Taseko Mines Limited TKO.L
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 608.093 M 15.83 % | 524.972 M 34.06 % | 391.609 M -9.62 % | 433.278 M 26.22 % | 343.267 M 4.28 % | 329.163 M -4.28 % | 343.870 M -9.10 % | 378.299 M 43.37 % | 263.865 M -8.79 % | 289.298 M -22.06 % | 371.196 M 27.97 % | 290.056 M 14.37 % | 253.607 M 0.69 % | 251.866 M -9.55 % | 278.460 M 47.41 % | 188.902 M -14.56 % | 221.102 M 1.23 % | 218.426 M 34.91 % | 161.900 M 84.74 % | 87.638 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.110 M 73 887 753.83 % | 1.503 -100.00 % | 99.780 K 0.32 % | 99.464 K 0.03 % | 99.434 K 0.05 % | 99.387 K -25.92 % | 134.156 K -0.07 % | 134.246 K 0.63 % | 133.404 K 6.98 % | 124.704 K 10.21 % | 113.148 K -2.12 % | 115.594 K |
| Bénéfice net | -13.444 M -116.25 % | 82.726 M 418.53 % | -25.971 M -171.21 % | 36.472 M 255.04 % | -23.524 M 55.93 % | -53.382 M -49.22 % | -35.774 M -204.41 % | 34.262 M 209.13 % | -31.396 M 49.65 % | -62.352 M -15.72 % | -53.884 M -54.67 % | -34.839 M -122.40 % | -15.665 M -158.07 % | 26.974 M -81.85 % | 148.598 M 1 307.04 % | 10.561 M -75.53 % | 43.153 M -10.59 % | 48.262 M 46.62 % | 32.916 M 35.10 % | 24.365 M 130.21 % | -80.665 M -2 197.80 % | -3.511 M 46.02 % | -6.504 M 88.82 % | -58.162 M -884.24 % | -5.909 M -47.73 % | -4.000 M 18.36 % | -4.900 M 67.55 % | -15.100 M -531.39 % | 3.500 M 472.74 % | -939.093 K -133.18 % | -402.739 K -50.95 % | -266.809 K 57.21 % | -623.519 K -175.53 % | -226.296 K -95.77 % | -115.594 K |
| Bénéfice avant impôt | 18.098 M -86.38 % | 132.869 M 794.23 % | -19.139 M -127.03 % | 70.813 M 317.08 % | -32.620 M 61.95 % | -85.719 M -142.65 % | -35.326 M -155.68 % | 63.440 M 237.59 % | -46.109 M 32.15 % | -67.957 M -8.43 % | -62.671 M -94.75 % | -32.180 M -73.42 % | -18.556 M -136.56 % | 50.756 M -74.02 % | 195.382 M 1 635.96 % | 11.255 M -74.91 % | 44.859 M -48.95 % | 87.866 M 125.52 % | 38.961 M 469.34 % | 6.843 M 112.02 % | -56.921 M -1 312.40 % | -4.030 M 43.62 % | -7.148 M 30.97 % | -10.355 M -78.09 % | -5.814 M -57.12 % | -3.701 M 22.91 % | -4.800 M 67.78 % | -14.900 M -513.92 % | 3.600 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ratio bénéfice avant impôt | 0.03 -88.24 % | 0.25 617.87 % | -0.05 -129.90 % | 0.16 271.99 % | -0.10 63.51 % | -0.26 -153.49 % | -0.10 -161.26 % | 0.17 195.97 % | -0.17 25.61 % | -0.23 -39.13 % | -0.17 -52.18 % | -0.11 -51.63 % | -0.07 -136.31 % | 0.20 -71.28 % | 0.70 1 077.64 % | 0.06 -70.63 % | 0.20 -49.56 % | 0.40 67.16 % | 0.24 208.19 % | 0.08 | 0.00 | 0.00 | 0.00 100.00 % | -9.33 100.00 % | -3 868 924.58 -10 431 587.73 % | -37.09 23.15 % | -48.26 67.79 % | -149.85 -513.72 % | 36.22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | 170.938 M -26.71 % | 233.232 M 225.67 % | 71.616 M -59.45 % | 176.626 M 80.45 % | 97.881 M 62.57 % | 60.207 M -13.79 % | 69.837 M -51.67 % | 144.490 M 291.34 % | 36.922 M -1.35 % | 37.429 M 209.59 % | 12.090 M -56.40 % | 27.727 M -33.70 % | 41.819 M -47.45 % | 79.586 M -34.31 % | 121.148 M 337.83 % | 27.670 M -49.85 % | 55.171 M -47.37 % | 104.825 M 79.89 % | 58.272 M 888.13 % | 5.897 M 282.48 % | -3.232 M 9.78 % | -3.582 M 22.74 % | -4.637 M 51.90 % | -9.640 M -66.91 % | -5.775 M -69.87 % | -3.400 M 26.09 % | -4.600 M 67.38 % | -14.100 M -134.95 % | -6.001 M -4 573.42 % | 134.156 K -0.07 % | 134.246 K 0.63 % | 133.404 K 6.98 % | 124.704 K 10.21 % | 113.148 K -2.12 % | 115.594 K |
| Ratio de revenu net | -0.02 -114.03 % | 0.16 337.61 % | -0.07 -178.78 % | 0.08 222.83 % | -0.07 57.74 % | -0.16 -55.89 % | -0.10 -214.87 % | 0.09 176.12 % | -0.12 44.79 % | -0.22 -48.47 % | -0.15 -20.86 % | -0.12 -94.45 % | -0.06 -157.68 % | 0.11 -79.93 % | 0.53 854.51 % | 0.06 -71.35 % | 0.20 -11.67 % | 0.22 8.68 % | 0.20 -26.87 % | 0.28 | 0.00 | 0.00 | 0.00 100.00 % | -52.38 100.00 % | -3 932 028.27 -9 808 344.51 % | -40.09 18.62 % | -49.26 67.56 % | -151.86 -531.19 % | 35.22 603.13 % | -7.00 -133.33 % | -3.00 -50.00 % | -2.00 60.00 % | -5.00 -150.00 % | -2.00 -100.00 % | -1.00 |
| Ratio EBITDA | 0.28 -36.73 % | 0.44 142.94 % | 0.18 -55.14 % | 0.41 42.96 % | 0.29 55.89 % | 0.18 -9.94 % | 0.20 -46.83 % | 0.38 172.96 % | 0.14 8.15 % | 0.13 297.23 % | 0.03 -65.93 % | 0.10 -42.03 % | 0.16 -47.82 % | 0.32 -27.37 % | 0.44 197.02 % | 0.15 -41.30 % | 0.25 -48.01 % | 0.48 33.34 % | 0.36 434.88 % | 0.07 | 0.00 | 0.00 | 0.00 100.00 % | -8.68 100.00 % | -3 842 980.38 -11 278 404.76 % | -34.07 26.32 % | -46.25 67.39 % | -141.81 -134.84 % | -60.38 -6 138.38 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Taux de profit brut | 0.19 -51.22 % | 0.39 185.20 % | 0.14 -63.37 % | 0.38 447.00 % | 0.07 158.12 % | -0.12 -199.20 % | 0.12 -65.11 % | 0.34 5 005.37 % | 0.01 47.51 % | 0.00 -66.80 % | 0.01 -90.71 % | 0.15 -27.39 % | 0.20 -32.35 % | 0.30 -27.27 % | 0.41 61.96 % | 0.26 -17.48 % | 0.31 -32.25 % | 0.46 35.34 % | 0.34 87.68 % | 0.18 | 0.00 | 0.00 | 0.00 100.00 % | -2.67 100.00 % | -2 970 999.63 -15 600 532.70 % | -19.04 52.64 % | -40.22 70.38 % | -135.78 -13 677.75 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Moyenne pondérée des actions en circulation diluée | 291.832 M 0.29 % | 290.979 M 1.66 % | 286.236 M -0.44 % | 287.504 M 14.76 % | 250.529 M 2.71 % | 243.914 M 7.04 % | 227.866 M -1.80 % | 232.039 M 4.60 % | 221.828 M 0.01 % | 221.809 M 12.22 % | 197.658 M 2.83 % | 192.222 M -0.20 % | 192.599 M -2.60 % | 197.748 M -2.59 % | 203.006 M 12.26 % | 180.835 M 23.72 % | 146.160 M 3.38 % | 141.382 M 11.80 % | 126.462 M 14.20 % | 110.733 M 47.42 % | 75.113 M 59.87 % | 46.984 M 54.87 % | 30.338 M 21.02 % | 25.068 M 7.11 % | 23.403 M 30.23 % | 17.970 M 20.71 % | 14.887 M 7.59 % | 13.836 M 10.74 % | 12.494 M -10.40 % | 13.943 M 39.32 % | 10.008 M 0.19 % | 9.989 M -0.05 % | 9.994 M 50.00 % | 6.662 M 99.60 % | 3.338 M |
| Moyenne pondérée des actions en circulation | 273.825 M -7.32 % | 295.450 M 3.22 % | 286.236 M 0.93 % | 283.593 M 13.20 % | 250.529 M 3.25 % | 242.645 M 8.52 % | 223.588 M -0.93 % | 225.682 M 1.74 % | 221.828 M 0.01 % | 221.809 M 12.22 % | 197.658 M 2.83 % | 192.222 M -0.20 % | 192.599 M -0.32 % | 193.213 M 3.82 % | 186.103 M 7.47 % | 173.170 M 22.64 % | 141.202 M 9.97 % | 128.404 M 13.08 % | 113.554 M 13.53 % | 100.022 M 33.16 % | 75.113 M 59.87 % | 46.984 M 54.87 % | 30.338 M 21.02 % | 25.068 M 7.11 % | 23.403 M 30.23 % | 17.970 M 20.71 % | 14.887 M 7.59 % | 13.836 M 10.74 % | 12.494 M -10.40 % | 13.943 M 39.32 % | 10.008 M 0.19 % | 9.989 M -0.05 % | 9.994 M 50.00 % | 6.662 M 99.60 % | 3.338 M |
| Bénéfice par action diluée | -0.05 -116.46 % | 0.28 408.71 % | -0.09 -169.77 % | 0.13 238.45 % | -0.09 57.32 % | -0.22 -37.50 % | -0.16 -206.67 % | 0.15 207.14 % | -0.14 50.00 % | -0.28 -3.70 % | -0.27 -50.00 % | -0.18 -121.40 % | -0.08 -158.07 % | 0.14 -81.08 % | 0.74 1 133.33 % | 0.06 -80.00 % | 0.30 -16.67 % | 0.36 38.46 % | 0.26 23.81 % | 0.21 119.63 % | -1.07 -1 332.40 % | -0.07 64.43 % | -0.21 90.95 % | -2.32 -828.00 % | -0.25 -13.64 % | -0.22 33.33 % | -0.33 69.72 % | -1.09 -489.29 % | 0.28 515.43 % | -0.07 -67.66 % | -0.04 -50.56 % | -0.03 57.21 % | -0.06 -83.53 % | -0.03 1.73 % | -0.03 |
| Bénéfice par action | -0.05 -117.54 % | 0.28 408.71 % | -0.09 -169.77 % | 0.13 238.45 % | -0.09 57.32 % | -0.22 -37.50 % | -0.16 -206.67 % | 0.15 207.14 % | -0.14 50.00 % | -0.28 -3.70 % | -0.27 -50.00 % | -0.18 -121.40 % | -0.08 -158.07 % | 0.14 -82.50 % | 0.80 1 233.33 % | 0.06 -80.65 % | 0.31 -16.22 % | 0.37 27.59 % | 0.29 26.09 % | 0.23 121.50 % | -1.07 -1 332.40 % | -0.07 64.43 % | -0.21 90.95 % | -2.32 -828.00 % | -0.25 -13.64 % | -0.22 33.33 % | -0.33 69.72 % | -1.09 -489.29 % | 0.28 515.43 % | -0.07 -67.66 % | -0.04 -50.56 % | -0.03 57.21 % | -0.06 -83.53 % | -0.03 1.73 % | -0.03 |
| Bénéfice brut | 117.155 M -43.50 % | 207.354 M 282.33 % | 54.235 M -66.89 % | 163.805 M 590.43 % | 23.725 M 160.61 % | -39.143 M -194.96 % | 41.222 M -68.29 % | 129.994 M 7 219.48 % | 1.776 M 34.55 % | 1.320 M -74.13 % | 5.102 M -88.12 % | 42.933 M -16.95 % | 51.696 M -31.88 % | 75.890 M -34.21 % | 115.360 M 138.75 % | 48.318 M -29.50 % | 68.532 M -31.42 % | 99.926 M 82.59 % | 54.728 M 246.72 % | 15.785 M 450.54 % | -4.503 M -113.85 % | -2.106 M 20.51 % | -2.649 M 10.54 % | -2.961 M 33.68 % | -4.465 M -134.97 % | -1.900 M 52.49 % | -4.000 M 70.37 % | -13.501 M -13 684.17 % | 99.387 K -25.92 % | 134.156 K -0.07 % | 134.246 K 0.63 % | 133.404 K 6.98 % | 124.704 K 10.21 % | 113.148 K -2.12 % | 115.594 K |
| Charge d'impôt sur le bénéfice | 31.542 M -37.10 % | 50.143 M 633.94 % | 6.832 M -80.11 % | 34.341 M 477.54 % | -9.096 M 71.87 % | -32.337 M -7 318.08 % | 448.000 K -98.46 % | 29.178 M 298.31 % | -14.713 M -162.50 % | -5.605 M 36.21 % | -8.787 M -430.46 % | 2.659 M 191.98 % | -2.891 M -112.16 % | 23.782 M -49.17 % | 46.784 M 6 641.21 % | 694.000 K -59.32 % | 1.706 M -95.69 % | 39.604 M 555.16 % | 6.045 M 134.50 % | -17.522 M -173.80 % | 23.744 M 3 133.16 % | -782.813 K -167.87 % | 1.153 M -98.79 % | 95.540 M 100 642.77 % | 94.836 K -68.32 % | 299.340 K 200.95 % | 99.464 K -50.33 % | 200.249 K 101.48 % | 99.387 K -90.74 % | 1.073 M 99.87 % | 536.985 K 34.17 % | 400.213 K -46.51 % | 748.223 K 120.43 % | 339.444 K 46.83 % | 231.188 K |
| Coût des revenus | 490.938 M 54.57 % | 317.618 M -5.86 % | 337.374 M 25.20 % | 269.473 M -15.67 % | 319.542 M -13.24 % | 368.306 M 21.69 % | 302.648 M 21.89 % | 248.305 M -5.26 % | 262.089 M -8.99 % | 287.978 M -21.34 % | 366.094 M 48.14 % | 247.123 M 22.39 % | 201.911 M 14.74 % | 175.976 M 7.89 % | 163.100 M 16.02 % | 140.584 M -7.86 % | 152.570 M 28.75 % | 118.499 M 10.57 % | 107.172 M 49.15 % | 71.854 M 1 495.70 % | 4.503 M 113.85 % | 2.106 M -20.51 % | 2.649 M -34.94 % | 4.072 M -8.81 % | 4.465 M 123.25 % | 2.000 M -51.21 % | 4.099 M -69.86 % | 13.600 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses générales et administratives | 21.944 M 62.97 % | 13.465 M -15.12 % | 15.863 M -29.32 % | 22.444 M 13.87 % | 19.711 M 17.68 % | 16.750 M 34.94 % | 12.413 M -37.17 % | 19.758 M -0.27 % | 19.812 M 25.58 % | 15.777 M -1.91 % | 16.085 M -0.93 % | 16.236 M -14.92 % | 19.084 M -30.41 % | 27.422 M 13.02 % | 24.262 M 72.34 % | 14.078 M -0.87 % | 14.202 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 |
| Frais de vente et de marketing | 0.000 -100.00 % | 7.640 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 % | -6.322 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 |
| Autres dépenses | 18.972 M | 0.000 100.00 % | -848.000 K 44.14 % | -1.518 M -435.84 % | 452.000 K -89.30 % | 4.226 M 63.48 % | 2.585 M -14.77 % | 3.033 M -1.62 % | 3.083 M 88.45 % | 1.636 M -75.63 % | 6.713 M -36.84 % | 10.629 M -44.44 % | 19.132 M 83.77 % | 10.411 M -4.92 % | 10.950 M 150.29 % | 4.375 M -54.57 % | 9.631 M 145.84 % | -21.009 M -73.62 % | -12.100 M -555.38 % | 2.657 M 267.39 % | 723.249 K 1.70 % | 711.169 K -0.41 % | 714.065 K -0.11 % | 714.856 K -0.30 % | 717.003 K 78.99 % | 400.587 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses de fonctionnement | 40.916 M 93.87 % | 21.105 M 40.56 % | 15.015 M -28.25 % | 20.926 M 3.78 % | 20.163 M -3.88 % | 20.976 M 39.86 % | 14.998 M -26.58 % | 20.428 M -0.53 % | 20.537 M 38.19 % | 14.861 M -24.69 % | 19.732 M -21.13 % | 25.019 M -30.59 % | 36.046 M 81.03 % | 19.912 M -12.75 % | 22.823 M 23.68 % | 18.453 M -22.57 % | 23.833 M 510.11 % | -5.811 M -4 301.40 % | -132.035 K -101.05 % | 12.545 M -55.61 % | 28.262 M 1 274.61 % | 2.056 M -37.70 % | 3.300 M -55.36 % | 7.394 M 264.67 % | 2.027 M 6.70 % | 1.900 M 216.78 % | 599.847 K 0.08 % | 599.365 K -0.17 % | 600.408 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Coût et dépenses | 531.854 M 57.02 % | 338.723 M -3.88 % | 352.389 M 21.35 % | 290.399 M -14.51 % | 339.705 M -12.74 % | 389.282 M 22.55 % | 317.646 M 18.20 % | 268.733 M -4.92 % | 282.626 M -6.67 % | 302.839 M -21.51 % | 385.826 M 41.77 % | 272.142 M 14.37 % | 237.957 M 21.48 % | 195.888 M 5.36 % | 185.923 M 16.91 % | 159.037 M -9.84 % | 176.403 M 56.54 % | 112.688 M 5.28 % | 107.040 M 26.83 % | 84.398 M 157.59 % | 32.765 M 687.31 % | 4.162 M -30.05 % | 5.949 M -48.11 % | 11.465 M 76.59 % | 6.492 M 66.46 % | 3.900 M -17.00 % | 4.699 M -66.91 % | 14.200 M 2 265.01 % | 600.408 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Frais de vente, frais généraux et administratifs | 21.944 M 3.98 % | 21.105 M 33.05 % | 15.863 M -29.32 % | 22.444 M 13.87 % | 19.711 M 17.68 % | 16.750 M 34.94 % | 12.413 M -37.17 % | 19.758 M -0.27 % | 19.812 M 25.58 % | 15.777 M -1.91 % | 16.085 M -0.93 % | 16.236 M -14.92 % | 19.084 M -9.55 % | 21.100 M -13.03 % | 24.262 M 72.34 % | 14.078 M -0.87 % | 14.202 M -6.55 % | 15.197 M 26.98 % | 11.968 M 21.04 % | 9.887 M -64.10 % | 27.539 M 1 947.73 % | 1.345 M -48.00 % | 2.586 M -61.28 % | 6.679 M 409.64 % | 1.310 M -12.61 % | 1.500 M 150.00 % | 599.847 K 0.08 % | 599.365 K -0.17 % | 600.408 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Revenu d'intérêts | 5.175 M 74.13 % | 2.972 M 65.29 % | 1.798 M 165.19 % | 678.000 K 172.29 % | 249.000 K -79.28 % | 1.202 M -4.15 % | 1.254 M 34.12 % | 935.000 K -13.75 % | 1.084 M -20.93 % | 1.371 M -67.22 % | 4.182 M -28.63 % | 5.860 M -12.12 % | 6.668 M -2.78 % | 6.859 M -62.47 % | 18.275 M 146.89 % | 7.402 M -11.24 % | 8.339 M -24.83 % | 11.093 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 |
| Frais d'intérêts | 78.519 M 80.82 % | 43.423 M 13.06 % | 38.406 M -1.15 % | 38.853 M 4.20 % | 37.288 M 7.79 % | 34.593 M 7.84 % | 32.077 M -3.75 % | 33.328 M 11.07 % | 30.007 M 15.75 % | 25.923 M -5.47 % | 27.423 M 7.97 % | 25.399 M 78.73 % | 14.211 M 1.82 % | 13.957 M 207.29 % | 4.542 M -45.05 % | 8.265 M 67.72 % | 4.928 M -64.30 % | 13.803 M -26.82 % | 18.862 M 11 270.46 % | 165.888 K -99.69 % | 52.966 M 40 335.86 % | -131.638 K -121.99 % | 598.686 K -98.75 % | 47.734 M | 0.000 | 0.000 -100.00 % | 200.459 K -74.93 % | 799.613 K 60.03 % | 499.660 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépréciation et amortissement | 74.321 M 30.53 % | 56.940 M 9.54 % | 51.982 M -21.93 % | 66.587 M -30.13 % | 95.301 M -13.17 % | 109.756 M 55.06 % | 70.781 M 48.32 % | 47.722 M -10.00 % | 53.024 M 6.91 % | 49.599 M 4.78 % | 47.338 M 37.18 % | 34.508 M 76.96 % | 19.501 M 52.03 % | 12.827 M 24.10 % | 10.336 M 26.82 % | 8.150 M 51.37 % | 5.384 M 70.64 % | 3.155 M -7.53 % | 3.412 M 28.41 % | 2.657 M 267.39 % | 723.249 K 1.70 % | 711.170 K -0.41 % | 714.065 K -0.11 % | 714.857 K -0.30 % | 717.002 K 78.99 % | 400.587 K | 0.000 | 0.000 100.00 % | -9.201 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Résultat d'exploitation | 76.239 M -59.07 % | 186.249 M 468.11 % | 32.784 M -75.89 % | 135.968 M 10 090.30 % | -1.361 M 97.84 % | -63.071 M -370.74 % | 23.296 M -78.46 % | 108.138 M 623.65 % | -20.651 M -40.27 % | -14.722 M -8.94 % | -13.514 M -161.63 % | 21.928 M 8.83 % | 20.148 M -64.01 % | 55.978 M -47.77 % | 107.166 M 174.54 % | 39.035 M -5.85 % | 41.461 M -60.79 % | 105.738 M 92.74 % | 54.860 M 1 593.19 % | 3.240 M 105.26 % | -61.575 M -1 379.58 % | -4.162 M 36.46 % | -6.549 M 88.00 % | -54.579 M -740.65 % | -6.492 M -70.83 % | -3.800 M 17.38 % | -4.600 M 67.38 % | -14.100 M -443.96 % | 4.099 M 2 955.69 % | 134.156 K -0.07 % | 134.246 K 0.63 % | 133.404 K 6.98 % | 124.704 K 10.21 % | 113.148 K -2.12 % | 115.594 K |
| Ratio de résultat d'exploitation | 0.13 -64.66 % | 0.35 323.79 % | 0.08 -73.32 % | 0.31 8 014.87 % | 0.00 97.93 % | -0.19 -382.83 % | 0.07 -76.30 % | 0.29 465.24 % | -0.08 -53.79 % | -0.05 -39.78 % | -0.04 -148.16 % | 0.08 -4.84 % | 0.08 -64.25 % | 0.22 -42.25 % | 0.38 86.24 % | 0.21 10.20 % | 0.19 -61.26 % | 0.48 42.86 % | 0.34 816.54 % | 0.04 | 0.00 | 0.00 | 0.00 100.00 % | -49.15 100.00 % | -4 320 071.73 -11 342 185.56 % | -38.09 17.64 % | -46.25 67.39 % | -141.81 -443.80 % | 41.25 4 024.67 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Total autres revenus dépenses net | -58.141 M -8.92 % | -53.380 M 9.94 % | -59.269 M 18.18 % | -72.439 M -97.21 % | -36.732 M -35.16 % | -27.177 M 57.44 % | -63.855 M -38.44 % | -46.126 M -68.20 % | -27.424 M 49.60 % | -54.416 M -10.70 % | -49.157 M 1.87 % | -50.094 M -74.53 % | -28.703 M -211.68 % | -9.209 M -108.61 % | 106.982 M 485.10 % | -27.780 M -917.54 % | 3.398 M 119.01 % | -17.872 M -12.41 % | -15.899 M -541.25 % | 3.603 M -22.59 % | 4.655 M 3 436.15 % | 131.638 K 121.99 % | -598.686 K -101.35 % | 44.224 M 6 422.64 % | 678.011 K 579.51 % | 99.780 K 149.78 % | -200.459 K 74.93 % | -799.613 K -115.99 % | 5.001 M 3 827.51 % | -134.156 K 0.07 % | -134.246 K -0.63 % | -133.404 K -6.98 % | -124.704 K -10.21 % | -113.148 K 2.12 % | -115.594 K |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | 617.840 M 15.29 % | 535.901 M 14.84 % | 466.636 M 57.47 % | 296.334 M 6.48 % | 278.294 M -13.11 % | 320.287 M 3.38 % | 309.816 M 24.43 % | 248.987 M -17.08 % | 300.260 M 3.83 % | 289.181 M 11.07 % | 260.364 M 30.66 % | 199.275 M 69.07 % | 117.865 M 358.83 % | -45.537 M 66.06 % | -134.182 M -442.99 % | 39.121 M 122.61 % | 17.574 M -74.45 % | 68.788 M 254.66 % | -44.476 M -611.05 % | -6.255 M 52.01 % | -13.035 M -2 925.63 % | -430.826 K -1 001.72 % | -39.105 K 52.48 % | -82.296 K 98.77 % | -6.692 M -121.31 % | 31.400 M 2 142.60 % | 1.400 M -6.73 % | 1.501 M 114.57 % | -10.301 M |
| Investissements totaux | 1.395 M -44.93 % | 2.533 M -32.78 % | 3.768 M -12.58 % | 4.310 M 44.10 % | 2.991 M -4.44 % | 3.130 M -91.64 % | 37.461 M 5.58 % | 35.481 M -16.09 % | 42.287 M 1.61 % | 41.616 M -1.99 % | 42.461 M -1.76 % | 43.223 M -28.16 % | 60.164 M 120 228.00 % | 50.000 K -99.73 % | 18.521 M 56.22 % | 11.856 M 277.82 % | 3.138 M -83.08 % | 18.542 M 61.24 % | 11.500 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette totale | 790.572 M 25.02 % | 632.378 M 7.64 % | 587.494 M 10.20 % | 533.101 M 46.70 % | 363.404 M -2.70 % | 373.485 M 5.06 % | 355.481 M 7.98 % | 329.218 M -15.43 % | 389.290 M 6.60 % | 365.202 M 16.43 % | 313.663 M 11.17 % | 282.140 M 11.58 % | 252.860 M 8.87 % | 232.255 M 199.26 % | 77.611 M 4.59 % | 74.203 M 234.84 % | 22.161 M -79.18 % | 106.424 M 136.86 % | 44.931 M 190.37 % | 15.474 M 732.93 % | 1.858 M -6.81 % | 1.993 M | 0.000 | 0.000 | 0.000 -100.00 % | 32.700 M 1 535.00 % | 2.000 M 24.95 % | 1.601 M 1 510.48 % | 99.387 K |
| Cumul des autres pertes du résultat global | 52.845 M 219.17 % | 16.557 M -38.20 % | 26.792 M 302.95 % | 6.649 M -13.36 % | 7.674 M 12.41 % | 6.827 M -51.46 % | 14.064 M 3 515.42 % | 389.000 K -96.85 % | 12.357 M -20.70 % | 15.582 M 128.04 % | 6.833 M 38.24 % | 4.943 M 192.13 % | -5.365 M -283.76 % | -1.398 M -122.37 % | 6.249 M 36.56 % | 4.576 M 120.00 % | -22.877 M -153.66 % | 42.635 M 5.80 % | 40.297 M -24.86 % | 53.629 M 2.80 % | 52.167 M 12.65 % | 46.307 M 6.11 % | 43.642 M 156.72 % | 17.000 M 100.00 % | 8.500 M 112.50 % | 4.000 M | 0.000 -100.00 % | 1.601 M -81.81 % | 8.801 M |
| Bénéfices non répartis | -136.822 M -10.90 % | -123.378 M 40.14 % | -206.104 M -14.42 % | -180.133 M 16.84 % | -216.605 M -12.18 % | -193.081 M -38.21 % | -139.699 M -35.79 % | -102.878 M 24.98 % | -137.140 M -29.69 % | -105.744 M -143.69 % | -43.392 M -513.57 % | 10.492 M -83.35 % | 63.032 M -27.37 % | 86.782 M 23.94 % | 70.021 M 189.11 % | -78.577 M 11.85 % | -89.138 M 3.79 % | -92.648 M 34.11 % | -140.602 M 18.97 % | -173.519 M 14.40 % | -202.712 M -67.43 % | -121.069 M -5.31 % | -114.959 M -6.00 % | -108.455 M -115.64 % | -50.294 M -13.27 % | -44.401 M -9.90 % | -40.399 M -14.12 % | -35.400 M | 0.000 |
| Actions ordinaires | 529.413 M 8.90 % | 486.136 M 1.29 % | 479.926 M 0.70 % | 476.599 M 0.79 % | 472.870 M 8.38 % | 436.318 M 3.04 % | 423.438 M 0.32 % | 422.091 M 0.98 % | 417.975 M 0.01 % | 417.944 M 0.00 % | 417.944 M 12.27 % | 372.274 M 1.13 % | 368.128 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 |
| Capitaux propres totaux | 503.222 M 15.91 % | 434.148 M 21.81 % | 356.409 M -0.59 % | 358.518 M 12.96 % | 317.372 M 5.20 % | 301.686 M -13.08 % | 347.077 M -5.45 % | 367.080 M 8.30 % | 338.939 M -8.48 % | 370.340 M -12.30 % | 422.275 M -0.92 % | 426.216 M -8.00 % | 463.282 M -6.75 % | 496.817 M 5.72 % | 469.951 M 58.40 % | 296.693 M 26.30 % | 234.907 M 43.53 % | 163.660 M 62.15 % | 100.934 M 146.54 % | 40.940 M 64 631.06 % | -63.442 K -100.26 % | 24.684 M 19.99 % | 20.572 M 678.15 % | -3.558 M -107.72 % | 46.103 M 16.13 % | 39.701 M 47.04 % | 27.001 M 4.25 % | 25.900 M -55.03 % | 57.600 M |
| Autres passifs non courants | 459.339 M 20.63 % | 380.798 M 57.70 % | 241.477 M 16.23 % | 207.756 M 23.14 % | 168.722 M 6.79 % | 157.992 M -29.02 % | 222.587 M -8.13 % | 242.273 M 32.70 % | 182.569 M 93.08 % | 94.557 M -55.04 % | 210.317 M 25.50 % | 167.588 M 18.40 % | 141.548 M 49.79 % | 94.495 M 966.05 % | 8.864 M -91.11 % | 99.727 M 39.79 % | 71.339 M 65.38 % | 43.136 M -59.26 % | 105.891 M 24.77 % | 84.867 M -16.64 % | 101.807 M 211.34 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M | 0.000 | 0.000 -100.00 % | 99.434 K -1.31 % | 100.749 K |
| Dette à long terme | 764.355 M 25.26 % | 610.233 M 7.41 % | 568.160 M 10.66 % | 513.444 M 48.49 % | 345.787 M -3.15 % | 357.025 M 3.30 % | 345.625 M 8.70 % | 317.948 M -14.79 % | 373.133 M 22.18 % | 305.401 M 4.05 % | 293.506 M 13.10 % | 259.515 M 10.53 % | 234.793 M -11.23 % | 264.482 M 221.90 % | 82.162 M 76.60 % | 46.525 M 255.15 % | 13.100 M -87.44 % | 104.338 M 143.92 % | 42.775 M 224.87 % | 13.167 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 32.700 M | 0.000 | 0.000 -100.00 % | 99.387 K |
| Total des passifs non courants | 1.485 B 49.84 % | 991.031 M 22.40 % | 809.637 M 12.26 % | 721.200 M 40.17 % | 514.509 M -0.10 % | 515.017 M -9.36 % | 568.212 M 1.43 % | 560.221 M 0.81 % | 555.702 M 5.97 % | 524.403 M 4.08 % | 503.823 M 17.96 % | 427.103 M -4.65 % | 447.952 M 2.53 % | 436.901 M 189.29 % | 151.025 M -7.47 % | 163.223 M 24.33 % | 131.285 M -22.32 % | 169.014 M 13.69 % | 148.666 M 51.65 % | 98.034 M -3.71 % | 101.807 M 211.34 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 1 262.84 % | 2.399 M 2 313.05 % | 99.434 K -50.32 % | 200.136 K |
| Autres passifs courants | 117.483 M 43.59 % | 81.817 M 66.23 % | 49.218 M 26.62 % | 38.872 M 93.09 % | 20.132 M -2.73 % | 20.698 M 1.55 % | 20.383 M -31.29 % | 29.665 M 216.97 % | 9.359 M 12.50 % | 8.319 M -11.63 % | 9.414 M -86.84 % | 71.516 M 320.48 % | 17.008 M 6.09 % | 16.031 M 2 274.96 % | 675.000 K -97.90 % | 32.135 M 171.11 % | 11.853 M -0.34 % | 11.893 M 198.43 % | 3.985 M -82.20 % | 22.388 M -6.40 % | 23.919 M | 0.000 -100.00 % | 5.469 M | 0.000 | 0.000 -100.00 % | 18.999 M | 0.000 | 0.000 | 0.000 |
| Revenus reportés | 13.666 M | 0.000 -100.00 % | 12.065 M -10.24 % | 13.441 M 139.85 % | 5.604 M 22.95 % | 4.558 M 16.66 % | 3.907 M 197.79 % | 1.312 M 12.81 % | 1.163 M | 0.000 | 0.000 -100.00 % | 131.000 K -25.14 % | 175.000 K 0.00 % | 175.000 K 0.00 % | 175.000 K 0.00 % | 175.000 K 0.00 % | 175.000 K 0.06 % | 174.898 K -99.11 % | 19.759 M 33.98 % | 14.748 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette à court terme | 26.217 M -5.21 % | 27.658 M 50.24 % | 18.409 M 0.57 % | 18.305 M 3.91 % | 17.617 M 7.03 % | 16.460 M 67.00 % | 9.856 M -12.55 % | 11.270 M -30.25 % | 16.157 M -72.98 % | 59.801 M 196.68 % | 20.157 M -10.91 % | 22.625 M 25.23 % | 18.067 M 31.37 % | 13.753 M -33.33 % | 20.630 M -25.46 % | 27.678 M 205.46 % | 9.061 M 334.40 % | 2.086 M -3.30 % | 2.157 M -6.50 % | 2.307 M 24.19 % | 1.858 M -6.81 % | 1.993 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 M 24.95 % | 1.601 M | 0.000 |
| Total des passifs courants | 206.836 M 46.50 % | 141.189 M 25.35 % | 112.638 M 8.85 % | 103.477 M 31.84 % | 78.484 M 16.63 % | 67.293 M 17.17 % | 57.434 M -6.47 % | 61.409 M 12.06 % | 54.798 M -42.59 % | 95.451 M 43.66 % | 66.444 M -43.17 % | 116.909 M 55.44 % | 75.213 M 23.27 % | 61.014 M -8.44 % | 66.636 M -11.36 % | 75.179 M -32.91 % | 112.053 M 151.30 % | 44.589 M -6.84 % | 47.861 M -8.00 % | 52.023 M 29.48 % | 40.180 M 943.33 % | 3.851 M -45.28 % | 7.038 M 140.34 % | 2.929 M 320.98 % | 695.657 K -96.43 % | 19.500 M 712.69 % | 2.399 M -22.61 % | 3.100 M 40.92 % | 2.200 M |
| Passifs totaux | 1.692 B 49.43 % | 1.132 B 22.76 % | 922.275 M 11.83 % | 824.677 M 39.07 % | 592.993 M 1.83 % | 582.310 M -6.93 % | 625.646 M 0.65 % | 621.630 M 1.82 % | 610.500 M -1.51 % | 619.854 M 8.70 % | 570.267 M 4.83 % | 544.012 M 3.98 % | 523.165 M 5.07 % | 497.915 M 128.76 % | 217.661 M -8.70 % | 238.402 M -2.03 % | 243.338 M 13.92 % | 213.603 M 8.69 % | 196.527 M 30.97 % | 150.057 M 5.68 % | 141.987 M 288.46 % | 36.551 M -8.02 % | 39.738 M 11.54 % | 35.629 M 6.69 % | 33.396 M -36.02 % | 52.200 M 2 075.54 % | 2.399 M -25.02 % | 3.200 M 33.31 % | 2.400 M |
| Autres actifs non courants | 40.045 M 65.13 % | 24.250 M 1 255.51 % | 1.789 M 5.11 % | 1.702 M -58.47 % | 4.098 M -6.50 % | 4.383 M -88.76 % | 38.980 M 2.21 % | 38.137 M 0.27 % | 38.035 M -17.92 % | 46.337 M 59.32 % | 29.084 M -42.19 % | 50.310 M 95.55 % | 25.728 M -76.99 % | 111.806 M 17.01 % | 95.551 M -8.95 % | 104.943 M -6.27 % | 111.962 M 5.88 % | 105.747 M 1.29 % | 104.395 M -8.23 % | 113.756 M 32.55 % | 85.819 M 412.13 % | 16.757 M -9.79 % | 18.577 M 4.04 % | 17.855 M 109.62 % | 8.518 M 1.40 % | 8.401 M 548 599.35 % | 1.531 K 210.86 % | -1.381 K -100.69 % | 198.774 K |
| Investissements à long terme | 500.000 K -58.33 % | 1.200 M 0.00 % | 1.200 M 0.00 % | 1.200 M 0.00 % | 1.200 M -50.00 % | 2.400 M 0.00 % | 2.400 M 0.00 % | 2.400 M -76.77 % | 10.333 M 0.00 % | 10.333 M -16.67 % | 12.400 M 0.00 % | 12.400 M -27.77 % | 17.167 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 |
| Immobilisations incorporelles | 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 % | 5.438 M 0.00 % | 5.438 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 |
| GoodWill | 5.931 M 8.59 % | 5.462 M -2.18 % | 5.584 M 6.83 % | 5.227 M -0.44 % | 5.250 M -1.96 % | 5.355 M -4.80 % | 5.625 M 8.76 % | 5.172 M -6.58 % | 5.536 M -2.98 % | 5.706 M 19.30 % | 4.783 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 |
| GoodWill et immobilisations incorporelles | 5.931 M 8.59 % | 5.462 M -2.18 % | 5.584 M 6.83 % | 5.227 M -0.44 % | 5.250 M -1.96 % | 5.355 M -4.80 % | 5.625 M 8.76 % | 5.172 M -6.58 % | 5.536 M -2.98 % | 5.706 M 19.30 % | 4.783 M | 0.000 -100.00 % | 5.438 M 0.00 % | 5.438 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 |
| Immobilisations corporelles (PP&E) | 1.770 B 37.64 % | 1.286 B 24.95 % | 1.029 B 22.84 % | 837.839 M 12.82 % | 742.619 M -2.03 % | 758.006 M -7.71 % | 821.287 M 3.01 % | 797.265 M 9.18 % | 730.208 M -8.12 % | 794.758 M 0.14 % | 793.659 M 16.96 % | 678.580 M 7.37 % | 631.997 M 43.45 % | 440.565 M 41.77 % | 310.761 M -8.01 % | 337.836 M 3.95 % | 325.000 M 83.72 % | 176.898 M 307.18 % | 43.445 M 338.09 % | 9.917 M -72.27 % | 35.763 M -6.79 % | 38.367 M -1.55 % | 38.972 M 239.64 % | 11.475 M -79.66 % | 56.414 M 10.18 % | 51.200 M 78.40 % | 28.699 M 0.00 % | 28.700 M -41.43 % | 49.001 M |
| Total des actifs non courants | 1.842 B 39.86 % | 1.317 B 26.89 % | 1.038 B 22.68 % | 845.968 M 12.32 % | 753.167 M -2.20 % | 770.144 M -11.30 % | 868.292 M 3.00 % | 842.974 M 7.51 % | 784.112 M -8.52 % | 857.134 M 0.14 % | 855.911 M 15.46 % | 741.290 M -2.16 % | 757.633 M 35.82 % | 557.809 M 37.29 % | 406.312 M -8.24 % | 442.779 M 1.33 % | 436.962 M 54.60 % | 282.644 M 90.96 % | 148.014 M 11.61 % | 132.617 M 9.08 % | 121.582 M 120.56 % | 55.125 M -4.21 % | 57.548 M 96.21 % | 29.329 M -54.83 % | 64.931 M 8.94 % | 59.601 M 107.66 % | 28.701 M 0.01 % | 28.699 M -41.67 % | 49.199 M |
| Autres actifs circulants | 35.079 M 187.79 % | 12.189 M -7.65 % | 13.198 M 13.58 % | 11.620 M 71.39 % | 6.780 M 169.80 % | 2.513 M 71.65 % | 1.464 M -64.13 % | 4.081 M -16.12 % | 4.865 M -15.54 % | 5.760 M -84.43 % | 37.005 M -60.03 % | 92.581 M 1 241.95 % | 6.899 M -92.20 % | 88.495 M 354.10 % | 19.488 M 205.26 % | 6.384 M 22.11 % | 5.228 M 178.68 % | 1.876 M -85.37 % | 12.822 M 41.98 % | 9.031 M 2 130.51 % | 404.872 K 12.86 % | 358.746 K 246.17 % | 103.632 K 281.24 % | 27.183 K -79.07 % | 129.884 K 30.17 % | 99.780 K | 0.000 -100.00 % | 1.381 K -98.63 % | 100.750 K |
