ASM International N.V. ASM.AS
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 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 | 1985 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 2.933 B 11.33 % | 2.634 B 9.27 % | 2.411 B 39.37 % | 1.730 B 30.25 % | 1.328 B 3.45 % | 1.284 B 56.94 % | 818.081 M 10.94 % | 737.401 M 23.33 % | 597.930 M -10.71 % | 669.621 M 22.73 % | 545.604 M -10.89 % | 612.277 M -56.82 % | 1.418 B -13.23 % | 1.634 B 33.64 % | 1.223 B 107.01 % | 590.739 M -20.96 % | 747.362 M -21.88 % | 956.745 M 9.03 % | 877.491 M 20.89 % | 725.867 M -3.69 % | 753.688 M 29.76 % | 580.852 M 11.86 % | 519.271 M -7.61 % | 562.040 M -40.07 % | 937.805 M 125.59 % | 415.710 M 45.10 % | 286.494 M -9.91 % | 318.000 M 4.73 % | 303.631 M -6.68 % | 325.378 M 45.78 % | 223.191 M -5.56 % | 236.331 M 18.20 % | 199.936 M -9.86 % | 221.817 M 29.51 % | 171.272 M -6.79 % | 183.743 M 12.70 % | 163.030 M 17.86 % | 138.328 M -2.06 % | 141.242 M -1.49 % | 143.379 M |
| Bénéfice net | 685.734 M -8.82 % | 752.073 M 93.28 % | 389.113 M -21.35 % | 494.709 M 73.34 % | 285.396 M -13.26 % | 329.013 M 109.39 % | 157.133 M -65.27 % | 452.402 M 233.95 % | 135.471 M -13.86 % | 157.277 M 14.54 % | 137.308 M -86.61 % | 1.025 B 14 241.75 % | 7.149 M -96.17 % | 186.770 M 68.81 % | 110.639 M 203.83 % | -106.561 M -678.79 % | 18.411 M -69.85 % | 61.073 M 77.88 % | 34.334 M 185.44 % | -40.187 M -267.30 % | 24.021 M 182.07 % | -29.269 M 2.08 % | -29.889 M -589.30 % | 6.108 M -93.54 % | 94.534 M 749.25 % | 11.131 M 1 764.99 % | 596.862 K 100.86 % | -69.727 M -320.82 % | 31.576 M -11.60 % | 35.720 M 926.48 % | -4.322 M -129.05 % | 14.877 M 141.71 % | -35.667 M -1 115.76 % | 3.511 M 127.81 % | -12.625 M -399.71 % | 4.212 M -31.67 % | 6.165 M 130.99 % | -19.893 M 25.07 % | -26.547 M -223.13 % | -8.216 M |
| Bénéfice avant impôt | 867.902 M 0.16 % | 866.521 M 71.60 % | 504.976 M -15.46 % | 597.324 M 78.80 % | 334.069 M -12.70 % | 382.663 M 121.74 % | 172.569 M -62.24 % | 457.037 M 231.76 % | 137.760 M -9.32 % | 151.927 M -1.90 % | 154.877 M -85.02 % | 1.034 B 1 449.26 % | 66.730 M -81.09 % | 352.855 M 23.61 % | 285.462 M 542.67 % | -64.487 M -199.57 % | 64.765 M -51.22 % | 132.766 M 8.46 % | 122.406 M 1 457.05 % | 7.861 M -77.27 % | 34.588 M 256.02 % | -22.169 M 28.61 % | -31.055 M -386.81 % | 10.828 M -91.07 % | 121.227 M 876.89 % | 12.409 M 870.25 % | 1.279 M 101.91 % | -67.000 M -299.02 % | 33.665 M -13.50 % | 38.918 M 2 088.53 % | -1.957 M -110.65 % | 18.372 M 153.11 % | -34.592 M -1 007.85 % | 3.810 M 134.81 % | -10.946 M -320.22 % | 4.971 M -52.02 % | 10.361 M 150.33 % | -20.584 M 23.54 % | -26.921 M -210.66 % | -8.666 M |
| Ratio bénéfice avant impôt | 0.30 -10.03 % | 0.33 57.04 % | 0.21 -39.34 % | 0.35 37.27 % | 0.25 -15.61 % | 0.30 41.30 % | 0.21 -65.97 % | 0.62 169.01 % | 0.23 1.55 % | 0.23 -20.07 % | 0.28 -83.19 % | 1.69 3 488.17 % | 0.05 -78.20 % | 0.22 -7.51 % | 0.23 313.84 % | -0.11 -225.97 % | 0.09 -37.55 % | 0.14 -0.52 % | 0.14 1 188.00 % | 0.01 -76.40 % | 0.05 220.24 % | -0.04 36.18 % | -0.06 -410.44 % | 0.02 -85.10 % | 0.13 333.04 % | 0.03 568.67 % | 0.00 102.12 % | -0.21 -290.02 % | 0.11 -7.30 % | 0.12 1 464.02 % | -0.01 -111.28 % | 0.08 144.93 % | -0.17 -1 107.21 % | 0.02 126.88 % | -0.06 -336.26 % | 0.03 -57.43 % | 0.06 142.71 % | -0.15 21.93 % | -0.19 -215.36 % | -0.06 |
| EBITDA | 990.544 M 18.69 % | 834.568 M 57.68 % | 529.293 M -10.80 % | 593.383 M 63.99 % | 361.843 M -17.42 % | 438.151 M 145.87 % | 178.207 M -57.08 % | 415.183 M 189.04 % | 143.642 M -30.89 % | 207.837 M 50.31 % | 138.275 M 120.40 % | 62.739 M -55.75 % | 141.773 M -57.08 % | 330.315 M -12.08 % | 375.683 M 2 025.59 % | -19.510 M -118.20 % | 107.170 M -39.47 % | 177.064 M 4.31 % | 169.752 M 59.65 % | 106.331 M -20.43 % | 133.638 M 167.09 % | 50.035 M 40.66 % | 35.571 M -47.15 % | 67.304 M -72.67 % | 246.251 M 276.22 % | 65.454 M 85.87 % | 35.215 M -21.43 % | 44.818 M -25.33 % | 60.019 M -18.13 % | 73.312 M 133.51 % | 31.395 M 57.80 % | 19.896 M 276.78 % | -11.255 M -155.59 % | 20.247 M 222.61 % | 6.276 M -69.47 % | 20.556 M -21.29 % | 26.116 M 454.19 % | -7.373 M 55.18 % | -16.452 M -3 023.67 % | 562.710 K |
| Ratio de revenu net | 0.23 -18.10 % | 0.29 76.89 % | 0.16 -43.56 % | 0.29 33.08 % | 0.21 -16.15 % | 0.26 33.42 % | 0.19 -68.69 % | 0.61 170.79 % | 0.23 -3.54 % | 0.23 -6.67 % | 0.25 -84.97 % | 1.67 33 116.29 % | 0.01 -95.59 % | 0.11 26.31 % | 0.09 150.16 % | -0.18 -832.24 % | 0.02 -61.41 % | 0.06 63.15 % | 0.04 170.67 % | -0.06 -273.71 % | 0.03 163.25 % | -0.05 12.46 % | -0.06 -629.61 % | 0.01 -89.22 % | 0.10 276.46 % | 0.03 1 185.29 % | 0.00 100.95 % | -0.22 -310.84 % | 0.10 -5.27 % | 0.11 666.92 % | -0.02 -130.76 % | 0.06 135.29 % | -0.18 -1 226.92 % | 0.02 121.48 % | -0.07 -421.53 % | 0.02 -39.38 % | 0.04 126.30 % | -0.14 23.49 % | -0.19 -228.02 % | -0.06 |
| Ratio EBITDA | 0.34 6.61 % | 0.32 44.30 % | 0.22 -36.00 % | 0.34 25.90 % | 0.27 -20.17 % | 0.34 56.67 % | 0.22 -61.31 % | 0.56 134.37 % | 0.24 -22.60 % | 0.31 22.47 % | 0.25 147.33 % | 0.10 2.49 % | 0.10 -50.53 % | 0.20 -34.21 % | 0.31 1 030.18 % | -0.03 -123.03 % | 0.14 -22.52 % | 0.19 -4.33 % | 0.19 32.06 % | 0.15 -17.38 % | 0.18 105.84 % | 0.09 25.75 % | 0.07 -42.80 % | 0.12 -54.40 % | 0.26 66.77 % | 0.16 28.10 % | 0.12 -12.79 % | 0.14 -28.70 % | 0.20 -12.27 % | 0.23 60.18 % | 0.14 67.09 % | 0.08 249.55 % | -0.06 -161.67 % | 0.09 149.10 % | 0.04 -67.25 % | 0.11 -30.16 % | 0.16 400.52 % | -0.05 54.24 % | -0.12 -3 067.89 % | 0.00 |
| Taux de profit brut | 0.51 4.64 % | 0.48 1.83 % | 0.47 -0.98 % | 0.48 1.96 % | 0.47 -5.59 % | 0.50 21.70 % | 0.41 -1.49 % | 0.41 -6.22 % | 0.44 0.23 % | 0.44 2.47 % | 0.43 22.92 % | 0.35 12.82 % | 0.31 -12.81 % | 0.36 -20.74 % | 0.45 46.26 % | 0.31 -15.03 % | 0.36 -4.33 % | 0.38 -2.10 % | 0.39 10.86 % | 0.35 -6.76 % | 0.37 7.99 % | 0.35 -5.91 % | 0.37 -7.64 % | 0.40 -20.24 % | 0.50 5.58 % | 0.47 3.53 % | 0.46 -7.63 % | 0.49 -0.17 % | 0.50 1.45 % | 0.49 -3.42 % | 0.51 13.69 % | 0.44 10.24 % | 0.40 -4.55 % | 0.42 -0.57 % | 0.42 -5.36 % | 0.45 -6.39 % | 0.48 27.38 % | 0.38 8.35 % | 0.35 -16.00 % | 0.41 |
| Moyenne pondérée des actions en circulation diluée | 49.386 M -0.34 % | 49.555 M 0.93 % | 49.097 M 0.38 % | 48.909 M -0.91 % | 49.359 M -1.28 % | 49.999 M -5.86 % | 53.110 M -10.48 % | 59.325 M -3.15 % | 61.253 M -2.66 % | 62.928 M -2.14 % | 64.302 M 0.17 % | 64.196 M 13.09 % | 56.767 M -12.24 % | 64.682 M 3.80 % | 62.316 M 20.70 % | 51.627 M -1.45 % | 52.389 M -19.50 % | 65.076 M 21.47 % | 53.575 M 1.78 % | 52.638 M 1.50 % | 51.858 M 4.46 % | 49.642 M 0.96 % | 49.170 M -1.58 % | 49.958 M 2.58 % | 48.703 M 19.77 % | 40.664 M 17.04 % | 34.743 M 4.64 % | 33.203 M -1.15 % | 33.590 M -0.99 % | 33.926 M 15.22 % | 29.445 M -9.54 % | 32.549 M 42.73 % | 22.804 M 1.89 % | 22.381 M 0.91 % | 22.179 M -6.85 % | 23.810 M 19.05 % | 20.000 M -5.02 % | 21.057 M 0.09 % | 21.037 M 3.74 % | 20.278 M |
| Moyenne pondérée des actions en circulation | 49.369 M 0.17 % | 49.286 M 0.95 % | 48.820 M 0.36 % | 48.645 M -0.54 % | 48.907 M -1.03 % | 49.418 M -5.75 % | 52.432 M -10.48 % | 58.573 M -3.37 % | 60.616 M -2.41 % | 62.114 M -2.20 % | 63.510 M 0.49 % | 63.202 M 12.64 % | 56.108 M 1.63 % | 55.210 M 5.29 % | 52.435 M 1.57 % | 51.627 M -1.21 % | 52.259 M -3.17 % | 53.968 M 1.06 % | 53.403 M 1.45 % | 52.638 M 2.13 % | 51.540 M 3.82 % | 49.642 M 0.96 % | 49.170 M 0.46 % | 48.944 M 4.56 % | 46.810 M 25.49 % | 37.301 M 10.38 % | 33.794 M 1.78 % | 33.203 M 6.45 % | 31.190 M 0.11 % | 31.156 M 5.81 % | 29.445 M -9.54 % | 32.549 M 42.73 % | 22.804 M 1.89 % | 22.381 M 0.91 % | 22.179 M 6.46 % | 20.833 M 4.17 % | 20.000 M -5.02 % | 21.057 M 0.09 % | 21.037 M 3.74 % | 20.278 M |
| Bénéfice par action diluée | 13.90 -8.43 % | 15.18 91.42 % | 7.93 -21.56 % | 10.11 74.91 % | 5.78 -12.16 % | 6.58 122.30 % | 2.96 -61.21 % | 7.63 245.25 % | 2.21 -11.60 % | 2.50 16.82 % | 2.14 -86.60 % | 15.97 12 184.62 % | 0.13 -95.89 % | 3.16 49.76 % | 2.11 202.43 % | -2.06 -688.57 % | 0.35 -67.29 % | 1.07 67.19 % | 0.64 184.21 % | -0.76 -265.22 % | 0.46 177.97 % | -0.59 3.28 % | -0.61 -608.33 % | 0.12 -93.81 % | 1.94 568.97 % | 0.29 2 800.00 % | 0.01 100.48 % | -2.10 -323.40 % | 0.94 -10.48 % | 1.05 800.00 % | -0.15 -132.61 % | 0.46 129.49 % | -1.56 -1 075.00 % | 0.16 128.07 % | -0.57 -416.67 % | 0.18 -41.94 % | 0.31 132.98 % | -0.94 25.40 % | -1.26 -207.32 % | -0.41 |
| Bénéfice par action | 13.97 -8.45 % | 15.26 91.47 % | 7.97 -21.63 % | 10.17 74.14 % | 5.84 -12.31 % | 6.66 122.00 % | 3.00 -61.14 % | 7.72 246.19 % | 2.23 -11.86 % | 2.53 17.13 % | 2.16 -86.68 % | 16.22 12 376.92 % | 0.13 -96.15 % | 3.38 60.19 % | 2.11 202.43 % | -2.06 -688.57 % | 0.35 -69.03 % | 1.13 76.56 % | 0.64 184.21 % | -0.76 -261.70 % | 0.47 179.66 % | -0.59 3.28 % | -0.61 -608.33 % | 0.12 -94.03 % | 2.01 570.00 % | 0.30 2 900.00 % | 0.01 100.48 % | -2.10 -307.92 % | 1.01 -12.17 % | 1.15 866.67 % | -0.15 -132.61 % | 0.46 129.49 % | -1.56 -1 075.00 % | 0.16 128.07 % | -0.57 -385.00 % | 0.20 -35.48 % | 0.31 132.98 % | -0.94 25.40 % | -1.26 -207.32 % | -0.41 |
| Bénéfice brut | 1.481 B 16.49 % | 1.272 B 11.27 % | 1.143 B 38.01 % | 828.131 M 32.81 % | 623.569 M -2.33 % | 638.464 M 90.99 % | 334.297 M 9.28 % | 305.895 M 15.65 % | 264.500 M -10.50 % | 295.527 M 25.76 % | 234.998 M 9.53 % | 214.550 M -51.29 % | 440.429 M -24.35 % | 582.155 M 5.93 % | 549.578 M 202.77 % | 181.515 M -32.84 % | 270.262 M -25.27 % | 361.646 M 6.74 % | 338.817 M 34.02 % | 252.815 M -10.20 % | 281.536 M 40.12 % | 200.919 M 5.25 % | 190.898 M -14.67 % | 223.710 M -52.20 % | 467.982 M 138.17 % | 196.492 M 50.23 % | 130.798 M -16.79 % | 157.182 M 4.56 % | 150.329 M -5.33 % | 158.790 M 40.80 % | 112.778 M 7.37 % | 105.036 M 30.31 % | 80.603 M -13.97 % | 93.688 M 28.77 % | 72.756 M -11.79 % | 82.478 M 5.50 % | 78.176 M 50.12 % | 52.074 M 6.11 % | 49.075 M -17.26 % | 59.310 M |
| Charge d'impôt sur le bénéfice | 182.168 M 59.17 % | 114.448 M -1.22 % | 115.863 M 12.91 % | 102.615 M 110.83 % | 48.673 M -9.28 % | 53.650 M 247.56 % | 15.436 M 233.03 % | 4.635 M 102.49 % | 2.289 M 142.79 % | -5.350 M -130.45 % | 17.569 M 57.98 % | 11.121 M -57.71 % | 26.300 M -28.32 % | 36.692 M -14.55 % | 42.939 M 1 034.15 % | 3.786 M -68.82 % | 12.144 M -37.00 % | 19.275 M 36.75 % | 14.095 M 93.04 % | 7.302 M -30.90 % | 10.567 M 48.85 % | 7.099 M 708.64 % | -1.166 M -124.72 % | 4.719 M -79.39 % | 22.893 M 1 691.29 % | 1.278 M 87.36 % | 682.128 K -74.99 % | 2.727 M 30.55 % | 2.089 M -34.67 % | 3.198 M 35.22 % | 2.365 M -32.34 % | 3.495 M 224.89 % | 1.076 M 259.99 % | 298.844 K -82.19 % | 1.678 M 121.36 % | 758.223 K -81.93 % | 4.196 M 706.96 % | -691.254 K -84.87 % | -373.904 K 16.94 % | -450.168 K |
| Coût des revenus | 1.451 B 6.51 % | 1.363 B 7.46 % | 1.268 B 40.62 % | 901.780 M 27.99 % | 704.553 M 9.17 % | 645.396 M 33.41 % | 483.784 M 12.12 % | 431.506 M 29.41 % | 333.430 M -10.87 % | 374.094 M 20.44 % | 310.606 M -21.90 % | 397.727 M -59.32 % | 977.638 M -7.08 % | 1.052 B 56.27 % | 673.322 M 64.54 % | 409.224 M -14.23 % | 477.100 M -19.83 % | 595.099 M 10.47 % | 538.674 M 13.87 % | 473.052 M 0.19 % | 472.152 M 24.27 % | 379.933 M 15.70 % | 328.373 M -2.94 % | 338.331 M -27.99 % | 469.823 M 114.32 % | 219.218 M 40.80 % | 155.696 M -3.19 % | 160.818 M 4.90 % | 153.302 M -7.98 % | 166.589 M 50.88 % | 110.413 M -15.90 % | 131.295 M 10.02 % | 119.333 M -6.87 % | 128.129 M 30.06 % | 98.516 M -2.71 % | 101.265 M 19.34 % | 84.854 M -1.62 % | 86.253 M -6.42 % | 92.167 M 9.63 % | 84.069 M |
| Dépenses générales et administratives | 316.811 M 2.62 % | 308.727 M 11.61 % | 276.620 M 45.94 % | 189.547 M 20.41 % | 157.424 M 5.70 % | 148.929 M 22.63 % | 121.442 M 21.53 % | 99.931 M 9.66 % | 91.130 M -3.80 % | 94.729 M 17.64 % | 80.527 M -16.35 % | 96.269 M -52.36 % | 202.062 M 14.51 % | 176.454 M | 0.000 | 0.000 -100.00 % | 126.591 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 |
| Frais de vente et de marketing | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 dépenses | -7.391 M -10 611.59 % | -69.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 544.000 K -21.84 % | 696.000 K -44.94 % | 1.264 M 38.90 % | 910.000 K 154.90 % | 357.000 K -10.97 % | 401.000 K -15.58 % | 475.000 K -14.18 % | 553.497 K 0.07 % | 553.113 K -98.31 % | 32.717 M 2 256.60 % | 1.388 M 174 743.90 % | 794.030 | 0.000 -100.00 % | 7.571 M -85.97 % | 53.947 M 107.62 % | 25.984 M 14.99 % | 22.595 M 16.69 % | 19.364 M 36.16 % | 14.221 M 8.54 % | 13.102 M -11.72 % | 14.841 M 15.00 % | 12.905 M 39.24 % | 9.269 M -8.10 % | 10.086 M 14.22 % | 8.830 M 10.33 % | 8.003 M -20.79 % | 10.104 M 42.99 % | 7.066 M 28.12 % | 5.515 M -9.25 % | 6.077 M |
| Dépenses de fonctionnement | 679.238 M 9.92 % | 617.955 M 21.05 % | 510.486 M 49.82 % | 340.744 M 14.95 % | 296.426 M 14.11 % | 259.775 M 23.68 % | 210.030 M 8.99 % | 192.708 M 5.73 % | 182.259 M -1.20 % | 184.464 M 27.76 % | 144.385 M -15.89 % | 171.660 M -51.13 % | 351.281 M 14.85 % | 305.854 M 45.83 % | 209.738 M 22.67 % | 170.984 M -15.39 % | 202.077 M -5.59 % | 214.033 M 2.24 % | 209.337 M -10.70 % | 234.417 M 21.36 % | 193.160 M 3.43 % | 186.746 M -5.16 % | 196.905 M -1.26 % | 199.416 M -27.66 % | 275.678 M 75.57 % | 157.022 M 32.68 % | 118.349 M -10.16 % | 131.727 M 26.02 % | 104.531 M 6.04 % | 98.581 M 2.45 % | 96.224 M -1.86 % | 98.045 M -3.05 % | 101.127 M 21.07 % | 83.527 M 10.91 % | 75.310 M 7.70 % | 69.925 M 12.49 % | 62.164 M -6.54 % | 66.514 M -6.37 % | 71.042 M 9.59 % | 64.824 M |
| Coût et dépenses | 2.131 B 7.57 % | 1.981 B 11.36 % | 1.779 B 43.14 % | 1.243 B 24.13 % | 1.001 B 10.58 % | 905.171 M 30.46 % | 693.814 M 11.15 % | 624.214 M 21.04 % | 515.689 M -7.67 % | 558.558 M 22.76 % | 454.991 M -20.09 % | 569.387 M -57.15 % | 1.329 B -2.14 % | 1.358 B 53.79 % | 883.060 M 52.20 % | 580.208 M -14.57 % | 679.177 M -16.06 % | 809.132 M 8.17 % | 748.011 M 5.73 % | 707.468 M 6.34 % | 665.312 M 17.41 % | 566.679 M 7.88 % | 525.278 M -2.32 % | 537.747 M -27.87 % | 745.501 M 98.15 % | 376.240 M 37.29 % | 274.045 M -6.32 % | 292.545 M 13.46 % | 257.834 M -2.77 % | 265.169 M 28.33 % | 206.638 M -9.90 % | 229.340 M 4.03 % | 220.459 M 4.16 % | 211.656 M 21.76 % | 173.826 M 1.54 % | 171.190 M 16.44 % | 147.018 M -3.76 % | 152.767 M -6.40 % | 163.209 M 9.61 % | 148.893 M |
| Frais de recherche et de développement | 369.818 M 19.57 % | 309.297 M 32.25 % | 233.866 M 54.68 % | 151.197 M 8.77 % | 139.002 M 25.40 % | 110.846 M 25.13 % | 88.588 M -4.52 % | 92.777 M 1.81 % | 91.129 M 1.55 % | 89.735 M 40.52 % | 63.858 M -15.30 % | 75.391 M -49.48 % | 149.219 M 15.32 % | 129.400 M 64.24 % | 78.785 M 25.44 % | 62.806 M -16.27 % | 75.011 M -10.27 % | 83.599 M -5.14 % | 88.130 M -12.39 % | 100.592 M 18.61 % | 84.811 M 7.47 % | 78.915 M -10.74 % | 88.414 M 10.79 % | 79.800 M 7.83 % | 74.005 M 56.51 % | 47.284 M 31.10 % | 36.068 M -6.43 % | 38.545 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 |
| Frais de vente, frais généraux et administratifs | 316.811 M 2.62 % | 308.727 M 11.61 % | 276.620 M 45.94 % | 189.547 M 20.41 % | 157.424 M 5.70 % | 148.929 M 22.63 % | 121.442 M 21.53 % | 99.931 M 9.66 % | 91.130 M -3.80 % | 94.729 M 17.64 % | 80.527 M -16.35 % | 96.269 M -52.36 % | 202.062 M 14.51 % | 176.454 M 34.75 % | 130.953 M 21.50 % | 107.777 M -14.86 % | 126.591 M -2.53 % | 129.880 M 7.65 % | 120.654 M 19.33 % | 101.108 M -5.47 % | 106.961 M -0.81 % | 107.830 M -0.61 % | 108.491 M -3.17 % | 112.046 M -24.15 % | 147.726 M 76.38 % | 83.755 M 40.32 % | 59.686 M -19.14 % | 73.818 M -18.26 % | 90.310 M 5.65 % | 85.478 M 5.03 % | 81.383 M -4.41 % | 85.140 M -7.31 % | 91.858 M 25.08 % | 73.441 M 10.47 % | 66.480 M 7.36 % | 61.922 M 18.94 % | 52.060 M -12.43 % | 59.448 M -9.28 % | 65.527 M 11.54 % | 58.747 M |
| Revenu d'intérêts | 21.658 M 46.08 % | 14.826 M 560.11 % | 2.246 M 9 665.22 % | 23.000 K -83.69 % | 141.000 K -91.40 % | 1.639 M 55.21 % | 1.056 M -37.25 % | 1.683 M -45.62 % | 3.095 M 178.33 % | 1.112 M -29.75 % | 1.583 M 62.86 % | 972.000 K -51.13 % | 1.989 M -31.46 % | 2.902 M 137.67 % | 1.221 M 19.94 % | 1.018 M -74.85 % | 4.047 M -33.80 % | 6.113 M 3.58 % | 5.902 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 |
| Frais d'intérêts | 1.884 M -52.24 % | 3.945 M 159.03 % | 1.523 M -24.30 % | 2.012 M 0.20 % | 2.008 M 13.70 % | 1.766 M -28.39 % | 2.466 M 37.08 % | 1.799 M 64.14 % | 1.096 M -32.35 % | 1.620 M -50.49 % | 3.272 M 11.18 % | 2.943 M -82.25 % | 16.582 M 10.58 % | 14.996 M 3.73 % | 14.457 M 91.79 % | 7.538 M -2.67 % | 7.745 M -21.50 % | 9.866 M -15.86 % | 11.726 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 |
| Dépréciation et amortissement | 195.800 M 8.24 % | 180.896 M 106.58 % | 87.565 M 27.96 % | 68.429 M 18.56 % | 57.716 M -0.44 % | 57.969 M 7.20 % | 54.074 M 13.22 % | 47.760 M 3.00 % | 46.370 M -14.59 % | 54.290 M 155.82 % | 21.222 M -24.22 % | 28.006 M -50.80 % | 56.918 M 21.17 % | 46.974 M 31.06 % | 35.842 M 4.23 % | 34.389 M -0.78 % | 34.660 M -2.43 % | 35.522 M -7.69 % | 38.482 M -2.59 % | 39.505 M 3.00 % | 38.354 M 6.95 % | 35.862 M -13.75 % | 41.577 M -3.33 % | 43.011 M -20.27 % | 53.947 M 107.62 % | 25.984 M 14.99 % | 22.595 M 16.69 % | 19.364 M 36.16 % | 14.221 M 8.54 % | 13.102 M -11.72 % | 14.841 M 15.00 % | 12.905 M 39.24 % | 9.269 M -8.10 % | 10.086 M 14.22 % | 8.830 M 10.33 % | 8.003 M -20.79 % | 10.104 M 42.99 % | 7.066 M 28.12 % | 5.515 M -9.25 % | 6.077 M |
| Résultat d'exploitation | 802.135 M 22.70 % | 653.741 M 3.37 % | 632.435 M 28.69 % | 491.458 M 50.23 % | 327.143 M -13.61 % | 378.689 M 204.74 % | 124.267 M 9.79 % | 113.187 M 37.63 % | 82.241 M -25.95 % | 111.063 M 22.68 % | 90.534 M 123.99 % | 40.418 M -54.20 % | 88.256 M -75.89 % | 366.014 M 11.37 % | 328.640 M 1 406.41 % | -25.156 M -142.12 % | 59.722 M -59.54 % | 147.612 M 14.00 % | 129.480 M 603.76 % | 18.398 M -79.18 % | 88.376 M 523.49 % | 14.174 M 335.94 % | -6.008 M -124.73 % | 24.293 M -87.37 % | 192.304 M 387.21 % | 39.470 M 217.06 % | 12.449 M -51.09 % | 25.455 M -44.42 % | 45.798 M -23.94 % | 60.209 M 263.72 % | 16.554 M 136.81 % | 6.990 M 134.06 % | -20.523 M -301.99 % | 10.161 M 497.82 % | -2.554 M -120.35 % | 12.553 M -21.60 % | 16.012 M 210.89 % | -14.440 M 34.27 % | -21.967 M -298.34 % | -5.515 M |
| Ratio de résultat d'exploitation | 0.27 10.22 % | 0.25 -5.40 % | 0.26 -7.66 % | 0.28 15.34 % | 0.25 -16.49 % | 0.29 94.18 % | 0.15 -1.04 % | 0.15 11.60 % | 0.14 -17.07 % | 0.17 -0.04 % | 0.17 151.37 % | 0.07 6.07 % | 0.06 -72.21 % | 0.22 -16.67 % | 0.27 731.08 % | -0.04 -153.29 % | 0.08 -48.21 % | 0.15 4.56 % | 0.15 482.15 % | 0.03 -78.38 % | 0.12 380.51 % | 0.02 310.93 % | -0.01 -126.77 % | 0.04 -78.92 % | 0.21 115.97 % | 0.09 118.51 % | 0.04 -45.72 % | 0.08 -46.93 % | 0.15 -18.49 % | 0.19 149.49 % | 0.07 150.75 % | 0.03 128.82 % | -0.10 -324.09 % | 0.05 407.17 % | -0.01 -121.83 % | 0.07 -30.44 % | 0.10 194.09 % | -0.10 32.88 % | -0.16 -304.37 % | -0.04 |
| Total autres revenus dépenses net | 65.767 M -69.09 % | 212.780 M 266.94 % | -127.459 M -220.40 % | 105.866 M 1 428.53 % | 6.926 M 74.28 % | 3.974 M -91.77 % | 48.302 M -85.95 % | 343.850 M 519.34 % | 55.519 M 35.86 % | 40.864 M 65.11 % | 24.750 M -97.57 % | 1.020 B 4 650.33 % | -22.416 M -130.34 % | 73.888 M 271.12 % | -43.178 M 48.89 % | -84.487 M -375.88 % | -17.754 M -19.78 % | -14.822 M -109.53 % | -7.074 M 32.87 % | -10.537 M 2.52 % | -10.810 M 70.26 % | -36.344 M -45.10 % | -25.048 M -86.01 % | -13.466 M 81.05 % | -71.077 M -162.65 % | -27.061 M -132.83 % | -11.623 M 87.43 % | -92.454 M -662.05 % | -12.132 M 43.02 % | -21.292 M -15.02 % | -18.511 M -262.64 % | 11.382 M 180.90 % | -14.068 M -121.53 % | -6.350 M 24.33 % | -8.392 M -10.68 % | -7.582 M -34.17 % | -5.651 M 8.03 % | -6.144 M -24.02 % | -4.954 M -57.22 % | -3.151 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 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 | 1985 |
| 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 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 | 1985 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | -890.741 M -47.55 % | -603.706 M -54.33 % | -391.191 M 16.42 % | -468.047 M -9.10 % | -429.007 M 12.60 % | -490.872 M -71.69 % | -285.907 M 65.82 % | -836.461 M -121.19 % | -378.157 M 15.39 % | -446.915 M -15.85 % | -385.777 M -23.47 % | -312.437 M -48.88 % | -209.852 M 2.32 % | -214.841 M -72.41 % | -124.613 M -146.01 % | -50.653 M -1 308.98 % | -3.595 M -118.88 % | 19.042 M -45.01 % | 34.628 M -71.69 % | 122.311 M 55.65 % | 78.581 M 49.18 % | 52.674 M -30.81 % | 76.134 M 42.64 % | 53.374 M 274.37 % | -30.610 M -128.86 % | 106.050 M -23.60 % | 138.813 M 0.32 % | 138.363 M 151.77 % | 54.957 M 1.10 % | 54.360 M -29.90 % | 77.550 M 6.17 % | 73.041 M -39.51 % | 120.740 M 44.68 % | 83.452 M 1.65 % | 82.097 M 17.83 % | 69.672 M 13.01 % | 61.650 M -36.95 % | 97.774 M 20.64 % | 81.044 M 94.10 % | 41.753 M |
| Investissements totaux | 923.446 M 5.75 % | 873.244 M 26.16 % | 692.155 M -18.46 % | 848.812 M 14.29 % | 742.714 M -4.57 % | 778.268 M -1.43 % | 789.588 M 8.08 % | 730.552 M -40.88 % | 1.236 B 4.65 % | 1.181 B 8.13 % | 1.092 B 15.69 % | 943.954 M 339 451.80 % | 278.000 K -73.37 % | 1.044 M 1 988.00 % | 50.000 K 0.00 % | 50.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 4.222 K -18.25 % | 5.164 K -40.88 % | 8.734 K -23.62 % | 11.435 K 154.36 % | 4.496 K -15.55 % | 5.324 K -99.91 % | 5.726 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 |
| Dette totale | 35.260 M 5.07 % | 33.558 M 19.32 % | 28.124 M 19.88 % | 23.460 M 277.11 % | 6.221 M -11.15 % | 7.002 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 80.623 M -58.74 % | 195.409 M -9.40 % | 215.681 M -11.33 % | 243.249 M 58.28 % | 153.682 M -17.92 % | 187.230 M -18.06 % | 228.500 M -11.16 % | 257.205 M -13.41 % | 297.033 M 43.31 % | 207.260 M 40.81 % | 147.189 M -8.66 % | 161.138 M 110.66 % | 76.491 M -36.39 % | 120.245 M -20.10 % | 150.494 M -9.09 % | 165.545 M 103.19 % | 81.472 M -1.73 % | 82.904 M -11.59 % | 93.778 M -7.48 % | 101.361 M -27.78 % | 140.352 M 57.21 % | 89.280 M 0.78 % | 88.592 M 12.71 % | 78.602 M -7.65 % | 85.111 M -19.11 % | 105.224 M 21.30 % | 86.746 M 74.78 % | 49.631 M |
| Cumul des autres pertes du résultat global | 173.241 M 66.84 % | 103.835 M -46.72 % | 194.882 M 50.52 % | 129.472 M 394.45 % | 26.185 M -79.37 % | 126.940 M 27.44 % | 99.607 M 85.30 % | 53.754 M -76.78 % | 231.468 M 20.51 % | 192.081 M 262.79 % | 52.945 M 160.08 % | -88.122 M -204.23 % | -28.966 M -43.74 % | -20.151 M 41.15 % | -34.239 M 47.12 % | -64.754 M -1.03 % | -64.092 M 12.24 % | -73.034 M -19.36 % | -61.188 M -26.50 % | -48.370 M 30.63 % | -69.729 M -34.52 % | -51.835 M -95.53 % | -26.510 M -2 423.85 % | 1.141 M 132.50 % | -3.510 M -33.65 % | -2.627 M 97.61 % | -109.993 M -18.27 % | -93.000 M -21.20 % | -76.731 M -15.61 % | -66.370 M -5.43 % | -62.954 M -17.86 % | -53.414 M -9.58 % | -48.743 M -10.77 % | -44.005 M -14.42 % | -38.458 M -10.53 % | -34.794 M -5.00 % | -33.137 M -13.24 % | -29.263 M -22.29 % | -23.930 M -27.32 % | -18.795 M |
| Bénéfices non répartis | 3.693 B 17.64 % | 3.139 B 25.17 % | 2.508 B 11.94 % | 2.240 B 18.10 % | 1.897 B 4.48 % | 1.816 B -0.06 % | 1.817 B -11.00 % | 2.041 B 19.56 % | 1.707 B 5.67 % | 1.616 B 15.35 % | 1.401 B 9.28 % | 1.282 B 344.93 % | 288.105 M -4.45 % | 301.515 M 128.87 % | 131.741 M 715.99 % | 16.145 M -82.47 % | 92.111 M 24.34 % | 74.082 M 295.14 % | 18.748 M 220.38 % | -15.574 M -163.28 % | 24.613 M 329.98 % | 5.724 M -83.69 % | 35.085 M -46.05 % | 65.029 M 10.25 % | 58.981 M 265.87 % | -35.558 M 22.63 % | -45.958 M 0.68 % | -46.273 M -291.97 % | 24.104 M 406.00 % | -7.877 M 81.32 % | -42.159 M -13.35 % | -37.193 M 32.01 % | -54.701 M -218.33 % | -17.184 M 16.20 % | -20.506 M -220.27 % | -6.403 M 37.69 % | -10.275 M 64.42 % | -28.879 M -225.21 % | -8.880 M -152.96 % | 16.769 M |
| Actions ordinaires | 1.973 M -0.20 % | 1.977 M 0.15 % | 1.974 M 0.10 % | 1.972 M -1.00 % | 1.992 M -2.92 % | 2.052 M -8.88 % | 2.252 M -9.63 % | 2.492 M -2.39 % | 2.553 M 0.00 % | 2.553 M 0.00 % | 2.553 M 0.55 % | 2.539 M -1.74 % | 2.584 M 16.66 % | 2.215 M 4.63 % | 2.117 M 2.27 % | 2.070 M -4.65 % | 2.171 M 0.36 % | 2.163 M 0.46 % | 2.153 M 2.26 % | 2.106 M 0.12 % | 2.103 M 5.23 % | 1.999 M 1.12 % | 1.976 M 0.49 % | 1.967 M 788.11 % | 221.465 K 21.11 % | 182.857 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 |
| Capitaux propres totaux | 3.747 B 16.13 % | 3.227 B 17.37 % | 2.749 B 22.64 % | 2.242 B 20.87 % | 1.855 B 1.98 % | 1.819 B 10.79 % | 1.642 B -18.39 % | 2.012 B -0.22 % | 2.016 B 3.46 % | 1.948 B 15.28 % | 1.690 B 16.79 % | 1.447 B 37.83 % | 1.050 B 9.63 % | 957.714 M 47.97 % | 647.227 M 67.71 % | 385.913 M -12.89 % | 443.041 M 0.65 % | 440.195 M 12.47 % | 391.373 M 9.33 % | 357.987 M 3.05 % | 347.406 M 15.17 % | 301.654 M -16.88 % | 362.919 M -14.68 % | 425.340 M 1.41 % | 419.413 M 208.21 % | 136.080 M 100.50 % | 67.872 M 0.48 % | 67.545 M -46.89 % | 127.189 M 71.48 % | 74.169 M 116.04 % | 34.331 M -7.69 % | 37.193 M 378.12 % | 7.779 M -76.96 % | 33.769 M 31.46 % | 25.687 M -40.56 % | 43.219 M 43.39 % | 30.140 M 186.44 % | 10.522 M -69.82 % | 34.867 M -45.65 % | 64.149 M |
| Autres passifs non courants | 1.000 K -100.00 % | 88.304 M 12.28 % | 78.649 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 386.000 K -72.78 % | 1.418 M 21.20 % | 1.170 M -90.03 % | 11.734 M 360.16 % | 2.550 M -85.70 % | 17.838 M 1 783 700.00 % | 1.000 K -99.99 % | 7.167 M -67.69 % | 22.181 M 241.77 % | 6.490 M 57.40 % | 4.123 M 0.29 % | 4.111 M | 0.000 -100.00 % | 738.000 | 0.000 100.00 % | -952.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 82.755 K | 0.000 100.00 % | -72.975 K | 0.000 -100.00 % | 6.422 M | 0.000 | 0.000 | 0.000 |
| Dette à long terme | 23.588 M 3.99 % | 22.684 M 21.93 % | 18.604 M 17.11 % | 15.886 M 21.78 % | 13.045 M -17.30 % | 15.774 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.632 M -91.60 % | 150.397 M 11.31 % | 135.120 M -35.32 % | 208.904 M 60.62 % | 130.061 M -15.99 % | 154.821 M -23.17 % | 201.499 M -12.02 % | 229.015 M 18.54 % | 193.202 M 8.05 % | 178.811 M 51.60 % | 117.946 M -17.34 % | 142.696 M 349.47 % | 31.747 M 295.81 % | 8.021 M -90.54 % | 84.823 M 84.03 % | 46.091 M 13.59 % | 40.575 M -2.57 % | 41.647 M -28.97 % | 58.632 M -11.71 % | 66.409 M 76.37 % | 37.654 M -28.10 % | 52.372 M 14.64 % | 45.682 M 9.10 % | 41.871 M -8.94 % | 45.981 M -12.60 % | 52.612 M 37.61 % | 38.232 M 111.00 % | 18.119 M |
| Total des passifs non courants | 214.533 M -17.85 % | 261.135 M 18.13 % | 221.056 M 258.66 % | 61.634 M 76.41 % | 34.937 M -2.71 % | 35.910 M 195.07 % | 12.170 M -14.60 % | 14.250 M -1.97 % | 14.536 M 16.27 % | 12.502 M 585.42 % | 1.824 M -28.47 % | 2.550 M -91.88 % | 31.422 M -80.50 % | 161.153 M 13.00 % | 142.608 M -39.82 % | 236.955 M 72.85 % | 137.090 M -14.18 % | 159.743 M -22.31 % | 205.610 M -10.34 % | 229.326 M 18.14 % | 194.116 M 7.52 % | 180.547 M 51.73 % | 118.996 M -17.75 % | 144.676 M 343.96 % | 32.587 M 182.85 % | 11.521 M -87.07 % | 89.103 M 79.18 % | 49.727 M 15.25 % | 43.146 M 0.04 % | 43.129 M -28.04 % | 59.936 M -12.46 % | 68.470 M 73.09 % | 39.557 M -26.46 % | 53.792 M 15.36 % | 46.631 M 8.32 % | 43.050 M -19.30 % | 53.344 M -0.07 % | 53.380 M 35.32 % | 39.447 M 106.18 % | 19.132 M |
| Autres passifs courants | 839.763 M 58.96 % | 528.296 M 9.24 % | 483.610 M 281.97 % | 126.611 M 39.81 % | 90.557 M 13.88 % | 79.518 M 49.16 % | 53.311 M -4.18 % | 55.637 M 23.35 % | 45.105 M -5.27 % | 47.616 M -3.05 % | 49.116 M 5.56 % | 46.527 M -65.65 % | 135.431 M -20.31 % | 169.954 M 13.64 % | 149.550 M 78.65 % | 83.712 M 34.19 % | 62.385 M -28.92 % | 87.762 M -7.44 % | 94.820 M 2.25 % | 92.736 M 4.77 % | 88.515 M 21.54 % | 72.830 M 8.18 % | 67.325 M -30.23 % | 96.498 M -31.37 % | 140.616 M 145.77 % | 57.215 M 82.56 % | 31.341 M -29.79 % | 44.636 M 15.26 % | 38.727 M -27.72 % | 53.580 M 24.21 % | 43.138 M 618.41 % | 6.005 M -87.27 % | 47.170 M 43.17 % | 32.948 M 24.72 % | 26.417 M 40.61 % | 18.787 M -53.61 % | 40.501 M -11.67 % | 45.853 M 27.41 % | 35.988 M -6.22 % | 38.377 M |
| Revenus reportés | 0.000 | 0.000 -100.00 % | 295.180 M 253.26 % | 83.560 M 63.41 % | 51.136 M -35.88 % | 79.747 M 48.68 % | 53.637 M 442.94 % | 9.879 M 5.22 % | 9.389 M 51.48 % | 6.198 M -26.29 % | 8.409 M 11.24 % | 7.559 M -78.58 % | 35.288 M -1.87 % | 35.961 M 10.18 % | 32.639 M 66.31 % | 19.625 M 294.16 % | 4.979 M -59.84 % | 12.396 M -9.20 % | 13.652 M 38.53 % | 9.855 M -26.39 % | 13.387 M 31.83 % | 10.155 M 14.63 % | 8.859 M -23.51 % | 11.582 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 |
| Dette à court terme | 11.672 M 7.34 % | 10.874 M 14.22 % | 9.520 M 112.00 % | -79.303 M 24.86 % | -105.534 M -1 607.20 % | 7.002 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 67.991 M 51.05 % | 45.012 M -20.59 % | 56.686 M 65.05 % | 34.345 M 45.40 % | 23.621 M -27.31 % | 32.495 M 20.35 % | 27.001 M -4.22 % | 28.190 M -72.85 % | 103.831 M 264.96 % | 28.450 M -2.71 % | 29.243 M 58.56 % | 18.442 M -58.78 % | 44.744 M -60.13 % | 112.224 M 75.12 % | 64.085 M -46.35 % | 119.454 M 192.09 % | 40.897 M -0.87 % | 41.257 M 17.39 % | 35.146 M 0.56 % | 34.952 M -65.97 % | 102.699 M 178.26 % | 36.907 M -13.99 % | 42.909 M 16.82 % | 36.732 M -6.13 % | 39.131 M -25.62 % | 52.612 M 8.45 % | 48.514 M 53.96 % | 31.512 M |
| Total des passifs courants | 1.200 B 62.46 % | 738.781 M -5.33 % | 780.414 M 91.42 % | 407.700 M 19.81 % | 340.278 M 6.15 % | 320.578 M 65.03 % | 194.251 M 28.27 % | 151.440 M 28.48 % | 117.871 M 2.41 % | 115.096 M -14.69 % | 134.908 M 32.98 % | 101.450 M -75.74 % | 418.096 M -9.77 % | 463.354 M 9.21 % | 424.282 M 85.41 % | 228.832 M 21.94 % | 187.667 M -22.36 % | 241.719 M 2.72 % | 235.314 M 4.87 % | 224.379 M -20.35 % | 281.704 M 49.11 % | 188.927 M 9.51 % | 172.517 M -8.41 % | 188.366 M -42.59 % | 328.096 M 17.73 % | 278.681 M 124.01 % | 124.403 M -40.09 % | 207.636 M 85.52 % | 111.923 M -15.68 % | 132.741 M 27.87 % | 103.808 M 15.48 % | 89.890 M -48.40 % | 174.199 M 86.08 % | 93.613 M -0.25 % | 93.846 M 17.13 % | 80.119 M 0.61 % | 79.631 M -19.13 % | 98.465 M 16.52 % | 84.502 M 20.91 % | 69.889 M |
| Passifs totaux | 1.415 B 41.49 % | 999.916 M -0.16 % | 1.001 B 113.38 % | 469.334 M 25.08 % | 375.215 M 5.25 % | 356.488 M 72.70 % | 206.421 M 24.58 % | 165.690 M 25.14 % | 132.407 M 3.77 % | 127.598 M -6.68 % | 136.732 M 31.47 % | 104.000 M -76.86 % | 449.518 M -28.02 % | 624.507 M 10.16 % | 566.890 M 21.71 % | 465.787 M 43.43 % | 324.757 M -19.11 % | 401.462 M -8.95 % | 440.923 M -2.82 % | 453.704 M -4.65 % | 475.820 M 28.78 % | 369.474 M 26.74 % | 291.514 M -12.47 % | 333.043 M -7.66 % | 360.684 M 24.29 % | 290.202 M 35.92 % | 213.506 M -17.04 % | 257.363 M 65.97 % | 155.070 M -11.83 % | 175.870 M 7.41 % | 163.744 M 3.40 % | 158.360 M -25.92 % | 213.756 M 45.01 % | 147.405 M 4.93 % | 140.477 M 14.05 % | 123.169 M -7.37 % | 132.976 M -12.43 % | 151.845 M 22.51 % | 123.949 M 39.24 % | 89.021 M |
| Autres actifs non courants | 57.277 M 206.34 % | 18.697 M -76.12 % | 78.303 M 11.05 % | 70.509 M -7.30 % | 76.064 M 809.97 % | 8.359 M -85.21 % | 56.499 M 63.50 % | 34.555 M -16.57 % | 41.418 M 42.83 % | 28.999 M 41.85 % | 20.443 M 36.47 % | 14.980 M -72.51 % | 54.483 M 70.62 % | 31.933 M 72.10 % | 18.555 M 1.62 % | 18.260 M 1 249.59 % | 1.353 M -41.65 % | 2.319 M -41.13 % | 3.939 M -27.42 % | 5.427 M -14.41 % | 6.341 M -77.78 % | 28.537 M 18.85 % | 24.010 M -8.66 % | 26.287 M 2 470 695.02 % | -1.064 K | 0.000 | 0.000 100.00 % | -90.909 K -13.15 % | -80.347 K | 0.000 | 0.000 | 0.000 -100.00 % | 331.020 K -92.49 % | 4.408 M -11.17 % | 4.962 M -25.44 % | 6.656 M 55.46 % | 4.281 M 271.61 % | 1.152 M 12.05 % | 1.028 M -42.90 % | 1.801 M |
| Investissements à long terme | 923.446 M 5.75 % | 873.244 M 26.16 % | 692.155 M -18.65 % | 850.794 M 14.33 % | 744.145 M -4.38 % | 778.268 M -1.43 % | 789.588 M 8.08 % | 730.552 M -40.88 % | 1.236 B 4.65 % | 1.181 B 8.13 % | 1.092 B 15.69 % | 943.954 M 339 451.80 % | 278.000 K -73.37 % | 1.044 M 1 988.00 % | 50.000 K 0.00 % | 50.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations incorporelles | 815.590 M 15.58 % | 705.624 M 9.21 % | 646.104 M 135.09 % | 274.833 M 30.92 % | 209.924 M 10.94 % | 189.224 M 26.21 % | 149.927 M 32.33 % | 113.295 M 13.09 % | 100.179 M 22.87 % | 81.535 M 1 958.96 % | 3.960 M -29.75 % | 5.637 M -59.49 % | 13.915 M -5.83 % | 14.776 M 117.17 % | 6.804 M -23.86 % | 8.936 M 12.86 % | 7.918 M 85.96 % | 4.258 M -13.94 % | 4.948 M -93.98 % | 82.124 M -16.26 % | 98.069 M 113.86 % | 45.857 M -15.98 % | 54.578 M -15.27 % | 64.418 M -6.24 % | 68.703 M 1 089.69 % | 5.775 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 448.266 K -12.25 % | 510.825 K | 0.000 -100.00 % | 171.250 K -25.68 % | 230.418 K -17.83 % | 280.428 K -16.94 % | 337.626 K |
| GoodWill | 321.318 M 0.36 % | 320.167 M 0.53 % | 318.465 M 2 725.78 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M -6.89 % | 12.104 M 5.98 % | 11.421 M -77.99 % | 51.888 M -0.47 % | 52.131 M 2.59 % | 50.815 M 7.61 % | 47.223 M -1.60 % | 47.989 M -3.44 % | 49.700 M -8.93 % | 54.576 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 |
| GoodWill et immobilisations incorporelles | 1.137 B 10.83 % | 1.026 B 6.35 % | 964.569 M 237.14 % | 286.103 M 29.34 % | 221.194 M 10.32 % | 200.494 M 24.38 % | 161.197 M 29.41 % | 124.565 M 11.77 % | 111.449 M 20.09 % | 92.805 M 477.72 % | 16.064 M -5.83 % | 17.058 M -74.08 % | 65.803 M -1.65 % | 66.907 M 16.12 % | 57.619 M 2.60 % | 56.159 M 0.45 % | 55.907 M 3.61 % | 53.957 M -9.35 % | 59.523 M -27.52 % | 82.124 M -16.26 % | 98.069 M 113.86 % | 45.857 M -15.98 % | 54.578 M -15.27 % | 64.418 M -6.24 % | 68.703 M 1 089.69 % | 5.775 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 448.266 K -12.25 % | 510.825 K | 0.000 -100.00 % | 171.250 K -25.68 % | 230.418 K -17.83 % | 280.428 K -16.94 % | 337.626 K |
