Boyd Group Services Inc. BYD.TO
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 3.067 B 4.37 % | 2.939 B 19.74 % | 2.454 B 32.16 % | 1.857 B 19.34 % | 1.556 B -9.26 % | 1.715 B 16.20 % | 1.476 B 19.60 % | 1.234 B 20.26 % | 1.026 B 21.07 % | 847.449 M 10.98 % | 763.624 M 33.11 % | 573.662 M 32.05 % | 434.424 M 24.25 % | 349.624 M 36.17 % | 256.757 M 19.54 % | 214.783 M 24.64 % | 172.322 M -13.62 % | 199.496 M 26.64 % | 157.533 M -2.55 % | 161.650 M 15.90 % | 139.467 M 39.58 % | 99.922 M 11.22 % | 89.840 M 7.08 % | 83.899 M 29.63 % | 64.722 M 71.68 % | 37.699 M 102.11 % | 18.652 M 62.69 % | 11.465 M |
| Bénéfice net | 24.521 M -71.64 % | 86.448 M 109.15 % | 41.333 M 77.06 % | 23.344 M -46.91 % | 43.971 M -8.73 % | 48.178 M -21.60 % | 61.448 M 33.75 % | 45.944 M 104.55 % | 22.461 M 241.69 % | -15.852 M -14.45 % | -13.851 M -20.42 % | -11.503 M -262.90 % | 7.061 M 144.40 % | 2.889 M -83.57 % | 17.589 M 107.36 % | 8.482 M 115.83 % | 3.930 M 13.27 % | 3.470 M 118.46 % | -18.797 M -2 177.77 % | 904.654 K -45.65 % | 1.665 M 45.81 % | 1.142 M 52.88 % | 746.701 K -64.17 % | 2.084 M 18.67 % | 1.756 M 69.58 % | 1.036 M 165.60 % | 389.939 K 74.44 % | 223.536 K |
| Bénéfice avant impôt | 31.630 M -73.47 % | 119.235 M 101.21 % | 59.259 M 85.50 % | 31.946 M -45.63 % | 58.761 M -16.37 % | 70.261 M -13.20 % | 80.946 M 33.45 % | 60.657 M 43.71 % | 42.207 M 3 678.65 % | -1.179 M 63.52 % | -3.233 M 56.90 % | -7.501 M -179.21 % | 9.469 M 78.88 % | 5.294 M -52.98 % | 11.258 M 30.60 % | 8.621 M 32.14 % | 6.524 M 38.73 % | 4.703 M 129.36 % | -16.020 M -2 081.57 % | 808.428 K -58.63 % | 1.954 M 520.54 % | 314.922 K -75.15 % | 1.267 M -53.15 % | 2.705 M 6.21 % | 2.547 M 31.72 % | 1.933 M 170.43 % | 714.889 K 231.91 % | 215.385 K |
| Ratio bénéfice avant impôt | 0.01 -74.58 % | 0.04 68.03 % | 0.02 40.36 % | 0.02 -54.44 % | 0.04 -7.83 % | 0.04 -25.30 % | 0.05 11.58 % | 0.05 19.50 % | 0.04 3 055.77 % | 0.00 67.13 % | 0.00 67.62 % | -0.01 -159.99 % | 0.02 43.96 % | 0.02 -65.47 % | 0.04 9.25 % | 0.04 6.02 % | 0.04 60.60 % | 0.02 123.18 % | -0.10 -2 133.35 % | 0.01 -64.31 % | 0.01 344.59 % | 0.00 -77.66 % | 0.01 -56.25 % | 0.03 -18.07 % | 0.04 -23.27 % | 0.05 33.80 % | 0.04 104.02 % | 0.02 |
| EBITDA | 208.971 M -18.12 % | 255.202 M 49.06 % | 171.204 M 43.79 % | 119.061 M -8.36 % | 129.920 M -19.29 % | 160.969 M 21.26 % | 132.745 M 24.98 % | 106.210 M 25.65 % | 84.529 M 15.72 % | 73.047 M 20.45 % | 60.646 M 48.49 % | 40.841 M 48.42 % | 27.517 M 70.60 % | 16.129 M 17.49 % | 13.728 M -3.46 % | 14.220 M 31.38 % | 10.824 M -0.36 % | 10.862 M 54.81 % | 7.017 M -31.59 % | 10.257 M 5.07 % | 9.762 M 61.25 % | 6.054 M -10.78 % | 6.785 M -14.35 % | 7.922 M 30.29 % | 6.080 M 49.25 % | 4.074 M 116.14 % | 1.885 M 149.84 % | 754.375 K |
| Ratio de revenu net | 0.01 -72.82 % | 0.03 74.67 % | 0.02 33.97 % | 0.01 -55.51 % | 0.03 0.58 % | 0.03 -32.53 % | 0.04 11.83 % | 0.04 70.09 % | 0.02 217.03 % | -0.02 -3.13 % | -0.02 9.54 % | -0.02 -223.36 % | 0.02 96.69 % | 0.01 -87.94 % | 0.07 73.46 % | 0.04 73.16 % | 0.02 31.13 % | 0.02 114.58 % | -0.12 -2 232.06 % | 0.01 -53.11 % | 0.01 4.47 % | 0.01 37.45 % | 0.01 -66.54 % | 0.02 -8.46 % | 0.03 -1.22 % | 0.03 31.41 % | 0.02 7.23 % | 0.02 |
| Ratio EBITDA | 0.07 -21.55 % | 0.09 24.49 % | 0.07 8.80 % | 0.06 -23.21 % | 0.08 -11.05 % | 0.09 4.35 % | 0.09 4.50 % | 0.09 4.48 % | 0.08 -4.42 % | 0.09 8.53 % | 0.08 11.55 % | 0.07 12.40 % | 0.06 37.30 % | 0.05 -13.72 % | 0.05 -19.24 % | 0.07 5.40 % | 0.06 15.36 % | 0.05 22.25 % | 0.04 -29.80 % | 0.06 -9.34 % | 0.07 15.53 % | 0.06 -19.78 % | 0.08 -20.01 % | 0.09 0.51 % | 0.09 -13.06 % | 0.11 6.94 % | 0.10 53.57 % | 0.07 |
| Taux de profit brut | 0.45 -0.01 % | 0.45 1.76 % | 0.45 0.23 % | 0.45 -2.41 % | 0.46 0.68 % | 0.45 0.47 % | 0.45 -1.29 % | 0.46 -0.02 % | 0.46 0.12 % | 0.46 -0.92 % | 0.46 0.36 % | 0.46 1.54 % | 0.45 0.97 % | 0.45 -0.99 % | 0.45 2.49 % | 0.44 0.75 % | 0.44 0.08 % | 0.44 1.54 % | 0.43 -5.86 % | 0.46 -3.50 % | 0.48 6.36 % | 0.45 -0.15 % | 0.45 -0.53 % | 0.45 1.02 % | 0.45 -3.51 % | 0.46 1.12 % | 0.46 2.05 % | 0.45 |
| Moyenne pondérée des actions en circulation diluée | 21.476 M 0.00 % | 21.476 M 0.02 % | 21.472 M 0.00 % | 21.472 M 2.18 % | 21.015 M 5.59 % | 19.902 M 0.23 % | 19.856 M 6.10 % | 18.714 M 1.85 % | 18.374 M 11.56 % | 16.471 M 7.43 % | 15.331 M 17.83 % | 13.011 M 3.80 % | 12.535 M 11.16 % | 11.276 M 4.54 % | 10.787 M -9.40 % | 11.906 M -1.90 % | 12.136 M 13.38 % | 10.704 M 3.50 % | 10.343 M 5.33 % | 9.819 M 27.62 % | 7.694 M 50.26 % | 5.121 M 42.23 % | 3.600 M -3.32 % | 3.724 M -8.80 % | 4.083 M -6.67 % | 4.375 M 42.92 % | 3.061 M 22.45 % | 2.500 M |
| Moyenne pondérée des actions en circulation | 21.473 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 2.22 % | 21.006 M 5.67 % | 19.879 M 0.99 % | 19.684 M 6.46 % | 18.490 M 2.55 % | 18.031 M 9.47 % | 16.471 M 7.47 % | 15.326 M 17.79 % | 13.011 M 3.80 % | 12.535 M 11.16 % | 11.276 M 4.60 % | 10.780 M -8.30 % | 11.756 M -2.81 % | 12.096 M 14.32 % | 10.580 M 2.30 % | 10.343 M 7.58 % | 9.614 M 37.64 % | 6.985 M 101.83 % | 3.461 M -3.87 % | 3.600 M 6.10 % | 3.393 M 7.16 % | 3.167 M 11.72 % | 2.834 M 36.70 % | 2.073 M -52.61 % | 4.375 M |
| Bénéfice par action diluée | 1.14 -71.78 % | 4.04 111.52 % | 1.91 73.64 % | 1.10 -46.34 % | 2.05 -17.00 % | 2.47 -13.94 % | 2.87 28.70 % | 2.23 110.38 % | 1.06 210.42 % | -0.96 -11.63 % | -0.86 -2.38 % | -0.84 -247.37 % | 0.57 119.23 % | 0.26 -79.20 % | 1.25 76.06 % | 0.71 136.67 % | 0.30 -6.25 % | 0.32 117.58 % | -1.82 -2 076.11 % | 0.09 -29.15 % | 0.13 8.33 % | 0.12 0.00 % | 0.12 -75.00 % | 0.48 20.00 % | 0.40 73.91 % | 0.23 76.92 % | 0.13 45.41 % | 0.09 |
| Bénéfice par action | 1.14 -71.78 % | 4.04 111.52 % | 1.91 73.64 % | 1.10 -46.34 % | 2.05 -17.00 % | 2.47 -14.83 % | 2.90 15.54 % | 2.51 100.80 % | 1.25 230.21 % | -0.96 -11.63 % | -0.86 -2.38 % | -0.84 -247.37 % | 0.57 119.23 % | 0.26 -79.20 % | 1.25 73.61 % | 0.72 132.26 % | 0.31 -6.06 % | 0.33 118.13 % | -1.82 -2 038.23 % | 0.09 -53.05 % | 0.20 -25.93 % | 0.27 125.00 % | 0.12 -77.36 % | 0.53 15.22 % | 0.46 76.92 % | 0.26 100.00 % | 0.13 154.40 % | 0.05 |
| Bénéfice brut | 1.395 B 4.36 % | 1.337 B 21.85 % | 1.097 B 32.46 % | 828.288 M 16.46 % | 711.224 M -8.64 % | 778.457 M 16.75 % | 666.766 M 18.05 % | 564.808 M 20.25 % | 469.714 M 21.21 % | 387.509 M 9.96 % | 352.412 M 33.59 % | 263.807 M 34.09 % | 196.738 M 25.45 % | 156.821 M 34.82 % | 116.323 M 22.52 % | 94.939 M 25.58 % | 75.600 M -13.55 % | 87.449 M 28.59 % | 68.008 M -8.25 % | 74.127 M 11.84 % | 66.278 M 48.45 % | 44.646 M 11.05 % | 40.201 M 6.51 % | 37.743 M 30.95 % | 28.822 M 65.65 % | 17.399 M 104.37 % | 8.514 M 66.02 % | 5.128 M |
| Charge d'impôt sur le bénéfice | 7.116 M -78.30 % | 32.786 M 82.90 % | 17.926 M 108.40 % | 8.602 M -41.84 % | 14.791 M -33.02 % | 22.083 M 13.26 % | 19.498 M 32.51 % | 14.714 M -25.49 % | 19.747 M 34.58 % | 14.673 M 38.19 % | 10.618 M 165.32 % | 4.002 M 66.18 % | 2.408 M 0.16 % | 2.404 M 136.57 % | -6.575 M -4 845.73 % | 138.542 K -48.77 % | 270.428 K -76.34 % | 1.143 M -21.08 % | 1.448 M 5 280.21 % | -27.960 K -103.79 % | 738.053 K 245.84 % | -506.069 K -2 280.01 % | -21.263 K -103.43 % | 620.422 K -21.49 % | 790.263 K -11.96 % | 897.585 K 176.22 % | 324.949 K 4 086.64 % | -8.151 K |
| Coût des revenus | 1.672 B 4.38 % | 1.602 B 18.04 % | 1.357 B 31.92 % | 1.029 B 21.76 % | 844.926 M -9.77 % | 936.454 M 15.75 % | 809.000 M 20.90 % | 669.143 M 20.28 % | 556.322 M 20.96 % | 459.940 M 11.85 % | 411.211 M 32.71 % | 309.855 M 30.36 % | 237.686 M 23.28 % | 192.803 M 37.29 % | 140.434 M 17.18 % | 119.844 M 23.91 % | 96.722 M -13.68 % | 112.047 M 25.16 % | 89.525 M 2.29 % | 87.522 M 19.58 % | 73.190 M 32.41 % | 55.276 M 11.36 % | 49.639 M 7.54 % | 46.156 M 28.57 % | 35.899 M 76.85 % | 20.299 M 100.22 % | 10.138 M 59.99 % | 6.337 M |
| Dépenses générales et administratives | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 78.861 M | 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 | 0.000 100.00 % | -14.061 M | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.509 M 58.42 % | 5.371 M 42.86 % | 3.760 M 27.25 % | 2.955 M -38.32 % | 4.791 M -5.44 % | 5.066 M -6.75 % | 5.433 M 11.55 % | 4.871 M 71.78 % | 2.836 M -11.61 % | 3.208 M 12.30 % | 2.857 M 57.87 % | 1.809 M 24.80 % | 1.450 M 85.92 % | 779.879 K -83.68 % | 4.779 M |
| Dépenses de fonctionnement | 1.061 B 9.41 % | 969.489 M 18.06 % | 821.196 M 32.38 % | 620.312 M 22.93 % | 504.613 M -8.00 % | 548.510 M 2.83 % | 533.416 M 16.47 % | 457.997 M 19.05 % | 384.699 M 22.47 % | 314.126 M 8.31 % | 290.016 M 30.26 % | 222.637 M 20.79 % | 184.315 M 30.35 % | 141.404 M 37.44 % | 102.884 M 20.79 % | 85.175 M 25.71 % | 67.754 M -16.74 % | 81.377 M 22.14 % | 66.626 M -3.86 % | 69.304 M 12.90 % | 61.387 M 48.18 % | 41.427 M 13.11 % | 36.624 M 11.96 % | 32.711 M 33.23 % | 24.552 M 66.16 % | 14.776 M 97.70 % | 7.474 M 56.38 % | 4.779 M |
| Coût et dépenses | 2.733 B 6.27 % | 2.572 B 18.05 % | 2.178 B 32.09 % | 1.649 B 22.20 % | 1.350 B -9.12 % | 1.485 B 10.62 % | 1.342 B 19.10 % | 1.127 B 19.78 % | 941.021 M 21.57 % | 774.066 M 10.39 % | 701.228 M 31.69 % | 532.492 M 26.18 % | 422.001 M 26.27 % | 334.207 M 37.35 % | 243.318 M 18.68 % | 205.019 M 24.65 % | 164.476 M -14.97 % | 193.424 M 23.87 % | 156.151 M -0.43 % | 156.826 M 16.53 % | 134.577 M 39.16 % | 96.703 M 12.10 % | 86.263 M 9.38 % | 78.868 M 30.46 % | 60.451 M 72.35 % | 35.075 M 99.15 % | 17.612 M 58.44 % | 11.116 M |
| Frais de recherche et de développement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente, frais généraux et administratifs | 1.061 B 9.41 % | 969.489 M 18.06 % | 821.196 M 32.38 % | 620.312 M 22.93 % | 504.613 M -8.00 % | 548.510 M 2.83 % | 533.416 M 16.47 % | 457.997 M 19.05 % | 384.699 M 22.47 % | 314.126 M 8.31 % | 290.016 M 30.26 % | 222.637 M 31.91 % | 168.776 M 27.00 % | 132.894 M 36.28 % | 97.513 M 19.77 % | 81.415 M 25.64 % | 64.799 M -15.39 % | 76.586 M 24.41 % | 61.560 M -3.62 % | 63.870 M 13.01 % | 56.516 M 46.45 % | 38.592 M 15.49 % | 33.416 M 11.93 % | 29.855 M 31.27 % | 22.742 M 70.67 % | 13.326 M 99.07 % | 6.694 M | 0.000 |
| Revenu d'intérêts | 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 % | 12.877 K -30.74 % | 18.593 K 71.98 % | 10.811 K -29.09 % | 15.247 K 51.55 % | 10.061 K -73.38 % | 37.789 K -73.70 % | 143.679 K 66.03 % | 86.537 K -9.25 % | 95.354 K -4.99 % | 100.358 K 88.89 % | 53.130 K 1.83 % | 52.177 K 443.11 % | 9.607 K | 0.000 | 0.000 | 0.000 |
| Frais d'intérêts | 68.913 M 33.25 % | 51.718 M 6.48 % | 48.570 M 40.09 % | 34.669 M -18.37 % | 42.471 M 11.22 % | 38.185 M 271.34 % | 10.283 M -37.70 % | 16.505 M 67.24 % | 9.869 M -30.76 % | 14.254 M 71.38 % | 8.317 M 34.58 % | 6.180 M 107.27 % | 2.982 M 49.53 % | 1.994 M 37.64 % | 1.449 M 19.46 % | 1.213 M -8.98 % | 1.332 M -58.97 % | 3.247 M 2.64 % | 3.164 M 5.68 % | 2.994 M 59.76 % | 1.874 M -16.32 % | 2.239 M -39.31 % | 3.690 M -1.77 % | 3.756 M 44.77 % | 2.595 M | 0.000 -100.00 % | 600.000 K | 0.000 |
| Dépréciation et amortissement | 99.575 M 24.12 % | 80.226 M 10.76 % | 72.436 M 14.07 % | 63.500 M 16.15 % | 54.671 M 15.33 % | 47.405 M 17.50 % | 40.345 M 25.46 % | 32.157 M 30.20 % | 24.698 M 30.92 % | 18.865 M 12.05 % | 16.836 M 28.55 % | 13.097 M 28.05 % | 10.228 M 62.83 % | 6.281 M 67.29 % | 3.755 M 6.24 % | 3.534 M 42.00 % | 2.489 M -34.40 % | 3.794 M -32.66 % | 5.635 M 81.36 % | 3.107 M 63.51 % | 1.900 M 49.17 % | 1.274 M -35.48 % | 1.974 M 27.89 % | 1.544 M -14.68 % | 1.809 M 24.80 % | 1.450 M 85.92 % | 779.879 K 92.41 % | 405.311 K |
| Résultat d'exploitation | 334.501 M -8.95 % | 367.365 M 33.11 % | 275.979 M 32.70 % | 207.976 M 0.66 % | 206.611 M -10.15 % | 229.947 M 72.44 % | 133.351 M 24.85 % | 106.811 M 25.64 % | 85.015 M 15.85 % | 73.383 M 17.61 % | 62.396 M 51.56 % | 41.170 M 138.14 % | 17.288 M 12.14 % | 15.417 M 14.71 % | 13.440 M 37.65 % | 9.765 M 24.45 % | 7.846 M 30.49 % | 6.013 M 273.27 % | 1.611 M -71.25 % | 5.602 M -4.72 % | 5.879 M 40.88 % | 4.173 M -25.90 % | 5.632 M -29.69 % | 8.010 M 25.08 % | 6.404 M 144.07 % | 2.624 M 63.98 % | 1.600 M 358.37 % | 349.064 K |
| Ratio de résultat d'exploitation | 0.11 -12.76 % | 0.12 11.17 % | 0.11 0.40 % | 0.11 -15.65 % | 0.13 -0.98 % | 0.13 48.39 % | 0.09 4.39 % | 0.09 4.47 % | 0.08 -4.31 % | 0.09 5.98 % | 0.08 13.85 % | 0.07 80.34 % | 0.04 -9.75 % | 0.04 -15.76 % | 0.05 15.14 % | 0.05 -0.15 % | 0.05 51.07 % | 0.03 194.76 % | 0.01 -70.49 % | 0.03 -17.79 % | 0.04 0.94 % | 0.04 -33.37 % | 0.06 -34.34 % | 0.10 -3.51 % | 0.10 42.16 % | 0.07 -18.87 % | 0.09 181.75 % | 0.03 |
| Total autres revenus dépenses net | -302.871 M -22.06 % | -248.130 M -14.49 % | -216.719 M -23.11 % | -176.030 M -19.06 % | -147.850 M 7.41 % | -159.686 M -204.72 % | -52.405 M -13.54 % | -46.154 M -7.82 % | -42.807 M 42.59 % | -74.563 M -13.61 % | -65.629 M -34.84 % | -48.671 M -522.48 % | -7.819 M 22.76 % | -10.123 M -53.33 % | -6.602 M -675.31 % | -851.590 K 45.16 % | -1.553 M -192.63 % | -530.635 K 96.99 % | -17.630 M -267.78 % | -4.794 M -11.10 % | -4.315 M -11.93 % | -3.855 M 11.68 % | -4.364 M 16.76 % | -5.243 M -35.94 % | -3.857 M -458.64 % | -690.450 K 21.99 % | -885.111 K -562.12 % | -133.679 K |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | 1.230 B 10.67 % | 1.112 B 14.41 % | 971.757 M 2.32 % | 949.733 M 76.94 % | 536.748 M -19.99 % | 670.826 M 265.19 % | 183.690 M 6.65 % | 172.237 M 110.15 % | 81.959 M 38.87 % | 59.017 M -27.13 % | 80.991 M 68.73 % | 47.999 M | 0.000 -100.00 % | 16.264 M 1.80 % | 15.976 M 5.00 % | 15.214 M -43.51 % | 26.934 M 1.11 % | 26.639 M -11.76 % | 30.190 M 3 356.82 % | -926.974 K -103.59 % | 25.793 M 134.30 % | 11.008 M -16.05 % | 13.114 M -15.52 % | 15.522 M 3.53 % | 14.992 M 111.52 % | 7.088 M 140.49 % | 2.947 M 19.36 % | 2.469 M |
| Investissements totaux | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 1.250 B 10.24 % | 1.134 B 14.92 % | 986.961 M 1.00 % | 977.216 M 63.53 % | 597.591 M -14.32 % | 697.465 M 197.15 % | 234.720 M 11.86 % | 209.843 M 72.65 % | 121.543 M 8.86 % | 111.655 M -16.06 % | 133.018 M 98.09 % | 67.150 M | 0.000 -100.00 % | 34.031 M 33.11 % | 25.565 M 28.91 % | 19.832 M -33.09 % | 29.641 M 1.32 % | 29.254 M -11.90 % | 33.205 M | 0.000 -100.00 % | 26.192 M 120.51 % | 11.878 M -14.85 % | 13.949 M -14.90 % | 16.391 M 9.33 % | 14.992 M 111.52 % | 7.088 M 100.41 % | 3.537 M 43.23 % | 2.469 M |
| Cumul des autres pertes du résultat global | 44.749 M -23.08 % | 58.173 M 6.11 % | 54.822 M -16.22 % | 65.438 M 0.76 % | 64.945 M 65.77 % | 39.178 M -36.24 % | 61.447 M 101.37 % | 30.514 M -37.08 % | 48.494 M -10.55 % | 54.215 M 172.69 % | 19.882 M 252.52 % | 5.640 M | 0.000 100.00 % | -184.988 K 86.36 % | -1.356 M 87.60 % | -10.939 M -45.51 % | -7.517 M 22.94 % | -9.755 M -35.49 % | -7.199 M | 0.000 100.00 % | -4.480 M -385.97 % | 1.567 M -43.51 % | 2.773 M 418.94 % | 534.412 K 181.35 % | 189.947 K 33.10 % | 142.710 K 12.98 % | 126.313 K | 0.000 |
| Bénéfices non répartis | 180.386 M 9.30 % | 165.031 M 85.46 % | 88.982 M 58.20 % | 56.248 M 31.63 % | 42.733 M 27.85 % | 33.425 M 200.84 % | 11.111 M 130.43 % | -36.506 M 48.20 % | -70.481 M 16.20 % | -84.102 M -7.60 % | -78.164 M -23.78 % | -63.146 M -75.41 % | -35.998 M 0.04 % | -36.011 M -2.16 % | -35.249 M -35.96 % | -25.926 M 1.42 % | -26.299 M 15.28 % | -31.042 M -12.28 % | -27.646 M | 0.000 100.00 % | -6.362 M -326.66 % | -1.491 M -242.30 % | -435.618 K -116.39 % | 2.658 M 66.09 % | 1.600 M 124.30 % | 713.554 K 323.68 % | 168.418 K 2 241.09 % | -7.866 K |
| Actions ordinaires | 599.477 M 0.15 % | 598.609 M -1.14 % | 605.485 M 1.75 % | 595.051 M -0.51 % | 598.097 M 55.77 % | 383.973 M 2.04 % | 376.279 M 7.92 % | 348.665 M 53.91 % | 226.538 M 41.16 % | 160.479 M -9.68 % | 177.680 M 29.84 % | 136.842 M 82.78 % | 74.865 M 3.85 % | 72.088 M | 0.000 | 0.000 -100.00 % | 45.860 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.289 M |
| Capitaux propres totaux | 830.074 M 0.45 % | 826.341 M 9.69 % | 753.363 M 4.58 % | 720.386 M 1.55 % | 709.367 M 54.35 % | 459.582 M 1.68 % | 452.004 M 30.71 % | 345.819 M 66.65 % | 207.511 M 55.46 % | 133.480 M 8.50 % | 123.018 M 47.67 % | 83.306 M 100.24 % | 41.604 M 4.67 % | 39.747 M 56.78 % | 25.353 M 30.19 % | 19.474 M 32.92 % | 14.651 M 56.55 % | 9.359 M 97.12 % | 4.748 M | 0.000 -100.00 % | 21.926 M 44.43 % | 15.181 M 54.75 % | 9.810 M -9.35 % | 10.822 M 24.25 % | 8.710 M 50.08 % | 5.804 M 45.09 % | 4.000 M 153.76 % | 1.576 M |
| Autres passifs non courants | 72.454 M -2.97 % | 74.671 M 8.70 % | 68.696 M 27.31 % | 53.958 M 13.30 % | 47.624 M -29.54 % | 67.595 M 2.56 % | 65.906 M -22.35 % | 84.871 M -11.91 % | 96.344 M -18.69 % | 118.489 M 21.93 % | 97.178 M 55.62 % | 62.444 M 183.14 % | -75.103 M -1 055.52 % | 7.860 M 8.21 % | 7.263 M -37.91 % | 11.698 M | 0.000 -100.00 % | 10.490 M 6.07 % | 9.889 M | 0.000 -100.00 % | 8.761 M 123.69 % | 3.917 M 6.12 % | 3.691 M -20.71 % | 4.655 M 79.68 % | 2.591 M 240.37 % | 761.124 K 1 907.72 % | -42.104 K | 0.000 |
| Dette à long terme | 1.125 B 11.93 % | 1.005 B 15.27 % | 871.691 M 0.05 % | 871.294 M 72.75 % | 504.360 M -15.74 % | 598.564 M 173.69 % | 218.704 M 12.11 % | 195.073 M 78.48 % | 109.296 M 7.89 % | 101.298 M -17.64 % | 122.993 M 108.00 % | 59.130 M -21.27 % | 75.103 M 152.94 % | 29.692 M 35.96 % | 21.838 M 46.72 % | 14.884 M -39.38 % | 24.552 M 25.56 % | 19.555 M -14.87 % | 22.970 M | 0.000 -100.00 % | 24.923 M 122.04 % | 11.224 M -16.33 % | 13.415 M -15.59 % | 15.893 M 34.14 % | 11.848 M 90.13 % | 6.232 M 89.75 % | 3.284 M 59.70 % | 2.057 M |
| Total des passifs non courants | 1.197 B 10.90 % | 1.079 B 14.79 % | 940.387 M 1.64 % | 925.252 M 67.62 % | 551.983 M -17.14 % | 666.159 M 134.06 % | 284.611 M 1.67 % | 279.944 M 36.13 % | 205.640 M -6.44 % | 219.787 M -0.17 % | 220.171 M 81.10 % | 121.575 M 61.88 % | 75.103 M 23.26 % | 60.932 M 27.74 % | 47.700 M 79.45 % | 26.582 M 8.27 % | 24.552 M -18.28 % | 30.044 M -8.57 % | 32.859 M | 0.000 -100.00 % | 33.684 M 122.47 % | 15.141 M -11.53 % | 17.115 M -18.14 % | 20.907 M 43.39 % | 14.581 M 100.33 % | 7.278 M 121.62 % | 3.284 M 59.70 % | 2.057 M |
| Autres passifs courants | 2.281 M -6.11 % | 2.429 M 3.32 % | 2.351 M -2.79 % | 2.419 M 2.65 % | 2.356 M 236.99 % | 699.235 K -93.93 % | 11.518 M 1 585.82 % | 683.236 K 19.86 % | 570.039 K 10.30 % | 516.809 K -16.24 % | 616.975 K -55.20 % | 1.377 M 103.70 % | -37.239 M -2 520.83 % | 1.538 M 277.32 % | 407.675 K 54.30 % | 264.214 K 1 871.01 % | 13.405 K -91.02 % | 149.224 K 494.38 % | 25.106 K | 0.000 -100.00 % | 603.742 K 48.52 % | 406.517 K 30 650.15 % | 1.322 K | 0.000 -100.00 % | 7.145 K | 0.000 -100.00 % | 126.313 K 264.41 % | 34.662 K |
| Revenus reportés | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 662.246 K | 0.000 -100.00 % | 2.091 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.556 M 3 624.84 % | 41.763 K 104.38 % | 20.434 K 100.31 % | -6.622 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.198 M | 0.000 100.00 % | -1.800 M | 0.000 | 0.000 |
| Dette à court terme | 125.724 M -2.88 % | 129.454 M 12.30 % | 115.270 M 8.83 % | 105.922 M 13.61 % | 93.231 M -5.73 % | 98.900 M 517.51 % | 16.016 M 8.43 % | 14.770 M 20.59 % | 12.248 M 18.25 % | 10.357 M 3.32 % | 10.024 M 25.00 % | 8.020 M | 0.000 -100.00 % | 4.339 M 16.42 % | 3.727 M -24.67 % | 4.948 M -2.77 % | 5.089 M -47.53 % | 9.699 M -5.23 % | 10.235 M | 0.000 -100.00 % | 1.269 M 94.20 % | 653.377 K 22.38 % | 533.895 K 7.23 % | 497.902 K -84.16 % | 3.144 M 267.15 % | 856.265 K 238.94 % | 252.628 K -38.79 % | 412.738 K |
| Total des passifs courants | 434.655 M -7.70 % | 470.892 M 9.99 % | 428.139 M 17.42 % | 364.612 M 19.51 % | 305.089 M 0.95 % | 302.212 M 26.11 % | 239.638 M 41.44 % | 169.427 M 28.00 % | 132.366 M 22.67 % | 107.906 M 9.98 % | 98.114 M 30.57 % | 75.143 M 28.23 % | 58.600 M 34.92 % | 43.433 M 21.60 % | 35.720 M 46.74 % | 24.342 M 4.77 % | 23.234 M -13.85 % | 26.970 M 8.81 % | 24.787 M | 0.000 -100.00 % | 13.723 M 83.43 % | 7.481 M 37.53 % | 5.440 M 1.83 % | 5.342 M -24.27 % | 7.054 M 97.70 % | 3.568 M 80.29 % | 1.979 M 23.62 % | 1.601 M |
| Passifs totaux | 1.632 B 5.25 % | 1.550 B 13.29 % | 1.369 B 6.10 % | 1.290 B 50.50 % | 857.073 M -11.49 % | 968.371 M 84.72 % | 524.249 M 16.66 % | 449.371 M 32.95 % | 338.006 M 3.15 % | 327.694 M 2.96 % | 318.285 M 61.80 % | 196.717 M 7.52 % | 182.955 M 75.30 % | 104.366 M 25.11 % | 83.420 M 63.81 % | 50.924 M 6.57 % | 47.786 M -16.19 % | 57.014 M -1.10 % | 57.646 M | 0.000 -100.00 % | 47.407 M 109.56 % | 22.622 M 0.30 % | 22.554 M -14.07 % | 26.249 M 21.33 % | 21.634 M 99.47 % | 10.846 M 106.08 % | 5.263 M 43.91 % | 3.657 M |
| Autres actifs non courants | 14.877 M -7.01 % | 15.998 M 60.43 % | 9.972 M 33.50 % | 7.469 M 47.37 % | 5.068 M 103.51 % | 2.491 M | 0.000 -100.00 % | 83.340 K -91.52 % | 983.045 K -62.39 % | 2.614 M -35.76 % | 4.068 M -5.14 % | 4.289 M 103.13 % | -136.860 M | 0.000 -100.00 % | 1.394 M -39.79 % | 2.315 M -75.40 % | 9.411 M 668.82 % | 1.224 M -86.80 % | 9.273 M -27.68 % | 12.821 M 694.02 % | 1.615 M 87.47 % | 861.351 K 48.52 % | 579.957 K -38.37 % | 941.089 K 82.94 % | 514.436 K -6.87 % | 552.361 K 21.42 % | 454.930 K -20.83 % | 574.611 K |
| Investissements à long terme | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations incorporelles | 336.623 M -1.56 % | 341.960 M 1.79 % | 335.956 M -2.85 % | 345.824 M 25.53 % | 275.483 M 5.59 % | 260.893 M 11.44 % | 234.105 M 18.20 % | 198.054 M 68.91 % | 117.251 M 13.06 % | 103.708 M 2.31 % | 101.369 M 68.18 % | 60.273 M 46.04 % | 41.271 M 61.21 % | 25.600 M 35.02 % | 18.961 M 43.37 % | 13.225 M 1.98 % | 12.969 M -4.56 % | 13.588 M -5.81 % | 14.427 M -9.25 % | 15.897 M -66.27 % | 47.123 M 93.98 % | 24.293 M 4.01 % | 23.356 M | 0.000 -100.00 % | 23.116 M 165.71 % | 8.700 M 162.47 % | 3.314 M | 0.000 |
| GoodWill | 643.253 M 1.71 % | 632.467 M 4.17 % | 607.159 M 1.71 % | 596.979 M 29.15 % | 462.227 M 10.97 % | 416.538 M 19.65 % | 348.137 M 25.81 % | 276.709 M 62.15 % | 170.647 M 28.75 % | 132.539 M 2.63 % | 129.144 M 76.97 % | 72.976 M 46.86 % | 49.692 M 80.87 % | 27.474 M 49.23 % | 18.410 M 14.66 % | 16.056 M 10.45 % | 14.537 M -11.23 % | 16.376 M 15.08 % | 14.230 M -55.06 % | 31.664 M | 0.000 | 0.000 | 0.000 -100.00 % | 27.951 M | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill et immobilisations incorporelles | 979.876 M 0.56 % | 974.427 M 3.32 % | 943.116 M 0.03 % | 942.803 M 27.80 % | 737.710 M 8.90 % | 677.431 M 16.35 % | 582.242 M 22.64 % | 474.763 M 64.91 % | 287.898 M 21.86 % | 236.247 M 2.49 % | 230.514 M 72.99 % | 133.249 M 46.49 % | 90.963 M 71.39 % | 53.075 M 42.02 % | 37.371 M 27.63 % | 29.282 M 6.45 % | 27.506 M -8.20 % | 29.964 M 4.56 % | 28.657 M -39.75 % | 47.561 M 0.93 % | 47.123 M 93.98 % | 24.293 M 4.01 % | 23.356 M -16.44 % | 27.951 M 20.91 % | 23.116 M 165.71 % | 8.700 M 162.47 % | 3.314 M | 0.000 |
| Immobilisations corporelles (PP&E) | 1.197 B 9.71 % | 1.091 B 22.41 % | 891.003 M 7.70 % | 827.280 M 33.89 % | 617.896 M 7.07 % | 577.115 M 188.10 % | 200.321 M 29.93 % | 154.179 M 28.81 % | 119.691 M 24.64 % | 96.030 M 18.92 % | 80.753 M 27.34 % | 63.417 M 38.17 % | 45.897 M 35.35 % | 33.910 M 28.46 % | 26.396 M 39.99 % | 18.856 M 26.77 % | 14.875 M -0.60 % | 14.965 M -0.98 % | 15.114 M -2.95 % | 15.573 M -1.47 % | 15.806 M 22.35 % | 12.919 M -2.15 % | 13.202 M -1.86 % | 13.453 M 25.34 % | 10.733 M 23.37 % | 8.700 M 47.10 % | 5.914 M 86.74 % | 3.167 M |
| Total des actifs non courants | 2.191 B 5.30 % | 2.081 B 12.85 % | 1.844 B 3.74 % | 1.778 B 30.64 % | 1.361 B 8.24 % | 1.257 B 60.63 % | 782.563 M 24.41 % | 629.026 M 53.96 % | 408.572 M 22.00 % | 334.891 M 6.20 % | 315.335 M 56.92 % | 200.954 M 46.83 % | 136.860 M 41.41 % | 96.784 M 32.95 % | 72.800 M 41.44 % | 51.469 M -2.48 % | 52.778 M 11.14 % | 47.487 M -13.89 % | 55.147 M -30.36 % | 79.184 M 17.82 % | 67.209 M 67.46 % | 40.134 M 8.07 % | 37.138 M -12.30 % | 42.345 M 23.22 % | 34.364 M 91.42 % | 17.952 M 85.38 % | 9.683 M 153.53 % | 3.820 M |
| Autres actifs circulants | 56.916 M 15.38 % | 49.331 M 15.89 % | 42.568 M 15.61 % | 36.821 M 40.15 % | 26.273 M 11.27 % | 23.613 M -10.56 % | 26.400 M 5.07 % | 25.125 M 67.45 % | 15.005 M 27.89 % | 11.733 M 23.96 % | 9.465 M 40.31 % | 6.746 M 18.85 % | 5.676 M 70.57 % | 3.328 M 72.43 % | 1.930 M -52.10 % | 4.029 M -49.90 % | 8.042 M 73.97 % | 4.623 M -47.71 % | 8.840 M 61.40 % | 5.477 M 35.37 % | 4.046 M -16.58 % | 4.850 M -30.28 % | 6.957 M 13.68 % | 6.119 M 31.10 % | 4.668 M 97.71 % | 2.361 M 28.63 % | 1.835 M -12.21 % | 2.091 M |
| Investissements à court terme | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie et équivalents de trésorerie | 19.978 M -11.04 % | 22.457 M 47.70 % | 15.205 M -44.68 % | 27.483 M -54.83 % | 60.843 M 128.40 % | 26.639 M -47.80 % | 51.030 M 35.70 % | 37.606 M -5.00 % | 39.584 M -24.80 % | 52.638 M 1.17 % | 52.027 M 171.67 % | 19.151 M -50.87 % | 38.976 M 119.37 % | 17.767 M 85.28 % | 9.590 M 107.68 % | 4.617 M 70.59 % | 2.707 M 3.54 % | 2.614 M -13.29 % | 3.015 M 225.24 % | 926.974 K 132.51 % | 398.677 K -54.14 % | 869.362 K 4.05 % | 835.563 K -3.88 % | 869.288 K | 0.000 | 0.000 -100.00 % | 589.466 K | 0.000 |