| Investissements à court terme | 895.000 K -32.86 % | 1.333 M -48.09 % | 2.568 M -17.43 % | 3.110 M 73.65 % | 1.791 M 145.34 % | 730.000 K -79.61 % | 3.581 M 46.52 % | 2.444 M 72.23 % | 1.419 M 52.42 % | 931.000 K -4.71 % | 977.000 K -80.27 % | 4.951 M -71.33 % | 17.269 M 34 438.00 % | 50.000 K -99.73 % | 18.521 M 56.22 % | 11.856 M 277.82 % | 3.138 M -83.08 % | 18.542 M 61.24 % | 11.500 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie et équivalents de trésorerie | 172.732 M 79.04 % | 96.477 M -20.17 % | 120.858 M -48.95 % | 236.767 M 178.19 % | 85.110 M 59.99 % | 53.198 M 16.50 % | 45.665 M -43.08 % | 80.231 M -9.88 % | 89.030 M 17.11 % | 76.021 M 42.63 % | 53.299 M -35.68 % | 82.865 M -38.62 % | 134.995 M -51.40 % | 277.792 M 31.16 % | 211.793 M 503.71 % | 35.082 M 664.81 % | 4.587 M -87.81 % | 37.636 M -57.91 % | 89.408 M 311.47 % | 21.729 M 45.90 % | 14.893 M 514.34 % | 2.424 M 6 099.26 % | 39.105 K -52.48 % | 82.296 K -98.77 % | 6.692 M 414.71 % | 1.300 M 116.73 % | 599.847 K 503.26 % | 99.434 K -99.04 % | 10.400 M |
| Liquidités et placements à court terme | 173.627 M 77.51 % | 97.810 M -20.75 % | 123.426 M -48.55 % | 239.877 M 176.03 % | 86.901 M 61.14 % | 53.928 M 9.51 % | 49.246 M -40.43 % | 82.675 M -8.59 % | 90.449 M 17.54 % | 76.952 M 41.78 % | 54.276 M -38.19 % | 87.816 M -42.33 % | 152.264 M -45.19 % | 277.792 M 20.61 % | 230.314 M 390.68 % | 46.938 M 507.61 % | 7.725 M -86.25 % | 56.178 M -44.33 % | 100.908 M 364.40 % | 21.729 M 45.90 % | 14.893 M 514.34 % | 2.424 M 6 099.26 % | 39.105 K -52.48 % | 82.296 K -98.77 % | 6.692 M 414.71 % | 1.300 M 116.73 % | 599.847 K 503.26 % | 99.434 K -99.04 % | 10.400 M |
| Total des actifs courants | 353.239 M 41.60 % | 249.455 M 3.56 % | 240.871 M -28.57 % | 337.227 M 114.52 % | 157.198 M 38.07 % | 113.852 M 9.02 % | 104.431 M -28.34 % | 145.736 M -11.85 % | 165.327 M 24.25 % | 133.060 M -2.61 % | 136.631 M -40.32 % | 228.938 M 0.05 % | 228.814 M -47.63 % | 436.923 M 55.32 % | 281.300 M 204.71 % | 92.316 M 123.62 % | 41.283 M -56.37 % | 94.619 M -36.69 % | 149.447 M 155.99 % | 58.380 M 187.00 % | 20.341 M 232.91 % | 6.110 M 121.23 % | 2.762 M 0.77 % | 2.741 M -81.18 % | 14.567 M -54.90 % | 32.299 M 4 518.74 % | 699.311 K 74.61 % | 400.497 K -96.29 % | 10.801 M |
| Inventaire | 138.890 M 12.97 % | 122.942 M 32.41 % | 92.846 M 16.24 % | 79.871 M 35.74 % | 58.841 M 34.89 % | 43.620 M 11.89 % | 38.986 M -1.65 % | 39.639 M -34.54 % | 60.550 M 49.06 % | 40.621 M 12.54 % | 36.094 M -23.49 % | 47.174 M 71.19 % | 27.556 M 18.32 % | 23.290 M 9.41 % | 21.286 M -2.32 % | 21.792 M 7.14 % | 20.340 M 12.64 % | 18.058 M -25.43 % | 24.218 M 16.02 % | 20.874 M 816.58 % | 2.277 M -0.03 % | 2.278 M -0.21 % | 2.283 M -4.88 % | 2.400 M -59.82 % | 5.972 M -3.66 % | 6.200 M | 0.000 | 0.000 | 0.000 |
| Créances nettes | 5.643 M -65.83 % | 16.514 M 24.89 % | 13.223 M 37.68 % | 9.604 M 80.15 % | 5.331 M -61.34 % | 13.791 M -6.41 % | 14.735 M -23.81 % | 19.341 M 49.87 % | 12.905 M -2.23 % | 13.199 M 37.60 % | 9.592 M 288.03 % | 2.472 M -83.45 % | 14.935 M -68.46 % | 47.346 M 62.33 % | 29.166 M 69.55 % | 17.202 M 115.29 % | 7.990 M -43.36 % | 14.107 M 22.68 % | 11.499 M 70.44 % | 6.746 M 127.84 % | 2.961 M 182.25 % | 1.049 M 212.00 % | 336.248 K 45.29 % | 231.431 K -86.95 % | 1.774 M -92.82 % | 24.700 M 24 733.03 % | 99.464 K -66.81 % | 299.682 K 0.05 % | 299.523 K |
| Actifs fiscaux | 25.226 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 15.985 M | 0.000 -100.00 % | 77.303 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 174.000 K -98.05 % | 8.944 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres actifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Compte à payer | 45.417 M 59.04 % | 28.557 M -9.97 % | 31.719 M 5.38 % | 30.100 M -8.16 % | 32.775 M 35.60 % | 24.171 M 10.57 % | 21.861 M -8.63 % | 23.926 M -15.10 % | 28.180 M 7.18 % | 26.293 M -28.69 % | 36.873 M 61.95 % | 22.768 M -43.03 % | 39.963 M 28.68 % | 31.055 M 50.55 % | 20.628 M 39.18 % | 14.821 M -83.54 % | 90.027 M 195.80 % | 30.435 M 38.59 % | 21.960 M 74.56 % | 12.580 M -13.70 % | 14.578 M 684.73 % | 1.858 M 18.38 % | 1.569 M -46.41 % | 2.929 M 320.98 % | 695.657 K 39.03 % | 500.367 K 25.28 % | 399.388 K -73.37 % | 1.500 M -31.83 % | 2.200 M |
| Impôts à payer | 4.053 M 28.38 % | 3.157 M 157.29 % | 1.227 M -55.53 % | 2.759 M 17.11 % | 2.356 M 67.57 % | 1.406 M -1.47 % | 1.427 M 372.52 % | 302.000 K -66.03 % | 889.000 K -14.35 % | 1.038 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 24.528 M 6 529.19 % | 370.000 K -60.51 % | 937.000 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 |
| Revenu différé non Courant | 77.327 M | 0.000 -100.00 % | 47.620 M 4.99 % | 45.356 M -3.81 % | 47.154 M 19.58 % | 39.433 M 0.17 % | 39.367 M -0.69 % | 39.640 M 110.17 % | -389.835 M -413.26 % | 124.445 M 136.98 % | -336.547 M -8.10 % | -311.341 M -237 764.89 % | 131.000 K -57.19 % | 306.000 K -36.38 % | 481.000 K -26.68 % | 656.000 K -21.06 % | 831.000 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 |
| Intérêts minoritaires | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Obligations de location-acquisition | 13.296 M -26.01 % | 17.969 M -11.64 % | 20.337 M -12.15 % | 23.149 M -32.80 % | 34.446 M 13.37 % | 30.385 M 115.34 % | 14.110 M -40.62 % | 23.761 M 18.95 % | 19.976 M -27.59 % | 27.589 M -17.21 % | 33.326 M -28.81 % | 46.812 M 32.83 % | 35.241 M -23.36 % | 45.980 M -28.67 % | 64.459 M 183.99 % | 22.698 M 38.20 % | 16.424 M | 0.000 -100.00 % | 2.157 M -85.89 % | 15.292 M 723.14 % | 1.858 M -6.81 % | 1.993 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions spécifiques | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 26.642 M 0.00 % | 26.642 M 0.00 % | 26.642 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 |
| Autres total actionnaires capitaux propres | 57.786 M 5.39 % | 54.833 M -1.72 % | 55.795 M 0.71 % | 55.403 M 3.69 % | 53.433 M 3.51 % | 51.622 M 4.77 % | 49.274 M 3.78 % | 47.478 M 3.78 % | 45.747 M 7.49 % | 42.558 M 4.08 % | 40.890 M 6.19 % | 38.507 M -30.23 % | 55.188 M -87.33 % | 435.660 M 19.32 % | 365.104 M 6.12 % | 344.052 M 15.69 % | 297.403 M 39.19 % | 213.673 M 6.18 % | 201.240 M 4.37 % | 192.806 M 28.13 % | 150.481 M 51.32 % | 99.446 M 8.22 % | 91.889 M 4.54 % | 87.897 M 0.00 % | 87.897 M 9.73 % | 80.101 M 18.84 % | 67.400 M 12.90 % | 59.699 M -13.60 % | 69.099 M |
| Impôts différés passifs non courants | 183.964 M | 0.000 -100.00 % | 76.255 M 8.65 % | 70.186 M 79.69 % | 39.060 M -22.96 % | 50.703 M -39.49 % | 83.793 M -5.90 % | 89.045 M 43.15 % | 62.202 M -33.91 % | 94.113 M -5.95 % | 100.071 M 2.80 % | 97.350 M 36.19 % | 71.480 M -6.06 % | 76.091 M 21.35 % | 62.703 M 284.33 % | 16.315 M -64.54 % | 46.015 M 113.62 % | 21.540 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.399 M | 0.000 | 0.000 |
| Actifs totaux | 2.195 B 40.14 % | 1.566 B 22.50 % | 1.279 B 8.07 % | 1.183 B 29.97 % | 910.365 M 2.98 % | 883.996 M -9.12 % | 972.723 M -1.62 % | 988.710 M 4.14 % | 949.439 M -4.12 % | 990.194 M -0.24 % | 992.542 M 2.30 % | 970.228 M -1.64 % | 986.447 M -0.83 % | 994.732 M 44.66 % | 687.612 M 28.50 % | 535.095 M 11.89 % | 478.245 M 26.77 % | 377.263 M 26.83 % | 297.461 M 55.74 % | 190.997 M 34.58 % | 141.923 M 131.77 % | 61.235 M 1.53 % | 60.310 M 88.06 % | 32.070 M -59.66 % | 79.499 M -13.49 % | 91.900 M 212.58 % | 29.400 M 1.03 % | 29.100 M -51.50 % | 60.000 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | 31.542 M -37.10 % | 50.143 M 633.94 % | 6.832 M -80.11 % | 34.341 M 477.54 % | -9.096 M 71.87 % | -32.337 M -7 318.08 % | 448.000 K -98.46 % | 29.178 M 298.31 % | -14.713 M -162.50 % | -5.605 M 36.21 % | -8.787 M -430.46 % | 2.659 M 191.98 % | -2.891 M 89.28 % | -26.974 M -163.20 % | 42.678 M 170 612.00 % | 25.000 K -99.69 % | 8.083 M -77.32 % | 35.645 M 2 062.95 % | 1.648 M 112.28 % | -13.423 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Rémunération à base d'actions | 9.425 M 48.99 % | 6.326 M 52.36 % | 4.152 M -27.94 % | 5.762 M 8.51 % | 5.310 M 69.87 % | 3.126 M 343.84 % | -1.282 M -118.06 % | 7.100 M 92.83 % | 3.682 M 83.92 % | 2.002 M -46.48 % | 3.741 M 39.59 % | 2.680 M -50.58 % | 5.423 M -33.99 % | 8.215 M -21.08 % | 10.409 M 82.74 % | 5.696 M 5.72 % | 5.388 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 |
| Variation du fonds de roulement | 5.917 M 112.30 % | -48.119 M -783.57 % | -5.446 M 82.97 % | -31.971 M -860.96 % | -3.327 M 49.70 % | -6.614 M -467.24 % | 1.801 M -88.67 % | 15.896 M 213.62 % | -13.990 M 5.62 % | -14.823 M -185.30 % | 17.377 M 24.44 % | 13.964 M 805.58 % | 1.542 M 112.49 % | -12.348 M 23.29 % | -16.098 M 71.98 % | -57.454 M -745.19 % | 8.905 M 274.85 % | -5.093 M -146.53 % | 10.946 M 152.20 % | -20.969 M -291.88 % | 10.928 M 2 527.90 % | -450.111 K -164.28 % | 700.262 K -82.23 % | 3.941 M 589.69 % | 571.374 K 124.83 % | -2.301 M -155.71 % | -899.770 K -49.78 % | -600.746 K -140.04 % | 1.500 M |
| Comptes débiteurs | 8.689 M 405.74 % | -2.842 M 21.10 % | -3.602 M -23.57 % | -2.915 M -139.34 % | 7.409 M 939.13 % | 713.000 K -89.84 % | 7.018 M 176.29 % | -9.199 M -415.93 % | -1.783 M -219.10 % | 1.497 M 119.06 % | -7.855 M -132.20 % | 24.394 M 122.92 % | 10.943 M 160.83 % | -17.989 M -135.18 % | -7.649 M 3.16 % | -7.899 M -249.77 % | 5.274 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 |
| Inventaire | -5.958 M 75.15 % | -23.972 M -70.80 % | -14.035 M 16.02 % | -16.713 M -48.01 % | -11.292 M -143.68 % | -4.634 M -809.65 % | 653.000 K -96.00 % | 16.324 M 201.88 % | -16.023 M -253.94 % | -4.527 M -154.45 % | 8.314 M 142.15 % | -19.724 M -362.35 % | -4.266 M -112.77 % | -2.005 M 57.61 % | -4.730 M -225.76 % | -1.452 M 88.88 % | -13.058 M -311.97 % | 6.160 M 284.24 % | -3.344 M 83.98 % | -20.874 M -2 986 399.14 % | 699.000 -85.61 % | 4.858 K -95.85 % | 117.046 K 85.88 % | 62.968 K -74.22 % | 244.235 K 144.77 % | 99.780 K | 0.000 | 0.000 | 0.000 |
| Comptes à payer | 4.140 M 133.86 % | -12.226 M -183.15 % | 14.704 M 213.25 % | -12.984 M -537.61 % | 2.967 M 740.82 % | -463.000 K 73.96 % | -1.778 M -119.77 % | 8.995 M 124.31 % | 4.010 M 132.50 % | -12.337 M -192.07 % | 13.399 M 92.93 % | 6.945 M 428.52 % | -2.114 M -116.92 % | 12.492 M 2 183.73 % | 547.000 K 101.13 % | -48.300 M -359.11 % | 18.641 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 |
| Autre fonds de roulement | -954.000 K 89.49 % | -9.079 M -261.28 % | -2.513 M -492.04 % | 641.000 K 126.59 % | -2.411 M -8.12 % | -2.230 M 45.50 % | -4.092 M -1 726.79 % | -224.000 K -15.46 % | -194.000 K -135.66 % | 544.000 K -84.54 % | 3.519 M 49.81 % | 2.349 M 177.76 % | -3.021 M 37.66 % | -4.846 M -13.60 % | -4.266 M -2 265.48 % | 197.000 K 110.09 % | -1.952 M 82.65 % | -11.253 M -178.75 % | 14.289 M 15 176.67 % | -94.778 K -100.87 % | 10.928 M 2 501.82 % | -454.969 K -178.01 % | 583.216 K -84.96 % | 3.878 M 1 085.35 % | 327.139 K 113.63 % | -2.401 M -166.80 % | -899.770 K | 0.000 -100.00 % | 1.500 M |
| Autres éléments non monétaires | 199.175 M 1 885.40 % | 10.032 M -79.82 % | 49.717 M 13.25 % | 43.901 M -8.18 % | 47.813 M 38.64 % | 34.486 M -40.65 % | 58.104 M -24.46 % | 76.921 M 106.52 % | 37.246 M -55.06 % | 82.874 M 85.05 % | 44.785 M -7.88 % | 48.615 M 7.95 % | 45.033 M 1 416.26 % | 2.970 M 102.80 % | -106.111 M -1 792.90 % | 6.268 M 104.64 % | 3.063 M -44.49 % | 5.518 M -14.24 % | 6.434 M 32.28 % | 4.864 M -92.37 % | 63.718 M 25 892.19 % | -247.045 K -132.24 % | 766.383 K -98.37 % | 46.897 M 10 388.77 % | -455.804 K -328.40 % | 199.560 K 297.59 % | -100.996 K -7 413.25 % | 1.381 K 100.03 % | -4.501 M |
| Trésorerie nette provenant des activités d'exploitation | 232.615 M 53.96 % | 151.092 M 85.92 % | 81.266 M -53.50 % | 174.769 M 64.57 % | 106.195 M 149.04 % | 42.641 M -54.67 % | 94.078 M -55.43 % | 211.079 M 523.52 % | 33.853 M -34.51 % | 51.695 M 2.22 % | 50.570 M -25.18 % | 67.587 M 27.66 % | 52.943 M 353.90 % | 11.664 M -87.01 % | 89.812 M 435.70 % | -26.754 M -136.17 % | 73.976 M -13.96 % | 85.979 M 55.18 % | 55.405 M 2 311.28 % | -2.506 M 52.68 % | -5.295 M -51.43 % | -3.496 M 19.12 % | -4.323 M 34.59 % | -6.609 M -30.19 % | -5.077 M 10.95 % | -5.701 M 3.39 % | -5.901 M 62.42 % | -15.699 M -3 242.03 % | 499.660 K |
| Investissements dans les immobilisations corporelles | -83.138 M 29.51 % | -117.935 M -48.02 % | -79.676 M 9.18 % | -87.727 M -33.94 % | -65.496 M -29.05 % | -50.751 M 46.50 % | -94.866 M 2.42 % | -97.223 M -415.96 % | -18.843 M 0.62 % | -18.960 M 51.13 % | -38.799 M 60.62 % | -98.524 M 45.87 % | -181.997 M -184.75 % | -63.915 M -15.57 % | -55.303 M -224.95 % | -17.019 M 83.88 % | -105.546 M 18.07 % | -128.832 M -697.92 % | -16.146 M -95.40 % | -8.263 M 69.31 % | -26.929 M -19 818.71 % | -135.193 K | 0.000 100.00 % | -1.578 | 0.000 100.00 % | -199.560 K | 0.000 | 0.000 | 0.000 |
| Acquisitions nettes | -9.665 M -427.85 % | 2.948 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 424.000 K 122.63 % | -1.874 M -212.76 % | 1.662 M 9.56 % | 1.517 M | 0.000 -100.00 % | 186.811 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.230 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | -6.770 M -397.79 % | -1.360 M 81.29 % | -7.269 M 54.10 % | -15.837 M -103.14 % | -7.796 M -175.09 % | -2.834 M -115.35 % | -1.316 M 75.39 % | -5.347 M -41.57 % | -3.777 M 35.29 % | -5.837 M 51.09 % | -11.935 M -57.50 % | -7.578 M 72.70 % | -27.763 M | 0.000 100.00 % | -24.009 M -443.07 % | -4.421 M -1 640.55 % | -254.000 K 98.82 % | -21.564 M -87.51 % | -11.500 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ventes échéances des investissements | 0.000 -100.00 % | 1.832 M -91.87 % | 22.539 M | 0.000 -100.00 % | 13.374 M 5 449.38 % | 241.000 K -71.81 % | 855.000 K | 0.000 -100.00 % | 3.371 M -84.23 % | 21.374 M 6 024.36 % | 349.000 K -98.26 % | 20.050 M -63.17 % | 54.434 M | 0.000 -100.00 % | 16.449 M 65.05 % | 9.966 M 196.61 % | 3.360 M -80.23 % | 16.999 M | 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 | -218.319 M -311.22 % | -53.090 M 47.95 % | -102.000 M -131.04 % | -44.148 M -16 153.82 % | 275.000 K -99.24 % | 36.413 M 3 802.79 % | 933.000 K 23.09 % | 758.000 K 379.75 % | 158.000 K -32.48 % | 234.000 K -98.19 % | 12.901 M 236.01 % | -9.485 M -1 009.36 % | -855.000 K 98.58 % | -60.053 M -3 328.66 % | 1.860 M -41.56 % | 3.183 M 109.69 % | -32.846 M -428.85 % | -6.211 M 28.80 % | -8.723 M -153.08 % | 16.433 M 123.96 % | -68.574 M -2 677.96 % | 2.660 M 27 034.55 % | 9.803 K 100.12 % | -8.500 M -338.90 % | 3.558 M 1 282.80 % | -300.807 K | 0.000 | 0.000 100.00 % | -5.500 M |
| Trésorerie nette utilisée pour les activités d'investissement | -317.892 M -89.67 % | -167.605 M -0.72 % | -166.406 M -12.66 % | -147.712 M -147.66 % | -59.643 M -252.27 % | -16.931 M 82.06 % | -94.394 M 7.29 % | -101.812 M -433.30 % | -19.091 M -590.45 % | -2.765 M 92.97 % | -39.358 M 58.07 % | -93.875 M 39.30 % | -154.664 M -24.76 % | -123.968 M -198.54 % | 125.808 M 1 617.40 % | -8.291 M 93.87 % | -135.286 M 3.10 % | -139.608 M -283.87 % | -36.369 M -545.14 % | 8.170 M 108.55 % | -95.502 M -3 882.56 % | 2.525 M 213.72 % | -2.220 M 73.88 % | -8.500 M -338.90 % | 3.558 M 811.07 % | -500.367 K | 0.000 | 0.000 100.00 % | -5.500 M |
| Remboursement de dette | 187.491 M 2 302.81 % | 7.803 M 46.48 % | 5.327 M -96.46 % | 150.422 M 1 147.36 % | -14.362 M 24.09 % | -18.920 M -53.91 % | -12.293 M 78.10 % | -56.121 M -268.77 % | 33.252 M 515.08 % | -8.011 M 69.13 % | -25.953 M -123.75 % | -11.599 M -1 259.90 % | 1.000 M -99.45 % | 181.291 M 524.11 % | -42.746 M -244.40 % | 29.603 M 907.28 % | -3.667 M | 0.000 -100.00 % | 16.750 M 283.43 % | -9.131 M -153.83 % | 16.962 M 2 522.09 % | -700.311 K -135.02 % | 2.000 M -76.47 % | 8.500 M 88.89 % | 4.500 M 125.00 % | 2.000 M 566.84 % | 299.923 K 105.26 % | -5.699 M -163.33 % | 8.999 M |
| Actions ordinaires émises | 37.340 M | 0.000 | 0.000 | 0.000 -100.00 % | 34.299 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.584 M -7.02 % | 2.779 M 76.89 % | 1.571 M -81.34 % | 8.420 M 119.44 % | 3.837 M -89.32 % | 35.937 M -24.54 % | 47.623 M 2 464.51 % | 1.857 M -94.18 % | 31.893 M 232.01 % | 9.606 M -64.64 % | 27.167 M 569.61 % | 4.057 M 770.93 % | 465.835 K | 0.000 -100.00 % | 2.421 M -50.58 % | 4.899 M -18.34 % | 6.000 M -44.96 % | 10.900 M 473.52 % | 1.901 M |
| 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 | 0.000 100.00 % | -20.897 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 |
| Dividendes versés | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 de financement | -67.670 M -355.60 % | -14.853 M 63.38 % | -40.563 M -64.66 % | -24.635 M 22.71 % | -31.873 M -1 563.41 % | 2.178 M 110.22 % | -21.302 M 62.50 % | -56.812 M -110.48 % | -26.992 M -19.27 % | -22.631 M -9.28 % | -20.709 M -22.23 % | -16.943 M 4.62 % | -17.763 M -9.83 % | -16.173 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.118 K | 0.000 -100.00 % | 67.387 M | 0.000 -100.00 % | 4.034 M | 0.000 | 0.000 | 0.000 -100.00 % | 99.465 K -49.98 % | 198.868 K -95.37 % | 4.300 M |
| Trésorerie nette utilisée provenant des activités de financement | 157.161 M 2 329.23 % | -7.050 M 79.99 % | -35.236 M -128.01 % | 125.787 M 1 153.85 % | -11.936 M 28.71 % | -16.742 M 50.17 % | -33.595 M 70.25 % | -112.933 M -1 904.04 % | 6.260 M 120.43 % | -30.642 M 30.48 % | -44.078 M -54.43 % | -28.542 M 20.91 % | -36.089 M -120.80 % | 173.538 M 546.01 % | -38.909 M -159.37 % | 65.540 M 49.10 % | 43.956 M 2 266.66 % | 1.857 M -96.18 % | 48.642 M 4 053.00 % | 1.171 M -98.95 % | 111.516 M 3 222.08 % | 3.357 M -48.36 % | 6.500 M -23.53 % | 8.500 M 22.81 % | 6.921 M 0.32 % | 6.899 M 7.81 % | 6.399 M 18.51 % | 5.400 M -64.47 % | 15.199 M |
| Effet des changements du Forex sur les liquidités | 4.371 M 634.35 % | -818.000 K -118.31 % | 4.467 M 476.33 % | -1.187 M 56.10 % | -2.704 M -88.43 % | -1.435 M -119.08 % | -655.000 K 87.24 % | -5.133 M -900.58 % | -513.000 K -111.57 % | 4.434 M 34.36 % | 3.300 M 22.22 % | 2.700 M 154.14 % | -4.987 M -204.66 % | 4.765 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 0.00 % | 2.000 | 0.000 -100.00 % | 1.467 K | 0.000 | 0.000 -100.00 % | 1.361 K |
| Variation nette de la trésorerie | 76.255 M 412.76 % | -24.381 M 78.97 % | -115.909 M -176.43 % | 151.657 M 375.24 % | 31.912 M 323.63 % | 7.533 M 121.79 % | -34.566 M -292.84 % | -8.799 M -142.90 % | 20.509 M -9.74 % | 22.722 M 176.85 % | -29.566 M 43.28 % | -52.130 M 63.49 % | -142.797 M -316.36 % | 65.999 M -62.65 % | 176.711 M 479.48 % | 30.495 M 275.72 % | -17.354 M 66.48 % | -51.772 M -176.50 % | 67.679 M 890.06 % | 6.836 M -36.23 % | 10.719 M 349.40 % | 2.385 M 5 622.38 % | -43.190 K 99.35 % | -6.609 M -222.33 % | 5.403 M 671.90 % | 699.926 K 39.88 % | 500.383 K 104.86 % | -10.301 M -200.99 % | 10.200 M |
| Trésorerie au début de la période | 96.477 M -20.17 % | 120.858 M -48.95 % | 236.767 M 178.19 % | 85.110 M 59.99 % | 53.198 M 16.50 % | 45.665 M -43.08 % | 80.231 M -9.88 % | 89.030 M 29.93 % | 68.521 M 28.56 % | 53.299 M -35.68 % | 82.865 M -38.62 % | 134.995 M -51.40 % | 277.792 M 31.16 % | 211.793 M 503.71 % | 35.082 M 664.81 % | 4.587 M -87.81 % | 37.636 M -57.91 % | 89.408 M 311.47 % | 21.729 M 45.90 % | 14.893 M 514.34 % | 2.424 M 6 099.26 % | 39.105 K -52.48 % | 82.295 K -98.77 % | 6.692 M 419.16 % | 1.289 M 114.77 % | 600.147 K 503.38 % | 99.464 K -99.04 % | 10.400 M 5 096.71 % | 200.136 K |
| Trésorerie à la fin de la période | 172.732 M 79.04 % | 96.477 M -20.17 % | 120.858 M -48.95 % | 236.767 M 178.19 % | 85.110 M 59.99 % | 53.198 M 16.50 % | 45.665 M -43.08 % | 80.231 M -9.88 % | 89.030 M 17.11 % | 76.021 M 42.63 % | 53.299 M -35.68 % | 82.865 M -38.62 % | 134.995 M -51.40 % | 277.792 M 31.16 % | 211.793 M 503.71 % | 35.082 M 72.97 % | 20.282 M -46.11 % | 37.636 M -57.91 % | 89.408 M 311.47 % | 21.729 M 65.33 % | 13.143 M 442.15 % | 2.424 M 6 099.26 % | 39.105 K -52.48 % | 82.296 K -98.77 % | 6.692 M 414.71 % | 1.300 M 116.73 % | 599.847 K 503.26 % | 99.434 K -99.04 % | 10.400 M |
| Trésorerie d'exploitation | 232.615 M 53.96 % | 151.092 M 85.92 % | 81.266 M -53.50 % | 174.769 M 64.57 % | 106.195 M 149.04 % | 42.641 M -54.67 % | 94.078 M -55.43 % | 211.079 M 523.52 % | 33.853 M -34.51 % | 51.695 M 2.22 % | 50.570 M -25.18 % | 67.587 M 27.66 % | 52.943 M 353.90 % | 11.664 M -87.01 % | 89.812 M 435.70 % | -26.754 M -136.17 % | 73.976 M -13.96 % | 85.979 M 55.18 % | 55.405 M 2 311.28 % | -2.506 M 52.68 % | -5.295 M -51.43 % | -3.496 M 19.12 % | -4.323 M 34.59 % | -6.609 M -30.19 % | -5.077 M 10.95 % | -5.701 M 3.39 % | -5.901 M 62.42 % | -15.699 M -3 242.03 % | 499.660 K |
| Dépenses en capital | -83.138 M 29.51 % | -117.935 M -48.02 % | -79.676 M 9.18 % | -87.727 M -33.94 % | -65.496 M -29.05 % | -50.751 M 46.50 % | -94.866 M 2.42 % | -97.223 M -415.96 % | -18.843 M 0.62 % | -18.960 M 51.13 % | -38.799 M 60.62 % | -98.524 M 45.87 % | -181.997 M -184.75 % | -63.915 M -15.57 % | -55.303 M -224.95 % | -17.019 M 83.88 % | -105.546 M 18.07 % | -128.832 M -697.92 % | -16.146 M -95.40 % | -8.263 M 69.31 % | -26.929 M -19 818.71 % | -135.193 K | 0.000 100.00 % | -1.578 | 0.000 100.00 % | -199.560 K | 0.000 | 0.000 | 0.000 |
| Cash-flow disponible | 149.477 M 350.82 % | 33.157 M 1 985.35 % | 1.590 M -98.17 % | 87.042 M 113.87 % | 40.699 M 601.84 % | -8.110 M -929.19 % | -788.000 K -100.69 % | 113.856 M 658.53 % | 15.010 M -54.15 % | 32.735 M 178.10 % | 11.771 M 138.05 % | -30.937 M 76.03 % | -129.054 M -146.99 % | -52.251 M -251.41 % | 34.509 M 178.84 % | -43.773 M -38.65 % | -31.570 M 26.33 % | -42.853 M -209.15 % | 39.259 M 464.57 % | -10.769 M 66.58 % | -32.223 M -787.29 % | -3.632 M 16.00 % | -4.323 M 34.59 % | -6.609 M -30.19 % | -5.077 M 13.96 % | -5.900 M 0.01 % | -5.901 M 62.42 % | -15.699 M -3 242.03 % | 499.660 K |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 116.082 M -16.58 % | 139.149 M -17.07 % | 167.799 M 7.83 % | 155.617 M 12.99 % | 137.730 M -6.27 % | 146.947 M -4.39 % | 153.694 M 6.85 % | 143.835 M 28.51 % | 111.924 M -3.11 % | 115.519 M 14.81 % | 100.618 M 12.15 % | 89.714 M 8.16 % | 82.944 M -29.91 % | 118.333 M 14.92 % | 102.972 M -22.32 % | 132.563 M 19.42 % | 111.002 M 27.97 % | 86.741 M -0.75 % | 87.398 M -0.44 % | 87.780 M -17.19 % | 106.005 M 70.74 % | 62.084 M -30.97 % | 89.932 M 9.09 % | 82.436 M -4.72 % | 86.521 M 23.12 % | 70.274 M -36.76 % | 111.121 M 49.56 % | 74.297 M -21.19 % | 94.273 M 46.89 % | 64.179 M -32.73 % | 95.408 M 21.53 % | 78.508 M -21.49 % | 99.994 M -4.21 % | 104.389 M 10.32 % | 94.628 M 69.09 % | 55.964 M 1.59 % | 55.090 M -5.32 % | 58.183 M 67.61 % | 34.713 M -61.21 % | 89.499 M -13.32 % | 103.251 M 66.98 % | 61.835 M -5.13 % | 65.179 M -30.45 % | 93.714 M -12.67 % | 107.307 M 2.20 % | 104.996 M 10.62 % | 94.916 M 42.09 % | 66.799 M -2.04 % | 68.191 M 13.37 % | 60.150 M -4.34 % | 62.878 M 3.08 % | 60.999 M -17.99 % | 74.377 M 34.37 % | 55.353 M -8.53 % | 60.512 M -28.14 % | 84.204 M 74.16 % | 48.349 M -17.78 % | 58.801 M -46.03 % | 108.959 M 190.25 % | 37.540 M -33.50 % | 56.453 M -25.24 % | 75.508 M 34.92 % | 55.966 M 39.45 % | 40.132 M -23.75 % | 52.632 M 31.02 % | 40.172 M -30.28 % | 57.615 M 8.29 % | 53.206 M -18.59 % | 65.357 M 45.48 % | 44.924 M -16.80 % | 53.998 M -3.41 % | 55.906 M 8.30 % | 51.624 M -8.50 % | 56.417 M 143.21 % | 23.197 M -61.29 % | 59.922 M 59.75 % | 37.511 M -9.11 % | 41.271 M 37.96 % | 29.916 M -7.36 % | 32.293 M 26.99 % | 25.429 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 339.203 K | 0.000 -100.00 % | 403.270 K 118.17 % | 184.839 K -37.64 % | 296.407 K 18 801 008.76 % | 1.577 5.12 % | 1.500 100.00 % | -100.634 K -200.00 % | 100.636 K 0.59 % | 100.043 K 0.22 % | 99.826 K 226 777.27 % | 44.000 -99.96 % | 99.736 K 0.11 % | 99.623 K -0.99 % | 100.619 K 20 551.02 % | -492.000 -100.49 % | 99.956 K -0.75 % | 100.709 K 0.64 % | 100.071 K 181 847.27 % | 55.000 -99.94 % | 99.379 K -0.32 % | 99.695 K -0.35 % | 100.041 K 370.37 % | -37.001 K -127.13 % | 136.388 K 0.34 % | 135.925 K -0.31 % | 136.351 K 4 534.18 % | -3.075 K -102.24 % | 137.231 K -1.92 % | 139.919 K -0.25 % | 140.272 K 3 517.10 % | -4.105 K -102.97 % | 138.351 K -0.04 % | 138.408 K 4.55 % | 132.380 K 2 438.45 % | 5.215 K -95.93 % | 128.189 K 1.87 % | 125.834 K 25.83 % | 100.000 K 1 983.33 % | 4.800 K -96.00 % | 119.904 K 0.83 % | 118.920 K 2.91 % | 115.554 K 11 147.23 % | -1.046 K -101.05 % | 100.000 K -13.64 % | 115.794 K -0.17 % | 115.996 K 14 971.28 % | -780.000 -100.78 % | 100.000 K 0.00 % | 100.000 K -13.65 % | 115.808 K |
| Bénéfice net | 21.868 M 176.57 % | -28.560 M -34.67 % | -21.207 M -11 681.67 % | -180.000 K 98.36 % | -10.953 M -157.96 % | 18.896 M -71.97 % | 67.425 M 7 641.10 % | 871.000 K -91.28 % | 9.991 M 125.07 % | 4.439 M 295.12 % | -2.275 M 90.33 % | -23.517 M -345.90 % | -5.274 M -203.51 % | 5.095 M -56.68 % | 11.762 M -47.69 % | 22.485 M 67.27 % | 13.442 M 219.84 % | -11.217 M -297.00 % | 5.694 M 476.90 % | 987.000 K -94.73 % | 18.745 M 138.29 % | -48.950 M -392.90 % | -9.931 M 59.48 % | -24.508 M -122.56 % | -11.012 M -38.85 % | -7.931 M 59.78 % | -19.720 M -377.82 % | 7.098 M 251.96 % | -4.671 M 74.73 % | -18.481 M -143.17 % | -7.600 M -137.74 % | 20.136 M 283.76 % | 5.247 M -68.16 % | 16.479 M 222.30 % | 5.113 M 132.75 % | -15.610 M 19.47 % | -19.384 M -1 179.47 % | -1.515 M 93.54 % | -23.441 M -32.27 % | -17.722 M -541.18 % | 4.017 M 115.94 % | -25.206 M 4.62 % | -26.427 M -26.22 % | -20.937 M -896.69 % | 2.628 M 128.73 % | -9.148 M 6.23 % | -9.756 M -8 230.00 % | 120.000 K 100.82 % | -14.721 M -40.44 % | -10.482 M -54.49 % | -6.785 M -76.19 % | -3.851 M -216.17 % | 3.315 M 139.73 % | -8.344 M -8.45 % | -7.694 M -125.62 % | 30.028 M 2 797.93 % | -1.113 M -119.35 % | 5.753 M -77.29 % | 25.331 M 1 738.24 % | 1.378 M -96.97 % | 45.440 M -40.56 % | 76.449 M 3 916.72 % | -2.003 M 14.73 % | -2.349 M -120.60 % | 11.405 M 225.11 % | 3.508 M -48.94 % | 6.871 M 80.85 % | 3.799 M -76.55 % | 16.201 M -0.50 % | 16.282 M 28.76 % | 12.645 M 1.92 % | 12.406 M 7.96 % | 11.491 M -1.95 % | 11.720 M -38.49 % | 19.053 M 366.97 % | 4.080 M 32.86 % | 3.071 M -54.25 % | 6.712 M -69.39 % | 21.929 M 117.39 % | 10.087 M 613.36 % | -1.965 M 64.95 % | -5.605 M 91.25 % | -64.034 M -911.66 % | -6.330 M 9.77 % | -7.015 M -113.50 % | -3.286 M -203.44 % | -1.083 M -9.50 % | -988.882 K 5.36 % | -1.045 M -165.32 % | -393.842 K 61.91 % | -1.034 M -4.36 % | -990.877 K 46.13 % | -1.840 M 30.31 % | -2.639 M 94.87 % | -51.477 M -2 183.48 % | -2.254 M -17.18 % | -1.924 M 23.25 % | -2.507 M -511.68 % | -409.806 K 89.76 % | -4.000 M -471.22 % | -700.304 K 12.47 % | -800.058 K -233.43 % | 599.589 K 142.81 % | -1.401 M 49.97 % | -2.800 M -601.08 % | -399.381 K 0.23 % | -400.284 K 49.94 % | -799.647 K 27.35 % | -1.101 M 59.24 % | -2.701 M 80.85 % | -14.099 M -2 721.83 % | -499.655 K -66.29 % | -300.471 K -50.17 % | -200.082 K -122.01 % | 908.960 K -4.79 % | 954.719 K 17.06 % | 815.550 K -0.31 % | 818.107 K 423.44 % | -252.940 K 7.84 % | -274.461 K 1.92 % | -279.838 K -99.50 % | -140.272 K -1 239.13 % | 12.314 K 108.90 % | -138.351 K 0.04 % | -138.408 K -4.55 % | -132.380 K -1 168.98 % | -10.432 K 91.86 % | -128.189 K -1.87 % | -125.834 K | 0.000 100.00 % | -23.999 K 89.99 % | -239.808 K -0.83 % | -237.840 K -105.83 % | -115.554 K -5 620.97 % | 2.093 K | 0.000 100.00 % | -115.794 K 0.17 % | -115.996 K -14 971.28 % | 780.000 | 0.000 | 0.000 100.00 % | -115.808 K |
