Fleury Michon SA
EPA:ALFLE.PA
23.3 (EUR) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) EUR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 166.629 | 108.411 | 157.455 | 155.171 | 123.838 | 139.242 | 139.332 | 150.332 | 100.451 | 113.578 | 77.717 | 86.317 | 54.976 | 60.608 | 53.207 | 40.502 | 41.969 | 37.774 | 35.963 | 29.501 | 0 | 0 |
Kortetermijnbeleggingen
| 0.549 | 0.766 | 0.49 | 0.178 | 0.173 | 0.419 | 0.189 | 0.569 | 0.487 | 0.875 | 0.149 | 0.14 | 1.055 | 0.63 | 0.015 | 0.02 | 0.02 | 0.022 | 0.037 | 0.372 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 167.178 | 109.177 | 157.945 | 155.349 | 124.011 | 139.661 | 139.521 | 150.901 | 100.938 | 114.453 | 77.866 | 86.457 | 56.031 | 61.238 | 53.222 | 40.522 | 41.989 | 37.796 | 36 | 29.873 | 0 | 0 |
Nettovorderingen
| 81.457 | 85.956 | 62.077 | 66.721 | 75.273 | 112.538 | 111.097 | 105.265 | 110.236 | 83.605 | 106.779 | 106.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 72.881 | 82.265 | 67.273 | 72.534 | 68.294 | 66.632 | 65.342 | 65.203 | 59.568 | 56.818 | 54.697 | 60.157 | 57.232 | 52.046 | 43.804 | 49.936 | 43.73 | 40.777 | 35.068 | 28.75 | 0 | 0 |
Overige vlottende activa
| 1.017 | -3.652 | -0.001 | 0.827 | 0.001 | 113.681 | -0.001 | -0.002 | 0.001 | 104.297 | 0.001 | 0.001 | 116.319 | 91.768 | 89.967 | 113.069 | 111.754 | 100.136 | 89.002 | 84.915 | 149.78 | 146.385 |
Totaal vlottende activa
| 323.953 | 273.746 | 287.294 | 295.431 | 267.579 | 319.974 | 315.959 | 321.367 | 270.743 | 275.568 | 239.343 | 253.123 | 229.582 | 205.052 | 186.993 | 203.527 | 197.473 | 178.709 | 160.07 | 143.538 | 149.78 | 146.385 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 202.046 | 193.112 | 211.996 | 213.671 | 231.656 | 209.114 | 199.098 | 206.914 | 211.448 | 205.949 | 208.39 | 211.515 | 199.515 | 179.893 | 167.963 | 166.708 | 144.307 | 131.529 | 124.633 | 119.855 | 105.314 | 97.625 |
Goodwill
| 84.431 | 92.674 | 94.574 | 97.173 | 119.69 | 84.538 | 51.179 | 49.274 | 48.927 | 48.283 | 48.047 | 48.685 | 48.649 | 48.6 | 47.881 | 47.298 | 45.777 | 45.588 | 40.192 | 31.874 | 0 | 0 |
Immateriële activa
| 20.309 | 19.966 | 18.434 | 18.725 | 18.974 | 13.237 | 4.518 | 4.034 | 3.819 | 3.931 | 3.319 | 2.881 | 2.484 | 2.597 | 1.998 | 2.078 | 1.765 | 2.082 | 2.497 | 11.373 | 34.176 | 34.885 |
Goodwill en immateriële activa
| 104.74 | 112.64 | 113.008 | 115.898 | 138.664 | 97.775 | 55.697 | 53.308 | 52.746 | 52.214 | 51.366 | 51.566 | 51.133 | 51.197 | 49.879 | 49.376 | 47.542 | 47.67 | 42.689 | 43.247 | 34.176 | 34.885 |
Langetermijnbeleggingen
| 27.409 | 23.001 | 23.818 | 23.413 | 34.805 | 34.965 | 23.898 | 32.396 | 31.673 | 30.375 | 34.861 | 29.963 | 26.896 | 10.217 | 9.624 | 9.151 | 10.21 | 10.54 | 2.917 | 1.628 | 0 | 0 |