| Immobilisations corporelles (PP&E) | 628.965 M 25.81 % | 499.941 M 45.45 % | 343.716 M 21.05 % | 283.955 M 19.63 % | 237.354 M -0.96 % | 239.657 M 61.12 % | 148.749 M 39.50 % | 106.632 M 12.24 % | 95.004 M 3.50 % | 91.794 M 15.85 % | 79.236 M 40.16 % | 56.531 M -79.48 % | 275.436 M 5.86 % | 260.180 M 31.45 % | 197.937 M 64.51 % | 120.319 M -19.01 % | 148.557 M -0.88 % | 149.878 M -0.92 % | 151.265 M -7.32 % | 163.219 M 14.47 % | 142.591 M 9.68 % | 130.007 M -19.07 % | 160.646 M -16.07 % | 191.413 M 25.44 % | 152.590 M 19.63 % | 127.549 M 20.64 % | 105.730 M -4.04 % | 110.182 M 10.15 % | 100.032 M 30.88 % | 76.431 M 0.24 % | 76.246 M 1.76 % | 74.923 M -17.32 % | 90.617 M 47.02 % | 61.637 M 30.75 % | 47.142 M 3.62 % | 45.493 M 13.04 % | 40.244 M -13.39 % | 46.468 M -2.34 % | 47.579 M 7.57 % | 44.229 M |
| Total des actifs non courants | 2.747 B 13.60 % | 2.418 B 16.30 % | 2.079 B 39.39 % | 1.491 B 16.61 % | 1.279 B 3.99 % | 1.230 B 5.35 % | 1.167 B 15.08 % | 1.014 B -32.26 % | 1.498 B 6.51 % | 1.406 B 16.23 % | 1.210 B 17.01 % | 1.034 B 157.20 % | 401.955 M 7.72 % | 373.136 M 33.28 % | 279.968 M 37.69 % | 203.333 M -2.29 % | 208.102 M 0.48 % | 207.107 M -4.02 % | 215.780 M -14.14 % | 251.305 M 1.42 % | 247.781 M 21.14 % | 204.537 M -15.49 % | 242.018 M -14.21 % | 282.118 M 27.49 % | 221.292 M 65.98 % | 133.324 M 26.10 % | 105.730 M -3.96 % | 110.091 M 10.14 % | 99.952 M 30.77 % | 76.431 M 0.24 % | 76.246 M 1.76 % | 74.923 M -17.62 % | 90.948 M 36.78 % | 66.493 M 26.38 % | 52.615 M 0.89 % | 52.149 M 16.67 % | 44.696 M -6.59 % | 47.850 M -2.12 % | 48.888 M 5.44 % | 46.367 M |
| Autres actifs circulants | 75.113 M -23.98 % | 98.802 M 191.04 % | 33.948 M -28.79 % | 47.671 M 20.12 % | 39.685 M 91.41 % | 20.733 M 61.40 % | 12.846 M -20.73 % | 16.205 M -17.67 % | 19.683 M 4.39 % | 18.855 M -18.33 % | 23.087 M 36.66 % | 16.894 M -82.75 % | 97.946 M 0.91 % | 97.065 M 42.81 % | 67.970 M 78.76 % | 38.023 M 39.16 % | 27.323 M -11.43 % | 30.848 M 13.63 % | 27.149 M 0.36 % | 27.052 M -5.66 % | 28.674 M 36.34 % | 21.031 M 1.86 % | 20.647 M -2.37 % | 21.147 M -11.50 % | 23.895 M 50.38 % | 15.890 M 63.44 % | 9.722 M -35.96 % | 15.182 M 6.75 % | 14.221 M -23.38 % | 18.562 M 47.81 % | 12.558 M -6.58 % | 13.443 M 6.17 % | 12.662 M -12.64 % | 14.494 M 5.65 % | 13.719 M -14.29 % | 16.007 M 74.71 % | 9.162 M -21.00 % | 11.598 M -12.63 % | 13.274 M 10.23 % | 12.042 M |
| Investissements à court terme | 0.000 | 0.000 | 0.000 100.00 % | -1.982 M -38.50 % | -1.431 M | 0.000 -100.00 % | 237.907 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 % | 4.222 K -18.25 % | 5.164 K -40.88 % | 8.734 K -23.62 % | 11.435 K 154.36 % | 4.496 K -15.55 % | 5.324 K -99.91 % | 5.726 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 | 926.501 M 45.39 % | 637.264 M 51.98 % | 419.315 M -14.69 % | 491.507 M 12.93 % | 435.228 M -12.58 % | 497.874 M 74.14 % | 285.907 M -65.82 % | 836.461 M 121.19 % | 378.157 M -15.39 % | 446.915 M 15.85 % | 385.777 M 23.47 % | 312.437 M 7.56 % | 290.475 M -29.20 % | 410.250 M 20.56 % | 340.294 M 15.78 % | 293.902 M 86.87 % | 157.277 M -6.49 % | 168.188 M -13.25 % | 193.872 M 43.72 % | 134.894 M -38.25 % | 218.453 M 41.31 % | 154.587 M 117.56 % | 71.055 M -34.06 % | 107.764 M 0.62 % | 107.101 M 654.54 % | 14.194 M 21.51 % | 11.681 M -57.02 % | 27.182 M 2.52 % | 26.515 M -7.11 % | 28.545 M 75.90 % | 16.228 M -42.70 % | 28.320 M 44.40 % | 19.613 M 236.56 % | 5.827 M -10.27 % | 6.495 M -27.27 % | 8.930 M -61.94 % | 23.461 M 214.91 % | 7.450 M 30.66 % | 5.702 M -27.62 % | 7.878 M |
| Liquidités et placements à court terme | 926.501 M 45.39 % | 637.264 M 51.98 % | 419.315 M -14.69 % | 491.507 M 12.93 % | 435.228 M -12.58 % | 497.874 M 74.14 % | 285.907 M -65.82 % | 836.461 M 121.19 % | 378.157 M -15.39 % | 446.915 M 15.85 % | 385.777 M 23.47 % | 312.437 M 7.56 % | 290.475 M -29.20 % | 410.250 M 20.56 % | 340.294 M 15.78 % | 293.902 M 86.87 % | 157.277 M -6.49 % | 168.188 M -13.25 % | 193.872 M 43.72 % | 134.898 M -38.25 % | 218.458 M 41.31 % | 154.595 M 117.54 % | 71.067 M -34.06 % | 107.768 M 0.62 % | 107.106 M 437.67 % | 19.921 M 70.53 % | 11.681 M -57.02 % | 27.182 M 2.52 % | 26.515 M -7.11 % | 28.545 M 75.90 % | 16.228 M -42.70 % | 28.320 M 44.40 % | 19.613 M 236.56 % | 5.827 M -10.27 % | 6.495 M -27.27 % | 8.930 M -61.94 % | 23.461 M 214.91 % | 7.450 M 30.66 % | 5.702 M -27.62 % | 7.878 M |
| Total des actifs courants | 2.415 B 33.53 % | 1.809 B 8.20 % | 1.672 B 37.08 % | 1.220 B 28.25 % | 950.986 M 0.60 % | 945.297 M 38.89 % | 680.623 M -41.47 % | 1.163 B 78.69 % | 650.735 M -2.87 % | 669.977 M 8.54 % | 617.284 M 19.30 % | 517.408 M -52.86 % | 1.098 B -9.22 % | 1.209 B 29.43 % | 934.149 M 44.08 % | 648.367 M 15.84 % | 559.696 M -11.80 % | 634.550 M 2.93 % | 616.517 M 10.02 % | 560.387 M -2.62 % | 575.445 M 23.33 % | 466.591 M 13.14 % | 412.414 M -13.41 % | 476.265 M -14.77 % | 558.804 M 90.75 % | 292.957 M 66.79 % | 175.648 M -18.23 % | 214.818 M 17.83 % | 182.307 M 5.01 % | 173.608 M 42.50 % | 121.830 M 0.99 % | 120.630 M -7.63 % | 130.587 M 13.87 % | 114.681 M 1.00 % | 113.549 M -0.60 % | 114.239 M -3.53 % | 118.419 M 3.41 % | 114.518 M 4.18 % | 109.928 M 2.93 % | 106.802 M |
| Inventaire | 567.007 M 7.86 % | 525.690 M -2.37 % | 538.425 M 154.16 % | 211.841 M 30.61 % | 162.199 M -6.35 % | 173.189 M 0.79 % | 171.825 M 20.28 % | 142.849 M 27.16 % | 112.339 M -1.02 % | 113.502 M -8.07 % | 123.463 M 18.18 % | 104.467 M -74.10 % | 403.400 M 7.10 % | 376.667 M 47.97 % | 254.557 M 68.98 % | 150.645 M -23.80 % | 197.700 M -3.95 % | 205.828 M 4.43 % | 197.089 M 4.14 % | 189.261 M 20.67 % | 156.843 M 7.84 % | 145.446 M -21.77 % | 185.920 M -9.92 % | 206.386 M 9.48 % | 188.522 M 75.21 % | 107.595 M 67.36 % | 64.291 M -17.58 % | 78.000 M 20.45 % | 64.760 M 20.34 % | 53.814 M 31.46 % | 40.936 M 36.35 % | 30.023 M -41.86 % | 51.639 M 16.56 % | 44.304 M 12.01 % | 39.552 M 0.53 % | 39.343 M 9.92 % | 35.791 M -32.76 % | 53.227 M -2.66 % | 54.683 M -7.80 % | 59.310 M |
| Créances nettes | 846.703 M 54.76 % | 547.119 M -19.56 % | 680.177 M 45.14 % | 468.639 M 43.21 % | 327.245 M 29.09 % | 253.501 M 20.69 % | 210.044 M 25.57 % | 167.267 M 13.88 % | 146.885 M 61.94 % | 90.705 M 6.91 % | 84.839 M 0.71 % | 84.242 M -72.45 % | 305.730 M -7.86 % | 331.798 M 22.29 % | 271.328 M 63.65 % | 165.797 M -4.00 % | 172.711 M -24.67 % | 229.277 M 15.56 % | 198.408 M -5.15 % | 209.177 M 21.69 % | 171.895 M 18.13 % | 145.519 M 7.97 % | 134.780 M -4.39 % | 140.963 M -41.09 % | 239.281 M 60.00 % | 149.552 M 77.45 % | 84.280 M -10.77 % | 94.454 M 22.97 % | 76.812 M 5.67 % | 72.688 M 39.49 % | 52.108 M 6.68 % | 48.843 M 4.65 % | 46.674 M -6.76 % | 50.056 M -6.93 % | 53.783 M 7.65 % | 49.958 M -0.09 % | 50.005 M 18.37 % | 42.243 M 16.47 % | 36.269 M 31.54 % | 27.573 M |
| Actifs fiscaux | 0.000 -100.00 % | 179.000 K -1.10 % | 181.000 K 162.32 % | 69.000 K -64.80 % | 196.000 K -93.60 % | 3.064 M -72.92 % | 11.316 M -37.54 % | 18.116 M 30.15 % | 13.919 M 20.38 % | 11.563 M 539.19 % | 1.809 M 37.05 % | 1.320 M -77.83 % | 5.955 M -54.44 % | 13.072 M 125.11 % | 5.807 M -32.04 % | 8.545 M 273.96 % | 2.285 M 139.85 % | 952.673 K -9.41 % | 1.052 M 96.47 % | 535.292 K -31.35 % | 779.727 K 474.26 % | 135.779 K -95.12 % | 2.784 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 |
| Autres actifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K 50.00 % | -2.000 K | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Compte à payer | 282.554 M 59.02 % | 177.686 M -27.03 % | 243.499 M 38.80 % | 175.436 M 40.90 % | 124.507 M 4.01 % | 119.712 M 48.45 % | 80.640 M 1.63 % | 79.349 M 30.27 % | 60.910 M 11.88 % | 54.441 M -10.83 % | 61.053 M 36.17 % | 44.837 M -70.46 % | 151.761 M -3.67 % | 157.549 M -7.62 % | 170.553 M 83.16 % | 93.117 M 33.56 % | 69.718 M -29.61 % | 99.046 M -0.80 % | 99.841 M 6.67 % | 93.598 M 23.20 % | 75.970 M -1.96 % | 77.492 M 15.50 % | 67.090 M 8.48 % | 61.844 M -56.67 % | 142.737 M 30.66 % | 109.241 M 277.00 % | 28.977 M -33.46 % | 43.545 M 34.82 % | 32.299 M -14.79 % | 37.904 M 48.50 % | 25.524 M -47.84 % | 48.933 M 101.12 % | 24.330 M 2.41 % | 23.758 M -3.11 % | 24.520 M -0.33 % | 24.600 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Impôts à payer | 66.243 M 202.13 % | 21.925 M -49.93 % | 43.785 M 201.57 % | 14.519 M -78.60 % | 67.857 M 96.12 % | 34.599 M 419.27 % | 6.663 M 1.34 % | 6.575 M 166.52 % | 2.467 M -63.94 % | 6.841 M -57.12 % | 15.952 M 58.14 % | 10.087 M -63.49 % | 27.625 M -49.66 % | 54.878 M 15.55 % | 47.493 M 168.96 % | 17.658 M -34.51 % | 26.964 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 |
| Revenu différé non Courant | 0.000 | 0.000 | 0.000 100.00 % | -45.748 M -250.69 % | -13.045 M 17.30 % | -15.774 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.887 M | 0.000 -100.00 % | 5.556 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 |
| 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 -100.00 % | 308.112 M 3.42 % | 297.918 M 26.36 % | 235.767 M 62.95 % | 144.684 M 15.62 % | 125.139 M 3.58 % | 120.814 M 5.13 % | 114.916 M -3.90 % | 119.575 M 31.57 % | 90.880 M 4.34 % | 87.096 M -10.34 % | 97.136 M -6.48 % | 103.872 M -5.77 % | 110.236 M 56.73 % | 70.335 M 40.29 % | 50.136 M -3.08 % | 51.727 M 14.76 % | 45.075 M 17.23 % | 38.450 M 26.41 % | 30.417 M 20.35 % | 25.273 M 68.73 % | 14.979 M 30.19 % | 11.505 M 56.10 % | 7.370 M 1.73 % | 7.245 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Obligations de location-acquisition | 35.260 M 5.07 % | 33.558 M 19.32 % | 28.124 M 19.88 % | 23.460 M 21.77 % | 19.266 M -15.41 % | 22.776 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 380.106 K | 0.000 | 0.000 | 0.000 -100.00 % | 794.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 1.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 220.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres total actionnaires capitaux propres | -121.051 M -563.44 % | -18.246 M -140.99 % | 44.514 M 134.21 % | -130.116 M -84.67 % | -70.460 M 44.09 % | -126.031 M 54.52 % | -277.108 M -221.74 % | -86.129 M -215.83 % | 74.360 M -46.06 % | 137.868 M -26.89 % | 188.589 M -24.86 % | 250.971 M -47.73 % | 480.152 M 27.63 % | 376.217 M 20.64 % | 311.841 M 8.37 % | 287.768 M 0.10 % | 287.492 M -9.07 % | 316.175 M -0.18 % | 316.745 M 5.48 % | 300.299 M 0.25 % | 299.539 M 15.80 % | 258.670 M 1.35 % | 255.230 M 0.75 % | 253.332 M -0.06 % | 253.485 M 144.33 % | 103.746 M 37.20 % | 75.616 M -51.24 % | 155.091 M 15.10 % | 134.742 M 22.53 % | 109.967 M 0.86 % | 109.027 M 6.34 % | 102.526 M 6.53 % | 96.244 M 15.33 % | 83.452 M 7.99 % | 77.281 M 0.14 % | 77.170 M 4.92 % | 73.552 M 7.12 % | 68.665 M 1.46 % | 67.677 M 2.27 % | 66.175 M |
| Impôts différés passifs non courants | 190.944 M 27.17 % | 150.147 M 21.28 % | 123.803 M 170.62 % | 45.748 M 108.97 % | 21.892 M 8.72 % | 20.136 M 65.46 % | 12.170 M -12.22 % | 13.864 M 5.69 % | 13.118 M 15.76 % | 11.332 M | 0.000 -100.00 % | 35.000 K -96.32 % | 952.000 K 9.68 % | 868.000 K 170.40 % | 321.000 K 2.23 % | 314.000 K -41.74 % | 539.000 K -32.66 % | 800.410 K | 0.000 -100.00 % | 310.706 K -65.98 % | 913.247 K -47.43 % | 1.737 M 65.28 % | 1.051 M -46.92 % | 1.980 M 135.73 % | 840.079 K -76.00 % | 3.500 M -2.26 % | 3.581 M -1.52 % | 3.636 M 41.43 % | 2.571 M 73.51 % | 1.482 M 13.57 % | 1.305 M -36.70 % | 2.061 M 13.22 % | 1.821 M 28.26 % | 1.420 M 38.94 % | 1.022 M -13.38 % | 1.179 M 25.22 % | 941.875 K 22.63 % | 768.060 K -36.79 % | 1.215 M 19.97 % | 1.013 M |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actifs totaux | 5.162 B 22.13 % | 4.227 B 12.69 % | 3.751 B 38.35 % | 2.711 B 21.58 % | 2.230 B 2.52 % | 2.175 B 17.70 % | 1.848 B -15.12 % | 2.177 B 1.35 % | 2.148 B 3.48 % | 2.076 B 13.63 % | 1.827 B 17.77 % | 1.551 B 3.45 % | 1.500 B -5.23 % | 1.582 B 30.32 % | 1.214 B 42.55 % | 851.700 M 10.93 % | 767.798 M -8.78 % | 841.657 M 1.12 % | 832.297 M 2.54 % | 811.692 M -1.40 % | 823.226 M 22.66 % | 671.128 M 2.55 % | 654.432 M -13.71 % | 758.383 M -2.78 % | 780.097 M 83.00 % | 426.281 M 51.50 % | 281.378 M -13.40 % | 324.909 M 15.11 % | 282.259 M 12.89 % | 250.039 M 26.23 % | 198.075 M 1.29 % | 195.553 M -11.73 % | 221.535 M 22.28 % | 181.174 M 9.03 % | 166.164 M -0.13 % | 166.388 M 2.01 % | 163.116 M 0.46 % | 162.368 M 2.24 % | 158.816 M 3.69 % | 153.170 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 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 | 1985 |
| 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 | 1992 | 1991 | 1990 | 1989 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | 0.000 -100.00 % | 28.900 M 4 058.27 % | 695.000 K 100.54 % | -127.800 M -1 574.39 % | 8.668 M -83.84 % | 53.650 M 247.56 % | 15.436 M 233.03 % | 4.635 M 102.49 % | 2.289 M 142.79 % | -5.350 M -192.56 % | 5.780 M 24.89 % | 4.628 M 117.72 % | -26.115 M -96.72 % | -13.275 M -140.00 % | 33.188 M 465.47 % | -9.081 M -1 666.73 % | -514.000 K 43.78 % | -914.265 K -506.36 % | -150.780 K -127.43 % | 549.645 K 299.76 % | -275.155 K -129.82 % | 922.662 K 117.17 % | -5.374 M -571.07 % | 1.141 M 142.89 % | -2.660 M -2 058.34 % | -123.230 K -44.52 % | -85.266 K -107.21 % | 1.182 M 5.06 % | 1.125 M 621.15 % | 155.982 K 119.13 % | -815.460 K -160.66 % | 1.344 M 712.23 % | 165.510 K -63.08 % | 448.266 K | 0.000 -100.00 % | 252.741 K |
| Rémunération à base d'actions | 41.576 M 11.44 % | 37.308 M 24.87 % | 29.877 M 73.28 % | 17.242 M 34.79 % | 12.792 M 21.39 % | 10.538 M 28.28 % | 8.215 M 5.31 % | 7.801 M -6.99 % | 8.387 M 2.12 % | 8.213 M 9.86 % | 7.476 M 58.96 % | 4.703 M -79.61 % | 23.065 M 71.46 % | 13.452 M -3.23 % | 13.901 M 139.18 % | 5.812 M -39.13 % | 9.548 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 |
| Variation du fonds de roulement | -21.532 M -148.65 % | 44.258 M 127.75 % | -159.464 M -135.89 % | -67.601 M 52.57 % | -142.528 M -739.00 % | 22.305 M 171.15 % | -31.350 M 39.83 % | -52.102 M 7.01 % | -56.029 M -2 126.37 % | 2.765 M -82.74 % | 16.023 M 275.11 % | -9.150 M 84.95 % | -60.804 M 0.94 % | -61.384 M 37.39 % | -98.040 M -553.72 % | 21.608 M -45.76 % | 39.838 M 165.57 % | -60.761 M -1 464.72 % | -3.883 M 88.23 % | -32.992 M 8.40 % | -36.018 M -274.36 % | 20.657 M 383.73 % | -7.281 M 74.56 % | -28.614 M 60.75 % | -72.905 M -814.49 % | -7.972 M -233.92 % | -2.387 M 87.37 % | -18.909 M 41.75 % | -32.460 M -88.33 % | -17.236 M -4 127.31 % | -407.730 K 95.58 % | -9.231 M -156.34 % | 16.385 M 1 787.06 % | -971.243 K 71.07 % | -3.357 M -47.58 % | -2.275 M |
| Comptes débiteurs | -294.635 M -535.46 % | 67.660 M 154.10 % | -125.068 M 18.80 % | -154.030 M -65.62 % | -93.000 M -288.52 % | -23.937 M -160.50 % | -9.189 M 75.77 % | -37.930 M 12.51 % | -43.352 M -1 429.17 % | -2.835 M -141.96 % | 6.756 M 179.69 % | -8.478 M -147.35 % | 17.905 M -49.73 % | 35.619 M 137.39 % | -95.260 M -3 270.05 % | 3.005 M -96.00 % | 75.086 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 |
| Inventaire | -31.961 M -803.62 % | -3.537 M 98.72 % | -276.914 M -607.35 % | -39.148 M -7 961.04 % | 498.000 K -83.71 % | 3.058 M 113.31 % | -22.977 M 49.12 % | -45.161 M -374.88 % | -9.510 M -170.78 % | 13.436 M 214.72 % | -11.712 M 42.08 % | -20.220 M 36.96 % | -32.077 M -635.15 % | 5.994 M 107.76 % | -77.236 M -1 079.16 % | 7.888 M -67.11 % | 23.980 M 189.96 % | -26.655 M -2.15 % | -26.095 M -79.64 % | -14.526 M 15.48 % | -17.187 M -193.32 % | 18.417 M 629.76 % | -3.476 M 80.75 % | -18.058 M 75.49 % | -73.666 M -72.24 % | -42.769 M -419.49 % | 13.387 M 192.61 % | -14.455 M -11.05 % | -13.016 M 6.76 % | -13.960 M -25.88 % | -11.090 M -1 337.46 % | 896.210 K 110.83 % | -8.276 M -33.45 % | -6.201 M -97.62 % | -3.138 M 17.23 % | -3.791 M |
| Comptes à payer | 112.055 M 1 303.08 % | -9.314 M -103.20 % | 290.694 M 181.99 % | 103.087 M 912.03 % | -12.695 M -122.33 % | 56.854 M 139.07 % | 23.781 M | 0.000 | 0.000 100.00 % | -2.976 M -114.19 % | 20.979 M 75.45 % | 11.957 M 533.70 % | -2.757 M 95.77 % | -65.237 M -178.26 % | 83.363 M 259.77 % | 23.171 M 143.91 % | -52.772 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 |
| Autre fonds de roulement | 193.009 M 1 929.30 % | -10.551 M 78.10 % | -48.176 M -314.21 % | 22.490 M 160.24 % | -37.331 M -173.09 % | -13.670 M 40.47 % | -22.965 M -174.11 % | 30.989 M 1 078.50 % | -3.167 M 59.58 % | -7.836 M -4.05 % | -7.531 M -199.21 % | 7.591 M 117.30 % | -43.875 M -16.19 % | -37.760 M -323.94 % | -8.907 M 28.49 % | -12.456 M -92.94 % | -6.456 M 81.07 % | -34.106 M -253.55 % | 22.212 M 220.28 % | -18.466 M 1.94 % | -18.831 M -940.38 % | 2.241 M 158.90 % | -3.804 M 63.96 % | -10.556 M -1 486.56 % | 761.289 K -97.81 % | 34.797 M 320.59 % | -15.774 M -254.12 % | -4.455 M 77.09 % | -19.444 M -493.60 % | -3.276 M -130.66 % | 10.683 M 205.48 % | -10.127 M -141.07 % | 24.661 M 371.55 % | 5.230 M 2 488.84 % | -218.925 K -114.44 % | 1.516 M |
| Autres éléments non monétaires | -3.924 M 98.70 % | -302.909 M -290.71 % | 158.833 M 604.39 % | -31.490 M -386.38 % | 10.996 M 321.87 % | -4.956 M 92.71 % | -67.976 M 80.51 % | -348.773 M -592.06 % | -50.396 M -18.92 % | -42.378 M 38.93 % | -69.388 M 93.08 % | -1.002 B -11 254.87 % | 8.985 M 110.53 % | -85.350 M -362.86 % | 32.470 M -57.96 % | 77.241 M 117.83 % | 35.459 M 92.37 % | 18.433 M 111.60 % | 8.711 M 1 031 649.12 % | 844.310 -100.00 % | 48.752 M 6 139 892.58 % | -794.030 16.68 % | -952.970 -100.01 % | 10.695 M 1 004 382.50 % | 1.065 K -99.99 % | 18.019 M 225.13 % | 5.542 M 5 996.53 % | 90.909 K -98.81 % | 7.633 M -57.45 % | 17.938 M 7 432.44 % | -244.638 K -36.48 % | -179.242 K 69.06 % | -579.285 K -675.37 % | -74.711 K -101.31 % | 5.692 M 22.84 % | 4.634 M |
| Trésorerie nette provenant des activités d'exploitation | 897.654 M 21.98 % | 735.888 M 35.90 % | 541.488 M 42.26 % | 380.640 M 43.99 % | 264.353 M -45.93 % | 488.871 M 257.34 % | 136.810 M 17.88 % | 116.060 M 26.96 % | 91.412 M -47.71 % | 174.817 M 47.62 % | 118.421 M 143.56 % | 48.621 M 14.46 % | 42.479 M -80.39 % | 216.581 M -16.66 % | 259.884 M 314.81 % | 62.652 M -54.40 % | 137.402 M 29.90 % | 105.771 M -26.44 % | 143.792 M 183.73 % | 50.679 M -32.28 % | 74.834 M 21.68 % | 61.499 M 274.89 % | 16.404 M -49.28 % | 32.342 M -78.93 % | 153.516 M 226.36 % | 47.039 M 79.12 % | 26.262 M 70.94 % | 15.364 M -30.47 % | 22.095 M -55.52 % | 49.680 M 135.22 % | 21.120 M 11 883.18 % | -179.242 K 84.53 % | -1.159 M -106.36 % | 18.229 M 1 349.02 % | -1.460 M -109.84 % | 14.827 M |
| Investissements dans les immobilisations corporelles | -364.730 M -14.80 % | -317.712 M -52.40 % | -208.473 M -32.91 % | -156.852 M 3.65 % | -162.797 M -46.36 % | -111.229 M 5.58 % | -117.808 M -38.31 % | -85.179 M -39.09 % | -61.241 M 13.71 % | -70.969 M -76.65 % | -40.174 M -129.13 % | -17.533 M 75.91 % | -72.792 M 24.39 % | -96.269 M 7.07 % | -103.598 M -547.00 % | -16.012 M 56.50 % | -36.812 M 23.27 % | -47.977 M -12.43 % | -42.672 M 4.33 % | -44.603 M 23.23 % | -58.099 M -93.50 % | -30.025 M 9.77 % | -33.276 M 53.58 % | -71.687 M -0.17 % | -71.563 M -133.29 % | -30.676 M -27.58 % | -24.045 M 30.94 % | -34.818 M 7.40 % | -37.602 M -102.58 % | -18.562 M 6.71 % | -19.897 M -73.45 % | -11.471 M 62.74 % | -30.785 M -32.49 % | -23.235 M -60.81 % | -14.449 M 13.81 % | -16.765 M |
| Acquisitions nettes | 0.000 | 0.000 100.00 % | -314.295 M -5 203.02 % | 6.159 M 162.31 % | 2.348 M 8 285.71 % | 28.000 K -99.25 % | 3.758 M -99.46 % | 690.660 M 60 114.47 % | 1.147 M 227.44 % | -900.000 K | 0.000 -100.00 % | 298.254 M | 0.000 100.00 % | -994.000 K | 0.000 100.00 % | -50.000 K 71.59 % | -176.000 K 37.41 % | -281.207 K 75.81 % | -1.162 M -5.65 % | -1.100 M 87.65 % | -8.910 M | 0.000 | 0.000 100.00 % | -20.314 M -21 098.24 % | -95.827 K 92.46 % | -1.271 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 298.844 K | 0.000 | 0.000 |
| Achats d'investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -900.000 K | 0.000 -100.00 % | 17.533 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 36.812 M | 0.000 | 0.000 -100.00 % | 912.699 K -80.75 % | 4.740 M | 0.000 100.00 % | -5.718 K | 0.000 -100.00 % | 4.344 M 76.55 % | 2.461 M 260.32 % | -1.535 M | 0.000 100.00 % | -964.164 K -209.06 % | -311.964 K | 0.000 100.00 % | -537.726 K 35.02 % | -827.550 K -453.83 % | -149.422 K | 0.000 100.00 % | -8.846 M |
| 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 -100.00 % | 298.253 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 410.000 K | 0.000 | 0.000 -100.00 % | 844.310 -71.39 % | 2.951 K | 0.000 | 0.000 | 0.000 -100.00 % | 6.231 M 138.30 % | 2.615 M | 0.000 -100.00 % | 272.727 K | 0.000 | 0.000 -100.00 % | 733.914 K | 0.000 | 0.000 -100.00 % | 522.977 K -86.22 % | 3.795 M | 0.000 |
| Autres activités d'investissement | 14.764 M -48.50 % | 28.670 M -40.13 % | 47.888 M 31.93 % | 36.297 M 124.86 % | 16.142 M -49.49 % | 31.960 M -2.79 % | 32.878 M -11.81 % | 37.281 M 60.49 % | 23.230 M -46.32 % | 43.276 M 11 954.60 % | 359.000 K 100.12 % | -311.817 M -34 669.51 % | 902.000 K -76.41 % | 3.823 M 25.96 % | 3.035 M 433.39 % | 569.000 K 101.71 % | -33.243 M -1 008.84 % | 3.658 M -73.46 % | 13.782 M 1 982.80 % | -732.017 K 86.29 % | -5.340 M -545.42 % | -827.379 K -152.40 % | 1.579 M 153.61 % | 622.646 K 100.82 % | -75.671 M -7 614 292.56 % | -993.790 -100.04 % | 2.473 M -68.00 % | 7.727 M 465.73 % | 1.366 M -48.49 % | 2.652 M 25.07 % | 2.120 M -92.24 % | 27.334 M 668.15 % | 3.558 M 4 862.97 % | -74.711 K -103.20 % | 2.335 M 31.99 % | 1.769 M |
| Trésorerie nette utilisée pour les activités d'investissement | -349.966 M -21.08 % | -289.042 M 39.13 % | -474.880 M -315.12 % | -114.396 M 20.73 % | -144.307 M -82.11 % | -79.241 M 6.70 % | -84.930 M -113.21 % | 642.762 M 1 790.99 % | -38.011 M -32.94 % | -28.593 M 28.19 % | -39.815 M -113.99 % | 284.690 M 496.01 % | -71.890 M 23.06 % | -93.440 M 7.08 % | -100.563 M -549.09 % | -15.493 M 53.06 % | -33.009 M 25.99 % | -44.600 M -48.41 % | -30.052 M 33.98 % | -45.522 M 32.67 % | -67.606 M -119.12 % | -30.853 M 2.68 % | -31.702 M 65.31 % | -91.378 M 33.18 % | -136.755 M -408.89 % | -26.873 M -16.30 % | -23.107 M 13.84 % | -26.818 M 27.91 % | -37.201 M -129.32 % | -16.222 M 4.82 % | -17.043 M -211.21 % | 15.325 M 154.63 % | -28.054 M -23.93 % | -22.637 M -172.11 % | -8.319 M 65.11 % | -23.842 M |
| Remboursement de dette | -14.177 M | 0.000 100.00 % | -660.000 K | 0.000 | 0.000 100.00 % | -12.048 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.416 M 93.54 % | -21.909 M -195.46 % | 22.951 M 20.31 % | 19.077 M 127.72 % | -68.811 M -161.35 % | 112.161 M 362.51 % | -42.726 M -43.08 % | -29.861 M -1 077.48 % | -2.536 M 96.77 % | -78.593 M -182.96 % | 94.740 M 10.05 % | 86.086 M 870.19 % | 8.873 M -88.28 % | 75.689 M 376.82 % | -27.343 M -48.08 % | -18.465 M -72.02 % | -10.734 M -175.21 % | 14.273 M 438.30 % | 2.651 M 121.65 % | -12.245 M -35.28 % | -9.052 M 56.47 % | -20.792 M -149.46 % | 42.040 M 1 507.70 % | 2.615 M -77.18 % | 11.457 M 395.64 % | -3.875 M |
| Actions ordinaires émises | 0.000 -100.00 % | 863.000 K | 0.000 -100.00 % | 4.630 M 66.91 % | 2.774 M -59.01 % | 6.767 M 40.48 % | 4.817 M -63.76 % | 13.292 M -9.63 % | 14.709 M 29.90 % | 11.323 M 137.98 % | 4.758 M -18.54 % | 5.841 M 164.42 % | 2.209 M -46.41 % | 4.122 M 4.49 % | 3.945 M 172.63 % | 1.447 M 39.27 % | 1.039 M -79.28 % | 5.015 M -57.65 % | 11.843 M 1 712.26 % | 653.495 K -76.53 % | 2.785 M -32.78 % | 4.142 M 95.28 % | 2.121 M 14.46 % | 1.853 M -98.54 % | 127.164 M 25 440.69 % | 497.888 K -56.52 % | 1.145 M 1 159.64 % | 90.909 K -99.22 % | 11.650 M 4 879.34 % | 233.973 K -86.34 % | 1.712 M -91.55 % | 20.254 M 774.11 % | 2.317 M -69.29 % | 7.546 M | 0.000 | 0.000 |
| Actions ordinaires rachetées | -151.366 M -49.97 % | -100.928 M | 0.000 100.00 % | -140.142 M -110.06 % | -66.715 M 33.99 % | -101.073 M 82.07 % | -563.737 M -135.33 % | -239.555 M -146.90 % | -97.024 M -22.70 % | -79.076 M -169.53 % | -29.338 M 89.12 % | -269.542 M -511.12 % | -44.106 M | 0.000 | 0.000 100.00 % | -220.000 K 99.40 % | -36.453 M -346.62 % | -8.162 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -389.955 K 71.87 % | -1.386 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividendes versés | -135.487 M -9.81 % | -123.383 M -1.42 % | -121.650 M -25.55 % | -96.893 M 1.82 % | -98.688 M 0.61 % | -99.298 M -127.52 % | -43.644 M -5.24 % | -41.470 M 2.82 % | -42.673 M -14.84 % | -37.158 M -16.75 % | -31.828 M 89.43 % | -301.208 M -994.55 % | -27.519 M -23.61 % | -22.262 M 61.72 % | -58.162 M -204.53 % | -19.099 M | 0.000 100.00 % | -5.405 M | 0.000 100.00 % | -31.689 M 7.84 % | -34.386 M -68.88 % | -20.361 M 16.83 % | -24.481 M 4.75 % | -25.700 M 9.27 % | -28.327 M -236.89 % | -8.408 M -54.09 % | -5.457 M 3.18 % | -5.636 M -11.35 % | -5.062 M -24.81 % | -4.056 M 7.90 % | -4.403 M -36.48 % | -3.226 M -85.65 % | -1.738 M 16.92 % | -2.092 M -104.76 % | -1.022 M -142.54 % | -421.235 K |
| Autres activités de financement | 0.000 100.00 % | -12.602 M -22.48 % | -10.289 M -31.00 % | -7.854 M -0.45 % | -7.819 M -239.05 % | 5.623 M 102.82 % | -199.140 M -150 763.64 % | -132.000 K 83.70 % | -810.000 K | 0.000 | 0.000 -100.00 % | 10.171 M 137.64 % | -27.024 M 66.00 % | -79.474 M -7 947 500.00 % | 1.000 K 100.03 % | -3.619 M | 0.000 100.00 % | -42.900 M 16.09 % | -51.125 M -5 438 829 901.03 % | 0.940 100.13 % | -737.480 -254 403.45 % | 0.290 100.03 % | -952.080 -3 173 499.87 % | -0.030 100.00 % | -990.208 K -125 342 897.91 % | 0.790 100.00 % | -301.841 K | 0.000 | 0.000 100.00 % | -77.991 K | 0.000 100.00 % | -89.621 K -208.30 % | 82.755 K 102.13 % | -3.885 M -5 423.70 % | 72.975 K | 0.000 |
| Trésorerie nette utilisée provenant des activités de financement | -301.030 M -27.53 % | -236.050 M -78.02 % | -132.599 M 44.81 % | -240.259 M -40.96 % | -170.448 M 17.12 % | -205.652 M 65.87 % | -602.564 M -124.95 % | -267.865 M -112.93 % | -125.798 M -19.91 % | -104.911 M -177.18 % | -37.850 M 87.67 % | -306.999 M -317.75 % | -73.489 M -61.91 % | -45.388 M 63.11 % | -123.027 M -235.36 % | 90.890 M 174.78 % | -121.538 M -49.25 % | -81.433 M -94.73 % | -41.818 M 61.85 % | -109.628 M -273.63 % | 63.137 M -9.63 % | 69.867 M 618.02 % | -13.487 M -126.02 % | 51.841 M -26.47 % | 70.504 M 367.31 % | -26.375 M -71.85 % | -15.348 M -275.86 % | 8.727 M -5.55 % | 9.240 M 155.88 % | -16.534 M -25.94 % | -13.129 M -240.68 % | -3.854 M -109.02 % | 42.702 M 920.64 % | 4.184 M -60.19 % | 10.508 M 344.57 % | -4.297 M |
| Effet des changements du Forex sur les liquidités | 42.579 M 495.18 % | 7.154 M 215.37 % | -6.201 M -120.47 % | 30.294 M 347.42 % | -12.244 M -253.26 % | 7.989 M 6 045.38 % | 130.000 K 100.40 % | -32.653 M -997.31 % | 3.639 M -81.64 % | 19.825 M -39.16 % | 32.584 M 849.23 % | -4.349 M -239.08 % | 3.127 M 140.08 % | -7.801 M -177.27 % | 10.096 M 807.50 % | -1.427 M -121.96 % | 6.499 M 213.47 % | -5.728 M 56.11 % | -13.050 M -162.39 % | 20.916 M 414.27 % | -6.655 M 60.37 % | -16.795 M -114.37 % | -7.834 M -198.30 % | 7.970 M 41.23 % | 5.643 M -34.72 % | 8.644 M 353.44 % | -3.411 M -183.37 % | 4.091 M -21.67 % | 5.223 M 201.46 % | -5.147 M -46.80 % | -3.506 M -230.42 % | 2.689 M 912.23 % | -331.020 K 44.62 % | -597.688 K 80.50 % | -3.065 M -58.18 % | -1.938 M |
| Variation nette de la trésorerie | 289.237 M 32.71 % | 217.949 M 401.90 % | -72.192 M -228.28 % | 56.279 M 189.84 % | -62.646 M -129.55 % | 211.967 M 138.50 % | -550.554 M -220.13 % | 458.304 M 766.55 % | -68.758 M -212.46 % | 61.138 M -16.64 % | 73.340 M 233.94 % | 21.962 M 122.01 % | -99.775 M -242.63 % | 69.956 M 50.79 % | 46.392 M -66.04 % | 136.625 M 1 383.35 % | -10.646 M 59.04 % | -25.990 M -144.15 % | 58.872 M 170.46 % | -83.555 M -231.15 % | 63.710 M -23.90 % | 83.719 M 328.62 % | -36.619 M -4 835.70 % | 773.250 K -99.17 % | 92.909 M 3 714.35 % | 2.436 M 115.61 % | -15.604 M -1 244.27 % | 1.364 M 312.15 % | -642.776 K -105.46 % | 11.777 M 193.78 % | -12.558 M -189.82 % | 13.981 M 6.25 % | 13.158 M 1 701.08 % | -821.821 K 64.81 % | -2.335 M 84.69 % | -15.249 M |
| Trésorerie au début de la période | 637.264 M 51.98 % | 419.315 M -14.69 % | 491.507 M 12.93 % | 435.228 M -12.58 % | 497.874 M 74.14 % | 285.907 M -65.82 % | 836.461 M 121.19 % | 378.157 M -15.39 % | 446.915 M 15.85 % | 385.777 M 23.47 % | 312.437 M 7.56 % | 290.475 M -25.57 % | 390.250 M 14.68 % | 340.294 M 15.78 % | 293.902 M 86.87 % | 157.277 M -6.34 % | 167.923 M -13.52 % | 194.177 M 43.84 % | 135.000 M -38.20 % | 218.448 M 41.17 % | 154.742 M 118.36 % | 70.867 M -34.18 % | 107.674 M 0.64 % | 106.991 M 653.88 % | 14.192 M 20.69 % | 11.759 M -56.90 % | 27.285 M 6.06 % | 25.727 M -5.27 % | 27.157 M 61.96 % | 16.768 M -41.75 % | 28.786 M 102.01 % | 14.250 M 120.76 % | 6.455 M -2.92 % | 6.649 M -24.07 % | 8.757 M -63.91 % | 24.263 M |
| Trésorerie à la fin de la période | 926.501 M 45.39 % | 637.264 M 51.98 % | 419.315 M -14.69 % | 491.507 M 12.93 % | 435.228 M -12.58 % | 497.874 M 74.14 % | 285.907 M -65.82 % | 836.461 M 121.19 % | 378.157 M -15.39 % | 446.915 M 15.85 % | 385.777 M 23.47 % | 312.437 M 7.56 % | 290.475 M -29.20 % | 410.250 M 20.56 % | 340.294 M 15.78 % | 293.902 M 86.87 % | 157.277 M -6.49 % | 168.188 M -13.25 % | 193.872 M 43.72 % | 134.894 M -38.25 % | 218.453 M 41.31 % | 154.587 M 117.56 % | 71.055 M -34.06 % | 107.764 M 0.62 % | 107.101 M 654.54 % | 14.194 M 21.51 % | 11.681 M -56.88 % | 27.091 M 2.17 % | 26.515 M -7.11 % | 28.545 M 75.90 % | 16.228 M -42.52 % | 28.231 M 43.94 % | 19.613 M 236.56 % | 5.827 M -9.26 % | 6.422 M -28.76 % | 9.014 M |
| Trésorerie d'exploitation | 897.654 M 21.98 % | 735.888 M 35.90 % | 541.488 M 42.26 % | 380.640 M 43.99 % | 264.353 M -45.93 % | 488.871 M 257.34 % | 136.810 M 17.88 % | 116.060 M 26.96 % | 91.412 M -47.71 % | 174.817 M 47.62 % | 118.421 M 143.56 % | 48.621 M 14.46 % | 42.479 M -80.39 % | 216.581 M -16.66 % | 259.884 M 314.81 % | 62.652 M -54.40 % | 137.402 M 29.90 % | 105.771 M -26.44 % | 143.792 M 183.73 % | 50.679 M -32.28 % | 74.834 M 21.68 % | 61.499 M 274.89 % | 16.404 M -49.28 % | 32.342 M -78.93 % | 153.516 M 226.36 % | 47.039 M 79.12 % | 26.262 M 70.94 % | 15.364 M -30.47 % | 22.095 M -55.52 % | 49.680 M 135.22 % | 21.120 M 11 883.18 % | -179.242 K 84.53 % | -1.159 M -106.36 % | 18.229 M 1 349.02 % | -1.460 M -109.84 % | 14.827 M |
| Dépenses en capital | -364.730 M -14.80 % | -317.712 M -52.40 % | -208.473 M -32.91 % | -156.852 M 3.65 % | -162.797 M -46.36 % | -111.229 M 5.58 % | -117.808 M -38.31 % | -85.179 M -39.09 % | -61.241 M 13.71 % | -70.969 M -76.65 % | -40.174 M -129.13 % | -17.533 M 75.91 % | -72.792 M 24.39 % | -96.269 M 7.07 % | -103.598 M -547.00 % | -16.012 M 56.50 % | -36.812 M 23.27 % | -47.977 M -12.43 % | -42.672 M 4.33 % | -44.603 M 23.23 % | -58.099 M -93.50 % | -30.025 M 9.77 % | -33.276 M 53.58 % | -71.687 M -0.17 % | -71.563 M -133.29 % | -30.676 M -27.58 % | -24.045 M 30.94 % | -34.818 M 7.40 % | -37.602 M -102.58 % | -18.562 M 6.71 % | -19.897 M -73.45 % | -11.471 M 62.74 % | -30.785 M -32.49 % | -23.235 M -60.81 % | -14.449 M 13.81 % | -16.765 M |
| Cash-flow disponible | 532.924 M 27.44 % | 418.176 M 25.57 % | 333.015 M 48.81 % | 223.788 M 120.36 % | 101.556 M -73.11 % | 377.642 M 1 887.38 % | 19.002 M -38.47 % | 30.881 M 2.35 % | 30.171 M -70.95 % | 103.848 M 32.72 % | 78.247 M 151.70 % | 31.088 M 202.56 % | -30.313 M -125.20 % | 120.312 M -23.02 % | 156.286 M 235.09 % | 46.640 M -53.63 % | 100.590 M 74.05 % | 57.795 M -42.85 % | 101.120 M 1 564.34 % | 6.076 M -63.69 % | 16.735 M -46.83 % | 31.474 M 286.55 % | -16.871 M 57.12 % | -39.346 M -148.01 % | 81.953 M 400.85 % | 16.363 M 638.09 % | 2.217 M 111.40 % | -19.455 M -25.46 % | -15.507 M -149.83 % | 31.118 M 2 444.04 % | 1.223 M 110.50 % | -11.651 M 63.53 % | -31.943 M -538.15 % | -5.006 M 68.53 % | -15.909 M -721.01 % | -1.938 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 | 1992 | 1991 | 1990 | 1989 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | 1988-12-31 | 1988-09-30 | 1988-06-30 | 1988-03-31 | 1987-12-31 | 1987-09-30 | 1987-06-30 | 1987-03-31 | 1986-12-31 | 1986-09-30 | 1986-06-30 | 1986-03-31 | 1985-12-31 | 1985-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 835.600 M -0.43 % | 839.200 M 3.73 % | 809.010 M 3.91 % | 778.591 M 10.26 % | 706.114 M 10.50 % | 639.010 M 0.97 % | 632.895 M 1.71 % | 622.265 M -7.01 % | 669.144 M -5.76 % | 710.028 M -2.03 % | 724.765 M 18.86 % | 609.761 M 8.99 % | 559.457 M 8.22 % | 516.944 M 5.21 % | 491.340 M 13.51 % | 432.864 M 5.14 % | 411.691 M 4.49 % | 394.015 M 13.68 % | 346.614 M 10.19 % | 314.558 M -7.97 % | 341.811 M 5.13 % | 325.139 M -18.84 % | 400.603 M 47.73 % | 271.166 M -25.36 % | 363.311 M 46.04 % | 248.780 M -2.32 % | 254.686 M 30.11 % | 195.744 M -6.20 % | 208.677 M 31.26 % | 158.974 M -22.68 % | 205.602 M 10.97 % | 185.285 M -8.29 % | 202.025 M 39.82 % | 144.489 M -16.27 % | 172.560 M 19.66 % | 144.210 M 3.95 % | 138.726 M -2.60 % | 142.435 M -1.57 % | 144.709 M -10.66 % | 161.971 M -19.40 % | 200.953 M 24.06 % | 161.987 M 30.32 % | 124.300 M 1.72 % | 122.201 M -17.64 % | 148.379 M -1.56 % | 150.725 M 18.73 % | 126.949 M 9.04 % | 116.429 M -9.44 % | 128.569 M -46.50 % | 240.331 M -24.87 % | 319.902 M -21.84 % | 409.284 M 8.32 % | 377.857 M 21.49 % | 311.024 M -11.63 % | 351.950 M -6.43 % | 376.136 M -20.66 % | 474.054 M 9.69 % | 432.194 M 22.70 % | 352.232 M 0.87 % | 349.200 M 15.47 % | 302.416 M 38.06 % | 219.052 M 8.48 % | 201.924 M 12.05 % | 180.209 M 50.78 % | 119.519 M 34.16 % | 89.087 M -40.97 % | 150.930 M -20.54 % | 189.953 M -9.37 % | 209.588 M 6.40 % | 196.978 M -17.32 % | 238.238 M -6.05 % | 253.572 M -0.44 % | 254.695 M 21.27 % | 210.029 M -6.05 % | 223.547 M 4.88 % | 213.149 M -9.27 % | 234.926 M 13.83 % | 206.385 M -11.78 % | 233.938 M 34.22 % | 174.288 M -11.14 % | 196.128 M 45.63 % | 134.675 M -16.96 % | 162.179 M -11.74 % | 183.758 M -13.21 % | 211.729 M 8.23 % | 195.625 M 20.09 % | 162.902 M 10.60 % | 147.290 M -3.61 % | 152.809 M 30.11 % | 117.444 M -15.06 % | 138.266 M -1.15 % | 139.874 M -0.53 % | 140.620 M 39.95 % | 100.477 M 51.60 % | 66.278 M -40.28 % | 110.977 M -27.48 % | 153.026 M -23.77 % | 200.735 M -24.36 % | 265.364 M 5.60 % | 251.283 M -1.78 % | 255.828 M 54.52 % | 165.558 M 6.71 % | 155.141 M 39.04 % | 111.579 M 16.22 % | 96.010 M 81.64 % | 52.857 M -31.95 % | 77.668 M 27.66 % | 60.840 M -83.90 % | 377.779 M 416.98 % | 73.074 M -25.04 % | 97.490 M 15.36 % | 84.506 M 9.67 % | 77.053 M 29.16 % | 59.655 M -16.04 % | 71.050 M 19.88 % | 59.267 M -32.61 % | 87.947 M 0.45 % | 87.552 M 63.25 % | 53.632 M -46.41 % | 100.077 M 21.44 % | 82.406 M 28.02 % | 64.370 M -6.57 % | 68.897 M 29.54 % | 53.185 M -14.64 % | 62.307 M 43.16 % | 43.524 M -17.39 % | 52.685 M -22.52 % | 67.995 M 4.72 % | 64.928 M 34.14 % | 48.404 M -22.85 % | 62.741 M 30.55 % | 48.058 M -1.64 % | 48.857 M 32.78 % | 36.796 M -30.35 % | 52.831 M -13.56 % | 61.117 M -9.04 % | 67.190 M 64.90 % | 40.747 M -31.36 % | 59.361 M -4.12 % | 61.912 M 48.86 % | 41.592 M 3.91 % | 40.027 M -26.63 % | 54.552 M 41.58 % | 38.531 M -15.46 % | 45.575 M 4.94 % | 43.430 M -23.17 % | 56.528 M 42.18 % | 39.757 M 5.01 % | 37.860 M 29.17 % | 29.310 M -32.24 % | 43.252 M 27.03 % | 34.050 M -2.91 % | 35.070 M 32.92 % | 26.384 M -39.15 % | 43.358 M 47.80 % | 29.336 M -24.81 % | 39.016 M 39.19 % | 28.031 M -23.44 % | 36.613 M 47.88 % | 24.759 M |
