -12.32 % | 248.671 M 43.68 % | 173.077 M 4.69 % | 165.327 M 116.85 % | 76.239 M -16.93 % | 91.775 M 119.56 % | 41.800 M -40.85 % | 70.664 M -3.99 % | 73.602 M -20.01 % | 92.015 M 9.66 % | 83.911 M -32.73 % | 124.728 M -17.68 % | 151.519 M 29.87 % | 116.665 M 57.94 % | 73.868 M -16.59 % | 88.559 M -11.54 % | 100.111 M 9.52 % | 91.413 M -39.87 % | 152.017 M -7.99 % | 165.214 M 3.68 % | 159.356 M 32.46 % | 120.302 M -39.05 % | 197.378 M 5.64 % | 186.841 M 6.15 % | 176.011 M -16.46 % | 210.691 M 325.24 % | 49.547 M 121.71 % | 22.348 M -51.83 % | 46.397 M | 0.000 |
| Dette à court terme | 155.337 M 101.19 % | 77.210 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 -100.00 % | 2.000 M -94.74 % | 38.000 M 90.00 % | 20.000 M -16.67 % | 24.000 M 0.00 % | 24.000 M 9.09 % | 22.000 M -70.98 % | 75.805 M 11.20 % | 68.170 M 13.62 % | 60.000 M 0.00 % | 60.000 M 0.00 % | 60.000 M -29.41 % | 85.000 M 0.00 % | 85.000 M -5.56 % | 90.000 M -74.43 % | 352.000 M -8.57 % | 385.000 M -17.47 % | 466.500 M -4.43 % | 488.136 M -0.42 % | 490.196 M 20.50 % | 406.796 M -5.40 % | 430.000 M -3.37 % | 445.000 M 1.60 % | 438.000 M 37.38 % | 318.833 M -0.98 % | 322.000 M -42.27 % | 557.810 M 1.01 % | 552.209 M -26.61 % | 752.409 M 33.22 % | 564.800 M 11.01 % | 508.800 M -4.00 % | 530.000 M -12.83 % | 608.000 M -6.25 % | 648.500 M 1.33 % | 640.000 M 5.96 % | 604.000 M 8.05 % | 559.000 M 19.55 % | 467.600 M -0.96 % | 472.150 M 45.21 % | 325.150 M -8.19 % | 354.150 M 33.57 % | 265.150 M 63.67 % | 162.000 M -9.27 % | 178.550 M 16.28 % | 153.550 M | 0.000 |
| Total des passifs courants | 3.568 B 1.17 % | 3.527 B -10.82 % | 3.955 B 1.83 % | 3.884 B -8.72 % | 4.255 B 13.55 % | 3.748 B -6.31 % | 4.000 B 6.99 % | 3.739 B 1.43 % | 3.686 B 13.36 % | 3.251 B -8.69 % | 3.561 B 8.64 % | 3.277 B -1.71 % | 3.334 B 5.93 % | 3.148 B -2.63 % | 3.233 B 12.58 % | 2.872 B 1.84 % | 2.820 B 17.58 % | 2.398 B 8.22 % | 2.216 B 0.03 % | 2.215 B -5.42 % | 2.342 B 45.46 % | 1.610 B -11.06 % | 1.810 B 11.69 % | 1.621 B -26.15 % | 2.195 B 65.30 % | 1.328 B 1.38 % | 1.310 B 9.97 % | 1.191 B -21.99 % | 1.527 B 23.83 % | 1.233 B 3.53 % | 1.191 B 22.59 % | 971.427 M 5.35 % | 922.137 M 19.37 % | 772.516 M 6.56 % | 724.931 M 31.69 % | 550.498 M 10.43 % | 498.525 M 0.87 % | 494.203 M -2.29 % | 505.765 M 32.50 % | 381.699 M 57.97 % | 241.621 M -36.38 % | 379.769 M 18.38 % | 320.814 M 4.39 % | 307.325 M -5.52 % | 325.285 M -3.67 % | 337.681 M 0.37 % | 336.449 M -0.95 % | 339.660 M -7.22 % | 366.089 M -66.72 % | 1.100 B 66.20 % | 661.791 M 54.95 % | 427.101 M 16.58 % | 366.356 M -20.59 % | 461.343 M -35.28 % | 712.832 M 68.42 % | 423.257 M 8.86 % | 388.795 M -10.49 % | 434.346 M -13.74 % | 503.536 M -41.90 % | 866.653 M -6.49 % | 926.773 M -13.25 % | 1.068 B -5.72 % | 1.133 B -23.04 % | 1.472 B 34.57 % | 1.094 B 31.83 % | 829.903 M -4.40 % | 868.096 M 19.30 % | 727.647 M 0.11 % | 726.854 M -28.78 % | 1.021 B 7.25 % | 951.528 M 58.58 % | 600.036 M 36.87 % | 438.400 M -46.30 % | 816.452 M 14.22 % | 714.826 M -11.84 % | 810.847 M 13.17 % | 716.515 M -0.83 % | 722.487 M 22.12 % | 591.642 M 4.41 % | 566.629 M 6.59 % | 531.583 M -8.64 % | 581.861 M 19.91 % | 485.239 M -30.63 % | 699.475 M -30.25 % | 1.003 B -10.70 % | 1.123 B -2.04 % | 1.146 B -1.08 % | 1.159 B 4.56 % | 1.108 B 1.61 % | 1.091 B -3.85 % | 1.134 B 1.96 % | 1.113 B 1.00 % | 1.102 B -4.23 % | 1.150 B 1.32 % | 1.135 B 52.23 % | 745.812 M -15.36 % | 881.149 M 13.03 % | 779.563 M 7.54 % | 724.896 M 15.50 % | 627.634 M 115.63 % | 291.071 M 9.90 % | 264.862 M 7.91 % | 245.458 M 22.44 % | 200.479 M |
| Passifs totaux | 3.622 B 1.44 % | 3.571 B -10.39 % | 3.985 B 1.94 % | 3.909 B -8.25 % | 4.261 B 13.06 % | 3.769 B -6.50 % | 4.031 B 6.93 % | 3.769 B 1.41 % | 3.717 B 13.37 % | 3.278 B -8.66 % | 3.589 B 8.63 % | 3.304 B -1.61 % | 3.358 B 5.85 % | 3.172 B -2.67 % | 3.259 B 12.40 % | 2.900 B 2.31 % | 2.834 B 17.47 % | 2.413 B 8.16 % | 2.231 B 0.47 % | 2.220 B -5.41 % | 2.347 B 45.31 % | 1.615 B -11.91 % | 1.834 B 11.31 % | 1.648 B -25.80 % | 2.221 B 63.15 % | 1.361 B 1.49 % | 1.341 B 9.61 % | 1.224 B -21.31 % | 1.555 B 23.79 % | 1.256 B 3.92 % | 1.209 B 22.69 % | 985.099 M 5.45 % | 934.226 M 19.30 % | 783.105 M 6.69 % | 734.020 M 30.12 % | 564.094 M 10.15 % | 512.121 M 0.89 % | 507.607 M -1.12 % | 513.377 M 7.60 % | 477.105 M 41.56 % | 337.026 M -29.07 % | 475.174 M 14.16 % | 416.219 M 5.36 % | 395.049 M -5.23 % | 416.835 M -3.83 % | 433.434 M 0.93 % | 429.427 M 0.41 % | 427.676 M -6.24 % | 456.135 M -61.80 % | 1.194 B 57.96 % | 755.897 M 31.20 % | 576.154 M 11.95 % | 514.661 M -15.48 % | 608.890 M -29.17 % | 859.642 M 48.02 % | 580.777 M 6.46 % | 545.511 M -10.78 % | 611.453 M -10.02 % | 679.563 M -34.69 % | 1.040 B -5.44 % | 1.100 B -11.44 % | 1.242 B -3.68 % | 1.290 B -20.76 % | 1.628 B 29.94 % | 1.253 B 23.62 % | 1.013 B -5.12 % | 1.068 B 46.79 % | 727.647 M 0.11 % | 726.854 M -28.78 % | 1.021 B 7.25 % | 951.528 M 58.58 % | 600.036 M 36.87 % | 438.400 M -46.30 % | 816.452 M 14.22 % | 714.826 M -11.87 % | 811.147 M 13.16 % | 716.815 M -0.83 % | 722.787 M 22.10 % | 591.942 M 4.41 % | 566.929 M 6.59 % | 531.883 M -8.64 % | 582.161 M 19.90 % | 485.539 M -30.76 % | 701.269 M -30.63 % | 1.011 B -10.95 % | 1.135 B -1.66 % | 1.154 B -1.07 % | 1.167 B 4.52 % | 1.117 B -0.65 % | 1.124 B -3.16 % | 1.161 B -2.51 % | 1.190 B 0.21 % | 1.188 B -3.94 % | 1.237 B 5.99 % | 1.167 B 50.52 % | 775.112 M -14.86 % | 910.449 M 1.74 % | 894.838 M 5.16 % | 850.910 M 8.42 % | 784.829 M 126.81 % | 346.033 M 1.18 % | 341.993 M 6.06 % | 322.466 M 14.62 % | 281.344 M |
| Autres actifs non courants | 66.735 M 21.43 % | 54.956 M -16.44 % | 65.766 M 1.60 % | 64.728 M 5.52 % | 61.341 M 361.82 % | 13.282 M -17.72 % | 16.143 M -23.98 % | 21.235 M -4.56 % | 22.250 M -40.85 % | 37.615 M -22.33 % | 48.427 M -41.20 % | 82.360 M -1.38 % | 83.515 M -63.26 % | 227.329 M 93.40 % | 117.543 M 61.88 % | 72.613 M 2 371.26 % | 2.938 M -77.08 % | 12.820 M 105.93 % | 6.226 M 97.23 % | 3.157 M 0.75 % | 3.133 M 1.23 % | 3.095 M -61.54 % | 8.046 M 40.44 % | 5.729 M -79.27 % | 27.640 M 37.87 % | 20.048 M 26.92 % | 15.796 M -31.71 % | 23.130 M -28.54 % | 32.366 M 45.45 % | 22.252 M -5.70 % | 23.596 M 212.16 % | 7.559 M -44.38 % | 13.590 M -18.35 % | 16.643 M 309.41 % | 4.065 M -82.57 % | 23.329 M -1.64 % | 23.717 M -1.76 % | 24.142 M -1.78 % | 24.580 M 776.51 % | 2.804 M 34.52 % | 2.085 M | 0.000 -100.00 % | 34.882 M 7.51 % | 32.446 M -2.80 % | 33.381 M -1.96 % | 34.049 M -1.79 % | 34.670 M -3.56 % | 35.949 M -1.78 % | 36.599 M 83.31 % | 19.965 M 2.63 % | 19.454 M -12.18 % | 22.152 M 0.73 % | 21.993 M -23.18 % | 28.628 M -0.93 % | 28.896 M 146.64 % | 11.716 M -1.19 % | 11.857 M -1.18 % | 11.999 M -70.48 % | 40.649 M -3.06 % | 41.934 M 216.80 % | 13.237 M -0.81 % | 13.346 M -67.87 % | 41.536 M -11.99 % | 47.194 M 2.49 % | 46.049 M 4.10 % | 44.237 M -8.17 % | 48.173 M 2.69 % | 46.910 M 2.55 % | 45.743 M 25.56 % | 36.432 M 3.19 % | 35.305 M -16.72 % | 42.393 M 0.97 % | 41.984 M 2.52 % | 40.953 M 20.63 % | 33.949 M -58.81 % | 82.410 M 10.74 % | 74.420 M 1.46 % | 73.349 M -0.68 % | 73.851 M 3.04 % | 71.674 M 0.69 % | 71.184 M 5.17 % | 67.682 M 0.04 % | 67.656 M -32.93 % | 100.868 M 7.12 % | 94.165 M -0.77 % | 94.899 M 3.68 % | 91.531 M -2.24 % | 93.632 M 2.08 % | 91.729 M -12.57 % | 104.921 M 9.41 % | 95.896 M -0.33 % | 96.212 M 5.11 % | 91.533 M -4.06 % | 95.405 M 65.08 % | 57.794 M 12.76 % | 51.252 M 0.87 % | 50.808 M -6.38 % | 54.270 M 505.81 % | 8.958 M 192.44 % | 3.063 M -86.60 % | 22.863 M 402.52 % | 4.550 M 0.00 % | 4.550 M -65.08 % | 13.031 M |
| Investissements à long terme | 8.226 M -0.89 % | 8.300 M | 0.000 -100.00 % | 8.448 M -0.87 % | 8.522 M -67.07 % | 25.879 M -3.73 % | 26.883 M -6.20 % | 28.660 M 16.70 % | 24.560 M 176.22 % | 8.891 M -0.82 % | 8.965 M -0.82 % | 9.039 M | 0.000 | 0.000 -100.00 % | 10.265 M -2.26 % | 10.503 M -3.26 % | 10.858 M -3.16 % | 11.212 M -3.18 % | 11.580 M -3.13 % | 11.954 M -3.04 % | 12.329 M -3.09 % | 12.722 M -3.07 % | 13.124 M -0.07 % | 13.134 M -2.81 % | 13.513 M -2.70 % | 13.888 M -2.63 % | 14.263 M -24.53 % | 18.898 M -3.06 % | 19.494 M 3.35 % | 18.862 M -17.93 % | 22.983 M 9.40 % | 21.008 M -1.49 % | 21.326 M 3.45 % | 20.615 M -1.04 % | 20.831 M 416 512.34 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K -99.98 % | 31.942 M -1.08 % | 32.290 M -5.55 % | 34.188 M 683 668.16 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K -99.80 % | 2.500 M 0.00 % | 2.500 M 0.00 % | 2.500 M 0.00 % | 2.500 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 |