| Bénéfice avant impôt | -5.571 M 84.75 % | -36.540 M -284.63 % | -9.500 M -2 400.00 % | -380.000 K 97.32 % | -14.200 M -133.67 % | 42.178 M -58.44 % | 101.493 M 686.04 % | 12.912 M 21.02 % | 10.669 M 36.87 % | 7.795 M 840.27 % | -1.053 M 94.74 % | -20.017 M -359.95 % | -4.352 M -169.27 % | 6.283 M -70.17 % | 21.062 M -52.98 % | 44.795 M 118.78 % | 20.475 M 231.94 % | -15.519 M -622.53 % | 2.970 M 629.73 % | 407.000 K -98.24 % | 23.071 M 139.06 % | -59.068 M -238.03 % | -17.474 M 49.15 % | -34.361 M -79.55 % | -19.137 M -29.77 % | -14.747 M 22.69 % | -19.075 M -327.16 % | 8.397 M 501.96 % | -2.089 M 90.74 % | -22.559 M -804.89 % | -2.493 M -109.43 % | 26.440 M 140.65 % | 10.987 M -61.46 % | 28.506 M 103.99 % | 13.974 M 170.08 % | -19.940 M 32.01 % | -29.328 M -171.18 % | -10.815 M 62.11 % | -28.545 M -61.92 % | -17.629 M -372.98 % | 6.458 M 122.87 % | -28.241 M 7.72 % | -30.603 M -15.62 % | -26.468 M -781.29 % | 3.885 M 140.96 % | -9.485 M -9.82 % | -8.637 M -7 743.36 % | 113.000 K 100.77 % | -14.641 M -62.41 % | -9.015 M -8.94 % | -8.275 M -16.17 % | -7.123 M -202.96 % | 6.918 M 168.66 % | -10.076 M -9.57 % | -9.196 M -118.86 % | 48.752 M 2 547.39 % | -1.992 M -115.10 % | 13.192 M -68.78 % | 42.250 M 901.90 % | 4.217 M -85.82 % | 29.737 M -75.05 % | 119.178 M 9 734.44 % | -1.237 M 70.34 % | -4.171 M -124.05 % | 17.341 M 2 657.67 % | -678.000 K 61.94 % | -1.782 M -119.54 % | 9.116 M -59.59 % | 22.558 M 50.72 % | 14.967 M -47.25 % | 28.373 M 48.21 % | 19.145 M -16.68 % | 22.976 M 32.26 % | 17.373 M 1.68 % | 17.085 M 76.44 % | 9.683 M 76.66 % | 5.481 M -18.34 % | 6.712 M 7.44 % | 6.248 M -26.88 % | 8.544 M 319.14 % | -3.899 M 65.49 % | -11.299 M | 0.000 | 0.000 100.00 % | -7.006 M | 0.000 100.00 % | -1.088 M | 0.000 100.00 % | -951.710 K | 0.000 100.00 % | -1.548 M | 0.000 | 0.000 100.00 % | -2.221 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -400.776 K | 0.000 | 0.000 100.00 % | -2.600 M 81.69 % | -14.199 M -4 640.53 % | -299.517 K -49.18 % | -200.776 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ratio bénéfice avant impôt | -0.05 81.72 % | -0.26 -363.83 % | -0.06 -2 218.50 % | 0.00 97.63 % | -0.10 -135.92 % | 0.29 -56.53 % | 0.66 635.61 % | 0.09 -5.83 % | 0.10 41.27 % | 0.07 744.78 % | -0.01 95.31 % | -0.22 -325.24 % | -0.05 -198.82 % | 0.05 -74.04 % | 0.20 -39.47 % | 0.34 83.20 % | 0.18 203.10 % | -0.18 -626.48 % | 0.03 632.92 % | 0.00 -97.87 % | 0.22 122.88 % | -0.95 -389.66 % | -0.19 53.38 % | -0.42 -88.45 % | -0.22 -5.40 % | -0.21 -22.25 % | -0.17 -251.89 % | 0.11 610.04 % | -0.02 93.70 % | -0.35 -1 245.21 % | -0.03 -107.76 % | 0.34 206.51 % | 0.11 -59.76 % | 0.27 84.92 % | 0.15 141.45 % | -0.36 33.07 % | -0.53 -186.40 % | -0.19 77.40 % | -0.82 -317.47 % | -0.20 -414.92 % | 0.06 113.69 % | -0.46 2.73 % | -0.47 -66.24 % | -0.28 -880.11 % | 0.04 140.08 % | -0.09 0.72 % | -0.09 -5 479.17 % | 0.00 100.79 % | -0.21 -43.26 % | -0.15 -13.88 % | -0.13 -12.70 % | -0.12 -225.54 % | 0.09 151.10 % | -0.18 -19.78 % | -0.15 -126.25 % | 0.58 1 505.26 % | -0.04 -118.36 % | 0.22 -42.14 % | 0.39 245.19 % | 0.11 -78.67 % | 0.53 -66.63 % | 1.58 7 240.98 % | -0.02 78.73 % | -0.10 -131.54 % | 0.33 2 052.17 % | -0.02 45.42 % | -0.03 -118.05 % | 0.17 -50.36 % | 0.35 3.60 % | 0.33 -36.60 % | 0.53 53.45 % | 0.34 -23.06 % | 0.45 44.54 % | 0.31 -58.19 % | 0.74 355.78 % | 0.16 10.59 % | 0.15 -10.16 % | 0.16 -22.12 % | 0.21 -21.07 % | 0.26 272.56 % | -0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -5.51 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 814.59 | 0.00 | 0.00 100.00 % | -25.99 99.99 % | -258 158.22 -8 565 525.85 % | -3.01 -49.65 % | -2.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | 40.887 M 2 751.26 % | 1.434 M -95.82 % | 34.267 M -20.98 % | 43.364 M 136.14 % | 18.364 M -38.32 % | 29.773 M -54.18 % | 64.979 M 7.66 % | 60.354 M 176.40 % | 21.836 M -33.50 % | 32.836 M 91.83 % | 17.117 M 22.91 % | 13.927 M -33.97 % | 21.091 M -29.84 % | 30.063 M -34.54 % | 45.923 M -42.49 % | 79.859 M 67.12 % | 47.786 M 128.98 % | 20.869 M 5.59 % | 19.764 M -41.63 % | 33.861 M -25.32 % | 45.344 M 304.21 % | -22.205 M -196.64 % | 22.977 M 646.25 % | 3.079 M -84.61 % | 20.011 M 41.52 % | 14.140 M -41.86 % | 24.319 M -19.56 % | 30.231 M 24.11 % | 24.358 M 200.86 % | 8.096 M -61.00 % | 20.760 M -48.50 % | 40.312 M -7.19 % | 43.437 M 2.63 % | 42.323 M -1.33 % | 42.893 M 948.73 % | 4.090 M 152.99 % | -7.718 M 20.21 % | -9.673 M -587.98 % | -1.406 M -108.28 % | 16.990 M -21.61 % | 21.674 M 1 010.29 % | -2.381 M 54.74 % | -5.261 M 22.05 % | -6.749 M -128.36 % | 23.800 M 64.87 % | 14.436 M -25.86 % | 19.471 M 23.13 % | 15.813 M 96.70 % | 8.039 M -41.40 % | 13.719 M 750.53 % | 1.613 M -37.29 % | 2.572 M -86.91 % | 19.656 M 444.30 % | -5.709 M -117.07 % | -2.630 M -104.51 % | 58.308 M 1 038.61 % | 5.121 M -74.35 % | 19.966 M -58.36 % | 47.945 M 724.79 % | 5.813 M -81.94 % | 32.193 M 15.62 % | 27.844 M 1 397.79 % | 1.859 M -78.64 % | 8.704 M -36.12 % | 13.625 M 239.27 % | 4.016 M 134.76 % | -11.554 M -165.91 % | 17.531 M -40.19 % | 29.310 M 495.96 % | 4.918 M -84.49 % | 31.717 M 6.45 % | 29.794 M 7.95 % | 27.600 M 39.51 % | 19.784 M -9.86 % | 21.948 M 15.02 % | 19.082 M 130.07 % | 8.294 M 11.82 % | 7.417 M 1 208.92 % | -668.871 K -105.16 % | 12.958 M 4 746.76 % | -278.851 K 96.58 % | -8.156 M 48.20 % | -15.745 M -146.91 % | -6.377 M 10.23 % | -7.103 M -120.47 % | -3.222 M -254.47 % | -908.904 K 20.26 % | -1.140 M -25.71 % | -906.731 K -83.17 % | -495.035 K 63.86 % | -1.370 M -72.32 % | -794.819 K 45.13 % | -1.449 M -0.40 % | -1.443 M 58.67 % | -3.491 M -68.15 % | -2.076 M 5.61 % | -2.200 M 12.09 % | -2.502 M -185.83 % | -875.357 K 76.34 % | -3.700 M -428.98 % | -699.437 K -132.43 % | -300.925 K -175.47 % | 398.739 K 133.19 % | -1.201 M 53.81 % | -2.601 M -2 484.75 % | -100.619 K 74.86 % | -400.229 K 33.27 % | -599.735 K 40.03 % | -1.000 M 58.34 % | -2.400 M 82.48 % | -13.700 M -389.19 % | -2.801 M 29.99 % | -4.000 M -2.57 % | -3.900 M -511.89 % | -637.409 K -567.35 % | 136.388 K 0.34 % | 135.925 K -0.31 % | 136.351 K 4 534.18 % | -3.075 K -102.24 % | 137.231 K -1.92 % | 139.919 K -0.25 % | 140.272 K 3 517.10 % | -4.105 K -102.97 % | 138.351 K -0.04 % | 138.408 K 4.55 % | 132.380 K 2 438.45 % | 5.215 K -95.93 % | 128.189 K 1.87 % | 125.834 K 25.83 % | 100.000 K 1 983.33 % | 4.800 K -96.00 % | 119.904 K 0.83 % | 118.920 K 2.91 % | 115.554 K 11 147.23 % | -1.046 K -101.05 % | 100.000 K -13.64 % | 115.794 K -0.17 % | 115.996 K 14 971.28 % | -780.000 -100.78 % | 100.000 K 0.00 % | 100.000 K -13.65 % | 115.808 K |
| Ratio de revenu net | 0.19 191.78 % | -0.21 -62.40 % | -0.13 -10 826.33 % | 0.00 98.55 % | -0.08 -161.84 % | 0.13 -70.69 % | 0.44 7 144.53 % | 0.01 -93.22 % | 0.09 132.30 % | 0.04 269.95 % | -0.02 91.37 % | -0.26 -312.26 % | -0.06 -247.68 % | 0.04 -62.31 % | 0.11 -32.66 % | 0.17 40.07 % | 0.12 193.64 % | -0.13 -298.49 % | 0.07 479.42 % | 0.01 -93.64 % | 0.18 122.43 % | -0.79 -613.99 % | -0.11 62.86 % | -0.30 -133.59 % | -0.13 -12.77 % | -0.11 36.41 % | -0.18 -285.76 % | 0.10 292.82 % | -0.05 82.79 % | -0.29 -261.50 % | -0.08 -131.06 % | 0.26 388.79 % | 0.05 -66.76 % | 0.16 192.16 % | 0.05 119.37 % | -0.28 20.73 % | -0.35 -1 251.31 % | -0.03 96.14 % | -0.68 -241.03 % | -0.20 -608.96 % | 0.04 109.54 % | -0.41 -0.54 % | -0.41 -81.48 % | -0.22 -1 012.25 % | 0.02 128.11 % | -0.09 15.23 % | -0.10 -5 821.65 % | 0.00 100.83 % | -0.22 -23.88 % | -0.17 -61.49 % | -0.11 -70.92 % | -0.06 -241.65 % | 0.04 129.57 % | -0.15 -18.56 % | -0.13 -135.65 % | 0.36 1 649.12 % | -0.02 -123.53 % | 0.10 -57.92 % | 0.23 533.34 % | 0.04 -95.44 % | 0.80 -20.50 % | 1.01 2 928.93 % | -0.04 38.85 % | -0.06 -127.01 % | 0.22 148.15 % | 0.09 -26.77 % | 0.12 67.01 % | 0.07 -71.19 % | 0.25 -31.60 % | 0.36 54.77 % | 0.23 5.53 % | 0.22 -0.31 % | 0.22 7.15 % | 0.21 -74.71 % | 0.82 1 106.29 % | 0.07 -16.83 % | 0.08 -49.66 % | 0.16 -77.81 % | 0.73 134.66 % | 0.31 504.25 % | -0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -2.92 | 0.00 100.00 % | -6.55 97.65 % | -278.49 -3 561.77 % | -7.61 100.00 % | -1 220 296.98 26.99 % | -1 671 458.96 -41 045 480.44 % | 4.07 110.24 % | -39.75 -467.86 % | -7.00 12.66 % | -8.01 -100.06 % | 13 627.02 97 130.12 % | -14.04 50.03 % | -28.11 -608.09 % | -3.97 -100.49 % | 813.59 10 269.83 % | -8.00 26.80 % | -10.93 59.50 % | -26.99 99.99 % | -256 353.35 -5 098 645.96 % | -5.03 -66.82 % | -3.01 -50.70 % | -2.00 91.86 % | -24.57 -450.94 % | 7.00 16.67 % | 6.00 0.00 % | 6.00 -92.71 % | 82.26 4 212.86 % | -2.00 0.00 % | -2.00 -100.00 % | -1.00 66.66 % | -3.00 -199.98 % | -1.00 0.00 % | -1.00 0.00 % | -1.00 50.01 % | -2.00 -100.04 % | -1.00 0.00 % | -1.00 | 0.00 100.00 % | -5.00 -149.99 % | -2.00 0.00 % | -2.00 -100.00 % | -1.00 50.02 % | -2.00 | 0.00 100.00 % | -1.00 0.00 % | -1.00 0.00 % | -1.00 | 0.00 | 0.00 100.00 % | -1.00 |
| Ratio EBITDA | 0.35 3 317.84 % | 0.01 -94.95 % | 0.20 -26.72 % | 0.28 108.99 % | 0.13 -34.19 % | 0.20 -52.08 % | 0.42 0.76 % | 0.42 115.08 % | 0.20 -31.36 % | 0.28 67.09 % | 0.17 9.59 % | 0.16 -38.95 % | 0.25 0.09 % | 0.25 -43.03 % | 0.45 -25.97 % | 0.60 39.94 % | 0.43 78.93 % | 0.24 6.39 % | 0.23 -41.38 % | 0.39 -9.82 % | 0.43 219.60 % | -0.36 -239.99 % | 0.26 584.05 % | 0.04 -83.85 % | 0.23 14.95 % | 0.20 -8.06 % | 0.22 -46.21 % | 0.41 57.48 % | 0.26 104.82 % | 0.13 -42.03 % | 0.22 -57.62 % | 0.51 18.20 % | 0.43 7.14 % | 0.41 -10.56 % | 0.45 520.23 % | 0.07 152.17 % | -0.14 15.73 % | -0.17 -310.46 % | -0.04 -121.34 % | 0.19 -9.57 % | 0.21 645.15 % | -0.04 52.29 % | -0.08 -12.08 % | -0.07 -132.47 % | 0.22 61.32 % | 0.14 -32.98 % | 0.21 -13.34 % | 0.24 100.80 % | 0.12 -48.31 % | 0.23 789.10 % | 0.03 -39.16 % | 0.04 -84.05 % | 0.26 356.23 % | -0.10 -137.30 % | -0.04 -106.28 % | 0.69 553.77 % | 0.11 -68.81 % | 0.34 -22.83 % | 0.44 184.17 % | 0.15 -72.85 % | 0.57 54.64 % | 0.37 1 010.15 % | 0.03 -84.68 % | 0.22 -16.22 % | 0.26 158.95 % | 0.10 149.85 % | -0.20 -160.86 % | 0.33 -26.53 % | 0.45 309.64 % | 0.11 -81.36 % | 0.59 10.22 % | 0.53 -0.32 % | 0.53 52.46 % | 0.35 -62.94 % | 0.95 197.12 % | 0.32 44.02 % | 0.22 23.03 % | 0.18 903.82 % | -0.02 -105.57 % | 0.40 3 759.11 % | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -2.34 | 0.00 100.00 % | -3.58 81.06 % | -18.89 -169.64 % | -7.00 100.00 % | -1 395 220.18 16.37 % | -1 668 336.00 -19 179 938.53 % | 8.70 123.66 % | -36.76 -425.86 % | -6.99 -131.92 % | -3.01 -100.03 % | 9 062.25 75 342.13 % | -12.04 53.86 % | -26.11 -2 510.60 % | -1.00 -100.12 % | 813.47 13 657.92 % | -6.00 39.57 % | -9.93 58.60 % | -23.99 99.99 % | -249 090.65 -883 810.75 % | -28.18 29.77 % | -40.13 -2.92 % | -38.99 -326.31 % | 17.23 1 622.68 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Taux de profit brut | -0.04 -133.03 % | 0.12 -39.94 % | 0.20 -1.01 % | 0.20 -6.35 % | 0.21 27.11 % | 0.17 -57.28 % | 0.39 13.13 % | 0.34 218.81 % | 0.11 -57.21 % | 0.25 -7.81 % | 0.27 345.10 % | 0.06 163.30 % | -0.10 -139.23 % | 0.25 -44.29 % | 0.44 -11.73 % | 0.50 51.10 % | 0.33 99.45 % | 0.17 75.40 % | 0.10 -29.29 % | 0.13 -42.54 % | 0.23 168.50 % | -0.34 -312.19 % | -0.08 56.55 % | -0.19 -43.72 % | -0.13 -109.52 % | -0.06 -166.60 % | 0.10 -47.87 % | 0.18 -5.99 % | 0.19 1 108.61 % | -0.02 -110.13 % | 0.19 -55.25 % | 0.42 22.54 % | 0.35 -17.48 % | 0.42 6.30 % | 0.40 591.33 % | -0.08 74.39 % | -0.31 -32.28 % | -0.24 22.79 % | -0.31 -561.52 % | 0.07 -50.90 % | 0.14 205.15 % | -0.13 24.66 % | -0.17 -174.15 % | -0.06 -150.28 % | 0.12 48.48 % | 0.08 -48.03 % | 0.16 9.30 % | 0.15 118.80 % | 0.07 -69.35 % | 0.22 -39.40 % | 0.36 346.61 % | 0.08 -45.85 % | 0.15 -35.20 % | 0.23 -48.21 % | 0.45 95.20 % | 0.23 -33.46 % | 0.34 -19.85 % | 0.43 -26.51 % | 0.58 58.28 % | 0.37 31.23 % | 0.28 -33.95 % | 0.43 35.70 % | 0.31 46.87 % | 0.21 -30.33 % | 0.31 102.74 % | 0.15 -5.55 % | 0.16 -41.22 % | 0.27 -34.27 % | 0.41 4.75 % | 0.40 -27.38 % | 0.54 10.25 % | 0.49 1.75 % | 0.49 53.20 % | 0.32 -66.75 % | 0.95 254.09 % | 0.27 29.02 % | 0.21 -0.81 % | 0.21 -8.50 % | 0.23 -31.55 % | 0.34 549.29 % | -0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -0.88 | 0.00 -100.00 % | 0.36 -95.54 % | 8.19 282.30 % | -4.49 100.00 % | -1 157 221.14 10.92 % | -1 299 028.81 -28 131 576.39 % | 4.62 113.67 % | -33.78 -382.56 % | -7.00 -333.33 % | 3.00 -99.99 % | 34 081.91 377 554.54 % | -9.03 60.90 % | -23.09 | 0.00 -100.00 % | 610.09 12 301.73 % | -5.00 37.06 % | -7.94 63.87 % | -21.99 -2 298.58 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Moyenne pondérée des actions en circulation diluée | 318.897 M 9.27 % | 291.832 M 0.00 % | 291.832 M 0.00 % | 291.832 M 0.00 % | 291.832 M -0.04 % | 291.962 M 0.40 % | 290.787 M -0.05 % | 290.945 M -0.06 % | 291.112 M 0.03 % | 291.039 M 1.63 % | 286.377 M 0.00 % | 286.377 M 0.01 % | 286.349 M -1.09 % | 289.500 M 1.98 % | 283.885 M -1.32 % | 287.678 M -0.11 % | 288.007 M 1.82 % | 282.854 M 14.79 % | 246.406 M -0.95 % | 248.758 M 0.88 % | 246.582 M 0.16 % | 246.194 M -0.09 % | 246.406 M 0.09 % | 246.194 M 0.04 % | 246.094 M 3.82 % | 237.046 M -3.80 % | 246.406 M 7.24 % | 229.780 M 0.96 % | 227.585 M 0.22 % | 227.079 M -7.84 % | 246.406 M 7.20 % | 229.859 M 0.41 % | 228.931 M 1.19 % | 226.228 M -8.19 % | 246.406 M 11.08 % | 221.835 M 0.01 % | 221.822 M 0.00 % | 221.818 M -9.98 % | 246.406 M 11.09 % | 221.809 M 0.00 % | 221.809 M 0.00 % | 221.809 M -9.98 % | 246.406 M 26.36 % | 195.003 M -0.09 % | 195.178 M 0.76 % | 193.708 M -21.39 % | 246.406 M 26.94 % | 194.109 M 0.99 % | 192.197 M 0.60 % | 191.060 M -22.46 % | 246.406 M 26.89 % | 194.188 M -2.17 % | 198.489 M -0.71 % | 199.905 M -18.87 % | 246.406 M 22.59 % | 200.993 M 2.83 % | 195.457 M -3.22 % | 201.951 M -18.04 % | 246.406 M 28.06 % | 192.419 M -0.19 % | 192.785 M 1.38 % | 190.164 M -22.82 % | 246.406 M 35.24 % | 182.197 M 1.32 % | 179.822 M 11.90 % | 160.698 M 4.74 % | 153.429 M -3.01 % | 158.197 M 2.52 % | 154.310 M 2.14 % | 151.082 M 3.32 % | 146.232 M 0.26 % | 145.846 M 0.67 % | 144.882 M 0.20 % | 144.590 M 6.69 % | 135.526 M 6.84 % | 126.852 M 4.52 % | 121.364 M 8.13 % | 112.243 M -54.45 % | 246.406 M 90.33 % | 129.461 M 32.40 % | 97.781 M 2.10 % | 95.774 M -61.13 % | 246.406 M 192.61 % | 84.210 M 15.98 % | 72.609 M 26.32 % | 57.481 M 14.25 % | 50.310 M -6.20 % | 53.635 M 15.53 % | 46.424 M 36.31 % | 34.057 M 9.43 % | 31.123 M -2.46 % | 31.907 M 12.81 % | 28.283 M 11.91 % | 25.273 M 0.41 % | 25.170 M 0.41 % | 25.068 M 0.00 % | 25.068 M 0.00 % | 25.068 M 3.44 % | 24.235 M -2.97 % | 24.978 M 25.28 % | 19.937 M 0.00 % | 19.937 M -91.91 % | 246.406 M 1 142.67 % | 19.829 M 13.56 % | 17.461 M 30.15 % | 13.416 M -94.56 % | 246.406 M 1 587.13 % | 14.605 M 2.28 % | 14.280 M 3.01 % | 13.863 M 0.10 % | 13.850 M -16.87 % | 16.661 M 31.18 % | 12.701 M 0.00 % | 12.701 M -4.06 % | 13.238 M -5.32 % | 13.982 M 16.79 % | 11.972 M -0.21 % | 11.997 M -16.98 % | 14.451 M -3.40 % | 14.959 M 49.62 % | 9.998 M 0.00 % | 9.998 M -0.05 % | 10.003 M -0.08 % | 10.011 M 0.03 % | 10.008 M 0.09 % | 9.998 M 0.05 % | 9.994 M -5.76 % | 10.605 M 5.94 % | 10.011 M 12.94 % | 8.864 M -5.99 % | 9.429 M -5.95 % | 10.025 M 19.34 % | 8.401 M 0.00 % | 8.401 M 11.54 % | 7.532 M 21.09 % | 6.220 M 0.00 % | 6.220 M 0.00 % | 6.220 M 49.18 % | 4.169 M -16.63 % | 5.001 M 11.45 % | 4.487 M 0.00 % | 4.487 M |
| Moyenne pondérée des actions en circulation | 315.992 M 15.40 % | 273.825 M 0.00 % | 273.825 M 0.00 % | 273.825 M 0.00 % | 273.825 M -5.73 % | 290.465 M -0.86 % | 292.974 M 1.49 % | 288.681 M 0.06 % | 288.519 M 0.18 % | 288.007 M 0.57 % | 286.377 M 0.00 % | 286.377 M 0.01 % | 286.349 M 0.20 % | 285.768 M 0.66 % | 283.885 M 0.00 % | 283.885 M 0.15 % | 283.449 M 1.08 % | 280.425 M 13.81 % | 246.406 M 0.00 % | 246.406 M 0.09 % | 246.194 M 0.59 % | 244.750 M -0.60 % | 246.221 M 0.47 % | 245.080 M -0.41 % | 246.094 M 3.82 % | 237.046 M -3.80 % | 246.406 M 7.90 % | 228.373 M 0.35 % | 227.585 M 0.22 % | 227.079 M -7.84 % | 246.406 M 8.86 % | 226.358 M 0.08 % | 226.182 M 1.28 % | 223.314 M -9.37 % | 246.406 M 11.08 % | 221.835 M 3.00 % | 215.378 M -2.90 % | 221.818 M -5.37 % | 234.410 M 5.82 % | 221.525 M -0.13 % | 221.809 M 0.00 % | 221.809 M -9.98 % | 246.406 M 29.46 % | 190.336 M -2.32 % | 194.855 M 0.59 % | 193.708 M -21.39 % | 246.406 M 27.92 % | 192.621 M 4.68 % | 184.013 M -3.69 % | 191.060 M -22.46 % | 246.406 M 29.09 % | 190.882 M -2.10 % | 194.969 M -0.54 % | 196.029 M -20.44 % | 246.406 M 26.14 % | 195.349 M -0.06 % | 195.457 M 3.79 % | 188.319 M -23.57 % | 246.406 M 33.21 % | 184.975 M -0.74 % | 186.352 M 1.20 % | 184.138 M 3.07 % | 178.654 M -1.94 % | 182.197 M 4.48 % | 174.377 M 13.83 % | 153.187 M 4.07 % | 147.195 M 2.59 % | 143.475 M 2.28 % | 140.280 M 2.42 % | 136.967 M 3.23 % | 132.685 M 2.56 % | 129.371 M 0.64 % | 128.547 M 0.09 % | 128.435 M 6.15 % | 120.995 M 5.17 % | 115.047 M 5.44 % | 109.112 M 4.32 % | 104.598 M 2.97 % | 101.580 M -1.51 % | 103.138 M 5.48 % | 97.781 M 2.10 % | 95.774 M 12.09 % | 85.444 M 1.46 % | 84.210 M 15.98 % | 72.609 M 26.32 % | 57.481 M 14.25 % | 50.310 M -6.20 % | 53.635 M 15.53 % | 46.424 M 36.31 % | 34.057 M 9.43 % | 31.123 M -2.46 % | 31.907 M 12.81 % | 28.283 M 11.91 % | 25.273 M 0.41 % | 25.170 M 0.41 % | 25.068 M 0.00 % | 25.068 M 0.00 % | 25.068 M 3.44 % | 24.235 M -2.97 % | 24.978 M 25.28 % | 19.937 M 0.00 % | 19.937 M -91.91 % | 246.406 M 1 142.67 % | 19.829 M 13.56 % | 17.461 M 30.15 % | 13.416 M -94.56 % | 246.406 M 1 587.13 % | 14.605 M 2.28 % | 14.280 M 3.01 % | 13.863 M 0.10 % | 13.850 M -16.87 % | 16.661 M 31.18 % | 12.701 M 0.00 % | 12.701 M -4.06 % | 13.238 M -5.32 % | 13.982 M 16.79 % | 11.972 M -0.21 % | 11.997 M -16.98 % | 14.451 M -3.40 % | 14.959 M 49.62 % | 9.998 M 0.00 % | 9.998 M -0.05 % | 10.003 M -0.08 % | 10.011 M 0.03 % | 10.008 M 0.09 % | 9.998 M 0.05 % | 9.994 M -5.76 % | 10.605 M 5.94 % | 10.011 M 12.94 % | 8.864 M -5.99 % | 9.429 M -5.95 % | 10.025 M 19.34 % | 8.401 M 0.00 % | 8.401 M 11.54 % | 7.532 M 21.09 % | 6.220 M 0.00 % | 6.220 M 0.00 % | 6.220 M 49.18 % | 4.169 M -16.63 % | 5.001 M 11.45 % | 4.487 M 0.00 % | 4.487 M |
| Bénéfice par action diluée | 0.07 171.43 % | -0.10 -34.80 % | -0.07 -12 016.67 % | 0.00 98.40 % | -0.04 -162.50 % | 0.06 -73.91 % | 0.23 7 566.67 % | 0.00 -90.00 % | 0.03 96.08 % | 0.02 293.67 % | -0.01 90.38 % | -0.08 -346.20 % | -0.02 -204.55 % | 0.02 -57.49 % | 0.04 -48.25 % | 0.08 60.00 % | 0.05 225.94 % | -0.04 -271.86 % | 0.02 477.50 % | 0.00 -95.00 % | 0.08 140.00 % | -0.20 -396.28 % | -0.04 59.50 % | -0.10 -122.60 % | -0.04 -33.43 % | -0.03 58.13 % | -0.08 -366.67 % | 0.03 246.34 % | -0.02 74.82 % | -0.08 -164.29 % | -0.03 -134.22 % | 0.09 350.00 % | 0.02 -71.43 % | 0.07 236.54 % | 0.02 129.55 % | -0.07 19.45 % | -0.09 -1 185.29 % | -0.01 92.85 % | -0.10 -19.02 % | -0.08 -499.50 % | 0.02 118.18 % | -0.11 0.00 % | -0.11 0.00 % | -0.11 -1 200.00 % | 0.01 121.19 % | -0.05 -19.19 % | -0.04 -6 700.00 % | 0.00 100.78 % | -0.08 -39.53 % | -0.05 -99.64 % | -0.03 -38.89 % | -0.02 -199.00 % | 0.02 147.96 % | -0.04 -33.65 % | -0.03 -120.80 % | 0.15 2 731.58 % | -0.01 -119.00 % | 0.03 -70.00 % | 0.10 900.00 % | 0.01 -95.65 % | 0.23 -43.90 % | 0.41 5 161.73 % | -0.01 37.21 % | -0.01 -121.50 % | 0.06 200.00 % | 0.02 -55.36 % | 0.04 124.00 % | 0.02 -80.00 % | 0.10 -9.09 % | 0.11 27.17 % | 0.09 -4.00 % | 0.09 12.63 % | 0.08 0.13 % | 0.08 -42.93 % | 0.14 368.23 % | 0.03 -0.33 % | 0.03 -50.25 % | 0.06 -59.80 % | 0.15 87.97 % | 0.08 497.01 % | -0.02 65.64 % | -0.06 77.50 % | -0.26 -245.74 % | -0.08 22.15 % | -0.10 -68.88 % | -0.06 -166.05 % | -0.02 -16.85 % | -0.02 18.22 % | -0.02 -93.97 % | -0.01 65.06 % | -0.03 -6.75 % | -0.03 52.15 % | -0.07 35.00 % | -0.10 95.12 % | -2.05 -2 180.31 % | -0.09 -17.21 % | -0.08 23.30 % | -0.10 -491.72 % | -0.02 89.44 % | -0.16 -355.84 % | -0.04 12.47 % | -0.04 -1 770.83 % | 0.00 103.40 % | -0.07 55.88 % | -0.16 -436.91 % | -0.03 -1 762.50 % | 0.00 97.08 % | -0.05 28.92 % | -0.08 59.42 % | -0.19 81.37 % | -1.02 -3 300.00 % | -0.03 -26.58 % | -0.02 -50.00 % | -0.02 -123.00 % | 0.07 0.59 % | 0.07 0.29 % | 0.07 -0.15 % | 0.07 489.71 % | -0.02 4.37 % | -0.02 34.64 % | -0.03 -100.00 % | -0.01 -1 266.67 % | 0.00 108.70 % | -0.01 0.00 % | -0.01 -4.55 % | -0.01 -1 220.00 % | 0.00 91.74 % | -0.01 3.97 % | -0.01 -26.00 % | -0.01 -300.00 % | 0.00 89.54 % | -0.02 15.55 % | -0.03 -105.07 % | -0.01 -4 700.00 % | 0.00 103.00 % | -0.01 46.24 % | -0.02 0.00 % | -0.02 -9 400.00 % | 0.00 102.00 % | -0.01 0.00 % | -0.01 61.24 % | -0.03 |
| Bénéfice par action | 0.07 170.00 % | -0.10 -29.20 % | -0.08 -10 957.14 % | 0.00 98.25 % | -0.04 -157.14 % | 0.07 -69.57 % | 0.23 7 566.67 % | 0.00 -90.00 % | 0.03 94.81 % | 0.02 294.94 % | -0.01 90.38 % | -0.08 -346.20 % | -0.02 -203.37 % | 0.02 -57.00 % | 0.04 -48.25 % | 0.08 60.00 % | 0.05 225.00 % | -0.04 -273.16 % | 0.02 477.50 % | 0.00 -95.00 % | 0.08 140.00 % | -0.20 -396.28 % | -0.04 59.70 % | -0.10 -123.71 % | -0.04 -33.43 % | -0.03 58.13 % | -0.08 -366.67 % | 0.03 246.34 % | -0.02 74.82 % | -0.08 -164.29 % | -0.03 -134.22 % | 0.09 350.00 % | 0.02 -71.43 % | 0.07 236.54 % | 0.02 129.55 % | -0.07 21.78 % | -0.09 -1 223.53 % | -0.01 93.20 % | -0.10 -25.00 % | -0.08 -500.00 % | 0.02 118.18 % | -0.11 0.00 % | -0.11 0.00 % | -0.11 -1 200.00 % | 0.01 121.19 % | -0.05 -19.19 % | -0.04 -6 700.00 % | 0.00 100.75 % | -0.08 -45.72 % | -0.05 -99.64 % | -0.03 -36.14 % | -0.02 -201.00 % | 0.02 146.95 % | -0.04 -36.54 % | -0.03 -120.80 % | 0.15 2 731.58 % | -0.01 -119.00 % | 0.03 -70.00 % | 0.10 900.00 % | 0.01 -95.83 % | 0.24 -42.86 % | 0.42 5 285.19 % | -0.01 37.21 % | -0.01 -118.43 % | 0.07 250.00 % | 0.02 -57.17 % | 0.05 55.67 % | 0.03 -75.00 % | 0.12 0.00 % | 0.12 25.92 % | 0.10 -4.70 % | 0.10 11.11 % | 0.09 0.11 % | 0.09 -43.81 % | 0.16 301.00 % | 0.04 33.00 % | 0.03 -50.25 % | 0.06 -72.59 % | 0.22 120.44 % | 0.10 596.52 % | -0.02 65.64 % | -0.06 92.20 % | -0.75 -897.34 % | -0.08 22.15 % | -0.10 -68.88 % | -0.06 -166.05 % | -0.02 -16.85 % | -0.02 18.22 % | -0.02 -93.97 % | -0.01 65.06 % | -0.03 -6.75 % | -0.03 52.15 % | -0.07 35.00 % | -0.10 95.12 % | -2.05 -2 180.31 % | -0.09 -17.21 % | -0.08 23.30 % | -0.10 -491.72 % | -0.02 89.44 % | -0.16 -355.84 % | -0.04 12.47 % | -0.04 -1 770.83 % | 0.00 103.40 % | -0.07 55.88 % | -0.16 -436.91 % | -0.03 -1 762.50 % | 0.00 97.08 % | -0.05 28.92 % | -0.08 59.42 % | -0.19 81.37 % | -1.02 -3 300.00 % | -0.03 -26.58 % | -0.02 -50.00 % | -0.02 -123.00 % | 0.07 0.59 % | 0.07 0.29 % | 0.07 -0.15 % | 0.07 489.71 % | -0.02 4.37 % | -0.02 34.64 % | -0.03 -100.00 % | -0.01 -1 266.67 % | 0.00 108.70 % | -0.01 0.00 % | -0.01 -4.55 % | -0.01 -1 220.00 % | 0.00 91.74 % | -0.01 3.97 % | -0.01 -26.00 % | -0.01 -300.00 % | 0.00 89.54 % | -0.02 15.55 % | -0.03 -105.07 % | -0.01 -4 700.00 % | 0.00 103.00 % | -0.01 46.24 % | -0.02 0.00 % | -0.02 -9 400.00 % | 0.00 102.00 % | -0.01 0.00 % | -0.01 61.24 % | -0.03 |
| Bénéfice brut | -4.510 M -127.56 % | 16.366 M -50.19 % | 32.859 M 6.74 % | 30.784 M 5.81 % | 29.093 M 19.14 % | 24.419 M -59.15 % | 59.780 M 20.88 % | 49.452 M 309.71 % | 12.070 M -58.54 % | 29.112 M 5.84 % | 27.506 M 399.20 % | 5.510 M 168.46 % | -8.048 M -127.50 % | 29.267 M -35.98 % | 45.714 M -31.43 % | 66.670 M 80.45 % | 36.946 M 155.24 % | 14.475 M 74.08 % | 8.315 M -29.60 % | 11.811 M -52.42 % | 24.824 M 216.96 % | -21.225 M -184.56 % | -7.459 M 52.60 % | -15.737 M -36.94 % | -11.492 M -157.96 % | -4.455 M -142.12 % | 10.578 M -22.04 % | 13.568 M -25.91 % | 18.312 M 1 581.55 % | -1.236 M -106.82 % | 18.135 M -45.62 % | 33.348 M -3.79 % | 34.661 M -20.96 % | 43.850 M 17.27 % | 37.393 M 930.77 % | -4.501 M 73.99 % | -17.302 M -25.25 % | -13.814 M -29.42 % | -10.674 M -279.00 % | 5.963 M -57.44 % | 14.010 M 275.59 % | -7.979 M 28.53 % | -11.164 M -90.67 % | -5.855 M -143.91 % | 13.334 M 51.75 % | 8.787 M -42.51 % | 15.285 M 55.30 % | 9.842 M 114.33 % | 4.592 M -65.25 % | 13.214 M -42.03 % | 22.793 M 360.37 % | 4.951 M -55.59 % | 11.148 M -12.93 % | 12.803 M -52.62 % | 27.024 M 40.28 % | 19.265 M 15.89 % | 16.624 M -34.10 % | 25.226 M -60.34 % | 63.609 M 359.40 % | 13.846 M -12.73 % | 15.866 M -50.62 % | 32.129 M 83.08 % | 17.549 M 104.82 % | 8.568 M -46.88 % | 16.129 M 165.63 % | 6.072 M -34.14 % | 9.220 M -36.34 % | 14.484 M -46.49 % | 27.067 M 52.39 % | 17.761 M -39.58 % | 29.396 M 6.49 % | 27.606 M 10.19 % | 25.053 M 40.19 % | 17.871 M -19.14 % | 22.102 M 37.07 % | 16.125 M 106.11 % | 7.823 M -9.85 % | 8.678 M 26.22 % | 6.875 M -36.59 % | 10.842 M 670.56 % | -1.900 M -5 728.66 % | -32.601 K -101.27 % | 2.574 M 165.00 % | -3.959 M -301.28 % | -986.705 K 53.69 % | -2.131 M -200.67 % | -708.611 K -75.16 % | -404.546 K 42.15 % | -699.274 K -138.47 % | -293.234 K 73.70 % | -1.115 M -273.30 % | -298.713 K 53.33 % | -640.022 K -534.87 % | 147.176 K -90.28 % | 1.514 M 213.68 % | -1.331 M 27.02 % | -1.824 M 6.35 % | -1.948 M -319.23 % | -464.700 K 86.33 % | -3.399 M -385.42 % | -700.305 K -333.84 % | 299.479 K -80.03 % | 1.500 M 266.52 % | -900.557 K 60.85 % | -2.300 M | 0.000 100.00 % | -300.162 K 39.94 % | -499.779 K 37.53 % | -800.000 K 63.64 % | -2.200 M -4 000 360.00 % | 55.000 -99.94 % | 99.379 K -0.32 % | 99.695 K -0.35 % | 100.041 K 370.37 % | -37.001 K -127.13 % | 136.388 K 0.34 % | 135.925 K -0.31 % | 136.351 K 4 534.18 % | -3.075 K -102.24 % | 137.231 K -1.92 % | 139.919 K -0.25 % | 140.272 K 3 517.10 % | -4.105 K -102.97 % | 138.351 K -0.04 % | 138.408 K 4.55 % | 132.380 K 2 438.45 % | 5.215 K -95.93 % | 128.189 K 1.87 % | 125.834 K 25.83 % | 100.000 K 1 983.33 % | 4.800 K -96.00 % | 119.904 K 0.83 % | 118.920 K 2.91 % | 115.554 K 11 147.23 % | -1.046 K -101.05 % | 100.000 K -13.64 % | 115.794 K -0.17 % | 115.996 K 14 971.28 % | -780.000 -100.78 % | 100.000 K 0.00 % | 100.000 K -13.65 % | 115.808 K |
| Charge d'impôt sur le bénéfice | -27.439 M -243.85 % | -7.980 M -168.16 % | 11.707 M 5 953.50 % | -200.000 K 93.84 % | -3.247 M -113.95 % | 23.282 M -31.66 % | 34.068 M 182.93 % | 12.041 M 1 675.96 % | 678.000 K -79.80 % | 3.356 M 174.63 % | 1.222 M -65.09 % | 3.500 M 279.61 % | 922.000 K -22.39 % | 1.188 M -87.23 % | 9.300 M -58.31 % | 22.310 M 217.22 % | 7.033 M 263.48 % | -4.302 M -57.93 % | -2.724 M -369.66 % | -580.000 K -113.41 % | 4.326 M 142.76 % | -10.118 M -34.14 % | -7.543 M 23.44 % | -9.853 M -21.27 % | -8.125 M -19.20 % | -6.816 M -1 156.74 % | 645.000 K -50.35 % | 1.299 M -49.69 % | 2.582 M 163.32 % | -4.078 M -179.85 % | 5.107 M -18.99 % | 6.304 M 9.83 % | 5.740 M -52.27 % | 12.027 M 35.73 % | 8.861 M 304.64 % | -4.330 M 56.46 % | -9.944 M -6.92 % | -9.300 M -82.21 % | -5.104 M -5 588.17 % | 93.000 K -96.19 % | 2.441 M 180.43 % | -3.035 M 27.32 % | -4.176 M 24.50 % | -5.531 M -540.02 % | 1.257 M 473.00 % | -337.000 K -130.12 % | 1.119 M 16 085.71 % | -7.000 K -108.75 % | 80.000 K -94.55 % | 1.467 M 198.46 % | -1.490 M 54.46 % | -3.272 M -190.81 % | 3.603 M 308.03 % | -1.732 M -15.31 % | -1.502 M -108.02 % | 18.724 M 2 230.15 % | -879.000 K -111.82 % | 7.439 M -56.03 % | 16.919 M 495.95 % | 2.839 M 118.08 % | -15.703 M -136.75 % | 42.729 M 5 478.20 % | 766.000 K 142.04 % | -1.822 M -130.69 % | 5.936 M 241.81 % | -4.186 M 51.63 % | -8.653 M -262.82 % | 5.314 M -16.40 % | 6.357 M 583.48 % | -1.315 M -108.36 % | 15.729 M 133.45 % | 6.738 M -41.34 % | 11.485 M 103.19 % | 5.653 M 387.22 % | -1.968 M -135.12 % | 5.603 M 132.49 % | 2.410 M | 0.000 100.00 % | -31.845 M -7 376.43 % | 437.649 K 143.02 % | -1.017 M 17.63 % | -1.235 M -102.57 % | 48.108 M 21 381.68 % | 223.947 K 133.80 % | -662.519 K -471.38 % | -115.950 K -1 972.02 % | -5.596 K 98.29 % | -327.586 K -92.63 % | -170.061 K 39.17 % | -279.570 K 45.89 % | -516.665 K -2 932.13 % | 18.243 K -91.42 % | 212.634 K -86.86 % | 1.618 M -96.61 % | 47.807 M | 0.000 100.00 % | -455.148 K -161.54 % | -174.030 K -109.79 % | -82.953 K 16.10 % | -98.867 K 67.06 % | -300.131 K -400.65 % | 99.827 K 149.70 % | -200.850 K -200.69 % | 199.472 K 0.11 % | 199.245 K -33.31 % | 298.762 K 60 823.98 % | -492.000 -100.25 % | 199.912 K 98.50 % | 100.709 K 0.64 % | 100.071 K 200.81 % | -99.268 K -149.60 % | 200.138 K 100.75 % | 99.695 K -50.17 % | 200.082 K 112.94 % | -1.546 M -88.97 % | -818.331 K -20.41 % | -679.625 K 0.31 % | -681.756 K -372.85 % | 249.865 K -39.31 % | 411.692 K -1.92 % | 419.757 K 49.62 % | 280.544 K 1 808.65 % | -16.419 K -105.93 % | 276.702 K -0.04 % | 276.816 K 4.55 % | 264.760 K 1 592.08 % | 15.647 K -93.90 % | 256.378 K 1.87 % | 251.668 K | 0.000 -100.00 % | 28.799 K -91.99 % | 359.712 K 0.83 % | 356.760 K 54.37 % | 231.108 K 7 462.47 % | -3.139 K | 0.000 -100.00 % | 231.588 K -0.17 % | 231.992 K 14 971.28 % | -1.560 K | 0.000 | 0.000 -100.00 % | 231.616 K |
