Charn Issara Development Public Company Limited CI.BK
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 2.822 B 43.89 % | 1.961 B -1.33 % | 1.988 B 2.21 % | 1.945 B 53.31 % | 1.268 B -11.58 % | 1.435 B -54.37 % | 3.144 B 47.70 % | 2.129 B -27.78 % | 2.948 B 14.07 % | 2.584 B 62.81 % | 1.587 B 50.29 % | 1.056 B -48.75 % | 2.061 B 93.46 % | 1.065 B -4.79 % | 1.119 B 2.86 % | 1.088 B -1.59 % | 1.105 B 16.08 % | 952.202 M 22.27 % | 778.758 M |
| Bénéfice net | -264.358 M -19.30 % | -221.598 M 13.56 % | -256.355 M -158.04 % | -99.346 M 74.33 % | -386.985 M -305.50 % | 188.316 M 128.51 % | 82.409 M 342.35 % | 18.630 M -88.28 % | 158.898 M 20.68 % | 131.674 M 740.10 % | -20.571 M -106.79 % | 302.738 M 149.48 % | 121.350 M 716.21 % | -19.693 M -10.92 % | -17.754 M -132.85 % | 54.044 M -68.39 % | 170.944 M 717.90 % | 20.900 M -61.03 % | 53.630 M |
| Bénéfice avant impôt | -232.006 M -14.74 % | -202.203 M 30.37 % | -290.396 M -138.39 % | -121.817 M 74.19 % | -471.931 M -373.06 % | 172.828 M 4.82 % | 164.874 M 105.92 % | 80.065 M -83.49 % | 484.965 M 31.54 % | 368.672 M 517.04 % | 59.749 M -89.84 % | 588.119 M 114.21 % | 274.547 M 632.44 % | 37.484 M 93.52 % | 19.369 M -85.12 % | 130.161 M -34.21 % | 197.844 M 68.34 % | 117.528 M 28.86 % | 91.208 M |
| Ratio bénéfice avant impôt | -0.08 20.26 % | -0.10 29.43 % | -0.15 -133.23 % | -0.06 83.16 % | -0.37 -408.84 % | 0.12 129.75 % | 0.05 39.43 % | 0.04 -77.14 % | 0.16 15.32 % | 0.14 279.00 % | 0.04 -93.24 % | 0.56 317.95 % | 0.13 278.60 % | 0.04 103.25 % | 0.02 -85.53 % | 0.12 -33.14 % | 0.18 45.02 % | 0.12 5.39 % | 0.12 |
| EBITDA | 523.554 M -1.90 % | 533.672 M 130.29 % | 231.743 M 24.80 % | 185.693 M 35.37 % | 137.176 M 77.30 % | 77.370 M -50.46 % | 156.182 M 6.35 % | 146.856 M -77.81 % | 661.681 M 45.17 % | 455.805 M 902.61 % | 45.462 M 139.26 % | -115.811 M -128.07 % | 412.597 M 174.86 % | 150.110 M -10.97 % | 168.599 M -35.83 % | 262.757 M 14.26 % | 229.959 M 55.11 % | 148.259 M -3.14 % | 153.071 M |
| Ratio de revenu net | -0.09 17.09 % | -0.11 12.40 % | -0.13 -152.46 % | -0.05 83.26 % | -0.31 -332.42 % | 0.13 400.84 % | 0.03 199.51 % | 0.01 -83.77 % | 0.05 5.79 % | 0.05 493.17 % | -0.01 -104.52 % | 0.29 386.75 % | 0.06 418.52 % | -0.02 -16.49 % | -0.02 -131.94 % | 0.05 -67.87 % | 0.15 604.61 % | 0.02 -68.13 % | 0.07 |
| Ratio EBITDA | 0.19 -31.82 % | 0.27 133.38 % | 0.12 22.10 % | 0.10 -11.70 % | 0.11 100.53 % | 0.05 8.57 % | 0.05 -27.99 % | 0.07 -69.27 % | 0.22 27.26 % | 0.18 515.83 % | 0.03 126.12 % | -0.11 -154.76 % | 0.20 42.08 % | 0.14 -6.49 % | 0.15 -37.62 % | 0.24 16.11 % | 0.21 33.62 % | 0.16 -20.79 % | 0.20 |
| Taux de profit brut | 0.30 5.61 % | 0.28 21.55 % | 0.23 13.24 % | 0.21 26.74 % | 0.16 23.74 % | 0.13 -58.48 % | 0.32 5.53 % | 0.30 -24.86 % | 0.40 19.02 % | 0.33 5.66 % | 0.32 -8.21 % | 0.34 -5.90 % | 0.37 0.78 % | 0.36 0.27 % | 0.36 -17.05 % | 0.44 -4.84 % | 0.46 2.55 % | 0.45 12.20 % | 0.40 |
| Moyenne pondérée des actions en circulation diluée | 1.067 B 0.01 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.01 % | 1.067 B 18.04 % | 903.542 M 6.17 % | 850.997 M -4.61 % | 892.124 M 0.00 % | 892.144 M -1.55 % | 906.181 M -0.01 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M -2.39 % | 928.531 M 2.45 % | 906.296 M |
| Moyenne pondérée des actions en circulation | 1.067 B 0.01 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.01 % | 1.067 B 18.04 % | 903.542 M 6.17 % | 850.997 M -2.83 % | 875.801 M -0.29 % | 878.356 M -1.41 % | 890.889 M -0.01 % | 891.001 M 0.00 % | 891.001 M -1.69 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M -2.39 % | 928.531 M 2.45 % | 906.296 M |
| Bénéfice par action diluée | -0.25 -19.05 % | -0.21 12.50 % | -0.24 -157.79 % | -0.09 74.14 % | -0.36 -300.00 % | 0.18 97.37 % | 0.09 316.44 % | 0.02 -87.83 % | 0.18 20.00 % | 0.15 760.79 % | -0.02 -106.88 % | 0.33 135.71 % | 0.14 745.16 % | -0.02 -10.71 % | -0.02 -132.89 % | 0.06 -40.40 % | 0.10 344.44 % | 0.02 -62.25 % | 0.06 |
| Bénéfice par action | -0.25 -19.05 % | -0.21 12.50 % | -0.24 -157.79 % | -0.09 74.14 % | -0.36 -300.00 % | 0.18 97.37 % | 0.09 316.44 % | 0.02 -87.83 % | 0.18 20.00 % | 0.15 749.35 % | -0.02 -107.00 % | 0.33 135.71 % | 0.14 745.16 % | -0.02 -10.71 % | -0.02 -132.89 % | 0.06 -40.40 % | 0.10 344.44 % | 0.02 -62.25 % | 0.06 |
| Bénéfice brut | 842.856 M 51.95 % | 554.681 M 19.94 % | 462.470 M 15.74 % | 399.585 M 94.31 % | 205.645 M 9.40 % | 187.969 M -81.06 % | 992.202 M 55.86 % | 636.604 M -45.74 % | 1.173 B 35.77 % | 864.089 M 72.02 % | 502.329 M 37.94 % | 364.158 M -51.77 % | 755.096 M 94.97 % | 387.284 M -4.53 % | 405.675 M -14.68 % | 475.448 M -6.36 % | 507.718 M 19.04 % | 426.503 M 37.19 % | 310.896 M |
| Charge d'impôt sur le bénéfice | 57.583 M -44.63 % | 104.005 M 405.52 % | -34.042 M -51.49 % | -22.472 M 73.55 % | -84.945 M -448.46 % | -15.488 M -139.20 % | 39.514 M 11.85 % | 35.328 M -78.22 % | 162.169 M 115.17 % | 75.367 M 126.79 % | 33.232 M -82.61 % | 191.072 M 212.35 % | 61.172 M 35.87 % | 45.023 M 251.58 % | 12.806 M -57.18 % | 29.909 M 11.19 % | 26.900 M -7.10 % | 28.957 M 50.07 % | 19.295 M |
| Coût des revenus | 1.979 B 40.71 % | 1.407 B -7.78 % | 1.525 B -1.29 % | 1.545 B 45.38 % | 1.063 B -14.75 % | 1.247 B -42.07 % | 2.152 B 44.21 % | 1.492 B -15.92 % | 1.775 B 3.18 % | 1.720 B 58.54 % | 1.085 B 56.78 % | 692.085 M -47.00 % | 1.306 B 92.60 % | 677.970 M -4.93 % | 713.131 M 16.48 % | 612.234 M 2.45 % | 597.581 M 13.67 % | 525.699 M 12.36 % | 467.862 M |
| Dépenses générales et administratives | 533.142 M 4.11 % | 512.115 M -1.08 % | 517.726 M 29.18 % | 400.775 M 2.72 % | 390.172 M -28.45 % | 545.278 M -3.19 % | 563.231 M 18.52 % | 475.239 M -8.30 % | 518.230 M 31.60 % | 393.802 M 16.96 % | 336.707 M -15.65 % | 399.174 M 44.43 % | 276.371 M 16.81 % | 236.589 M 8.46 % | 218.142 M 10.54 % | 197.350 M -14.28 % | 230.219 M | 0.000 | 0.000 |
| Frais de vente et de marketing | 203.636 M 48.69 % | 136.950 M 7.23 % | 127.717 M -11.09 % | 143.641 M 20.87 % | 118.836 M -38.23 % | 192.397 M -36.34 % | 302.247 M 26.23 % | 239.441 M -5.39 % | 253.090 M -1.18 % | 256.105 M 50.95 % | 169.667 M -7.02 % | 182.471 M -1.35 % | 184.961 M 91.87 % | 96.400 M 0.25 % | 96.155 M 17.70 % | 81.694 M 2.45 % | 79.740 M | 0.000 | 0.000 |
| Autres dépenses | -88.580 M 69.25 % | -288.087 M -820.89 % | -31.284 M -34.33 % | -23.288 M 17.82 % | -28.337 M 15.76 % | -33.639 M 22.05 % | -43.154 M -230.74 % | 33.007 M 29.44 % | 25.499 M -55.02 % | 56.695 M 493.13 % | 9.559 M -58.83 % | 23.217 M 23.66 % | 18.775 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.353 M | 0.000 | 0.000 |
| Dépenses de fonctionnement | 648.197 M 98.83 % | 326.001 M -46.92 % | 614.159 M 17.85 % | 521.127 M 8.42 % | 480.671 M -31.73 % | 704.035 M -14.38 % | 822.324 M 33.65 % | 615.281 M -8.02 % | 668.912 M 20.24 % | 556.332 M 17.20 % | 474.679 M -13.81 % | 550.735 M 27.82 % | 430.869 M 29.39 % | 332.989 M 5.95 % | 314.297 M 12.63 % | 279.044 M -10.37 % | 311.312 M 0.76 % | 308.974 M 40.64 % | 219.688 M |
| Coût et dépenses | 2.627 B 48.64 % | 1.768 B -17.38 % | 2.139 B 3.54 % | 2.066 B 33.87 % | 1.544 B -20.88 % | 1.951 B -34.42 % | 2.975 B 41.13 % | 2.108 B -13.75 % | 2.444 B 7.35 % | 2.277 B 45.96 % | 1.560 B 25.50 % | 1.243 B -28.43 % | 1.737 B 71.78 % | 1.011 B -1.60 % | 1.027 B 15.28 % | 891.278 M -1.94 % | 908.893 M 8.89 % | 834.674 M 21.40 % | 687.550 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 |
| Frais de vente, frais généraux et administratifs | 736.777 M 13.51 % | 649.065 M 0.56 % | 645.443 M 18.56 % | 544.416 M 6.96 % | 509.008 M -31.00 % | 737.675 M -14.77 % | 865.478 M 21.10 % | 714.680 M -7.34 % | 771.320 M 18.68 % | 649.907 M 28.35 % | 506.374 M -12.94 % | 581.645 M 26.08 % | 461.332 M 38.54 % | 332.989 M 5.95 % | 314.297 M 12.63 % | 279.044 M -9.97 % | 309.959 M 0.32 % | 308.974 M 40.64 % | 219.688 M |
| Revenu d'intérêts | 1.798 M 34.48 % | 1.337 M 10.59 % | 1.209 M 9.56 % | 1.103 M -42.39 % | 1.915 M -39.26 % | 3.153 M -30.96 % | 4.567 M -30.91 % | 6.610 M -42.35 % | 11.466 M 26.22 % | 9.084 M -40.91 % | 15.374 M -1.20 % | 15.561 M 393.14 % | 3.155 M -33.25 % | 4.727 M 40.60 % | 3.362 M -12.92 % | 3.861 M -49.85 % | 7.698 M | 0.000 | 0.000 |
| Frais d'intérêts | 418.682 M 5.33 % | 397.496 M 27.78 % | 311.087 M -3.83 % | 323.487 M -2.05 % | 330.248 M 185.19 % | 115.798 M -13.12 % | 133.282 M 31.52 % | 101.338 M -9.18 % | 111.580 M 76.50 % | 63.219 M 52.47 % | 41.464 M -38.45 % | 67.368 M -40.82 % | 113.841 M 26.32 % | 90.124 M 25.16 % | 72.009 M 8.70 % | 66.243 M 218.45 % | 20.801 M -30.99 % | 30.144 M -8.68 % | 33.008 M |
| Dépréciation et amortissement | 336.879 M -0.44 % | 338.379 M -84.41 % | 2.171 B 3.49 % | 2.097 B 33.37 % | 1.573 B -20.75 % | 1.984 B -34.24 % | 3.018 B 36.73 % | 2.207 B -13.20 % | 2.543 B 10 533.07 % | 23.914 M 42.69 % | 16.759 M -64.98 % | 47.857 M -31.23 % | 69.595 M 0.76 % | 69.071 M -10.55 % | 77.221 M 16.38 % | 66.353 M 97.75 % | 33.553 M 17.04 % | 28.668 M -0.65 % | 28.854 M |
| Résultat d'exploitation | 194.658 M 0.49 % | 193.703 M 292.65 % | -100.547 M -14.93 % | -87.483 M 50.00 % | -174.970 M -1 219.76 % | 15.626 M -90.80 % | 169.878 M 696.68 % | 21.323 M -96.43 % | 596.545 M 61.81 % | 368.672 M 517.04 % | 59.749 M 132.02 % | -186.578 M -151.08 % | 365.231 M 572.67 % | 54.295 M -40.58 % | 91.378 M -53.47 % | 196.404 M 0.00 % | 196.406 M 67.11 % | 117.528 M 28.86 % | 91.208 M |
| Ratio de résultat d'exploitation | 0.07 -30.16 % | 0.10 295.24 % | -0.05 -12.45 % | -0.04 67.39 % | -0.14 -1 366.46 % | 0.01 -79.84 % | 0.05 439.41 % | 0.01 -95.05 % | 0.20 41.85 % | 0.14 279.00 % | 0.04 121.31 % | -0.18 -199.67 % | 0.18 247.71 % | 0.05 -37.59 % | 0.08 -54.77 % | 0.18 1.62 % | 0.18 43.97 % | 0.12 5.39 % | 0.12 |
| Total autres revenus dépenses net | -426.665 M -7.77 % | -395.906 M -27.80 % | -309.794 M 6.19 % | -330.244 M -0.94 % | -327.169 M -308.12 % | 157.202 M 50.52 % | 104.437 M 444.97 % | -30.274 M -107.94 % | 381.117 M 8 930.40 % | 4.220 M | 0.000 -100.00 % | 774.697 M 954.29 % | -90.684 M -439.42 % | -16.811 M 81.18 % | -89.342 M -34.87 % | -66.243 M -4 704.15 % | 1.439 M 111.29 % | -12.745 M 61.39 % | -33.008 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | 6.977 B -6.60 % | 7.470 B 18.22 % | 6.319 B 0.51 % | 6.287 B -7.59 % | 6.804 B 76.97 % | 3.844 B 38.23 % | 2.781 B -24.36 % | 3.677 B 23.37 % | 2.980 B -5.34 % | 3.149 B 87.99 % | 1.675 B 104.05 % | 820.831 M -40.12 % | 1.371 B -31.02 % | 1.987 B 24.63 % | 1.594 B 15.15 % | 1.385 B -2.68 % | 1.423 B 165.06 % | 536.802 M -4.11 % | 559.818 M |
| Investissements totaux | 742.518 M 10.77 % | 670.297 M -20.01 % | 837.944 M -3.88 % | 871.787 M 0.13 % | 870.627 M -27.58 % | 1.202 B 40.39 % | 856.256 M -19.69 % | 1.066 B 16.49 % | 915.333 M 2.53 % | 892.728 M -5.31 % | 942.833 M 5.27 % | 895.644 M 42.46 % | 628.688 M -4.64 % | 659.284 M 3.48 % | 637.127 M 15.64 % | 550.977 M 0.14 % | 550.182 M 2.82 % | 535.097 M 1.47 % | 527.361 M |
| Dette totale | 7.199 B -7.33 % | 7.768 B 15.66 % | 6.716 B 1.41 % | 6.623 B -10.16 % | 7.372 B 66.00 % | 4.441 B 20.94 % | 3.672 B -7.26 % | 3.959 B 7.53 % | 3.682 B 6.73 % | 3.450 B 74.03 % | 1.982 B 53.47 % | 1.292 B -12.34 % | 1.473 B -29.05 % | 2.077 B 24.70 % | 1.665 B 6.44 % | 1.565 B 3.71 % | 1.509 B 89.04 % | 798.090 M 19.11 % | 670.017 M |
| Cumul des autres pertes du résultat global | 55.444 M -87.56 % | 445.845 M 704.14 % | 55.444 M 0.00 % | 55.444 M 11.55 % | 49.702 M 0.00 % | 49.702 M 0.00 % | 49.702 M 11.21 % | 44.692 M -35.44 % | 69.231 M 10.09 % | 62.885 M 89.83 % | 33.127 M 12.11 % | 29.549 M 20.45 % | 24.533 M | 0.000 -100.00 % | 102.651 M 3.93 % | 98.768 M | 0.000 -100.00 % | 49.505 M 15.80 % | 42.749 M |
| Bénéfices non répartis | -338.560 M -2 281.37 % | -14.217 M -109.12 % | 155.808 M -56.27 % | 356.330 M -12.06 % | 405.206 M -46.38 % | 755.669 M 44.68 % | 522.313 M 10.75 % | 471.605 M -17.86 % | 574.157 M 13.32 % | 506.651 M 11.51 % | 454.342 M -14.10 % | 528.891 M 37.69 % | 384.131 M 30.43 % | 294.514 M -2.16 % | 301.006 M -6.97 % | 323.561 M 17.95 % | 274.316 M 37.24 % | 199.884 M 4.66 % | 190.984 M |
| Actions ordinaires | 1.067 B 0.02 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.01 % | 1.067 B 19.87 % | 889.727 M 12.50 % | 790.871 M 9.84 % | 720.000 M 0.00 % | 720.000 M 0.00 % | 720.000 M 20.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M |
| Capitaux propres totaux | 2.249 B -14.03 % | 2.616 B -13.40 % | 3.021 B 25.75 % | 2.402 B -1.47 % | 2.438 B -17.33 % | 2.949 B 5.39 % | 2.798 B 10.82 % | 2.525 B 10.33 % | 2.289 B 12.91 % | 2.027 B 26.18 % | 1.606 B -1.66 % | 1.633 B 23.79 % | 1.320 B 12.46 % | 1.173 B -5.93 % | 1.247 B -3.06 % | 1.287 B 4.92 % | 1.226 B 16.71 % | 1.051 B 6.86 % | 983.252 M |
| Autres passifs non courants | 340.018 M 33.84 % | 254.039 M 139.11 % | 106.243 M -9.61 % | 117.544 M -9.75 % | 130.249 M 43.12 % | 91.008 M 41.48 % | 64.327 M -72.46 % | 233.585 M 25.52 % | 186.094 M 67.52 % | 111.084 M 721.29 % | 13.526 M -85.75 % | 94.932 M 147.27 % | 38.393 M -36.46 % | 60.427 M 483.66 % | 10.353 M 172.83 % | 3.795 M -89.59 % | 36.463 M -36.94 % | 57.823 M -41.11 % | 98.188 M |
| Dette à long terme | 5.045 B 11.82 % | 4.512 B 39.66 % | 3.231 B -31.23 % | 4.698 B -2.30 % | 4.808 B 37.83 % | 3.488 B 44.04 % | 2.422 B -13.32 % | 2.794 B 47.61 % | 1.893 B 7.13 % | 1.767 B 57.41 % | 1.122 B 34.01 % | 837.478 M 8.63 % | 770.943 M -19.15 % | 953.587 M 26.46 % | 754.070 M -19.67 % | 938.683 M 43.97 % | 651.976 M -2.58 % | 669.221 M 57.87 % | 423.902 M |
| Total des passifs non courants | 5.634 B 12.15 % | 5.024 B 33.86 % | 3.753 B -27.55 % | 5.180 B 1.88 % | 5.085 B 35.93 % | 3.741 B 40.41 % | 2.664 B -7.60 % | 2.883 B 38.70 % | 2.079 B 7.74 % | 1.929 B 52.24 % | 1.267 B 27.72 % | 992.286 M 18.42 % | 837.962 M -17.36 % | 1.014 B 32.65 % | 764.424 M -20.48 % | 961.296 M 35.63 % | 708.758 M -2.52 % | 727.044 M 39.26 % | 522.090 M |
| Autres passifs courants | 265.194 M -69.35 % | 865.273 M 25.62 % | 688.790 M 23.32 % | 558.560 M 22.07 % | 457.557 M -43.00 % | 802.783 M -1.08 % | 811.587 M -10.35 % | 905.292 M -5.16 % | 954.553 M 4.10 % | 916.921 M -1.50 % | 930.896 M 8.18 % | 860.489 M 217.73 % | 270.821 M 795.32 % | 30.249 M 118.77 % | -161.129 M -163.71 % | 252.894 M -47.37 % | 480.516 M -17.17 % | 580.119 M 28.41 % | 451.786 M |
| Revenus reportés | 290.278 M 1 195.73 % | -26.492 M -106.54 % | 405.250 M 69.49 % | 239.095 M -13.74 % | 277.182 M 9.77 % | 252.506 M 37.25 % | 183.981 M -44.38 % | 330.800 M 34.25 % | 246.414 M -36.00 % | 385.005 M -32.35 % | 569.140 M 15.57 % | 492.444 M 82.02 % | 270.541 M -23.88 % | 355.415 M 133.05 % | 152.504 M -2.95 % | 157.142 M 17.08 % | 134.218 M 54.38 % | 86.940 M -53.13 % | 185.478 M |
| Dette à court terme | 2.154 B -33.86 % | 3.256 B -6.59 % | 3.486 B 81.06 % | 1.925 B -27.05 % | 2.639 B 193.97 % | 897.719 M -28.20 % | 1.250 B 7.28 % | 1.166 B -34.86 % | 1.789 B 6.32 % | 1.683 B 95.72 % | 859.930 M 89.37 % | 454.109 M -35.36 % | 702.530 M -37.45 % | 1.123 B 23.17 % | 911.953 M 44.99 % | 628.985 M -25.11 % | 839.922 M 551.76 % | 128.869 M -47.64 % | 246.115 M |
| Total des passifs courants | 2.967 B -42.43 % | 5.154 B 17.68 % | 4.380 B 67.36 % | 2.617 B -20.27 % | 3.283 B 64.86 % | 1.991 B -13.59 % | 2.304 B -5.90 % | 2.449 B -17.30 % | 2.961 B 3.60 % | 2.858 B 42.13 % | 2.011 B 33.72 % | 1.504 B -2.10 % | 1.536 B -21.40 % | 1.954 B 22.49 % | 1.595 B 31.28 % | 1.215 B -22.71 % | 1.572 B 72.23 % | 912.932 M 22.77 % | 743.603 M |
| Passifs totaux | 8.601 B -15.71 % | 10.204 B 25.47 % | 8.133 B 4.30 % | 7.797 B -6.81 % | 8.367 B 45.98 % | 5.732 B 15.37 % | 4.968 B -6.82 % | 5.332 B 5.80 % | 5.040 B 5.27 % | 4.788 B 46.04 % | 3.278 B 31.34 % | 2.496 B 5.14 % | 2.374 B -20.02 % | 2.968 B 25.78 % | 2.360 B 8.42 % | 2.177 B -4.58 % | 2.281 B 39.09 % | 1.640 B 29.57 % | 1.266 B |
| Autres actifs non courants | 565.592 M 13.60 % | 497.870 M 9.88 % | 453.113 M -30.34 % | 650.428 M 520.19 % | 104.875 M 348.22 % | 23.398 M -26.97 % | 32.038 M -73.78 % | 122.196 M 9.83 % | 111.257 M -3.37 % | 115.134 M 11.40 % | 103.353 M -10.03 % | 114.870 M 474.40 % | 19.998 M -91.22 % | 227.706 M 929.76 % | 22.112 M 102.49 % | 10.920 M -79.38 % | 52.963 M -19.60 % | 65.875 M -57.11 % | 153.581 M |
| Investissements à long terme | 739.211 M 10.82 % | 667.066 M -20.09 % | 834.747 M 5.18 % | 793.613 M -8.52 % | 867.492 M 48.79 % | 583.045 M -31.81 % | 855.079 M 4.87 % | 815.351 M -0.53 % | 819.707 M 3.99 % | 788.280 M -0.59 % | 792.972 M -1.48 % | 804.919 M 50.63 % | 534.372 M -0.68 % | 538.047 M -1.71 % | 547.404 M -0.37 % | 549.448 M -0.13 % | 550.182 M 2.82 % | 535.097 M 1.47 % | 527.361 M |
| Immobilisations incorporelles | 1.436 M -37.94 % | 2.314 M -17.83 % | 2.816 M -96.62 % | 83.403 M 94.01 % | 42.990 M -65.65 % | 125.146 M 5.15 % | 119.017 M 12.88 % | 105.432 M 29.47 % | 81.434 M 75.55 % | 46.387 M 10.90 % | 41.827 M 15.03 % | 36.362 M 13.65 % | 31.996 M | 0.000 -100.00 % | 2.596 M -31.99 % | 3.817 M | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill et immobilisations incorporelles | 1.436 M -37.94 % | 2.314 M -17.83 % | 2.816 M 13.87 % | 2.473 M -99.62 % | 650.591 M 1.42 % | 641.459 M -14.83 % | 753.140 M 31.92 % | 570.889 M 9.50 % | 521.369 M 93.60 % | 269.300 M 36.70 % | 197.000 M -0.94 % | 198.867 M -3.50 % | 206.069 M | 0.000 -100.00 % | 2.596 M -31.99 % | 3.817 M | 0.000 | 0.000 | 0.000 |
| Immobilisations corporelles (PP&E) | 3.888 B -5.58 % | 4.118 B -12.28 % | 4.694 B 56.55 % | 2.999 B 3.37 % | 2.901 B 177.95 % | 1.044 B 33.78 % | 780.159 M -17.52 % | 945.888 M 116.60 % | 436.699 M -41.42 % | 745.413 M 736.55 % | 89.106 M 17.40 % | 75.897 M -91.37 % | 879.928 M -4.87 % | 924.936 M -15.05 % | 1.089 B -2.41 % | 1.116 B 31.11 % | 850.951 M 124.42 % | 379.181 M 16.61 % | 325.178 M |