| Immobilisations incorporelles | 155.212 M 1.64 % | 152.704 M -3.02 % | 157.467 M -4.05 % | 164.105 M -2.00 % | 167.462 M 4.33 % | 160.510 M -1.67 % | 163.233 M -2.05 % | 166.655 M 1.84 % | 163.639 M -2.20 % | 167.315 M 28.71 % | 129.991 M 0.11 % | 129.846 M 8.96 % | 119.166 M 1.36 % | 117.563 M -1.66 % | 119.545 M -2.74 % | 122.918 M 4.76 % | 117.332 M -4.84 % | 123.303 M 0.42 % | 122.786 M -3.35 % | 127.045 M 3.98 % | 122.182 M -2.01 % | 124.688 M 1.20 % | 123.208 M -6.55 % | 131.841 M 64.25 % | 80.267 M 9.61 % | 73.233 M 4.03 % | 70.397 M -3.76 % | 73.146 M -2.75 % | 75.214 M 3.74 % | 72.501 M 0.07 % | 72.453 M 3.62 % | 69.923 M 2.45 % | 68.249 M 8.58 % | 62.855 M 3.67 % | 60.627 M 12.58 % | 53.851 M -1.40 % | 54.617 M -1.06 % | 55.200 M -0.99 % | 55.751 M -35.68 % | 86.679 M -0.82 % | 87.398 M -0.31 % | 87.668 M -0.93 % | 88.489 M -18.15 % | 108.115 M -0.15 % | 108.272 M -0.82 % | 109.167 M -0.30 % | 109.493 M -0.65 % | 110.211 M -0.05 % | 110.264 M -0.76 % | 111.113 M -0.77 % | 111.975 M -13.83 % | 129.954 M -0.67 % | 130.834 M 0.58 % | 130.078 M -0.69 % | 130.987 M 203.95 % | 43.095 M -1.04 % | 43.548 M -1.03 % | 44.000 M -0.95 % | 44.421 M -0.80 % | 44.781 M -39.67 % | 74.228 M -0.53 % | 74.621 M -85.80 % | 525.416 M 0.28 % | 523.931 M -0.43 % | 526.170 M -0.35 % | 528.016 M 5.76 % | 499.244 M 566.78 % | 74.874 M -0.84 % | 75.506 M 0.97 % | 74.778 M -0.85 % | 75.420 M -0.82 % | 76.040 M 12.72 % | 67.462 M -0.90 % | 68.076 M -0.28 % | 68.270 M 1.80 % | 67.064 M -0.86 % | 67.647 M 11.16 % | 60.855 M -0.89 % | 61.401 M -64.95 % | 175.193 M -0.66 % | 176.353 M -0.65 % | 177.512 M -0.65 % | 178.672 M -6.37 % | 190.824 M -11.51 % | 215.655 M -0.67 % | 217.099 M -0.59 % | 218.378 M 7.10 % | 203.906 M -0.65 % | 205.230 M -0.64 % | 206.544 M -0.63 % | 207.845 M 10.72 % | 187.725 M -0.34 % | 188.369 M -0.65 % | 189.605 M 3.01 % | 184.057 M 193.53 % | 62.704 M -1.59 % | 63.718 M -1.10 % | 64.428 M -1.53 % | 65.428 M -1.50 % | 66.428 M 707.01 % | 8.231 M -1.10 % | 8.323 M -1.09 % | 8.414 M | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 155.212 M 1.64 % | 152.704 M -3.02 % | 157.467 M -4.05 % | 164.105 M -2.00 % | 167.462 M 4.33 % | 160.510 M -1.67 % | 163.233 M -2.05 % | 166.655 M 1.84 % | 163.639 M -2.20 % | 167.315 M 28.71 % | 129.991 M 0.11 % | 129.846 M 8.96 % | 119.166 M 1.36 % | 117.563 M -1.66 % | 119.545 M -2.74 % | 122.918 M 4.76 % | 117.332 M -4.84 % | 123.303 M 0.42 % | 122.786 M -3.35 % | 127.045 M 3.98 % | 122.182 M -2.01 % | 124.688 M 1.20 % | 123.208 M -6.55 % | 131.841 M 64.25 % | 80.267 M 9.61 % | 73.233 M 4.03 % | 70.397 M -3.76 % | 73.146 M -2.75 % | 75.214 M 3.74 % | 72.501 M 0.07 % | 72.453 M 3.62 % | 69.923 M 2.45 % | 68.249 M 8.58 % | 62.855 M 3.67 % | 60.627 M 12.58 % | 53.851 M -1.40 % | 54.617 M -1.06 % | 55.200 M -0.99 % | 55.751 M -35.68 % | 86.679 M -0.82 % | 87.398 M -0.31 % | 87.668 M -0.93 % | 88.489 M -18.15 % | 108.115 M -0.15 % | 108.272 M -0.82 % | 109.167 M -0.30 % | 109.493 M -0.65 % | 110.211 M -0.05 % | 110.264 M -0.76 % | 111.113 M -0.77 % | 111.975 M -13.83 % | 129.954 M -0.67 % | 130.834 M 0.58 % | 130.078 M -0.69 % | 130.987 M 203.95 % | 43.095 M -1.04 % | 43.548 M -1.03 % | 44.000 M -0.95 % | 44.421 M -0.80 % | 44.781 M -39.67 % | 74.228 M -0.53 % | 74.621 M -85.80 % | 525.416 M 0.28 % | 523.931 M -0.43 % | 526.170 M -0.35 % | 528.016 M 5.76 % | 499.244 M 566.78 % | 74.874 M -0.84 % | 75.506 M 0.97 % | 74.778 M -0.85 % | 75.420 M -0.82 % | 76.040 M 12.72 % | 67.462 M -0.90 % | 68.076 M -0.28 % | 68.270 M 1.80 % | 67.064 M -0.86 % | 67.647 M 11.16 % | 60.855 M -0.89 % | 61.401 M -64.95 % | 175.193 M -0.66 % | 176.353 M -0.65 % | 177.512 M -0.65 % | 178.672 M -6.37 % | 190.824 M -11.51 % | 215.655 M -0.67 % | 217.099 M -0.59 % | 218.378 M 7.10 % | 203.906 M -0.65 % | 205.230 M -0.64 % | 206.544 M -0.63 % | 207.845 M 10.72 % | 187.725 M -0.34 % | 188.369 M -0.65 % | 189.605 M 3.01 % | 184.057 M 193.53 % | 62.704 M -1.59 % | 63.718 M -1.10 % | 64.428 M -1.53 % | 65.428 M -1.50 % | 66.428 M 707.01 % | 8.231 M -1.10 % | 8.323 M -1.09 % | 8.414 M | 0.000 |
| Immobilisations corporelles (PP&E) | 3.035 B 1.56 % | 2.988 B -0.26 % | 2.996 B -0.60 % | 3.014 B -1.62 % | 3.064 B -0.56 % | 3.081 B 5.72 % | 2.915 B 9.81 % | 2.654 B 2.93 % | 2.579 B 13.05 % | 2.281 B 7.71 % | 2.118 B 18.34 % | 1.790 B 8.23 % | 1.654 B 27.63 % | 1.296 B 6.06 % | 1.222 B 25.40 % | 974.240 M 1.58 % | 959.066 M 14.50 % | 837.579 M 9.70 % | 763.483 M 4.80 % | 728.490 M 2.24 % | 712.551 M 6.70 % | 667.829 M 8.93 % | 613.066 M 5.80 % | 579.480 M 3.26 % | 561.195 M 5.70 % | 530.957 M -0.81 % | 535.280 M 6.59 % | 502.182 M 1.46 % | 494.968 M 7.28 % | 461.396 M 3.83 % | 444.393 M -2.54 % | 455.991 M 2.30 % | 445.724 M -1.19 % | 451.070 M 1.54 % | 444.217 M -0.41 % | 446.058 M -0.84 % | 449.823 M -1.41 % | 456.266 M -1.61 % | 463.737 M -1.53 % | 470.923 M -0.27 % | 472.221 M -3.32 % | 488.454 M -1.14 % | 494.080 M -8.28 % | 538.707 M -1.67 % | 547.869 M -1.35 % | 555.339 M -1.06 % | 561.279 M -12.53 % | 641.698 M -1.03 % | 648.391 M 0.37 % | 645.982 M 4.33 % | 619.175 M 62.69 % | 380.593 M 11.57 % | 341.126 M 18.75 % | 287.266 M 8.49 % | 264.783 M 15.56 % | 229.131 M 7.40 % | 213.342 M -22.43 % | 275.023 M 33.05 % | 206.708 M -0.14 % | 206.993 M -14.01 % | 240.704 M 2.11 % | 235.723 M 1.63 % | 231.954 M 8.67 % | 213.450 M -0.83 % | 215.244 M -0.16 % | 215.578 M -0.83 % | 217.390 M -0.03 % | 217.452 M -0.92 % | 219.479 M 0.34 % | 218.729 M 0.19 % | 218.309 M -1.03 % | 220.577 M -4.01 % | 229.780 M 0.08 % | 229.603 M -5.38 % | 242.648 M -2.74 % | 249.477 M -1.16 % | 252.408 M -3.61 % | 261.861 M 0.72 % | 259.995 M -2.50 % | 266.650 M 0.78 % | 264.596 M -0.04 % | 264.715 M -0.51 % | 266.083 M -27.58 % | 367.428 M -50.73 % | 745.706 M -1.38 % | 756.145 M 0.81 % | 750.033 M 1.56 % | 738.544 M -2.03 % | 753.847 M -1.52 % | 765.519 M -2.33 % | 783.752 M 29.05 % | 607.335 M -1.97 % | 619.540 M 0.25 % | 618.024 M 17.74 % | 524.923 M 15.90 % | 452.915 M 3.02 % | 439.636 M 2.51 % | 428.879 M 17.68 % | 364.459 M -9.69 % | 403.554 M 85.04 % | 218.095 M 16.48 % | 187.245 M 1.39 % | 184.669 M 8.87 % | 169.631 M |
| Total des actifs non courants | 3.669 B 1.58 % | 3.612 B 0.08 % | 3.609 B -0.57 % | 3.630 B -1.51 % | 3.686 B 0.33 % | 3.674 B 4.32 % | 3.521 B 7.61 % | 3.272 B 3.97 % | 3.147 B 11.11 % | 2.833 B 7.41 % | 2.637 B 12.06 % | 2.354 B 7.77 % | 2.184 B 14.84 % | 1.902 B 11.60 % | 1.704 B 19.64 % | 1.424 B 6.75 % | 1.334 B 11.46 % | 1.197 B 8.67 % | 1.102 B 3.07 % | 1.069 B 1.98 % | 1.048 B 7.75 % | 972.609 M 7.70 % | 903.061 M 2.75 % | 878.876 M 4.86 % | 838.152 M 11.33 % | 752.837 M 0.50 % | 749.074 M 1.37 % | 738.947 M -3.87 % | 768.664 M 10.11 % | 698.078 M 1.94 % | 684.778 M 3.80 % | 659.713 M 2.09 % | 646.204 M 3.46 % | 624.584 M 2.60 % | 608.776 M 5.37 % | 577.741 M -0.62 % | 581.353 M -2.07 % | 593.625 M -2.66 % | 609.834 M -2.46 % | 625.212 M 0.59 % | 621.526 M -2.23 % | 635.686 M -1.23 % | 643.608 M -23.58 % | 842.164 M -0.99 % | 850.597 M 0.19 % | 849.016 M 3.91 % | 817.086 M -8.83 % | 896.183 M 0.70 % | 889.946 M -1.58 % | 904.276 M 2.17 % | 885.045 M 37.96 % | 641.535 M 5.93 % | 605.620 M 8.51 % | 558.110 M 3.51 % | 539.164 M 39.08 % | 387.671 M 9.01 % | 355.632 M -13.92 % | 413.154 M 11.65 % | 370.043 M 1.30 % | 365.281 M -5.68 % | 387.293 M 4.03 % | 372.291 M -55.76 % | 841.534 M 1.29 % | 830.819 M 0.93 % | 823.170 M 0.97 % | 815.239 M 2.84 % | 792.736 M 120.87 % | 358.909 M -0.85 % | 361.984 M 3.15 % | 350.920 M 3.53 % | 338.950 M -1.72 % | 344.896 M 0.23 % | 344.112 M -1.30 % | 348.651 M 1.10 % | 344.867 M -13.56 % | 398.951 M 1.13 % | 394.475 M -0.40 % | 396.065 M 0.21 % | 395.247 M -23.03 % | 513.517 M 0.27 % | 512.133 M 0.44 % | 509.909 M -0.49 % | 512.411 M -22.26 % | 659.120 M -37.56 % | 1.056 B -1.18 % | 1.068 B 0.77 % | 1.060 B 2.30 % | 1.036 B -1.40 % | 1.051 B -2.43 % | 1.077 B -0.97 % | 1.087 B 22.02 % | 891.273 M -0.91 % | 899.442 M -0.40 % | 903.034 M 17.77 % | 766.774 M 35.26 % | 566.870 M 2.29 % | 554.162 M 1.20 % | 547.578 M 24.78 % | 438.846 M -7.23 % | 473.045 M 89.83 % | 249.190 M 24.52 % | 200.117 M 1.26 % | 197.633 M 8.20 % | 182.661 M |
| Autres actifs circulants | 152.444 M 56.44 % | 97.449 M 12.72 % | 86.451 M 10.55 % | 78.199 M -52.18 % | 163.513 M 76.08 % | 92.863 M 7.91 % | 86.052 M 16.80 % | 73.673 M 45.04 % | 50.796 M -2.53 % | 52.116 M 40.28 % | 37.150 M -44.77 % | 67.259 M -51.22 % | 137.885 M 91.67 % | 71.940 M -6.27 % | 76.750 M 75.45 % | 43.744 M -45.23 % | 79.864 M 158.76 % | 30.864 M -45.21 % | 56.328 M 267.79 % | 15.316 M -82.68 % | 88.407 M 46.68 % | 60.273 M -38.56 % | 98.109 M 136.23 % | 41.531 M -32.65 % | 61.663 M 14.92 % | 53.659 M 33.22 % | 40.279 M -64.14 % | 112.333 M 6.12 % | 105.853 M 27.52 % | 83.009 M 28.82 % | 64.438 M -4.74 % | 67.644 M 11.03 % | 60.926 M 62.99 % | 37.380 M -17.06 % | 45.070 M 91.73 % | 23.506 M -72.93 % | 86.833 M 14.54 % | 75.812 M -8.77 % | 83.096 M 82.20 % | 45.607 M 20.11 % | 37.970 M -2.07 % | 38.774 M -20.36 % | 48.687 M -49.37 % | 96.155 M 13.03 % | 85.068 M 39.64 % | 60.919 M 0.18 % | 60.809 M 71.72 % | 35.413 M 9.37 % | 32.379 M -46.79 % | 60.856 M -10.34 % | 67.878 M 68.78 % | 40.217 M 79.01 % | 22.466 M -93.48 % | 344.442 M -19.03 % | 425.375 M 14.03 % | 373.029 M 9.72 % | 339.980 M 2 711.04 % | 12.094 M -63.55 % | 33.184 M -90.84 % | 362.162 M 5.03 % | 344.804 M 3 845.71 % | 8.739 M -98.01 % | 439.058 M 9.92 % | 399.417 M 2 660.53 % | 14.469 M -95.71 % | 337.130 M -14.29 % | 393.342 M 3 085.35 % | 12.348 M -56.90 % | 28.649 M -89.81 % | 281.262 M 2 577.09 % | 10.506 M -94.13 % | 179.026 M 1 964.68 % | 8.671 M 182.30 % | 3.071 M -98.43 % | 195.525 M -38.47 % | 317.792 M 6 348.69 % | 4.928 M -98.51 % | 329.810 M 7 747.34 % | 4.203 M 117.78 % | 1.930 M -99.38 % | 312.596 M 18.91 % | 262.892 M 16.12 % | 226.399 M 2 951.31 % | 7.420 M -24.17 % | 9.785 M -97.40 % | 376.575 M 1 006.00 % | 34.048 M 211.97 % | 10.914 M -45.93 % | 20.183 M -96.41 % | 562.856 M 7.88 % | 521.736 M -25.96 % | 704.689 M 2 232.33 % | 30.214 M -95.76 % | 711.898 M 6 752.83 % | 10.388 M -96.88 % | 332.758 M 6.95 % | 311.123 M -31.30 % | 452.878 M 48.12 % | 305.746 M -11.80 % | 346.661 M 104.82 % | 169.251 M 8 391.13 % | 1.993 M -98.60 % | 141.918 M -63.08 % | 384.368 M |