| Coût des revenus | 120.592 M -1.78 % | 122.783 M -9.01 % | 134.940 M 8.10 % | 124.833 M 14.91 % | 108.637 M -11.34 % | 122.528 M 30.47 % | 93.914 M -0.50 % | 94.383 M -5.48 % | 99.854 M 15.56 % | 86.407 M 18.18 % | 73.112 M -13.17 % | 84.204 M -7.46 % | 90.992 M 2.16 % | 89.066 M 55.55 % | 57.258 M -13.10 % | 65.893 M -11.02 % | 74.056 M 2.48 % | 72.266 M -8.62 % | 79.083 M 4.10 % | 75.969 M -6.42 % | 81.181 M -2.55 % | 83.309 M -14.46 % | 97.391 M -0.80 % | 98.173 M 0.16 % | 98.013 M 31.16 % | 74.729 M -25.67 % | 100.543 M 65.56 % | 60.729 M -20.05 % | 75.961 M 16.12 % | 65.415 M -15.35 % | 77.273 M 71.11 % | 45.160 M -30.88 % | 65.333 M 7.92 % | 60.539 M 5.77 % | 57.235 M -5.34 % | 60.465 M -16.48 % | 72.392 M 0.55 % | 71.997 M 58.63 % | 45.387 M -45.67 % | 83.536 M -6.39 % | 89.241 M 27.83 % | 69.814 M -8.55 % | 76.343 M -23.33 % | 99.569 M 5.95 % | 93.973 M -2.32 % | 96.209 M 20.82 % | 79.631 M 39.81 % | 56.957 M -10.44 % | 63.599 M 35.50 % | 46.936 M 17.09 % | 40.085 M -28.48 % | 56.048 M -11.36 % | 63.229 M 48.60 % | 42.550 M 27.06 % | 33.488 M -48.43 % | 64.939 M 104.69 % | 31.725 M -5.51 % | 33.575 M -25.96 % | 45.350 M 91.40 % | 23.694 M -41.62 % | 40.587 M -6.44 % | 43.379 M 12.92 % | 38.417 M 21.71 % | 31.564 M -13.53 % | 36.503 M 7.05 % | 34.100 M -29.54 % | 48.395 M 24.98 % | 38.722 M 1.13 % | 38.290 M 40.97 % | 27.163 M 10.41 % | 24.601 M -13.07 % | 28.301 M 6.51 % | 26.571 M -31.07 % | 38.546 M 3 422.71 % | 1.094 M -97.50 % | 43.797 M 47.53 % | 29.687 M -8.92 % | 32.593 M 41.46 % | 23.041 M 7.41 % | 21.451 M -21.51 % | 27.329 M 83 729.93 % | 32.601 K 101.27 % | -2.574 M -165.00 % | 3.959 M 301.28 % | 986.705 K -53.69 % | 2.131 M 200.67 % | 708.611 K 75.16 % | 404.546 K -42.15 % | 699.274 K 138.47 % | 293.234 K -73.70 % | 1.115 M 74.80 % | 637.916 K -0.33 % | 640.022 K 149.92 % | 256.094 K 119.27 % | -1.329 M -181.63 % | 1.628 M -10.77 % | 1.824 M -6.35 % | 1.948 M 435.11 % | 364.066 K -89.60 % | 3.500 M 337.32 % | 800.348 K 500.87 % | -199.653 K 86.69 % | -1.500 M -249.91 % | 1.000 M -58.32 % | 2.400 M 2 285.24 % | 100.619 K -66.42 % | 299.670 K -50.03 % | 599.735 K -33.42 % | 900.709 K -60.84 % | 2.300 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses générales et administratives | 8.856 M 6.34 % | 8.328 M 251.54 % | 2.369 M -52.40 % | 4.977 M -17.45 % | 6.029 M 92.68 % | 3.129 M -43.96 % | 5.584 M 75.54 % | 3.181 M -19.14 % | 3.934 M -41.15 % | 6.685 M 20.80 % | 5.534 M 64.51 % | 3.364 M 184.12 % | 1.184 M -79.52 % | 5.781 M 25.59 % | 4.603 M 54.41 % | 2.981 M -55.99 % | 6.774 M -16.23 % | 8.086 M 31.27 % | 6.160 M 16.84 % | 5.272 M 25.61 % | 4.197 M 2.82 % | 4.082 M -2.76 % | 4.198 M 70.24 % | 2.466 M -36.75 % | 3.899 M -36.98 % | 6.187 M 120.49 % | 2.806 M -3.24 % | 2.900 M -1.73 % | 2.951 M -21.43 % | 3.756 M -9.36 % | 4.144 M -6.07 % | 4.412 M 60.90 % | 2.742 M -67.59 % | 8.460 M 141.78 % | 3.499 M 30.71 % | 2.677 M -50.36 % | 5.393 M -34.57 % | 8.243 M 139.83 % | 3.437 M 10.37 % | 3.114 M -30.54 % | 4.483 M -5.48 % | 4.743 M 6.58 % | 4.450 M 22.22 % | 3.641 M 24.69 % | 2.920 M -42.45 % | 5.074 M 30.57 % | 3.886 M 29.58 % | 2.999 M -31.44 % | 4.374 M -12.12 % | 4.977 M -16.79 % | 5.981 M 61.87 % | 3.695 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.371 M 18.91 % | 4.517 M -1.31 % | 4.577 M -46.12 % | 8.495 M 119.85 % | 3.864 M 25.86 % | 3.070 M -53.72 % | 6.633 M 105.99 % | 3.220 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente et de marketing | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.657 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres dépenses | -3.686 M -415.31 % | 1.169 M 16.09 % | 1.007 M -85.13 % | 6.771 M -38.32 % | 10.977 M | 0.000 100.00 % | -2.453 M -564.58 % | 528.000 K 329.57 % | -230.000 K -145.63 % | 504.000 K 133.78 % | -1.492 M -915.30 % | 183.000 K -8.96 % | 201.000 K -22.69 % | 260.000 K 112.08 % | -2.153 M | 0.000 -100.00 % | 444.000 K 26.14 % | 352.000 K 128.18 % | -1.249 M -471.73 % | 336.000 K 199.12 % | -339.000 K -185.82 % | 395.000 K 558.33 % | 60.000 K -87.32 % | 473.000 K 37.90 % | 343.000 K -39.29 % | 565.000 K 196.25 % | -587.000 K -207.31 % | 547.000 K 66.77 % | 328.000 K -0.91 % | 331.000 K -50.67 % | 671.000 K -17.36 % | 812.000 K 8.12 % | 751.000 K 4.74 % | 717.000 K 37.09 % | 523.000 K -34.13 % | 794.000 K -13.03 % | 913.000 K 7.03 % | 853.000 K 113.25 % | 400.000 K 38.41 % | 289.000 K -2.69 % | 297.000 K -54.31 % | 650.000 K -36.27 % | 1.020 M -46.37 % | 1.902 M -28.42 % | 2.657 M 134.30 % | 1.134 M -59.96 % | 2.832 M 3.81 % | 2.728 M 5.25 % | 2.592 M 4.64 % | 2.477 M -87.05 % | 19.132 M | 0.000 | 0.000 -100.00 % | 16.991 M -54.46 % | 37.308 M 187.86 % | -42.462 M -2 996.45 % | 1.466 M 294.09 % | 372.000 K -96.60 % | 10.950 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.375 M | 0.000 | 0.000 | 0.000 -100.00 % | 24.305 M 547.24 % | -5.435 M -4.12 % | -5.220 M -159.21 % | 8.816 M 238.91 % | -6.347 M -58.20 % | -4.012 M 43.08 % | -7.048 M -95.62 % | -3.603 M -2.76 % | -3.506 M 44.24 % | -6.288 M -286.93 % | -1.625 M -291.43 % | 848.888 K -27.16 % | 1.165 M 100.34 % | 581.725 K 10.49 % | 526.505 K 73.93 % | 302.703 K 66.84 % | 181.430 K 0.00 % | 181.435 K 0.57 % | 180.407 K 0.24 % | 179.979 K 0.24 % | 179.556 K 1.66 % | 176.619 K 0.00 % | 176.617 K -0.99 % | 178.378 K -0.75 % | 179.718 K 1.08 % | 177.805 K -0.26 % | 178.266 K 0.00 % | 178.266 K -0.25 % | 178.713 K 0.37 % | 178.055 K -0.73 % | 179.373 K 0.37 % | 178.713 K 146.71 % | -382.597 K -195.75 % | 399.586 K 33.14 % | 300.130 K -24.84 % | 399.305 K -0.32 % | 400.587 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -600.408 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses de fonctionnement | 5.170 M -45.56 % | 9.497 M 181.31 % | 3.376 M -71.26 % | 11.748 M -30.92 % | 17.006 M 93.56 % | 8.786 M 116.56 % | 4.057 M 17.94 % | 3.440 M -17.03 % | 4.146 M -42.33 % | 7.189 M 77.86 % | 4.042 M 13.96 % | 3.547 M 156.10 % | 1.385 M -77.07 % | 6.041 M 146.57 % | 2.450 M -17.20 % | 2.959 M -57.81 % | 7.014 M -17.51 % | 8.503 M 40.45 % | 6.054 M -5.23 % | 6.388 M 65.58 % | 3.858 M -16.02 % | 4.594 M -18.53 % | 5.639 M 20.08 % | 4.696 M -4.48 % | 4.916 M -30.82 % | 7.106 M 220.23 % | 2.219 M -33.44 % | 3.334 M -21.44 % | 4.244 M -18.40 % | 5.201 M 8.02 % | 4.815 M -7.83 % | 5.224 M 49.56 % | 3.493 M -61.94 % | 9.177 M 128.17 % | 4.022 M 15.87 % | 3.471 M -44.96 % | 6.306 M -30.67 % | 9.096 M 137.06 % | 3.837 M 12.75 % | 3.403 M -28.81 % | 4.780 M -11.37 % | 5.393 M -1.41 % | 5.470 M -1.32 % | 5.543 M -0.61 % | 5.577 M -10.16 % | 6.208 M -7.59 % | 6.718 M 17.30 % | 5.727 M -17.79 % | 6.966 M -6.55 % | 7.454 M -70.32 % | 25.113 M 579.65 % | 3.695 M -1.96 % | 3.769 M -83.16 % | 22.375 M -54.34 % | 49.007 M 228.19 % | -38.229 M -703.55 % | 6.334 M -9.44 % | 6.994 M -57.15 % | 16.321 M 261.32 % | 4.517 M -1.31 % | 4.577 M -46.12 % | 8.495 M 3.11 % | 8.239 M 168.37 % | 3.070 M -53.72 % | 6.633 M 105.99 % | 3.220 M -88.45 % | 27.891 M 1 979.65 % | -1.484 M -28.90 % | -1.151 M -108.50 % | 13.545 M 919.37 % | -1.653 M -103.07 % | -814.028 K 56.48 % | -1.870 M -26.76 % | -1.476 M -240.19 % | 1.053 M 149.05 % | -2.146 M -661.74 % | 381.996 K -81.89 % | 2.110 M -75.78 % | 8.709 M 566.28 % | 1.307 M -15.14 % | 1.540 M -82.95 % | 9.037 M -51.15 % | 18.500 M 762.01 % | 2.146 M -66.23 % | 6.355 M 399.93 % | 1.271 M 234.67 % | 379.851 K -58.35 % | 911.922 K 137.43 % | 384.074 K 1.02 % | 380.178 K 394.88 % | -128.926 K -119.13 % | 673.921 K -31.71 % | 986.877 K -44.19 % | 1.768 M -65.89 % | 5.184 M 461.67 % | 922.876 K 66.41 % | 554.590 K -24.29 % | 732.563 K 2 510.80 % | 28.059 K -95.99 % | 700.015 K 133.24 % | 300.130 K -69.98 % | 999.710 K -9.19 % | 1.101 M 266.13 % | 300.675 K 0.10 % | 300.377 K 198.53 % | 100.619 K 0.55 % | 100.067 K 0.11 % | 99.956 K -50.02 % | 200.000 K -0.07 % | 200.143 K 100.73 % | 99.710 K -50.18 % | 200.138 K 0.37 % | 199.391 K 99.31 % | 100.041 K 116.66 % | -600.408 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Coût et dépenses | 125.762 M -4.93 % | 132.280 M -4.36 % | 138.316 M 1.27 % | 136.581 M 8.71 % | 125.643 M -4.32 % | 131.314 M 34.03 % | 97.971 M 0.15 % | 97.823 M -5.94 % | 104.000 M 11.12 % | 93.596 M 21.31 % | 77.154 M -12.08 % | 87.751 M -5.01 % | 92.377 M -2.87 % | 95.107 M 59.29 % | 59.708 M -13.28 % | 68.852 M -15.07 % | 81.070 M 0.37 % | 80.769 M -5.13 % | 85.137 M 3.38 % | 82.357 M -3.15 % | 85.039 M -3.26 % | 87.903 M -14.68 % | 103.030 M 0.16 % | 102.869 M -0.06 % | 102.929 M 25.78 % | 81.835 M -20.36 % | 102.762 M 60.41 % | 64.063 M -20.13 % | 80.205 M 13.58 % | 70.616 M -13.98 % | 82.088 M 62.92 % | 50.384 M -26.80 % | 68.826 M -1.28 % | 69.716 M 13.81 % | 61.257 M -4.19 % | 63.936 M -18.76 % | 78.698 M -2.95 % | 81.093 M 64.74 % | 49.224 M -43.38 % | 86.939 M -7.53 % | 94.021 M 25.02 % | 75.207 M -8.07 % | 81.813 M -22.17 % | 105.112 M 5.59 % | 99.550 M -2.80 % | 102.417 M 18.61 % | 86.349 M 37.75 % | 62.684 M -11.17 % | 70.565 M 29.74 % | 54.390 M -16.58 % | 65.198 M 9.13 % | 59.743 M -10.83 % | 66.998 M 3.19 % | 64.925 M -21.30 % | 82.495 M 208.85 % | 26.710 M -29.82 % | 38.059 M -6.19 % | 40.569 M -34.22 % | 61.671 M 118.61 % | 28.211 M -37.54 % | 45.164 M -12.94 % | 51.874 M 11.18 % | 46.656 M 34.71 % | 34.634 M -19.71 % | 43.136 M 15.58 % | 37.320 M -51.08 % | 76.286 M 104.86 % | 37.238 M 0.27 % | 37.139 M -8.76 % | 40.707 M 77.39 % | 22.948 M -16.51 % | 27.487 M 11.28 % | 24.700 M -33.37 % | 37.070 M 1 626.82 % | 2.147 M -94.85 % | 41.651 M 38.52 % | 30.069 M -13.35 % | 34.703 M 9.30 % | 31.750 M 39.51 % | 22.758 M -21.17 % | 28.870 M 218.31 % | 9.070 M -43.05 % | 15.926 M 160.85 % | 6.106 M -16.84 % | 7.342 M 115.83 % | 3.402 M 212.53 % | 1.088 M -17.32 % | 1.316 M 21.52 % | 1.083 M 60.87 % | 673.412 K -31.71 % | 986.157 K -24.83 % | 1.312 M -19.37 % | 1.627 M -19.64 % | 2.024 M -47.48 % | 3.855 M 51.13 % | 2.551 M 7.22 % | 2.379 M -11.26 % | 2.681 M 583.64 % | 392.125 K -90.66 % | 4.200 M 281.66 % | 1.100 M 37.55 % | 800.057 K 300.67 % | -398.695 K -130.65 % | 1.301 M -51.82 % | 2.700 M 1 241.88 % | 201.238 K -49.66 % | 399.737 K -42.87 % | 699.691 K -36.43 % | 1.101 M -55.98 % | 2.500 M -81.75 % | 13.700 M 6 745.30 % | 200.138 K 0.37 % | 199.391 K 99.31 % | 100.041 K 116.66 % | -600.408 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de recherche et de développement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 8.856 M 6.34 % | 8.328 M 251.54 % | 2.369 M -52.40 % | 4.977 M -17.45 % | 6.029 M -31.38 % | 8.786 M 57.34 % | 5.584 M 75.54 % | 3.181 M -19.14 % | 3.934 M -41.15 % | 6.685 M 20.80 % | 5.534 M 64.51 % | 3.364 M 184.12 % | 1.184 M -79.52 % | 5.781 M 25.59 % | 4.603 M 54.41 % | 2.981 M -55.99 % | 6.774 M -16.23 % | 8.086 M 31.27 % | 6.160 M 16.84 % | 5.272 M 25.61 % | 4.197 M 2.82 % | 4.082 M -2.76 % | 4.198 M 70.24 % | 2.466 M -36.75 % | 3.899 M -36.98 % | 6.187 M 120.49 % | 2.806 M -3.24 % | 2.900 M -1.73 % | 2.951 M -21.43 % | 3.756 M -9.36 % | 4.144 M -6.07 % | 4.412 M 60.90 % | 2.742 M -67.59 % | 8.460 M 141.78 % | 3.499 M 30.71 % | 2.677 M -50.36 % | 5.393 M -34.57 % | 8.243 M 139.83 % | 3.437 M 10.37 % | 3.114 M -30.54 % | 4.483 M -5.48 % | 4.743 M 6.58 % | 4.450 M 22.22 % | 3.641 M 24.69 % | 2.920 M -42.45 % | 5.074 M 30.57 % | 3.886 M 29.58 % | 2.999 M -31.44 % | 4.374 M -12.12 % | 4.977 M -16.79 % | 5.981 M 61.87 % | 3.695 M -1.96 % | 3.769 M -30.00 % | 5.384 M -53.98 % | 11.699 M 176.38 % | 4.233 M -13.04 % | 4.868 M -26.49 % | 6.622 M 23.29 % | 5.371 M 18.91 % | 4.517 M -1.31 % | 4.577 M -46.12 % | 8.495 M 119.85 % | 3.864 M 25.86 % | 3.070 M -53.72 % | 6.633 M 105.99 % | 3.220 M -10.19 % | 3.585 M -9.25 % | 3.951 M -2.89 % | 4.069 M -13.96 % | 4.728 M 0.74 % | 4.694 M 46.78 % | 3.198 M -38.24 % | 5.178 M 143.38 % | 2.127 M -53.33 % | 4.559 M 10.06 % | 4.142 M 106.37 % | 2.007 M 59.18 % | 1.261 M -83.29 % | 7.544 M 939.90 % | 725.452 K -28.45 % | 1.014 M -88.39 % | 8.735 M -52.32 % | 18.319 M 832.38 % | 1.965 M -68.18 % | 6.175 M 465.85 % | 1.091 M 444.82 % | 200.295 K -72.76 % | 735.303 K 254.44 % | 207.457 K 2.80 % | 201.800 K 165.38 % | -308.644 K -162.21 % | 496.116 K -38.65 % | 808.611 K -49.15 % | 1.590 M -68.23 % | 5.005 M 571.95 % | 744.821 K 98.50 % | 375.217 K -32.25 % | 553.850 K 34.87 % | 410.656 K 36.69 % | 300.429 K | 0.000 -100.00 % | 600.405 K -14.26 % | 700.278 K 132.90 % | 300.675 K 0.10 % | 300.377 K 198.53 % | 100.619 K 0.55 % | 100.067 K 0.11 % | 99.956 K -50.02 % | 200.000 K -0.07 % | 200.143 K 100.73 % | 99.710 K -50.18 % | 200.138 K 0.37 % | 199.391 K 99.31 % | 100.041 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Revenu d'intérêts | 124.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.086 M 11.73 % | 972.000 K 201.86 % | 322.000 K -57.46 % | 757.000 K -17.81 % | 921.000 K 32.33 % | 696.000 K 6.42 % | 654.000 K 131.91 % | 282.000 K 69.88 % | 166.000 K -23.85 % | 218.000 K 8.46 % | 201.000 K 9.24 % | 184.000 K 145.33 % | 75.000 K 59.57 % | 47.000 K 1 075.00 % | 4.000 K -91.67 % | 48.000 K -68.00 % | 150.000 K 32.74 % | 113.000 K -76.56 % | 482.000 K 61.20 % | 299.000 K -2.92 % | 308.000 K -1.91 % | 314.000 K 6.08 % | 296.000 K -7.79 % | 321.000 K -0.62 % | 323.000 K | 0.000 -100.00 % | 403.000 K -14.26 % | 470.000 K 41.99 % | 331.000 K 11.45 % | 297.000 K 6.45 % | 279.000 K 10.71 % | 252.000 K -1.56 % | 256.000 K -0.39 % | 257.000 K -11.38 % | 290.000 K 73.65 % | 167.000 K -74.58 % | 657.000 K -40.44 % | 1.103 M 8.67 % | 1.015 M 7.75 % | 942.000 K -16.04 % | 1.122 M -1.06 % | 1.134 M -11.82 % | 1.286 M -34.12 % | 1.952 M 35.46 % | 1.441 M 52.49 % | 945.000 K -50.47 % | 1.908 M -0.37 % | 1.915 M 0.74 % | 1.901 M 170.10 % | -2.712 M -161.82 % | 4.387 M 32.70 % | 3.306 M 76.04 % | 1.878 M -39.75 % | 3.117 M 6.86 % | 2.917 M -72.51 % | 10.611 M 550.98 % | 1.630 M -4.23 % | 1.702 M 11.31 % | 1.529 M -23.05 % | 1.987 M -9.02 % | 2.184 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais d'intérêts | 21.003 M 35.08 % | 15.549 M -16.66 % | 18.657 M -19.85 % | 23.278 M 217.88 % | 7.323 M -58.72 % | 17.741 M 73.68 % | 10.215 M -13.31 % | 11.784 M 4.66 % | 11.259 M 16.54 % | 9.661 M 21.81 % | 7.931 M -23.13 % | 10.317 M 2.32 % | 10.083 M -0.97 % | 10.182 M 18.45 % | 8.596 M -17.03 % | 10.360 M 2.06 % | 10.151 M 4.16 % | 9.746 M 6.55 % | 9.147 M -2.92 % | 9.422 M 0.67 % | 9.359 M -0.01 % | 9.360 M 5.00 % | 8.914 M 0.53 % | 8.867 M 3.60 % | 8.559 M 3.71 % | 8.253 M 1.18 % | 8.157 M -0.78 % | 8.221 M 4.21 % | 7.889 M 1.01 % | 7.810 M -5.93 % | 8.302 M 6.19 % | 7.818 M 2.49 % | 7.628 M 1.90 % | 7.486 M 0.04 % | 7.483 M 1.33 % | 7.385 M 11.88 % | 6.601 M 6.81 % | 6.180 M 6.70 % | 5.792 M -7.28 % | 6.247 M 11.02 % | 5.627 M -1.37 % | 5.705 M -3.94 % | 5.939 M -4.58 % | 6.224 M 3.42 % | 6.018 M -2.56 % | 6.176 M -44.40 % | 11.108 M 104.12 % | 5.442 M 3.44 % | 5.261 M 202.01 % | 1.742 M -21.00 % | 2.205 M -18.03 % | 2.690 M -20.15 % | 3.369 M -22.96 % | 4.373 M 4.19 % | 4.197 M -11.68 % | 4.752 M 17.25 % | 4.053 M 324.40 % | 955.000 K -9.74 % | 1.058 M 62.27 % | 652.000 K -10.81 % | 731.000 K -65.21 % | 2.101 M 211.26 % | 675.000 K -66.93 % | 2.041 M -26.18 % | 2.765 M -0.68 % | 2.784 M | 0.000 -100.00 % | 6.750 M 29.44 % | 5.215 M | 0.000 | 0.000 -100.00 % | 13.401 M 924.80 % | 1.308 M 67.63 % | 780.098 K -86.52 % | 5.786 M -38.07 % | 9.343 M 380.22 % | 1.946 M | 0.000 | 0.000 | 0.000 -100.00 % | 458.339 K -79.44 % | 2.229 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 % | 600.000 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 -100.00 % | 547.000 | 0.000 | 0.000 -100.00 % | 200.143 K -59.87 % | 498.716 K 150.92 % | 198.758 K 96.63 % | 101.081 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépréciation et amortissement | 25.455 M 13.51 % | 22.425 M -10.69 % | 25.110 M 22.69 % | 20.466 M 49.16 % | 13.721 M -8.67 % | 15.024 M 12.74 % | 13.326 M -16.68 % | 15.993 M 2.56 % | 15.594 M 29.66 % | 12.027 M 18.53 % | 10.147 M -22.30 % | 13.060 M -14.47 % | 15.269 M 13.05 % | 13.506 M -16.64 % | 16.202 M -4.76 % | 17.011 M -2.99 % | 17.536 M 10.72 % | 15.838 M -15.52 % | 18.747 M -21.54 % | 23.894 M -6.34 % | 25.512 M -6.03 % | 27.148 M -13.49 % | 31.380 M 11.86 % | 28.054 M -6.91 % | 30.138 M 49.32 % | 20.184 M 12.94 % | 17.872 M -11.41 % | 20.174 M 12.36 % | 17.955 M 21.48 % | 14.780 M 1.50 % | 14.561 M 23.56 % | 11.785 M -0.12 % | 11.799 M 23.20 % | 9.577 M 3.82 % | 9.225 M -42.58 % | 16.066 M 13.65 % | 14.136 M 3.96 % | 13.597 M 5.83 % | 12.848 M -9.14 % | 14.140 M 15.17 % | 12.277 M 18.80 % | 10.334 M 0.62 % | 10.270 M -20.71 % | 12.953 M -3.19 % | 13.380 M 24.64 % | 10.735 M 9.88 % | 9.770 M 0.11 % | 9.759 M 15.34 % | 8.461 M 29.81 % | 6.518 M 17.42 % | 5.551 M 3.24 % | 5.377 M 5.45 % | 5.099 M 32.00 % | 3.863 M 63.06 % | 2.369 M -50.69 % | 4.804 M 56.99 % | 3.060 M 17.96 % | 2.594 M -44.06 % | 4.637 M 281.02 % | 1.217 M -36.01 % | 1.902 M -26.28 % | 2.580 M 6.57 % | 2.421 M 44.36 % | 1.677 M -21.71 % | 2.142 M 12.15 % | 1.910 M -5.85 % | 2.029 M 29.76 % | 1.563 M 43.32 % | 1.091 M 55.58 % | 701.162 K 5.07 % | 667.344 K -51.43 % | 1.374 M 102.94 % | 676.982 K 54.93 % | 436.948 K -51.36 % | 898.392 K 10.65 % | 811.933 K -4.80 % | 852.835 K 0.46 % | 848.888 K -27.16 % | 1.165 M 100.34 % | 581.725 K -4.21 % | 607.304 K 100.63 % | 302.702 K 66.84 % | 181.430 K 0.00 % | 181.433 K 0.57 % | 180.408 K 0.24 % | 179.978 K 0.23 % | 179.558 K 1.66 % | 176.619 K 0.00 % | 176.616 K -0.99 % | 178.377 K -0.75 % | 179.719 K 1.07 % | 177.815 K -0.25 % | 178.265 K 0.00 % | 178.266 K -0.25 % | 178.713 K 0.37 % | 178.056 K -0.74 % | 179.375 K 0.37 % | 178.713 K 146.71 % | -382.598 K -195.82 % | 399.296 K 32.66 % | 300.998 K -24.62 % | 399.306 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Résultat d'exploitation | -9.680 M -240.92 % | 6.869 M -76.70 % | 29.483 M 54.88 % | 19.036 M 57.49 % | 12.087 M 16.09 % | 10.412 M -79.84 % | 51.653 M 16.44 % | 44.361 M 610.69 % | 6.242 M -70.00 % | 20.809 M -1.24 % | 21.071 M 2 330.33 % | 867.000 K 107.96 % | -10.895 M -149.87 % | 21.848 M -43.87 % | 38.923 M -38.07 % | 62.848 M 115.48 % | 29.166 M 479.73 % | 5.031 M 394.69 % | 1.017 M -75.32 % | 4.120 M -79.23 % | 19.832 M 175.32 % | -26.330 M -87.76 % | -14.023 M 31.65 % | -20.517 M -22.10 % | -16.804 M -43.29 % | -11.727 M -281.90 % | 6.447 M -35.90 % | 10.057 M -25.37 % | 13.476 M 301.62 % | -6.684 M -151.21 % | 13.051 M -54.25 % | 28.527 M -9.83 % | 31.638 M -9.62 % | 35.004 M 3.97 % | 33.668 M 537.64 % | -7.693 M 67.06 % | -23.356 M -0.37 % | -23.270 M -63.25 % | -14.254 M -600.14 % | 2.850 M -69.67 % | 9.397 M 173.90 % | -12.715 M 18.13 % | -15.531 M -49.58 % | -10.383 M -219.36 % | 8.699 M 135.04 % | 3.701 M -61.85 % | 9.701 M 79.61 % | 5.401 M 1 379.86 % | -422.000 K -105.86 % | 7.201 M 623.71 % | -1.375 M -209.47 % | 1.256 M -84.19 % | 7.944 M 182.99 % | -9.572 M 8.72 % | -10.486 M -118.24 % | 57.494 M 7 827.69 % | -744.000 K -104.25 % | 17.505 M -61.06 % | 44.957 M 381.91 % | 9.329 M -17.36 % | 11.289 M -52.23 % | 23.634 M 27.89 % | 18.480 M 236.12 % | 5.498 M -42.10 % | 9.496 M 232.96 % | 2.852 M 113.02 % | -21.909 M -237.20 % | 15.968 M -43.41 % | 28.218 M 569.17 % | 4.217 M -86.42 % | 31.049 M 9.25 % | 28.420 M 5.56 % | 26.923 M 39.16 % | 19.347 M -8.09 % | 21.050 M 15.21 % | 18.270 M 145.53 % | 7.441 M 13.29 % | 6.568 M 458.08 % | -1.834 M -119.24 % | 9.535 M 377.12 % | -3.441 M 62.07 % | -9.070 M 79.73 % | -44.737 M -632.71 % | -6.106 M 16.84 % | -7.342 M -115.83 % | -3.402 M -212.53 % | -1.088 M 17.32 % | -1.316 M -21.52 % | -1.083 M -60.87 % | -673.412 K 56.54 % | -1.549 M -59.30 % | -972.634 K 40.22 % | -1.627 M 26.75 % | -2.221 M 95.36 % | -47.894 M -2 024.56 % | -2.254 M 5.24 % | -2.379 M 11.26 % | -2.681 M -444.02 % | -492.759 K 87.98 % | -4.099 M -309.77 % | -1.000 M -42.87 % | -700.231 K -275.61 % | 398.739 K 133.19 % | -1.201 M 53.81 % | -2.601 M -2 484.76 % | -100.619 K 74.86 % | -400.229 K 33.27 % | -599.735 K 40.03 % | -1.000 M 58.34 % | -2.400 M 82.48 % | -13.700 M -13 496.79 % | -100.759 K -1.07 % | -99.695 K 50.17 % | -200.082 K 68.61 % | -637.409 K -567.35 % | 136.388 K 0.34 % | 135.925 K -0.31 % | 136.351 K 4 534.18 % | -3.075 K -102.24 % | 137.231 K -1.92 % | 139.919 K -0.25 % | 140.272 K 3 517.10 % | -4.105 K -102.97 % | 138.351 K -0.04 % | 138.408 K 4.55 % | 132.380 K 2 438.45 % | 5.215 K -95.93 % | 128.189 K 1.87 % | 125.834 K 25.83 % | 100.000 K 1 983.33 % | 4.800 K -96.00 % | 119.904 K 0.83 % | 118.920 K 2.91 % | 115.554 K 11 147.23 % | -1.046 K -101.05 % | 100.000 K -13.64 % | 115.794 K -0.17 % | 115.996 K 14 971.28 % | -780.000 -100.78 % | 100.000 K 0.00 % | 100.000 K -13.65 % | 115.808 K |
| Ratio de résultat d'exploitation | -0.08 -268.93 % | 0.05 -71.90 % | 0.18 43.64 % | 0.12 39.39 % | 0.09 23.86 % | 0.07 -78.92 % | 0.34 8.97 % | 0.31 453.01 % | 0.06 -69.04 % | 0.18 -13.98 % | 0.21 2 066.96 % | 0.01 107.36 % | -0.13 -171.14 % | 0.18 -51.16 % | 0.38 -20.27 % | 0.47 80.44 % | 0.26 353.02 % | 0.06 398.44 % | 0.01 -75.21 % | 0.05 -74.91 % | 0.19 144.11 % | -0.42 -171.98 % | -0.16 37.35 % | -0.25 -28.15 % | -0.19 -16.39 % | -0.17 -387.63 % | 0.06 -57.14 % | 0.14 -5.31 % | 0.14 237.26 % | -0.10 -176.14 % | 0.14 -62.35 % | 0.36 14.84 % | 0.32 -5.64 % | 0.34 -5.75 % | 0.36 358.83 % | -0.14 67.58 % | -0.42 -6.00 % | -0.40 2.60 % | -0.41 -1 389.49 % | 0.03 -65.01 % | 0.09 144.26 % | -0.21 13.70 % | -0.24 -115.07 % | -0.11 -236.67 % | 0.08 129.98 % | 0.04 -65.51 % | 0.10 26.41 % | 0.08 1 406.53 % | -0.01 -105.17 % | 0.12 647.46 % | -0.02 -206.20 % | 0.02 -80.72 % | 0.11 161.76 % | -0.17 0.21 % | -0.17 -125.38 % | 0.68 4 537.15 % | -0.02 -105.17 % | 0.30 -27.85 % | 0.41 66.03 % | 0.25 24.27 % | 0.20 -36.11 % | 0.31 -5.21 % | 0.33 141.03 % | 0.14 -24.07 % | 0.18 154.14 % | 0.07 118.67 % | -0.38 -226.70 % | 0.30 -30.49 % | 0.43 359.96 % | 0.09 -83.68 % | 0.58 13.11 % | 0.51 -2.53 % | 0.52 52.08 % | 0.34 -62.21 % | 0.91 197.62 % | 0.30 53.70 % | 0.20 24.65 % | 0.16 359.56 % | -0.06 -120.77 % | 0.30 318.22 % | -0.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -2.87 | 0.00 100.00 % | -5.51 97.87 % | -259.11 -3 306.93 % | -7.61 100.00 % | -1 508 998.19 15.58 % | -1 787 502.17 -36 505 649.72 % | 4.90 112.02 % | -40.74 -307.35 % | -10.00 -42.56 % | -7.01 -100.08 % | 9 062.25 75 342.13 % | -12.04 53.86 % | -26.11 -2 510.60 % | -1.00 -100.12 % | 813.47 13 657.92 % | -6.00 39.57 % | -9.93 58.60 % | -23.99 99.99 % | -249 090.65 -24 567 809.72 % | -1.01 -1.39 % | -1.00 50.00 % | -2.00 -111.61 % | 17.23 1 622.68 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Total autres revenus dépenses net | 4.109 M 109.47 % | -43.409 M -11.35 % | -38.983 M | 0.000 100.00 % | -26.287 M -328.17 % | 11.521 M -74.83 % | 45.770 M 238.28 % | -33.100 M -157.61 % | -12.849 M 51.21 % | -26.334 M -7.01 % | -24.609 M -11.49 % | -22.072 M -542.32 % | 4.990 M 129.01 % | -17.203 M 22.74 % | -22.265 M -17.08 % | -19.017 M -98.90 % | -9.561 M 55.73 % | -21.596 M -21.17 % | -17.823 M -245.81 % | -5.154 M 77.51 % | -22.915 M 31.81 % | -33.604 M -468.21 % | -5.914 M 59.06 % | -14.447 M -310.08 % | -3.523 M 3.11 % | -3.636 M 86.99 % | -27.948 M -49.26 % | -18.724 M -11.72 % | -16.760 M -0.23 % | -16.722 M -1.52 % | -16.472 M -19.09 % | -13.831 M 32.36 % | -20.448 M -219.05 % | -6.409 M 67.86 % | -19.942 M -58.94 % | -12.547 M -99.19 % | -6.299 M -155.06 % | 11.440 M 177.96 % | -14.675 M 29.53 % | -20.823 M -38.31 % | -15.055 M 3.03 % | -15.526 M -0.14 % | -15.505 M 0.69 % | -15.612 M 10.15 % | -17.376 M -38.62 % | -12.535 M 28.37 % | -17.500 M -27.61 % | -13.714 M -7.42 % | -12.767 M 16.70 % | -15.326 M -122.12 % | -6.900 M 5.19 % | -7.278 M -367.38 % | 2.722 M 0.78 % | 2.701 M 109.38 % | 1.290 M 114.76 % | -8.742 M -600.48 % | -1.248 M 71.06 % | -4.313 M -59.33 % | -2.707 M 55.64 % | -6.103 M -149.89 % | 12.232 M -87.27 % | 96.066 M 587.22 % | -19.717 M -103.92 % | -9.669 M -288.26 % | 5.136 M 245.50 % | -3.530 M -117.54 % | 20.127 M 393.73 % | -6.852 M -21.07 % | -5.660 M -152.65 % | 10.750 M 501.73 % | -2.676 M 71.15 % | -9.275 M -134.98 % | -3.947 M -99.93 % | -1.974 M 50.21 % | -3.965 M 53.83 % | -8.587 M -338.13 % | -1.960 M -1 460.47 % | 144.068 K -92.15 % | 1.834 M 392.28 % | -627.577 K -115.59 % | 4.026 M 21.12 % | 3.324 M | 0.000 | 0.000 -100.00 % | 391.238 K | 0.000 | 0.000 | 0.000 -100.00 % | 131.638 K | 0.000 -100.00 % | 1.314 K | 0.000 | 0.000 | 0.000 -100.00 % | 47.894 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.619 K 18 494.70 % | -547.000 | 0.000 | 0.000 100.00 % | -200.143 K 59.87 % | -498.716 K -150.92 % | -198.758 K 0.32 % | -199.391 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.075 K 102.24 % | -137.231 K 1.92 % | -139.919 K 0.25 % | -140.272 K | 0.000 100.00 % | -138.351 K 0.04 % | -138.408 K -4.55 % | -132.380 K -2 438.45 % | -5.215 K 95.93 % | -128.189 K -1.87 % | -125.834 K -25.83 % | -100.000 K -1 983.33 % | -4.800 K 96.00 % | -119.904 K -0.83 % | -118.920 K -2.91 % | -115.554 K | 0.000 100.00 % | -100.000 K 13.64 % | -115.794 K 0.17 % | -115.996 K | 0.000 100.00 % | -100.000 K 0.00 % | -100.000 K 13.65 % | -115.808 K |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | 702.046 M 5.43 % | 665.873 M 7.77 % | 617.840 M 17.12 % | 527.511 M -4.98 % | 555.167 M 12.00 % | 495.674 M -8.45 % | 541.414 M -13.43 % | 625.411 M 6.95 % | 584.794 M 1.50 % | 576.180 M 23.48 % | 466.636 M 10.60 % | 421.907 M 18.09 % | 357.279 M 15.70 % | 308.792 M 4.68 % | 294.982 M -1.97 % | 300.908 M -1.18 % | 304.490 M -11.14 % | 342.651 M 23.13 % | 278.294 M -10.00 % | 309.207 M -4.86 % | 325.005 M -8.01 % | 353.293 M 10.31 % | 320.287 M -5.95 % | 340.545 M 4.52 % | 325.832 M 2.18 % | 318.890 M 2.93 % | 309.816 M 4.84 % | 295.509 M -0.56 % | 297.172 M 9.65 % | 271.015 M 8.85 % | 248.987 M 5.61 % | 235.764 M -1.02 % | 238.196 M 1.29 % | 235.157 M -21.68 % | 300.260 M -5.21 % | 316.764 M 10.24 % | 287.335 M 4.76 % | 274.282 M -5.15 % | 289.181 M 9.53 % | 264.019 M 3.21 % | 255.799 M -8.09 % | 278.305 M 6.89 % | 260.364 M 35.22 % | 192.552 M -5.15 % | 203.011 M -3.29 % | 209.915 M 5.34 % | 199.275 M 2.07 % | 195.236 M 1.35 % | 192.628 M -0.62 % | 193.831 M 64.45 % | 117.865 M 270.80 % | 31.787 M 758.80 % | -4.825 M 94.32 % | -84.981 M -111.61 % | -40.159 M -48.59 % | -27.026 M 29.60 % | -38.388 M 75.49 % | -156.592 M 9.72 % | -173.460 M -77.16 % | -97.912 M -4.11 % | -94.046 M 8.50 % | -102.786 M -362.74 % | 39.121 M -67.09 % | 118.875 M 306.72 % | 29.228 M 591.79 % | 4.225 M -84.67 % | 27.558 M -51.54 % | 56.872 M 41.19 % | 40.280 M -18.55 % | 49.456 M -28.10 % | 68.788 M 3 325.17 % | -2.133 M 88.37 % | -18.342 M 59.72 % | -45.541 M -2.39 % | -44.476 M -77.05 % | -25.121 M -43.83 % | -17.466 M -363.97 % | 6.617 M 205.78 % | -6.255 M 72.35 % | -22.623 M -73.35 % | -13.051 M -91.42 % | -6.818 M 47.70 % | -13.035 M 26.81 % | -17.810 M 37.35 % | -28.428 M -294.65 % | -7.203 M -1 571.96 % | -430.826 K -156.59 % | 761.247 K 2 088.37 % | -38.285 K 94.89 % | -749.312 K -1 816.15 % | -39.105 K -102.04 % | 1.914 M -2.90 % | 1.971 M 6.07 % | 1.858 M 2 357.59 % | -82.296 K 81.54 % | -445.782 K 77.71 % | -2.000 M 59.27 % | -4.910 M 26.62 % | -6.692 M -96.85 % | -3.399 M 46.04 % | -6.300 M -154.78 % | 11.500 M -63.37 % | 31.400 M 2 754.46 % | 1.100 M -8.33 % | 1.200 M 271.50 % | -699.690 K -149.97 % | 1.400 M -22.24 % | 1.801 M 12.54 % | 1.600 M -15.79 % | 1.900 M 26.56 % | 1.501 M 1 410.55 % | 99.379 K 105.52 % | -1.800 M 61.71 % | -4.701 M 54.37 % | -10.301 M |
| Investissements totaux | 2.081 M 26.43 % | 1.646 M 17.99 % | 1.395 M -36.21 % | 2.187 M -2.54 % | 2.244 M -51.67 % | 4.643 M 83.30 % | 2.533 M -4.31 % | 2.647 M -10.24 % | 2.949 M -12.83 % | 3.383 M -10.22 % | 3.768 M 58.52 % | 2.377 M -31.18 % | 3.454 M -33.86 % | 5.222 M 10.08 % | 4.744 M -28.59 % | 6.643 M 2.59 % | 6.475 M 16.10 % | 5.577 M -4.11 % | 5.816 M -33.68 % | 8.769 M 62.15 % | 5.408 M -9.88 % | 6.001 M -3.41 % | 6.213 M -82.75 % | 36.020 M 0.79 % | 35.739 M 0.94 % | 35.405 M -5.49 % | 37.461 M 7.32 % | 34.907 M 1.25 % | 34.477 M -1.33 % | 34.943 M -1.52 % | 35.481 M -18.16 % | 43.355 M 2.51 % | 42.294 M -2.09 % | 43.199 M 2.16 % | 42.287 M -0.50 % | 42.499 M -0.68 % | 42.792 M 2.45 % | 41.767 M 0.36 % | 41.616 M 0.12 % | 41.566 M 1.00 % | 41.156 M -5.09 % | 43.365 M 2.13 % | 42.461 M -17.16 % | 51.255 M 1.57 % | 50.461 M -3.80 % | 52.453 M 21.35 % | 43.223 M 5.10 % | 41.124 M 26.19 % | 32.590 M -43.32 % | 57.502 M -4.42 % | 60.164 M -55.20 % | 134.295 M -2.72 % | 138.057 M 636.38 % | 18.748 M 37 396.00 % | 50.000 K -99.96 % | 114.372 M -16.71 % | 137.322 M 359.66 % | 29.875 M 61.30 % | 18.521 M 60.80 % | 11.518 M -3.53 % | 11.940 M 7.58 % | 11.099 M -6.38 % | 11.856 M -0.09 % | 11.867 M 20.31 % | 9.864 M 72.63 % | 5.714 M -24.79 % | 7.597 M -29.93 % | 10.843 M -26.99 % | 14.850 M -20.95 % | 18.785 M 1.31 % | 18.542 M 13.23 % | 16.375 M -15.83 % | 19.456 M 41.84 % | 13.717 M 19.27 % | 11.500 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette totale | 824.034 M 4.75 % | 786.651 M -0.50 % | 790.572 M 7.38 % | 736.262 M -2.33 % | 753.794 M 15.38 % | 653.335 M 2.42 % | 637.891 M -9.83 % | 707.425 M 5.53 % | 670.356 M -1.19 % | 678.445 M 15.48 % | 587.494 M 4.17 % | 563.955 M 5.82 % | 532.955 M 2.19 % | 521.519 M -1.92 % | 531.749 M -1.54 % | 540.059 M 1.85 % | 530.231 M -1.75 % | 539.669 M 48.50 % | 363.404 M -4.84 % | 381.885 M -1.73 % | 388.624 M -3.68 % | 403.462 M 8.03 % | 373.485 M -2.34 % | 382.422 M 3.98 % | 367.782 M 4.06 % | 353.419 M -0.58 % | 355.481 M 4.31 % | 340.801 M -2.31 % | 348.854 M 4.06 % | 335.247 M 1.83 % | 329.218 M -0.67 % | 331.433 M -1.14 % | 335.241 M -12.80 % | 384.451 M -1.24 % | 389.290 M 2.21 % | 380.881 M 1.14 % | 376.582 M 10.70 % | 340.191 M -6.85 % | 365.202 M 2.84 % | 355.120 M 7.40 % | 330.654 M -1.76 % | 336.565 M 7.30 % | 313.663 M 9.86 % | 285.507 M 1.83 % | 280.372 M -5.48 % | 296.615 M 5.13 % | 282.140 M 2.57 % | 275.066 M -3.86 % | 286.124 M 8.80 % | 262.976 M 4.00 % | 252.860 M 8.74 % | 232.541 M -3.56 % | 241.121 M 3.34 % | 233.326 M -16.14 % | 278.235 M 15.42 % | 241.057 M 9.14 % | 220.871 M 505.71 % | 36.465 M -4.87 % | 38.333 M -60.69 % | 97.505 M 20.23 % | 81.101 M -12.42 % | 92.598 M 24.79 % | 74.203 M -53.77 % | 160.499 M 157.64 % | 62.295 M 138.22 % | 26.150 M -45.34 % | 47.840 M -48.15 % | 92.259 M -13.53 % | 106.696 M 1.98 % | 104.625 M -1.69 % | 106.424 M 152.35 % | 42.173 M -4.97 % | 44.381 M 2.44 % | 43.326 M -3.57 % | 44.931 M 252.51 % | 12.746 M -9.99 % | 14.160 M -47.63 % | 27.039 M 74.74 % | 15.474 M 3 348.91 % | 448.657 K -76.79 % | 1.933 M 37.98 % | 1.401 M -24.60 % | 1.858 M 23.09 % | 1.509 M | 0.000 -100.00 % | 1.713 M -14.05 % | 1.993 M -0.16 % | 1.997 M 0.34 % | 1.990 M 1.55 % | 1.960 M | 0.000 -100.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 19.000 M -41.90 % | 32.700 M 2 625.53 % | 1.200 M -7.68 % | 1.300 M | 0.000 -100.00 % | 2.000 M 5.23 % | 1.901 M 11.76 % | 1.701 M -14.96 % | 2.000 M 24.95 % | 1.601 M 1 510.61 % | 99.379 K -0.32 % | 99.695 K -0.35 % | 100.041 K 0.66 % | 99.387 K |
