EssilorLuxottica Société anonyme
EPA:EL.PA
216.9 (EUR) • At close October 18, 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 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 2,558 | 1,756 | 1,588 | 4,684 | 4,836 | 1,829 | 1,159 | 517 | 466 | 626 | 786 | 660.958 | 390.32 | 371.055 | 385.548 | 505.571 | 696.002 | 584.889 | 110.289 | 107.281 | 94.999 | 62.978 | 73.987 |
Kortetermijnbeleggingen
| 884 | 233 | 1,747 | 4,242 | 542 | 11 | 9 | 45 | 64 | 43 | 5 | 5.781 | 22.541 | 26.993 | 74.45 | 83.534 | 63.956 | 78.321 | 551.074 | 572.654 | 516.622 | 189.483 | 22.131 |
Liquide middelen en kortetermijnbeleggingen
| 2,558 | 1,989 | 3,335 | 8,926 | 5,378 | 1,840 | 1,168 | 517 | 466 | 626 | 791 | 666.739 | 412.861 | 398.048 | 459.998 | 589.105 | 759.958 | 663.21 | 661.363 | 679.935 | 611.621 | 252.461 | 96.118 |
Nettovorderingen
| 3,207 | 3,288 | 2,944 | 2,507 | 2,773 | 2,363 | 949 | 1,618 | 1,456 | 1,327 | 1,192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 563.118 | 510.915 | 517.707 | 483.747 | 495.934 |
Voorraad
| 2,750 | 2,910 | 2,527 | 1,992 | 2,244 | 2,034 | 832 | 1,125 | 1,099 | 1,002 | 869 | 830.478 | 753.416 | 645.453 | 485.606 | 475.299 | 393.597 | 371.133 | 364.559 | 319.125 | 309.569 | 325.239 | 348.386 |
Overige vlottende activa
| 1,206 | 454 | 387 | 295 | 355 | 771 | 226 | 249 | 251 | 207 | 179 | 1,328.957 | 1,262.387 | 998.157 | 814.877 | 758.713 | 657.007 | 589.372 | -0.001 | 8.733 | 7.035 | 4.538 | 10.135 |
Totaal vlottende activa
| 9,721 | 8,641 | 9,193 | 13,720 | 10,750 | 7,008 | 3,175 | 3,509 | 3,272 | 3,162 | 3,031 | 2,826.174 | 2,428.664 | 2,041.658 | 1,760.481 | 1,823.117 | 1,810.562 | 1,623.715 | 1,589.039 | 1,518.708 | 1,445.932 | 1,065.985 | 950.573 |
Niet-vlottende activa: | |||||||||||||||||||||||
Materiële vaste activa, netto
| 8,251 | 7,757 | 7,141 | 5,101 | 5,634 | 5,167 | 1,809 | 1,214 | 1,200 | 1,154 | 998 | 1,000.558 | 955.28 | 876.227 | 803.022 | 811.484 | 740.601 | 671.257 | 637.342 | 543.132 | 512.978 | 526.626 | 572.026 |
Goodwill
| 30,265 | 30,734 | 29,104 | 22,658 | 24,074 | 23,486 | 3,608 | 6,191 | 5,295 | 4,668 | 2,476 | 2,086.933 | 1,883.331 | 1,521.951 | 1,059.941 | 957.605 | 591.147 | 474.771 | 451.037 | 310.085 | 307.934 | 292.008 | 356.767 |
Immateriële activa
| 11,014 | 42,856 | 41,703 | 32,689 | 35,374 | 11,975 | 1,246 | 1,825 | 1,826 | 1,532 | 732 | 621.622 | 581.781 | 501.4 | 221.688 | 205.249 | 121.636 | 118.166 | 124.195 | 109.828 | 115.787 | 124.667 | 132.389 |
Goodwill en immateriële activa