| Liquidités et placements à court terme | 19.978 M -11.04 % | 22.457 M 47.70 % | 15.205 M -44.68 % | 27.483 M -54.83 % | 60.843 M 128.40 % | 26.639 M -47.80 % | 51.030 M 35.70 % | 37.606 M -5.00 % | 39.584 M -24.80 % | 52.638 M 1.17 % | 52.027 M 171.67 % | 19.151 M -50.87 % | 38.976 M 119.37 % | 17.767 M 85.28 % | 9.590 M 107.68 % | 4.617 M 70.59 % | 2.707 M 3.54 % | 2.614 M -13.29 % | 3.015 M 225.24 % | 926.974 K 132.51 % | 398.677 K -54.14 % | 869.362 K 4.05 % | 835.563 K -3.88 % | 869.288 K | 0.000 | 0.000 -100.00 % | 589.466 K | 0.000 |
| Total des actifs courants | 270.460 M -8.50 % | 295.575 M 6.40 % | 277.799 M 19.38 % | 232.698 M 13.09 % | 205.765 M 20.39 % | 170.916 M -11.76 % | 193.689 M 16.56 % | 166.165 M 21.34 % | 136.945 M 8.44 % | 126.283 M 0.25 % | 125.968 M 59.31 % | 79.069 M -3.88 % | 82.263 M 65.40 % | 49.735 M 38.18 % | 35.993 M 38.08 % | 26.066 M -9.02 % | 28.651 M 0.80 % | 28.424 M -3.66 % | 29.506 M 14.12 % | 25.855 M 59.62 % | 16.198 M 20.70 % | 13.420 M -6.11 % | 14.293 M 4.40 % | 13.690 M 24.68 % | 10.980 M 76.70 % | 6.214 M 34.67 % | 4.614 M 32.71 % | 3.477 M |
| Inventaire | 73.065 M -6.74 % | 78.344 M -1.45 % | 79.498 M 20.04 % | 66.228 M 107.13 % | 31.975 M -11.14 % | 35.985 M 8.76 % | 33.086 M 55.80 % | 21.237 M 22.08 % | 17.395 M 14.89 % | 15.141 M 5.87 % | 14.302 M 26.12 % | 11.340 M 30.86 % | 8.666 M 23.93 % | 6.992 M 21.03 % | 5.777 M 76.19 % | 3.279 M 5.53 % | 3.107 M -19.31 % | 3.851 M 17.97 % | 3.264 M | 0.000 -100.00 % | 2.567 M 59.56 % | 1.609 M 8.38 % | 1.484 M -5.14 % | 1.565 M 18.41 % | 1.322 M 63.42 % | 808.694 K 74.61 % | 463.152 K 42.94 % | 324.024 K |
| Créances nettes | 120.502 M -17.15 % | 145.444 M 3.50 % | 140.528 M 37.55 % | 102.166 M 17.87 % | 86.674 M 2.35 % | 84.680 M 1.81 % | 83.173 M 1.19 % | 82.197 M 26.53 % | 64.961 M 38.89 % | 46.771 M -6.78 % | 50.174 M 19.94 % | 41.833 M 44.53 % | 28.945 M 33.71 % | 21.647 M 15.78 % | 18.697 M 32.22 % | 14.140 M -4.42 % | 14.794 M -14.66 % | 17.337 M 20.51 % | 14.386 M -26.04 % | 19.451 M 111.74 % | 9.186 M 50.81 % | 6.091 M 21.44 % | 5.016 M -2.35 % | 5.137 M 2.92 % | 4.991 M 63.94 % | 3.044 M 76.36 % | 1.726 M 62.50 % | 1.062 M |
| Actifs fiscaux | 0.000 | 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 % | 9.799 M 28.29 % | 7.638 M 652.07 % | 1.016 M 2.96 % | 986.453 K -26.06 % | 1.334 M -36.58 % | 2.104 M -34.84 % | 3.228 M 21.16 % | 2.665 M 29.26 % | 2.061 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 77.902 K |
| Autres actifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Compte à payer | 306.651 M -9.54 % | 339.009 M 9.18 % | 310.518 M 21.17 % | 256.272 M 22.32 % | 209.502 M 3.40 % | 202.612 M -4.48 % | 212.104 M 37.75 % | 153.973 M 31.09 % | 117.458 M 21.05 % | 97.032 M 10.93 % | 87.472 M 33.13 % | 65.702 M 35.55 % | 48.470 M 30.63 % | 37.104 M 17.53 % | 31.569 M 65.02 % | 19.130 M 5.51 % | 18.132 M 5.90 % | 17.122 M 17.86 % | 14.527 M | 0.000 -100.00 % | 11.851 M 84.55 % | 6.421 M 30.93 % | 4.904 M 1.25 % | 4.844 M 24.12 % | 3.903 M 43.93 % | 2.712 M 69.47 % | 1.600 M 38.72 % | 1.153 M |
| Impôts à payer | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.091 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 469.591 K 2 762.31 % | 16.406 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 |
| Revenu différé non Courant | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.380 M 25.71 % | 18.598 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 |
| 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 -100.00 % | 423.065 K 9.94 % | 384.807 K -58.46 % | 926.414 K -82.05 % | 5.160 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.876 K |
| Obligations de location-acquisition | 743.588 M 4.21 % | 713.563 M 14.44 % | 623.526 M 15.72 % | 538.824 M 28.92 % | 417.948 M 8.40 % | 385.573 M 5 694.78 % | 6.654 M -5.14 % | 7.014 M -20.26 % | 8.796 M -6.42 % | 9.400 M 18.41 % | 7.938 M -16.54 % | 9.512 M | 0.000 -100.00 % | 6.146 M 33.80 % | 4.593 M 9.91 % | 4.179 M 54.06 % | 2.712 M 101.99 % | 1.343 M 64.56 % | 816.044 K | 0.000 -100.00 % | 521.648 K -15.43 % | 616.806 K -32.38 % | 912.185 K 25.41 % | 727.336 K | 0.000 | 0.000 | 0.000 -100.00 % | 573.088 K |
| 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 |
| Autres total actionnaires capitaux propres | 5.462 M 20.62 % | 4.528 M 11.16 % | 4.074 M 11.62 % | 3.649 M 1.59 % | 3.592 M 19.51 % | 3.006 M -5.10 % | 3.167 M 0.66 % | 3.147 M 6.29 % | 2.960 M 2.48 % | 2.889 M -20.21 % | 3.620 M -8.81 % | 3.970 M 45.04 % | 2.737 M -40.77 % | 4.622 M -95.35 % | 99.431 M 69.71 % | 58.588 M 874.06 % | 6.015 M -94.28 % | 105.160 M 131.61 % | 45.404 M -13.59 % | 52.545 M 35.72 % | 38.715 M 237.74 % | 11.463 M 53.41 % | 7.472 M -2.06 % | 7.630 M 10.26 % | 6.920 M 40.48 % | 4.926 M 34.47 % | 3.663 M 797.57 % | 408.114 K |
| Impôts différés passifs non courants | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.774 K -97.55 % | 358.690 K 153.54 % | 141.473 K -50.43 % | 285.421 K 577.90 % | 42.104 K | 0.000 |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actifs totaux | 2.462 B 3.58 % | 2.377 B 12.01 % | 2.122 B 5.55 % | 2.010 B 28.33 % | 1.566 B 9.70 % | 1.428 B 46.27 % | 976.252 M 22.77 % | 795.190 M 45.77 % | 545.517 M 18.29 % | 461.174 M 4.50 % | 441.303 M 57.59 % | 280.024 M 24.70 % | 224.559 M 50.11 % | 149.595 M 37.49 % | 108.803 M 40.33 % | 77.535 M -4.78 % | 81.429 M 7.27 % | 75.911 M -10.33 % | 84.653 M -19.41 % | 105.039 M 25.94 % | 83.407 M 55.74 % | 53.554 M 4.13 % | 51.430 M -8.22 % | 56.035 M 23.58 % | 45.344 M 87.64 % | 24.166 M 69.02 % | 14.298 M 95.96 % | 7.296 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | -524.543 K -107.38 % | 7.106 M -39.23 % | 11.694 M 92.62 % | 6.071 M -55.15 % | 13.537 M 96.66 % | 6.883 M -24.96 % | 9.174 M 351.54 % | 2.032 M -55.57 % | 4.573 M -6.52 % | 4.892 M -9.78 % | 5.422 M 40.67 % | 3.854 M 64.66 % | 2.341 M 61.06 % | 1.453 M 121.43 % | -6.781 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -958.532 K -152.96 % | -378.923 K -250.76 % | 251.337 K 105.27 % | 122.440 K -64.53 % | 345.225 K 77.07 % | 194.969 K 350.27 % | -77.903 K |
| Rémunération à base d'actions | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation du fonds de roulement | -5.625 M -129.02 % | 19.381 M 1 411.61 % | -1.478 M 89.32 % | -13.839 M -197.80 % | 14.150 M 1 025.44 % | 1.257 M -94.97 % | 24.985 M 936.48 % | 2.411 M 336.15 % | -1.021 M -119.80 % | 5.154 M 154.13 % | 2.028 M 142.23 % | -4.803 M -289.81 % | -1.232 M -32.54 % | -929.710 K -192.67 % | 1.003 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.168 M 2 247.75 % | -147.508 K 29.63 % | -209.630 K 93.60 % | -3.275 M -196.46 % | -1.105 M -41.65 % | -779.879 K -284.01 % | 423.831 K |
| Comptes débiteurs | 22.311 M 468.25 % | -6.059 M 83.41 % | -36.521 M -257.26 % | -10.222 M -16 674.54 % | -60.940 K 98.81 % | -5.122 M 38.24 % | -8.294 M -36.96 % | -6.056 M 66.50 % | -18.076 M -204.17 % | -5.943 M -231.59 % | 4.516 M 154.77 % | -8.245 M -38.74 % | -5.943 M -192.87 % | -2.029 M -59.83 % | -1.270 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventaire | 5.381 M 131.42 % | 2.325 M 120.57 % | -11.302 M 62.70 % | -30.303 M -617.70 % | 5.853 M 389.30 % | -2.023 M -183.46 % | -713.799 K -34.70 % | -529.920 K 54.63 % | -1.168 M 6.25 % | -1.246 M 1.28 % | -1.262 M 30.75 % | -1.822 M -155.09 % | -714.438 K -27.86 % | -558.746 K 14.67 % | -654.772 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 553.952 K 972.07 % | -63.521 K 87.43 % | -505.218 K 40.28 % | -845.908 K -104.19 % | -414.270 K -59.36 % | -259.960 K | 0.000 |
| Comptes à payer | -25.893 M -185.09 % | 30.432 M -40.78 % | 51.388 M 39.72 % | 36.779 M 246.23 % | 10.623 M 774.14 % | 1.215 M -96.34 % | 33.221 M 58.93 % | 20.903 M 10.99 % | 18.832 M 24.45 % | 15.133 M 4 878.40 % | 303.964 K -94.61 % | 5.634 M -35.16 % | 8.689 M 418.94 % | 1.674 M -40.79 % | 2.828 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 |
| Autre fonds de roulement | -7.424 M -1.46 % | -7.317 M -45.11 % | -5.042 M 50.03 % | -10.092 M -345.48 % | -2.265 M -131.52 % | 7.188 M 831.26 % | 771.814 K 106.48 % | -11.907 M -1 853.51 % | -609.502 K 78.15 % | -2.790 M -82.36 % | -1.530 M -313.72 % | -369.762 K 88.67 % | -3.264 M -20 119.85 % | -16.143 K -116.18 % | 99.750 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.614 M 3 212.56 % | -83.987 K -128.41 % | 295.588 K 112.17 % | -2.429 M -251.83 % | -690.450 K -32.80 % | -519.919 K | 0.000 |
| Autres éléments non monétaires | 38.815 M 18.77 % | 32.680 M 55.64 % | 20.997 M 21.99 % | 17.212 M 24.55 % | 13.819 M -63.51 % | 37.870 M 1 016.20 % | 3.393 M -69.00 % | 10.946 M -30.89 % | 15.837 M -64.84 % | 45.042 M 31.89 % | 34.152 M 43.18 % | 23.851 M 3 794.66 % | 612.415 K -85.02 % | 4.088 M 64.10 % | 2.491 M 240.27 % | 732.099 K -69.50 % | 2.400 M 210.00 % | -2.182 M -114.50 % | 15.045 M 889.20 % | -1.906 M -190.31 % | -656.658 K -77.31 % | -370.338 K -44.65 % | -256.016 K -1 066.79 % | -21.942 K 24.20 % | -28.948 K -141.93 % | 69.045 K 206.24 % | -64.990 K -385.09 % | -13.398 K |
| Trésorerie nette provenant des activités d'exploitation | 270.532 M -21.18 % | 343.207 M 42.20 % | 241.348 M 31.38 % | 183.702 M -18.83 % | 226.330 M 7.48 % | 210.571 M 58.85 % | 132.563 M 40.89 % | 94.090 M 40.29 % | 67.066 M 12.69 % | 59.514 M 28.44 % | 46.336 M 86.64 % | 24.826 M 27.39 % | 19.488 M 21.36 % | 16.058 M 2.79 % | 15.622 M 14.90 % | 13.597 M 5.64 % | 12.872 M 106.72 % | 6.226 M 140.68 % | 2.587 M -54.77 % | 5.719 M -11.88 % | 6.490 M 49.90 % | 4.330 M 60.25 % | 2.702 M -25.93 % | 3.648 M 849.50 % | 384.175 K -78.60 % | 1.795 M 245.28 % | 519.919 K -45.92 % | 961.379 K |
| Investissements dans les immobilisations corporelles | -76.944 M -12.17 % | -68.594 M -110.23 % | -32.628 M 8.82 % | -35.785 M -30.38 % | -27.447 M -1.71 % | -26.984 M -37.87 % | -19.571 M -5.71 % | -18.515 M -101.42 % | -9.192 M -33.21 % | -6.900 M -21.73 % | -5.669 M -57.85 % | -3.591 M -18.38 % | -3.034 M -63.75 % | -1.852 M -6.57 % | -1.738 M -6.14 % | -1.638 M -15.98 % | -1.412 M -46.21 % | -965.854 K 14.63 % | -1.131 M 3.11 % | -1.168 M -22.25 % | -955.099 K -84.10 % | -518.801 K 39.14 % | -852.440 K 25.48 % | -1.144 M | 0.000 100.00 % | -7.526 M -106.79 % | -3.639 M -1 030.87 % | -321.825 K |
| Acquisitions nettes | -182.561 M 0.05 % | -182.647 M -172.98 % | -66.908 M 78.49 % | -311.031 M -512.31 % | -50.796 M 73.93 % | -194.870 M -105.10 % | -95.014 M 49.52 % | -188.228 M -141.56 % | -77.922 M -145.64 % | -31.722 M 65.27 % | -91.346 M -235.04 % | -27.265 M 25.48 % | -36.589 M -55.35 % | -23.553 M -46.01 % | -16.131 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -221.924 K 67.44 % | -681.505 K 91.29 % | -7.828 M -97.11 % | -3.971 M | 0.000 | 0.000 100.00 % | -1.857 M |
| Achats d'investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ventes échéances des investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités d'investissement | 61.740 M 2 045.31 % | 2.878 M -94.57 % | 53.038 M 4 072.31 % | -1.335 M 30.97 % | -1.934 M | 0.000 | 0.000 | 0.000 -100.00 % | 177.525 K 35.88 % | 130.646 K -26.32 % | 177.312 K 119.33 % | -917.077 K | 0.000 | 0.000 | 0.000 100.00 % | -2.953 M -58.40 % | -1.865 M -10.93 % | -1.681 M -42.55 % | -1.179 M 71.90 % | -4.197 M 82.84 % | -24.456 M -3 565.09 % | -667.276 K 1.28 % | -675.907 K -245.05 % | 465.983 K 104.25 % | -10.969 M -15 986.59 % | 69.045 K 103.04 % | -2.275 M -387.44 % | -466.647 K |
| Trésorerie nette utilisée pour les activités d'investissement | -197.765 M 20.37 % | -248.364 M -434.13 % | -46.499 M 86.64 % | -348.151 M -334.23 % | -80.177 M 63.86 % | -221.854 M -93.61 % | -114.585 M 44.58 % | -206.743 M -137.81 % | -86.936 M -125.86 % | -38.491 M 60.25 % | -96.837 M -204.78 % | -31.773 M 19.81 % | -39.623 M -55.96 % | -25.406 M -42.17 % | -17.869 M -289.20 % | -4.591 M -40.12 % | -3.277 M -23.80 % | -2.647 M -14.55 % | -2.310 M 56.93 % | -5.364 M 78.89 % | -25.411 M -1 704.78 % | -1.408 M 36.29 % | -2.210 M 74.02 % | -8.506 M 43.07 % | -14.940 M -100.36 % | -7.457 M -26.09 % | -5.914 M -123.53 % | -2.646 M |
| Remboursement de dette | 77.468 M 39.55 % | 55.511 M 166.31 % | -83.716 M -134.47 % | 242.848 M 229.19 % | -187.974 M -334.23 % | 80.251 M 5 099.06 % | -1.605 M -101.36 % | 118.433 M 795.28 % | 13.229 M 226.31 % | -10.473 M -11.58 % | -9.387 M 74.78 % | -37.221 M -203.03 % | 36.126 M 2 041.18 % | 1.687 M 7.37 % | 1.571 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.775 M -7 431.11 % | -63.406 K -101.69 % | 3.750 M -61.68 % | 9.787 M 195.30 % | 3.314 M 54.53 % | 2.145 M -15.20 % | 2.529 M |
| Actions ordinaires émises | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 164.247 M 31 778.58 % | 515.226 K -9.47 % | 569.130 K 477.02 % | -150.956 K -166.48 % | 227.084 K 1 184.85 % | -20.932 K -100.04 % | 47.740 M -19.37 % | 59.205 M | 0.000 -100.00 % | 11.996 M 180 465.43 % | -6.651 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.920 M -74.47 % | 15.357 M 94.59 % | 7.892 M 48 391.51 % | 16.275 K 297.38 % | 4.096 K -81.32 % | 21.930 K -89.41 % | 207.135 K -92.41 % | 2.730 M | 0.000 |
| Actions ordinaires rachetées | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -247.019 K -1 887.35 % | -12.430 K 68.59 % | -39.570 K 54.90 % | -87.731 K | 0.000 | 0.000 | 0.000 |
| Dividendes versés | -8.992 M 5.69 % | -9.534 M -2.95 % | -9.261 M 2.42 % | -9.491 M -26.65 % | -7.494 M 8.19 % | -8.162 M -5.63 % | -7.727 M -2.18 % | -7.562 M -12.83 % | -6.702 M -14.37 % | -5.860 M 12.06 % | -6.664 M -7.40 % | -6.205 M -6.11 % | -5.847 M -19.04 % | -4.912 M -31.54 % | -3.734 M -27.25 % | -2.935 M 17.10 % | -3.540 M -2 116.86 % | -159.682 K | 0.000 100.00 % | -7.882 M -5.01 % | -7.505 M -145.73 % | -3.054 M -883.68 % | -310.495 K -4.50 % | -297.129 K 5.81 % | -315.454 K 8.62 % | -345.225 K -431.20 % | -64.990 K | 0.000 |
| Autres activités de financement | -142.470 M -6.73 % | -133.490 M -17.55 % | -113.561 M -12.03 % | -101.370 M -9.67 % | -92.433 M -13.30 % | -81.583 M | 0.000 100.00 % | -173.757 K 15.80 % | -206.372 K -302.69 % | -51.248 K -100.10 % | 50.662 M 267.35 % | -30.272 M -385.35 % | 10.609 M 9.56 % | 9.683 M 3.56 % | 9.350 M 342.34 % | -3.858 M 33.56 % | -5.807 M -100.22 % | -2.900 M -178.53 % | 3.693 M 266.25 % | 1.008 M -90.60 % | 10.725 M 583.29 % | -2.219 M -21 173.78 % | -10.431 K -100.23 % | 4.571 M 39.96 % | 3.266 M 195.63 % | 1.105 M -34.62 % | 1.690 M 264.29 % | -1.029 M |
| Trésorerie nette utilisée provenant des activités de financement | -73.994 M 15.45 % | -87.513 M 57.63 % | -206.538 M -256.48 % | 131.988 M 206.74 % | -123.654 M -1 277.16 % | -8.979 M -2.46 % | -8.763 M -107.93 % | 110.546 M 1 588.50 % | 6.547 M 139.91 % | -16.406 M -119.92 % | 82.351 M 668.22 % | -14.493 M -135.45 % | 40.887 M 121.56 % | 18.454 M 157.01 % | 7.180 M 205.70 % | -6.793 M 27.32 % | -9.347 M -205.47 % | -3.060 M -182.85 % | 3.693 M 202.29 % | -3.610 M -119.44 % | 18.576 M 967.39 % | -2.142 M -462.86 % | -380.487 K -104.76 % | 7.987 M -36.97 % | 12.671 M 196.01 % | 4.281 M -34.13 % | 6.499 M 333.06 % | 1.501 M |
| Effet des changements du Forex sur les liquidités | 585.496 K 265.92 % | -352.877 K -143.32 % | 814.491 K 175.96 % | -1.072 M -110.08 % | 10.636 M 797.23 % | -1.525 M -150.70 % | 3.009 M 227.39 % | -2.362 M -128.24 % | -1.035 M -115.89 % | 6.511 M 139.93 % | 2.714 M 41.05 % | 1.924 M 1 159.14 % | -181.636 K 54.86 % | -402.396 K -108.64 % | 4.658 M 310.49 % | -2.213 M -791.54 % | -248.201 K 52.27 % | -519.984 K 86.90 % | -3.970 M -221.93 % | 3.256 M | 0.000 100.00 % | -1.160 M -932.10 % | -112.430 K -151.32 % | 219.057 K 5 972.77 % | 3.607 K -98.26 % | 207.135 K 88 963 805 085 696 096.00 % | 0.000 | 0.000 |
| Variation nette de la trésorerie | -641.614 K -109.20 % | 6.977 M 164.16 % | -10.874 M 67.57 % | -33.533 M -201.20 % | 33.134 M 252.09 % | -21.787 M -278.24 % | 12.223 M 373.52 % | -4.469 M 68.88 % | -14.358 M -229.04 % | 11.127 M -67.81 % | 34.563 M 277.10 % | -19.515 M -194.87 % | 20.571 M 136.33 % | 8.704 M -9.25 % | 9.591 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -380.410 K -40 716.52 % | -932.000 -100.03 % | 3.348 M 277.97 % | -1.881 M -51.36 % | -1.243 M -212.49 % | 1.105 M 701.56 % | -183.661 K |
| Trésorerie au début de la période | 20.627 M 34.18 % | 15.372 M -41.08 % | 26.090 M -57.22 % | 60.986 M 119.50 % | 27.784 M -42.63 % | 48.425 M 37.86 % | 35.125 M -16.52 % | 42.075 M -22.00 % | 53.942 M 29.95 % | 41.511 M 137.69 % | 17.464 M -54.83 % | 38.666 M 109.27 % | 18.477 M 95.81 % | 9.436 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.612 M 21.32 % | 1.329 M 165.33 % | -2.034 M -631.37 % | -278.077 K -128.77 % | 966.630 K 595.78 % | -194.970 K -1 595.54 % | -11.499 K |
| Trésorerie à la fin de la période | 19.985 M -10.58 % | 22.349 M 46.88 % | 15.216 M -44.58 % | 27.453 M -54.93 % | 60.918 M 128.68 % | 26.639 M -43.74 % | 47.349 M 25.91 % | 37.606 M -5.00 % | 39.584 M -24.80 % | 52.638 M 1.17 % | 52.027 M 171.67 % | 19.151 M -50.96 % | 39.048 M 115.25 % | 18.140 M 89.14 % | 9.591 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.232 M -7.25 % | 1.328 M 1.05 % | 1.314 M 160.86 % | -2.159 M -681.81 % | -276.180 K -130.35 % | 909.858 K 566.21 % | -195.160 K |
| Trésorerie d'exploitation | 270.532 M -21.18 % | 343.207 M 42.20 % | 241.348 M 31.38 % | 183.702 M -18.83 % | 226.330 M 7.48 % | 210.571 M 58.85 % | 132.563 M 40.89 % | 94.090 M 40.29 % | 67.066 M 12.69 % | 59.514 M 28.44 % | 46.336 M 86.64 % | 24.826 M 27.39 % | 19.488 M 21.36 % | 16.058 M 2.79 % | 15.622 M 14.90 % | 13.597 M 5.64 % | 12.872 M 106.72 % | 6.226 M 140.68 % | 2.587 M -54.77 % | 5.719 M -11.88 % | 6.490 M 49.90 % | 4.330 M 60.25 % | 2.702 M -25.93 % | 3.648 M 849.50 % | 384.175 K -78.60 % | 1.795 M 245.28 % | 519.919 K -45.92 % | 961.379 K |
| Dépenses en capital | -73.620 M -26.03 % | -58.414 M -80.42 % | -32.377 M -4.61 % | -30.950 M -22.31 % | -25.305 M 0.64 % | -25.469 M -34.73 % | -18.904 M -3.94 % | -18.188 M -122.36 % | -8.179 M -23.40 % | -6.628 M -23.33 % | -5.375 M -70.11 % | -3.159 M -12.67 % | -2.804 M -51.37 % | -1.852 M -6.57 % | -1.738 M -6.14 % | -1.638 M -15.98 % | -1.412 M -46.21 % | -965.852 K 14.63 % | -1.131 M 3.11 % | -1.168 M -22.25 % | -955.096 K -84.10 % | -518.801 K 39.14 % | -852.440 K 25.48 % | -1.144 M | 0.000 100.00 % | -7.526 M -106.79 % | -3.639 M -1 030.87 % | -321.825 K |
| Cash-flow disponible | 196.912 M -30.86 % | 284.793 M 36.28 % | 208.972 M 36.80 % | 152.752 M -24.01 % | 201.025 M 8.60 % | 185.102 M 62.86 % | 113.659 M 49.74 % | 75.902 M 28.90 % | 58.887 M 11.35 % | 52.886 M 29.11 % | 40.961 M 89.05 % | 21.667 M 29.87 % | 16.684 M 17.44 % | 14.206 M 2.32 % | 13.884 M 16.10 % | 11.959 M 4.36 % | 11.459 M 117.83 % | 5.261 M 261.39 % | 1.456 M -68.02 % | 4.552 M -17.77 % | 5.535 M 45.25 % | 3.811 M 106.06 % | 1.849 M -26.14 % | 2.504 M 551.74 % | 384.175 K 106.70 % | -5.731 M -83.71 % | -3.120 M -587.77 % | 639.553 K |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 780.221 M -0.78 % | 786.381 M 4.62 % | 751.625 M 0.26 % | 749.642 M -3.86 % | 779.737 M -0.62 % | 784.567 M 6.28 % | 738.241 M -0.22 % | 739.835 M -1.78 % | 753.251 M 5.49 % | 714.083 M 11.08 % | 642.868 M 1.88 % | 631.020 M 3.04 % | 612.429 M 10.00 % | 556.753 M 8.76 % | 511.908 M 4.51 % | 489.811 M 10.14 % | 444.723 M 5.48 % | 421.617 M 4.77 % | 402.435 M 5.41 % | 381.784 M 23.89 % | 308.152 M -33.79 % | 465.449 M 5.76 % | 440.095 M 3.35 % | 425.842 M -2.34 % | 436.028 M 4.63 % | 416.737 M 6.34 % | 391.876 M 10.58 % | 354.384 M 2.82 % | 344.671 M -1.90 % | 351.359 M 7.78 % | 325.987 M 3.54 % | 314.853 M 6.90 % | 294.524 M 3.76 % | 283.855 M 6.46 % | 266.620 M 1.46 % | 262.786 M 2.77 % | 255.713 M -5.00 % | 269.160 M 19.33 % | 225.566 M -0.72 % | 227.210 M 2.44 % | 221.800 M -1.10 % | 224.259 M 3.48 % | 216.719 M 11.09 % | 195.078 M 2.48 % | 190.357 M 14.19 % | 166.698 M 4.29 % | 159.847 M 10.34 % | 144.869 M 11.09 % | 130.403 M -0.18 % | 130.639 M 13.60 % | 115.000 M 5.43 % | 109.080 M 7.78 % | 101.209 M -5.98 % | 107.651 M 5.06 % | 102.468 M 9.24 % | 93.797 M 17.12 % | 80.089 M -4.58 % | 83.931 M -2.62 % | 86.191 M 28.89 % | 66.873 M 34.81 % | 49.604 M -7.56 % | 53.662 M -1.14 % | 54.279 M 10.59 % | 49.081 M 2.94 % | 47.680 M -5.56 % | 50.485 M 83.97 % | 27.442 M -43.32 % | 48.417 M -2.67 % | 49.745 M -3.66 % | 51.633 M 6.24 % | 48.601 M 1.24 % | 48.005 M 2.78 % | 46.708 M 2.06 % | 45.766 M 30.49 % | 35.073 M -12.74 % | 40.196 M -0.07 % | 40.223 M -0.82 % | 40.555 M 2.32 % | 39.637 M -2.30 % | 40.570 M 5.85 % | 38.328 M -2.87 % | 39.461 M -1.90 % | 40.225 M 14.55 % | 35.116 M 11.29 % | 31.554 M -3.12 % | 32.570 M 22.77 % | 26.529 M 16.82 % | 22.709 M -5.55 % | 24.043 M -2.74 % | 24.722 M 6.47 % | 23.219 M 4.95 % | 22.123 M -4.80 % | 23.237 M 0.62 % | 23.094 M 10.41 % | 20.917 M 2.16 % | 20.475 M -7.04 % | 22.026 M 3.02 % | 21.381 M 17.97 % | 18.125 M 7.69 % | 16.830 M 3.43 % | 16.271 M 14.73 % | 14.182 M 19.96 % | 11.823 M 23.13 % | 9.601 M 23.08 % | 7.801 M -5.07 % | 8.217 M 32.43 % | 6.205 M 21.44 % | 5.110 M 29.43 % | 3.948 M |
| Bénéfice net | 5.421 M 303.46 % | -2.664 M -209.21 % | 2.440 M -15.43 % | 2.885 M -73.37 % | 10.834 M 29.59 % | 8.360 M -56.05 % | 19.020 M -7.46 % | 20.555 M -21.76 % | 26.270 M 26.31 % | 20.798 M 45.31 % | 14.313 M 19.53 % | 11.974 M -9.90 % | 13.290 M 726.48 % | 1.608 M -66.92 % | 4.860 M 1 020.70 % | 433.675 K -95.86 % | 10.464 M 35.15 % | 7.743 M -52.21 % | 16.200 M 2.15 % | 15.859 M 418.89 % | -4.973 M -129.45 % | 16.889 M 57.77 % | 10.705 M -3.48 % | 11.091 M 5.99 % | 10.464 M -34.51 % | 15.977 M -32.49 % | 23.668 M 85.22 % | 12.778 M 31.97 % | 9.683 M -31.87 % | 14.213 M -21.97 % | 18.215 M 14.31 % | 15.934 M 4 834.42 % | 322.918 K -97.13 % | 11.246 M 81.06 % | 6.211 M 26.07 % | 4.927 M -58.08 % | 11.752 M 5 324.44 % | 216.646 K 111.10 % | -1.952 M 86.72 % | -14.700 M -313.39 % | 6.889 M 202.60 % | -6.714 M 31.32 % | -9.776 M -230.71 % | 7.479 M 171.20 % | -10.504 M -590.82 % | -1.520 M 77.79 % | -6.846 M -227.79 % | -2.089 M 14.60 % | -2.446 M -8 251.91 % | 30.000 K -98.73 % | 2.356 M 56.70 % | 1.504 M 36.11 % | 1.105 M -46.95 % | 2.082 M 206.90 % | -1.948 M -131.01 % | 6.282 M 354.90 % | -2.464 M -369.87 % | 913.189 K -91.44 % | 10.669 M 247.36 % | 3.072 M 55.32 % | 1.978 M 6.91 % | 1.850 M -27.35 % | 2.546 M 22.05 % | 2.086 M 16.10 % | 1.797 M 11.78 % | 1.607 M 780.20 % | 182.622 K -89.40 % | 1.723 M 682.47 % | 220.196 K -88.19 % | 1.864 M 125.66 % | 826.211 K -19.12 % | 1.021 M 27.52 % | 801.042 K 21.97 % | 656.741 K 104.43 % | -14.816 M -722.79 % | -1.801 M -220.30 % | -562.187 K 63.18 % | -1.527 M -69.90 % | -898.698 K -279.39 % | 500.983 K 337.09 % | 114.617 K -89.91 % | 1.136 M 182.62 % | -1.375 M -235.96 % | 1.011 M 39.35 % | 725.498 K -40.19 % | 1.213 M 529.72 % | 192.634 K -73.43 % | 725.006 K 73.50 % | 417.863 K 335.80 % | -177.214 K 32.27 % | -261.632 K -153.09 % | -103.377 K -123.89 % | 432.690 K -37.73 % | 694.817 K 39.22 % | 499.071 K 11.22 % | 448.712 K -2.16 % | 458.620 K -34.17 % | 696.667 K 76.43 % | 394.873 K -9.80 % | 437.792 K 8.07 % | 405.090 K -15.94 % | 481.914 K 68.13 % | 286.632 K 5.23 % | 272.379 K 33.84 % | 203.504 K -38.58 % | 331.349 K 71.32 % | 193.411 K 195.24 % | 65.509 K -3.76 % | 68.068 K |
| Bénéfice avant impôt | 8.271 M 379.68 % | -2.957 M -279.40 % | 1.648 M -51.92 % | 3.429 M -77.22 % | 15.052 M 30.90 % | 11.499 M -57.43 % | 27.009 M -4.96 % | 28.419 M -20.68 % | 35.828 M 26.85 % | 28.245 M 44.56 % | 19.538 M 2.50 % | 19.063 M 3.47 % | 18.424 M 808.47 % | 2.028 M -69.53 % | 6.655 M 940.64 % | 639.521 K -95.54 % | 14.354 M 36.55 % | 10.511 M -50.74 % | 21.339 M -2.73 % | 21.938 M 436.47 % | -6.520 M -129.62 % | 22.014 M 34.08 % | 16.419 M -0.60 % | 16.518 M 1.96 % | 16.201 M -23.70 % | 21.232 M -26.85 % | 29.027 M 76.30 % | 16.464 M 13.25 % | 14.539 M -24.94 % | 19.368 M 31.38 % | 14.743 M -33.91 % | 22.307 M 254.62 % | 6.290 M -62.56 % | 16.802 M 53.20 % | 10.967 M 3.93 % | 10.552 M -37.36 % | 16.847 M 234.23 % | 5.040 M 146.93 % | 2.041 M 119.84 % | -10.286 M -194.56 % | 10.878 M 403.59 % | -3.583 M 49.29 % | -7.066 M -171.57 % | 9.873 M 237.21 % | -7.195 M -1 015.30 % | 786.095 K 114.27 % | -5.508 M -462.64 % | -978.928 K 28.14 % | -1.362 M -415.36 % | 432.000 K -85.32 % | 2.942 M 34.07 % | 2.194 M 42.98 % | 1.535 M -44.77 % | 2.779 M 326.49 % | -1.227 M -117.59 % | 6.977 M 402.69 % | -2.305 M -227.37 % | 1.810 M -55.18 % | 4.038 M 31.14 % | 3.079 M 52.30 % | 2.021 M -3.84 % | 2.102 M -13.79 % | 2.439 M 12.12 % | 2.175 M 13.20 % | 1.921 M 18.20 % | 1.626 M 114.59 % | 757.514 K -58.27 % | 1.815 M -11.24 % | 2.045 M 10.75 % | 1.847 M 38.53 % | 1.333 M 9.61 % | 1.216 M 34.93 % | 901.369 K -8.47 % | 984.803 K 106.71 % | -14.678 M -1 254.00 % | -1.084 M -582.43 % | 224.706 K 151.34 % | -437.676 K 58.43 % | -1.053 M -295.19 % | 539.386 K 265.94 % | 147.396 K -86.85 % | 1.121 M 209.32 % | -1.026 M -201.53 % | 1.010 M 78.54 % | 565.782 K -51.95 % | 1.177 M 1 082.34 % | -119.857 K -121.17 % | 566.132 K 1.01 % | 560.480 K 165.68 % | -853.370 K -72.25 % | -495.437 K -311.53 % | 234.211 K -57.14 % | 546.505 K -39.18 % | 898.592 K 58.48 % | 566.989 K 10.27 % | 514.197 K -15.61 % | 609.284 K -41.38 % | 1.039 M 144.48 % | 425.109 K -25.99 % | 574.399 K -14.92 % | 675.151 K -18.28 % | 826.139 K 64.15 % | 503.269 K -7.62 % | 544.758 K 33.84 % | 407.008 K -31.76 % | 596.429 K 85.32 % | 321.833 K 145.64 % | 131.018 K -3.76 % | 136.137 K |