| Total des actifs non courants | 5.297 B -2.69 % | 5.443 B -12.77 % | 6.240 B 33.33 % | 4.680 B -1.15 % | 4.735 B 97.07 % | 2.403 B -4.96 % | 2.528 B -0.71 % | 2.546 B 29.21 % | 1.971 B -1.64 % | 2.003 B 62.11 % | 1.236 B -0.27 % | 1.239 B -25.72 % | 1.668 B -1.34 % | 1.691 B 1.50 % | 1.666 B -1.97 % | 1.699 B 16.85 % | 1.454 B 48.35 % | 980.154 M -2.58 % | 1.006 B |
| Autres actifs circulants | 177.755 M -83.99 % | 1.110 B 423.70 % | 211.945 M 77.79 % | 119.211 M 34.06 % | 88.925 M -69.08 % | 287.626 M 17.70 % | 244.380 M 88.33 % | 129.761 M 144.09 % | 53.162 M -51.50 % | 109.615 M -11.36 % | 123.662 M 128.69 % | 54.075 M 245.62 % | 15.646 M -99.29 % | 2.204 B 47.12 % | 1.498 B 5.51 % | 1.420 B -9.76 % | 1.573 B 10.98 % | 1.417 B 30.11 % | 1.089 B |
| Investissements à court terme | 3.307 M 2.35 % | 3.231 M 1.05 % | 3.197 M -95.91 % | 78.174 M 2 393.82 % | 3.135 M -99.49 % | 619.068 M 52 497.11 % | 1.177 M -99.53 % | 250.878 M 162.35 % | 95.626 M -8.45 % | 104.449 M -30.30 % | 149.861 M 65.18 % | 90.725 M -3.81 % | 94.316 M -22.21 % | 121.237 M 35.13 % | 89.722 M 5 769.81 % | 1.529 M | 0.000 | 0.000 | 0.000 |
| Trésorerie et équivalents de trésorerie | 221.487 M -25.55 % | 297.503 M -25.07 % | 397.050 M 18.27 % | 335.709 M -40.97 % | 568.741 M -4.66 % | 596.567 M -33.03 % | 890.834 M 215.41 % | 282.434 M -59.75 % | 701.708 M 132.98 % | 301.182 M -2.02 % | 307.376 M -34.71 % | 470.756 M 358.64 % | 102.642 M 14.62 % | 89.551 M 26.20 % | 70.961 M -60.55 % | 179.895 M 109.66 % | 85.801 M -67.16 % | 261.289 M 137.11 % | 110.199 M |
| Liquidités et placements à court terme | 224.794 M -25.25 % | 300.734 M -24.86 % | 400.247 M -3.29 % | 413.883 M -27.63 % | 571.876 M -52.96 % | 1.216 B 36.28 % | 892.011 M 67.26 % | 533.312 M -33.11 % | 797.334 M 96.57 % | 405.631 M -11.29 % | 457.237 M -18.57 % | 561.481 M 185.08 % | 196.958 M -6.56 % | 210.788 M 31.18 % | 160.683 M -11.43 % | 181.423 M 111.45 % | 85.801 M -67.16 % | 261.289 M 137.11 % | 110.199 M |
| Total des actifs courants | 5.553 B -24.73 % | 7.377 B 50.15 % | 4.913 B -10.98 % | 5.519 B -9.08 % | 6.070 B -3.31 % | 6.278 B 19.84 % | 5.239 B -1.36 % | 5.311 B -0.87 % | 5.358 B 11.36 % | 4.811 B 31.85 % | 3.649 B 26.24 % | 2.891 B 42.71 % | 2.025 B -17.36 % | 2.451 B 26.23 % | 1.942 B 10.06 % | 1.764 B -14.09 % | 2.053 B 20.04 % | 1.711 B 37.63 % | 1.243 B |
| Inventaire | 5.110 B -13.85 % | 5.931 B 39.13 % | 4.263 B -14.07 % | 4.960 B -7.81 % | 5.381 B 13.65 % | 4.734 B 17.15 % | 4.041 B -12.53 % | 4.620 B 4.40 % | 4.426 B 4.15 % | 4.249 B 40.42 % | 3.026 B 35.18 % | 2.239 B 25.70 % | 1.781 B 16 402.70 % | 10.791 M 26.41 % | 8.537 M 104.53 % | 4.174 M -71.31 % | 14.550 M -1.09 % | 14.711 M 47.37 % | 9.982 M |
| Créances nettes | 40.578 M 14.33 % | 35.493 M -64.55 % | 100.115 M 20.04 % | 83.403 M 94.01 % | 42.990 M -65.65 % | 125.146 M 5.15 % | 119.017 M 12.88 % | 105.432 M 29.47 % | 81.434 M 75.55 % | 46.387 M 10.90 % | 41.827 M 15.03 % | 36.362 M 13.65 % | 31.996 M 24.67 % | 25.665 M -90.65 % | 274.449 M 74.62 % | 157.169 M -52.13 % | 328.292 M 933.51 % | 31.765 M -26.46 % | 43.192 M |
| Actifs fiscaux | 102.344 M -35.14 % | 157.781 M -38.17 % | 255.198 M 8.63 % | 234.923 M 11.37 % | 210.932 M 90.09 % | 110.964 M 3.18 % | 107.540 M 17.13 % | 91.808 M 12.63 % | 81.515 M -4.45 % | 85.308 M 59.72 % | 53.412 M 19.81 % | 44.582 M 60.84 % | 27.719 M | 0.000 -100.00 % | 4.700 M -75.66 % | 19.308 M | 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 |
| Compte à payer | 242.261 M -76.50 % | 1.031 B 420.62 % | 197.996 M 53.81 % | 128.728 M -30.77 % | 185.944 M -36.02 % | 290.650 M 29.06 % | 225.202 M -13.58 % | 260.597 M 163.02 % | 99.079 M -53.41 % | 212.683 M 5.17 % | 202.228 M 84.56 % | 109.572 M -59.61 % | 271.288 M -34.85 % | 416.430 M -7.67 % | 451.035 M 50.12 % | 300.456 M 24.83 % | 240.693 M 33.07 % | 180.879 M 401.50 % | 36.068 M |
| Impôts à payer | 15.727 M 656.39 % | 2.079 M -71.87 % | 7.391 M 63.61 % | 4.518 M | 0.000 | 0.000 -100.00 % | 17.236 M | 0.000 -100.00 % | 118.038 M 159.14 % | 45.551 M 154.38 % | 17.906 M -77.53 % | 79.694 M 281.76 % | 20.876 M -27.68 % | 28.866 M 8.27 % | 26.660 M -18.96 % | 32.898 M 193.62 % | 11.204 M -51.42 % | 23.064 M 139.40 % | 9.634 M |
| Revenu différé non Courant | 17.017 M | 0.000 -100.00 % | 124.318 M -53.03 % | 264.648 M 1 067.19 % | 22.674 M -12.20 % | 25.824 M -12.66 % | 29.568 M 18.19 % | 25.018 M -12.49 % | 28.590 M -44.63 % | 51.634 M 3.62 % | 49.830 M -16.78 % | 59.876 M 109.16 % | 28.626 M | 0.000 | 0.000 -100.00 % | 18.819 M -7.38 % | 20.318 M | 0.000 | 0.000 |
| Intérêts minoritaires | 989.277 M -2.95 % | 1.019 B -5.83 % | 1.082 B 15.89 % | 934.008 M 6.80 % | 874.547 M -8.57 % | 956.526 M -7.97 % | 1.039 B -3.06 % | 1.072 B 28.75 % | 832.792 M 18.35 % | 703.666 M 104.53 % | 344.035 M 15.86 % | 296.947 M 19.88 % | 247.707 M 14.85 % | 215.681 M -1.91 % | 219.876 M -8.60 % | 240.562 M -8.14 % | 261.877 M 47.52 % | 177.515 M 41.18 % | 125.738 M |
| Obligations de location-acquisition | 1.116 B 4.89 % | 1.063 B -46.44 % | 1.985 B 2.41 % | 1.939 B -6.36 % | 2.070 B 21 283.48 % | 9.682 M -21.07 % | 12.266 M -10.50 % | 13.705 M 12.45 % | 12.187 M -16.19 % | 14.542 M -11.71 % | 16.471 M -28.06 % | 22.895 M 4.16 % | 21.982 M 16.28 % | 18.904 M 99.75 % | 9.464 M 86.23 % | 5.082 M | 0.000 | 0.000 | 0.000 |
| Actions spécifiques | 0.000 | 0.000 -100.00 % | 178.198 M -52.95 % | 378.720 M -11.43 % | 427.596 M -45.04 % | 778.059 M 42.84 % | 544.703 M 10.26 % | 493.996 M -13.96 % | 574.157 M | 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 | 475.794 M 384.86 % | 98.130 M 0.00 % | 98.130 M 249.39 % | -65.685 M -736.88 % | -7.849 M -108.00 % | 98.127 M 0.10 % | 98.030 M 312.22 % | 23.781 M 2 861.15 % | -861.265 K 0.00 % | -861.265 K -104.26 % | 20.203 M -15.05 % | 23.781 M -62.34 % | 63.150 M 0.00 % | 63.150 M -13.57 % | 73.063 M 207.23 % | 23.781 M -73.61 % | 90.106 M 278.90 % | 23.781 M 0.00 % | 23.781 M |
| Impôts différés passifs non courants | 231.642 M -10.13 % | 257.740 M -11.67 % | 291.803 M 190.70 % | 100.380 M -18.78 % | 123.593 M -8.77 % | 135.469 M -8.74 % | 148.439 M 15.27 % | 128.775 M 43.12 % | 89.974 M -8.09 % | 97.891 M 19.82 % | 81.698 M -0.11 % | 81.789 M 248.71 % | 23.455 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres passifs | 0.000 -100.00 % | 26.492 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 |
| Actifs totaux | 10.850 B -15.37 % | 12.820 B 14.94 % | 11.153 B 9.35 % | 10.199 B -5.60 % | 10.805 B 24.47 % | 8.681 B 11.77 % | 7.767 B -1.15 % | 7.857 B 7.22 % | 7.328 B 7.54 % | 6.814 B 39.51 % | 4.885 B 18.28 % | 4.130 B 11.81 % | 3.694 B -10.82 % | 4.142 B 14.82 % | 3.607 B 4.16 % | 3.463 B -1.26 % | 3.507 B 30.35 % | 2.691 B 19.64 % | 2.249 B |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | 57.583 M -44.63 % | 104.005 M 405.52 % | -34.042 M -51.49 % | -22.472 M 73.55 % | -84.945 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 |
| 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 |
| Variation du fonds de roulement | -174.113 M 89.68 % | -1.688 B -1 536.44 % | 117.494 M -83.89 % | 729.296 M 226.84 % | -574.975 M 15.11 % | -677.316 M -620.65 % | 130.090 M 152.10 % | -249.689 M 48.26 % | -482.558 M 71.24 % | -1.678 B -145.86 % | -682.408 M -102.01 % | -337.817 M -174.27 % | 454.875 M 204.82 % | -433.957 M -1 404.65 % | -28.841 M -121.08 % | 136.842 M 123.92 % | -572.023 M -412.71 % | 182.927 M 746.05 % | -28.315 M |
| Comptes débiteurs | -937.224 K -112.25 % | 7.652 M 109.30 % | -82.271 M -314.01 % | -19.872 M -115.77 % | 125.987 M 1 790.18 % | 6.665 M 114.01 % | -47.568 M -988.15 % | 5.356 M -73.49 % | 20.202 M 118.12 % | -111.471 M -66.31 % | -67.025 M -1 242.20 % | -4.994 M 22.97 % | -6.483 M | 0.000 100.00 % | -8.565 M -606.51 % | 1.691 M 140.44 % | -4.182 M -116.07 % | 26.017 M 206.95 % | -24.328 M |
| Inventaire | 807.812 M 152.40 % | -1.542 B -1 352.61 % | 123.075 M -77.38 % | 544.117 M 199.58 % | -546.391 M 8.42 % | -596.644 M -213.69 % | 524.791 M 274.20 % | -301.260 M -68.70 % | -178.582 M 88.25 % | -1.520 B -111.57 % | -718.377 M -64.36 % | -437.075 M -171.96 % | 607.393 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Comptes à payer | -849.492 M -201.58 % | 836.312 M 1 255.93 % | 61.678 M 2 806.24 % | -2.279 M 98.69 % | -173.470 M -15.23 % | -150.541 M -242.74 % | -43.922 M -343.32 % | -9.908 M -121.26 % | 46.599 M -55.01 % | 103.572 M 73.38 % | 59.738 M -21.99 % | 76.581 M 204.91 % | -72.997 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autre fonds de roulement | -131.496 M 86.72 % | -990.049 M -6 694.97 % | 15.012 M -92.76 % | 207.330 M 997.09 % | 18.898 M -70.10 % | 63.203 M 120.84 % | -303.211 M -640.27 % | 56.122 M 115.14 % | -370.778 M -147.23 % | -149.976 M -446.72 % | 43.256 M 56.32 % | 27.671 M 137.89 % | -73.038 M 83.17 % | -433.957 M -2 040.27 % | -20.276 M -115.00 % | 135.151 M 123.80 % | -567.841 M -461.89 % | 156.910 M 4 035.62 % | -3.987 M |
| Autres éléments non monétaires | 376.486 M -65.87 % | 1.103 B 429.90 % | 208.169 M -36.64 % | 328.546 M -0.63 % | 330.616 M 140.71 % | -812.037 M -862.61 % | -84.358 M 74.07 % | -325.342 M 50.10 % | -651.970 M -170.15 % | -241.336 M -19.15 % | -202.543 M 77.72 % | -909.140 M -543.40 % | -141.303 M -221.32 % | -43.976 M 40.64 % | -74.090 M -72.68 % | -42.907 M 58.24 % | -102.760 M -221.53 % | -31.960 M 38.84 % | -52.253 M |
| Trésorerie nette provenant des activités d'exploitation | 307.246 M 168.51 % | -448.470 M -222.01 % | 367.557 M -59.56 % | 909.006 M 290.63 % | -476.854 M 62.00 % | -1.255 B -552.05 % | 277.574 M 160.55 % | -458.450 M 21.56 % | -584.427 M 61.71 % | -1.526 B -88.82 % | -808.443 M -32.32 % | -610.980 M -192.89 % | 657.715 M 253.47 % | -428.555 M -885.99 % | -43.465 M -120.28 % | 214.332 M 145.57 % | -470.285 M -334.51 % | 200.536 M 10 361.16 % | 1.917 M |
| Investissements dans les immobilisations corporelles | -34.410 M 25.11 % | -45.946 M 43.13 % | -80.797 M 72.52 % | -294.067 M 14.46 % | -343.774 M -76.86 % | -194.376 M | 0.000 100.00 % | -334.668 M -45.52 % | -229.987 M -163.61 % | -87.245 M -191.56 % | -29.923 M -71.71 % | -17.427 M -34.01 % | -13.004 M -32.20 % | -9.837 M 79.20 % | -47.288 M 80.17 % | -238.527 M 37.44 % | -381.291 M -333.80 % | -87.896 M 34.69 % | -134.579 M |
| Acquisitions nettes | -64.781 M -12 698.13 % | 514.212 K -82.83 % | 2.994 M -96.38 % | 82.653 M -60.64 % | 209.998 M -38.57 % | 341.871 M 259.96 % | 94.974 M 429.03 % | 17.953 M 106.21 % | -288.878 M -1 580.44 % | 19.513 M 514.64 % | -4.706 M 99.23 % | -607.945 M | 0.000 | 0.000 | 0.000 100.00 % | -37.653 M | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | -4.506 M 94.39 % | -80.261 M 76.77 % | -345.482 M -153.69 % | -136.184 M -32.04 % | -103.135 M 86.89 % | -786.809 M -27 031.35 % | -2.900 M 98.15 % | -157.013 M -348.01 % | 63.308 M 3 083.41 % | -2.122 M -103.31 % | 64.140 M 190.31 % | -71.025 M | 0.000 100.00 % | -32.197 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ventes échéances des investissements | 4.430 M -94.48 % | 80.227 M -80.77 % | 417.179 M 582.28 % | 61.145 M -44.53 % | 110.221 M -85.90 % | 781.910 M 168.19 % | 291.554 M | 0.000 -100.00 % | 8.843 M -80.47 % | 45.284 M -69.83 % | 150.090 M 318.08 % | 35.900 M -64.54 % | 101.237 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités d'investissement | 48.509 M 121.79 % | 21.871 M 79.96 % | 12.154 M 126.03 % | 5.377 M -74.78 % | 21.319 M -76.28 % | 89.892 M -80.96 % | 472.177 M 592.23 % | -95.926 M -107.70 % | 1.245 B 1 467.39 % | 79.439 M 82.61 % | 43.501 M -97.64 % | 1.847 B 3 697.64 % | -51.326 M -205.65 % | 48.583 M 174.25 % | -65.429 M -158.36 % | 112.121 M 748.61 % | -17.286 M -184.38 % | 20.486 M -61.83 % | 53.673 M |
| Trésorerie nette utilisée pour les activités d'investissement | -50.758 M -115.13 % | -23.594 M -490.14 % | 6.048 M 102.15 % | -281.076 M -166.75 % | -105.371 M -145.32 % | 232.488 M -50.76 % | 472.177 M 214.43 % | -412.642 M -151.68 % | 798.407 M 2 030.32 % | 37.478 M -83.20 % | 223.102 M -81.19 % | 1.186 B 3 113.52 % | 36.907 M 463.63 % | 6.548 M 105.81 % | -112.717 M 31.29 % | -164.059 M 58.84 % | -398.577 M -491.27 % | -67.410 M 16.68 % | -80.906 M |
| Remboursement de dette | -907.682 M -156.54 % | 1.605 B 612.62 % | -313.167 M 50.14 % | -628.030 M -178.34 % | 801.640 M 5.21 % | 761.973 M 365.17 % | -287.351 M -207.46 % | 267.402 M 22.82 % | 217.721 M -83.94 % | 1.355 B 97.94 % | 684.818 M 518.86 % | -163.496 M 73.39 % | -614.330 M -251.54 % | 405.396 M 326.87 % | 94.969 M 118.56 % | 43.453 M -93.84 % | 705.525 M 3 371.46 % | 20.324 M -77.34 % | 89.685 M |
| Actions ordinaires émises | 260.879 K | 0.000 | 0.000 | 0.000 -100.00 % | 5.260 K -97.10 % | 181.500 K -99.93 % | 251.032 M 1 117.63 % | 20.616 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 40.000 M | 0.000 -100.00 % | 9.500 M -33.33 % | 14.250 M | 0.000 | 0.000 |
| Actions ordinaires rachetées | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -21.064 M -488.71 % | -3.578 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividendes versés | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -16.532 M 51.56 % | -34.127 M 66.70 % | -102.491 M -115.99 % | -47.451 M -234.77 % | -14.174 M 71.43 % | -49.607 M 1.57 % | -50.400 M -40.00 % | -36.000 M -400.00 % | -7.200 M -50.00 % | -4.800 M 90.36 % | -49.805 M -937.59 % | -4.800 M 73.33 % | -18.000 M -50.00 % | -12.000 M 54.53 % | -26.393 M |
| Autres activités de financement | 574.916 M 297.58 % | -290.985 M -25 109.18 % | -1.154 M 99.50 % | -232.932 M -0.96 % | -230.714 M | 0.000 -100.00 % | 251.032 M 8.27 % | 231.866 M 1 463.90 % | -17.000 M -108.59 % | 198.000 M | 0.000 100.00 % | -83.065 M -38.44 % | -60.000 M | 0.000 -100.00 % | 2.083 M 148.09 % | -4.332 M 48.43 % | -8.400 M -187.14 % | 9.640 M -87.37 % | 76.357 M |
| Trésorerie nette utilisée provenant des activités de financement | -332.505 M -125.30 % | 1.314 B 520.92 % | -312.264 M 63.73 % | -860.962 M -255.30 % | 554.399 M -23.85 % | 728.027 M 624.47 % | -138.811 M -130.72 % | 451.818 M 142.20 % | 186.546 M -87.42 % | 1.483 B 135.06 % | 630.840 M 324.30 % | -281.243 M 58.73 % | -681.530 M -254.68 % | 440.596 M 832.52 % | 47.248 M 7.82 % | 43.821 M -93.68 % | 693.375 M 3 759.86 % | 17.964 M -87.14 % | 139.649 M |
| Effet des changements du Forex sur les liquidités | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation nette de la trésorerie | -76.017 M 23.64 % | -99.546 M -262.28 % | 61.341 M 126.32 % | -233.032 M -737.47 % | -27.826 M 90.54 % | -294.267 M -148.17 % | 610.940 M 245.71 % | -419.274 M -204.68 % | 400.526 M 6 566.71 % | -6.194 M -113.61 % | 45.499 M -84.51 % | 293.798 M 2 144.13 % | 13.092 M -29.57 % | 18.589 M 117.06 % | -108.934 M -215.77 % | 94.094 M 153.62 % | -175.487 M -216.15 % | 151.090 M 149.08 % | 60.660 M |
| Trésorerie au début de la période | 297.503 M -25.07 % | 397.050 M 18.27 % | 335.709 M -40.97 % | 568.741 M -4.66 % | 596.567 M -33.03 % | 890.834 M 218.28 % | 279.894 M -60.11 % | 701.708 M 132.98 % | 301.182 M -2.02 % | 307.376 M 17.37 % | 261.877 M 47.99 % | 176.959 M 97.61 % | 89.551 M 26.20 % | 70.961 M -60.55 % | 179.895 M 109.66 % | 85.801 M -67.16 % | 261.289 M 137.11 % | 110.199 M 122.45 % | 49.539 M |
| Trésorerie à la fin de la période | 221.487 M -25.55 % | 297.503 M -25.07 % | 397.050 M 18.27 % | 335.709 M -40.97 % | 568.741 M -4.66 % | 596.567 M -33.03 % | 890.834 M 215.41 % | 282.434 M -59.75 % | 701.708 M 132.98 % | 301.182 M -2.02 % | 307.376 M -34.71 % | 470.756 M 358.64 % | 102.642 M 14.62 % | 89.551 M 26.20 % | 70.961 M -60.55 % | 179.895 M 109.66 % | 85.801 M -67.16 % | 261.289 M 137.11 % | 110.199 M |
| Trésorerie d'exploitation | 307.246 M 122.10 % | -1.390 B -478.26 % | 367.557 M -59.56 % | 909.006 M 290.63 % | -476.854 M 62.00 % | -1.255 B -552.05 % | 277.574 M 160.55 % | -458.450 M 21.56 % | -584.427 M 61.71 % | -1.526 B -88.82 % | -808.443 M -32.32 % | -610.980 M -192.89 % | 657.715 M 253.47 % | -428.555 M -885.99 % | -43.465 M -120.28 % | 214.332 M 145.57 % | -470.285 M -334.51 % | 200.536 M 10 361.16 % | 1.917 M |
| Dépenses en capital | -34.255 M 25.45 % | -45.946 M 43.13 % | -80.797 M 72.52 % | -294.067 M 14.46 % | -343.774 M -76.86 % | -194.376 M | 0.000 100.00 % | -334.668 M -45.52 % | -229.987 M -163.61 % | -87.245 M -191.56 % | -29.923 M -71.71 % | -17.427 M -34.01 % | -13.004 M -32.20 % | -9.837 M 79.20 % | -47.288 M 80.17 % | -238.527 M 37.44 % | -381.291 M -333.80 % | -87.896 M 34.69 % | -134.579 M |
| Cash-flow disponible | 272.836 M 118.99 % | -1.437 B -601.04 % | 286.760 M -53.37 % | 614.939 M 174.94 % | -820.627 M 43.37 % | -1.449 B -622.08 % | 277.574 M 135.00 % | -793.118 M 2.61 % | -814.414 M 49.53 % | -1.614 B -92.49 % | -838.366 M -33.41 % | -628.407 M -197.47 % | 644.710 M 247.06 % | -438.392 M -383.06 % | -90.753 M -275.08 % | -24.196 M 97.16 % | -851.576 M -856.02 % | 112.640 M 184.91 % | -132.662 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 299.137 M -48.52 % | 581.103 M -0.52 % | 584.136 M -21.21 % | 741.412 M 15.31 % | 643.000 M -27.46 % | 886.461 M 51.23 % | 586.181 M 102.76 % | 289.105 M -48.66 % | 563.138 M 13.87 % | 494.542 M -40.63 % | 833.025 M 174.15 % | 303.858 M -31.57 % | 444.023 M 9.15 % | 406.806 M -46.12 % | 755.025 M 186.80 % | 263.255 M -35.34 % | 407.107 M -21.61 % | 519.348 M 0.44 % | 517.056 M 21.62 % | 425.128 M 395.41 % | 85.814 M -64.32 % | 240.502 M -48.02 % | 462.701 M 92.70 % | 240.109 M -25.64 % | 322.911 M -21.04 % | 408.963 M -69.20 % | 1.328 B 149.25 % | 532.782 M -16.10 % | 635.054 M -2.09 % | 648.641 M -1.97 % | 661.683 M 23.10 % | 537.496 M 13.30 % | 474.407 M 4.17 % | 455.413 M -47.84 % | 873.094 M 174.35 % | 318.245 M -59.80 % | 791.649 M -17.97 % | 965.072 M -21.39 % | 1.228 B 360.28 % | 266.718 M -46.53 % | 498.815 M -15.62 % | 591.186 M -34.59 % | 903.765 M 644.21 % | 121.440 M -66.89 % | 366.803 M 87.75 % | 195.371 M 3.84 % | 188.152 M -34.38 % | 286.735 M 2.18 % | 280.629 M -6.68 % | 300.727 M -24.18 % | 396.654 M -31.03 % | 575.075 M -9.25 % | 633.667 M 42.81 % | 443.708 M -31.06 % | 643.651 M 307.00 % | 158.147 M 52.00 % | 104.044 M -43.32 % | 183.575 M -28.26 % | 255.888 M 10.57 % | 231.420 M -20.24 % | 290.134 M -15.01 % | 341.364 M 13.61 % | 300.462 M 81.53 % | 165.516 M -54.96 % | 367.527 M 44.26 % | 254.770 M |