Belastingvorderingen
| 0.856 | 0.282 | 0.49 | 0.178 | 0 | 0 | 0 | 1.439 | 1.323 | 1.391 | 1.305 | 1.424 | 1.486 | 1.4 | 1.135 | 0.25 | 0.04 | 0.027 | 0 | 0.169 | 0 | 0 |
Overige niet-vlottende activa
| 0.548 | 0.766 | 0.001 | 0.001 | 0.173 | 0.419 | 0.189 | 0.57 | 0.487 | 0.876 | 0.149 | 0.139 | 1.054 | 0.63 | 0.016 | 0.02 | 0.02 | 0.222 | 0.037 | 0.372 | 2.937 | 2.253 |
Totaal niet-vlottende activa
| 335.599 | 329.801 | 349.313 | 353.161 | 405.298 | 342.273 | 278.882 | 294.627 | 297.677 | 290.805 | 296.071 | 294.607 | 280.084 | 243.337 | 228.617 | 225.505 | 202.119 | 189.988 | 170.276 | 165.271 | 142.427 | 134.763 |
Totaal activa
| 659.551 | 603.547 | 636.607 | 648.592 | 672.877 | 662.246 | 594.842 | 615.994 | 568.42 | 566.373 | 535.414 | 547.73 | 509.666 | 448.389 | 415.61 | 429.032 | 399.592 | 368.697 | 330.346 | 308.809 | 292.207 | 281.148 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 114.432 | 99.419 | 98.65 | 85.908 | 92.205 | 78.555 | 79.073 | 77.753 | 87.556 | 85.03 | 82.93 | 94.236 | 92.786 | 86.464 | 76.332 | 101.035 | 98.359 | 93.622 | 86.657 | 93.359 | 0 | 0 |
Kortlopende schulden
| 85.572 | 69.918 | 59.315 | 80 | 61.99 | 85.115 | 81.591 | 95.706 | 38.803 | 52.067 | 39.974 | 40.768 | 101.459 | 36.153 | 32.594 | 30.53 | 35.132 | 23.309 | 10.106 | 11.14 | 0 | 0 |
Belastingschulden
| 1.762 | 2.115 | 3.599 | 2.771 | 2.226 | 1.382 | 1.924 | 1.883 | 1.301 | 3.529 | 1.793 | 7.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.532 | 0 | 0 |
Uitgestelde opbrengsten
| -85.572 | 0 | 17.368 | 23.861 | 16.31 | 10.532 | 10.357 | 11.201 | 9.88 | 11.882 | 9.406 | 15.213 | 0 | 0 | 62.037 | 0 | 0 | 51.01 | 50.595 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 177.816 | 86.887 | 84.668 | 83.056 | 70.966 | 67.431 | 61.619 | 62.246 | 66.904 | 64.989 | 64.418 | 62.491 | 0.137 | 62.311 | 0.001 | 51.265 | 56.203 | 0.694 | 0.869 | 49.304 | 106.871 | 103.148 |
Totaal kortlopende verplichtingen
| 292.248 | 256.224 | 260.001 | 272.825 | 241.471 | 241.633 | 232.64 | 246.906 | 203.143 | 213.968 | 196.728 | 212.708 | 194.382 | 184.928 | 170.964 | 182.83 | 189.694 | 168.635 | 148.227 | 153.803 | 106.871 | 103.148 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 188.853 | 139.683 | 167.534 | 171.829 | 183.235 | 145.66 | 97.46 | 106.324 | 115.853 | 115.368 | 121.378 | 132.005 | 124.03 | 88.071 | 85.21 | 85.09 | 46.029 | 44.275 | 35.127 | 21.047 | 13.277 | 15.308 |
Uitgestelde opbrengsten niet-vlottend