| Cumul des autres pertes du résultat global | 21.357 M -60.19 % | 53.653 M 1.53 % | 52.845 M 102.01 % | 26.159 M -13.66 % | 30.298 M 13.61 % | 26.668 M 61.07 % | 16.557 M -38.68 % | 27.001 M 52.25 % | 17.735 M -31.10 % | 25.740 M -3.93 % | 26.792 M -7.61 % | 28.999 M 180.29 % | 10.346 M 159.69 % | 3.984 M -40.08 % | 6.649 M -10.95 % | 7.467 M 218.42 % | 2.345 M -53.70 % | 5.065 M -34.00 % | 7.674 M -60.92 % | 19.638 M -11.37 % | 22.157 M -4.98 % | 23.319 M 241.57 % | 6.827 M -34.06 % | 10.353 M 24.09 % | 8.343 M -28.76 % | 11.711 M -16.73 % | 14.064 M 367.55 % | 3.008 M -45.32 % | 5.501 M 76.20 % | 3.122 M 702.57 % | 389.000 K -88.42 % | 3.359 M -58.07 % | 8.011 M -33.46 % | 12.040 M -2.57 % | 12.357 M 20.84 % | 10.226 M 12.14 % | 9.119 M 2.75 % | 8.875 M -43.04 % | 15.582 M 16.73 % | 13.349 M 43.21 % | 9.321 M -23.18 % | 12.133 M 77.56 % | 6.833 M -12.80 % | 7.836 M 12.28 % | 6.979 M -17.43 % | 8.452 M 70.99 % | 4.943 M -2.58 % | 5.074 M 1 831.74 % | -293.000 K -201.74 % | 288.000 K 105.37 % | -5.365 M -183.71 % | -1.891 M -13.03 % | -1.673 M 38.90 % | -2.738 M -95.85 % | -1.398 M -1 744.71 % | 85.000 K -97.22 % | 3.059 M -72.70 % | 11.206 M 79.32 % | 6.249 M 12.55 % | 5.552 M 81.38 % | 3.061 M -28.66 % | 4.291 M -6.23 % | 4.576 M 2 258.76 % | 194.000 K 110.64 % | -1.824 M 64.60 % | -5.152 M -24.87 % | -4.126 M -114.61 % | 28.235 M -31.56 % | 41.253 M -3.68 % | 42.829 M 0.46 % | 42.635 M 159.89 % | 16.405 M -63.77 % | 45.283 M 11.18 % | 40.731 M 1.08 % | 40.297 M 310.25 % | 9.822 M 0.00 % | 9.822 M -76.63 % | 42.030 M -21.63 % | 53.629 M -0.13 % | 53.700 M 0.82 % | 53.261 M 1.25 % | 52.601 M 0.83 % | 52.167 M 4.46 % | 49.937 M 3.68 % | 48.167 M 0.63 % | 47.867 M 3.37 % | 46.307 M 5.90 % | 43.726 M 0.16 % | 43.657 M 0.03 % | 43.642 M 0.00 % | 43.642 M 156.72 % | 17.000 M 0.00 % | 17.000 M 0.00 % | 17.000 M 0.00 % | 17.000 M 0.00 % | 17.000 M 0.00 % | 17.000 M 0.00 % | 17.000 M 100.00 % | 8.500 M 69.97 % | 5.001 M 0.00 % | 5.001 M 25.01 % | 4.000 M 0.01 % | 4.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.600 M 0.02 % | 1.600 M -0.06 % | 1.601 M | 0.000 -100.00 % | 10.000 M | 0.000 -100.00 % | 8.801 M |
| Bénéfices non répartis | -84.022 M 49.20 % | -165.382 M -20.87 % | -136.822 M -18.34 % | -115.615 M -0.16 % | -115.435 M -10.48 % | -104.482 M 15.32 % | -123.378 M 35.34 % | -190.803 M 0.45 % | -191.674 M 4.95 % | -201.665 M 2.15 % | -206.104 M -1.12 % | -203.829 M -13.04 % | -180.312 M -3.01 % | -175.038 M 2.83 % | -180.133 M 6.13 % | -191.895 M 10.49 % | -214.380 M 5.90 % | -227.822 M -5.18 % | -216.605 M 2.56 % | -222.299 M 0.44 % | -223.286 M 7.74 % | -242.031 M -25.35 % | -193.081 M -5.42 % | -183.150 M -15.45 % | -158.642 M -7.46 % | -147.630 M -5.68 % | -139.699 M -16.44 % | -119.979 M 5.59 % | -127.077 M -3.82 % | -122.406 M -18.98 % | -102.878 M -7.98 % | -95.278 M 17.45 % | -115.414 M 4.35 % | -120.661 M 12.02 % | -137.140 M 3.59 % | -142.253 M -12.33 % | -126.643 M -18.07 % | -107.259 M -1.43 % | -105.744 M -28.48 % | -82.303 M -27.44 % | -64.581 M 5.86 % | -68.598 M -58.09 % | -43.392 M -155.77 % | -16.965 M -527.11 % | 3.972 M 195.54 % | 1.344 M -87.19 % | 10.492 M -76.41 % | 44.475 M 0.27 % | 44.355 M -24.92 % | 59.076 M -6.28 % | 63.032 M -9.72 % | 69.817 M -6.99 % | 75.064 M 0.23 % | 74.891 M -13.70 % | 86.782 M -5.81 % | 92.138 M 48.35 % | 62.110 M -12.56 % | 71.034 M 1.45 % | 70.021 M 56.68 % | 44.690 M 3.18 % | 43.312 M 2 135.34 % | -2.128 M 97.29 % | -78.577 M -2.62 % | -76.574 M -3.16 % | -74.225 M 13.32 % | -85.630 M -73.01 % | -49.495 M 12.19 % | -56.366 M 6.31 % | -60.165 M 21.22 % | -76.366 M 17.57 % | -92.648 M 12.01 % | -105.293 M 10.54 % | -117.699 M 9.00 % | -129.338 M 8.01 % | -140.602 M 11.93 % | -159.655 M 2.49 % | -163.735 M 1.84 % | -166.806 M 3.87 % | -173.519 M 8.61 % | -189.858 M 4.92 % | -199.677 M 4.27 % | -208.587 M -2.90 % | -202.712 M -46.43 % | -138.432 M -4.99 % | -131.859 M -5.83 % | -124.601 M -2.92 % | -121.069 M -3.14 % | -117.387 M -0.85 % | -116.398 M -0.91 % | -115.353 M -0.34 % | -114.959 M -0.91 % | -113.925 M -0.88 % | -112.934 M -1.66 % | -111.095 M -2.43 % | -108.455 M -90.34 % | -56.979 M -4.12 % | -54.724 M -3.64 % | -52.801 M -4.98 % | -50.294 M -0.79 % | -49.899 M -8.71 % | -45.900 M -1.55 % | -45.200 M -1.80 % | -44.401 M 1.33 % | -45.000 M -3.45 % | -43.500 M -6.62 % | -40.800 M -0.99 % | -40.399 M -1.00 % | -40.000 M -2.04 % | -39.200 M -2.89 % | -38.100 M -7.63 % | -35.400 M -3 437.54 % | -1.001 M -100.19 % | -499.862 K -149.83 % | -200.082 K | 0.000 |
| Actions ordinaires | 562.446 M 0.35 % | 560.478 M 5.87 % | 529.413 M 2.98 % | 514.098 M 4.71 % | 490.954 M 0.77 % | 487.197 M 0.22 % | 486.136 M 0.32 % | 484.602 M 0.02 % | 484.482 M 0.06 % | 484.209 M 0.89 % | 479.926 M 0.04 % | 479.726 M 0.00 % | 479.726 M 0.02 % | 479.630 M 0.64 % | 476.599 M 0.36 % | 474.872 M 0.02 % | 474.785 M 0.23 % | 473.711 M 0.18 % | 472.870 M 8.14 % | 437.273 M 0.22 % | 436.318 M 0.00 % | 436.318 M 0.00 % | 436.318 M 0.00 % | 436.318 M 0.00 % | 436.318 M 0.03 % | 436.187 M 3.01 % | 423.438 M 0.00 % | 423.422 M 0.02 % | 423.351 M 0.26 % | 422.268 M 0.04 % | 422.091 M 0.14 % | 421.510 M 0.07 % | 421.201 M 0.02 % | 421.110 M 0.75 % | 417.975 M 0.00 % | 417.958 M 0.00 % | 417.954 M 0.00 % | 417.949 M 0.00 % | 417.944 M 0.00 % | 417.944 M 0.00 % | 417.944 M 0.00 % | 417.944 M 0.00 % | 417.944 M 11.04 % | 376.398 M 0.00 % | 376.382 M 0.92 % | 372.961 M 0.18 % | 372.274 M 0.25 % | 371.341 M 0.08 % | 371.050 M 0.66 % | 368.610 M 0.13 % | 368.128 M 0.19 % | 367.435 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capitaux propres totaux | 559.935 M 10.20 % | 508.122 M 0.97 % | 503.222 M 4.51 % | 481.489 M 4.34 % | 461.469 M -0.79 % | 465.132 M 7.14 % | 434.148 M 15.76 % | 375.043 M 3.11 % | 363.714 M 0.91 % | 360.427 M 1.13 % | 356.409 M -0.93 % | 359.751 M -1.11 % | 363.802 M 0.54 % | 361.832 M 0.92 % | 358.518 M 3.67 % | 345.820 M 8.91 % | 317.529 M 3.94 % | 305.494 M -3.74 % | 317.372 M 10.42 % | 287.434 M -0.16 % | 287.901 M 6.69 % | 269.845 M -10.55 % | 301.686 M -4.10 % | 314.584 M -6.52 % | 336.508 M -3.88 % | 350.084 M 0.87 % | 347.077 M -2.30 % | 355.265 M 1.47 % | 350.111 M -0.47 % | 351.751 M -4.18 % | 367.080 M -2.65 % | 377.086 M 4.18 % | 361.943 M 0.36 % | 360.657 M 6.41 % | 338.939 M 2.39 % | 331.033 M -4.13 % | 345.280 M -5.11 % | 363.864 M -1.75 % | 370.340 M -5.32 % | 391.148 M -3.28 % | 404.403 M 0.45 % | 402.608 M -4.66 % | 422.275 M 3.62 % | 407.511 M -4.55 % | 426.915 M 0.93 % | 422.995 M -0.76 % | 426.216 M -7.19 % | 459.238 M 1.39 % | 452.936 M -2.86 % | 466.286 M 0.65 % | 463.282 M -1.75 % | 471.516 M -1.63 % | 479.324 M -0.62 % | 482.304 M -2.92 % | 496.817 M -0.84 % | 501.020 M 6.07 % | 472.364 M -2.56 % | 484.754 M 3.15 % | 469.951 M 6.74 % | 440.279 M 1.28 % | 434.722 M 11.91 % | 388.452 M 30.93 % | 296.693 M 1.91 % | 291.141 M -0.06 % | 291.321 M 21.08 % | 240.600 M -10.91 % | 270.075 M 1.85 % | 265.176 M 7.60 % | 246.457 M 7.19 % | 229.926 M 40.49 % | 163.660 M 9.67 % | 149.236 M 12.80 % | 132.303 M 16.56 % | 113.503 M 12.45 % | 100.934 M 52.48 % | 66.196 M 39.12 % | 47.582 M 22.04 % | 38.988 M -4.77 % | 40.940 M 72.04 % | 23.797 M 80.36 % | 13.194 M 404.34 % | -4.335 M -6 733.44 % | -63.442 K -100.12 % | 51.988 M -5.35 % | 54.924 M 77.30 % | 30.979 M 25.50 % | 24.684 M -4.28 % | 25.787 M 11.14 % | 23.202 M -4.25 % | 24.233 M 17.79 % | 20.572 M 495.62 % | -5.200 M -2.99 % | -5.049 M 8.94 % | -5.545 M -55.83 % | -3.558 M -107.43 % | 47.918 M -4.49 % | 50.173 M -3.69 % | 52.097 M 13.00 % | 46.103 M 23.60 % | 37.301 M -9.47 % | 41.201 M 0.74 % | 40.900 M 3.02 % | 39.701 M 15.74 % | 34.300 M 0.59 % | 34.100 M 15.59 % | 29.500 M 9.26 % | 27.001 M 1.51 % | 26.600 M 0.76 % | 26.400 M 8.20 % | 24.400 M -5.79 % | 25.900 M -55.57 % | 58.300 M 0.00 % | 58.300 M 1.39 % | 57.500 M -0.17 % | 57.600 M |
| Autres passifs non courants | 455.008 M -3.09 % | 469.527 M 2.22 % | 459.339 M 8.23 % | 424.393 M -30.27 % | 608.616 M 4.14 % | 584.414 M 53.47 % | 380.798 M 10.45 % | 344.756 M 2.97 % | 334.827 M 7.11 % | 312.594 M 29.45 % | 241.477 M 14.12 % | 211.591 M 1.43 % | 208.608 M -0.67 % | 210.007 M 1.08 % | 207.756 M 9.45 % | 189.822 M 9.99 % | 172.578 M 102.82 % | 85.088 M -49.57 % | 168.722 M 2.86 % | 164.031 M 0.08 % | 163.899 M 6.91 % | 153.311 M -2.96 % | 157.992 M -23.43 % | 206.345 M -3.32 % | 213.441 M -0.81 % | 215.187 M -3.32 % | 222.587 M -2.05 % | 227.256 M -4.99 % | 239.195 M 1.13 % | 236.531 M -2.37 % | 242.273 M 8.29 % | 223.736 M -8.51 % | 244.553 M 4.15 % | 234.815 M 28.62 % | 182.569 M -20.48 % | 229.591 M 2.14 % | 224.770 M -0.86 % | 226.720 M 139.77 % | 94.557 M -4.97 % | 99.504 M -0.14 % | 99.644 M 2.26 % | 97.441 M -53.67 % | 210.317 M 21 010 589.31 % | 1.001 K -100.00 % | 184.266 M 6.73 % | 172.652 M 3.02 % | 167.588 M 47.72 % | 113.452 M -41.96 % | 195.479 M -6.47 % | 209.008 M 47.66 % | 141.548 M 264.97 % | -85.804 M -160.72 % | 141.309 M 13.07 % | 124.973 M 30.15 % | 96.022 M 97.20 % | 48.693 M -13.06 % | 56.010 M -27.54 % | 77.296 M 772.02 % | 8.864 M | 0.000 | 0.000 | 0.000 -100.00 % | 99.727 M | 0.000 -100.00 % | 59.016 M -38.99 % | 96.736 M -6.09 % | 103.006 M 147.19 % | 41.670 M 2.20 % | 40.775 M 1.93 % | 40.001 M -7.27 % | 43.136 M -59.80 % | 107.306 M 0.35 % | 106.927 M 0.32 % | 106.586 M 0.66 % | 105.891 M 24.77 % | 84.871 M -12.69 % | 97.206 M 14.62 % | 84.809 M -0.07 % | 84.867 M 4.30 % | 81.365 M -0.72 % | 81.956 M -19.46 % | 101.763 M -0.04 % | 101.807 M 211.34 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M -44.89 % | 59.341 M 0.00 % | 59.341 M -3.02 % | 61.190 M 87.13 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.699 M 0.31 % | 32.600 M -0.31 % | 32.700 M | 0.000 -100.00 % | 98.269 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.071 K 0.64 % | 99.434 K 7 105.36 % | 1.380 K -98.63 % | 101.080 K 7 478.10 % | -1.370 K -101.36 % | 100.749 K |
| Dette à long terme | 794.121 M 4.72 % | 758.340 M -0.79 % | 764.355 M 7.14 % | 713.450 M -1.63 % | 725.270 M 16.42 % | 622.979 M 2.09 % | 610.233 M -0.85 % | 615.475 M 6.42 % | 578.342 M -0.89 % | 583.537 M 2.71 % | 568.160 M 3.35 % | 549.758 M 6.21 % | 517.598 M 2.74 % | 503.783 M -1.88 % | 513.444 M -1.40 % | 520.725 M 2.04 % | 510.328 M -2.01 % | 520.781 M 50.61 % | 345.787 M -5.06 % | 364.204 M -2.44 % | 373.305 M -4.22 % | 389.765 M 9.17 % | 357.025 M -2.43 % | 365.914 M 3.42 % | 353.829 M 4.01 % | 340.197 M -1.57 % | 345.625 M 4.75 % | 329.951 M -2.17 % | 337.260 M 3.86 % | 324.734 M 2.13 % | 317.948 M -0.12 % | 318.344 M -1.42 % | 322.941 M -12.81 % | 370.372 M -0.74 % | 373.133 M 2.27 % | 364.866 M 1.21 % | 360.489 M 11.59 % | 323.060 M 5.78 % | 305.401 M 1.97 % | 299.514 M 6.43 % | 281.412 M -13.45 % | 325.142 M 10.78 % | 293.506 M 12.34 % | 261.270 M 2.16 % | 255.744 M -5.19 % | 269.732 M 3.94 % | 259.515 M 2.79 % | 252.481 M -3.72 % | 262.238 M 7.94 % | 242.958 M 3.48 % | 234.793 M 3 415.35 % | -7.082 M -103.12 % | 226.697 M 3.66 % | 218.686 M -17.32 % | 264.482 M 15.99 % | 228.017 M 8.50 % | 210.148 M 711.44 % | 25.898 M -68.48 % | 82.162 M -1.83 % | 83.697 M 14.36 % | 73.190 M -3.01 % | 75.460 M 62.19 % | 46.525 M -63.92 % | 128.941 M 146.67 % | 52.273 M 129.51 % | 22.776 M -48.47 % | 44.201 M -51.35 % | 90.862 M -14.26 % | 105.973 M 1.29 % | 104.625 M 0.28 % | 104.338 M 147.40 % | 42.173 M -3.67 % | 43.779 M 1.05 % | 43.326 M 1.29 % | 42.775 M 236.38 % | 12.716 M 6.40 % | 11.952 M -51.65 % | 24.718 M 87.73 % | 13.167 M 5 465.22 % | 236.589 K -18.58 % | 290.596 K 69.16 % | 171.784 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 32.700 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 99.695 K -0.35 % | 100.041 K 0.66 % | 99.387 K |
| Total des passifs non courants | 1.472 B -0.67 % | 1.482 B -0.20 % | 1.485 B 9.98 % | 1.350 B 1.22 % | 1.334 B 10.48 % | 1.207 B 21.83 % | 991.031 M 3.21 % | 960.231 M 5.15 % | 913.169 M 1.90 % | 896.131 M 10.68 % | 809.637 M 6.34 % | 761.349 M 4.84 % | 726.206 M 1.74 % | 713.790 M -1.03 % | 721.200 M 1.50 % | 710.547 M 4.05 % | 682.906 M -0.58 % | 686.924 M 33.51 % | 514.509 M -2.60 % | 528.235 M -1.67 % | 537.204 M -1.08 % | 543.076 M 5.45 % | 515.017 M -10.00 % | 572.259 M 0.88 % | 567.270 M 2.14 % | 555.384 M -2.26 % | 568.212 M 1.98 % | 557.207 M -3.34 % | 576.455 M 2.71 % | 561.265 M 0.19 % | 560.221 M 3.35 % | 542.080 M -4.48 % | 567.494 M -6.23 % | 605.187 M 8.90 % | 555.702 M -6.52 % | 594.457 M 1.57 % | 585.259 M 6.45 % | 549.780 M 4.84 % | 524.403 M 1.20 % | 518.192 M 5.24 % | 492.391 M -11.71 % | 557.683 M 10.69 % | 503.823 M 11.44 % | 452.091 M 2.75 % | 440.010 M -0.54 % | 442.384 M 3.58 % | 427.103 M -4.61 % | 447.749 M -2.18 % | 457.717 M 1.27 % | 451.966 M 0.90 % | 447.952 M 6.53 % | 420.489 M -2.87 % | 432.929 M 4.57 % | 414.019 M -5.24 % | 436.901 M 1.11 % | 432.086 M 13.37 % | 381.126 M 122.96 % | 170.940 M 13.19 % | 151.025 M 17.41 % | 128.626 M 14.47 % | 112.362 M -19.21 % | 139.077 M -14.79 % | 163.223 M -11.22 % | 183.856 M 11.20 % | 165.341 M -0.75 % | 166.596 M -5.59 % | 176.456 M 1.55 % | 173.755 M -4.75 % | 182.418 M 7.95 % | 168.984 M -0.02 % | 169.014 M 8.99 % | 155.070 M 2.15 % | 151.799 M 1.26 % | 149.912 M 0.84 % | 148.666 M 52.34 % | 97.588 M -10.60 % | 109.158 M -0.34 % | 109.528 M 11.72 % | 98.034 M 20.14 % | 81.602 M -0.78 % | 82.247 M -19.31 % | 101.935 M 0.13 % | 101.807 M 211.34 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M -44.89 % | 59.341 M 0.00 % | 59.341 M -3.02 % | 61.190 M 87.13 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.700 M 0.00 % | 32.699 M 0.31 % | 32.600 M -0.31 % | 32.700 M 0.00 % | 32.700 M 33 175.93 % | 98.269 K -94.83 % | 1.900 M 851.66 % | 199.690 K -91.68 % | 2.399 M 4.30 % | 2.300 M -17.88 % | 2.801 M 2 699.43 % | 100.071 K 0.64 % | 99.434 K 7 105.36 % | 1.380 K -99.31 % | 200.775 K 103.48 % | 98.671 K -50.70 % | 200.136 K |
| Autres passifs courants | 50.367 M 6.02 % | 47.509 M -59.56 % | 117.483 M 135.56 % | 49.873 M 29.49 % | 38.516 M 18.90 % | 32.394 M -60.41 % | 81.817 M 1 621.38 % | 4.753 M -89.30 % | 44.433 M 839.19 % | 4.731 M -90.39 % | 49.218 M 283.08 % | 12.848 M -5.04 % | 13.530 M 119.93 % | 6.152 M -84.17 % | 38.872 M 516.04 % | 6.310 M -53.25 % | 13.496 M 175.99 % | 4.890 M -75.71 % | 20.132 M 79.81 % | 11.196 M 240.10 % | 3.292 M -83.88 % | 20.427 M -1.31 % | 20.698 M 144.98 % | 8.449 M 608.21 % | 1.193 M -88.14 % | 10.063 M -50.63 % | 20.383 M 1.38 % | 20.106 M 611.72 % | 2.825 M -65.66 % | 8.227 M -72.27 % | 29.665 M 18.86 % | 24.957 M 2 009.64 % | 1.183 M -87.48 % | 9.448 M 0.95 % | 9.359 M 0.43 % | 9.319 M 123.42 % | 4.171 M -54.79 % | 9.226 M 10.90 % | 8.319 M -12.26 % | 9.481 M 135.09 % | 4.033 M -55.18 % | 8.998 M -4.42 % | 9.414 M -83.55 % | 57.221 M 9.99 % | 52.022 M -6.68 % | 55.743 M -22.06 % | 71.516 M 151.65 % | 28.419 M 171.07 % | 10.484 M 0.55 % | 10.427 M -38.69 % | 17.008 M 11.39 % | 15.269 M 75.06 % | 8.722 M 160.83 % | 3.344 M -79.14 % | 16.031 M 83.34 % | 8.744 M -61.28 % | 22.585 M 965.83 % | 2.119 M 213.93 % | 675.000 K -58.64 % | 1.632 M 164.94 % | 616.000 K | 0.000 -100.00 % | 32.135 M 665.12 % | 4.200 M -38.44 % | 6.823 M 220.33 % | 2.130 M -79.21 % | 10.244 M 158.76 % | 3.959 M 93.49 % | 2.046 M -47.31 % | 3.883 M -67.35 % | 11.893 M -17.43 % | 14.404 M 70.08 % | 8.469 M -1.45 % | 8.593 M 115.62 % | 3.985 M -84.34 % | 25.444 M 22.23 % | 20.817 M -11.18 % | 23.438 M 4.69 % | 22.388 M -6.00 % | 23.817 M -0.15 % | 23.852 M 0.11 % | 23.825 M -0.39 % | 23.919 M | 0.000 -100.00 % | 343.529 K 48.94 % | 230.646 K | 0.000 | 0.000 -100.00 % | 267.000 -99.95 % | 487.898 K -91.08 % | 5.469 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 19.000 M | 0.000 -100.00 % | 18.999 M 19 149.56 % | -99.736 K -0.11 % | -99.623 K | 0.000 | 0.000 | 0.000 100.00 % | -1.418 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Revenus reportés | 18.821 M 12.05 % | 16.797 M 22.91 % | 13.666 M 239.61 % | 4.024 M | 0.000 -100.00 % | 9.054 M -12.49 % | 10.346 M 45.60 % | 7.106 M -43.16 % | 12.501 M -1.12 % | 12.643 M 4.79 % | 12.065 M 49.86 % | 8.051 M -0.64 % | 8.103 M 61.22 % | 5.026 M -62.61 % | 13.441 M 72.23 % | 7.804 M 4.36 % | 7.478 M 11.18 % | 6.726 M 20.02 % | 5.604 M 6.22 % | 5.276 M -26.07 % | 7.136 M -37.27 % | 11.375 M 149.56 % | 4.558 M 14.38 % | 3.985 M 0.66 % | 3.959 M 0.66 % | 3.933 M 0.67 % | 3.907 M -67.02 % | 11.847 M 224.66 % | 3.649 M 0.00 % | 3.649 M 178.13 % | 1.312 M -26.95 % | 1.796 M 0.62 % | 1.785 M 0.00 % | 1.785 M 53.48 % | 1.163 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.957 M 17 984.09 % | 44.000 K -49.43 % | 87.000 K -33.59 % | 131.000 K -98.54 % | 8.947 M 5 012.57 % | 175.000 K 0.00 % | 175.000 K 0.00 % | 175.000 K 0.00 % | 175.000 K 0.00 % | 175.000 K 0.00 % | 175.000 K 0.00 % | 175.000 K | 0.000 -100.00 % | 1.438 M -65.99 % | 4.228 M 2 316.00 % | 175.000 K -98.95 % | 16.654 M 9 416.57 % | 175.000 K -98.09 % | 9.183 M 5 147.43 % | 175.000 K -95.80 % | 4.171 M 2 283.43 % | 175.000 K 0.00 % | 175.000 K 0.00 % | 175.000 K -0.03 % | 175.046 K 0.10 % | 174.879 K 0.05 % | 174.794 K -0.06 % | 174.898 K -0.25 % | 175.345 K 0.04 % | 175.277 K -97.80 % | 7.965 M -59.69 % | 19.759 M 11 190.93 % | 175.000 K -98.02 % | 8.847 M 82.03 % | 4.861 M -67.04 % | 14.748 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 |
| Dette à court terme | 29.913 M 5.66 % | 28.311 M 7.99 % | 26.217 M 14.93 % | 22.812 M -20.03 % | 28.524 M -6.04 % | 30.356 M 9.75 % | 27.658 M -28.37 % | 38.610 M 64.92 % | 23.412 M -42.58 % | 40.773 M 121.48 % | 18.409 M 39.80 % | 13.168 M -7.43 % | 14.225 M -13.80 % | 16.502 M -9.85 % | 18.305 M -5.32 % | 19.334 M -2.86 % | 19.903 M 5.37 % | 18.888 M 7.21 % | 17.617 M -0.36 % | 17.681 M 15.42 % | 15.319 M 11.84 % | 13.697 M -16.79 % | 16.460 M -0.29 % | 16.508 M 18.31 % | 13.953 M 5.53 % | 13.222 M 34.15 % | 9.856 M -9.16 % | 10.850 M -6.42 % | 11.594 M 10.28 % | 10.513 M -6.72 % | 11.270 M -13.90 % | 13.089 M 6.41 % | 12.300 M -12.64 % | 14.079 M -12.86 % | 16.157 M -4.02 % | 16.834 M -3.83 % | 17.505 M -1.41 % | 17.755 M -70.31 % | 59.801 M 7.54 % | 55.606 M 12.92 % | 49.242 M 331.08 % | 11.423 M -43.33 % | 20.157 M -16.83 % | 24.237 M -1.59 % | 24.628 M -8.39 % | 26.883 M 18.82 % | 22.625 M 0.18 % | 22.585 M -5.45 % | 23.886 M 19.32 % | 20.018 M 10.80 % | 18.067 M 19.40 % | 15.132 M 4.91 % | 14.424 M -1.48 % | 14.640 M 6.45 % | 13.753 M 5.47 % | 13.040 M 21.61 % | 10.723 M 1.48 % | 10.567 M -48.78 % | 20.630 M 49.41 % | 13.808 M 74.54 % | 7.911 M -53.84 % | 17.138 M -38.08 % | 27.678 M -12.29 % | 31.558 M 214.89 % | 10.022 M 197.04 % | 3.374 M -7.28 % | 3.639 M 160.43 % | 1.397 M 93.22 % | 723.177 K | 0.000 -100.00 % | 2.086 M | 0.000 -100.00 % | 601.937 K | 0.000 -100.00 % | 2.157 M 7 165.33 % | 29.691 K -98.66 % | 2.209 M -4.83 % | 2.321 M 0.59 % | 2.307 M 987.88 % | 212.068 K -87.09 % | 1.642 M 33.62 % | 1.229 M -33.85 % | 1.858 M 23.09 % | 1.509 M | 0.000 -100.00 % | 1.713 M -14.05 % | 1.993 M -0.16 % | 1.997 M 0.34 % | 1.990 M 1.55 % | 1.960 M | 0.000 -100.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 19.000 M | 0.000 -100.00 % | 1.200 M -7.68 % | 1.300 M | 0.000 -100.00 % | 2.000 M 5.23 % | 1.901 M 11.76 % | 1.701 M -14.96 % | 2.000 M 24.95 % | 1.601 M 1 510.61 % | 99.379 K | 0.000 | 0.000 | 0.000 |
| Total des passifs courants | 230.719 M -0.06 % | 230.868 M 11.62 % | 206.836 M -4.12 % | 215.731 M 18.50 % | 182.050 M 11.40 % | 163.419 M 15.74 % | 141.189 M 13.55 % | 124.336 M -12.60 % | 142.263 M 4.98 % | 135.517 M 20.31 % | 112.638 M 1.29 % | 111.208 M -2.99 % | 114.634 M 19.36 % | 96.043 M -7.18 % | 103.477 M 16.33 % | 88.954 M -4.99 % | 93.628 M 18.17 % | 79.229 M 0.95 % | 78.484 M -3.25 % | 81.123 M 22.11 % | 66.435 M -17.50 % | 80.527 M 19.67 % | 67.293 M -8.88 % | 73.847 M 25.45 % | 58.867 M -10.51 % | 65.783 M 14.54 % | 57.434 M -27.86 % | 79.610 M 19.93 % | 66.378 M -7.75 % | 71.957 M 17.18 % | 61.409 M -9.99 % | 68.224 M 21.54 % | 56.131 M -10.27 % | 62.556 M 14.16 % | 54.798 M -2.98 % | 56.479 M 4.16 % | 54.224 M -14.78 % | 63.628 M -33.34 % | 95.451 M -9.30 % | 105.242 M 13.53 % | 92.696 M 66.76 % | 55.588 M -16.34 % | 66.444 M -48.78 % | 129.718 M 12.62 % | 115.178 M -3.39 % | 119.223 M 1.98 % | 116.909 M 47.89 % | 79.051 M 14.76 % | 68.885 M 16.29 % | 59.238 M -21.24 % | 75.213 M -14.59 % | 88.065 M 27.72 % | 68.952 M -11.67 % | 78.065 M 27.95 % | 61.014 M 4.14 % | 58.591 M -12.50 % | 66.964 M 67.59 % | 39.957 M -40.04 % | 66.636 M -17.73 % | 80.998 M 51.06 % | 53.621 M -31.67 % | 78.468 M 4.37 % | 75.179 M 27.53 % | 58.949 M -4.15 % | 61.503 M -32.56 % | 91.195 M 38.88 % | 65.663 M 58.29 % | 41.484 M 38.39 % | 29.976 M 13.13 % | 26.497 M -40.57 % | 44.589 M 26.58 % | 35.225 M -3.30 % | 36.426 M -2.63 % | 37.411 M -21.83 % | 47.861 M 21.69 % | 39.330 M -3.64 % | 40.815 M -1.03 % | 41.238 M -20.73 % | 52.023 M 46.91 % | 35.412 M -1.11 % | 35.809 M 3.03 % | 34.757 M -13.50 % | 40.180 M 884.17 % | 4.083 M 189.23 % | 1.412 M -62.72 % | 3.786 M -1.69 % | 3.851 M 10.34 % | 3.490 M -2.29 % | 3.572 M -11.88 % | 4.054 M -42.41 % | 7.038 M 11.30 % | 6.324 M 5.95 % | 5.969 M 20.91 % | 4.937 M 68.56 % | 2.929 M 238.63 % | 864.843 K 173.38 % | 316.353 K -60.67 % | 804.399 K 15.63 % | 695.657 K 131.55 % | 300.429 K -98.49 % | 19.900 M 1.01 % | 19.701 M 1.03 % | 19.500 M 1 292.13 % | 1.401 M -22.22 % | 1.801 M 801.78 % | 199.690 K -91.68 % | 2.399 M 4.30 % | 2.300 M -17.84 % | 2.800 M -37.78 % | 4.500 M 45.15 % | 3.100 M 93.81 % | 1.600 M 166.82 % | 599.557 K -33.41 % | 900.370 K -59.08 % | 2.200 M |
| Passifs totaux | 1.703 B -0.59 % | 1.713 B 1.25 % | 1.692 B 8.04 % | 1.566 B 3.30 % | 1.516 B 10.59 % | 1.371 B 21.07 % | 1.132 B 4.39 % | 1.085 B 2.76 % | 1.055 B 2.31 % | 1.032 B 11.86 % | 922.275 M 5.70 % | 872.557 M 3.77 % | 840.840 M 3.83 % | 809.833 M -1.80 % | 824.677 M 3.15 % | 799.501 M 2.96 % | 776.534 M 1.35 % | 766.153 M 29.20 % | 592.993 M -2.69 % | 609.358 M 0.95 % | 603.639 M -3.20 % | 623.603 M 7.09 % | 582.310 M -9.87 % | 646.106 M 3.19 % | 626.137 M 0.80 % | 621.167 M -0.72 % | 625.646 M -1.75 % | 636.817 M -0.94 % | 642.833 M 1.52 % | 633.222 M 1.86 % | 621.630 M 1.86 % | 610.304 M -2.14 % | 623.625 M -6.61 % | 667.743 M 9.38 % | 610.500 M -6.21 % | 650.936 M 1.79 % | 639.483 M 4.25 % | 613.408 M -1.04 % | 619.854 M -0.57 % | 623.434 M 6.55 % | 585.087 M -4.60 % | 613.271 M 7.54 % | 570.267 M -1.98 % | 581.809 M 4.79 % | 555.188 M -1.14 % | 561.607 M 3.23 % | 544.012 M 3.27 % | 526.800 M 0.04 % | 526.602 M 3.01 % | 511.204 M -2.29 % | 523.165 M 2.87 % | 508.554 M 1.33 % | 501.881 M 1.99 % | 492.084 M -1.17 % | 497.915 M 1.48 % | 490.677 M 9.50 % | 448.090 M 112.47 % | 210.897 M -3.11 % | 217.661 M 3.83 % | 209.624 M 26.29 % | 165.983 M -23.70 % | 217.545 M -8.75 % | 238.402 M -1.81 % | 242.805 M 7.04 % | 226.844 M -12.00 % | 257.791 M 6.47 % | 242.119 M 12.49 % | 215.239 M 1.34 % | 212.395 M 8.65 % | 195.481 M -8.48 % | 213.603 M 12.25 % | 190.295 M 1.10 % | 188.225 M 0.48 % | 187.324 M -4.68 % | 196.527 M 43.54 % | 136.917 M -8.71 % | 149.973 M -0.53 % | 150.766 M 0.47 % | 150.057 M 28.24 % | 117.014 M -0.88 % | 118.056 M -13.63 % | 136.692 M -3.73 % | 141.987 M 286.02 % | 36.783 M 7.83 % | 34.112 M -6.51 % | 36.486 M -0.18 % | 36.551 M 1.00 % | 36.190 M -0.23 % | 36.272 M -1.31 % | 36.754 M -7.51 % | 39.738 M -39.48 % | 65.665 M 0.54 % | 65.310 M -1.23 % | 66.127 M 85.60 % | 35.629 M 6.15 % | 33.565 M 1.66 % | 33.016 M -1.46 % | 33.504 M 0.33 % | 33.396 M 1.20 % | 33.000 M -37.14 % | 52.500 M 0.19 % | 52.400 M 0.38 % | 52.200 M 3 382.35 % | 1.499 M -16.76 % | 1.801 M 801.78 % | 199.690 K -91.68 % | 2.399 M 4.30 % | 2.300 M -17.84 % | 2.800 M -39.14 % | 4.600 M 43.77 % | 3.200 M 99.85 % | 1.601 M 100.05 % | 800.332 K -19.89 % | 999.041 K -58.38 % | 2.400 M |
| Autres actifs non courants | 53.233 M 36.89 % | 38.887 M -2.89 % | 40.045 M 0.00 % | 40.044 M 12.39 % | 35.628 M 12.56 % | 31.653 M 30.53 % | 24.250 M 6.84 % | 22.698 M -5.52 % | 24.024 M 75.31 % | 13.704 M 666.01 % | 1.789 M -0.89 % | 1.805 M 4.76 % | 1.723 M 2.32 % | 1.684 M 32.81 % | 1.268 M -66.75 % | 3.813 M -2.13 % | 3.896 M -3.94 % | 4.056 M 218.62 % | 1.273 M -70.10 % | 4.258 M -1.78 % | 4.335 M -3.34 % | 4.485 M 245.00 % | 1.300 M -96.77 % | 40.266 M 0.52 % | 40.058 M 0.84 % | 39.724 M 1.91 % | 38.980 M 1.89 % | 38.257 M -0.35 % | 38.390 M 0.47 % | 38.212 M 0.20 % | 38.137 M 0.48 % | 37.953 M -0.76 % | 38.242 M 0.02 % | 38.235 M 0.53 % | 38.035 M -30.17 % | 54.466 M 16.38 % | 46.801 M 0.73 % | 46.463 M 0.27 % | 46.337 M 54.08 % | 30.073 M 0.76 % | 29.846 M -0.47 % | 29.988 M 3.11 % | 29.084 M -31.98 % | 42.755 M -15.37 % | 50.519 M 2.06 % | 49.499 M -1.61 % | 50.310 M 95.68 % | 25.710 M 0.53 % | 25.574 M -1.63 % | 25.997 M 1.05 % | 25.728 M 104.28 % | -600.687 M | 0.000 -100.00 % | 110.038 M -1.58 % | 111.806 M 6.67 % | 104.810 M 5.46 % | 99.381 M 6.45 % | 93.355 M -2.30 % | 95.551 M -0.66 % | 96.190 M -3.67 % | 99.851 M 3.32 % | 96.641 M -7.91 % | 104.943 M -2.55 % | 107.686 M -0.02 % | 107.707 M -4.11 % | 112.321 M -15.53 % | 132.977 M 17.51 % | 113.159 M 0.21 % | 112.927 M 5.66 % | 106.873 M 1.06 % | 105.747 M 0.92 % | 104.782 M 0.10 % | 104.677 M 0.77 % | 103.878 M -0.50 % | 104.395 M 7.58 % | 97.041 M -14.69 % | 113.747 M -0.09 % | 113.851 M 0.08 % | 113.756 M 23.44 % | 92.158 M -1.00 % | 93.084 M 2.71 % | 90.631 M 5.61 % | 85.819 M 202.37 % | 28.382 M 43.32 % | 19.803 M 17.39 % | 16.869 M 0.67 % | 16.757 M 0.74 % | 16.634 M 2.08 % | 16.294 M -0.50 % | 16.375 M -11.85 % | 18.577 M -0.02 % | 18.579 M 1.79 % | 18.253 M -0.98 % | 18.432 M 3.23 % | 17.855 M 1.62 % | 17.571 M 2.05 % | 17.218 M 0.61 % | 17.114 M 100.92 % | 8.518 M -3.20 % | 8.800 M 1.15 % | 8.699 M 3.57 % | 8.400 M -0.01 % | 8.401 M 8 448.56 % | 98.269 K -2.83 % | 101.132 K | 0.000 -100.00 % | 1.531 K | 0.000 100.00 % | -1.418 K | 0.000 100.00 % | -1.381 K -101.37 % | 100.759 K 1.07 % | 99.696 K -50.17 % | 200.082 K 0.66 % | 198.774 K |