| Investissements à court terme | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -13.508 M 2.70 % | -13.883 M 2.63 % | -14.258 M 24.53 % | -18.893 M 3.06 % | -19.489 M -3.35 % | -18.857 M 17.93 % | -22.978 M -9.40 % | -21.003 M 1.49 % | -21.321 M -3.45 % | -20.610 M 1.04 % | -20.826 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -31.937 M 1.08 % | -32.285 M 5.55 % | -34.183 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.500 M 0.00 % | 2.500 M -72.91 % | 9.230 M 0.00 % | 9.230 M 269.19 % | 2.500 M 0.00 % | 2.500 M 0.00 % | 2.500 M -91.94 % | 31.009 M -1.33 % | 31.426 M 1 157.04 % | 2.500 M 0.00 % | 2.500 M -91.84 % | 30.643 M -15.38 % | 36.210 M 3.72 % | 34.912 M 3.91 % | 33.596 M -10.17 % | 37.402 M 3.91 % | 35.995 M 3.76 % | 34.691 M 37.43 % | 25.243 M 5.27 % | 23.979 M -23.29 % | 31.259 M 1.78 % | 30.714 M 4.10 % | 29.505 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 |
| Trésorerie et équivalents de trésorerie | 813.505 M -41.79 % | 1.398 B -34.20 % | 2.124 B -3.70 % | 2.206 B 41.39 % | 1.560 B -20.61 % | 1.965 B -16.36 % | 2.350 B 9.77 % | 2.140 B 71.46 % | 1.248 B -20.41 % | 1.569 B -17.95 % | 1.912 B -1.38 % | 1.938 B 46.69 % | 1.321 B -31.05 % | 1.917 B 1.41 % | 1.890 B 0.69 % | 1.877 B 30.08 % | 1.443 B -22.05 % | 1.851 B 39.19 % | 1.330 B 1.34 % | 1.312 B 39.37 % | 941.718 M -25.56 % | 1.265 B 1.75 % | 1.243 B 5.89 % | 1.174 B -21.97 % | 1.505 B 19.26 % | 1.262 B 23.00 % | 1.026 B 29.17 % | 794.207 M -16.24 % | 948.146 M 3.90 % | 912.520 M -11.37 % | 1.030 B 23.06 % | 836.648 M 5.28 % | 794.695 M -8.03 % | 864.054 M 19.20 % | 724.886 M 16.53 % | 622.048 M 39.69 % | 445.313 M 2.50 % | 434.437 M 19.27 % | 364.250 M 25.40 % | 290.477 M 122.92 % | 130.304 M -37.72 % | 209.227 M 93.20 % | 108.295 M -13.34 % | 124.961 M -6.45 % | 133.571 M -26.82 % | 182.515 M -27.79 % | 252.762 M -19.75 % | 314.987 M -27.55 % | 434.792 M -39.23 % | 715.476 M 189.74 % | 246.939 M -42.06 % | 426.201 M -8.59 % | 466.243 M -7.59 % | 504.553 M -3.11 % | 520.727 M 62.25 % | 320.937 M 9.61 % | 292.802 M -7.67 % | 317.138 M 3.30 % | 306.995 M 70.71 % | 179.831 M -40.08 % | 300.096 M -54.07 % | 653.318 M 7.54 % | 607.490 M -1.11 % | 614.286 M 73.46 % | 354.144 M -7.44 % | 382.625 M 0.22 % | 381.792 M -28.76 % | 535.909 M 26.27 % | 424.402 M -46.58 % | 794.522 M 9.99 % | 722.389 M 79.40 % | 402.671 M 35.74 % | 296.645 M -54.55 % | 652.668 M 36.64 % | 477.665 M 53.79 % | 310.596 M 27.98 % | 242.691 M -16.50 % | 290.661 M -23.13 % | 378.111 M 23.92 % | 305.131 M 15.08 % | 265.148 M -38.80 % | 433.262 M 23.98 % | 349.450 M 42.35 % | 245.490 M -3.86 % | 255.345 M -11.64 % | 288.987 M -16.84 % | 347.510 M 36.66 % | 254.292 M -15.88 % | 302.290 M 11.02 % | 272.284 M -16.44 % | 325.842 M -7.94 % | 353.931 M -1.23 % | 358.349 M 0.69 % | 355.885 M -16.89 % | 428.199 M 69.79 % | 252.186 M 4.95 % | 240.289 M 7.20 % | 224.156 M 43.74 % | 155.945 M -10.43 % | 174.111 M 33.11 % | 130.798 M 1.94 % | 128.310 M -8.32 % | 139.952 M | 0.000 |
| Liquidités et placements à court terme | 813.505 M -41.79 % | 1.398 B -34.20 % | 2.124 B -3.70 % | 2.206 B 41.39 % | 1.560 B -20.61 % | 1.965 B -16.36 % | 2.350 B 9.77 % | 2.140 B 71.46 % | 1.248 B -20.41 % | 1.569 B -17.95 % | 1.912 B -1.38 % | 1.938 B 46.69 % | 1.321 B -31.05 % | 1.917 B 1.41 % | 1.890 B 0.69 % | 1.877 B 30.08 % | 1.443 B -22.05 % | 1.851 B 39.19 % | 1.330 B 1.34 % | 1.312 B 39.37 % | 941.718 M -25.56 % | 1.265 B 1.75 % | 1.243 B 5.89 % | 1.174 B -21.97 % | 1.505 B 19.26 % | 1.262 B 23.00 % | 1.026 B 29.17 % | 794.207 M -16.24 % | 948.146 M 3.90 % | 912.520 M -11.37 % | 1.030 B 23.06 % | 836.648 M 5.28 % | 794.695 M -8.03 % | 864.054 M 19.20 % | 724.886 M 16.53 % | 622.048 M 39.69 % | 445.313 M 2.50 % | 434.437 M 19.27 % | 364.250 M 25.40 % | 290.477 M 122.92 % | 130.304 M -37.72 % | 209.227 M 93.20 % | 108.295 M -13.34 % | 124.961 M -6.45 % | 133.571 M -26.82 % | 182.515 M -27.79 % | 252.762 M -19.75 % | 314.987 M -27.55 % | 434.792 M -39.23 % | 715.476 M 189.74 % | 246.939 M -42.06 % | 426.201 M -8.59 % | 466.243 M -7.59 % | 504.553 M -3.11 % | 520.727 M 62.25 % | 320.937 M 9.61 % | 292.802 M -7.67 % | 317.138 M 3.30 % | 306.995 M 70.71 % | 179.831 M -40.08 % | 300.096 M -54.07 % | 653.318 M 7.54 % | 607.490 M -1.11 % | 614.286 M 73.46 % | 354.144 M -7.44 % | 382.625 M 0.22 % | 381.792 M -28.76 % | 535.909 M 26.27 % | 424.402 M -46.58 % | 794.522 M 9.99 % | 722.389 M 79.40 % | 402.671 M 35.74 % | 296.645 M -54.55 % | 652.668 M 36.64 % | 477.665 M 53.79 % | 310.596 M 27.98 % | 242.691 M -16.50 % | 290.661 M -23.13 % | 378.111 M 23.92 % | 305.131 M 15.08 % | 265.148 M -38.80 % | 433.262 M 23.98 % | 349.450 M 42.35 % | 245.490 M -3.86 % | 255.345 M -11.64 % | 288.987 M -16.84 % | 347.510 M 36.66 % | 254.292 M -15.88 % | 302.290 M 11.02 % | 272.284 M -16.44 % | 325.842 M -7.94 % | 353.931 M -1.23 % | 358.349 M 0.69 % | 355.885 M -16.89 % | 428.199 M 69.79 % | 252.186 M 4.95 % | 240.289 M 7.20 % | 224.156 M 43.74 % | 155.945 M -10.43 % | 174.111 M 33.11 % | 130.798 M 1.94 % | 128.310 M -8.32 % | 139.952 M | 0.000 |
| Total des actifs courants | 4.766 B -10.53 % | 5.327 B -4.25 % | 5.564 B 5.95 % | 5.251 B 11.37 % | 4.715 B 2.43 % | 4.603 B -6.13 % | 4.904 B 5.61 % | 4.643 B 19.25 % | 3.894 B -4.33 % | 4.070 B -7.72 % | 4.410 B 3.98 % | 4.241 B 12.37 % | 3.775 B -10.59 % | 4.222 B 0.83 % | 4.187 B 7.19 % | 3.906 B 14.00 % | 3.426 B -9.15 % | 3.771 B 15.50 % | 3.265 B 6.74 % | 3.059 B 8.96 % | 2.807 B -4.72 % | 2.946 B -3.17 % | 3.043 B 12.73 % | 2.699 B -10.65 % | 3.021 B 12.57 % | 2.684 B 9.59 % | 2.449 B 10.08 % | 2.225 B -4.56 % | 2.331 B 1.66 % | 2.293 B 8.98 % | 2.104 B 16.02 % | 1.814 B 10.09 % | 1.647 B -4.24 % | 1.720 B 7.87 % | 1.595 B 15.55 % | 1.380 B 8.97 % | 1.267 B -0.55 % | 1.274 B 7.49 % | 1.185 B 4.99 % | 1.129 B 16.16 % | 971.621 M -11.15 % | 1.094 B 11.75 % | 978.545 M -5.67 % | 1.037 B -2.95 % | 1.069 B -5.49 % | 1.131 B -7.48 % | 1.223 B -9.52 % | 1.351 B -9.03 % | 1.485 B -35.47 % | 2.301 B 30.24 % | 1.767 B -2.43 % | 1.811 B 6.79 % | 1.696 B -10.79 % | 1.901 B -4.46 % | 1.990 B 13.34 % | 1.756 B 3.43 % | 1.698 B -4.82 % | 1.784 B 0.66 % | 1.772 B -12.56 % | 2.026 B -2.85 % | 2.086 B -16.57 % | 2.500 B 28.04 % | 1.953 B -8.52 % | 2.134 B 24.22 % | 1.718 B -1.22 % | 1.739 B 1.15 % | 1.720 B -0.60 % | 1.730 B 6.31 % | 1.628 B -21.67 % | 2.078 B 7.94 % | 1.925 B 29.55 % | 1.486 B 17.33 % | 1.266 B -25.50 % | 1.700 B 10.34 % | 1.540 B 0.42 % | 1.534 B 7.65 % | 1.425 B -4.53 % | 1.493 B 12.48 % | 1.327 B 15.53 % | 1.149 B 4.38 % | 1.100 B -8.39 % | 1.201 B 11.80 % | 1.074 B -6.85 % | 1.153 B 3.94 % | 1.110 B -9.31 % | 1.224 B -1.75 % | 1.245 B -5.03 % | 1.311 B -1.13 % | 1.326 B -4.55 % | 1.389 B -0.56 % | 1.397 B -16.10 % | 1.666 B -0.91 % | 1.681 B -1.00 % | 1.698 B -0.63 % | 1.709 B 53.43 % | 1.114 B -1.08 % | 1.126 B 1.44 % | 1.110 B 15.53 % | 960.741 M 4.03 % | 923.505 M 116.07 % | 427.412 M -3.07 % | 440.967 M 4.57 % | 421.680 M 9.71 % | 384.368 M |
| Inventaire | 3.710 B 9.23 % | 3.396 B 5.62 % | 3.216 B 9.40 % | 2.939 B -1.84 % | 2.994 B 17.65 % | 2.545 B 3.79 % | 2.452 B 0.95 % | 2.429 B -5.65 % | 2.575 B 5.12 % | 2.449 B 0.25 % | 2.443 B 10.53 % | 2.210 B -4.78 % | 2.321 B 5.63 % | 2.197 B 0.02 % | 2.197 B 11.50 % | 1.971 B 2.59 % | 1.921 B 2.27 % | 1.878 B -0.06 % | 1.879 B 8.56 % | 1.731 B -2.37 % | 1.773 B 10.60 % | 1.603 B 5.47 % | 1.520 B 4.20 % | 1.459 B 2.48 % | 1.423 B 4.69 % | 1.360 B 1.13 % | 1.345 B 5.07 % | 1.280 B 4.12 % | 1.229 B 3.15 % | 1.192 B 29.46 % | 920.412 M 6.72 % | 862.454 M 12.17 % | 768.898 M -3.86 % | 799.799 M -0.43 % | 803.226 M 10.45 % | 727.251 M -0.98 % | 734.473 M 6.68 % | 688.512 M -4.01 % | 717.299 M -2.71 % | 737.258 M -2.29 % | 754.551 M 0.77 % | 748.793 M -3.55 % | 776.387 M 0.56 % | 772.053 M -1.01 % | 779.907 M 0.93 % | 772.749 M 1.00 % | 765.118 M 3.04 % | 742.516 M -1.89 % | 756.825 M -39.73 % | 1.256 B 1.99 % | 1.231 B 6.95 % | 1.151 B 3.57 % | 1.111 B 5.63 % | 1.052 B 0.80 % | 1.044 B -1.69 % | 1.062 B -0.28 % | 1.065 B -3.30 % | 1.101 B -0.37 % | 1.105 B -25.54 % | 1.484 B 3.02 % | 1.441 B 1.77 % | 1.416 B 56.27 % | 906.091 M -19.15 % | 1.121 B 1.79 % | 1.101 B 7.97 % | 1.020 B 7.95 % | 944.635 M 3.00 % | 917.102 M 2.95 % | 890.850 M -11.10 % | 1.002 B 4.90 % | 955.282 M 5.65 % | 904.173 M 3.91 % | 870.179 M -1.45 % | 883.014 M 1.82 % | 867.208 M -4.23 % | 905.547 M 0.58 % | 900.330 M 3.24 % | 872.107 M 34.15 % | 650.097 M 29.13 % | 503.426 M -3.67 % | 522.608 M 3.49 % | 505.000 M 1.30 % | 498.525 M -2.84 % | 513.110 M -8.20 % | 558.943 M 0.16 % | 558.043 M 3.95 % | 536.854 M -4.46 % | 561.916 M -2.71 % | 577.568 M 4.19 % | 554.343 M 0.83 % | 549.790 M -9.42 % | 606.952 M 2.12 % | 594.324 M -5.69 % | 630.150 M -0.74 % | 634.820 M 28.04 % | 495.809 M 14.37 % | 433.516 M 8.57 % | 399.288 M -5.37 % | 421.935 M 4.77 % | 402.733 M 227.00 % | 123.162 M -34.54 % | 188.142 M 34.57 % | 139.810 M | 0.000 |