| Ratio bénéfice avant impôt | 0.01 381.89 % | 0.00 -271.47 % | 0.00 -52.05 % | 0.00 -76.31 % | 0.02 31.71 % | 0.01 -59.94 % | 0.04 -4.76 % | 0.04 -19.24 % | 0.05 20.25 % | 0.04 30.14 % | 0.03 0.61 % | 0.03 0.42 % | 0.03 725.88 % | 0.00 -71.98 % | 0.01 895.72 % | 0.00 -95.95 % | 0.03 29.46 % | 0.02 -52.98 % | 0.05 -7.72 % | 0.06 371.57 % | -0.02 -144.74 % | 0.05 26.77 % | 0.04 -3.82 % | 0.04 4.40 % | 0.04 -27.07 % | 0.05 -31.22 % | 0.07 59.43 % | 0.05 10.14 % | 0.04 -23.48 % | 0.06 21.89 % | 0.05 -36.17 % | 0.07 231.72 % | 0.02 -63.92 % | 0.06 43.90 % | 0.04 2.44 % | 0.04 -39.05 % | 0.07 251.80 % | 0.02 106.94 % | 0.01 119.99 % | -0.05 -192.31 % | 0.05 406.96 % | -0.02 51.00 % | -0.03 -164.43 % | 0.05 233.89 % | -0.04 -901.54 % | 0.00 113.69 % | -0.03 -409.92 % | -0.01 35.32 % | -0.01 -415.93 % | 0.00 -87.07 % | 0.03 27.17 % | 0.02 32.66 % | 0.02 -41.26 % | 0.03 315.59 % | -0.01 -116.10 % | 0.07 358.45 % | -0.03 -233.48 % | 0.02 -53.97 % | 0.05 1.75 % | 0.05 12.97 % | 0.04 4.02 % | 0.04 -12.80 % | 0.04 1.38 % | 0.04 9.97 % | 0.04 25.16 % | 0.03 16.64 % | 0.03 -26.38 % | 0.04 -8.80 % | 0.04 14.95 % | 0.04 30.40 % | 0.03 8.26 % | 0.03 31.28 % | 0.02 -10.32 % | 0.02 105.14 % | -0.42 -1 451.76 % | -0.03 -582.76 % | 0.01 151.76 % | -0.01 59.37 % | -0.03 -299.78 % | 0.01 245.73 % | 0.00 -86.47 % | 0.03 211.43 % | -0.03 -188.64 % | 0.03 60.43 % | 0.02 -50.40 % | 0.04 900.13 % | 0.00 -118.12 % | 0.02 6.94 % | 0.02 167.53 % | -0.03 -61.78 % | -0.02 -301.55 % | 0.01 -54.98 % | 0.02 -39.56 % | 0.04 43.55 % | 0.03 7.94 % | 0.03 -9.21 % | 0.03 -43.09 % | 0.05 107.24 % | 0.02 -31.28 % | 0.03 -17.75 % | 0.04 -28.77 % | 0.06 36.84 % | 0.04 -24.97 % | 0.06 8.75 % | 0.05 -28.12 % | 0.07 39.94 % | 0.05 102.27 % | 0.03 -25.64 % | 0.03 |
| EBITDA | 61.972 M 25.36 % | 49.437 M -0.73 % | 49.799 M 2.41 % | 48.626 M -16.91 % | 58.521 M 12.72 % | 51.917 M -17.29 % | 62.767 M -4.48 % | 65.710 M -4.01 % | 68.452 M 16.32 % | 58.846 M 26.85 % | 46.391 M -2.64 % | 47.649 M 1.81 % | 46.800 M 58.01 % | 29.619 M 0.69 % | 29.416 M 6.44 % | 27.637 M -17.53 % | 33.510 M 2.68 % | 32.634 M -13.72 % | 37.822 M 2.18 % | 37.014 M 174.10 % | 13.504 M -67.61 % | 41.685 M -0.39 % | 41.847 M 7.15 % | 39.057 M -3.47 % | 40.461 M 1.28 % | 39.949 M -1.11 % | 40.398 M 38.15 % | 29.243 M 1.44 % | 28.828 M -8.32 % | 31.443 M 9.66 % | 28.674 M -1.78 % | 29.195 M 26.38 % | 23.101 M -4.11 % | 24.090 M 9.55 % | 21.991 M 2.95 % | 21.362 M -9.37 % | 23.571 M 17.71 % | 20.025 M -1.22 % | 20.272 M 1.66 % | 19.942 M -1.74 % | 20.296 M 43.13 % | 14.180 M -8.13 % | 15.436 M 2.30 % | 15.088 M 16.39 % | 12.964 M 6.39 % | 12.184 M -10.05 % | 13.545 M 33.07 % | 10.180 M 16.52 % | 8.736 M 6.87 % | 8.175 M 5.36 % | 7.759 M 12.41 % | 6.903 M 29.19 % | 5.343 M -13.56 % | 6.181 M 149.15 % | 2.481 M -74.74 % | 9.820 M 5 329.81 % | -187.764 K -104.79 % | 3.920 M -37.15 % | 6.237 M 66.10 % | 3.755 M 27.75 % | 2.940 M -10.46 % | 3.283 M -17.34 % | 3.972 M 10.84 % | 3.583 M 24.32 % | 2.882 M -0.80 % | 2.905 M 36.80 % | 2.124 M -32.38 % | 3.141 M 1.33 % | 3.100 M 2.67 % | 3.019 M 38.89 % | 2.174 M -22.66 % | 2.811 M 7.02 % | 2.626 M 0.37 % | 2.617 M 35.07 % | 1.937 M -7.85 % | 2.102 M -0.80 % | 2.119 M 27.00 % | 1.669 M -35.72 % | 2.596 M 3.57 % | 2.507 M 18.44 % | 2.117 M -24.67 % | 2.810 M 0.26 % | 2.803 M 23.54 % | 2.269 M 30.72 % | 1.735 M -35.38 % | 2.686 M 162.28 % | 1.024 M -35.97 % | 1.599 M 17.26 % | 1.364 M -18.64 % | 1.676 M 18.38 % | 1.416 M -4.91 % | 1.489 M -19.75 % | 1.855 M -9.62 % | 2.053 M 1 346.83 % | -164.651 K -108.90 % | 1.851 M -9.89 % | 2.054 M -5.08 % | 2.164 M 79.78 % | 1.204 M -34.70 % | 1.843 M 13.75 % | 1.620 M 2.33 % | 1.583 M 30.47 % | 1.214 M 18.55 % | 1.024 M 37.20 % | 746.182 K -24.94 % | 994.048 K 40.79 % | 706.059 K 34.73 % | 524.074 K 53.98 % | 340.344 K |
| Ratio de revenu net | 0.01 305.06 % | 0.00 -204.38 % | 0.00 -15.65 % | 0.00 -72.30 % | 0.01 30.40 % | 0.01 -58.64 % | 0.03 -7.26 % | 0.03 -20.34 % | 0.03 19.74 % | 0.03 30.82 % | 0.02 17.33 % | 0.02 -12.56 % | 0.02 651.35 % | 0.00 -69.58 % | 0.01 972.32 % | 0.00 -96.24 % | 0.02 28.13 % | 0.02 -54.38 % | 0.04 -3.09 % | 0.04 357.38 % | -0.02 -144.48 % | 0.04 49.18 % | 0.02 -6.61 % | 0.03 8.53 % | 0.02 -37.41 % | 0.04 -36.52 % | 0.06 67.50 % | 0.04 28.35 % | 0.03 -30.55 % | 0.04 -27.61 % | 0.06 10.41 % | 0.05 4 515.82 % | 0.00 -97.23 % | 0.04 70.07 % | 0.02 24.26 % | 0.02 -59.20 % | 0.05 5 609.69 % | 0.00 109.30 % | -0.01 86.63 % | -0.06 -308.31 % | 0.03 203.74 % | -0.03 33.63 % | -0.05 -217.66 % | 0.04 169.48 % | -0.06 -504.96 % | -0.01 78.70 % | -0.04 -197.07 % | -0.01 23.13 % | -0.02 -8 266.64 % | 0.00 -98.88 % | 0.02 48.63 % | 0.01 26.29 % | 0.01 -43.57 % | 0.02 201.75 % | -0.02 -128.38 % | 0.07 317.65 % | -0.03 -382.82 % | 0.01 -91.21 % | 0.12 169.51 % | 0.05 15.21 % | 0.04 15.65 % | 0.03 -26.51 % | 0.05 10.36 % | 0.04 12.78 % | 0.04 18.36 % | 0.03 378.44 % | 0.01 -81.30 % | 0.04 703.94 % | 0.00 -87.74 % | 0.04 112.41 % | 0.02 -20.11 % | 0.02 24.07 % | 0.02 19.51 % | 0.01 103.40 % | -0.42 -842.96 % | -0.04 -220.52 % | -0.01 62.88 % | -0.04 -66.06 % | -0.02 -283.61 % | 0.01 312.94 % | 0.00 -89.61 % | 0.03 184.22 % | -0.03 -218.69 % | 0.03 25.22 % | 0.02 -38.27 % | 0.04 412.92 % | 0.01 -77.26 % | 0.03 83.70 % | 0.02 342.45 % | -0.01 36.38 % | -0.01 -141.14 % | 0.00 -125.10 % | 0.02 -38.11 % | 0.03 26.10 % | 0.02 8.87 % | 0.02 5.25 % | 0.02 -36.10 % | 0.03 49.55 % | 0.02 -16.25 % | 0.03 4.49 % | 0.02 -26.73 % | 0.03 40.16 % | 0.02 -14.54 % | 0.03 8.75 % | 0.03 -35.30 % | 0.04 29.37 % | 0.03 143.12 % | 0.01 -25.64 % | 0.02 |
| Ratio EBITDA | 0.08 26.35 % | 0.06 -5.11 % | 0.07 2.14 % | 0.06 -13.57 % | 0.08 13.42 % | 0.07 -22.17 % | 0.09 -4.27 % | 0.09 -2.27 % | 0.09 10.28 % | 0.08 14.20 % | 0.07 -4.43 % | 0.08 -1.19 % | 0.08 43.64 % | 0.05 -7.42 % | 0.06 1.84 % | 0.06 -25.12 % | 0.08 -2.65 % | 0.08 -17.64 % | 0.09 -3.06 % | 0.10 121.24 % | 0.04 -51.07 % | 0.09 -5.81 % | 0.10 3.68 % | 0.09 -1.16 % | 0.09 -3.20 % | 0.10 -7.01 % | 0.10 24.93 % | 0.08 -1.34 % | 0.08 -6.54 % | 0.09 1.74 % | 0.09 -5.14 % | 0.09 18.22 % | 0.08 -7.58 % | 0.08 2.90 % | 0.08 1.47 % | 0.08 -11.81 % | 0.09 23.90 % | 0.07 -17.22 % | 0.09 2.40 % | 0.09 -4.08 % | 0.09 44.71 % | 0.06 -11.22 % | 0.07 -7.91 % | 0.08 13.57 % | 0.07 -6.83 % | 0.07 -13.74 % | 0.08 20.60 % | 0.07 4.89 % | 0.07 7.06 % | 0.06 -7.26 % | 0.07 6.62 % | 0.06 19.87 % | 0.05 -8.06 % | 0.06 137.15 % | 0.02 -76.87 % | 0.10 4 565.48 % | 0.00 -105.02 % | 0.05 -35.46 % | 0.07 28.87 % | 0.06 -5.24 % | 0.06 -3.13 % | 0.06 -16.39 % | 0.07 0.22 % | 0.07 20.78 % | 0.06 5.04 % | 0.06 -25.64 % | 0.08 19.31 % | 0.06 4.11 % | 0.06 6.57 % | 0.06 30.73 % | 0.04 -23.61 % | 0.06 4.13 % | 0.06 -1.66 % | 0.06 3.51 % | 0.06 5.60 % | 0.05 -0.73 % | 0.05 28.04 % | 0.04 -37.18 % | 0.07 6.01 % | 0.06 11.90 % | 0.06 -22.45 % | 0.07 2.20 % | 0.07 7.85 % | 0.06 17.46 % | 0.05 -33.30 % | 0.08 113.63 % | 0.04 -45.19 % | 0.07 24.15 % | 0.06 -16.34 % | 0.07 11.19 % | 0.06 -9.40 % | 0.07 -15.70 % | 0.08 -10.18 % | 0.09 1 229.30 % | -0.01 -108.71 % | 0.09 -3.06 % | 0.09 -7.86 % | 0.10 52.39 % | 0.07 -39.37 % | 0.11 9.98 % | 0.10 -10.81 % | 0.11 8.76 % | 0.10 -3.72 % | 0.11 11.47 % | 0.10 -20.93 % | 0.12 6.31 % | 0.11 10.94 % | 0.10 18.97 % | 0.09 |
| Taux de profit brut | 0.47 1.44 % | 0.46 0.69 % | 0.46 0.38 % | 0.46 0.11 % | 0.46 1.78 % | 0.45 -1.43 % | 0.45 0.50 % | 0.45 -0.54 % | 0.45 -0.55 % | 0.46 3.30 % | 0.44 -1.85 % | 0.45 -0.36 % | 0.45 2.75 % | 0.44 1.71 % | 0.43 -1.42 % | 0.44 -4.03 % | 0.46 -0.44 % | 0.46 0.87 % | 0.46 -1.87 % | 0.46 0.37 % | 0.46 3.39 % | 0.45 -0.50 % | 0.45 -0.72 % | 0.45 -1.23 % | 0.46 1.21 % | 0.45 2.39 % | 0.44 -2.49 % | 0.45 -1.18 % | 0.46 1.86 % | 0.45 -0.51 % | 0.45 -0.65 % | 0.46 -1.68 % | 0.46 1.64 % | 0.46 -0.28 % | 0.46 -0.57 % | 0.46 -0.14 % | 0.46 2.26 % | 0.45 -0.36 % | 0.45 -0.76 % | 0.46 -1.72 % | 0.46 1.72 % | 0.46 -0.11 % | 0.46 0.28 % | 0.46 -2.77 % | 0.47 0.44 % | 0.47 -0.18 % | 0.47 0.51 % | 0.47 2.35 % | 0.45 0.90 % | 0.45 -0.20 % | 0.45 -0.36 % | 0.45 0.42 % | 0.45 1.06 % | 0.45 -0.53 % | 0.45 0.33 % | 0.45 0.06 % | 0.45 -1.08 % | 0.45 0.33 % | 0.45 -1.42 % | 0.46 -0.05 % | 0.46 1.72 % | 0.45 0.50 % | 0.45 -0.46 % | 0.45 2.28 % | 0.44 1.09 % | 0.43 -1.24 % | 0.44 0.15 % | 0.44 -0.42 % | 0.44 1.53 % | 0.43 0.06 % | 0.43 -0.30 % | 0.44 -0.91 % | 0.44 -0.74 % | 0.44 1.65 % | 0.44 -3.04 % | 0.45 0.67 % | 0.45 12.04 % | 0.40 -13.27 % | 0.46 1.45 % | 0.45 -1.65 % | 0.46 -0.53 % | 0.46 -2.20 % | 0.47 -4.73 % | 0.50 5.11 % | 0.47 -1.78 % | 0.48 6.94 % | 0.45 0.27 % | 0.45 -0.18 % | 0.45 2.00 % | 0.44 -0.02 % | 0.44 0.12 % | 0.44 -5.25 % | 0.46 4.35 % | 0.44 -0.24 % | 0.45 -3.70 % | 0.46 2.28 % | 0.45 3.43 % | 0.44 2.49 % | 0.43 -5.88 % | 0.45 1.28 % | 0.45 -0.74 % | 0.45 -3.85 % | 0.47 3.44 % | 0.45 -1.51 % | 0.46 0.26 % | 0.46 1.35 % | 0.45 -1.73 % | 0.46 -0.85 % | 0.47 |
| Moyenne pondérée des actions en circulation diluée | 21.523 M 0.23 % | 21.473 M -0.01 % | 21.476 M 0.00 % | 21.476 M -0.01 % | 21.478 M -0.03 % | 21.484 M 0.05 % | 21.472 M -0.02 % | 21.477 M 0.00 % | 21.476 M 0.02 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.473 M 0.00 % | 21.473 M 0.00 % | 21.472 M 2.93 % | 20.861 M 3.20 % | 20.214 M 0.00 % | 20.214 M 1.72 % | 19.873 M -0.09 % | 19.890 M 0.08 % | 19.875 M 0.00 % | 19.875 M 0.15 % | 19.844 M 0.89 % | 19.669 M -1.05 % | 19.877 M 0.00 % | 19.877 M -2.24 % | 20.332 M 10.87 % | 18.339 M -6.12 % | 19.535 M 0.00 % | 19.535 M 6.04 % | 18.423 M -5.73 % | 19.542 M 5.79 % | 18.473 M 0.00 % | 18.473 M 12.80 % | 16.376 M -13.90 % | 19.020 M 16.26 % | 16.359 M 0.00 % | 16.359 M -10.75 % | 18.329 M 22.67 % | 14.942 M 0.04 % | 14.936 M 0.00 % | 14.936 M 18.86 % | 12.567 M 0.21 % | 12.541 M 0.02 % | 12.539 M 0.00 % | 12.539 M 0.02 % | 12.537 M 0.02 % | 12.534 M 0.03 % | 12.531 M 0.00 % | 12.531 M 14.06 % | 10.986 M 1.81 % | 10.791 M 0.08 % | 10.783 M 0.00 % | 10.783 M 0.01 % | 10.781 M 0.01 % | 10.781 M -10.69 % | 12.071 M 1.78 % | 11.859 M -0.01 % | 11.860 M -0.50 % | 11.920 M -0.16 % | 11.939 M 0.00 % | 11.939 M -2.45 % | 12.239 M 0.36 % | 12.195 M 0.01 % | 12.194 M 1.89 % | 11.968 M 10.93 % | 10.789 M -5.26 % | 11.387 M 8.17 % | 10.527 M 0.00 % | 10.527 M 2.31 % | 10.289 M 0.00 % | 10.290 M 0.60 % | 10.228 M 8.10 % | 9.462 M -5.84 % | 10.049 M 3.58 % | 9.701 M 3.67 % | 9.358 M 0.00 % | 9.358 M 11.57 % | 8.388 M 5.15 % | 7.977 M 12.40 % | 7.096 M 0.00 % | 7.096 M 29.28 % | 5.489 M 16.60 % | 4.708 M 75.68 % | 2.680 M 0.00 % | 2.680 M -33.31 % | 4.018 M 11.73 % | 3.596 M 2.00 % | 3.526 M 0.00 % | 3.526 M 2.89 % | 3.427 M 3.33 % | 3.316 M 0.00 % | 3.316 M 0.00 % | 3.316 M 2.96 % | 3.221 M 3.06 % | 3.125 M -16.67 % | 3.750 M 0.00 % | 3.750 M -14.29 % | 4.375 M 2.44 % | 4.271 M 2.50 % | 4.167 M 0.00 % | 4.167 M 66.67 % | 2.500 M 0.00 % | 2.500 M |
| Moyenne pondérée des actions en circulation | 21.468 M 0.00 % | 21.468 M -0.02 % | 21.473 M 0.00 % | 21.473 M -0.83 % | 21.652 M 0.84 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 0.00 % | 21.472 M 3.69 % | 20.708 M 2.48 % | 20.207 M 0.00 % | 20.207 M 1.68 % | 19.873 M 0.02 % | 19.870 M 0.15 % | 19.839 M 0.00 % | 19.839 M 0.85 % | 19.671 M 0.01 % | 19.669 M 0.03 % | 19.664 M 0.00 % | 19.664 M 5.73 % | 18.598 M 2.94 % | 18.066 M 0.00 % | 18.066 M 0.00 % | 18.066 M 0.04 % | 18.059 M 0.08 % | 18.044 M 0.41 % | 17.970 M 0.00 % | 17.970 M 9.73 % | 16.376 M 0.10 % | 16.360 M 0.07 % | 16.349 M -0.06 % | 16.359 M 8.51 % | 15.076 M 0.90 % | 14.941 M 0.03 % | 14.936 M 3.73 % | 14.398 M 14.81 % | 12.541 M 0.00 % | 12.541 M 0.02 % | 12.539 M 0.00 % | 12.539 M 0.02 % | 12.537 M 0.02 % | 12.534 M 0.03 % | 12.531 M 0.00 % | 12.531 M 14.06 % | 10.986 M 1.81 % | 10.791 M 0.08 % | 10.783 M 0.00 % | 10.783 M 0.01 % | 10.781 M 0.01 % | 10.781 M 0.02 % | 10.778 M -7.30 % | 11.627 M -0.72 % | 11.712 M -0.72 % | 11.797 M -0.71 % | 11.881 M 0.00 % | 11.881 M -1.64 % | 12.079 M -0.95 % | 12.195 M 1.89 % | 11.968 M 0.00 % | 11.968 M 13.69 % | 10.527 M 0.00 % | 10.527 M 0.00 % | 10.527 M 0.00 % | 10.527 M 2.31 % | 10.289 M 0.00 % | 10.290 M 0.60 % | 10.228 M 9.23 % | 9.364 M -5.88 % | 9.949 M 2.55 % | 9.701 M 13.71 % | 8.532 M 0.00 % | 8.532 M 14.49 % | 7.452 M 4.04 % | 7.162 M 28.03 % | 5.594 M 0.00 % | 5.594 M 51.08 % | 3.703 M 2.60 % | 3.609 M 34.68 % | 2.680 M 0.00 % | 2.680 M -25.96 % | 3.619 M 0.65 % | 3.596 M 2.00 % | 3.526 M 0.00 % | 3.526 M 2.89 % | 3.427 M 3.33 % | 3.316 M 0.00 % | 3.316 M 0.00 % | 3.316 M 2.96 % | 3.221 M 3.06 % | 3.125 M 4.17 % | 3.000 M 0.00 % | 3.000 M -10.00 % | 3.333 M -55.56 % | 7.500 M 80.00 % | 4.167 M 0.00 % | 4.167 M 66.67 % | 2.500 M 0.00 % | 2.500 M |
| Bénéfice par action diluée | 0.25 308.33 % | -0.12 -209.09 % | 0.11 -15.38 % | 0.13 -74.00 % | 0.50 28.21 % | 0.39 -66.95 % | 1.18 24.21 % | 0.95 -22.13 % | 1.22 25.77 % | 0.97 46.97 % | 0.66 20.00 % | 0.55 -11.29 % | 0.62 727.77 % | 0.07 -67.43 % | 0.23 1 050.00 % | 0.02 -95.92 % | 0.49 36.11 % | 0.36 -56.63 % | 0.83 12.16 % | 0.74 396.00 % | -0.25 -135.21 % | 0.71 26.79 % | 0.56 0.00 % | 0.56 16.67 % | 0.48 -32.39 % | 0.71 -29.70 % | 1.01 74.14 % | 0.58 18.37 % | 0.49 -31.94 % | 0.72 -20.88 % | 0.91 184.38 % | 0.32 633.33 % | -0.06 -111.54 % | 0.52 73.33 % | 0.30 150.00 % | 0.12 -77.36 % | 0.53 6 983.12 % | -0.01 90.40 % | -0.08 90.99 % | -0.89 -378.13 % | 0.32 178.05 % | -0.41 26.79 % | -0.56 -380.00 % | 0.20 128.57 % | -0.70 -600.00 % | -0.10 76.19 % | -0.42 -147.06 % | -0.17 10.53 % | -0.19 -9 600.00 % | 0.00 -98.89 % | 0.18 50.00 % | 0.12 35.59 % | 0.09 -47.94 % | 0.17 206.25 % | -0.16 -176.19 % | 0.21 191.30 % | -0.23 -372.51 % | 0.08 -91.47 % | 0.99 482.35 % | 0.17 13.33 % | 0.15 -6.25 % | 0.16 -23.81 % | 0.21 16.67 % | 0.18 20.00 % | 0.15 15.38 % | 0.13 766.67 % | 0.02 -89.29 % | 0.14 2 272.88 % | 0.01 -95.79 % | 0.14 102.90 % | 0.07 -27.14 % | 0.09 25.93 % | 0.08 20.51 % | 0.06 104.43 % | -1.41 -683.33 % | -0.18 -229.67 % | -0.05 63.60 % | -0.15 -57.89 % | -0.10 -290.38 % | 0.05 337.72 % | 0.01 -91.23 % | 0.13 186.67 % | -0.15 -236.36 % | 0.11 45.12 % | 0.08 -55.41 % | 0.17 529.63 % | 0.03 -79.23 % | 0.13 32.65 % | 0.10 248.26 % | -0.07 32.27 % | -0.10 -279.77 % | -0.03 -127.84 % | 0.09 -42.31 % | 0.16 14.29 % | 0.14 41.56 % | 0.10 -10.09 % | 0.11 -38.89 % | 0.18 50.00 % | 0.12 9.09 % | 0.11 0.00 % | 0.11 0.00 % | 0.11 44.74 % | 0.08 39.45 % | 0.05 14.50 % | 0.05 -40.13 % | 0.08 72.83 % | 0.05 75.57 % | 0.03 -3.68 % | 0.03 |
| Bénéfice par action | 0.25 308.33 % | -0.12 -209.09 % | 0.11 -15.38 % | 0.13 -74.00 % | 0.50 28.21 % | 0.39 -66.95 % | 1.18 24.21 % | 0.95 -22.13 % | 1.22 25.77 % | 0.97 46.97 % | 0.66 20.00 % | 0.55 -11.29 % | 0.62 727.77 % | 0.07 -67.43 % | 0.23 1 050.00 % | 0.02 -95.92 % | 0.49 36.11 % | 0.36 -56.63 % | 0.83 12.16 % | 0.74 396.00 % | -0.25 -129.76 % | 0.84 50.00 % | 0.56 0.00 % | 0.56 5.66 % | 0.53 -34.57 % | 0.81 -19.80 % | 1.01 55.38 % | 0.65 32.65 % | 0.49 -31.94 % | 0.72 -21.74 % | 0.92 6.98 % | 0.86 4 758.76 % | 0.02 -97.15 % | 0.62 87.88 % | 0.33 22.22 % | 0.27 -58.46 % | 0.65 5 184.55 % | 0.01 114.93 % | -0.08 90.74 % | -0.89 -306.98 % | 0.43 204.88 % | -0.41 26.79 % | -0.56 -212.00 % | 0.50 171.43 % | -0.70 -600.00 % | -0.10 77.27 % | -0.44 -158.82 % | -0.17 10.53 % | -0.19 -9 600.00 % | 0.00 -98.89 % | 0.18 50.00 % | 0.12 35.59 % | 0.09 -47.94 % | 0.17 206.25 % | -0.16 -128.07 % | 0.57 347.83 % | -0.23 -372.51 % | 0.08 -91.47 % | 0.99 482.35 % | 0.17 13.33 % | 0.15 -16.67 % | 0.18 -18.18 % | 0.22 22.22 % | 0.18 20.00 % | 0.15 7.14 % | 0.14 833.33 % | 0.02 -90.00 % | 0.15 2 442.37 % | 0.01 -95.79 % | 0.14 102.90 % | 0.07 -28.65 % | 0.10 27.07 % | 0.08 21.96 % | 0.06 104.43 % | -1.41 -683.33 % | -0.18 -229.67 % | -0.05 63.60 % | -0.15 -56.25 % | -0.10 -289.35 % | 0.05 344.74 % | 0.01 -91.23 % | 0.13 181.25 % | -0.16 -223.08 % | 0.13 40.85 % | 0.09 -56.05 % | 0.21 517.65 % | 0.03 -82.11 % | 0.19 72.73 % | 0.11 266.41 % | -0.07 32.27 % | -0.10 -241.26 % | -0.03 -129.30 % | 0.10 -45.78 % | 0.18 28.57 % | 0.14 27.27 % | 0.11 0.00 % | 0.11 -38.89 % | 0.18 50.00 % | 0.12 9.09 % | 0.11 0.00 % | 0.11 -21.43 % | 0.14 45.83 % | 0.10 17.50 % | 0.08 201.48 % | 0.03 -65.91 % | 0.08 72.83 % | 0.05 75.57 % | 0.03 -3.68 % | 0.03 |
| Bénéfice brut | 365.351 M 0.64 % | 363.014 M 5.35 % | 344.582 M 0.65 % | 342.363 M -3.76 % | 355.727 M 1.15 % | 351.673 M 4.76 % | 335.704 M 0.28 % | 334.757 M -2.31 % | 342.680 M 4.91 % | 326.654 M 14.74 % | 284.693 M -0.01 % | 284.719 M 2.66 % | 277.339 M 13.03 % | 245.371 M 10.62 % | 221.822 M 3.03 % | 215.297 M 5.70 % | 203.680 M 5.02 % | 193.945 M 5.68 % | 183.517 M 3.44 % | 177.411 M 24.36 % | 142.663 M -31.55 % | 208.422 M 5.23 % | 198.067 M 2.60 % | 193.050 M -3.53 % | 200.120 M 5.90 % | 188.973 M 8.88 % | 173.559 M 7.83 % | 160.961 M 1.60 % | 158.423 M -0.08 % | 158.549 M 7.23 % | 147.853 M 2.87 % | 143.732 M 5.10 % | 136.757 M 5.46 % | 129.678 M 6.17 % | 122.141 M 0.88 % | 121.078 M 2.62 % | 117.983 M -2.84 % | 121.437 M 18.90 % | 102.134 M -1.48 % | 103.668 M 0.68 % | 102.971 M 0.61 % | 102.349 M 3.36 % | 99.020 M 11.40 % | 88.886 M -0.36 % | 89.207 M 14.70 % | 77.777 M 4.09 % | 74.718 M 10.90 % | 67.373 M 13.70 % | 59.253 M 0.72 % | 58.829 M 13.37 % | 51.892 M 5.05 % | 49.396 M 8.23 % | 45.639 M -4.99 % | 48.036 M 4.50 % | 45.967 M 9.60 % | 41.940 M 17.19 % | 35.789 M -5.61 % | 37.915 M -2.30 % | 38.807 M 27.06 % | 30.543 M 34.75 % | 22.667 M -5.97 % | 24.106 M -0.64 % | 24.262 M 10.08 % | 22.040 M 5.29 % | 20.933 M -4.53 % | 21.926 M 81.68 % | 12.068 M -43.24 % | 21.260 M -3.08 % | 21.936 M -2.18 % | 22.426 M 6.30 % | 21.096 M 0.94 % | 20.900 M 1.84 % | 20.522 M 1.31 % | 20.257 M 32.64 % | 15.273 M -15.40 % | 18.052 M 0.60 % | 17.944 M 11.13 % | 16.148 M -11.26 % | 18.197 M -0.88 % | 18.359 M 4.11 % | 17.634 M -3.38 % | 18.252 M -4.06 % | 19.024 M 9.13 % | 17.432 M 16.98 % | 14.902 M -4.84 % | 15.660 M 31.29 % | 11.928 M 17.13 % | 10.183 M -5.72 % | 10.801 M -0.80 % | 10.887 M 6.45 % | 10.228 M 5.08 % | 9.733 M -9.79 % | 10.789 M 5.00 % | 10.276 M 10.14 % | 9.330 M -1.62 % | 9.484 M -4.93 % | 9.975 M 6.55 % | 9.362 M 20.91 % | 7.743 M 1.36 % | 7.639 M 4.76 % | 7.292 M 13.89 % | 6.403 M 15.34 % | 5.551 M 27.37 % | 4.358 M 21.22 % | 3.595 M -4.82 % | 3.777 M 34.22 % | 2.814 M 19.34 % | 2.358 M 28.32 % | 1.838 M |
| Charge d'impôt sur le bénéfice | 2.850 M 1 072.81 % | -293.000 K 63.01 % | -792.000 K -245.05 % | 546.000 K -87.05 % | 4.215 M 33.94 % | 3.147 M -60.61 % | 7.989 M 1.58 % | 7.865 M -17.72 % | 9.558 M 28.35 % | 7.447 M 42.50 % | 5.226 M -26.28 % | 7.089 M 38.09 % | 5.134 M 1 122.35 % | 419.998 K -76.60 % | 1.795 M 771.98 % | 205.845 K -94.71 % | 3.890 M 40.48 % | 2.769 M -46.12 % | 5.139 M -15.47 % | 6.080 M 492.99 % | -1.547 M -130.19 % | 5.125 M -10.31 % | 5.714 M 5.28 % | 5.427 M -5.40 % | 5.737 M 9.18 % | 5.255 M -1.94 % | 5.359 M 45.39 % | 3.686 M -24.09 % | 4.856 M -5.81 % | 5.155 M 48.48 % | 3.472 M -45.52 % | 6.373 M 6.79 % | 5.967 M 7.40 % | 5.556 M 16.82 % | 4.756 M -15.45 % | 5.625 M 10.41 % | 5.095 M 5.62 % | 4.824 M 20.81 % | 3.993 M -9.54 % | 4.414 M 10.65 % | 3.989 M 27.41 % | 3.131 M 15.56 % | 2.709 M 13.19 % | 2.394 M -27.65 % | 3.308 M 43.44 % | 2.307 M 72.35 % | 1.338 M 20.60 % | 1.110 M 2.44 % | 1.083 M 169.46 % | 402.000 K -31.34 % | 585.533 K -15.21 % | 690.553 K 60.64 % | 429.879 K -38.28 % | 696.529 K -3.40 % | 721.016 K 3.76 % | 694.880 K 335.63 % | 159.513 K -82.21 % | 896.448 K 113.50 % | -6.639 M -92 176.32 % | 7.211 K -83.58 % | 43.915 K 248.53 % | 12.600 K 111.74 % | -107.286 K -220.40 % | 89.105 K -28.50 % | 124.618 K 588.80 % | 18.092 K -74.96 % | 72.251 K -21.82 % | 92.420 K -27.70 % | 127.827 K 824.96 % | -17.632 K -103.47 % | 508.434 K 284.64 % | 132.185 K 27.92 % | 103.337 K -69.34 % | 337.026 K 116.60 % | 155.595 K -75.89 % | 645.235 K -16.83 % | 775.767 K 740.11 % | -121.193 K 8.08 % | -131.841 K -522.38 % | 31.214 K 25.43 % | 24.885 K -44.25 % | 44.639 K -96.06 % | 1.132 M 833.85 % | -154.277 K 41.67 % | -264.499 K -2 255.61 % | -11.228 K -114.03 % | 80.026 K 164.03 % | -124.984 K -145.77 % | 273.055 K 140.11 % | -680.824 K -66.48 % | -408.964 K -1 393.04 % | 31.628 K -72.21 % | 113.814 K -44.15 % | 203.774 K 200.03 % | 67.917 K 3.71 % | 65.485 K -56.54 % | 150.664 K -56.03 % | 342.639 K 1 033.22 % | 30.236 K -77.87 % | 136.606 K -49.42 % | 270.060 K -21.55 % | 344.224 K 58.89 % | 216.637 K -20.46 % | 272.379 K 33.84 % | 203.504 K -23.23 % | 265.079 K 106.41 % | 128.421 K 96.04 % | 65.509 K -3.76 % | 68.068 K |
| Coût des revenus | 414.870 M -2.01 % | 423.367 M 4.01 % | 407.043 M -0.06 % | 407.279 M -3.95 % | 424.010 M -2.05 % | 432.895 M 7.54 % | 402.537 M -0.63 % | 405.079 M -1.34 % | 410.571 M 5.97 % | 387.430 M 8.17 % | 358.175 M 3.43 % | 346.301 M 3.35 % | 335.089 M 7.61 % | 311.382 M 7.34 % | 290.087 M 5.67 % | 274.514 M 13.89 % | 241.044 M 5.87 % | 227.672 M 4.00 % | 218.918 M 7.12 % | 204.373 M 23.50 % | 165.489 M -35.61 % | 257.027 M 6.20 % | 242.028 M 3.97 % | 232.792 M -1.32 % | 235.909 M 3.58 % | 227.764 M 4.33 % | 218.317 M 12.87 % | 193.423 M 3.85 % | 186.248 M -3.40 % | 192.810 M 8.24 % | 178.134 M 4.10 % | 171.120 M 8.46 % | 157.768 M 2.33 % | 154.177 M 6.71 % | 144.479 M 1.96 % | 141.708 M 2.89 % | 137.731 M -6.76 % | 147.723 M 19.68 % | 123.432 M -0.09 % | 123.542 M 3.97 % | 118.829 M -2.53 % | 121.910 M 3.58 % | 117.699 M 10.84 % | 106.192 M 4.98 % | 101.150 M 13.75 % | 88.920 M 4.45 % | 85.129 M 9.85 % | 77.496 M 8.92 % | 71.150 M -0.92 % | 71.810 M 13.79 % | 63.109 M 5.74 % | 59.684 M 7.40 % | 55.570 M -6.78 % | 59.615 M 5.51 % | 56.501 M 8.96 % | 51.857 M 17.06 % | 44.300 M -3.73 % | 46.016 M -2.89 % | 47.384 M 30.43 % | 36.330 M 34.87 % | 26.937 M -8.86 % | 29.556 M -1.54 % | 30.017 M 11.01 % | 27.040 M 1.10 % | 26.746 M -6.35 % | 28.559 M 85.77 % | 15.374 M -43.39 % | 27.157 M -2.35 % | 27.809 M -4.79 % | 29.208 M 6.19 % | 27.505 M 1.48 % | 27.105 M 3.51 % | 26.186 M 2.66 % | 25.508 M 28.83 % | 19.800 M -10.58 % | 22.143 M -0.61 % | 22.279 M -8.72 % | 24.407 M 13.84 % | 21.440 M -3.47 % | 22.211 M 7.33 % | 20.694 M -2.43 % | 21.209 M 0.04 % | 21.201 M 19.89 % | 17.684 M 6.20 % | 16.652 M -1.53 % | 16.910 M 15.81 % | 14.601 M 16.57 % | 12.526 M -5.41 % | 13.242 M -4.28 % | 13.834 M 6.49 % | 12.991 M 4.85 % | 12.390 M -0.47 % | 12.448 M -2.89 % | 12.818 M 10.62 % | 11.587 M 5.42 % | 10.991 M -8.79 % | 12.051 M 0.26 % | 12.020 M 15.78 % | 10.382 M 12.96 % | 9.191 M 2.36 % | 8.980 M 15.43 % | 7.779 M 24.04 % | 6.272 M 19.61 % | 5.243 M 24.67 % | 4.206 M -5.28 % | 4.440 M 30.94 % | 3.391 M 23.25 % | 2.751 M 30.39 % | 2.110 M |
| Dépenses générales et administratives | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -668.825 K -123.86 % | 2.804 M -10.57 % | 3.135 M 37.75 % | 2.276 M 34.14 % | 1.697 M 207.53 % | -1.578 M -186.26 % | 1.829 M 26.41 % | 1.447 M 38.80 % | 1.042 M -0.03 % | 1.043 M 102.51 % | 514.916 K -53.55 % | 1.108 M 12.98 % | 981.066 K 8.21 % | 906.621 K 2.53 % | 884.284 K 20.41 % | 734.390 K -25.60 % | 987.050 K -2.09 % | 1.008 M -21.86 % | 1.290 M 14.46 % | 1.127 M 1.22 % | 1.114 M 8.25 % | 1.029 M 19.31 % | 862.184 K -35.49 % | 1.336 M 1.89 % | 1.312 M -12.15 % | 1.493 M 12.01 % | 1.333 M -4.01 % | 1.389 M 4.80 % | 1.325 M 4.79 % | 1.264 M -43.40 % | 2.234 M 151.29 % | 888.957 K 967.69 % | 83.260 K 122.68 % | -367.108 K -144.73 % | 820.664 K 23.10 % | 666.652 K -2.12 % | 681.067 K 9.70 % | 620.866 K -55.11 % | 1.383 M 113.56 % | 647.673 K -5.57 % | 685.851 K 21.76 % | 563.287 K -80.28 % | 2.857 M | 0.000 -100.00 % | 781.692 K 28.51 % | 608.263 K 142.62 % | 250.707 K -57.44 % | 589.049 K 9.06 % | 540.120 K 30.76 % | 413.069 K -3.61 % | 428.523 K 4.88 % | 408.569 K 20.46 % | 339.173 K 2.36 % | 331.349 K 29.53 % | 255.804 K 30.16 % | 196.528 K 44.36 % | 136.137 K |