| Bénéfice net | -78.471 M -84.12 % | -42.620 M 47.20 % | -80.726 M -9.50 % | -73.725 M 43.80 % | -131.181 M -716.63 % | 21.274 M 211.54 % | -19.072 M 37.82 % | -30.673 M 68.37 % | -96.978 M 4.41 % | -101.447 M -465.27 % | 27.773 M 143.55 % | -63.778 M 34.69 % | -97.653 M 20.41 % | -122.697 M -414.77 % | 38.980 M -46.25 % | 72.521 M 162.66 % | -115.746 M -186.76 % | -40.363 M -626.83 % | -5.553 M 93.10 % | -80.507 M 37.93 % | -129.696 M -15.32 % | -112.469 M -119.96 % | 563.611 M 584.41 % | -116.350 M -23.08 % | -94.533 M -15.10 % | -82.134 M -139.34 % | 208.788 M 648.40 % | -38.072 M 37.93 % | -61.339 M -127.45 % | -26.968 M -123.51 % | 114.732 M 480.95 % | -30.117 M 29.59 % | -42.775 M -84.30 % | -23.210 M -113.48 % | 172.191 M 352.23 % | -68.267 M -609.27 % | -9.625 M -114.90 % | 64.599 M -23.61 % | 84.570 M 262.63 % | -52.002 M -391.16 % | 17.860 M -78.02 % | 81.246 M 8.50 % | 74.883 M 261.46 % | -46.378 M -79.84 % | -25.789 M -10.74 % | -23.287 M 46.64 % | -43.644 M -111.61 % | 375.815 M 1 255.82 % | -32.515 M -1 155.00 % | 3.082 M -87.68 % | 25.019 M -21.46 % | 31.854 M -23.09 % | 41.418 M 79.62 % | 23.059 M -51.97 % | 48.010 M 294.40 % | -24.697 M 34.54 % | -37.730 M -615.13 % | -5.276 M -344.76 % | 2.156 M 108.30 % | -25.974 M -71.37 % | -15.157 M -171.42 % | 21.221 M 99.95 % | 10.613 M 154.99 % | -19.301 M -128.14 % | 68.586 M 1 271.61 % | -5.854 M |
| Bénéfice avant impôt | -140.289 M -2 351.32 % | -5.723 M 94.98 % | -113.920 M -45.22 % | -78.447 M 34.12 % | -119.067 M -248.68 % | 80.081 M 376.77 % | -28.934 M -164.60 % | 44.792 M 135.16 % | -127.388 M -40.49 % | -90.673 M -429.68 % | 27.504 M 147.74 % | -57.607 M 51.14 % | -117.904 M 17.20 % | -142.389 M -1 040.14 % | 15.146 M -85.40 % | 103.728 M 166.77 % | -155.355 M -82.05 % | -85.336 M -181.85 % | -30.277 M 66.89 % | -91.437 M 48.91 % | -178.962 M -4.50 % | -171.255 M -130.91 % | 554.041 M 452.94 % | -156.977 M -29.09 % | -121.605 M -18.49 % | -102.631 M -132.14 % | 319.296 M 572.07 % | -67.638 M 6.04 % | -71.983 M -386.34 % | -14.801 M -108.73 % | 169.570 M 1 154.94 % | -16.074 M 65.65 % | -46.794 M -75.67 % | -26.637 M -108.47 % | 314.665 M 474.15 % | -84.102 M -238.58 % | 60.687 M -68.67 % | 193.715 M -11.38 % | 218.593 M 454.40 % | -61.679 M -200.85 % | 61.159 M -59.39 % | 150.599 M -28.40 % | 210.327 M 383.43 % | -74.207 M -76.69 % | -41.999 M -22.19 % | -34.372 M 49.42 % | -67.953 M -110.06 % | 675.631 M 1 979.05 % | -35.956 M -319.28 % | 16.397 M -66.22 % | 48.543 M -38.08 % | 78.398 M -15.74 % | 93.047 M 70.54 % | 54.559 M -52.66 % | 115.240 M 447.51 % | -33.162 M 31.15 % | -48.169 M -1 447.38 % | 3.575 M -22.27 % | 4.599 M 121.21 % | -21.687 M -340.30 % | 9.025 M -67.10 % | 27.432 M 168.31 % | 10.224 M 134.00 % | -30.071 M -121.91 % | 137.236 M 974.51 % | 12.772 M |
| Ratio bénéfice avant impôt | -0.47 -4 661.93 % | -0.01 94.95 % | -0.20 -84.32 % | -0.11 42.86 % | -0.19 -304.98 % | 0.09 283.02 % | -0.05 -131.86 % | 0.15 168.49 % | -0.23 -23.38 % | -0.18 -655.32 % | 0.03 117.42 % | -0.19 28.60 % | -0.27 24.14 % | -0.35 -1 844.88 % | 0.02 -94.91 % | 0.39 203.25 % | -0.38 -132.24 % | -0.16 -180.61 % | -0.06 72.77 % | -0.22 89.69 % | -2.09 -192.87 % | -0.71 -159.47 % | 1.20 283.15 % | -0.65 -73.60 % | -0.38 -50.06 % | -0.25 -204.37 % | 0.24 289.40 % | -0.13 -12.00 % | -0.11 -396.74 % | -0.02 -108.90 % | 0.26 956.94 % | -0.03 69.68 % | -0.10 -68.64 % | -0.06 -116.23 % | 0.36 236.38 % | -0.26 -444.73 % | 0.08 -61.81 % | 0.20 12.73 % | 0.18 177.00 % | -0.23 -288.61 % | 0.12 -51.87 % | 0.25 9.46 % | 0.23 138.09 % | -0.61 -433.68 % | -0.11 34.92 % | -0.18 51.29 % | -0.36 -115.33 % | 2.36 1 939.04 % | -0.13 -334.99 % | 0.05 -55.45 % | 0.12 -10.23 % | 0.14 -7.16 % | 0.15 19.42 % | 0.12 -31.32 % | 0.18 185.38 % | -0.21 54.71 % | -0.46 -2 477.32 % | 0.02 8.35 % | 0.02 119.18 % | -0.09 -401.27 % | 0.03 -61.29 % | 0.08 136.16 % | 0.03 118.73 % | -0.18 -148.66 % | 0.37 644.85 % | 0.05 |
| EBITDA | 53.408 M -72.58 % | 194.788 M 111.90 % | 91.922 M -29.03 % | 129.523 M 118.75 % | 59.211 M -75.55 % | 242.149 M 131.97 % | 104.389 M 240.14 % | 30.690 M -50.86 % | 62.450 M -40.21 % | 104.442 M -46.68 % | 195.860 M 2 873.83 % | -7.061 M -117.86 % | 39.538 M 247.89 % | 11.365 M -91.86 % | 139.695 M 863.44 % | -18.298 M -229.93 % | -5.546 M -108.85 % | 62.681 M -42.03 % | 108.124 M 81.81 % | 59.472 M 210.59 % | -53.776 M -106.89 % | -25.992 M 68.59 % | -82.750 M 35.60 % | -128.493 M -1.23 % | -126.927 M -52.12 % | -83.440 M -133.46 % | 249.388 M 464.23 % | -68.470 M -94.85 % | -35.139 M -437.78 % | 10.403 M -95.12 % | 213.048 M 1 123.57 % | 17.412 M 151.04 % | -34.112 M -1 339.99 % | 2.751 M -99.26 % | 370.257 M 778.45 % | -54.574 M -20.03 % | -45.466 M -119.56 % | 232.482 M 5.22 % | 220.952 M 645.39 % | -40.513 M -148.94 % | 82.775 M -47.02 % | 156.235 M -30.78 % | 225.723 M 461.45 % | -62.449 M -97.38 % | -31.639 M 13.99 % | -36.784 M 32.60 % | -54.578 M 30.75 % | -78.816 M -5 241.29 % | 1.533 M -97.20 % | 54.845 M 180.96 % | 19.520 M -84.34 % | 124.683 M -12.49 % | 142.484 M 38.54 % | 102.846 M -34.81 % | 157.756 M 8 956.02 % | 1.742 M 113.36 % | -13.041 M -132.11 % | 40.612 M -4.88 % | 42.697 M 636.53 % | -7.958 M -148.39 % | 16.445 M -74.41 % | 64.269 M 34.05 % | 47.946 M 511.40 % | 7.842 M -95.38 % | 169.845 M 357.51 % | 37.124 M |
| Ratio de revenu net | -0.26 -257.67 % | -0.07 46.93 % | -0.14 -38.98 % | -0.10 51.26 % | -0.20 -950.10 % | 0.02 173.76 % | -0.03 69.33 % | -0.11 38.39 % | -0.17 16.05 % | -0.21 -715.27 % | 0.03 115.88 % | -0.21 4.56 % | -0.22 27.08 % | -0.30 -684.21 % | 0.05 -81.26 % | 0.28 196.89 % | -0.28 -265.82 % | -0.08 -623.62 % | -0.01 94.33 % | -0.19 87.47 % | -1.51 -223.19 % | -0.47 -138.39 % | 1.22 351.37 % | -0.48 -65.52 % | -0.29 -45.77 % | -0.20 -227.74 % | 0.16 320.02 % | -0.07 26.02 % | -0.10 -132.32 % | -0.04 -123.98 % | 0.17 409.45 % | -0.06 37.86 % | -0.09 -76.92 % | -0.05 -125.84 % | 0.20 191.94 % | -0.21 -1 664.34 % | -0.01 -118.16 % | 0.07 -2.83 % | 0.07 135.33 % | -0.19 -644.53 % | 0.04 -73.95 % | 0.14 65.86 % | 0.08 121.70 % | -0.38 -443.19 % | -0.07 41.01 % | -0.12 48.61 % | -0.23 -117.70 % | 1.31 1 231.21 % | -0.12 -1 230.55 % | 0.01 -83.75 % | 0.06 13.87 % | 0.06 -15.26 % | 0.07 25.77 % | 0.05 -30.33 % | 0.07 147.76 % | -0.16 56.94 % | -0.36 -1 161.77 % | -0.03 -441.17 % | 0.01 107.51 % | -0.11 -114.84 % | -0.05 -184.04 % | 0.06 75.99 % | 0.04 130.29 % | -0.12 -162.49 % | 0.19 912.16 % | -0.02 |
| Ratio EBITDA | 0.18 -46.74 % | 0.34 113.01 % | 0.16 -9.92 % | 0.17 89.71 % | 0.09 -66.29 % | 0.27 53.39 % | 0.18 67.76 % | 0.11 -4.28 % | 0.11 -47.49 % | 0.21 -10.18 % | 0.24 1 111.79 % | -0.02 -126.10 % | 0.09 218.73 % | 0.03 -84.90 % | 0.19 366.19 % | -0.07 -410.22 % | -0.01 -111.29 % | 0.12 -42.28 % | 0.21 49.48 % | 0.14 122.32 % | -0.63 -479.84 % | -0.11 39.57 % | -0.18 66.58 % | -0.54 -36.14 % | -0.39 -92.66 % | -0.20 -208.64 % | 0.19 246.13 % | -0.13 -132.26 % | -0.06 -445.00 % | 0.02 -95.02 % | 0.32 893.93 % | 0.03 145.05 % | -0.07 -1 290.34 % | 0.01 -98.58 % | 0.42 347.30 % | -0.17 -198.59 % | -0.06 -123.84 % | 0.24 33.84 % | 0.18 218.49 % | -0.15 -191.53 % | 0.17 -37.21 % | 0.26 5.81 % | 0.25 148.57 % | -0.51 -496.18 % | -0.09 54.19 % | -0.19 35.09 % | -0.29 -5.53 % | -0.27 -5 131.81 % | 0.01 -97.00 % | 0.18 270.59 % | 0.05 -77.30 % | 0.22 -3.58 % | 0.22 -2.99 % | 0.23 -5.43 % | 0.25 2 125.09 % | 0.01 108.79 % | -0.13 -156.66 % | 0.22 32.58 % | 0.17 585.23 % | -0.03 -160.67 % | 0.06 -69.89 % | 0.19 17.98 % | 0.16 236.80 % | 0.05 -89.75 % | 0.46 217.14 % | 0.15 |
| Taux de profit brut | 0.12 -67.26 % | 0.37 27.50 % | 0.29 2.39 % | 0.28 21.29 % | 0.23 -40.97 % | 0.39 27.59 % | 0.31 78.22 % | 0.17 -28.25 % | 0.24 -27.26 % | 0.33 16.92 % | 0.28 73.53 % | 0.16 -28.55 % | 0.23 24.12 % | 0.18 -36.58 % | 0.29 175.15 % | 0.11 -4.27 % | 0.11 -46.68 % | 0.21 -3.13 % | 0.21 -30.03 % | 0.31 149.37 % | -0.62 -905.09 % | 0.08 -26.88 % | 0.11 374.92 % | 0.02 -84.40 % | 0.14 -34.35 % | 0.22 -52.40 % | 0.45 158.97 % | 0.18 -28.11 % | 0.24 11.46 % | 0.22 -42.33 % | 0.38 44.07 % | 0.26 8.13 % | 0.24 -14.06 % | 0.28 -54.27 % | 0.62 178.38 % | 0.22 -25.95 % | 0.30 -11.30 % | 0.34 14.17 % | 0.30 21.44 % | 0.24 -35.42 % | 0.38 -9.17 % | 0.42 -0.86 % | 0.42 120.55 % | 0.19 43.16 % | 0.13 -48.87 % | 0.26 -2.46 % | 0.27 -7.20 % | 0.29 -20.93 % | 0.36 -15.60 % | 0.43 41.04 % | 0.31 -16.85 % | 0.37 -2.52 % | 0.38 -2.93 % | 0.39 6.84 % | 0.36 31.14 % | 0.28 -21.59 % | 0.35 -33.12 % | 0.53 24.09 % | 0.43 33.05 % | 0.32 -10.27 % | 0.36 2.14 % | 0.35 0.72 % | 0.35 16.05 % | 0.30 -49.99 % | 0.60 51.78 % | 0.39 |
| Moyenne pondérée des actions en circulation diluée | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.02 % | 1.067 B 0.01 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.01 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 19.87 % | 889.727 M 0.00 % | 889.727 M 1.44 % | 877.067 M -1.69 % | 892.124 M -1.42 % | 905.001 M 0.00 % | 905.001 M 1.44 % | 892.124 M -11.36 % | 1.006 B 12.82 % | 892.124 M 0.00 % | 892.124 M -11.11 % | 1.004 B 2.27 % | 981.340 M 10.16 % | 890.836 M -0.15 % | 892.143 M -0.59 % | 897.441 M 0.00 % | 897.441 M -0.98 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 1.79 % | 890.394 M -2.27 % | 911.063 M 0.25 % | 908.760 M 2.77 % | 884.243 M |
| Moyenne pondérée des actions en circulation | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.01 % | 1.067 B 0.01 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.01 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 19.87 % | 889.727 M 0.00 % | 889.727 M 1.44 % | 877.067 M -1.69 % | 892.124 M 0.27 % | 889.746 M 0.00 % | 889.737 M 1.44 % | 877.074 M -12.86 % | 1.006 B 14.76 % | 877.073 M 0.00 % | 877.073 M -12.61 % | 1.004 B 2.27 % | 981.340 M 12.05 % | 875.808 M -0.15 % | 877.124 M -0.59 % | 882.303 M -0.93 % | 890.555 M -0.05 % | 891.015 M 0.00 % | 891.011 M 0.00 % | 891.027 M 0.00 % | 891.003 M 0.00 % | 891.000 M 0.00 % | 891.017 M 0.00 % | 891.009 M 0.00 % | 891.012 M 0.00 % | 891.011 M -1.69 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 0.00 % | 906.296 M 1.79 % | 890.394 M -2.27 % | 911.063 M 0.25 % | 908.760 M 2.77 % | 884.243 M |
| Bénéfice par action diluée | -0.07 -85.46 % | -0.04 47.29 % | -0.08 -9.55 % | -0.07 42.42 % | -0.12 -700.00 % | 0.02 211.73 % | -0.02 37.85 % | -0.03 68.32 % | -0.09 4.42 % | -0.10 -465.77 % | 0.03 143.48 % | -0.06 34.72 % | -0.09 23.67 % | -0.12 -461.45 % | 0.03 -51.18 % | 0.07 161.82 % | -0.11 -191.01 % | -0.04 -626.92 % | -0.01 93.11 % | -0.08 37.08 % | -0.12 -9.09 % | -0.11 -120.75 % | 0.53 581.82 % | -0.11 -24.15 % | -0.09 -15.06 % | -0.08 -138.50 % | 0.20 567.29 % | -0.04 37.88 % | -0.07 -124.43 % | -0.03 -123.62 % | 0.13 490.39 % | -0.03 29.60 % | -0.05 -81.92 % | -0.03 -115.29 % | 0.17 322.22 % | -0.08 -608.33 % | -0.01 -116.69 % | 0.06 -24.77 % | 0.09 247.26 % | -0.06 -433.71 % | 0.02 -79.98 % | 0.09 5.30 % | 0.08 262.11 % | -0.05 -79.65 % | -0.03 -10.89 % | -0.03 46.68 % | -0.05 -111.76 % | 0.41 1 242.06 % | -0.04 -1 221.88 % | 0.00 -88.57 % | 0.03 -11.95 % | 0.03 -27.23 % | 0.04 64.91 % | 0.03 -50.00 % | 0.05 294.14 % | -0.03 34.38 % | -0.04 -617.24 % | -0.01 -341.67 % | 0.00 108.36 % | -0.03 -71.86 % | -0.02 -121.03 % | 0.08 561.67 % | 0.01 156.60 % | -0.02 -128.08 % | 0.08 1 243.94 % | -0.01 |
| Bénéfice par action | -0.07 -85.46 % | -0.04 47.29 % | -0.08 -9.55 % | -0.07 42.42 % | -0.12 -700.00 % | 0.02 211.73 % | -0.02 37.85 % | -0.03 68.32 % | -0.09 4.42 % | -0.10 -465.77 % | 0.03 143.48 % | -0.06 34.72 % | -0.09 23.67 % | -0.12 -461.45 % | 0.03 -51.18 % | 0.07 161.82 % | -0.11 -191.01 % | -0.04 -626.92 % | -0.01 93.11 % | -0.08 37.08 % | -0.12 -9.09 % | -0.11 -120.75 % | 0.53 581.82 % | -0.11 -24.15 % | -0.09 -15.06 % | -0.08 -138.50 % | 0.20 567.29 % | -0.04 37.88 % | -0.07 -124.43 % | -0.03 -123.62 % | 0.13 484.62 % | -0.03 29.73 % | -0.05 -81.51 % | -0.03 -115.59 % | 0.17 318.51 % | -0.08 -607.27 % | -0.01 -117.00 % | 0.06 -24.77 % | 0.09 244.78 % | -0.06 -439.43 % | 0.02 -79.98 % | 0.09 5.30 % | 0.08 259.31 % | -0.05 -80.28 % | -0.03 -10.73 % | -0.03 46.73 % | -0.05 -111.95 % | 0.41 1 223.29 % | -0.04 -1 240.63 % | 0.00 -88.57 % | 0.03 -11.95 % | 0.03 -27.23 % | 0.04 64.91 % | 0.03 -50.00 % | 0.05 294.14 % | -0.03 34.38 % | -0.04 -617.24 % | -0.01 -341.67 % | 0.00 108.36 % | -0.03 -71.86 % | -0.02 -121.03 % | 0.08 561.67 % | 0.01 156.60 % | -0.02 -128.08 % | 0.08 1 243.94 % | -0.01 |
| Bénéfice brut | 36.026 M -83.15 % | 213.787 M 26.84 % | 168.552 M -19.33 % | 208.933 M 39.86 % | 149.389 M -57.18 % | 348.887 M 92.95 % | 180.815 M 261.36 % | 50.037 M -63.16 % | 135.834 M -17.18 % | 164.003 M -30.59 % | 236.268 M 375.72 % | 49.665 M -51.10 % | 101.568 M 35.48 % | 74.969 M -65.83 % | 219.405 M 689.14 % | 27.803 M -38.10 % | 44.913 M -58.21 % | 107.464 M -2.71 % | 110.452 M -14.89 % | 129.782 M 344.60 % | -53.058 M -387.27 % | 18.470 M -61.99 % | 48.597 M 815.19 % | 5.310 M -88.40 % | 45.767 M -48.17 % | 88.295 M -85.34 % | 602.358 M 545.48 % | 93.320 M -39.69 % | 154.732 M 9.13 % | 141.792 M -43.47 % | 250.809 M 77.36 % | 141.413 M 22.50 % | 115.435 M -10.48 % | 128.947 M -76.15 % | 540.597 M 663.72 % | 70.785 M -70.23 % | 237.798 M -27.24 % | 326.829 M -10.25 % | 364.144 M 458.97 % | 65.146 M -65.47 % | 188.645 M -23.36 % | 246.154 M -35.15 % | 379.583 M 1 541.37 % | 23.126 M -52.60 % | 48.791 M -4.01 % | 50.829 M 1.28 % | 50.188 M -39.11 % | 82.419 M -19.21 % | 102.018 M -21.24 % | 129.533 M 6.93 % | 121.136 M -42.65 % | 211.221 M -11.54 % | 238.765 M 38.62 % | 172.242 M -26.35 % | 233.869 M 433.72 % | 43.819 M 19.19 % | 36.764 M -62.10 % | 96.995 M -10.98 % | 108.955 M 47.12 % | 74.058 M -28.42 % | 103.469 M -13.19 % | 119.193 M 14.43 % | 104.162 M 110.67 % | 49.444 M -77.48 % | 219.516 M 118.96 % | 100.253 M |
| Charge d'impôt sur le bénéfice | -31.054 M -164.16 % | 48.401 M 533.40 % | -11.168 M -547.43 % | 2.496 M -92.52 % | 33.391 M 1.60 % | 32.864 M 584.38 % | 4.802 M -94.55 % | 88.191 M 36 955.04 % | 238.000 K -97.79 % | 10.774 M 4 094.73 % | -269.705 K -104.37 % | 6.171 M 130.47 % | -20.251 M -2.84 % | -19.692 M 2.84 % | -20.267 M -164.10 % | 31.620 M 329.93 % | -13.752 M 31.49 % | -20.073 M 49.38 % | -39.653 M -538.85 % | -6.207 M 69.53 % | -20.368 M -8.82 % | -18.717 M -427.57 % | 5.714 M 160.70 % | -9.413 M -24.84 % | -7.540 M -77.45 % | -4.249 M -109.26 % | 45.873 M 578.40 % | -9.589 M -213.88 % | -3.055 M -148.61 % | 6.285 M -82.50 % | 35.907 M 547.78 % | 5.543 M 180.47 % | -6.888 M -999.22 % | 766.000 K -99.23 % | 99.221 M 4 902.57 % | -2.066 M -107.31 % | 28.277 M -23.03 % | 36.737 M -32.21 % | 54.191 M 1 261.92 % | 3.979 M 302.60 % | -1.964 M -110.25 % | 19.161 M -62.08 % | 50.524 M 547.04 % | -11.302 M -202.92 % | -3.731 M -65.16 % | -2.259 M 86.31 % | -16.504 M -108.23 % | 200.519 M 364 480.00 % | 55.000 K -99.21 % | 7.002 M -7.67 % | 7.584 M -58.46 % | 18.258 M -17.16 % | 22.039 M 65.82 % | 13.291 M -59.33 % | 32.678 M 854.94 % | 3.422 M 334.82 % | 787.000 K -90.33 % | 8.136 M 334.25 % | -3.473 M -194.84 % | 3.662 M -63.52 % | 10.038 M 289.22 % | 2.579 M -22.09 % | 3.310 M 2 008.53 % | 157.000 K -98.59 % | 11.170 M -26.86 % | 15.272 M |
| Coût des revenus | 263.111 M -28.37 % | 367.316 M -11.61 % | 415.585 M -21.95 % | 532.479 M 7.87 % | 493.611 M -8.18 % | 537.574 M 32.61 % | 405.366 M 69.56 % | 239.068 M -44.05 % | 427.304 M 29.27 % | 330.539 M -44.61 % | 596.757 M 134.77 % | 254.193 M -25.77 % | 342.455 M 3.20 % | 331.837 M -38.05 % | 535.620 M 127.49 % | 235.452 M -34.99 % | 362.194 M -12.06 % | 411.884 M 1.30 % | 406.604 M 37.67 % | 295.346 M 112.67 % | 138.872 M -37.45 % | 222.032 M -46.38 % | 414.104 M 76.37 % | 234.799 M -15.28 % | 277.144 M -13.57 % | 320.668 M -55.81 % | 725.590 M 65.11 % | 439.462 M -8.51 % | 480.322 M -5.23 % | 506.849 M 23.36 % | 410.874 M 3.73 % | 396.083 M 10.34 % | 358.972 M 9.96 % | 326.466 M -1.81 % | 332.497 M 34.36 % | 247.460 M -55.32 % | 553.851 M -13.22 % | 638.243 M -26.09 % | 863.493 M 328.38 % | 201.572 M -35.01 % | 310.170 M -10.10 % | 345.032 M -34.18 % | 524.182 M 433.17 % | 98.314 M -69.08 % | 318.012 M 120.01 % | 144.542 M 4.77 % | 137.964 M -32.48 % | 204.316 M 14.39 % | 178.611 M 4.33 % | 171.194 M -37.86 % | 275.518 M -24.28 % | 363.854 M -7.86 % | 394.902 M 45.47 % | 271.466 M -33.75 % | 409.782 M 258.43 % | 114.328 M 69.93 % | 67.280 M -22.29 % | 86.580 M -41.08 % | 146.933 M -6.63 % | 157.362 M -15.70 % | 186.665 M -15.98 % | 222.171 M 13.18 % | 196.300 M 69.12 % | 116.072 M -21.58 % | 148.011 M -4.21 % | 154.517 M |
| Dépenses générales et administratives | 125.575 M 0.31 % | 125.188 M -7.31 % | 135.056 M -2.18 % | 138.063 M 6.25 % | 129.937 M -0.11 % | 130.086 M 7.48 % | 121.028 M -2.74 % | 124.437 M -11.88 % | 141.206 M 5.98 % | 133.243 M 7.67 % | 123.748 M -0.15 % | 123.931 M -10.27 % | 138.115 M 4.69 % | 131.932 M 16.32 % | 113.425 M 15.59 % | 98.128 M -0.84 % | 98.958 M 9.63 % | 90.264 M -12.05 % | 102.628 M 8.93 % | 94.211 M 29.10 % | 72.976 M -39.37 % | 120.358 M -28.94 % | 169.368 M 31.62 % | 128.680 M 7.05 % | 120.202 M -5.37 % | 127.028 M -18.02 % | 154.958 M 13.67 % | 136.328 M -9.46 % | 150.571 M 24.06 % | 121.374 M 16.71 % | 103.995 M -14.74 % | 121.975 M -1.60 % | 123.962 M -1.07 % | 125.307 M -27.37 % | 172.520 M 62.32 % | 106.281 M -9.22 % | 117.080 M -4.31 % | 122.349 M 3.78 % | 117.891 M 27.01 % | 92.817 M 2.06 % | 90.944 M -1.31 % | 92.150 M -15.03 % | 108.452 M 27.04 % | 85.368 M 31.24 % | 65.045 M -16.44 % | 77.842 M -22.58 % | 100.546 M -31.99 % | 147.833 M 80.71 % | 81.809 M 18.59 % | 68.986 M -10.71 % | 77.258 M 19.51 % | 64.645 M -9.99 % | 71.819 M 14.64 % | 62.649 M -2.52 % | 64.269 M 6.15 % | 60.544 M 1.10 % | 59.887 M 15.41 % | 51.889 M 15.22 % | 45.034 M -23.78 % | 59.085 M -4.68 % | 61.989 M 19.13 % | 52.034 M 6.35 % | 48.929 M 9.53 % | 44.673 M -3.48 % | 46.283 M -16.44 % | 55.392 M |