| Créances nettes | 90.393 M -79.24 % | 435.521 M 216.86 % | 137.448 M 393.97 % | 27.825 M -14.84 % | 32.673 M 25.70 % | 25.993 M 63.88 % | 15.862 M -35.44 % | 24.570 M 23.62 % | 19.876 M -10.83 % | 22.290 M 21.36 % | 18.368 M -28.02 % | 25.517 M -38.92 % | 41.779 M 16.91 % | 35.735 M 54.60 % | 23.114 M 56.24 % | 14.794 M 50.84 % | 9.807 M -11.45 % | 11.076 M -42.38 % | 19.223 M | 0.000 -100.00 % | 4.026 M -80.89 % | 21.063 M -90.22 % | 215.434 M 771.95 % | 24.707 M -20.59 % | 31.114 M 93.87 % | 16.049 M -53.20 % | 34.292 M -0.45 % | 34.446 M -24.84 % | 45.828 M -55.44 % | 102.851 M 17.30 % | 87.680 M 104.99 % | 42.773 M 87.62 % | 22.797 M 89.20 % | 12.049 M -30.32 % | 17.291 M 134.38 % | 7.377 M | 0.000 -100.00 % | 80.173 M 295.50 % | 20.271 M -66.97 % | 61.375 M 9.07 % | 56.273 M -45.91 % | 104.044 M 103.64 % | 51.092 M 15.56 % | 44.213 M -37.21 % | 70.419 M -43.15 % | 123.860 M -20.26 % | 155.338 M -42.51 % | 270.208 M -1.57 % | 274.522 M 1.87 % | 269.485 M 21.81 % | 221.234 M 14.21 % | 193.715 M 102.02 % | 95.888 M | 0.000 -100.00 % | 465.879 M | 0.000 | 0.000 -100.00 % | 353.122 M 8.17 % | 326.454 M | 0.000 | 0.000 -100.00 % | 422.127 M | 0.000 | 0.000 -100.00 % | 248.665 M | 0.000 | 0.000 -100.00 % | 264.837 M -6.63 % | 283.635 M | 0.000 -100.00 % | 236.836 M | 0.000 -100.00 % | 90.882 M -43.54 % | 160.976 M | 0.000 | 0.000 -100.00 % | 277.039 M | 0.000 -100.00 % | 294.584 M -12.87 % | 338.098 M | 0.000 | 0.000 | 0.000 -100.00 % | 387.420 M 35.63 % | 285.635 M | 0.000 -100.00 % | 326.980 M -32.47 % | 484.167 M 13.59 % | 426.238 M | 0.000 | 0.000 | 0.000 -100.00 % | 698.063 M | 0.000 -100.00 % | 635.340 M 1 828.86 % | 32.939 M -77.81 % | 148.417 M 341.26 % | 33.634 M -60.52 % | 85.186 M | 0.000 -100.00 % | 10.694 M -91.27 % | 122.522 M | 0.000 | 0.000 |
| Actifs fiscaux | 404.162 M -0.89 % | 407.801 M 4.58 % | 389.955 M 3.03 % | 378.487 M -1.55 % | 384.433 M -2.04 % | 392.450 M -1.97 % | 400.352 M -0.26 % | 401.400 M 12.07 % | 358.170 M 6.03 % | 337.796 M 1.73 % | 332.066 M -3.09 % | 342.669 M 4.58 % | 327.655 M 25.43 % | 261.224 M 11.10 % | 235.123 M -3.67 % | 244.091 M -0.02 % | 244.130 M 15.06 % | 212.172 M 7.44 % | 197.475 M -0.31 % | 198.099 M 0.13 % | 197.834 M 20.43 % | 164.275 M 12.81 % | 145.615 M -2.07 % | 148.692 M -4.40 % | 155.536 M 35.59 % | 114.711 M 1.21 % | 113.338 M -6.79 % | 121.592 M -17.07 % | 146.621 M 19.14 % | 123.067 M 1.41 % | 121.353 M 15.32 % | 105.232 M 8.14 % | 97.314 M 32.58 % | 73.401 M -7.13 % | 79.037 M 45.03 % | 54.498 M 2.46 % | 53.190 M -8.31 % | 58.012 M -11.78 % | 65.760 M 100.10 % | 32.864 M 19.36 % | 27.532 M 8.50 % | 25.376 M -2.97 % | 26.152 M -83.95 % | 162.891 M 1.13 % | 161.069 M 7.05 % | 150.456 M 34.77 % | 111.638 M 5.49 % | 105.825 M 14.79 % | 92.193 M -26.08 % | 124.716 M -5.48 % | 131.941 M 21.23 % | 108.837 M -2.53 % | 111.667 M -0.42 % | 112.137 M -2.06 % | 114.497 M 10.38 % | 103.728 M 19.39 % | 86.884 M 5.79 % | 82.132 M 4.94 % | 78.265 M 9.35 % | 71.573 M 21.05 % | 59.124 M 21.65 % | 48.601 M 14.01 % | 42.628 M -7.82 % | 46.244 M 29.51 % | 35.707 M 30.29 % | 27.407 M -1.87 % | 27.930 M 41.97 % | 19.673 M -7.45 % | 21.256 M 1.31 % | 20.981 M 111.59 % | 9.916 M 68.47 % | 5.886 M 20.46 % | 4.886 M -51.23 % | 10.019 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 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 |
| Compte à payer | 1.234 B 8.05 % | 1.142 B -14.81 % | 1.340 B 43.41 % | 934.589 M -21.62 % | 1.192 B 14.92 % | 1.038 B -4.96 % | 1.092 B 20.45 % | 906.423 M -3.63 % | 940.564 M -7.71 % | 1.019 B -12.59 % | 1.166 B 36.52 % | 853.957 M -9.94 % | 948.182 M -15.19 % | 1.118 B 10.18 % | 1.015 B 25.42 % | 809.080 M 18.79 % | 681.083 M -7.57 % | 736.826 M 53.01 % | 481.554 M -22.10 % | 618.165 M 23.55 % | 500.322 M -8.80 % | 548.576 M 66.72 % | 329.039 M -38.38 % | 534.012 M -3.71 % | 554.582 M 24.86 % | 444.148 M 10.37 % | 402.427 M -8.95 % | 441.963 M 7.91 % | 409.575 M -23.55 % | 535.766 M 28.02 % | 418.507 M -5.99 % | 445.173 M 63.07 % | 272.991 M -8.27 % | 297.602 M 7.09 % | 277.903 M 50.31 % | 184.881 M 16.99 % | 158.028 M 11.46 % | 141.780 M 12.66 % | 125.852 M 106.02 % | 61.088 M 16.52 % | 52.426 M -41.20 % | 89.153 M -38.38 % | 144.688 M -8.76 % | 158.580 M -5.92 % | 168.564 M -19.94 % | 210.553 M 7.29 % | 196.241 M -24.22 % | 258.972 M -8.06 % | 281.680 M -12.45 % | 321.750 M -16.78 % | 386.621 M 195.74 % | 130.728 M -1.35 % | 132.518 M -25.09 % | 176.906 M 37.61 % | 128.558 M -2.44 % | 131.768 M 38.45 % | 95.177 M -14.43 % | 111.221 M -10.92 % | 124.862 M 103.38 % | 61.392 M 4.77 % | 58.598 M -23.99 % | 77.088 M -33.64 % | 116.160 M -13.71 % | 134.612 M 219.58 % | 42.122 M -1.95 % | 42.958 M -14.19 % | 50.059 M 8.64 % | 46.080 M -13.56 % | 53.307 M 60.42 % | 33.229 M -22.80 % | 43.044 M -15.95 % | 51.212 M -14.27 % | 59.737 M 69.63 % | 35.216 M -54.92 % | 78.112 M 130.12 % | 33.944 M -8.09 % | 36.934 M -28.16 % | 51.411 M 34.34 % | 38.271 M 70.34 % | 22.467 M -8.04 % | 24.432 M -48.00 % | 46.981 M -10.15 % | 52.287 M -78.80 % | 246.592 M -24.43 % | 326.307 M -18.92 % | 402.460 M 114.52 % | 187.611 M -53.58 % | 404.168 M -8.81 % | 443.209 M 1.14 % | 438.214 M 10.69 % | 395.887 M 10.92 % | 356.907 M 22.59 % | 291.150 M -18.44 % | 356.964 M -13.37 % | 412.063 M 166.38 % | 154.688 M -24.67 % | 205.350 M 14.62 % | 179.150 M -5.93 % | 190.436 M 30.81 % | 145.587 M 144.81 % | 59.470 M 10.20 % | 53.965 M 18.59 % | 45.503 M | 0.000 |
| Impôts à payer | 85.681 M -63.92 % | 237.503 M -23.18 % | 309.185 M -44.88 % | 560.941 M 2 728.82 % | 19.830 M -90.82 % | 215.921 M -42.47 % | 375.329 M -26.20 % | 508.609 M 545.46 % | 78.798 M -48.90 % | 154.206 M -21.34 % | 196.041 M -53.15 % | 418.426 M 254.93 % | 117.889 M -59.06 % | 287.934 M 18.99 % | 241.974 M -30.41 % | 347.727 M 515.68 % | 56.479 M -73.78 % | 215.405 M 29.39 % | 166.480 M -29.52 % | 236.209 M 1 786.77 % | 12.519 M -89.38 % | 117.938 M -36.36 % | 185.315 M -3.53 % | 192.088 M 66.22 % | 115.565 M -7.70 % | 125.199 M -11.28 % | 141.116 M -4.82 % | 148.265 M 49.61 % | 99.102 M 12.55 % | 88.054 M -10.81 % | 98.726 M -9.04 % | 108.537 M 156.35 % | 42.339 M 7.78 % | 39.284 M -29.58 % | 55.784 M 38.02 % | 40.418 M 128.09 % | 17.720 M -64.27 % | 49.596 M -38.27 % | 80.348 M 37.14 % | 58.587 M 210.52 % | 18.868 M -53.84 % | 40.876 M 69.80 % | 24.072 M -10.75 % | 26.972 M 204.57 % | 8.856 M -5.25 % | 9.347 M -74.15 % | 36.159 M 324.32 % | 8.522 M -60.77 % | 21.724 M -66.13 % | 64.133 M -4.45 % | 67.123 M -37.14 % | 106.790 M 813.42 % | 11.691 M -86.01 % | 83.592 M -5.04 % | 88.025 M 10.12 % | 79.934 M -22.63 % | 103.315 M -10.70 % | 115.692 M -30.77 % | 167.109 M 176.53 % | 60.430 M 11.32 % | 54.285 M -44.56 % | 97.908 M -20.74 % | 123.533 M 376.36 % | 25.933 M 203.41 % | -25.077 M -2 494.16 % | -966.654 K -101.43 % | 67.409 M 82.01 % | 37.036 M 254.90 % | -23.909 M -301.76 % | 11.850 M -88.81 % | 105.872 M 45.12 % | 72.954 M 79.64 % | 40.610 M -35.06 % | 62.535 M 122.38 % | 28.121 M -16.27 % | 33.586 M 1 294.50 % | -2.812 M -41.05 % | -1.993 M -107.61 % | 26.200 M -49.99 % | 52.390 M 1 430.99 % | -3.936 M -116.09 % | 24.464 M -22.94 % | 31.748 M 16.44 % | 27.266 M 218.07 % | -23.093 M -113.46 % | -10.818 M -163.74 % | 16.972 M 181.65 % | -20.786 M 56.69 % | -47.995 M -54.40 % | -31.085 M -158.25 % | -12.037 M -3 263.77 % | 380.462 K -99.28 % | 52.859 M -10.58 % | 59.115 M 0.50 % | 58.820 M 31.60 % | 44.696 M -23.70 % | 58.583 M 22.38 % | 47.869 M 90.84 % | 25.084 M -68.01 % | 78.402 M 254.80 % | 22.097 M 3 195.44 % | 670.540 K -93.12 % | 9.748 M | 0.000 |
| Revenu différé non Courant | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 77.942 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 |
| Intérêts minoritaires | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 7.740 M 0.00 % | 7.740 M 9.79 % | 7.050 M 0.00 % | 7.050 M -4.13 % | 7.354 M 23.12 % | 5.973 M -9.69 % | 6.614 M 46.36 % | 4.519 M -10.16 % | 5.030 M 10.26 % | 4.562 M 22.97 % | 3.710 M 33.58 % | 2.777 M -38.23 % | 4.496 M 11.12 % | 4.046 M -11.00 % | 4.546 M -81.52 % | 24.596 M -15.41 % | 29.077 M 167.76 % | 10.859 M -14.05 % | 12.635 M 0.48 % | 12.574 M 1.07 % | 12.441 M 1.05 % | 12.312 M 12.62 % | 10.933 M 3.19 % | 10.594 M 6.08 % | 9.987 M 4.00 % | 9.603 M -7.36 % | 10.366 M 2.54 % | 10.110 M 10.02 % | 9.189 M -13.90 % | 10.671 M 0.96 % | 10.570 M 1.55 % | 10.409 M -3.07 % | 10.739 M 110.57 % | 5.100 M 5.42 % | 4.838 M 1.74 % | 4.755 M -1.31 % | 4.818 M 1.89 % | 4.728 M -87.03 % | 36.452 M -72.88 % | 134.388 M -0.98 % | 135.718 M -1.07 % | 137.183 M -11.84 % | 155.607 M 0.04 % | 155.539 M 4.85 % | 148.352 M 4.61 % | 141.807 M 2.54 % | 138.289 M 0.51 % | 137.583 M 5.82 % | 130.014 M 37.68 % | 94.430 M -5.07 % | 99.476 M 8.55 % | 91.642 M 4.25 % | 87.903 M | 0.000 -100.00 % | 209.699 M | 0.000 -100.00 % | 2.717 M 1.44 % | 2.678 M 3.37 % | 2.591 M |