| Dépenses de fonctionnement | 271.587 M -3.57 % | 281.635 M 7.80 % | 261.253 M -0.48 % | 262.518 M -1.34 % | 266.085 M -1.51 % | 270.171 M 11.77 % | 241.722 M 0.50 % | 240.525 M -2.74 % | 247.304 M 2.17 % | 242.061 M 15.64 % | 209.323 M -0.82 % | 211.052 M 2.76 % | 205.380 M 7.19 % | 191.609 M 14.53 % | 167.301 M 1.81 % | 164.335 M 10.09 % | 149.274 M 5.72 % | 141.200 M 12.72 % | 125.262 M 3.28 % | 121.283 M 9.85 % | 110.405 M -25.52 % | 148.241 M 7.85 % | 137.447 M 0.74 % | 136.443 M -4.28 % | 142.542 M 6.91 % | 133.334 M 0.59 % | 132.555 M 0.64 % | 131.718 M 1.64 % | 129.595 M 1.96 % | 127.106 M 7.19 % | 118.578 M 3.53 % | 114.538 M 0.78 % | 113.656 M 7.64 % | 105.588 M 5.94 % | 99.665 M -0.05 % | 99.716 M 5.62 % | 94.412 M -6.90 % | 101.412 M 24.39 % | 81.525 M -2.63 % | 83.727 M 1.27 % | 82.675 M -6.23 % | 88.168 M 7.74 % | 81.834 M 10.89 % | 73.798 M -2.86 % | 75.970 M 15.82 % | 65.593 M 7.02 % | 61.293 M 7.37 % | 57.088 M -3.67 % | 59.261 M 3.94 % | 57.015 M 18.82 % | 47.986 M 3.26 % | 46.470 M 11.05 % | 41.848 M -6.25 % | 44.638 M 8.19 % | 41.260 M 8.09 % | 38.171 M 1.43 % | 37.634 M 10.45 % | 34.073 M 2.25 % | 33.325 M 22.98 % | 27.097 M 32.72 % | 20.418 M -6.62 % | 21.866 M 4.12 % | 21.001 M 5.20 % | 19.963 M 4.89 % | 19.032 M -4.49 % | 19.927 M 74.63 % | 11.411 M -39.32 % | 18.804 M -5.14 % | 19.824 M -2.90 % | 20.415 M 1.00 % | 20.212 M 5.18 % | 19.216 M 1.09 % | 19.009 M 1.82 % | 18.669 M 31.50 % | 14.198 M -17.87 % | 17.286 M 0.92 % | 17.129 M -1.39 % | 17.369 M 2.57 % | 16.934 M -1.78 % | 17.240 M 2.36 % | 16.843 M 0.82 % | 16.707 M -9.47 % | 18.455 M 27.21 % | 14.508 M 3.19 % | 14.060 M 1.86 % | 13.803 M 17.73 % | 11.725 M 26.74 % | 9.251 M -6.30 % | 9.872 M 0.41 % | 9.832 M -3.56 % | 10.195 M 14.66 % | 8.892 M -7.57 % | 9.620 M 9.31 % | 8.800 M -14.19 % | 10.255 M 34.29 % | 7.636 M -12.51 % | 8.728 M 11.81 % | 7.806 M 14.97 % | 6.790 M 3.76 % | 6.544 M 5.35 % | 6.211 M 18.71 % | 5.232 M 9.79 % | 4.766 M 27.25 % | 3.745 M 17.47 % | 3.188 M 2.36 % | 3.115 M 31.75 % | 2.364 M 16.41 % | 2.031 M 24.31 % | 1.634 M |
| Coût et dépenses | 686.457 M -2.63 % | 705.002 M 5.49 % | 668.296 M -0.22 % | 669.797 M -2.94 % | 690.095 M -1.84 % | 703.066 M 9.13 % | 644.260 M -0.21 % | 645.604 M -1.87 % | 657.875 M 4.51 % | 629.491 M 10.92 % | 567.498 M 1.82 % | 557.353 M 3.12 % | 540.470 M 7.45 % | 502.992 M 9.97 % | 457.388 M 4.22 % | 438.849 M 12.43 % | 390.318 M 5.81 % | 368.872 M 7.17 % | 344.180 M 5.69 % | 325.656 M 18.04 % | 275.894 M -31.92 % | 405.268 M 6.80 % | 379.475 M 2.77 % | 369.235 M -2.44 % | 378.450 M 4.81 % | 361.098 M 2.91 % | 350.872 M 7.91 % | 325.141 M 2.94 % | 315.843 M -1.27 % | 319.916 M 7.82 % | 296.712 M 3.87 % | 285.658 M 5.24 % | 271.424 M 4.49 % | 259.764 M 6.40 % | 244.144 M 1.13 % | 241.424 M 4.00 % | 232.143 M -6.82 % | 249.135 M 21.55 % | 204.957 M -1.11 % | 207.268 M 2.86 % | 201.504 M -4.08 % | 210.079 M 5.28 % | 199.534 M 10.86 % | 179.990 M 1.62 % | 177.121 M 14.63 % | 154.513 M 5.53 % | 146.421 M 8.80 % | 134.584 M 3.20 % | 130.411 M 1.23 % | 128.825 M 15.96 % | 111.094 M 4.65 % | 106.154 M 8.97 % | 97.418 M -6.56 % | 104.253 M 6.64 % | 97.761 M 8.59 % | 90.028 M 9.88 % | 81.934 M 2.30 % | 80.089 M -0.77 % | 80.709 M 27.25 % | 63.427 M 33.94 % | 47.355 M -7.91 % | 51.422 M 0.79 % | 51.018 M 8.54 % | 47.003 M 2.68 % | 45.778 M -5.58 % | 48.486 M 81.02 % | 26.785 M -41.72 % | 45.961 M -3.51 % | 47.633 M -4.01 % | 49.622 M 3.99 % | 47.718 M 3.02 % | 46.321 M 2.49 % | 45.195 M 2.30 % | 44.178 M 29.94 % | 33.998 M -13.78 % | 39.430 M 0.06 % | 39.408 M -5.67 % | 41.776 M 8.87 % | 38.373 M -2.73 % | 39.452 M 5.10 % | 37.537 M -1.00 % | 37.915 M -4.39 % | 39.656 M 23.19 % | 32.192 M 4.82 % | 30.712 M 0.00 % | 30.713 M 16.66 % | 26.326 M 20.89 % | 21.776 M -5.79 % | 23.115 M -2.33 % | 23.666 M 2.07 % | 23.186 M 8.95 % | 21.282 M -3.56 % | 22.068 M 2.08 % | 21.618 M -1.02 % | 21.842 M 17.26 % | 18.628 M -10.35 % | 20.779 M 4.81 % | 19.826 M 15.46 % | 17.172 M 9.13 % | 15.735 M 3.58 % | 15.191 M 16.75 % | 13.012 M 17.89 % | 11.037 M 22.79 % | 8.989 M 21.57 % | 7.394 M -2.13 % | 7.555 M 31.27 % | 5.755 M 20.34 % | 4.782 M 27.74 % | 3.744 M |
| Frais de recherche et de développement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 271.587 M -3.57 % | 281.635 M 7.80 % | 261.253 M -0.48 % | 262.518 M -1.34 % | 266.085 M -1.51 % | 270.171 M 11.77 % | 241.722 M 0.50 % | 240.525 M -2.74 % | 247.304 M 2.17 % | 242.061 M 15.64 % | 209.323 M -0.82 % | 211.052 M 2.76 % | 205.380 M 7.19 % | 191.609 M 14.53 % | 167.301 M 1.81 % | 164.335 M 10.09 % | 149.274 M 5.72 % | 141.200 M 12.72 % | 125.262 M 3.28 % | 121.283 M 9.85 % | 110.405 M -25.52 % | 148.241 M 7.85 % | 137.447 M 0.74 % | 136.443 M -4.28 % | 142.542 M 6.91 % | 133.334 M 0.59 % | 132.555 M 0.64 % | 131.718 M 1.64 % | 129.595 M 1.96 % | 127.106 M 7.19 % | 118.578 M 3.53 % | 114.538 M 0.78 % | 113.656 M 7.64 % | 105.588 M 5.94 % | 99.665 M -0.05 % | 99.716 M 5.62 % | 94.412 M -6.90 % | 101.412 M 24.39 % | 81.525 M -2.63 % | 83.727 M 1.27 % | 82.675 M -6.23 % | 88.168 M 7.74 % | 81.834 M 10.89 % | 73.798 M -2.86 % | 75.970 M 15.82 % | 65.593 M 7.02 % | 61.293 M 7.37 % | 57.088 M 13.01 % | 50.517 M -0.27 % | 50.654 M 15.95 % | 43.687 M 2.81 % | 42.493 M 8.97 % | 38.994 M -6.79 % | 41.834 M 9.73 % | 38.125 M 6.21 % | 35.895 M -0.12 % | 35.938 M 10.86 % | 32.417 M 2.92 % | 31.496 M 22.79 % | 25.650 M 32.39 % | 19.375 M -6.95 % | 20.823 M 1.64 % | 20.487 M 8.66 % | 18.854 M 4.45 % | 18.051 M -5.10 % | 19.020 M 80.69 % | 10.527 M -41.74 % | 18.070 M -4.07 % | 18.836 M -2.94 % | 19.407 M 2.56 % | 18.922 M 4.61 % | 18.089 M 1.08 % | 17.896 M 1.45 % | 17.641 M 32.28 % | 13.335 M -16.39 % | 15.950 M 0.84 % | 15.817 M -0.37 % | 15.876 M 1.77 % | 15.601 M -1.58 % | 15.852 M 2.15 % | 15.518 M 0.49 % | 15.442 M -4.80 % | 16.221 M 19.11 % | 13.619 M 3.43 % | 13.167 M 1.48 % | 12.975 M 18.99 % | 10.904 M 27.02 % | 8.584 M -6.61 % | 9.191 M -0.22 % | 9.211 M 4.53 % | 8.812 M 6.89 % | 8.244 M -7.72 % | 8.934 M 8.46 % | 8.237 M 11.33 % | 7.399 M -3.11 % | 7.636 M -3.90 % | 7.946 M 10.40 % | 7.198 M 10.07 % | 6.539 M 9.81 % | 5.955 M 5.00 % | 5.671 M 17.68 % | 4.819 M 11.11 % | 4.337 M 29.99 % | 3.337 M 17.11 % | 2.849 M 2.36 % | 2.783 M 32.02 % | 2.108 M 14.94 % | 1.834 M 22.49 % | 1.498 M |
| Revenu d'intérêts | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 89.526 -55.96 % | 203.295 -98.43 % | 12.943 K | 0.000 | 0.000 | 0.000 -100.00 % | 18.593 K | 0.000 | 0.000 | 0.000 -100.00 % | 10.811 K | 0.000 | 0.000 | 0.000 -100.00 % | 14.560 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 94.489 K 1 859.54 % | 4.822 K -40.59 % | 8.117 K -77.61 % | 36.251 K 34.78 % | 26.896 K | 0.000 -100.00 % | 23.833 K 30.29 % | 18.292 K -53.51 % | 39.348 K | 0.000 -100.00 % | 16.700 K -39.79 % | 27.736 K 52.65 % | 18.170 K -22.72 % | 23.513 K | 0.000 | 0.000 -100.00 % | 10.180 K -13.90 % | 11.823 K -0.32 % | 11.861 K -38.44 % | 19.266 K -23.75 % | 25.266 K 112.37 % | 11.897 K 36.25 % | 8.732 K 39.00 % | 6.282 K 313.56 % | 1.519 K -55.31 % | 3.399 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais d'intérêts | 18.023 M 1.07 % | 17.832 M 2.59 % | 17.382 M -4.49 % | 18.199 M 5.75 % | 17.210 M 6.75 % | 16.122 M 14.73 % | 14.052 M 4.48 % | 13.449 M 10.66 % | 12.153 M 0.74 % | 12.064 M 21.04 % | 9.967 M 0.36 % | 9.931 M 9.17 % | 9.097 M 9.43 % | 8.313 M 8.34 % | 7.673 M 6.60 % | 7.198 M 18.98 % | 6.050 M -10.13 % | 6.732 M -16.94 % | 8.105 M 7.06 % | 7.571 M -42.01 % | 13.056 M 16.60 % | 11.198 M 10.55 % | 10.129 M 5.00 % | 9.647 M -7.95 % | 10.480 M 32.17 % | 7.929 M 172.38 % | 2.911 M 18.72 % | 2.452 M 6.70 % | 2.298 M -12.36 % | 2.622 M -6.09 % | 2.792 M -65.95 % | 8.199 M 171.85 % | 3.016 M 20.74 % | 2.498 M -4.00 % | 2.602 M 7.21 % | 2.427 M 0.04 % | 2.426 M 0.50 % | 2.414 M -47.65 % | 4.611 M 21.92 % | 3.782 M 28.95 % | 2.933 M 0.17 % | 2.928 M 3.24 % | 2.836 M 18.31 % | 2.397 M 38.96 % | 1.725 M 26.93 % | 1.359 M -28.74 % | 1.907 M 29.82 % | 1.469 M 8.69 % | 1.352 M -0.51 % | 1.359 M 41.38 % | 960.858 K 29.31 % | 743.062 K 18.17 % | 628.828 K 1.52 % | 619.437 K 8.13 % | 572.853 K 1.03 % | 567.017 K 23.42 % | 459.435 K 1.16 % | 454.180 K 22.50 % | 370.759 K -11.89 % | 420.772 K 47.06 % | 286.127 K -0.68 % | 288.089 K 4.45 % | 275.814 K 23.17 % | 223.937 K -4.80 % | 235.221 K 9.45 % | 214.918 K -43.34 % | 379.326 K 1.73 % | 372.880 K -2.54 % | 382.582 K -21.20 % | 485.506 K -35.62 % | 754.132 K 1.61 % | 742.164 K -13.85 % | 861.453 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 764.599 K | 0.000 | 0.000 | 0.000 -100.00 % | 469.385 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 400.000 K | 0.000 -100.00 % | 200.000 K | 0.000 -100.00 % | 200.000 K -33.33 % | 300.000 K 200.00 % | 100.000 K | 0.000 |
| Dépréciation et amortissement | 28.408 M 2.14 % | 27.812 M 8.81 % | 25.560 M -2.84 % | 26.308 M 6.32 % | 24.744 M 8.05 % | 22.901 M 12.01 % | 20.445 M -9.01 % | 22.470 M 15.23 % | 19.499 M 8.35 % | 17.996 M 11.00 % | 16.214 M -11.52 % | 18.325 M -3.22 % | 18.933 M 1.78 % | 18.603 M 15.73 % | 16.075 M -9.09 % | 17.683 M 14.04 % | 15.506 M 6.04 % | 14.623 M 7.07 % | 13.657 M -4.24 % | 14.262 M 3.37 % | 13.796 M 5.84 % | 13.035 M 0.45 % | 12.977 M 6.60 % | 12.173 M 1.55 % | 11.987 M 15.51 % | 10.378 M -1.11 % | 10.494 M 1.63 % | 10.325 M 9.86 % | 9.399 M 2.11 % | 9.205 M 3.25 % | 8.915 M -0.79 % | 8.986 M 23.27 % | 7.290 M 9.70 % | 6.645 M -3.45 % | 6.883 M 6.43 % | 6.467 M 7.77 % | 6.001 M -0.10 % | 6.007 M 36.70 % | 4.394 M -14.42 % | 5.135 M -3.41 % | 5.316 M 1.75 % | 5.224 M 6.68 % | 4.897 M 10.33 % | 4.438 M 8.74 % | 4.082 M 9.54 % | 3.726 M -11.16 % | 4.194 M 26.77 % | 3.309 M 18.69 % | 2.788 M -6.30 % | 2.975 M 18.27 % | 2.516 M -9.50 % | 2.780 M -1.49 % | 2.822 M 1.40 % | 2.783 M 12.95 % | 2.464 M 92.48 % | 1.280 M 2.98 % | 1.243 M -4.04 % | 1.295 M -0.39 % | 1.300 M 24.46 % | 1.045 M 49.37 % | 699.357 K -1.61 % | 710.780 K -43.46 % | 1.257 M 37.47 % | 914.534 K 23.65 % | 739.614 K 18.70 % | 623.110 K 48.88 % | 418.534 K -38.32 % | 678.537 K 3.02 % | 658.653 K -10.17 % | 733.252 K -30.06 % | 1.048 M 5.59 % | 992.918 K 4.96 % | 945.996 K 17.21 % | 807.082 K 47.26 % | 548.059 K -48.03 % | 1.055 M -8.43 % | 1.152 M -60.02 % | 2.880 M 260.68 % | 798.584 K -14.19 % | 930.661 K 21.51 % | 765.922 K 25.21 % | 611.704 K -58.76 % | 1.483 M 448.25 % | 270.541 K -22.75 % | 350.226 K 271.74 % | -203.932 K -165.17 % | 312.906 K 0.02 % | 312.837 K -10.83 % | 350.813 K 18.03 % | 297.219 K -72.26 % | 1.071 M 305.86 % | 263.971 K -30.46 % | 379.617 K 46.37 % | 259.357 K -45.82 % | 478.666 K 236.78 % | -349.943 K -143.37 % | 806.810 K 32.64 % | 608.263 K 142.62 % | 250.707 K -66.51 % | 748.588 K 88.51 % | 397.111 K -3.86 % | 413.069 K -3.61 % | 428.523 K 4.29 % | 410.909 K 47.19 % | 279.163 K -15.75 % | 331.349 K 29.53 % | 255.804 K 39.23 % | 183.730 K 34.96 % | 136.137 K |
| Résultat d'exploitation | 93.764 M 15.22 % | 81.379 M -2.34 % | 83.329 M 4.36 % | 79.846 M -10.93 % | 89.642 M 9.99 % | 81.501 M -13.28 % | 93.981 M -0.27 % | 94.231 M -1.20 % | 95.376 M 12.75 % | 84.592 M 12.24 % | 75.370 M 2.31 % | 73.667 M 2.37 % | 71.959 M 33.85 % | 53.762 M -1.39 % | 54.520 M 6.98 % | 50.962 M -6.33 % | 54.406 M 3.15 % | 52.745 M -9.46 % | 58.255 M 3.79 % | 56.128 M 74.00 % | 32.258 M -46.40 % | 60.180 M -0.73 % | 60.620 M 7.09 % | 56.608 M -1.69 % | 57.578 M 3.49 % | 55.639 M 35.69 % | 41.004 M 40.22 % | 29.243 M 1.44 % | 28.828 M -8.32 % | 31.443 M 7.40 % | 29.275 M 0.28 % | 29.195 M 26.38 % | 23.101 M -4.11 % | 24.090 M 7.18 % | 22.476 M 5.22 % | 21.362 M -9.37 % | 23.571 M 17.71 % | 20.025 M -2.83 % | 20.609 M 3.34 % | 19.942 M -1.74 % | 20.296 M 43.13 % | 14.180 M -17.49 % | 17.186 M 13.90 % | 15.088 M 13.99 % | 13.237 M 8.64 % | 12.184 M -9.24 % | 13.425 M 30.53 % | 10.285 M 72.90 % | 5.949 M 14.40 % | 5.200 M -0.84 % | 5.244 M 27.17 % | 4.123 M 8.77 % | 3.791 M 11.55 % | 3.398 M -27.81 % | 4.707 M 17.17 % | 4.017 M 317.69 % | -1.846 M -148.04 % | 3.842 M -26.56 % | 5.231 M 47.14 % | 3.555 M 50.34 % | 2.365 M 3.55 % | 2.284 M -29.97 % | 3.261 M 46.82 % | 2.221 M 0.62 % | 2.207 M -12.55 % | 2.524 M 284.01 % | 657.250 K -74.72 % | 2.600 M 20.92 % | 2.150 M 3.89 % | 2.070 M 140.11 % | 862.019 K -48.43 % | 1.671 M 3.80 % | 1.610 M 1.40 % | 1.588 M 25.22 % | 1.268 M 48.28 % | 855.199 K -5.87 % | 908.577 K -36.21 % | 1.424 M -2.62 % | 1.463 M 30.81 % | 1.118 M 15.32 % | 969.685 K -48.13 % | 1.870 M 336.45 % | 428.358 K -85.35 % | 2.924 M 160.42 % | 1.123 M -53.90 % | 2.435 M 2 421.20 % | 96.600 K -92.34 % | 1.261 M 35.83 % | 928.207 K -12.04 % | 1.055 M 16 458.40 % | 6.373 K -99.52 % | 1.335 M -24.71 % | 1.774 M -24.62 % | 2.353 M 270.01 % | -1.384 M -147.51 % | 2.913 M 54.33 % | 1.888 M -23.01 % | 2.452 M 72.73 % | 1.419 M -13.70 % | 1.645 M 52.24 % | 1.080 M -36.46 % | 1.700 M 116.52 % | 785.150 K -12.76 % | 900.000 K 121.13 % | 407.008 K -59.30 % | 1.000 M 42.86 % | 700.000 K 40.00 % | 500.000 K 144.85 % | 204.206 K |
| Ratio de résultat d'exploitation | 0.12 16.13 % | 0.10 -6.66 % | 0.11 4.09 % | 0.11 -7.35 % | 0.11 10.67 % | 0.10 -18.40 % | 0.13 -0.05 % | 0.13 0.59 % | 0.13 6.89 % | 0.12 1.04 % | 0.12 0.43 % | 0.12 -0.64 % | 0.12 21.68 % | 0.10 -9.33 % | 0.11 2.36 % | 0.10 -14.95 % | 0.12 -2.21 % | 0.13 -13.58 % | 0.14 -1.54 % | 0.15 40.44 % | 0.10 -19.04 % | 0.13 -6.13 % | 0.14 3.62 % | 0.13 0.67 % | 0.13 -1.09 % | 0.13 27.60 % | 0.10 26.80 % | 0.08 -1.34 % | 0.08 -6.54 % | 0.09 -0.35 % | 0.09 -3.15 % | 0.09 18.22 % | 0.08 -7.58 % | 0.08 0.67 % | 0.08 3.70 % | 0.08 -11.81 % | 0.09 23.90 % | 0.07 -18.57 % | 0.09 4.10 % | 0.09 -4.08 % | 0.09 44.71 % | 0.06 -20.26 % | 0.08 2.53 % | 0.08 11.23 % | 0.07 -4.87 % | 0.07 -12.97 % | 0.08 18.30 % | 0.07 55.63 % | 0.05 14.60 % | 0.04 -12.71 % | 0.05 20.63 % | 0.04 0.92 % | 0.04 18.65 % | 0.03 -31.28 % | 0.05 7.26 % | 0.04 285.87 % | -0.02 -150.35 % | 0.05 -24.58 % | 0.06 14.16 % | 0.05 11.52 % | 0.05 12.03 % | 0.04 -29.16 % | 0.06 32.76 % | 0.05 -2.25 % | 0.05 -7.40 % | 0.05 108.73 % | 0.02 -55.40 % | 0.05 24.24 % | 0.04 7.83 % | 0.04 126.01 % | 0.02 -49.06 % | 0.03 0.99 % | 0.03 -0.64 % | 0.03 -4.03 % | 0.04 69.94 % | 0.02 -5.81 % | 0.02 -35.69 % | 0.04 -4.83 % | 0.04 33.89 % | 0.03 8.95 % | 0.03 -46.60 % | 0.05 344.90 % | 0.01 -87.21 % | 0.08 134.00 % | 0.04 -52.41 % | 0.07 1 953.57 % | 0.00 -93.44 % | 0.06 43.81 % | 0.04 -9.56 % | 0.04 15 452.01 % | 0.00 -99.55 % | 0.06 -20.92 % | 0.08 -25.09 % | 0.10 253.98 % | -0.07 -146.51 % | 0.14 66.02 % | 0.09 -25.26 % | 0.11 46.42 % | 0.08 -19.87 % | 0.10 47.19 % | 0.07 -44.61 % | 0.12 80.50 % | 0.07 -29.15 % | 0.09 79.66 % | 0.05 -57.13 % | 0.12 7.88 % | 0.11 15.28 % | 0.10 89.18 % | 0.05 |
| Total autres revenus dépenses net | -85.493 M -1.37 % | -84.336 M -3.25 % | -81.680 M -6.89 % | -76.417 M -2.45 % | -74.590 M -6.55 % | -70.002 M -4.52 % | -66.972 M -1.76 % | -65.812 M -10.52 % | -59.548 M -5.68 % | -56.347 M -0.92 % | -55.831 M -2.25 % | -54.605 M -2.00 % | -53.535 M -3.48 % | -51.734 M -8.08 % | -47.865 M 4.88 % | -50.322 M -25.64 % | -40.052 M 5.16 % | -42.233 M -14.41 % | -36.916 M -7.97 % | -34.189 M 11.83 % | -38.778 M -1.60 % | -38.166 M 13.65 % | -44.201 M -10.26 % | -40.089 M 3.11 % | -41.377 M -20.26 % | -34.407 M -187.27 % | -11.977 M 6.27 % | -12.778 M 10.57 % | -14.289 M -18.34 % | -12.075 M 16.91 % | -14.533 M -110.99 % | -6.888 M 59.03 % | -16.810 M -130.65 % | -7.288 M 36.67 % | -11.509 M -6.47 % | -10.809 M -60.76 % | -6.724 M 55.13 % | -14.985 M 19.30 % | -18.568 M 38.57 % | -30.228 M -220.96 % | -9.418 M 46.98 % | -17.764 M 26.75 % | -24.252 M -364.97 % | -5.216 M 74.47 % | -20.432 M -79.25 % | -11.398 M 39.80 % | -18.933 M -68.09 % | -11.264 M -54.07 % | -7.311 M -53.33 % | -4.768 M -107.12 % | -2.302 M -19.33 % | -1.929 M 14.50 % | -2.256 M -264.24 % | -619.438 K 89.56 % | -5.934 M -300.52 % | 2.959 M 152.17 % | -5.672 M -179.16 % | -2.032 M -70.25 % | -1.193 M 28.43 % | -1.668 M -121.25 % | -753.683 K -100.28 % | -376.309 K 54.22 % | -822.020 K -2 492.51 % | 34.358 K 116.92 % | -203.110 K 75.95 % | -844.440 K -942.22 % | 100.264 K 113.57 % | -738.818 K -194.81 % | -250.609 K -18.84 % | -210.878 K -144.77 % | 471.064 K 203.48 % | -455.238 K 35.78 % | -708.919 K -17.53 % | -603.188 K 96.22 % | -15.946 M -722.29 % | -1.939 M -180.04 % | -692.496 K 62.81 % | -1.862 M 25.98 % | -2.516 M -266.98 % | -685.479 K 16.64 % | -822.289 K -51.16 % | -543.978 K 62.59 % | -1.454 M -283.07 % | -379.552 K 31.86 % | -556.986 K 55.70 % | -1.257 M -480.85 % | -216.457 K 68.84 % | -694.681 K -90.20 % | -365.229 K 80.86 % | -1.909 M -280.35 % | -501.810 K 54.21 % | -1.096 M 10.69 % | -1.227 M 14.39 % | -1.433 M -173.47 % | 1.951 M 181.72 % | -2.387 M -86.77 % | -1.278 M 9.49 % | -1.412 M -42.05 % | -994.162 K 7.10 % | -1.070 M -164.19 % | -405.090 K 53.64 % | -873.861 K -210.01 % | -281.881 K 20.65 % | -355.242 K | 0.000 100.00 % | -403.571 K -6.72 % | -378.167 K -2.49 % | -368.982 K -442.07 % | -68.069 K |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 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 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | 1.241 B -1.93 % | 1.266 B 2.86 % | 1.230 B 0.79 % | 1.221 B 0.93 % | 1.210 B 4.19 % | 1.161 B 4.42 % | 1.112 B 5.71 % | 1.052 B 4.70 % | 1.005 B -0.30 % | 1.008 B 3.68 % | 971.757 M 2.41 % | 948.851 M -2.49 % | 973.065 M 0.31 % | 970.072 M 2.14 % | 949.733 M 5.97 % | 896.232 M 33.52 % | 671.249 M 24.34 % | 539.831 M 0.57 % | 536.748 M 6.39 % | 504.515 M -3.23 % | 521.342 M -21.80 % | 666.716 M -0.61 % | 670.826 M -0.21 % | 672.249 M 9.74 % | 612.597 M 1.30 % | 604.755 M 229.23 % | 183.690 M 30.74 % | 140.505 M 6.45 % | 131.988 M -20.75 % | 166.542 M -3.31 % | 172.237 M -18.90 % | 212.387 M 195.27 % | 71.930 M -15.81 % | 85.440 M 4.25 % | 81.959 M -9.99 % | 91.060 M 38.20 % | 65.892 M -14.07 % | 76.678 M 29.92 % | 59.017 M -12.72 % | 67.618 M -3.81 % | 70.296 M 2.59 % | 68.522 M -15.40 % | 80.991 M 3.94 % | 77.920 M -24.45 % | 103.143 M 153.86 % | 40.629 M -15.35 % | 47.999 M -29.64 % | 68.220 M 35.66 % | 50.286 M 8.34 % | 46.413 M | 0.000 | 0.000 -100.00 % | 54.247 M 0.82 % | 53.806 M 230.84 % | 16.264 M -8.65 % | 17.804 M -69.87 % | 59.096 M 69.47 % | 34.870 M 118.27 % | 15.976 M -12.81 % | 18.323 M 53.73 % | 11.919 M -9.54 % | 13.176 M -13.40 % | 15.214 M 2.23 % | 14.882 M 1.34 % | 14.685 M 4.36 % | 14.072 M -47.76 % | 26.934 M 51.38 % | 17.792 M -15.41 % | 21.035 M -2.78 % | 21.636 M -18.78 % | 26.639 M -19.19 % | 32.967 M 4.56 % | 31.528 M 5.46 % | 29.896 M -0.97 % | 30.190 M -4.64 % | 31.657 M 1.68 % | 31.133 M 4.41 % | 29.818 M 3 316.67 % | -926.974 K -102.95 % | 31.438 M 10.16 % | 28.538 M 2.60 % | 27.815 M 7.84 % | 25.793 M 43.75 % | 17.943 M 11.46 % | 16.098 M 10.46 % | 14.574 M 32.39 % | 11.008 M -1.84 % | 11.215 M -8.51 % | 12.258 M 15.71 % | 10.594 M -19.21 % | 13.114 M -9.13 % | 14.431 M -7.78 % | 15.649 M 4.79 % | 14.934 M -3.79 % | 15.522 M -3.82 % | 16.139 M 7.29 % | 15.042 M 7.66 % | 13.973 M -6.80 % | 14.992 M 20.00 % | 12.494 M -4.19 % | 13.041 M 16.73 % | 11.172 M 57.62 % | 7.088 M 6.86 % | 6.633 M 11.36 % | 5.956 M 19.54 % | 4.983 M 69.06 % | 2.947 M -15.56 % | 3.490 M 88.15 % | 1.855 M |
| Investissements totaux | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 1.256 B -0.87 % | 1.267 B 1.32 % | 1.250 B -1.12 % | 1.265 B 3.22 % | 1.225 B 4.07 % | 1.177 B 3.79 % | 1.134 B 5.62 % | 1.074 B 4.82 % | 1.024 B 0.58 % | 1.019 B 3.20 % | 986.961 M 2.51 % | 962.837 M -3.85 % | 1.001 B -1.28 % | 1.014 B 3.80 % | 977.216 M 5.37 % | 927.437 M 31.20 % | 706.868 M 17.56 % | 601.304 M 0.62 % | 597.591 M -2.16 % | 610.772 M -31.88 % | 896.662 M -16.31 % | 1.071 B 53.61 % | 697.465 M -0.80 % | 703.095 M 8.53 % | 647.857 M 0.64 % | 643.741 M 174.26 % | 234.720 M 30.33 % | 180.101 M -3.83 % | 187.275 M -11.85 % | 212.441 M 1.24 % | 209.843 M -14.46 % | 245.309 M 108.50 % | 117.657 M -6.94 % | 126.428 M 4.02 % | 121.543 M -2.61 % | 124.798 M 21.31 % | 102.872 M -10.18 % | 114.533 M 2.58 % | 111.655 M -1.82 % | 113.725 M -7.44 % | 122.865 M 0.90 % | 121.770 M -8.46 % | 133.018 M 1.42 % | 131.156 M -0.91 % | 132.353 M 98.54 % | 66.663 M -0.73 % | 67.150 M -27.78 % | 92.974 M 14.06 % | 81.512 M -3.44 % | 84.414 M | 0.000 | 0.000 -100.00 % | 69.153 M 1.02 % | 68.454 M 101.15 % | 34.031 M 1.47 % | 33.539 M -49.13 % | 65.937 M 39.55 % | 47.249 M 84.82 % | 25.565 M -3.36 % | 26.455 M 53.52 % | 17.232 M -3.88 % | 17.928 M -9.60 % | 19.832 M 6.93 % | 18.546 M 2.40 % | 18.111 M 5.26 % | 17.206 M -41.95 % | 29.641 M 38.78 % | 21.358 M -12.53 % | 24.416 M -3.52 % | 25.308 M -13.49 % | 29.254 M -21.48 % | 37.258 M 4.30 % | 35.720 M 5.15 % | 33.971 M 2.31 % | 33.205 M -4.58 % | 34.797 M 11.77 % | 31.133 M 4.41 % | 29.818 M | 0.000 -100.00 % | 31.438 M 10.16 % | 28.538 M 2.60 % | 27.815 M 6.20 % | 26.192 M 36.31 % | 19.215 M 7.41 % | 17.890 M -5.69 % | 18.970 M 59.71 % | 11.878 M -9.08 % | 13.064 M -0.13 % | 13.081 M 9.92 % | 11.900 M -14.69 % | 13.949 M -9.04 % | 15.336 M -6.51 % | 16.404 M 6.13 % | 15.458 M -5.70 % | 16.391 M 1.56 % | 16.139 M 7.29 % | 15.042 M 7.66 % | 13.973 M -6.80 % | 14.992 M 20.00 % | 12.494 M -12.74 % | 14.317 M 28.15 % | 11.172 M 57.62 % | 7.088 M 6.86 % | 6.633 M 11.36 % | 5.956 M 19.54 % | 4.983 M 40.88 % | 3.537 M 1.33 % | 3.490 M 50.52 % | 2.319 M |
| Cumul des autres pertes du résultat global | 53.231 M 17.28 % | 45.390 M 1.43 % | 44.749 M -18.33 % | 54.794 M 3.81 % | 52.781 M -2.63 % | 54.204 M -6.82 % | 58.173 M 6.11 % | 54.824 M -5.64 % | 58.098 M 6.79 % | 54.403 M -0.77 % | 54.822 M 3.78 % | 52.823 M -16.06 % | 62.932 M -8.36 % | 68.675 M 4.95 % | 65.438 M 0.71 % | 64.979 M -7.47 % | 70.222 M 4.20 % | 67.392 M 3.77 % | 64.945 M 28.26 % | 50.634 M -14.07 % | 58.927 M -19.73 % | 73.410 M 87.37 % | 39.178 M -17.12 % | 47.272 M 9.58 % | 43.138 M -14.75 % | 50.600 M -17.65 % | 61.447 M 53.57 % | 40.013 M -11.35 % | 45.134 M 15.74 % | 38.998 M 27.80 % | 30.514 M 2.20 % | 29.858 M -25.49 % | 40.071 M -14.23 % | 46.721 M -3.66 % | 48.494 M 11.70 % | 43.414 M 3.81 % | 41.821 M 2.59 % | 40.766 M -24.81 % | 54.215 M 12.32 % | 48.270 M 44.48 % | 33.410 M -10.13 % | 37.176 M 86.99 % | 19.882 M 69.90 % | 11.702 M 109.01 % | 5.599 M -41.67 % | 9.598 M 70.19 % | 5.640 M 239.95 % | 1.659 M -51.37 % | 3.412 M 582.78 % | 499.657 K | 0.000 | 0.000 100.00 % | -97.793 K 91.26 % | -1.119 M -504.82 % | -184.988 K -122.79 % | 811.808 K 131.85 % | -2.549 M -13.71 % | -2.241 M -65.23 % | -1.356 M 88.33 % | -11.628 M -10.68 % | -10.506 M 13.65 % | -12.167 M -11.23 % | -10.939 M -7.98 % | -10.130 M -29.56 % | -7.819 M -30.54 % | -5.990 M 20.32 % | -7.517 M 26.59 % | -10.240 M 12.93 % | -11.760 M -4.62 % | -11.241 M -15.24 % | -9.755 M 7.98 % | -10.600 M -20.97 % | -8.763 M -25.02 % | -7.009 M 2.64 % | -7.199 M 14.14 % | -8.385 M -11.27 % | -7.536 M -25.22 % | -6.019 M | 0.000 100.00 % | -5.792 M -42.28 % | -4.071 M 9.30 % | -4.488 M -0.18 % | -4.480 M -207.19 % | 4.179 M -17.32 % | 5.055 M 0.80 % | 5.015 M 220.11 % | 1.567 M -25.87 % | 2.113 M 26.97 % | 1.664 M -27.89 % | 2.308 M -16.78 % | 2.773 M 210.92 % | 891.977 K 165.88 % | 335.481 K -46.35 % | 625.288 K 17.00 % | 534.412 K 28.16 % | 416.982 K 152.85 % | 164.912 K -63.26 % | 448.839 K 136.30 % | 189.947 K -14.34 % | 221.745 K 21.58 % | 182.387 K 28.43 % | 142.016 K -0.49 % | 142.710 K 53.84 % | 92.767 K 0.45 % | 92.347 K -30.19 % | 132.283 K 4.73 % | 126.313 K -1.08 % | 127.696 K -31.16 % | 185.506 K |
| Bénéfices non répartis | 178.622 M 0.66 % | 177.451 M -1.63 % | 180.386 M 0.33 % | 179.787 M -0.14 % | 180.037 M 5.29 % | 170.998 M 3.62 % | 165.031 M 10.63 % | 149.169 M 14.22 % | 130.596 M 22.54 % | 106.572 M 19.77 % | 88.982 M 15.60 % | 76.976 M 15.35 % | 66.731 M 19.40 % | 55.887 M -0.64 % | 56.248 M 3.79 % | 54.196 M -3.57 % | 56.201 M 16.59 % | 48.204 M 12.80 % | 42.733 M -21.47 % | 54.414 M 36.10 % | 39.981 M -11.51 % | 45.182 M 35.17 % | 33.425 M 30.09 % | 25.694 M 52.48 % | 16.851 M 103.80 % | 8.268 M -25.58 % | 11.111 M 209.01 % | -10.192 M 50.34 % | -20.524 M 29.25 % | -29.008 M 20.54 % | -36.506 M 32.25 % | -53.888 M 16.87 % | -64.824 M -4.76 % | -61.880 M 12.20 % | -70.481 M 8.64 % | -77.144 M 5.41 % | -81.555 M 10.42 % | -91.042 M -8.25 % | -84.102 M 0.24 % | -84.307 M -17.45 % | -71.782 M 6.88 % | -77.083 M 1.38 % | -78.164 M -18.73 % | -65.835 M 12.43 % | -75.183 M -23.40 % | -60.926 M 3.52 % | -63.146 M -25.94 % | -50.140 M -9.84 % | -45.649 M -21.94 % | -37.436 M -3.99 % | -35.998 M 2.46 % | -36.907 M -4.03 % | -35.478 M 3.92 % | -36.927 M -2.54 % | -36.011 M -15.20 % | -31.259 M 25.03 % | -41.696 M -10.66 % | -37.678 M -6.89 % | -35.249 M -54.59 % | -22.802 M 3.32 % | -23.585 M 11.69 % | -26.708 M -3.02 % | -25.926 M 1.11 % | -26.218 M -11.48 % | -23.517 M -11.97 % | -21.003 M 20.14 % | -26.299 M 9.03 % | -28.909 M 12.37 % | -32.989 M -1.79 % | -32.410 M -4.41 % | -31.042 M 13.62 % | -35.936 M -11.11 % | -32.344 M -15.11 % | -28.099 M -1.64 % | -27.646 M -71.71 % | -16.101 M -11.13 % | -14.489 M -13.59 % | -12.755 M | 0.000 100.00 % | -9.834 M -21.89 % | -8.067 M 21.67 % | -10.299 M -61.88 % | -6.362 M -98.33 % | -3.208 M -35.63 % | -2.365 M -44.08 % | -1.641 M -10.09 % | -1.491 M -51.72 % | -982.823 K -11.88 % | -878.429 K -74.27 % | -504.049 K -15.71 % | -435.618 K -144.08 % | 988.251 K -71.31 % | 3.444 M 18.68 % | 2.902 M 9.18 % | 2.658 M 15.87 % | 2.294 M 3.03 % | 2.227 M 21.52 % | 1.832 M 14.49 % | 1.600 M 14.09 % | 1.403 M 18.33 % | 1.186 M 19.25 % | 994.122 K 39.32 % | 713.554 K 39.85 % | 510.218 K 22.78 % | 415.563 K 34.63 % | 308.662 K 83.27 % | 168.418 K 31.89 % | 127.696 K 37.67 % | 92.752 K |