| Frais de vente et de marketing | 23.373 M -27.37 % | 32.180 M -26.17 % | 43.586 M -32.96 % | 65.019 M 43.74 % | 45.234 M -9.16 % | 49.797 M 16.58 % | 42.713 M 90.60 % | 22.410 M -44.41 % | 40.316 M 27.94 % | 31.511 M -35.76 % | 49.053 M 109.67 % | 23.396 M -12.95 % | 26.878 M -5.33 % | 28.390 M -42.26 % | 49.172 M 102.99 % | 24.224 M -25.44 % | 32.491 M -13.94 % | 37.754 M -17.64 % | 45.840 M 84.27 % | 24.876 M 137.19 % | 10.488 M -72.13 % | 37.632 M -31.40 % | 54.860 M 87.82 % | 29.209 M -36.89 % | 46.283 M -25.40 % | 62.045 M -41.32 % | 105.739 M 53.02 % | 69.102 M -1.44 % | 70.114 M 22.38 % | 57.292 M 7.14 % | 53.475 M -13.85 % | 62.074 M -0.70 % | 62.513 M 1.85 % | 61.379 M -9.75 % | 68.010 M 32.26 % | 51.423 M -24.85 % | 68.430 M 4.91 % | 65.227 M -23.35 % | 85.094 M 73.07 % | 49.167 M -1.46 % | 49.896 M -30.65 % | 71.948 M -6.83 % | 77.221 M 126.21 % | 34.137 M 6.04 % | 32.192 M 23.26 % | 26.117 M -38.59 % | 42.530 M 1.24 % | 42.010 M -27.48 % | 57.929 M 44.82 % | 40.002 M -13.82 % | 46.418 M -0.38 % | 46.593 M -12.97 % | 53.537 M 39.37 % | 38.413 M -0.42 % | 38.577 M 99.95 % | 19.293 M 14.22 % | 16.891 M -21.94 % | 21.639 M -46.66 % | 40.569 M 126.87 % | 17.882 M 9.49 % | 16.332 M -23.58 % | 21.372 M -15.36 % | 25.250 M 57.04 % | 16.079 M -16.50 % | 19.257 M -8.77 % | 21.108 M |
| Autres dépenses | -78.505 M -45.01 % | -54.138 M -260.60 % | -15.013 M 56.82 % | -34.769 M -490.81 % | -5.885 M | 0.000 | 0.000 -100.00 % | 22.611 M 186.91 % | 7.881 M 176.83 % | -10.258 M -24.25 % | -8.256 M -2.95 % | -8.019 M -6.68 % | -7.517 M -0.33 % | -7.492 M -181.07 % | 9.241 M 107.01 % | 4.464 M -50.11 % | 8.948 M -13.15 % | 10.303 M -85.49 % | 70.996 M 635.48 % | 9.653 M 44.96 % | 6.659 M 34.47 % | 4.952 M 154.07 % | -9.159 M -20.49 % | -7.602 M 1.41 % | -7.711 M 15.88 % | -9.167 M -126.71 % | 34.320 M 236.33 % | -25.174 M -52.08 % | -16.553 M 53.69 % | -35.747 M 37.00 % | -56.737 M -273.51 % | 32.699 M 34.55 % | 24.302 M -25.78 % | 32.743 M 301.85 % | -16.222 M -220.97 % | 13.410 M -25.39 % | 17.974 M 73.88 % | 10.337 M -49.20 % | 20.349 M 35.87 % | 14.977 M | 0.000 -100.00 % | 12.248 M 141.32 % | -29.642 M -273.60 % | 17.075 M 61.01 % | 10.605 M -7.95 % | 11.521 M 34.74 % | 8.551 M 101.72 % | 4.239 M -33.01 % | 6.328 M | 0.000 100.00 % | -30.464 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 |
| Dépenses de fonctionnement | 70.443 M -31.76 % | 103.230 M -36.91 % | 163.628 M -2.78 % | 168.313 M 4.28 % | 161.411 M -10.71 % | 180.771 M 10.40 % | 163.741 M 18.89 % | 137.729 M -20.17 % | 172.531 M 11.67 % | 154.496 M -6.11 % | 164.545 M 18.12 % | 139.308 M -11.54 % | 157.476 M 3.04 % | 152.830 M -3.52 % | 158.400 M 36.23 % | 116.271 M -7.01 % | 125.041 M 2.99 % | 121.415 M -14.20 % | 141.508 M 26.74 % | 111.655 M 44.33 % | 77.363 M -48.47 % | 150.146 M -30.19 % | 215.068 M 43.11 % | 150.287 M -5.35 % | 158.774 M -11.75 % | 179.906 M -39.02 % | 295.017 M 63.67 % | 180.256 M -11.70 % | 204.132 M 42.83 % | 142.919 M 93.52 % | 73.853 M -58.85 % | 179.490 M -0.61 % | 180.586 M -0.42 % | 181.352 M -12.23 % | 206.611 M 35.45 % | 152.539 M -15.69 % | 180.920 M 37.37 % | 131.702 M -23.41 % | 171.968 M 23.54 % | 139.204 M -0.29 % | 139.603 M 30.41 % | 107.053 M -32.25 % | 158.015 M 33.80 % | 118.101 M 23.04 % | 95.984 M -6.43 % | 102.579 M -25.99 % | 138.602 M -22.81 % | 179.554 M 36.77 % | 131.279 M 21.19 % | 108.325 M 16.21 % | 93.213 M -16.20 % | 111.238 M -11.26 % | 125.356 M 24.04 % | 101.062 M -1.73 % | 102.846 M 28.82 % | 79.837 M 3.98 % | 76.778 M 4.42 % | 73.528 M -14.11 % | 85.603 M 11.22 % | 76.967 M -1.73 % | 78.321 M 6.70 % | 73.406 M -1.04 % | 74.179 M 22.10 % | 60.752 M -7.31 % | 65.540 M -14.33 % | 76.500 M |
| Coût et dépenses | 333.554 M -29.11 % | 470.546 M -18.76 % | 579.213 M -17.35 % | 700.792 M 5.72 % | 662.897 M -7.72 % | 718.345 M 26.22 % | 569.107 M 51.04 % | 376.797 M -37.18 % | 599.835 M 23.67 % | 485.035 M -36.29 % | 761.302 M 93.47 % | 393.501 M -21.29 % | 499.931 M 3.15 % | 484.667 M -30.17 % | 694.020 M 97.32 % | 351.723 M -27.81 % | 487.235 M -8.64 % | 533.299 M -2.70 % | 548.112 M 34.67 % | 407.001 M 88.22 % | 216.235 M -41.90 % | 372.178 M -40.85 % | 629.172 M 63.38 % | 385.086 M -11.66 % | 435.918 M -12.92 % | 500.574 M -50.95 % | 1.021 B 64.69 % | 619.718 M -9.46 % | 684.454 M 5.34 % | 649.768 M 34.05 % | 484.727 M -15.78 % | 575.573 M 6.67 % | 539.558 M 6.25 % | 507.818 M -5.80 % | 539.108 M 34.78 % | 399.999 M -45.56 % | 734.771 M -4.57 % | 769.945 M -25.64 % | 1.035 B 203.85 % | 340.776 M -24.23 % | 449.773 M -0.51 % | 452.085 M -33.73 % | 682.197 M 215.23 % | 216.415 M -47.73 % | 413.996 M 67.53 % | 247.121 M -10.65 % | 276.567 M -27.95 % | 383.870 M 23.87 % | 309.890 M 10.87 % | 279.519 M -24.19 % | 368.731 M -22.39 % | 475.092 M -8.68 % | 520.258 M 39.66 % | 372.528 M -27.33 % | 512.628 M 164.02 % | 194.165 M 34.78 % | 144.058 M -10.02 % | 160.108 M -31.15 % | 232.536 M -0.77 % | 234.329 M -11.57 % | 264.986 M -10.35 % | 295.577 M 9.28 % | 270.479 M 52.97 % | 176.824 M -17.20 % | 213.551 M -7.56 % | 231.017 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 |
| Frais de vente, frais généraux et administratifs | 148.948 M -5.35 % | 157.368 M -11.91 % | 178.641 M -12.03 % | 203.082 M 15.93 % | 175.171 M -2.62 % | 179.883 M 9.86 % | 163.741 M 11.50 % | 146.847 M -19.10 % | 181.522 M 10.18 % | 164.754 M -4.66 % | 172.801 M 17.29 % | 147.327 M -10.71 % | 164.993 M 2.91 % | 160.322 M -1.40 % | 162.597 M 32.89 % | 122.352 M -6.92 % | 131.449 M 2.68 % | 128.018 M -13.77 % | 148.468 M 24.67 % | 119.087 M 42.68 % | 83.464 M -47.17 % | 157.990 M -29.54 % | 224.228 M 42.02 % | 157.889 M -5.16 % | 166.485 M -11.95 % | 189.073 M -27.47 % | 260.697 M 26.90 % | 205.430 M -6.91 % | 220.685 M 23.52 % | 178.666 M 13.46 % | 157.470 M -14.44 % | 184.049 M -1.30 % | 186.475 M -0.11 % | 186.686 M -22.39 % | 240.530 M 52.52 % | 157.704 M -14.99 % | 185.510 M -1.10 % | 187.576 M -7.59 % | 202.985 M 42.96 % | 141.984 M 0.81 % | 140.840 M -14.17 % | 164.098 M -11.62 % | 185.673 M 55.37 % | 119.505 M 22.90 % | 97.237 M -6.47 % | 103.959 M -27.34 % | 143.076 M -24.63 % | 189.843 M 35.86 % | 139.738 M 28.21 % | 108.988 M -11.88 % | 123.676 M 11.18 % | 111.238 M -11.26 % | 125.356 M 24.04 % | 101.062 M -1.73 % | 102.846 M 28.82 % | 79.837 M 3.98 % | 76.778 M 4.42 % | 73.528 M -14.11 % | 85.603 M 11.22 % | 76.967 M -1.73 % | 78.321 M 6.70 % | 73.406 M -1.04 % | 74.179 M 22.10 % | 60.752 M -7.31 % | 65.540 M -14.33 % | 76.500 M |
| Revenu d'intérêts | 556.000 K 858.62 % | 58.000 K -94.55 % | 1.065 M 402.17 % | 212.000 K -56.38 % | 486.000 K 1 288.57 % | 35.000 K -92.56 % | 470.700 K 3 262.14 % | 14.000 K -98.28 % | 815.000 K 2 102.70 % | 37.000 K -88.67 % | 326.705 K 35.56 % | 241.000 K -25.39 % | 323.000 K 1.57 % | 318.000 K -24.69 % | 422.275 K 149.87 % | 169.000 K -44.41 % | 304.000 K 46.15 % | 208.000 K | 0.000 -100.00 % | 190.000 K -89.17 % | 1.754 M 119.80 % | 798.000 K -74.69 % | 3.153 M 308.95 % | 771.000 K -12.19 % | 878.000 K -18.10 % | 1.072 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.610 M | 0.000 | 0.000 | 0.000 -100.00 % | 11.466 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 % | 9.551 M 122.52 % | 4.292 M 332.23 % | 993.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.386 M -36.63 % | 2.187 M -12.70 % | 2.505 M 182.44 % | 887.000 K -21.09 % | 1.124 M 432.70 % | 211.000 K | 0.000 -100.00 % | 622.000 K -39.49 % | 1.028 M | 0.000 -100.00 % | 3.861 M | 0.000 | 0.000 | 0.000 |
| Frais d'intérêts | 104.492 M -6.49 % | 111.741 M -1.74 % | 113.719 M -3.89 % | 118.327 M 20.06 % | 98.558 M 11.90 % | 88.078 M -2.22 % | 90.075 M -3.23 % | 93.081 M -10.21 % | 103.662 M -6.34 % | 110.678 M 42.72 % | 77.551 M 5.54 % | 73.482 M -3.61 % | 76.235 M 3.19 % | 73.878 M -0.87 % | 74.528 M -5.62 % | 78.966 M -7.59 % | 85.451 M 1.08 % | 84.542 M | 0.000 -100.00 % | 124.740 M 107.50 % | 60.115 M -3.76 % | 62.463 M 114.04 % | 29.183 M -3.00 % | 30.084 M 13.95 % | 26.401 M -12.38 % | 30.130 M -12.12 % | 34.284 M 0.17 % | 34.227 M 2.02 % | 33.548 M 7.45 % | 31.223 M 15.36 % | 27.065 M 1.73 % | 26.604 M 7.42 % | 24.766 M 8.13 % | 22.903 M -25.46 % | 30.727 M 13.45 % | 27.083 M -5.02 % | 28.515 M 12.91 % | 25.255 M 57.73 % | 16.011 M -4.28 % | 16.727 M 8.23 % | 15.455 M 2.86 % | 15.026 M 37.67 % | 10.914 M 2.38 % | 10.661 M -3.05 % | 10.996 M 23.65 % | 8.893 M -0.84 % | 8.968 M -43.70 % | 15.929 M -22.29 % | 20.497 M -6.72 % | 21.974 M | 0.000 -100.00 % | 27.791 M -14.03 % | 32.327 M 3.93 % | 31.105 M 18.85 % | 26.171 M 16.79 % | 22.409 M 3.50 % | 21.652 M 8.85 % | 19.892 M 6.07 % | 18.753 M -0.13 % | 18.778 M 16.47 % | 16.123 M -12.16 % | 18.355 M -7.10 % | 19.759 M 5.31 % | 18.763 M 12.08 % | 16.740 M 52.45 % | 10.981 M |
| Dépréciation et amortissement | 89.205 M 0.49 % | 88.770 M -3.64 % | 92.124 M 2.77 % | 89.643 M 12.45 % | 79.716 M 7.68 % | 74.033 M -2.20 % | 75.701 M -9.93 % | 84.045 M -5.59 % | 89.021 M -0.66 % | 89.612 M -1.67 % | 91.132 M 13.81 % | 80.075 M -1.39 % | 81.207 M 1.67 % | 79.876 M 15.48 % | 69.168 M 0.71 % | 68.683 M 1.79 % | 67.472 M 1.72 % | 66.329 M -3.89 % | 69.010 M 66.91 % | 41.345 M -49.33 % | 81.597 M -6.11 % | 86.907 M 371.74 % | 18.422 M 6.77 % | 17.255 M 32.72 % | 13.001 M -0.50 % | 13.066 M -42.47 % | 22.710 M 22.98 % | 18.466 M 29.49 % | 14.261 M 23.69 % | 11.530 M -29.75 % | 16.412 M 138.48 % | 6.882 M 2.15 % | 6.737 M 3.89 % | 6.485 M -73.92 % | 24.865 M 108.78 % | 11.910 M -19.79 % | 14.849 M 9.89 % | 13.512 M 60.33 % | 8.428 M 89.86 % | 4.439 M -27.95 % | 6.161 M 26.09 % | 4.886 M 9.01 % | 4.482 M -11.97 % | 5.092 M 36.15 % | 3.740 M 8.56 % | 3.445 M -21.82 % | 4.406 M -55.31 % | 9.859 M -42.15 % | 17.041 M 2.96 % | 16.551 M -1.54 % | 16.809 M -9.11 % | 18.494 M 8.09 % | 17.110 M -0.42 % | 17.182 M 5.12 % | 16.345 M -12.81 % | 18.746 M 11.35 % | 16.835 M -1.81 % | 17.145 M -11.37 % | 19.345 M -2.43 % | 19.828 M 1.34 % | 19.566 M 5.87 % | 18.482 M 2.89 % | 17.963 M -6.20 % | 19.150 M 20.68 % | 15.869 M 18.68 % | 13.371 M |
| Résultat d'exploitation | -34.417 M -131.13 % | 110.557 M 2 145.62 % | 4.923 M -87.88 % | 40.620 M 304.15 % | -19.897 M -111.84 % | 168.116 M 180.17 % | 60.006 M -56.62 % | 138.325 M 631.90 % | -26.006 M -275.36 % | 14.830 M -85.88 % | 105.046 M 217.18 % | -89.643 M -80.38 % | -49.697 M 27.92 % | -68.946 M -175.26 % | 91.605 M -50.62 % | 185.502 M 2 813.21 % | -6.837 M -2 098.39 % | -311.000 K 99.00 % | -31.056 M -271.32 % | 18.127 M 115.03 % | -120.601 M -6.98 % | -112.734 M 32.28 % | -166.471 M -14.83 % | -144.977 M -28.29 % | -113.007 M -23.36 % | -91.611 M -129.81 % | 307.341 M 453.53 % | -86.936 M -75.98 % | -49.400 M -4 283.32 % | -1.127 M -100.64 % | 176.956 M 1 580.50 % | 10.530 M 147.80 % | -22.028 M -489.93 % | -3.734 M -101.08 % | 345.392 M 705.75 % | -57.019 M -193.96 % | 60.687 M -68.67 % | 193.715 M -11.38 % | 218.593 M 454.40 % | -61.679 M -200.85 % | 61.159 M -59.39 % | 150.599 M -28.40 % | 210.327 M 383.43 % | -74.207 M -57.24 % | -47.193 M 8.81 % | -51.750 M 41.47 % | -88.415 M -113.09 % | 675.631 M 4 470.47 % | -15.459 M -172.89 % | 21.208 M -67.80 % | 65.870 M -34.12 % | 99.983 M -11.84 % | 113.409 M 59.33 % | 71.180 M -45.67 % | 131.023 M 463.77 % | -36.018 M 9.99 % | -40.014 M -270.51 % | 23.467 M 0.49 % | 23.352 M 902.75 % | -2.909 M -111.57 % | 25.148 M -45.08 % | 45.787 M 52.71 % | 29.983 M 365.15 % | -11.308 M -107.34 % | 153.976 M 548.24 % | 23.753 M |
| Ratio de résultat d'exploitation | -0.12 -160.47 % | 0.19 2 157.35 % | 0.01 -84.62 % | 0.05 277.05 % | -0.03 -116.32 % | 0.19 85.26 % | 0.10 -78.60 % | 0.48 1 136.06 % | -0.05 -254.00 % | 0.03 -76.22 % | 0.13 142.74 % | -0.30 -163.59 % | -0.11 33.96 % | -0.17 -239.69 % | 0.12 -82.78 % | 0.70 4 295.80 % | -0.02 -2 704.50 % | 0.00 99.00 % | -0.06 -240.86 % | 0.04 103.03 % | -1.41 -199.82 % | -0.47 -30.29 % | -0.36 40.41 % | -0.60 -72.53 % | -0.35 -56.23 % | -0.22 -196.79 % | 0.23 241.84 % | -0.16 -109.77 % | -0.08 -4 377.10 % | 0.00 -100.65 % | 0.27 1 265.09 % | 0.02 142.19 % | -0.05 -466.31 % | -0.01 -102.07 % | 0.40 320.80 % | -0.18 -333.72 % | 0.08 -61.81 % | 0.20 12.73 % | 0.18 177.00 % | -0.23 -288.61 % | 0.12 -51.87 % | 0.25 9.46 % | 0.23 138.09 % | -0.61 -374.94 % | -0.13 51.43 % | -0.26 43.63 % | -0.47 -119.94 % | 2.36 4 377.40 % | -0.06 -178.11 % | 0.07 -57.53 % | 0.17 -4.48 % | 0.17 -2.86 % | 0.18 11.56 % | 0.16 -21.19 % | 0.20 189.38 % | -0.23 40.78 % | -0.38 -400.85 % | 0.13 40.08 % | 0.09 825.99 % | -0.01 -114.50 % | 0.09 -35.38 % | 0.13 34.41 % | 0.10 246.06 % | -0.07 -116.31 % | 0.42 349.36 % | 0.09 |
| Total autres revenus dépenses net | -105.872 M 8.95 % | -116.280 M 2.16 % | -118.844 M 0.19 % | -119.067 M -20.06 % | -99.170 M -11.82 % | -88.688 M 0.28 % | -88.940 M 4.91 % | -93.533 M 7.74 % | -101.382 M 9.52 % | -112.051 M -44.50 % | -77.542 M -6.42 % | -72.867 M 1.34 % | -73.860 M 2.28 % | -75.584 M 1.15 % | -76.460 M 6.50 % | -81.774 M 5.99 % | -86.985 M -2.31 % | -85.025 M -1.47 % | -83.796 M 31.63 % | -122.554 M -109.99 % | -58.361 M 6.56 % | -62.458 M 6.91 % | -67.097 M -947.82 % | 7.914 M 202.51 % | -7.720 M 22.40 % | -9.948 M -183.21 % | 11.955 M -38.05 % | 19.298 M 185.45 % | -22.583 M -65.15 % | -13.674 M -85.14 % | -7.386 M 30.95 % | -10.696 M -79.92 % | -5.945 M 14.77 % | -6.975 M -101.65 % | 422.790 M 2 783.02 % | -15.758 M -11.25 % | -14.165 M -20.56 % | -11.749 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.441 M -53.00 % | 5.194 M -70.11 % | 17.378 M -15.07 % | 20.462 M -97.32 % | 764.235 M 5 552.59 % | -14.016 M -191.33 % | -4.811 M 72.23 % | -17.327 M 19.73 % | -21.585 M -6.01 % | -20.362 M -22.51 % | -16.621 M -5.31 % | -15.783 M 7.40 % | -17.045 M -46.11 % | -11.666 M 41.35 % | -19.892 M -6.07 % | -18.753 M -634.27 % | 3.510 M 160.20 % | -5.831 M 68.23 % | -18.355 M 7.10 % | -19.759 M -5.31 % | -18.763 M -12.08 % | -16.740 M -52.45 % | -10.981 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 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | 6.634 B -0.96 % | 6.698 B -4.00 % | 6.977 B 2.50 % | 6.807 B 0.19 % | 6.795 B 6.08 % | 6.405 B -14.26 % | 7.470 B 15.79 % | 6.452 B -6.40 % | 6.893 B 5.75 % | 6.518 B 3.15 % | 6.319 B 0.87 % | 6.265 B 0.76 % | 6.217 B -2.15 % | 6.354 B 1.06 % | 6.287 B -4.92 % | 6.613 B -3.54 % | 6.855 B 0.90 % | 6.794 B -0.14 % | 6.804 B 1.67 % | 6.692 B -3.21 % | 6.913 B 5.69 % | 6.541 B 70.14 % | 3.844 B -3.73 % | 3.994 B 0.31 % | 3.981 B 16.53 % | 3.416 B 22.84 % | 2.781 B -22.10 % | 3.570 B -6.74 % | 3.828 B 5.17 % | 3.640 B -1.00 % | 3.677 B 9.51 % | 3.358 B 2.92 % | 3.262 B 2.04 % | 3.197 B 7.28 % | 2.980 B -18.81 % | 3.671 B 15.54 % | 3.177 B 1.32 % | 3.136 B -0.41 % | 3.149 B -3.08 % | 3.249 B 49.40 % | 2.175 B 28.21 % | 1.696 B 1.27 % | 1.675 B -5.05 % | 1.764 B 28.93 % | 1.368 B 31.42 % | 1.041 B 26.83 % | 820.831 M 42.20 % | 577.239 M -60.15 % | 1.449 B 7.53 % | 1.347 B -1.72 % | 1.371 B 8.61 % | 1.262 B -14.59 % | 1.478 B -18.83 % | 1.821 B -8.39 % | 1.987 B -0.65 % | 2.000 B 7.80 % | 1.856 B 6.61 % | 1.741 B 9.16 % | 1.594 B 10.16 % | 1.447 B 8.29 % | 1.337 B 5.74 % | 1.264 B -8.71 % | 1.385 B |
| Investissements totaux | 472.986 M -37.89 % | 761.521 M 2.56 % | 742.518 M -3.29 % | 767.749 M 5.96 % | 724.597 M 8.21 % | 669.647 M -0.10 % | 670.297 M -5.85 % | 711.983 M -5.66 % | 754.672 M 0.73 % | 749.174 M -10.59 % | 837.944 M -5.66 % | 888.253 M -4.71 % | 932.189 M 5.48 % | 883.782 M 1.38 % | 871.787 M -1.62 % | 886.146 M -2.15 % | 905.653 M 4.33 % | 868.093 M -0.29 % | 870.627 M 0.33 % | 867.737 M -1.15 % | 877.822 M 4.95 % | 836.454 M -30.42 % | 1.202 B 53.50 % | 783.117 M -29.76 % | 1.115 B 38.43 % | 805.378 M -5.94 % | 856.256 M 1.89 % | 840.407 M -28.24 % | 1.171 B 30.44 % | 897.792 M -15.80 % | 1.066 B 30.19 % | 819.004 M 1.25 % | 808.923 M -17.56 % | 981.222 M 7.20 % | 915.333 M -0.80 % | 922.751 M -2.49 % | 946.270 M -6.19 % | 1.009 B 12.99 % | 892.728 M -6.34 % | 953.139 M 0.88 % | 944.838 M 6.67 % | 885.769 M -6.05 % | 942.833 M 8.73 % | 867.153 M 6.27 % | 815.981 M -1.13 % | 825.321 M -7.85 % | 895.644 M -5.40 % | 946.751 M 65.66 % | 571.505 M -9.34 % | 630.361 M 0.27 % | 628.688 M -23.48 % | 821.622 M 35.24 % | 607.509 M -8.86 % | 666.538 M 1.10 % | 659.284 M 2.57 % | 642.735 M 0.04 % | 642.493 M -7.32 % | 693.224 M 8.80 % | 637.127 M 15.45 % | 551.868 M -6.12 % | 587.869 M 6.60 % | 551.486 M 0.09 % | 550.977 M |
| Dette totale | 6.897 B -1.04 % | 6.969 B -3.19 % | 7.199 B 2.49 % | 7.024 B -1.83 % | 7.155 B 7.83 % | 6.635 B -14.58 % | 7.768 B 15.62 % | 6.719 B -6.22 % | 7.164 B -4.65 % | 7.514 B 11.87 % | 6.716 B 1.12 % | 6.642 B -0.62 % | 6.683 B -7.70 % | 7.240 B 9.32 % | 6.623 B -3.95 % | 6.895 B -5.81 % | 7.321 B 0.88 % | 7.257 B -1.57 % | 7.372 B -0.03 % | 7.374 B -1.54 % | 7.490 B 5.58 % | 7.094 B 59.74 % | 4.441 B 4.70 % | 4.242 B -0.50 % | 4.263 B 13.73 % | 3.749 B 2.08 % | 3.672 B -10.87 % | 4.120 B -1.49 % | 4.182 B 8.17 % | 3.866 B -2.36 % | 3.959 B 4.00 % | 3.807 B -1.45 % | 3.863 B 10.88 % | 3.484 B -5.38 % | 3.682 B -3.01 % | 3.796 B 13.61 % | 3.341 B 0.67 % | 3.319 B -3.78 % | 3.450 B 0.24 % | 3.441 B 24.42 % | 2.766 B 45.37 % | 1.903 B -4.02 % | 1.982 B 1.23 % | 1.958 B 15.84 % | 1.690 B 14.08 % | 1.482 B 14.73 % | 1.292 B 4.71 % | 1.233 B -22.68 % | 1.595 B 9.12 % | 1.462 B -0.78 % | 1.473 B 6.69 % | 1.381 B -14.01 % | 1.606 B -15.21 % | 1.894 B -8.79 % | 2.077 B 0.79 % | 2.061 B 7.68 % | 1.914 B 5.50 % | 1.814 B 8.91 % | 1.665 B 3.99 % | 1.602 B 10.41 % | 1.451 B 4.15 % | 1.393 B -10.98 % | 1.565 B |