| Obligations de location-acquisition | 10.101 M 1 446.64 % | 653.114 K -17.66 % | 793.151 K -31.85 % | 1.164 M -15.13 % | 1.371 M | 0.000 -100.00 % | 496.880 K -74.85 % | 1.976 M -42.52 % | 3.437 M -29.59 % | 4.882 M -19.16 % | 6.039 M -23.14 % | 7.857 M -17.72 % | 9.549 M -9.08 % | 10.502 M -13.10 % | 12.086 M -12.31 % | 13.782 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 | 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 -100.00 % | 410.573 M 0.00 % | 410.573 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 577.304 M 0.00 % | 577.304 M -1.70 % | 587.303 M 361.15 % | -224.893 M -233.22 % | 168.820 M -72.63 % | 616.799 M -10.56 % | 689.603 M 605.53 % | -136.412 M -119.90 % | 685.504 M 498.04 % | -172.221 M -194.65 % | 181.962 M 205.66 % | -172.221 M -194.65 % | 181.959 M 203.88 % | -175.158 M -125.73 % | 680.680 M 273.24 % | -392.918 M -149.29 % | 797.122 M 8 848.49 % | -9.112 M -101.14 % | 797.941 M -0.09 % | 798.692 M 0.08 % | 798.087 M 0.08 % | 797.483 M 0.08 % | 796.878 M -0.70 % | 802.464 M -0.94 % | 810.079 M 0.00 % | 810.079 M 0.00 % | 810.079 M 3.17 % | 785.183 M 0.00 % | 785.183 M 0.00 % | 785.183 M 116.87 % | 362.053 M -52.05 % | 755.105 M 0.00 % | 755.105 M 0.00 % | 755.105 M 0.00 % | 755.105 M 0.03 % | 754.849 M 0.00 % | 754.849 M 0.00 % | 754.849 M 0.00 % | 754.849 M 0.09 % | 754.149 M 0.00 % | 754.149 M 0.00 % | 754.149 M -1.63 % | 766.683 M 1.66 % | 754.149 M 0.00 % | 754.149 M 0.00 % | 754.149 M 0.00 % | 754.149 M 1.04 % | 746.411 M 0.00 % | 746.411 M 0.00 % | 746.411 M 0.00 % | 746.411 M 8.09 % | 690.542 M 0.00 % | 690.542 M 0.00 % | 690.542 M 0.00 % | 690.542 M 0.12 % | 689.704 M 0.00 % | 689.704 M 0.00 % | 689.704 M 0.00 % | 689.704 M 2.43 % | 673.325 M 0.00 % | 673.325 M 0.00 % | 673.325 M 0.00 % | 673.325 M 5.00 % | 641.269 M 0.00 % | 641.269 M -0.04 % | 641.530 M 0.00 % | 641.530 M 5.13 % | 610.227 M 0.01 % | 610.162 M 0.20 % | 608.928 M 0.00 % | 608.928 M 4.01 % | 585.453 M 0.00 % | 585.453 M 0.04 % | 585.234 M 0.26 % | 583.721 M 3.36 % | 564.765 M -0.09 % | 565.270 M -0.06 % | 565.604 M -0.79 % | 570.091 M 2.57 % | 555.805 M 0.00 % | 555.805 M 0.00 % | 555.800 M 0.00 % | 555.800 M 2.53 % | 542.094 M 1.64 % | 533.371 M 0.02 % | 533.269 M 0.55 % | 530.352 M 0.98 % | 525.224 M -0.03 % | 525.392 M 0.05 % | 525.155 M 0.00 % | 525.155 M 1.34 % | 518.201 M 0.00 % | 518.201 M 0.00 % | 518.201 M -7.27 % | 558.829 M 407.27 % | 110.164 M -5.27 % | 116.291 M 36.56 % | 85.154 M 5.46 % | 80.749 M -46.56 % | 151.105 M 9.02 % | 138.607 M 2.84 % | 134.784 M 0.02 % | 134.751 M 4.62 % | 128.804 M |
| Impôts différés passifs non courants | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 1.108 M -1.23 % | 1.122 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 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actifs totaux | 8.435 B -5.63 % | 8.939 B -2.55 % | 9.173 B 3.29 % | 8.881 B 5.72 % | 8.401 B 1.50 % | 8.277 B -1.76 % | 8.425 B 6.44 % | 7.916 B 12.42 % | 7.041 B 2.01 % | 6.902 B -2.06 % | 7.047 B 6.86 % | 6.595 B 10.68 % | 5.959 B -2.69 % | 6.124 B 3.95 % | 5.891 B 10.52 % | 5.330 B 11.97 % | 4.761 B -4.18 % | 4.968 B 13.78 % | 4.367 B 5.79 % | 4.128 B 7.06 % | 3.855 B -1.62 % | 3.919 B -0.68 % | 3.946 B 10.28 % | 3.578 B -7.28 % | 3.859 B 12.30 % | 3.437 B 7.46 % | 3.198 B 7.91 % | 2.964 B -4.39 % | 3.100 B 3.63 % | 2.991 B 7.25 % | 2.789 B 12.76 % | 2.473 B 7.84 % | 2.294 B -2.19 % | 2.345 B 6.41 % | 2.204 B 12.54 % | 1.958 B 5.95 % | 1.848 B -1.03 % | 1.867 B 4.04 % | 1.795 B 2.33 % | 1.754 B 10.09 % | 1.593 B -7.87 % | 1.729 B 6.60 % | 1.622 B -13.69 % | 1.880 B -2.08 % | 1.920 B -3.06 % | 1.980 B -2.92 % | 2.040 B -9.24 % | 2.247 B -5.38 % | 2.375 B -25.91 % | 3.206 B 20.87 % | 2.652 B 8.13 % | 2.453 B 6.57 % | 2.302 B -6.41 % | 2.459 B -2.76 % | 2.529 B 17.99 % | 2.144 B 4.39 % | 2.053 B -6.53 % | 2.197 B 2.56 % | 2.142 B -10.44 % | 2.392 B -3.29 % | 2.473 B -13.90 % | 2.872 B 2.80 % | 2.794 B -5.77 % | 2.965 B 16.68 % | 2.541 B -0.52 % | 2.555 B 1.68 % | 2.513 B 20.27 % | 2.089 B 5.01 % | 1.990 B -18.09 % | 2.429 B 7.28 % | 2.264 B 23.66 % | 1.831 B 13.68 % | 1.610 B -21.38 % | 2.048 B 8.65 % | 1.885 B -2.46 % | 1.933 B 6.23 % | 1.819 B -3.66 % | 1.889 B 9.66 % | 1.722 B 3.62 % | 1.662 B 3.08 % | 1.612 B -5.76 % | 1.711 B 7.83 % | 1.587 B -12.46 % | 1.813 B -16.29 % | 2.165 B -5.52 % | 2.292 B -0.59 % | 2.305 B -1.79 % | 2.347 B -1.25 % | 2.377 B -3.62 % | 2.466 B -0.74 % | 2.485 B -2.82 % | 2.557 B -0.91 % | 2.580 B -0.79 % | 2.601 B 5.07 % | 2.476 B 47.30 % | 1.681 B 0.03 % | 1.680 B 1.36 % | 1.658 B 18.43 % | 1.400 B 0.22 % | 1.397 B 106.41 % | 676.602 M 5.54 % | 641.084 M 3.52 % | 619.313 M 9.22 % | 567.029 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-06-30 | 2000-12-31 | 2000-06-30 | 1999-12-31 | 1999-06-30 | 1998-12-31 | 1998-06-30 | 1997-12-31 | 1997-06-30 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -106.323 M -307.30 % | -26.104 M | 0.000 -100.00 % | 328.545 M | 0.000 100.00 % | -92.532 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 | 0.000 |
| Rémunération à base d'actions | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.522 M | 0.000 -100.00 % | 15.450 M 241.10 % | -10.949 M -200.00 % | 10.949 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 | 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 % | -631.265 M | 0.000 100.00 % | -34.749 M -122.21 % | 156.454 M 200.00 % | -156.454 M | 0.000 100.00 % | -217.295 M -236.94 % | 158.677 M 200.00 % | -158.677 M | 0.000 100.00 % | -365.366 M -819.22 % | 50.800 M 200.00 % | -50.800 M | 0.000 100.00 % | -133.554 M -305.10 % | 65.117 M 200.00 % | -65.117 M | 0.000 100.00 % | -383.135 M -512.09 % | 92.975 M 200.00 % | -92.975 M | 0.000 100.00 % | -380.181 M -230.10 % | 292.227 M 200.00 % | -292.227 M | 0.000 100.00 % | -283.592 M -487.93 % | 73.104 M 200.00 % | -73.104 M | 0.000 100.00 % | -149.608 M -3 605.69 % | -4.037 M -200.00 % | 4.037 M | 0.000 -100.00 % | 11.196 M 127.91 % | -40.110 M -200.00 % | 40.110 M | 0.000 -100.00 % | 19.941 M 137.15 % | -53.675 M -200.00 % | 53.675 M | 0.000 -100.00 % | 29.385 M -40.57 % | 49.442 M 200.00 % | -49.442 M | 0.000 100.00 % | -19.225 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 -100.00 % | 86.934 M 139.80 % | 36.252 M 171.60 % | -50.632 M 31.40 % | -73.808 M -165.29 % | 113.055 M 1 894.52 % | -6.300 M 93.97 % | -104.460 M -401.92 % | -20.812 M -111.23 % | 185.259 M 308.05 % | -89.047 M 12.20 % | -101.416 M -700.32 % | -12.672 M -110.94 % | 115.801 M 583.91 % | -23.930 M -116.66 % | 143.672 M 5 616.47 % | -2.604 M |
| Comptes débiteurs | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -58.359 M | 0.000 100.00 % | -41.960 M -376.89 % | 15.154 M 200.00 % | -15.154 M | 0.000 -100.00 % | 39.911 M 24.70 % | 32.004 M 200.00 % | -32.004 M | 0.000 100.00 % | -44.029 M -745.22 % | 6.824 M 200.00 % | -6.824 M | 0.000 -100.00 % | 223.862 M 219.50 % | -187.334 M -200.00 % | 187.334 M | 0.000 100.00 % | -204.230 M -1 701.58 % | 12.752 M 200.00 % | -12.752 M | 0.000 -100.00 % | 76.702 M 296.73 % | -38.989 M -200.00 % | 38.989 M | 0.000 100.00 % | -91.622 M -671.06 % | 16.044 M 200.00 % | -16.044 M | 0.000 100.00 % | -3.501 M 79.59 % | -17.157 M -200.00 % | 17.157 M | 0.000 -100.00 % | 23.116 M 226.50 % | -18.273 M -200.00 % | 18.273 M | 0.000 -100.00 % | 47.451 M 168.78 % | -68.991 M -200.00 % | 68.991 M | 0.000 -100.00 % | 60.933 M 140.88 % | 25.296 M 200.00 % | -25.296 M | 0.000 -100.00 % | 166.112 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -570.730 M | 0.000 100.00 % | -7.251 M -105.13 % | 141.300 M 200.00 % | -141.300 M | 0.000 100.00 % | -257.206 M -303.05 % | 126.672 M 200.00 % | -126.672 M | 0.000 100.00 % | -322.487 M -814.59 % | 45.129 M 200.00 % | -45.129 M | 0.000 100.00 % | -367.651 M -244.94 % | 253.660 M 200.00 % | -253.660 M | 0.000 100.00 % | -182.062 M -330.86 % | 78.863 M 200.00 % | -78.863 M | 0.000 100.00 % | -427.560 M -229.11 % | 331.147 M 200.00 % | -331.147 M | 0.000 100.00 % | -221.042 M -487.38 % | 57.060 M 200.00 % | -57.060 M | 0.000 100.00 % | -141.708 M -841.75 % | 19.105 M 200.00 % | -19.105 M | 0.000 -100.00 % | 711.261 K 103.26 % | -21.836 M -200.00 % | 21.836 M | 0.000 100.00 % | -24.089 M -257.28 % | 15.316 M 200.00 % | -15.316 M | 0.000 100.00 % | -31.547 M -230.65 % | 24.146 M 200.00 % | -24.146 M | 0.000 100.00 % | -185.337 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 -100.00 % | 47.629 M -78.31 % | 219.601 M 878.08 % | -28.223 M 87.29 % | -222.010 M -801.53 % | -24.626 M -269.63 % | 14.518 M 162.01 % | -23.411 M -357.74 % | -5.114 M 84.40 % | -32.790 M -207.62 % | -10.659 M -514.34 % | 2.573 M 112.18 % | -21.125 M -407.78 % | 6.864 M -75.84 % | 28.408 M 222.32 % | -23.225 M -410.02 % | -4.554 M |
| Comptes à payer | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.412 M 200.00 % | -10.412 M | 0.000 100.00 % | -32.865 M -350.03 % | 13.145 M 200.00 % | -13.145 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autre fonds de roulement | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.177 M | 0.000 -100.00 % | 14.462 M 238.90 % | -10.412 M -200.00 % | 10.412 M | 0.000 -100.00 % | 32.865 M 350.03 % | -13.145 M -200.00 % | 13.145 M | 0.000 -100.00 % | 1.149 M 199.68 % | -1.153 M -200.00 % | 1.153 M | 0.000 -100.00 % | 10.236 M 946.43 % | -1.209 M -200.00 % | 1.209 M | 0.000 -100.00 % | 3.157 M 132.20 % | 1.359 M 200.00 % | -1.359 M | 0.000 100.00 % | -29.323 M -42 807.09 % | 68.660 K 200.00 % | -68.660 K | 0.000 -100.00 % | 29.072 M | 0.000 | 0.000 | 0.000 100.00 % | -4.399 M 26.50 % | -5.985 M -200.00 % | 5.985 M | 0.000 100.00 % | -12.631 M | 0.000 | 0.000 | 0.000 100.00 % | -3.421 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 -100.00 % | 39.305 M 121.44 % | -183.348 M -718.19 % | -22.409 M -115.12 % | 148.202 M 7.64 % | 137.681 M 761.36 % | -20.818 M 74.31 % | -81.049 M -416.31 % | -15.698 M -107.20 % | 218.050 M 378.17 % | -78.388 M 24.62 % | -103.988 M -1 330.13 % | 8.453 M -92.24 % | 108.938 M 308.14 % | -52.338 M -131.36 % | 166.897 M 8 462.04 % | 1.949 M |