| Investissements à long terme | 500.000 K 0.00 % | 500.000 K 0.00 % | 500.000 K -58.33 % | 1.200 M 0.00 % | 1.200 M 0.00 % | 1.200 M 0.00 % | 1.200 M 0.00 % | 1.200 M 0.00 % | 1.200 M 0.00 % | 1.200 M 0.00 % | 1.200 M 0.00 % | 1.200 M 0.00 % | 1.200 M 0.00 % | 1.200 M -26.56 % | 1.634 M 36.17 % | 1.200 M 0.00 % | 1.200 M 0.00 % | 1.200 M -70.19 % | 4.025 M 67.71 % | 2.400 M 0.00 % | 2.400 M 0.00 % | 2.400 M -56.23 % | 5.483 M 128.46 % | 2.400 M 0.00 % | 2.400 M 0.00 % | 2.400 M 0.00 % | 2.400 M 0.00 % | 2.400 M 0.00 % | 2.400 M 0.00 % | 2.400 M 0.00 % | 2.400 M -76.77 % | 10.333 M 0.00 % | 10.333 M 0.00 % | 10.333 M 0.00 % | 10.333 M 0.00 % | 10.333 M 0.00 % | 10.333 M 0.00 % | 10.333 M 0.00 % | 10.333 M 0.00 % | 10.333 M 0.00 % | 10.333 M -16.67 % | 12.400 M 0.00 % | 12.400 M 0.00 % | 12.400 M 0.00 % | 12.400 M 0.00 % | 12.400 M 0.00 % | 12.400 M 0.00 % | 12.400 M 222.08 % | 3.850 M -75.27 % | 15.569 M -9.31 % | 17.167 M -85.36 % | 117.244 M -1.30 % | 118.787 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations incorporelles | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M -77.44 % | 24.102 M 51.37 % | 15.923 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 5.625 M -5.16 % | 5.931 M 0.00 % | 5.931 M 6.35 % | 5.577 M -1.12 % | 5.640 M 1.04 % | 5.582 M 2.20 % | 5.462 M -2.45 % | 5.599 M 2.51 % | 5.462 M -2.01 % | 5.574 M -0.18 % | 5.584 M -1.20 % | 5.652 M 6.38 % | 5.313 M 3.13 % | 5.152 M -1.43 % | 5.227 M -0.49 % | 5.253 M 2.80 % | 5.110 M -1.45 % | 5.185 M -1.24 % | 5.250 M -4.55 % | 5.500 M -2.12 % | 5.619 M -3.95 % | 5.850 M 9.24 % | 5.355 M -1.92 % | 5.460 M 1.19 % | 5.396 M -2.07 % | 5.510 M -2.04 % | 5.625 M 5.40 % | 5.337 M -1.69 % | 5.429 M 2.13 % | 5.316 M 2.78 % | 5.172 M 0.51 % | 5.146 M -3.83 % | 5.351 M -2.41 % | 5.483 M -0.96 % | 5.536 M 2.37 % | 5.408 M 1.54 % | 5.326 M -0.54 % | 5.355 M -6.15 % | 5.706 M 3.71 % | 5.502 M 6.83 % | 5.150 M -1.38 % | 5.222 M 9.18 % | 4.783 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill et immobilisations incorporelles | 5.625 M -5.16 % | 5.931 M 0.00 % | 5.931 M 6.35 % | 5.577 M -1.12 % | 5.640 M 1.04 % | 5.582 M 2.20 % | 5.462 M -2.45 % | 5.599 M 2.51 % | 5.462 M -2.01 % | 5.574 M -0.18 % | 5.584 M -1.20 % | 5.652 M 6.38 % | 5.313 M 3.13 % | 5.152 M -1.43 % | 5.227 M -0.49 % | 5.253 M 2.80 % | 5.110 M -1.45 % | 5.185 M -1.24 % | 5.250 M -4.55 % | 5.500 M -2.12 % | 5.619 M -3.95 % | 5.850 M 9.24 % | 5.355 M -1.92 % | 5.460 M 1.19 % | 5.396 M -2.07 % | 5.510 M -2.04 % | 5.625 M 5.40 % | 5.337 M -1.69 % | 5.429 M 2.13 % | 5.316 M 2.78 % | 5.172 M 0.51 % | 5.146 M -3.83 % | 5.351 M -2.41 % | 5.483 M -0.96 % | 5.536 M 2.37 % | 5.408 M 1.54 % | 5.326 M -0.54 % | 5.355 M -6.15 % | 5.706 M 3.71 % | 5.502 M 6.83 % | 5.150 M -1.38 % | 5.222 M 9.18 % | 4.783 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M 0.00 % | 5.438 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations corporelles (PP&E) | 1.954 B 2.78 % | 1.901 B 7.41 % | 1.770 B 8.48 % | 1.632 B 4.94 % | 1.555 B 5.41 % | 1.475 B 14.70 % | 1.286 B 8.50 % | 1.185 B 1.79 % | 1.164 B 2.59 % | 1.135 B 10.27 % | 1.029 B 6.09 % | 970.140 M 5.47 % | 919.862 M 5.79 % | 869.547 M 3.78 % | 837.839 M 4.54 % | 801.420 M 2.75 % | 779.941 M 1.52 % | 768.258 M 3.45 % | 742.619 M 0.15 % | 741.531 M -1.69 % | 754.297 M -2.47 % | 773.422 M 2.03 % | 758.006 M -7.24 % | 817.145 M 0.03 % | 816.908 M -2.15 % | 834.887 M 1.66 % | 821.287 M 1.70 % | 807.547 M -2.27 % | 826.297 M 0.80 % | 819.734 M 2.82 % | 797.265 M 3.98 % | 766.753 M 0.40 % | 763.687 M 4.10 % | 733.575 M 0.46 % | 730.208 M -5.98 % | 776.613 M -0.50 % | 780.484 M -0.68 % | 785.792 M -1.13 % | 794.758 M 0.44 % | 791.270 M 0.62 % | 786.383 M -4.15 % | 820.456 M 3.38 % | 793.659 M 14.01 % | 696.106 M 0.67 % | 691.502 M 0.31 % | 689.365 M 1.59 % | 678.580 M 0.31 % | 676.512 M -0.55 % | 680.231 M 0.46 % | 677.098 M 7.14 % | 631.997 M 9.89 % | 575.108 M 10.92 % | 518.512 M 9.90 % | 471.782 M 7.09 % | 440.565 M 11.37 % | 395.598 M 14.32 % | 346.044 M 6.85 % | 323.845 M 4.21 % | 310.761 M 6.74 % | 291.132 M 11.05 % | 262.163 M 0.74 % | 260.238 M -22.97 % | 337.836 M 0.53 % | 336.051 M 0.46 % | 334.508 M 2.07 % | 327.713 M 9.62 % | 298.967 M 18.33 % | 252.645 M 13.90 % | 221.821 M 10.20 % | 201.283 M 13.79 % | 176.898 M 29.27 % | 136.843 M 35.36 % | 101.095 M 51.26 % | 66.835 M 53.84 % | 43.445 M 38.94 % | 31.269 M 211.89 % | 10.026 M 1.35 % | 9.892 M -0.25 % | 9.917 M 8.93 % | 9.104 M 13.06 % | 8.052 M -42.51 % | 14.006 M -60.84 % | 35.763 M -5.60 % | 37.885 M -0.40 % | 38.036 M -0.44 % | 38.203 M -0.43 % | 38.367 M -0.12 % | 38.412 M -0.46 % | 38.588 M -0.53 % | 38.793 M -0.46 % | 38.972 M -0.46 % | 39.151 M -0.47 % | 39.337 M -0.45 % | 39.515 M 244.37 % | 11.475 M -79.46 % | 55.878 M -0.32 % | 56.056 M -0.32 % | 56.235 M -0.32 % | 56.414 M 12.60 % | 50.101 M -0.59 % | 50.400 M -0.79 % | 50.800 M -0.78 % | 51.200 M 45.04 % | 35.301 M 0.00 % | 35.300 M 23.00 % | 28.700 M 0.00 % | 28.699 M 0.00 % | 28.701 M 0.00 % | 28.701 M 0.00 % | 28.701 M 0.00 % | 28.700 M -51.76 % | 59.500 M 4.75 % | 56.800 M 7.37 % | 52.900 M 7.96 % | 49.001 M |
| Total des actifs non courants | 2.027 B 2.79 % | 1.972 B 7.10 % | 1.842 B 9.73 % | 1.679 B 5.09 % | 1.597 B 5.54 % | 1.513 B 14.92 % | 1.317 B 7.53 % | 1.225 B 1.47 % | 1.207 B 4.46 % | 1.155 B 11.33 % | 1.038 B 6.03 % | 978.797 M 5.46 % | 928.098 M 5.76 % | 877.583 M 3.74 % | 845.968 M 4.22 % | 811.686 M 2.73 % | 790.147 M 1.47 % | 778.699 M 3.39 % | 753.167 M -0.07 % | 753.689 M -1.69 % | 766.651 M -2.48 % | 786.157 M 2.08 % | 770.144 M -10.99 % | 865.271 M 0.06 % | 864.762 M -2.01 % | 882.521 M 1.64 % | 868.292 M 1.73 % | 853.541 M -2.17 % | 872.516 M 0.79 % | 865.662 M 2.69 % | 842.974 M 2.78 % | 820.185 M 0.31 % | 817.613 M 3.81 % | 787.626 M 0.45 % | 784.112 M -7.41 % | 846.820 M 0.46 % | 842.944 M -1.25 % | 853.607 M -0.41 % | 857.134 M 0.47 % | 853.163 M 0.64 % | 847.697 M -4.11 % | 884.051 M 3.29 % | 855.911 M 13.93 % | 751.261 M -0.42 % | 754.421 M 0.42 % | 751.264 M 1.35 % | 741.290 M -6.89 % | 796.111 M 0.50 % | 792.112 M -1.43 % | 803.606 M 6.07 % | 757.633 M 8.58 % | 697.790 M 8.57 % | 642.737 M 9.45 % | 587.258 M 5.28 % | 557.809 M 10.27 % | 505.846 M 12.20 % | 450.863 M 6.68 % | 422.638 M 4.02 % | 406.312 M 4.90 % | 387.322 M 6.99 % | 362.014 M 1.44 % | 356.879 M -19.40 % | 442.779 M -0.22 % | 443.737 M 0.34 % | 442.215 M 0.50 % | 440.034 M 1.87 % | 431.944 M 18.08 % | 365.804 M 9.28 % | 334.747 M 8.63 % | 308.156 M 9.03 % | 282.644 M 16.98 % | 241.625 M 17.42 % | 205.773 M 20.41 % | 170.886 M 15.45 % | 148.014 M 10.08 % | 134.462 M 1.32 % | 132.716 M 0.02 % | 132.687 M 0.05 % | 132.617 M 30.96 % | 101.262 M 0.12 % | 101.136 M -3.34 % | 104.636 M -13.94 % | 121.582 M 83.47 % | 66.267 M 14.57 % | 57.838 M 5.02 % | 55.072 M -0.10 % | 55.125 M 0.14 % | 55.046 M 0.30 % | 54.883 M -0.52 % | 55.169 M -4.13 % | 57.548 M -0.31 % | 57.730 M 0.24 % | 57.589 M -0.62 % | 57.948 M 97.57 % | 29.329 M -60.07 % | 73.449 M 0.24 % | 73.273 M -0.10 % | 73.349 M 12.96 % | 64.931 M 10.24 % | 58.900 M -0.34 % | 59.100 M -0.17 % | 59.200 M -0.67 % | 59.601 M 68.37 % | 35.399 M -0.01 % | 35.401 M 23.35 % | 28.700 M 0.00 % | 28.701 M 0.00 % | 28.701 M 0.00 % | 28.699 M 0.00 % | 28.701 M 0.00 % | 28.699 M -51.85 % | 59.601 M 4.75 % | 56.900 M 7.16 % | 53.100 M 7.93 % | 49.199 M |
| Autres actifs circulants | 9.802 M 5.85 % | 9.260 M -73.60 % | 35.079 M 395.54 % | 7.079 M -82.34 % | 40.090 M 320.72 % | 9.529 M -46.05 % | 17.664 M 106.09 % | 8.571 M -43.34 % | 15.127 M 102.07 % | 7.486 M -43.28 % | 13.198 M -60.10 % | 33.075 M -6.98 % | 35.557 M 789.59 % | 3.997 M -65.60 % | 11.620 M -37.11 % | 18.476 M 6.47 % | 17.354 M 30.00 % | 13.349 M 96.89 % | 6.780 M 152.14 % | 2.689 M -29.88 % | 3.835 M -30.53 % | 5.520 M 119.66 % | 2.513 M -12.83 % | 2.883 M 22.73 % | 2.349 M 101.11 % | 1.168 M -20.22 % | 1.464 M -56.60 % | 3.373 M -9.35 % | 3.721 M 230.17 % | 1.127 M -72.38 % | 4.081 M 46.69 % | 2.782 M 19.40 % | 2.330 M 94.49 % | 1.198 M -75.38 % | 4.865 M 93.75 % | 2.511 M 11.55 % | 2.251 M 41.57 % | 1.590 M -72.40 % | 5.760 M 14.76 % | 5.019 M 85.89 % | 2.700 M 425.29 % | 514.000 K -98.61 % | 37.005 M -53.57 % | 79.697 M 6.11 % | 75.111 M -2.21 % | 76.808 M -17.04 % | 92.581 M 175.64 % | 33.588 M 203.58 % | 11.064 M 22.73 % | 9.015 M 30.67 % | 6.899 M 62.18 % | 4.254 M 147.61 % | 1.718 M -1.55 % | 1.745 M -96.35 % | 47.843 M 2.90 % | 46.494 M 325.54 % | 10.926 M 99.49 % | 5.477 M -71.90 % | 19.488 M 176.94 % | 7.037 M -15.08 % | 8.287 M 51.28 % | 5.478 M -14.19 % | 6.384 M 109.38 % | 3.049 M -38.74 % | 4.977 M 123.58 % | 2.226 M -81.68 % | 12.149 M 9.87 % | 11.057 M 1 218.88 % | 838.390 K -85.71 % | 5.867 M 212.71 % | 1.876 M -73.35 % | 7.040 M 27.04 % | 5.542 M -38.86 % | 9.064 M -29.31 % | 12.822 M 99.99 % | 6.411 M 73.82 % | 3.689 M -61.49 % | 9.578 M 6.06 % | 9.031 M 484.08 % | 1.546 M 89.24 % | 817.012 K -84.17 % | 5.162 M 1 174.91 % | 404.872 K 527.24 % | 64.548 K -7.65 % | 69.896 K -33.82 % | 105.615 K -70.56 % | 358.746 K -87.66 % | 2.908 M 10 741.71 % | 26.825 K -46.28 % | 49.937 K -51.81 % | 103.632 K -14.67 % | 121.452 K 215.86 % | 38.451 K 79.24 % | 21.452 K -21.08 % | 27.183 K -98.16 % | 1.475 M -1.26 % | 1.494 M 1 381.35 % | 100.868 K -22.34 % | 129.884 K 8 675.95 % | 1.480 K 101.50 % | -98.594 K -197.35 % | 101.274 K 1.50 % | 99.780 K -50.34 % | 200.939 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.381 K | 0.000 | 0.000 100.00 % | -1.371 K -101.36 % | 100.750 K |
| Investissements à court terme | 1.581 M 37.96 % | 1.146 M 28.04 % | 895.000 K -9.32 % | 987.000 K -5.46 % | 1.044 M -25.32 % | 1.398 M 4.88 % | 1.333 M -7.88 % | 1.447 M -17.27 % | 1.749 M -19.88 % | 2.183 M -14.99 % | 2.568 M 118.18 % | 1.177 M -47.78 % | 2.254 M -43.96 % | 4.022 M 29.32 % | 3.110 M 7.09 % | 2.904 M 10.92 % | 2.618 M 65.80 % | 1.579 M -11.84 % | 1.791 M -48.01 % | 3.445 M 9 469.44 % | 36.000 K -93.27 % | 535.000 K -26.71 % | 730.000 K -14.52 % | 854.000 K 9.35 % | 781.000 K 0.00 % | 781.000 K -78.19 % | 3.581 M 104.63 % | 1.750 M 47.43 % | 1.187 M -35.17 % | 1.831 M -25.08 % | 2.444 M -4.87 % | 2.569 M 110.75 % | 1.219 M -42.80 % | 2.131 M 50.18 % | 1.419 M 19.75 % | 1.185 M -27.88 % | 1.643 M 71.86 % | 956.000 K 2.69 % | 931.000 K -19.74 % | 1.160 M 18.73 % | 977.000 K 0.00 % | 977.000 K 0.00 % | 977.000 K -91.92 % | 12.085 M 5.57 % | 11.447 M -16.80 % | 13.759 M 177.90 % | 4.951 M 64.27 % | 3.014 M -4.80 % | 3.166 M -80.13 % | 15.936 M -7.72 % | 17.269 M 1.28 % | 17.051 M -11.52 % | 19.270 M 2.78 % | 18.748 M 37 396.00 % | 50.000 K -99.96 % | 114.372 M -16.71 % | 137.322 M 359.66 % | 29.875 M 61.30 % | 18.521 M 60.80 % | 11.518 M -3.53 % | 11.940 M 7.58 % | 11.099 M -6.38 % | 11.856 M -0.09 % | 11.867 M 20.31 % | 9.864 M 72.63 % | 5.714 M -24.79 % | 7.597 M -29.93 % | 10.843 M -26.99 % | 14.850 M -20.95 % | 18.785 M 1.31 % | 18.542 M 13.23 % | 16.375 M -15.83 % | 19.456 M 41.84 % | 13.717 M 19.27 % | 11.500 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie et équivalents de trésorerie | 121.988 M 1.00 % | 120.778 M -30.08 % | 172.732 M -17.25 % | 208.751 M 5.10 % | 198.627 M 25.98 % | 157.661 M 63.42 % | 96.477 M 17.63 % | 82.014 M -4.15 % | 85.562 M -16.33 % | 102.265 M -15.38 % | 120.858 M -14.92 % | 142.048 M -19.14 % | 175.676 M -17.42 % | 212.727 M -10.15 % | 236.767 M -1.00 % | 239.151 M 5.94 % | 225.741 M 14.58 % | 197.018 M 131.49 % | 85.110 M 17.11 % | 72.678 M 14.24 % | 63.619 M 26.81 % | 50.169 M -5.69 % | 53.198 M 27.03 % | 41.877 M -0.17 % | 41.950 M 21.49 % | 34.529 M -24.39 % | 45.665 M 0.82 % | 45.292 M -12.36 % | 51.682 M -19.54 % | 64.232 M -19.94 % | 80.231 M -16.14 % | 95.669 M -1.42 % | 97.045 M -35.00 % | 149.294 M 67.69 % | 89.030 M 38.86 % | 64.117 M -28.16 % | 89.247 M 35.41 % | 65.909 M -13.30 % | 76.021 M -16.55 % | 91.101 M 21.70 % | 74.855 M 28.48 % | 58.260 M 9.31 % | 53.299 M -42.66 % | 92.955 M 20.16 % | 77.361 M -10.77 % | 86.700 M 4.63 % | 82.865 M 3.80 % | 79.830 M -14.62 % | 93.496 M 35.22 % | 69.145 M -48.78 % | 134.995 M -32.76 % | 200.754 M -18.37 % | 245.946 M -22.73 % | 318.307 M -0.03 % | 318.394 M 18.77 % | 268.083 M 3.40 % | 259.259 M 34.29 % | 193.057 M -8.85 % | 211.793 M 8.38 % | 195.417 M 11.57 % | 175.147 M -10.36 % | 195.384 M 456.94 % | 35.082 M -15.72 % | 41.624 M 25.88 % | 33.067 M 50.82 % | 21.925 M 8.10 % | 20.282 M -42.69 % | 35.388 M -46.72 % | 66.416 M 20.39 % | 55.169 M 46.59 % | 37.636 M -15.05 % | 44.306 M -29.36 % | 62.723 M -29.42 % | 88.866 M -0.61 % | 89.408 M 136.11 % | 37.867 M 19.73 % | 31.627 M 54.86 % | 20.422 M -6.01 % | 21.729 M -5.82 % | 23.072 M 53.98 % | 14.984 M 82.31 % | 8.219 M -44.81 % | 14.893 M -22.91 % | 19.320 M -32.04 % | 28.428 M 218.82 % | 8.917 M 267.81 % | 2.424 M 96.23 % | 1.235 M -39.09 % | 2.028 M -25.13 % | 2.709 M 6 827.27 % | 39.105 K -54.77 % | 86.463 K 194.26 % | 29.383 K -79.32 % | 142.095 K 72.66 % | 82.296 K -81.54 % | 445.782 K -77.71 % | 2.000 M -59.27 % | 4.910 M -26.62 % | 6.692 M 96.85 % | 3.399 M -46.04 % | 6.300 M -16.00 % | 7.500 M 476.89 % | 1.300 M 1 203.51 % | 99.736 K 0.11 % | 99.623 K -85.76 % | 699.690 K 16.64 % | 599.847 K 500.11 % | 99.956 K -0.75 % | 100.709 K 0.64 % | 100.071 K 0.64 % | 99.434 K | 0.000 -100.00 % | 1.900 M -60.43 % | 4.801 M -53.84 % | 10.400 M |
| Liquidités et placements à court terme | 123.569 M 1.35 % | 121.924 M -29.78 % | 173.627 M -17.22 % | 209.738 M 5.04 % | 199.671 M 25.53 % | 159.059 M 62.62 % | 97.810 M 17.19 % | 83.461 M -4.41 % | 87.311 M -16.41 % | 104.448 M -15.38 % | 123.426 M -13.82 % | 143.225 M -19.50 % | 177.930 M -17.91 % | 216.749 M -9.64 % | 239.877 M -0.90 % | 242.055 M 6.00 % | 228.359 M 14.99 % | 198.597 M 133.34 % | 85.110 M 11.81 % | 76.123 M 19.59 % | 63.655 M 25.54 % | 50.704 M -5.98 % | 53.928 M 26.20 % | 42.731 M 0.00 % | 42.731 M 21.02 % | 35.310 M -28.30 % | 49.246 M 4.69 % | 47.042 M -11.02 % | 52.869 M -19.97 % | 66.063 M -20.09 % | 82.675 M -15.84 % | 98.238 M -0.03 % | 98.264 M -35.11 % | 151.425 M 67.41 % | 90.449 M 38.51 % | 65.302 M -28.15 % | 90.890 M 35.93 % | 66.865 M -13.11 % | 76.952 M -16.59 % | 92.261 M 21.66 % | 75.832 M 28.01 % | 59.237 M 9.14 % | 54.276 M -48.33 % | 105.040 M 18.28 % | 88.808 M -11.60 % | 100.459 M 14.40 % | 87.816 M 6.00 % | 82.844 M -14.30 % | 96.662 M 13.61 % | 85.081 M -44.12 % | 152.264 M -30.09 % | 217.805 M -17.88 % | 265.216 M -21.31 % | 337.055 M 5.84 % | 318.444 M -16.74 % | 382.455 M -3.56 % | 396.581 M 77.89 % | 222.932 M -3.21 % | 230.314 M 11.30 % | 206.935 M 10.61 % | 187.087 M -9.39 % | 206.483 M 339.91 % | 46.938 M -12.25 % | 53.491 M 24.60 % | 42.931 M 55.33 % | 27.639 M -0.86 % | 27.879 M -39.70 % | 46.230 M -43.11 % | 81.266 M 9.89 % | 73.955 M 31.64 % | 56.178 M -7.42 % | 60.681 M -26.16 % | 82.178 M -19.89 % | 102.583 M 1.66 % | 100.908 M 166.48 % | 37.867 M 19.73 % | 31.627 M 54.86 % | 20.422 M -6.01 % | 21.729 M -5.82 % | 23.072 M 53.98 % | 14.984 M 82.31 % | 8.219 M -44.81 % | 14.893 M -22.91 % | 19.320 M -32.04 % | 28.428 M 218.82 % | 8.917 M 267.81 % | 2.424 M 96.23 % | 1.235 M -39.09 % | 2.028 M -25.13 % | 2.709 M 6 827.27 % | 39.105 K -54.77 % | 86.463 K 194.26 % | 29.383 K -79.32 % | 142.095 K 72.66 % | 82.296 K -81.54 % | 445.782 K -77.71 % | 2.000 M -59.27 % | 4.910 M -26.62 % | 6.692 M 96.85 % | 3.399 M -46.04 % | 6.300 M -16.00 % | 7.500 M 476.89 % | 1.300 M 1 203.51 % | 99.736 K 0.11 % | 99.623 K -85.76 % | 699.690 K 16.64 % | 599.847 K 500.11 % | 99.956 K -0.75 % | 100.709 K 0.64 % | 100.071 K 0.64 % | 99.434 K | 0.000 -100.00 % | 1.900 M -60.43 % | 4.801 M -53.84 % | 10.400 M |
| Total des actifs courants | 235.326 M -5.32 % | 248.544 M -29.64 % | 353.239 M -4.24 % | 368.888 M -2.95 % | 380.087 M 17.86 % | 322.488 M 29.28 % | 249.455 M 6.17 % | 234.960 M 10.72 % | 212.210 M -10.34 % | 236.677 M -1.74 % | 240.871 M -4.99 % | 253.511 M -8.33 % | 276.544 M -5.96 % | 294.082 M -12.79 % | 337.227 M 1.08 % | 333.635 M 9.78 % | 303.916 M 3.74 % | 292.948 M 86.36 % | 157.198 M 9.85 % | 143.103 M 14.58 % | 124.889 M 16.40 % | 107.291 M -5.76 % | 113.852 M 19.32 % | 95.419 M -2.52 % | 97.883 M 10.32 % | 88.730 M -15.03 % | 104.431 M -24.62 % | 138.541 M 15.04 % | 120.428 M 0.94 % | 119.311 M -18.13 % | 145.736 M -12.84 % | 167.205 M -0.45 % | 167.955 M -30.24 % | 240.774 M 45.64 % | 165.327 M 22.33 % | 135.149 M -4.70 % | 141.819 M 14.68 % | 123.665 M -7.06 % | 133.060 M -17.57 % | 161.419 M 13.84 % | 141.793 M 7.56 % | 131.828 M -3.52 % | 136.631 M -42.61 % | 238.059 M 4.56 % | 227.682 M -2.42 % | 233.338 M 1.92 % | 228.938 M 20.54 % | 189.927 M 1.33 % | 187.426 M 7.79 % | 173.884 M -24.01 % | 228.814 M -18.94 % | 282.280 M -16.60 % | 338.468 M -12.57 % | 387.130 M -11.40 % | 436.923 M -10.07 % | 485.851 M 3.46 % | 469.591 M 72.00 % | 273.013 M -2.95 % | 281.300 M 7.13 % | 262.581 M 10.01 % | 238.691 M -4.19 % | 249.118 M 169.85 % | 92.316 M 2.34 % | 90.209 M 18.77 % | 75.950 M 30.15 % | 58.357 M -27.28 % | 80.250 M -29.98 % | 114.611 M -7.65 % | 124.105 M 5.85 % | 117.251 M 23.92 % | 94.619 M -3.36 % | 97.906 M -14.68 % | 114.756 M -11.69 % | 129.940 M -13.05 % | 149.447 M 117.69 % | 68.651 M 5.88 % | 64.839 M 13.62 % | 57.067 M -2.25 % | 58.380 M 47.61 % | 39.549 M 31.33 % | 30.114 M 8.64 % | 27.720 M 36.27 % | 20.341 M -9.61 % | 22.504 M -27.87 % | 31.197 M 151.73 % | 12.393 M 102.83 % | 6.110 M -11.85 % | 6.932 M 50.99 % | 4.591 M -21.08 % | 5.817 M 110.62 % | 2.762 M 0.99 % | 2.735 M 2.37 % | 2.672 M 1.42 % | 2.634 M -3.90 % | 2.741 M -65.89 % | 8.035 M -18.97 % | 9.916 M -19.07 % | 12.252 M -15.89 % | 14.567 M 27.78 % | 11.400 M -67.05 % | 34.601 M 1.47 % | 34.100 M 5.58 % | 32.299 M 7 966.55 % | 400.411 K -19.86 % | 499.623 K -50.04 % | 1.000 M 43.00 % | 699.311 K 249.81 % | 199.912 K -60.07 % | 500.709 K 66.78 % | 300.214 K -25.04 % | 400.497 K 33.71 % | 299.517 K -86.39 % | 2.200 M -59.25 % | 5.399 M -50.01 % | 10.801 M |
| Inventaire | 95.664 M -13.28 % | 110.314 M -20.57 % | 138.890 M -2.50 % | 142.445 M 4.95 % | 135.728 M -3.47 % | 140.604 M 14.37 % | 122.942 M -4.85 % | 129.209 M 23.26 % | 104.830 M -3.58 % | 108.725 M 17.10 % | 92.846 M 37.50 % | 67.526 M 13.91 % | 59.281 M -14.16 % | 69.060 M -13.54 % | 79.871 M 28.65 % | 62.082 M 28.63 % | 48.265 M -3.77 % | 50.156 M -14.76 % | 58.841 M 18.84 % | 49.514 M 21.43 % | 40.775 M -12.48 % | 46.590 M 6.81 % | 43.620 M -2.03 % | 44.524 M -5.68 % | 47.204 M 5.86 % | 44.589 M 14.37 % | 38.986 M -46.32 % | 72.627 M 62.33 % | 44.739 M 21.37 % | 36.862 M -7.01 % | 39.639 M -31.54 % | 57.901 M 4.47 % | 55.425 M -10.35 % | 61.823 M 2.10 % | 60.550 M 18.13 % | 51.257 M 28.49 % | 39.893 M -5.27 % | 42.113 M 3.67 % | 40.621 M -11.66 % | 45.984 M 7.30 % | 42.857 M -4.07 % | 44.673 M 23.77 % | 36.094 M 16.43 % | 31.001 M -12.59 % | 35.467 M -7.83 % | 38.479 M -18.43 % | 47.174 M -15.58 % | 55.878 M 42.51 % | 39.209 M 8.16 % | 36.251 M 31.55 % | 27.556 M -6.03 % | 29.324 M 19.68 % | 24.501 M -24.64 % | 32.510 M 39.59 % | 23.290 M 14.07 % | 20.417 M -46.25 % | 37.982 M 32.43 % | 28.681 M 34.74 % | 21.286 M -28.36 % | 29.713 M 95.29 % | 15.215 M -23.48 % | 19.883 M -8.76 % | 21.792 M -2.99 % | 22.463 M 28.54 % | 17.475 M -12.46 % | 19.963 M -35.84 % | 31.116 M -4.68 % | 32.643 M 43.65 % | 22.724 M 12.18 % | 20.257 M 12.18 % | 18.058 M 41.70 % | 12.744 M -11.79 % | 14.448 M 19.91 % | 12.049 M -50.25 % | 24.218 M 200.74 % | 8.053 M -52.92 % | 17.105 M -4.35 % | 17.883 M -14.33 % | 20.874 M 190.90 % | 7.176 M -24.85 % | 9.549 M -24.68 % | 12.678 M 456.68 % | 2.277 M -1.57 % | 2.314 M 0.88 % | 2.293 M 0.20 % | 2.289 M 0.47 % | 2.278 M -0.24 % | 2.284 M -0.44 % | 2.294 M 0.40 % | 2.284 M 0.06 % | 2.283 M -3.69 % | 2.370 M -1.08 % | 2.396 M 0.07 % | 2.395 M -0.22 % | 2.400 M -59.38 % | 5.908 M -0.12 % | 5.915 M -0.60 % | 5.951 M -0.36 % | 5.972 M -0.45 % | 6.000 M 0.00 % | 6.000 M -3.22 % | 6.199 M 0.00 % | 6.200 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 |
| Créances nettes | 6.291 M -10.72 % | 7.046 M 24.86 % | 5.643 M -41.38 % | 9.626 M 109.35 % | 4.598 M -65.42 % | 13.296 M -19.49 % | 16.514 M 20.37 % | 13.719 M 177.60 % | 4.942 M -69.15 % | 16.018 M 21.14 % | 13.223 M 36.53 % | 9.685 M 156.49 % | 3.776 M -44.13 % | 6.759 M -29.62 % | 9.604 M -12.87 % | 11.022 M 10.91 % | 9.938 M -67.78 % | 30.846 M 478.62 % | 5.331 M -63.92 % | 14.777 M -11.11 % | 16.624 M 271.32 % | 4.477 M -67.54 % | 13.791 M 161.14 % | 5.281 M -5.68 % | 5.599 M -26.93 % | 7.663 M -47.99 % | 14.735 M -4.93 % | 15.499 M -18.85 % | 19.099 M 25.17 % | 15.259 M -21.11 % | 19.341 M 133.47 % | 8.284 M -30.60 % | 11.936 M -54.66 % | 26.328 M 104.01 % | 12.905 M -19.74 % | 16.079 M 83.03 % | 8.785 M -32.92 % | 13.097 M -0.77 % | 13.199 M -27.30 % | 18.155 M -11.02 % | 20.404 M -25.54 % | 27.404 M 185.70 % | 9.592 M -57.03 % | 22.321 M -21.12 % | 28.296 M 60.85 % | 17.592 M 611.65 % | 2.472 M -85.97 % | 17.617 M -56.49 % | 40.491 M -7.00 % | 43.537 M 191.51 % | 14.935 M -51.66 % | 30.897 M -34.31 % | 47.033 M 197.30 % | 15.820 M -66.59 % | 47.346 M 29.77 % | 36.485 M 51.38 % | 24.102 M 51.37 % | 15.923 M -45.41 % | 29.166 M 54.35 % | 18.896 M -32.76 % | 28.102 M 62.68 % | 17.274 M 0.42 % | 17.202 M 53.51 % | 11.206 M 6.05 % | 10.567 M 23.89 % | 8.529 M -6.34 % | 9.106 M -63.10 % | 24.680 M 28.04 % | 19.276 M 12.25 % | 17.173 M 21.73 % | 14.107 M -19.12 % | 17.441 M 38.56 % | 12.588 M 101.61 % | 6.244 M -45.70 % | 11.499 M -29.54 % | 16.320 M 31.41 % | 12.419 M 35.22 % | 9.184 M 36.13 % | 6.746 M -13.01 % | 7.755 M 62.79 % | 4.764 M 186.71 % | 1.662 M -43.88 % | 2.961 M 267.31 % | 806.137 K 98.45 % | 406.224 K -62.46 % | 1.082 M 3.16 % | 1.049 M 108.03 % | 504.304 K 108.24 % | 242.176 K -68.71 % | 774.035 K 130.20 % | 336.248 K 114.62 % | 156.674 K -24.49 % | 207.479 K 173.35 % | 75.901 K -67.20 % | 231.431 K 12.62 % | 205.505 K -59.42 % | 506.453 K -60.74 % | 1.290 M -27.26 % | 1.774 M -11.30 % | 1.999 M -91.07 % | 22.400 M 10.35 % | 20.299 M -17.82 % | 24.700 M 24 665.31 % | 99.736 K -75.07 % | 400.000 K 33.20 % | 300.310 K 201.93 % | 99.464 K -0.49 % | 99.956 K -75.01 % | 400.000 K 99.86 % | 200.143 K -33.21 % | 299.682 K 0.06 % | 299.517 K -0.32 % | 300.471 K -49.94 % | 600.247 K 100.40 % | 299.523 K |
| Actifs fiscaux | 13.829 M -46.54 % | 25.866 M 2.54 % | 25.226 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.921 M -16.67 % | 11.906 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 -100.00 % | 5.664 M | 0.000 -100.00 % | 15.985 M 0.00 % | 15.985 M 0.00 % | 15.985 M 0.00 % | 15.985 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 76.051 M -1.26 % | 77.019 M -3.13 % | 79.504 M 2.85 % | 77.303 M -87.13 % | 600.687 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 -100.00 % | 174.000 K 0.00 % | 174.000 K -97.17 % | 6.153 M -31.21 % | 8.944 M 0.00 % | 8.944 M 0.00 % | 8.944 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 |
| Autres actifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Compte à payer | 128.809 M -4.02 % | 134.198 M 195.48 % | 45.417 M -66.63 % | 136.098 M 23.39 % | 110.295 M 14.18 % | 96.595 M 238.25 % | 28.557 M -60.18 % | 71.709 M -6.50 % | 76.698 M -0.44 % | 77.036 M 142.87 % | 31.719 M -62.33 % | 84.193 M 8.58 % | 77.543 M 13.43 % | 68.363 M 127.12 % | 30.100 M -45.77 % | 55.506 M 8.29 % | 51.255 M 6.70 % | 48.038 M 46.57 % | 32.775 M -30.22 % | 46.970 M 15.44 % | 40.688 M -9.58 % | 44.997 M 86.16 % | 24.171 M -44.89 % | 43.863 M 13.15 % | 38.765 M 0.52 % | 38.565 M 76.41 % | 21.861 M -53.95 % | 47.473 M -1.73 % | 48.310 M -2.54 % | 49.568 M 107.17 % | 23.926 M -33.13 % | 35.782 M -11.20 % | 40.294 M 12.16 % | 35.927 M 27.49 % | 28.180 M -6.09 % | 30.009 M -6.10 % | 31.960 M -12.10 % | 36.359 M 38.28 % | 26.293 M -32.65 % | 39.042 M -0.96 % | 39.421 M 12.10 % | 35.167 M -4.63 % | 36.873 M -23.60 % | 48.260 M 25.26 % | 38.528 M 5.28 % | 36.597 M 60.74 % | 22.768 M -18.82 % | 28.047 M -18.33 % | 34.340 M 19.99 % | 28.618 M -28.39 % | 39.963 M -29.43 % | 56.625 M 33.62 % | 42.378 M -29.26 % | 59.906 M 92.90 % | 31.055 M -15.63 % | 36.807 M 14.24 % | 32.218 M 39.82 % | 23.043 M 11.71 % | 20.628 M -12.64 % | 23.613 M 54.08 % | 15.325 M -23.93 % | 20.145 M 35.92 % | 14.821 M -15.50 % | 17.539 M -58.38 % | 42.136 M -48.42 % | 81.694 M 59.25 % | 51.299 M 42.69 % | 35.953 M 33.00 % | 27.032 M 20.47 % | 22.439 M -26.27 % | 30.435 M 47.41 % | 20.646 M -24.04 % | 27.181 M 30.34 % | 20.854 M -5.04 % | 21.960 M 60.51 % | 13.681 M 53.00 % | 8.942 M -15.80 % | 10.620 M -15.59 % | 12.580 M 10.51 % | 11.384 M 10.36 % | 10.315 M 6.31 % | 9.703 M -33.44 % | 14.578 M 466.51 % | 2.573 M 140.95 % | 1.068 M -42.02 % | 1.842 M -0.84 % | 1.858 M 24.38 % | 1.494 M -5.57 % | 1.582 M -1.52 % | 1.606 M 2.35 % | 1.569 M -63.71 % | 4.324 M 8.94 % | 3.969 M 35.16 % | 2.937 M 0.27 % | 2.929 M 238.63 % | 864.843 K 173.38 % | 316.353 K -60.67 % | 804.399 K 15.63 % | 695.657 K 131.55 % | 300.429 K -66.63 % | 900.391 K 28.58 % | 700.231 K 39.94 % | 500.367 K 66.41 % | 300.675 K -49.95 % | 600.755 K 200.84 % | 199.690 K -50.00 % | 399.388 K -0.11 % | 399.824 K -63.68 % | 1.101 M -55.98 % | 2.500 M 66.71 % | 1.500 M -0.04 % | 1.500 M 150.24 % | 599.557 K -33.41 % | 900.370 K -59.08 % | 2.200 M |
| Impôts à payer | 2.809 M -30.69 % | 4.053 M 0.00 % | 4.053 M 38.61 % | 2.924 M -37.99 % | 4.715 M 15.73 % | 4.074 M 29.05 % | 3.157 M 46.29 % | 2.158 M 348.65 % | 481.000 K 44.01 % | 334.000 K -72.78 % | 1.227 M 22.82 % | 999.000 K -18.98 % | 1.233 M -30.65 % | 1.778 M -35.56 % | 2.759 M 49.05 % | 1.851 M 23.73 % | 1.496 M 117.76 % | 687.000 K -70.84 % | 2.356 M -12.25 % | 2.685 M 30.98 % | 2.050 M 45.80 % | 1.406 M 0.00 % | 1.406 M 34.93 % | 1.042 M 4.51 % | 997.000 K -35.13 % | 1.537 M 7.71 % | 1.427 M 20.83 % | 1.181 M -27.32 % | 1.625 M | 0.000 -100.00 % | 302.000 K -72.47 % | 1.097 M 92.79 % | 569.000 K -56.80 % | 1.317 M 48.14 % | 889.000 K 180.44 % | 317.000 K -46.09 % | 588.000 K 104.17 % | 288.000 K -72.25 % | 1.038 M -6.74 % | 1.113 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 % | 864.000 K -73.44 % | 3.253 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.438 M -65.99 % | 4.228 M -82.76 % | 24.528 M -3.02 % | 25.291 M -14.54 % | 29.594 M -7.52 % | 32.002 M 8 549.19 % | 370.000 K -75.02 % | 1.481 M -36.90 % | 2.347 M -38.59 % | 3.822 M 1 149.02 % | 306.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Revenu différé non Courant | 81.366 M 4.44 % | 77.905 M 0.75 % | 77.327 M 21.06 % | 63.877 M | 0.000 -100.00 % | 59.721 M 0.00 % | 59.720 M -0.54 % | 60.043 M 0.01 % | 60.036 M 26.21 % | 47.569 M -0.11 % | 47.620 M -1.20 % | 48.198 M 0.08 % | 48.159 M 0.07 % | 48.126 M 6.11 % | 45.356 M 0.46 % | 45.149 M -1.36 % | 45.772 M -1.38 % | 46.413 M -1.57 % | 47.154 M -0.56 % | 47.420 M -0.04 % | 47.437 M 20.26 % | 39.444 M 0.03 % | 39.433 M -0.11 % | 39.475 M 0.09 % | 39.439 M 0.09 % | 39.403 M 0.09 % | 39.367 M 1.19 % | 38.904 M -0.27 % | 39.008 M 0.56 % | 38.791 M -2.14 % | 39.640 M 0.47 % | 39.453 M -0.77 % | 39.759 M -1.03 % | 40.171 M 110.30 % | -389.835 M -0.72 % | -387.050 M -0.86 % | -383.758 M -8.90 % | -352.391 M -383.17 % | 124.445 M 4.42 % | 119.174 M 7.04 % | 111.335 M -17.59 % | 135.100 M 140.14 % | -336.547 M -475.41 % | 89.649 M 130.79 % | -291.210 M 4.19 % | -303.937 M 2.38 % | -311.341 M -480.54 % | 81.816 M 185 845.45 % | 44.000 K -50.00 % | 88.000 K -32.82 % | 131.000 K -25.14 % | 175.000 K -20.09 % | 219.000 K -16.73 % | 263.000 K -14.05 % | 306.000 K -99.61 % | 79.157 M 65.50 % | 47.828 M 10 819.63 % | 438.000 K -8.94 % | 481.000 K -8.38 % | 525.000 K -7.73 % | 569.000 K -7.18 % | 613.000 K -6.55 % | 656.000 K -6.29 % | 700.000 K -5.91 % | 744.000 K -5.58 % | 788.000 K -9.94 % | 875.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intérêts minoritaires | 1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Obligations de location-acquisition | 19.021 M 27.47 % | 14.922 M 12.23 % | 13.296 M -16.68 % | 15.958 M 8.09 % | 14.764 M -17.07 % | 17.802 M -0.93 % | 17.969 M -13.26 % | 20.717 M -11.97 % | 23.534 M -13.35 % | 27.161 M 33.55 % | 20.337 M 24.55 % | 16.328 M -6.84 % | 17.526 M -13.77 % | 20.325 M -12.20 % | 23.149 M -11.48 % | 26.152 M -9.61 % | 28.933 M -2.55 % | 29.691 M -13.80 % | 34.446 M 10.21 % | 31.255 M 5.20 % | 29.710 M -3.34 % | 30.738 M 1.16 % | 30.385 M -4.22 % | 31.725 M 78.60 % | 17.763 M -7.77 % | 19.260 M 36.50 % | 14.110 M -13.68 % | 16.347 M -12.83 % | 18.754 M -11.26 % | 21.134 M -11.06 % | 23.761 M -10.67 % | 26.599 M 59.75 % | 16.650 M -6.90 % | 17.884 M -10.47 % | 19.976 M -9.98 % | 22.191 M -8.86 % | 24.347 M -8.40 % | 26.579 M -3.66 % | 27.589 M -3.73 % | 28.658 M -3.55 % | 29.712 M -3.39 % | 30.755 M -7.71 % | 33.326 M -25.59 % | 44.784 M -9.22 % | 49.331 M -9.53 % | 54.528 M 16.48 % | 46.812 M 4.69 % | 44.717 M -7.81 % | 48.505 M 15.49 % | 42.001 M 19.18 % | 35.241 M 115.70 % | -224.491 M | 0.000 | 0.000 -100.00 % | 45.980 M | 0.000 | 0.000 | 0.000 -100.00 % | 64.459 M | 0.000 | 0.000 | 0.000 -100.00 % | 22.698 M | 0.000 -100.00 % | 18.340 M 17.07 % | 15.666 M -10.66 % | 17.535 M 1 154.91 % | 1.397 M 93.22 % | 723.177 K | 0.000 | 0.000 | 0.000 -100.00 % | 601.937 K | 0.000 -100.00 % | 2.157 M | 0.000 -100.00 % | 14.160 M -4.12 % | 14.768 M -3.42 % | 15.292 M 7 110.83 % | 212.068 K | 0.000 -100.00 % | 1.229 M -33.85 % | 1.858 M 23.09 % | 1.509 M | 0.000 -100.00 % | 1.713 M -14.05 % | 1.993 M -0.16 % | 1.997 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 M 0.00 % | 2.000 M 0.00 % | 2.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 19.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 99.379 K | 0.000 | 0.000 | 0.000 |