| Actions ordinaires | 599.742 M -1.05 % | 606.096 M 1.10 % | 599.477 M 0.26 % | 597.933 M -0.43 % | 600.489 M 0.33 % | 598.537 M -0.01 % | 598.609 M -0.51 % | 601.704 M 0.27 % | 600.060 M 0.12 % | 599.327 M -1.02 % | 605.485 M 0.05 % | 605.185 M 0.92 % | 599.677 M -0.06 % | 600.045 M 0.84 % | 595.051 M -0.76 % | 599.598 M -0.09 % | 600.155 M 0.02 % | 600.010 M 0.32 % | 598.097 M 3.21 % | 579.521 M 2.05 % | 567.864 M 47.71 % | 384.435 M 0.12 % | 383.973 M 6.16 % | 361.690 M -1.28 % | 366.391 M 2.00 % | 359.207 M -4.54 % | 376.279 M 6.25 % | 354.160 M 2.18 % | 346.603 M -2.58 % | 355.765 M 2.04 % | 348.665 M 20.42 % | 289.542 M 23.23 % | 234.963 M 2.43 % | 229.384 M 1.26 % | 226.538 M -2.68 % | 232.780 M -1.13 % | 235.450 M 0.98 % | 233.160 M 45.29 % | 160.479 M -4.34 % | 167.759 M 7.27 % | 156.390 M 0.05 % | 156.315 M -12.02 % | 177.680 M 1.08 % | 175.778 M 35.53 % | 129.700 M 3.52 % | 125.288 M -8.44 % | 136.842 M 83.45 % | 74.594 M 4.56 % | 71.340 M -4.71 % | 74.864 M 0.00 % | 74.865 M 0.03 % | 74.843 M 4.21 % | 71.818 M -4.60 % | 75.278 M 4.43 % | 72.088 M 3.71 % | 69.511 M 12.00 % | 62.063 M 0.88 % | 61.521 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 45.860 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 |
| Capitaux propres totaux | 839.099 M 0.50 % | 834.920 M 0.58 % | 830.074 M -0.92 % | 837.744 M -0.07 % | 838.319 M 1.19 % | 828.459 M 0.26 % | 826.341 M 1.99 % | 810.244 M 2.16 % | 793.087 M 3.75 % | 764.434 M 1.47 % | 753.363 M 1.95 % | 738.956 M 0.79 % | 733.173 M 0.66 % | 728.337 M 1.10 % | 720.386 M -0.28 % | 722.401 M -1.06 % | 730.158 M 1.52 % | 719.210 M 1.39 % | 709.367 M 3.17 % | 687.574 M 2.67 % | 669.716 M 32.40 % | 505.836 M 10.06 % | 459.582 M 5.01 % | 437.662 M 1.92 % | 429.427 M 1.99 % | 421.064 M -6.84 % | 452.004 M 16.78 % | 387.067 M 3.43 % | 374.234 M 1.46 % | 368.856 M 6.66 % | 345.819 M 28.69 % | 268.728 M 26.00 % | 213.280 M -1.82 % | 217.224 M 4.68 % | 207.511 M 2.68 % | 202.096 M 1.65 % | 198.808 M 6.91 % | 185.958 M 39.32 % | 133.480 M -0.94 % | 134.742 M 11.17 % | 121.203 M 1.35 % | 119.594 M -2.78 % | 123.018 M -1.76 % | 125.224 M 96.05 % | 63.872 M -17.68 % | 77.593 M -6.86 % | 83.306 M 175.67 % | 30.220 M -8.19 % | 32.915 M -21.50 % | 41.930 M 0.78 % | 41.604 M 4.15 % | 39.947 M -0.33 % | 40.080 M -2.86 % | 41.258 M 3.80 % | 39.747 M -7.08 % | 42.776 M 93.61 % | 22.094 M -14.52 % | 25.848 M 1.95 % | 25.353 M 5.28 % | 24.081 M 12.61 % | 21.385 M 0.38 % | 21.303 M 9.39 % | 19.474 M 10.38 % | 17.643 M 16.45 % | 15.150 M 16.25 % | 13.033 M -11.05 % | 14.651 M -11.02 % | 16.465 M -2.41 % | 16.871 M -7.03 % | 18.147 M 93.90 % | 9.359 M 17.33 % | 7.977 M 20.57 % | 6.616 M 21.72 % | 5.435 M 14.48 % | 4.748 M -74.31 % | 18.482 M -11.76 % | 20.944 M 1.38 % | 20.660 M | 0.000 -100.00 % | 23.347 M 4.90 % | 22.257 M -3.13 % | 22.976 M 4.79 % | 21.926 M -29.37 % | 31.042 M 6.95 % | 29.025 M -5.12 % | 30.590 M 101.50 % | 15.181 M -6.09 % | 16.166 M 1.85 % | 15.873 M 9.81 % | 14.455 M 47.35 % | 9.810 M 6.01 % | 9.254 M -21.91 % | 11.850 M 9.82 % | 10.790 M -0.29 % | 10.822 M 7.10 % | 10.105 M 1.10 % | 9.994 M 7.79 % | 9.272 M 6.45 % | 8.710 M 6.37 % | 8.188 M 2.04 % | 8.025 M 11.53 % | 7.196 M 23.98 % | 5.804 M 8.80 % | 5.334 M 10.02 % | 4.848 M 7.79 % | 4.498 M 12.44 % | 4.000 M 26.99 % | 3.150 M 1.37 % | 3.107 M |
| Autres passifs non courants | 64.146 M -10.40 % | 71.595 M -1.19 % | 72.454 M -6.62 % | 77.592 M 0.90 % | 76.898 M 2.00 % | 75.390 M 0.96 % | 74.671 M -2.47 % | 76.563 M 5.26 % | 72.735 M 3.76 % | 70.102 M 2.05 % | 68.696 M 4.80 % | 65.551 M 9.38 % | 59.931 M 9.39 % | 54.788 M 1.54 % | 53.958 M -0.90 % | 54.450 M 7.75 % | 50.535 M 1.22 % | 49.924 M 4.83 % | 47.624 M 6.06 % | 44.903 M 2.50 % | 43.807 M -12.13 % | 49.852 M -26.25 % | 67.595 M -16.30 % | 80.755 M 5.34 % | 76.658 M 27.88 % | 59.947 M -9.04 % | 65.906 M -24.54 % | 87.338 M 7.42 % | 81.307 M 8.08 % | 75.228 M -11.36 % | 84.871 M -20.19 % | 106.345 M -3.88 % | 110.641 M 13.75 % | 97.269 M 0.96 % | 96.344 M 0.53 % | 95.836 M 5.49 % | 90.851 M 0.15 % | 90.712 M -23.44 % | 118.489 M 43.50 % | 82.570 M 6.34 % | 77.645 M -23.25 % | 101.165 M 4.10 % | 97.178 M 18.51 % | 81.998 M -6.72 % | 87.901 M 34.82 % | 65.198 M 4.41 % | 62.444 M -17.95 % | 76.102 M 14.26 % | 66.602 M 42.00 % | 46.904 M 162.45 % | -75.103 M -122.69 % | -33.726 M -470.52 % | 9.102 M 6.81 % | 8.522 M 8.42 % | 7.860 M 97.61 % | 3.977 M -70.01 % | 13.263 M 42.51 % | 9.307 M 28.14 % | 7.263 M | 0.000 | 0.000 | 0.000 -100.00 % | 11.698 M | 0.000 | 0.000 -100.00 % | 58.324 K | 0.000 -100.00 % | 10.854 M -7.29 % | 11.707 M -0.36 % | 11.750 M 12.01 % | 10.490 M -13.22 % | 12.088 M 10.79 % | 10.911 M 12.48 % | 9.700 M -1.92 % | 9.889 M -32.68 % | 14.689 M -3.63 % | 15.242 M 8.12 % | 14.098 M | 0.000 -100.00 % | 8.023 M 5.02 % | 7.639 M -8.20 % | 8.321 M -5.02 % | 8.761 M 12.20 % | 7.808 M 10.67 % | 7.055 M -8.34 % | 7.698 M 96.54 % | 3.917 M -7.81 % | 4.248 M -6.28 % | 4.533 M 12.52 % | 4.029 M 9.16 % | 3.691 M -5.71 % | 3.914 M -16.44 % | 4.684 M 9.60 % | 4.274 M -8.19 % | 4.655 M 4.88 % | 4.438 M -5.78 % | 4.711 M 7.77 % | 4.371 M 68.73 % | 2.591 M -25.25 % | 3.466 M 58.34 % | 2.189 M 59.43 % | 1.373 M 80.37 % | 761.124 K 64.09 % | 463.834 K | 0.000 | 0.000 100.00 % | -42.104 K -198.92 % | 42.565 K | 0.000 |
| Dette à long terme | 1.132 B -0.75 % | 1.140 B 1.38 % | 1.125 B -1.35 % | 1.140 B 3.40 % | 1.103 B 5.29 % | 1.047 B 4.22 % | 1.005 B 6.17 % | 946.378 M 5.20 % | 899.621 M -0.48 % | 903.960 M 3.70 % | 871.691 M 2.55 % | 850.022 M -4.54 % | 890.495 M -1.67 % | 905.576 M 3.93 % | 871.294 M 6.08 % | 821.364 M 35.55 % | 605.969 M 19.61 % | 506.619 M 0.45 % | 504.360 M -1.02 % | 509.541 M -35.92 % | 795.120 M -17.99 % | 969.583 M 61.98 % | 598.564 M -1.10 % | 605.196 M 8.76 % | 556.470 M 0.27 % | 554.990 M 153.76 % | 218.704 M 30.68 % | 167.358 M -3.84 % | 174.034 M -12.49 % | 198.863 M 1.94 % | 195.073 M -15.30 % | 230.318 M 123.54 % | 103.034 M -8.00 % | 111.989 M 2.46 % | 109.296 M -3.23 % | 112.941 M 22.86 % | 91.924 M -11.40 % | 103.754 M 2.42 % | 101.298 M -1.67 % | 103.013 M -8.81 % | 112.960 M 0.64 % | 112.245 M -8.74 % | 122.993 M 1.23 % | 121.493 M -1.22 % | 122.997 M 108.99 % | 58.852 M -0.47 % | 59.130 M -29.08 % | 83.371 M 9.06 % | 76.443 M -3.72 % | 79.399 M 5.72 % | 75.103 M 122.69 % | 33.726 M -45.17 % | 61.512 M -3.17 % | 63.526 M 113.95 % | 29.692 M 1.48 % | 29.260 M -49.07 % | 57.450 M 38.31 % | 41.537 M 90.20 % | 21.838 M 0.36 % | 21.761 M 59.38 % | 13.653 M -3.08 % | 14.087 M -5.35 % | 14.884 M 4.53 % | 14.238 M 5.26 % | 13.527 M 10.57 % | 12.234 M -50.17 % | 24.552 M 75.81 % | 13.965 M -7.66 % | 15.124 M 2.63 % | 14.737 M -24.64 % | 19.555 M -24.21 % | 25.802 M 8.32 % | 23.821 M 7.54 % | 22.152 M -3.56 % | 22.970 M -6.36 % | 24.530 M -10.95 % | 27.545 M 2.97 % | 26.750 M | 0.000 -100.00 % | 26.528 M 4.59 % | 25.364 M -0.71 % | 25.546 M 2.50 % | 24.923 M 50.77 % | 16.531 M -3.36 % | 17.105 M -5.57 % | 18.114 M 61.38 % | 11.224 M -10.12 % | 12.488 M -0.31 % | 12.526 M 9.57 % | 11.432 M -14.79 % | 13.415 M -5.05 % | 14.128 M -8.58 % | 15.454 M 6.93 % | 14.452 M -9.07 % | 15.893 M 4.38 % | 15.227 M 4.68 % | 14.547 M 7.57 % | 13.523 M 14.13 % | 11.848 M 5.53 % | 11.228 M -15.09 % | 13.223 M 26.97 % | 10.415 M 67.12 % | 6.232 M 11.03 % | 5.612 M 15.76 % | 4.848 M 27.85 % | 3.792 M 15.47 % | 3.284 M 22.47 % | 2.682 M 31.41 % | 2.041 M |
| Total des passifs non courants | 1.196 B -1.32 % | 1.212 B 1.23 % | 1.197 B -1.69 % | 1.218 B 3.24 % | 1.179 B 5.07 % | 1.123 B 4.00 % | 1.079 B 5.53 % | 1.023 B 5.20 % | 972.355 M -0.18 % | 974.062 M 3.58 % | 940.387 M 2.71 % | 915.574 M -3.67 % | 950.426 M -1.03 % | 960.364 M 3.79 % | 925.252 M 5.64 % | 875.814 M 33.41 % | 656.505 M 17.96 % | 556.543 M 0.83 % | 551.983 M -0.44 % | 554.443 M -33.91 % | 838.926 M -17.71 % | 1.019 B 53.03 % | 666.159 M -2.89 % | 685.951 M 8.34 % | 633.128 M 2.96 % | 614.936 M 116.06 % | 284.611 M 11.74 % | 254.697 M -0.25 % | 255.341 M -6.84 % | 274.091 M -2.09 % | 279.944 M -16.85 % | 336.663 M 57.56 % | 213.675 M 2.11 % | 209.258 M 1.76 % | 205.640 M -1.50 % | 208.777 M 14.23 % | 182.775 M -6.01 % | 194.466 M -11.52 % | 219.787 M 18.43 % | 185.583 M -2.63 % | 190.605 M -10.69 % | 213.410 M -3.07 % | 220.171 M 8.20 % | 203.491 M -3.51 % | 210.898 M 70.01 % | 124.050 M 2.04 % | 121.575 M -23.76 % | 159.472 M 11.48 % | 143.045 M 13.26 % | 126.303 M 68.17 % | 75.103 M 122.69 % | 33.726 M -52.24 % | 70.615 M -1.99 % | 72.048 M 18.24 % | 60.932 M 8.48 % | 56.167 M -20.57 % | 70.714 M 39.08 % | 50.844 M 6.59 % | 47.700 M 20.17 % | 39.694 M 57.30 % | 25.235 M -4.33 % | 26.378 M -0.77 % | 26.582 M 5.53 % | 25.190 M 8.94 % | 23.124 M 10.49 % | 20.928 M -14.76 % | 24.552 M -1.08 % | 24.820 M -7.50 % | 26.831 M 1.30 % | 26.486 M -11.84 % | 30.044 M -20.71 % | 37.891 M 9.10 % | 34.731 M 9.04 % | 31.851 M -3.07 % | 32.859 M -16.22 % | 39.219 M -8.34 % | 42.787 M 4.75 % | 40.848 M | 0.000 -100.00 % | 34.551 M 4.69 % | 33.004 M -2.55 % | 33.867 M 0.54 % | 33.684 M 38.40 % | 24.339 M 0.74 % | 24.161 M -6.40 % | 25.812 M 70.48 % | 15.141 M -9.53 % | 16.736 M -1.90 % | 17.059 M 10.34 % | 15.460 M -9.67 % | 17.115 M -5.96 % | 18.199 M -11.16 % | 20.485 M 7.14 % | 19.120 M -8.55 % | 20.907 M 5.19 % | 19.875 M 2.31 % | 19.427 M 7.73 % | 18.033 M 23.68 % | 14.581 M -3.13 % | 15.052 M -4.59 % | 15.777 M 31.21 % | 12.024 M 65.21 % | 7.278 M 17.98 % | 6.169 M 21.46 % | 5.079 M 30.89 % | 3.880 M 18.15 % | 3.284 M 20.56 % | 2.724 M 33.50 % | 2.041 M |
| Autres passifs courants | 2.394 M 3.72 % | 2.309 M 1.22 % | 2.281 M -4.07 % | 2.378 M 0.97 % | 2.355 M -0.69 % | 2.371 M -2.39 % | 2.429 M 3.84 % | 2.339 M -1.87 % | 2.384 M 2.35 % | 2.329 M -0.93 % | 2.351 M 3.33 % | 2.275 M -5.14 % | 2.399 M -3.05 % | 2.474 M 2.29 % | 2.419 M 1.87 % | 2.374 M -4.21 % | 2.478 M 2.93 % | 2.408 M 2.19 % | 2.356 M 5.93 % | 2.224 M 2.05 % | 2.180 M 11.39 % | 1.957 M 179.86 % | 699.235 K 2.98 % | 678.996 K -1.38 % | 688.499 K 2.57 % | 671.236 K -94.17 % | 11.518 M 1 607.05 % | 674.738 K 2.16 % | 660.468 K -2.62 % | 678.238 K -0.73 % | 683.236 K 4.87 % | 651.503 K 7.93 % | 603.651 K 3.44 % | 583.601 K 2.38 % | 570.039 K -2.59 % | 585.221 K -1.36 % | 593.308 K 0.57 % | 589.942 K 14.15 % | 516.809 K -97.35 % | 19.518 M 12.70 % | 17.319 M 3 071.28 % | 546.121 K -11.48 % | 616.975 K 4.02 % | 593.118 K 2.41 % | 579.173 K 4.00 % | 556.900 K -59.56 % | 1.377 M -11.16 % | 1.550 M 103.59 % | -43.234 M 0.46 % | -43.435 M -16.66 % | -37.233 M -32.26 % | -28.150 M -2 683.78 % | 1.090 M -11.34 % | 1.229 M -20.12 % | 1.538 M 12 166.82 % | 12.540 K -72.26 % | 45.210 K -93.24 % | 668.778 K 64.05 % | 407.675 K 185.06 % | 143.014 K 587.63 % | 20.798 K -95.51 % | 463.150 K 75.29 % | 264.214 K 1 388.61 % | 17.749 K 23.00 % | 14.430 K 31.10 % | 11.007 K -17.89 % | 13.405 K -93.27 % | 199.062 K -3.67 % | 206.648 K 15.64 % | 178.705 K 19.76 % | 149.224 K -47.68 % | 285.213 K | 0.000 -100.00 % | 26.719 K 6.42 % | 25.106 K 7.64 % | 23.323 K -46.38 % | 43.493 K 193.48 % | 14.820 K | 0.000 -100.00 % | 477.487 K 13.91 % | 419.168 K -37.07 % | 666.066 K 10.32 % | 603.742 K -11.60 % | 682.982 K 33.82 % | 510.363 K 5.13 % | 485.462 K 19.42 % | 406.517 K 67.57 % | 242.594 K 1.93 % | 238.000 K -4.05 % | 248.057 K 18 663.77 % | 1.322 K -54.15 % | 2.883 K | 0.000 -100.00 % | 3.799 K | 0.000 -100.00 % | 2.713 K -97.88 % | 127.760 K -88.78 % | 1.139 M 15 842.38 % | 7.145 K -98.69 % | 543.452 K | 0.000 -100.00 % | 94.677 K | 0.000 -100.00 % | 231.917 K 151.14 % | 92.347 K -47.64 % | 176.378 K 39.64 % | 126.313 K 196.75 % | 42.565 K -8.22 % | 46.376 K |
| Revenus reportés | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 1.531 M 131.16 % | 662.246 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.071 M 190.39 % | 2.091 M | 0.000 | 0.000 -100.00 % | 26.193 K | 0.000 -100.00 % | 1.154 M -17.45 % | 1.398 M 280.26 % | 367.565 K | 0.000 -100.00 % | 1.089 M -61.32 % | 2.817 M 1 975.62 % | 135.699 K | 0.000 -100.00 % | 261.277 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.280 M | 0.000 -100.00 % | 1.509 M -3.02 % | 1.556 M 12 211.86 % | 12.635 K -71.83 % | 44.857 K -6.40 % | 47.922 K 14.75 % | 41.763 K 77.16 % | 23.574 K | 0.000 -100.00 % | 20.783 K 1.71 % | 20.434 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.185 M | 0.000 100.00 % | -1.198 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.400 M | 0.000 100.00 % | -1.800 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette à court terme | 124.186 M -1.96 % | 126.663 M 0.75 % | 125.724 M 1.05 % | 124.413 M 1.54 % | 122.525 M -5.76 % | 130.012 M 0.43 % | 129.454 M 1.54 % | 127.486 M 2.13 % | 124.823 M 8.91 % | 114.607 M -0.58 % | 115.270 M 2.18 % | 112.815 M 1.74 % | 110.889 M 1.95 % | 108.771 M 2.69 % | 105.922 M -0.14 % | 106.073 M 5.13 % | 100.898 M 6.56 % | 94.685 M 1.56 % | 93.231 M -7.90 % | 101.231 M -0.31 % | 101.542 M -0.22 % | 101.771 M 2.90 % | 98.900 M 1.02 % | 97.899 M 7.13 % | 91.387 M 2.97 % | 88.751 M 454.14 % | 16.016 M 25.69 % | 12.743 M -3.77 % | 13.242 M -2.48 % | 13.579 M -8.07 % | 14.770 M -1.47 % | 14.991 M 2.52 % | 14.623 M 1.27 % | 14.439 M 17.89 % | 12.248 M 3.29 % | 11.857 M 8.31 % | 10.948 M 1.57 % | 10.779 M 4.07 % | 10.357 M -3.31 % | 10.712 M 8.14 % | 9.906 M 3.99 % | 9.525 M -4.98 % | 10.024 M 3.75 % | 9.662 M 3.27 % | 9.357 M 19.79 % | 7.811 M -2.60 % | 8.020 M -16.49 % | 9.603 M 89.44 % | 5.069 M 1.09 % | 5.014 M | 0.000 | 0.000 -100.00 % | 7.641 M 55.06 % | 4.928 M 13.57 % | 4.339 M 1.40 % | 4.279 M -49.58 % | 8.487 M 48.57 % | 5.712 M 53.27 % | 3.727 M -20.60 % | 4.694 M 31.17 % | 3.578 M -6.83 % | 3.841 M -22.37 % | 4.948 M 14.87 % | 4.307 M -6.03 % | 4.583 M -7.81 % | 4.971 M -2.30 % | 5.089 M -31.16 % | 7.392 M -20.45 % | 9.293 M -12.09 % | 10.571 M 8.99 % | 9.699 M -15.33 % | 11.456 M -3.73 % | 11.900 M 0.68 % | 11.819 M 15.48 % | 10.235 M -0.32 % | 10.267 M 186.19 % | 3.588 M 16.96 % | 3.067 M | 0.000 -100.00 % | 4.911 M 54.72 % | 3.174 M 39.85 % | 2.269 M 78.86 % | 1.269 M -52.73 % | 2.685 M 241.95 % | 785.079 K -8.23 % | 855.505 K 30.94 % | 653.377 K 13.43 % | 576.016 K 3.86 % | 554.624 K 18.43 % | 468.302 K -12.29 % | 533.895 K -55.79 % | 1.208 M 27.08 % | 950.337 K -5.45 % | 1.005 M 101.88 % | 497.902 K -45.41 % | 912.064 K 84.00 % | 495.676 K 10.28 % | 449.489 K -85.70 % | 3.144 M 148.35 % | 1.266 M 15.67 % | 1.094 M 44.48 % | 757.425 K -11.54 % | 856.265 K -16.09 % | 1.020 M -7.92 % | 1.108 M -6.92 % | 1.191 M 371.27 % | 252.628 K -68.76 % | 808.741 K 190.64 % | 278.259 K |
| Total des passifs courants | 454.442 M 1.70 % | 446.824 M 2.80 % | 434.655 M -2.61 % | 446.289 M 1.13 % | 441.308 M -3.67 % | 458.118 M -2.71 % | 470.892 M -0.92 % | 475.248 M 1.25 % | 469.368 M 6.54 % | 440.545 M 2.90 % | 428.139 M -2.42 % | 438.737 M 8.03 % | 406.127 M 3.39 % | 392.829 M 7.74 % | 364.612 M -3.33 % | 377.177 M 10.73 % | 340.627 M 9.31 % | 311.616 M 2.14 % | 305.089 M 3.05 % | 296.057 M 6.64 % | 277.626 M -7.86 % | 301.314 M -0.30 % | 302.212 M 2.35 % | 295.260 M -2.93 % | 304.159 M 3.30 % | 294.438 M 22.87 % | 239.638 M 39.56 % | 171.715 M -7.50 % | 185.628 M 9.99 % | 168.774 M -0.39 % | 169.427 M 9.68 % | 154.472 M 12.13 % | 137.767 M 7.67 % | 127.951 M -3.34 % | 132.366 M 13.61 % | 116.508 M -0.98 % | 117.657 M 11.30 % | 105.713 M -2.03 % | 107.906 M -17.78 % | 131.242 M 6.68 % | 123.020 M 19.22 % | 103.189 M 5.17 % | 98.114 M 7.39 % | 91.366 M -6.35 % | 97.564 M 36.13 % | 71.668 M -4.62 % | 75.143 M 11.28 % | 67.529 M 13.18 % | 59.663 M 1.92 % | 58.538 M -0.11 % | 58.600 M 16.40 % | 50.343 M 2.60 % | 49.067 M 5.16 % | 46.661 M 7.43 % | 43.433 M 8.44 % | 40.053 M -14.30 % | 46.734 M 16.61 % | 40.077 M 12.20 % | 35.720 M 2.00 % | 35.019 M 59.72 % | 21.925 M -9.44 % | 24.210 M -0.54 % | 24.342 M 11.37 % | 21.856 M 9.32 % | 19.994 M -3.24 % | 20.663 M -11.06 % | 23.234 M -10.84 % | 26.059 M -15.54 % | 30.854 M -2.38 % | 31.606 M 17.19 % | 26.970 M -14.24 % | 31.448 M 8.50 % | 28.985 M 6.12 % | 27.314 M 10.20 % | 24.787 M -5.84 % | 26.324 M 30.11 % | 20.232 M 3.77 % | 19.496 M | 0.000 -100.00 % | 19.904 M 13.56 % | 17.528 M 0.36 % | 17.465 M 27.26 % | 13.723 M 1.03 % | 13.583 M 44.90 % | 9.374 M -20.93 % | 11.856 M 58.47 % | 7.481 M 5.55 % | 7.088 M 4.46 % | 6.785 M 4.52 % | 6.492 M 19.35 % | 5.440 M -9.38 % | 6.003 M 3.83 % | 5.782 M -0.91 % | 5.835 M 9.23 % | 5.342 M -17.26 % | 6.456 M 30.52 % | 4.946 M -28.17 % | 6.886 M -2.37 % | 7.054 M 27.43 % | 5.535 M 4.65 % | 5.289 M 28.43 % | 4.119 M 15.44 % | 3.568 M -3.85 % | 3.711 M 21.76 % | 3.047 M -6.61 % | 3.263 M 64.89 % | 1.979 M -16.98 % | 2.384 M 38.91 % | 1.716 M |
| Passifs totaux | 1.650 B -0.51 % | 1.659 B 1.65 % | 1.632 B -1.94 % | 1.664 B 2.66 % | 1.621 B 2.53 % | 1.581 B 1.96 % | 1.550 B 3.48 % | 1.498 B 3.92 % | 1.442 B 1.92 % | 1.415 B 3.37 % | 1.369 B 1.05 % | 1.354 B -0.17 % | 1.357 B 0.25 % | 1.353 B 4.91 % | 1.290 B 2.94 % | 1.253 B 25.66 % | 997.131 M 14.86 % | 868.159 M 1.29 % | 857.073 M 0.77 % | 850.500 M -23.83 % | 1.117 B -15.46 % | 1.321 B 36.39 % | 968.371 M -1.31 % | 981.211 M 4.69 % | 937.288 M 3.07 % | 909.374 M 73.46 % | 524.249 M 22.94 % | 426.412 M -3.30 % | 440.969 M -0.43 % | 442.864 M -1.45 % | 449.371 M -8.50 % | 491.136 M 39.75 % | 351.442 M 4.22 % | 337.210 M -0.24 % | 338.006 M 3.91 % | 325.284 M 8.27 % | 300.432 M 0.08 % | 300.178 M -8.40 % | 327.694 M 3.43 % | 316.825 M 1.02 % | 313.625 M -0.94 % | 316.599 M -0.53 % | 318.285 M 7.95 % | 294.857 M -4.41 % | 308.462 M 57.61 % | 195.718 M -0.51 % | 196.717 M -13.34 % | 227.001 M 11.98 % | 202.708 M 9.67 % | 184.841 M 1.03 % | 182.955 M 46.07 % | 125.249 M 4.65 % | 119.681 M 0.82 % | 118.709 M 13.74 % | 104.366 M 8.47 % | 96.220 M -18.07 % | 117.447 M 29.18 % | 90.921 M 8.99 % | 83.420 M 11.65 % | 74.713 M 58.42 % | 47.160 M -6.77 % | 50.588 M -0.66 % | 50.924 M 8.24 % | 47.046 M 9.11 % | 43.118 M 3.67 % | 41.591 M -12.96 % | 47.786 M -6.08 % | 50.879 M -11.80 % | 57.686 M -0.70 % | 58.092 M 1.89 % | 57.014 M -17.77 % | 69.338 M 8.82 % | 63.717 M 7.69 % | 59.166 M 2.64 % | 57.646 M -12.05 % | 65.543 M 4.00 % | 63.019 M 4.43 % | 60.345 M | 0.000 -100.00 % | 54.455 M 7.76 % | 50.531 M -1.56 % | 51.332 M 8.28 % | 47.407 M 25.01 % | 37.922 M 13.08 % | 33.535 M -10.97 % | 37.667 M 66.51 % | 22.622 M -5.04 % | 23.824 M -0.09 % | 23.845 M 8.62 % | 21.952 M -2.67 % | 22.554 M -6.81 % | 24.202 M -7.86 % | 26.266 M 5.25 % | 24.955 M -4.93 % | 26.249 M -0.31 % | 26.331 M 8.03 % | 24.373 M -2.19 % | 24.919 M 15.19 % | 21.634 M 5.08 % | 20.588 M -2.27 % | 21.066 M 30.50 % | 16.143 M 48.83 % | 10.846 M 9.78 % | 9.880 M 21.57 % | 8.127 M 13.76 % | 7.143 M 35.72 % | 5.263 M 3.04 % | 5.108 M 35.97 % | 3.757 M |
| Autres actifs non courants | 15.167 M 0.31 % | 15.121 M 1.64 % | 14.877 M -4.25 % | 15.537 M -3.30 % | 16.067 M -3.32 % | 16.618 M 3.88 % | 15.998 M -7.32 % | 17.262 M 100.18 % | 8.623 M 8.83 % | 7.923 M -20.54 % | 9.972 M 12.77 % | 8.842 M 11.07 % | 7.961 M -14.85 % | 9.349 M 25.17 % | 7.469 M -5.00 % | 7.862 M 32.02 % | 5.955 M 4.92 % | 5.676 M 11.98 % | 5.068 M | 0.000 -100.00 % | 808.467 K | 0.000 -100.00 % | 2.491 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 83.340 K -69.67 % | 274.740 K -56.16 % | 626.662 K -9.86 % | 695.188 K -29.28 % | 983.045 K -47.04 % | 1.856 M -12.25 % | 2.115 M -8.86 % | 2.321 M -11.20 % | 2.614 M -21.40 % | 3.325 M -8.73 % | 3.643 M 1.07 % | 3.605 M -11.40 % | 4.068 M -0.50 % | 4.089 M 350.03 % | 908.542 K -68.61 % | 2.895 M -32.50 % | 4.289 M -8.47 % | 4.685 M 9.84 % | 4.266 M -14.23 % | 4.973 M 103.63 % | -136.860 M -31.99 % | -103.687 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 % | 259.333 K 51.90 % | 170.723 K | 0.000 -100.00 % | 1.296 M 1.19 % | 1.281 M -3.45 % | 1.327 M 12.65 % | 1.178 M -3.76 % | 1.224 M -18.58 % | 1.503 M 11.60 % | 1.347 M 15.05 % | 1.171 M -18.55 % | 1.438 M -75.28 % | 5.815 M -6.68 % | 6.231 M -3.00 % | 6.424 M 253.52 % | 1.817 M -4.76 % | 1.908 M -4.63 % | 2.001 M 0.53 % | 1.990 M 23.25 % | 1.615 M 14.53 % | 1.410 M 8.21 % | 1.303 M -36.63 % | 2.056 M 138.71 % | 861.351 K 11.60 % | 771.818 K 36.76 % | 564.361 K 0.02 % | 564.273 K -2.70 % | 579.957 K -29.77 % | 825.756 K -3.18 % | 852.869 K -8.01 % | 927.107 K -1.49 % | 941.089 K -96.74 % | 28.912 M -1.29 % | 29.290 M -1.25 % | 29.661 M 5 665.78 % | 514.436 K -97.65 % | 21.872 M 1.55 % | 21.537 M 25.64 % | 17.142 M 3 003.47 % | 552.361 K -93.46 % | 8.444 M 24.48 % | 6.783 M 19.02 % | 5.699 M 1 152.77 % | 454.930 K -87.14 % | 3.538 M 48.48 % | 2.382 M |
| Investissements à long terme | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 335.588 M -1.02 % | 339.036 M 0.72 % | 336.623 M -1.35 % | 341.242 M -0.04 % | 341.384 M 0.11 % | 341.025 M -0.27 % | 341.960 M 1.45 % | 337.081 M 0.09 % | 336.769 M 0.39 % | 335.469 M -0.15 % | 335.956 M -0.78 % | 338.601 M -0.68 % | 340.934 M -2.18 % | 348.534 M 0.78 % | 345.824 M -0.18 % | 346.441 M 10.87 % | 312.474 M 11.63 % | 279.911 M 1.61 % | 275.483 M 5.51 % | 261.103 M -0.53 % | 262.504 M -0.34 % | 263.408 M 0.96 % | 260.893 M 1.43 % | 257.224 M 3.33 % | 248.945 M 2.94 % | 241.840 M 3.30 % | 234.105 M 17.44 % | 199.339 M 0.72 % | 197.905 M -1.31 % | 200.532 M 1.25 % | 198.054 M -1.58 % | 201.243 M 71.16 % | 117.579 M -1.13 % | 118.924 M 1.43 % | 117.251 M -0.09 % | 117.351 M 6.15 % | 110.550 M -0.12 % | 110.687 M 6.73 % | 103.708 M 3.59 % | 100.109 M 3.80 % | 96.444 M -1.64 % | 98.057 M -3.27 % | 101.369 M 4.53 % | 96.977 M 51.26 % | 64.111 M 13.92 % | 56.277 M -6.63 % | 60.273 M 23.77 % | 48.696 M 25.64 % | 38.760 M -3.38 % | 40.116 M -2.80 % | 41.271 M 48.08 % | 27.871 M -0.02 % | 27.878 M -2.60 % | 28.622 M 11.80 % | 25.600 M -4.25 % | 26.737 M -1.13 % | 27.042 M 56.39 % | 17.291 M -8.80 % | 18.961 M -0.78 % | 19.110 M 49.05 % | 12.821 M -0.60 % | 12.898 M -2.48 % | 13.225 M 6.50 % | 12.418 M -1.16 % | 12.564 M -0.99 % | 12.690 M -2.15 % | 12.969 M -0.92 % | 13.090 M -1.36 % | 13.270 M -1.03 % | 13.408 M -1.33 % | 13.588 M -1.96 % | 13.860 M -0.93 % | 13.989 M -1.40 % | 14.187 M -1.66 % | 14.427 M -2.74 % | 14.833 M -2.28 % | 15.179 M -0.98 % | 15.330 M -3.57 % | 15.897 M -68.10 % | 49.834 M 0.24 % | 49.714 M -0.34 % | 49.884 M 5.86 % | 47.123 M -4.46 % | 49.321 M 4.05 % | 47.401 M -3.28 % | 49.010 M 101.75 % | 24.293 M -0.11 % | 24.319 M -0.52 % | 24.446 M 3.04 % | 23.724 M 1.58 % | 23.356 M | 0.000 -100.00 % | 28.641 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.116 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.700 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.314 M | 0.000 | 0.000 |
| GoodWill | 654.762 M -0.11 % | 655.463 M 1.90 % | 643.253 M -0.19 % | 644.473 M 0.24 % | 642.917 M 0.97 % | 636.744 M 0.68 % | 632.467 M 1.65 % | 622.178 M 1.01 % | 615.941 M 1.72 % | 605.507 M -0.27 % | 607.159 M 0.57 % | 603.737 M 0.26 % | 602.200 M -0.56 % | 605.609 M 1.45 % | 596.979 M 0.27 % | 595.352 M 15.21 % | 516.741 M 9.93 % | 470.047 M 1.69 % | 462.227 M 5.66 % | 437.454 M 0.68 % | 434.512 M 1.64 % | 427.516 M 2.64 % | 416.538 M 0.49 % | 414.508 M 6.76 % | 388.257 M 3.41 % | 375.457 M 7.85 % | 348.137 M 20.29 % | 289.426 M 1.36 % | 285.547 M 0.24 % | 284.867 M 2.95 % | 276.709 M 7.91 % | 256.438 M 44.32 % | 177.690 M 0.56 % | 176.705 M 3.55 % | 170.647 M 2.60 % | 166.324 M 6.75 % | 155.813 M 1.25 % | 153.885 M 16.11 % | 132.539 M -0.78 % | 133.579 M 5.41 % | 126.723 M -1.02 % | 128.023 M -0.87 % | 129.144 M -0.09 % | 129.258 M -9.43 % | 142.715 M 107.68 % | 68.719 M -5.83 % | 72.976 M -2.13 % | 74.568 M 14.69 % | 65.017 M 26.09 % | 51.563 M 3.77 % | 49.692 M 43.20 % | 34.701 M 5.58 % | 32.865 M 2.03 % | 32.211 M 17.24 % | 27.474 M 0.14 % | 27.436 M 0.80 % | 27.219 M 43.90 % | 18.915 M 2.74 % | 18.410 M -17.07 % | 22.201 M 38.67 % | 16.010 M -1.55 % | 16.262 M 1.28 % | 16.056 M 2.68 % | 15.638 M 4.98 % | 14.896 M 4.96 % | 14.192 M -2.38 % | 14.537 M -7.50 % | 15.715 M -2.30 % | 16.085 M 0.49 % | 16.007 M -2.25 % | 16.376 M 4.27 % | 15.706 M 4.41 % | 15.043 M 5.11 % | 14.312 M 0.57 % | 14.230 M -52.26 % | 29.806 M -6.65 % | 31.929 M 0.59 % | 31.743 M 0.25 % | 31.664 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 % | 25.129 M | 0.000 -100.00 % | 28.232 M 1.01 % | 27.951 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill et immobilisations incorporelles | 990.350 M -0.42 % | 994.499 M 1.49 % | 979.876 M -0.59 % | 985.716 M 0.14 % | 984.301 M 0.67 % | 977.769 M 0.34 % | 974.427 M 1.58 % | 959.260 M 0.69 % | 952.710 M 1.25 % | 940.976 M -0.23 % | 943.116 M 0.08 % | 942.338 M -0.08 % | 943.134 M -1.15 % | 954.143 M 1.20 % | 942.803 M 0.11 % | 941.793 M 13.58 % | 829.216 M 10.57 % | 749.958 M 1.66 % | 737.710 M 5.60 % | 698.557 M 0.22 % | 697.016 M 0.88 % | 690.924 M 1.99 % | 677.431 M 0.85 % | 671.732 M 5.42 % | 637.201 M 3.22 % | 617.298 M 6.02 % | 582.242 M 19.13 % | 488.765 M 1.10 % | 483.452 M -0.40 % | 485.399 M 2.24 % | 474.763 M 3.73 % | 457.681 M 55.01 % | 295.268 M -0.12 % | 295.629 M 2.69 % | 287.898 M 1.49 % | 283.675 M 6.50 % | 266.363 M 0.68 % | 264.572 M 11.99 % | 236.247 M 1.09 % | 233.689 M 4.71 % | 223.168 M -1.29 % | 226.080 M -1.92 % | 230.514 M 1.89 % | 226.235 M 9.38 % | 206.827 M 65.47 % | 124.996 M -6.19 % | 133.249 M 8.10 % | 123.264 M 18.78 % | 103.777 M 13.20 % | 91.679 M 0.79 % | 90.963 M 45.37 % | 62.572 M 3.01 % | 60.743 M -0.15 % | 60.832 M 14.62 % | 53.075 M -2.03 % | 54.174 M -0.16 % | 54.261 M 49.87 % | 36.206 M -3.12 % | 37.371 M -9.54 % | 41.310 M 43.29 % | 28.831 M -1.13 % | 29.160 M -0.42 % | 29.282 M 4.37 % | 28.056 M 2.17 % | 27.461 M 2.15 % | 26.882 M -2.27 % | 27.506 M -4.51 % | 28.805 M -1.87 % | 29.355 M -0.20 % | 29.415 M -1.83 % | 29.964 M 1.35 % | 29.565 M 1.84 % | 29.032 M 1.87 % | 28.499 M -0.55 % | 28.657 M -35.80 % | 44.639 M -5.24 % | 47.108 M 0.08 % | 47.072 M -1.03 % | 47.561 M -4.56 % | 49.834 M 0.24 % | 49.714 M -0.34 % | 49.884 M 5.86 % | 47.123 M -4.46 % | 49.321 M 4.05 % | 47.401 M -3.28 % | 49.010 M 101.75 % | 24.293 M -0.11 % | 24.319 M -0.52 % | 24.446 M 3.04 % | 23.724 M 1.58 % | 23.356 M -7.06 % | 25.129 M -12.26 % | 28.641 M 1.45 % | 28.232 M 1.01 % | 27.951 M | 0.000 | 0.000 | 0.000 -100.00 % | 23.116 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.700 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.314 M | 0.000 | 0.000 |