| Bénéfice net | 202.400 M 800.35 % | -28.900 M -112.80 % | 225.763 M 76.54 % | 127.884 M -19.58 % | 159.021 M -8.12 % | 173.066 M 90.31 % | 90.938 M -29.82 % | 129.573 M -14.30 % | 151.198 M -60.25 % | 380.363 M 60.74 % | 236.638 M 257.27 % | -150.465 M -193.78 % | 160.446 M 12.60 % | 142.494 M 5.64 % | 134.890 M 4.64 % | 128.905 M 18.87 % | 108.441 M -11.46 % | 122.473 M 54.92 % | 79.056 M 36.05 % | 58.107 M -21.61 % | 74.123 M 0.02 % | 74.110 M -29.10 % | 104.527 M 95.54 % | 53.455 M -56.04 % | 121.605 M 146.03 % | 49.426 M 13.17 % | 43.676 M 11.71 % | 39.096 M -34.19 % | 59.408 M 297.27 % | 14.954 M -93.83 % | 242.206 M 549.36 % | 37.299 M -75.86 % | 154.522 M 282.27 % | 40.422 M -34.25 % | 61.479 M 85.97 % | 33.058 M -7.08 % | 35.575 M 563.84 % | 5.359 M -75.33 % | 21.719 M -49.29 % | 42.828 M 2.38 % | 41.831 M -32.32 % | 61.807 M 194.19 % | 21.009 M -61.50 % | 54.564 M 57.71 % | 34.598 M 27.49 % | 27.137 M 107.53 % | -360.576 M -41 108.69 % | -875.000 K 96.26 % | -23.403 M -101.66 % | 1.410 B 6 588.20 % | -21.734 M -542.83 % | 4.908 M -72.29 % | 17.714 M 182.97 % | 6.260 M -59.47 % | 15.445 M -80.93 % | 80.971 M 61.04 % | 50.280 M 25.47 % | 40.074 M 62.53 % | 24.656 M -28.09 % | 34.286 M -27.86 % | 47.526 M 1 039.17 % | 4.172 M -84.83 % | 27.503 M 273.88 % | -15.817 M 67.54 % | -48.733 M -109.37 % | -23.276 M -272.71 % | -6.245 M -358.38 % | 2.417 M -74.84 % | 9.605 M -23.97 % | 12.633 M -34.12 % | 19.174 M 21.12 % | 15.831 M 6.24 % | 14.902 M 33.61 % | 11.154 M 730.58 % | 1.343 M -89.70 % | 13.042 M -25.11 % | 17.414 M 578.25 % | 2.567 M 109.45 % | -27.174 M -332.05 % | -6.290 M -1 316.48 % | 517.032 K 107.14 % | -7.245 M -624.64 % | 1.381 M -62.59 % | 3.691 M -15.23 % | 4.354 M -70.70 % | 14.861 M 370.79 % | -5.488 M 40.57 % | -9.236 M -48.39 % | -6.224 M 24.99 % | -8.297 M -22.94 % | -6.749 M -46.56 % | -4.605 M 27.80 % | -6.378 M 47.55 % | -12.159 M -17.45 % | -10.353 M 25.27 % | -13.853 M -248.43 % | 9.333 M -49.66 % | 18.541 M -30.25 % | 26.581 M -3.83 % | 27.641 M 5.52 % | 26.194 M 113.41 % | 12.274 M 19.29 % | 10.290 M 46.69 % | 7.015 M 27.41 % | 5.506 M 147.04 % | -11.705 M -590.87 % | -1.694 M 31.15 % | -2.461 M -104.03 % | 61.020 M 3 185.92 % | 1.857 M -66.72 % | 5.580 M 107.32 % | -76.209 M -9 638.76 % | 798.939 K 363.38 % | 172.414 K -94.22 % | 2.984 M -6.85 % | 3.204 M -75.20 % | 12.919 M 0.20 % | 12.894 M 33.12 % | 9.686 M -27.30 % | 13.323 M 70.38 % | 7.820 M 158.75 % | 3.022 M 14.48 % | 2.640 M 183.62 % | -3.157 M -530.01 % | -501.126 K 84.35 % | -3.202 M -116.81 % | 19.047 M 2 338.19 % | -851.000 K -198.56 % | 863.410 K 120.73 % | -4.166 M 71.72 % | -14.732 M -19.75 % | -12.302 M -217.66 % | -3.873 M 13.92 % | -4.499 M -2 549.76 % | 183.652 K -24.58 % | 243.495 K -78.81 % | 1.149 M -37.05 % | 1.826 M 136.24 % | -5.037 M 53.57 % | -10.850 M -570.41 % | -1.618 M -225.48 % | -497.226 K -222.88 % | 404.630 K -10.74 % | 453.300 K -65.69 % | 1.321 M -33.91 % | 1.999 M -69.80 % | 6.618 M 1 117.90 % | 543.378 K 24.01 % | 438.190 K 130.23 % | -1.449 M 41.31 % | -2.470 M 44.15 % | -4.422 M 16.57 % | -5.300 M 31.61 % | -7.750 M -30.80 % | -5.925 M 33.48 % | -8.907 M -52.60 % | -5.837 M -3.72 % | -5.628 M -41.10 % | -3.988 M -0.07 % | -3.986 M |
| Bénéfice avant impôt | 247.000 M 908.16 % | 24.500 M -91.28 % | 281.021 M 66.76 % | 168.521 M -13.72 % | 195.329 M -10.86 % | 219.121 M 103.99 % | 107.416 M -29.10 % | 151.509 M -19.27 % | 187.663 M -55.08 % | 417.813 M 63.91 % | 254.898 M 312.94 % | -119.705 M -160.57 % | 197.640 M 14.81 % | 172.142 M 7.50 % | 160.137 M 3.89 % | 154.136 M 16.81 % | 131.960 M -12.66 % | 151.091 M 76.66 % | 85.525 M 17.90 % | 72.543 M -18.21 % | 88.692 M 1.58 % | 87.309 M -27.16 % | 119.870 M 77.47 % | 67.544 M -53.16 % | 144.206 M 182.52 % | 51.042 M 2.72 % | 49.692 M 17.06 % | 42.449 M -33.89 % | 64.206 M 295.80 % | 16.222 M -93.26 % | 240.586 M 437.66 % | 44.747 M -66.74 % | 134.526 M 261.84 % | 37.178 M -38.70 % | 60.652 M 79.93 % | 33.708 M -7.33 % | 36.375 M 417.94 % | 7.023 M -59.35 % | 17.276 M -35.96 % | 26.975 M -39.17 % | 44.345 M -29.98 % | 63.330 M 157.26 % | 24.617 M -57.87 % | 58.428 M 45.03 % | 40.287 M 27.71 % | 31.545 M 108.84 % | -357.006 M -33 095.01 % | 1.082 M 105.40 % | -20.042 M -101.42 % | 1.410 B 12 870.96 % | -11.039 M -150.74 % | 21.754 M -45.84 % | 40.164 M 153.37 % | 15.852 M -24.05 % | 20.872 M -86.17 % | 150.901 M 53.09 % | 98.570 M 19.46 % | 82.512 M 7.98 % | 76.416 M -11.64 % | 86.485 M -4.40 % | 90.469 M 181.91 % | 32.092 M 209.23 % | 10.378 M 289.56 % | 2.664 M 105.37 % | -49.592 M -77.51 % | -27.937 M -192.84 % | -9.540 M -153.46 % | 17.844 M -36.39 % | 28.051 M -1.30 % | 28.421 M -27.15 % | 39.011 M 5.21 % | 37.078 M 6.93 % | 34.676 M 57.79 % | 21.976 M -40.17 % | 36.729 M 25.70 % | 29.219 M -21.88 % | 37.401 M 95.51 % | 19.130 M 264.34 % | -11.641 M -226.09 % | 9.232 M -30.59 % | 13.302 M 719.58 % | -2.147 M 94.31 % | -37.719 M -310.45 % | 17.923 M -1.67 % | 18.227 M -7.42 % | 19.688 M 1 131.98 % | -1.908 M 73.20 % | -7.118 M -43.40 % | -4.963 M 39.16 % | -8.159 M -9.95 % | -7.420 M -65.47 % | -4.484 M 25.30 % | -6.002 M 54.36 % | -13.151 M -3.64 % | -12.689 M 11.76 % | -14.380 M -233.45 % | 10.775 M -55.24 % | 24.072 M -32.55 % | 35.687 M -0.15 % | 35.741 M 6.39 % | 33.595 M 106.91 % | 16.236 M 65.84 % | 9.791 M 15.03 % | 8.511 M 42.12 % | 5.989 M 150.36 % | -11.890 M -681.65 % | -1.521 M 43.98 % | -2.715 M | 0.000 | 0.000 -100.00 % | 5.782 M 107.86 % | -73.593 M -7 636.59 % | 976.481 K 1 232.72 % | -86.207 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.400 M | 0.000 | 0.000 -100.00 % | 417.605 K 114.19 % | -2.942 M -114.35 % | 20.500 M 5 922.27 % | 340.400 K | 0.000 | 0.000 100.00 % | -14.807 M -25.50 % | -11.799 M -252.04 % | -3.351 M 24.15 % | -4.419 M -555.78 % | 969.486 K 498.15 % | -243.495 K -125.04 % | 972.488 K -51.17 % | 1.992 M 153.28 % | -3.738 M 66.71 % | -11.229 M -478.21 % | -1.942 M -685.86 % | 331.484 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 |
| Ratio bénéfice avant impôt | 0.30 912.51 % | 0.03 -91.60 % | 0.35 60.49 % | 0.22 -21.76 % | 0.28 -19.33 % | 0.34 102.04 % | 0.17 -30.29 % | 0.24 -13.18 % | 0.28 -52.34 % | 0.59 67.32 % | 0.35 279.15 % | -0.20 -155.57 % | 0.35 6.09 % | 0.33 2.17 % | 0.33 -8.47 % | 0.36 11.09 % | 0.32 -16.41 % | 0.38 55.41 % | 0.25 6.99 % | 0.23 -11.12 % | 0.26 -3.37 % | 0.27 -10.26 % | 0.30 20.13 % | 0.25 -37.25 % | 0.40 93.46 % | 0.21 5.16 % | 0.20 -10.03 % | 0.22 -29.52 % | 0.31 201.52 % | 0.10 -91.28 % | 1.17 384.53 % | 0.24 -63.73 % | 0.67 158.79 % | 0.26 -26.79 % | 0.35 50.37 % | 0.23 -10.86 % | 0.26 431.79 % | 0.05 -58.70 % | 0.12 -28.32 % | 0.17 -24.53 % | 0.22 -43.56 % | 0.39 97.41 % | 0.20 -58.58 % | 0.48 76.10 % | 0.27 29.73 % | 0.21 107.44 % | -2.81 -30 360.78 % | 0.01 105.96 % | -0.16 -102.66 % | 5.87 17 099.28 % | -0.03 -164.92 % | 0.05 -50.00 % | 0.11 108.55 % | 0.05 -14.06 % | 0.06 -85.22 % | 0.40 92.94 % | 0.21 8.91 % | 0.19 -12.00 % | 0.22 -12.40 % | 0.25 -17.21 % | 0.30 104.20 % | 0.15 185.05 % | 0.05 247.67 % | 0.01 103.56 % | -0.41 -32.32 % | -0.31 -396.13 % | -0.06 -167.29 % | 0.09 -29.81 % | 0.13 -7.24 % | 0.14 -11.89 % | 0.16 11.98 % | 0.15 7.40 % | 0.14 30.12 % | 0.10 -36.32 % | 0.16 19.86 % | 0.14 -13.89 % | 0.16 71.76 % | 0.09 286.28 % | -0.05 -193.94 % | 0.05 -21.90 % | 0.07 525.45 % | -0.02 93.15 % | -0.23 -338.45 % | 0.10 13.30 % | 0.09 -14.46 % | 0.10 959.35 % | -0.01 75.77 % | -0.05 -48.77 % | -0.03 53.24 % | -0.07 -29.45 % | -0.05 -67.40 % | -0.03 24.90 % | -0.04 67.39 % | -0.13 31.63 % | -0.19 -47.76 % | -0.13 -284.02 % | 0.07 -41.28 % | 0.12 -10.83 % | 0.13 -5.45 % | 0.14 8.31 % | 0.13 33.90 % | 0.10 55.40 % | 0.06 -17.27 % | 0.08 22.29 % | 0.06 127.73 % | -0.22 -1 048.57 % | -0.02 56.12 % | -0.04 | 0.00 | 0.00 -100.00 % | 0.06 106.81 % | -0.87 -6 971.91 % | 0.01 976.96 % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 0.05 | 0.00 | 0.00 -100.00 % | 0.01 109.92 % | -0.07 -117.37 % | 0.39 7 672.33 % | 0.01 | 0.00 | 0.00 100.00 % | -0.24 3.87 % | -0.25 -257.90 % | -0.07 42.88 % | -0.12 -754.41 % | 0.02 560.60 % | 0.00 -127.53 % | 0.01 -70.39 % | 0.05 177.61 % | -0.06 65.28 % | -0.18 -288.44 % | -0.05 -663.81 % | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | 316.600 M -2.82 % | 325.800 M 15.72 % | 281.541 M 8.85 % | 258.652 M 16.71 % | 221.611 M -3.12 % | 228.740 M 43.75 % | 159.125 M -18.25 % | 194.655 M -12.54 % | 222.567 M -51.04 % | 454.596 M 62.70 % | 279.407 M 368.18 % | -104.187 M -151.77 % | 201.259 M 13.39 % | 177.499 M 7.48 % | 165.140 M 7.48 % | 153.652 M 4.83 % | 146.570 M 5.76 % | 138.586 M 24.88 % | 110.976 M 5.58 % | 105.109 M -5.90 % | 111.701 M 10.23 % | 101.339 M -37.08 % | 161.048 M 141.13 % | 66.790 M -60.16 % | 167.662 M 161.44 % | 64.129 M -43.61 % | 113.734 M 171.51 % | 41.889 M -18.39 % | 51.327 M 85.16 % | 27.721 M -89.86 % | 273.398 M 388.09 % | 56.014 M -0.90 % | 56.524 M 15.20 % | 49.065 M -35.27 % | 75.797 M 62.63 % | 46.606 M 56.69 % | 29.744 M -3.92 % | 30.956 M -66.93 % | 93.618 M 124.05 % | 41.784 M -25.31 % | 55.941 M 38.84 % | 40.291 M 46.25 % | 27.549 M 22.24 % | 22.536 M -30.49 % | 32.423 M -12.48 % | 37.047 M 115.10 % | 17.223 M -2.11 % | 17.594 M 1.13 % | 17.398 M 21.32 % | 14.340 M 42.46 % | 10.066 M -75.56 % | 41.186 M -28.47 % | 57.577 M 74.78 % | 32.943 M -20.34 % | 41.352 M -74.21 % | 160.351 M 39.57 % | 114.893 M 8.51 % | 105.883 M -7.98 % | 115.067 M 3.82 % | 110.828 M 8.06 % | 102.559 M 81.36 % | 56.551 M 19.40 % | 47.361 M 69.73 % | 27.904 M 174.48 % | -37.464 M -236.97 % | -11.118 M -307.93 % | 5.347 M -80.66 % | 27.648 M -25.07 % | 36.901 M 0.40 % | 36.755 M -24.14 % | 48.452 M -5.86 % | 51.467 M 0.36 % | 51.280 M 60.71 % | 31.907 M -32.02 % | 46.933 M 13.68 % | 41.284 M -19.62 % | 51.360 M 34.77 % | 38.109 M 1 839.84 % | 1.965 M -90.78 % | 21.302 M -14.29 % | 24.854 M 154.39 % | 9.770 M -42.63 % | 17.032 M -40.65 % | 28.697 M -16.21 % | 34.250 M -26.65 % | 46.692 M 139.75 % | 19.476 M 62.53 % | 11.983 M -13.13 % | 13.794 M 188.33 % | 4.784 M 370.60 % | 1.017 M -92.22 % | 13.073 M -1.24 % | 13.238 M 1 263.84 % | 970.615 K 126.65 % | -3.642 M -988.04 % | 410.151 K -98.38 % | 25.276 M -38.66 % | 41.208 M -49.65 % | 81.841 M 27.26 % | 64.312 M 20.76 % | 53.257 M 83.78 % | 28.979 M 99.88 % | 14.498 M -11.42 % | 16.367 M 17.68 % | 13.909 M 931.83 % | -1.672 M -636.93 % | 311.418 K 283.50 % | -169.708 K -100.04 % | 377.779 M 416.98 % | 73.074 M 649.93 % | 9.744 M -6.86 % | 10.462 M 236.72 % | 3.107 M 801.02 % | 344.828 K 100.18 % | -186.784 M -415.16 % | 59.267 M -32.61 % | 87.947 M 0.45 % | 87.552 M 141.39 % | -211.538 M -311.38 % | 100.077 M 21.44 % | 82.406 M 1 036.17 % | 7.253 M 105.27 % | -137.741 M -358.98 % | 53.185 M 850.44 % | 5.596 M 331.14 % | 1.298 M 105.26 % | -24.698 M -704.62 % | 4.085 M -93.71 % | 64.928 M 34.14 % | 48.404 M 492.72 % | -12.325 M -92.50 % | -6.403 M -881.56 % | 819.247 K 122.66 % | -3.615 M -180.71 % | 4.479 M 37.96 % | 3.247 M 53.01 % | 2.122 M 144.08 % | -4.813 M -332.63 % | -1.113 M 85.90 % | -7.891 M -4 975.73 % | 161.836 K -92.49 % | 2.155 M 101.85 % | -116.638 M -402.72 % | 38.531 M -15.46 % | 45.575 M 4.94 % | 43.430 M 147.99 % | -90.490 M -327.61 % | 39.757 M 5.01 % | 37.860 M 29.17 % | 29.310 M 126.76 % | -109.515 M -421.63 % | 34.050 M -2.91 % | 35.070 M 32.92 % | 26.384 M 122.01 % | -119.851 M -508.54 % | 29.336 M -24.81 % | 39.016 M 39.19 % | 28.031 M 124.96 % | -112.281 M -553.49 % | 24.759 M |
| Ratio de revenu net | 0.24 803.36 % | -0.03 -112.34 % | 0.28 69.90 % | 0.16 -27.07 % | 0.23 -16.85 % | 0.27 88.49 % | 0.14 -31.00 % | 0.21 -7.85 % | 0.23 -57.82 % | 0.54 64.07 % | 0.33 232.32 % | -0.25 -186.04 % | 0.29 4.04 % | 0.28 0.41 % | 0.27 -7.81 % | 0.30 13.06 % | 0.26 -15.26 % | 0.31 36.28 % | 0.23 23.47 % | 0.18 -14.82 % | 0.22 -4.86 % | 0.23 -12.64 % | 0.26 32.36 % | 0.20 -41.10 % | 0.33 68.47 % | 0.20 15.85 % | 0.17 -14.14 % | 0.20 -29.84 % | 0.28 202.65 % | 0.09 -92.02 % | 1.18 485.20 % | 0.20 -73.68 % | 0.76 173.40 % | 0.28 -21.48 % | 0.36 55.42 % | 0.23 -10.61 % | 0.26 581.58 % | 0.04 -74.93 % | 0.15 -43.24 % | 0.26 27.02 % | 0.21 -45.44 % | 0.38 125.75 % | 0.17 -62.15 % | 0.45 91.49 % | 0.23 29.51 % | 0.18 106.34 % | -2.84 -37 693.81 % | -0.01 95.87 % | -0.18 -103.10 % | 5.87 8 736.38 % | -0.07 -666.56 % | 0.01 -74.42 % | 0.05 132.92 % | 0.02 -54.14 % | 0.04 -79.61 % | 0.22 102.96 % | 0.11 14.39 % | 0.09 32.46 % | 0.07 -28.71 % | 0.10 -37.52 % | 0.16 725.14 % | 0.02 -86.02 % | 0.14 255.18 % | -0.09 78.47 % | -0.41 -56.06 % | -0.26 -531.45 % | -0.04 -425.18 % | 0.01 -72.23 % | 0.05 -28.54 % | 0.06 -20.32 % | 0.08 28.91 % | 0.06 6.71 % | 0.06 10.17 % | 0.05 784.04 % | 0.01 -90.18 % | 0.06 -17.46 % | 0.07 495.85 % | 0.01 110.71 % | -0.12 -221.89 % | -0.04 -1 468.92 % | 0.00 104.90 % | -0.05 -731.79 % | 0.01 -57.61 % | 0.02 -2.32 % | 0.02 -72.93 % | 0.08 325.49 % | -0.03 46.27 % | -0.06 -53.95 % | -0.04 42.35 % | -0.07 -44.74 % | -0.05 -48.27 % | -0.03 27.42 % | -0.05 62.52 % | -0.12 22.53 % | -0.16 -25.13 % | -0.12 -304.67 % | 0.06 -33.97 % | 0.09 -7.79 % | 0.10 -8.94 % | 0.11 7.43 % | 0.10 38.11 % | 0.07 11.78 % | 0.07 5.50 % | 0.06 9.63 % | 0.06 125.90 % | -0.22 -915.17 % | -0.02 46.07 % | -0.04 -125.04 % | 0.16 535.60 % | 0.03 -55.60 % | 0.06 106.35 % | -0.90 -8 797.50 % | 0.01 258.76 % | 0.00 -93.12 % | 0.04 -22.30 % | 0.05 -63.20 % | 0.15 -0.25 % | 0.15 -18.46 % | 0.18 35.66 % | 0.13 40.30 % | 0.09 102.12 % | 0.05 22.53 % | 0.04 164.55 % | -0.06 -638.05 % | -0.01 89.07 % | -0.07 -120.35 % | 0.36 2 988.60 % | -0.01 -194.12 % | 0.01 115.45 % | -0.09 63.35 % | -0.23 8.27 % | -0.26 -222.94 % | -0.08 35.17 % | -0.12 -3 617.38 % | 0.00 -12.75 % | 0.00 -76.71 % | 0.02 -61.82 % | 0.04 152.80 % | -0.08 51.58 % | -0.18 -350.38 % | -0.04 -213.23 % | -0.01 -267.48 % | 0.01 -36.95 % | 0.01 -59.41 % | 0.03 -37.02 % | 0.05 -60.69 % | 0.12 756.57 % | 0.01 18.09 % | 0.01 123.41 % | -0.05 13.40 % | -0.06 56.03 % | -0.13 14.07 % | -0.15 48.55 % | -0.29 -114.96 % | -0.14 55.00 % | -0.30 -102.95 % | -0.15 25.48 % | -0.20 -84.30 % | -0.11 32.33 % | -0.16 |
| Ratio EBITDA | 0.38 -2.41 % | 0.39 11.56 % | 0.35 4.76 % | 0.33 5.85 % | 0.31 -12.32 % | 0.36 42.37 % | 0.25 -19.63 % | 0.31 -5.95 % | 0.33 -48.05 % | 0.64 66.08 % | 0.39 325.62 % | -0.17 -147.50 % | 0.36 4.77 % | 0.34 2.16 % | 0.34 -5.31 % | 0.35 -0.30 % | 0.36 1.22 % | 0.35 9.86 % | 0.32 -4.18 % | 0.33 2.25 % | 0.33 4.85 % | 0.31 -22.47 % | 0.40 63.22 % | 0.25 -46.63 % | 0.46 79.03 % | 0.26 -42.28 % | 0.45 108.68 % | 0.21 -13.00 % | 0.25 41.06 % | 0.17 -86.89 % | 1.33 339.86 % | 0.30 8.05 % | 0.28 -17.61 % | 0.34 -22.69 % | 0.44 35.91 % | 0.32 50.73 % | 0.21 -1.35 % | 0.22 -66.41 % | 0.65 150.78 % | 0.26 -7.33 % | 0.28 11.92 % | 0.25 12.23 % | 0.22 20.18 % | 0.18 -15.60 % | 0.22 -11.10 % | 0.25 81.17 % | 0.14 -10.22 % | 0.15 11.67 % | 0.14 126.79 % | 0.06 89.63 % | 0.03 -68.73 % | 0.10 -33.96 % | 0.15 43.86 % | 0.11 -9.85 % | 0.12 -72.44 % | 0.43 75.90 % | 0.24 -1.07 % | 0.24 -25.01 % | 0.33 2.93 % | 0.32 -6.41 % | 0.34 31.36 % | 0.26 10.07 % | 0.23 51.48 % | 0.15 149.40 % | -0.31 -151.17 % | -0.12 -452.27 % | 0.04 -75.66 % | 0.15 -17.33 % | 0.18 -5.64 % | 0.19 -8.25 % | 0.20 0.20 % | 0.20 0.81 % | 0.20 32.53 % | 0.15 -27.64 % | 0.21 8.40 % | 0.19 -11.40 % | 0.22 18.40 % | 0.18 2 098.82 % | 0.01 -93.13 % | 0.12 -3.55 % | 0.13 74.68 % | 0.07 -30.92 % | 0.11 -32.75 % | 0.16 -3.46 % | 0.16 -32.23 % | 0.24 99.64 % | 0.12 46.96 % | 0.08 -9.88 % | 0.09 121.60 % | 0.04 454.04 % | 0.01 -92.13 % | 0.09 -0.71 % | 0.09 874.51 % | 0.01 117.58 % | -0.05 -1 586.95 % | 0.00 -97.76 % | 0.17 -19.54 % | 0.21 -33.44 % | 0.31 20.50 % | 0.26 22.94 % | 0.21 18.93 % | 0.18 87.30 % | 0.09 -36.29 % | 0.15 1.26 % | 0.14 557.95 % | -0.03 -888.97 % | 0.00 243.74 % | 0.00 -100.28 % | 1.00 0.00 % | 1.00 900.51 % | 0.10 -19.27 % | 0.12 207.02 % | 0.04 597.58 % | 0.01 100.22 % | -2.63 -362.89 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 125.35 % | -3.94 -494.43 % | 1.00 0.00 % | 1.00 787.50 % | 0.11 105.64 % | -2.00 -299.92 % | 1.00 1 013.43 % | 0.09 201.17 % | 0.03 106.36 % | -0.47 -880.33 % | 0.06 -93.99 % | 1.00 0.00 % | 1.00 609.03 % | -0.20 -47.45 % | -0.13 -894.56 % | 0.02 117.07 % | -0.10 -215.89 % | 0.08 59.60 % | 0.05 68.22 % | 0.03 126.73 % | -0.12 -530.27 % | -0.02 85.29 % | -0.13 -3 375.49 % | 0.00 -92.77 % | 0.05 102.52 % | -2.14 -313.81 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 162.47 % | -1.60 -260.08 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 139.49 % | -2.53 -353.20 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 136.18 % | -2.76 -376.42 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 132.61 % | -3.07 -406.67 % | 1.00 |
| Taux de profit brut | 0.52 -2.84 % | 0.53 6.03 % | 0.50 1.93 % | 0.49 -0.95 % | 0.50 -5.71 % | 0.53 12.02 % | 0.47 -1.91 % | 0.48 -0.34 % | 0.48 -2.22 % | 0.49 6.34 % | 0.46 -3.47 % | 0.48 1.18 % | 0.48 -0.58 % | 0.48 1.66 % | 0.47 -0.27 % | 0.47 -1.90 % | 0.48 -2.90 % | 0.50 9.56 % | 0.45 -9.49 % | 0.50 3.36 % | 0.48 8.43 % | 0.45 -13.51 % | 0.52 21.52 % | 0.42 -28.18 % | 0.59 42.75 % | 0.41 -0.92 % | 0.42 2.03 % | 0.41 -2.88 % | 0.42 11.25 % | 0.38 -3.62 % | 0.39 -1.82 % | 0.40 -8.41 % | 0.44 0.34 % | 0.44 -3.10 % | 0.45 1.58 % | 0.44 0.93 % | 0.44 -0.23 % | 0.44 -0.74 % | 0.44 1.30 % | 0.44 -3.27 % | 0.45 4.21 % | 0.43 0.63 % | 0.43 -0.50 % | 0.43 2.19 % | 0.42 -3.14 % | 0.44 11.09 % | 0.39 0.54 % | 0.39 -0.43 % | 0.39 37.75 % | 0.29 3.89 % | 0.27 -10.41 % | 0.31 -11.31 % | 0.35 11.23 % | 0.31 3.00 % | 0.30 -13.21 % | 0.35 -8.37 % | 0.38 -1.00 % | 0.38 -16.33 % | 0.46 -1.18 % | 0.46 5.04 % | 0.44 4.48 % | 0.42 1.51 % | 0.42 18.71 % | 0.35 219.01 % | 0.11 -54.06 % | 0.24 -17.87 % | 0.29 -19.52 % | 0.36 -6.77 % | 0.39 0.03 % | 0.39 -2.44 % | 0.40 3.64 % | 0.38 0.81 % | 0.38 9.85 % | 0.35 -8.06 % | 0.38 -3.16 % | 0.39 -2.12 % | 0.40 4.42 % | 0.38 9.59 % | 0.35 -2.41 % | 0.36 2.31 % | 0.35 2.04 % | 0.34 -0.85 % | 0.34 -10.99 % | 0.39 11.01 % | 0.35 -15.97 % | 0.41 4.32 % | 0.40 20.24 % | 0.33 1.90 % | 0.32 0.10 % | 0.32 -12.69 % | 0.37 -2.80 % | 0.38 0.84 % | 0.38 14.72 % | 0.33 -5.57 % | 0.35 -2.66 % | 0.36 -14.31 % | 0.42 0.29 % | 0.42 -23.92 % | 0.55 12.33 % | 0.49 3.66 % | 0.47 9.31 % | 0.43 -26.22 % | 0.58 38.54 % | 0.42 1.48 % | 0.42 15.89 % | 0.36 -41.03 % | 0.61 68.30 % | 0.36 -63.88 % | 1.00 0.00 % | 1.00 59.01 % | 0.63 36.41 % | 0.46 9.94 % | 0.42 0.07 % | 0.42 -58.09 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 133.42 % | 0.43 -57.16 % | 1.00 0.00 % | 1.00 137.58 % | 0.42 -5.48 % | 0.45 -31.97 % | 0.65 61.43 % | 0.41 -59.45 % | 1.00 0.00 % | 1.00 116.20 % | 0.46 32.04 % | 0.35 -12.29 % | 0.40 5.73 % | 0.38 -41.64 % | 0.65 75.94 % | 0.37 13.65 % | 0.32 -13.63 % | 0.37 -27.95 % | 0.52 64.50 % | 0.32 -15.80 % | 0.38 -10.22 % | 0.42 -58.18 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Moyenne pondérée des actions en circulation diluée | 49.378 M 0.56 % | 49.104 M -0.44 % | 49.319 M 0.01 % | 49.315 M -0.36 % | 49.491 M 0.05 % | 49.464 M -0.01 % | 49.471 M -0.14 % | 49.538 M -0.23 % | 49.654 M 0.10 % | 49.606 M 0.01 % | 49.603 M 1.18 % | 49.023 M 0.36 % | 48.848 M 0.00 % | 48.848 M 0.00 % | 48.848 M -0.15 % | 48.922 M -0.07 % | 48.956 M -0.20 % | 49.053 M 0.00 % | 49.053 M -0.77 % | 49.435 M -0.24 % | 49.552 M 0.20 % | 49.455 M 0.00 % | 49.455 M -1.73 % | 50.328 M 0.14 % | 50.258 M 0.54 % | 49.988 M 0.00 % | 49.988 M -4.33 % | 52.249 M -5.09 % | 55.051 M -0.91 % | 55.555 M 0.00 % | 55.555 M -6.31 % | 59.296 M -1.13 % | 59.975 M -0.72 % | 60.411 M 0.00 % | 60.411 M -0.81 % | 60.905 M -1.39 % | 61.761 M -0.60 % | 62.133 M 0.00 % | 62.133 M -1.54 % | 63.108 M -0.32 % | 63.312 M -0.41 % | 63.574 M -1.60 % | 64.606 M -0.36 % | 64.840 M 0.10 % | 64.777 M 0.71 % | 64.320 M 1.62 % | 63.294 M 0.19 % | 63.171 M 0.01 % | 63.163 M -1.26 % | 63.972 M 8.64 % | 58.886 M 6.23 % | 55.433 M -0.39 % | 55.650 M -1.44 % | 56.464 M 0.29 % | 56.299 M -13.24 % | 64.891 M -0.20 % | 65.023 M 1.38 % | 64.139 M 0.00 % | 64.139 M 2.15 % | 62.790 M -2.01 % | 64.075 M 23.77 % | 51.770 M 0.00 % | 51.770 M 0.31 % | 51.610 M 0.00 % | 51.609 M 0.00 % | 51.609 M 0.00 % | 51.609 M -0.74 % | 51.993 M -16.03 % | 61.915 M -3.42 % | 64.109 M 0.00 % | 64.109 M -0.81 % | 64.631 M -1.73 % | 65.767 M 7.11 % | 61.403 M 0.00 % | 61.403 M -6.15 % | 65.426 M 0.00 % | 65.424 M 22.98 % | 53.197 M 0.00 % | 53.197 M 1.06 % | 52.640 M 20.79 % | 43.580 M -17.18 % | 52.622 M 0.00 % | 52.622 M 0.06 % | 52.593 M 2.30 % | 51.410 M -16.39 % | 61.491 M 0.00 % | 61.491 M 23.75 % | 49.689 M 0.50 % | 49.443 M 0.15 % | 49.371 M 0.00 % | 49.371 M 0.43 % | 49.161 M 0.02 % | 49.151 M 0.11 % | 49.097 M 0.00 % | 49.097 M 0.24 % | 48.978 M -1.58 % | 49.763 M -0.27 % | 49.900 M 0.00 % | 49.900 M 0.27 % | 49.764 M 0.00 % | 49.763 M 10.44 % | 45.057 M 0.00 % | 45.057 M 8.14 % | 41.667 M 9.65 % | 38.000 M 8.57 % | 35.000 M 0.00 % | 35.000 M 8.62 % | 32.222 M -3.33 % | 33.333 M 0.00 % | 33.333 M 0.00 % | 33.333 M 0.59 % | 33.137 M 10.46 % | 30.000 M -9.64 % | 33.201 M 0.00 % | 33.201 M -0.40 % | 33.333 M -0.62 % | 33.542 M -0.62 % | 33.750 M 0.00 % | 33.750 M 4.74 % | 32.222 M 2.24 % | 31.515 M -5.45 % | 33.333 M 0.00 % | 33.333 M 2.56 % | 32.500 M 5.41 % | 30.833 M 0.00 % | 30.833 M 0.00 % | 30.833 M -7.50 % | 33.333 M 0.00 % | 33.333 M 0.00 % | 33.333 M 0.00 % | 33.333 M 52.05 % | 21.923 M 1.18 % | 21.667 M -7.14 % | 23.333 M 0.00 % | 23.333 M 2.94 % | 22.667 M 4.62 % | 21.667 M -11.36 % | 24.444 M 0.00 % | 24.444 M 8.64 % | 22.500 M 1.25 % | 22.222 M 11.11 % | 20.000 M 0.00 % | 20.000 M -4.30 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.03 % | 20.892 M |
| Moyenne pondérée des actions en circulation | 49.142 M 0.08 % | 49.104 M 0.01 % | 49.098 M 0.01 % | 49.091 M -0.26 % | 49.217 M 0.01 % | 49.210 M 0.02 % | 49.202 M -0.11 % | 49.258 M -0.17 % | 49.342 M 0.02 % | 49.334 M 0.02 % | 49.326 M 1.31 % | 48.688 M 0.01 % | 48.682 M 0.22 % | 48.576 M 0.00 % | 48.576 M -0.15 % | 48.649 M 0.13 % | 48.586 M 0.00 % | 48.586 M 0.00 % | 48.586 M -0.79 % | 48.971 M -0.13 % | 49.033 M 0.38 % | 48.848 M 0.00 % | 48.848 M -1.49 % | 49.585 M 0.11 % | 49.530 M 0.41 % | 49.329 M 0.00 % | 49.329 M -4.21 % | 51.499 M -5.19 % | 54.318 M -0.87 % | 54.792 M 0.00 % | 54.792 M -6.47 % | 58.580 M -1.03 % | 59.192 M -0.79 % | 59.661 M 0.00 % | 59.661 M -1.02 % | 60.277 M -1.44 % | 61.156 M -0.37 % | 61.382 M 0.00 % | 61.382 M -1.32 % | 62.200 M 0.00 % | 62.200 M -0.80 % | 62.704 M -1.50 % | 63.658 M 0.00 % | 63.658 M 0.25 % | 63.500 M 0.00 % | 63.500 M 0.33 % | 63.293 M 0.19 % | 63.171 M 0.01 % | 63.163 M 0.01 % | 63.154 M 7.25 % | 58.886 M 7.09 % | 54.989 M -0.51 % | 55.270 M -0.27 % | 55.417 M 0.08 % | 55.375 M 0.08 % | 55.328 M 0.00 % | 55.328 M 1.05 % | 54.754 M 0.00 % | 54.754 M 3.73 % | 52.785 M 0.89 % | 52.321 M 1.06 % | 51.770 M 0.17 % | 51.681 M 0.14 % | 51.610 M 0.00 % | 51.609 M 0.00 % | 51.609 M 0.01 % | 51.605 M -0.36 % | 51.793 M -0.11 % | 51.852 M -3.99 % | 54.005 M 0.00 % | 54.005 M 0.00 % | 54.005 M 0.04 % | 53.986 M 0.21 % | 53.874 M 0.00 % | 53.874 M 0.75 % | 53.474 M 0.05 % | 53.446 M 0.70 % | 53.073 M 0.00 % | 53.073 M 0.82 % | 52.640 M 21.08 % | 43.475 M -17.38 % | 52.622 M 0.05 % | 52.596 M 0.30 % | 52.439 M 2.93 % | 50.944 M 1.57 % | 50.156 M 0.00 % | 50.156 M 0.94 % | 49.689 M 0.50 % | 49.443 M 0.15 % | 49.371 M 0.21 % | 49.269 M 0.22 % | 49.161 M 0.02 % | 49.151 M 0.11 % | 49.097 M 0.07 % | 49.064 M 0.18 % | 48.978 M 0.17 % | 48.895 M 0.12 % | 48.836 M 0.00 % | 48.836 M 0.13 % | 48.773 M 1.11 % | 48.238 M 16.55 % | 41.390 M 0.00 % | 41.390 M 15.89 % | 35.714 M -6.02 % | 38.000 M 8.57 % | 35.000 M 0.00 % | 35.000 M 8.62 % | 32.222 M -3.33 % | 33.333 M 0.00 % | 33.333 M 0.00 % | 33.333 M 0.59 % | 33.137 M 10.46 % | 30.000 M -9.64 % | 33.201 M 0.00 % | 33.201 M -0.40 % | 33.333 M -0.62 % | 33.542 M -0.62 % | 33.750 M 0.00 % | 33.750 M 4.74 % | 32.222 M 2.24 % | 31.515 M -5.45 % | 33.333 M 0.00 % | 33.333 M 2.56 % | 32.500 M 5.41 % | 30.833 M 0.00 % | 30.833 M 0.00 % | 30.833 M -7.50 % | 33.333 M 0.00 % | 33.333 M 0.00 % | 33.333 M 0.00 % | 33.333 M 52.05 % | 21.923 M 1.18 % | 21.667 M -7.14 % | 23.333 M 0.00 % | 23.333 M 2.94 % | 22.667 M 4.62 % | 21.667 M -11.36 % | 24.444 M 0.00 % | 24.444 M 8.64 % | 22.500 M 1.25 % | 22.222 M 11.11 % | 20.000 M 0.00 % | 20.000 M -4.30 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.00 % | 20.898 M 0.03 % | 20.892 M |
| Bénéfice par action diluée | 4.10 794.92 % | -0.59 -112.88 % | 4.58 76.83 % | 2.59 -19.31 % | 3.21 -8.29 % | 3.50 90.22 % | 1.84 -29.77 % | 2.62 -14.10 % | 3.05 -60.23 % | 7.67 60.80 % | 4.77 255.37 % | -3.07 -193.60 % | 3.28 12.33 % | 2.92 5.80 % | 2.76 4.94 % | 2.63 18.47 % | 2.22 -11.20 % | 2.50 55.28 % | 1.61 36.44 % | 1.18 -21.33 % | 1.50 0.00 % | 1.50 -28.91 % | 2.11 99.06 % | 1.06 -56.20 % | 2.42 144.44 % | 0.99 13.79 % | 0.87 16.00 % | 0.75 -30.56 % | 1.08 300.00 % | 0.27 -93.81 % | 4.36 592.06 % | 0.63 -75.58 % | 2.58 285.07 % | 0.67 -34.31 % | 1.02 88.89 % | 0.54 -6.90 % | 0.58 544.44 % | 0.09 -74.29 % | 0.35 -48.53 % | 0.68 3.03 % | 0.66 -31.96 % | 0.97 193.94 % | 0.33 -60.71 % | 0.84 58.49 % | 0.53 26.19 % | 0.42 107.37 % | -5.70 -40 907.19 % | -0.01 96.24 % | -0.37 -101.68 % | 22.04 6 056.76 % | -0.37 -511.11 % | 0.09 -71.88 % | 0.32 190.91 % | 0.11 -59.26 % | 0.27 -79.55 % | 1.32 57.14 % | 0.84 21.74 % | 0.69 81.58 % | 0.38 -38.71 % | 0.62 1.64 % | 0.61 662.50 % | 0.08 -84.91 % | 0.53 270.97 % | -0.31 67.02 % | -0.94 -108.89 % | -0.45 -275.00 % | -0.12 -340.00 % | 0.05 -68.75 % | 0.16 -27.27 % | 0.22 -26.67 % | 0.30 7.14 % | 0.28 7.69 % | 0.26 30.00 % | 0.20 809.09 % | 0.02 -90.83 % | 0.24 -20.00 % | 0.30 500.00 % | 0.05 109.80 % | -0.51 -325.00 % | -0.12 -1 300.00 % | 0.01 107.14 % | -0.14 -638.46 % | 0.03 -62.86 % | 0.07 -12.39 % | 0.08 -71.46 % | 0.28 413.55 % | -0.09 53.00 % | -0.19 -46.15 % | -0.13 23.53 % | -0.17 -21.43 % | -0.14 -49.41 % | -0.09 27.92 % | -0.13 48.00 % | -0.25 -19.05 % | -0.21 25.00 % | -0.28 -247.37 % | 0.19 -48.65 % | 0.37 -30.19 % | 0.53 -5.36 % | 0.56 5.66 % | 0.53 96.30 % | 0.27 17.39 % | 0.23 35.29 % | 0.17 21.43 % | 0.14 142.42 % | -0.33 -581.82 % | -0.05 36.65 % | -0.08 -118.63 % | 0.41 636.09 % | 0.06 -67.24 % | 0.17 107.39 % | -2.30 -8 746.62 % | 0.03 411.54 % | 0.01 -94.22 % | 0.09 -6.35 % | 0.10 -75.36 % | 0.39 2.63 % | 0.38 31.03 % | 0.29 -29.27 % | 0.41 64.00 % | 0.25 175.63 % | 0.09 14.81 % | 0.08 181.36 % | -0.10 -495.71 % | -0.02 83.70 % | -0.10 -116.13 % | 0.62 2 531.37 % | -0.03 -198.46 % | 0.03 121.58 % | -0.12 72.73 % | -0.44 21.43 % | -0.56 -211.11 % | -0.18 5.26 % | -0.19 -2 505.06 % | 0.01 -67.62 % | 0.02 -53.96 % | 0.05 -29.05 % | 0.07 135.57 % | -0.21 56.25 % | -0.48 -559.34 % | -0.07 -192.37 % | -0.02 -84.44 % | -0.01 -149.63 % | 0.03 -51.94 % | 0.06 -30.81 % | 0.08 -75.94 % | 0.34 1 150.00 % | 0.03 3.42 % | 0.03 136.28 % | -0.07 39.58 % | -0.12 42.86 % | -0.21 22.22 % | -0.27 27.03 % | -0.37 -37.04 % | -0.27 38.64 % | -0.44 -57.14 % | -0.28 -7.69 % | -0.26 -36.84 % | -0.19 -5.56 % | -0.18 |
| Bénéfice par action | 4.12 798.31 % | -0.59 -112.83 % | 4.60 76.25 % | 2.61 -19.20 % | 3.23 -8.24 % | 3.52 90.27 % | 1.85 -29.66 % | 2.63 -14.05 % | 3.06 -60.31 % | 7.71 60.63 % | 4.80 255.34 % | -3.09 -193.64 % | 3.30 12.63 % | 2.93 5.40 % | 2.78 4.91 % | 2.65 18.83 % | 2.23 -11.51 % | 2.52 54.60 % | 1.63 36.97 % | 1.19 -21.19 % | 1.51 -0.66 % | 1.52 -28.97 % | 2.14 98.15 % | 1.08 -56.10 % | 2.46 146.00 % | 1.00 12.36 % | 0.89 17.11 % | 0.76 -30.28 % | 1.09 303.70 % | 0.27 -93.89 % | 4.42 590.63 % | 0.64 -75.48 % | 2.61 283.82 % | 0.68 -33.98 % | 1.03 87.27 % | 0.55 -5.17 % | 0.58 544.44 % | 0.09 -74.29 % | 0.35 -49.28 % | 0.69 2.99 % | 0.67 -32.32 % | 0.99 200.00 % | 0.33 -61.63 % | 0.86 59.26 % | 0.54 25.58 % | 0.43 107.54 % | -5.70 -40 907.19 % | -0.01 96.24 % | -0.37 -101.66 % | 22.33 6 135.14 % | -0.37 -511.11 % | 0.09 -71.88 % | 0.32 190.91 % | 0.11 -60.71 % | 0.28 -80.82 % | 1.46 60.44 % | 0.91 24.66 % | 0.73 62.22 % | 0.45 -30.77 % | 0.65 -28.57 % | 0.91 1 037.50 % | 0.08 -84.91 % | 0.53 270.97 % | -0.31 67.02 % | -0.94 -108.89 % | -0.45 -275.00 % | -0.12 -340.00 % | 0.05 -73.68 % | 0.19 -17.39 % | 0.23 -36.11 % | 0.36 24.14 % | 0.29 3.57 % | 0.28 33.33 % | 0.21 740.00 % | 0.03 -89.58 % | 0.24 -27.27 % | 0.33 560.00 % | 0.05 109.80 % | -0.51 -325.00 % | -0.12 -1 300.00 % | 0.01 107.14 % | -0.14 -638.46 % | 0.03 -62.86 % | 0.07 -22.14 % | 0.09 -70.03 % | 0.30 372.73 % | -0.11 42.11 % | -0.19 -46.15 % | -0.13 23.53 % | -0.17 -21.43 % | -0.14 -49.41 % | -0.09 27.92 % | -0.13 48.00 % | -0.25 -19.05 % | -0.21 25.00 % | -0.28 -247.37 % | 0.19 -50.00 % | 0.38 -29.63 % | 0.54 -5.26 % | 0.57 5.56 % | 0.54 80.00 % | 0.30 20.00 % | 0.25 25.00 % | 0.20 42.86 % | 0.14 142.42 % | -0.33 -581.82 % | -0.05 36.65 % | -0.08 -118.63 % | 0.41 636.09 % | 0.06 -67.24 % | 0.17 107.39 % | -2.30 -8 746.62 % | 0.03 411.54 % | 0.01 -94.22 % | 0.09 -6.35 % | 0.10 -75.36 % | 0.39 2.63 % | 0.38 31.03 % | 0.29 -29.27 % | 0.41 64.00 % | 0.25 175.63 % | 0.09 14.81 % | 0.08 181.36 % | -0.10 -495.71 % | -0.02 83.70 % | -0.10 -116.13 % | 0.62 2 531.37 % | -0.03 -198.46 % | 0.03 121.58 % | -0.12 72.73 % | -0.44 21.43 % | -0.56 -211.11 % | -0.18 5.26 % | -0.19 -2 505.06 % | 0.01 -67.62 % | 0.02 -53.96 % | 0.05 -29.05 % | 0.07 135.57 % | -0.21 56.25 % | -0.48 -559.34 % | -0.07 -192.37 % | -0.02 -311.02 % | 0.01 -56.62 % | 0.03 -51.94 % | 0.06 -30.81 % | 0.08 -75.94 % | 0.34 1 150.00 % | 0.03 3.42 % | 0.03 136.28 % | -0.07 39.58 % | -0.12 42.86 % | -0.21 22.22 % | -0.27 27.03 % | -0.37 -37.04 % | -0.27 38.64 % | -0.44 -57.14 % | -0.28 -7.69 % | -0.26 -36.84 % | -0.19 -5.56 % | -0.18 |
| Bénéfice brut | 433.200 M -3.26 % | 447.800 M 9.98 % | 407.157 M 5.91 % | 384.422 M 9.22 % | 351.976 M 4.19 % | 337.819 M 13.10 % | 298.692 M -0.23 % | 299.389 M -7.33 % | 323.055 M -7.85 % | 350.560 M 4.18 % | 336.504 M 14.74 % | 293.271 M 10.27 % | 265.947 M 7.60 % | 247.159 M 6.96 % | 231.071 M 13.21 % | 204.115 M 3.14 % | 197.896 M 1.46 % | 195.048 M 24.54 % | 156.614 M -0.27 % | 157.035 M -4.88 % | 165.088 M 13.99 % | 144.832 M -29.80 % | 206.325 M 79.53 % | 114.925 M -46.39 % | 214.379 M 108.47 % | 102.835 M -3.22 % | 106.255 M 32.76 % | 80.036 M -8.89 % | 87.850 M 46.04 % | 60.156 M -25.48 % | 80.725 M 8.95 % | 74.095 M -16.00 % | 88.206 M 40.30 % | 62.869 M -18.86 % | 77.484 M 21.55 % | 63.744 M 4.92 % | 60.752 M -2.83 % | 62.520 M -2.30 % | 63.991 M -9.49 % | 70.703 M -22.03 % | 90.684 M 29.28 % | 70.148 M 31.14 % | 53.491 M 1.21 % | 52.852 M -15.84 % | 62.797 M -4.65 % | 65.860 M 31.89 % | 49.934 M 9.62 % | 45.551 M -9.83 % | 50.516 M -26.31 % | 68.551 M -21.95 % | 87.829 M -29.98 % | 125.427 M -3.93 % | 130.559 M 35.13 % | 96.614 M -8.97 % | 106.140 M -18.79 % | 130.697 M -27.30 % | 179.772 M 8.59 % | 165.546 M 2.66 % | 161.257 M -0.32 % | 161.782 M 21.29 % | 133.384 M 44.25 % | 92.470 M 10.12 % | 83.969 M 33.02 % | 63.126 M 381.00 % | 13.124 M -38.37 % | 21.295 M -51.52 % | 43.928 M -36.05 % | 68.691 M -15.50 % | 81.294 M 6.43 % | 76.383 M -19.34 % | 94.695 M -2.62 % | 97.245 M 0.37 % | 96.891 M 33.21 % | 72.738 M -13.62 % | 84.202 M 1.56 % | 82.909 M -11.20 % | 93.361 M 18.86 % | 78.548 M -3.32 % | 81.244 M 30.99 % | 62.022 M -9.09 % | 68.220 M 48.61 % | 45.906 M -17.66 % | 55.754 M -21.44 % | 70.972 M -3.65 % | 73.663 M -9.05 % | 80.996 M 25.27 % | 64.656 M 32.98 % | 48.620 M -1.78 % | 49.502 M 30.24 % | 38.009 M -25.83 % | 51.248 M -3.92 % | 53.337 M 0.30 % | 53.177 M 60.55 % | 33.121 M 43.16 % | 23.136 M -41.87 % | 39.799 M -37.86 % | 64.045 M -23.54 % | 83.766 M -42.45 % | 145.555 M 18.63 % | 122.699 M 1.82 % | 120.507 M 68.90 % | 71.346 M -21.27 % | 90.618 M 92.62 % | 47.045 M 17.93 % | 39.892 M 110.51 % | 18.950 M -59.87 % | 47.217 M 114.84 % | 21.977 M -94.18 % | 377.779 M 416.98 % | 73.074 M 19.18 % | 61.312 M 57.37 % | 38.961 M 20.58 % | 32.313 M 29.25 % | 25.000 M -64.81 % | 71.050 M 19.88 % | 59.267 M -32.61 % | 87.947 M 0.45 % | 87.552 M 63.25 % | 53.632 M -46.41 % | 100.077 M 21.44 % | 82.406 M 198.83 % | 27.576 M -59.97 % | 68.897 M 29.54 % | 53.185 M 102.80 % | 26.226 M 35.31 % | 19.382 M -43.80 % | 34.488 M 25.08 % | 27.572 M -57.53 % | 64.928 M 34.14 % | 48.404 M 66.79 % | 29.020 M 72.38 % | 16.835 M -13.73 % | 19.513 M 40.39 % | 13.899 M -59.35 % | 34.194 M 52.09 % | 22.483 M 3.38 % | 21.748 M 42.43 % | 15.270 M -50.54 % | 30.875 M 57.73 % | 19.575 M 25.34 % | 15.617 M -6.71 % | 16.740 M -69.31 % | 54.552 M 41.58 % | 38.531 M -15.46 % | 45.575 M 4.94 % | 43.430 M -23.17 % | 56.528 M 42.18 % | 39.757 M 5.01 % | 37.860 M 29.17 % | 29.310 M -32.24 % | 43.252 M 27.03 % | 34.050 M -2.91 % | 35.070 M 32.92 % | 26.384 M -39.15 % | 43.358 M 47.80 % | 29.336 M -24.81 % | 39.016 M 39.19 % | 28.031 M -23.44 % | 36.613 M 47.88 % | 24.759 M |