| Actions spécifiques | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 26.642 M 0.00 % | 26.642 M 0.00 % | 26.642 M 0.00 % | 26.642 M 0.00 % | 26.642 M 0.00 % | 26.642 M 0.00 % | 26.642 M 0.00 % | 26.642 M 0.00 % | 26.642 M 0.00 % | 26.642 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 26.642 M | 0.000 | 0.000 | 0.000 -100.00 % | 26.642 M 0.00 % | 26.642 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 |
| Autres total actionnaires capitaux propres | 60.153 M 1.31 % | 59.373 M 2.75 % | 57.786 M 1.65 % | 56.847 M 2.15 % | 55.652 M -0.17 % | 55.749 M 1.67 % | 54.833 M 1.09 % | 54.243 M 2.02 % | 53.171 M 1.97 % | 52.143 M -6.55 % | 55.795 M 1.71 % | 54.855 M 1.50 % | 54.042 M 1.48 % | 53.256 M -3.88 % | 55.403 M 0.05 % | 55.376 M 1.09 % | 54.779 M 0.44 % | 54.540 M 2.07 % | 53.433 M 1.16 % | 52.822 M 0.21 % | 52.712 M 0.91 % | 52.239 M 1.20 % | 51.622 M 1.09 % | 51.063 M 1.14 % | 50.489 M 1.35 % | 49.816 M 1.10 % | 49.274 M 0.94 % | 48.814 M 0.99 % | 48.336 M -0.88 % | 48.767 M 2.71 % | 47.478 M -0.04 % | 47.495 M -1.35 % | 48.145 M -0.05 % | 48.168 M 5.29 % | 45.747 M 1.43 % | 45.102 M 0.56 % | 44.850 M 1.24 % | 44.299 M 4.09 % | 42.558 M 0.95 % | 42.158 M 1.05 % | 41.719 M 1.43 % | 41.129 M 0.58 % | 40.890 M 1.61 % | 40.242 M 1.67 % | 39.582 M -1.63 % | 40.238 M 4.50 % | 38.507 M 0.41 % | 38.348 M 1.39 % | 37.824 M -1.27 % | 38.312 M -30.58 % | 55.188 M 52.64 % | 36.155 M -91.09 % | 405.933 M -1.03 % | 410.151 M -5.86 % | 435.660 M 6.57 % | 408.797 M 0.39 % | 407.195 M 8.33 % | 375.872 M 2.95 % | 365.104 M 0.47 % | 363.395 M 0.47 % | 361.707 M 0.57 % | 359.647 M 4.53 % | 344.052 M 0.93 % | 340.879 M 0.04 % | 340.728 M 11.81 % | 304.740 M 2.59 % | 297.054 M 1.28 % | 293.307 M 10.53 % | 265.369 M 0.72 % | 263.462 M 23.30 % | 213.673 M 1.04 % | 211.482 M 3.30 % | 204.720 M 1.29 % | 202.110 M 0.43 % | 201.240 M 6.26 % | 189.387 M 8.31 % | 174.853 M 6.77 % | 163.764 M -15.06 % | 192.806 M 20.54 % | 159.955 M 0.22 % | 159.610 M 5.25 % | 151.650 M 0.78 % | 150.481 M 7.12 % | 140.483 M 1.35 % | 138.616 M 28.69 % | 107.713 M 8.31 % | 99.446 M 0.00 % | 99.448 M 3.65 % | 95.943 M 0.00 % | 95.944 M 4.41 % | 91.889 M 0.18 % | 91.725 M 0.92 % | 90.885 M 2.64 % | 88.550 M 0.74 % | 87.897 M 0.00 % | 87.897 M 0.00 % | 87.897 M 0.00 % | 87.897 M 0.00 % | 87.897 M 6.93 % | 82.199 M 0.12 % | 82.099 M 0.00 % | 82.099 M 2.49 % | 80.101 M 1.01 % | 79.300 M 2.19 % | 77.600 M 10.38 % | 70.300 M 4.30 % | 67.400 M 1.20 % | 66.600 M 4.06 % | 64.000 M 5.09 % | 60.901 M 2.01 % | 59.699 M 0.67 % | 59.300 M 21.52 % | 48.800 M -15.43 % | 57.700 M -16.50 % | 69.099 M |
| Impôts différés passifs non courants | 141.610 M -19.66 % | 176.262 M -4.19 % | 183.964 M 23.89 % | 148.492 M | 0.000 -100.00 % | 153.909 M 34.16 % | 114.723 M 25.34 % | 91.533 M 10.08 % | 83.154 M 12.79 % | 73.722 M -3.32 % | 76.255 M 0.68 % | 75.738 M 4.70 % | 72.339 M 2.13 % | 70.828 M 0.91 % | 70.186 M 13.56 % | 61.805 M 51.18 % | 40.883 M 18.02 % | 34.642 M -11.31 % | 39.060 M -9.20 % | 43.018 M -2.69 % | 44.206 M 9.24 % | 40.468 M -20.19 % | 50.703 M -13.46 % | 58.586 M -14.47 % | 68.498 M -10.92 % | 76.895 M -8.23 % | 83.793 M -1.60 % | 85.157 M 0.35 % | 84.861 M 0.21 % | 84.686 M -4.90 % | 89.045 M 5.60 % | 84.323 M 7.29 % | 78.592 M 7.25 % | 73.277 M 17.80 % | 62.202 M -10.94 % | 69.846 M -5.80 % | 74.146 M -11.80 % | 84.069 M -10.67 % | 94.113 M -4.95 % | 99.019 M 0.01 % | 99.012 M 1.69 % | 97.363 M -2.71 % | 100.071 M -1.09 % | 101.171 M 2.54 % | 98.666 M 0.91 % | 97.772 M 0.43 % | 97.350 M 7.84 % | 90.274 M 6.68 % | 84.621 M 10.00 % | 76.930 M 7.62 % | 71.480 M 11.31 % | 64.218 M -0.75 % | 64.704 M -7.69 % | 70.097 M -7.88 % | 76.091 M -0.17 % | 76.219 M 13.52 % | 67.140 M -0.25 % | 67.308 M 11.80 % | 60.203 M 35.58 % | 44.404 M 15.03 % | 38.603 M -38.73 % | 63.004 M 286.17 % | 16.315 M -69.91 % | 54.215 M 1.70 % | 53.308 M 15.15 % | 46.296 M 63.16 % | 28.374 M -31.17 % | 41.223 M 15.56 % | 35.671 M 46.45 % | 24.358 M 13.08 % | 21.540 M 285.28 % | 5.591 M 411.43 % | 1.093 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.900 M -851.66 % | -199.690 K 91.68 % | -2.399 M -4.30 % | -2.300 M 17.88 % | -2.801 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actifs totaux | 2.263 B 1.88 % | 2.221 B 1.18 % | 2.195 B 7.21 % | 2.047 B 3.54 % | 1.977 B 7.71 % | 1.836 B 17.21 % | 1.566 B 7.31 % | 1.460 B 2.85 % | 1.419 B 1.94 % | 1.392 B 8.87 % | 1.279 B 3.76 % | 1.232 B 2.30 % | 1.205 B 2.81 % | 1.172 B -0.97 % | 1.183 B 3.31 % | 1.145 B 4.69 % | 1.094 B 2.09 % | 1.072 B 17.72 % | 910.365 M 1.51 % | 896.792 M 0.59 % | 891.540 M -0.21 % | 893.448 M 1.07 % | 883.996 M -7.98 % | 960.690 M -0.20 % | 962.645 M -0.89 % | 971.251 M -0.15 % | 972.723 M -1.95 % | 992.082 M -0.09 % | 992.944 M 0.81 % | 984.973 M -0.38 % | 988.710 M 0.13 % | 987.390 M 0.18 % | 985.568 M -4.16 % | 1.028 B 8.32 % | 949.439 M -3.31 % | 981.969 M -0.28 % | 984.763 M 0.77 % | 977.272 M -1.30 % | 990.194 M -2.40 % | 1.015 B 2.54 % | 989.490 M -2.60 % | 1.016 B 2.35 % | 992.542 M 0.33 % | 989.320 M 0.73 % | 982.103 M -0.25 % | 984.602 M 1.48 % | 970.228 M -1.60 % | 986.038 M 0.66 % | 979.538 M 0.21 % | 977.490 M -0.91 % | 986.447 M 0.65 % | 980.070 M -0.12 % | 981.205 M 0.70 % | 974.388 M -2.05 % | 994.732 M 0.31 % | 991.697 M 7.74 % | 920.454 M 32.32 % | 695.651 M 1.17 % | 687.612 M 5.80 % | 649.903 M 8.19 % | 600.705 M -0.87 % | 605.997 M 13.25 % | 535.095 M 0.22 % | 533.946 M 3.05 % | 518.165 M 3.97 % | 498.391 M -2.69 % | 512.194 M 6.61 % | 480.415 M 4.70 % | 458.852 M 7.86 % | 425.407 M 12.76 % | 377.263 M 11.11 % | 339.531 M 5.93 % | 320.528 M 6.55 % | 300.826 M 1.13 % | 297.461 M 46.45 % | 203.113 M 2.81 % | 197.555 M 4.11 % | 189.754 M -0.65 % | 190.997 M 35.64 % | 140.811 M 7.28 % | 131.250 M -0.84 % | 132.356 M -6.74 % | 141.923 M 59.88 % | 88.771 M -0.30 % | 89.036 M 31.97 % | 67.465 M 10.17 % | 61.235 M -1.20 % | 61.977 M 4.21 % | 59.474 M -2.48 % | 60.986 M 1.12 % | 60.310 M -0.26 % | 60.465 M 0.34 % | 60.261 M -0.53 % | 60.582 M 88.90 % | 32.070 M -60.64 % | 81.483 M -2.05 % | 83.189 M -2.82 % | 85.601 M 7.68 % | 79.499 M 13.08 % | 70.300 M -24.97 % | 93.700 M 0.43 % | 93.300 M 1.52 % | 91.900 M 156.71 % | 35.799 M -0.28 % | 35.900 M 20.88 % | 29.700 M 1.02 % | 29.400 M 1.73 % | 28.900 M -1.03 % | 29.200 M 0.69 % | 29.001 M -0.34 % | 29.100 M -51.42 % | 59.901 M 1.35 % | 59.100 M 1.03 % | 58.499 M -2.50 % | 60.000 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | -27.439 M -243.85 % | -7.980 M -168.16 % | 11.707 M 5 953.50 % | -200.000 K 93.84 % | -3.247 M -113.95 % | 23.282 M -31.66 % | 34.068 M 182.93 % | 12.041 M 1 675.96 % | 678.000 K -79.80 % | 3.356 M 174.63 % | 1.222 M -65.09 % | 3.500 M 279.61 % | 922.000 K -22.39 % | 1.188 M -87.23 % | 9.300 M -58.31 % | 22.310 M 217.22 % | 7.033 M 263.48 % | -4.302 M -57.93 % | -2.724 M -369.66 % | -580.000 K -113.41 % | 4.326 M 142.76 % | -10.118 M -34.14 % | -7.543 M 23.44 % | -9.853 M -21.27 % | -8.125 M -19.20 % | -6.816 M -1 156.74 % | 645.000 K -50.35 % | 1.299 M -49.69 % | 2.582 M 163.32 % | -4.078 M -179.85 % | 5.107 M -18.99 % | 6.304 M 9.83 % | 5.740 M -52.27 % | 12.027 M 35.73 % | 8.861 M 304.64 % | -4.330 M 56.46 % | -9.944 M -6.92 % | -9.300 M -82.21 % | -5.104 M -5 588.17 % | 93.000 K -96.19 % | 2.441 M 180.43 % | -3.035 M 27.32 % | -4.176 M 24.50 % | -5.531 M -540.02 % | 1.257 M 473.00 % | -337.000 K -130.12 % | 1.119 M 16 085.71 % | -7.000 K -108.75 % | 80.000 K -94.55 % | 1.467 M 133.93 % | -4.323 M -49.64 % | -2.889 M -158.90 % | 4.905 M 383.20 % | -1.732 M -103.91 % | 44.285 M 189.32 % | -49.579 M -453.13 % | 14.040 M 1 511.94 % | 871.000 K -94.92 % | 17.154 M 165.50 % | 6.461 M -26.24 % | 8.759 M -14.99 % | 10.304 M 528.68 % | 1.639 M 372.26 % | -602.000 K -108.46 % | 7.117 M 187.55 % | -8.129 M 6.06 % | -8.653 M -251.42 % | 5.715 M -57.86 % | 13.561 M 634.01 % | -2.539 M -113.89 % | 18.280 M 306.43 % | 4.498 M -50.15 % | 9.023 M 134.69 % | 3.845 M 296.86 % | -1.953 M -263.98 % | 1.191 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 |
| Rémunération à base d'actions | 4.820 M 15.62 % | 4.169 M 1 390.71 % | -323.000 K -121.59 % | 1.496 M -42.13 % | 2.585 M -54.39 % | 5.667 M 260.27 % | 1.573 M 116.37 % | 727.000 K 74.34 % | 417.000 K -88.45 % | 3.609 M 101.17 % | 1.794 M 56.54 % | 1.146 M 155.60 % | -2.061 M -162.97 % | 3.273 M 204.47 % | 1.075 M 818.80 % | 117.000 K -92.91 % | 1.650 M -43.49 % | 2.920 M 135.10 % | 1.242 M -50.34 % | 2.501 M 89.33 % | 1.321 M 436.99 % | 246.000 K -65.45 % | 712.000 K 289.07 % | 183.000 K -58.78 % | 444.000 K -75.15 % | 1.787 M 720.49 % | -288.000 K 25.39 % | -386.000 K -267.10 % | 231.000 K 127.53 % | -839.000 K -163.51 % | 1.321 M -41.29 % | 2.250 M 1 223.53 % | 170.000 K -94.94 % | 3.359 M 143.05 % | 1.382 M 446.25 % | 253.000 K -37.68 % | 406.000 K -75.26 % | 1.641 M 357.10 % | 359.000 K 22.53 % | 293.000 K -74.39 % | 1.144 M 455.34 % | 206.000 K -63.48 % | 564.000 K -8.44 % | 616.000 K 28.87 % | 478.000 K -77.05 % | 2.083 M 347.00 % | 466.000 K -27.86 % | 646.000 K 203.29 % | 213.000 K -84.28 % | 1.355 M -17.18 % | 1.636 M 102.73 % | 807.000 K 3.73 % | 778.000 K -64.67 % | 2.202 M 40.79 % | 1.564 M 7.79 % | 1.451 M -0.55 % | 1.459 M -61.00 % | 3.741 M 40.16 % | 2.669 M 126.96 % | 1.176 M 5.95 % | 1.110 M -79.65 % | 5.454 M 128.68 % | 2.385 M 122.27 % | 1.073 M -32.13 % | 1.581 M 140.64 % | 657.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation du fonds de roulement | 10.125 M -60.35 % | 25.533 M 29 114.77 % | -88.000 K -100.40 % | 21.824 M 185.46 % | -25.538 M -362.68 % | 9.722 M 489.19 % | -2.498 M 92.75 % | -34.451 M -1 173.60 % | -2.705 M 68.04 % | -8.465 M 73.65 % | -32.122 M -1 056.30 % | -2.778 M -117.48 % | 15.889 M 17.13 % | 13.565 M 166.02 % | -20.547 M -151.37 % | -8.174 M -134.12 % | 23.957 M 188.05 % | -27.207 M -340 187.50 % | 8.000 K 106.11 % | -131.000 K 99.26 % | -17.640 M -234.53 % | 13.112 M 237.41 % | -9.542 M -216.21 % | 8.211 M 372.25 % | -3.016 M -33.04 % | -2.267 M -110.32 % | 21.962 M 274.98 % | -12.551 M -15.59 % | -10.858 M -240.34 % | 7.737 M -7.98 % | 8.408 M 438.49 % | -2.484 M -111.49 % | 21.612 M 285.67 % | -11.640 M -650.35 % | 2.115 M 110.41 % | -20.309 M -1 723.42 % | 1.251 M -57.64 % | 2.953 M 18.36 % | 2.495 M 596.93 % | 358.000 K -88.43 % | 3.093 M 116.20 % | -19.092 M -450.68 % | -3.467 M -117.58 % | 19.717 M 408.75 % | -6.386 M -185.00 % | 7.513 M -41.89 % | 12.928 M 1 685.64 % | 724.000 K -96.50 % | 20.691 M 221.33 % | -17.054 M 36.17 % | -26.719 M -457.92 % | 7.465 M 119.39 % | -38.501 M -190.15 % | 42.706 M 595.26 % | -8.623 M -892.29 % | -869.000 K -284.11 % | 472.000 K 114.18 % | -3.328 M 79.85 % | -16.516 M -186.97 % | 18.990 M 132.93 % | -57.669 M -247.50 % | 39.097 M 329.46 % | -17.039 M -1 046.61 % | 1.800 M 105.95 % | -30.252 M -152.88 % | -11.963 M -125.33 % | 47.230 M 368.28 % | -17.605 M -4 850.64 % | -355.606 K 98.25 % | -20.364 M -590.53 % | 4.152 M 166.45 % | -6.247 M 34.31 % | -9.511 M -246.01 % | 6.514 M -64.22 % | 18.206 M 294.07 % | 4.620 M 4 538.33 % | -104.094 K 99.12 % | -11.776 M -175.58 % | -4.273 M -1 429.99 % | -279.305 K 87.82 % | -2.294 M 83.76 % | -14.123 M -249.00 % | 9.479 M 512.54 % | 1.547 M 2 410.60 % | -66.971 K -116.72 % | -30.902 K 89.18 % | -285.605 K 15.28 % | -337.130 K -164.66 % | 521.390 K 249.50 % | -348.766 K 50.54 % | -705.149 K -302.30 % | 348.571 K -60.49 % | 882.310 K 405.53 % | 174.530 K -94.99 % | 3.485 M 298.17 % | 875.167 K 182.42 % | -1.062 M -265.22 % | 642.629 K 599.55 % | -128.641 K 94.41 % | -2.300 M -43.79 % | -1.599 M -134.78 % | 4.599 M 329.78 % | -2.002 M -1 902.34 % | -99.963 K -149.95 % | 200.136 K 150.11 % | -399.381 K -239 050.30 % | -167.000 99.94 % | -299.603 K 82.38 % | -1.701 M -254.51 % | 1.101 M 996.11 % | 100.427 K -87.44 % | 799.796 K 702.29 % | 99.689 K 106.23 % | -1.601 M |
| Comptes débiteurs | 754.000 K 153.86 % | -1.400 M -135.00 % | 4.000 M -82.07 % | 22.310 M 223.29 % | 6.901 M 284.46 % | 1.795 M 164.11 % | -2.800 M 68.10 % | -8.777 M -185.37 % | 10.281 M 765.01 % | -1.546 M 57.77 % | -3.661 M 39.14 % | -6.015 M -287.27 % | 3.212 M 12.23 % | 2.862 M 101.83 % | 1.418 M 230.81 % | -1.084 M -105.26 % | 20.595 M 186.37 % | -23.844 M -384.03 % | 8.395 M 354.52 % | 1.847 M 115.21 % | -12.147 M -230.42 % | 9.314 M 209.46 % | -8.509 M -2 775.79 % | 318.000 K -84.59 % | 2.064 M -69.82 % | 6.840 M 5 042.86 % | 133.000 K -96.95 % | 4.366 M 213.70 % | -3.840 M -160.39 % | 6.359 M 147.69 % | -13.335 M -465.04 % | 3.653 M -74.62 % | 14.392 M 203.47 % | -13.909 M -605.78 % | 2.750 M 138.25 % | -7.190 M -255.19 % | 4.633 M 334.46 % | -1.976 M -132.31 % | 6.116 M 93.12 % | 3.167 M 252.92 % | -2.071 M 63.76 % | -5.715 M -157.53 % | 9.934 M 66.26 % | 5.975 M 155.82 % | -10.704 M 18.04 % | -13.060 M -199.80 % | 13.086 M 113.75 % | 6.122 M -57.57 % | 14.430 M 256.10 % | -9.244 M -578.72 % | 1.931 M -88.03 % | 16.136 M 145.41 % | -35.534 M -225.98 % | 28.206 M 924.25 % | -3.422 M 72.26 % | -12.334 M -49.90 % | -8.228 M -237.25 % | 5.995 M 189.89 % | -6.669 M -159.57 % | 11.196 M 220.89 % | -9.261 M -217.70 % | -2.915 M 39.64 % | -4.829 M -1 915.41 % | 266.000 K 134.95 % | -761.000 K 70.45 % | -2.575 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventaire | -3.347 M -114.29 % | 23.415 M 1 335.62 % | 1.631 M 113.28 % | -12.279 M -208.13 % | -3.985 M -145.94 % | 8.675 M 21.06 % | 7.166 M 132.85 % | -21.815 M -487.85 % | -3.711 M 33.87 % | -5.612 M 72.54 % | -20.436 M -163.18 % | -7.765 M -230.02 % | 5.972 M -27.12 % | 8.194 M 146.13 % | -17.761 M -123.92 % | -7.932 M -375.90 % | 2.875 M -52.91 % | 6.105 M 167.90 % | -8.991 M -54.35 % | -5.825 M -189.70 % | 6.494 M 318.65 % | -2.970 M -428.54 % | 904.000 K -66.27 % | 2.680 M 204.00 % | -2.577 M 54.32 % | -5.641 M -118.98 % | 29.722 M 215.53 % | -25.727 M -430.67 % | -4.848 M -421.91 % | 1.506 M -90.36 % | 15.628 M 599.78 % | -3.127 M -170.62 % | 4.428 M 831.90 % | -605.000 K 88.77 % | -5.387 M 52.60 % | -11.364 M -611.89 % | 2.220 M 248.79 % | -1.492 M -127.82 % | 5.363 M 271.51 % | -3.127 M -272.19 % | 1.816 M 121.17 % | -8.579 M -9.16 % | -7.859 M -275.97 % | 4.466 M 48.27 % | 3.012 M -65.36 % | 8.695 M -0.11 % | 8.705 M 152.22 % | -16.670 M -463.56 % | -2.958 M 66.39 % | -8.801 M -597.79 % | 1.768 M 133.55 % | -5.270 M -158.12 % | 9.067 M 198.34 % | -9.220 M -220.81 % | -2.874 M -116.36 % | 17.566 M 288.84 % | -9.302 M -25.79 % | -7.395 M -187.74 % | 8.428 M 158.13 % | -14.498 M -410.65 % | 4.667 M 240.28 % | -3.327 M -595.83 % | 671.000 K 113.45 % | -4.988 M -300.48 % | 2.488 M 559.95 % | 377.000 K -75.32 % | 1.528 M 115.40 % | -9.920 M -302.03 % | -2.467 M -12.21 % | -2.199 M 58.62 % | -5.314 M -411.94 % | 1.703 M 171.03 % | -2.398 M -119.71 % | 12.169 M 175.28 % | -16.165 M -278.57 % | 9.052 M 1 064.74 % | 777.209 K -74.02 % | 2.992 M 121.84 % | -13.698 M -677.27 % | 2.373 M 178.62 % | 851.667 K 108.19 % | -10.400 M -28 777.33 % | 36.267 K 279.12 % | -20.247 K -334.58 % | -4.659 K 56.30 % | -10.662 K -294.53 % | 5.481 K -45.21 % | 10.003 K 209.31 % | -9.151 K -520.41 % | -1.475 K -101.69 % | 87.376 K 237.44 % | 25.894 K 1 762.00 % | -1.558 K -129.21 % | 5.334 K 495.99 % | -1.347 K -119.44 % | 6.929 K -80.72 % | 35.946 K 67.66 % | 21.440 K -51.76 % | 44.442 K 15 216.33 % | -294.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Comptes à payer | 0.000 100.00 % | -1.475 M 82.79 % | -8.571 M -158.69 % | 14.605 M 32 355.56 % | 45.000 K 102.32 % | -1.939 M 72.62 % | -7.083 M -12 978.18 % | 55.000 K 101.34 % | -4.108 M -276.88 % | -1.090 M 89.51 % | -10.390 M -203.51 % | 10.038 M 268.08 % | -5.972 M -171.60 % | 8.341 M 193.97 % | -8.876 M -929.53 % | 1.070 M -48.97 % | 2.097 M 128.82 % | -7.275 M -411.70 % | 2.334 M -58.88 % | 5.676 M 213.77 % | -4.989 M -262.05 % | -1.378 M 13.88 % | -1.600 M -131.93 % | 5.011 M 5 730.34 % | -89.000 K 97.65 % | -3.785 M -13.97 % | -3.321 M -262.56 % | 2.043 M 444.80 % | 375.000 K 142.86 % | -875.000 K -115.37 % | 5.692 M 269.25 % | -3.363 M -179.54 % | 4.228 M 73.28 % | 2.440 M -40.03 % | 4.069 M 287.94 % | -2.165 M 47.01 % | -4.086 M -165.99 % | 6.192 M 165.68 % | -9.427 M -2 714.03 % | -335.000 K -107.06 % | 4.742 M 184.08 % | -5.640 M 16.05 % | -6.718 M -178.23 % | 8.588 M 466.12 % | 1.517 M -84.85 % | 10.012 M 640.90 % | -1.851 M -241.95 % | 1.304 M -82.07 % | 7.273 M 2 994.89 % | 235.000 K 100.77 % | -30.374 M -572.14 % | -4.519 M 45.02 % | -8.219 M -134.50 % | 23.821 M 2 120.44 % | -1.179 M -114.13 % | 8.345 M 53.97 % | 5.420 M 5 865.96 % | -94.000 K 99.46 % | -17.426 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -30.708 M -205.34 % | -10.057 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autre fonds de roulement | 12.718 M 154.72 % | 4.993 M 75.07 % | 2.852 M 201.42 % | -2.812 M 90.13 % | -28.499 M -393.14 % | 9.722 M 4 339.27 % | 219.000 K 105.60 % | -3.914 M 24.25 % | -5.167 M -2 281.11 % | -217.000 K -109.18 % | 2.365 M 145.33 % | 964.000 K -92.40 % | 12.677 M 317.37 % | -5.832 M -224.83 % | 4.672 M 2 149.12 % | -228.000 K 85.84 % | -1.610 M 26.58 % | -2.193 M -26.76 % | -1.730 M 5.41 % | -1.829 M 73.86 % | -6.998 M -185.91 % | 8.146 M 2 517.21 % | -337.000 K -266.83 % | 202.000 K 108.37 % | -2.414 M -856.74 % | 319.000 K 106.98 % | -4.572 M -167.56 % | 6.767 M 365.89 % | -2.545 M -440.70 % | 747.000 K 76.60 % | 423.000 K 19.83 % | 353.000 K 124.58 % | -1.436 M -430.88 % | 434.000 K -36.46 % | 683.000 K 66.59 % | 410.000 K 127.04 % | -1.516 M -762.01 % | 229.000 K -48.31 % | 443.000 K -32.16 % | 653.000 K 146.84 % | -1.394 M -265.56 % | 842.000 K -28.40 % | 1.176 M 70.93 % | 688.000 K 426.07 % | -211.000 K -111.31 % | 1.866 M 126.61 % | -7.012 M -170.35 % | 9.968 M 412.23 % | 1.946 M 157.41 % | 756.000 K 1 818.18 % | -44.000 K -103.94 % | 1.118 M 129.31 % | -3.815 M -3 677.23 % | -101.000 K 91.20 % | -1.148 M 92.05 % | -14.446 M -214.81 % | 12.582 M 786.04 % | -1.834 M -116.02 % | -849.000 K -103.81 % | 22.292 M 142.00 % | -53.075 M -217.06 % | 45.339 M 451.98 % | -12.881 M -297.50 % | 6.522 M 613.14 % | -1.271 M -535.27 % | 292.000 K -99.36 % | 45.702 M 694.68 % | -7.685 M -463.92 % | 2.112 M 111.62 % | -18.166 M -291.92 % | 9.465 M 219.05 % | -7.951 M -11.78 % | -7.113 M -25.78 % | -5.655 M -116.45 % | 34.371 M 875.45 % | -4.432 M -402.94 % | -881.303 K 94.03 % | -14.768 M -256.69 % | 9.425 M 455.36 % | -2.652 M 15.67 % | -3.145 M 15.51 % | -3.722 M -139.42 % | 9.442 M 502.32 % | 1.568 M 2 615.85 % | -62.312 K -207.87 % | -20.240 K 93.05 % | -291.086 K 16.15 % | -347.133 K -165.43 % | 530.541 K 252.77 % | -347.291 K 56.18 % | -792.525 K -345.61 % | 322.677 K -63.49 % | 883.868 K 422.39 % | 169.196 K -95.15 % | 3.486 M 301.51 % | 868.238 K 179.09 % | -1.098 M -276.71 % | 621.189 K 458.90 % | -173.083 K 92.47 % | -2.300 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -399.381 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 99.689 K 106.23 % | -1.601 M |
| Autres éléments non monétaires | -8.875 M -114.15 % | 62.730 M -24.61 % | 83.203 M 97.64 % | 42.098 M -41.42 % | 71.864 M 325.10 % | -31.926 M 13.23 % | -36.792 M -400.64 % | 12.238 M -50.69 % | 24.819 M 98.09 % | 12.529 M -38.24 % | 20.288 M -2.01 % | 20.704 M 423.45 % | -6.401 M -142.32 % | 15.126 M -22.19 % | 19.439 M 33.42 % | 14.570 M 64.00 % | 8.884 M -57.05 % | 20.685 M 913.41 % | -2.543 M -158.46 % | 4.350 M -9.66 % | 4.815 M -86.71 % | 36.233 M 772.87 % | 4.151 M -68.22 % | 13.063 M 394.06 % | 2.644 M 18.35 % | 2.234 M -90.55 % | 23.649 M 877.64 % | 2.419 M -83.99 % | 15.110 M 21.49 % | 12.437 M 23.11 % | 10.102 M 1 265.17 % | -867.000 K -104.89 % | 17.723 M -64.53 % | 49.963 M 117.54 % | 22.967 M 39.73 % | 16.437 M 76.29 % | 9.324 M 181.21 % | -11.482 M -178.10 % | 14.702 M -34.56 % | 22.467 M 83.55 % | 12.240 M -63.42 % | 33.465 M 129.40 % | 14.588 M -6.17 % | 15.548 M 608.66 % | 2.194 M -82.38 % | 12.455 M -31.81 % | 18.264 M 668.36 % | 2.377 M -81.73 % | 13.008 M 21.55 % | 10.702 M -39.57 % | 17.711 M 149.06 % | 7.111 M -48.16 % | 13.716 M 3.44 % | 13.260 M 154.99 % | -24.115 M -391.00 % | 8.287 M 261.07 % | -5.145 M 59.32 % | -12.648 M -1 104.61 % | 1.259 M -79.50 % | 6.142 M 163.79 % | -9.629 M 90.73 % | -103.883 M -4 834.87 % | 2.194 M -48.93 % | 4.296 M 253.16 % | -2.805 M -208.59 % | 2.583 M 141.45 % | -6.232 M -471.49 % | 1.678 M -18.48 % | 2.058 M -45.94 % | 3.807 M 249.86 % | -2.540 M -233.16 % | 1.908 M -56.30 % | 4.366 M 144.57 % | 1.785 M -33.49 % | 2.684 M -10.06 % | 2.984 M -11.66 % | 3.378 M 408.86 % | 663.846 K 106.21 % | -10.697 M -3 679.63 % | -283.009 K -154.15 % | 522.622 K -72.47 % | 1.898 M -96.58 % | 55.426 M 2 865.38 % | 1.869 M -64.20 % | 5.221 M 334.13 % | 1.203 M 873.50 % | -155.473 K -163.97 % | 243.055 K 780.01 % | -35.743 K 88.04 % | -298.884 K 50.88 % | -608.447 K -218.58 % | 513.096 K 3.81 % | 494.244 K 34.49 % | 367.490 K -99.23 % | 47.450 M 13 535.51 % | -353.167 K -239.24 % | -104.106 K -8.56 % | -95.894 K 38.28 % | -155.375 K -54.85 % | -100.342 K 50.21 % | -201.533 K -14 037.28 % | 1.446 K -99.79 % | 701.350 K 803.51 % | -99.693 K -200.59 % | 99.109 K 198.50 % | -100.619 K -23 554.31 % | 429.000 100.21 % | -200.716 K -25 632.82 % | -780.000 -100.78 % | 100.071 K 199.32 % | -100.758 K -149.92 % | 201.834 K 299.71 % | -101.065 K -7 477.01 % | 1.370 K |
| Trésorerie nette provenant des activités d'exploitation | 25.954 M -53.56 % | 55.892 M -23.74 % | 73.292 M 12.69 % | 65.038 M 87.37 % | 34.711 M -41.73 % | 59.574 M -5.19 % | 62.835 M 132.82 % | 26.989 M -18.88 % | 33.269 M 18.82 % | 27.999 M 3 059.73 % | -946.000 K -107.81 % | 12.115 M -33.96 % | 18.344 M -64.55 % | 51.753 M 39.01 % | 37.231 M -45.50 % | 68.319 M -5.77 % | 72.502 M 2 308.41 % | -3.283 M -116.07 % | 20.424 M -34.16 % | 31.021 M -16.34 % | 37.079 M 109.83 % | 17.671 M 91.51 % | 9.227 M -39.10 % | 15.150 M 36.82 % | 11.073 M 53.98 % | 7.191 M -83.70 % | 44.120 M 144.39 % | 18.053 M -11.28 % | 20.349 M 76.09 % | 11.556 M -63.77 % | 31.899 M -14.07 % | 37.124 M -40.40 % | 62.291 M -21.91 % | 79.765 M 60.61 % | 49.663 M 762.79 % | -7.493 M -77.94 % | -4.211 M -2.56 % | -4.106 M -320.87 % | 1.859 M -90.53 % | 19.629 M -44.25 % | 35.212 M 1 158.05 % | -3.328 M 61.52 % | -8.648 M -138.67 % | 22.366 M 65.05 % | 13.551 M -41.84 % | 23.301 M -28.94 % | 32.791 M 140.77 % | 13.619 M -50.89 % | 27.732 M 470.06 % | -7.494 M 42.04 % | -12.929 M -187.73 % | 14.738 M 278.82 % | -8.242 M -115.86 % | 51.955 M 567.29 % | 7.786 M 232.46 % | -5.878 M -146.02 % | 12.773 M 523.37 % | -3.017 M -108.74 % | 34.534 M -2.35 % | 35.364 M 450.59 % | -10.087 M -133.62 % | 30.001 M 388.39 % | -10.403 M -276.47 % | 5.895 M 154.50 % | -10.816 M 5.37 % | -11.430 M -123.07 % | 49.539 M 1 015.77 % | -5.410 M -116.93 % | 31.961 M 1 611.59 % | -2.114 M -106.26 % | 33.777 M 134.74 % | 14.389 M 17.09 % | 12.290 M -51.85 % | 25.523 M -34.45 % | 38.937 M 203.69 % | 12.821 M 78.13 % | 7.198 M 302.69 % | -3.551 M -143.71 % | 8.124 M -19.61 % | 10.107 M 414.91 % | -3.209 M 81.69 % | -17.527 M -1 765.92 % | 1.052 M 138.52 % | -2.732 M -62.49 % | -1.681 M 13.08 % | -1.934 M -43.87 % | -1.344 M -48.33 % | -906.338 K -136.85 % | -382.661 K 55.67 % | -863.115 K 60.19 % | -2.168 M -4 560.53 % | 48.602 K 117.07 % | -284.712 K 85.17 % | -1.919 M -428.00 % | -363.485 K 76.61 % | -1.554 M 46.60 % | -2.910 M -63.39 % | -1.781 M -65.48 % | -1.076 M 82.06 % | -6.000 M -172.65 % | -2.201 M -152.39 % | 4.200 M 699.43 % | -700.660 K 56.19 % | -1.599 M 36.07 % | -2.501 M -178.12 % | -899.381 K -124.83 % | -400.022 K 66.66 % | -1.200 M 57.17 % | -2.801 M -86.78 % | -1.500 M 89.36 % | -14.100 M -2 915.44 % | 500.802 K 266.29 % | -301.156 K 83.26 % | -1.799 M |
| Investissements dans les immobilisations corporelles | -46.880 M 9.29 % | -51.683 M -77.52 % | -29.114 M -76.68 % | -16.478 M -4.92 % | -15.706 M 28.09 % | -21.840 M 47.61 % | -41.690 M -249.72 % | -11.921 M 69.88 % | -39.574 M -59.89 % | -24.750 M -92.14 % | -12.881 M 28.49 % | -18.014 M 31.96 % | -26.477 M -18.71 % | -22.304 M -16.02 % | -19.224 M -0.04 % | -19.216 M 15.81 % | -22.825 M 13.74 % | -26.462 M -51.29 % | -17.491 M -15.03 % | -15.206 M -4.47 % | -14.555 M 20.22 % | -18.244 M -33.03 % | -13.714 M 17.22 % | -16.566 M -133.55 % | -7.093 M 46.98 % | -13.378 M 48.61 % | -26.032 M -24.39 % | -20.927 M 9.91 % | -23.230 M 5.86 % | -24.677 M 12.93 % | -28.340 M 2.19 % | -28.975 M -18.42 % | -24.469 M -58.49 % | -15.439 M -83.45 % | -8.416 M -90.28 % | -4.423 M -0.32 % | -4.409 M -176.43 % | -1.595 M 75.77 % | -6.582 M -44.34 % | -4.560 M -7.98 % | -4.223 M 28.06 % | -5.870 M 58.24 % | -14.056 M -11.11 % | -12.651 M -96.20 % | -6.448 M -14.25 % | -5.644 M 56.72 % | -13.040 M 2.45 % | -13.367 M 38.47 % | -21.726 M 59.57 % | -53.742 M -3.16 % | -52.097 M -26.32 % | -41.241 M -2.39 % | -40.279 M 2.88 % | -41.472 M -43.29 % | -28.942 M -77.42 % | -16.313 M -37.53 % | -11.861 M -74.45 % | -6.799 M 59.74 % | -16.886 M 35.34 % | -26.115 M -569.10 % | -3.903 M 53.53 % | -8.399 M -212.00 % | -2.692 M -52.18 % | -1.769 M 58.77 % | -4.291 M 48.09 % | -8.267 M 72.96 % | -30.574 M -13.48 % | -26.942 M -25.22 % | -21.517 M 18.84 % | -26.512 M 19.53 % | -32.946 M 11.25 % | -37.122 M -6.25 % | -34.937 M -46.63 % | -23.827 M -82.23 % | -13.075 M -478.52 % | -2.260 M -361.11 % | -490.126 K -52.62 % | -321.139 K 73.31 % | -1.203 M 12.37 % | -1.373 M 52.85 % | -2.912 M -4.95 % | -2.775 M 82.70 % | -16.036 M -88.59 % | -8.503 M -258.08 % | -2.375 M -15 488.52 % | -15.233 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions nettes | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.549 M 11.08 % | -5.116 M -112.27 % | 41.690 M | 0.000 | 0.000 -100.00 % | 2.948 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 | 0.000 100.00 % | -1.874 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 780.000 K | 0.000 -100.00 % | 1.314 M 427.71 % | 249.000 K -17.82 % | 303.000 K | 0.000 | 0.000 100.00 % | -2.622 M | 0.000 | 0.000 100.00 % | -186.811 M | 0.000 | 0.000 -100.00 % | 186.811 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.785 M -141.06 % | -1.985 M 37.81 % | -3.192 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.974 M 30.76 % | -4.295 M | 0.000 | 0.000 100.00 % | -4.694 M 57.87 % | -11.143 M -230.95 % | -3.367 M -21.12 % | -2.780 M -320.57 % | -661.000 K 33.10 % | -988.000 K | 0.000 100.00 % | -1.983 M | 0.000 100.00 % | -851.000 K | 0.000 100.00 % | -253.000 K 76.20 % | -1.063 M | 0.000 100.00 % | -992.000 K 71.00 % | -3.421 M -578.77 % | -504.000 K -17.21 % | -430.000 K 58.05 % | -1.025 M 43.80 % | -1.824 M | 0.000 100.00 % | -928.000 K | 0.000 100.00 % | -4.424 M -213.09 % | -1.413 M | 0.000 100.00 % | -1.918 M -0.52 % | -1.908 M | 0.000 100.00 % | -8.109 M -131.62 % | -3.501 M -45.88 % | -2.400 M -44.40 % | -1.662 M -10 980.00 % | -15.000 K 99.71 % | -5.136 M 2.26 % | -5.255 M 69.75 % | -17.372 M | 0.000 | 0.000 100.00 % | -73.728 M 43.29 % | -130.019 M -1 331.61 % | -9.082 M -59.75 % | -5.685 M 62.41 % | -15.124 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 427.000 226.33 % | -338.000 -315.29 % | 157.000 100.06 % | -254.246 K 91.78 % | -3.094 M 43.43 % | -5.470 M 50.45 % | -11.040 M -463.39 % | -1.960 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 |