| Cumul des autres pertes du résultat global | 301.908 M -25.99 % | 407.908 M 635.71 % | 55.444 M -86.98 % | 425.727 M 17.65 % | 361.856 M 299.64 % | -181.255 M -426.92 % | 55.444 M 0.00 % | 55.444 M 0.00 % | 55.444 M 0.00 % | 55.444 M 0.00 % | 55.444 M 182.34 % | -67.335 M -47.14 % | -45.762 M -182.54 % | 55.444 M 0.00 % | 55.444 M 11.55 % | 49.702 M 0.00 % | 49.702 M 0.00 % | 49.702 M 0.00 % | 49.702 M 0.00 % | 49.702 M 0.00 % | 49.702 M 0.00 % | 49.702 M 0.00 % | 49.702 M 0.00 % | 49.702 M 0.00 % | 49.702 M 0.00 % | 49.702 M 0.00 % | 49.702 M 11.21 % | 44.692 M 0.00 % | 44.692 M 0.00 % | 44.692 M 0.00 % | 44.692 M 0.23 % | 44.588 M 0.00 % | 44.588 M 0.00 % | 44.588 M -35.59 % | 69.231 M 10.09 % | 62.884 M 0.00 % | 62.884 M 0.00 % | 62.884 M 0.00 % | 62.885 M 16.04 % | 54.191 M 0.00 % | 54.191 M 4.52 % | 51.848 M 56.51 % | 33.127 M 12.11 % | 29.549 M 0.00 % | 29.549 M 0.00 % | 29.549 M 0.00 % | 29.549 M 20.44 % | 24.533 M 0.00 % | 24.533 M 0.00 % | 24.533 M 0.00 % | 24.533 M | 0.000 | 0.000 -100.00 % | 39.369 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 102.651 M 0.00 % | 102.650 M 3.93 % | 98.768 M 0.00 % | 98.768 M 0.00 % | 98.768 M |
| Bénéfices non répartis | -393.727 M -3.29 % | -381.180 M -12.59 % | -338.560 M -33.66 % | -253.293 M -61.15 % | -157.178 M -504.60 % | -25.997 M 62.68 % | -69.661 M -49.11 % | -46.718 M -191.17 % | -16.045 M -119.83 % | 80.933 M -48.06 % | 155.808 M 12.87 % | 138.045 M -27.44 % | 190.262 M -27.87 % | 263.784 M -25.97 % | 356.330 M 10.79 % | 321.618 M 29.11 % | 249.097 M -31.72 % | 364.843 M -9.96 % | 405.206 M -2.70 % | 416.465 M -16.20 % | 496.972 M -22.73 % | 643.200 M -14.88 % | 755.669 M 287.19 % | 195.168 M -37.35 % | 311.518 M -29.23 % | 440.179 M -15.73 % | 522.313 M 63.97 % | 318.535 M -10.68 % | 356.607 M -20.85 % | 450.519 M -4.47 % | 471.605 M 33.84 % | 352.365 M -7.87 % | 382.482 M -33.08 % | 571.563 M -0.45 % | 574.157 M 40.62 % | 408.313 M -14.32 % | 476.580 M -16.57 % | 571.250 M 12.75 % | 506.651 M 17.61 % | 430.775 M -10.77 % | 482.777 M -4.83 % | 507.268 M 11.65 % | 454.342 M 18.62 % | 383.037 M -10.80 % | 429.415 M -15.07 % | 505.604 M -4.40 % | 528.891 M -26.09 % | 715.551 M 110.62 % | 339.736 M -12.94 % | 390.251 M 1.59 % | 384.131 M 0.13 % | 383.644 M 9.05 % | 351.790 M 10.77 % | 317.572 M 7.83 % | 294.514 M 19.48 % | 246.504 M -9.11 % | 271.201 M -13.56 % | 313.731 M 4.23 % | 301.006 M 0.72 % | 298.851 M -8.00 % | 324.825 M -5.79 % | 344.782 M 6.56 % | 323.561 M |
| Actions ordinaires | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.02 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.01 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 0.00 % | 1.067 B 19.87 % | 889.727 M 0.00 % | 889.727 M 0.00 % | 889.727 M 0.00 % | 889.727 M 0.00 % | 889.726 M 0.00 % | 889.726 M 12.50 % | 790.871 M 0.00 % | 790.871 M 0.00 % | 790.871 M 0.00 % | 790.871 M 9.84 % | 720.000 M 0.00 % | 720.000 M 0.00 % | 720.000 M 0.00 % | 720.000 M 0.00 % | 720.000 M 0.00 % | 720.000 M 0.00 % | 720.000 M 0.00 % | 720.000 M 0.00 % | 720.000 M 0.00 % | 720.000 M 20.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M 0.00 % | 600.000 M |
| Capitaux propres totaux | 2.032 B -7.27 % | 2.192 B -2.53 % | 2.249 B -5.29 % | 2.374 B -1.85 % | 2.419 B -8.59 % | 2.646 B 1.18 % | 2.616 B -2.67 % | 2.687 B -2.80 % | 2.765 B -2.92 % | 2.848 B -5.71 % | 3.021 B 41.91 % | 2.129 B -3.99 % | 2.217 B -2.59 % | 2.276 B -5.25 % | 2.402 B 0.32 % | 2.395 B 7.91 % | 2.219 B -6.39 % | 2.371 B -2.76 % | 2.438 B 0.14 % | 2.434 B -3.69 % | 2.528 B -5.33 % | 2.670 B -9.46 % | 2.949 B 22.86 % | 2.400 B -5.65 % | 2.544 B -5.77 % | 2.700 B -3.52 % | 2.798 B 19.09 % | 2.350 B -2.45 % | 2.409 B -2.52 % | 2.471 B -2.14 % | 2.525 B 7.43 % | 2.350 B 0.52 % | 2.338 B -0.91 % | 2.360 B 3.10 % | 2.289 B 7.77 % | 2.124 B -5.01 % | 2.235 B 0.80 % | 2.218 B 9.41 % | 2.027 B 13.33 % | 1.788 B -4.59 % | 1.875 B 1.60 % | 1.845 B 14.86 % | 1.606 B 10.78 % | 1.450 B -4.16 % | 1.513 B -5.52 % | 1.601 B -1.97 % | 1.633 B -6.33 % | 1.744 B 36.34 % | 1.279 B -4.05 % | 1.333 B 1.04 % | 1.320 B -1.42 % | 1.339 B 4.70 % | 1.278 B 5.25 % | 1.215 B 3.52 % | 1.173 B 8.36 % | 1.083 B -1.51 % | 1.099 B -3.66 % | 1.141 B -8.51 % | 1.247 B 0.65 % | 1.239 B -5.09 % | 1.306 B -0.44 % | 1.312 B 1.93 % | 1.287 B |
| Autres passifs non courants | 303.332 M -2.25 % | 310.326 M -8.73 % | 340.018 M 6.54 % | 319.138 M -4.86 % | 335.455 M 36.57 % | 245.623 M -2.12 % | 250.932 M -0.52 % | 252.231 M 149.24 % | 101.199 M -7.58 % | 109.502 M 3.07 % | 106.243 M -1.94 % | 108.346 M -10.98 % | 121.712 M 1.73 % | 119.640 M 1.78 % | 117.544 M -58.55 % | 283.564 M 15.59 % | 245.329 M 100.76 % | 122.200 M -6.18 % | 130.249 M 16.67 % | 111.640 M 4.49 % | 106.847 M 3.21 % | 103.527 M 13.76 % | 91.008 M 25.16 % | 72.712 M 2.14 % | 71.186 M 17.29 % | 60.691 M -5.65 % | 64.327 M 372.40 % | 13.617 M -86.05 % | 97.624 M 11.18 % | 87.804 M -58.08 % | 209.455 M 195.67 % | 70.840 M 0.83 % | 70.257 M 2.29 % | 68.687 M -63.09 % | 186.094 M 1 375.88 % | 12.609 M -3.03 % | 13.003 M -88.01 % | 108.420 M -2.40 % | 111.084 M -0.11 % | 111.209 M -0.51 % | 111.782 M 735.00 % | 13.387 M -1.02 % | 13.526 M -86.00 % | 96.593 M -5.18 % | 101.867 M 8.53 % | 93.863 M -1.13 % | 94.932 M -0.75 % | 95.645 M 546.86 % | 14.786 M -78.64 % | 69.232 M 80.33 % | 38.393 M -96.92 % | 1.245 B 1 854.91 % | 63.685 M 2.39 % | 62.197 M 2.93 % | 60.427 M 27.77 % | 47.295 M -3.27 % | 48.894 M 2.72 % | 47.599 M 359.75 % | 10.353 M -51.84 % | 21.497 M -1.69 % | 21.866 M -1.69 % | 22.241 M 486.11 % | 3.795 M |
| Dette à long terme | 4.728 B 3.97 % | 4.547 B -9.86 % | 5.045 B 8.36 % | 4.656 B 11.74 % | 4.167 B -8.42 % | 4.550 B 0.84 % | 4.512 B 24.63 % | 3.620 B -17.73 % | 4.400 B 13.24 % | 3.886 B 20.27 % | 3.231 B -34.23 % | 4.912 B -0.69 % | 4.946 B -5.11 % | 5.212 B 10.96 % | 4.698 B -6.06 % | 5.001 B 10.73 % | 4.516 B -14.18 % | 5.262 B 9.45 % | 4.808 B -3.24 % | 4.969 B -15.95 % | 5.912 B 8.68 % | 5.440 B 55.95 % | 3.488 B 7.92 % | 3.232 B 7.82 % | 2.998 B 15.43 % | 2.597 B 7.25 % | 2.422 B -23.43 % | 3.163 B 1.23 % | 3.124 B 9.47 % | 2.854 B 6.73 % | 2.674 B 28.92 % | 2.074 B 0.42 % | 2.065 B 6.19 % | 1.945 B 2.76 % | 1.893 B -23.40 % | 2.471 B 25.54 % | 1.968 B 3.45 % | 1.903 B 7.69 % | 1.767 B 24.45 % | 1.420 B -27.81 % | 1.966 B 56.94 % | 1.253 B 11.64 % | 1.122 B -2.71 % | 1.154 B 15.17 % | 1.002 B 9.06 % | 918.437 M 9.67 % | 837.478 M -23.45 % | 1.094 B 12.44 % | 972.941 M 4.45 % | 931.526 M 20.83 % | 770.943 M -12.78 % | 883.937 M -10.32 % | 985.702 M 1.66 % | 969.574 M 1.68 % | 953.587 M 7.37 % | 888.115 M 3.66 % | 856.727 M -1.51 % | 869.870 M 15.36 % | 754.070 M -31.83 % | 1.106 B 7.62 % | 1.028 B 6.99 % | 960.735 M 2.35 % | 938.683 M |
| Total des passifs non courants | 5.377 B 3.35 % | 5.203 B -7.65 % | 5.634 B 7.67 % | 5.232 B 10.61 % | 4.730 B -6.39 % | 5.053 B 0.59 % | 5.024 B 16.60 % | 4.309 B -12.83 % | 4.943 B 11.95 % | 4.415 B 17.65 % | 3.753 B -30.39 % | 5.391 B -1.68 % | 5.483 B -4.14 % | 5.720 B 10.41 % | 5.180 B -5.38 % | 5.475 B 10.58 % | 4.951 B -10.44 % | 5.527 B 8.71 % | 5.085 B -2.68 % | 5.225 B -15.21 % | 6.162 B 8.48 % | 5.681 B 51.86 % | 3.741 B 11.63 % | 3.351 B 7.25 % | 3.124 B 10.22 % | 2.835 B 6.40 % | 2.664 B -20.66 % | 3.358 B -1.77 % | 3.418 B 9.20 % | 3.130 B 8.57 % | 2.883 B 27.45 % | 2.262 B 0.48 % | 2.251 B 5.67 % | 2.130 B 2.49 % | 2.079 B -20.97 % | 2.630 B 23.53 % | 2.129 B 3.17 % | 2.064 B 6.97 % | 1.929 B 22.00 % | 1.581 B -25.67 % | 2.128 B 50.94 % | 1.409 B 11.21 % | 1.267 B -2.78 % | 1.304 B 12.58 % | 1.158 B 7.78 % | 1.074 B 8.27 % | 992.286 M -21.35 % | 1.262 B 18.35 % | 1.066 B 6.52 % | 1.001 B 19.43 % | 837.962 M -60.64 % | 2.129 B 102.87 % | 1.049 B 1.71 % | 1.032 B 1.75 % | 1.014 B 8.08 % | 938.215 M 3.60 % | 905.621 M -1.29 % | 917.469 M 20.02 % | 764.424 M -32.21 % | 1.128 B 7.42 % | 1.050 B 6.79 % | 982.976 M 2.26 % | 961.296 M |
| Autres passifs courants | 289.127 M 2.56 % | 281.910 M 6.30 % | 265.194 M 11.90 % | 236.994 M -72.17 % | 851.589 M 9.20 % | 779.860 M -14.89 % | 916.265 M 55.64 % | 588.706 M -1.72 % | 599.026 M -8.63 % | 655.588 M -4.82 % | 688.790 M -24.30 % | 909.837 M 25.51 % | 724.884 M 31.57 % | 550.954 M -1.36 % | 558.560 M 18.74 % | 470.387 M 0.26 % | 469.186 M -24.71 % | 623.142 M 36.19 % | 457.557 M -24.11 % | 602.907 M 2.83 % | 586.332 M 0.20 % | 585.173 M -27.11 % | 802.783 M 7.96 % | 743.587 M 12.83 % | 659.051 M 104.72 % | 321.922 M -60.33 % | 811.587 M -11.60 % | 918.091 M 4.62 % | 877.511 M 5.51 % | 831.666 M -18.68 % | 1.023 B 10.56 % | 924.966 M 8.32 % | 853.928 M -0.85 % | 861.259 M -9.77 % | 954.553 M 43.64 % | 664.535 M 9.35 % | 607.729 M -16.34 % | 726.441 M -20.77 % | 916.921 M -9.23 % | 1.010 B -16.98 % | 1.217 B 34.40 % | 905.411 M -2.74 % | 930.896 M -2.76 % | 957.362 M 16.63 % | 820.828 M -7.96 % | 891.814 M 3.64 % | 860.489 M 16.06 % | 741.414 M 747.67 % | 87.465 M -60.85 % | 223.423 M -17.50 % | 270.821 M 136.62 % | -739.536 M -581.77 % | 153.505 M 8.91 % | 140.953 M 365.98 % | 30.249 M -77.82 % | 136.386 M 3.08 % | 132.309 M 0.56 % | 131.571 M 181.66 % | -161.129 M -170.97 % | 227.047 M -2.77 % | 233.516 M 2.84 % | 227.072 M -10.21 % | 252.894 M |
| Revenus reportés | 153.973 M -34.66 % | 235.659 M -18.82 % | 290.278 M 1.88 % | 284.914 M | 0.000 -100.00 % | 446.293 M -4.06 % | 465.171 M 53.71 % | 302.622 M -3.73 % | 314.354 M -13.69 % | 364.201 M -10.13 % | 405.250 M -30.74 % | 585.147 M 23.93 % | 472.157 M 80.11 % | 262.150 M 9.64 % | 239.095 M 10.58 % | 216.228 M 15.04 % | 187.963 M -43.25 % | 331.205 M 19.49 % | 277.182 M -7.79 % | 300.599 M -2.51 % | 308.345 M 9.69 % | 281.102 M 11.32 % | 252.506 M 2.74 % | 245.770 M 19.15 % | 206.262 M 6.89 % | 192.971 M 4.89 % | 183.981 M -57.14 % | 429.225 M 13.41 % | 378.460 M 40.98 % | 268.455 M -18.85 % | 330.800 M -19.21 % | 409.446 M 3.42 % | 395.890 M 31.32 % | 301.464 M 22.34 % | 246.414 M 28.44 % | 191.857 M 7.09 % | 179.158 M -34.25 % | 272.465 M -29.23 % | 385.005 M -28.76 % | 540.459 M 2.13 % | 529.189 M -3.47 % | 548.209 M -3.68 % | 569.140 M -13.65 % | 659.116 M 17.87 % | 559.173 M -2.05 % | 570.850 M 15.92 % | 492.444 M 17.95 % | 417.511 M 8.11 % | 386.192 M 22.00 % | 316.552 M 17.01 % | 270.541 M | 0.000 -100.00 % | 285.965 M -15.03 % | 336.559 M -5.31 % | 355.415 M -19.59 % | 442.013 M 12.41 % | 393.214 M 5.28 % | 373.486 M 144.90 % | 152.504 M 30.79 % | 116.599 M -7.15 % | 125.576 M -11.37 % | 141.687 M -9.84 % | 157.142 M |
| Dette à court terme | 2.168 B -10.46 % | 2.422 B 12.45 % | 2.154 B -9.05 % | 2.368 B -20.76 % | 2.988 B 43.30 % | 2.085 B -35.95 % | 3.256 B 5.08 % | 3.099 B 12.10 % | 2.764 B -23.82 % | 3.628 B 4.09 % | 3.486 B 101.53 % | 1.730 B -0.43 % | 1.737 B -14.34 % | 2.028 B 5.33 % | 1.925 B 1.61 % | 1.895 B -32.43 % | 2.804 B 40.62 % | 1.994 B -24.43 % | 2.639 B 9.73 % | 2.405 B 52.46 % | 1.578 B -4.63 % | 1.654 B 84.26 % | 897.719 M -11.04 % | 1.009 B -20.23 % | 1.265 B 9.88 % | 1.151 B -7.92 % | 1.250 B 30.63 % | 957.130 M -9.53 % | 1.058 B 4.51 % | 1.012 B -13.15 % | 1.166 B -32.74 % | 1.733 B -3.60 % | 1.798 B 16.80 % | 1.539 B -13.99 % | 1.789 B 35.01 % | 1.325 B -3.48 % | 1.373 B -3.07 % | 1.417 B -15.83 % | 1.683 B -16.75 % | 2.022 B 152.88 % | 799.500 M 23.06 % | 649.697 M -24.45 % | 859.930 M 6.88 % | 804.603 M 16.82 % | 688.764 M 22.26 % | 563.369 M 24.06 % | 454.109 M 225.62 % | 139.458 M -77.59 % | 622.243 M 17.32 % | 530.384 M -24.50 % | 702.530 M 41.30 % | 497.174 M -19.86 % | 620.364 M -32.91 % | 924.662 M -17.68 % | 1.123 B -4.20 % | 1.172 B 10.94 % | 1.057 B 11.97 % | 943.911 M 3.50 % | 911.953 M 84.09 % | 495.387 M 17.20 % | 422.698 M -2.16 % | 432.011 M -31.32 % | 628.985 M |
| Total des passifs courants | 2.884 B -10.59 % | 3.226 B 8.72 % | 2.967 B -12.81 % | 3.403 B -20.07 % | 4.258 B 11.49 % | 3.819 B -26.28 % | 5.181 B 29.94 % | 3.987 B 13.23 % | 3.521 B -20.62 % | 4.436 B 1.28 % | 4.380 B 57.17 % | 2.787 B 6.82 % | 2.609 B -4.28 % | 2.725 B 4.14 % | 2.617 B 6.51 % | 2.457 B -27.35 % | 3.382 B 23.38 % | 2.741 B -16.49 % | 3.283 B 3.39 % | 3.175 B 36.56 % | 2.325 B -4.26 % | 2.428 B 21.96 % | 1.991 B 1.34 % | 1.965 B -8.05 % | 2.137 B 3.73 % | 2.060 B -10.60 % | 2.304 B 10.66 % | 2.082 B -3.00 % | 2.147 B 6.59 % | 2.014 B -17.76 % | 2.449 B -16.15 % | 2.920 B -0.22 % | 2.927 B 10.43 % | 2.650 B -10.49 % | 2.961 B 29.07 % | 2.294 B -3.89 % | 2.387 B -3.80 % | 2.481 B -13.20 % | 2.858 B -13.89 % | 3.319 B 42.14 % | 2.335 B 21.61 % | 1.920 B -4.51 % | 2.011 B 1.15 % | 1.988 B 13.62 % | 1.750 B 4.64 % | 1.672 B 11.19 % | 1.504 B 45.21 % | 1.036 B -23.50 % | 1.354 B -1.18 % | 1.370 B -10.81 % | 1.536 B 112.80 % | 721.828 M -46.19 % | 1.341 B -22.56 % | 1.732 B -11.35 % | 1.954 B -7.33 % | 2.109 B 8.74 % | 1.939 B 7.37 % | 1.806 B 13.20 % | 1.595 B 34.04 % | 1.190 B 9.00 % | 1.092 B 9.79 % | 994.663 M -18.15 % | 1.215 B |
| Passifs totaux | 8.261 B -1.99 % | 8.429 B -2.00 % | 8.601 B -0.40 % | 8.636 B -3.92 % | 8.988 B 1.30 % | 8.873 B -13.05 % | 10.204 B 23.01 % | 8.296 B -1.99 % | 8.464 B -4.38 % | 8.851 B 8.83 % | 8.133 B -0.55 % | 8.178 B 1.06 % | 8.092 B -4.18 % | 8.445 B 8.31 % | 7.797 B -1.69 % | 7.932 B -4.81 % | 8.333 B 0.77 % | 8.269 B -1.18 % | 8.367 B -0.39 % | 8.400 B -1.03 % | 8.487 B 4.66 % | 8.109 B 41.47 % | 5.732 B 7.83 % | 5.316 B 1.04 % | 5.261 B 7.49 % | 4.895 B -1.48 % | 4.968 B -8.67 % | 5.440 B -2.24 % | 5.565 B 8.18 % | 5.144 B -3.52 % | 5.332 B 2.89 % | 5.183 B 0.08 % | 5.178 B 8.31 % | 4.781 B -5.14 % | 5.040 B 2.34 % | 4.925 B 9.04 % | 4.516 B -0.63 % | 4.545 B -5.07 % | 4.788 B -2.31 % | 4.901 B 9.81 % | 4.463 B 34.03 % | 3.330 B 1.57 % | 3.278 B -0.41 % | 3.292 B 13.21 % | 2.908 B 5.87 % | 2.747 B 10.03 % | 2.496 B 8.66 % | 2.297 B -5.07 % | 2.420 B 2.07 % | 2.371 B -0.13 % | 2.374 B 11.51 % | 2.129 B -10.96 % | 2.391 B -13.50 % | 2.764 B -6.87 % | 2.968 B -2.58 % | 3.047 B 7.11 % | 2.845 B 4.45 % | 2.723 B 15.41 % | 2.360 B 1.81 % | 2.318 B 8.23 % | 2.142 B 8.30 % | 1.978 B -9.14 % | 2.177 B |
| Autres actifs non courants | 427.795 M 8.86 % | 392.995 M -30.52 % | 565.592 M -2.00 % | 577.116 M -0.65 % | 580.891 M 15.21 % | 504.201 M 1.27 % | 497.870 M 12.03 % | 444.409 M -4.21 % | 463.940 M 0.04 % | 463.734 M 2.34 % | 453.113 M -16.58 % | 543.167 M -16.48 % | 650.349 M -1.49 % | 660.165 M 1.50 % | 650.428 M 458.57 % | 116.446 M 2.25 % | 113.884 M -0.45 % | 114.401 M 9.08 % | 104.875 M -2.90 % | 108.008 M -1.61 % | 109.771 M -8.41 % | 119.846 M 412.20 % | 23.398 M -96.57 % | 682.515 M -3.17 % | 704.836 M 2 509.92 % | 27.006 M -15.71 % | 32.038 M -23.22 % | 41.730 M -42.40 % | 72.454 M 6.49 % | 68.041 M -44.32 % | 122.196 M -2.15 % | 124.877 M 4.77 % | 119.194 M 2.72 % | 116.038 M 4.30 % | 111.257 M -0.76 % | 112.107 M 1.18 % | 110.795 M 2.50 % | 108.094 M -6.11 % | 115.134 M -2.25 % | 117.782 M 8.96 % | 108.092 M 5.42 % | 102.530 M -0.80 % | 103.353 M -13.19 % | 119.061 M 0.06 % | 118.988 M 2.99 % | 115.528 M 0.57 % | 114.870 M 4.20 % | 110.238 M 549.49 % | 16.973 M 10.24 % | 15.397 M -23.01 % | 19.998 M -3.43 % | 20.709 M -90.92 % | 227.963 M 0.06 % | 227.817 M 0.05 % | 227.706 M 1 121.99 % | 18.634 M -14.66 % | 21.835 M 2.82 % | 21.237 M -3.96 % | 22.112 M -8.15 % | 24.075 M 26.19 % | 19.078 M 2.27 % | 18.654 M 70.82 % | 10.920 M |
| Investissements à long terme | 469.679 M -38.05 % | 758.214 M 2.57 % | 739.211 M -3.31 % | 764.504 M 5.98 % | 721.352 M 8.25 % | 666.402 M -0.10 % | 667.066 M -5.88 % | 708.768 M -5.68 % | 751.457 M 0.74 % | 745.970 M -10.64 % | 834.747 M 3.05 % | 810.056 M -3.68 % | 840.987 M 6.11 % | 792.595 M -0.13 % | 793.613 M -4.73 % | 832.972 M -2.29 % | 852.479 M -1.44 % | 864.943 M -0.29 % | 867.492 M 0.33 % | 864.602 M -1.15 % | 874.687 M 4.91 % | 833.724 M 42.99 % | 583.045 M -25.08 % | 778.232 M 1.49 % | 766.807 M -4.56 % | 803.433 M -6.04 % | 855.079 M 2.50 % | 834.190 M 5.95 % | 787.326 M -1.11 % | 796.153 M -2.35 % | 815.351 M -0.45 % | 819.004 M 1.25 % | 808.923 M -0.30 % | 811.338 M -1.02 % | 819.707 M 4.71 % | 782.872 M 0.77 % | 776.875 M -0.33 % | 779.439 M -1.12 % | 788.280 M -0.69 % | 793.777 M 1.12 % | 784.977 M -0.12 % | 785.935 M -0.89 % | 792.972 M -0.56 % | 797.408 M 1.44 % | 786.052 M -1.08 % | 794.596 M -1.28 % | 804.919 M 0.96 % | 797.282 M 48.74 % | 536.011 M 0.25 % | 534.691 M 0.06 % | 534.372 M -28.70 % | 749.456 M 39.39 % | 537.682 M 0.02 % | 537.558 M -0.09 % | 538.047 M 0.18 % | 537.075 M -2.18 % | 549.051 M 0.09 % | 548.556 M 0.21 % | 547.404 M -0.27 % | 548.913 M -0.18 % | 549.892 M 0.06 % | 549.582 M 0.02 % | 549.448 M |
| Immobilisations incorporelles | 0.000 -100.00 % | 1.324 M -7.80 % | 1.436 M -97.89 % | 68.067 M 3 615.45 % | 1.832 M -97.79 % | 82.915 M 3 483.19 % | 2.314 M -8.03 % | 2.516 M -8.28 % | 2.743 M -5.64 % | 2.907 M 3.23 % | 2.816 M 34.10 % | 2.100 M -5.91 % | 2.232 M -5.50 % | 2.362 M -97.17 % | 83.403 M 52.66 % | 54.632 M 45.05 % | 37.663 M -62.26 % | 99.786 M 132.11 % | 42.990 M -21.55 % | 54.802 M -20.06 % | 68.553 M -53.58 % | 147.682 M 18.01 % | 125.146 M | 0.000 | 0.000 -100.00 % | 155.804 M 30.91 % | 119.017 M 14.43 % | 104.004 M -16.18 % | 124.078 M -9.91 % | 137.727 M 48.83 % | 92.537 M 17.48 % | 78.771 M -1.92 % | 80.316 M 6.82 % | 75.185 M -7.67 % | 81.434 M 29.91 % | 62.684 M -6.20 % | 66.824 M -3.97 % | 69.587 M -2.61 % | 71.453 M 49.43 % | 47.818 M -34.89 % | 73.447 M 27.01 % | 57.829 M -0.26 % | 57.979 M -22.56 % | 74.870 M 5.13 % | 71.218 M 58.81 % | 44.845 M 23.33 % | 36.362 M -19.01 % | 44.898 M 5.02 % | 42.752 M 3.11 % | 41.461 M 29.58 % | 31.996 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.832 M -16.19 % | 2.186 M -15.80 % | 2.596 M -13.55 % | 3.003 M -12.30 % | 3.424 M -10.06 % | 3.807 M -0.27 % | 3.817 M |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 -100.00 % | 1.324 M -7.80 % | 1.436 M -11.36 % | 1.620 M -11.57 % | 1.832 M -11.33 % | 2.066 M -10.72 % | 2.314 M -8.03 % | 2.516 M -8.28 % | 2.743 M -5.64 % | 2.907 M 3.23 % | 2.816 M 34.10 % | 2.100 M -5.91 % | 2.232 M -5.50 % | 2.362 M -4.49 % | 2.473 M -99.62 % | 650.592 M 0.00 % | 650.592 M 0.00 % | 650.592 M 0.00 % | 650.591 M 1.63 % | 640.174 M -0.20 % | 641.460 M 0.00 % | 641.460 M 0.00 % | 641.459 M | 0.000 | 0.000 -100.00 % | 753.140 M 0.00 % | 753.140 M 29.89 % | 579.846 M 0.16 % | 578.946 M 0.00 % | 578.945 M 1.41 % | 570.889 M 9.47 % | 521.489 M 0.02 % | 521.369 M 0.00 % | 521.369 M 0.00 % | 521.369 M 6.92 % | 487.629 M 81.07 % | 269.300 M 0.00 % | 269.300 M 0.00 % | 269.300 M 19.12 % | 226.070 M 3.12 % | 219.233 M 11.29 % | 197.000 M 0.00 % | 197.000 M -0.94 % | 198.867 M 0.00 % | 198.867 M 0.00 % | 198.867 M 0.00 % | 198.867 M -14.94 % | 233.788 M 0.00 % | 233.788 M 0.00 % | 233.788 M 13.45 % | 206.069 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.832 M -16.19 % | 2.186 M -15.80 % | 2.596 M -13.55 % | 3.003 M -12.30 % | 3.424 M -10.06 % | 3.807 M -0.27 % | 3.817 M |