| Charge d'impôt sur le bénéfice | 44.600 M -16.48 % | 53.400 M -3.36 % | 55.258 M 35.98 % | 40.637 M 1.04 % | 40.219 M -12.67 % | 46.055 M 147.65 % | 18.597 M -15.22 % | 21.936 M -39.84 % | 36.465 M -2.63 % | 37.450 M 105.09 % | 18.260 M -40.64 % | 30.760 M -17.30 % | 37.194 M 25.45 % | 29.648 M 17.43 % | 25.247 M 0.06 % | 25.231 M 7.28 % | 23.519 M -17.82 % | 28.618 M 342.39 % | 6.469 M -55.19 % | 14.436 M -0.91 % | 14.569 M 10.38 % | 13.199 M -13.98 % | 15.344 M 8.91 % | 14.089 M -37.66 % | 22.601 M 1 298.58 % | 1.616 M -73.14 % | 6.016 M 79.42 % | 3.353 M -30.13 % | 4.799 M 278.17 % | 1.269 M 178.33 % | -1.620 M -163.88 % | 2.536 M 5.49 % | 2.404 M 82.81 % | 1.315 M 259.01 % | -827.000 K -227.04 % | 651.000 K -18.63 % | 800.000 K -51.95 % | 1.665 M 137.47 % | -4.443 M 49.12 % | -8.732 M -294.78 % | 4.483 M 34.14 % | 3.342 M -7.37 % | 3.608 M -6.63 % | 3.864 M -32.07 % | 5.688 M 29.04 % | 4.408 M 23.47 % | 3.570 M 82.42 % | 1.957 M -41.77 % | 3.361 M 50.52 % | 2.233 M -82.50 % | 12.758 M 175.49 % | 4.631 M -37.10 % | 7.363 M 375.65 % | 1.548 M 295.95 % | -790.000 K -110.21 % | 7.739 M -55.59 % | 17.427 M 41.50 % | 12.316 M -7.13 % | 13.261 M 18.32 % | 11.208 M 1.59 % | 11.033 M 48.35 % | 7.437 M 125.43 % | 3.299 M 158.54 % | 1.276 M 248.54 % | -859.000 K 4.98 % | -904.000 K -40.37 % | -644.000 K -113.07 % | 4.929 M 26.85 % | 3.886 M -2.25 % | 3.975 M -56.14 % | 9.064 M 123.74 % | 4.051 M 0.58 % | 4.028 M 89.13 % | 2.130 M -59.70 % | 5.284 M 90.47 % | 2.774 M -23.18 % | 3.612 M 48.45 % | 2.433 M 10.60 % | 2.200 M -27.97 % | 3.054 M 92.17 % | 1.589 M 181.41 % | 564.686 K -5.55 % | 597.846 K -74.83 % | 2.376 M -13.94 % | 2.760 M -42.80 % | 4.826 M 34.79 % | 3.581 M 69.05 % | 2.118 M 68.07 % | 1.260 M 811.86 % | 138.202 K 120.59 % | -671.245 K -657.02 % | 120.506 K -67.90 % | 375.461 K 137.83 % | -992.415 K 57.53 % | -2.337 M -343.49 % | -526.896 K -136.53 % | 1.443 M -73.92 % | 5.531 M 4.25 % | 5.305 M -24.97 % | 7.071 M 7.78 % | 6.560 M 65.57 % | 3.962 M 894.03 % | -499.018 K -133.35 % | 1.496 M 209.86 % | 482.950 K 359.95 % | -185.788 K -207.39 % | 173.004 K 167.96 % | -254.562 K 99.58 % | -61.020 M -3 185.92 % | -1.857 M -1 019.29 % | 202.006 K -92.28 % | 2.615 M 1 373.15 % | 177.542 K 168.65 % | -258.621 K 91.33 % | -2.984 M 6.85 % | -3.204 M 75.20 % | -12.919 M -0.20 % | -12.894 M -33.12 % | -9.686 M 27.30 % | -13.323 M -70.38 % | -7.820 M -2 169.98 % | 377.760 K 114.31 % | -2.640 M -183.62 % | 3.157 M 243.64 % | 918.731 K 253.92 % | 259.584 K -82.13 % | 1.453 M 21.94 % | 1.191 M 237.99 % | -863.410 K -120.73 % | 4.166 M 5 633.99 % | -75.273 K -114.95 % | 503.601 K -3.40 % | 521.339 K 548.92 % | 80.340 K -89.78 % | 785.834 K 261.37 % | -486.990 K -175.42 % | -176.816 K -206.53 % | 165.976 K -87.22 % | 1.299 M 442.44 % | -379.360 K -17.21 % | -323.672 K -139.06 % | 828.710 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 |
| Coût des revenus | 402.400 M 2.81 % | 391.400 M -2.60 % | 401.853 M 1.95 % | 394.169 M 11.30 % | 354.138 M 17.58 % | 301.191 M -9.88 % | 334.203 M 3.51 % | 322.876 M -6.71 % | 346.089 M -3.72 % | 359.468 M -7.42 % | 388.261 M 22.68 % | 316.490 M 7.83 % | 293.510 M 8.79 % | 269.785 M 3.66 % | 260.269 M 13.78 % | 228.749 M 6.99 % | 213.795 M 7.45 % | 198.967 M 4.72 % | 190.000 M 20.62 % | 157.523 M -10.86 % | 176.723 M -1.99 % | 180.307 M -7.19 % | 194.278 M 24.35 % | 156.241 M 4.91 % | 148.932 M 2.05 % | 145.945 M -1.67 % | 148.431 M 28.28 % | 115.708 M -4.24 % | 120.827 M 22.27 % | 98.818 M -20.87 % | 124.877 M 12.31 % | 111.190 M -2.31 % | 113.819 M 39.45 % | 81.620 M -14.15 % | 95.076 M 18.16 % | 80.466 M 3.20 % | 77.974 M -2.43 % | 79.915 M -0.99 % | 80.718 M -11.56 % | 91.268 M -17.23 % | 110.269 M 20.07 % | 91.839 M 29.70 % | 70.809 M 2.11 % | 69.349 M -18.97 % | 85.582 M 0.84 % | 84.865 M 10.19 % | 77.015 M 8.66 % | 70.878 M -9.19 % | 78.053 M -54.56 % | 171.780 M -25.98 % | 232.073 M -18.24 % | 283.857 M 14.78 % | 247.298 M 15.34 % | 214.410 M -12.77 % | 245.810 M 0.15 % | 245.439 M -16.60 % | 294.282 M 10.36 % | 266.648 M 39.62 % | 190.975 M 1.90 % | 187.418 M 10.88 % | 169.032 M 33.54 % | 126.582 M 7.31 % | 117.955 M 0.74 % | 117.083 M 10.05 % | 106.395 M 56.94 % | 67.792 M -36.64 % | 107.002 M -11.76 % | 121.262 M -5.48 % | 128.294 M 6.38 % | 120.595 M -15.99 % | 143.543 M -8.18 % | 156.326 M -0.94 % | 157.803 M 14.94 % | 137.291 M -1.47 % | 139.345 M 6.99 % | 130.240 M -8.00 % | 141.565 M 10.74 % | 127.837 M -16.28 % | 152.694 M 36.01 % | 112.266 M -12.23 % | 127.908 M 44.09 % | 88.769 M -16.59 % | 106.425 M -5.64 % | 112.786 M -18.31 % | 138.066 M 20.45 % | 114.629 M 16.68 % | 98.246 M -0.43 % | 98.671 M -4.49 % | 103.307 M 30.05 % | 79.435 M -8.71 % | 87.018 M 0.56 % | 86.537 M -1.04 % | 87.443 M 29.82 % | 67.356 M 56.12 % | 43.143 M -39.39 % | 71.178 M -20.01 % | 88.982 M -23.93 % | 116.969 M -2.37 % | 119.809 M -6.82 % | 128.583 M -4.98 % | 135.322 M 43.64 % | 94.212 M 46.01 % | 64.523 M -0.02 % | 64.534 M 15.00 % | 56.119 M 65.51 % | 33.906 M 11.35 % | 30.451 M -21.64 % | 38.863 M | 0.000 | 0.000 -100.00 % | 36.178 M -20.57 % | 45.545 M 1.80 % | 44.741 M 29.10 % | 34.655 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 36.794 M | 0.000 | 0.000 -100.00 % | 36.081 M 49.46 % | 24.141 M 32.67 % | 18.197 M -54.98 % | 40.423 M | 0.000 | 0.000 -100.00 % | 33.721 M 8.00 % | 31.223 M 6.40 % | 29.344 M 28.16 % | 22.897 M 22.85 % | 18.638 M -51.76 % | 38.635 M -14.98 % | 45.442 M 78.36 % | 25.477 M -10.56 % | 28.486 M -32.71 % | 42.337 M 62.99 % | 25.975 M 11.54 % | 23.287 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses générales et administratives | 73.900 M -4.65 % | 77.500 M 1.19 % | 76.586 M -1.11 % | 77.442 M -12.63 % | 88.636 M 19.54 % | 74.146 M -12.48 % | 84.715 M 8.57 % | 78.028 M 4.12 % | 74.938 M 5.38 % | 71.110 M -6.43 % | 75.999 M 4.78 % | 72.531 M 7.38 % | 67.543 M 11.44 % | 60.612 M 10.16 % | 55.020 M 12.81 % | 48.772 M 6.42 % | 45.830 M 14.79 % | 39.925 M -4.77 % | 41.923 M 8.13 % | 38.770 M -5.40 % | 40.981 M 14.63 % | 35.750 M -11.77 % | 40.518 M 18.51 % | 34.189 M -15.21 % | 40.321 M 18.94 % | 33.900 M -1.28 % | 34.341 M 13.73 % | 30.196 M 1.72 % | 29.685 M 9.06 % | 27.219 M 5.48 % | 25.806 M -0.44 % | 25.921 M 2.89 % | 25.194 M 9.49 % | 23.010 M -12.45 % | 26.281 M 22.97 % | 21.372 M 1.87 % | 20.980 M -6.74 % | 22.497 M -9.02 % | 24.727 M 2.90 % | 24.029 M -2.68 % | 24.691 M 16.02 % | 21.282 M -1.17 % | 21.533 M 8.17 % | 19.907 M 0.03 % | 19.902 M 3.74 % | 19.185 M 3.36 % | 18.561 M 1.92 % | 18.211 M -2.09 % | 18.599 M -54.52 % | 40.897 M -23.52 % | 53.471 M -0.16 % | 53.556 M -0.46 % | 53.801 M 30.47 % | 41.235 M -5.37 % | 43.577 M -2.78 % | 44.825 M -1.93 % | 45.707 M 7.94 % | 42.345 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente et de marketing | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 100.00 % | -151.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 dépenses | 0.000 | 0.000 | 0.000 100.00 % | -7.390 M | 0.000 | 0.000 | 0.000 100.00 % | -78.000 K -273.33 % | 45.000 K 221.43 % | 14.000 K | 0.000 100.00 % | -78.000 K | 0.000 100.00 % | -65.000 K | 0.000 100.00 % | -475.000 K | 0.000 -100.00 % | 531.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -1.000 K | 0.000 | 0.000 | 0.000 100.00 % | -97.895 M -9 789 400.00 % | -1.000 K 0.00 % | -1.000 K -100.28 % | 357.000 K | 0.000 | 0.000 -100.00 % | 86.000 K 4.88 % | 82.000 K 203.70 % | 27.000 K -85.00 % | 180.000 K 59.29 % | 113.000 K -3.42 % | 117.000 K 1.74 % | 115.000 K -92.40 % | 1.514 M 1 101.26 % | 126.004 K -5.29 % | 133.035 K -3.14 % | 137.350 K -1.63 % | 139.627 K -2.85 % | 143.723 K 117.92 % | -802.178 K -308.19 % | 385.312 K -51.11 % | 788.078 K 330.29 % | 183.152 K -99.42 % | 31.513 M 7 377.85 % | 421.413 K -2.07 % | 430.309 K 13.15 % | 380.314 K -4.34 % | 397.564 K -18.42 % | 487.333 K -3.19 % | 503.381 K 6 756 265 413 836 700.00 % | 0.000 -100.00 % | 794.030 | 0.000 | 0.000 -100.00 % | 915.250 -99.99 % | 7.268 M | 0.000 100.00 % | -1.007 K | 0.000 -100.00 % | 1.391 M -33.53 % | 2.092 M 8.62 % | 1.926 M 5.13 % | 1.832 M -93.07 % | 26.442 M 147.95 % | 10.664 M 26.51 % | 8.430 M | 0.000 -100.00 % | 25.984 M | 0.000 | 0.000 | 0.000 -100.00 % | 22.595 M | 0.000 | 0.000 | 0.000 -100.00 % | 19.364 M | 0.000 | 0.000 | 0.000 100.00 % | -257.834 M | 0.000 | 0.000 | 0.000 100.00 % | -265.169 M | 0.000 | 0.000 | 0.000 100.00 % | -206.638 M | 0.000 | 0.000 | 0.000 -100.00 % | 12.905 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.269 M | 0.000 | 0.000 | 0.000 -100.00 % | 10.086 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.830 M | 0.000 | 0.000 | 0.000 100.00 % | -171.190 M | 0.000 | 0.000 | 0.000 100.00 % | -147.018 M | 0.000 | 0.000 | 0.000 100.00 % | -152.767 M | 0.000 | 0.000 | 0.000 100.00 % | -163.209 M | 0.000 | 0.000 | 0.000 100.00 % | -148.893 M | 0.000 |
| Dépenses de fonctionnement | 174.700 M -3.80 % | 181.600 M -1.76 % | 184.855 M 9.21 % | 169.272 M -2.94 % | 174.407 M 15.73 % | 150.705 M -8.47 % | 164.644 M 8.31 % | 152.010 M -0.27 % | 152.423 M 4.14 % | 146.360 M -5.43 % | 154.763 M 16.14 % | 133.250 M 12.52 % | 118.422 M 13.74 % | 104.116 M 0.26 % | 103.847 M 19.58 % | 86.841 M 9.18 % | 79.537 M 12.79 % | 70.519 M -10.89 % | 79.136 M 8.21 % | 73.130 M -5.58 % | 77.448 M 16.09 % | 66.713 M -11.73 % | 75.579 M 17.62 % | 64.255 M 0.18 % | 64.138 M 14.94 % | 55.802 M -7.27 % | 60.179 M 15.65 % | 52.035 M 4.91 % | 49.598 M 2.86 % | 48.217 M 3.73 % | 46.482 M -3.97 % | 48.402 M -3.75 % | 50.289 M 5.79 % | 47.535 M -5.50 % | 50.299 M 10.27 % | 45.613 M 5.92 % | 43.065 M -0.50 % | 43.283 M -8.93 % | 47.525 M 0.70 % | 47.195 M -1.82 % | 48.071 M 15.35 % | 41.674 M 4.01 % | 40.067 M 12.39 % | 35.651 M 0.89 % | 35.335 M 6.01 % | 33.332 M -0.78 % | 33.594 M 1.70 % | 33.032 M -1.78 % | 33.629 M -52.90 % | 71.404 M -21.54 % | 91.006 M -2.67 % | 93.507 M 1.61 % | 92.029 M 23.13 % | 74.739 M -5.31 % | 78.927 M 526.72 % | -18.496 M -124.43 % | 75.698 M 5.39 % | 71.828 M 26.14 % | 56.942 M -1.95 % | 58.074 M 16.42 % | 49.883 M 12.98 % | 44.154 M -2.43 % | 45.255 M 4.23 % | 43.417 M 7.40 % | 40.426 M -3.49 % | 41.887 M -22.52 % | 54.062 M 9.06 % | 49.570 M -4.25 % | 51.771 M 7.65 % | 48.090 M -12.59 % | 55.019 M 0.68 % | 54.648 M 0.23 % | 54.524 M 9.50 % | 49.794 M 7.58 % | 46.286 M -11.11 % | 52.070 M -2.38 % | 53.337 M -7.67 % | 57.766 M -36.12 % | 90.425 M 78.43 % | 50.678 M -1.96 % | 51.693 M 14.63 % | 45.095 M -4.83 % | 47.384 M -6.41 % | 50.630 M -3.87 % | 52.668 M 24.26 % | 42.387 M -21.79 % | 54.197 M 18.63 % | 45.687 M 2.84 % | 44.425 M 5.01 % | 42.304 M -30.52 % | 60.889 M 21.41 % | 50.153 M -0.11 % | 50.207 M 17.00 % | 42.912 M 19.05 % | 36.046 M -31.89 % | 52.927 M 7.86 % | 49.070 M -6.47 % | 52.462 M -41.81 % | 90.157 M 32.58 % | 68.004 M 1.97 % | 66.688 M 55.43 % | 42.907 M -43.63 % | 76.120 M 148.89 % | 30.584 M 17.71 % | 25.983 M 6.35 % | 24.431 M -47.24 % | 46.308 M 106.72 % | 22.401 M | 0.000 | 0.000 -100.00 % | 50.919 M 78.67 % | 28.499 M 0.33 % | 28.407 M 17.68 % | 24.138 M 109.36 % | -257.834 M | 0.000 | 0.000 | 0.000 100.00 % | -265.169 M | 0.000 | 0.000 -100.00 % | 20.323 M 109.84 % | -206.638 M | 0.000 -100.00 % | 20.630 M 14.07 % | 18.084 M -48.06 % | 34.816 M 50.41 % | 23.147 M | 0.000 | 0.000 -100.00 % | 40.479 M 70.50 % | 23.741 M 27.00 % | 18.694 M 11.87 % | 16.711 M -43.76 % | 29.715 M 54.47 % | 19.236 M 1.67 % | 18.919 M 21.26 % | 15.602 M -51.23 % | 31.987 M 16.79 % | 27.390 M 78.15 % | 15.374 M 5.41 % | 14.585 M 108.52 % | -171.190 M | 0.000 | 0.000 | 0.000 100.00 % | -147.018 M | 0.000 | 0.000 | 0.000 100.00 % | -152.767 M | 0.000 | 0.000 | 0.000 100.00 % | -163.209 M | 0.000 | 0.000 | 0.000 100.00 % | -148.893 M | 0.000 |
| Coût et dépenses | 577.100 M 0.72 % | 573.000 M -2.34 % | 586.706 M 4.13 % | 563.441 M 6.60 % | 528.545 M 16.96 % | 451.896 M -9.41 % | 498.847 M 5.05 % | 474.886 M -4.74 % | 498.512 M -1.45 % | 505.828 M -6.85 % | 543.024 M 20.74 % | 449.740 M 9.18 % | 411.932 M 10.17 % | 373.901 M 2.69 % | 364.116 M 15.38 % | 315.590 M 7.59 % | 293.332 M 8.85 % | 269.486 M 0.13 % | 269.136 M 16.68 % | 230.653 M -9.25 % | 254.171 M 2.89 % | 247.020 M -8.46 % | 269.857 M 22.39 % | 220.496 M 3.49 % | 213.070 M 5.61 % | 201.747 M -3.29 % | 208.610 M 24.36 % | 167.743 M -1.57 % | 170.425 M 15.91 % | 147.035 M -14.19 % | 171.359 M 7.37 % | 159.592 M -2.75 % | 164.108 M 27.06 % | 129.155 M -11.16 % | 145.375 M 15.30 % | 126.079 M 4.16 % | 121.039 M -1.75 % | 123.198 M -3.93 % | 128.243 M -7.38 % | 138.463 M -12.55 % | 158.340 M 18.60 % | 133.513 M 20.42 % | 110.876 M 5.60 % | 105.000 M -13.16 % | 120.917 M 2.30 % | 118.197 M 6.86 % | 110.609 M 6.45 % | 103.910 M -6.96 % | 111.682 M -54.08 % | 243.184 M -24.73 % | 323.079 M -14.39 % | 377.364 M 11.21 % | 339.327 M 17.35 % | 289.149 M -10.96 % | 324.737 M 43.09 % | 226.943 M -38.66 % | 369.980 M 9.31 % | 338.476 M 36.53 % | 247.917 M 0.99 % | 245.492 M 12.14 % | 218.915 M 28.22 % | 170.736 M 4.61 % | 163.210 M 1.69 % | 160.500 M 9.32 % | 146.821 M 33.86 % | 109.679 M -31.90 % | 161.064 M -5.72 % | 170.832 M -5.13 % | 180.066 M 6.75 % | 168.686 M -15.05 % | 198.562 M -5.88 % | 210.975 M -0.64 % | 212.328 M 13.49 % | 187.085 M 0.78 % | 185.631 M 1.82 % | 182.310 M -6.46 % | 194.902 M 5.01 % | 185.602 M -23.66 % | 243.118 M 49.20 % | 162.945 M -9.27 % | 179.601 M 34.17 % | 133.865 M -12.97 % | 153.809 M -5.88 % | 163.416 M -14.32 % | 190.734 M 21.47 % | 157.016 M 3.00 % | 152.443 M 5.60 % | 144.357 M -2.28 % | 147.731 M 21.35 % | 121.739 M -17.69 % | 147.907 M 8.21 % | 136.690 M -0.70 % | 137.651 M 24.83 % | 110.268 M 39.25 % | 79.188 M -36.19 % | 124.105 M -10.10 % | 138.052 M -18.52 % | 169.431 M -19.31 % | 209.966 M 6.81 % | 196.587 M -2.68 % | 202.010 M 47.32 % | 137.119 M -2.51 % | 140.643 M 47.86 % | 95.118 M 15.85 % | 82.102 M 40.74 % | 58.337 M -24.00 % | 76.759 M 25.29 % | 61.265 M | 0.000 | 0.000 -100.00 % | 87.097 M 17.63 % | 74.044 M 1.23 % | 73.147 M 24.41 % | 58.793 M 122.80 % | -257.834 M | 0.000 | 0.000 | 0.000 100.00 % | -265.169 M | 0.000 | 0.000 -100.00 % | 57.117 M 127.64 % | -206.638 M | 0.000 -100.00 % | 56.711 M 34.30 % | 42.226 M -20.35 % | 53.013 M -16.61 % | 63.570 M | 0.000 | 0.000 -100.00 % | 74.199 M 34.99 % | 54.964 M 14.42 % | 48.038 M 21.28 % | 39.608 M -18.09 % | 48.352 M -16.45 % | 57.871 M -10.08 % | 64.361 M 56.68 % | 41.079 M -32.07 % | 60.474 M -13.27 % | 69.726 M 68.63 % | 41.349 M 9.18 % | 37.872 M 122.12 % | -171.190 M | 0.000 | 0.000 | 0.000 100.00 % | -147.018 M | 0.000 | 0.000 | 0.000 100.00 % | -152.767 M | 0.000 | 0.000 | 0.000 100.00 % | -163.209 M | 0.000 | 0.000 | 0.000 100.00 % | -148.893 M | 0.000 |
| Frais de recherche et de développement | 100.800 M -3.17 % | 104.100 M -3.85 % | 108.269 M 9.12 % | 99.220 M 15.68 % | 85.770 M 12.03 % | 76.559 M -4.40 % | 80.080 M 8.24 % | 73.982 M -4.52 % | 77.485 M 2.97 % | 75.250 M -4.46 % | 78.764 M 29.72 % | 60.719 M 19.34 % | 50.879 M 16.95 % | 43.504 M -10.90 % | 48.827 M 28.26 % | 38.069 M 12.94 % | 33.707 M 10.18 % | 30.594 M -17.79 % | 37.213 M 8.30 % | 34.360 M -5.78 % | 36.467 M 17.78 % | 30.963 M -11.69 % | 35.061 M 16.61 % | 30.066 M 26.24 % | 23.817 M 8.74 % | 21.902 M -15.23 % | 25.838 M 18.31 % | 21.839 M 9.67 % | 19.913 M -5.17 % | 20.998 M 1.56 % | 20.676 M -8.03 % | 22.481 M -10.42 % | 25.095 M 2.32 % | 24.525 M 2.11 % | 24.018 M -0.92 % | 24.241 M 9.76 % | 22.085 M 6.25 % | 20.786 M -8.83 % | 22.798 M -1.59 % | 23.166 M -0.92 % | 23.380 M 14.65 % | 20.392 M 10.02 % | 18.534 M 17.72 % | 15.744 M 2.02 % | 15.433 M 9.09 % | 14.147 M -5.89 % | 15.033 M 1.43 % | 14.821 M -1.39 % | 15.030 M -50.73 % | 30.507 M -18.72 % | 37.535 M -6.05 % | 39.951 M 4.51 % | 38.228 M 14.10 % | 33.504 M -5.22 % | 35.350 M 2.24 % | 34.574 M 15.28 % | 29.992 M 1.72 % | 29.484 M 32.20 % | 22.302 M 7.16 % | 20.812 M 14.60 % | 18.160 M 3.71 % | 17.511 M 6.26 % | 16.480 M 8.58 % | 15.178 M 4.12 % | 14.578 M -12.02 % | 16.569 M -12.36 % | 18.906 M 0.45 % | 18.822 M 2.09 % | 18.436 M -2.21 % | 18.853 M -10.66 % | 21.104 M -0.59 % | 21.230 M -1.09 % | 21.464 M 8.50 % | 19.782 M -11.54 % | 22.362 M 1.24 % | 22.088 M 0.86 % | 21.899 M 0.32 % | 21.829 M -32.21 % | 32.202 M 36.27 % | 23.632 M -7.40 % | 25.521 M 21.81 % | 20.952 M -5.32 % | 22.129 M 0.13 % | 22.100 M -4.25 % | 23.081 M 32.18 % | 17.462 M -18.99 % | 21.555 M 14.76 % | 18.783 M -6.92 % | 20.180 M 10.06 % | 18.336 M -25.55 % | 24.628 M 14.11 % | 21.584 M -0.39 % | 21.668 M 5.54 % | 20.530 M 28.44 % | 15.984 M -26.24 % | 21.671 M 9.58 % | 19.776 M 4.27 % | 18.967 M -18.38 % | 23.238 M 24.48 % | 18.668 M 2.31 % | 18.247 M 31.57 % | 13.869 M -4.67 % | 14.549 M 11.91 % | 13.000 M 19.11 % | 10.915 M 22.39 % | 8.918 M -1.83 % | 9.084 M 18.95 % | 7.637 M | 0.000 | 0.000 -100.00 % | 11.309 M 9.03 % | 10.372 M 9.19 % | 9.498 M 28.12 % | 7.414 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 |
| Frais de vente, frais généraux et administratifs | 73.900 M -4.65 % | 77.500 M 1.19 % | 76.586 M -1.11 % | 77.442 M -12.63 % | 88.637 M 19.54 % | 74.146 M -12.32 % | 84.564 M 8.38 % | 78.028 M 4.12 % | 74.938 M 5.38 % | 71.110 M -6.43 % | 75.999 M 4.78 % | 72.531 M 7.38 % | 67.543 M 11.44 % | 60.612 M 10.16 % | 55.020 M 12.81 % | 48.772 M 6.42 % | 45.830 M 14.79 % | 39.925 M -4.77 % | 41.923 M 8.13 % | 38.770 M -5.40 % | 40.981 M 14.63 % | 35.750 M -11.77 % | 40.518 M 18.51 % | 34.189 M -15.21 % | 40.321 M 18.94 % | 33.900 M -1.28 % | 34.341 M 13.73 % | 30.196 M 1.72 % | 29.685 M 9.06 % | 27.219 M 5.48 % | 25.806 M -0.44 % | 25.921 M 2.89 % | 25.194 M 9.49 % | 23.010 M -12.45 % | 26.281 M 22.97 % | 21.372 M 1.87 % | 20.980 M -6.74 % | 22.497 M -9.02 % | 24.727 M 2.90 % | 24.029 M -2.68 % | 24.691 M 16.02 % | 21.282 M -1.17 % | 21.533 M 8.17 % | 19.907 M 0.03 % | 19.902 M 3.74 % | 19.185 M 3.36 % | 18.561 M 1.92 % | 18.211 M -2.09 % | 18.599 M -54.52 % | 40.897 M -23.52 % | 53.471 M -0.16 % | 53.556 M -0.46 % | 53.801 M 30.47 % | 41.235 M -5.37 % | 43.577 M -2.78 % | 44.825 M -1.93 % | 45.707 M 7.94 % | 42.345 M 23.52 % | 34.283 M -7.99 % | 37.262 M 17.46 % | 31.723 M 19.45 % | 26.557 M -7.44 % | 28.693 M 1.70 % | 28.212 M 9.91 % | 25.668 M 1.84 % | 25.205 M -28.07 % | 35.039 M 14.38 % | 30.633 M -3.73 % | 31.821 M 9.31 % | 29.111 M -13.83 % | 33.782 M 1.50 % | 33.281 M 1.10 % | 32.920 M 10.22 % | 29.868 M 20.80 % | 24.726 M -16.46 % | 29.597 M -3.44 % | 30.650 M -14.27 % | 35.753 M 33.86 % | 26.710 M 0.32 % | 26.626 M 3.43 % | 25.742 M 8.33 % | 23.763 M -4.40 % | 24.857 M -11.36 % | 28.043 M -3.58 % | 29.084 M 16.69 % | 24.924 M -23.64 % | 32.640 M 21.33 % | 26.903 M 10.96 % | 24.245 M 1.16 % | 23.967 M -17.34 % | 28.993 M 1.48 % | 28.569 M 0.10 % | 28.540 M 27.51 % | 22.383 M 19.88 % | 18.671 M -35.98 % | 29.164 M 6.56 % | 27.368 M -13.57 % | 31.663 M -21.77 % | 40.476 M 4.67 % | 38.671 M -3.35 % | 40.011 M 37.79 % | 29.038 M -18.40 % | 35.588 M 102.40 % | 17.583 M 16.69 % | 15.068 M -2.87 % | 15.513 M 6.05 % | 14.629 M -0.92 % | 14.765 M | 0.000 | 0.000 -100.00 % | 20.246 M 11.69 % | 18.128 M -4.13 % | 18.908 M 13.06 % | 16.724 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 20.323 M | 0.000 | 0.000 -100.00 % | 20.630 M 14.07 % | 18.084 M -17.46 % | 21.911 M -5.34 % | 23.147 M | 0.000 | 0.000 -100.00 % | 31.210 M 31.46 % | 23.741 M 27.00 % | 18.694 M 11.87 % | 16.711 M -14.87 % | 19.629 M 2.04 % | 19.236 M 1.67 % | 18.919 M 21.26 % | 15.602 M -32.63 % | 23.157 M -15.45 % | 27.390 M 78.15 % | 15.374 M 5.41 % | 14.585 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 |
| Revenu d'intérêts | 11.000 M -0.90 % | 11.100 M 70.04 % | 6.528 M 506.69 % | 1.076 M -35.18 % | 1.660 M -81.98 % | 9.211 M | 0.000 -100.00 % | 819.000 K 103.73 % | 402.000 K -95.17 % | 8.323 M 2 602.27 % | 308.000 K -57.69 % | 728.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 77.000 K -39.37 % | 127.000 K | 0.000 -100.00 % | 26.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.989 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.111 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.221 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.018 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.047 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 |
| Frais d'intérêts | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 283.000 K -61.13 % | 728.000 K 1 300.00 % | 52.000 K -84.71 % | 340.000 K | 0.000 -100.00 % | 459.000 K -33.19 % | 687.000 K 81.27 % | 379.000 K -42.58 % | 660.000 K 41.33 % | 467.000 K 26.90 % | 368.000 K -1.08 % | 372.000 K | 0.000 -100.00 % | 52.000 K 372.73 % | 11.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 17.000 K | 0.000 -100.00 % | 36.000 K | 0.000 -100.00 % | 148.000 K | 0.000 -100.00 % | 2.166 M | 0.000 -100.00 % | 180.000 K | 0.000 | 0.000 -100.00 % | 346.000 K -76.25 % | 1.457 M 211.32 % | 468.000 K 1 700.00 % | 26.000 K -93.70 % | 413.000 K -32.07 % | 608.000 K 100.66 % | 303.000 K -1.30 % | 307.000 K -59.23 % | 753.000 K -70.52 % | 2.554 M -41.06 % | 4.333 M 17.36 % | 3.692 M -8.02 % | 4.014 M 18.58 % | 3.385 M 23.36 % | 2.744 M 2.16 % | 2.686 M -7.09 % | 2.891 M -39.57 % | 4.784 M 54.57 % | 3.095 M -4.71 % | 3.248 M -28.62 % | 4.550 M 11.82 % | 4.069 M 168.76 % | 1.514 M -3.32 % | 1.566 M -37.13 % | 2.491 M -51.73 % | 5.161 M 514.40 % | 840.000 K -11.11 % | 945.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépréciation et amortissement | 58.100 M -2.52 % | 59.600 M 0.61 % | 59.239 M 16.40 % | 50.892 M 15.55 % | 44.042 M 5.80 % | 41.626 M -19.50 % | 51.709 M 18.70 % | 43.564 M -0.66 % | 43.855 M 5.02 % | 41.758 M 42.54 % | 29.296 M -7.12 % | 31.543 M 16.30 % | 27.122 M 6.47 % | 25.473 M -6.14 % | 27.139 M 15.20 % | 23.558 M -22.24 % | 30.295 M 107.67 % | 14.588 M -40.61 % | 24.564 M 15.85 % | 21.203 M -12.03 % | 24.103 M 25.81 % | 19.158 M -22.00 % | 24.562 M 28.60 % | 19.100 M 9.64 % | 17.421 M 1.90 % | 17.096 M 1.22 % | 16.890 M 21.62 % | 13.888 M 6.22 % | 13.075 M 13.71 % | 11.499 M -24.86 % | 15.303 M 35.82 % | 11.267 M -17.40 % | 13.640 M 14.75 % | 11.887 M -21.51 % | 15.145 M 18.62 % | 12.768 M 5.89 % | 12.058 M 2.20 % | 11.799 M -65.97 % | 34.668 M 397.67 % | 6.966 M 2.50 % | 6.796 M 15.95 % | 5.861 M 0.48 % | 5.833 M 9.31 % | 5.336 M 7.54 % | 4.962 M -2.50 % | 5.089 M 7.52 % | 4.733 M -4.69 % | 4.966 M -0.50 % | 4.991 M -62.52 % | 13.317 M -11.33 % | 15.018 M -0.54 % | 15.099 M 10.04 % | 13.721 M 4.92 % | 13.077 M 1.94 % | 12.828 M 14.97 % | 11.158 M 3.13 % | 10.819 M -11.08 % | 12.167 M 27.64 % | 9.532 M 33.88 % | 7.120 M -35.01 % | 10.955 M 33.03 % | 8.235 M 7.96 % | 7.628 M -6.91 % | 8.194 M 4 452.22 % | 180.000 K -98.10 % | 9.474 M -2.59 % | 9.726 M 14.06 % | 8.527 M 7.33 % | 7.945 M -6.11 % | 8.462 M -3.57 % | 8.776 M -1.06 % | 8.870 M -0.48 % | 8.913 M -0.57 % | 8.964 M -0.59 % | 9.017 M -5.86 % | 9.579 M -4.38 % | 10.018 M 1.53 % | 9.867 M -11.47 % | 11.145 M 29.22 % | 8.625 M -19.97 % | 10.776 M 20.28 % | 8.959 M 3.44 % | 8.661 M 3.67 % | 8.355 M -36.97 % | 13.255 M 64.00 % | 8.083 M -10.35 % | 9.016 M -0.37 % | 9.050 M 3.82 % | 8.717 M -3.99 % | 9.079 M -14.81 % | 10.658 M 7.76 % | 9.890 M -3.69 % | 10.268 M -4.59 % | 10.762 M 16.12 % | 9.268 M -31.54 % | 13.538 M 31.41 % | 10.302 M 4.01 % | 9.904 M -62.54 % | 26.442 M 148.40 % | 10.645 M 26.27 % | 8.430 M 5 200.64 % | 159.037 K | 0.000 100.00 % | -93.528 K -119.37 % | 482.950 K -87.32 % | 3.809 M 737.67 % | -597.274 K -334.63 % | 254.562 K | 0.000 | 0.000 100.00 % | -649.061 K -100.82 % | 79.275 M 10 022.57 % | -798.939 K -54.46 % | -517.242 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 528.864 K | 0.000 | 0.000 | 0.000 -100.00 % | 432.640 K 101.78 % | -24.369 M -7 059.07 % | -340.400 K | 0.000 | 0.000 100.00 % | -867.057 K -272.17 % | 503.601 K -24.87 % | 670.293 K 183.43 % | -803.400 K -1 531.42 % | 56.126 K -92.32 % | 730.485 K 203.28 % | -707.264 K 84.22 % | -4.481 M | 0.000 100.00 % | -75.872 K 6.24 % | -80.918 K -148.82 % | 165.742 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 |
| Résultat d'exploitation | 258.500 M -2.89 % | 266.200 M 19.75 % | 222.302 M 3.32 % | 215.150 M 21.16 % | 177.569 M -5.10 % | 187.114 M 39.59 % | 134.048 M -9.00 % | 147.301 M -13.70 % | 170.677 M 1 625.40 % | -11.189 M -106.16 % | 181.741 M -62.25 % | 481.461 M 111.69 % | 227.442 M 59.07 % | 142.978 M 8.90 % | 131.295 M 11.95 % | 117.275 M -0.92 % | 118.359 M -4.95 % | 124.529 M 60.64 % | 77.521 M -7.61 % | 83.906 M -4.21 % | 87.598 M 12.13 % | 78.119 M -40.30 % | 130.854 M 158.40 % | 50.641 M -66.28 % | 150.161 M 219.27 % | 47.033 M 1.75 % | 46.225 M 65.09 % | 28.000 M -26.80 % | 38.252 M 224.44 % | 11.790 M -66.25 % | 34.933 M 35.95 % | 25.695 M -31.87 % | 37.717 M 154.11 % | 14.843 M -50.42 % | 29.940 M 77.92 % | 16.828 M 0.84 % | 16.688 M -11.16 % | 18.784 M 8.67 % | 17.285 M -25.37 % | 23.161 M -45.04 % | 42.142 M 48.00 % | 28.475 M 112.12 % | 13.424 M -21.95 % | 17.200 M -37.24 % | 27.407 M -15.68 % | 32.502 M 105.51 % | 15.815 M 36.87 % | 11.555 M -28.74 % | 16.215 M 611.84 % | -3.168 M 22.16 % | -4.070 M -112.75 % | 31.922 M -17.15 % | 38.529 M 76.13 % | 21.875 M 14.95 % | 19.030 M -87.24 % | 149.193 M 43.35 % | 104.074 M 11.05 % | 93.717 M -8.55 % | 102.478 M 1.16 % | 101.302 M 26.32 % | 80.193 M 79.54 % | 44.667 M 40.51 % | 31.790 M 203.05 % | 10.490 M 124.56 % | -42.708 M -72.71 % | -24.728 M -43.75 % | -17.202 M -189.96 % | 19.121 M -35.23 % | 29.522 M 4.35 % | 28.293 M -28.69 % | 39.675 M -6.86 % | 42.597 M 0.54 % | 42.368 M 84.66 % | 22.943 M -39.49 % | 37.916 M 22.95 % | 30.839 M -22.95 % | 40.024 M 92.59 % | 20.782 M 326.37 % | -9.181 M -180.93 % | 11.344 M -31.36 % | 16.527 M 1 938.41 % | 810.772 K -90.31 % | 8.369 M -58.86 % | 20.342 M -3.11 % | 20.994 M -45.62 % | 38.610 M 269.07 % | 10.461 M 256.58 % | 2.934 M -42.22 % | 5.077 M 218.21 % | -4.295 M 55.45 % | -9.641 M -402.81 % | 3.184 M 7.22 % | 2.969 M 130.33 % | -9.791 M 24.16 % | -12.910 M 1.66 % | -13.127 M -187.66 % | 14.975 M -52.17 % | 31.305 M -43.49 % | 55.398 M 1.28 % | 54.696 M 1.63 % | 53.819 M 89.24 % | 28.439 M 96.16 % | 14.498 M -11.92 % | 16.461 M 18.35 % | 13.909 M 353.78 % | -5.481 M -703.15 % | 908.692 K 314.18 % | -424.270 K -100.11 % | 377.779 M 416.98 % | 73.074 M 603.10 % | 10.393 M -0.66 % | 10.462 M 167.84 % | 3.906 M 353.09 % | 862.070 K 100.46 % | -186.784 M -415.16 % | 59.267 M -32.61 % | 87.947 M 0.45 % | 87.552 M 141.39 % | -211.538 M -311.38 % | 100.077 M 21.44 % | 82.406 M 1 036.17 % | 7.253 M 105.27 % | -137.741 M -358.98 % | 53.185 M 850.44 % | 5.596 M 331.14 % | 1.298 M 495.51 % | -328.162 K -107.42 % | 4.425 M -93.18 % | 64.928 M 34.14 % | 48.404 M 522.43 % | -11.458 M -65.91 % | -6.907 M -943.03 % | 819.247 K 129.13 % | -2.812 M -162.78 % | 4.479 M 37.96 % | 3.247 M 14.76 % | 2.829 M 952.25 % | -331.952 K 70.16 % | -1.113 M 85.76 % | -7.815 M -3 319.23 % | 242.754 K -88.73 % | 2.155 M 101.85 % | -116.638 M -402.72 % | 38.531 M -15.46 % | 45.575 M 4.94 % | 43.430 M 147.99 % | -90.490 M -327.61 % | 39.757 M 5.01 % | 37.860 M 29.17 % | 29.310 M 126.76 % | -109.515 M -421.63 % | 34.050 M -2.91 % | 35.070 M 32.92 % | 26.384 M 122.01 % | -119.851 M -508.54 % | 29.336 M -24.81 % | 39.016 M 39.19 % | 28.031 M 124.96 % | -112.281 M -553.49 % | 24.759 M |
| Ratio de résultat d'exploitation | 0.31 -2.47 % | 0.32 15.44 % | 0.27 -0.56 % | 0.28 9.89 % | 0.25 -14.12 % | 0.29 38.25 % | 0.21 -10.53 % | 0.24 -7.19 % | 0.26 1 718.60 % | -0.02 -106.28 % | 0.25 -68.24 % | 0.79 94.22 % | 0.41 46.99 % | 0.28 3.50 % | 0.27 -1.37 % | 0.27 -5.76 % | 0.29 -9.04 % | 0.32 41.31 % | 0.22 -16.15 % | 0.27 4.08 % | 0.26 6.66 % | 0.24 -26.44 % | 0.33 74.91 % | 0.19 -54.82 % | 0.41 118.62 % | 0.19 4.16 % | 0.18 26.88 % | 0.14 -21.96 % | 0.18 147.17 % | 0.07 -56.35 % | 0.17 22.52 % | 0.14 -25.72 % | 0.19 81.74 % | 0.10 -40.79 % | 0.17 48.69 % | 0.12 -3.00 % | 0.12 -8.78 % | 0.13 10.41 % | 0.12 -16.47 % | 0.14 -31.81 % | 0.21 19.30 % | 0.18 62.77 % | 0.11 -23.27 % | 0.14 -23.80 % | 0.18 -14.34 % | 0.22 73.10 % | 0.12 25.53 % | 0.10 -21.31 % | 0.13 1 056.77 % | -0.01 -3.61 % | -0.01 -116.31 % | 0.08 -23.51 % | 0.10 44.98 % | 0.07 30.08 % | 0.05 -86.37 % | 0.40 80.67 % | 0.22 1.25 % | 0.22 -25.47 % | 0.29 0.29 % | 0.29 9.40 % | 0.27 30.04 % | 0.20 29.52 % | 0.16 170.46 % | 0.06 116.29 % | -0.36 -28.74 % | -0.28 -143.54 % | -0.11 -213.22 % | 0.10 -28.54 % | 0.14 -1.93 % | 0.14 -13.75 % | 0.17 -0.86 % | 0.17 0.99 % | 0.17 52.28 % | 0.11 -35.59 % | 0.17 17.23 % | 0.14 -15.08 % | 0.17 69.19 % | 0.10 356.59 % | -0.04 -160.29 % | 0.07 -22.76 % | 0.08 1 299.72 % | 0.01 -88.33 % | 0.05 -53.38 % | 0.11 11.64 % | 0.10 -49.76 % | 0.20 207.33 % | 0.06 222.40 % | 0.02 -40.05 % | 0.03 190.85 % | -0.04 47.55 % | -0.07 -406.33 % | 0.02 7.79 % | 0.02 121.67 % | -0.10 49.97 % | -0.19 -64.67 % | -0.12 -220.88 % | 0.10 -37.25 % | 0.16 -25.30 % | 0.21 -4.09 % | 0.22 3.47 % | 0.21 22.47 % | 0.17 83.81 % | 0.09 -36.65 % | 0.15 1.83 % | 0.14 239.71 % | -0.10 -986.27 % | 0.01 267.77 % | -0.01 -100.70 % | 1.00 0.00 % | 1.00 838.02 % | 0.11 -13.89 % | 0.12 144.22 % | 0.05 250.78 % | 0.01 100.55 % | -2.63 -362.89 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 125.35 % | -3.94 -494.43 % | 1.00 0.00 % | 1.00 787.50 % | 0.11 105.64 % | -2.00 -299.92 % | 1.00 1 013.43 % | 0.09 201.17 % | 0.03 578.76 % | -0.01 -109.57 % | 0.07 -93.49 % | 1.00 0.00 % | 1.00 647.55 % | -0.18 -27.08 % | -0.14 -957.05 % | 0.02 121.94 % | -0.08 -190.14 % | 0.08 59.60 % | 0.05 26.16 % | 0.04 616.84 % | -0.01 56.53 % | -0.02 85.15 % | -0.13 -2 262.66 % | 0.01 -89.16 % | 0.05 102.52 % | -2.14 -313.81 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 162.47 % | -1.60 -260.08 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 139.49 % | -2.53 -353.20 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 136.18 % | -2.76 -376.42 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 132.61 % | -3.07 -406.67 % | 1.00 |