| Immobilisations corporelles (PP&E) | 1.217 B -0.21 % | 1.219 B 1.90 % | 1.197 B 0.66 % | 1.189 B 0.01 % | 1.189 B 4.00 % | 1.143 B 4.79 % | 1.091 B 7.20 % | 1.017 B 3.19 % | 986.039 M 4.02 % | 947.930 M 6.39 % | 891.003 M -0.53 % | 895.794 M 3.22 % | 867.831 M 1.90 % | 851.655 M 2.95 % | 827.280 M 3.61 % | 798.421 M 13.96 % | 700.641 M 10.68 % | 633.011 M 2.45 % | 617.896 M 2.32 % | 603.914 M -0.08 % | 604.402 M 2.28 % | 590.926 M 2.39 % | 577.115 M 1.05 % | 571.109 M 4.97 % | 544.072 M 2.05 % | 533.130 M 166.14 % | 200.321 M 21.84 % | 164.417 M 4.63 % | 157.143 M -0.11 % | 157.317 M 2.04 % | 154.179 M 3.81 % | 148.516 M 16.71 % | 127.249 M 3.01 % | 123.525 M 3.20 % | 119.691 M 4.03 % | 115.051 M 6.37 % | 108.158 M 8.48 % | 99.700 M 3.82 % | 96.030 M 7.62 % | 89.227 M 7.05 % | 83.350 M 4.65 % | 79.649 M -1.37 % | 80.753 M 10.54 % | 73.056 M 2.42 % | 71.327 M 12.80 % | 63.233 M -0.29 % | 63.417 M 18.00 % | 53.744 M 5.82 % | 50.788 M 9.50 % | 46.382 M 1.06 % | 45.897 M 11.63 % | 41.115 M 0.67 % | 40.843 M 7.34 % | 38.049 M 12.21 % | 33.910 M 2.67 % | 33.028 M -1.04 % | 33.376 M 25.62 % | 26.569 M 0.65 % | 26.396 M 0.61 % | 26.237 M 38.60 % | 18.931 M 1.64 % | 18.625 M -1.23 % | 18.856 M 8.61 % | 17.361 M 4.24 % | 16.655 M 9.94 % | 15.149 M 1.84 % | 14.875 M 3.15 % | 14.420 M -2.62 % | 14.807 M 2.65 % | 14.425 M -3.61 % | 14.965 M 2.45 % | 14.607 M -0.35 % | 14.659 M -0.68 % | 14.759 M -2.35 % | 15.114 M -1.82 % | 15.393 M -2.95 % | 15.861 M 1.77 % | 15.586 M 0.08 % | 15.573 M 0.00 % | 15.573 M -1.83 % | 15.863 M 0.79 % | 15.738 M -0.43 % | 15.806 M 1.24 % | 15.613 M 3.03 % | 15.153 M -2.70 % | 15.574 M 20.56 % | 12.919 M 0.54 % | 12.849 M -4.89 % | 13.510 M 1.63 % | 13.294 M 0.69 % | 13.202 M -1.32 % | 13.379 M -5.21 % | 14.114 M 2.85 % | 13.723 M 2.01 % | 13.453 M 2.18 % | 13.166 M 9.03 % | 12.076 M 1.89 % | 11.853 M 10.43 % | 10.733 M -1.26 % | 10.870 M 0.63 % | 10.802 M 12.08 % | 9.638 M 10.79 % | 8.700 M 10.14 % | 7.899 M 5.86 % | 7.462 M 9.32 % | 6.826 M 15.42 % | 5.914 M 22.00 % | 4.848 M 13.04 % | 4.288 M |
| Total des actifs non courants | 2.222 B -0.30 % | 2.229 B 1.72 % | 2.191 B 0.06 % | 2.190 B 0.05 % | 2.189 B 2.42 % | 2.137 B 2.70 % | 2.081 B 4.37 % | 1.994 B 2.39 % | 1.947 B 2.66 % | 1.897 B 2.86 % | 1.844 B -0.16 % | 1.847 B 1.54 % | 1.819 B 0.21 % | 1.815 B 2.11 % | 1.778 B 1.69 % | 1.748 B 13.82 % | 1.536 B 10.60 % | 1.389 B 2.06 % | 1.361 B 4.47 % | 1.302 B 0.02 % | 1.302 B 1.59 % | 1.282 B 1.97 % | 1.257 B 1.14 % | 1.243 B 5.21 % | 1.181 B 2.68 % | 1.150 B 47.01 % | 782.563 M 19.81 % | 653.182 M 1.96 % | 640.595 M -0.33 % | 642.716 M 2.18 % | 629.026 M 3.72 % | 606.472 M 43.33 % | 423.144 M 0.78 % | 419.850 M 2.76 % | 408.572 M 1.99 % | 400.582 M 6.36 % | 376.636 M 2.74 % | 366.593 M 9.47 % | 334.891 M 2.65 % | 326.241 M 5.18 % | 310.161 M 0.27 % | 309.333 M -1.90 % | 315.335 M 3.94 % | 303.380 M 8.71 % | 279.062 M 46.01 % | 191.124 M -4.89 % | 200.954 M 10.60 % | 181.693 M 14.39 % | 158.830 M 11.04 % | 143.034 M 4.51 % | 136.860 M 31.99 % | 103.687 M -7.63 % | 112.248 M 1.62 % | 110.462 M 14.13 % | 96.784 M -0.14 % | 96.916 M 3.08 % | 94.023 M 34.64 % | 69.833 M -2.20 % | 71.406 M 4.19 % | 68.534 M 40.54 % | 48.764 M -0.05 % | 48.787 M -0.74 % | 49.154 M 5.56 % | 46.564 M 3.06 % | 45.180 M 5.15 % | 42.968 M -3.80 % | 44.664 M -2.37 % | 45.748 M -2.40 % | 46.873 M 1.03 % | 46.393 M -2.30 % | 47.487 M 0.24 % | 47.372 M 1.36 % | 46.736 M 1.33 % | 46.121 M -2.52 % | 47.312 M -30.63 % | 68.200 M -5.44 % | 72.122 M -0.46 % | 72.457 M 6.27 % | 68.180 M -2.84 % | 70.173 M -0.09 % | 70.235 M -0.03 % | 70.256 M 4.53 % | 67.209 M -4.11 % | 70.088 M 4.90 % | 66.815 M -3.30 % | 69.092 M 72.15 % | 40.134 M 0.73 % | 39.842 M -0.14 % | 39.898 M 2.87 % | 38.786 M 4.44 % | 37.138 M -5.58 % | 39.334 M -9.80 % | 43.607 M 1.69 % | 42.883 M 1.27 % | 42.345 M 0.63 % | 42.078 M 1.72 % | 41.367 M -0.36 % | 41.514 M 20.81 % | 34.364 M 4.95 % | 32.742 M 1.25 % | 32.340 M 20.76 % | 26.781 M 49.18 % | 17.952 M 9.85 % | 16.343 M 14.72 % | 14.245 M 13.73 % | 12.525 M 29.34 % | 9.683 M 15.48 % | 8.385 M 25.70 % | 6.671 M |
| Autres actifs circulants | 46.214 M -19.41 % | 57.347 M 0.76 % | 56.916 M -6.49 % | 60.864 M 18.18 % | 51.502 M 8.10 % | 47.642 M -3.42 % | 49.331 M -11.62 % | 55.819 M 38.35 % | 40.345 M 1.60 % | 39.710 M -6.71 % | 42.568 M -5.37 % | 44.985 M 11.74 % | 40.260 M 12.99 % | 35.631 M -3.23 % | 36.821 M -9.26 % | 40.577 M 40.31 % | 28.919 M -7.74 % | 31.346 M 19.31 % | 26.273 M -14.73 % | 30.813 M 1.83 % | 30.259 M -18.85 % | 37.289 M 57.92 % | 23.613 M -5.52 % | 24.991 M -7.13 % | 26.909 M 15.51 % | 23.297 M -11.75 % | 26.400 M 16.81 % | 22.601 M 3.59 % | 21.819 M -7.91 % | 23.693 M -5.70 % | 25.125 M 21.38 % | 20.699 M 24.70 % | 16.600 M 6.31 % | 15.615 M 4.07 % | 15.005 M 2.79 % | 14.597 M 15.79 % | 12.606 M 34.34 % | 9.384 M -20.02 % | 11.733 M 17.12 % | 10.018 M 25.99 % | 7.951 M 1.04 % | 7.870 M -16.86 % | 9.465 M 32.24 % | 7.158 M -1.47 % | 7.265 M 33.92 % | 5.425 M -19.59 % | 6.746 M 41.58 % | 4.765 M -25.19 % | 6.369 M 14.30 % | 5.572 M -1.83 % | 5.676 M 122.33 % | 2.553 M -45.53 % | 4.687 M 51.17 % | 3.101 M -6.82 % | 3.328 M -29.46 % | 4.717 M -4.51 % | 4.940 M 30.62 % | 3.782 M 95.97 % | 1.930 M -25.69 % | 2.597 M -16.21 % | 3.100 M 108.90 % | 1.484 M -48.06 % | 2.857 M 1.41 % | 2.817 M -32.12 % | 4.150 M 314.90 % | 1.000 M -65.90 % | 2.934 M -6.65 % | 3.143 M 38.69 % | 2.266 M 71.44 % | 1.322 M -71.41 % | 4.623 M 292.16 % | 1.179 M -11.33 % | 1.329 M 23.77 % | 1.074 M -76.89 % | 4.648 M 22.67 % | 3.789 M 176.05 % | 1.373 M -68.69 % | 4.384 M 572.95 % | -926.974 K -186.29 % | 1.074 M -77.62 % | 4.799 M 4.23 % | 4.604 M 13.79 % | 4.046 M -15.47 % | 4.787 M 314.32 % | 1.155 M -81.00 % | 6.080 M 25.35 % | 4.850 M 1.57 % | 4.776 M -8.91 % | 5.243 M -21.10 % | 6.645 M -4.48 % | 6.957 M 5.32 % | 6.605 M -1.46 % | 6.703 M -1.67 % | 6.817 M 11.40 % | 6.119 M -4.76 % | 6.425 M 33.91 % | 4.798 M -11.35 % | 5.412 M 15.95 % | 4.668 M -0.61 % | 4.696 M 9.07 % | 4.306 M 56.16 % | 2.757 M 16.79 % | 2.361 M -4.31 % | 2.467 M 17.93 % | 2.092 M -0.57 % | 2.104 M 14.64 % | 1.835 M -1.05 % | 1.855 M 51.57 % | 1.224 M |
| Investissements à court terme | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 14.681 M 1 029.94 % | 1.299 M -93.50 % | 19.978 M -54.28 % | 43.693 M 181.14 % | 15.541 M -4.88 % | 16.339 M -27.24 % | 22.457 M 1.52 % | 22.120 M 11.23 % | 19.887 M 80.42 % | 11.023 M -27.50 % | 15.205 M 8.71 % | 13.986 M -50.61 % | 28.319 M -36.04 % | 44.275 M 61.10 % | 27.483 M -11.93 % | 31.205 M -12.39 % | 35.618 M -42.06 % | 61.473 M 1.04 % | 60.843 M -42.74 % | 106.257 M -71.69 % | 375.320 M -7.25 % | 404.638 M 1 418.99 % | 26.639 M -13.64 % | 30.846 M -12.52 % | 35.260 M -9.56 % | 38.986 M -23.60 % | 51.030 M 28.88 % | 39.596 M -28.38 % | 55.288 M 20.45 % | 45.899 M 22.05 % | 37.606 M 14.23 % | 32.922 M -28.00 % | 45.726 M 11.56 % | 40.988 M 3.55 % | 39.584 M 17.33 % | 33.738 M -8.77 % | 36.980 M -2.31 % | 37.855 M -28.08 % | 52.638 M 14.16 % | 46.107 M -12.29 % | 52.569 M -1.28 % | 53.249 M 2.35 % | 52.027 M -2.27 % | 53.236 M 82.25 % | 29.210 M 12.20 % | 26.034 M 35.94 % | 19.151 M -22.64 % | 24.754 M -20.73 % | 31.226 M -17.83 % | 38.000 M -2.50 % | 38.976 M 180.30 % | 13.905 M -6.71 % | 14.906 M 1.76 % | 14.648 M -17.56 % | 17.767 M 12.91 % | 15.736 M 130.01 % | 6.841 M -44.74 % | 12.379 M 29.09 % | 9.590 M 17.93 % | 8.132 M 53.06 % | 5.313 M 11.81 % | 4.752 M 2.91 % | 4.617 M 26.05 % | 3.663 M 6.93 % | 3.426 M 9.30 % | 3.134 M 15.79 % | 2.707 M -24.08 % | 3.565 M 5.44 % | 3.382 M -7.91 % | 3.672 M 40.47 % | 2.614 M -39.07 % | 4.291 M 2.35 % | 4.192 M 2.89 % | 4.074 M 35.14 % | 3.015 M -3.98 % | 3.140 M | 0.000 | 0.000 -100.00 % | 926.974 K | 0.000 | 0.000 | 0.000 -100.00 % | 398.677 K -68.66 % | 1.272 M -29.01 % | 1.792 M -59.23 % | 4.396 M 405.63 % | 869.362 K -52.98 % | 1.849 M 124.76 % | 822.665 K -37.00 % | 1.306 M 56.29 % | 835.563 K -7.65 % | 904.815 K 19.76 % | 755.509 K 44.40 % | 523.205 K -39.81 % | 869.288 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.277 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 589.466 K | 0.000 -100.00 % | 463.766 K |
| Liquidités et placements à court terme | 14.681 M 1 029.94 % | 1.299 M -93.50 % | 19.978 M -54.28 % | 43.693 M 181.14 % | 15.541 M -4.88 % | 16.339 M -27.24 % | 22.457 M 1.52 % | 22.120 M 11.23 % | 19.887 M 80.42 % | 11.023 M -27.50 % | 15.205 M 8.71 % | 13.986 M -50.61 % | 28.319 M -36.04 % | 44.275 M 61.10 % | 27.483 M -11.93 % | 31.205 M -12.39 % | 35.618 M -42.06 % | 61.473 M 1.04 % | 60.843 M -42.74 % | 106.257 M -71.69 % | 375.320 M -7.25 % | 404.638 M 1 418.99 % | 26.639 M -13.64 % | 30.846 M -12.52 % | 35.260 M -9.56 % | 38.986 M -23.60 % | 51.030 M 28.88 % | 39.596 M -28.38 % | 55.288 M 20.45 % | 45.899 M 22.05 % | 37.606 M 14.23 % | 32.922 M -28.00 % | 45.726 M 11.56 % | 40.988 M 3.55 % | 39.584 M 17.33 % | 33.738 M -8.77 % | 36.980 M -2.31 % | 37.855 M -28.08 % | 52.638 M 14.16 % | 46.107 M -12.29 % | 52.569 M -1.28 % | 53.249 M 2.35 % | 52.027 M -2.27 % | 53.236 M 82.25 % | 29.210 M 12.20 % | 26.034 M 35.94 % | 19.151 M -22.64 % | 24.754 M -20.73 % | 31.226 M -17.83 % | 38.000 M -2.50 % | 38.976 M 180.30 % | 13.905 M -6.71 % | 14.906 M 1.76 % | 14.648 M -17.56 % | 17.767 M 12.91 % | 15.736 M 130.01 % | 6.841 M -44.74 % | 12.379 M 29.09 % | 9.590 M 17.93 % | 8.132 M 53.06 % | 5.313 M 11.81 % | 4.752 M 2.91 % | 4.617 M 26.05 % | 3.663 M 6.93 % | 3.426 M 9.30 % | 3.134 M 15.79 % | 2.707 M -24.08 % | 3.565 M 5.44 % | 3.382 M -7.91 % | 3.672 M 40.47 % | 2.614 M -39.07 % | 4.291 M 2.35 % | 4.192 M 2.89 % | 4.074 M 35.14 % | 3.015 M -3.98 % | 3.140 M | 0.000 | 0.000 -100.00 % | 926.974 K | 0.000 | 0.000 | 0.000 -100.00 % | 398.677 K -68.66 % | 1.272 M -29.01 % | 1.792 M -59.23 % | 4.396 M 405.63 % | 869.362 K -52.98 % | 1.849 M 124.76 % | 822.665 K -37.00 % | 1.306 M 56.29 % | 835.563 K -7.65 % | 904.815 K 19.76 % | 755.509 K 44.40 % | 523.205 K -39.81 % | 869.288 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.277 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 589.466 K | 0.000 -100.00 % | 463.766 K |
| Total des actifs courants | 266.940 M 0.92 % | 264.510 M -2.20 % | 270.460 M -13.24 % | 311.716 M 15.40 % | 270.115 M -0.64 % | 271.845 M -8.03 % | 295.575 M -6.00 % | 314.447 M 9.40 % | 287.438 M 1.85 % | 282.211 M 1.59 % | 277.799 M 12.79 % | 246.293 M -9.05 % | 270.800 M 1.66 % | 266.383 M 14.48 % | 232.698 M 2.37 % | 227.316 M 18.72 % | 191.478 M -3.65 % | 198.724 M -3.42 % | 205.765 M -12.66 % | 235.603 M -51.33 % | 484.043 M -11.14 % | 544.735 M 218.71 % | 170.916 M -2.91 % | 176.032 M -5.07 % | 185.442 M 3.02 % | 180.011 M -7.06 % | 193.689 M 20.83 % | 160.297 M -8.20 % | 174.608 M 3.32 % | 169.005 M 1.71 % | 166.165 M 8.33 % | 153.392 M 8.34 % | 141.577 M 5.20 % | 134.583 M -1.72 % | 136.945 M 8.00 % | 126.798 M 3.42 % | 122.603 M 2.56 % | 119.544 M -5.34 % | 126.283 M 0.76 % | 125.326 M 0.53 % | 124.667 M -1.73 % | 126.859 M 0.71 % | 125.968 M 7.94 % | 116.701 M 25.12 % | 93.272 M 13.49 % | 82.187 M 3.94 % | 79.069 M 4.69 % | 75.528 M -1.65 % | 76.793 M -8.29 % | 83.737 M 1.79 % | 82.263 M 61.11 % | 51.059 M -0.98 % | 51.565 M 4.98 % | 49.119 M -1.24 % | 49.735 M 4.68 % | 47.509 M 16.33 % | 40.840 M -5.89 % | 43.394 M 20.56 % | 35.993 M 8.92 % | 33.046 M 37.78 % | 23.984 M 1.37 % | 23.660 M -4.95 % | 24.894 M 7.06 % | 23.251 M 3.78 % | 22.405 M 11.59 % | 20.077 M -14.72 % | 23.542 M -12.37 % | 26.866 M -7.36 % | 29.000 M -4.68 % | 30.423 M 7.03 % | 28.424 M -4.93 % | 29.898 M 13.09 % | 26.436 M 6.84 % | 24.745 M -2.25 % | 25.314 M -0.67 % | 25.483 M 31.33 % | 19.404 M -12.68 % | 22.221 M | 0.000 -100.00 % | 17.755 M -9.63 % | 19.647 M -1.89 % | 20.025 M 23.63 % | 16.198 M -6.01 % | 17.234 M 39.67 % | 12.339 M -39.57 % | 20.419 M 52.15 % | 13.420 M -3.59 % | 13.919 M 3.53 % | 13.445 M -9.51 % | 14.858 M 3.96 % | 14.293 M 3.03 % | 13.872 M -2.12 % | 14.173 M 0.45 % | 14.109 M 3.06 % | 13.690 M -10.50 % | 15.296 M 41.92 % | 10.778 M -12.18 % | 12.273 M 11.77 % | 10.980 M 5.67 % | 10.391 M -3.20 % | 10.735 M 49.93 % | 7.160 M 15.22 % | 6.214 M 3.70 % | 5.992 M 24.42 % | 4.816 M -3.10 % | 4.970 M 7.71 % | 4.614 M 6.72 % | 4.324 M 27.04 % | 3.403 M |
| Inventaire | 66.536 M -2.59 % | 68.306 M -6.51 % | 73.065 M 9.98 % | 66.433 M 6.24 % | 62.533 M -9.40 % | 69.019 M -11.90 % | 78.344 M 9.38 % | 71.628 M -1.28 % | 72.560 M -4.65 % | 76.099 M -4.28 % | 79.498 M 4.77 % | 75.880 M -2.39 % | 77.738 M 1.75 % | 76.401 M 15.36 % | 66.228 M 26.32 % | 52.429 M 32.15 % | 39.674 M 20.51 % | 32.923 M 2.97 % | 31.975 M 14.04 % | 28.039 M 6.82 % | 26.249 M -8.01 % | 28.536 M -20.70 % | 35.985 M 21.86 % | 29.529 M -1.31 % | 29.919 M 2.05 % | 29.319 M -11.39 % | 33.086 M 35.74 % | 24.375 M 1.17 % | 24.092 M -0.19 % | 24.139 M 13.67 % | 21.237 M 13.89 % | 18.647 M 15.78 % | 16.106 M 3.70 % | 15.532 M -10.71 % | 17.395 M 14.31 % | 15.218 M 10.77 % | 13.739 M -3.66 % | 14.261 M -5.81 % | 15.141 M 14.80 % | 13.189 M 7.91 % | 12.222 M -6.06 % | 13.010 M -9.03 % | 14.302 M 21.85 % | 11.737 M 4.84 % | 11.195 M 9.18 % | 10.254 M -9.58 % | 11.340 M 20.96 % | 9.375 M 22.28 % | 7.667 M -6.24 % | 8.177 M -5.64 % | 8.666 M 27.28 % | 6.809 M 7.52 % | 6.333 M -2.68 % | 6.507 M -6.94 % | 6.992 M 12.32 % | 6.226 M -0.99 % | 6.288 M 10.91 % | 5.669 M -1.86 % | 5.777 M 30.63 % | 4.422 M 75.01 % | 2.527 M -11.41 % | 2.852 M -13.01 % | 3.279 M 14.17 % | 2.872 M 15.18 % | 2.493 M -3.87 % | 2.594 M -16.52 % | 3.107 M -2.67 % | 3.192 M -13.60 % | 3.695 M -12.68 % | 4.231 M 9.88 % | 3.851 M -6.08 % | 4.100 M 6.01 % | 3.868 M 2.70 % | 3.766 M 15.38 % | 3.264 M 2.91 % | 3.172 M 3.81 % | 3.056 M -2.97 % | 3.149 M | 0.000 -100.00 % | 2.584 M 3.27 % | 2.502 M -5.17 % | 2.639 M 2.79 % | 2.567 M 16.44 % | 2.204 M 14.00 % | 1.934 M -6.48 % | 2.068 M 28.53 % | 1.609 M 4.90 % | 1.534 M -6.02 % | 1.632 M 7.03 % | 1.525 M 2.71 % | 1.484 M 4.92 % | 1.415 M -6.33 % | 1.510 M 6.22 % | 1.422 M -9.12 % | 1.565 M 11.22 % | 1.407 M -1.72 % | 1.432 M -16.21 % | 1.709 M 29.29 % | 1.322 M 6.05 % | 1.246 M 9.32 % | 1.140 M 20.40 % | 946.783 K 17.08 % | 808.694 K 16.23 % | 695.751 K 25.57 % | 554.085 K 4.72 % | 529.136 K 14.25 % | 463.152 K 20.90 % | 383.088 K 3.25 % | 371.013 K |
| Créances nettes | 139.509 M 1.42 % | 137.559 M 14.16 % | 120.502 M -14.37 % | 140.726 M 0.13 % | 140.538 M 1.22 % | 138.846 M -4.54 % | 145.444 M -11.79 % | 164.880 M 6.62 % | 154.646 M -0.47 % | 155.379 M 10.57 % | 140.528 M 26.10 % | 111.442 M -10.48 % | 124.483 M 13.09 % | 110.077 M 7.74 % | 102.166 M -0.91 % | 103.106 M 18.15 % | 87.266 M 19.57 % | 72.982 M -15.80 % | 86.674 M 22.95 % | 70.494 M 35.01 % | 52.214 M -29.70 % | 74.272 M -12.29 % | 84.680 M -6.60 % | 90.665 M -2.88 % | 93.353 M 5.59 % | 88.409 M 6.29 % | 83.173 M 12.82 % | 73.725 M 0.43 % | 73.409 M -2.48 % | 75.274 M -8.42 % | 82.197 M 1.32 % | 81.123 M 28.47 % | 63.145 M 1.11 % | 62.449 M -3.87 % | 64.961 M 2.71 % | 63.244 M 6.69 % | 59.278 M 2.13 % | 58.044 M 24.10 % | 46.771 M -16.50 % | 56.012 M 7.87 % | 51.924 M -1.53 % | 52.730 M 5.10 % | 50.174 M 12.57 % | 44.570 M -2.26 % | 45.602 M 12.67 % | 40.475 M -3.25 % | 41.833 M 14.19 % | 36.634 M 16.19 % | 31.530 M -1.43 % | 31.987 M 10.51 % | 28.945 M 4.15 % | 27.793 M 8.40 % | 25.639 M 3.12 % | 24.863 M 14.85 % | 21.647 M 3.92 % | 20.831 M -8.52 % | 22.771 M 5.60 % | 21.564 M 15.34 % | 18.697 M 4.48 % | 17.895 M 37.17 % | 13.045 M -10.48 % | 14.572 M 3.06 % | 14.140 M 1.74 % | 13.898 M 12.67 % | 12.335 M -7.59 % | 13.349 M -9.77 % | 14.794 M -12.80 % | 16.966 M -13.70 % | 19.658 M -7.26 % | 21.198 M 22.27 % | 17.337 M -14.72 % | 20.329 M 19.25 % | 17.047 M 7.69 % | 15.830 M 10.04 % | 14.386 M -6.48 % | 15.382 M 2.72 % | 14.975 M 1.96 % | 14.688 M | 0.000 -100.00 % | 14.097 M 14.19 % | 12.345 M -3.42 % | 12.782 M 39.15 % | 9.186 M 2.40 % | 8.971 M 20.28 % | 7.458 M -5.30 % | 7.875 M 29.29 % | 6.091 M 5.73 % | 5.761 M 0.23 % | 5.748 M 6.78 % | 5.383 M 7.32 % | 5.016 M 1.38 % | 4.948 M -4.94 % | 5.204 M -2.68 % | 5.347 M 4.10 % | 5.137 M -31.17 % | 7.464 M 64.09 % | 4.548 M -11.72 % | 5.152 M 3.23 % | 4.991 M 12.20 % | 4.449 M 10.87 % | 4.013 M 16.11 % | 3.456 M 13.51 % | 3.044 M 7.60 % | 2.829 M 30.38 % | 2.170 M -7.14 % | 2.337 M 35.38 % | 1.726 M -17.23 % | 2.086 M 55.08 % | 1.345 M |
| Actifs fiscaux | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.662 M -7.93 % | 11.580 M 18.18 % | 9.799 M 0.87 % | 9.715 M 52.13 % | 6.386 M -9.53 % | 7.058 M -7.59 % | 7.638 M 674.23 % | 986.577 K -1.61 % | 1.003 M -0.03 % | 1.003 M -1.24 % | 1.016 M 14.40 % | 887.826 K -0.70 % | 894.089 K -4.54 % | 936.619 K -5.05 % | 986.453 K -20.58 % | 1.242 M -10.21 % | 1.383 M 0.59 % | 1.375 M 3.07 % | 1.334 M -21.32 % | 1.696 M -0.14 % | 1.698 M 0.33 % | 1.692 M -19.55 % | 2.104 M -10.58 % | 2.353 M -19.48 % | 2.922 M -13.42 % | 3.375 M 4.53 % | 3.228 M 12.93 % | 2.859 M 7.58 % | 2.657 M 0.50 % | 2.644 M -0.77 % | 2.665 M -28.83 % | 3.744 M 26.56 % | 2.958 M 20.64 % | 2.452 M 18.95 % | 2.061 M 8.38 % | 1.902 M 38.04 % | 1.378 M 14.44 % | 1.204 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 |
| Autres actifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Compte à payer | 327.861 M 3.15 % | 317.852 M 3.65 % | 306.651 M -4.02 % | 319.498 M 0.97 % | 316.428 M -2.86 % | 325.735 M -3.92 % | 339.009 M -1.86 % | 345.422 M 0.95 % | 342.161 M 5.73 % | 323.608 M 4.22 % | 310.518 M -4.06 % | 323.647 M 10.52 % | 292.840 M 4.00 % | 281.584 M 9.88 % | 256.272 M -4.64 % | 268.730 M 13.27 % | 237.250 M 10.59 % | 214.523 M 2.40 % | 209.502 M 8.78 % | 192.601 M 10.75 % | 173.904 M -11.99 % | 197.586 M -2.48 % | 202.612 M 3.01 % | 196.683 M -7.26 % | 212.084 M 4.23 % | 203.484 M -4.06 % | 212.104 M 33.99 % | 158.298 M -7.82 % | 171.726 M 11.14 % | 154.517 M 0.35 % | 153.973 M 10.91 % | 138.830 M 13.29 % | 122.540 M 14.68 % | 106.857 M -9.02 % | 117.458 M 12.87 % | 104.065 M -1.93 % | 106.116 M 12.51 % | 94.318 M -2.80 % | 97.032 M 5.91 % | 91.613 M 4.89 % | 87.341 M -5.83 % | 92.750 M 6.03 % | 87.472 M 9.31 % | 80.021 M -5.65 % | 84.812 M 34.27 % | 63.165 M -3.86 % | 65.702 M 17.08 % | 56.115 M 13.22 % | 49.563 M 0.56 % | 49.285 M 1.68 % | 48.470 M 22.01 % | 39.726 M -1.58 % | 40.363 M 0.65 % | 40.103 M 8.08 % | 37.104 M 3.79 % | 35.749 M -6.38 % | 38.187 M 13.39 % | 33.678 M 6.68 % | 31.569 M 4.59 % | 30.182 M 64.70 % | 18.326 M -7.94 % | 19.906 M 4.05 % | 19.130 M 9.12 % | 17.532 M 13.87 % | 15.396 M -1.82 % | 15.681 M -13.52 % | 18.132 M -1.82 % | 18.467 M -13.52 % | 21.355 M 2.39 % | 20.856 M 21.81 % | 17.122 M -13.12 % | 19.707 M 15.34 % | 17.086 M 10.46 % | 15.468 M 6.48 % | 14.527 M -9.39 % | 16.033 M -3.42 % | 16.601 M 1.14 % | 16.414 M | 0.000 -100.00 % | 14.516 M 4.17 % | 13.935 M -4.09 % | 14.529 M 22.60 % | 11.851 M 16.01 % | 10.215 M 26.45 % | 8.079 M -23.17 % | 10.515 M 63.74 % | 6.421 M 2.43 % | 6.269 M 4.61 % | 5.993 M 3.76 % | 5.776 M 17.77 % | 4.904 M 2.34 % | 4.792 M -0.80 % | 4.831 M 0.11 % | 4.826 M -0.37 % | 4.844 M -12.59 % | 5.541 M 28.18 % | 4.323 M -18.40 % | 5.298 M 35.75 % | 3.903 M 4.74 % | 3.726 M -11.18 % | 4.195 M 28.43 % | 3.266 M 20.46 % | 2.712 M 10.30 % | 2.458 M 33.10 % | 1.847 M -2.59 % | 1.896 M 18.51 % | 1.600 M 4.41 % | 1.532 M 10.14 % | 1.391 M |
| Impôts à payer | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.531 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.071 M 190.39 % | 2.091 M | 0.000 | 0.000 -100.00 % | 26.193 K | 0.000 -100.00 % | 633.147 K -25.36 % | 848.297 K 130.79 % | 367.565 K | 0.000 -100.00 % | 1.089 M -61.32 % | 2.817 M 1 975.62 % | 135.699 K | 0.000 -100.00 % | 261.277 K | 0.000 | 0.000 | 0.000 -100.00 % | 153.339 K | 0.000 -100.00 % | 397.450 K -15.36 % | 469.591 K 3 616.59 % | 12.635 K -14.45 % | 14.770 K -15.61 % | 17.502 K 6.68 % | 16.406 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 |
| Revenu différé non Courant | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 23.380 M 1.97 % | 22.929 M | 0.000 | 0.000 -100.00 % | 18.598 M 3.71 % | 17.933 M 54.84 % | 11.582 M -5.77 % | 12.291 M | 0.000 -100.00 % | 10.951 M 14.12 % | 9.596 M 11.13 % | 8.635 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 |
| 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 -100.00 % | 231.466 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 -100.00 % | 417.889 K 1.70 % | 410.886 K -0.77 % | 414.069 K -2.13 % | 423.065 K 1.48 % | 416.912 K 1.49 % | 410.779 K 2.76 % | 399.761 K 3.89 % | 384.807 K -4.98 % | 404.963 K -0.35 % | 406.387 K -3.70 % | 421.989 K -54.45 % | 926.414 K -55.86 % | 2.099 M -17.54 % | 2.545 M -47.43 % | 4.841 M -6.18 % | 5.160 M -6.21 % | 5.501 M -4.73 % | 5.775 M 2.16 % | 5.653 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.256 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Obligations de location-acquisition | 735.470 M -1.92 % | 749.901 M 0.85 % | 743.588 M 0.99 % | 736.292 M 1.11 % | 728.239 M 0.65 % | 723.512 M 1.39 % | 713.563 M 2.82 % | 693.989 M 0.91 % | 687.699 M 2.67 % | 669.824 M 7.43 % | 623.526 M -1.27 % | 631.575 M 2.48 % | 616.309 M 5.67 % | 583.262 M 8.25 % | 538.824 M -0.70 % | 542.640 M 15.81 % | 468.559 M 10.78 % | 422.975 M 1.20 % | 417.948 M 4.75 % | 398.985 M 0.70 % | 396.208 M 2.54 % | 386.394 M 0.21 % | 385.573 M -0.85 % | 388.872 M 3.88 % | 374.351 M 1.22 % | 369.848 M 5 458.45 % | 6.654 M -0.52 % | 6.689 M 8.50 % | 6.165 M -5.98 % | 6.557 M -6.52 % | 7.014 M -8.43 % | 7.660 M -3.76 % | 7.959 M -2.12 % | 8.132 M -7.56 % | 8.796 M -4.03 % | 9.166 M -2.92 % | 9.441 M -1.91 % | 9.625 M 2.40 % | 9.400 M -3.46 % | 9.737 M 5.37 % | 9.241 M 23.09 % | 7.508 M -5.43 % | 7.938 M -2.81 % | 8.168 M 0.21 % | 8.151 M -3.31 % | 8.429 M -11.38 % | 9.512 M 5.66 % | 9.002 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.780 M 5.94 % | 6.400 M 4.14 % | 6.146 M 11.78 % | 5.498 M -4.52 % | 5.758 M 12.55 % | 5.116 M 11.39 % | 4.593 M 2.56 % | 4.479 M -3.37 % | 4.635 M 13.59 % | 4.080 M -2.36 % | 4.179 M 6.71 % | 3.916 M 5.33 % | 3.718 M 44.03 % | 2.581 M -4.83 % | 2.712 M 107.87 % | 1.305 M -4.72 % | 1.369 M 25.40 % | 1.092 M -18.67 % | 1.343 M 35.93 % | 987.946 K 13.53 % | 870.184 K 6.78 % | 814.917 K -0.14 % | 816.044 K 14.02 % | 715.701 K 17.73 % | 607.894 K 4.63 % | 581.011 K | 0.000 -100.00 % | 661.818 K -1.28 % | 670.392 K 70.54 % | 393.102 K -24.64 % | 521.648 K 135.88 % | 221.146 K -33.52 % | 332.650 K -18.62 % | 408.770 K -33.73 % | 616.806 K -24.79 % | 820.098 K -13.59 % | 949.097 K 4.90 % | 904.803 K -0.81 % | 912.185 K -4.63 % | 956.513 K -4.89 % | 1.006 M 34.19 % | 749.504 K 3.05 % | 727.336 K 23.13 % | 590.717 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 |