| Immobilisations corporelles (PP&E) | 3.732 B -2.07 % | 3.810 B -2.01 % | 3.888 B -1.84 % | 3.961 B -1.73 % | 4.031 B -0.52 % | 4.052 B -1.61 % | 4.118 B -1.19 % | 4.168 B -8.04 % | 4.532 B -1.75 % | 4.613 B -1.74 % | 4.694 B 37.72 % | 3.409 B 18.89 % | 2.867 B -2.39 % | 2.937 B -2.05 % | 2.999 B 2.59 % | 2.923 B -0.08 % | 2.925 B 0.27 % | 2.918 B 0.58 % | 2.901 B 2.15 % | 2.840 B -16.66 % | 3.408 B 0.52 % | 3.390 B 224.80 % | 1.044 B 15.73 % | 901.836 M 3.41 % | 872.061 M 13.03 % | 771.535 M -1.11 % | 780.159 M -23.47 % | 1.019 B 0.52 % | 1.014 B 2.41 % | 990.324 M 4.70 % | 945.888 M 9.53 % | 863.602 M 17.79 % | 733.165 M 49.37 % | 490.830 M 12.40 % | 436.699 M -50.24 % | 877.596 M 4.79 % | 837.447 M 4.96 % | 797.860 M 7.04 % | 745.413 M 183.42 % | 263.010 M 1.18 % | 259.946 M 177.18 % | 93.784 M 5.25 % | 89.106 M 9.98 % | 81.022 M 2.25 % | 79.241 M 3.30 % | 76.709 M 1.07 % | 75.897 M 10.38 % | 68.759 M -2.27 % | 70.358 M -91.88 % | 866.887 M -1.48 % | 879.928 M -0.74 % | 886.495 M -1.00 % | 895.410 M -1.63 % | 910.257 M -1.59 % | 924.936 M -19.23 % | 1.145 B -0.62 % | 1.152 B -0.97 % | 1.164 B 6.87 % | 1.089 B -1.35 % | 1.104 B 0.53 % | 1.098 B -0.80 % | 1.107 B -0.80 % | 1.116 B |
| Total des actifs non courants | 4.734 B -6.44 % | 5.060 B -4.48 % | 5.297 B -1.90 % | 5.399 B -0.47 % | 5.425 B 1.36 % | 5.353 B -1.67 % | 5.443 B -0.65 % | 5.479 B -8.60 % | 5.994 B -1.27 % | 6.071 B -2.71 % | 6.240 B 23.97 % | 5.034 B 8.61 % | 4.635 B -0.26 % | 4.647 B -0.71 % | 4.680 B -1.15 % | 4.735 B -1.11 % | 4.788 B 0.23 % | 4.777 B 0.88 % | 4.735 B 2.50 % | 4.619 B -11.00 % | 5.190 B 1.32 % | 5.123 B 113.22 % | 2.403 B 1.69 % | 2.363 B 0.81 % | 2.344 B -4.98 % | 2.466 B -2.43 % | 2.528 B -2.44 % | 2.591 B 1.00 % | 2.566 B 3.52 % | 2.478 B -2.67 % | 2.546 B 5.07 % | 2.423 B 6.45 % | 2.277 B 12.62 % | 2.021 B 2.58 % | 1.971 B -15.87 % | 2.342 B 13.01 % | 2.073 B 1.83 % | 2.035 B 1.60 % | 2.003 B 32.69 % | 1.510 B 2.39 % | 1.475 B 16.79 % | 1.263 B 2.17 % | 1.236 B -3.89 % | 1.286 B 2.28 % | 1.257 B 1.75 % | 1.236 B -0.29 % | 1.239 B 0.32 % | 1.235 B 39.74 % | 883.932 M -46.49 % | 1.652 B -0.97 % | 1.668 B 0.69 % | 1.657 B -0.26 % | 1.661 B -0.87 % | 1.676 B -0.89 % | 1.691 B -0.60 % | 1.701 B -1.67 % | 1.730 B -0.61 % | 1.740 B 4.48 % | 1.666 B -1.31 % | 1.688 B 0.51 % | 1.679 B -0.79 % | 1.693 B -0.39 % | 1.699 B |
| Autres actifs circulants | 122.228 M -8.82 % | 134.045 M -24.59 % | 177.755 M 62.68 % | 109.269 M -2.62 % | 112.207 M -34.88 % | 172.316 M -84.48 % | 1.110 B 332.26 % | 256.783 M 2.93 % | 249.466 M 35.35 % | 184.308 M -13.04 % | 211.945 M 32.57 % | 159.871 M 9.79 % | 145.621 M 29.01 % | 112.873 M -5.32 % | 119.211 M 21.82 % | 97.861 M 15.82 % | 84.497 M 46.35 % | 57.737 M -35.07 % | 88.925 M -19.64 % | 110.659 M -50.03 % | 221.433 M 9.31 % | 202.582 M -29.57 % | 287.626 M 1.35 % | 283.797 M 51.80 % | 186.949 M -13.73 % | 216.707 M -11.32 % | 244.380 M 61.53 % | 151.294 M -4.95 % | 159.178 M -12.98 % | 182.930 M 40.97 % | 129.761 M 118.81 % | 59.302 M 13.07 % | 52.446 M -8.92 % | 57.583 M 8.32 % | 53.162 M -29.76 % | 75.682 M -56.56 % | 174.235 M 86.34 % | 93.502 M 10.59 % | 84.549 M -35.56 % | 131.211 M -34.59 % | 200.602 M 149.24 % | 80.485 M -25.14 % | 107.510 M 4.30 % | 103.074 M 193.27 % | 35.147 M -24.85 % | 46.769 M -13.51 % | 54.075 M -15.09 % | 63.687 M -92.54 % | 853.168 M 1 442.83 % | 55.299 M 253.44 % | 15.646 M -64.53 % | 44.112 M -97.52 % | 1.777 B -13.94 % | 2.065 B -6.28 % | 2.204 B -1.27 % | 2.232 B 9.76 % | 2.033 B 8.49 % | 1.874 B 25.14 % | 1.498 B 0.10 % | 1.496 B 3.16 % | 1.450 B 4.31 % | 1.390 B -2.06 % | 1.420 B |
| Investissements à court terme | 3.307 M 0.00 % | 3.307 M 0.00 % | 3.307 M 1.91 % | 3.245 M 0.00 % | 3.245 M 0.00 % | 3.245 M 0.43 % | 3.231 M 0.50 % | 3.215 M 0.00 % | 3.215 M 0.34 % | 3.204 M 0.20 % | 3.197 M -95.91 % | 78.197 M -14.26 % | 91.202 M 0.02 % | 91.187 M 16.65 % | 78.174 M 47.02 % | 53.174 M 0.00 % | 53.174 M 1 588.06 % | 3.150 M 0.49 % | 3.135 M -0.01 % | 3.135 M 0.00 % | 3.135 M 14.84 % | 2.730 M -99.56 % | 619.068 M 12 572.84 % | 4.885 M -98.60 % | 348.077 M 17 795.99 % | 1.945 M 65.25 % | 1.177 M -81.07 % | 6.217 M -98.38 % | 383.746 M 277.56 % | 101.639 M -59.49 % | 250.878 M | 0.000 | 0.000 -100.00 % | 169.884 M 77.65 % | 95.626 M -31.64 % | 139.879 M -17.42 % | 169.395 M -26.12 % | 229.272 M 119.51 % | 104.449 M -34.46 % | 159.362 M -0.31 % | 159.861 M 60.13 % | 99.834 M -33.38 % | 149.861 M 114.87 % | 69.745 M 133.03 % | 29.929 M -2.59 % | 30.725 M -66.13 % | 90.725 M -39.30 % | 149.469 M 321.11 % | 35.494 M -62.90 % | 95.670 M 1.44 % | 94.316 M 30.69 % | 72.166 M 3.35 % | 69.827 M -45.86 % | 128.980 M 6.39 % | 121.237 M 14.74 % | 105.660 M 13.08 % | 93.442 M -35.41 % | 144.668 M 61.24 % | 89.722 M 2 936.28 % | 2.955 M -92.22 % | 37.977 M 1 894.59 % | 1.904 M 24.56 % | 1.529 M |
| Trésorerie et équivalents de trésorerie | 262.617 M -3.17 % | 271.217 M 22.45 % | 221.487 M 2.19 % | 216.732 M -39.89 % | 360.532 M 56.60 % | 230.221 M -22.62 % | 297.503 M 11.39 % | 267.093 M -1.49 % | 271.140 M -72.76 % | 995.384 M 150.69 % | 397.050 M 5.36 % | 376.844 M -19.07 % | 465.622 M -47.45 % | 886.091 M 163.95 % | 335.709 M 18.73 % | 282.739 M -39.23 % | 465.260 M 0.55 % | 462.700 M -18.64 % | 568.741 M -16.68 % | 682.560 M 18.36 % | 576.666 M 4.23 % | 553.258 M -7.26 % | 596.567 M 140.54 % | 248.008 M -12.01 % | 281.847 M -15.15 % | 332.179 M -62.71 % | 890.834 M 62.11 % | 549.515 M 55.29 % | 353.858 M 56.62 % | 225.930 M -20.01 % | 282.434 M -37.14 % | 449.292 M -25.18 % | 600.492 M 109.52 % | 286.610 M -59.16 % | 701.708 M 458.13 % | 125.724 M -23.60 % | 164.567 M -10.38 % | 183.628 M -39.03 % | 301.182 M 56.37 % | 192.608 M -67.42 % | 591.240 M 186.38 % | 206.455 M -32.83 % | 307.376 M 58.27 % | 194.209 M -39.74 % | 322.283 M -26.88 % | 440.735 M -6.38 % | 470.756 M -28.26 % | 656.209 M 348.00 % | 146.476 M 27.73 % | 114.673 M 11.72 % | 102.642 M -13.68 % | 118.912 M -7.28 % | 128.246 M 74.14 % | 73.647 M -17.76 % | 89.551 M 48.64 % | 60.245 M 3.94 % | 57.963 M -20.80 % | 73.184 M 3.13 % | 70.961 M -53.97 % | 154.172 M 35.31 % | 113.942 M -11.43 % | 128.646 M -28.49 % | 179.895 M |
| Liquidités et placements à court terme | 265.924 M -3.13 % | 274.524 M 22.12 % | 224.794 M 2.19 % | 219.977 M -39.53 % | 363.777 M 55.82 % | 233.466 M -22.37 % | 300.734 M 11.26 % | 270.308 M -1.48 % | 274.355 M -72.53 % | 998.588 M 149.49 % | 400.247 M -12.04 % | 455.041 M -18.28 % | 556.824 M -43.02 % | 977.278 M 136.12 % | 413.883 M 23.21 % | 335.913 M -35.21 % | 518.434 M 11.29 % | 465.850 M -18.54 % | 571.876 M -16.60 % | 685.695 M 18.26 % | 579.801 M 4.28 % | 555.988 M -54.26 % | 1.216 B 380.69 % | 252.893 M -59.85 % | 629.924 M 88.53 % | 334.124 M -62.54 % | 892.011 M 60.51 % | 555.732 M -24.66 % | 737.604 M 125.18 % | 327.569 M -38.58 % | 533.312 M 18.70 % | 449.292 M -25.18 % | 600.492 M 31.54 % | 456.494 M -42.75 % | 797.334 M 200.20 % | 265.603 M -20.47 % | 333.962 M -19.12 % | 412.900 M 1.79 % | 405.631 M 15.25 % | 351.970 M -53.14 % | 751.101 M 145.23 % | 306.289 M -33.01 % | 457.237 M 73.23 % | 263.954 M -25.06 % | 352.212 M -25.29 % | 471.460 M -16.03 % | 561.481 M -30.31 % | 805.678 M 342.75 % | 181.970 M -13.49 % | 210.343 M 6.80 % | 196.958 M 3.08 % | 191.078 M -3.53 % | 198.073 M -2.25 % | 202.627 M -3.87 % | 210.788 M 27.05 % | 165.905 M 9.58 % | 151.405 M -30.50 % | 217.852 M 35.58 % | 160.683 M 2.26 % | 157.127 M 3.43 % | 151.919 M 16.37 % | 130.550 M -28.04 % | 181.423 M |
| Total des actifs courants | 5.559 B -0.02 % | 5.560 B 0.14 % | 5.553 B -1.03 % | 5.610 B -6.21 % | 5.982 B -2.99 % | 6.166 B -16.41 % | 7.377 B 34.03 % | 5.504 B 5.15 % | 5.234 B -6.99 % | 5.628 B 14.55 % | 4.913 B -6.82 % | 5.273 B -7.08 % | 5.675 B -6.58 % | 6.074 B 10.06 % | 5.519 B -1.29 % | 5.591 B -2.99 % | 5.764 B -1.68 % | 5.863 B -3.42 % | 6.070 B -2.32 % | 6.215 B 6.70 % | 5.825 B 2.97 % | 5.656 B -9.91 % | 6.278 B 17.27 % | 5.353 B -1.98 % | 5.462 B 6.50 % | 5.128 B -2.11 % | 5.239 B 0.77 % | 5.198 B -3.87 % | 5.408 B 5.28 % | 5.137 B -3.28 % | 5.311 B 3.94 % | 5.110 B -2.49 % | 5.240 B 2.36 % | 5.119 B -4.46 % | 5.358 B 13.85 % | 4.706 B 0.57 % | 4.679 B -1.02 % | 4.727 B -1.75 % | 4.811 B -7.11 % | 5.179 B 6.51 % | 4.863 B 24.30 % | 3.912 B 7.21 % | 3.649 B 5.58 % | 3.456 B 9.25 % | 3.163 B 1.64 % | 3.112 B 7.67 % | 2.891 B 3.01 % | 2.806 B -0.32 % | 2.815 B 37.18 % | 2.052 B 1.32 % | 2.025 B 11.85 % | 1.811 B -9.83 % | 2.008 B -12.80 % | 2.303 B -6.03 % | 2.451 B 0.91 % | 2.429 B 9.68 % | 2.214 B 4.24 % | 2.124 B 9.41 % | 1.942 B 3.86 % | 1.869 B 5.72 % | 1.768 B 10.75 % | 1.597 B -9.49 % | 1.764 B |
| Inventaire | 5.083 B 0.45 % | 5.060 B -0.96 % | 5.110 B -1.99 % | 5.213 B -4.07 % | 5.434 B -5.51 % | 5.751 B -3.03 % | 5.931 B 19.84 % | 4.949 B 5.87 % | 4.674 B 6.08 % | 4.407 B 3.38 % | 4.263 B -7.80 % | 4.623 B -6.40 % | 4.939 B -0.35 % | 4.956 B -0.08 % | 4.960 B -3.47 % | 5.139 B -0.08 % | 5.143 B -1.84 % | 5.239 B -2.63 % | 5.381 B -0.20 % | 5.392 B 8.13 % | 4.986 B 2.69 % | 4.855 B 2.56 % | 4.734 B -0.99 % | 4.782 B 4.10 % | 4.594 B 1.58 % | 4.522 B 11.89 % | 4.041 B -9.21 % | 4.452 B 0.16 % | 4.444 B -2.66 % | 4.566 B -1.18 % | 4.620 B 2.17 % | 4.522 B 0.35 % | 4.507 B -0.51 % | 4.530 B 2.35 % | 4.426 B 2.88 % | 4.302 B 4.82 % | 4.104 B -1.13 % | 4.151 B -2.31 % | 4.249 B -8.58 % | 4.648 B 21.13 % | 3.837 B 10.67 % | 3.467 B 14.58 % | 3.026 B 0.40 % | 3.014 B 11.43 % | 2.705 B 6.10 % | 2.549 B 13.88 % | 2.239 B 18.34 % | 1.892 B 8.89 % | 1.737 B -0.45 % | 1.745 B -2.01 % | 1.781 B 15 820.36 % | 11.186 M 3.02 % | 10.858 M 2.19 % | 10.625 M -1.54 % | 10.791 M 18.76 % | 9.087 M 3.84 % | 8.751 M -0.95 % | 8.835 M 3.50 % | 8.537 M 60.31 % | 5.325 M 16.16 % | 4.584 M 11.72 % | 4.103 M -1.69 % | 4.174 M |
| Créances nettes | 87.923 M -3.87 % | 91.464 M 125.40 % | 40.578 M -40.38 % | 68.067 M -5.67 % | 72.155 M -12.98 % | 82.915 M -1.34 % | 84.038 M -52.42 % | 176.630 M 107.01 % | 85.323 M -3.76 % | 88.653 M -11.45 % | 100.115 M 8.67 % | 92.131 M 6.97 % | 86.124 M 17.98 % | 73.001 M -12.47 % | 83.403 M 52.66 % | 54.632 M 45.05 % | 37.663 M -62.26 % | 99.786 M 132.11 % | 42.990 M -21.55 % | 54.802 M -20.06 % | 68.553 M -53.58 % | 147.682 M 18.01 % | 125.146 M 0.05 % | 125.088 M -5.57 % | 132.472 M -14.98 % | 155.804 M 30.91 % | 119.017 M 14.43 % | 104.004 M -16.18 % | 124.078 M -9.91 % | 137.727 M 48.83 % | 92.537 M 17.48 % | 78.771 M -1.92 % | 80.316 M 6.82 % | 75.185 M -7.67 % | 81.434 M 29.91 % | 62.684 M -6.20 % | 66.824 M -3.97 % | 69.587 M -2.61 % | 71.453 M 49.43 % | 47.818 M -34.89 % | 73.447 M 27.01 % | 57.829 M -0.26 % | 57.979 M -22.56 % | 74.870 M 5.13 % | 71.218 M 58.81 % | 44.845 M 23.33 % | 36.362 M -19.01 % | 44.898 M 5.02 % | 42.752 M 3.11 % | 41.461 M 29.58 % | 31.996 M 141.44 % | 13.252 M -39.55 % | 21.923 M -11.18 % | 24.682 M -3.83 % | 25.665 M 17.14 % | 21.909 M 5.69 % | 20.730 M -10.49 % | 23.160 M -91.56 % | 274.449 M 30.32 % | 210.597 M 30.57 % | 161.286 M 125.69 % | 71.465 M -54.53 % | 157.169 M |
| Actifs fiscaux | 105.115 M 8.41 % | 96.960 M -5.26 % | 102.344 M 7.68 % | 95.049 M 5.42 % | 90.163 M -29.58 % | 128.035 M -18.85 % | 157.781 M 1.57 % | 155.348 M -36.42 % | 244.329 M -0.67 % | 245.970 M -3.62 % | 255.198 M -5.37 % | 269.683 M -1.52 % | 273.847 M 7.69 % | 254.288 M 8.24 % | 234.923 M 11.02 % | 211.613 M -13.80 % | 245.491 M 7.19 % | 229.018 M 8.57 % | 210.932 M 26.48 % | 166.773 M 6.44 % | 156.678 M 13.79 % | 137.695 M 24.09 % | 110.964 M | 0.000 | 0.000 -100.00 % | 111.294 M 3.49 % | 107.540 M -7.39 % | 116.119 M 3.07 % | 112.658 M 151.79 % | 44.742 M -51.27 % | 91.808 M -2.62 % | 94.274 M 0.43 % | 93.867 M 14.70 % | 81.837 M 0.40 % | 81.515 M -0.67 % | 82.068 M 4.92 % | 78.216 M -3.14 % | 80.748 M -5.35 % | 85.308 M -21.90 % | 109.231 M 6.70 % | 102.374 M 22.71 % | 83.430 M 56.20 % | 53.412 M -40.30 % | 89.474 M 20.84 % | 74.042 M 48.42 % | 49.887 M 11.90 % | 44.582 M 77.39 % | 25.132 M -6.23 % | 26.802 M 2 393.21 % | 1.075 M -96.12 % | 27.719 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.700 M 0.00 % | 4.700 M 0.00 % | 4.700 M -42.32 % | 8.149 M -8.63 % | 8.919 M -35.63 % | 13.856 M -28.24 % | 19.308 M |
| 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 |
| Compte à payer | 231.606 M -5.38 % | 244.775 M 1.04 % | 242.261 M -52.70 % | 512.163 M 22.90 % | 416.721 M -56.20 % | 951.405 M -5.46 % | 1.006 B 239.32 % | 296.567 M 89.46 % | 156.535 M 7.84 % | 145.159 M -26.69 % | 197.996 M 42.87 % | 138.588 M 0.14 % | 138.392 M -2.60 % | 142.086 M 10.38 % | 128.728 M 40.01 % | 91.945 M -15.32 % | 108.577 M -12.23 % | 123.705 M -33.47 % | 185.944 M 11.46 % | 166.833 M 3.69 % | 160.894 M -14.88 % | 189.021 M -34.97 % | 290.650 M 37.02 % | 212.123 M -0.35 % | 212.859 M -43.49 % | 376.696 M 67.27 % | 225.202 M 9.28 % | 206.081 M -2.48 % | 211.311 M 24.28 % | 170.035 M -34.75 % | 260.597 M -0.19 % | 261.090 M -3.95 % | 271.829 M 105.88 % | 132.031 M 33.26 % | 99.079 M -63.38 % | 270.573 M -22.33 % | 348.341 M 31.21 % | 265.477 M 24.82 % | 212.683 M -16.39 % | 254.373 M -8.32 % | 277.468 M -13.38 % | 320.311 M 58.39 % | 202.228 M -6.62 % | 216.569 M -2.80 % | 222.818 M 66.77 % | 133.610 M 21.94 % | 109.572 M 44.93 % | 75.602 M -70.20 % | 253.686 M -8.22 % | 276.417 M 1.89 % | 271.288 M 20.76 % | 224.654 M -5.48 % | 237.685 M -18.44 % | 291.412 M -30.02 % | 416.430 M 17.22 % | 355.251 M 3.65 % | 342.751 M 1.03 % | 339.248 M -24.78 % | 451.035 M 1.23 % | 445.550 M 9.71 % | 406.109 M 33.84 % | 303.420 M 0.99 % | 300.456 M |
| Impôts à payer | 40.952 M -1.99 % | 41.784 M 165.69 % | 15.727 M 1 238.44 % | 1.175 M 2.98 % | 1.141 M -53.58 % | 2.458 M 18.22 % | 2.079 M -32.45 % | 3.078 M 97.69 % | 1.557 M -78.10 % | 7.109 M -3.82 % | 7.391 M -14.55 % | 8.650 M 1.02 % | 8.563 M 89.53 % | 4.518 M 0.01 % | 4.518 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 17.236 M 0.00 % | 17.236 M 1 409.27 % | 1.142 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.379 M -60.57 % | 3.497 M -97.04 % | 118.038 M 0.00 % | 118.038 M 251.83 % | 33.550 M -41.74 % | 57.591 M -20.51 % | 72.449 M 59.05 % | 45.551 M 38.63 % | 32.858 M -20.47 % | 41.315 M -7.84 % | 44.828 M 150.35 % | 17.906 M 87.60 % | 9.545 M -44.88 % | 17.316 M -79.23 % | 83.377 M 4.62 % | 79.694 M 0.67 % | 79.166 M 1 755.74 % | 4.266 M -81.70 % | 23.308 M 11.65 % | 20.876 M 17.89 % | 17.708 M -59.73 % | 43.968 M 13.31 % | 38.802 M 34.42 % | 28.866 M 1 036.46 % | 2.540 M -81.83 % | 13.980 M -21.25 % | 17.752 M -33.41 % | 26.660 M 19.77 % | 22.259 M -24.97 % | 29.668 M -7.75 % | 32.160 M -2.24 % | 32.898 M |
| Revenu différé non Courant | 134.053 M 37.83 % | 97.258 M 471.55 % | 17.017 M 8.20 % | 15.727 M 64.37 % | 9.568 M -97.87 % | 450.195 M 14 388.71 % | 3.107 M -98.22 % | 174.879 M 3.62 % | 168.772 M 16.57 % | 144.782 M 16.46 % | 124.318 M -55.36 % | 278.491 M -11.90 % | 316.120 M 9.57 % | 288.503 M 9.01 % | 264.648 M 251.30 % | 75.335 M 11.47 % | 67.584 M 209.66 % | 21.825 M -3.74 % | 22.674 M -3.69 % | 23.542 M -3.55 % | 24.409 M -3.40 % | 25.268 M -2.15 % | 25.824 M -4.30 % | 26.984 M -3.12 % | 27.852 M -2.99 % | 28.710 M -2.90 % | 29.568 M -33.18 % | 44.251 M 1.53 % | 43.586 M 1.55 % | 42.921 M 71.56 % | 25.018 M -9.00 % | 27.493 M 0.00 % | 27.493 M 0.00 % | 27.493 M -3.84 % | 28.590 M -47.76 % | 54.727 M 2.41 % | 53.437 M 0.97 % | 52.924 M 2.50 % | 51.634 M 1.90 % | 50.669 M 2.56 % | 49.403 M 1.93 % | 48.468 M -2.73 % | 49.830 M -6.68 % | 53.395 M -1.75 % | 54.345 M -12.40 % | 62.038 M 3.61 % | 59.876 M -16.78 % | 71.951 M 29.02 % | 55.767 M | 0.000 -100.00 % | 28.626 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.805 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.819 M |
| Intérêts minoritaires | 936.886 M -4.18 % | 977.773 M -1.16 % | 989.277 M -2.49 % | 1.015 B -0.18 % | 1.016 B -2.58 % | 1.043 B 2.35 % | 1.019 B -1.85 % | 1.039 B -1.60 % | 1.055 B 0.96 % | 1.045 B -3.43 % | 1.082 B 24.32 % | 870.713 M -1.67 % | 885.460 M -2.07 % | 904.175 M -3.19 % | 934.008 M -0.72 % | 940.828 M 14.25 % | 823.471 M -3.12 % | 849.966 M -2.81 % | 874.547 M 1.55 % | 861.173 M -0.73 % | 867.489 M -2.64 % | 890.971 M -6.85 % | 956.526 M -1.56 % | 971.729 M -3.08 % | 1.003 B -2.00 % | 1.023 B -1.56 % | 1.039 B -1.06 % | 1.051 B -1.87 % | 1.070 B 3.01 % | 1.039 B -3.08 % | 1.072 B 5.38 % | 1.017 B 4.33 % | 975.218 M 7.60 % | 906.349 M 8.83 % | 832.792 M -0.89 % | 840.289 M -3.62 % | 871.830 M 5.07 % | 829.795 M 17.92 % | 703.666 M 27.98 % | 549.834 M -5.77 % | 583.490 M 12.16 % | 520.227 M 51.21 % | 344.035 M 32.77 % | 259.115 M -6.00 % | 275.642 M -4.33 % | 288.121 M -2.97 % | 296.947 M -12.96 % | 341.146 M 35.51 % | 251.750 M -1.37 % | 255.246 M 3.04 % | 247.707 M -15.10 % | 291.766 M 10.74 % | 263.480 M 12.65 % | 233.890 M 8.44 % | 215.681 M 24.58 % | 173.130 M 4.92 % | 165.017 M 0.47 % | 164.243 M -25.30 % | 219.876 M 2.77 % | 213.959 M -17.18 % | 258.338 M 5.79 % | 244.194 M 1.51 % | 240.562 M |