| Total autres revenus dépenses net | -11.500 M 95.24 % | -241.700 M -511.62 % | 58.719 M 225.93 % | -46.629 M -362.55 % | 17.760 M -44.51 % | 32.007 M 245.40 % | -22.013 M -623.12 % | 4.208 M -75.23 % | 16.986 M -92.05 % | 213.599 M 192.71 % | 72.974 M 126.09 % | -279.648 M -658.74 % | 50.050 M 71.62 % | 29.164 M 1.12 % | 28.842 M -21.75 % | 36.861 M 171.02 % | 13.601 M -48.80 % | 26.562 M 231.86 % | 8.004 M 170.44 % | -11.363 M -79.97 % | -6.314 M -168.71 % | 9.190 M 183.67 % | -10.983 M -164.98 % | 16.902 M 383.83 % | -5.955 M -248.54 % | 4.009 M 15.63 % | 3.467 M -76.01 % | 14.449 M -44.33 % | 25.954 M 485.60 % | 4.432 M -97.84 % | 205.653 M 758.17 % | 23.964 M -73.91 % | 91.840 M 416.65 % | 17.776 M -42.12 % | 30.712 M 81.93 % | 16.881 M -14.25 % | 19.687 M 267.38 % | -11.762 M -130 588.89 % | -9.000 K -100.20 % | 4.412 M 170.67 % | 1.630 M -95.61 % | 37.145 M 231.92 % | 11.191 M -72.86 % | 41.228 M 220.09 % | 12.880 M 1 445.87 % | -957.000 K 99.72 % | -346.221 M -3 205.84 % | -10.473 M 71.64 % | -36.929 M -102.61 % | 1.413 B 20 377.76 % | -6.968 M 31.47 % | -10.168 M -721.90 % | 1.635 M 127.15 % | -6.023 M -1 587.16 % | 405.000 K -76.29 % | 1.708 M 131.03 % | -5.504 M 50.88 % | -11.205 M 57.01 % | -26.062 M -75.89 % | -14.817 M -244.19 % | 10.276 M 181.72 % | -12.575 M 41.27 % | -21.412 M -173.60 % | -7.826 M -13.68 % | -6.884 M -114.52 % | -3.209 M -141.88 % | 7.662 M 700.00 % | -1.277 M 13.13 % | -1.470 M -1 249.29 % | 127.905 K 119.24 % | -664.875 K 87.95 % | -5.519 M 28.26 % | -7.692 M -695.34 % | -967.140 K 18.52 % | -1.187 M 26.74 % | -1.620 M 38.22 % | -2.622 M -58.78 % | -1.652 M 32.87 % | -2.460 M -16.49 % | -2.112 M 29.77 % | -3.007 M -1.68 % | -2.958 M 93.58 % | -46.088 M -1 805.27 % | -2.419 M 12.60 % | -2.768 M 85.37 % | -18.922 M -52.98 % | -12.369 M -23.06 % | -10.051 M -0.11 % | -10.041 M -159.90 % | -3.863 M -273.94 % | 2.221 M 128.97 % | -7.668 M 14.53 % | -8.972 M -166.98 % | -3.360 M -1 623.62 % | 220.557 K 117.61 % | -1.252 M 70.17 % | -4.199 M 41.94 % | -7.233 M 63.31 % | -19.712 M -3.99 % | -18.956 M 6.28 % | -20.226 M -65.73 % | -12.204 M -159.24 % | -4.708 M 40.78 % | -7.950 M -0.37 % | -7.920 M -23.57 % | -6.410 M -163.79 % | -2.430 M -6.06 % | -2.291 M 99.39 % | -377.779 M -416.98 % | -73.074 M -1 484.65 % | -4.611 M 94.51 % | -84.055 M -2 769.32 % | -2.929 M -208.92 % | -948.277 K -100.51 % | 186.784 M 415.16 % | -59.267 M 32.61 % | -87.947 M -0.45 % | -87.552 M -141.39 % | 211.538 M 311.38 % | -100.077 M -21.44 % | -82.406 M -2 038.67 % | -3.853 M -102.80 % | 137.741 M 358.98 % | -53.185 M -927.08 % | -5.178 M -22.13 % | -4.240 M -120.36 % | 20.828 M 609.89 % | -4.085 M 93.71 % | -64.928 M -34.14 % | -48.404 M -1 345.40 % | -3.349 M 31.55 % | -4.892 M -17.30 % | -4.171 M -159.57 % | -1.607 M 54.22 % | -3.510 M -0.56 % | -3.490 M -87.99 % | -1.857 M -179.90 % | 2.324 M 188.49 % | -2.626 M 23.09 % | -3.414 M -56.27 % | -2.185 M -19.83 % | -1.823 M -101.56 % | 116.638 M 402.72 % | -38.531 M 15.46 % | -45.575 M -4.94 % | -43.430 M -147.99 % | 90.490 M 327.61 % | -39.757 M -5.01 % | -37.860 M -29.17 % | -29.310 M -126.76 % | 109.515 M 421.63 % | -34.050 M 2.91 % | -35.070 M -32.92 % | -26.384 M -122.01 % | 119.851 M 508.54 % | -29.336 M 24.81 % | -39.016 M -39.19 % | -28.031 M -124.96 % | 112.281 M 553.49 % | -24.759 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | 1988-12-31 | 1988-09-30 | 1988-06-30 | 1988-03-31 | 1987-12-31 | 1987-09-30 | 1987-06-30 | 1987-03-31 | 1986-12-31 | 1986-09-30 | 1986-06-30 | 1986-03-31 | 1985-12-31 | 1985-09-30 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1995-12-31 | 1995-03-31 | 1994-12-31 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 | 1988-12-31 | 1987-12-31 | 1986-12-31 | 1985-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | -1.042 B 7.38 % | -1.125 B -26.31 % | -890.741 M -22.45 % | -727.430 M -17.86 % | -617.174 M 10.52 % | -689.706 M -14.25 % | -603.706 M -14.98 % | -525.054 M -11.80 % | -469.640 M 14.89 % | -551.806 M -41.06 % | -391.191 M 40.05 % | -652.508 M -21.61 % | -536.536 M -0.43 % | -534.251 M -14.14 % | -468.047 M 8.76 % | -512.985 M -13.33 % | -452.628 M 6.62 % | -484.713 M -12.98 % | -429.007 M -3.47 % | -414.621 M 0.15 % | -415.238 M 19.25 % | -514.256 M -4.76 % | -490.872 M -6.14 % | -462.478 M -27.19 % | -363.598 M -23.47 % | -294.488 M -3.00 % | -285.907 M -7.63 % | -265.637 M 59.21 % | -651.173 M 12.13 % | -741.096 M 11.40 % | -836.461 M -59.25 % | -525.266 M -0.48 % | -522.782 M -37.96 % | -378.935 M -0.21 % | -378.157 M -4.17 % | -363.003 M 1.92 % | -370.116 M 11.10 % | -416.339 M 6.84 % | -446.915 M -4.44 % | -427.919 M -17.88 % | -363.013 M 14.14 % | -422.811 M -9.60 % | -385.777 M 5.81 % | -409.585 M -11.20 % | -368.337 M 0.66 % | -370.784 M -18.67 % | -312.437 M -2.91 % | -303.611 M 43.30 % | -535.442 M 5.16 % | -564.595 M -169.04 % | -209.852 M -208.77 % | -67.963 M 37.98 % | -109.581 M 48.90 % | -214.428 M 0.19 % | -214.841 M -6.72 % | -201.304 M 2.75 % | -207.002 M 31.86 % | -303.799 M -104.59 % | -148.488 M -29.29 % | -114.846 M -15.94 % | -99.057 M -63.91 % | -60.433 M -19.31 % | -50.653 M -234.01 % | -15.165 M -633.23 % | 2.844 M 117.04 % | -16.691 M -364.28 % | -3.595 M -124.84 % | 14.471 M -13.39 % | 16.708 M 293.06 % | -8.654 M -145.45 % | 19.042 M -60.58 % | 48.309 M -1.35 % | 48.971 M 83.14 % | 26.740 M -22.78 % | 34.628 M -56.19 % | 79.044 M 2.67 % | 76.988 M -24.89 % | 102.503 M -16.19 % | 122.311 M -4.50 % | 128.078 M 7.97 % | 118.624 M 61.52 % | 73.444 M -6.54 % | 78.581 M 41.28 % | 55.619 M 44.97 % | 38.364 M 34.39 % | 28.548 M -45.80 % | 52.674 M -35.55 % | 81.732 M -11.61 % | 92.470 M 15.83 % | 79.832 M 4.86 % | 76.134 M -1.78 % | 77.516 M -6.61 % | 83.000 M 32.26 % | 62.756 M 17.58 % | 53.374 M 2 715.60 % | -2.041 M 90.83 % | -22.257 M 41.01 % | -37.727 M -23.25 % | -30.610 M -28.03 % | -23.908 M 48.94 % | -46.822 M -166.93 % | 69.956 M -34.04 % | 106.050 M -24.51 % | 140.479 M 1.56 % | 138.317 M -0.93 % | 139.620 M 0.58 % | 138.813 M -1.09 % | 140.349 M 1.43 % | 138.363 M 93.95 % | 71.339 M -7.52 % | 77.142 M 20.60 % | 63.966 M 16.39 % | 54.957 M 1.10 % | 54.360 M -30.82 % | 78.574 M 1.32 % | 77.550 M -7.79 % | 84.106 M 10.71 % | 75.972 M 4.01 % | 73.041 M -39.21 % | 120.161 M -0.48 % | 120.740 M 11.22 % | 108.562 M 10.10 % | 98.608 M 11.18 % | 88.695 M 6.28 % | 83.452 M -7.12 % | 89.850 M -7.10 % | 96.718 M 20.15 % | 80.498 M -1.95 % | 82.097 M 11.90 % | 73.368 M 2.34 % | 71.693 M 4.23 % | 68.783 M -1.28 % | 69.672 M 13.01 % | 61.650 M -36.95 % | 97.774 M 20.64 % | 81.044 M 94.10 % | 41.753 M |
| Investissements totaux | 666.900 M -2.26 % | 682.300 M -26.11 % | 923.446 M 5.35 % | 876.518 M -3.51 % | 908.448 M 1.79 % | 892.436 M 2.20 % | 873.244 M -2.58 % | 896.364 M 1.55 % | 882.674 M -1.71 % | 898.071 M 29.75 % | 692.155 M 8.66 % | 636.975 M -30.61 % | 917.916 M 3.88 % | 883.644 M 4.10 % | 848.812 M 5.05 % | 808.030 M 5.07 % | 769.036 M -1.60 % | 781.573 M 5.23 % | 742.714 M -0.52 % | 746.579 M -3.81 % | 776.128 M -1.96 % | 791.664 M 1.72 % | 778.268 M -1.90 % | 793.334 M 2.08 % | 777.177 M -3.10 % | 802.029 M 1.58 % | 789.588 M 2.66 % | 769.135 M 0.73 % | 763.549 M 5.16 % | 726.060 M -0.61 % | 730.552 M -27.29 % | 1.005 B -1.73 % | 1.022 B -18.07 % | 1.248 B 0.99 % | 1.236 B 5.77 % | 1.168 B 0.12 % | 1.167 B 2.94 % | 1.134 B -4.00 % | 1.181 B 2.17 % | 1.156 B -1.73 % | 1.176 B -4.16 % | 1.227 B 12.38 % | 1.092 B 3.46 % | 1.056 B 9.14 % | 967.173 M 1.48 % | 953.069 M 0.97 % | 943.954 M -29.52 % | 1.339 B -3.65 % | 1.390 B 3.24 % | 1.346 B 484 211.87 % | 278.000 K -73.37 % | 1.044 M 0.00 % | 1.044 M 0.00 % | 1.044 M 0.00 % | 1.044 M 0.00 % | 1.044 M 0.00 % | 1.044 M 0.00 % | 1.044 M 1 988.00 % | 50.000 K 0.00 % | 50.000 K 0.00 % | 50.000 K 0.00 % | 50.000 K 0.00 % | 50.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.222 K -36.51 % | 6.650 K 0.64 % | 6.607 K 42.75 % | 4.629 K -10.36 % | 5.164 K 28.42 % | 4.021 K -55.41 % | 9.018 K 1.01 % | 8.928 K 2.22 % | 8.734 K -15.15 % | 10.294 K 7.68 % | 9.560 K -5.03 % | 10.067 K -11.96 % | 11.435 K 2.66 % | 11.139 K 121.32 % | 5.033 K 9.67 % | 4.589 K 2.08 % | 4.496 K -18.09 % | 5.489 K 16.62 % | 4.706 K 3.07 % | 4.566 K -14.23 % | 5.324 K -99.51 % | 1.080 M -80.72 % | 5.603 M -0.24 % | 5.617 M -1.92 % | 5.726 M 5.56 % | 5.425 M 0.29 % | 5.409 M -34.58 % | 8.268 M 13.25 % | 7.300 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 |
| Dette totale | 37.400 M 88.89 % | 19.800 M -43.85 % | 35.260 M 75.73 % | 20.065 M -0.70 % | 20.207 M -8.38 % | 22.056 M -34.27 % | 33.558 M 51.33 % | 22.175 M 7.09 % | 20.707 M -0.35 % | 20.780 M -26.11 % | 28.124 M 58.43 % | 17.752 M 14.41 % | 15.516 M -3.55 % | 16.087 M -31.43 % | 23.460 M 95.55 % | 11.997 M -4.11 % | 12.511 M -4.91 % | 13.157 M 111.49 % | 6.221 M -58.21 % | 14.885 M -8.66 % | 16.296 M 12.60 % | 14.472 M 106.68 % | 7.002 M -60.30 % | 17.639 M -1.66 % | 17.937 M -0.39 % | 18.008 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 -100.00 % | 80.623 M -64.85 % | 229.354 M 2.32 % | 224.152 M 17.84 % | 190.213 M -2.66 % | 195.409 M 15.41 % | 169.323 M -1.25 % | 171.460 M 6.05 % | 161.683 M -15.70 % | 191.806 M -3.01 % | 197.762 M -5.45 % | 209.163 M -4.30 % | 218.570 M -10.15 % | 243.249 M 83.60 % | 132.488 M -2.31 % | 135.615 M -6.34 % | 144.794 M -5.78 % | 153.682 M -16.56 % | 184.179 M 8.90 % | 169.129 M -4.86 % | 177.774 M -5.05 % | 187.230 M -1.58 % | 190.236 M -6.00 % | 202.388 M -9.74 % | 224.221 M -1.87 % | 228.500 M -5.05 % | 240.652 M 0.87 % | 238.579 M -5.16 % | 251.555 M -2.20 % | 257.205 M -22.02 % | 329.854 M -6.23 % | 351.776 M 14.88 % | 306.219 M 3.09 % | 297.033 M 39.24 % | 213.328 M 1.71 % | 209.737 M -1.36 % | 212.632 M 2.59 % | 207.260 M 5.30 % | 196.821 M 0.56 % | 195.724 M 36.00 % | 143.917 M -2.22 % | 147.189 M 1.33 % | 145.260 M 1.58 % | 143.006 M -10.07 % | 159.013 M -1.32 % | 161.138 M 57.36 % | 102.399 M 34.78 % | 75.977 M -14.70 % | 89.073 M 16.45 % | 76.491 M -26.13 % | 103.552 M 240.66 % | 30.397 M -70.53 % | 103.160 M -14.21 % | 120.245 M -15.19 % | 141.788 M -2.53 % | 145.465 M -5.04 % | 153.182 M 1.79 % | 150.494 M 0.32 % | 150.022 M -9.38 % | 165.545 M 60.87 % | 102.905 M -2.42 % | 105.460 M 19.12 % | 88.535 M 8.67 % | 81.472 M -1.73 % | 82.904 M -11.08 % | 93.231 M -0.58 % | 93.778 M -4.60 % | 98.304 M -2.98 % | 101.324 M -0.04 % | 101.361 M -24.28 % | 133.862 M -4.62 % | 140.352 M 18.45 % | 118.490 M 11.02 % | 106.726 M 11.63 % | 95.605 M 7.08 % | 89.280 M -8.64 % | 97.723 M -4.30 % | 102.111 M 8.89 % | 93.776 M 5.85 % | 88.592 M 6.83 % | 82.928 M 4.36 % | 79.461 M -0.22 % | 79.639 M 1.32 % | 78.602 M -7.65 % | 85.111 M -19.11 % | 105.224 M 21.30 % | 86.746 M 74.78 % | 49.631 M |
| Cumul des autres pertes du résultat global | -7.900 M | 0.000 -100.00 % | 173.241 M | 0.000 -100.00 % | 122.247 M | 0.000 -100.00 % | 103.835 M | 0.000 -100.00 % | 116.248 M | 0.000 -100.00 % | 194.882 M | 0.000 -100.00 % | 230.364 M | 0.000 -100.00 % | 129.472 M | 0.000 -100.00 % | 56.561 M | 0.000 -100.00 % | 26.185 M | 0.000 -100.00 % | 117.091 M | 0.000 -100.00 % | 126.940 M | 0.000 -100.00 % | 109.286 M | 0.000 -100.00 % | 99.607 M | 0.000 -100.00 % | 79.752 M | 0.000 -100.00 % | 53.754 M | 0.000 -100.00 % | 120.212 M | 0.000 -100.00 % | 231.468 M | 0.000 -100.00 % | 181.454 M | 0.000 -100.00 % | 192.081 M | 0.000 -100.00 % | 165.631 M | 0.000 -100.00 % | 52.945 M | 0.000 | 0.000 | 0.000 100.00 % | -88.122 M | 0.000 -100.00 % | 26.061 M | 0.000 100.00 % | -28.966 M -510.45 % | -4.745 M -229.74 % | -1.439 M 95.70 % | -33.447 M -65.98 % | -20.151 M 40.59 % | -33.918 M 40.77 % | -57.268 M -0.40 % | -57.039 M -66.59 % | -34.239 M 14.75 % | -40.163 M -879.35 % | -4.101 M 90.85 % | -44.800 M 30.82 % | -64.754 M 5.40 % | -68.452 M -3.11 % | -66.385 M -12.76 % | -58.872 M 8.14 % | -64.092 M 5.88 % | -68.097 M 14.99 % | -80.102 M -2.16 % | -78.407 M -7.36 % | -73.034 M -10.16 % | -66.301 M -3.02 % | -64.359 M -3.69 % | -62.067 M -1.44 % | -61.188 M -9.94 % | -55.656 M 0.66 % | -56.024 M -8.73 % | -51.524 M -6.52 % | -48.370 M 7.85 % | -52.489 M 5.20 % | -55.365 M 13.22 % | -63.800 M 8.50 % | -69.729 M -23.18 % | -56.605 M -7.69 % | -52.565 M -12.79 % | -46.606 M 10.09 % | -51.835 M -25.21 % | -41.398 M 1.21 % | -41.905 M -23.68 % | -33.883 M -27.81 % | -26.510 M -54.74 % | -17.132 M -0.29 % | -17.083 M -602.35 % | 3.401 M 198.10 % | 1.141 M 163.48 % | -1.797 M -112.46 % | 14.425 M 287.15 % | 3.726 M 206.14 % | -3.510 M -119.38 % | 18.112 M 1 290.69 % | -1.521 M 4.23 % | -1.588 M 39.53 % | -2.627 M 55.42 % | -5.892 M 18.66 % | -7.244 M 25.73 % | -9.754 M 91.13 % | -109.993 M -26.71 % | -86.806 M 6.66 % | -93.000 M -7.98 % | -86.130 M -1.60 % | -84.776 M -2.97 % | -82.328 M -7.29 % | -76.731 M -15.61 % | -66.370 M -13.79 % | -58.326 M 7.35 % | -62.954 M -26.47 % | -49.779 M 3.48 % | -51.571 M 3.45 % | -53.414 M -6.56 % | -50.124 M -2.83 % | -48.743 M -15.03 % | -42.374 M 3.40 % | -43.867 M 7.30 % | -47.320 M -7.53 % | -44.005 M -2.88 % | -42.774 M 8.19 % | -46.591 M -6.53 % | -43.735 M -13.72 % | -38.458 M -22.73 % | -31.335 M 6.24 % | -33.419 M 2.36 % | -34.226 M 1.63 % | -34.794 M -5.00 % | -33.137 M -13.24 % | -29.263 M -22.29 % | -23.930 M -27.32 % | -18.795 M |
| Bénéfices non répartis | 3.688 B | 0.000 -100.00 % | 3.693 B | 0.000 -100.00 % | 3.336 B | 0.000 -100.00 % | 3.139 B | 0.000 -100.00 % | 2.917 B | 0.000 -100.00 % | 2.508 B | 0.000 -100.00 % | 2.422 B | 0.000 -100.00 % | 2.240 B | 0.000 -100.00 % | 2.031 B | 0.000 -100.00 % | 1.897 B | 0.000 -100.00 % | 1.865 B | 0.000 -100.00 % | 1.816 B | 0.000 -100.00 % | 1.939 B | 0.000 -100.00 % | 1.817 B | 0.000 -100.00 % | 2.079 B | 0.000 -100.00 % | 2.041 B | 0.000 -100.00 % | 1.828 B | 0.000 -100.00 % | 1.707 B | 0.000 -100.00 % | 1.617 B | 0.000 -100.00 % | 1.616 B | 0.000 -100.00 % | 1.508 B | 0.000 -100.00 % | 1.401 B | 0.000 | 0.000 | 0.000 -100.00 % | 1.282 B | 0.000 -100.00 % | 1.688 B | 0.000 -100.00 % | 288.105 M -4.89 % | 302.927 M 1.63 % | 298.067 M -2.57 % | 305.922 M 1.46 % | 301.515 M 7.32 % | 280.950 M 40.49 % | 199.978 M 16.39 % | 171.812 M 30.42 % | 131.741 M 29.00 % | 102.128 M 24.65 % | 81.931 M 303.26 % | 20.317 M 25.84 % | 16.145 M 211.68 % | 5.180 M -75.34 % | 21.005 M -72.63 % | 76.734 M -16.69 % | 92.111 M -6.35 % | 98.360 M 2.39 % | 96.061 M 11.02 % | 86.527 M 16.80 % | 74.082 M 34.72 % | 54.988 M 23.14 % | 44.655 M 49.37 % | 29.896 M 59.46 % | 18.748 M 7.62 % | 17.421 M 297.08 % | 4.387 M 133.72 % | -13.010 M 16.46 % | -15.574 M -234.35 % | 11.593 M -39.49 % | 19.158 M 10.25 % | 17.376 M -29.40 % | 24.613 M 5.94 % | 23.232 M 18.99 % | 19.524 M -5.17 % | 20.589 M 259.68 % | 5.724 M -49.10 % | 11.246 M -45.03 % | 20.459 M -23.26 % | 26.659 M -24.02 % | 35.085 M -15.86 % | 41.697 M -9.90 % | 46.281 M -12.17 % | 52.697 M -18.96 % | 65.029 M -19.16 % | 80.439 M -7.14 % | 86.626 M 11.93 % | 77.393 M 31.22 % | 58.981 M 81.60 % | 32.478 M 751.80 % | 3.813 M 116.44 % | -23.186 M 34.79 % | -35.558 M 21.45 % | -45.268 M 13.05 % | -52.062 M 10.33 % | -58.059 M -26.33 % | -45.958 M -4.36 % | -44.039 M 4.83 % | -46.273 M 10.30 % | -51.588 M -309.79 % | 24.590 M 1.87 % | 24.138 M 0.14 % | 24.104 M 406.00 % | -7.877 M 80.83 % | -41.100 M 2.51 % | -42.159 M 2.18 % | -43.097 M -6.65 % | -40.409 M -8.65 % | -37.193 M | 0.000 100.00 % | -54.701 M -230.58 % | -16.547 M 3.40 % | -17.130 M 7.30 % | -18.478 M -7.53 % | -17.184 M 24.66 % | -22.807 M 8.19 % | -24.843 M -6.53 % | -23.320 M -13.72 % | -20.506 M -255.62 % | -5.766 M 6.24 % | -6.150 M 2.36 % | -6.298 M 1.63 % | -6.403 M 37.69 % | -10.275 M 64.42 % | -28.879 M -225.21 % | -8.880 M -152.96 % | 16.769 M |
| Actions ordinaires | 2.000 M -99.95 % | 3.661 B 185 434.72 % | 1.973 M -99.94 % | 3.430 B 173 375.77 % | 1.977 M -99.94 % | 3.422 B 173 011.63 % | 1.977 M -99.94 % | 3.181 B 160 801.57 % | 1.977 M -99.94 % | 3.088 B 156 356.99 % | 1.974 M -99.92 % | 2.471 B 125 209.38 % | 1.972 M -99.92 % | 2.412 B 122 201.06 % | 1.972 M -99.91 % | 2.119 B 106 294.63 % | 1.992 M -99.90 % | 1.993 B 99 935.29 % | 1.992 M -99.89 % | 1.842 B 89 658.82 % | 2.052 M -99.89 % | 1.907 B 92 836.60 % | 2.052 M -99.89 % | 1.888 B 83 731.13 % | 2.252 M -99.87 % | 1.715 B 76 068.52 % | 2.252 M -99.86 % | 1.611 B 64 561.64 % | 2.492 M -99.87 % | 1.908 B 76 482.46 % | 2.492 M -99.87 % | 1.945 B 76 072.86 % | 2.553 M -99.87 % | 2.023 B 79 130.63 % | 2.553 M -99.87 % | 1.909 B 74 671.25 % | 2.553 M -99.86 % | 1.880 B 73 538.70 % | 2.553 M -99.86 % | 1.830 B 71 592.32 % | 2.553 M -99.87 % | 1.894 B 74 098.75 % | 2.553 M -99.85 % | 1.661 B 9.57 % | 1.516 B 2.04 % | 1.485 B 58 401.73 % | 2.539 M -99.86 % | 1.838 B 70 942.56 % | 2.587 M -99.88 % | 2.136 B 82 578.87 % | 2.584 M 16.40 % | 2.220 M 0.05 % | 2.219 M 0.09 % | 2.217 M 0.09 % | 2.215 M 2.22 % | 2.167 M -1.10 % | 2.191 M 0.27 % | 2.185 M 3.21 % | 2.117 M 0.24 % | 2.112 M 0.09 % | 2.110 M 1.78 % | 2.073 M 0.14 % | 2.070 M 0.05 % | 2.069 M -4.70 % | 2.171 M 0.00 % | 2.171 M 0.00 % | 2.171 M 0.00 % | 2.171 M -0.04 % | 2.172 M 0.59 % | 2.159 M -0.19 % | 2.163 M 0.13 % | 2.160 M 0.01 % | 2.160 M 0.17 % | 2.157 M 0.15 % | 2.153 M 0.73 % | 2.138 M -0.09 % | 2.140 M 0.17 % | 2.136 M 1.44 % | 2.106 M 0.09 % | 2.104 M -6.66 % | 2.254 M 7.10 % | 2.104 M 0.06 % | 2.103 M 0.12 % | 2.101 M 0.55 % | 2.089 M 3.99 % | 2.009 M 0.51 % | 1.999 M 0.08 % | 1.997 M 1.05 % | 1.976 M 0.34 % | 1.970 M -0.35 % | 1.976 M 0.61 % | 1.965 M 0.09 % | 1.963 M -0.01 % | 1.963 M -0.19 % | 1.967 M 714.45 % | 241.494 K 8.60 % | 222.377 K -0.10 % | 222.602 K 0.51 % | 221.465 K 0.18 % | 221.063 K -0.20 % | 221.509 K 9.69 % | 201.935 K 10.43 % | 182.857 K -2.24 % | 187.056 K -3.17 % | 193.180 K 3.98 % | 185.788 K 18.42 % | 156.889 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capitaux propres totaux | 3.569 B -2.51 % | 3.661 B -2.31 % | 3.747 B 9.26 % | 3.430 B 0.57 % | 3.410 B -0.36 % | 3.422 B 6.06 % | 3.227 B 1.44 % | 3.181 B 4.44 % | 3.046 B -1.38 % | 3.088 B 12.34 % | 2.749 B 11.26 % | 2.471 B -2.57 % | 2.536 B 5.16 % | 2.412 B 7.58 % | 2.242 B 5.77 % | 2.119 B 6.47 % | 1.991 B -0.10 % | 1.993 B 7.44 % | 1.855 B 0.70 % | 1.842 B -0.69 % | 1.855 B -2.75 % | 1.907 B 4.86 % | 1.819 B -3.67 % | 1.888 B 6.22 % | 1.777 B 3.62 % | 1.715 B 4.49 % | 1.642 B 1.87 % | 1.611 B -17.08 % | 1.943 B 1.82 % | 1.908 B -5.12 % | 2.012 B 3.44 % | 1.945 B -1.56 % | 1.975 B -2.34 % | 2.023 B 0.34 % | 2.016 B 5.60 % | 1.909 B 0.10 % | 1.907 B 1.43 % | 1.880 B -3.51 % | 1.948 B 6.45 % | 1.830 B 1.12 % | 1.810 B -4.45 % | 1.894 B 12.08 % | 1.690 B 1.77 % | 1.661 B 9.57 % | 1.516 B 2.04 % | 1.485 B 2.63 % | 1.447 B -21.25 % | 1.838 B -14.58 % | 2.151 B 0.71 % | 2.136 B 103.47 % | 1.050 B 7.36 % | 978.044 M 0.08 % | 977.266 M 2.76 % | 951.023 M -0.70 % | 957.714 M 5.94 % | 904.050 M 20.17 % | 752.328 M 1.00 % | 744.898 M 15.09 % | 647.227 M 15.75 % | 559.150 M -4.08 % | 582.963 M 31.36 % | 443.785 M 15.00 % | 385.913 M 11.30 % | 346.733 M -3.94 % | 360.944 M -17.09 % | 435.333 M -1.74 % | 443.041 M 1.09 % | 438.270 M 2.77 % | 426.470 M -5.11 % | 449.437 M 2.10 % | 440.195 M 6.40 % | 413.731 M -0.81 % | 417.126 M 1.58 % | 410.634 M 4.92 % | 391.373 M 2.80 % | 380.723 M 0.38 % | 379.268 M 0.17 % | 378.632 M 5.77 % | 357.987 M -0.16 % | 358.575 M -8.61 % | 392.360 M 10.39 % | 355.428 M 2.31 % | 347.406 M -3.29 % | 359.214 M -1.35 % | 364.116 M 6.01 % | 343.483 M 13.87 % | 301.654 M -3.72 % | 313.312 M -2.30 % | 320.683 M -6.80 % | 344.077 M -5.19 % | 362.919 M -3.88 % | 377.585 M 0.51 % | 375.661 M -9.85 % | 416.690 M -2.03 % | 425.340 M -11.30 % | 479.532 M 0.76 % | 475.937 M 4.07 % | 457.311 M 9.04 % | 419.413 M -0.20 % | 420.242 M 18.73 % | 353.940 M 81.53 % | 194.980 M 43.28 % | 136.080 M 32.87 % | 102.413 M 23.00 % | 83.261 M 18.87 % | 70.042 M 3.20 % | 67.872 M 1.76 % | 66.695 M -1.26 % | 67.545 M -0.01 % | 67.551 M -52.79 % | 143.099 M 5.86 % | 135.173 M 6.28 % | 127.189 M 71.48 % | 74.169 M 132.63 % | 31.883 M -7.13 % | 34.331 M 3.54 % | 33.158 M -0.98 % | 33.486 M -9.97 % | 37.193 M 276.76 % | 9.872 M 26.90 % | 7.779 M -40.26 % | 13.022 M -50.47 % | 26.290 M -15.22 % | 31.011 M -8.17 % | 33.769 M -8.96 % | 37.092 M -7.38 % | 40.049 M 11.45 % | 35.934 M 39.89 % | 25.687 M -22.70 % | 33.232 M -17.70 % | 40.378 M -3.90 % | 42.016 M -2.78 % | 43.219 M 43.39 % | 30.140 M 186.44 % | 10.522 M -69.82 % | 34.867 M -45.65 % | 64.149 M |
| Autres passifs non courants | 37.400 M 88.89 % | 19.800 M 1 979 900.00 % | 1.000 K -100.00 % | 94.827 M 2.35 % | 92.653 M 2.40 % | 90.478 M 2.46 % | 88.304 M 2.81 % | 85.890 M 2.89 % | 83.477 M 2.98 % | 81.063 M 3.07 % | 78.649 M | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 -100.00 % | 1.000 K -99.99 % | 14.472 M | 0.000 | 0.000 | 0.000 -100.00 % | 18.008 M | 0.000 -100.00 % | 146.000 K -36.80 % | 231.000 K -26.90 % | 316.000 K -18.13 % | 386.000 K -64.39 % | 1.084 M -9.67 % | 1.200 M -11.05 % | 1.349 M -4.87 % | 1.418 M 144.48 % | 580.000 K -95.84 % | 13.946 M 10.63 % | 12.606 M 977.44 % | 1.170 M -13.65 % | 1.355 M -11.44 % | 1.530 M -16.71 % | 1.837 M 0.71 % | 1.824 M -31.69 % | 2.670 M 0.34 % | 2.661 M 2.82 % | 2.588 M 1.49 % | 2.550 M -18.03 % | 3.111 M -1.77 % | 3.167 M -6.47 % | 3.386 M -81.02 % | 17.838 M 34.03 % | 13.309 M 1 330 800.00 % | 1.000 K -99.99 % | 16.219 M 1 621 800.00 % | 1.000 K -99.99 % | 10.618 M 530 800.00 % | 2.000 K 100.00 % | 1.000 K -99.99 % | 7.167 M -35.02 % | 11.029 M 121.87 % | 4.971 M -72.36 % | 17.986 M -18.91 % | 22.181 M 84.67 % | 12.011 M 71.34 % | 7.010 M 178.73 % | 2.515 M -61.25 % | 6.490 M 60.96 % | 4.032 M 7.38 % | 3.755 M -3.92 % | 3.908 M -5.22 % | 4.123 M 10.29 % | 3.739 M 5.32 % | 3.550 M -1.16 % | 3.592 M -12.64 % | 4.111 M 521 855.67 % | -787.960 | 0.000 | 0.000 | 0.000 100.00 % | -830.000 | 0.000 100.00 % | -771.430 -204.53 % | 738.000 -8.21 % | 804.000 | 0.000 100.00 % | -811.660 | 0.000 | 0.000 100.00 % | -869.110 | 0.000 100.00 % | -952.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.177 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.046 K | 0.000 -100.00 % | 93.528 K -51.59 % | 193.180 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -90.188 K -1.60 % | -88.771 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 83.521 K | 0.000 | 0.000 | 0.000 -100.00 % | 82.755 K | 0.000 | 0.000 100.00 % | -80.340 K | 0.000 | 0.000 | 0.000 100.00 % | -82.988 K -13.72 % | -72.975 K -196.18 % | 75.872 K | 0.000 100.00 % | -82.871 K | 0.000 -100.00 % | 6.422 M | 0.000 | 0.000 | 0.000 |
| Dette à long terme | 37.400 M 88.89 % | 19.800 M -16.06 % | 23.588 M 17.56 % | 20.065 M -0.70 % | 20.207 M -8.38 % | 22.056 M -2.77 % | 22.684 M 2.30 % | 22.175 M 7.09 % | 20.707 M -0.35 % | 20.780 M 11.70 % | 18.604 M 4.80 % | 17.752 M 14.41 % | 15.516 M -3.55 % | 16.087 M 1.27 % | 15.886 M 32.42 % | 11.997 M -4.11 % | 12.511 M -4.91 % | 13.157 M 0.86 % | 13.045 M -12.36 % | 14.885 M -8.66 % | 16.296 M | 0.000 -100.00 % | 15.774 M -10.57 % | 17.639 M -1.66 % | 17.937 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.632 M -91.20 % | 143.570 M -5.78 % | 152.373 M 1.65 % | 149.900 M -0.33 % | 150.397 M 11.68 % | 134.666 M -0.02 % | 134.688 M 0.30 % | 134.283 M -0.62 % | 135.120 M -26.24 % | 183.188 M -3.13 % | 189.098 M 1.42 % | 186.445 M -10.75 % | 208.904 M 113.73 % | 97.743 M -3.29 % | 101.067 M -17.40 % | 122.356 M -5.92 % | 130.061 M -13.54 % | 150.427 M 8.71 % | 138.372 M -4.09 % | 144.276 M -6.81 % | 154.821 M -3.08 % | 159.738 M -10.83 % | 179.135 M -9.84 % | 198.678 M -1.40 % | 201.499 M -4.96 % | 212.015 M 0.76 % | 210.415 M -5.37 % | 222.363 M -2.90 % | 229.015 M 1.37 % | 225.924 M -1.33 % | 228.976 M 13.22 % | 202.235 M 4.68 % | 193.202 M 4.99 % | 184.028 M -1.76 % | 187.328 M 1.13 % | 185.241 M 3.60 % | 178.811 M -2.45 % | 183.305 M -1.64 % | 186.361 M 65.14 % | 112.848 M -4.32 % | 117.946 M -6.82 % | 126.573 M 1.07 % | 125.232 M -12.41 % | 142.983 M 0.20 % | 142.696 M 972.75 % | 13.302 M 10.86 % | 11.999 M -50.27 % | 24.130 M -23.99 % | 31.747 M -48.51 % | 61.659 M 456.03 % | 11.089 M -3.07 % | 11.440 M 42.63 % | 8.021 M -89.92 % | 79.592 M -4.85 % | 83.647 M -4.81 % | 87.878 M 3.60 % | 84.823 M 151.16 % | 33.772 M -26.73 % | 46.091 M 9.90 % | 41.937 M -3.19 % | 43.320 M -1.47 % | 43.966 M 8.36 % | 40.575 M -2.57 % | 41.647 M -6.41 % | 44.500 M -24.10 % | 58.632 M 13.23 % | 51.783 M -5.16 % | 54.599 M -17.78 % | 66.409 M 3.09 % | 64.421 M 71.09 % | 37.654 M -38.28 % | 61.008 M 9.07 % | 55.932 M 9.46 % | 51.096 M -2.44 % | 52.372 M 56.24 % | 33.521 M -29.65 % | 47.652 M -1.00 % | 48.133 M 5.36 % | 45.682 M 13.60 % | 40.212 M 1.01 % | 39.812 M -1.56 % | 40.441 M -3.41 % | 41.871 M -8.94 % | 45.981 M -12.60 % | 52.612 M 37.61 % | 38.232 M 111.00 % | 18.119 M |
| Total des passifs non courants | 234.100 M 8.88 % | 215.000 M 0.22 % | 214.533 M -28.47 % | 299.939 M 0.69 % | 297.898 M 11.57 % | 267.013 M 2.25 % | 261.135 M 15.38 % | 226.334 M 0.24 % | 225.795 M 2.52 % | 220.248 M -0.37 % | 221.056 M 161.21 % | 84.629 M 18.94 % | 71.151 M 8.42 % | 65.628 M 6.48 % | 61.634 M 21.23 % | 50.839 M 9.96 % | 46.233 M 17.42 % | 39.374 M 12.70 % | 34.937 M 1.84 % | 34.306 M -5.35 % | 36.246 M 4.31 % | 34.748 M -3.24 % | 35.910 M 18.82 % | 30.222 M 0.22 % | 30.157 M -0.33 % | 30.257 M 148.62 % | 12.170 M -14.76 % | 14.277 M -1.33 % | 14.470 M 0.96 % | 14.333 M 0.58 % | 14.250 M 0.80 % | 14.137 M 9.33 % | 12.930 M -8.05 % | 14.062 M -3.26 % | 14.536 M 1.89 % | 14.266 M 2.29 % | 13.946 M 10.63 % | 12.606 M 0.83 % | 12.502 M 822.66 % | 1.355 M -11.44 % | 1.530 M -16.71 % | 1.837 M 0.71 % | 1.824 M -31.69 % | 2.670 M 0.34 % | 2.661 M 2.82 % | 2.588 M 1.49 % | 2.550 M -18.03 % | 3.111 M -1.77 % | 3.167 M -6.47 % | 3.386 M -89.22 % | 31.422 M -80.12 % | 158.093 M -9.81 % | 175.291 M 5.11 % | 166.770 M 3.49 % | 161.153 M 10.95 % | 145.251 M 0.68 % | 144.274 M -0.08 % | 144.387 M 1.25 % | 142.608 M -28.95 % | 200.722 M -2.56 % | 205.994 M -2.25 % | 210.737 M -11.06 % | 236.955 M 104.28 % | 115.998 M 1.15 % | 114.680 M -14.42 % | 134.007 M -2.25 % | 137.090 M -11.67 % | 155.206 M 8.68 % | 142.809 M -4.12 % | 148.940 M -6.76 % | 159.743 M -2.69 % | 164.159 M -10.47 % | 183.366 M -9.60 % | 202.837 M -1.35 % | 205.610 M -3.63 % | 213.352 M 0.75 % | 211.761 M -4.89 % | 222.659 M -2.91 % | 229.326 M 0.98 % | 227.094 M -1.33 % | 230.156 M 13.22 % | 203.283 M 4.72 % | 194.116 M 4.86 % | 185.126 M -1.94 % | 188.790 M 0.67 % | 187.540 M 3.87 % | 180.547 M -1.98 % | 184.198 M -1.62 % | 187.227 M 64.30 % | 113.955 M -4.24 % | 118.996 M -7.16 % | 128.175 M 1.20 % | 126.653 M -12.61 % | 144.925 M 0.17 % | 144.676 M 971.11 % | 13.507 M 8.45 % | 12.454 M -49.70 % | 24.758 M -24.03 % | 32.587 M -50.74 % | 66.156 M 349.06 % | 14.732 M 0.50 % | 14.659 M 27.23 % | 11.521 M -86.22 % | 83.614 M -4.87 % | 87.897 M -4.33 % | 91.872 M 3.11 % | 89.103 M 137.57 % | 37.505 M -24.58 % | 49.727 M 11.16 % | 44.733 M -2.91 % | 46.072 M -1.40 % | 46.724 M 8.29 % | 43.146 M 0.04 % | 43.129 M -5.64 % | 45.709 M -23.74 % | 59.936 M 11.43 % | 53.788 M -4.95 % | 56.589 M -17.35 % | 68.470 M 3.42 % | 66.208 M 67.37 % | 39.557 M -36.58 % | 62.375 M 8.77 % | 57.347 M 9.14 % | 52.542 M -2.32 % | 53.792 M 55.21 % | 34.657 M -29.11 % | 48.890 M -0.82 % | 49.295 M 5.71 % | 46.631 M 12.77 % | 41.350 M 0.99 % | 40.945 M -1.38 % | 41.518 M -3.56 % | 43.050 M -19.30 % | 53.344 M -0.07 % | 53.380 M 35.32 % | 39.447 M 106.18 % | 19.132 M |
| Autres passifs courants | 928.300 M -8.62 % | 1.016 B 22.68 % | 828.091 M 235.63 % | 246.725 M 10.36 % | 223.556 M -13.60 % | 258.749 M -51.02 % | 528.296 M 0.94 % | 523.356 M 6.67 % | 490.608 M -3.82 % | 510.068 M 5.47 % | 483.610 M 27.02 % | 380.747 M 50.32 % | 253.283 M -7.86 % | 274.881 M 30.79 % | 210.171 M 0.47 % | 209.195 M 20.15 % | 174.118 M 5.83 % | 164.522 M 16.11 % | 141.693 M -0.70 % | 142.693 M -29.55 % | 202.541 M 47.32 % | 137.487 M -13.67 % | 159.265 M 13.18 % | 140.723 M 1.64 % | 138.458 M 37.47 % | 100.719 M 88.93 % | 53.311 M 7.43 % | 49.622 M 2.27 % | 48.519 M -4.12 % | 50.605 M -22.76 % | 65.516 M 3.82 % | 63.106 M -2.14 % | 64.483 M 38.52 % | 46.551 M -14.58 % | 54.494 M 4.07 % | 52.362 M 16.96 % | 44.770 M -19.70 % | 55.753 M 3.60 % | 53.814 M -27.06 % | 73.781 M 10.11 % | 67.006 M 2.25 % | 65.533 M 13.18 % | 57.903 M 7.08 % | 54.074 M 8.70 % | 49.748 M -16.97 % | 59.915 M 28.78 % | 46.526 M -2.64 % | 47.787 M 4.72 % | 45.635 M 6.07 % | 43.024 M -68.23 % | 135.431 M -5.79 % | 143.751 M -3.27 % | 148.614 M 2.72 % | 144.682 M -14.87 % | 169.954 M -9.35 % | 187.491 M -36.53 % | 295.419 M -8.22 % | 321.893 M 115.24 % | 149.550 M 80.32 % | 82.935 M -30.58 % | 119.469 M 82.40 % | 65.500 M -21.76 % | 83.712 M 32.28 % | 63.285 M 1.32 % | 62.463 M 10.03 % | 56.769 M 0.20 % | 56.657 M -16.38 % | 67.754 M -28.14 % | 94.293 M 0.52 % | 93.807 M 37.80 % | 68.076 M -37.47 % | 108.876 M 8.11 % | 100.708 M 6.35 % | 94.692 M -0.13 % | 94.820 M -6.99 % | 101.947 M 3.45 % | 98.551 M 6.14 % | 92.848 M 0.12 % | 92.736 M -6.70 % | 99.398 M -6.12 % | 105.873 M 14.57 % | 92.405 M 4.39 % | 88.515 M -17.92 % | 107.843 M 4.30 % | 103.393 M 13.21 % | 91.332 M 25.40 % | 72.830 M -6.43 % | 77.834 M 16.98 % | 66.535 M -0.42 % | 66.814 M -0.76 % | 67.325 M -4.12 % | 70.215 M -3.83 % | 73.008 M -17.30 % | 88.284 M -8.51 % | 96.498 M -1.16 % | 97.629 M -19.41 % | 121.150 M -1.98 % | 123.592 M -12.11 % | 140.616 M 35.78 % | 103.564 M 22.10 % | 84.819 M 25.20 % | 67.748 M 18.41 % | 57.215 M 71.84 % | 33.296 M -0.37 % | 33.420 M 1.63 % | 32.884 M 4.92 % | 31.341 M 11.25 % | 28.172 M -36.89 % | 44.636 M -61.75 % | 116.703 M 219.87 % | 36.485 M -12.74 % | 41.810 M 7.96 % | 38.727 M -27.72 % | 53.580 M 322.13 % | 12.693 M -70.58 % | 43.138 M 500.57 % | 7.183 M 3.76 % | 6.922 M 15.28 % | 6.005 M -87.56 % | 48.252 M 2.29 % | 47.170 M 15.64 % | 40.792 M 12.01 % | 36.419 M -11.29 % | 41.054 M 24.60 % | 32.948 M 4.09 % | 31.654 M 10.85 % | 28.556 M 3.64 % | 27.552 M 4.30 % | 26.417 M 23.03 % | 21.472 M 5.30 % | 20.391 M -4.26 % | 21.298 M 13.36 % | 18.787 M -53.61 % | 40.501 M -11.67 % | 45.853 M 27.41 % | 35.988 M -6.22 % | 38.377 M |
| Revenus reportés | 0.000 | 0.000 | 0.000 -100.00 % | 440.273 M 22.20 % | 360.275 M 11.86 % | 322.063 M 7.27 % | 300.241 M | 0.000 | 0.000 | 0.000 -100.00 % | 295.180 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 67.857 M | 0.000 | 0.000 | 0.000 -100.00 % | 79.747 M | 0.000 | 0.000 | 0.000 -100.00 % | 53.637 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.879 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.389 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.198 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.409 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.559 M | 0.000 | 0.000 | 0.000 -100.00 % | 35.288 M -8.26 % | 38.465 M -18.64 % | 47.275 M 2.50 % | 46.120 M 28.25 % | 35.961 M -19.12 % | 44.462 M 7.92 % | 41.199 M -27.84 % | 57.095 M -67.03 % | 173.167 M 354.24 % | 38.122 M 15.80 % | 32.921 M 13.54 % | 28.995 M -71.40 % | 101.369 M 636.80 % | 13.758 M 43.00 % | 9.621 M -8.42 % | 10.505 M -1.89 % | 10.707 M -34.53 % | 16.354 M 73.99 % | 9.400 M -25.34 % | 12.590 M 1.56 % | 12.396 M -19.88 % | 15.473 M -9.93 % | 17.179 M 3.43 % | 16.609 M 21.66 % | 13.652 M 12.44 % | 12.142 M 10.88 % | 10.950 M -8.71 % | 11.995 M 21.72 % | 9.855 M -7.81 % | 10.689 M -19.46 % | 13.272 M -0.17 % | 13.294 M -0.70 % | 13.387 M 18.16 % | 11.330 M 7.92 % | 10.499 M 14.86 % | 9.141 M -9.98 % | 10.155 M -13.75 % | 11.774 M 15.34 % | 10.208 M 5.25 % | 9.699 M 9.48 % | 8.859 M -7.78 % | 9.606 M 6.52 % | 9.018 M 8.05 % | 8.347 M -27.93 % | 11.582 M -43.50 % | 20.501 M 15.27 % | 17.785 M 6.28 % | 16.734 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 |
| Dette à court terme | 0.000 | 0.000 -100.00 % | 23.344 M | 0.000 | 0.000 | 0.000 -100.00 % | 10.874 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.520 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.574 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.221 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.002 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 -100.00 % | 67.991 M -20.74 % | 85.784 M 19.51 % | 71.779 M 78.05 % | 40.313 M -10.44 % | 45.012 M 29.88 % | 34.657 M -5.75 % | 36.772 M 34.20 % | 27.400 M -51.66 % | 56.686 M 288.95 % | 14.574 M -27.37 % | 20.065 M -37.54 % | 32.125 M -6.46 % | 34.345 M -1.15 % | 34.745 M 0.57 % | 34.548 M 53.97 % | 22.438 M -5.01 % | 23.621 M -30.02 % | 33.752 M 9.74 % | 30.758 M -8.18 % | 33.498 M 3.09 % | 32.495 M 6.55 % | 30.498 M 31.16 % | 23.252 M -8.97 % | 25.544 M -5.40 % | 27.001 M -5.71 % | 28.638 M 1.68 % | 28.163 M -3.52 % | 29.192 M 3.56 % | 28.190 M -72.88 % | 103.930 M -15.37 % | 122.800 M 18.10 % | 103.984 M 0.15 % | 103.831 M 254.37 % | 29.300 M 30.75 % | 22.410 M -18.19 % | 27.391 M -3.72 % | 28.450 M 110.50 % | 13.515 M 44.35 % | 9.363 M -69.86 % | 31.068 M 6.24 % | 29.243 M 56.49 % | 18.687 M 5.14 % | 17.774 M 10.88 % | 16.030 M -13.08 % | 18.442 M -79.30 % | 89.097 M 39.26 % | 63.978 M -1.49 % | 64.943 M 45.14 % | 44.744 M 6.80 % | 41.893 M 116.97 % | 19.308 M -78.95 % | 91.720 M -18.27 % | 112.224 M 80.44 % | 62.196 M 0.61 % | 61.818 M -5.34 % | 65.304 M 1.90 % | 64.085 M -44.87 % | 116.250 M -2.68 % | 119.454 M 95.93 % | 60.967 M -1.89 % | 62.140 M 39.42 % | 44.569 M 8.98 % | 40.897 M -0.87 % | 41.257 M -15.34 % | 48.731 M 38.65 % | 35.146 M -24.45 % | 46.521 M -0.44 % | 46.725 M 33.68 % | 34.952 M -49.67 % | 69.442 M -32.38 % | 102.699 M 78.66 % | 57.482 M 13.17 % | 50.793 M 14.12 % | 44.508 M 20.60 % | 36.907 M -42.51 % | 64.202 M 17.89 % | 54.459 M 19.31 % | 45.643 M 6.37 % | 42.909 M 0.45 % | 42.716 M 7.73 % | 39.650 M 1.15 % | 39.198 M 6.71 % | 36.732 M -6.13 % | 39.131 M -25.62 % | 52.612 M 8.45 % | 48.514 M 53.96 % | 31.512 M |
| Total des passifs courants | 1.235 B -2.39 % | 1.265 B 5.41 % | 1.200 B 23.82 % | 969.297 M 12.56 % | 861.170 M -2.16 % | 880.204 M 19.14 % | 738.781 M -3.43 % | 765.030 M 0.93 % | 758.014 M -8.82 % | 831.347 M 6.53 % | 780.414 M 17.53 % | 663.999 M 24.99 % | 531.259 M 3.50 % | 513.279 M 25.90 % | 407.700 M 2.54 % | 397.588 M 14.27 % | 347.949 M 0.99 % | 344.538 M 1.25 % | 340.278 M 3.26 % | 329.541 M -0.90 % | 332.544 M 5.71 % | 314.583 M -1.87 % | 320.578 M 15.04 % | 278.668 M 11.19 % | 250.618 M 25.66 % | 199.448 M 2.68 % | 194.251 M 26.88 % | 153.100 M -1.90 % | 156.068 M 11.14 % | 140.424 M -7.27 % | 151.440 M 9.01 % | 138.919 M -9.02 % | 152.695 M 22.70 % | 124.448 M 5.58 % | 117.871 M 5.54 % | 111.682 M 8.79 % | 102.663 M -12.52 % | 117.356 M 1.96 % | 115.096 M -13.72 % | 133.392 M -11.40 % | 150.548 M -4.46 % | 157.580 M 16.81 % | 134.908 M 12.50 % | 119.915 M 8.20 % | 110.825 M -16.95 % | 133.447 M 31.54 % | 101.450 M 7.99 % | 93.948 M 2.11 % | 92.003 M 6.33 % | 86.524 M -79.31 % | 418.096 M -12.61 % | 478.410 M -7.11 % | 515.050 M 16.18 % | 443.313 M -4.33 % | 463.354 M -6.74 % | 496.856 M -21.57 % | 633.483 M -5.24 % | 668.540 M 57.57 % | 424.282 M 27.51 % | 332.750 M 9.87 % | 302.868 M 20.13 % | 252.119 M 10.18 % | 228.832 M 15.54 % | 198.062 M 16.44 % | 170.095 M 12.01 % | 151.854 M -19.08 % | 187.667 M -16.37 % | 224.409 M 5.12 % | 213.488 M -6.31 % | 227.857 M -5.73 % | 241.719 M -8.52 % | 264.231 M 2.03 % | 258.971 M 8.56 % | 238.562 M 1.38 % | 235.314 M -3.57 % | 244.035 M 6.75 % | 228.598 M -2.67 % | 234.880 M 4.68 % | 224.379 M -25.77 % | 302.286 M -10.28 % | 336.934 M 16.57 % | 289.037 M 2.60 % | 281.704 M 16.81 % | 241.174 M -1.21 % | 244.129 M 3.95 % | 234.847 M 24.31 % | 188.927 M 7.12 % | 176.365 M 8.78 % | 162.128 M -7.02 % | 174.361 M 1.07 % | 172.517 M -5.56 % | 182.678 M 14.46 % | 159.603 M -5.07 % | 168.120 M -10.75 % | 188.366 M -33.62 % | 283.760 M -4.25 % | 296.367 M -10.32 % | 330.454 M 0.72 % | 328.096 M 2.94 % | 318.716 M 23.95 % | 257.143 M -14.32 % | 300.113 M 7.69 % | 278.681 M 59.60 % | 174.617 M 15.15 % | 151.646 M 16.94 % | 129.680 M 4.24 % | 124.403 M -30.05 % | 177.854 M -14.34 % | 207.636 M -4.15 % | 216.632 M 54.16 % | 140.524 M 14.88 % | 122.328 M 9.30 % | 111.923 M -15.68 % | 132.741 M 4.15 % | 127.456 M 22.78 % | 103.808 M 1.54 % | 102.230 M -3.71 % | 106.170 M 18.11 % | 89.890 M -36.79 % | 142.202 M -18.37 % | 174.199 M 49.19 % | 116.763 M 7.46 % | 108.662 M 1.77 % | 106.772 M 14.06 % | 93.613 M -22.33 % | 120.530 M 1.36 % | 118.909 M 12.29 % | 105.893 M 12.84 % | 93.846 M 9.36 % | 85.811 M -0.52 % | 86.259 M 3.88 % | 83.037 M 3.64 % | 80.119 M 0.61 % | 79.631 M -19.13 % | 98.465 M 16.52 % | 84.502 M 20.91 % | 69.889 M |