| Actions spécifiques | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres total actionnaires capitaux propres | 7.503 M 25.40 % | 5.983 M 9.55 % | 5.462 M 4.44 % | 5.230 M 4.35 % | 5.012 M 6.18 % | 4.720 M 4.24 % | 4.528 M -0.43 % | 4.548 M 4.95 % | 4.333 M 4.87 % | 4.132 M 1.43 % | 4.074 M 2.56 % | 3.972 M 3.63 % | 3.833 M 2.75 % | 3.730 M 2.21 % | 3.649 M 0.61 % | 3.627 M 1.33 % | 3.580 M -0.67 % | 3.604 M 0.32 % | 3.592 M 19.57 % | 3.004 M 2.05 % | 2.944 M 4.81 % | 2.809 M -6.55 % | 3.006 M -0.01 % | 3.006 M -1.38 % | 3.048 M 1.96 % | 2.989 M -5.62 % | 3.167 M 2.64 % | 3.086 M 2.16 % | 3.021 M -2.62 % | 3.102 M -1.41 % | 3.147 M -2.13 % | 3.215 M 4.73 % | 3.070 M 2.39 % | 2.998 M 1.28 % | 2.960 M -2.80 % | 3.046 M -1.49 % | 3.092 M 0.56 % | 3.075 M 6.44 % | 2.889 M -4.35 % | 3.020 M -5.17 % | 3.185 M -0.02 % | 3.185 M -12.02 % | 3.620 M 1.14 % | 3.580 M -4.70 % | 3.756 M 3.40 % | 3.633 M -8.50 % | 3.970 M 2.45 % | 3.875 M 1.64 % | 3.813 M -4.73 % | 4.002 M 46.21 % | 2.737 M 36.13 % | 2.011 M -47.60 % | 3.837 M -4.67 % | 4.025 M 4.41 % | 3.855 M 3.87 % | 3.712 M -13.19 % | 4.276 M 0.68 % | 4.247 M -94.86 % | 82.563 M 41.11 % | 58.511 M 5.47 % | 55.477 M -7.81 % | 60.178 M 6.81 % | 56.339 M 4.35 % | 53.991 M 16.14 % | 46.486 M 16.14 % | 40.025 M 929.80 % | 3.887 M -93.01 % | 55.614 M -9.75 % | 61.621 M -0.29 % | 61.798 M 23.21 % | 50.155 M -7.28 % | 54.095 M 14.28 % | 47.336 M 17.80 % | 40.185 M 2.44 % | 39.230 M -7.90 % | 42.594 M -0.02 % | 42.602 M 8.98 % | 39.092 M -15.45 % | 46.234 M 19.70 % | 38.626 M 13.38 % | 34.066 M -8.95 % | 37.416 M -8.16 % | 40.742 M 43.39 % | 28.412 M 16.34 % | 24.422 M 3.81 % | 23.525 M 105.23 % | 11.463 M 4.75 % | 10.943 M 1.45 % | 10.787 M 22.38 % | 8.814 M 17.96 % | 7.472 M 1.33 % | 7.374 M -8.63 % | 8.071 M 11.12 % | 7.263 M -4.81 % | 7.630 M 3.19 % | 7.394 M -2.75 % | 7.603 M 8.76 % | 6.991 M 1.03 % | 6.920 M 5.52 % | 6.558 M -1.17 % | 6.635 M 9.89 % | 6.038 M 22.58 % | 4.926 M 3.64 % | 4.753 M 9.50 % | 4.340 M 6.41 % | 4.079 M 11.35 % | 3.663 M 25.56 % | 2.917 M 3.92 % | 2.807 M |
| Impôts différés passifs non courants | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.774 K -94.41 % | 156.888 K -54.70 % | 346.309 K -12.11 % | 394.025 K 9.85 % | 358.690 K 70.77 % | 210.049 K 23.85 % | 169.595 K 22.18 % | 138.807 K -1.88 % | 141.473 K -60.60 % | 359.058 K -1.57 % | 364.775 K 54.11 % | 236.695 K -17.07 % | 285.421 K 207.68 % | 92.767 K -59.82 % | 230.868 K 161.79 % | 88.189 K 109.45 % | 42.104 K | 0.000 | 0.000 |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actifs totaux | 2.489 B -0.17 % | 2.494 B 1.29 % | 2.462 B -1.59 % | 2.502 B 1.73 % | 2.459 B 2.07 % | 2.409 B 1.37 % | 2.377 B 2.96 % | 2.308 B 3.29 % | 2.235 B 2.56 % | 2.179 B 2.69 % | 2.122 B 1.37 % | 2.093 B 0.17 % | 2.090 B 0.39 % | 2.082 B 3.55 % | 2.010 B 1.76 % | 1.975 B 14.36 % | 1.727 B 8.81 % | 1.587 B 1.34 % | 1.566 B 1.84 % | 1.538 B -13.89 % | 1.786 B -2.21 % | 1.827 B 27.92 % | 1.428 B 0.64 % | 1.419 B 3.82 % | 1.367 B 2.73 % | 1.330 B 36.28 % | 976.252 M 20.01 % | 813.479 M -0.21 % | 815.203 M 0.43 % | 811.721 M 2.08 % | 795.190 M 4.65 % | 759.863 M 34.56 % | 564.722 M 1.86 % | 554.433 M 1.63 % | 545.517 M 3.44 % | 527.380 M 5.64 % | 499.239 M 2.70 % | 486.137 M 5.41 % | 461.174 M 2.13 % | 451.567 M 3.85 % | 434.827 M -0.31 % | 436.193 M -1.16 % | 441.303 M 5.05 % | 420.081 M 12.82 % | 372.334 M 36.23 % | 273.311 M -2.40 % | 280.024 M 8.87 % | 257.221 M 9.17 % | 235.623 M 3.90 % | 226.771 M 0.98 % | 224.559 M 35.93 % | 165.197 M 0.84 % | 163.813 M 2.76 % | 159.409 M 8.80 % | 146.518 M 1.45 % | 144.425 M 7.09 % | 134.863 M 19.11 % | 113.227 M 4.07 % | 108.803 M 7.11 % | 101.580 M 39.63 % | 72.748 M 0.04 % | 72.721 M -1.79 % | 74.047 M 6.06 % | 69.815 M 3.30 % | 67.585 M -0.52 % | 67.939 M -0.37 % | 68.188 M -6.10 % | 72.615 M -4.29 % | 75.873 M -1.72 % | 77.200 M 1.70 % | 75.911 M -1.72 % | 77.241 M 3.15 % | 74.883 M 0.17 % | 74.756 M 2.93 % | 72.626 M -22.48 % | 93.683 M -0.12 % | 93.799 M -0.93 % | 94.678 M 5.77 % | 89.515 M -1.55 % | 90.923 M 1.16 % | 89.881 M -0.44 % | 90.282 M 8.24 % | 83.407 M -4.48 % | 87.322 M 4.91 % | 83.231 M -7.02 % | 89.511 M 67.14 % | 53.554 M -0.39 % | 53.761 M 0.78 % | 53.343 M -0.56 % | 53.644 M 4.30 % | 51.430 M -3.34 % | 53.206 M -7.92 % | 57.780 M 1.38 % | 56.992 M 1.71 % | 56.035 M -2.33 % | 57.374 M 10.03 % | 52.145 M -3.05 % | 53.787 M 18.62 % | 45.344 M 5.12 % | 43.134 M 0.14 % | 43.075 M 26.91 % | 33.941 M 40.45 % | 24.166 M 8.20 % | 22.335 M 17.17 % | 19.062 M 8.95 % | 17.495 M 22.36 % | 14.298 M 12.50 % | 12.709 M 26.15 % | 10.074 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 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | -6.669 M -322.80 % | -1.577 M 64.31 % | -4.419 M -353.23 % | 1.745 M -20.51 % | 2.195 M 1 114.65 % | 180.744 K 526.11 % | 28.868 K -99.07 % | 3.117 M 43.35 % | 2.174 M 28.03 % | 1.698 M -27.74 % | 2.350 M -41.79 % | 4.037 M -30.36 % | 5.797 M 1 680.70 % | -366.749 K -137.12 % | 988.139 K -62.01 % | 2.601 M 271.72 % | 699.684 K -62.05 % | 1.844 M -25.37 % | 2.470 M -19.14 % | 3.055 M 155.45 % | -5.509 M -144.44 % | 12.398 M 488.06 % | 2.108 M 110.50 % | 1.002 M -64.55 % | 2.825 M 186.27 % | 986.758 K -85.50 % | 6.803 M 1 232.51 % | -600.710 K -156.52 % | 1.063 M -47.24 % | 2.015 M 167.73 % | -2.974 M -199.00 % | 3.004 M 145.27 % | 1.225 M 58.75 % | 771.598 K 294.98 % | -395.733 K -122.74 % | 1.740 M -5.15 % | 1.835 M 15.85 % | 1.584 M -50.67 % | 3.211 M 206.78 % | 1.047 M 220.77 % | 326.268 K -5.13 % | 343.902 K -85.89 % | 2.437 M 48.49 % | 1.641 M 217.80 % | 516.454 K -13.37 % | 596.175 K -81.78 % | 3.273 M 719.12 % | -528.602 K -204.74 % | 504.676 K 27.80 % | 394.890 K -80.46 % | 2.021 M 5 632.17 % | 35.250 K -84.01 % | 220.415 K 250.81 % | 62.831 K 139.61 % | -158.615 K -125.07 % | 632.653 K 725.47 % | 76.642 K -91.45 % | 896.448 K 113.28 % | -6.752 M -88 033.87 % | 7.678 K -15.04 % | 9.038 K -28.27 % | 12.600 K 111.34 % | -111.086 K -216.55 % | 95.313 K -24.27 % | 125.857 K 790.58 % | 14.132 K -79.95 % | 70.484 K -16.23 % | 84.144 K -28.51 % | 117.703 K 646.98 % | -21.519 K -104.35 % | 494.971 K 211.10 % | 159.106 K 29.46 % | 122.896 K -50.82 % | 249.867 K 291.06 % | 63.894 K -88.62 % | 561.666 K -13.78 % | 651.409 K 497.89 % | -163.718 K 55.59 % | -368.673 K -2 918.61 % | -12.213 K | 0.000 | 0.000 -100.00 % | 948.816 K 459.63 % | -263.829 K 23.37 % | -344.274 K -429.29 % | -65.045 K -184.98 % | 76.544 K 115.40 % | -496.984 K -1 405.00 % | 38.083 K 106.61 % | -576.176 K -551.44 % | -88.447 K 83.98 % | -552.263 K -415.11 % | 175.261 K 102.56 % | 86.525 K -37.82 % | 139.162 K 103.55 % | 68.369 K | 0.000 | 0.000 100.00 % | -3.478 K -105.95 % | 58.403 K -57.17 % | 136.360 K 298.07 % | -68.845 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 129.460 K | 0.000 |
| Rémunération à base d'actions | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.890 M 17.90 % | 1.603 M 50.67 % | 1.064 M | 0.000 -100.00 % | 649.782 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.163 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 |
| Variation du fonds de roulement | 22.240 M 909.45 % | -2.748 M -154.63 % | 5.029 M 155.69 % | -9.031 M -28.75 % | -7.014 M -247.51 % | 4.755 M -62.05 % | 12.531 M 158.91 % | -21.271 M -196.29 % | 22.091 M 245.76 % | 6.389 M 115.53 % | -41.144 M -208.49 % | 37.924 M 628.39 % | -7.177 M -185.18 % | 8.426 M 141.01 % | -20.546 M -101.61 % | -10.191 M -328.15 % | 4.467 M -64.77 % | 12.679 M 724.74 % | 1.537 M 209.62 % | -1.402 M -111.24 % | 12.483 M 1 609.10 % | 730.354 K -90.49 % | 7.679 M 191.24 % | -8.416 M -243.78 % | 5.854 M 254.39 % | -3.792 M -122.87 % | 16.583 M 235.49 % | -12.239 M -157.61 % | 21.245 M 3 394.29 % | -644.908 K -107.91 % | 8.157 M 174.58 % | -10.938 M -237.76 % | 7.940 M 362.04 % | -3.030 M -127.43 % | 11.048 M 232.72 % | -8.324 M -208.00 % | 7.708 M 165.18 % | -11.826 M -385.26 % | 4.146 M 256.07 % | -2.656 M 9.29 % | -2.928 M -143.45 % | 6.739 M 229.78 % | -5.193 M -1 033.38 % | 556.361 K -88.65 % | 4.900 M 157.57 % | 1.903 M 299.22 % | -954.963 K 26.23 % | -1.294 M -2 519.16 % | -49.422 K 97.83 % | -2.281 M -167.88 % | 3.361 M 250.93 % | -2.227 M -226.72 % | -681.504 K 57.73 % | -1.612 M -881.96 % | 206.186 K -75.26 % | 833.546 K 227.91 % | -651.673 K 50.40 % | -1.314 M -64.36 % | -799.378 K -147.60 % | 1.679 M 1 535.54 % | 102.678 K -63.80 % | 283.633 K -67.44 % | 871.196 K 120.03 % | 395.938 K -68.74 % | 1.267 M 493.72 % | -321.730 K -133.09 % | 972.186 K 62.97 % | 596.557 K -61.92 % | 1.567 M 566.25 % | -336.000 K 33.69 % | -506.702 K -243.10 % | -147.684 K -123.74 % | 622.186 K 147.27 % | -1.316 M -937.22 % | -126.906 K 90.47 % | -1.332 M -284.39 % | -346.464 K 82.24 % | -1.951 M -175.32 % | 2.590 M 292.43 % | -1.346 M -1 495.75 % | -84.357 K 92.17 % | -1.078 M -186.86 % | 1.241 M 61.18 % | 769.700 K 135.03 % | -2.197 M -208.88 % | 2.018 M 450.13 % | 366.781 K -67.41 % | 1.125 M 94.30 % | 579.247 K -47.18 % | 1.097 M 349.85 % | -438.907 K -163.70 % | 689.033 K 401.11 % | 137.501 K 125.69 % | -535.136 K -136.37 % | 1.471 M 157.36 % | -2.565 M -3 069.32 % | -80.928 K -108.39 % | 965.006 K 254.02 % | -626.526 K 72.07 % | -2.243 M | 0.000 | 0.000 100.00 % | -219.488 K -57.85 % | -139.050 K -707.80 % | -17.213 K 97.64 % | -728.969 K -40.77 % | -517.842 K 61.67 % | -1.351 M |
| Comptes débiteurs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventaire | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Comptes à payer | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 22.240 M 909.45 % | -2.748 M -154.63 % | 5.029 M 155.69 % | -9.031 M -28.75 % | -7.014 M -247.51 % | 4.755 M -62.05 % | 12.531 M 158.91 % | -21.271 M -196.29 % | 22.091 M 245.76 % | 6.389 M 115.53 % | -41.144 M -208.49 % | 37.924 M 628.39 % | -7.177 M -185.18 % | 8.426 M 141.01 % | -20.546 M -101.61 % | -10.191 M -328.15 % | 4.467 M -64.77 % | 12.679 M 724.74 % | 1.537 M 209.62 % | -1.402 M -111.24 % | 12.483 M 1 609.10 % | 730.354 K -90.49 % | 7.679 M 191.24 % | -8.416 M -243.78 % | 5.854 M 254.39 % | -3.792 M -122.87 % | 16.583 M 235.49 % | -12.239 M -157.61 % | 21.245 M 3 394.29 % | -644.908 K -107.91 % | 8.157 M 174.58 % | -10.938 M -237.76 % | 7.940 M 362.04 % | -3.030 M -127.43 % | 11.048 M 232.72 % | -8.324 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 -100.00 % | 972.186 K 62.97 % | 596.557 K -61.92 % | 1.567 M 566.25 % | -336.000 K | 0.000 100.00 % | -147.684 K -123.74 % | 622.186 K 147.27 % | -1.316 M -937.22 % | -126.906 K 90.47 % | -1.332 M -284.39 % | -346.464 K 82.24 % | -1.951 M | 0.000 100.00 % | -1.346 M -1 495.75 % | -84.357 K 92.17 % | -1.078 M | 0.000 -100.00 % | 769.700 K 135.03 % | -2.197 M -208.88 % | 2.018 M | 0.000 -100.00 % | 1.125 M 94.30 % | 579.247 K -47.18 % | 1.097 M | 0.000 -100.00 % | 689.033 K 401.11 % | 137.501 K 125.69 % | -535.136 K | 0.000 100.00 % | -2.565 M -3 069.32 % | -80.928 K -108.39 % | 965.006 K | 0.000 100.00 % | -2.243 M | 0.000 | 0.000 | 0.000 100.00 % | -139.050 K -707.80 % | -17.213 K 97.64 % | -728.969 K | 0.000 100.00 % | -1.351 M |
| Autres éléments non monétaires | 12.962 M 17.51 % | 11.031 M -0.87 % | 11.128 M 25.01 % | 8.902 M -12.67 % | 10.193 M -0.48 % | 10.242 M 19.76 % | 8.552 M -4.04 % | 8.912 M 18.94 % | 7.493 M 0.63 % | 7.446 M 41.00 % | 5.281 M 2.37 % | 5.158 M -13.44 % | 5.959 M 28.12 % | 4.651 M 8.99 % | 4.268 M -15.48 % | 5.049 M 22.86 % | 4.110 M 1.06 % | 4.067 M 46.51 % | 2.776 M -35.19 % | 4.283 M -10.95 % | 4.810 M 127.75 % | 2.112 M -80.51 % | 10.838 M 34.46 % | 8.061 M -25.03 % | 10.751 M 28.64 % | 8.357 M 231.02 % | -6.379 M -352.04 % | 2.531 M -56.84 % | 5.864 M 235.50 % | 1.748 M -69.17 % | 5.669 M 199.36 % | -5.705 M -150.30 % | 11.344 M 1 653.07 % | -730.396 K -124.76 % | 2.950 M -38.84 % | 4.823 M 580.02 % | -1.005 M -110.41 % | 9.655 M 6.11 % | 9.099 M -59.42 % | 22.424 M 1 435.30 % | 1.461 M -88.74 % | 12.971 M -4.34 % | 13.560 M 540.25 % | -3.080 M -118.39 % | 16.752 M 172.84 % | 6.140 M -68.15 % | 19.278 M 541.00 % | 3.008 M 1.78 % | 2.955 M 260.02 % | 820.752 K 126.58 % | -3.087 M -5 737.93 % | -52.884 K -108.44 % | 626.372 K 2 427.77 % | -26.909 K -100.57 % | 4.720 M 220.43 % | -3.919 M -200.11 % | 3.915 M 160.48 % | 1.503 M 13 324.10 % | 11.197 K 8.09 % | 10.359 K 10.23 % | 9.398 K -6.58 % | 10.059 K 102.46 % | -408.205 K -20.49 % | -338.789 K 19.41 % | -420.366 K -7 148.15 % | 5.964 K -66.10 % | 17.593 K 375.22 % | 3.702 K 112.95 % | -28.584 K 43.08 % | -50.216 K 94.03 % | -841.479 K -16 843.48 % | 5.026 K 12.90 % | 4.452 K 16.76 % | 3.812 K -99.98 % | 15.278 M 642.67 % | 2.057 M 37 051.01 % | 5.537 K 134.91 % | 2.357 K -99.89 % | 2.148 M 4 111.68 % | -53.544 K -297.16 % | 27.158 K 110.47 % | -259.358 K -152.85 % | 490.713 K 137.29 % | -1.316 M -246.14 % | 900.554 K 3 723.16 % | -24.855 K 92.76 % | -343.171 K -610.56 % | 67.214 K 152.45 % | -128.142 K -479.56 % | 33.761 K 154.20 % | -62.289 K -430.60 % | 18.841 K 3.00 % | 18.292 K 296.36 % | -9.315 K -107.41 % | 125.708 K -65.23 % | 361.577 K 219.39 % | -302.858 K -86.30 % | -162.564 K -159.50 % | 273.213 K 190.42 % | -302.162 K 25.41 % | -405.091 K -40 508 755 449 350.21 % | 0.000 -100.00 % | 346.175 K 355.65 % | -135.410 K -150.19 % | 269.774 K 507.08 % | -66.270 K 49.22 % | -130.499 K -165.55 % | 199.087 K |
| Trésorerie nette provenant des activités d'exploitation | 94.961 M 49.86 % | 63.367 M -11.48 % | 71.588 M 13.94 % | 62.830 M -12.83 % | 72.076 M -4.86 % | 75.756 M -19.21 % | 93.767 M 52.69 % | 61.409 M -41.77 % | 105.456 M 31.62 % | 80.123 M 206.36 % | 26.153 M -73.95 % | 100.378 M 63.22 % | 61.498 M 6.68 % | 57.647 M 88.35 % | 30.606 M -20.87 % | 38.681 M -30.54 % | 55.690 M -9.28 % | 61.384 M 5.32 % | 58.286 M 5.59 % | 55.201 M 38.26 % | 39.926 M -34.99 % | 61.413 M -2.64 % | 63.079 M 51.53 % | 41.627 M -29.44 % | 58.998 M 23.95 % | 47.597 M -3.39 % | 49.266 M 285.05 % | 12.795 M -72.92 % | 47.254 M 78.08 % | 26.535 M -31.23 % | 38.583 M 242.01 % | 11.281 M -59.88 % | 28.122 M 88.71 % | 14.902 M -45.24 % | 27.214 M 182.49 % | 9.634 M -63.25 % | 26.211 M 365.62 % | 5.629 M -72.17 % | 20.230 M 79.18 % | 11.290 M 0.82 % | 11.198 M -39.72 % | 18.576 M 178.89 % | 6.661 M -41.71 % | 11.427 M -28.64 % | 16.015 M 47.87 % | 10.831 M 0.98 % | 10.725 M 143.63 % | 4.402 M -17.79 % | 5.355 M 81.39 % | 2.952 M -69.76 % | 9.763 M 254.09 % | 2.757 M -26.94 % | 3.774 M 24.48 % | 3.032 M -43.40 % | 5.356 M 3.64 % | 5.168 M 145.81 % | 2.103 M -37.67 % | 3.373 M -36.56 % | 5.317 M -10.23 % | 5.923 M 116.75 % | 2.733 M -13.78 % | 3.170 M -23.72 % | 4.155 M 19.87 % | 3.466 M -5.02 % | 3.649 M 89.72 % | 1.924 M 3.77 % | 1.854 M -38.39 % | 3.009 M -24.07 % | 3.963 M 65.76 % | 2.391 M 147.71 % | 965.123 K -56.84 % | 2.236 M -12.21 % | 2.547 M 554.34 % | 389.289 K -41.72 % | 667.925 K 51.85 % | 439.848 K -65.30 % | 1.268 M 958.83 % | 119.729 K -97.20 % | 4.270 M 4 495.94 % | 92.901 K -88.50 % | 807.512 K 49.86 % | 538.829 K -81.55 % | 2.921 M 184.27 % | 1.028 M 466.73 % | -280.213 K -109.54 % | 2.937 M 382.45 % | 608.771 K -64.86 % | 1.732 M 31.82 % | 1.314 M 94.94 % | 674.179 K 70.57 % | 395.242 K -37.37 % | 631.060 K -46.49 % | 1.179 M 137.64 % | 496.249 K -81.71 % | 2.714 M 230.23 % | -2.084 M -328.89 % | 910.412 K -56.80 % | 2.107 M 629.73 % | 288.790 K 121.84 % | -1.322 M -323.51 % | 591.678 K -28.38 % | 826.139 K -1.87 % | 841.843 K 105.00 % | 410.649 K -39.18 % | 675.218 K 609.45 % | -132.540 K -90.25 % | -69.665 K 92.33 % | -907.931 K |
| Investissements dans les immobilisations corporelles | -13.223 M 16.84 % | -15.901 M 9.16 % | -17.504 M 24.28 % | -23.117 M -19.54 % | -19.338 M 5.78 % | -20.525 M -41.18 % | -14.538 M 40.16 % | -24.297 M -57.38 % | -15.439 M -13.33 % | -13.623 M -202.94 % | -4.497 M 65.60 % | -13.071 M -43.87 % | -9.085 M -39.49 % | -6.513 M 47.99 % | -12.524 M -108.76 % | -5.999 M 33.39 % | -9.007 M -3.96 % | -8.664 M -4.47 % | -8.293 M -82.23 % | -4.551 M 30.17 % | -6.517 M 3.49 % | -6.753 M 36.25 % | -10.592 M -80.90 % | -5.855 M -19.79 % | -4.888 M 14.38 % | -5.709 M 16.80 % | -6.862 M -5.10 % | -6.529 M -75.46 % | -3.721 M -22.78 % | -3.031 M 54.82 % | -6.708 M -20.29 % | -5.577 M -70.27 % | -3.275 M -14.90 % | -2.850 M -41.83 % | -2.010 M 34.16 % | -3.052 M -31.51 % | -2.321 M -11.75 % | -2.077 M -8.93 % | -1.907 M -14.58 % | -1.664 M 22.20 % | -2.139 M -50.65 % | -1.420 M 21.50 % | -1.809 M -84.54 % | -980.129 K 15.26 % | -1.157 M 23.81 % | -1.518 M 0.41 % | -1.524 M -386.87 % | -313.064 K 51.13 % | -640.587 K 30.55 % | -922.320 K -47.38 % | -625.823 K 18.46 % | -767.547 K 17.47 % | -929.996 K -39.42 % | -667.043 K 20.25 % | -836.404 K -116.58 % | -386.180 K -24.62 % | -309.892 K 0.74 % | -312.197 K 63.11 % | -846.274 K -201.75 % | -280.460 K -2.17 % | -274.512 K 18.62 % | -337.303 K -15.16 % | -292.899 K 26.57 % | -398.902 K 17.40 % | -482.936 K -2.65 % | -470.468 K -39.39 % | -337.523 K 21.90 % | -432.175 K -185.21 % | -151.530 K 52.98 % | -322.243 K 11.42 % | -363.792 K -42.68 % | -254.963 K -38.67 % | -183.869 K -16.56 % | -157.742 K 40.63 % | -265.701 K -33.82 % | -198.553 K 22.88 % | -257.467 K 36.90 % | -408.051 K -60.84 % | -253.703 K 28.13 % | -353.025 K -22.45 % | -288.307 K -3.98 % | -277.276 K 84.01 % | -1.734 M -522.64 % | -278.569 K -371.78 % | -59.046 K 35.63 % | -91.728 K 34.82 % | -140.721 K -139.05 % | -58.866 K 54.10 % | -128.259 K 32.83 % | -190.954 K 15.96 % | -227.217 K -124.72 % | -101.109 K -568.91 % | -15.115 K 97.03 % | -508.999 K -801.00 % | -56.493 K 79.76 % | -279.121 K -103.68 % | 7.585 M 235.71 % | -5.589 M | 0.000 -100.00 % | 17.278 M 456.35 % | -4.849 M 36.55 % | -7.642 M -39.37 % | -5.483 M -3 721.71 % | -143.471 K 82.90 % | -839.055 K 20.87 % | -1.060 M 17.23 % | -1.281 M -48.82 % | -860.821 K |
| Acquisitions nettes | -34.242 M 9.16 % | -37.693 M 50.42 % | -76.027 M -1 703.31 % | -4.216 M 92.20 % | -54.037 M 0.48 % | -54.297 M 35.91 % | -84.716 M -111.03 % | -40.145 M -23.78 % | -32.432 M -34.08 % | -24.187 M -30.46 % | -18.540 M -12.61 % | -16.465 M -30.42 % | -12.624 M 39.51 % | -20.869 M 53.64 % | -45.020 M 69.92 % | -149.692 M -55.65 % | -96.172 M -299.96 % | -24.045 M -348.20 % | -5.365 M 32.55 % | -7.954 M 19.60 % | -9.893 M 58.83 % | -24.028 M 21.13 % | -30.466 M 42.81 % | -53.274 M -83.70 % | -29.000 M 64.76 % | -82.301 M -28.20 % | -64.199 M -689.72 % | -8.129 M 10.15 % | -9.047 M 39.94 % | -15.064 M 56.76 % | -34.838 M 74.75 % | -137.953 M -1 906.85 % | -6.874 M 36.31 % | -10.793 M 25.04 % | -14.399 M 42.13 % | -24.883 M -171.60 % | -9.162 M 71.47 % | -32.112 M -351.01 % | -7.120 M 36.95 % | -11.293 M -139.63 % | -4.713 M 46.83 % | -8.863 M -1 030.77 % | -783.839 K 97.72 % | -34.348 M 33.15 % | -51.378 M -1 645.85 % | -2.943 M 48.13 % | -5.673 M 50.25 % | -11.403 M -39.85 % | -8.154 M -600.82 % | -1.163 M 95.35 % | -25.005 M -911.44 % | -2.472 M 18.00 % | -3.015 M 49.90 % | -6.019 M -165.24 % | -2.269 M -725.55 % | -274.865 K 98.65 % | -20.335 M -2 936.10 % | -669.760 K 43.17 % | -1.179 M 92.38 % | -15.466 M -1 936.98 % | -759.243 K -399.85 % | -151.894 K 90.13 % | -1.539 M -119.46 % | -701.125 K -632.17 % | -95.760 K 54.05 % | -208.399 K 44.24 % | -373.771 K -448.94 % | 107.116 K 115.99 % | -670.029 K -631.94 % | -91.542 K 43.47 % | -161.923 K -227.48 % | -49.445 K 44.28 % | -88.745 K -79.33 % | -49.487 K -4 696.45 % | -1.032 K -102.91 % | 35.408 K 107.61 % | -465.233 K 22.54 % | -600.592 K 78.91 % | -2.848 M -989.31 % | -261.483 K -111.28 % | 2.319 M 173.90 % | -3.137 M 83.24 % | -18.716 M -182.49 % | 22.689 M 192.35 % | -24.570 M -679.00 % | -3.154 M -2 443.72 % | -123.993 K -3 826.15 % | 3.328 K 113.10 % | -25.393 K 66.53 % | -75.866 K 75.60 % | -310.880 K -345.84 % | -69.729 K 52.51 % | -146.836 K 4.69 % | -154.061 K 96.59 % | -4.513 M -221.05 % | -1.406 M -81.24 % | -775.546 K 31.62 % | -1.134 M 31.04 % | -1.645 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ventes échéances des investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités d'investissement | -171.864 K -101.87 % | 9.182 M -85.13 % | 61.740 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.878 M | 0.000 -100.00 % | 140.901 K 202.15 % | -137.939 K -105.88 % | 2.345 M -3.93 % | 2.441 M -88.78 % | 21.762 M -25.75 % | 29.311 M 5 130.94 % | -582.607 K -26.13 % | -461.920 K -121.21 % | -208.815 K -127.78 % | -91.675 K 94.45 % | -1.652 M -342.40 % | -373.392 K -471.06 % | 100.629 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -163.076 K -353.11 % | 64.430 K -27.72 % | 89.145 K 186.95 % | 31.066 K -37.20 % | 49.466 K -78.67 % | 231.878 K 60.10 % | 144.833 K 56.00 % | 92.843 K -31.14 % | 134.823 K 24.89 % | 107.950 K 80.08 % | 59.946 K 46.47 % | 40.926 K -65.13 % | 117.364 K 1.80 % | 115.288 K 53.54 % | 75.087 K -47.32 % | 142.541 K -57.68 % | 336.845 K 160.60 % | 129.257 K 116.99 % | -760.612 K -7 416.39 % | 10.396 K -68.58 % | 33.090 K -85.07 % | 221.678 K 233.21 % | -166.411 K -595.36 % | 33.594 K 204.51 % | 11.032 K -51.13 % | 22.576 K -17.73 % | 27.440 K 0.82 % | 27.217 K 56.76 % | 17.362 K 5.09 % | 16.521 K 75.93 % | 9.391 K -73.48 % | 35.413 K 7 883.41 % | 443.582 -91.39 % | 5.151 K | 0.000 -100.00 % | 1.779 K 112.40 % | -14.341 K 96.68 % | -431.447 K -66.78 % | -258.698 K 71.72 % | -914.875 K -691.59 % | -115.574 K 33.47 % | -173.707 K -169.67 % | -64.415 K -526.02 % | 15.120 K -84.37 % | 96.733 K 195.18 % | -101.630 K -52.46 % | -66.659 K -102.21 % | 3.016 M 3 184.25 % | -97.773 K 96.81 % | -3.062 M -2 744.06 % | -107.656 K -100.38 % | 28.180 M 204.45 % | -26.978 M -211.38 % | 24.221 M 198.53 % | -24.582 M -31 034.20 % | -78.955 K 62.34 % | -209.642 K 36.22 % | -328.687 K -557.46 % | -49.993 K 87.14 % | -388.861 K -721.87 % | -47.314 K 48.96 % | -92.703 K 36.95 % | -147.029 K -103.85 % | 3.815 M 596.55 % | 547.734 K 108.15 % | -6.721 M -33 282.58 % | 20.256 K 115.10 % | -134.134 K 99.25 % | -17.949 M | 0.000 | 0.000 -100.00 % | 3.746 M 641.05 % | -692.391 K 50.34 % | -1.394 M 12.34 % | -1.590 M -297.75 % | 804.291 K 161.44 % | -1.309 M |
| Trésorerie nette utilisée pour les activités d'investissement | -47.637 M -7.26 % | -44.412 M -39.70 % | -31.790 M -16.31 % | -27.332 M 62.75 % | -73.376 M 1.93 % | -74.822 M 22.37 % | -96.376 M -49.56 % | -64.441 M -35.01 % | -47.729 M -25.77 % | -37.948 M -83.40 % | -20.692 M 23.63 % | -27.095 M -52 175.34 % | 52.030 K -97.30 % | 1.928 M 103.32 % | -58.127 M 62.78 % | -156.153 M -48.17 % | -105.388 M -221.30 % | -32.801 M -114.25 % | -15.310 M -18.88 % | -12.878 M 21.04 % | -16.309 M 47.02 % | -30.781 M 25.03 % | -41.058 M 30.56 % | -59.130 M -74.48 % | -33.888 M 61.50 % | -88.010 M -23.85 % | -71.061 M -384.78 % | -14.658 M -14.80 % | -12.769 M 29.43 % | -18.095 M 56.45 % | -41.546 M 71.09 % | -143.693 M -1 324.84 % | -10.085 M 25.59 % | -13.554 M 17.24 % | -16.377 M 41.27 % | -27.886 M -147.86 % | -11.251 M 66.95 % | -34.044 M -281.07 % | -8.934 M 30.33 % | -12.822 M -90.14 % | -6.744 M 34.04 % | -10.223 M -300.66 % | -2.552 M 92.75 % | -35.210 M 32.83 % | -52.420 M -1 095.21 % | -4.386 M 37.83 % | -7.055 M 38.00 % | -11.379 M -31.32 % | -8.665 M -204.42 % | -2.846 M 88.89 % | -25.621 M -698.97 % | -3.207 M 13.88 % | -3.723 M 45.66 % | -6.852 M -123.05 % | -3.072 M -372.60 % | -650.012 K 96.85 % | -20.622 M -2 060.46 % | -954.515 K 52.22 % | -1.998 M 87.30 % | -15.729 M -1 446.23 % | -1.017 M -112.01 % | -479.807 K 73.29 % | -1.796 M -63.35 % | -1.100 M -91.72 % | -573.545 K 15.51 % | -678.867 K 4.32 % | -709.516 K -109.05 % | -339.399 K 72.91 % | -1.253 M -86.33 % | -672.483 K 53.32 % | -1.441 M -243.01 % | -419.983 K 5.90 % | -446.322 K -64.30 % | -271.644 K -7.96 % | -251.613 K -278.87 % | -66.411 K 91.94 % | -824.329 K 23.34 % | -1.075 M -1 142.84 % | -86.519 K 87.85 % | -712.280 K 30.95 % | -1.031 M 70.72 % | -3.522 M -145.57 % | 7.730 M 269.22 % | -4.568 M -1 019.31 % | -408.092 K 98.53 % | -27.828 M -7 997.24 % | -343.669 K -29.60 % | -265.181 K 45.02 % | -482.338 K -52.25 % | -316.814 K 65.82 % | -926.957 K -324.91 % | -218.152 K 14.33 % | -254.654 K 68.56 % | -810.089 K -7.46 % | -753.884 K 33.69 % | -1.137 M -1 393.05 % | 87.928 K 101.31 % | -6.703 M -276.82 % | -1.779 M -165.04 % | -671.161 K 86.16 % | -4.849 M 36.55 % | -7.642 M -339.97 % | -1.737 M -107.80 % | -835.862 K 62.57 % | -2.233 M 15.75 % | -2.651 M -455.95 % | -476.809 K 78.03 % | -2.170 M |