| Ventes échéances des investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.832 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.941 M -78.81 % | 18.598 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.506 M 266.32 % | 2.868 M | 0.000 | 0.000 | 0.000 -100.00 % | 241.000 K -46.92 % | 454.000 K 13.22 % | 401.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 425.000 K -28.45 % | 594.000 K 531.91 % | 94.000 K -95.84 % | 2.258 M -12.58 % | 2.583 M 80.76 % | 1.429 M | 0.000 -100.00 % | 17.362 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 20.050 M | 0.000 -100.00 % | 57.000 K -93.69 % | 903.000 K -91.96 % | 11.238 M | 0.000 | 0.000 -100.00 % | 87.908 M | 0.000 | 0.000 -100.00 % | 186.811 M 1 229.71 % | 14.049 M 811.68 % | 1.541 M 79.39 % | 859.000 K -86.58 % | 6.401 M 79.55 % | 3.565 M | 0.000 | 0.000 -100.00 % | 943.961 K -31.19 % | 1.372 M | 0.000 | 0.000 100.00 % | -574.951 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités d'investissement | -80.450 M -1.52 % | -79.245 M 5.63 % | -83.975 M -38.03 % | -60.839 M -9.11 % | -55.761 M -214.25 % | -17.744 M 69.22 % | -57.657 M -201.98 % | -19.093 M -216.53 % | -6.032 M 40.66 % | -10.166 M 64.31 % | -28.482 M -1.45 % | -28.074 M -16.07 % | -24.187 M -13.78 % | -21.257 M -55.83 % | -13.641 M 17.82 % | -16.599 M -120.97 % | -7.512 M -17.45 % | -6.396 M -14 004.35 % | 46.000 K 820.00 % | 5.000 K -89.36 % | 47.000 K -73.45 % | 177.000 K -99.51 % | 36.013 M 18 088.38 % | 198.000 K 47.76 % | 134.000 K 97.06 % | 68.000 K -84.47 % | 438.000 K 186.27 % | 153.000 K 19.53 % | 128.000 K -40.19 % | 214.000 K -14.06 % | 249.000 K 12.16 % | 222.000 K 38.75 % | 160.000 K 25.98 % | 127.000 K 138.48 % | -330.000 K -534.21 % | 76.000 K 46.15 % | 52.000 K -85.56 % | 360.000 K 339.02 % | 82.000 K -18.00 % | 100.000 K -88.84 % | 896.000 K 403.37 % | 178.000 K 109.96 % | -1.787 M -113.75 % | 12.992 M 16 345.57 % | 79.000 K -14.13 % | 92.000 K 55.93 % | 59.000 K 101.43 % | -4.122 M -2 003.06 % | -196.000 K -262.96 % | -54.000 K 93.35 % | -812.000 K -231.43 % | -245.000 K 55.05 % | -545.000 K -101.23 % | 44.229 M -11.00 % | 49.694 M 1 236.94 % | 3.717 M -73.72 % | 14.144 M 21 860.00 % | -65.000 K -101.14 % | 5.712 M 925.43 % | -692.000 K 91.02 % | -7.706 M -672.51 % | 1.346 M 138.78 % | -3.471 M -41.96 % | -2.445 M 5.96 % | -2.600 M -135.72 % | 7.278 M 123.22 % | -31.348 M -9 016.38 % | -343.864 K -169.50 % | 494.755 K 181.80 % | -604.826 K -50.79 % | -401.095 K -108.20 % | 4.891 M -32.65 % | 7.262 M 1 963.56 % | -389.706 K 97.72 % | -17.101 M -535.52 % | -2.691 M -2 557.19 % | -101.269 K 69.24 % | -329.249 K 94.16 % | -5.634 M -281 718 400.00 % | 2.000 -100.00 % | 5.017 M -70.58 % | 17.051 M 125.01 % | -68.172 M -3 408 619 150.00 % | 2.000 100.00 % | -401.312 K | 0.000 100.00 % | -135.193 K | 0.000 -100.00 % | 160.000 K -93.60 % | 2.500 M 212.17 % | -2.229 M -26 356.89 % | 8.488 K | 0.000 | 0.000 100.00 % | -8.500 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.558 M | 0.000 | 0.000 | 0.000 100.00 % | -500.367 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.500 M 488.89 % | -2.700 M 30.76 % | -3.900 M 0.02 % | -3.900 M |
| Trésorerie nette utilisée pour les activités d'investissement | -127.330 M 2.75 % | -130.928 M -15.77 % | -113.089 M -46.27 % | -77.317 M 4.31 % | -80.801 M -73.08 % | -46.685 M 20.90 % | -59.017 M -90.29 % | -31.014 M 32.00 % | -45.606 M -42.66 % | -31.968 M 14.57 % | -37.422 M -36.13 % | -27.490 M 48.75 % | -53.638 M -12.08 % | -47.856 M -45.61 % | -32.865 M 8.24 % | -35.815 M -2.24 % | -35.031 M 20.39 % | -44.001 M -111.42 % | -20.812 M -15.74 % | -17.981 M -285.61 % | -4.663 M 71.19 % | -16.187 M -172.59 % | 22.299 M 221.51 % | -18.351 M -163.70 % | -6.959 M 50.01 % | -13.920 M 44.63 % | -25.140 M -21.88 % | -20.626 M 14.65 % | -24.165 M 1.22 % | -24.463 M 15.89 % | -29.083 M 9.61 % | -32.174 M -29.67 % | -24.813 M -57.62 % | -15.742 M -68.44 % | -9.346 M -67.58 % | -5.577 M -30.82 % | -4.263 M -4 587.37 % | 95.000 K 102.43 % | -3.917 M 47.46 % | -7.455 M -57.28 % | -4.740 M -140.62 % | 11.670 M 165.71 % | -17.761 M -1 033.44 % | -1.567 M 75.40 % | -6.369 M 53.38 % | -13.661 M 17.12 % | -16.482 M 17.13 % | -19.889 M -622.19 % | -2.754 M 94.88 % | -53.811 M 5.05 % | -56.674 M -24.32 % | -45.589 M 2.28 % | -46.655 M -1 792.24 % | 2.757 M -86.71 % | 20.752 M 2 099.23 % | -1.038 M 99.19 % | -127.736 M -701.05 % | -15.946 M 5.42 % | -16.859 M 39.53 % | -27.882 M -176.94 % | -10.068 M -105.57 % | 180.617 M 75 789.50 % | 238.000 K 136.67 % | -649.000 K 90.58 % | -6.891 M -596.76 % | -989.000 K 98.38 % | -60.978 M -135.30 % | -25.915 M -23.27 % | -21.022 M 23.20 % | -27.371 M 26.06 % | -37.017 M 1.82 % | -37.701 M 2.62 % | -38.715 M -47.90 % | -26.176 M 13.26 % | -30.176 M -509.50 % | -4.951 M -737.16 % | -591.395 K 9.07 % | -650.388 K 90.49 % | -6.838 M -397.96 % | -1.373 M -165.24 % | 2.105 M -85.26 % | 14.276 M 116.95 % | -84.208 M -890.35 % | -8.503 M -206.31 % | -2.776 M -18 123.02 % | -15.233 K 88.73 % | -135.193 K | 0.000 -100.00 % | 160.000 K -93.60 % | 2.500 M 212.17 % | -2.229 M -26 356.89 % | 8.488 K | 0.000 | 0.000 100.00 % | -8.500 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.558 M | 0.000 | 0.000 | 0.000 100.00 % | -500.367 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.500 M 488.89 % | -2.700 M 30.76 % | -3.900 M 0.02 % | -3.900 M |
| Remboursement de dette | 71.010 M 1 609.85 % | 4.153 M -78.34 % | 19.178 M 389.98 % | 3.914 M -95.75 % | 92.052 M 1 623.28 % | -6.043 M | 0.000 -100.00 % | 21.381 M 277.64 % | -12.036 M -254.68 % | 7.781 M | 0.000 100.00 % | -4.426 M 13.55 % | -5.120 M -1.41 % | -5.049 M -2.25 % | -4.938 M -0.04 % | -4.936 M 2.95 % | -5.086 M -103.08 % | 165.382 M 3 652.78 % | -4.655 M -31.42 % | -3.542 M -94.19 % | -1.824 M 57.98 % | -4.341 M -10.29 % | -3.936 M -201.92 % | 3.862 M -79.64 % | 18.973 M 598.50 % | -3.806 M -15.02 % | -3.309 M -9.06 % | -3.034 M -11.42 % | -2.723 M 15.62 % | -3.227 M 26.31 % | -4.379 M -15.97 % | -3.776 M 91.30 % | -43.404 M -851.42 % | -4.562 M -1.15 % | -4.510 M -1.28 % | -4.453 M -110.41 % | 42.784 M 7 619.16 % | -569.000 K 82.52 % | -3.255 M -237.11 % | 2.374 M 185.95 % | -2.762 M 36.77 % | -4.368 M 15.87 % | -5.192 M 22.11 % | -6.666 M 16.18 % | -7.953 M -29.49 % | -6.142 M -3.73 % | -5.921 M 7.70 % | -6.415 M -223.06 % | 5.213 M 216.47 % | -4.476 M -138.90 % | 11.507 M 412.61 % | -3.681 M -6.63 % | -3.452 M -2.31 % | -3.374 M -16.34 % | -2.900 M -5.61 % | -2.746 M -101.45 % | 189.488 M 7 527.99 % | -2.551 M 95.19 % | -53.064 M -517.83 % | 12.700 M 1 331.81 % | -1.031 M 98.02 % | -52.141 M -657.96 % | 9.345 M 138.53 % | -24.252 M -304.74 % | -5.992 M 7.74 % | -6.495 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 32.193 M 322.40 % | -14.475 M -3 048.68 % | -459.719 K 9.73 % | -509.281 K 93.02 % | -7.293 M -233.51 % | -2.187 M -764.35 % | 329.166 K 105.89 % | -5.589 M -131.98 % | 17.476 M 1 057.89 % | 1.509 M 188.09 % | -1.713 M -511.83 % | -280.037 K 59.82 % | -696.931 K -10 547.17 % | 6.671 K -99.78 % | 3.012 M 199.67 % | -3.022 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.500 M 142.89 % | 3.500 M 38 883 855.56 % | 9.000 | 0.000 | 0.000 -100.00 % | 2.799 M 2 928.26 % | -98.978 K -107.62 % | 1.300 M 164.98 % | -2.000 M -24.96 % | -1.601 M -903.66 % | 199.159 K 166.48 % | -299.577 K -174.84 % | 400.286 K 107.15 % | -5.600 M | 0.000 | 0.000 | 0.000 |
| Actions ordinaires émises | 0.000 -100.00 % | 29.630 M 108.54 % | 14.208 M -38.58 % | 23.132 M | 0.000 -100.00 % | 78.390 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 -100.00 % | 10.000 K -99.52 % | 2.094 M 336.25 % | 480.000 K -24.05 % | 632.000 K 219.19 % | 198.000 K -87.78 % | 1.620 M 392.40 % | 329.000 K -15.42 % | 389.000 K 19.33 % | 326.000 K -6.59 % | 349.000 K -31.16 % | 507.000 K -52.75 % | 1.073 M 610.60 % | 151.000 K -46.64 % | 283.000 K -95.91 % | 6.913 M 609.03 % | 975.000 K 1 007.95 % | 88.000 K -90.73 % | 949.000 K -48.00 % | 1.825 M 131.31 % | 789.000 K 157.00 % | 307.000 K -99.12 % | 34.841 M | 0.000 -100.00 % | 366.000 -99.88 % | 296.227 K -4.08 % | 308.828 K -99.34 % | 47.018 M 1 470.50 % | -3.431 M -170.07 % | 4.896 M 1 645.33 % | 280.515 K 151.47 % | 111.551 K -99.00 % | 11.122 M -13.44 % | 12.849 M 157.59 % | 4.988 M 69.95 % | 2.935 M 2 120.96 % | 132.150 K -61.75 % | 345.495 K -95.66 % | 7.959 M 580.90 % | 1.169 M -87.03 % | 9.012 M 534.82 % | 1.420 M -83.24 % | 8.469 M 2.44 % | 8.267 M 71 023.28 % | 11.623 K 239.00 % | -8.362 K -1 039.24 % | -734.000 -100.02 % | 4.055 M 2 374.80 % | 163.835 K | 0.000 -100.00 % | 172.000 K 32.31 % | 130.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 321.436 K 219.44 % | 100.624 K | 0.000 -100.00 % | 1.999 M 598.37 % | -401.189 K -123.59 % | 1.701 M 183.45 % | 600.000 K -80.00 % | 3.000 M 25.00 % | 2.400 M 166.68 % | 899.938 K -70.98 % | 3.101 M 158.56 % | 1.199 M -87.10 % | 9.301 M 2 229.68 % | 399.226 K | 0.000 | 0.000 |
| Actions ordinaires rachetées | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -544.000 K | 0.000 | 0.000 | 0.000 100.00 % | -598.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.872 M 42.59 % | -8.487 M -12.59 % | -7.538 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividendes versés | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 de financement | 33.773 M 374.78 % | -12.291 M 65.01 % | -35.130 M -861.94 % | -3.652 M 27.55 % | -5.041 M 78.86 % | -23.847 M -314.24 % | 11.131 M 153.45 % | -20.825 M -347.39 % | 8.418 M 137.65 % | -22.356 M -219.25 % | 18.747 M 200.54 % | -18.646 M -2 678.84 % | -671.000 K 96.66 % | -20.071 M -1 739.69 % | -1.091 M 94.18 % | -18.736 M -15 644.54 % | -119.000 K 97.46 % | -4.689 M -123.65 % | 19.829 M 3 827.26 % | -532.000 K 96.65 % | -15.877 M -1 497.28 % | -994.000 K 93.59 % | -15.503 M -1 467.54 % | -989.000 K 93.43 % | -15.048 M -5 001.02 % | -295.000 K 98.05 % | -15.123 M -3 245.80 % | -452.000 K 91.73 % | -5.463 M -1 969.32 % | -264.000 K 98.13 % | -14.152 M -4 570.63 % | -303.000 K 99.31 % | -43.972 M -2 822.72 % | 1.615 M 114.96 % | -10.792 M -1 570.59 % | -646.000 K 94.50 % | -11.736 M -207.39 % | -3.818 M 64.58 % | -10.778 M -1 175.50 % | -845.000 K 91.84 % | -10.354 M -1 483.18 % | -654.000 K 93.09 % | -9.471 M -1 036.97 % | -833.000 K 91.14 % | -9.399 M -834.29 % | -1.006 M 88.89 % | -9.054 M -733.70 % | -1.086 M 87.61 % | -8.766 M -974.26 % | -816.000 K 90.14 % | -8.272 M -1 232.05 % | -621.000 K 92.57 % | -8.356 M -1 525.68 % | -514.000 K 93.89 % | -8.408 M -1 498.48 % | -526.000 K 92.03 % | -6.602 M -936.42 % | -637.000 K -101.25 % | 50.790 M 17 674.39 % | -289.000 K 42.66 % | -504.000 K 61.29 % | -1.302 M 80.00 % | -6.511 M -123.89 % | 27.256 M -21.77 % | 34.841 M -3.89 % | 36.252 M 1 088.60 % | -3.667 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -535.579 K -200.00 % | 535.579 K | 0.000 | 0.000 -100.00 % | 4.531 M 1 841.58 % | 233.368 K 155.70 % | -419.000 K -255.20 % | 269.974 K -99.47 % | 50.492 M 6 391.56 % | -802.529 K -104.66 % | 17.213 M 3 681.52 % | 455.181 K -86.43 % | 3.354 M 2 812.06 % | 115.167 K 103.32 % | -3.469 M | 0.000 -100.00 % | 4.185 M | 0.000 | 0.000 -100.00 % | 1.849 M -78.25 % | 8.500 M | 0.000 | 0.000 100.00 % | -8.500 M -174.28 % | -3.099 M -200.00 % | 3.099 M 209.77 % | 1.000 M | 0.000 -100.00 % | 1.467 K 200.00 % | -1.467 K | 0.000 | 0.000 -100.00 % | 99.466 K 6 919.48 % | 1.417 K -98.56 % | 98.653 K 198.58 % | -100.071 K -7 779.61 % | -1.270 K 98.71 % | -98.632 K -107.59 % | 1.300 M 1 199.32 % | 100.041 K |
| Trésorerie nette utilisée provenant des activités de financement | 104.783 M 387.54 % | 21.492 M 1 332.34 % | -1.744 M -107.45 % | 23.394 M -73.11 % | 87.011 M 79.40 % | 48.500 M 358.11 % | 10.587 M 1 804.14 % | 556.000 K 115.37 % | -3.618 M 75.18 % | -14.575 M -177.75 % | 18.747 M 181.25 % | -23.072 M -298.41 % | -5.791 M 76.95 % | -25.120 M -316.65 % | -6.029 M 74.53 % | -23.672 M -354.79 % | -5.205 M -103.24 % | 160.693 M 959.00 % | 15.174 M 472.46 % | -4.074 M 76.98 % | -17.701 M -231.79 % | -5.335 M 72.56 % | -19.439 M -776.61 % | 2.873 M -26.80 % | 3.925 M 195.71 % | -4.101 M 77.75 % | -18.432 M -428.74 % | -3.486 M 57.42 % | -8.186 M -134.49 % | -3.491 M 81.16 % | -18.531 M -354.30 % | -4.079 M 95.33 % | -87.376 M -2 864.91 % | -2.947 M 80.74 % | -15.302 M -200.10 % | -5.099 M -116.42 % | 31.048 M 807.73 % | -4.387 M 68.74 % | -14.033 M -1 017.79 % | 1.529 M 111.66 % | -13.116 M -161.17 % | -5.022 M 65.75 % | -14.663 M -95.79 % | -7.489 M 50.92 % | -15.258 M -128.82 % | -6.668 M 53.51 % | -14.343 M -96.40 % | -7.303 M -277.81 % | -1.933 M 61.05 % | -4.963 M -236.95 % | 3.624 M 140.96 % | -8.848 M 55.64 % | -19.946 M -66.20 % | -12.001 M -17.25 % | -10.235 M -227.94 % | -3.121 M -101.70 % | 183.169 M 4 817.29 % | 3.725 M 386.76 % | -1.299 M -110.16 % | 12.788 M 15 695.12 % | -82.000 K 99.84 % | -50.316 M -1 488.79 % | 3.623 M 9.42 % | 3.311 M -88.52 % | 28.849 M -3.05 % | 29.757 M 911.56 % | -3.667 M -1 337.78 % | 296.227 K -4.08 % | 308.828 K -99.34 % | 47.018 M 1 470.50 % | -3.431 M -170.07 % | 4.896 M 1 645.33 % | 280.515 K 151.47 % | 111.551 K -99.74 % | 42.779 M 2 724.61 % | -1.630 M -135.45 % | 4.598 M 58.82 % | 2.895 M 210.08 % | -2.630 M -307.52 % | -645.360 K -108.20 % | 7.870 M 329.90 % | -3.423 M -104.45 % | 76.980 M 3 520.21 % | 2.126 M -91.13 % | 23.968 M 183.92 % | 8.442 M 216.36 % | 2.668 M 2 251.53 % | 113.476 K 124.78 % | -458.012 K -144.34 % | 1.033 M -76.25 % | 4.349 M | 0.000 -100.00 % | 172.000 K -91.31 % | 1.979 M -76.72 % | 8.500 M | 0.000 | 0.000 100.00 % | -8.500 M -1 277.31 % | 721.983 K -77.44 % | 3.200 M 219.83 % | 1.000 M -49.96 % | 1.999 M -16.68 % | 2.400 M 49.96 % | 1.600 M -15.76 % | 1.900 M 89.96 % | 1.000 M 11.25 % | 898.874 K -18.32 % | 1.101 M -62.06 % | 2.900 M 93.40 % | 1.500 M -59.46 % | 3.699 M 1 130.67 % | 300.594 K -76.87 % | 1.300 M 1 199.32 % | 100.041 K |
| Effet des changements du Forex sur les liquidités | -2.197 M -238.18 % | 1.590 M -71.21 % | 5.522 M 657.21 % | -991.000 K -2 302.22 % | 45.000 K 121.95 % | -205.000 K -453.45 % | 58.000 K 173.42 % | -79.000 K 89.44 % | -748.000 K -1 426.53 % | -49.000 K 96.88 % | -1.569 M -132.56 % | 4.819 M 19.46 % | 4.034 M 243.20 % | -2.817 M -290.71 % | -721.000 K -115.75 % | 4.578 M 229.21 % | -3.543 M -136.04 % | -1.501 M 36.24 % | -2.354 M -2 631.18 % | 93.000 K 107.35 % | -1.265 M -253.89 % | 822.000 K 207.31 % | -766.000 K -400.39 % | 255.000 K 141.26 % | -618.000 K -101.96 % | -306.000 K -74.86 % | -175.000 K 47.13 % | -331.000 K 39.60 % | -548.000 K -237.34 % | 399.000 K 44.04 % | 277.000 K 112.33 % | -2.247 M 4.42 % | -2.351 M -189.53 % | -812.000 K -696.08 % | -102.000 K -118.92 % | 539.000 K -29.45 % | 764.000 K 144.57 % | -1.714 M -269.54 % | 1.011 M -60.24 % | 2.543 M 434.17 % | -761.000 K -146.37 % | 1.641 M 15.89 % | 1.416 M -38.00 % | 2.284 M 280.84 % | -1.263 M -246.35 % | 863.000 K -19.27 % | 1.069 M 1 249.46 % | -93.000 K -107.12 % | 1.306 M 212.44 % | 418.000 K 90.00 % | 220.000 K 104.01 % | -5.493 M -321.31 % | 2.482 M 213.02 % | -2.196 M 74.45 % | -8.594 M -145.56 % | 18.861 M 1 041.17 % | -2.004 M 42.71 % | -3.498 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 136.000 175.14 % | -181.000 85.61 % | -1.258 K -226.56 % | 994.000 388.95 % | -344.000 5.75 % | -365.000 -156.94 % | 641.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.000 | 0.000 | 0.000 -100.00 % | 2.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 88.690 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.731 K | 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 | 1.210 M 102.33 % | -51.954 M -44.24 % | -36.019 M -455.78 % | 10.124 M -75.29 % | 40.966 M -33.04 % | 61.184 M 323.04 % | 14.463 M 507.64 % | -3.548 M 78.76 % | -16.703 M 10.17 % | -18.593 M 12.26 % | -21.190 M 36.99 % | -33.628 M 9.24 % | -37.051 M -54.12 % | -24.040 M -908.39 % | -2.384 M -117.78 % | 13.410 M -53.31 % | 28.723 M -74.33 % | 111.908 M 800.16 % | 12.432 M 37.23 % | 9.059 M -32.65 % | 13.450 M 544.04 % | -3.029 M -126.76 % | 11.321 M 15 608.22 % | -73.000 K -100.98 % | 7.421 M 166.64 % | -11.136 M -3 085.52 % | 373.000 K 105.84 % | -6.390 M 49.08 % | -12.550 M 21.56 % | -15.999 M -3.63 % | -15.438 M -1 021.95 % | -1.376 M 97.37 % | -52.249 M -186.70 % | 60.264 M 141.90 % | 24.913 M 241.31 % | -17.630 M -175.54 % | 23.338 M 330.80 % | -10.112 M 32.94 % | -15.080 M -192.82 % | 16.246 M -2.10 % | 16.595 M 234.51 % | 4.961 M 112.51 % | -39.656 M -354.30 % | 15.594 M 266.98 % | -9.339 M -343.52 % | 3.835 M 26.36 % | 3.035 M 122.21 % | -13.666 M -156.12 % | 24.351 M 136.98 % | -65.850 M -0.14 % | -65.759 M -45.51 % | -45.192 M 37.55 % | -72.361 M -278.60 % | 40.515 M 317.29 % | 9.709 M 10.03 % | 8.824 M -86.67 % | 66.202 M 453.34 % | -18.736 M -214.41 % | 16.376 M -19.21 % | 20.270 M 200.16 % | -20.237 M -112.62 % | 160.302 M 2 550.35 % | -6.542 M -176.45 % | 8.557 M -23.20 % | 11.142 M -35.74 % | 17.338 M 214.78 % | -15.106 M 51.32 % | -31.028 M -375.89 % | 11.247 M -35.85 % | 17.533 M 362.86 % | -6.670 M 63.78 % | -18.416 M 29.56 % | -26.144 M -4 728.32 % | -541.467 K -101.05 % | 51.541 M 725.90 % | 6.241 M -44.30 % | 11.204 M 957.54 % | -1.307 M 2.73 % | -1.343 M -116.61 % | 8.088 M 19.56 % | 6.765 M 201.36 % | -6.674 M -8.06 % | -6.177 M 32.18 % | -9.108 M -146.68 % | 19.511 M 200.52 % | 6.492 M 446.11 % | 1.189 M 249.94 % | -792.861 K -16.48 % | -680.675 K -125.50 % | 2.670 M 5 736.18 % | -47.369 K -182.97 % | 57.091 K 150.65 % | -112.712 K -288.48 % | 59.800 K 116.45 % | -363.486 K 76.61 % | -1.554 M 46.60 % | -2.910 M -63.39 % | -1.781 M -154.10 % | 3.292 M 213.51 % | -2.900 M -141.67 % | -1.200 M -119.36 % | 6.199 M 416.47 % | 1.200 M 1 062 145.13 % | 113.000 100.02 % | -600.067 K -705.69 % | 99.071 K -80.18 % | 499.891 K 66 486.59 % | -753.000 -218.03 % | 638.000 | 0.000 -100.00 % | 99.214 K 105.23 % | -1.898 M 34.55 % | -2.901 M 48.20 % | -5.600 M |
| Trésorerie au début de la période | 120.778 M -30.08 % | 172.732 M -17.25 % | 208.751 M 5.10 % | 198.627 M 25.98 % | 157.661 M 63.42 % | 96.477 M 17.63 % | 82.014 M -4.15 % | 85.562 M -16.33 % | 102.265 M -15.38 % | 120.858 M -14.92 % | 142.048 M -19.14 % | 175.676 M -17.42 % | 212.727 M -10.15 % | 236.767 M -1.00 % | 239.151 M 5.94 % | 225.741 M 14.58 % | 197.018 M 131.49 % | 85.110 M 17.11 % | 72.678 M 14.24 % | 63.619 M 26.81 % | 50.169 M -5.69 % | 53.198 M 27.03 % | 41.877 M -0.17 % | 41.950 M 21.49 % | 34.529 M -24.39 % | 45.665 M 0.82 % | 45.292 M -12.36 % | 51.682 M -19.54 % | 64.232 M -19.94 % | 80.231 M -16.14 % | 95.669 M -1.42 % | 97.045 M -35.00 % | 149.294 M 67.69 % | 89.030 M 38.86 % | 64.117 M -21.57 % | 81.747 M 24.03 % | 65.909 M -13.30 % | 76.021 M -16.55 % | 91.101 M 21.70 % | 74.855 M 28.48 % | 58.260 M 9.31 % | 53.299 M -42.66 % | 92.955 M 20.16 % | 77.361 M -10.77 % | 86.700 M 4.63 % | 82.865 M 3.80 % | 79.830 M -14.62 % | 93.496 M 35.22 % | 69.145 M -48.78 % | 134.995 M -32.76 % | 200.754 M -18.37 % | 245.946 M -22.73 % | 318.307 M 14.58 % | 277.792 M 3.62 % | 268.083 M 3.40 % | 259.259 M 34.29 % | 193.057 M -8.85 % | 211.793 M 8.38 % | 195.417 M 11.57 % | 175.147 M -10.36 % | 195.384 M 456.94 % | 35.082 M -15.72 % | 41.624 M 25.88 % | 33.067 M 50.82 % | 21.925 M 377.98 % | 4.587 M -87.04 % | 35.388 M -46.72 % | 66.416 M 20.39 % | 55.169 M 46.59 % | 37.636 M -15.05 % | 44.306 M -29.36 % | 62.723 M -29.42 % | 88.866 M -0.61 % | 89.408 M 136.11 % | 37.867 M 19.73 % | 31.627 M 54.86 % | 20.422 M -6.01 % | 21.729 M -5.82 % | 23.072 M 53.98 % | 14.984 M 82.31 % | 8.219 M -44.81 % | 14.893 M -22.91 % | 19.320 M -32.04 % | 28.428 M 218.82 % | 8.917 M 267.81 % | 2.424 M 96.23 % | 1.235 M -39.09 % | 2.028 M -25.13 % | 2.709 M 6 827.27 % | 39.105 K -54.78 % | 86.474 K 194.30 % | 29.383 K -79.32 % | 142.095 K 72.67 % | 82.295 K -81.54 % | 445.782 K -77.71 % | 2.000 M -59.27 % | 4.910 M -26.62 % | 6.692 M 96.85 % | 3.399 M -46.04 % | 6.300 M -16.00 % | 7.500 M 476.64 % | 1.301 M 1 204.08 % | 99.736 K 0.11 % | 99.623 K -85.76 % | 699.690 K 16.49 % | 600.619 K 500.88 % | 99.956 K -0.75 % | 100.709 K 0.64 % | 100.071 K 0.00 % | 100.071 K 45 386.82 % | 220.000 -99.99 % | 1.900 M -60.43 % | 4.801 M -53.84 % | 10.400 M |
| Trésorerie à la fin de la période | 121.988 M 1.00 % | 120.778 M -30.08 % | 172.732 M -17.25 % | 208.751 M 5.10 % | 198.627 M 25.98 % | 157.661 M 63.42 % | 96.477 M 17.63 % | 82.014 M -4.15 % | 85.562 M -16.33 % | 102.265 M -15.38 % | 120.858 M -14.92 % | 142.048 M -19.14 % | 175.676 M -17.42 % | 212.727 M -10.15 % | 236.767 M -1.00 % | 239.151 M 5.94 % | 225.741 M 14.58 % | 197.018 M 131.49 % | 85.110 M 17.11 % | 72.678 M 14.24 % | 63.619 M 26.81 % | 50.169 M -5.69 % | 53.198 M 27.03 % | 41.877 M -0.17 % | 41.950 M 21.49 % | 34.529 M -24.39 % | 45.665 M 0.82 % | 45.292 M -12.36 % | 51.682 M -19.54 % | 64.232 M -19.94 % | 80.231 M -16.14 % | 95.669 M -1.42 % | 97.045 M -35.00 % | 149.294 M 67.69 % | 89.030 M 38.86 % | 64.117 M -28.16 % | 89.247 M 35.41 % | 65.909 M -13.30 % | 76.021 M -16.55 % | 91.101 M 21.70 % | 74.855 M 28.48 % | 58.260 M 9.31 % | 53.299 M -42.66 % | 92.955 M 20.16 % | 77.361 M -10.77 % | 86.700 M 4.63 % | 82.865 M 3.80 % | 79.830 M -14.62 % | 93.496 M 35.22 % | 69.145 M -48.78 % | 134.995 M -32.76 % | 200.754 M -18.37 % | 245.946 M -22.73 % | 318.307 M 14.58 % | 277.792 M 3.62 % | 268.083 M 3.40 % | 259.259 M 34.29 % | 193.057 M -8.85 % | 211.793 M 8.38 % | 195.417 M 11.57 % | 175.147 M -10.36 % | 195.384 M 456.94 % | 35.082 M -15.72 % | 41.624 M 25.88 % | 33.067 M 50.82 % | 21.925 M 8.10 % | 20.282 M -42.69 % | 35.388 M -46.72 % | 66.416 M 20.39 % | 55.169 M 46.59 % | 37.636 M -15.05 % | 44.306 M -29.36 % | 62.723 M -29.42 % | 88.866 M -0.61 % | 89.408 M 136.11 % | 37.867 M 19.73 % | 31.627 M 54.86 % | 20.422 M -6.01 % | 21.729 M -5.82 % | 23.072 M 53.98 % | 14.984 M 82.31 % | 8.219 M -37.47 % | 13.143 M -31.97 % | 19.320 M -32.04 % | 28.428 M 218.82 % | 8.917 M 267.81 % | 2.424 M 96.23 % | 1.235 M -39.09 % | 2.028 M -25.13 % | 2.709 M 6 827.27 % | 39.105 K -54.78 % | 86.474 K 194.30 % | 29.383 K -79.32 % | 142.095 K 72.66 % | 82.296 K -81.54 % | 445.782 K -77.71 % | 2.000 M -59.27 % | 4.910 M -26.62 % | 6.692 M 96.85 % | 3.399 M -46.04 % | 6.300 M -16.00 % | 7.500 M 476.89 % | 1.300 M 1 203.51 % | 99.736 K 0.11 % | 99.623 K -85.76 % | 699.690 K 16.64 % | 599.847 K 500.11 % | 99.956 K -0.75 % | 100.709 K 0.64 % | 100.071 K 0.64 % | 99.434 K 7 729.45 % | 1.270 K -99.93 % | 1.900 M -60.43 % | 4.801 M |
| Trésorerie d'exploitation | 25.954 M -53.56 % | 55.892 M -23.74 % | 73.292 M 12.69 % | 65.038 M 87.37 % | 34.711 M -41.73 % | 59.574 M -5.19 % | 62.835 M 132.82 % | 26.989 M -18.88 % | 33.269 M 18.82 % | 27.999 M 3 059.73 % | -946.000 K -107.81 % | 12.115 M -33.96 % | 18.344 M -64.55 % | 51.753 M 39.01 % | 37.231 M -45.50 % | 68.319 M -5.77 % | 72.502 M 2 308.41 % | -3.283 M -116.07 % | 20.424 M -34.16 % | 31.021 M -16.34 % | 37.079 M 109.83 % | 17.671 M 91.51 % | 9.227 M -39.10 % | 15.150 M 36.82 % | 11.073 M 53.98 % | 7.191 M -83.70 % | 44.120 M 144.39 % | 18.053 M -11.28 % | 20.349 M 76.09 % | 11.556 M -63.77 % | 31.899 M -14.07 % | 37.124 M -40.40 % | 62.291 M -21.91 % | 79.765 M 60.61 % | 49.663 M 762.79 % | -7.493 M -77.94 % | -4.211 M -2.56 % | -4.106 M -320.87 % | 1.859 M -90.53 % | 19.629 M -44.25 % | 35.212 M 1 158.05 % | -3.328 M 61.52 % | -8.648 M -138.67 % | 22.366 M 65.05 % | 13.551 M -41.84 % | 23.301 M -28.94 % | 32.791 M 140.77 % | 13.619 M -50.89 % | 27.732 M 470.06 % | -7.494 M 42.04 % | -12.929 M -187.73 % | 14.738 M 278.82 % | -8.242 M -115.86 % | 51.955 M 567.29 % | 7.786 M 232.46 % | -5.878 M -146.02 % | 12.773 M 523.37 % | -3.017 M -108.74 % | 34.534 M -2.35 % | 35.364 M 450.59 % | -10.087 M -133.62 % | 30.001 M 388.39 % | -10.403 M -276.47 % | 5.895 M 154.50 % | -10.816 M 5.37 % | -11.430 M -123.07 % | 49.539 M 1 015.77 % | -5.410 M -116.93 % | 31.961 M 1 611.59 % | -2.114 M -106.26 % | 33.777 M 134.74 % | 14.389 M 17.09 % | 12.290 M -51.85 % | 25.523 M -34.45 % | 38.937 M 203.69 % | 12.821 M 78.13 % | 7.198 M 302.69 % | -3.551 M -143.71 % | 8.124 M -19.61 % | 10.107 M 414.91 % | -3.209 M 81.69 % | -17.527 M -1 765.92 % | 1.052 M 138.52 % | -2.732 M -62.49 % | -1.681 M 13.08 % | -1.934 M -43.87 % | -1.344 M -48.33 % | -906.338 K -136.85 % | -382.661 K 55.67 % | -863.115 K 60.19 % | -2.168 M -4 560.53 % | 48.602 K 117.07 % | -284.712 K 85.17 % | -1.919 M -428.00 % | -363.485 K 76.61 % | -1.554 M 46.60 % | -2.910 M -63.39 % | -1.781 M -65.48 % | -1.076 M 82.06 % | -6.000 M -172.65 % | -2.201 M -152.39 % | 4.200 M 699.43 % | -700.660 K 56.19 % | -1.599 M 36.07 % | -2.501 M -178.12 % | -899.381 K -124.83 % | -400.022 K 66.66 % | -1.200 M 57.17 % | -2.801 M -86.78 % | -1.500 M 89.36 % | -14.100 M -2 915.44 % | 500.802 K 266.29 % | -301.156 K 83.26 % | -1.799 M |
| Dépenses en capital | -46.880 M 9.29 % | -51.683 M -77.52 % | -29.114 M -76.68 % | -16.478 M -4.92 % | -15.706 M 28.09 % | -21.840 M 47.61 % | -41.690 M -249.72 % | -11.921 M 69.88 % | -39.574 M -59.89 % | -24.750 M -92.14 % | -12.881 M 28.49 % | -18.014 M 31.96 % | -26.477 M -18.71 % | -22.304 M -16.02 % | -19.224 M -0.04 % | -19.216 M 15.81 % | -22.825 M 13.74 % | -26.462 M -51.29 % | -17.491 M -15.03 % | -15.206 M -4.47 % | -14.555 M 20.22 % | -18.244 M -33.03 % | -13.714 M 17.22 % | -16.566 M -133.55 % | -7.093 M 46.98 % | -13.378 M 48.61 % | -26.032 M -24.39 % | -20.927 M 9.91 % | -23.230 M 5.86 % | -24.677 M 12.93 % | -28.340 M 2.19 % | -28.975 M -18.42 % | -24.469 M -58.49 % | -15.439 M -83.45 % | -8.416 M -90.28 % | -4.423 M -0.32 % | -4.409 M -176.43 % | -1.595 M 75.77 % | -6.582 M -44.34 % | -4.560 M -7.98 % | -4.223 M 28.06 % | -5.870 M 58.24 % | -14.056 M -11.11 % | -12.651 M -96.20 % | -6.448 M -14.25 % | -5.644 M 56.72 % | -13.040 M 2.45 % | -13.367 M 38.47 % | -21.726 M 59.57 % | -53.742 M -3.16 % | -52.097 M -26.32 % | -41.241 M -2.39 % | -40.279 M 2.88 % | -41.472 M -43.29 % | -28.942 M -77.42 % | -16.313 M -37.53 % | -11.861 M -74.45 % | -6.799 M 59.74 % | -16.886 M 35.34 % | -26.115 M -569.10 % | -3.903 M 53.53 % | -8.399 M -212.00 % | -2.692 M -52.18 % | -1.769 M 58.77 % | -4.291 M 48.09 % | -8.267 M 72.96 % | -30.574 M -13.48 % | -26.942 M -25.22 % | -21.517 M 18.84 % | -26.512 M 19.53 % | -32.946 M 11.25 % | -37.122 M -6.25 % | -34.937 M -46.63 % | -23.827 M -82.23 % | -13.075 M -478.52 % | -2.260 M -361.11 % | -490.126 K -52.62 % | -321.139 K 73.31 % | -1.203 M 12.37 % | -1.373 M 52.85 % | -2.912 M -4.95 % | -2.775 M 82.70 % | -16.036 M -88.59 % | -8.503 M -258.08 % | -2.375 M -15 488.52 % | -15.233 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash-flow disponible | -20.926 M -597.17 % | 4.209 M -90.47 % | 44.178 M -9.02 % | 48.560 M 155.51 % | 19.005 M -49.63 % | 37.734 M 78.45 % | 21.145 M 40.33 % | 15.068 M 338.98 % | -6.305 M -294.06 % | 3.249 M 123.50 % | -13.827 M -134.40 % | -5.899 M 27.47 % | -8.133 M -127.62 % | 29.449 M 63.54 % | 18.007 M -63.33 % | 49.103 M -1.16 % | 49.677 M 267.01 % | -29.745 M -1 114.15 % | 2.933 M -81.45 % | 15.815 M -29.79 % | 22.524 M 4 030.89 % | -573.000 K 87.23 % | -4.487 M -216.88 % | -1.416 M -135.58 % | 3.980 M 164.33 % | -6.187 M -134.20 % | 18.088 M 729.37 % | -2.874 M 0.24 % | -2.881 M 78.04 % | -13.121 M -468.67 % | 3.559 M -56.33 % | 8.149 M -78.45 % | 37.822 M -41.20 % | 64.326 M 55.95 % | 41.247 M 446.15 % | -11.916 M -38.24 % | -8.620 M -51.20 % | -5.701 M -20.71 % | -4.723 M -131.34 % | 15.069 M -51.37 % | 30.989 M 436.91 % | -9.198 M 59.49 % | -22.704 M -333.70 % | 9.715 M 36.77 % | 7.103 M -59.77 % | 17.657 M -10.60 % | 19.751 M 7 737.70 % | 252.000 K -95.80 % | 6.006 M 109.81 % | -61.236 M 5.83 % | -65.026 M -145.35 % | -26.503 M 45.38 % | -48.521 M -562.85 % | 10.483 M 149.55 % | -21.156 M 4.66 % | -22.191 M -2 533.22 % | 912.000 K 109.29 % | -9.816 M -155.62 % | 17.648 M 90.81 % | 9.249 M 166.11 % | -13.990 M -164.76 % | 21.602 M 264.96 % | -13.095 M -417.38 % | 4.126 M 127.31 % | -15.107 M 23.30 % | -19.697 M -203.86 % | 18.964 M 158.62 % | -32.352 M -409.76 % | 10.444 M 136.48 % | -28.626 M -3 543.36 % | 831.352 K 103.66 % | -22.733 M -0.38 % | -22.648 M -1 435.17 % | 1.696 M -93.44 % | 25.863 M 144.88 % | 10.561 M 57.45 % | 6.708 M 273.22 % | -3.872 M -155.95 % | 6.921 M -20.75 % | 8.734 M 242.67 % | -6.121 M 69.85 % | -20.302 M -35.49 % | -14.984 M -33.37 % | -11.235 M -177.01 % | -4.056 M -108.05 % | -1.949 M -45.00 % | -1.344 M -48.33 % | -906.338 K -136.85 % | -382.661 K 55.67 % | -863.115 K 60.19 % | -2.168 M -4 560.53 % | 48.602 K 117.07 % | -284.712 K 85.17 % | -1.919 M -428.00 % | -363.485 K 76.61 % | -1.554 M 46.60 % | -2.910 M -63.39 % | -1.781 M -65.48 % | -1.076 M 82.06 % | -6.000 M -172.65 % | -2.201 M -152.39 % | 4.200 M 699.43 % | -700.660 K 56.19 % | -1.599 M 36.07 % | -2.501 M -178.12 % | -899.381 K -124.83 % | -400.022 K 66.66 % | -1.200 M 57.17 % | -2.801 M -86.78 % | -1.500 M 89.36 % | -14.100 M -2 915.44 % | 500.802 K 266.29 % | -301.156 K 83.26 % | -1.799 M |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | 2012 | 2012 | 2012 | 2011 | 2011 | 2011 | 2011 | 2010 | 2010 | 2010 | 2010 | 2009 | 2009 | 2009 | 2009 | 2008 | 2008 | 2008 | 2007 | 2007 | 2007 | 2007 | 2006 | 2006 | 2006 | 2006 | 2005 | 2005 | 2005 | 2005 | 2004 | 2004 | 2004 | 2004 | 2003 | 2003 | 2003 | 2003 | 2002 | 2002 | 2002 | 2002 | 2001 | 2001 | 2001 | 2001 | 2000 | 2000 | 2000 | 2000 | 1999 | 1999 | 1999 | 1999 | 1998 | 1998 | 1998 | 1998 | 1997 | 1997 | 1997 | 1997 | 1996 |