| Passifs totaux | 1.469 B -0.75 % | 1.480 B 4.63 % | 1.415 B 11.47 % | 1.269 B 9.50 % | 1.159 B 1.03 % | 1.147 B 14.73 % | 999.916 M 0.86 % | 991.364 M 0.77 % | 983.809 M -6.45 % | 1.052 B 5.01 % | 1.001 B 33.77 % | 748.628 M 24.27 % | 602.410 M 4.06 % | 578.907 M 23.35 % | 469.334 M 4.66 % | 448.427 M 13.76 % | 394.182 M 2.68 % | 383.912 M 2.32 % | 375.215 M 3.12 % | 363.847 M -1.34 % | 368.790 M 5.57 % | 349.331 M -2.01 % | 356.488 M 15.41 % | 308.890 M 10.01 % | 280.775 M 22.23 % | 229.705 M 11.28 % | 206.421 M 23.33 % | 167.377 M -1.85 % | 170.538 M 10.20 % | 154.757 M -6.60 % | 165.690 M 8.25 % | 153.056 M -7.59 % | 165.625 M 19.58 % | 138.510 M 4.61 % | 132.407 M 5.13 % | 125.948 M 8.01 % | 116.609 M -10.27 % | 129.962 M 1.85 % | 127.598 M -5.31 % | 134.747 M -11.40 % | 152.078 M -4.60 % | 159.417 M 16.59 % | 136.732 M 11.54 % | 122.585 M 8.02 % | 113.486 M -16.58 % | 136.035 M 30.80 % | 104.000 M 7.15 % | 97.059 M 1.98 % | 95.170 M 5.85 % | 89.910 M -80.00 % | 449.518 M -29.38 % | 636.503 M -7.80 % | 690.341 M 13.16 % | 610.083 M -2.31 % | 624.507 M -2.74 % | 642.107 M -17.44 % | 777.757 M -4.33 % | 812.927 M 43.40 % | 566.890 M 6.26 % | 533.472 M 4.84 % | 508.862 M 9.94 % | 462.856 M -0.63 % | 465.787 M 48.31 % | 314.060 M 10.28 % | 284.775 M -0.38 % | 285.861 M -11.98 % | 324.757 M -14.45 % | 379.615 M 6.54 % | 356.297 M -5.44 % | 376.797 M -6.14 % | 401.462 M -6.29 % | 428.390 M -3.15 % | 442.337 M 0.21 % | 441.399 M 0.11 % | 440.923 M -3.60 % | 457.387 M 3.87 % | 440.359 M -3.75 % | 457.539 M 0.85 % | 453.704 M -14.30 % | 529.381 M -6.65 % | 567.090 M 15.19 % | 492.320 M 3.47 % | 475.820 M 11.62 % | 426.301 M -1.53 % | 432.919 M 2.49 % | 422.386 M 14.32 % | 369.474 M 2.47 % | 360.563 M 3.21 % | 349.355 M 21.17 % | 288.316 M -1.10 % | 291.514 M -6.22 % | 310.853 M 8.59 % | 286.257 M -8.56 % | 313.044 M -6.00 % | 333.043 M 12.03 % | 297.267 M -3.74 % | 308.821 M -13.06 % | 355.212 M -1.52 % | 360.684 M -6.28 % | 384.872 M 41.56 % | 271.875 M -13.63 % | 314.772 M 8.47 % | 290.202 M 12.38 % | 258.231 M 7.80 % | 239.543 M 8.12 % | 221.552 M 3.77 % | 213.506 M -0.86 % | 215.359 M -16.32 % | 257.363 M -1.53 % | 261.365 M 40.07 % | 186.597 M 10.38 % | 169.052 M 9.02 % | 155.070 M -11.83 % | 175.870 M 1.56 % | 173.165 M 5.75 % | 163.744 M 4.95 % | 156.017 M -4.14 % | 162.759 M 2.78 % | 158.360 M -24.01 % | 208.410 M -2.50 % | 213.756 M 19.32 % | 179.138 M 7.91 % | 166.009 M 4.20 % | 159.314 M 8.08 % | 147.405 M -5.02 % | 155.187 M -7.52 % | 167.798 M 8.13 % | 155.188 M 10.47 % | 140.477 M 10.47 % | 127.161 M -0.03 % | 127.203 M 2.13 % | 124.555 M 1.13 % | 123.169 M -7.37 % | 132.976 M -12.43 % | 151.845 M 22.51 % | 123.949 M 39.24 % | 89.021 M |
| Autres actifs non courants | 28.800 M -83.08 % | 170.200 M 197.15 % | 57.277 M 174.35 % | 20.877 M 0.01 % | 20.875 M 6.13 % | 19.670 M 5.20 % | 18.697 M 28.39 % | 14.563 M 105.00 % | 7.104 M -91.35 % | 82.141 M 4.90 % | 78.303 M 784.58 % | 8.852 M 0.25 % | 8.830 M -88.33 % | 75.691 M 7.35 % | 70.509 M -92.13 % | 895.766 M 4.69 % | 855.615 M -1.60 % | 869.524 M 1 043.15 % | 76.064 M -5.14 % | 80.183 M 3.77 % | 77.273 M 2.19 % | 75.619 M 804.64 % | 8.359 M -86.04 % | 59.891 M 17.54 % | 50.954 M -7.10 % | 54.848 M -2.92 % | 56.499 M 3.73 % | 54.465 M 4.56 % | 52.090 M 12.61 % | 46.259 M 33.87 % | 34.555 M -7.56 % | 37.379 M -11.87 % | 42.412 M -8.98 % | 46.598 M 12.51 % | 41.418 M 4.03 % | 39.815 M -6.00 % | 42.357 M 35.59 % | 31.238 M 7.72 % | 28.999 M 2.76 % | 28.219 M 25.75 % | 22.440 M -6.99 % | 24.127 M 18.02 % | 20.443 M 17.97 % | 17.329 M -7.10 % | 18.653 M 18.90 % | 15.688 M 4.73 % | 14.980 M -26.32 % | 20.330 M -0.67 % | 20.468 M -39.07 % | 33.593 M -38.34 % | 54.483 M 1.58 % | 53.637 M -0.35 % | 53.826 M 6.47 % | 50.556 M 58.32 % | 31.933 M 2.89 % | 31.036 M 19.71 % | 25.926 M 5.26 % | 24.631 M 32.75 % | 18.555 M -19.97 % | 23.186 M 42.20 % | 16.305 M -26.86 % | 22.293 M -6.21 % | 23.768 M 2 472.29 % | 924.000 K -14.52 % | 1.081 M -15.68 % | 1.282 M -5.25 % | 1.353 M -23.39 % | 1.766 M 0.04 % | 1.765 M -11.38 % | 1.992 M -14.10 % | 2.319 M -10.32 % | 2.586 M -17.17 % | 3.122 M -14.76 % | 3.663 M -7.02 % | 3.939 M -9.07 % | 4.332 M -5.05 % | 4.563 M -9.41 % | 5.037 M -7.20 % | 5.427 M -4.46 % | 5.680 M -13.64 % | 6.578 M 6.46 % | 6.178 M -2.57 % | 6.341 M 73.91 % | 3.646 M -11.21 % | 4.107 M -86.33 % | 30.035 M 5.25 % | 28.537 M 5.73 % | 26.991 M -1.78 % | 27.480 M 17.06 % | 23.475 M -2.23 % | 24.010 M -2.15 % | 24.539 M -1.12 % | 24.816 M -4.11 % | 25.880 M -1.55 % | 26.287 M 2 393 992.08 % | 1.098 K | 0.000 -100.00 % | 1.142 K 207.33 % | -1.064 K | 0.000 -100.00 % | 1.050 K 200.38 % | -1.046 K | 0.000 | 0.000 | 0.000 -100.00 % | 92.894 K 111.61 % | -799.795 K | 0.000 100.00 % | -90.909 K | 0.000 -100.00 % | 88.771 K 2.97 % | 86.207 K 207.29 % | -80.347 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 85.100 K -74.29 % | 331.020 K -23.31 % | 431.658 K -3.40 % | 446.862 K -89.70 % | 4.338 M -1.58 % | 4.408 M -1.26 % | 4.464 M -12.94 % | 5.128 M -0.34 % | 5.145 M 3.69 % | 4.962 M 0.62 % | 4.932 M -4.77 % | 5.179 M 0.79 % | 5.138 M -22.80 % | 6.656 M 55.46 % | 4.281 M 271.61 % | 1.152 M 12.05 % | 1.028 M -42.90 % | 1.801 M |
| Investissements à long terme | 666.900 M -2.26 % | 682.300 M -26.11 % | 923.446 M 5.35 % | 876.518 M -3.51 % | 908.448 M 1.79 % | 892.436 M 2.20 % | 873.244 M -2.58 % | 896.364 M 1.30 % | 884.903 M -1.47 % | 898.071 M 29.75 % | 692.155 M 8.66 % | 636.975 M -30.61 % | 917.916 M 3.88 % | 883.644 M 3.86 % | 850.794 M 5.29 % | 808.030 M 5.07 % | 769.036 M -1.60 % | 781.573 M 5.03 % | 744.145 M -0.33 % | 746.579 M -3.81 % | 776.128 M -1.96 % | 791.664 M 1.72 % | 778.268 M -1.90 % | 793.334 M 2.08 % | 777.177 M -3.10 % | 802.029 M 1.58 % | 789.588 M 2.66 % | 769.135 M 0.73 % | 763.549 M 5.16 % | 726.060 M -0.61 % | 730.552 M -27.29 % | 1.005 B -1.73 % | 1.022 B -18.07 % | 1.248 B 0.99 % | 1.236 B 5.77 % | 1.168 B 0.12 % | 1.167 B 2.94 % | 1.134 B -4.00 % | 1.181 B 2.17 % | 1.156 B -1.73 % | 1.176 B -4.16 % | 1.227 B 12.38 % | 1.092 B 3.46 % | 1.056 B 9.14 % | 967.173 M 1.48 % | 953.069 M 0.97 % | 943.954 M -29.52 % | 1.339 B -3.65 % | 1.390 B 3.24 % | 1.346 B 484 211.87 % | 278.000 K -73.37 % | 1.044 M 0.00 % | 1.044 M 0.00 % | 1.044 M 0.00 % | 1.044 M 0.00 % | 1.044 M 0.00 % | 1.044 M 0.00 % | 1.044 M 1 988.00 % | 50.000 K 0.00 % | 50.000 K 0.00 % | 50.000 K 0.00 % | 50.000 K 0.00 % | 50.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 871.000 M 4.10 % | 836.700 M 2.59 % | 815.590 M 3.43 % | 788.511 M 2.42 % | 769.916 M 4.31 % | 738.078 M 4.60 % | 705.624 M 1.44 % | 695.577 M 4.76 % | 663.958 M 2.64 % | 646.888 M 0.12 % | 646.104 M 71.94 % | 375.776 M 8.80 % | 345.395 M 17.56 % | 293.810 M 6.90 % | 274.833 M 8.22 % | 253.959 M 6.97 % | 237.408 M 4.77 % | 226.601 M 7.94 % | 209.924 M 1.63 % | 206.559 M 1.34 % | 203.836 M 1.33 % | 201.154 M 6.30 % | 189.224 M 0.49 % | 188.305 M 7.74 % | 174.783 M 6.79 % | 163.667 M 9.16 % | 149.927 M 7.41 % | 139.588 M 6.05 % | 131.629 M 10.24 % | 119.397 M 5.39 % | 113.295 M 7.28 % | 105.608 M 2.15 % | 103.384 M -1.69 % | 105.166 M 4.98 % | 100.179 M 2.37 % | 97.855 M 4.87 % | 93.307 M 10.48 % | 84.456 M 3.58 % | 81.535 M 832.04 % | 8.748 M -3.02 % | 9.020 M 104.44 % | 4.412 M 11.41 % | 3.960 M 5.71 % | 3.746 M -22.04 % | 4.805 M 9.25 % | 4.398 M -21.98 % | 5.637 M -14.19 % | 6.569 M -13.06 % | 7.556 M -9.62 % | 8.360 M -39.92 % | 13.915 M 1.58 % | 13.698 M -5.93 % | 14.561 M -1.37 % | 14.763 M -0.09 % | 14.776 M 44.38 % | 10.234 M 45.43 % | 7.037 M 1.11 % | 6.960 M 2.29 % | 6.804 M -5.04 % | 7.165 M -83.82 % | 44.291 M 433.69 % | 8.299 M -7.13 % | 8.936 M -7.42 % | 9.652 M 0.04 % | 9.648 M 10.95 % | 8.696 M 9.83 % | 7.918 M 41.49 % | 5.596 M 10.12 % | 5.082 M 32.37 % | 3.839 M -9.84 % | 4.258 M -10.48 % | 4.756 M 2.22 % | 4.653 M -4.48 % | 4.871 M -1.55 % | 4.948 M -48.52 % | 9.612 M -1.62 % | 9.770 M -88.09 % | 82.023 M -0.12 % | 82.124 M -24.99 % | 109.486 M -6.56 % | 117.171 M 13.98 % | 102.796 M 4.82 % | 98.069 M -8.24 % | 106.871 M 7.59 % | 99.334 M 110.13 % | 47.274 M 3.09 % | 45.857 M -7.22 % | 49.425 M -1.67 % | 50.263 M -4.24 % | 52.489 M -3.83 % | 54.578 M -5.37 % | 57.677 M 1.13 % | 57.032 M -11.85 % | 64.702 M 0.44 % | 64.418 M -7.33 % | 69.510 M -1.63 % | 70.663 M 0.84 % | 70.076 M 2.00 % | 68.703 M -7.70 % | 74.434 M 679.66 % | 9.547 M 66.81 % | 5.723 M -0.89 % | 5.775 M 40.33 % | 4.115 M | 0.000 | 0.000 -100.00 % | 799.795 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 -100.00 % | 287.772 K -35.60 % | 446.862 K 11.24 % | 401.700 K -10.39 % | 448.266 K 10.46 % | 405.825 K -8.19 % | 442.040 K -11.22 % | 497.928 K -2.52 % | 510.825 K -3.82 % | 531.104 K -6.24 % | 566.426 K -2.36 % | 580.097 K | 0.000 -100.00 % | 171.250 K -25.68 % | 230.418 K -17.83 % | 280.428 K -16.94 % | 337.626 K |
| GoodWill | 319.200 M -0.44 % | 320.600 M -0.22 % | 321.318 M 0.43 % | 319.932 M -0.26 % | 320.750 M 0.06 % | 320.567 M 0.12 % | 320.167 M -0.24 % | 320.945 M 0.15 % | 320.473 M 0.74 % | 318.105 M -0.11 % | 318.465 M 716.20 % | 39.018 M 19.12 % | 32.755 M -36.82 % | 51.848 M 360.05 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M 0.00 % | 11.270 M -6.89 % | 12.104 M -4.50 % | 12.674 M -3.47 % | 13.129 M 8.47 % | 12.104 M 0.00 % | 12.104 M 2.91 % | 11.762 M 4.02 % | 11.307 M -1.00 % | 11.421 M 0.00 % | 11.421 M 2.04 % | 11.193 M -2.96 % | 11.535 M -77.77 % | 51.888 M -1.09 % | 52.462 M -2.04 % | 53.557 M 5.51 % | 50.758 M -2.63 % | 52.131 M 4.58 % | 49.849 M 4.83 % | 47.550 M -1.08 % | 48.070 M -5.40 % | 50.815 M 2.25 % | 49.699 M 15.29 % | 43.109 M -14.50 % | 50.417 M 6.76 % | 47.223 M 1.11 % | 46.704 M -2.02 % | 47.665 M -4.21 % | 49.759 M 3.69 % | 47.989 M 1.56 % | 47.252 M 6.13 % | 44.524 M -3.39 % | 46.089 M -7.27 % | 49.700 M -2.89 % | 51.177 M -4.08 % | 53.355 M -1.00 % | 53.895 M -1.25 % | 54.576 M -21.56 % | 69.578 M 0.38 % | 69.317 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 |
| GoodWill et immobilisations incorporelles | 1.190 B 2.84 % | 1.157 B 1.79 % | 1.137 B 2.57 % | 1.108 B 1.63 % | 1.091 B 3.02 % | 1.059 B 3.20 % | 1.026 B 0.91 % | 1.017 B 3.26 % | 984.431 M 2.01 % | 964.993 M 0.04 % | 964.569 M 132.54 % | 414.794 M 9.69 % | 378.150 M 9.40 % | 345.658 M 20.82 % | 286.103 M 7.87 % | 265.229 M 6.66 % | 248.678 M 4.54 % | 237.871 M 7.54 % | 221.194 M 1.54 % | 217.829 M 1.27 % | 215.106 M 1.26 % | 212.424 M 5.95 % | 200.494 M 0.46 % | 199.575 M 7.27 % | 186.053 M 6.35 % | 174.937 M 8.52 % | 161.197 M 6.85 % | 150.858 M 5.57 % | 142.899 M 9.36 % | 130.667 M 4.90 % | 124.565 M 6.58 % | 116.878 M 1.94 % | 114.654 M -1.53 % | 116.436 M 4.47 % | 111.449 M 2.13 % | 109.125 M 4.35 % | 104.577 M 9.25 % | 95.726 M 3.15 % | 92.805 M 345.07 % | 20.852 M -3.88 % | 21.694 M 23.68 % | 17.541 M 9.19 % | 16.064 M 1.35 % | 15.850 M -4.33 % | 16.567 M 5.49 % | 15.705 M -7.93 % | 17.058 M -5.18 % | 17.990 M -4.05 % | 18.749 M -5.76 % | 19.895 M -69.77 % | 65.803 M -0.54 % | 66.160 M -2.87 % | 68.118 M 3.96 % | 65.521 M -2.07 % | 66.907 M 11.36 % | 60.083 M 10.07 % | 54.587 M -0.81 % | 55.030 M -4.49 % | 57.619 M 1.33 % | 56.864 M -34.94 % | 87.400 M 48.85 % | 58.716 M 4.55 % | 56.159 M -0.35 % | 56.356 M -1.67 % | 57.313 M -1.95 % | 58.455 M 4.56 % | 55.907 M 5.79 % | 52.848 M 6.54 % | 49.606 M -0.64 % | 49.928 M -7.47 % | 53.957 M -3.53 % | 55.933 M -3.58 % | 58.007 M -1.29 % | 58.766 M -1.27 % | 59.523 M -24.83 % | 79.190 M 0.13 % | 79.087 M -3.58 % | 82.023 M -0.12 % | 82.124 M -24.99 % | 109.486 M -6.56 % | 117.171 M 13.98 % | 102.796 M 4.82 % | 98.069 M -8.24 % | 106.871 M 7.59 % | 99.334 M 110.13 % | 47.274 M 3.09 % | 45.857 M -7.22 % | 49.425 M -1.67 % | 50.263 M -4.24 % | 52.489 M -3.83 % | 54.578 M -5.37 % | 57.677 M 1.13 % | 57.032 M -11.85 % | 64.702 M 0.44 % | 64.418 M -7.33 % | 69.510 M -1.63 % | 70.663 M 0.84 % | 70.076 M 2.00 % | 68.703 M -7.70 % | 74.434 M 679.66 % | 9.547 M 66.81 % | 5.723 M -0.89 % | 5.775 M 40.33 % | 4.115 M | 0.000 | 0.000 -100.00 % | 799.795 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 -100.00 % | 287.772 K -35.60 % | 446.862 K 11.24 % | 401.700 K -10.39 % | 448.266 K 10.46 % | 405.825 K -8.19 % | 442.040 K -11.22 % | 497.928 K -2.52 % | 510.825 K -3.82 % | 531.104 K -6.24 % | 566.426 K -2.36 % | 580.097 K | 0.000 -100.00 % | 171.250 K -25.68 % | 230.418 K -17.83 % | 280.428 K -16.94 % | 337.626 K |
| Immobilisations corporelles (PP&E) | 625.700 M 21.54 % | 514.800 M -18.15 % | 628.965 M 11.26 % | 565.288 M 4.54 % | 540.735 M 3.25 % | 523.731 M 4.76 % | 499.941 M 1.92 % | 490.529 M 10.77 % | 442.820 M 26.87 % | 349.038 M 1.55 % | 343.716 M -15.45 % | 406.527 M 7.79 % | 377.157 M 25.07 % | 301.552 M 6.20 % | 283.955 M 14.50 % | 247.999 M 3.71 % | 239.130 M -0.25 % | 239.724 M 1.00 % | 237.354 M 7.83 % | 220.110 M 2.00 % | 215.786 M 5.06 % | 205.395 M -14.30 % | 239.657 M 30.08 % | 184.239 M 3.22 % | 178.491 M -0.71 % | 179.761 M 20.85 % | 148.749 M 7.21 % | 138.745 M 12.21 % | 123.652 M 14.95 % | 107.571 M 0.88 % | 106.632 M 5.21 % | 101.354 M -0.37 % | 101.730 M 5.01 % | 96.881 M 1.98 % | 95.004 M -7.84 % | 103.087 M 7.27 % | 96.099 M 5.93 % | 90.717 M -1.17 % | 91.794 M 6.33 % | 86.329 M -3.90 % | 89.831 M -1.21 % | 90.931 M 14.76 % | 79.236 M 9.49 % | 72.368 M 18.22 % | 61.216 M 5.83 % | 57.845 M 2.32 % | 56.531 M 9.93 % | 51.424 M -6.64 % | 55.079 M -9.68 % | 60.983 M -77.86 % | 275.436 M 0.22 % | 274.841 M -1.45 % | 278.895 M 7.68 % | 258.997 M -0.45 % | 260.180 M 4.11 % | 249.916 M 11.51 % | 224.116 M 6.73 % | 209.988 M 6.09 % | 197.937 M 20.87 % | 163.758 M 7.12 % | 152.879 M 19.83 % | 127.577 M 11.12 % | 114.811 M -2.24 % | 117.437 M -8.25 % | 127.990 M -11.10 % | 143.971 M -3.09 % | 148.557 M -1.65 % | 151.044 M 7.46 % | 140.553 M -1.74 % | 143.049 M -4.56 % | 149.878 M 1.59 % | 147.528 M -3.60 % | 153.036 M 3.43 % | 147.960 M -2.19 % | 151.265 M 1.39 % | 149.196 M -1.14 % | 150.922 M -4.26 % | 157.636 M -3.42 % | 163.219 M -0.47 % | 163.990 M -3.68 % | 170.261 M 12.18 % | 151.770 M 6.44 % | 142.591 M 1.98 % | 139.816 M 4.78 % | 133.433 M -0.41 % | 133.978 M 3.05 % | 130.007 M -6.30 % | 138.742 M -2.06 % | 141.664 M -5.55 % | 149.988 M -6.63 % | 160.646 M -4.10 % | 167.507 M 0.77 % | 166.220 M -11.21 % | 187.215 M -2.19 % | 191.413 M -3.09 % | 197.525 M 5.28 % | 187.621 M 9.40 % | 171.496 M 12.39 % | 152.590 M -12.27 % | 173.923 M 13.80 % | 152.829 M 10.19 % | 138.693 M 8.74 % | 127.549 M 14.22 % | 111.672 M 1.68 % | 109.823 M 0.62 % | 109.150 M 3.24 % | 105.730 M 2.89 % | 102.758 M -6.74 % | 110.182 M 0.47 % | 109.669 M 0.60 % | 109.011 M 3.56 % | 105.259 M 5.23 % | 100.032 M 30.88 % | 76.431 M 4.72 % | 72.983 M -4.28 % | 76.246 M 2.23 % | 74.584 M 1.53 % | 73.462 M -1.95 % | 74.923 M -17.25 % | 90.546 M -0.08 % | 90.617 M 18.83 % | 76.260 M 6.66 % | 71.498 M 2.76 % | 69.574 M 12.88 % | 61.637 M 8.49 % | 56.816 M 0.89 % | 56.316 M 9.63 % | 51.370 M 8.97 % | 47.142 M 2.03 % | 46.206 M 0.00 % | 46.204 M 4.21 % | 44.336 M -2.54 % | 45.493 M 13.04 % | 40.244 M -13.39 % | 46.468 M -2.34 % | 47.579 M 7.57 % | 44.229 M |
| Total des actifs non courants | 2.544 B 0.75 % | 2.525 B -8.08 % | 2.747 B 5.83 % | 2.595 B 0.15 % | 2.592 B 3.89 % | 2.495 B 3.17 % | 2.418 B -0.01 % | 2.418 B 4.26 % | 2.319 B 1.09 % | 2.294 B 10.37 % | 2.079 B 41.69 % | 1.467 B -12.78 % | 1.682 B 4.70 % | 1.607 B 7.72 % | 1.491 B 5.85 % | 1.409 B 4.88 % | 1.343 B -0.27 % | 1.347 B 5.33 % | 1.279 B 0.88 % | 1.268 B -1.52 % | 1.287 B -0.06 % | 1.288 B 4.74 % | 1.230 B -0.95 % | 1.242 B 3.72 % | 1.197 B -2.11 % | 1.223 B 4.76 % | 1.167 B 3.15 % | 1.132 B 2.81 % | 1.101 B 6.99 % | 1.029 B 1.41 % | 1.014 B -20.28 % | 1.272 B -1.56 % | 1.293 B -14.97 % | 1.520 B 1.51 % | 1.498 B 4.53 % | 1.433 B 0.78 % | 1.421 B 4.36 % | 1.362 B -3.13 % | 1.406 B 8.55 % | 1.295 B -1.30 % | 1.312 B -3.65 % | 1.362 B 12.60 % | 1.210 B 4.05 % | 1.163 B 9.01 % | 1.066 B 2.06 % | 1.045 B 1.08 % | 1.034 B -27.73 % | 1.430 B -3.72 % | 1.486 B 2.19 % | 1.454 B 261.70 % | 401.955 M -3.56 % | 416.775 M -1.61 % | 423.616 M 8.56 % | 390.216 M 4.58 % | 373.136 M 5.20 % | 354.687 M 12.25 % | 315.992 M 6.10 % | 297.834 M 6.38 % | 279.968 M 10.53 % | 253.307 M -7.64 % | 274.270 M 25.87 % | 217.908 M 7.17 % | 203.333 M 11.24 % | 182.794 M -3.14 % | 188.716 M -9.42 % | 208.331 M 0.11 % | 208.102 M 0.68 % | 206.701 M 7.17 % | 192.868 M -1.60 % | 196.000 M -5.36 % | 207.107 M -0.12 % | 207.354 M -3.75 % | 215.439 M 1.89 % | 211.440 M -2.01 % | 215.780 M -7.36 % | 232.931 M -0.79 % | 234.785 M -4.26 % | 245.226 M -2.42 % | 251.305 M -10.26 % | 280.041 M -5.06 % | 294.958 M 12.76 % | 261.573 M 5.57 % | 247.781 M -1.39 % | 251.275 M 5.70 % | 237.714 M 12.44 % | 211.423 M 3.37 % | 204.537 M -6.11 % | 217.857 M -1.84 % | 221.936 M -2.92 % | 228.612 M -5.54 % | 242.018 M -3.09 % | 249.723 M 0.67 % | 248.068 M -10.70 % | 277.797 M -1.53 % | 282.118 M 5.65 % | 267.035 M 3.39 % | 258.284 M 6.92 % | 241.574 M 9.16 % | 221.292 M -10.90 % | 248.357 M 52.95 % | 162.377 M 12.44 % | 144.416 M 8.32 % | 133.324 M 15.15 % | 115.788 M 5.43 % | 109.823 M 0.53 % | 109.243 M 3.32 % | 105.730 M 2.89 % | 102.758 M -6.66 % | 110.091 M 0.38 % | 109.669 M 0.52 % | 109.100 M 3.56 % | 105.345 M 5.40 % | 99.952 M 30.77 % | 76.431 M 4.72 % | 72.983 M -4.28 % | 76.246 M 2.23 % | 74.584 M 1.53 % | 73.462 M -1.95 % | 74.923 M -17.33 % | 90.632 M -0.35 % | 90.948 M 18.15 % | 76.979 M 6.34 % | 72.392 M -2.59 % | 74.315 M 11.76 % | 66.493 M 7.79 % | 61.685 M -0.32 % | 61.886 M 8.55 % | 57.013 M 8.36 % | 52.615 M 1.83 % | 51.669 M -0.54 % | 51.949 M 3.79 % | 50.054 M -4.02 % | 52.149 M 16.67 % | 44.696 M -6.59 % | 47.850 M -2.12 % | 48.888 M 5.44 % | 46.367 M |
| Autres actifs circulants | 84.600 M 7.63 % | 78.600 M 4.64 % | 75.113 M -10.97 % | 84.364 M 23.09 % | 68.541 M -9.28 % | 75.552 M -23.53 % | 98.802 M -7.04 % | 106.284 M 2.76 % | 103.429 M -20.43 % | 129.991 M 282.91 % | 33.948 M -56.41 % | 77.881 M 28.06 % | 60.815 M 5.67 % | 57.551 M 20.73 % | 47.671 M -37.37 % | 76.117 M -2.34 % | 77.943 M 46.87 % | 53.068 M 33.72 % | 39.685 M -48.22 % | 76.637 M -9.60 % | 84.778 M -4.09 % | 88.390 M 138.76 % | 37.020 M -32.07 % | 54.494 M 17.40 % | 46.419 M 23.60 % | 37.557 M 192.36 % | 12.846 M -31.87 % | 18.855 M -22.90 % | 24.455 M 90.74 % | 12.821 M -32.75 % | 19.065 M -6.19 % | 20.324 M -24.81 % | 27.029 M 53.91 % | 17.561 M -23.14 % | 22.849 M 36.89 % | 16.692 M -2.79 % | 17.171 M -21.41 % | 21.849 M 12.80 % | 19.370 M -39.03 % | 31.772 M -4.16 % | 33.151 M 5.08 % | 31.548 M 21.55 % | 25.955 M 14.91 % | 22.588 M 22.94 % | 18.373 M 6.31 % | 17.282 M 2.30 % | 16.894 M -12.44 % | 19.295 M 13.71 % | 16.969 M -79.07 % | 81.062 M -17.24 % | 97.946 M -7.86 % | 106.303 M -1.90 % | 108.367 M 26.85 % | 85.430 M 10.85 % | 77.065 M -12.83 % | 88.403 M 8.04 % | 81.821 M 1.96 % | 80.250 M 18.07 % | 67.970 M -3.62 % | 70.522 M 26.37 % | 55.804 M 17.97 % | 47.302 M 24.40 % | 38.023 M 10.21 % | 34.499 M -3.59 % | 35.784 M 24.06 % | 28.843 M -9.89 % | 32.008 M -8.62 % | 35.028 M -5.06 % | 36.894 M 1.75 % | 36.259 M 18.56 % | 30.583 M -12.36 % | 34.898 M -3.33 % | 36.099 M 13.25 % | 31.876 M 17.41 % | 27.149 M -9.32 % | 29.939 M 3.99 % | 28.791 M 0.73 % | 28.582 M 5.66 % | 27.052 M -8.60 % | 29.596 M -10.18 % | 32.950 M 26.25 % | 26.098 M -7.61 % | 28.249 M 5.93 % | 26.667 M 9.04 % | 24.456 M -4.42 % | 25.586 M 21.66 % | 21.031 M -5.74 % | 22.312 M -5.23 % | 23.542 M 0.57 % | 23.409 M 13.38 % | 20.647 M -17.43 % | 25.005 M 8.08 % | 23.136 M 3.90 % | 22.268 M 5.30 % | 21.147 M -15.36 % | 24.985 M -3.96 % | 26.015 M 2.74 % | 25.321 M 5.97 % | 23.895 M 11.67 % | 21.398 M 1.84 % | 21.011 M 4.19 % | 20.165 M 26.91 % | 15.890 M 6.85 % | 14.871 M 14.90 % | 12.943 M 7.18 % | 12.076 M 24.22 % | 9.722 M -48.62 % | 18.922 M 24.64 % | 15.182 M -24.17 % | 20.022 M -6.02 % | 21.305 M -4.21 % | 22.241 M 56.39 % | 14.221 M -23.38 % | 18.562 M 31.38 % | 14.128 M 12.50 % | 12.558 M 3.70 % | 12.111 M -18.15 % | 14.796 M 10.07 % | 13.443 M -9.21 % | 14.807 M 16.95 % | 12.662 M -27.57 % | 17.482 M -21.49 % | 22.269 M 9.56 % | 20.326 M 40.24 % | 14.494 M 3.22 % | 14.042 M -8.19 % | 15.295 M -13.88 % | 17.759 M 29.45 % | 13.719 M -15.90 % | 16.312 M 2.85 % | 15.860 M -4.31 % | 16.574 M 3.54 % | 16.007 M 74.71 % | 9.162 M -21.00 % | 11.598 M -12.63 % | 13.274 M 10.23 % | 12.042 M |
| Investissements à court terme | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.229 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.982 M | 0.000 | 0.000 | 0.000 100.00 % | -1.431 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 -100.00 % | 4.222 K -36.51 % | 6.650 K 0.64 % | 6.607 K 42.75 % | 4.629 K -10.36 % | 5.164 K 28.42 % | 4.021 K -55.41 % | 9.018 K 1.01 % | 8.928 K 2.22 % | 8.734 K -15.15 % | 10.294 K 7.68 % | 9.560 K -5.03 % | 10.067 K -11.96 % | 11.435 K 2.66 % | 11.139 K 121.32 % | 5.033 K 9.67 % | 4.589 K 2.08 % | 4.496 K -18.09 % | 5.489 K 16.62 % | 4.706 K 3.07 % | 4.566 K -14.23 % | 5.324 K -99.51 % | 1.080 M -80.72 % | 5.603 M -0.24 % | 5.617 M -1.92 % | 5.726 M 5.56 % | 5.425 M 0.29 % | 5.409 M -34.58 % | 8.268 M 13.25 % | 7.300 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 | 1.042 B -8.98 % | 1.145 B 23.57 % | 926.501 M 23.95 % | 747.495 M 17.28 % | 637.381 M -10.45 % | 711.762 M 11.69 % | 637.264 M 16.45 % | 547.229 M 11.60 % | 490.347 M -14.36 % | 572.586 M 36.55 % | 419.315 M -37.44 % | 670.260 M 21.41 % | 552.052 M 0.31 % | 550.338 M 11.97 % | 491.507 M -6.38 % | 524.982 M 12.87 % | 465.139 M -6.57 % | 497.870 M 14.39 % | 435.228 M 1.33 % | 429.506 M -0.47 % | 431.534 M -18.38 % | 528.728 M 6.20 % | 497.874 M 3.70 % | 480.117 M 25.84 % | 381.535 M 22.09 % | 312.496 M 9.30 % | 285.907 M 7.63 % | 265.637 M -59.21 % | 651.173 M -12.13 % | 741.096 M -11.40 % | 836.461 M 59.25 % | 525.266 M 0.48 % | 522.782 M 37.96 % | 378.935 M 0.21 % | 378.157 M 4.17 % | 363.003 M -1.92 % | 370.116 M -11.10 % | 416.339 M -6.84 % | 446.915 M 4.44 % | 427.919 M 17.88 % | 363.013 M -14.14 % | 422.811 M 9.60 % | 385.777 M -5.81 % | 409.585 M 11.20 % | 368.337 M -0.66 % | 370.784 M 18.67 % | 312.437 M 2.91 % | 303.611 M -43.30 % | 535.442 M -5.16 % | 564.595 M 94.37 % | 290.475 M -2.30 % | 297.317 M -10.91 % | 333.733 M -17.52 % | 404.641 M -1.37 % | 410.250 M 10.69 % | 370.627 M -2.07 % | 378.462 M -18.69 % | 465.482 M 36.79 % | 340.294 M 8.86 % | 312.608 M 1.42 % | 308.220 M 10.47 % | 279.003 M -5.07 % | 293.902 M 99.05 % | 147.653 M 11.21 % | 132.771 M -17.78 % | 161.485 M 2.68 % | 157.277 M -7.32 % | 169.708 M 11.34 % | 152.422 M -18.24 % | 186.428 M 10.85 % | 168.188 M 18.50 % | 141.927 M -7.49 % | 153.417 M -22.31 % | 197.481 M 1.86 % | 193.872 M 19.96 % | 161.608 M 0.01 % | 161.590 M 8.41 % | 149.052 M 10.50 % | 134.894 M -33.15 % | 201.776 M -13.46 % | 233.152 M 0.16 % | 232.775 M 6.56 % | 218.453 M 38.52 % | 157.709 M -7.97 % | 171.373 M -6.91 % | 184.084 M 19.08 % | 154.587 M 34.32 % | 115.089 M 11.46 % | 103.254 M 61.12 % | 64.085 M -9.81 % | 71.055 M 4.89 % | 67.744 M 12.90 % | 60.005 M -37.66 % | 96.257 M -10.68 % | 107.764 M 3.18 % | 104.440 M 6.32 % | 98.233 M -22.53 % | 126.800 M 18.39 % | 107.101 M -15.97 % | 127.460 M 65.06 % | 77.219 M 132.56 % | 33.204 M 133.93 % | 14.194 M 984.04 % | 1.309 M -81.68 % | 7.148 M -47.30 % | 13.563 M 16.10 % | 11.681 M 20.76 % | 9.673 M -64.41 % | 27.182 M -13.89 % | 31.566 M 11.47 % | 28.318 M 15.26 % | 24.569 M -7.34 % | 26.515 M -7.11 % | 28.545 M 94.75 % | 14.657 M -9.68 % | 16.228 M 14.29 % | 14.199 M -44.00 % | 25.353 M -10.48 % | 28.320 M 106.70 % | 13.701 M -30.14 % | 19.613 M 97.55 % | 9.928 M 22.30 % | 8.118 M 17.49 % | 6.909 M 18.56 % | 5.827 M -25.98 % | 7.873 M 45.99 % | 5.393 M -59.39 % | 13.278 M 104.44 % | 6.495 M -32.06 % | 9.560 M 23.07 % | 7.768 M -28.44 % | 10.856 M 21.57 % | 8.930 M -61.94 % | 23.461 M 214.91 % | 7.450 M 30.66 % | 5.702 M -27.62 % | 7.878 M |
| Liquidités et placements à court terme | 1.042 B -8.98 % | 1.145 B 23.57 % | 926.501 M 23.95 % | 747.495 M 17.28 % | 637.381 M -10.45 % | 711.762 M 11.69 % | 637.264 M 16.45 % | 547.229 M 11.60 % | 490.347 M -14.36 % | 572.586 M 36.55 % | 419.315 M -37.44 % | 670.260 M 21.41 % | 552.052 M 0.31 % | 550.338 M 11.97 % | 491.507 M -6.38 % | 524.982 M 12.87 % | 465.139 M -6.57 % | 497.870 M 14.39 % | 435.228 M 1.33 % | 429.506 M -0.47 % | 431.534 M -18.38 % | 528.728 M 6.20 % | 497.874 M 3.70 % | 480.117 M 25.84 % | 381.535 M 22.09 % | 312.496 M 9.30 % | 285.907 M 7.63 % | 265.637 M -59.21 % | 651.173 M -12.13 % | 741.096 M -11.40 % | 836.461 M 59.25 % | 525.266 M 0.48 % | 522.782 M 37.96 % | 378.935 M 0.21 % | 378.157 M 4.17 % | 363.003 M -1.92 % | 370.116 M -11.10 % | 416.339 M -6.84 % | 446.915 M 4.44 % | 427.919 M 17.88 % | 363.013 M -14.14 % | 422.811 M 9.60 % | 385.777 M -5.81 % | 409.585 M 11.20 % | 368.337 M -0.66 % | 370.784 M 18.67 % | 312.437 M 2.91 % | 303.611 M -43.30 % | 535.442 M -5.16 % | 564.595 M 94.37 % | 290.475 M -2.30 % | 297.317 M -10.91 % | 333.733 M -17.52 % | 404.641 M -1.37 % | 410.250 M 10.69 % | 370.627 M -2.07 % | 378.462 M -18.69 % | 465.482 M 36.79 % | 340.294 M 8.86 % | 312.608 M 1.42 % | 308.220 M 10.47 % | 279.003 M -5.07 % | 293.902 M 99.05 % | 147.653 M 11.21 % | 132.771 M -17.78 % | 161.485 M 2.68 % | 157.277 M -7.32 % | 169.708 M 11.34 % | 152.422 M -18.24 % | 186.428 M 10.85 % | 168.188 M 18.50 % | 141.927 M -7.49 % | 153.417 M -22.31 % | 197.481 M 1.86 % | 193.872 M 19.96 % | 161.608 M 0.01 % | 161.590 M 8.41 % | 149.052 M 10.49 % | 134.898 M -33.15 % | 201.783 M -13.46 % | 233.158 M 0.16 % | 232.780 M 6.56 % | 218.458 M 38.52 % | 157.713 M -7.98 % | 171.382 M -6.90 % | 184.093 M 19.08 % | 154.595 M 34.31 % | 115.099 M 11.46 % | 103.263 M 61.11 % | 64.095 M -9.81 % | 71.067 M 4.89 % | 67.755 M 12.91 % | 60.010 M -37.66 % | 96.262 M -10.68 % | 107.768 M 3.18 % | 104.445 M 6.32 % | 98.238 M -22.53 % | 126.805 M 18.39 % | 107.106 M -16.67 % | 128.540 M 55.20 % | 82.822 M 113.34 % | 38.821 M 94.88 % | 19.921 M 195.82 % | 6.734 M -46.37 % | 12.557 M -42.48 % | 21.830 M 86.88 % | 11.681 M 20.76 % | 9.673 M -64.41 % | 27.182 M -13.89 % | 31.566 M 11.47 % | 28.318 M 15.26 % | 24.569 M -7.34 % | 26.515 M -7.11 % | 28.545 M 94.75 % | 14.657 M -9.68 % | 16.228 M 14.29 % | 14.199 M -44.00 % | 25.353 M -10.48 % | 28.320 M 106.70 % | 13.701 M -30.14 % | 19.613 M 97.55 % | 9.928 M 22.30 % | 8.118 M 17.49 % | 6.909 M 18.56 % | 5.827 M -25.98 % | 7.873 M 45.99 % | 5.393 M -59.39 % | 13.278 M 104.44 % | 6.495 M -32.06 % | 9.560 M 23.07 % | 7.768 M -28.44 % | 10.856 M 21.57 % | 8.930 M -61.94 % | 23.461 M 214.91 % | 7.450 M 30.66 % | 5.702 M -27.62 % | 7.878 M |
| Total des actifs courants | 2.494 B -4.67 % | 2.616 B 8.32 % | 2.415 B 14.82 % | 2.104 B 6.37 % | 1.978 B -4.70 % | 2.075 B 14.72 % | 1.809 B 3.12 % | 1.754 B 2.57 % | 1.710 B -7.34 % | 1.846 B 10.39 % | 1.672 B -4.60 % | 1.752 B 20.33 % | 1.456 B 5.23 % | 1.384 B 13.48 % | 1.220 B 5.25 % | 1.159 B 11.27 % | 1.041 B 1.16 % | 1.029 B 8.26 % | 950.986 M 1.39 % | 937.942 M 0.20 % | 936.040 M -3.32 % | 968.229 M 2.43 % | 945.297 M -1.03 % | 955.182 M 10.92 % | 861.116 M 19.25 % | 722.130 M 6.10 % | 680.623 M 5.19 % | 647.054 M -36.13 % | 1.013 B -2.07 % | 1.034 B -11.04 % | 1.163 B 40.90 % | 825.279 M -2.73 % | 848.433 M 32.34 % | 641.118 M -1.48 % | 650.735 M 8.04 % | 602.292 M 0.03 % | 602.095 M -7.07 % | 647.899 M -3.30 % | 669.977 M 0.03 % | 669.774 M 3.06 % | 649.867 M -6.05 % | 691.698 M 12.06 % | 617.284 M -0.58 % | 620.858 M 10.34 % | 562.695 M -2.38 % | 576.419 M 11.41 % | 517.408 M 2.56 % | 504.489 M -33.70 % | 760.967 M -1.49 % | 772.453 M -29.62 % | 1.098 B -8.37 % | 1.198 B -3.72 % | 1.244 B 6.24 % | 1.171 B -3.16 % | 1.209 B 1.48 % | 1.191 B -1.86 % | 1.214 B -3.64 % | 1.260 B 34.88 % | 934.149 M 11.30 % | 839.315 M 2.66 % | 817.555 M 18.70 % | 688.733 M 6.23 % | 648.367 M 35.64 % | 477.999 M 4.59 % | 457.003 M -10.89 % | 512.863 M -8.37 % | 559.696 M -8.42 % | 611.184 M 3.61 % | 589.900 M -6.40 % | 630.234 M -0.68 % | 634.550 M -0.03 % | 634.767 M -1.44 % | 644.023 M 0.54 % | 640.593 M 3.91 % | 616.517 M 1.87 % | 605.178 M 3.48 % | 584.842 M -1.03 % | 590.945 M 5.45 % | 560.387 M -7.82 % | 607.914 M -8.51 % | 664.492 M 13.36 % | 586.175 M 1.86 % | 575.445 M 7.71 % | 534.240 M -4.48 % | 559.321 M 0.88 % | 554.447 M 18.83 % | 466.591 M 2.32 % | 456.018 M 1.77 % | 448.103 M 10.98 % | 403.781 M -2.09 % | 412.414 M -6.00 % | 438.716 M 6.01 % | 413.851 M -8.43 % | 451.938 M -5.11 % | 476.265 M -6.57 % | 509.764 M -3.17 % | 526.474 M -7.79 % | 570.949 M 2.17 % | 558.804 M 0.37 % | 556.757 M 20.14 % | 463.438 M 26.85 % | 365.337 M 24.71 % | 292.957 M 19.64 % | 244.856 M 14.97 % | 212.981 M 16.80 % | 182.351 M 3.82 % | 175.648 M -2.03 % | 179.297 M -16.54 % | 214.818 M -2.02 % | 219.247 M -0.61 % | 220.596 M 10.92 % | 198.880 M 9.09 % | 182.307 M 5.01 % | 173.608 M 31.46 % | 132.065 M 8.40 % | 121.830 M 6.32 % | 114.591 M -6.67 % | 122.783 M 1.79 % | 120.630 M -5.50 % | 127.650 M -2.25 % | 130.587 M 13.38 % | 115.181 M -3.94 % | 119.908 M 3.36 % | 116.011 M 1.16 % | 114.681 M -12.19 % | 130.594 M -10.53 % | 145.962 M 8.84 % | 134.109 M 18.11 % | 113.549 M 4.44 % | 108.725 M -5.97 % | 115.632 M -0.76 % | 116.517 M 1.99 % | 114.239 M -3.53 % | 118.419 M 3.41 % | 114.518 M 4.18 % | 109.928 M 2.93 % | 106.802 M |
| Inventaire | 545.200 M -4.98 % | 573.800 M 1.20 % | 567.007 M 2.49 % | 553.225 M -4.36 % | 578.430 M 0.35 % | 576.440 M 9.65 % | 525.690 M -8.49 % | 574.455 M -1.26 % | 581.770 M 1.16 % | 575.078 M 6.81 % | 538.425 M 15.95 % | 464.358 M 36.34 % | 340.587 M 33.16 % | 255.764 M 20.73 % | 211.841 M 13.58 % | 186.516 M 7.94 % | 172.804 M 1.35 % | 170.505 M 5.12 % | 162.199 M -8.07 % | 176.433 M 0.33 % | 175.854 M 8.42 % | 162.196 M -6.35 % | 173.189 M -2.13 % | 176.955 M 3.86 % | 170.386 M -2.09 % | 174.026 M 1.28 % | 171.825 M -6.94 % | 184.643 M 10.82 % | 166.622 M 9.83 % | 151.714 M 6.21 % | 142.849 M -4.90 % | 150.208 M 0.03 % | 150.160 M 6.34 % | 141.209 M 25.70 % | 112.339 M -2.85 % | 115.640 M 12.44 % | 102.848 M -5.87 % | 109.262 M -3.74 % | 113.502 M -2.60 % | 116.536 M -12.40 % | 133.027 M -6.57 % | 142.389 M 15.33 % | 123.463 M 11.59 % | 110.640 M 9.78 % | 100.781 M -8.64 % | 110.316 M 5.60 % | 104.467 M -10.88 % | 117.226 M -4.49 % | 122.734 M -3.20 % | 126.796 M -68.57 % | 403.400 M -6.95 % | 433.518 M -4.42 % | 453.543 M 20.10 % | 377.643 M 0.26 % | 376.667 M -7.60 % | 407.646 M 0.57 % | 405.322 M 6.90 % | 379.154 M 48.95 % | 254.557 M 17.99 % | 215.744 M 5.65 % | 204.198 M 15.08 % | 177.440 M 17.79 % | 150.645 M -0.41 % | 151.263 M -8.68 % | 165.638 M -14.64 % | 194.050 M -1.85 % | 197.700 M -6.31 % | 211.022 M 4.68 % | 201.583 M -3.30 % | 208.456 M 1.28 % | 205.828 M -4.22 % | 214.892 M 0.50 % | 213.816 M 1.43 % | 210.803 M 6.96 % | 197.089 M -0.82 % | 198.711 M 5.94 % | 187.568 M -5.82 % | 199.155 M 5.23 % | 189.261 M -4.34 % | 197.845 M -3.23 % | 204.438 M 16.82 % | 175.001 M 11.58 % | 156.843 M -11.14 % | 176.513 M 8.88 % | 162.118 M -0.13 % | 162.327 M 11.61 % | 145.446 M -12.22 % | 165.693 M -1.96 % | 169.002 M -7.68 % | 183.053 M -1.54 % | 185.920 M -6.34 % | 198.503 M 3.27 % | 192.225 M -8.72 % | 210.587 M 2.04 % | 206.386 M -9.63 % | 228.382 M 7.50 % | 212.447 M 5.76 % | 200.871 M 6.55 % | 188.522 M 17.39 % | 160.590 M 24.59 % | 128.890 M -6.71 % | 138.164 M 28.41 % | 107.595 M 9.04 % | 98.672 M 14.14 % | 86.448 M 18.55 % | 72.922 M 13.43 % | 64.291 M -22.37 % | 82.818 M 6.18 % | 78.000 M -5.48 % | 82.522 M 6.00 % | 77.852 M 4.40 % | 74.569 M 15.15 % | 64.760 M 20.34 % | 53.814 M 10.77 % | 48.580 M 18.67 % | 40.936 M 14.25 % | 35.831 M -2.57 % | 36.774 M 22.49 % | 30.023 M -38.86 % | 49.103 M -4.91 % | 51.639 M 4.03 % | 49.641 M -3.54 % | 51.464 M 0.88 % | 51.016 M 15.15 % | 44.304 M -7.33 % | 47.806 M -1.14 % | 48.359 M -7.36 % | 52.199 M 31.98 % | 39.552 M -17.52 % | 47.951 M 13.96 % | 42.077 M 3.41 % | 40.690 M 3.42 % | 39.343 M 9.92 % | 35.791 M -32.76 % | 53.227 M -2.66 % | 54.683 M -7.80 % | 59.310 M |