| Remboursement de dette | 8.961 M 106.14 % | 4.347 M 120.27 % | -21.445 M -164.94 % | 33.021 M -18.75 % | 40.641 M 30.87 % | 31.053 M -23.63 % | 40.664 M -1.08 % | 41.108 M 392.72 % | -14.044 M -9.47 % | -12.828 M -146.88 % | 27.366 M 149.42 % | -55.373 M -21.20 % | -45.687 M -297.45 % | -11.495 M -121.26 % | 54.073 M -62.26 % | 143.272 M 185.54 % | 50.176 M 2 127.91 % | -2.474 M 96.32 % | -67.298 M 77.40 % | -297.725 M -45.82 % | -204.173 M -155.61 % | 367.173 M 12 498.55 % | -2.961 M -108.13 % | 36.440 M 662.90 % | -6.474 M -112.21 % | 53.016 M 70.54 % | 31.088 M 352.71 % | -12.302 M 46.19 % | -22.863 M -1 810.92 % | 1.336 M -86.95 % | 10.240 M -91.53 % | 120.833 M 1 145.69 % | -11.555 M -782.52 % | 1.693 M 157.80 % | -2.929 M -117.07 % | 17.159 M 220.25 % | -14.269 M -204.30 % | 13.681 M 646.93 % | -2.501 M 4.63 % | -2.623 M 3.39 % | -2.715 M 0.06 % | -2.717 M 1.33 % | -2.753 M -245.29 % | 1.895 M -95.35 % | 40.790 M 1 027.20 % | 3.619 M 111.70 % | -30.917 M -1 529.70 % | -1.897 M 2.54 % | -1.946 M -338.15 % | -444.248 K -101.21 % | 36.700 M 4 680.05 % | -801.301 K -141.60 % | 1.926 M 272.83 % | -1.114 M 7.99 % | -1.211 M 90.63 % | -12.929 M -187.07 % | 14.849 M 1 428.30 % | 971.597 K 146.42 % | -2.093 M -138.83 % | 5.390 M 843.11 % | 571.539 K 124.88 % | -2.297 M -424.14 % | 708.577 K 137.37 % | -1.896 M 13.62 % | -2.195 M -1 371.72 % | 172.619 K 108.40 % | -2.054 M -20.19 % | -1.709 M -0.58 % | -1.699 M -262.04 % | -469.283 K 12.70 % | -537.578 K 69.88 % | -1.785 M 30.31 % | -2.561 M -358.76 % | 989.758 K 129.58 % | -3.346 M 37.54 % | -5.356 M -1 600.32 % | -315.009 K -117.42 % | 1.809 M 288.63 % | -958.766 K -136.12 % | -406.053 K -371.87 % | 149.353 K -93.02 % | 2.140 M 119.73 % | -10.847 M -1 139.66 % | 1.043 M 185.35 % | -1.222 M -108.24 % | 14.838 M 1 580.58 % | -1.002 M -205.29 % | 951.836 K 261.72 % | -588.572 K 87.83 % | -4.838 M -961.37 % | 561.649 K 390.67 % | -193.226 K 20.97 % | -244.483 K -30.50 % | -187.347 K 26.50 % | -254.897 K 21.50 % | -324.727 K -142.75 % | 759.520 K -78.72 % | 3.569 M 513.03 % | -864.009 K -143.92 % | -354.219 K -107.37 % | 4.809 M -22.39 % | 6.196 M 752.80 % | 726.557 K -37.53 % | 1.163 M -9.98 % | 1.292 M 874.80 % | 132.539 K -90.67 % | 1.421 M 35.90 % | 1.046 M |
| Actions ordinaires émises | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.128 M 34.89 % | -1.733 M -101.10 % | 157.309 M | 0.000 -100.00 % | 515.226 K | 0.000 | 0.000 | 0.000 -100.00 % | 345.884 K | 0.000 | 0.000 -100.00 % | 235.639 K 256.10 % | -150.956 K -286.05 % | 81.136 K | 0.000 100.00 % | -75.661 K | 0.000 | 0.000 | 0.000 -100.00 % | 382.000 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 -100.00 % | 621.916 K -34.50 % | 949.506 K -35.49 % | 1.472 M 22.68 % | 1.200 M -33.49 % | 1.804 M 2.61 % | 1.758 M 211.02 % | 565.249 K -95.13 % | 11.614 M 482.48 % | 1.994 M 244.56 % | -1.379 M -120.43 % | 6.751 M 1 182.70 % | 526.318 K 30 204.29 % | 1.737 K 356.78 % | -676.374 -105.76 % | 11.737 K 237.47 % | 3.478 K 9 039.94 % | -38.904 77.57 % | -173.463 -201.54 % | 170.840 -95.87 % | 4.137 K 158.05 % | -7.126 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -21.815 K -107.25 % | 300.912 K |
| Actions ordinaires rachetées | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 16.725 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 376.671 101.91 % | -19.758 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -6.526 K | 0.000 | 0.000 100.00 % | -461.783 91.24 % | -5.269 K 92.12 % | -66.876 K 77.28 % | -294.325 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 % | -19.948 K 9.01 % | -21.924 K | 0.000 | 0.000 100.00 % | -10.121 K | 0.000 | 0.000 | 0.000 100.00 % | -99.778 -117.40 % | 573.602 190.43 % | -634.288 94.83 % | -12.269 K -3 364.16 % | 375.873 107.43 % | -5.059 K 76.58 % | -21.607 K -62.71 % | -13.279 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividendes versés | -2.364 M -3.29 % | -2.289 M -0.21 % | -2.284 M 3.32 % | -2.363 M -0.17 % | -2.359 M 1.00 % | -2.382 M -1.24 % | -2.353 M 0.81 % | -2.372 M 0.00 % | -2.372 M -0.91 % | -2.351 M -2.57 % | -2.292 M -0.60 % | -2.278 M 6.11 % | -2.427 M 2.27 % | -2.483 M -3.94 % | -2.389 M 1.30 % | -2.420 M -0.84 % | -2.400 M -0.15 % | -2.397 M -3.29 % | -2.320 M -5.63 % | -2.197 M -8.44 % | -2.026 M -207.75 % | -658.238 K 67.98 % | -2.056 M -0.47 % | -2.046 M 0.94 % | -2.065 M -2.22 % | -2.021 M -3.75 % | -1.948 M 3.83 % | -2.025 M -2.20 % | -1.981 M 2.40 % | -2.030 M -3.65 % | -1.959 M 1.14 % | -1.981 M -10.80 % | -1.788 M -2.43 % | -1.745 M -2.87 % | -1.697 M 1.99 % | -1.731 M 2.70 % | -1.779 M -2.56 % | -1.735 M -26.28 % | -1.374 M 9.90 % | -1.525 M 7.36 % | -1.646 M -1.98 % | -1.614 M -4.52 % | -1.544 M 6.19 % | -1.646 M 4.47 % | -1.723 M -3.66 % | -1.662 M -12.65 % | -1.475 M -0.62 % | -1.466 M -2.03 % | -1.437 M 3.33 % | -1.487 M -3.65 % | -1.434 M 2.93 % | -1.478 M -5.39 % | -1.402 M 3.81 % | -1.458 M -2.80 % | -1.418 M -40.05 % | -1.012 M 19.95 % | -1.265 M -5.72 % | -1.196 M -10.11 % | -1.086 M -12.47 % | -966.061 K -16.86 % | -826.716 K 3.37 % | -855.563 K -1.97 % | -839.010 K 1.45 % | -851.389 K -23.70 % | -688.296 K -20.91 % | -569.275 K -65.60 % | -343.768 K 38.92 % | -562.791 K 3.06 % | -580.552 K -14.06 % | -508.989 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.703 M 44.34 % | -3.060 M -227.18 % | -935.178 K 57.79 % | -2.215 M 67.51 % | -6.819 M -218.29 % | -2.142 M -20.48 % | -1.778 M -47.79 % | -1.203 M -9.85 % | -1.095 M -16.31 % | -941.751 K | 0.000 | 0.000 100.00 % | -86.956 K -28.67 % | -67.580 K 17.40 % | -81.813 K -10.34 % | -74.146 K -2.74 % | -72.166 K -5.05 % | -68.696 K 15.43 % | -81.233 K -8.26 % | -75.036 K 5.40 % | -79.320 K 21.55 % | -101.104 K -52.76 % | -66.185 K 3.86 % | -68.845 K 89.96 % | -685.699 K -44.01 % | -476.144 K -586.09 % | -69.400 K -4.72 % | -66.270 K | 0.000 | 0.000 |
| Autres activités de financement | -40.564 M -2.05 % | -39.749 M -5.49 % | -37.680 M 0.55 % | -37.887 M -0.45 % | -37.716 M -6.58 % | -35.386 M 0.13 % | -35.434 M -6.08 % | -33.404 M -2.84 % | -32.482 M -4.76 % | -31.007 M -3.53 % | -29.950 M -5.80 % | -28.309 M 1.74 % | -28.810 M 0.80 % | -29.044 M -5.86 % | -27.437 M -1.40 % | -27.058 M -10.50 % | -24.488 M -3.92 % | -23.565 M -1.22 % | -23.280 M -10.08 % | -21.149 M 1.37 % | -21.443 M 2.26 % | -21.939 M -2.85 % | -21.331 M -0.74 % | -21.175 M -3.60 % | -20.438 M -8.10 % | -18.907 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 150.956 K 172.27 % | -208.866 K -209.44 % | -67.498 K -38.62 % | -48.693 K -119.44 % | -22.190 K 70.25 % | -74.579 K -8.41 % | -68.791 K -101.58 % | 4.351 M 285.34 % | -2.348 M -217.73 % | -738.920 K -683.96 % | -94.255 K -895.81 % | -9.465 K 99.76 % | -3.983 M -108.37 % | 47.583 M 221 257.66 % | 21.496 K -79.66 % | 105.702 K -99.50 % | 21.273 M 465.01 % | 3.765 M 219.47 % | 1.179 M 214.72 % | 374.465 K -93.20 % | 5.510 M 372.06 % | 1.167 M 133.71 % | 499.425 K -81.36 % | 2.680 M 66.63 % | 1.608 M -91.95 % | 19.985 M 37 778 945.18 % | -52.899 99.65 % | -15.017 K -101.44 % | 1.040 M -87.23 % | 8.144 M 2 521.51 % | -336.316 K -199.94 % | 336.531 K 125.24 % | -1.333 M -362.80 % | 507.355 K 46.22 % | 346.972 K 877.21 % | -44.643 K -120.07 % | 222.432 K -20.10 % | 278.376 K 176.08 % | -365.894 K -380.91 % | 130.251 K 161.33 % | 49.841 K -58.64 % | 120.515 K -72.61 % | 440.072 K 82.59 % | 241.020 K -97.49 % | 9.606 M 4 963.37 % | 189.722 K 16.94 % | 162.245 K 114.29 % | -1.135 M -1 255.05 % | 98.280 K -85.64 % | 684.636 K 175.46 % | -907.258 K -433.06 % | 272.399 K -94.99 % | 5.435 M 252.95 % | 1.540 M 6 801.86 % | -22.976 K -100.53 % | 4.352 M 465.50 % | -1.191 M -177.33 % | 1.540 M 120.61 % | -7.469 M -254.08 % | 4.847 M 4 718.86 % | -104.946 K -2 145.02 % | -4.675 K -221.49 % | 3.848 K -95.96 % | 95.342 K -61.48 % | 247.540 K -91.05 % | 2.767 M 1 089.99 % | 232.503 K -82.44 % | 1.324 M 9.72 % | 1.207 M 539.08 % | -274.838 K -119.64 % | 1.399 M 45.17 % | 963.828 K -22.51 % | 1.244 M 14.29 % | 1.088 M 1 704.23 % | -67.834 K -97 859 572.06 % | -0.069 -100.00 % | 1.169 M 45 793.59 % | -2.559 K |
| Trésorerie nette utilisée provenant des activités de financement | -33.968 M 9.88 % | -37.691 M 38.62 % | -61.410 M -749.52 % | -7.229 M -1 375.63 % | 566.680 K 108.44 % | -6.715 M -333.43 % | 2.877 M -46.04 % | 5.331 M 110.90 % | -48.898 M -5.87 % | -46.187 M -847.22 % | -4.876 M 94.33 % | -85.960 M -11.75 % | -76.924 M -78.80 % | -43.022 M -277.44 % | 24.247 M -78.69 % | 113.793 M 388.64 % | 23.288 M 181.90 % | -28.436 M 69.76 % | -94.027 M 70.87 % | -322.804 M -358.97 % | -70.333 M -120.41 % | 344.576 M 1 433.88 % | -25.833 M -295.41 % | 13.220 M 145.62 % | -28.977 M -190.30 % | 32.089 M 8.83 % | 29.486 M 305.81 % | -14.327 M 42.33 % | -24.845 M -5 323.45 % | -458.101 K -105.53 % | 8.281 M -93.02 % | 118.724 M 985.29 % | -13.411 M -7 485.53 % | -176.794 K 96.20 % | -4.648 M -130.28 % | 15.353 M 195.26 % | -16.117 M -232.30 % | 12.182 M 400.22 % | -4.058 M 16.96 % | -4.886 M -9.68 % | -4.455 M -2.65 % | -4.340 M 48.76 % | -8.470 M -117.76 % | 47.677 M 22.19 % | 39.018 M 1 919.19 % | 1.932 M 118.69 % | -10.339 M -2 656.48 % | 404.428 K 118.34 % | -2.205 M -41.71 % | -1.556 M -103.80 % | 40.987 M 3 786.79 % | -1.112 M -208.58 % | 1.024 M 1 065.81 % | 87.824 K 108.60 % | -1.021 M -116.90 % | 6.043 M -55.52 % | 13.584 M 5 765.38 % | -239.774 K 88.79 % | -2.139 M -117.02 % | 12.568 M 2 224.81 % | -591.492 K 79.04 % | -2.822 M -92.82 % | -1.464 M 34.66 % | -2.240 M 21.87 % | -2.867 M -1 036.29 % | -252.332 K 88.75 % | -2.242 M 1.99 % | -2.288 M 13.69 % | -2.650 M -214.32 % | -843.166 K -72.87 % | -487.737 K 70.70 % | -1.664 M 21.53 % | -2.121 M -272.33 % | 1.231 M -80.34 % | 6.261 M 302.31 % | -3.095 M -1 925.75 % | -152.764 K -122.69 % | 673.345 K 134.68 % | -1.942 M -97.83 % | -981.470 K -43.44 % | -684.227 K -149.01 % | 1.396 M 113.36 % | -10.447 M -676.07 % | 1.814 M 163.80 % | -2.843 M -109.60 % | 29.598 M 2 369.00 % | -1.304 M -1 861.08 % | -66.517 K 94.91 % | -1.306 M -343.85 % | 535.751 K 44.26 % | 371.384 K 239.84 % | -265.584 K 14.70 % | -311.346 K -77.97 % | -174.942 K -120.93 % | -79.186 K -103.34 % | 2.368 M 166.27 % | 889.355 K -81.50 % | 4.809 M 2 752.39 % | 168.579 K 123.09 % | -730.161 K -111.89 % | 6.142 M -13.38 % | 7.091 M 451.99 % | 1.285 M 69.56 % | 757.625 K -55.65 % | 1.708 M 222.24 % | 530.159 K -79.36 % | 2.568 M 91.11 % | 1.344 M |
| Effet des changements du Forex sur les liquidités | -55.889 K 19.20 % | -69.172 K -115.92 % | 434.486 K 389.56 % | -150.052 K -336.87 % | 63.349 K -74.20 % | 245.518 K 165.71 % | -373.632 K -228.31 % | 291.192 K 222.39 % | -237.921 K -522.98 % | -38.191 K -108.88 % | 430.130 K 527.31 % | -100.661 K -112.32 % | 817.381 K 355.94 % | -319.359 K -7.31 % | -297.600 K -394.42 % | 101.080 K 128.99 % | -348.708 K 35.90 % | -543.989 K -149.57 % | 1.097 M -69.27 % | 3.571 M 266.13 % | -2.150 M -129.41 % | 7.309 M 1 953.69 % | -394.305 K -215.93 % | 340.128 K 154.60 % | -623.000 K 26.78 % | -850.808 K -143.65 % | 1.949 M 380.21 % | -695.558 K -173.19 % | 950.318 K 12.89 % | 841.791 K 1 159.62 % | 66.829 K -99.86 % | 46.610 M 13.41 % | 41.100 M | 0.000 | 0.000 | 0.000 -100.00 % | 70.336 K 103.54 % | -1.988 M -265.88 % | 1.199 M -55.95 % | 2.721 M 501.15 % | -678.316 K -119.97 % | 3.396 M 172.44 % | 1.247 M -19.24 % | 1.544 M 575.99 % | -324.307 K -409.04 % | 104.941 K -91.21 % | 1.194 M 385.27 % | -418.677 K -175.95 % | 551.246 K 12.29 % | 490.927 K 305.92 % | 120.942 K 214.77 % | -105.375 K -201.32 % | -34.971 K 77.65 % | -156.453 K -152.34 % | 298.934 K 284.29 % | -162.213 K 66.97 % | -491.083 K -959.82 % | -46.337 K 55.85 % | -104.959 K 27.13 % | -144.032 K -12.74 % | -127.753 K -157.36 % | -49.640 K 18.21 % | -60.692 K 85.14 % | -408.494 K -7.96 % | -378.379 K -443.41 % | 110.182 K -78.73 % | 518.017 K 287.68 % | 133.621 K 136.20 % | -369.099 K -1 008.91 % | -33.285 K 90.33 % | -344.043 K 43.25 % | -606.206 K -14.79 % | -528.091 K -194.44 % | -179.354 K -223.77 % | 144.904 K 115.91 % | -910.815 K -147.03 % | -368.703 K -51.17 % | -243.902 K -138.19 % | 638.688 K 398.31 % | -214.102 K -2 319.04 % | -8.851 K 95.28 % | -187.519 K 77.05 % | -817.094 K -366.88 % | 306.160 K 79.25 % | 170.799 K 206.22 % | -160.803 K 42.76 % | -280.948 K -1 928.18 % | -13.852 K 97.07 % | -472.452 K -20.18 % | -393.136 K -287.27 % | -101.514 K -129.20 % | 347.705 K 193.97 % | -370.016 K -3 347.18 % | 11.395 K -92.04 % | 143.151 K -34.45 % | 218.379 K 205.30 % | -207.391 K -419.47 % | 64.917 K 387.20 % | -22.604 K -124.12 % | 93.725 K -97.80 % | 4.257 M -37.54 % | 6.816 M 3 005.26 % | 219.487 K 265.92 % | -132.289 K -247.41 % | 89.742 K 19 271 947 753 881 700.00 % | 0.000 100.00 % | -63.951 K -1 349.26 % | 5.119 K |
| Variation nette de la trésorerie | 13.300 M 170.73 % | -18.805 M 11.20 % | -21.177 M -175.31 % | 28.119 M 4 298.01 % | -669.805 K 87.90 % | -5.535 M -5 122.81 % | -105.984 K -104.09 % | 2.590 M -69.85 % | 8.591 M 312.09 % | -4.050 M -498.91 % | 1.015 M 107.95 % | -12.778 M 12.22 % | -14.556 M -189.67 % | 16.233 M 554.51 % | -3.572 M 0.21 % | -3.579 M 86.63 % | -26.759 M -6 642.06 % | -396.903 K 99.21 % | -49.954 M 81.96 % | -276.910 M -466.67 % | -48.866 M -112.77 % | 382.517 M 9 194.72 % | -4.206 M -6.67 % | -3.943 M 12.20 % | -4.490 M 51.06 % | -9.176 M -195.18 % | 9.641 M 157.09 % | -16.886 M -259.44 % | 10.591 M 20.02 % | 8.824 M 63.87 % | 5.385 M -83.64 % | 32.922 M -28.00 % | 45.726 M | 0.000 | 0.000 | 0.000 100.00 % | -1.087 M 94.04 % | -18.221 M -358.74 % | 7.042 M 290.45 % | -3.698 M -444.46 % | -679.122 K -109.17 % | 7.410 M 296.05 % | -3.779 M -114.86 % | 25.438 M 1 011.35 % | 2.289 M -73.02 % | 8.482 M 227.51 % | -6.652 M 4.84 % | -6.991 M -40.83 % | -4.964 M -417.40 % | -959.425 K -103.83 % | 25.051 M 1 603.18 % | -1.667 M -342.53 % | 687.156 K 117.67 % | -3.889 M -326.94 % | 1.714 M -82.40 % | 9.739 M 280.62 % | -5.392 M -352.83 % | 2.133 M 73.22 % | 1.231 M -54.78 % | 2.723 M 227.26 % | 831.954 K 556.45 % | -182.267 K -120.18 % | 903.192 K 4 600.88 % | -20.067 K -126.63 % | 75.349 K -93.17 % | 1.103 M 216.82 % | -943.849 K -334.02 % | 403.312 K 245.55 % | -277.102 K -132.92 % | 841.793 K 164.91 % | -1.297 M -633.63 % | -176.771 K 29.69 % | -251.417 K -121.51 % | 1.169 M -86.89 % | 8.919 M 345.75 % | -3.629 M -2 689.07 % | -130.131 K 75.27 % | -526.129 K -118.26 % | 2.881 M 260.97 % | -1.790 M -93.88 % | -923.046 K 47.99 % | -1.775 M -57.11 % | -1.130 M -46.08 % | -773.354 K 77.12 % | -3.380 M -174.35 % | 4.546 M 462.48 % | -1.254 M -190.83 % | 1.381 M 268.56 % | -819.250 K -263.86 % | 499.981 K 549.81 % | -111.155 K -137.85 % | 293.689 K -5.59 % | 311.074 K 165.16 % | -477.386 K -123.36 % | 2.043 M 472.72 % | -548.177 K -134.36 % | 1.595 M 474.10 % | 277.906 K 120.67 % | -1.345 M 50.29 % | -2.705 M -144.04 % | 6.142 M -13.38 % | 7.091 M 1 064.27 % | 609.052 K 204.34 % | 200.123 K -16.63 % | 240.042 K 110.65 % | -2.253 M -215.08 % | 1.958 M 213.26 % | -1.729 M |
| Trésorerie au début de la période | 1.354 M -93.27 % | 20.099 M -51.17 % | 41.162 M 161.67 % | 15.731 M -2.97 % | 16.213 M -25.83 % | 21.859 M -2.66 % | 22.455 M 15.58 % | 19.428 M 72.32 % | 11.275 M -25.27 % | 15.088 M 6.25 % | 14.200 M -46.80 % | 26.691 M -37.83 % | 42.934 M 53.33 % | 28.001 M -9.75 % | 31.025 M -10.81 % | 34.785 M -44.20 % | 62.336 M 0.75 % | 61.872 M -44.20 % | 110.872 M -71.07 % | 383.221 M -9.81 % | 424.924 M 1 594.50 % | 25.077 M -18.70 % | 30.844 M -11.66 % | 34.915 M -12.16 % | 39.750 M -17.47 % | 48.162 M 27.72 % | 37.708 M -33.24 % | 56.482 M 26.37 % | 44.697 M 20.56 % | 37.075 M 15.06 % | 32.221 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 38.085 M -32.21 % | 56.182 M 23.45 % | 45.510 M -7.51 % | 49.207 M -8.70 % | 53.898 M 18.82 % | 45.362 M -14.93 % | 53.320 M 91.23 % | 27.883 M 3.72 % | 26.882 M 53.93 % | 17.464 M -29.53 % | 24.782 M -22.00 % | 31.773 M -12.02 % | 36.116 M -5.72 % | 38.308 M 171.16 % | 14.128 M -10.55 % | 15.794 M 8.20 % | 14.597 M -21.04 % | 18.486 M 13.06 % | 16.350 M 147.29 % | 6.612 M -44.92 % | 12.004 M 21.60 % | 9.871 M 18.06 % | 8.361 M 48.29 % | 5.638 M 17.31 % | 4.806 M -3.65 % | 4.989 M 26.18 % | 3.954 M -0.50 % | 3.974 M 1.93 % | 3.898 M 39.44 % | 2.796 M -27.28 % | 3.845 M 11.72 % | 3.441 M -7.45 % | 3.718 M 29.26 % | 2.877 M -32.90 % | 4.287 M -3.96 % | 4.463 M -5.33 % | 4.715 M 32.97 % | 3.546 M 165.54 % | -5.410 M -203.84 % | -1.781 M -7.88 % | -1.650 M -46.80 % | -1.124 M 71.96 % | -4.009 M -80.62 % | -2.220 M -71.19 % | -1.297 M -371.11 % | 478.257 K -70.31 % | 1.611 M -32.44 % | 2.384 M -58.64 % | 5.764 M 373.27 % | 1.218 M -51.00 % | 2.486 M 124.98 % | 1.105 M -42.58 % | 1.924 M 35.11 % | 1.424 M -1.03 % | 1.439 M 25.64 % | 1.145 M 37.29 % | 834.193 K -36.40 % | 1.312 M 279.87 % | -729.195 K -302.83 % | -181.018 K 89.81 % | -1.776 M 13.53 % | -2.054 M -152.20 % | -814.601 K -143.09 % | 1.890 M 144.46 % | -4.252 M -1 443.87 % | -275.380 K 68.89 % | -885.233 K 18.44 % | -1.085 M 18.11 % | -1.325 M -242.86 % | 927.779 K 188.52 % | -1.048 M -253.98 % | 680.688 K |
| Trésorerie à la fin de la période | 14.654 M 1 032.87 % | 1.294 M -93.53 % | 19.985 M -54.42 % | 43.849 M 182.12 % | 15.543 M -4.78 % | 16.323 M -26.96 % | 22.349 M 1.50 % | 22.018 M 10.84 % | 19.865 M 79.98 % | 11.038 M -27.46 % | 15.216 M 9.36 % | 13.914 M -50.97 % | 28.377 M -35.85 % | 44.234 M 61.12 % | 27.453 M -12.03 % | 31.206 M -12.29 % | 35.577 M -42.13 % | 61.475 M 0.91 % | 60.918 M -42.70 % | 106.311 M -71.73 % | 376.059 M -7.74 % | 407.594 M 1 430.09 % | 26.639 M -13.99 % | 30.972 M -12.16 % | 35.260 M -9.56 % | 38.986 M -17.66 % | 47.349 M 19.58 % | 39.596 M -28.38 % | 55.288 M 20.45 % | 45.899 M 22.05 % | 37.606 M 14.23 % | 32.922 M -28.00 % | 45.726 M 11.56 % | 40.988 M 3.55 % | 39.584 M 17.33 % | 33.738 M -8.81 % | 36.999 M -2.53 % | 37.960 M -27.77 % | 52.552 M 15.47 % | 45.510 M -14.49 % | 53.219 M 0.85 % | 52.772 M 6.52 % | 49.541 M -7.09 % | 53.320 M 82.79 % | 29.171 M 12.43 % | 25.946 M 43.11 % | 18.130 M -26.84 % | 24.782 M -20.45 % | 31.152 M -16.59 % | 37.348 M -4.67 % | 39.179 M 177.32 % | 14.128 M -7.57 % | 15.284 M 4.71 % | 14.597 M -19.19 % | 18.064 M 10.48 % | 16.350 M 147.29 % | 6.612 M -44.92 % | 12.004 M 25.14 % | 9.592 M 14.72 % | 8.361 M 48.29 % | 5.638 M 17.31 % | 4.806 M -1.04 % | 4.857 M 22.84 % | 3.954 M -0.50 % | 3.974 M 1.93 % | 3.898 M 34.39 % | 2.901 M -24.55 % | 3.845 M 11.72 % | 3.441 M -7.45 % | 3.718 M 24.37 % | 2.990 M -30.25 % | 4.287 M -3.96 % | 4.463 M -5.33 % | 4.715 M 34.35 % | 3.509 M 164.87 % | -5.410 M -203.84 % | -1.781 M -7.88 % | -1.650 M -46.24 % | -1.129 M 71.85 % | -4.009 M -80.62 % | -2.220 M -71.19 % | -1.297 M -369.42 % | 481.265 K -70.13 % | 1.611 M -32.44 % | 2.384 M -58.64 % | 5.764 M 368.06 % | 1.232 M -50.46 % | 2.486 M 124.98 % | 1.105 M -42.58 % | 1.924 M 44.91 % | 1.328 M -7.72 % | 1.439 M 25.64 % | 1.145 M 37.29 % | 834.193 K -36.51 % | 1.314 M 280.20 % | -729.195 K -302.83 % | -181.018 K 89.81 % | -1.776 M 17.72 % | -2.159 M -165.06 % | -814.601 K -143.09 % | 1.890 M -72.26 % | 6.816 M 2 567.83 % | -276.180 K 68.80 % | -885.233 K 18.44 % | -1.085 M 18.11 % | -1.325 M -245.67 % | 909.858 K 186.81 % | -1.048 M |
| Trésorerie d'exploitation | 94.961 M 49.86 % | 63.367 M -11.48 % | 71.588 M 13.94 % | 62.830 M -12.83 % | 72.076 M -4.86 % | 75.756 M -19.21 % | 93.767 M 52.69 % | 61.409 M -41.77 % | 105.456 M 31.62 % | 80.123 M 206.36 % | 26.153 M -73.95 % | 100.378 M 63.22 % | 61.498 M 6.68 % | 57.647 M 88.35 % | 30.606 M -20.87 % | 38.681 M -30.54 % | 55.690 M -9.28 % | 61.384 M 5.32 % | 58.286 M 5.59 % | 55.201 M 38.26 % | 39.926 M -34.99 % | 61.413 M -2.64 % | 63.079 M 51.53 % | 41.627 M -29.44 % | 58.998 M 23.95 % | 47.597 M -3.39 % | 49.266 M 285.05 % | 12.795 M -72.92 % | 47.254 M 78.08 % | 26.535 M -31.23 % | 38.583 M 242.01 % | 11.281 M -59.88 % | 28.122 M 88.71 % | 14.902 M -45.24 % | 27.214 M 182.49 % | 9.634 M -63.25 % | 26.211 M 365.62 % | 5.629 M -72.17 % | 20.230 M 79.18 % | 11.290 M 0.82 % | 11.198 M -39.72 % | 18.576 M 178.89 % | 6.661 M -41.71 % | 11.427 M -28.64 % | 16.015 M 47.87 % | 10.831 M 0.98 % | 10.725 M 143.63 % | 4.402 M -17.79 % | 5.355 M 81.39 % | 2.952 M -69.76 % | 9.763 M 254.09 % | 2.757 M -26.94 % | 3.774 M 24.48 % | 3.032 M -43.40 % | 5.356 M 3.64 % | 5.168 M 145.81 % | 2.103 M -37.67 % | 3.373 M -36.56 % | 5.317 M -10.23 % | 5.923 M 116.75 % | 2.733 M -13.78 % | 3.170 M -23.72 % | 4.155 M 19.87 % | 3.466 M -5.02 % | 3.649 M 89.72 % | 1.924 M 3.77 % | 1.854 M -38.39 % | 3.009 M -24.07 % | 3.963 M 65.76 % | 2.391 M 147.71 % | 965.123 K -56.84 % | 2.236 M -12.21 % | 2.547 M 554.34 % | 389.289 K -41.72 % | 667.925 K 51.85 % | 439.848 K -65.30 % | 1.268 M 958.83 % | 119.729 K -97.20 % | 4.270 M 4 495.94 % | 92.901 K -88.50 % | 807.512 K 49.86 % | 538.829 K -81.55 % | 2.921 M 184.27 % | 1.028 M 466.73 % | -280.213 K -109.54 % | 2.937 M 382.45 % | 608.771 K -64.86 % | 1.732 M 31.82 % | 1.314 M 94.94 % | 674.179 K 70.57 % | 395.242 K -37.37 % | 631.060 K -46.49 % | 1.179 M 137.64 % | 496.249 K -81.71 % | 2.714 M 230.23 % | -2.084 M -328.89 % | 910.412 K -56.80 % | 2.107 M 629.73 % | 288.790 K 121.84 % | -1.322 M -323.51 % | 591.678 K -28.38 % | 826.139 K -1.87 % | 841.843 K 105.00 % | 410.649 K -39.18 % | 675.218 K 609.45 % | -132.540 K -90.25 % | -69.665 K 92.33 % | -907.931 K |
| Dépenses en capital | -11.139 M 24.38 % | -14.729 M 13.33 % | -16.996 M 17.58 % | -20.621 M -8.58 % | -18.992 M 6.77 % | -20.371 M -58.88 % | -12.821 M 21.06 % | -16.242 M -6.45 % | -15.258 M -12.56 % | -13.555 M -210.33 % | -4.368 M 66.37 % | -12.989 M -43.20 % | -9.071 M -39.83 % | -6.487 M 50.99 % | -13.236 M -200.14 % | -4.410 M 36.12 % | -6.903 M -2.78 % | -6.717 M -2.21 % | -6.571 M -49.48 % | -4.396 M 31.64 % | -6.430 M 2.60 % | -6.602 M 35.74 % | -10.274 M -99.25 % | -5.156 M -10.77 % | -4.655 M 14.43 % | -5.440 M 18.05 % | -6.639 M -5.58 % | -6.288 M -77.16 % | -3.549 M -19.05 % | -2.981 M 55.04 % | -6.630 M -20.63 % | -5.496 M -71.55 % | -3.204 M -16.19 % | -2.758 M -46.60 % | -1.881 M 33.84 % | -2.843 M -22.49 % | -2.321 M -11.75 % | -2.077 M -8.93 % | -1.907 M -14.58 % | -1.664 M 22.20 % | -2.139 M -50.65 % | -1.420 M 21.50 % | -1.809 M -84.54 % | -980.129 K 15.26 % | -1.157 M 23.81 % | -1.518 M 0.41 % | -1.524 M -386.87 % | -313.064 K 51.13 % | -640.587 K 30.55 % | -922.320 K -47.38 % | -625.823 K 18.46 % | -767.547 K 17.47 % | -929.996 K -39.42 % | -667.043 K 20.25 % | -836.404 K -116.58 % | -386.180 K -24.62 % | -309.892 K 0.74 % | -312.197 K 63.11 % | -846.274 K -201.75 % | -280.460 K -2.17 % | -274.512 K 18.62 % | -337.303 K -15.16 % | -292.899 K 26.57 % | -398.902 K 17.40 % | -482.936 K -2.65 % | -470.468 K -39.39 % | -337.523 K 21.90 % | -432.175 K -185.21 % | -151.530 K 52.98 % | -322.243 K 11.42 % | -363.792 K -42.68 % | -254.963 K -38.67 % | -183.869 K -16.56 % | -157.742 K 40.63 % | -265.701 K -33.82 % | -198.553 K 22.88 % | -257.467 K 36.90 % | -408.051 K -60.84 % | -253.703 K 28.13 % | -353.025 K -22.45 % | -288.307 K -3.98 % | -277.276 K 84.01 % | -1.734 M -522.64 % | -278.569 K -371.78 % | -59.046 K 35.63 % | -91.728 K 34.82 % | -140.721 K -139.05 % | -58.866 K 54.10 % | -128.259 K 32.83 % | -190.954 K 15.96 % | -227.217 K -124.72 % | -101.109 K -568.91 % | -15.115 K 97.03 % | -508.999 K -801.00 % | -56.493 K 79.76 % | -279.121 K -103.68 % | 7.585 M 235.71 % | -5.589 M | 0.000 -100.00 % | 17.278 M 456.35 % | -4.849 M 36.55 % | -7.642 M -39.37 % | -5.483 M -3 721.71 % | -143.471 K 82.90 % | -839.055 K 20.87 % | -1.060 M 17.23 % | -1.281 M -48.82 % | -860.821 K |
| Cash-flow disponible | 83.823 M 72.34 % | 48.637 M -10.91 % | 54.592 M 29.34 % | 42.209 M -20.49 % | 53.083 M -4.16 % | 55.385 M -31.58 % | 80.946 M 79.21 % | 45.167 M -49.92 % | 90.198 M 35.50 % | 66.568 M 205.56 % | 21.785 M -75.07 % | 87.389 M 66.68 % | 52.428 M 2.48 % | 51.160 M 194.51 % | 17.371 M -49.31 % | 34.271 M -29.75 % | 48.787 M -10.76 % | 54.667 M 5.71 % | 51.714 M 1.79 % | 50.805 M 51.68 % | 33.495 M -38.89 % | 54.811 M 3.80 % | 52.805 M 44.79 % | 36.471 M -32.89 % | 54.343 M 28.91 % | 42.156 M -1.10 % | 42.627 M 555.12 % | 6.507 M -85.11 % | 43.705 M 85.55 % | 23.554 M -26.28 % | 31.953 M 452.35 % | 5.785 M -76.78 % | 24.918 M 105.17 % | 12.145 M -52.06 % | 25.333 M 273.06 % | 6.791 M -71.58 % | 23.890 M 572.52 % | 3.552 M -80.61 % | 18.323 M 90.35 % | 9.626 M 6.26 % | 9.059 M -47.20 % | 17.156 M 253.59 % | 4.852 M -53.56 % | 10.447 M -29.69 % | 14.858 M 59.55 % | 9.313 M 1.21 % | 9.201 M 125.01 % | 4.089 M -13.26 % | 4.714 M 132.25 % | 2.030 M -77.79 % | 9.137 M 359.23 % | 1.990 M -30.04 % | 2.844 M 20.26 % | 2.365 M -47.68 % | 4.520 M -5.48 % | 4.782 M 166.76 % | 1.793 M -41.44 % | 3.061 M -31.53 % | 4.471 M -20.76 % | 5.643 M 129.54 % | 2.458 M -13.21 % | 2.832 M -26.67 % | 3.862 M 25.90 % | 3.068 M -3.13 % | 3.167 M 117.91 % | 1.453 M -4.16 % | 1.516 M -41.15 % | 2.577 M -32.39 % | 3.811 M 84.25 % | 2.068 M 243.98 % | 601.330 K -69.65 % | 1.981 M -16.17 % | 2.363 M 920.70 % | 231.547 K -42.43 % | 402.223 K 66.69 % | 241.294 K -76.12 % | 1.010 M 450.39 % | -288.322 K -107.18 % | 4.016 M 1 643.87 % | -260.124 K -150.10 % | 519.205 K 98.51 % | 261.552 K -77.96 % | 1.187 M 58.44 % | 749.061 K 320.79 % | -339.259 K -111.92 % | 2.845 M 507.90 % | 468.050 K -72.03 % | 1.674 M 41.11 % | 1.186 M 145.43 % | 483.224 K 187.59 % | 168.025 K -68.29 % | 529.951 K -54.48 % | 1.164 M 9 230.50 % | -12.750 K -100.48 % | 2.657 M 212.46 % | -2.363 M -127.81 % | 8.495 M 344.00 % | -3.482 M -1 305.60 % | 288.790 K -98.19 % | 15.955 M 474.81 % | -4.257 M 37.54 % | -6.816 M -46.85 % | -4.641 M -1 837.13 % | 267.177 K 263.07 % | -163.837 K 86.27 % | -1.193 M 11.69 % | -1.351 M 23.63 % | -1.769 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 | 2000 | 2000 | 1999 | 1999 | 1999 | 1999 | 1998 | 1998 |