| Obligations de location-acquisition | 980.314 M -4.24 % | 1.024 B -8.22 % | 1.116 B -3.62 % | 1.157 B -1.17 % | 1.171 B 16.33 % | 1.007 B -5.33 % | 1.063 B -1.35 % | 1.078 B -41.28 % | 1.836 B -3.11 % | 1.895 B -4.57 % | 1.985 B 1.70 % | 1.952 B -3.48 % | 2.023 B 2.03 % | 1.983 B 2.26 % | 1.939 B 1.69 % | 1.907 B -10.48 % | 2.130 B 1.29 % | 2.103 B 1.56 % | 2.070 B 5.72 % | 1.958 B -23.09 % | 2.546 B 0.95 % | 2.523 B 25 954.39 % | 9.682 M 13.35 % | 8.542 M -12.71 % | 9.786 M -9.99 % | 10.872 M -11.36 % | 12.266 M 25.01 % | 9.812 M -13.14 % | 11.296 M -10.41 % | 12.608 M -8.00 % | 13.705 M 7.08 % | 12.798 M 48.45 % | 8.621 M -14.51 % | 10.084 M -17.26 % | 12.187 M -13.12 % | 14.028 M 21.22 % | 11.572 M -16.55 % | 13.867 M -4.64 % | 14.542 M 15.16 % | 12.627 M -9.80 % | 13.999 M -12.55 % | 16.008 M -2.81 % | 16.471 M 2.71 % | 16.036 M -12.47 % | 18.321 M -0.13 % | 18.344 M -19.88 % | 22.895 M 8.50 % | 21.101 M -10.76 % | 23.644 M 14.52 % | 20.646 M -6.08 % | 21.982 M 13.31 % | 19.400 M 98.36 % | 9.780 M -19.53 % | 12.153 M -35.71 % | 18.904 M 7.83 % | 17.531 M 42.73 % | 12.283 M 13.86 % | 10.788 M 13.99 % | 9.464 M | 0.000 | 0.000 | 0.000 -100.00 % | 5.082 M |
| 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 |
| Autres total actionnaires capitaux propres | 120.520 M 0.00 % | 120.520 M -74.67 % | 475.794 M 294.78 % | 120.520 M -8.13 % | 131.184 M 0.00 % | 131.184 M 33.68 % | 98.130 M -86.81 % | 743.784 M 657.96 % | 98.130 M 0.00 % | 98.130 M 0.00 % | 98.130 M 0.00 % | 98.130 M 0.00 % | 98.130 M -18.58 % | 120.520 M 0.00 % | 120.520 M 0.00 % | 120.520 M 0.00 % | 120.520 M 0.00 % | 120.520 M 0.00 % | 120.520 M 0.00 % | 120.520 M 0.00 % | 120.520 M 0.00 % | 120.517 M 22.82 % | 98.127 M 0.10 % | 98.030 M 0.00 % | 98.030 M 0.00 % | 98.030 M 0.00 % | 98.030 M 312.22 % | 23.781 M 0.00 % | 23.781 M 0.00 % | 23.781 M 0.00 % | 23.781 M 0.00 % | 23.781 M 0.00 % | 23.781 M 0.00 % | 23.781 M 2 861.17 % | -861.265 K -0.03 % | -861.000 K -102.59 % | 33.276 M 3 964.81 % | -861.000 K 0.03 % | -861.265 K -0.03 % | -861.000 K 0.00 % | -861.000 K -101.88 % | 45.700 M -16.71 % | 54.868 M 130.72 % | 23.781 M 0.00 % | 23.781 M 0.00 % | 23.781 M 0.00 % | 23.781 M 0.00 % | 23.781 M -62.34 % | 63.150 M 0.00 % | 63.150 M 0.00 % | 63.150 M 0.00 % | 63.150 M 0.00 % | 63.150 M 165.55 % | 23.781 M -62.34 % | 63.150 M 0.00 % | 63.150 M 0.00 % | 63.150 M 0.00 % | 63.150 M 20.16 % | 52.555 M 121.00 % | 23.781 M 0.00 % | 23.781 M 0.00 % | 23.781 M 0.00 % | 23.781 M |
| Impôts différés passifs non courants | 211.351 M -14.66 % | 247.653 M 6.91 % | 231.642 M -4.12 % | 241.593 M 5.83 % | 228.280 M -10.09 % | 253.898 M -1.49 % | 257.740 M -1.37 % | 261.308 M -4.17 % | 272.683 M -0.97 % | 275.343 M -5.64 % | 291.803 M 216.58 % | 92.172 M -7.22 % | 99.343 M 0.15 % | 99.197 M -1.18 % | 100.380 M -12.64 % | 114.908 M -5.29 % | 121.325 M 0.19 % | 121.097 M -2.02 % | 123.593 M 2.51 % | 120.565 M 1.58 % | 118.693 M 6.08 % | 111.885 M -17.41 % | 135.469 M 622.42 % | 18.752 M -31.14 % | 27.231 M -81.59 % | 147.945 M -0.33 % | 148.439 M 8.12 % | 137.297 M -10.22 % | 152.921 M 4.84 % | 145.864 M 13.27 % | 128.775 M 43.40 % | 89.804 M 1.78 % | 88.236 M -1.33 % | 89.428 M -0.61 % | 89.974 M -2.44 % | 92.228 M -2.57 % | 94.657 M -0.60 % | 95.226 M -2.72 % | 97.891 M 0.18 % | 97.711 M -0.80 % | 98.497 M 4.02 % | 94.686 M 15.90 % | 81.698 M -1.50 % | 82.943 M -5.10 % | 87.402 M 8.13 % | 80.828 M -1.18 % | 81.789 M 0.48 % | 81.395 M 261.34 % | 22.526 M | 0.000 -100.00 % | 23.455 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 87.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -721.828 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actifs totaux | 10.293 B -3.08 % | 10.620 B -2.11 % | 10.850 B -1.46 % | 11.010 B -3.48 % | 11.407 B -0.97 % | 11.519 B -10.15 % | 12.820 B 16.73 % | 10.983 B -2.19 % | 11.229 B -4.02 % | 11.699 B 4.89 % | 11.153 B 8.22 % | 10.306 B -0.03 % | 10.309 B -3.84 % | 10.721 B 5.12 % | 10.199 B -1.23 % | 10.326 B -2.14 % | 10.552 B -0.82 % | 10.639 B -1.54 % | 10.805 B -0.27 % | 10.834 B -1.64 % | 11.015 B 2.19 % | 10.779 B 24.17 % | 8.681 B 12.50 % | 7.716 B -1.14 % | 7.805 B 2.78 % | 7.595 B -2.22 % | 7.767 B -0.30 % | 7.790 B -2.30 % | 7.973 B 4.71 % | 7.615 B -3.08 % | 7.857 B 4.30 % | 7.533 B 0.22 % | 7.516 B 5.27 % | 7.140 B -2.56 % | 7.328 B 3.98 % | 7.048 B 4.39 % | 6.752 B -0.16 % | 6.763 B -0.76 % | 6.814 B 1.87 % | 6.689 B 5.55 % | 6.337 B 22.46 % | 5.175 B 5.94 % | 4.885 B 3.02 % | 4.742 B 7.26 % | 4.421 B 1.67 % | 4.348 B 5.28 % | 4.130 B 2.19 % | 4.041 B 9.25 % | 3.699 B -0.13 % | 3.704 B 0.28 % | 3.694 B 6.52 % | 3.467 B -5.50 % | 3.669 B -7.78 % | 3.979 B -3.93 % | 4.142 B 0.29 % | 4.130 B 4.70 % | 3.944 B 2.06 % | 3.865 B 7.14 % | 3.607 B 1.41 % | 3.557 B 3.18 % | 3.447 B 4.81 % | 3.289 B -5.03 % | 3.463 B |
| 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 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | -31.054 M -164.16 % | 48.401 M 533.40 % | -11.168 M -547.43 % | 2.496 M -92.52 % | 33.391 M 1.60 % | 32.864 M 584.38 % | 4.802 M -94.55 % | 88.191 M 36 955.04 % | 238.000 K -97.79 % | 10.774 M 4 094.73 % | -269.705 K -104.37 % | 6.171 M 130.47 % | -20.251 M -2.84 % | -19.692 M 2.84 % | -20.267 M -164.10 % | 31.620 M 329.93 % | -13.752 M 31.49 % | -20.073 M 49.38 % | -39.653 M -538.85 % | -6.207 M 69.53 % | -20.368 M -8.82 % | -18.717 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 100.00 % | -22.803 M 91.56 % | -270.142 M -7 831.36 % | -3.406 M 11.37 % | -3.843 M 78.10 % | -17.547 M -706.33 % | 2.894 M 137.28 % | -7.763 M 54.35 % | -17.007 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation du fonds de roulement | 13.597 M 148.33 % | -28.136 M 79.29 % | -135.862 M -554.93 % | 29.864 M 102.87 % | -1.041 B -4 417.84 % | 24.116 M 102.24 % | -1.079 B -434.87 % | -201.654 M 13.41 % | -232.897 M -33.39 % | -174.596 M -22.41 % | -142.630 M -676.17 % | -18.376 M -107.92 % | 232.118 M 400.45 % | 46.382 M -86.75 % | 349.990 M 383.20 % | 72.431 M -58.38 % | 174.036 M 31.01 % | 132.839 M 440.62 % | 24.572 M 110.22 % | -240.351 M -76.57 % | -136.121 M 38.98 % | -223.075 M -462.08 % | 61.609 M 143.21 % | -142.568 M -2 002.15 % | -6.782 M 98.85 % | -589.575 M -2 125.73 % | 29.104 M 197.40 % | -29.881 M -118.23 % | 163.952 M 595.55 % | -33.085 M 70.64 % | -112.682 M -293.29 % | 58.297 M 187.20 % | -66.858 M 47.95 % | -128.446 M -145.32 % | -52.359 M 84.87 % | -346.094 M -442.59 % | -63.786 M -213.92 % | -20.319 M 86.50 % | -150.491 M 84.15 % | -949.531 M -252.36 % | -269.481 M 12.57 % | -308.242 M -1 008.32 % | -27.812 M 89.91 % | -275.539 M -104.54 % | -134.713 M 44.87 % | -244.344 M -56.10 % | -156.530 M -77.62 % | -88.126 M 1.28 % | -89.272 M -2 195.50 % | -3.889 M 93.05 % | -55.935 M -129.20 % | 191.553 M -7.16 % | 206.335 M 82.72 % | 112.922 M 233.03 % | -84.886 M 33.13 % | -126.947 M -2.02 % | -124.428 M -27.36 % | -97.696 M -54.13 % | -63.386 M -120.21 % | -28.784 M 5.00 % | -30.298 M -132.36 % | 93.627 M -18.82 % | 115.333 M 7.34 % | 107.450 M 723.31 % | 13.051 M 113.18 % | -98.992 M |
| Comptes débiteurs | 5.156 M 124.87 % | -20.729 M -17.10 % | -17.701 M -367.71 % | 6.612 M -69.16 % | 21.438 M 289.95 % | -11.286 M 77.68 % | -50.562 M -353.29 % | 19.962 M 1.26 % | 19.713 M 21.06 % | 16.284 M 163.60 % | -25.606 M -111.13 % | -12.128 M 60.87 % | -30.992 M -128.81 % | -13.545 M 94.17 % | -232.432 M -860.43 % | 30.566 M -85.91 % | 216.959 M 720.50 % | -34.965 M -211.39 % | 31.390 M -74.42 % | 122.705 M 1 738.03 % | -7.491 M 43.88 % | -13.347 M -187.13 % | 15.319 M 121.07 % | -72.711 M -392.51 % | 24.858 M 174.62 % | -33.311 M -232.64 % | 25.113 M -26.04 % | 33.956 M 337.58 % | 7.760 M 106.78 % | -114.397 M -174.87 % | -41.618 M -285.18 % | 22.474 M 367.55 % | -8.400 M -230.84 % | 6.420 M 283.66 % | -3.496 M -102.99 % | 116.799 M 227.20 % | -91.826 M -7 102.04 % | -1.275 M 95.38 % | -27.569 M 74.00 % | -106.041 M -1 720.93 % | 6.542 M -58.06 % | 15.597 M -38.34 % | 25.295 M 136.14 % | -70.002 M -239.55 % | -20.616 M -143.03 % | -8.483 M -162.92 % | 13.482 M 628.29 % | -2.552 M -103.67 % | -1.253 M 86.73 % | -9.440 M -13.26 % | -8.335 M -358.20 % | -1.819 M | 0.000 | 0.000 | 0.000 100.00 % | -692.000 K -116.59 % | 4.170 M -28.63 % | 5.843 M 169.65 % | -8.389 M -11 916.03 % | 71.000 K 103.98 % | -1.783 M -216.08 % | 1.536 M -27.92 % | 2.131 M -83.37 % | 12.814 M 185.43 % | -15.000 M -959.11 % | 1.746 M |
| Inventaire | -4.615 M -107.14 % | 64.645 M -45.26 % | 118.092 M -48.81 % | 230.683 M -3.43 % | 238.884 M 8.51 % | 220.153 M 123.60 % | -933.010 M -276.96 % | -247.512 M -3.76 % | -238.543 M -94.59 % | -122.585 M -168.25 % | 179.614 M 225.71 % | -142.876 M -389.69 % | 49.320 M 33.24 % | 37.017 M -82.66 % | 213.432 M 474.82 % | 37.130 M -69.79 % | 122.903 M -27.98 % | 170.652 M 274.36 % | 45.585 M 112.05 % | -378.400 M -262.72 % | -104.323 M 4.51 % | -109.253 M -1 360.99 % | 8.664 M 106.21 % | -139.612 M -302.86 % | -34.655 M 91.96 % | -431.041 M -232.92 % | 324.284 M 4 407.13 % | -7.529 M -104.91 % | 153.388 M 180.68 % | 54.648 M 167.56 % | -80.887 M -325.71 % | 35.837 M 120.42 % | -175.532 M -117.57 % | -80.678 M 57.29 % | -188.889 M -7.82 % | -175.184 M -366.95 % | 65.625 M -45.25 % | 119.866 M 1 031.64 % | -12.866 M 98.23 % | -726.665 M -93.40 % | -375.726 M 7.14 % | -404.613 M -3 707.74 % | 11.215 M 103.79 % | -296.048 M -110.98 % | -140.322 M 52.14 % | -293.222 M 12.41 % | -334.775 M -120.39 % | -151.899 M -1 384.34 % | 11.827 M -68.69 % | 37.772 M -94.19 % | 650.594 M 217.47 % | 204.933 M -31.63 % | 299.742 M 101.87 % | 148.481 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 |
| Comptes à payer | -28.236 M -218.83 % | -8.856 M 96.22 % | -234.098 M -530.55 % | 54.372 M 107.62 % | -713.150 M -1 743.81 % | 43.384 M -94.95 % | 858.755 M 4 821.51 % | 17.449 M 59.63 % | 10.931 M 121.51 % | -50.823 M -230.06 % | 39.078 M -10.57 % | 43.698 M 3 705.45 % | -1.212 M 93.91 % | -19.886 M -122.59 % | 88.036 M 714.43 % | -14.328 M 70.39 % | -48.388 M -75.33 % | -27.599 M 34.71 % | -42.272 M -247.68 % | 28.624 M 199.14 % | -28.871 M 77.95 % | -130.951 M -451.06 % | 37.301 M -21.39 % | 47.450 M 316.95 % | -21.871 M 89.75 % | -213.421 M -376.25 % | 77.256 M 546.44 % | -17.305 M 60.07 % | -43.337 M 28.41 % | -60.536 M -169.15 % | 87.544 M 948.22 % | -10.321 M -145.57 % | 22.648 M 120.63 % | -109.779 M -214.91 % | 95.537 M 218.29 % | -80.762 M -238.76 % | 58.204 M 320.64 % | -26.380 M -159.04 % | 44.679 M 134.88 % | -128.095 M -207.89 % | 118.723 M 73.91 % | 68.265 M 15.52 % | 59.094 M 726.53 % | -9.432 M -124.89 % | 37.902 M 236.21 % | -27.826 M -132.59 % | 85.382 M 143.90 % | 35.007 M 367.38 % | 7.490 M 114.60 % | -51.298 M -490.12 % | 13.149 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 |
| Autre fonds de roulement | 41.292 M 165.34 % | -63.196 M -2 832.75 % | -2.155 M 99.18 % | -261.803 M 55.51 % | -588.462 M -157.94 % | -228.135 M 76.08 % | -953.771 M -11 391.25 % | 8.447 M 133.79 % | -24.998 M -43.07 % | -17.472 M 94.80 % | -335.716 M -461.26 % | 92.930 M -56.78 % | 215.002 M 635.02 % | 29.251 M -89.59 % | 280.954 M 1 373.82 % | 19.063 M 116.23 % | -117.438 M -574.48 % | 24.751 M 344.31 % | -10.131 M 23.71 % | -13.280 M -390.97 % | 4.564 M -85.02 % | 30.476 M 9 306.75 % | 323.980 K -98.55 % | 22.305 M -10.37 % | 24.886 M -71.78 % | 88.198 M 122.19 % | -397.549 M -919.28 % | -39.003 M -184.53 % | 46.141 M -47.09 % | 87.200 M 212.20 % | -77.722 M -854.07 % | 10.307 M -89.08 % | 94.426 M 69.86 % | 55.591 M 24.96 % | 44.488 M 121.50 % | -206.947 M -116.04 % | -95.789 M 14.88 % | -112.530 M 27.28 % | -154.735 M -1 472.98 % | 11.270 M 159.25 % | -19.020 M -252.05 % | 12.509 M 110.14 % | -123.416 M -223.49 % | 99.943 M 955.90 % | -11.677 M -113.71 % | 85.187 M 7.31 % | 79.381 M 153.47 % | 31.318 M 129.18 % | -107.336 M -662.65 % | 19.077 M 102.68 % | -711.343 M -471.36 % | 191.553 M 305.07 % | -93.407 M -162.68 % | -35.559 M 58.11 % | -84.886 M 32.77 % | -126.255 M 1.82 % | -128.598 M -24.20 % | -103.539 M -88.26 % | -54.997 M -90.60 % | -28.855 M -1.19 % | -28.515 M -130.96 % | 92.091 M -18.65 % | 113.202 M 19.62 % | 94.636 M 237.37 % | 28.051 M 127.85 % | -100.738 M |
| Autres éléments non monétaires | 49.268 M -54.26 % | 107.724 M -8.34 % | 117.530 M 20.14 % | 97.827 M 36.64 % | 71.594 M 263.54 % | -43.777 M -148.86 % | 89.602 M 191.72 % | -97.689 M -194.10 % | 103.817 M -4.29 % | 108.474 M 30.98 % | 82.816 M 391.79 % | -28.382 M -143.69 % | 64.963 M -26.82 % | 88.772 M 16.03 % | 76.505 M -6.98 % | 82.249 M -5.91 % | 87.419 M 6.13 % | 82.373 M -3.32 % | 85.199 M -32.13 % | 125.533 M 96.98 % | 63.728 M 13.48 % | 56.156 M 108.04 % | -698.276 M -2 009.40 % | -33.103 M 61.55 % | -86.089 M -1 685.14 % | 5.431 M 468.27 % | -1.475 M 98.45 % | -94.897 M -1 298.42 % | -6.786 M -136.10 % | 18.800 M 117.93 % | -104.863 M -38.96 % | -75.464 M 16.97 % | -90.889 M -67.92 % | -54.126 M 89.57 % | -518.765 M -1 449.20 % | -33.486 M 43.63 % | -59.399 M -47.32 % | -40.320 M 66.83 % | -121.541 M -179.38 % | -43.504 M -12.27 % | -38.749 M -3.22 % | -37.542 M 31.79 % | -55.041 M -426.96 % | -10.445 M 90.64 % | -111.564 M -337.63 % | -25.493 M 36.19 % | -39.952 M 95.22 % | -836.272 M -2 867.92 % | -28.177 M -494.58 % | -4.739 M 39.73 % | -7.863 M 60.02 % | -19.664 M -188.06 % | 22.329 M 30.64 % | 17.092 M -42.19 % | 29.565 M 174.93 % | -39.456 M -44.99 % | -27.213 M -296.00 % | -6.872 M 76.78 % | -29.592 M 6.82 % | -31.759 M -1 224.40 % | -2.398 M 76.81 % | -10.341 M 63.12 % | -28.040 M 39.10 % | -46.045 M -232.09 % | 34.860 M 1 046.77 % | -3.682 M |
| Trésorerie nette provenant des activités d'exploitation | 11.781 M -92.76 % | 162.635 M 505.29 % | -40.128 M -128.89 % | 138.887 M 114.06 % | -987.770 M -649.28 % | 179.831 M 118.56 % | -968.996 M -466.80 % | -170.959 M 6.67 % | -183.183 M -172.66 % | -67.183 M -214.21 % | 58.822 M 342.17 % | -24.290 M -109.33 % | 260.384 M 258.45 % | 72.641 M -85.11 % | 488.006 M 755.44 % | 57.047 M -66.52 % | 170.382 M -11.98 % | 193.571 M 47.81 % | 130.957 M 180.83 % | -162.016 M 8.73 % | -177.521 M 33.83 % | -268.274 M -317.85 % | -64.203 M 79.64 % | -315.394 M -56.54 % | -201.475 M 70.09 % | -673.709 M -282.26 % | 369.636 M 312.50 % | -173.950 M -274.92 % | 99.444 M 666.44 % | -17.556 M 44.38 % | -31.563 M -19.74 % | -26.359 M 86.67 % | -197.804 M 2.43 % | -202.724 M 12.47 % | -231.594 M 48.74 % | -451.772 M -848.12 % | -47.649 M -132.51 % | 146.588 M 425.67 % | -45.012 M 95.71 % | -1.050 B -335.96 % | -240.910 M -26.60 % | -190.299 M -244.21 % | 131.956 M 137.16 % | -355.099 M -24.80 % | -284.536 M 5.40 % | -300.764 M -15.67 % | -260.028 M -8.84 % | -238.908 M -75.20 % | -136.364 M -660.71 % | 24.320 M 210.70 % | -21.969 M -109.89 % | 222.237 M -22.62 % | 287.192 M 68.68 % | 170.255 M 1 784.64 % | 9.034 M 105.24 % | -172.354 M 0.11 % | -172.536 M -86.12 % | -92.699 M -29.69 % | -71.478 M -7.18 % | -66.689 M -135.76 % | -28.287 M -123.00 % | 122.989 M 6.15 % | 115.869 M 89.16 % | 61.254 M -53.72 % | 132.366 M 239.10 % | -95.157 M |
| Investissements dans les immobilisations corporelles | -37.711 M -258.64 % | -10.515 M 13.07 % | -12.097 M 25.43 % | -16.221 M -276.36 % | -4.310 M -162.97 % | -1.639 M -102.28 % | 71.983 M 565.31 % | -15.470 M 83.87 % | -95.894 M -1 266.21 % | -7.019 M 86.66 % | -52.597 M -448.52 % | -9.589 M -4.56 % | -9.171 M 2.85 % | -9.440 M 89.44 % | -89.432 M -46.86 % | -60.897 M 8.30 % | -66.411 M 14.12 % | -77.327 M 36.63 % | -122.019 M -56.09 % | -78.170 M 17.31 % | -94.533 M -92.72 % | -49.052 M 29.09 % | -69.177 M -50.87 % | -45.852 M -1.89 % | -45.000 M -31.02 % | -34.347 M -127.81 % | 123.515 M 613.66 % | -24.046 M 34.83 % | -36.897 M 41.03 % | -62.572 M 34.02 % | -94.831 M 7.40 % | -102.411 M -33.56 % | -76.677 M -26.22 % | -60.749 M 7.34 % | -65.563 M -35.50 % | -48.384 M 11.18 % | -54.477 M 11.51 % | -61.563 M -33.67 % | -46.056 M -135.99 % | 127.968 M 179.70 % | -160.570 M -1 913.67 % | -7.974 M 46.20 % | -14.820 M -148.66 % | -5.960 M -26.19 % | -4.723 M -6.86 % | -4.420 M 14.82 % | -5.189 M -110.76 % | -2.462 M 60.96 % | -6.306 M -81.73 % | -3.470 M 47.55 % | -6.616 M -211.06 % | -2.127 M -7.64 % | -1.976 M 13.52 % | -2.285 M 13.09 % | -2.629 M -7.66 % | -2.442 M 13.74 % | -2.831 M -46.30 % | -1.935 M 38.65 % | -3.154 M 87.49 % | -25.212 M -141.38 % | -10.445 M -23.22 % | -8.477 M 75.25 % | -34.249 M 40.84 % | -57.891 M 31.25 % | -84.203 M -35.41 % | -62.184 M |
| Acquisitions nettes | 0.000 100.00 % | -25.594 M -742.71 % | -3.037 M | 0.000 100.00 % | -42.000 M -1 400 100.00 % | 3.000 K -97.86 % | 140.172 K | 0.000 -100.00 % | 90.000 K | 0.000 -100.00 % | 187.413 K | 0.000 | 0.000 -100.00 % | 2.807 M -96.18 % | 73.526 M -38.73 % | 120.001 M 59 213.79 % | -203.000 K -103.01 % | 6.736 M 1 520 641.76 % | -443.000 | 0.000 -100.00 % | 21.000 K -99.99 % | 209.998 M -20.60 % | 264.476 M 201 789.70 % | 131.000 K -99.69 % | 42.521 M 21.93 % | 34.874 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -457.000 | 0.000 | 0.000 -100.00 % | 17.953 M 106.69 % | -268.164 M -1 240.82 % | -20.000 M | 0.000 | 0.000 -100.00 % | 1.000 M | 0.000 100.00 % | -1.000 M | 0.000 | 0.000 | 0.000 100.00 % | -4.445 M -1 603.07 % | -261.000 K 55.59 % | -587.702 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -37.653 M | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | 0.000 | 0.000 100.00 % | -3.307 M | 0.000 | 0.000 100.00 % | -1.199 M 41.38 % | -2.046 M | 0.000 100.00 % | -77.030 M -6 400.42 % | -1.185 M -145 298.77 % | -815.000 95.47 % | -18.000 K 99.99 % | -328.018 M -1 780.30 % | -17.445 M 76.11 % | -73.010 M | 0.000 100.00 % | -62.004 M -5 199.49 % | -1.170 M -391 404.35 % | 299.000 | 0.000 100.00 % | -1.981 M 98.04 % | -101.154 M -1 922.98 % | -5.000 M -239.23 % | -1.474 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 74.198 M 200.00 % | -74.198 M | 0.000 -100.00 % | 29.656 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 225.000 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -261.000 K 98.31 % | -15.450 M | 0.000 | 0.000 100.00 % | -1.353 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 |