| Créances nettes | 822.200 M 0.40 % | 818.900 M -3.28 % | 846.703 M 17.86 % | 718.424 M 3.63 % | 693.250 M -2.55 % | 711.365 M 18.52 % | 600.230 M 12.84 % | 531.931 M -4.01 % | 554.162 M -7.69 % | 600.319 M -11.74 % | 680.177 M 25.96 % | 539.995 M 7.35 % | 503.013 M -3.34 % | 520.405 M 11.05 % | 468.639 M 25.55 % | 373.271 M | 0.000 -100.00 % | 308.053 M -1.85 % | 313.874 M 22.02 % | 257.233 M 4.92 % | 245.167 M 29.78 % | 188.915 M -25.48 % | 253.501 M 4.06 % | 243.616 M -7.29 % | 262.776 M 32.68 % | 198.050 M -5.71 % | 210.044 M 18.06 % | 177.919 M 4.17 % | 170.789 M 32.60 % | 128.800 M -21.66 % | 164.407 M 26.97 % | 129.481 M -12.79 % | 148.462 M 43.56 % | 103.413 M -24.73 % | 137.390 M 28.45 % | 106.957 M -4.47 % | 111.959 M 11.46 % | 100.449 M 11.37 % | 90.190 M -3.59 % | 93.547 M -22.48 % | 120.676 M 27.09 % | 94.950 M 15.83 % | 81.971 M 5.03 % | 78.045 M 3.78 % | 75.204 M -3.63 % | 78.037 M -7.37 % | 84.242 M 30.90 % | 64.357 M -25.01 % | 85.822 M | 0.000 -100.00 % | 305.730 M -15.22 % | 360.636 M 3.53 % | 348.349 M 14.90 % | 303.176 M -8.63 % | 331.798 M 2.16 % | 324.794 M -6.80 % | 348.488 M 3.99 % | 335.105 M 23.51 % | 271.328 M 12.85 % | 240.441 M -3.57 % | 249.333 M 34.78 % | 184.988 M 11.57 % | 165.797 M 14.67 % | 144.584 M 17.73 % | 122.810 M -4.42 % | 128.485 M -25.61 % | 172.711 M -11.62 % | 195.426 M -1.80 % | 199.001 M -0.04 % | 199.091 M -13.17 % | 229.277 M -5.67 % | 243.051 M 0.98 % | 240.692 M 20.09 % | 200.432 M 1.02 % | 198.408 M -7.68 % | 214.921 M 3.88 % | 206.892 M -3.39 % | 214.155 M 2.38 % | 209.177 M 17.06 % | 178.690 M -7.87 % | 193.946 M 27.35 % | 152.296 M -11.40 % | 171.895 M -0.84 % | 173.347 M -13.91 % | 201.366 M 10.37 % | 182.440 M 25.37 % | 145.519 M -4.84 % | 152.913 M 0.41 % | 152.295 M 14.32 % | 133.224 M -1.15 % | 134.780 M -8.59 % | 147.453 M 6.48 % | 138.479 M 12.75 % | 122.821 M -12.87 % | 140.963 M -7.23 % | 151.952 M -19.93 % | 189.775 M -12.93 % | 217.953 M -8.91 % | 239.281 M -2.82 % | 246.230 M 6.72 % | 230.715 M 37.18 % | 168.186 M 12.46 % | 149.552 M 20.05 % | 124.579 M 23.31 % | 101.033 M 33.78 % | 75.523 M -10.39 % | 84.280 M 24.15 % | 67.883 M -28.13 % | 94.454 M 10.94 % | 85.137 M -8.57 % | 93.121 M 20.16 % | 77.500 M 0.90 % | 76.812 M 5.67 % | 72.688 M 32.88 % | 54.700 M 4.97 % | 52.108 M -0.65 % | 52.451 M 14.37 % | 45.860 M -6.11 % | 48.843 M -2.39 % | 50.039 M 7.21 % | 46.674 M 22.41 % | 38.130 M 0.19 % | 38.058 M 0.79 % | 37.760 M -24.57 % | 50.056 M -17.77 % | 60.874 M -20.86 % | 76.915 M 51.19 % | 50.872 M -5.41 % | 53.783 M 54.10 % | 34.901 M -30.09 % | 49.926 M 3.16 % | 48.397 M -3.13 % | 49.958 M -0.09 % | 50.005 M 18.37 % | 42.243 M 16.47 % | 36.269 M 31.54 % | 27.573 M |
| Actifs fiscaux | 32.000 M | 0.000 | 0.000 -100.00 % | 24.218 M -21.39 % | 30.809 M 93 260.61 % | 33.000 K -81.56 % | 179.000 K -22.84 % | 232.000 K 3.57 % | 224.000 K 16.06 % | 193.000 K 6.63 % | 181.000 K 108.05 % | 87.000 K 3.57 % | 84.000 K 3.70 % | 81.000 K 17.39 % | 69.000 K 100.01 % | -808.030 M -5.07 % | -769.036 M 1.60 % | -781.573 M -398 861.73 % | 196.000 K -93.58 % | 3.055 M -0.13 % | 3.059 M 0.00 % | 3.059 M -0.16 % | 3.064 M -32.60 % | 4.546 M 4.29 % | 4.359 M -61.48 % | 11.315 M -0.01 % | 11.316 M -38.79 % | 18.488 M -0.21 % | 18.526 M 1.77 % | 18.204 M 0.49 % | 18.116 M 49.43 % | 12.123 M 6.60 % | 11.372 M -7.69 % | 12.319 M -11.50 % | 13.919 M 13.80 % | 12.231 M 5.62 % | 11.580 M 7.27 % | 10.795 M -6.64 % | 11.563 M 182.58 % | 4.092 M 90.15 % | 2.152 M -0.09 % | 2.154 M 19.07 % | 1.809 M 24.24 % | 1.456 M -49.43 % | 2.879 M 7.91 % | 2.668 M 102.12 % | 1.320 M -0.75 % | 1.330 M 0.23 % | 1.327 M -3.91 % | 1.381 M -76.81 % | 5.955 M -71.77 % | 21.093 M -2.94 % | 21.733 M 54.16 % | 14.098 M 7.85 % | 13.072 M 3.68 % | 12.608 M 22.18 % | 10.319 M 44.50 % | 7.141 M 22.97 % | 5.807 M -38.54 % | 9.449 M -46.42 % | 17.636 M 90.21 % | 9.272 M 8.51 % | 8.545 M 5.79 % | 8.077 M 246.36 % | 2.332 M -49.56 % | 4.623 M 102.32 % | 2.285 M 119.08 % | 1.043 M 10.53 % | 943.643 K -8.51 % | 1.031 M 8.27 % | 952.673 K -27.15 % | 1.308 M 2.67 % | 1.274 M 21.10 % | 1.052 M 0.01 % | 1.052 M 394.33 % | 212.749 K -0.06 % | 212.867 K -59.81 % | 529.656 K -1.05 % | 535.292 K -39.47 % | 884.386 K -6.73 % | 948.167 K 14.55 % | 827.744 K 6.16 % | 779.727 K -17.20 % | 941.694 K 12.06 % | 840.336 K 519.96 % | 135.547 K -0.17 % | 135.779 K -94.97 % | 2.700 M 6.74 % | 2.529 M -4.94 % | 2.661 M -4.42 % | 2.784 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 |
| 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 -100.00 % | 1.000 K | 0.000 -100.00 % | 1.000 K | 0.000 -100.00 % | 2.000 K | 0.000 -100.00 % | 1.000 K 200.00 % | -1.000 K | 0.000 -100.00 % | 1.000 K | 0.000 100.00 % | -2.000 K -100.00 % | -1.000 K -200.00 % | 1.000 K | 0.000 | 0.000 100.00 % | -2.000 K -100.00 % | -1.000 K | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 219.400 M -11.99 % | 249.300 M -11.77 % | 282.554 M 19.70 % | 236.045 M 2.72 % | 229.794 M -5.79 % | 243.909 M 37.27 % | 177.686 M -14.39 % | 207.548 M -4.58 % | 217.507 M -13.75 % | 252.171 M 3.56 % | 243.499 M -2.35 % | 249.351 M 1.49 % | 245.702 M 16.47 % | 210.965 M 20.25 % | 175.436 M 11.70 % | 157.057 M 5.74 % | 148.527 M -1.97 % | 151.505 M 21.68 % | 124.507 M 6.68 % | 116.715 M 64.96 % | 70.753 M -46.52 % | 132.299 M 10.51 % | 119.712 M 10.47 % | 108.365 M 15.91 % | 93.488 M 1.54 % | 92.070 M 14.17 % | 80.640 M -17.07 % | 97.233 M -2.18 % | 99.402 M 15.48 % | 86.075 M 8.48 % | 79.349 M 9.93 % | 72.182 M -14.81 % | 84.730 M 12.37 % | 75.406 M 23.80 % | 60.910 M 5.62 % | 57.668 M 6.59 % | 54.104 M -8.06 % | 58.847 M 8.09 % | 54.441 M 3.86 % | 52.418 M -27.57 % | 72.367 M -5.65 % | 76.698 M 25.63 % | 61.053 M 14.94 % | 53.118 M 12.23 % | 47.328 M -22.07 % | 60.731 M 35.45 % | 44.837 M 14.90 % | 39.022 M -3.98 % | 40.640 M -6.57 % | 43.500 M -71.34 % | 151.761 M -13.94 % | 176.337 M -17.50 % | 213.751 M 29.53 % | 165.020 M 4.74 % | 157.549 M -0.95 % | 159.055 M -20.13 % | 199.131 M -1.87 % | 202.934 M 18.99 % | 170.553 M 7.40 % | 158.808 M 21.77 % | 130.413 M 25.86 % | 103.617 M 11.28 % | 93.117 M 41.54 % | 65.789 M 40.40 % | 46.859 M 3.10 % | 45.448 M -34.81 % | 69.718 M -12.53 % | 79.704 M 0.84 % | 79.039 M -10.14 % | 87.961 M -11.19 % | 99.046 M -9.45 % | 109.385 M -7.17 % | 117.832 M 15.84 % | 101.717 M 1.88 % | 99.841 M -1.45 % | 101.309 M 11.41 % | 90.933 M -9.83 % | 100.844 M 7.74 % | 93.598 M 6.04 % | 88.269 M -7.07 % | 94.989 M 19.70 % | 79.354 M 4.45 % | 75.970 M -18.05 % | 92.701 M -14.03 % | 107.827 M 0.79 % | 106.982 M 38.06 % | 77.492 M 5.80 % | 73.242 M -3.66 % | 76.023 M 13.84 % | 66.779 M -0.46 % | 67.090 M -20.29 % | 84.170 M 40.74 % | 59.804 M 7.83 % | 55.459 M -10.32 % | 61.844 M -19.19 % | 76.533 M -18.11 % | 93.454 M -25.35 % | 125.185 M -12.30 % | 142.737 M -17.62 % | 173.258 M 13.23 % | 153.015 M 8.79 % | 140.646 M 28.75 % | 109.241 M 38.06 % | 79.125 M 40.27 % | 56.409 M 79.13 % | 31.491 M 8.68 % | 28.977 M -13.33 % | 33.432 M -23.22 % | 43.545 M 11.77 % | 38.961 M -7.01 % | 41.900 M 16.56 % | 35.948 M 11.30 % | 32.299 M -14.79 % | 37.904 M -42.60 % | 66.032 M 158.71 % | 25.524 M -47.40 % | 48.526 M -7.61 % | 52.522 M 7.34 % | 48.933 M 99.66 % | 24.509 M 0.74 % | 24.330 M 31.59 % | 18.489 M -13.80 % | 21.449 M 1.13 % | 21.210 M -10.73 % | 23.758 M -3.71 % | 24.674 M -31.26 % | 35.894 M 9.78 % | 32.697 M 33.35 % | 24.520 M 13.39 % | 21.624 M -17.52 % | 26.217 M 16.31 % | 22.541 M -8.37 % | 24.600 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Impôts à payer | 87.300 M | 0.000 -100.00 % | 66.243 M 43.22 % | 46.254 M -2.72 % | 47.545 M -14.31 % | 55.483 M 153.06 % | 21.925 M -35.75 % | 34.126 M -31.61 % | 49.899 M -27.80 % | 69.108 M 57.83 % | 43.785 M 29.16 % | 33.901 M 5.04 % | 32.274 M 17.65 % | 27.433 M 88.95 % | 14.519 M -53.67 % | 31.336 M 23.84 % | 25.304 M -11.25 % | 28.511 M -57.98 % | 67.857 M -3.25 % | 70.133 M 18.37 % | 59.250 M 32.26 % | 44.797 M 29.47 % | 34.599 M 16.97 % | 29.580 M 58.42 % | 18.672 M 180.40 % | 6.659 M -0.06 % | 6.663 M 6.69 % | 6.245 M -23.35 % | 8.147 M 117.60 % | 3.744 M -43.06 % | 6.575 M 81.08 % | 3.631 M 4.28 % | 3.482 M 39.78 % | 2.491 M 0.97 % | 2.467 M 49.33 % | 1.652 M -56.40 % | 3.789 M 37.48 % | 2.756 M -59.71 % | 6.841 M -4.89 % | 7.193 M -35.63 % | 11.175 M -27.19 % | 15.349 M -3.78 % | 15.952 M 25.38 % | 12.723 M -7.46 % | 13.749 M 7.41 % | 12.801 M 26.91 % | 10.087 M 41.29 % | 7.139 M 24.63 % | 5.728 M | 0.000 -100.00 % | 27.625 M -18.92 % | 34.073 M 1.31 % | 33.631 M -28.71 % | 47.178 M -14.03 % | 54.878 M -22.91 % | 71.191 M 16.78 % | 60.962 M 2.95 % | 59.218 M 24.69 % | 47.493 M 23.97 % | 38.311 M 16.37 % | 32.921 M 50.45 % | 21.882 M 23.92 % | 17.658 M -13.80 % | 20.485 M 23.37 % | 16.604 M -0.54 % | 16.694 M -38.09 % | 26.964 M 0.44 % | 26.845 M | 0.000 | 0.000 -100.00 % | 19.686 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 |
| Revenu différé non Courant | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -154.479 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -66.877 M -20.21 % | -55.635 M | 0.000 100.00 % | -45.748 M -281.33 % | -11.997 M 4.11 % | -12.511 M 4.91 % | -13.157 M -0.86 % | -13.045 M 12.36 % | -14.885 M 8.66 % | -16.296 M -12.60 % | -14.472 M 8.25 % | -15.774 M 10.57 % | -17.639 M 1.66 % | -17.937 M 0.39 % | -18.008 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 -100.00 % | 13.310 M -14.81 % | 15.623 M -3.68 % | 16.220 M 64.05 % | 9.887 M | 0.000 -100.00 % | 9.624 M 5.19 % | 9.149 M | 0.000 -100.00 % | 6.261 M 1.43 % | 6.173 M 2.34 % | 6.032 M 8.57 % | 5.556 M -6.53 % | 5.944 M -4.58 % | 6.229 M -1.16 % | 6.302 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 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 308.112 M -0.79 % | 310.572 M -0.65 % | 312.590 M 4.77 % | 298.366 M 0.15 % | 297.918 M 6.74 % | 279.108 M 20.18 % | 232.234 M -9.01 % | 255.229 M 8.25 % | 235.767 M 23.83 % | 190.396 M -3.88 % | 198.090 M 12.15 % | 176.631 M 22.08 % | 144.684 M 18.59 % | 122.005 M 2.81 % | 118.667 M -6.52 % | 126.946 M 1.44 % | 125.139 M 5.37 % | 118.757 M 1.07 % | 117.504 M -5.44 % | 124.260 M 2.85 % | 120.814 M 11.87 % | 107.997 M -7.63 % | 116.916 M -4.44 % | 122.343 M 6.46 % | 114.916 M 7.72 % | 106.683 M -9.83 % | 118.310 M -9.75 % | 131.092 M 9.63 % | 119.575 M 22.40 % | 97.691 M -7.18 % | 105.244 M 5.25 % | 99.991 M 10.03 % | 90.880 M -0.74 % | 91.557 M -8.25 % | 99.788 M -6.72 % | 106.981 M 22.83 % | 87.096 M 5.20 % | 82.795 M -2.25 % | 84.703 M -10.86 % | 95.020 M -2.18 % | 97.136 M -0.58 % | 97.703 M 6.97 % | 91.335 M -13.52 % | 105.615 M 1.68 % | 103.872 M -16.36 % | 124.196 M 2.13 % | 121.609 M -1.08 % | 122.935 M 11.52 % | 110.236 M -5.55 % | 116.715 M 19.73 % | 97.483 M 13.52 % | 85.875 M 22.09 % | 70.335 M 10.75 % | 63.506 M 6.39 % | 59.693 M 9.84 % | 54.343 M 8.39 % | 50.136 M -3.30 % | 51.846 M 0.23 % | 51.727 M -3.12 % | 53.391 M 4.60 % | 51.043 M 5.54 % | 48.362 M 7.29 % | 45.075 M 17.23 % | 38.450 M 27.87 % | 30.070 M -1.14 % | 30.417 M 9.69 % | 27.729 M 5.76 % | 26.218 M 3.74 % | 25.273 M 30.26 % | 19.403 M 29.54 % | 14.979 M 17.63 % | 12.734 M 4.25 % | 12.214 M -1.92 % | 12.453 M 8.23 % | 11.505 M -6.12 % | 12.256 M -6.33 % | 13.084 M 9.49 % | 11.950 M 62.14 % | 7.370 M -0.87 % | 7.435 M -5.27 % | 7.849 M 4.08 % | 7.541 M 4.09 % | 7.245 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Obligations de location-acquisition | 37.400 M 88.89 % | 19.800 M -43.85 % | 35.260 M 75.73 % | 20.065 M -0.70 % | 20.207 M -8.38 % | 22.056 M -34.27 % | 33.558 M 51.33 % | 22.175 M 7.09 % | 20.707 M -0.35 % | 20.780 M -26.11 % | 28.124 M 58.43 % | 17.752 M 14.41 % | 15.516 M -3.55 % | 16.087 M -31.43 % | 23.460 M 95.55 % | 11.997 M -4.11 % | 12.511 M -4.91 % | 13.157 M -31.71 % | 19.266 M 29.43 % | 14.885 M -8.66 % | 16.296 M | 0.000 -100.00 % | 22.776 M 29.12 % | 17.639 M -1.66 % | 17.937 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 -100.00 % | 380.106 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 794.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions spécifiques | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 220.000 K 0.00 % | 220.000 K 0.00 % | 220.000 K 0.00 % | 220.000 K -0.23 % | 220.501 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres total actionnaires capitaux propres | -113.400 M -103.10 % | 3.661 B 3 124.01 % | -121.051 M -103.53 % | 3.430 B 6 959.09 % | -50.001 M | 0.000 100.00 % | -18.246 M | 0.000 -100.00 % | 11.038 M | 0.000 -100.00 % | 44.514 M | 0.000 100.00 % | -117.858 M | 0.000 100.00 % | -130.116 M | 0.000 100.00 % | -98.932 M | 0.000 100.00 % | -70.460 M | 0.000 100.00 % | -129.776 M | 0.000 100.00 % | -126.031 M | 0.000 100.00 % | -272.745 M | 0.000 100.00 % | -277.108 M | 0.000 100.00 % | -217.945 M | 0.000 100.00 % | -86.129 M | 0.000 -100.00 % | 24.755 M | 0.000 -100.00 % | 74.360 M | 0.000 -100.00 % | 106.068 M | 0.000 -100.00 % | 137.868 M | 0.000 -100.00 % | 134.265 M | 0.000 -100.00 % | 135.768 M | 0.000 | 0.000 | 0.000 -100.00 % | 250.971 M | 0.000 -100.00 % | 434.894 M | 0.000 -100.00 % | 480.152 M 30.81 % | 367.070 M 0.34 % | 365.829 M -3.21 % | 377.965 M 0.46 % | 376.217 M 0.13 % | 375.743 M 0.15 % | 375.193 M 0.67 % | 372.711 M 19.52 % | 311.841 M 2.35 % | 304.677 M -0.08 % | 304.933 M 5.31 % | 289.564 M 0.62 % | 287.768 M 0.64 % | 285.931 M 0.23 % | 285.266 M -1.00 % | 288.134 M 0.22 % | 287.492 M 0.22 % | 286.859 M -1.29 % | 290.614 M -7.71 % | 314.899 M -0.40 % | 316.175 M 0.41 % | 314.886 M -0.90 % | 317.755 M -0.17 % | 318.305 M 0.49 % | 316.744 M 2.13 % | 310.136 M -0.10 % | 310.454 M 0.17 % | 309.939 M 3.23 % | 300.251 M 0.19 % | 299.676 M -6.66 % | 321.069 M 7.11 % | 299.756 M 0.07 % | 299.539 M 0.20 % | 298.931 M 1.24 % | 295.281 M 13.35 % | 260.510 M 0.71 % | 258.670 M 0.00 % | 258.672 M 1.26 % | 255.450 M 0.45 % | 254.310 M -0.36 % | 255.230 M 0.74 % | 253.352 M 0.07 % | 253.165 M 0.06 % | 253.015 M -0.12 % | 253.332 M -8.36 % | 276.452 M 9.25 % | 253.055 M 0.01 % | 253.035 M -0.18 % | 253.485 M 0.30 % | 252.715 M -0.48 % | 253.944 M 89.97 % | 133.677 M 28.85 % | 103.746 M 15.43 % | 89.880 M 8.71 % | 82.681 M -0.77 % | 83.326 M 10.20 % | 75.616 M -48.10 % | 145.694 M -6.06 % | 155.091 M 2.12 % | 151.877 M -0.24 % | 152.242 M 4.99 % | 145.000 M 7.61 % | 134.742 M 22.53 % | 109.967 M 8.62 % | 101.240 M -7.14 % | 109.027 M 10.91 % | 98.304 M -0.95 % | 99.248 M -3.20 % | 102.526 M 152.57 % | 40.593 M -57.82 % | 96.244 M 62.55 % | 59.209 M -21.13 % | 75.073 M -11.01 % | 84.357 M 1.08 % | 83.452 M -7.70 % | 90.418 M -8.11 % | 98.398 M 8.08 % | 91.038 M 17.80 % | 77.281 M 22.87 % | 62.898 M -12.76 % | 72.098 M -3.87 % | 74.998 M -2.81 % | 77.170 M 4.92 % | 73.552 M 7.12 % | 68.665 M 1.46 % | 67.677 M 2.27 % | 66.175 M |
| Impôts différés passifs non courants | 196.700 M 0.77 % | 195.200 M 2.23 % | 190.944 M 3.19 % | 185.047 M 0.00 % | 185.038 M 19.78 % | 154.479 M 2.89 % | 150.147 M 26.95 % | 118.269 M -2.75 % | 121.611 M 2.71 % | 118.405 M -4.36 % | 123.803 M 85.12 % | 66.877 M 20.21 % | 55.635 M 12.30 % | 49.542 M 8.29 % | 45.748 M 17.78 % | 38.842 M 15.18 % | 33.722 M 28.62 % | 26.218 M 19.76 % | 21.892 M 12.72 % | 19.421 M -2.65 % | 19.949 M -1.61 % | 20.276 M 0.70 % | 20.136 M 60.03 % | 12.583 M 2.97 % | 12.220 M -0.24 % | 12.249 M 0.65 % | 12.170 M -13.88 % | 14.131 M -0.76 % | 14.239 M 1.58 % | 14.017 M 1.10 % | 13.864 M 6.21 % | 13.053 M 11.28 % | 11.730 M -7.73 % | 12.713 M -3.09 % | 13.118 M -4.15 % | 13.686 M 4.33 % | 13.118 M 9.76 % | 11.951 M 5.46 % | 11.332 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.952 M 26 089.47 % | 38.000 K 5.56 % | 36.000 K 2.86 % | 35.000 K 0.00 % | 35.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 952.000 K -21.58 % | 1.214 M -83.36 % | 7.294 M 1 020.43 % | 651.000 K -25.00 % | 868.000 K 2 730.30 % | -33.000 K 17.50 % | -40.000 K -104.19 % | 954.000 K 197.20 % | 321.000 K 31.56 % | 244.000 K -95.76 % | 5.752 M 1 999.27 % | 274.000 K -12.74 % | 314.000 K 4.67 % | 300.000 K -19.79 % | 374.000 K -86.80 % | 2.834 M 425.79 % | 539.000 K -27.84 % | 747.000 K 9.45 % | 682.473 K -9.80 % | 756.662 K -5.47 % | 800.410 K 17.39 % | 681.849 K 0.10 % | 681.145 K 19.89 % | 568.157 K | 0.000 -100.00 % | 1.338 M -0.55 % | 1.345 M 354.22 % | 296.178 K -4.68 % | 310.706 K -73.47 % | 1.171 M -0.77 % | 1.180 M 12.58 % | 1.048 M 14.80 % | 913.247 K -16.80 % | 1.098 M -24.95 % | 1.463 M -36.39 % | 2.299 M 32.35 % | 1.737 M 94.73 % | 892.164 K 2.86 % | 867.371 K -21.61 % | 1.107 M 5.27 % | 1.051 M -34.39 % | 1.602 M 12.71 % | 1.421 M -26.78 % | 1.941 M -1.97 % | 1.980 M 864.75 % | 205.269 K -54.80 % | 454.167 K -27.66 % | 627.852 K -25.26 % | 840.079 K -81.32 % | 4.497 M 23.45 % | 3.643 M 13.15 % | 3.219 M -8.02 % | 3.500 M -10.90 % | 3.928 M -3.17 % | 4.057 M 1.56 % | 3.994 M 11.54 % | 3.581 M -4.08 % | 3.734 M 2.67 % | 3.636 M 26.00 % | 2.886 M 1.60 % | 2.841 M 2.97 % | 2.759 M 7.29 % | 2.571 M 73.51 % | 1.482 M 22.58 % | 1.209 M -7.35 % | 1.305 M -32.08 % | 1.921 M -3.48 % | 1.990 M -3.45 % | 2.061 M 15.34 % | 1.787 M -1.84 % | 1.821 M 33.19 % | 1.367 M -3.40 % | 1.415 M -7.30 % | 1.526 M 7.53 % | 1.420 M 24.92 % | 1.136 M -8.19 % | 1.238 M -0.57 % | 1.245 M 21.84 % | 1.022 M -3.82 % | 1.062 M -6.24 % | 1.133 M -2.36 % | 1.160 M -1.63 % | 1.179 M 25.22 % | 941.875 K 22.63 % | 768.060 K -36.79 % | 1.215 M 19.97 % | 1.013 M |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 5.038 B -2.01 % | 5.141 B -0.41 % | 5.162 B 9.85 % | 4.699 B 2.84 % | 4.569 B -0.01 % | 4.570 B 8.11 % | 4.227 B 1.30 % | 4.172 B 3.54 % | 4.030 B -2.67 % | 4.140 B 10.38 % | 3.751 B 16.49 % | 3.220 B 2.58 % | 3.139 B 4.95 % | 2.991 B 10.31 % | 2.711 B 5.58 % | 2.568 B 7.67 % | 2.385 B 0.35 % | 2.377 B 6.58 % | 2.230 B 1.10 % | 2.206 B -0.80 % | 2.223 B -1.46 % | 2.256 B 3.74 % | 2.175 B -0.98 % | 2.197 B 6.74 % | 2.058 B 5.82 % | 1.945 B 5.25 % | 1.848 B 3.89 % | 1.779 B -15.85 % | 2.114 B 2.45 % | 2.063 B -5.24 % | 2.177 B 3.79 % | 2.098 B -2.02 % | 2.141 B -0.94 % | 2.161 B 0.61 % | 2.148 B 5.57 % | 2.035 B 0.56 % | 2.024 B 0.68 % | 2.010 B -3.18 % | 2.076 B 5.64 % | 1.965 B 0.15 % | 1.962 B -4.46 % | 2.054 B 12.41 % | 1.827 B 2.44 % | 1.783 B 9.47 % | 1.629 B 0.48 % | 1.621 B 4.52 % | 1.551 B -19.83 % | 1.935 B -13.88 % | 2.247 B 0.91 % | 2.226 B 48.47 % | 1.500 B -7.13 % | 1.615 B -3.18 % | 1.668 B 6.82 % | 1.561 B -1.33 % | 1.582 B 2.33 % | 1.546 B 1.05 % | 1.530 B -1.78 % | 1.558 B 28.31 % | 1.214 B 11.12 % | 1.093 B 0.07 % | 1.092 B 20.43 % | 906.641 M 6.45 % | 851.700 M 28.89 % | 660.793 M 2.33 % | 645.719 M -10.47 % | 721.194 M -6.07 % | 767.798 M -6.12 % | 817.885 M 4.49 % | 782.768 M -5.26 % | 826.234 M -1.83 % | 841.657 M -0.06 % | 842.121 M -2.02 % | 859.463 M 0.87 % | 852.033 M 2.37 % | 832.297 M -0.69 % | 838.110 M 2.26 % | 819.626 M -1.98 % | 836.171 M 3.02 % | 811.692 M -8.59 % | 887.955 M -7.45 % | 959.450 M 13.18 % | 847.748 M 2.98 % | 823.226 M 4.80 % | 785.515 M -1.45 % | 797.035 M 4.07 % | 765.869 M 14.12 % | 671.128 M -0.41 % | 673.875 M 0.57 % | 670.039 M 5.95 % | 632.393 M -3.37 % | 654.432 M -4.94 % | 688.439 M 4.01 % | 661.918 M -9.29 % | 729.734 M -3.78 % | 758.383 M -2.37 % | 776.799 M -1.01 % | 784.758 M -3.42 % | 812.522 M 4.16 % | 780.097 M -3.11 % | 805.114 M 28.65 % | 625.815 M 22.77 % | 509.752 M 19.58 % | 426.281 M 18.20 % | 360.644 M 11.72 % | 322.804 M 10.70 % | 291.594 M 3.63 % | 281.378 M -0.24 % | 282.055 M -13.19 % | 324.909 M -1.22 % | 328.916 M -0.24 % | 329.695 M 8.37 % | 304.225 M 7.78 % | 282.259 M 12.89 % | 250.039 M 21.94 % | 205.048 M 3.52 % | 198.075 M 4.70 % | 189.175 M -3.60 % | 196.246 M 0.35 % | 195.553 M -10.41 % | 218.282 M -1.47 % | 221.535 M 15.29 % | 192.160 M -0.07 % | 192.300 M 1.04 % | 190.325 M 5.05 % | 181.174 M -5.78 % | 192.280 M -7.49 % | 207.847 M 8.75 % | 191.121 M 15.02 % | 166.164 M 3.60 % | 160.393 M -4.29 % | 167.581 M 0.61 % | 166.571 M 0.11 % | 166.388 M 2.01 % | 163.116 M 0.46 % | 162.368 M 2.24 % | 158.816 M 3.69 % | 153.170 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1995-12-31 | 1995-03-31 | 1994-12-31 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 | 1988-12-31 | 1987-12-31 | 1986-12-31 | 1985-12-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 28.900 M 571.61 % | -6.128 M 41.81 % | -10.531 M | 0.000 -100.00 % | 695.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 13.199 M -13.98 % | 15.344 M 8.91 % | 14.089 M -37.66 % | 22.601 M 1 298.58 % | 1.616 M -73.14 % | 6.016 M 79.42 % | 3.353 M -30.13 % | 4.799 M 278.17 % | 1.269 M 178.33 % | -1.620 M -163.88 % | 2.536 M 5.49 % | 2.404 M 82.81 % | 1.315 M 259.01 % | -827.000 K -227.04 % | 651.000 K -18.63 % | 800.000 K -51.95 % | 1.665 M -58.17 % | 3.980 M 163.21 % | -6.296 M -216.54 % | -1.989 M -90.33 % | -1.045 M -130.79 % | 3.394 M 316.18 % | -1.570 M -180.72 % | 1.945 M -3.28 % | 2.011 M -49.13 % | 3.953 M 464.71 % | 700.000 K -76.53 % | 2.983 M 199.17 % | -3.008 M -143.22 % | 6.959 M 488.77 % | -1.790 M 91.40 % | -20.804 M -393.69 % | -4.214 M 80.95 % | -22.116 M -2 225.55 % | -951.000 K 85.44 % | -6.533 M -442.22 % | 1.909 M 111.23 % | -17.002 M -247.17 % | 11.553 M 33.02 % | 8.685 M 2 905.19 % | 289.000 K 100.78 % | -37.096 M -393.95 % | 12.620 M 581.86 % | -2.619 M -108.69 % | -1.255 M -129.13 % | 4.308 M 628.31 % | 591.510 K 294.89 % | -303.509 K -4.66 % | -290.001 K 60.50 % | -734.167 K -605.90 % | -104.005 K -129.05 % | 358.071 K 182.47 % | -434.165 K 34.51 % | -662.954 K -244.99 % | -192.166 K -131.57 % | 608.638 K 535.98 % | 95.701 K -56.43 % | 219.663 K -63.54 % | 602.539 K 257.37 % | -382.871 K -447.07 % | 110.314 K 107.44 % | -1.482 M -356.93 % | -324.387 K -127.97 % | 1.160 M 211.97 % | 371.740 K -65.92 % | 1.091 M 1 679.50 % | -69.060 K 68.85 % | -221.722 K -280.79 % | 122.643 K 102.35 % | -5.214 M -3 398.10 % | 158.085 K 158.82 % | -268.752 K -444.76 % | -49.334 K -102.67 % | 1.847 M 670.95 % | -323.426 K -88.91 % | -171.208 K 18.93 % | -211.187 K 94.24 % | -3.665 M -526.90 % | 858.583 K |
| Rémunération à base d'actions | 7.800 M -38.10 % | 12.600 M 13.67 % | 11.085 M -2.06 % | 11.318 M 14.14 % | 9.916 M 7.11 % | 9.258 M -13.69 % | 10.727 M 7.66 % | 9.964 M 20.12 % | 8.295 M -0.34 % | 8.323 M -13.36 % | 9.606 M 19.88 % | 8.013 M 5.68 % | 7.582 M 62.15 % | 4.676 M -4.49 % | 4.896 M 9.09 % | 4.488 M 7.50 % | 4.175 M 13.36 % | 3.683 M -71.21 % | 12.792 M | 0.000 -100.00 % | 6.501 M | 0.000 -100.00 % | 10.538 M | 0.000 -100.00 % | 4.541 M | 0.000 -100.00 % | 8.215 M | 0.000 -100.00 % | 3.673 M | 0.000 -100.00 % | 7.801 M | 0.000 -100.00 % | 3.626 M | 0.000 -100.00 % | 8.387 M | 0.000 -100.00 % | 3.709 M | 0.000 -100.00 % | 8.213 M | 0.000 -100.00 % | 3.120 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 702.000 K -41.35 % | 1.197 M -3.00 % | 1.234 M -21.40 % | 1.570 M -74.45 % | 6.146 M -21.83 % | 7.862 M 5.46 % | 7.455 M 365.36 % | 1.602 M 4.71 % | 1.530 M -70.49 % | 5.184 M 2.67 % | 5.049 M 198.93 % | 1.689 M -49.81 % | 3.365 M -63.41 % | 9.197 M 2 048.52 % | -472.000 K -126.06 % | 1.811 M 39.85 % | 1.295 M -24.14 % | 1.707 M -1.95 % | 1.741 M 62.86 % | 1.069 M -61.42 % | 2.771 M -1.14 % | 2.803 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 |
| Variation du fonds de roulement | -16.300 M -145.40 % | 35.900 M 205.93 % | -33.890 M -137.28 % | 90.903 M 1 794.37 % | -5.365 M 92.67 % | -73.181 M -340.83 % | 30.387 M -14.68 % | 35.616 M 228.00 % | -27.825 M -557.87 % | 6.077 M 108.12 % | -74.811 M -143.30 % | -30.748 M 28.83 % | -43.205 M -303.79 % | -10.700 M 66.42 % | -31.861 M -105.98 % | -15.468 M 67.47 % | -47.543 M -274.33 % | 27.272 M 593.43 % | -5.527 M 84.13 % | -34.833 M 51.10 % | -71.227 M -130.21 % | -30.940 M -157.36 % | 53.943 M 205.12 % | 17.679 M 152.20 % | -33.869 M -146.93 % | -13.716 M -148.60 % | 28.220 M 283.60 % | -15.370 M 73.35 % | -57.671 M -528.14 % | 13.470 M 159.05 % | -22.810 M -375.78 % | 8.271 M 116.07 % | -51.471 M -470.08 % | 13.908 M 144.40 % | -31.322 M -1 395.37 % | 2.418 M 113.15 % | -18.390 M -110.56 % | -8.734 M -164.51 % | -3.302 M -113.90 % | 23.752 M 201.27 % | -23.454 M -6 563.07 % | -352.000 K 94.44 % | -6.327 M -341.03 % | 2.625 M 118.16 % | -14.456 M -153.49 % | 27.025 M 550.79 % | -5.995 M -127.49 % | 21.811 M 229.39 % | -16.857 M -110.63 % | -8.003 M -119.15 % | 41.801 M 169.97 % | -59.741 M 3.89 % | -62.156 M -415.48 % | 19.702 M -0.58 % | 19.816 M 514.39 % | -4.782 M 93.12 % | -69.527 M -1 024.67 % | -6.182 M 35.39 % | -9.568 M 29.63 % | -13.596 M 45.67 % | -25.024 M -21.66 % | -20.569 M -184.65 % | 24.298 M 482.16 % | -6.358 M -15.94 % | -5.484 M -123.75 % | 23.087 M 20.82 % | 19.108 M -16.00 % | 22.747 M 436.93 % | -6.751 M -235.40 % | -2.013 M 23.45 % | -2.630 M 75.52 % | -10.742 M 63.99 % | -29.828 M -69.85 % | -17.561 M -302.68 % | 8.664 M 233.48 % | -6.491 M -208.64 % | 5.975 M 149.66 % | -12.031 M 41.36 % | -20.516 M -361.57 % | -4.445 M 81.85 % | -24.483 M -248.82 % | 16.452 M 176.60 % | -21.476 M -2 062.06 % | -993.311 K 86.90 % | -7.583 M -27.11 % | -5.966 M -139.07 % | 15.268 M 9.38 % | 13.958 M 519.10 % | -3.331 M 36.41 % | -5.238 M -128.41 % | 18.439 M 189.29 % | 6.374 M 123.08 % | -27.619 M -517.26 % | -4.474 M -696.31 % | -561.901 K -1 657.76 % | 36.071 K 100.21 % | -17.430 M -63.55 % | -10.658 M 61.72 % | -27.841 M -218.75 % | -8.734 M |
| Comptes débiteurs | -34.000 M -170.10 % | 48.500 M 149.89 % | -97.209 M -82.67 % | -53.217 M -314.85 % | -12.828 M 86.82 % | -97.336 M -418.52 % | 30.559 M 90.22 % | 16.065 M -13.97 % | 18.674 M 690.60 % | 2.362 M 103.47 % | -68.008 M -184.62 % | -23.894 M -195.48 % | 25.024 M 143.00 % | -58.190 M 19.65 % | -72.417 M -75.88 % | -41.174 M -132.58 % | -17.703 M 22.14 % | -22.736 M 27.80 % | -31.490 M -82.67 % | -17.239 M 71.07 % | -59.585 M -489.09 % | 15.314 M -57.78 % | 36.272 M 48.50 % | 24.426 M 136.25 % | -67.390 M -290.76 % | -17.246 M -260.95 % | -4.778 M -448.76 % | 1.370 M 103.38 % | -40.583 M -216.61 % | 34.802 M 196.99 % | -35.881 M -330.73 % | 15.551 M 129.01 % | -53.614 M -248.87 % | 36.014 M 214.45 % | -31.467 M -647.06 % | 5.752 M 187.15 % | -6.600 M 40.21 % | -11.038 M -355.86 % | 4.314 M -84.04 % | 27.030 M 192.03 % | -29.371 M -511.00 % | -4.807 M -45.80 % | -3.297 M -687.70 % | 561.000 K -87.58 % | 4.518 M -9.19 % | 4.975 M 123.53 % | -21.147 M -207.12 % | 19.741 M 177.77 % | -25.384 M -238.61 % | 18.313 M -60.98 % | 46.937 M 324.79 % | -20.880 M 24.08 % | -27.504 M -241.63 % | 19.420 M -53.49 % | 41.752 M -4.98 % | 43.938 M 247.15 % | -29.860 M -284.81 % | 16.157 M 161.32 % | -26.347 M -79.76 % | -14.657 M 67.27 % | -44.783 M -382.26 % | -9.286 M 55.17 % | -20.713 M 18.99 % | -25.568 M -10 980.00 % | 235.000 K -99.50 % | 47.384 M 47.09 % | 32.214 M 67.36 % | 19.248 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 |
| Inventaire | 14.900 M 172.68 % | -20.500 M -329.77 % | -4.770 M -119.47 % | 24.502 M 2 047.69 % | -1.258 M 97.51 % | -50.435 M -219.86 % | 42.080 M 178.64 % | 15.102 M 206.05 % | -14.240 M 69.36 % | -46.479 M -0.27 % | -46.355 M 59.36 % | -114.057 M -50.11 % | -75.982 M -87.52 % | -40.520 M -109.14 % | -19.375 M -69.41 % | -11.437 M -146.33 % | -4.643 M -25.72 % | -3.693 M -130.89 % | 11.955 M 323.63 % | -5.346 M 64.34 % | -14.992 M -268.79 % | 8.882 M 295.28 % | 2.247 M 207.72 % | -2.086 M -222.42 % | 1.704 M 42.71 % | 1.194 M -97.06 % | 40.643 M 277.49 % | -22.899 M -37.75 % | -16.623 M 31.02 % | -24.098 M -382.34 % | 8.535 M 484.29 % | -2.221 M 87.95 % | -18.427 M 44.24 % | -33.048 M -984.11 % | 3.738 M 128.71 % | -13.018 M -1 554.53 % | 895.000 K 179.70 % | -1.123 M -121.86 % | 5.138 M -51.09 % | 10.504 M 89.88 % | 5.532 M 171.48 % | -7.739 M 40.19 % | -12.939 M -180.79 % | -4.608 M -139.98 % | 11.525 M 302.51 % | -5.691 M -162.93 % | 9.043 M 174.95 % | 3.289 M 4 011.25 % | 80.000 K 100.26 % | -31.182 M -248.30 % | 21.027 M 95.06 % | 10.780 M 121.70 % | -49.686 M -336.84 % | -11.374 M -122.35 % | 50.881 M 148.21 % | 20.499 M 168.48 % | -29.934 M 15.56 % | -35.452 M -29.59 % | -27.356 M 8.01 % | -29.739 M -374.38 % | -6.269 M 54.81 % | -13.872 M -172.05 % | 19.253 M 266.51 % | 5.253 M 783.98 % | -768.000 K -109.21 % | 8.338 M -64.56 % | 23.526 M 306.78 % | 5.784 M -5.39 % | 6.113 M 153.42 % | -11.442 M -420.27 % | 3.573 M 149.61 % | -7.202 M -2.57 % | -7.021 M 56.13 % | -16.005 M -237.69 % | -4.740 M 60.25 % | -11.923 M -364.55 % | 4.507 M 132.33 % | -13.939 M -222.27 % | 11.400 M 289.19 % | -6.026 M 14.24 % | -7.026 M 45.42 % | -12.874 M -226.46 % | 10.181 M 164.12 % | -15.878 M -3 724.26 % | 438.097 K 103.67 % | -11.928 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 |
| Comptes à payer | -91.800 M -966.04 % | 10.600 M -77.41 % | 46.924 M 24.80 % | 37.600 M 167.62 % | -55.602 M -166.88 % | 83.133 M 354.81 % | -32.625 M -238.19 % | 23.609 M 161.72 % | -38.250 M -200.79 % | 37.952 M -42.42 % | 65.913 M -45.83 % | 121.677 M 1 017.02 % | 10.893 M -88.19 % | 92.211 M 26.36 % | 72.977 M 580.52 % | -15.187 M -172.30 % | 21.006 M -13.52 % | 24.291 M | 0.000 | 0.000 | 0.000 -100.00 % | 14.971 M -53.87 % | 32.456 M 165.27 % | 12.235 M -49.73 % | 24.339 M 146.95 % | 9.856 M 34.59 % | 7.323 M 392.22 % | -2.506 M -121.14 % | 11.856 M 66.80 % | 7.108 M | 0.000 100.00 % | -10.461 M -174.89 % | 13.968 M 11.21 % | 12.560 M | 0.000 -100.00 % | 3.888 M 154.47 % | -7.138 M -264.05 % | 4.351 M | 0.000 100.00 % | -18.650 M -1 045.58 % | -1.628 M -117.43 % | 9.338 M -5.76 % | 9.909 M 180.87 % | 3.528 M 123.94 % | -14.737 M -192.36 % | 15.956 M 121.73 % | 7.196 M 765.06 % | -1.082 M 19.97 % | -1.352 M -118.79 % | 7.195 M 135.62 % | -20.200 M 39.70 % | -33.497 M -190.35 % | 37.073 M 8 986.52 % | 408.000 K 100.71 % | -57.182 M 12.15 % | -65.092 M -673.71 % | -8.413 M -164.34 % | 13.075 M -16.69 % | 15.695 M -55.36 % | 35.161 M -0.22 % | 35.238 M 1 390.30 % | -2.731 M -117.74 % | 15.394 M -23.95 % | 20.243 M 283.46 % | 5.279 M 116.61 % | -31.780 M -27.54 % | -24.918 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 |
| Autre fonds de roulement | 94.600 M 3 603.70 % | -2.700 M -112.76 % | 21.166 M -74.19 % | 82.018 M 27.51 % | 64.323 M 852.93 % | -8.543 M 11.26 % | -9.627 M 49.75 % | -19.160 M -419.81 % | 5.991 M -51.06 % | 12.242 M 146.44 % | -26.361 M -82.13 % | -14.474 M -360.96 % | -3.140 M -110.53 % | 29.820 M 338.83 % | -12.486 M -209.75 % | -4.031 M 90.60 % | -42.900 M -238.54 % | 30.965 M 277.13 % | -17.482 M 40.71 % | -29.487 M 47.56 % | -56.235 M 19.79 % | -70.107 M -311.62 % | -17.032 M -0.80 % | -16.896 M -325.94 % | 7.478 M 199.44 % | -7.520 M 49.76 % | -14.968 M -272.74 % | 8.665 M 170.33 % | -12.321 M -183.76 % | -4.342 M -195.72 % | 4.536 M -16.03 % | 5.402 M -18.18 % | 6.602 M 508.03 % | -1.618 M 54.97 % | -3.593 M -161.99 % | 5.796 M 204.49 % | -5.547 M -500.32 % | -924.000 K 92.76 % | -12.754 M -362.00 % | 4.868 M 141.83 % | 2.013 M -29.52 % | 2.856 M 120.62 % | -13.853 M -540.62 % | 3.144 M 119.95 % | -15.762 M -233.75 % | 11.785 M 1 184.18 % | -1.087 M -693.43 % | -137.000 K -101.40 % | 9.799 M 520.74 % | -2.329 M 60.94 % | -5.963 M 63.06 % | -16.144 M 26.75 % | -22.039 M -295.94 % | 11.248 M 171.94 % | -15.635 M -278.85 % | -4.127 M -212.65 % | -1.320 M -3 573.68 % | 38.000 K -99.87 % | 28.440 M 752.14 % | -4.361 M 52.65 % | -9.210 M -273.12 % | 5.320 M -48.67 % | 10.364 M 264.87 % | -6.286 M 38.55 % | -10.230 M -1 096.49 % | -855.000 K 92.70 % | -11.714 M -169.05 % | 16.964 M 231.87 % | -12.864 M -236.42 % | 9.429 M 252.03 % | -6.202 M -75.20 % | -3.540 M 84.48 % | -22.807 M -1 365.50 % | -1.556 M -111.61 % | 13.404 M 146.77 % | 5.432 M 270.03 % | 1.468 M -23.08 % | 1.908 M 105.98 % | -31.916 M -2 118.89 % | 1.581 M 109.06 % | -17.456 M -159.53 % | 29.326 M 192.64 % | -31.657 M -312.68 % | 14.884 M 285.57 % | -8.021 M -234.53 % | 5.962 M | 0.000 -100.00 % | 13.958 M 519.10 % | -3.331 M 36.41 % | -5.238 M | 0.000 -100.00 % | 6.374 M 123.08 % | -27.619 M -517.26 % | -4.474 M | 0.000 -100.00 % | 36.071 K 100.21 % | -17.430 M -63.55 % | -10.658 M | 0.000 100.00 % | -8.734 M |
| Autres éléments non monétaires | -14.200 M -105.31 % | 267.300 M 9 361.95 % | 2.825 M -80.18 % | 14.251 M -90.81 % | 155.072 M 651.70 % | -28.108 M 40.37 % | -47.140 M -850.21 % | -4.961 M 60.66 % | -12.610 M 94.42 % | -226.165 M -112.10 % | -106.632 M -136.00 % | 296.222 M 1 629.28 % | -19.370 M -70.11 % | -11.387 M 82.72 % | -65.913 M -296.80 % | -16.611 M -201.42 % | -5.511 M 89.80 % | -54.015 M -1 916.24 % | -2.679 M -135.79 % | 7.485 M -12.30 % | 8.535 M 37.37 % | 6.213 M -27.84 % | 8.610 M 244.08 % | -5.976 M -209.37 % | 5.464 M 322.29 % | -2.458 M 57.45 % | -5.777 M -310.99 % | 2.738 M 147.14 % | -5.808 M -166.26 % | 8.765 M -71.86 % | 31.143 M 3 955.08 % | 768.000 K 122.69 % | -3.385 M -412.56 % | 1.083 M 108.89 % | -12.187 M -331.91 % | 5.255 M 164.15 % | -8.192 M -165.22 % | 12.561 M 490.27 % | 2.128 M -51.79 % | 4.414 M 15.76 % | 3.813 M 117.87 % | -21.338 M -68.89 % | -12.634 M 6.20 % | -13.469 M -935.03 % | 1.613 M 0.50 % | 1.605 M -99.57 % | 369.278 M 5 517.25 % | 6.574 M -79.22 % | 31.638 M 102.24 % | -1.410 B -35 247.27 % | 4.011 M 150.53 % | 1.601 M -10.71 % | 1.793 M 142.05 % | -4.264 M -168.42 % | 6.232 M 106.95 % | -89.688 M -1 285.41 % | 7.566 M 77.98 % | 4.251 M -81.61 % | 23.116 M 63.79 % | 14.113 M 189.67 % | -15.738 M -238.55 % | 11.359 M -59.41 % | 27.982 M 94.06 % | 14.419 M -63.55 % | 39.557 M 6 311.18 % | 617.000 K 142.64 % | -1.447 M -104.66 % | 31.054 M 586.83 % | 4.521 M 251.75 % | 1.285 M -1.20 % | 1.301 M -81.90 % | 7.188 M -19.27 % | 8.904 M 756.37 % | 1.040 M 188.64 % | -1.173 M -144.70 % | 2.624 M -86.18 % | 18.989 M 1.02 % | 18.798 M 143 276 210.96 % | 13.120 -99.21 % | 1.657 K -99.98 % | 10.991 M 159.57 % | 4.234 M -50.58 % | 8.568 M -28.07 % | 11.911 M 5.37 % | 11.304 M -32.32 % | 16.702 M 26 170 910.65 % | 63.820 -100.00 % | 6.093 M -9.27 % | 6.716 M 733 640.84 % | 915.250 -99.98 % | 4.186 M -23.11 % | 5.444 M -18.74 % | 6.699 M 542.37 % | 1.043 M 138.96 % | -2.677 M -169.60 % | 3.847 M 10 974 673.47 % | -35.050 96.93 % | -1.142 K -100.00 % | 28.895 M 46.13 % | 19.774 M |