| Autres éléments non monétaires | 96.687 M 112.62 % | -765.971 M | 0.000 | 0.000 100.00 % | -204.666 M 29.06 % | -288.505 M -552.86 % | 63.708 M -87.81 % | 522.513 M 294.76 % | 132.361 M 619.58 % | -25.474 M 84.16 % | -160.810 M 12.39 % | -183.544 M -2 480.70 % | -7.112 M 98.04 % | -362.623 M -4 554.17 % | 8.141 M 101.31 % | -623.103 M -1 579.00 % | 42.130 M 110.04 % | -419.423 M -82.75 % | -229.507 M 42.44 % | -398.735 M -553.86 % | 87.855 M 146.01 % | -190.939 M -2.06 % | -187.084 M 37.56 % | -299.609 M -147.55 % | -121.029 M 44.62 % | -218.559 M -87.30 % | -116.690 M 40.25 % | -195.305 M -73.41 % | -112.624 M 27.26 % | -154.831 M -68.06 % | -92.126 M 28.51 % | -128.862 M -476.68 % | -22.346 M 75.75 % | -92.154 M -21.75 % | -75.694 M -30.55 % | -57.981 M -352.63 % | -12.810 M 83.64 % | -78.308 M -355.91 % | -17.176 M 16.66 % | -20.610 M -900.03 % | -2.061 M 95.72 % | -48.127 M -117.28 % | 278.564 M 1 428.12 % | 18.229 M -49.64 % | 36.198 M -57.65 % | 85.483 M -60.49 % | 216.372 M 117.60 % | 99.436 M 597.65 % | -19.981 M 82.48 % | -114.054 M -460.96 % | -20.332 M 76.77 % | -87.529 M -77.11 % | -49.421 M 72.61 % | -180.448 M -67.98 % | -107.420 M -98.91 % | -54.004 M -47.54 % | -36.604 M 70.11 % | -122.445 M -3.46 % | -118.348 M -7 691.36 % | 1.559 M 113.92 % | -11.201 M 89.57 % | -107.405 M 36.34 % | -168.716 M -246.49 % | -48.693 M -656.91 % | -6.433 M 93.35 % | -96.713 M -18.47 % | -81.635 M 17.03 % | -98.389 M -157.55 % | -38.202 M 59.98 % | -95.451 M -26.94 % | -75.192 M -28.78 % | -58.388 M -227.32 % | -17.838 M 64.20 % | -49.821 M -982.37 % | 5.646 M 14.36 % | 4.937 M 1 680.00 % | -312.488 K -104.94 % | 6.327 M 141.04 % | -15.417 M -355.15 % | 6.042 M -36.09 % | 9.454 M 112.02 % | 4.459 M -73.50 % | 16.825 M 80.93 % | 9.299 M -8.35 % | 10.146 M 27.13 % | 7.981 M -58.25 % | 19.116 M 141.22 % | 7.925 M -26.81 % | 10.828 M 28.44 % | 8.430 M |
| Trésorerie nette provenant des activités d'exploitation | 70.276 M 112.21 % | -575.679 M | 0.000 | 0.000 100.00 % | -191.740 M -87.59 % | -102.210 M -127.03 % | 378.162 M -71.83 % | 1.342 B 4 445.30 % | 29.530 M -81.48 % | 159.479 M -0.83 % | 160.810 M -76.53 % | 685.295 M | 0.000 | 0.000 -100.00 % | 184.134 M -84.22 % | 1.167 B 449.17 % | -334.134 M -154.58 % | 612.227 M 580.08 % | 90.023 M -90.60 % | 957.335 M 437.97 % | -283.259 M -448.74 % | 81.224 M -45.30 % | 148.489 M -30.90 % | 214.898 M -16.70 % | 257.993 M 4.72 % | 246.356 M -13.42 % | 284.527 M 79.53 % | 158.486 M 95.14 % | 81.217 M 187.20 % | -93.138 M -138.49 % | 241.964 M -7.78 % | 262.385 M 526.23 % | -61.560 M -136.50 % | 168.642 M 41.85 % | 118.884 M -32.11 % | 175.116 M 1 286.81 % | 12.627 M -83.23 % | 75.282 M 24.04 % | 60.691 M -55.95 % | 137.773 M 280.10 % | -76.499 M -168.26 % | 112.073 M 846.59 % | -15.011 M -468.14 % | 4.078 M 112.37 % | -32.975 M 46.80 % | -61.978 M -20.62 % | -51.382 M 56.25 % | -117.457 M 42.39 % | -203.866 M -199.71 % | -68.021 M 13.47 % | -78.605 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 -100.00 % | 145.663 M 122.58 % | 65.444 M 244.29 % | -45.357 M -57.91 % | -28.723 M -120.79 % | 138.172 M 584.72 % | 20.179 M 122.80 % | -88.495 M -616.65 % | 17.129 M -92.32 % | 223.092 M 1 076.85 % | -22.838 M 64.16 % | -63.717 M -588.87 % | 13.034 M -89.35 % | 122.357 M 244.18 % | -84.861 M -193.62 % | 90.640 M 114.32 % | 42.293 M |
| Investissements dans les immobilisations corporelles | -111.492 M -18.31 % | -94.238 M -92.54 % | -48.944 M 6.74 % | -52.479 M 73.93 % | -201.317 M 2.24 % | -205.922 M -24.64 % | -165.215 M -17.93 % | -140.096 M 59.70 % | -347.637 M -8.38 % | -320.755 M -40.57 % | -228.175 M -9.07 % | -209.210 M -4.98 % | -199.278 M 36.96 % | -316.132 M -55.62 % | -203.149 M -18.43 % | -171.534 M -136.74 % | -72.455 M 20.36 % | -90.983 M -20.94 % | -75.231 M -74.43 % | -43.129 M -7.65 % | -40.066 M 32.62 % | -59.463 M 19.20 % | -73.594 M 36.71 % | -116.286 M -670.74 % | -15.088 M -44.65 % | -10.430 M 77.06 % | -45.464 M -192.40 % | -15.548 M 66.27 % | -46.091 M -86.51 % | -24.712 M 45.82 % | -45.613 M -1 379.65 % | -3.083 M 62.61 % | -8.245 M 72.06 % | -29.514 M -83.43 % | -16.090 M -491.90 % | -2.718 M -55.03 % | -1.753 M 65.27 % | -5.049 M -1 090.44 % | -424.150 K 91.27 % | -4.859 M -663.11 % | -636.779 K 75.10 % | -2.558 M -2 876.74 % | -85.920 K 95.60 % | -1.951 M 48.01 % | -3.754 M 80.16 % | -18.916 M -211.60 % | -6.071 M -6.18 % | -5.718 M 84.00 % | -35.734 M 31.81 % | -52.405 M 39.45 % | -86.551 M -44.23 % | -60.008 M -48.17 % | -40.499 M -47.60 % | -27.438 M 49.38 % | -54.207 M -59.30 % | -34.029 M -235.22 % | -10.151 M 86.02 % | -72.593 M -4 138.72 % | -1.713 M -662.57 % | -224.584 K 98.72 % | -17.586 M -32.23 % | -13.300 M -6.37 % | -12.504 M -431.65 % | -2.352 M 47.12 % | -4.448 M 90.73 % | -47.994 M 88.26 % | -408.673 M -3 903.68 % | -10.207 M -70.17 % | -5.998 M -40.26 % | -4.276 M -1 632.48 % | -246.841 K 93.59 % | -3.852 M 25.60 % | -5.177 M 63.23 % | -14.077 M -410.40 % | -2.758 M -151.55 % | -1.096 M 11.52 % | -1.239 M 80.94 % | -6.503 M 51.32 % | -13.359 M -82.29 % | -7.329 M -52.25 % | -4.814 M -39.64 % | -3.447 M 72.92 % | -12.731 M -71.11 % | -7.440 M 13.72 % | -8.623 M 57.21 % | -20.154 M 43.95 % | -35.959 M -1 588.81 % | -2.129 M 94.80 % | -40.969 M -2 621.68 % | -1.505 M |
| Acquisitions nettes | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.328 K | 0.000 -100.00 % | 699.000 -84.65 % | 4.555 K -42.38 % | 7.905 K | 0.000 | 0.000 | 0.000 -100.00 % | 2.983 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -486.780 K -200.00 % | 486.780 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 19.874 M | 0.000 | 0.000 -100.00 % | 41.829 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.150 K | 0.000 | 0.000 | 0.000 100.00 % | -669.596 K -165.22 % | -252.471 K -105.02 % | 5.027 M 2.93 % | 4.884 M 81 501.72 % | -6.000 K -142.86 % | 14.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.437 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 17.282 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -117.745 K 98.15 % | -6.358 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -111.500 M | 0.000 | 0.000 | 0.000 100.00 % | -39.027 M -33 641.02 % | 116.355 K | 0.000 | 0.000 -100.00 % | 4.257 M 153.19 % | -8.005 M -104.57 % | 175.058 M 192.67 % | -188.898 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 445.470 K | 0.000 | 0.000 100.00 % | -4.405 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -14.785 M | 0.000 | 0.000 -100.00 % | 17.280 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 48.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 23.880 M 213.39 % | 7.620 M 27.00 % | 6.000 M | 0.000 | 0.000 -100.00 % | 161.200 M | 0.000 | 0.000 | 0.000 -100.00 % | 18.175 M 5 883.71 % | 303.747 K | 0.000 | 0.000 100.00 % | -110.361 M -335.97 % | 46.770 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -88.268 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités d'investissement | 0.000 | 0.000 -100.00 % | 2.204 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.328 K | 0.000 -100.00 % | 699.000 -84.65 % | 4.555 K | 0.000 | 0.000 | 0.000 100.00 % | -171.534 M -5 750 962.04 % | 2.983 K 100.00 % | -90.983 M -20.94 % | -75.231 M -74.43 % | -43.129 M -7.65 % | -40.066 M 32.62 % | -59.463 M -7 872.78 % | 765.019 K 73.08 % | 442.000 K 102.93 % | -15.088 M -44.65 % | -10.430 M -702.33 % | -1.300 M -2 895.70 % | 46.500 K -90.70 % | 500.000 K -37.50 % | 800.000 K 204.58 % | -765.000 K -100.34 % | 225.115 M 50 476.18 % | 445.100 K 206 923.26 % | 215.000 100.00 % | -219.957 M -635.89 % | 41.045 M 2 057 304.36 % | 1.995 K 104.31 % | -46.257 K -100.34 % | 13.506 M -50.45 % | 27.260 M 1 624.60 % | -1.788 M -1 633.47 % | 116.600 K 106.28 % | -1.858 M -686.31 % | -236.303 K 93.02 % | -3.386 M -349.64 % | 1.357 M 149.15 % | -2.760 M -227.19 % | 2.170 M -97.49 % | 86.526 M -35.42 % | 133.986 M 4 149.69 % | 3.153 M 577.84 % | 465.132 K -88.45 % | 4.027 M 3 988.01 % | 98.499 K 101.48 % | -6.661 M -649.02 % | 1.213 M 1 021.80 % | 108.147 K 947.63 % | 10.323 K 100.57 % | -1.816 M 89.26 % | -16.909 M -193.40 % | 18.104 M 268.84 % | -10.722 M -183.33 % | 12.867 M 105.75 % | 6.254 M 1 130.72 % | -606.725 K -172.91 % | 832.150 K -61.15 % | 2.142 M -66.76 % | 6.444 M 183.90 % | -7.681 M -439.12 % | 2.265 M -31.94 % | 3.328 M 97.48 % | 1.685 M 123.69 % | -7.114 M -114.60 % | 48.736 M -79.49 % | 237.606 M 813 302.86 % | -29.219 K 99.97 % | -86.749 M -419.82 % | 27.124 M -38.50 % | 44.105 M 2 549.75 % | 1.664 M 104.54 % | -36.632 M 28.12 % | -50.964 M -145.13 % | 112.927 M 308.98 % | 27.612 M 3 132.06 % | -910.661 K -138.11 % | 2.390 M -70.44 % | 8.084 M 207.37 % | -7.529 M -357.12 % | 2.928 M 48 705.58 % | 6.000 K |