| 0.063 | 0.077 | 38.286 | 44.217 | 35.238 | 10.944 | 29.604 | 30.19 | 27.776 | 31.722 | 24.865 | 23.715 | 13.034 | 10.28 | 11.713 | 9.064 | 9.211 | 65.515 | 56.237 | 78.977 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.33 | 2.271 | 0.812 | 3.793 | 2.832 | 7.066 | 5.38 | 6.01 | 6.904 | 5.084 | 7.364 | 5.108 | 9.503 | 9.365 | 8.633 | 8.953 | 7.965 | 7.141 | 5.399 | 4.475 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 17.735 | 50.279 | 15.896 | 7.502 | 3.424 | 20.128 | 4.168 | 4.849 | 5.517 | 5.903 | 5.846 | 6.68 | 7.483 | 2.655 | 2.928 | 2.193 | 2.441 | -53.69 | -43.308 | -67.958 | 62.097 | 60.384 |
Totaal niet-vlottende verplichtingen
| 207.981 | 192.31 | 222.528 | 227.341 | 224.729 | 183.798 | 136.612 | 147.373 | 156.05 | 158.077 | 159.453 | 167.508 | 154.05 | 110.371 | 108.484 | 105.3 | 65.646 | 63.241 | 53.455 | 36.541 | 75.374 | 75.692 |
Totaal passiva
| 500.229 | 448.534 | 482.529 | 500.166 | 466.2 | 425.431 | 369.252 | 394.279 | 359.193 | 372.045 | 356.181 | 380.216 | 348.432 | 295.299 | 279.448 | 288.13 | 255.34 | 231.876 | 201.682 | 190.344 | 182.245 | 178.84 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 13.383 | 13.383 | 13.383 | 13.383 | 13.383 | 13.383 | 13.383 | 13.383 | 13.383 | 13.383 | 13.383 | 13.383 | 13.383 | 14.017 | 14.017 | 15.543 | 15.543 | 15.543 | 15.543 | 15.543 | 0 | 0 |
Ingehouden winsten
| 10.269 | 2.412 | 4.018 | -30.526 | -28.274 | 14.497 | 8.611 | 16.813 | 182.221 | 167.472 | 152.157 | 140.586 | 13.045 | 16.622 | 14.794 | 5.359 | 13.029 | 12.044 | 14.213 | 15.076 | 12.489 | 11.596 |
Overige gereserveerde algehele resultaten
| 127.167 | 131.025 | 128.403 | 159.045 | 208.011 | -372.501 | -346.613 | -323.055 | -295.764 | -271.473 | -248.501 | -227.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 8.363 | 8.092 | 8.194 | 6.452 | 10.895 | 581.561 | 550.229 | 514.545 | 309.354 | 285.063 | 262.091 | 240.593 | 134.679 | 122.325 | 107.266 | 119.923 | 115.615 | 109.171 | 98.849 | 87.78 | 14.902 | 14.316 |
Totaal eigen vermogen van aandeelhouders
| 159.182 | 154.912 | 153.998 | 148.354 | 204.015 | 236.94 | 225.61 | 221.686 | 209.194 | 194.445 | 179.13 | 167.386 | 161.107 | 152.964 | 136.077 | 140.825 | 144.187 | 136.758 | 128.605 | 118.399 | 27.391 | 25.912 |
Totaal eigen vermogen
| 159.322 | 155.013 | 154.078 | 148.426 | 206.677 | 236.815 | 225.59 | 221.715 | 209.227 | 194.328 | 179.233 | 167.514 | 161.234 | 153.09 | 136.162 | 140.902 | 144.252 | 136.821 | 128.664 | 118.465 | 27.549 | 26.04 |
Totaal passiva en aandeelhoudersvermogen
| 659.551 | 603.547 | 636.607 | 648.592 | 672.877 | 662.246 | 594.842 | 615.994 | 568.42 | 566.373 | 535.414 | 547.73 | 509.666 | 448.389 | 415.61 | 429.032 | 399.592 | 368.697 | 330.346 | 308.809 | 209.794 | 204.88 |