| Trésorerie nette provenant des activités d'exploitation | 237.800 M -31.37 % | 346.500 M 30.74 % | 265.022 M -10.24 % | 295.248 M 51.41 % | 194.997 M 36.95 % | 142.384 M -13.98 % | 165.521 M -20.28 % | 207.628 M 36.26 % | 152.381 M -27.56 % | 210.356 M 102.67 % | 103.792 M -32.85 % | 154.565 M 16.59 % | 132.575 M -11.94 % | 150.556 M 134.31 % | 64.255 M -46.62 % | 120.384 M 49.76 % | 80.382 M -30.48 % | 115.618 M 21.18 % | 95.414 M 83.62 % | 51.962 M 46.23 % | 35.534 M -56.37 % | 81.443 M -62.09 % | 214.856 M 133.25 % | 92.116 M -30.91 % | 133.327 M 164.45 % | 50.417 M -45.80 % | 93.013 M 498.73 % | 15.535 M 394.73 % | -5.271 M -115.72 % | 33.533 M -44.71 % | 60.645 M 67.50 % | 36.207 M 354.89 % | -14.205 M -142.51 % | 33.413 M 15.50 % | 28.928 M -7.23 % | 31.181 M 153.92 % | 12.280 M -35.45 % | 19.023 M -70.40 % | 64.264 M 1.86 % | 63.089 M 466.53 % | 11.136 M -69.35 % | 36.328 M 229.66 % | 11.020 M -50.81 % | 22.404 M 22.27 % | 18.324 M -70.71 % | 62.556 M 417.21 % | 12.095 M -64.81 % | 34.373 M 5 765.70 % | 586.000 K -64.95 % | 1.672 M -96.67 % | 50.137 M 353.09 % | -19.810 M 27.14 % | -27.190 M -170.61 % | 38.507 M -3.62 % | 39.952 M -37.65 % | 64.082 M 124.72 % | 28.517 M -66.06 % | 84.031 M 15.75 % | 72.599 M -23.76 % | 95.219 M 43.65 % | 66.285 M 157.11 % | 25.781 M -17.28 % | 31.168 M -2.51 % | 31.970 M 596.04 % | -6.445 M -208.16 % | 5.959 M -78.88 % | 28.221 M -40.81 % | 47.680 M 61.02 % | 29.611 M -7.15 % | 31.890 M -13.01 % | 36.660 M -4.17 % | 38.257 M 101.36 % | 18.999 M 60.25 % | 11.856 M -70.07 % | 39.614 M 24.27 % | 31.877 M -39.86 % | 53.004 M 174.68 % | 19.297 M -8.62 % | 21.117 M 120.06 % | 9.596 M 477.16 % | -2.544 M -111.30 % | 22.510 M 617.71 % | -4.348 M -119.21 % | 22.639 M 0.66 % | 22.490 M -33.95 % | 34.052 M -10.82 % | 38.185 M 92.89 % | 19.796 M 250.00 % | 5.656 M 364.55 % | -2.138 M -110.03 % | 21.320 M 23.52 % | 17.261 M 199.79 % | -17.298 M -254.59 % | -4.878 M -96.91 % | -2.477 M -176.37 % | 3.244 M -41.76 % | 5.570 M -78.58 % | 26.006 M -48.41 % | 50.412 M -1.56 % | 51.213 M |
| Investissements dans les immobilisations corporelles | -110.500 M -33.94 % | -82.500 M 33.33 % | -123.749 M -68.09 % | -73.619 M 16.44 % | -88.104 M -11.16 % | -79.258 M -11.80 % | -70.892 M 31.64 % | -103.697 M -19.54 % | -86.744 M -53.86 % | -56.379 M 11.44 % | -63.662 M -28.06 % | -49.713 M -14.16 % | -43.546 M 15.53 % | -51.551 M 12.89 % | -59.182 M -58.36 % | -37.372 M -12.10 % | -33.339 M -23.67 % | -26.959 M 47.32 % | -51.177 M -44.32 % | -35.461 M 1.45 % | -35.982 M 10.44 % | -40.177 M -26.28 % | -31.815 M -34.89 % | -23.586 M 10.59 % | -26.379 M 10.42 % | -29.449 M 13.94 % | -34.221 M -4.00 % | -32.906 M -2.83 % | -32.000 M -71.31 % | -18.680 M 31.30 % | -27.192 M -54.46 % | -17.604 M 33.42 % | -26.442 M -89.66 % | -13.942 M -54.65 % | -9.015 M 56.82 % | -20.877 M -18.56 % | -17.609 M -28.16 % | -13.740 M 67.62 % | -42.433 M -603.58 % | -6.031 M 57.93 % | -14.335 M -75.46 % | -8.170 M 47.47 % | -15.553 M -59.50 % | -9.751 M -46.06 % | -6.676 M -61.80 % | -4.126 M 49.25 % | -8.130 M -301.28 % | -2.026 M -384.69 % | -418.000 K 93.99 % | -6.959 M 67.32 % | -21.295 M -43.89 % | -14.800 M 17.58 % | -17.957 M 4.15 % | -18.734 M 27.60 % | -25.875 M -15.62 % | -22.380 M 15.62 % | -26.524 M -23.15 % | -21.538 M 45.65 % | -39.626 M -41.44 % | -28.016 M -13.39 % | -24.707 M -119.64 % | -11.249 M -32.54 % | -8.487 M -298.08 % | -2.132 M 10.16 % | -2.373 M 21.42 % | -3.020 M 68.38 % | -9.550 M -8.35 % | -8.814 M -3.55 % | -8.512 M 14.33 % | -9.936 M 34.39 % | -15.144 M -52.25 % | -9.947 M 39.37 % | -16.405 M -153.16 % | -6.480 M 59.69 % | -16.076 M -87.00 % | -8.597 M 20.37 % | -10.796 M -49.88 % | -7.203 M 38.85 % | -11.779 M 6.81 % | -12.640 M -52.91 % | -8.266 M 30.64 % | -11.919 M 41.99 % | -20.545 M -23.77 % | -16.599 M -21.42 % | -13.670 M -87.68 % | -7.284 M 50.17 % | -14.618 M -180.54 % | -5.211 M 13.67 % | -6.036 M -45.03 % | -4.162 M 66.87 % | -12.561 M -27.15 % | -9.879 M -73.40 % | -5.697 M -10.87 % | -5.139 M 60.86 % | -13.130 M 26.80 % | -17.937 M 2.25 % | -18.349 M 17.61 % | -22.272 M -28.94 % | -17.272 M -1.35 % | -17.042 M |
| Acquisitions nettes | 0.000 | 0.000 | 0.000 -100.00 % | 7.814 M 20 463.16 % | 38.000 K | 0.000 100.00 % | -31.000 K -101.42 % | 2.180 M 572.84 % | 324.000 K -70.14 % | 1.085 M 100.39 % | -275.562 M -117 360.43 % | 235.000 K 591.18 % | 34.000 K 100.09 % | -38.733 M -728.88 % | 6.159 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 % | 445.095 M | 0.000 -100.00 % | 245.565 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 | 0.000 100.00 % | -994.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -357.001 K -140.09 % | -148.694 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.459 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 % | 75.408 M 206.37 % | -70.895 M |
| Achats d'investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.831 M 211.66 % | -3.431 M -757.75 % | -400.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -900.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -54.000 K | 0.000 100.00 % | -340.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 671.180 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 358.140 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ventes échéances des investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -6.011 M -293.47 % | 3.107 M 553.58 % | -685.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -340.000 K -100.11 % | 299.768 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 % | 2.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.874 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.063 M | 0.000 |
| Autres activités d'investissement | -2.500 M -525.00 % | -400.000 K -45.45 % | -275.000 K -102.20 % | 12.474 M 413.65 % | -3.977 M -203.59 % | -1.310 M -65.20 % | -793.000 K -109.29 % | 8.533 M -57.92 % | 20.276 M 2 860.00 % | 685.000 K 144.34 % | -1.545 M -109.06 % | 17.060 M -46.45 % | 31.859 M 12 956.97 % | 244.000 K -96.04 % | 6.159 M -57.64 % | 14.541 M -33.16 % | 21.756 M 240.22 % | -15.516 M -760.82 % | 2.348 M -69.87 % | 7.792 M -6.68 % | 8.350 M 151.51 % | -16.211 M -56 000.00 % | 29.000 K -99.81 % | 15.472 M -6.16 % | 16.488 M 1 648 900.00 % | -1.000 K -100.03 % | 3.758 M -74.15 % | 14.537 M -0.32 % | 14.583 M 240.50 % | -10.379 M -1 361.12 % | 823.000 K -95.51 % | 18.341 M 1.24 % | 18.117 M 339.48 % | -7.565 M -758.97 % | 1.148 M -92.27 % | 14.848 M 105.22 % | 7.235 M 186.55 % | -8.359 M -119.32 % | 43.276 M 4 327 500.00 % | 1.000 K -99.99 % | 11.553 M 273.18 % | -6.671 M -6 453.33 % | 105.000 K -15.32 % | 124.000 K 12 300.00 % | 1.000 K -99.43 % | 174.000 K -86.68 % | 1.306 M -18.98 % | 1.612 M 82.15 % | 885.000 K 433.13 % | 166.000 K -20.57 % | 209.000 K -17.06 % | 252.000 K 81.29 % | 139.000 K -52.23 % | 291.000 K -88.61 % | 2.555 M 268.16 % | 694.000 K 28.52 % | 540.000 K 550.60 % | 83.000 K -94.41 % | 1.486 M 46.26 % | 1.016 M 6 250.00 % | 16.000 K -96.89 % | 514.000 K 77.24 % | 290.000 K 171.03 % | 107.000 K -10.83 % | 120.000 K | 0.000 -100.00 % | 253.000 K -55.64 % | 570.374 K 28.18 % | 444.965 K -82.44 % | 2.535 M 90.63 % | 1.330 M -31.48 % | 1.941 M 21 295.25 % | 9.070 K -90.68 % | 97.312 K -99.20 % | 12.232 M 2 022.20 % | 576.368 K -68.10 % | 1.807 M 221.34 % | -1.489 M -116.33 % | -688.370 K -163.11 % | -261.625 K -1 325.07 % | 21.356 K 112.96 % | 10.028 K -99.67 % | 3.059 M 159.84 % | -5.111 M -158.19 % | -1.980 M -17.49 % | -1.685 M -521.04 % | 400.204 K 100 143.50 % | -400.030 99.97 % | -1.227 M | 0.000 -100.00 % | 1.579 M 26 088.83 % | -6.076 K | 0.000 | 0.000 100.00 % | -19.691 M | 0.000 | 0.000 | 0.000 100.00 % | -71.327 M -1 480.07 % | 5.168 M |
| Trésorerie nette utilisée pour les activités d'investissement | -113.000 M -36.31 % | -82.900 M 33.16 % | -124.024 M -132.56 % | -53.331 M 42.06 % | -92.043 M -14.24 % | -80.568 M -12.34 % | -71.716 M 24.64 % | -95.164 M -43.17 % | -66.468 M -19.34 % | -55.694 M 83.66 % | -340.769 M -951.17 % | -32.418 M -178.19 % | -11.653 M 87.06 % | -90.040 M -69.81 % | -53.023 M -132.24 % | -22.831 M -97.11 % | -11.583 M 57.03 % | -26.959 M 44.79 % | -48.829 M -76.48 % | -27.669 M -0.13 % | -27.632 M 31.22 % | -40.177 M -26.40 % | -31.786 M -291.74 % | -8.114 M 17.97 % | -9.891 M 66.41 % | -29.450 M 3.33 % | -30.463 M -65.84 % | -18.369 M -5.47 % | -17.417 M 6.76 % | -18.680 M -104.46 % | 418.726 M 56 714.93 % | 737.000 K -99.69 % | 237.240 M 1 801.62 % | -13.942 M -77.22 % | -7.867 M -30.49 % | -6.029 M 41.88 % | -10.374 M 24.50 % | -13.740 M -1 729.89 % | 843.000 K 113.98 % | -6.030 M 60.42 % | -15.235 M -86.47 % | -8.170 M 47.11 % | -15.448 M -60.47 % | -9.627 M -44.22 % | -6.675 M -68.90 % | -3.952 M 42.54 % | -6.878 M -1 561.35 % | -414.000 K -425.98 % | 127.000 K -99.96 % | 292.975 M 1 489.43 % | -21.086 M -44.94 % | -14.548 M 18.35 % | -17.818 M 3.39 % | -18.443 M 20.91 % | -23.320 M -7.53 % | -21.686 M 16.54 % | -25.984 M -15.75 % | -22.449 M 41.14 % | -38.140 M -41.26 % | -27.000 M -9.35 % | -24.691 M -130.00 % | -10.735 M -30.96 % | -8.197 M -304.79 % | -2.025 M 10.12 % | -2.253 M 25.35 % | -3.018 M 67.54 % | -9.297 M -12.77 % | -8.244 M -2.20 % | -8.067 M -8.99 % | -7.401 M 46.42 % | -13.815 M -72.55 % | -8.006 M 51.17 % | -16.396 M -156.88 % | -6.383 M -51.92 % | -4.202 M 48.57 % | -8.169 M 9.12 % | -8.989 M -3.41 % | -8.692 M 30.28 % | -12.467 M 3.37 % | -12.901 M -56.47 % | -8.245 M 30.76 % | -11.909 M 44.03 % | -21.277 M 2.00 % | -21.711 M -38.72 % | -15.650 M -74.49 % | -8.969 M 36.92 % | -14.217 M -172.84 % | -5.211 M 28.25 % | -7.263 M -74.52 % | -4.162 M 62.10 % | -10.981 M -11.09 % | -9.885 M -73.50 % | -5.697 M -10.87 % | -5.139 M 84.34 % | -32.820 M -82.98 % | -17.937 M 2.25 % | -18.349 M 17.61 % | -22.272 M -83.63 % | -12.129 M 85.35 % | -82.769 M |
| Remboursement de dette | 0.000 100.00 % | -4.300 M | 0.000 100.00 % | -3.135 M | 0.000 | 0.000 | 0.000 100.00 % | -2.737 M | 0.000 100.00 % | -1.000 K | 0.000 100.00 % | -43.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.908 M | 0.000 | 0.000 | 0.000 100.00 % | -1.713 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -18.981 M | 0.000 | 0.000 100.00 % | -21.907 M -162.05 % | -8.360 M -226.46 % | 6.611 M -76.26 % | 27.850 M 984.41 % | -3.149 M -114.20 % | 22.176 M 372.40 % | -8.141 M -197.63 % | 8.339 M 352.85 % | -3.298 M 72.45 % | -11.969 M 8.36 % | -13.061 M -436.17 % | -2.436 M 94.11 % | -41.345 M -134.39 % | 120.220 M 7 021.13 % | -1.737 M 41.71 % | -2.980 M -31.45 % | -2.267 M 93.98 % | -37.676 M -2 622.25 % | -1.384 M 42.53 % | -2.408 M -62.95 % | -1.478 M -135.42 % | 4.173 M 144.74 % | -9.327 M 58.71 % | -22.587 M -942.27 % | -2.167 M 31.42 % | -3.160 M -208.47 % | 2.913 M 198.73 % | -2.951 M -545.96 % | 661.658 K 100.85 % | -78.181 M -5 267.37 % | 1.513 M -17.40 % | 1.832 M 148.77 % | -3.756 M -103.94 % | 95.278 M 1 553.89 % | 5.761 M 264.36 % | -3.505 M -25.43 % | -2.795 M -110.87 % | 25.716 M 670.49 % | 3.338 M -93.90 % | 54.751 M 2 299.55 % | 2.282 M -76.17 % | 9.577 M 884.07 % | 973.196 K -24.15 % | 1.283 M 143.35 % | -2.960 M -104.92 % | 60.143 M 122.26 % | 27.060 M 5 421.25 % | -508.524 K 95.38 % | -11.006 M 72.57 % | -40.129 M | 0.000 |
| Actions ordinaires émises | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K -100.12 % | 864.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.206 M 125.14 % | 1.424 M | 0.000 | 0.000 -100.00 % | 572.000 K -68.88 % | 1.838 M 2 525.71 % | 70.000 K -76.27 % | 295.000 K | 0.000 -100.00 % | 1.215 M 60.93 % | 755.000 K 257.82 % | 211.000 K -93.70 % | 3.350 M 10 368.75 % | 32.000 K -93.40 % | 485.000 K -48.95 % | 950.000 K -66.06 % | 2.799 M 797.12 % | 312.000 K -90.41 % | 3.255 M -53.00 % | 6.926 M 155.95 % | 2.706 M 161.70 % | 1.034 M -61.04 % | 2.654 M -68.08 % | 8.315 M 1 536.81 % | 508.000 K 135.19 % | 216.000 K -95.12 % | 4.427 M -28.27 % | 6.172 M | 0.000 -100.00 % | 151.000 K -92.86 % | 2.116 M 172.33 % | 777.000 K | 0.000 -100.00 % | 211.000 K 427.50 % | 40.000 K -95.94 % | 985.000 K | 0.000 -100.00 % | 422.000 K 1.69 % | 415.000 K -55.09 % | 924.000 K 663.64 % | 121.000 K 163.04 % | 46.000 K -97.78 % | 2.070 M 9.81 % | 1.885 M 15.72 % | 1.629 M 178.46 % | 585.000 K 0.17 % | 584.000 K -49.04 % | 1.146 M -18.84 % | 1.412 M 3 934.29 % | 35.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 87.000 K -90.52 % | 917.807 K 2 584.27 % | 34.192 K -91.26 % | 391.237 K -63.15 % | 1.062 M -53.22 % | 2.269 M 74.54 % | 1.300 M -73.41 % | 4.890 M 2 227.59 % | 210.077 K 40.61 % | 149.401 K -97.73 % | 6.593 M 1 489.00 % | 414.944 K 17 666.44 % | 2.336 K -98.14 % | 125.901 K 14.13 % | 110.314 K -84.53 % | 713.174 K 664.45 % | 93.293 K -63.43 % | 255.119 K -85.19 % | 1.723 M 592.94 % | 248.673 K -91.57 % | 2.951 M 216.61 % | 932.000 K 8 385.84 % | 10.983 K -99.19 % | 1.351 M 1 652.17 % | 77.086 K -76.95 % | 334.442 K -6.87 % | 359.104 K 1.17 % | 354.967 K -66.04 % | 1.045 M 204.42 % | 343.402 K 213.36 % | 109.588 K -66.46 % | 326.745 K 355.88 % | 71.674 K |
| Actions ordinaires rachetées | -42.900 M | 0.000 | 0.000 100.00 % | -92.848 M -58.67 % | -58.518 M | 0.000 | 0.000 100.00 % | -50.839 M -1.50 % | -50.090 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -58.032 M -29.57 % | -44.789 M | 0.000 100.00 % | -37.321 M -32.11 % | -28.251 M -2.17 % | -27.652 M -302.15 % | -6.876 M -74.70 % | -3.936 M 96.06 % | -99.929 M | 0.000 | 0.000 100.00 % | -1.144 M 97.50 % | -45.688 M 87.86 % | -376.204 M -855.75 % | -39.362 M 61.59 % | -102.483 M 24.98 % | -136.604 M -320.23 % | -32.507 M 18.69 % | -39.981 M -31.25 % | -30.462 M -131.42 % | -13.163 M 51.07 % | -26.904 M -8.20 % | -24.865 M 22.52 % | -32.092 M -281.41 % | -8.414 M | 0.000 100.00 % | -40.015 M -30.57 % | -30.647 M -4.46 % | -29.338 M | 0.000 | 0.000 | 0.000 100.00 % | -269.542 M | 0.000 | 0.000 | 0.000 100.00 % | -30.745 M | 0.000 100.00 % | -13.362 M -276.18 % | -3.552 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -220.000 K | 0.000 | 0.000 | 0.000 100.00 % | -4.435 M 85.65 % | -30.914 M -2 701.10 % | -1.104 M -10 012.21 % | -10.914 K 99.77 % | -4.670 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 |
| Dividendes versés | -147.300 M | 0.000 | 0.000 | 0.000 100.00 % | -135.487 M | 0.000 | 0.000 | 0.000 100.00 % | -123.383 M | 0.000 | 0.000 | 0.000 100.00 % | -121.650 M | 0.000 | 0.000 | 0.000 100.00 % | -96.893 M | 0.000 | 0.000 | 0.000 100.00 % | -98.122 M -17 205.47 % | -567.000 K 98.86 % | -49.768 M -35 448.57 % | -140.000 K 99.72 % | -49.390 M | 0.000 | 0.000 100.00 % | -6.537 M 82.38 % | -37.108 M | 0.000 | 0.000 | 0.000 100.00 % | -41.470 M | 0.000 | 0.000 100.00 % | -5.486 M 85.25 % | -37.187 M | 0.000 | 0.000 100.00 % | -4.683 M 85.58 % | -32.475 M | 0.000 | 0.000 100.00 % | -4.128 M 85.10 % | -27.700 M | 0.000 100.00 % | -269.682 M -0.01 % | -269.667 M -751.19 % | -31.681 M | 0.000 | 0.000 100.00 % | -97.000 K 99.65 % | -27.422 M | 0.000 100.00 % | -79.622 M | 0.000 100.00 % | -22.114 M | 0.000 | 0.000 100.00 % | -29.564 M -3.38 % | -28.598 M | 0.000 | 0.000 100.00 % | -10.130 M -12.94 % | -8.969 M | 0.000 100.00 % | -43.398 M -106.10 % | -21.057 M | 0.000 | 0.000 100.00 % | -6.609 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -9.498 K 99.92 % | -11.914 M | 0.000 | 0.000 100.00 % | -19.822 K 99.89 % | -18.759 M | 0.000 | 0.000 100.00 % | -19.489 K 99.74 % | -7.436 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -15.469 M -1 759.67 % | -831.804 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités de financement | -2.100 M | 0.000 100.00 % | -5.027 M | 0.000 100.00 % | -2.957 M 3.24 % | -3.056 M 31.51 % | -4.462 M -446 300.00 % | 1.000 K 100.04 % | -2.833 M -10.28 % | -2.569 M 7.59 % | -2.780 M 2.11 % | -2.840 M -1.07 % | -2.810 M -13.49 % | -2.476 M -19.85 % | -2.066 M -284.63 % | 1.119 M 153.16 % | -2.105 M -7.78 % | -1.953 M 0.51 % | -1.963 M -2 323.46 % | -81.000 K 96.01 % | -2.030 M -788.14 % | 295.000 K 105.59 % | -5.280 M -317.28 % | 2.430 M 231.64 % | -1.846 M -97.86 % | -933.000 K -93 400.00 % | 1.000 K 200.00 % | -1.000 K -200.00 % | 1.000 K | 0.000 -100.00 % | 1.000 K | 0.000 100.00 % | -4.000 K 96.92 % | -130.000 K 83.95 % | -810.000 K | 0.000 | 0.000 | 0.000 100.00 % | -42.866 M -332.85 % | 18.409 M 1 840 800.00 % | 1.000 K | 0.000 100.00 % | -27.624 M -321.51 % | 12.471 M 102.95 % | 6.145 M 10 515.25 % | -59.000 K -100.02 % | 284.041 M 5 017.86 % | 5.550 M 17.41 % | 4.727 M 472 800.00 % | -1.000 K -100.03 % | 3.552 M 129.16 % | -12.182 M 17.93 % | -14.843 M -1 484 200.00 % | -1.000 K -100.00 % | 46.324 M 203.53 % | -44.746 M 43.86 % | -79.708 M -202.02 % | 78.130 M 7 812 900.00 % | 1.000 K | 0.000 -100.00 % | 1.000 K | 0.000 100.00 % | -1.065 M -446.15 % | -195.000 K 94.26 % | -3.399 M | 0.000 -100.00 % | 43.398 M 4 339 700.00 % | 1.000 K 100.00 % | -22.120 M -3 493 380.13 % | -633.190 98.86 % | -55.347 K 99.80 % | -27.392 M -30.94 % | -20.919 M -2 905 418 338.06 % | 0.720 100.00 % | -51.959 K 99.80 % | -26.185 M -5.21 % | -24.887 M | 0.000 -100.00 % | 0.410 100.00 % | -1.335 M 92.76 % | -18.431 M -3 761 352 487.57 % | 0.490 100.07 % | -737.000 -189.71 % | 821.560 100.01 % | -15.647 M -8 693 036 492.04 % | 0.180 17 002 757 024.40 % | 0.000 100.00 % | -867.830 99.99 % | -12.944 M | 0.000 100.00 % | -16.436 M -577 014.27 % | -2.848 K 99.96 % | -8.044 M -700 664.40 % | 1.148 K 425 159.26 % | 0.270 100.00 % | -7.407 M 68.99 % | -23.887 M -209.10 % | 21.894 M 607.68 % | -4.312 M -106.67 % | 64.689 M |
| Trésorerie nette utilisée provenant des activités de financement | -192.300 M -4 372.09 % | -4.300 M 14.46 % | -5.027 M 94.76 % | -95.983 M 51.27 % | -196.962 M -6 345.09 % | -3.056 M 31.53 % | -4.463 M 91.53 % | -52.711 M 70.10 % | -176.306 M -6 760.16 % | -2.570 M 7.55 % | -2.780 M 3.57 % | -2.883 M 97.68 % | -124.460 M -4 926.66 % | -2.476 M 95.65 % | -56.892 M -26.16 % | -45.094 M 54.45 % | -98.998 M -152.07 % | -39.274 M -32.49 % | -29.642 M -6.88 % | -27.733 M 74.07 % | -106.957 M -1 648.81 % | -6.116 M 96.11 % | -157.158 M -14 719.35 % | 1.075 M 102.13 % | -50.481 M -5 310.61 % | -933.000 K 97.80 % | -42.337 M 88.94 % | -382.710 M -403.67 % | -75.984 M 25.16 % | -101.533 M 24.12 % | -133.804 M -315.60 % | -32.195 M 58.83 % | -78.200 M -230.43 % | -23.666 M -110.05 % | -11.267 M 64.07 % | -31.356 M 47.21 % | -59.398 M -149.81 % | -23.777 M 53.17 % | -50.772 M -464.17 % | 13.942 M 131.97 % | -43.605 M -78.16 % | -24.475 M 11.40 % | -27.624 M -425.22 % | 8.494 M 143.70 % | -19.438 M -2 807.24 % | 718.000 K -84.86 % | 4.743 M 101.80 % | -263.906 M -880.55 % | -26.914 M -22.10 % | -22.043 M 37.20 % | -35.103 M -569.14 % | -5.246 M 80.83 % | -27.362 M -373.55 % | -5.778 M -126.09 % | 22.148 M 141.91 % | -52.841 M 42.20 % | -91.413 M -219.16 % | 76.717 M 842.02 % | -10.339 M 75.58 % | -42.339 M -40.43 % | -30.150 M 25.00 % | -40.199 M -133.34 % | 120.567 M 1 099.56 % | -12.062 M 21.41 % | -15.348 M -577.02 % | -2.267 M 93.98 % | -37.676 M -40.91 % | -26.738 M 51.01 % | -54.576 M -2 041.97 % | -2.548 M -156.74 % | 4.491 M 111.14 % | -40.327 M 9.85 % | -44.731 M -5 060.26 % | -866.832 K -151.67 % | 1.678 M 107.27 % | -23.062 M 16.71 % | -27.689 M -481.64 % | 7.255 M 109.33 % | -77.776 M -656.85 % | -10.276 M 42.69 % | -17.930 M -391.80 % | -3.646 M -103.80 % | 96.011 M 844.01 % | -12.904 M 31.71 % | -18.897 M -1 663.82 % | -1.071 M -104.12 % | 25.984 M 2 361.95 % | -1.149 M -102.69 % | 42.739 M 1 764.15 % | 2.293 M 141.62 % | -5.509 M -625.92 % | 1.047 M 116.30 % | -6.426 M -147.19 % | -2.600 M -105.77 % | 45.029 M 126.66 % | 19.867 M 182.60 % | -24.052 M -318.70 % | 10.998 M 124.93 % | -44.115 M -168.12 % | 64.761 M |
| Effet des changements du Forex sur les liquidités | -35.300 M 13.69 % | -40.900 M -195.04 % | 43.034 M 220.15 % | -35.818 M -282.51 % | 19.625 M 24.71 % | 15.737 M 2 174.13 % | 692.000 K 124.10 % | -2.871 M -135.21 % | 8.154 M 591.60 % | 1.179 M 110.54 % | -11.188 M -959.47 % | -1.056 M -120.11 % | 5.252 M 563.97 % | 791.000 K -93.51 % | 12.185 M 65.02 % | 7.384 M 391.63 % | -2.532 M -119.10 % | 13.257 M 218.16 % | -11.220 M -894.62 % | 1.412 M -24.13 % | 1.861 M 143.31 % | -4.297 M 47.30 % | -8.154 M -160.38 % | 13.505 M 444.87 % | -3.916 M -159.75 % | 6.554 M 11 200.00 % | 58.000 K 625.00 % | 8.000 K -99.91 % | 8.748 M 200.74 % | -8.684 M 74.74 % | -34.372 M -1 416.86 % | -2.266 M -129.35 % | -988.000 K -119.87 % | 4.973 M -7.22 % | 5.360 M 689.66 % | -909.000 K -108.07 % | 11.269 M 193.28 % | -12.081 M -359.14 % | 4.662 M 176.49 % | -6.095 M 49.60 % | -12.093 M -136.26 % | 33.351 M 304.55 % | 8.244 M -58.73 % | 19.977 M 273.89 % | 5.343 M 647.44 % | -976.000 K 13.93 % | -1.134 M 39.81 % | -1.884 M 36.20 % | -2.953 M -294.66 % | 1.517 M 291.78 % | -791.000 K -124.78 % | 3.192 M 118.78 % | 1.459 M 1 276.42 % | 106.000 K -87.40 % | 841.000 K -67.74 % | 2.607 M 40.09 % | 1.861 M 114.20 % | -13.110 M -468.26 % | 3.560 M 116.57 % | -21.491 M -220.92 % | 17.773 M 73.33 % | 10.254 M 278.38 % | 2.710 M 190.39 % | -2.998 M 35.87 % | -4.675 M -232.21 % | 3.536 M -44.06 % | 6.321 M 33.38 % | 4.739 M 491.33 % | -1.211 M 63.85 % | -3.350 M -152.62 % | -1.326 M 10.55 % | -1.483 M 25.13 % | -1.980 M -110.95 % | -938.694 K 81.09 % | -4.964 M -1 157.73 % | -394.653 K 90.01 % | -3.952 M -5.66 % | -3.740 M -271.99 % | 2.174 M 198.66 % | -2.204 M -116.14 % | 13.657 M 87.38 % | 7.288 M 176.29 % | -9.554 M -424.71 % | -1.821 M -163.91 % | -689.903 K -112.75 % | 5.409 M 152.08 % | -10.386 M -517.85 % | -1.681 M 16.88 % | -2.023 M 25.22 % | -2.705 M -54.88 % | -1.746 M -138.23 % | -733.000 K 89.14 % | -6.751 M -583.53 % | 1.396 M -49.69 % | 2.775 M 133.00 % | -8.410 M -200.09 % | 8.402 M 61.51 % | 5.202 M 135.73 % | -14.560 M -185.38 % | 17.052 M |
| Variation nette de la trésorerie | -102.800 M -147.07 % | 218.400 M 22.01 % | 179.005 M 62.56 % | 110.116 M 248.04 % | -74.381 M -199.84 % | 74.497 M -17.26 % | 90.035 M 58.28 % | 56.882 M 169.17 % | -82.239 M -153.66 % | 153.271 M 161.08 % | -250.945 M -312.29 % | 118.208 M 6 796.62 % | 1.714 M -97.09 % | 58.831 M 275.75 % | -33.475 M -155.94 % | 59.843 M 282.83 % | -32.731 M -152.25 % | 62.642 M 994.76 % | 5.722 M 382.15 % | -2.028 M 97.91 % | -97.194 M -415.01 % | 30.854 M 73.76 % | 17.757 M -81.99 % | 98.582 M 42.79 % | 69.039 M 159.65 % | 26.589 M 31.17 % | 20.270 M 105.26 % | -385.536 M -328.74 % | -89.923 M 5.71 % | -95.365 M -130.64 % | 311.195 M 12 427.98 % | 2.484 M -98.27 % | 143.847 M 18 389.33 % | 778.000 K -94.87 % | 15.154 M 313.05 % | -7.113 M 84.61 % | -46.223 M -51.17 % | -30.576 M -260.96 % | 18.996 M -70.73 % | 64.906 M 208.54 % | -59.798 M -261.47 % | 37.034 M 255.55 % | -23.808 M -157.72 % | 41.248 M 1 785.66 % | -2.447 M -104.19 % | 58.347 M 561.08 % | 8.826 M 103.81 % | -231.831 M -695.22 % | -29.153 M -110.64 % | 274.120 M 4 106.43 % | -6.842 M 81.21 % | -36.415 M 48.64 % | -70.908 M -592.72 % | 14.391 M -63.68 % | 39.623 M 605.72 % | -7.835 M 91.00 % | -87.020 M -169.51 % | 125.188 M 352.17 % | 27.686 M 530.95 % | 4.388 M -84.98 % | 29.217 M 296.10 % | -14.899 M -110.19 % | 146.249 M 882.39 % | 14.887 M 151.83 % | -28.721 M -782.21 % | 4.210 M 133.87 % | -12.431 M -171.91 % | 17.286 M 150.83 % | -34.007 M -282.92 % | 18.591 M -29.21 % | 26.261 M 328.56 % | -11.490 M 73.93 % | -44.065 M -1 301.59 % | 3.667 M -88.63 % | 32.263 M 181 491.84 % | 17.767 K -99.86 % | 12.538 M -11.20 % | 14.119 M 121.11 % | -66.883 M -113.17 % | -31.375 M -8 430.48 % | 376.634 K -97.36 % | 14.244 M -76.55 % | 60.744 M 544.57 % | -13.663 M -7.49 % | -12.712 M -143.21 % | 29.421 M -25.51 % | 39.497 M 233.72 % | 11.835 M -69.78 % | 39.169 M 683.61 % | -6.712 M -302.68 % | 3.311 M -57.21 % | 7.738 M 121.35 % | -36.252 M -223.12 % | -11.219 M -437.61 % | 3.323 M -46.46 % | 6.208 M 121.73 % | -28.567 M -243.30 % | 19.935 M 197.92 % | -20.359 M -140.52 % | 50.241 M |
| Trésorerie au début de la période | 1.145 B 23.57 % | 926.500 M 23.95 % | 747.496 M 17.28 % | 637.381 M -10.45 % | 711.762 M 11.69 % | 637.264 M 16.45 % | 547.229 M 11.60 % | 490.347 M -14.36 % | 572.586 M 36.55 % | 419.315 M -37.44 % | 670.260 M 21.41 % | 552.052 M 0.31 % | 550.338 M 11.97 % | 491.507 M -6.38 % | 524.982 M 12.87 % | 465.139 M -6.57 % | 497.870 M 14.39 % | 435.228 M 1.33 % | 429.506 M -0.47 % | 431.534 M -18.38 % | 528.728 M 6.20 % | 497.874 M 3.70 % | 480.117 M 25.84 % | 381.535 M 22.09 % | 312.496 M 9.30 % | 285.907 M 7.63 % | 265.637 M -59.21 % | 651.173 M -12.13 % | 741.096 M -11.40 % | 836.461 M 59.25 % | 525.266 M 0.48 % | 522.782 M 37.96 % | 378.935 M 0.21 % | 378.157 M 4.17 % | 363.003 M -1.92 % | 370.116 M -11.10 % | 416.339 M -6.84 % | 446.915 M 4.44 % | 427.919 M 17.88 % | 363.013 M -14.14 % | 422.811 M 9.60 % | 385.777 M -5.81 % | 409.585 M 11.20 % | 368.337 M -0.66 % | 370.784 M 18.67 % | 312.437 M 2.91 % | 303.611 M -43.30 % | 535.442 M -5.16 % | 564.595 M 94.37 % | 290.475 M -2.30 % | 297.317 M -10.91 % | 333.732 M -17.52 % | 404.641 M 3.69 % | 390.250 M 5.29 % | 370.627 M -2.07 % | 378.462 M -18.69 % | 465.482 M 36.79 % | 340.294 M 8.86 % | 312.608 M 1.42 % | 308.220 M 10.47 % | 279.003 M -5.07 % | 293.902 M 99.05 % | 147.653 M 11.21 % | 132.766 M -17.79 % | 161.487 M 2.68 % | 157.277 M -7.32 % | 169.708 M 11.34 % | 152.422 M -18.24 % | 186.428 M 11.08 % | 167.837 M 18.26 % | 141.927 M -7.49 % | 153.417 M -22.31 % | 197.481 M 1.89 % | 193.814 M 19.93 % | 161.608 M 0.01 % | 161.590 M 8.41 % | 149.052 M 10.46 % | 134.933 M -33.13 % | 201.776 M -13.46 % | 233.152 M 0.16 % | 232.775 M 6.52 % | 218.531 M 38.57 % | 157.709 M -7.97 % | 171.373 M -6.91 % | 184.084 M 19.02 % | 154.663 M 34.39 % | 115.089 M 11.46 % | 103.254 M 61.12 % | 64.085 M -9.48 % | 70.796 M 4.51 % | 67.744 M 12.90 % | 60.005 M -37.66 % | 96.257 M -10.44 % | 107.477 M 2.91 % | 104.441 M 6.32 % | 98.233 M -22.53 % | 126.800 M 18.65 % | 106.865 M -16.16 % | 127.460 M 65.06 % | 77.219 M |
| Trésorerie à la fin de la période | 1.042 B -8.98 % | 1.145 B 23.57 % | 926.501 M 23.95 % | 747.497 M 17.28 % | 637.381 M -10.45 % | 711.761 M 11.69 % | 637.264 M 16.45 % | 547.229 M 11.60 % | 490.347 M -14.36 % | 572.586 M 36.55 % | 419.315 M -37.44 % | 670.260 M 21.41 % | 552.052 M 0.31 % | 550.338 M 11.97 % | 491.507 M -6.38 % | 524.982 M 12.87 % | 465.139 M -6.57 % | 497.870 M 14.39 % | 435.228 M 1.33 % | 429.506 M -0.47 % | 431.534 M -18.38 % | 528.728 M 6.20 % | 497.874 M 3.70 % | 480.117 M 25.84 % | 381.535 M 22.09 % | 312.496 M 9.30 % | 285.907 M 7.63 % | 265.637 M -59.21 % | 651.173 M -12.13 % | 741.096 M -11.40 % | 836.461 M 59.25 % | 525.266 M 0.48 % | 522.782 M 37.96 % | 378.935 M 0.21 % | 378.157 M 4.17 % | 363.003 M -1.92 % | 370.116 M -11.10 % | 416.339 M -6.84 % | 446.915 M 4.44 % | 427.919 M 17.88 % | 363.013 M -14.14 % | 422.811 M 9.60 % | 385.777 M -5.81 % | 409.585 M 11.20 % | 368.337 M -0.66 % | 370.784 M 18.67 % | 312.437 M 2.91 % | 303.611 M -43.30 % | 535.442 M -5.16 % | 564.595 M 94.37 % | 290.475 M -2.30 % | 297.317 M -10.91 % | 333.733 M -17.52 % | 404.641 M -1.37 % | 410.250 M 10.69 % | 370.627 M -2.07 % | 378.462 M -18.69 % | 465.482 M 36.79 % | 340.294 M 8.86 % | 312.608 M 1.42 % | 308.220 M 10.47 % | 279.003 M -5.07 % | 293.902 M 99.05 % | 147.653 M 11.21 % | 132.766 M -17.79 % | 161.487 M 2.68 % | 157.277 M -7.32 % | 169.708 M 11.34 % | 152.422 M -18.24 % | 186.428 M 10.85 % | 168.188 M 18.50 % | 141.927 M -7.49 % | 153.417 M -22.31 % | 197.481 M 1.86 % | 193.872 M 19.96 % | 161.608 M 0.01 % | 161.590 M 8.41 % | 149.052 M 10.50 % | 134.894 M -33.15 % | 201.776 M -13.46 % | 233.152 M 0.16 % | 232.775 M 6.56 % | 218.453 M 38.52 % | 157.709 M -7.97 % | 171.373 M -6.91 % | 184.084 M 19.08 % | 154.587 M 34.32 % | 115.089 M 11.46 % | 103.254 M 61.12 % | 64.085 M -9.81 % | 71.055 M 4.89 % | 67.744 M 12.90 % | 60.005 M -37.66 % | 96.257 M -10.68 % | 107.764 M 3.18 % | 104.441 M 6.32 % | 98.233 M -22.53 % | 126.800 M 18.39 % | 107.101 M -15.97 % | 127.460 M |
| Trésorerie d'exploitation | 237.800 M -31.37 % | 346.500 M 30.74 % | 265.022 M -10.24 % | 295.248 M 51.41 % | 194.997 M 36.95 % | 142.384 M -13.98 % | 165.521 M -20.28 % | 207.628 M 36.26 % | 152.381 M -27.56 % | 210.356 M 102.67 % | 103.792 M -32.85 % | 154.565 M 16.59 % | 132.575 M -11.94 % | 150.556 M 134.31 % | 64.255 M -46.62 % | 120.384 M 49.76 % | 80.382 M -30.48 % | 115.618 M 21.18 % | 95.414 M 83.62 % | 51.962 M 46.23 % | 35.534 M -56.37 % | 81.443 M -62.09 % | 214.856 M 133.25 % | 92.116 M -30.91 % | 133.327 M 164.45 % | 50.417 M -45.80 % | 93.013 M 498.73 % | 15.535 M 394.73 % | -5.271 M -115.72 % | 33.533 M -44.71 % | 60.645 M 67.50 % | 36.207 M 354.89 % | -14.205 M -142.51 % | 33.413 M 15.50 % | 28.928 M -7.23 % | 31.181 M 153.92 % | 12.280 M -35.45 % | 19.023 M -70.40 % | 64.264 M 1.86 % | 63.089 M 466.53 % | 11.136 M -69.35 % | 36.328 M 229.66 % | 11.020 M -50.81 % | 22.404 M 22.27 % | 18.324 M -70.71 % | 62.556 M 417.21 % | 12.095 M -64.81 % | 34.373 M 5 765.70 % | 586.000 K -64.95 % | 1.672 M -96.67 % | 50.137 M 353.09 % | -19.810 M 27.14 % | -27.190 M -170.61 % | 38.507 M -3.62 % | 39.952 M -37.65 % | 64.082 M 124.72 % | 28.517 M -66.06 % | 84.031 M 15.75 % | 72.599 M -23.76 % | 95.219 M 43.65 % | 66.285 M 157.11 % | 25.781 M -17.28 % | 31.168 M -2.51 % | 31.970 M 596.04 % | -6.445 M -208.16 % | 5.959 M -78.88 % | 28.221 M -40.81 % | 47.680 M 61.02 % | 29.611 M -7.15 % | 31.890 M -13.01 % | 36.660 M -4.17 % | 38.257 M 101.36 % | 18.999 M 60.25 % | 11.856 M -70.07 % | 39.614 M 24.27 % | 31.877 M -39.86 % | 53.004 M 174.68 % | 19.297 M -8.62 % | 21.117 M 120.06 % | 9.596 M 477.16 % | -2.544 M -111.30 % | 22.510 M 617.71 % | -4.348 M -119.21 % | 22.639 M 0.66 % | 22.490 M -33.95 % | 34.052 M -10.82 % | 38.185 M 92.89 % | 19.796 M 250.00 % | 5.656 M 364.55 % | -2.138 M -110.03 % | 21.320 M 23.52 % | 17.261 M 199.79 % | -17.298 M -254.59 % | -4.878 M -96.91 % | -2.477 M -176.37 % | 3.244 M -41.76 % | 5.570 M -78.58 % | 26.006 M -48.41 % | 50.412 M -1.56 % | 51.213 M |
| Dépenses en capital | -110.500 M -33.94 % | -82.500 M 33.33 % | -123.749 M -68.09 % | -73.619 M 16.44 % | -88.104 M -11.16 % | -79.258 M -11.80 % | -70.892 M 31.64 % | -103.697 M -19.54 % | -86.744 M -53.86 % | -56.379 M 11.44 % | -63.662 M -28.06 % | -49.713 M -14.16 % | -43.546 M 15.53 % | -51.551 M 12.89 % | -59.182 M -58.36 % | -37.372 M -12.10 % | -33.339 M -23.67 % | -26.959 M 47.32 % | -51.177 M -44.32 % | -35.461 M 1.45 % | -35.982 M 10.44 % | -40.177 M -26.28 % | -31.815 M -34.89 % | -23.586 M 10.59 % | -26.379 M 10.42 % | -29.449 M 13.94 % | -34.221 M -4.00 % | -32.906 M -2.83 % | -32.000 M -71.31 % | -18.680 M 31.30 % | -27.192 M -54.46 % | -17.604 M 33.42 % | -26.442 M -89.66 % | -13.942 M -54.65 % | -9.015 M 56.82 % | -20.877 M -18.56 % | -17.609 M -28.16 % | -13.740 M 67.62 % | -42.433 M -603.58 % | -6.031 M 57.93 % | -14.335 M -75.46 % | -8.170 M 47.47 % | -15.553 M -59.50 % | -9.751 M -46.06 % | -6.676 M -61.80 % | -4.126 M 49.25 % | -8.130 M -301.28 % | -2.026 M -384.69 % | -418.000 K 93.99 % | -6.959 M 67.32 % | -21.295 M -43.89 % | -14.800 M 17.58 % | -17.957 M 4.15 % | -18.734 M 27.60 % | -25.875 M -15.62 % | -22.380 M 15.62 % | -26.524 M -23.15 % | -21.538 M 45.65 % | -39.626 M -41.44 % | -28.016 M -13.39 % | -24.707 M -119.64 % | -11.249 M -32.54 % | -8.487 M -298.08 % | -2.132 M 10.16 % | -2.373 M 21.42 % | -3.020 M 68.38 % | -9.550 M -8.35 % | -8.814 M -3.55 % | -8.512 M 14.33 % | -9.936 M 34.39 % | -15.144 M -52.25 % | -9.947 M 39.37 % | -16.405 M -153.16 % | -6.480 M 59.69 % | -16.076 M -87.00 % | -8.597 M 20.37 % | -10.796 M -49.88 % | -7.203 M 38.85 % | -11.779 M 6.81 % | -12.640 M -52.91 % | -8.266 M 30.64 % | -11.919 M 41.99 % | -20.545 M -23.77 % | -16.599 M -21.42 % | -13.670 M -87.68 % | -7.284 M 50.17 % | -14.618 M -180.54 % | -5.211 M 13.67 % | -6.036 M -45.03 % | -4.162 M 66.87 % | -12.561 M -27.15 % | -9.879 M -73.40 % | -5.697 M -10.87 % | -5.139 M 60.86 % | -13.130 M 26.80 % | -17.937 M 2.25 % | -18.349 M 17.61 % | -22.272 M -28.94 % | -17.272 M -1.35 % | -17.042 M |
| Cash-flow disponible | 127.300 M -51.78 % | 264.000 M 86.87 % | 141.273 M -36.26 % | 221.629 M 107.34 % | 106.893 M 69.33 % | 63.126 M -33.29 % | 94.629 M -8.95 % | 103.931 M 58.34 % | 65.637 M -57.37 % | 153.977 M 283.70 % | 40.130 M -61.73 % | 104.852 M 17.77 % | 89.029 M -10.08 % | 99.005 M 1 851.61 % | 5.073 M -93.89 % | 83.012 M 76.46 % | 47.043 M -46.94 % | 88.659 M 100.42 % | 44.237 M 168.09 % | 16.501 M 3 783.26 % | -448.000 K -101.09 % | 41.266 M -77.46 % | 183.041 M 167.10 % | 68.530 M -35.92 % | 106.948 M 410.05 % | 20.968 M -64.34 % | 58.792 M 438.45 % | -17.371 M 53.39 % | -37.271 M -350.93 % | 14.853 M -55.60 % | 33.453 M 79.83 % | 18.603 M 145.77 % | -40.647 M -308.76 % | 19.471 M -2.22 % | 19.913 M 93.26 % | 10.304 M 293.36 % | -5.329 M -200.87 % | 5.283 M -75.80 % | 21.831 M -61.74 % | 57.058 M 1 883.62 % | -3.199 M -111.36 % | 28.158 M 721.18 % | -4.533 M -135.83 % | 12.653 M 8.63 % | 11.648 M -80.07 % | 58.430 M 1 373.64 % | 3.965 M -87.74 % | 32.347 M 19 154.17 % | 168.000 K 103.18 % | -5.287 M -118.33 % | 28.842 M 183.33 % | -34.610 M 23.34 % | -45.147 M -328.33 % | 19.773 M 40.46 % | 14.077 M -66.24 % | 41.702 M 1 992.42 % | 1.993 M -96.81 % | 62.493 M 89.53 % | 32.973 M -50.94 % | 67.203 M 61.63 % | 41.578 M 186.11 % | 14.532 M -35.93 % | 22.681 M -23.99 % | 29.838 M 438.38 % | -8.818 M -400.03 % | 2.939 M -84.26 % | 18.671 M -51.96 % | 38.865 M 84.20 % | 21.100 M -3.89 % | 21.954 M 2.04 % | 21.516 M -24.00 % | 28.310 M 991.48 % | 2.594 M -51.75 % | 5.375 M -77.16 % | 23.537 M 1.10 % | 23.280 M -44.84 % | 42.208 M 249.01 % | 12.094 M 29.51 % | 9.338 M 406.82 % | -3.044 M 71.85 % | -10.811 M -202.07 % | 10.592 M 142.55 % | -24.893 M -512.15 % | 6.040 M -31.52 % | 8.820 M -67.05 % | 26.769 M 13.59 % | 23.567 M 61.57 % | 14.586 M 3 944.01 % | -379.445 K 93.98 % | -6.300 M -171.92 % | 8.759 M 18.65 % | 7.382 M 132.10 % | -22.995 M -129.56 % | -10.017 M 35.82 % | -15.607 M -6.22 % | -14.693 M -14.97 % | -12.780 M -442.25 % | 3.734 M -88.73 % | 33.140 M -3.02 % | 34.171 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 | 2002 | 2002 | 2002 | 2002 | 2001 | 2001 | 2001 | 2001 | 2000 | 2000 |