| Trésorerie nette utilisée pour les activités d'investissement | -111.492 M -18.31 % | -94.238 M -92.55 % | -48.942 M 6.74 % | -52.479 M 73.93 % | -201.317 M 2.24 % | -205.922 M -24.64 % | -165.215 M -17.93 % | -140.096 M 59.70 % | -347.635 M -8.38 % | -320.755 M -40.57 % | -228.175 M -9.07 % | -209.205 M -4.99 % | -199.270 M 36.97 % | -316.132 M -55.62 % | -203.149 M -18.43 % | -171.534 M -136.75 % | -72.452 M 20.37 % | -90.983 M -20.94 % | -75.231 M -74.43 % | -43.129 M -7.65 % | -40.066 M 32.62 % | -59.463 M 18.35 % | -72.829 M 37.13 % | -115.844 M -667.81 % | -15.088 M -44.65 % | -10.430 M 77.70 % | -46.764 M -201.66 % | -15.502 M 66.00 % | -45.591 M -90.66 % | -23.912 M 48.44 % | -46.378 M -120.89 % | 222.032 M 2 946.61 % | -7.800 M 73.57 % | -29.514 M 87.50 % | -236.048 M -715.88 % | 38.327 M 2 288.31 % | -1.751 M 65.63 % | -5.096 M -138.95 % | 13.082 M -41.60 % | 22.401 M 1 023.82 % | -2.425 M 0.66 % | -2.441 M -25.57 % | -1.944 M 11.14 % | -2.188 M 69.36 % | -7.140 M 59.34 % | -17.560 M -157.48 % | -6.820 M -122.82 % | -3.061 M -106.03 % | 50.793 M -48.62 % | 98.861 M 218.54 % | -83.398 M -40.06 % | -59.543 M -63.26 % | -36.472 M -33.40 % | -27.340 M 55.08 % | -60.868 M -85.48 % | -32.816 M -226.75 % | -10.043 M 59.15 % | -24.583 M -250.39 % | 16.346 M 195.40 % | -17.134 M -4 382.66 % | 400.070 K -98.87 % | 35.329 M 342.54 % | 7.983 M -19.38 % | 9.902 M 295.91 % | -5.054 M 89.28 % | -47.162 M 86.78 % | -356.808 M -9 381.07 % | -3.763 M 72.49 % | -13.679 M -580.06 % | -2.011 M 89.09 % | -18.440 M -822.62 % | -1.999 M 72.49 % | -7.264 M -118.37 % | 39.543 M -69.28 % | 128.739 M 241.90 % | 37.654 M -56.75 % | 87.070 M 151.74 % | -168.276 M -647.32 % | 30.746 M 642.82 % | -5.664 M 86.33 % | -41.445 M 23.83 % | -54.411 M -423.67 % | 16.811 M -16.66 % | 20.172 M 311.59 % | -9.534 M 57.00 % | -22.170 M 20.47 % | -27.875 M -188.60 % | -9.659 M 74.61 % | -38.041 M -2 437.26 % | -1.499 M |
| Remboursement de dette | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 49.992 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.265 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 -100.00 % | 486.780 K 200.00 % | -486.780 K -100.11 % | 436.757 M 4 467.57 % | -10.000 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -10.000 M | 0.000 | 0.000 | 0.000 100.00 % | -2.000 M 95.62 % | -45.700 M -353.89 % | 18.000 M 550.00 % | -4.000 M 92.00 % | -50.000 M -1 566.67 % | -3.000 M 89.66 % | -29.000 M -100.83 % | -14.440 M -107.04 % | 205.000 M 4 200.00 % | -5.000 M 85.36 % | -34.161 M -341.23 % | 14.161 M -25.41 % | 18.986 M 479.73 % | -5.000 M 98.09 % | -262.000 M -693.94 % | -33.000 M 70.58 % | -112.174 M -418.46 % | -21.636 M 34.36 % | -32.960 M -128.84 % | 114.300 M 231.18 % | -87.133 M -348.95 % | 35.000 M 400.00 % | 7.000 M -94.40 % | 125.000 M 200.67 % | -124.167 M -2 383.35 % | -5.000 M -110.96 % | 45.601 M 213.44 % | -40.200 M -1 581.30 % | -2.391 M -104.88 % | 49.000 M 632.61 % | -9.200 M 87.04 % | -71.000 M |
| Actions ordinaires émises | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 52.939 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 | 0.000 | 0.000 | 0.000 |
| Actions ordinaires rachetées | -14.099 M | 0.000 | 0.000 | 0.000 100.00 % | -85.112 M | 0.000 | 0.000 -100.00 % | 154.000 K 200.00 % | -154.000 K | 0.000 100.00 % | -49.992 M -2 758.69 % | 1.880 M 200.00 % | -1.880 M | 0.000 100.00 % | -118.992 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -14.008 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 |
| Dividendes versés | -470.102 M -1 019.70 % | -41.985 M -5 185.12 % | -794.394 K 99.76 % | -337.687 M -212 063.97 % | -159.163 K | 0.000 100.00 % | -365.627 M -18.75 % | -307.904 M | 0.000 | 0.000 100.00 % | -365.271 M -31.19 % | -278.423 M | 0.000 | 0.000 100.00 % | -3.971 M 99.10 % | -443.080 M | 0.000 | 0.000 100.00 % | -5.692 M 98.96 % | -547.588 M | 0.000 | 0.000 100.00 % | -5.539 M 98.69 % | -421.846 M | 0.000 | 0.000 100.00 % | -166.739 K 99.94 % | -302.895 M | 0.000 | 0.000 100.00 % | -2.664 M 98.80 % | -222.463 M | 0.000 | 0.000 100.00 % | -1.051 K 100.00 % | -36.707 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -8.276 K 99.77 % | -3.660 M | 0.000 100.00 % | -112.974 M -4 727.43 % | -2.340 M 44.33 % | -4.203 M 93.78 % | -67.556 M | 0.000 | 0.000 100.00 % | -1.566 M | 0.000 | 0.000 | 0.000 100.00 % | -2.018 K 99.92 % | -2.564 M 98.97 % | -249.964 M -80 875.97 % | -308.690 K 91.46 % | -3.613 M -783.45 % | -408.929 K 99.83 % | -245.296 M -81 195.36 % | -301.734 K -491.87 % | -50.979 K 97.20 % | -1.821 M 98.97 % | -176.151 M -28 086.36 % | -624.950 K 62.73 % | -1.677 M -2 776.91 % | -58.285 K 99.92 % | -77.627 M -1 413.99 % | -5.127 M 23.21 % | -6.677 M 45.42 % | -12.234 M 78.26 % | -56.262 M -993.69 % | -5.144 M 43.81 % | -9.156 M -0.29 % | -9.130 M 79.79 % | -45.173 M -1 056.54 % | -3.906 M 65.70 % | -11.386 M -305.90 % | -2.805 M 51.83 % | -5.824 M 36.99 % | -9.243 M -1 019.23 % | -825.823 K 88.00 % | -6.880 M 42.28 % | -11.920 M 47.04 % | -22.508 M |
| Autres activités de financement | -58.637 M -299.64 % | -14.672 M -680.51 % | -1.880 M 94.07 % | -31.720 M -165.14 % | -11.963 M 84.33 % | -76.339 M -4 932.51 % | -1.517 M 35.06 % | -2.336 M -11.57 % | -2.094 M -20.14 % | -1.743 M 1.09 % | -1.762 M 99.47 % | -333.209 M -9 193.83 % | -3.585 M 92.99 % | -51.163 M -242.44 % | 35.918 M 106.40 % | -561.170 M -33 140.01 % | -1.688 M | 0.000 100.00 % | -2.814 M | 0.000 | 0.000 | 0.000 100.00 % | -6.184 M 20.96 % | -7.824 M | 0.000 | 0.000 100.00 % | -5.972 M -200.00 % | 5.972 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.102 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.139 M | 0.000 100.00 % | -8.929 M | 0.000 | 0.000 | 0.000 100.00 % | -193.065 K | 0.000 100.00 % | -18.000 M -9 680.31 % | -184.043 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -434.802 K | 0.000 | 0.000 | 0.000 100.00 % | -445.004 K -2 125.02 % | -20.000 K -107.85 % | 254.752 K 612.64 % | -49.694 K 99.52 % | -10.259 M -22 260.40 % | -45.881 K -272.80 % | 26.551 K 200.00 % | -26.551 K -592.09 % | -3.836 K -200.00 % | 3.836 K 100.21 % | -1.835 M -38.69 % | -1.323 M -186.76 % | -461.407 K -217.17 % | 393.777 K 11.90 % | 351.913 K 187.21 % | -403.510 K | 0.000 | 0.000 100.00 % | -385.958 K -162.69 % | 615.636 K 465.01 % | -168.664 K -399.59 % | 56.299 K -95.63 % | 1.288 M 17.43 % | 1.097 M 30.06 % | 843.266 K 200.00 % | -843.267 K |
| Trésorerie nette utilisée provenant des activités de financement | -542.837 M -858.11 % | -56.657 M -2 018.64 % | -2.674 M 99.28 % | -369.406 M -2 987.81 % | -11.963 M 84.33 % | -76.339 M -1 915.02 % | -3.789 M 98.78 % | -310.086 M -14 710.47 % | -2.094 M -20.14 % | -1.743 M 47.45 % | -3.316 M 98.82 % | -281.337 M -7 747.02 % | -3.585 M 92.99 % | -51.163 M -260.15 % | 31.947 M 105.69 % | -561.170 M -33 140.01 % | -1.688 M | 0.000 -100.00 % | 2.877 M 100.53 % | -547.588 M | 0.000 | 0.000 100.00 % | -6.458 M 98.50 % | -429.670 M | 0.000 | 0.000 100.00 % | -6.138 M 97.93 % | -296.924 M | 0.000 | 0.000 100.00 % | -2.664 M 98.80 % | -222.463 M | 0.000 | 0.000 -100.00 % | 1.051 K 100.00 % | -36.707 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.139 M | 0.000 100.00 % | -8.929 M -107 797.13 % | -8.276 K 99.74 % | -3.173 M -551.86 % | -486.780 K -100.15 % | 323.590 M 2 722.23 % | -12.340 M 44.42 % | -22.203 M 67.22 % | -67.740 M | 0.000 | 0.000 100.00 % | -11.566 M | 0.000 | 0.000 | 0.000 100.00 % | -2.002 M 95.85 % | -48.264 M 79.23 % | -232.399 M -5 293.73 % | -4.309 M 91.96 % | -53.613 M -1 472.71 % | -3.409 M 98.76 % | -274.741 M -1 761.17 % | -14.762 M -107.19 % | 205.306 M 3 088.22 % | -6.871 M 96.89 % | -220.571 M -1 735.03 % | 13.490 M -34.80 % | 20.690 M 516.44 % | -4.968 M 98.54 % | -339.630 M -790.87 % | -38.123 M 64.48 % | -107.332 M -204.98 % | -35.193 M 60.76 % | -89.684 M -181.87 % | 109.550 M 214.19 % | -95.937 M -476.71 % | 25.467 M 166.71 % | -38.173 M -131.52 % | 121.094 M 189.08 % | -135.940 M -1 790.79 % | -7.190 M -118.15 % | 39.609 M 180.20 % | -49.387 M -17 709.16 % | -277.310 K -100.64 % | 43.217 M 313.14 % | -20.277 M 78.51 % | -94.351 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 | 0.000 100.00 % | -175.771 M -500.81 % | 43.854 M -89.61 % | 422.141 M 207.57 % | -392.446 M -199.63 % | 393.893 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 | 0.000 100.00 % | -2.315 K | 0.000 | 0.000 | 0.000 100.00 % | -986.884 K 86.60 % | -7.366 M -188.19 % | 8.353 M | 0.000 |
| Variation nette de la trésorerie | -584.053 M 19.62 % | -726.574 M -790.88 % | -81.557 M -112.63 % | 645.624 M 259.41 % | -405.020 M -5.34 % | -384.471 M -283.82 % | 209.159 M -76.55 % | 892.036 M 378.59 % | -320.199 M 5.49 % | -338.790 M -1 162.88 % | -26.827 M -104.35 % | 616.894 M 203.63 % | -595.302 M -2 338.18 % | 26.598 M 105.68 % | 12.932 M -97.02 % | 433.981 M 206.30 % | -408.274 M -178.33 % | 521.243 M 2 849.91 % | 17.670 M -95.18 % | 366.618 M 213.39 % | -323.324 M -1 585.81 % | 21.761 M -68.55 % | 69.202 M 120.93 % | -330.616 M -236.49 % | 242.230 M 2.67 % | 235.926 M 1.86 % | 231.625 M 250.47 % | -153.939 M -532.10 % | 35.626 M 130.44 % | -117.050 M -160.67 % | 192.923 M -26.35 % | 261.954 M 477.67 % | -69.360 M -149.85 % | 139.128 M 218.75 % | -117.163 M -166.29 % | 176.736 M 1 525.03 % | 10.876 M -84.50 % | 70.187 M -4.86 % | 73.773 M -53.94 % | 160.174 M 302.95 % | -78.924 M -171.99 % | 109.632 M 893.52 % | -13.816 M -831.04 % | 1.890 M 103.85 % | -49.044 M 38.35 % | -79.547 M -29.61 % | -61.375 M 49.28 % | -121.005 M -170.96 % | 170.516 M 821.73 % | 18.500 M 110.04 % | -184.207 M -360.04 % | -40.042 M 15.57 % | -47.428 M -193.24 % | -16.174 M -108.46 % | 191.193 M 579.56 % | 28.135 M 215.51 % | -24.357 M -340.13 % | 10.143 M -92.02 % | 127.163 M 205.74 % | -120.264 M 64.85 % | -342.122 M -1 186.26 % | 31.495 M 563.39 % | -6.797 M -102.54 % | 267.955 M 1 040.82 % | -28.481 M -8 633.52 % | 333.755 K 100.19 % | -173.030 M -255.18 % | 111.506 M 130.13 % | -370.120 M -613.10 % | 72.134 M -77.44 % | 319.717 M 201.55 % | 106.026 M 129.78 % | -356.022 M -303.44 % | 175.002 M 4.75 % | 167.070 M 146.03 % | 67.905 M 241.55 % | -47.971 M 45.14 % | -87.450 M -219.83 % | 72.981 M 82.53 % | 39.982 M 123.78 % | -168.114 M -300.59 % | 83.812 M -19.38 % | 103.961 M 1 154.85 % | -9.855 M 70.70 % | -33.642 M 42.51 % | -58.523 M -162.78 % | 93.218 M 258.89 % | -58.669 M -244.23 % | 40.677 M 175.95 % | -53.557 M |