| Ventes échéances des investissements | 206.586 M 133.33 % | 88.537 M 2 628.38 % | 3.245 M | 0.000 | 0.000 -100.00 % | 13.827 M 581.17 % | 2.030 M | 0.000 -100.00 % | 77.018 M 6 432.49 % | 1.179 M -98.43 % | 75.000 M 476.70 % | 13.005 M -96.04 % | 328.004 M 27 934.53 % | 1.170 M -97.56 % | 48.010 M 4 800 864.10 % | 1.000 K -99.99 % | 11.980 M 937.23 % | 1.155 M 577 400.00 % | 200.000 | 0.000 -100.00 % | 1.575 M -98.55 % | 108.646 M 45 649 479.83 % | 238.000 -100.00 % | 346.176 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.289 M | 0.000 -100.00 % | 4.771 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -49.979 M -200.00 % | 49.979 M -61.22 % | 128.868 M | 0.000 | 0.000 -100.00 % | 60.000 M 67.13 % | 35.900 M 161.03 % | -58.822 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 51.183 M 8 473.37 % | 597.000 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 |
| Autres activités d'investissement | 6.368 M -96.63 % | 189.128 M 1 856.82 % | 9.665 M 10.03 % | 8.784 M -49.08 % | 17.249 M | 0.000 -100.00 % | 12.883 M 358.80 % | 2.808 M -24.84 % | 3.736 M 17.41 % | 3.182 M -3.53 % | 3.299 M 11.70 % | 2.953 M -10.76 % | 3.309 M -38.72 % | 5.400 M 268.59 % | 1.465 M -50.35 % | 2.951 M -10.47 % | 3.296 M 1 172.59 % | 259.000 K -89.27 % | 2.415 M -33.79 % | 3.647 M -24.27 % | 4.816 M -53.78 % | 10.420 M -59.75 % | 25.891 M 362.67 % | 5.596 M 101.72 % | -325.347 M -933.80 % | 39.020 M -84.18 % | 246.662 M -48.71 % | 480.944 M 270.60 % | -281.914 M -287.94 % | 150.000 M 166.35 % | -226.081 M -3 980.56 % | 5.826 M -95.02 % | 116.915 M 93 432.00 % | 125.000 K -99.99 % | 1.311 B 238 667.38 % | 549.000 K -99.27 % | 75.224 M 172.00 % | -104.475 M -216.72 % | 89.510 M 1 648.93 % | 5.118 M -35.58 % | 7.945 M -62.72 % | 21.312 M -63.48 % | 58.365 M 268.34 % | -34.671 M -274.65 % | 19.852 M -22.39 % | 25.578 M 1 318.93 % | 1.803 M -99.85 % | 1.172 B 1 693.70 % | 65.321 M 1 212.46 % | 4.977 M 130.15 % | -16.508 M -655.81 % | 2.970 M -78.11 % | 13.570 M 813.83 % | -1.901 M 72.85 % | -7.003 M -142.08 % | 16.643 M -70.09 % | 55.645 M 213.79 % | -48.900 M 28.45 % | -68.344 M -361.77 % | 26.108 M 189.47 % | -29.180 M -587.39 % | 5.987 M -43.80 % | 10.653 M -58.75 % | 25.827 M -4.15 % | 26.945 M -44.67 % | 48.696 M |
| Trésorerie nette utilisée pour les activités d'investissement | 175.243 M -27.45 % | 241.556 M 4 467.90 % | -5.530 M 25.64 % | -7.437 M 74.41 % | -29.061 M -35.84 % | -21.394 M -125.17 % | 84.991 M 771.23 % | -12.662 M 86.25 % | -92.080 M -2 296.04 % | -3.843 M -114.84 % | 25.888 M 307.62 % | 6.351 M 208.08 % | -5.876 M 71.08 % | -20.315 M 48.49 % | -39.441 M 31.93 % | -57.946 M 48.88 % | -113.342 M -61.12 % | -70.347 M 41.18 % | -119.604 M -60.49 % | -74.523 M 17.29 % | -90.102 M -150.38 % | 178.858 M -17.27 % | 216.190 M -29.02 % | 304.577 M 192.91 % | -327.826 M -928.95 % | 39.547 M -83.97 % | 246.662 M -46.01 % | 456.898 M 243.31 % | -318.811 M -464.66 % | 87.428 M 127.24 % | -320.913 M -232.26 % | -96.585 M -184.40 % | 114.436 M 204.43 % | -109.580 M -111.21 % | 977.106 M 3 024.77 % | -33.408 M -261.03 % | 20.747 M 112.50 % | -166.038 M -473.50 % | 44.454 M -66.60 % | 133.086 M 165.44 % | -203.379 M -421.21 % | 63.317 M -63.28 % | 172.413 M 524.34 % | -40.631 M -480.30 % | 10.684 M -86.75 % | 80.636 M 389.40 % | 16.476 M -98.52 % | 1.110 B 1 781.51 % | 59.015 M 38 221.43 % | 154.000 K 100.67 % | -23.124 M -2 843.04 % | 843.000 K -98.66 % | 62.777 M 1 849.15 % | -3.589 M 62.74 % | -9.632 M -167.83 % | 14.201 M -73.11 % | 52.814 M 203.89 % | -50.835 M 28.90 % | -71.498 M -8 079.68 % | 896.000 K 102.26 % | -39.625 M -1 491.37 % | -2.490 M 95.93 % | -61.249 M -91.02 % | -32.064 M 44.00 % | -57.258 M -324.51 % | -13.488 M |
| Remboursement de dette | -100.569 M 59.79 % | -250.131 M -283.94 % | 135.988 M 176.72 % | -177.249 M -160.51 % | 292.907 M 125.83 % | -1.134 B | 0.000 | 0.000 100.00 % | -401.306 M -153.97 % | 743.523 M 1 459.49 % | -54.691 M -254.17 % | -15.442 M 97.89 % | -730.196 M -231.21 % | 556.523 M 269.96 % | -327.436 M -8.23 % | -302.530 M -3 673.05 % | 8.467 M 104.89 % | -172.978 M -50.09 % | -115.246 M -128.96 % | 397.928 M 4 543.27 % | 8.570 M -91.47 % | 100.509 M -48.82 % | 196.391 M 953.06 % | -23.022 M -104.49 % | 513.033 M 84 619.44 % | -607.000 K 99.86 % | -447.670 M -307.62 % | -109.826 M -134.76 % | 315.997 M 423.59 % | -97.653 M -164.30 % | 151.867 M 344.92 % | -62.006 M -115.74 % | 394.036 M 318.25 % | -180.544 M -24.28 % | -145.274 M -132.55 % | 446.337 M 328.41 % | -195.407 M -48.20 % | -131.854 M -475.31 % | 35.132 M -93.48 % | 538.557 M -37.60 % | 863.024 M 748.22 % | -133.138 M -726.39 % | 21.255 M -92.06 % | 267.656 M 45.92 % | 183.422 M 11.87 % | 163.963 M 71 010.18 % | 230.576 K 100.06 % | -361.735 M -384.49 % | 127.152 M 1 121.88 % | -12.443 M -115.20 % | 81.861 M 135.22 % | -232.414 M 19.35 % | -288.170 M -57.84 % | -182.570 M -768.41 % | 27.314 M -80.39 % | 139.300 M 36.54 % | 102.025 M -30.00 % | 145.757 M 41.95 % | 102.682 M -29.44 % | 145.527 M 150.87 % | 58.008 M 133.78 % | -171.748 M -538.58 % | 39.160 M -5.05 % | 41.244 M 132.51 % | -126.848 M -248.25 % | 85.565 M |
| Actions ordinaires émises | 0.000 | 0.000 100.00 % | -121.000 | 0.000 -100.00 % | 261.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -740.000 -174.00 % | 1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 251.032 M | 0.000 | 0.000 | 0.000 -100.00 % | 428.000 | 0.000 | 0.000 -100.00 % | 20.616 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.000 M -60.00 % | 20.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions ordinaires rachetées | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | -2.343 M 87.48 % | -18.721 M -423.23 % | -3.578 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 |
| Dividendes versés | -6.300 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -204.000 | 0.000 100.00 % | -16.532 M | 0.000 100.00 % | -532.000 | 0.000 100.00 % | -34.128 M | 0.000 100.00 % | -75.800 M -183.99 % | -26.691 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -47.451 M | 0.000 100.00 % | -395.000 | 0.000 100.00 % | -14.174 M | 0.000 | 0.000 | 0.000 100.00 % | -49.607 M | 0.000 | 0.000 | 0.000 100.00 % | -50.400 M | 0.000 100.00 % | -18.000 M | 0.000 100.00 % | -18.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -500.000 100.00 % | -45.004 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités de financement | -88.755 M 14.93 % | -104.330 M -21.92 % | -85.576 M 12.68 % | -98.001 M -111.47 % | 854.235 M 2 444.61 % | -36.434 M -103.98 % | 914.417 M 409.21 % | 179.574 M 484.49 % | -46.705 M 37.84 % | -75.133 M -665.66 % | -9.813 M 82.29 % | -55.397 M -200.32 % | 55.219 M 194.44 % | -58.467 M 14.22 % | -68.159 M -156.37 % | 120.908 M 292.08 % | -62.947 M -11.83 % | -56.287 M -467.10 % | -9.925 M 82.12 % | -55.496 M -118.56 % | 298.993 M 649.60 % | -54.402 M -30 073.55 % | 181.500 K | 0.000 -100.00 % | 64.000 K -99.92 % | 76.114 M -69.68 % | 251.032 M 428.28 % | 47.519 M 51.83 % | 31.298 M 208.96 % | -28.723 M -185.10 % | 33.750 M 0.00 % | 33.750 M -33.39 % | 50.665 M -11.32 % | 57.134 M 335.57 % | -24.253 M | 0.000 -100.00 % | 217.422 M 544.21 % | 33.750 M -54.39 % | 74.000 M 470.00 % | -20.000 M -211.11 % | 18.000 M -89.88 % | 177.920 M | 0.000 | 0.000 -100.00 % | 22.378 M -14.40 % | 26.144 M 1 584.48 % | 1.552 M | 0.000 | 0.000 | 0.000 100.00 % | -53.037 M | 0.000 100.00 % | -7.200 M | 0.000 100.00 % | -5.410 M -576.69 % | 1.135 M -54.16 % | 2.476 M | 0.000 100.00 % | -42.917 M -880.31 % | 5.500 M 214.58 % | -4.800 M | 0.000 100.00 % | -40.000 M -921.19 % | 4.871 M -87.77 % | 39.829 M | 0.000 |
| Trésorerie nette utilisée provenant des activités de financement | -195.624 M 44.81 % | -354.461 M -803.12 % | 50.412 M 118.32 % | -275.250 M -123.99 % | 1.147 B 198.02 % | -1.170 B -227.98 % | 914.417 M 409.21 % | 179.574 M 140.00 % | -448.981 M -167.08 % | 669.360 M 1 137.70 % | -64.504 M 8.94 % | -70.839 M 89.50 % | -674.977 M -235.52 % | 498.056 M 225.90 % | -395.595 M -117.81 % | -181.622 M -233.37 % | -54.480 M 76.24 % | -229.265 M -83.16 % | -125.172 M -136.55 % | 342.433 M 17.66 % | 291.031 M 531.21 % | 46.107 M -76.54 % | 196.573 M 953.85 % | -23.022 M -104.81 % | 478.969 M 534.34 % | 75.507 M 127.72 % | -272.439 M -212.10 % | -87.291 M -125.13 % | 347.295 M 374.81 % | -126.376 M -168.08 % | 185.618 M 756.91 % | -28.256 M -107.11 % | 397.250 M 486.45 % | -102.794 M 39.36 % | -169.528 M -137.98 % | 446.337 M 5 592.35 % | 7.841 M 107.99 % | -98.104 M -189.89 % | 109.132 M -78.95 % | 518.557 M -37.45 % | 829.074 M 3 081.28 % | 26.061 M 47.43 % | 17.677 M -93.40 % | 267.656 M 72.24 % | 155.400 M -18.26 % | 190.107 M 1 272.24 % | -16.217 M 95.52 % | -361.735 M -431.40 % | 109.152 M 977.22 % | -12.443 M 98.25 % | -710.891 M -240.13 % | 507.301 M 271.75 % | -295.370 M -61.78 % | -182.570 M -710.53 % | 29.903 M -81.36 % | 160.435 M 53.52 % | 104.501 M -28.30 % | 145.757 M 143.88 % | 59.765 M -43.63 % | 106.023 M 99.26 % | 53.208 M 130.98 % | -171.748 M -20 351.50 % | -839.782 K -101.82 % | 46.115 M 152.99 % | -87.019 M -201.70 % | 85.565 M |
| Effet des changements du Forex sur les liquidités | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -477.000 | 0.000 | 0.000 | 0.000 100.00 % | -129.000 | 0.000 | 0.000 | 0.000 -100.00 % | 281.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -381.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.540 M | 0.000 | 0.000 | 0.000 -100.00 % | 457.000 | 0.000 | 0.000 | 0.000 -100.00 % | 329.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -208.879 M | 0.000 | 0.000 | 0.000 -100.00 % | 74.317 M | 0.000 | 0.000 | 0.000 -100.00 % | 739.715 M 200.00 % | -739.715 M | 0.000 | 0.000 -100.00 % | 159.000 | 0.000 | 0.000 | 0.000 100.00 % | -229.000 | 0.000 | 0.000 | 0.000 -100.00 % | 102.000 | 0.000 | 0.000 | 0.000 |
| Variation nette de la trésorerie | -8.600 M -117.29 % | 49.730 M 945.91 % | 4.755 M 103.31 % | -143.800 M -210.35 % | 130.311 M -42.35 % | 226.019 M 643.23 % | 30.410 M 851.43 % | -4.047 M 99.44 % | -724.244 M -221.04 % | 598.334 M 2 861.24 % | 20.206 M 122.76 % | -88.778 M 78.89 % | -420.469 M -176.40 % | 550.382 M 939.05 % | 52.970 M 129.02 % | -182.521 M -7 229.73 % | 2.560 M 102.41 % | -106.041 M 6.83 % | -113.819 M -207.48 % | 105.894 M 352.38 % | 23.408 M 154.05 % | -43.309 M -112.43 % | 348.559 M 1 130.05 % | -33.839 M 32.77 % | -50.332 M 90.99 % | -558.655 M -263.68 % | 341.319 M 74.45 % | 195.657 M 52.94 % | 127.928 M 326.41 % | -56.504 M 66.14 % | -166.858 M -10.36 % | -151.200 M -148.17 % | 313.882 M 175.62 % | -415.098 M -172.07 % | 575.984 M 1 582.85 % | -38.843 M -103.78 % | -19.061 M 83.79 % | -117.554 M -208.27 % | 108.574 M 127.24 % | -398.632 M -203.60 % | 384.785 M 481.27 % | -100.921 M -189.18 % | 113.167 M 188.36 % | -128.074 M -8.12 % | -118.452 M -294.56 % | -30.021 M 83.81 % | -185.453 M -136.38 % | 509.733 M 1 502.78 % | 31.803 M 164.34 % | 12.031 M 173.95 % | -16.270 M -74.30 % | -9.334 M -117.10 % | 54.599 M 443.30 % | -15.904 M -154.27 % | 29.306 M 1 184.21 % | 2.282 M 114.99 % | -15.221 M -784.71 % | 2.223 M 102.67 % | -83.211 M -306.84 % | 40.230 M 373.60 % | -14.704 M 71.31 % | -51.249 M -195.29 % | 53.780 M -28.58 % | 75.305 M 732.23 % | -11.911 M 48.39 % | -23.080 M |
| Trésorerie au début de la période | 271.217 M 22.45 % | 221.487 M 2.19 % | 216.732 M -39.89 % | 360.532 M 56.60 % | 230.221 M 5 378.43 % | 4.202 M -98.43 % | 267.093 M -1.49 % | 271.140 M -72.76 % | 995.384 M 150.69 % | 397.050 M 5.36 % | 376.844 M -19.07 % | 465.622 M -47.45 % | 886.091 M 163.95 % | 335.709 M 18.73 % | 282.739 M -39.23 % | 465.260 M 0.55 % | 462.700 M -18.64 % | 568.741 M -16.68 % | 682.560 M 18.36 % | 576.666 M 4.23 % | 553.258 M -7.26 % | 596.567 M 140.54 % | 248.008 M -12.01 % | 281.847 M -15.15 % | 332.179 M -62.71 % | 890.834 M 62.11 % | 549.515 M 55.29 % | 353.858 M 56.62 % | 225.930 M -20.01 % | 282.434 M -37.14 % | 449.292 M -25.18 % | 600.492 M 109.52 % | 286.610 M -59.16 % | 701.708 M 458.13 % | 125.724 M -23.60 % | 164.567 M -10.38 % | 183.628 M -39.03 % | 301.182 M 56.37 % | 192.608 M -67.42 % | 591.240 M 186.38 % | 206.455 M -32.83 % | 307.376 M 58.27 % | 194.209 M -39.74 % | 322.283 M -26.88 % | 440.735 M -6.38 % | 470.756 M -28.26 % | 656.209 M 348.00 % | 146.476 M 27.73 % | 114.673 M 11.72 % | 102.642 M -13.68 % | 118.912 M -7.28 % | 128.246 M 74.14 % | 73.647 M -17.76 % | 89.551 M 48.64 % | 60.245 M 3.94 % | 57.963 M -20.80 % | 73.184 M 3.13 % | 70.961 M -53.97 % | 154.172 M 35.31 % | 113.942 M -11.43 % | 128.646 M -28.49 % | 179.895 M 42.64 % | 126.115 M 148.21 % | 50.810 M -18.99 % | 62.721 M -26.90 % | 85.801 M |
| Trésorerie à la fin de la période | 262.617 M -3.17 % | 271.217 M 22.45 % | 221.487 M 2.19 % | 216.732 M -39.89 % | 360.532 M 56.60 % | 230.221 M -22.62 % | 297.503 M 11.39 % | 267.093 M -1.49 % | 271.140 M -72.76 % | 995.384 M 150.70 % | 397.050 M 5.36 % | 376.844 M -19.07 % | 465.622 M -47.45 % | 886.091 M 163.95 % | 335.709 M 18.73 % | 282.739 M -39.23 % | 465.260 M 0.55 % | 462.700 M -18.64 % | 568.741 M -16.68 % | 682.560 M 18.36 % | 576.666 M 4.23 % | 553.258 M -7.26 % | 596.567 M 140.54 % | 248.008 M -12.01 % | 281.847 M -15.15 % | 332.179 M -62.71 % | 890.834 M 62.11 % | 549.515 M 55.29 % | 353.858 M 56.62 % | 225.930 M -20.01 % | 282.434 M -37.14 % | 449.292 M -25.18 % | 600.492 M 109.52 % | 286.610 M -59.16 % | 701.708 M 458.13 % | 125.724 M -23.60 % | 164.567 M -10.38 % | 183.628 M -39.03 % | 301.182 M 56.37 % | 192.608 M -67.42 % | 591.240 M 186.38 % | 206.455 M -32.83 % | 307.376 M 58.27 % | 194.209 M -39.74 % | 322.283 M -26.88 % | 440.735 M -6.38 % | 470.756 M -28.26 % | 656.209 M 348.00 % | 146.476 M 27.73 % | 114.673 M 11.72 % | 102.642 M -13.68 % | 118.912 M -7.28 % | 128.246 M 74.14 % | 73.647 M -17.76 % | 89.551 M 48.64 % | 60.245 M 3.94 % | 57.963 M -20.80 % | 73.184 M 3.13 % | 70.961 M -53.97 % | 154.172 M 35.31 % | 113.942 M -11.43 % | 128.646 M -28.49 % | 179.895 M 42.64 % | 126.115 M 148.21 % | 50.810 M -18.99 % | 62.721 M |
| Trésorerie d'exploitation | 11.781 M -92.76 % | 162.635 M 505.29 % | -40.128 M -128.89 % | 138.887 M 114.06 % | -987.770 M -649.28 % | 179.831 M 118.56 % | -968.996 M -466.80 % | -170.959 M 6.67 % | -183.183 M -172.66 % | -67.183 M -214.21 % | 58.822 M 342.17 % | -24.290 M -109.33 % | 260.384 M 258.45 % | 72.641 M -85.11 % | 488.006 M 755.44 % | 57.047 M -66.52 % | 170.382 M -11.98 % | 193.571 M 47.81 % | 130.957 M 180.83 % | -162.016 M 8.73 % | -177.521 M 33.83 % | -268.274 M -317.85 % | -64.203 M 79.64 % | -315.394 M -56.54 % | -201.475 M 70.09 % | -673.709 M -282.26 % | 369.636 M 312.50 % | -173.950 M -274.92 % | 99.444 M 666.44 % | -17.556 M 44.38 % | -31.563 M -19.74 % | -26.359 M 86.67 % | -197.804 M 2.43 % | -202.724 M 12.47 % | -231.594 M 48.74 % | -451.772 M -848.12 % | -47.649 M -132.51 % | 146.588 M 425.67 % | -45.012 M 95.71 % | -1.050 B -335.96 % | -240.910 M -26.60 % | -190.299 M -244.21 % | 131.956 M 137.16 % | -355.099 M -24.80 % | -284.536 M 5.40 % | -300.764 M -15.67 % | -260.028 M -8.84 % | -238.908 M -75.20 % | -136.364 M -660.71 % | 24.320 M 210.70 % | -21.969 M -109.89 % | 222.237 M -22.62 % | 287.192 M 68.68 % | 170.255 M 1 784.64 % | 9.034 M 105.24 % | -172.354 M 0.11 % | -172.536 M -86.12 % | -92.699 M -29.69 % | -71.478 M -7.18 % | -66.689 M -135.76 % | -28.287 M -123.00 % | 122.989 M 6.15 % | 115.869 M 89.16 % | 61.254 M -53.72 % | 132.366 M 239.10 % | -95.157 M |
| Dépenses en capital | -38.306 M -259.28 % | -10.662 M 11.86 % | -12.097 M 25.63 % | -16.265 M -275.64 % | -4.330 M -164.19 % | -1.639 M -102.28 % | 71.983 M 565.31 % | -15.470 M 83.87 % | -95.894 M -1 266.21 % | -7.019 M 86.66 % | -52.597 M -448.52 % | -9.589 M -4.56 % | -9.171 M 2.85 % | -9.440 M 89.44 % | -89.432 M -46.86 % | -60.897 M 8.30 % | -66.411 M 14.12 % | -77.327 M 36.63 % | -122.019 M -56.09 % | -78.170 M 17.31 % | -94.533 M -92.72 % | -49.052 M 29.09 % | -69.177 M -50.87 % | -45.852 M -1.89 % | -45.000 M -31.02 % | -34.347 M -127.81 % | 123.515 M 613.66 % | -24.046 M 34.83 % | -36.897 M 41.03 % | -62.572 M 34.02 % | -94.831 M 7.40 % | -102.411 M -33.56 % | -76.677 M -26.22 % | -60.749 M 7.34 % | -65.563 M -35.50 % | -48.384 M 11.18 % | -54.477 M 11.51 % | -61.563 M -33.67 % | -46.056 M -135.99 % | 127.968 M 179.70 % | -160.570 M -1 913.67 % | -7.974 M 46.20 % | -14.820 M -148.66 % | -5.960 M -26.19 % | -4.723 M -6.86 % | -4.420 M 14.82 % | -5.189 M -110.76 % | -2.462 M 60.96 % | -6.306 M -81.73 % | -3.470 M 47.55 % | -6.616 M -211.06 % | -2.127 M -7.64 % | -1.976 M 13.52 % | -2.285 M 13.09 % | -2.629 M -7.66 % | -2.442 M 13.74 % | -2.831 M -46.30 % | -1.935 M 38.65 % | -3.154 M 87.49 % | -25.212 M -141.38 % | -10.445 M -23.22 % | -8.477 M 75.25 % | -34.249 M 40.84 % | -57.891 M 31.25 % | -84.203 M -35.41 % | -62.184 M |
| Cash-flow disponible | -26.525 M -117.45 % | 151.973 M 390.56 % | -52.304 M -142.65 % | 122.622 M 112.36 % | -992.100 M -656.76 % | 178.192 M 119.87 % | -897.013 M -381.16 % | -186.429 M 33.20 % | -279.077 M -276.10 % | -74.202 M -1 292.01 % | 6.225 M 118.37 % | -33.879 M -113.49 % | 251.213 M 297.48 % | 63.201 M -84.14 % | 398.574 M 10 452.56 % | -3.850 M -103.70 % | 103.971 M -10.56 % | 116.244 M 1 200.45 % | 8.939 M 103.72 % | -240.186 M 11.71 % | -272.054 M 14.27 % | -317.326 M -137.91 % | -133.380 M 63.08 % | -361.246 M -46.56 % | -246.475 M 65.19 % | -708.056 M -243.58 % | 493.151 M 349.07 % | -197.996 M -416.56 % | 62.547 M 178.06 % | -80.128 M 36.60 % | -126.394 M 1.85 % | -128.770 M 53.09 % | -274.481 M -4.18 % | -263.473 M 11.34 % | -297.157 M 40.59 % | -500.156 M -389.74 % | -102.126 M -220.11 % | 85.025 M 193.36 % | -91.068 M 90.13 % | -922.307 M -129.73 % | -401.480 M -102.49 % | -198.273 M -269.27 % | 117.136 M 132.44 % | -361.059 M -24.82 % | -289.259 M 5.22 % | -305.184 M -15.07 % | -265.217 M -9.88 % | -241.370 M -69.18 % | -142.670 M -784.27 % | 20.850 M 172.94 % | -28.586 M -112.99 % | 220.110 M -22.83 % | 285.216 M 69.80 % | 167.970 M 2 522.62 % | 6.405 M 103.66 % | -174.796 M 0.33 % | -175.367 M -85.31 % | -94.634 M -26.80 % | -74.632 M 18.79 % | -91.901 M -137.27 % | -38.732 M -133.82 % | 114.512 M 40.30 % | 81.619 M 2 326.98 % | 3.363 M -93.02 % | 48.163 M 130.61 % | -157.341 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 |