| Trésorerie au début de la période | 1.398 B -34.18 % | 2.123 B -3.70 % | 2.205 B 41.40 % | 1.559 B -20.65 % | 1.965 B -16.34 % | 2.349 B 9.78 % | 2.140 B 71.50 % | 1.248 B -20.42 % | 1.568 B -17.77 % | 1.907 B -1.39 % | 1.933 B 46.86 % | 1.317 B -31.14 % | 1.912 B 1.41 % | 1.885 B 0.69 % | 1.872 B 30.17 % | 1.438 B -22.11 % | 1.847 B 39.33 % | 1.325 B 1.35 % | 1.308 B 38.96 % | 941.047 M -25.57 % | 1.264 B 1.75 % | 1.243 B 5.90 % | 1.173 B -21.98 % | 1.504 B 19.20 % | 1.262 B 23.00 % | 1.026 B 29.27 % | 793.567 M -16.25 % | 947.506 M 3.91 % | 911.880 M -11.38 % | 1.029 B 23.08 % | 836.008 M 45.63 % | 574.055 M -10.78 % | 643.414 M 27.59 % | 504.286 M -18.85 % | 621.449 M 39.74 % | 444.713 M 2.51 % | 433.837 M 19.30 % | 363.650 M 25.45 % | 289.877 M 123.49 % | 129.704 M -37.83 % | 208.628 M 110.74 % | 98.996 M -12.25 % | 112.812 M 1.70 % | 110.922 M -30.66 % | 159.966 M -33.21 % | 239.513 M -20.40 % | 300.888 M -28.68 % | 421.893 M 67.83 % | 251.376 M 7.94 % | 232.877 M -44.17 % | 417.084 M -8.76 % | 457.125 M -9.40 % | 504.553 M -3.11 % | 520.727 M 62.52 % | 320.416 M 9.63 % | 292.281 M -7.69 % | 316.638 M 3.31 % | 306.495 M 70.91 % | 179.331 M -40.14 % | 299.596 M -53.31 % | 641.718 M 5.16 % | 610.222 M 1.25 % | 602.686 M 80.05 % | 334.731 M -7.84 % | 363.212 M 0.09 % | 362.878 M -32.29 % | 535.909 M 26.27 % | 424.402 M -46.58 % | 794.522 M 9.99 % | 722.389 M 79.40 % | 402.671 M 35.74 % | 296.645 M -54.55 % | 652.668 M 36.64 % | 477.665 M 53.79 % | 310.596 M 27.98 % | 242.691 M -16.50 % | 290.661 M -23.13 % | 378.111 M 23.92 % | 305.131 M 15.08 % | 265.148 M -38.80 % | 433.262 M 23.98 % | 349.450 M 42.35 % | 245.490 M -3.86 % | 255.345 M -11.64 % | 288.987 M -16.84 % | 347.510 M 36.66 % | 254.292 M -18.75 % | 312.961 M 14.94 % | 272.284 M -16.44 % | 325.842 M |
| Trésorerie à la fin de la période | 813.505 M -41.76 % | 1.397 B -34.22 % | 2.123 B -3.70 % | 2.205 B 41.34 % | 1.560 B -20.58 % | 1.964 B -16.37 % | 2.349 B 9.78 % | 2.140 B 71.50 % | 1.248 B -20.42 % | 1.568 B -17.77 % | 1.907 B -1.39 % | 1.933 B 46.86 % | 1.317 B -31.14 % | 1.912 B 1.41 % | 1.885 B 0.69 % | 1.872 B 30.17 % | 1.438 B -22.11 % | 1.847 B 39.33 % | 1.325 B 1.35 % | 1.308 B 38.96 % | 941.047 M -25.57 % | 1.264 B 1.75 % | 1.243 B 5.90 % | 1.173 B -21.98 % | 1.504 B 19.20 % | 1.262 B 23.08 % | 1.025 B 29.19 % | 793.567 M -16.25 % | 947.506 M 3.91 % | 911.880 M -11.38 % | 1.029 B 23.08 % | 836.008 M 45.63 % | 574.055 M -10.78 % | 643.414 M 27.59 % | 504.286 M -18.85 % | 621.449 M 39.74 % | 444.713 M 2.51 % | 433.837 M 19.30 % | 363.650 M 25.45 % | 289.877 M 123.49 % | 129.704 M -37.83 % | 208.628 M 110.74 % | 98.996 M -12.25 % | 112.812 M 1.70 % | 110.922 M -30.66 % | 159.966 M -33.21 % | 239.513 M -20.40 % | 300.888 M -28.68 % | 421.893 M 67.83 % | 251.376 M 7.94 % | 232.877 M -44.17 % | 417.084 M -8.76 % | 457.125 M -9.40 % | 504.553 M -1.38 % | 511.609 M 59.67 % | 320.416 M 9.63 % | 292.281 M -7.69 % | 316.638 M 3.31 % | 306.495 M 70.91 % | 179.331 M -40.14 % | 299.596 M -53.31 % | 641.718 M 7.69 % | 595.890 M -1.13 % | 602.686 M 80.05 % | 334.731 M -7.84 % | 363.212 M 0.09 % | 362.878 M -32.29 % | 535.909 M 26.27 % | 424.402 M -46.58 % | 794.522 M 9.99 % | 722.389 M 79.40 % | 402.671 M 35.74 % | 296.645 M -54.55 % | 652.668 M 36.64 % | 477.665 M 53.79 % | 310.596 M 27.98 % | 242.691 M -16.50 % | 290.661 M -23.13 % | 378.111 M 23.92 % | 305.131 M 15.08 % | 265.148 M -38.80 % | 433.262 M 23.98 % | 349.450 M 42.35 % | 245.490 M -3.86 % | 255.345 M -11.64 % | 288.987 M -16.84 % | 347.510 M 36.66 % | 254.292 M -18.75 % | 312.961 M 14.94 % | 272.284 M |
| Trésorerie d'exploitation | 70.276 M 112.21 % | -575.679 M | 0.000 | 0.000 100.00 % | -191.740 M -87.59 % | -102.210 M -127.03 % | 378.162 M -71.83 % | 1.342 B 4 445.30 % | 29.530 M -81.48 % | 159.479 M -0.83 % | 160.810 M -76.53 % | 685.295 M | 0.000 | 0.000 -100.00 % | 184.134 M -84.22 % | 1.167 B 449.17 % | -334.134 M -154.58 % | 612.227 M 580.08 % | 90.023 M -90.60 % | 957.335 M 437.97 % | -283.259 M -448.74 % | 81.224 M -45.30 % | 148.489 M -30.90 % | 214.898 M -16.70 % | 257.993 M 4.72 % | 246.356 M -13.42 % | 284.527 M 79.53 % | 158.486 M 95.14 % | 81.217 M 187.20 % | -93.138 M -138.49 % | 241.964 M -7.78 % | 262.385 M 526.23 % | -61.560 M -136.50 % | 168.642 M 41.85 % | 118.884 M -32.11 % | 175.116 M 1 286.81 % | 12.627 M -83.23 % | 75.282 M 24.04 % | 60.691 M -55.95 % | 137.773 M 280.10 % | -76.499 M -168.26 % | 112.073 M 846.59 % | -15.011 M -468.14 % | 4.078 M 112.37 % | -32.975 M 46.80 % | -61.978 M -20.62 % | -51.382 M 56.25 % | -117.457 M 42.39 % | -203.866 M -199.71 % | -68.021 M 13.47 % | -78.605 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 -100.00 % | 145.663 M 122.58 % | 65.444 M 244.29 % | -45.357 M -57.91 % | -28.723 M -120.79 % | 138.172 M 584.72 % | 20.179 M 122.80 % | -88.495 M -616.65 % | 17.129 M -92.32 % | 223.092 M 1 076.85 % | -22.838 M 64.16 % | -63.717 M -588.87 % | 13.034 M -89.35 % | 122.357 M 244.18 % | -84.861 M -193.62 % | 90.640 M 114.32 % | 42.293 M |
| Dépenses en capital | -111.492 M -18.31 % | -94.238 M -92.54 % | -48.944 M 6.74 % | -52.479 M 73.93 % | -201.317 M 2.24 % | -205.922 M -24.64 % | -165.215 M -17.93 % | -140.096 M 59.70 % | -347.637 M -8.38 % | -320.755 M -40.57 % | -228.175 M -9.07 % | -209.210 M -4.98 % | -199.278 M 36.96 % | -316.132 M -55.62 % | -203.149 M -18.43 % | -171.534 M -136.74 % | -72.455 M 20.36 % | -90.983 M -20.94 % | -75.231 M -74.43 % | -43.129 M -7.65 % | -40.066 M 32.62 % | -59.463 M 19.20 % | -73.594 M 36.71 % | -116.286 M -670.74 % | -15.088 M -44.65 % | -10.430 M 77.06 % | -45.464 M -192.40 % | -15.548 M 66.27 % | -46.091 M -86.51 % | -24.712 M 45.82 % | -45.613 M -1 379.65 % | -3.083 M 62.61 % | -8.245 M 72.06 % | -29.514 M -83.43 % | -16.090 M -491.90 % | -2.718 M -55.03 % | -1.753 M 65.27 % | -5.049 M -1 090.44 % | -424.150 K 91.27 % | -4.859 M -663.11 % | -636.779 K 75.10 % | -2.558 M -2 876.74 % | -85.920 K 95.60 % | -1.951 M 48.01 % | -3.754 M 80.16 % | -18.916 M -211.60 % | -6.071 M -6.18 % | -5.718 M 84.00 % | -35.734 M 31.81 % | -52.405 M 39.45 % | -86.551 M -44.23 % | -60.008 M -48.17 % | -40.499 M -47.60 % | -27.438 M 49.38 % | -54.207 M -59.30 % | -34.029 M -235.22 % | -10.151 M 86.02 % | -72.593 M -4 138.72 % | -1.713 M -662.57 % | -224.584 K 98.72 % | -17.586 M -32.23 % | -13.300 M -6.37 % | -12.504 M -431.65 % | -2.352 M 47.12 % | -4.448 M 90.73 % | -47.994 M 88.26 % | -408.673 M -3 903.68 % | -10.207 M -70.17 % | -5.998 M -40.26 % | -4.276 M -1 632.48 % | -246.841 K 93.59 % | -3.852 M 25.60 % | -5.177 M 63.23 % | -14.077 M -410.40 % | -2.758 M -151.55 % | -1.096 M 11.52 % | -1.239 M 80.94 % | -6.503 M 51.32 % | -13.359 M -82.29 % | -7.329 M -52.25 % | -4.814 M -39.64 % | -3.447 M 72.92 % | -12.731 M -71.11 % | -7.440 M 13.72 % | -8.623 M 57.21 % | -20.154 M 43.95 % | -35.959 M -1 588.81 % | -2.129 M 94.80 % | -40.969 M -2 621.68 % | -1.505 M |
| Cash-flow disponible | -41.216 M 93.85 % | -669.917 M -749.23 % | -78.885 M -50.32 % | -52.479 M 86.65 % | -393.057 M -27.56 % | -308.132 M -244.70 % | 212.948 M -82.29 % | 1.202 B 477.90 % | -318.108 M -97.24 % | -161.276 M -139.41 % | -67.365 M -114.15 % | 476.085 M 338.90 % | -199.278 M 36.96 % | -316.132 M -1 562.56 % | -19.015 M -101.91 % | 995.151 M 344.76 % | -406.589 M -178.00 % | 521.243 M 3 423.72 % | 14.792 M -98.38 % | 914.206 M 382.75 % | -323.324 M -1 585.81 % | 21.761 M -70.95 % | 74.895 M -24.05 % | 98.612 M -59.40 % | 242.905 M 2.96 % | 235.926 M -1.31 % | 239.064 M 67.25 % | 142.938 M 306.93 % | 35.126 M 129.81 % | -117.850 M -160.02 % | 196.351 M -24.28 % | 259.302 M 471.47 % | -69.805 M -150.17 % | 139.128 M 35.35 % | 102.794 M -40.37 % | 172.398 M 1 485.43 % | 10.874 M -84.52 % | 70.233 M 16.54 % | 60.267 M -54.66 % | 132.913 M 272.31 % | -77.136 M -170.43 % | 109.515 M 825.40 % | -15.097 M -810.06 % | 2.126 M 105.79 % | -36.729 M 54.60 % | -80.895 M -40.80 % | -57.453 M 53.36 % | -123.175 M 48.59 % | -239.600 M -98.96 % | -120.426 M 27.08 % | -165.156 M -175.22 % | -60.008 M -48.17 % | -40.499 M -47.60 % | -27.438 M 49.38 % | -54.207 M -59.30 % | -34.029 M -235.22 % | -10.151 M 86.02 % | -72.593 M -4 138.72 % | -1.713 M -662.57 % | -224.584 K 98.72 % | -17.586 M -32.23 % | -13.300 M -6.37 % | -12.504 M -431.65 % | -2.352 M 47.12 % | -4.448 M 90.73 % | -47.994 M 88.26 % | -408.673 M -3 903.68 % | -10.207 M -70.17 % | -5.998 M -40.26 % | -4.276 M -1 632.48 % | -246.841 K 93.59 % | -3.852 M 25.60 % | -5.177 M 63.23 % | -14.077 M -109.85 % | 142.905 M 122.08 % | 64.348 M 238.10 % | -46.596 M -32.28 % | -35.226 M -128.22 % | 124.813 M 871.24 % | 12.851 M 113.77 % | -93.309 M -782.01 % | 13.682 M -93.50 % | 210.361 M 794.77 % | -30.278 M 58.15 % | -72.340 M -916.01 % | -7.120 M -108.24 % | 86.398 M 199.32 % | -86.990 M -275.13 % | 49.672 M 21.78 % | 40.788 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 |