| 41,279 | 73,590 | 70,807 | 55,347 | 59,448 | 35,461 | 4,854 | 8,016 | 7,121 | 6,200 | 3,208 | 2,708.555 | 2,465.112 | 2,023.351 | 1,281.629 | 1,162.854 | 712.783 | 592.937 | 575.232 | 419.913 | 423.721 | 416.675 | 489.156 |
Langetermijnbeleggingen
| 81 | 519 | 387 | 144 | 150 | 191 | 4 | 33 | 47 | 19 | 130 | 143.734 | 180.117 | 142.542 | 179.504 | 125.37 | 132.714 | 111.932 | -376.353 | -470.303 | -404.049 | -44.691 | 115.512 |
Belastingvorderingen
| 387 | 408 | 487 | 418 | 429 | 341 | 130 | 187 | 169 | 151 | 112 | 116.789 | 101.689 | 93.205 | 57.229 | 51.955 | 37.645 | 34.655 | 36.612 | 572.654 | 0 | 189.483 | -115.512 |
Overige niet-vlottende activa
| 804 | -30,354 | -28,600 | -22,412 | -23,828 | -341 | -130 | -187 | -169 | -151 | -112 | 111.413 | 27.324 | 36.056 | 85.874 | 92.32 | 79.294 | 89.029 | 564.278 | 0.031 | 516.622 | 3.712 | 137.643 |
Totaal niet-vlottende activa
| 50,802 | 51,920 | 50,222 | 38,598 | 41,833 | 40,819 | 6,667 | 9,263 | 8,368 | 7,373 | 4,336 | 4,081.049 | 3,729.522 | 3,171.381 | 2,407.258 | 2,243.983 | 1,703.037 | 1,499.81 | 1,437.111 | 1,065.427 | 1,049.272 | 1,091.805 | 1,198.825 |
Totaal activa
| 60,523 | 60,561 | 59,415 | 52,318 | 52,583 | 48,398 | 10,064 | 13,163 | 11,971 | 10,789 | 7,577 | 6,907.223 | 6,158.186 | 5,213.039 | 4,167.739 | 4,067.1 | 3,513.599 | 3,123.525 | 3,026.15 | 2,584.135 | 2,495.204 | 2,157.79 | 2,149.398 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||
Crediteuren
| 2,381 | 2,297 | 2,218 | 1,864 | 1,770 | 1,745 | 907 | 697 | 624 | 564 | 502 | 489.098 | 913.218 | 759.613 | 624.184 | 631.945 | 598.434 | 554.693 | 522.505 | 423.312 | 422.672 | 397.044 | 395.344 |
Kortlopende schulden
| 2,699 | 2,010 | 1,873 | 1,160 | 932 | 1,657 | 228 | 1,246 | 674 | 926 | 567 | 390.012 | 606.581 | 402.832 | 82.929 | 212.835 | 31.99 | 187.011 | 156.222 | 50.349 | 110.851 | 65.038 | 64.878 |
Belastingschulden
| 561 | 711 | 805 | 530 | 455 | 99 | 22 | 285 | 235 | 396 | 339 | 342.176 | 62.172 | 38.331 | 46.507 | 35.626 | 31.349 | 29.086 | 26.665 | 30.883 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 561 | 222 | 179 | 49 | 60 | 58 | 34 | 11 | 10 | -926 | -567 | 967.906 | 245.562 | 205.195 | 134.929 | 109.793 | 70.039 | 61.987 | 71.227 | 4.876 | 4.493 | 2.668 | 2.21 |
Overige kortlopende verplichtingen
| 4,100 | 4,359 | 4,655 | 3,098 | 2,855 | 4,014 | 924 | 1,764 | 1,545 | 2,386 | 1,536 | 27.695 | 161.306 | 110.445 | 147.155 | 151.77 | 98.606 | 53.774 | 45.84 | 66.236 | 54.672 | 34.77 | 45.729 |
Totaal kortlopende verplichtingen
| 9,741 | 8,888 | 8,925 | 6,171 | 5,617 | 7,474 | 2,093 | 3,718 | 2,853 | 2,950 | 2,038 | 1,874.711 | 1,926.667 | 1,478.085 | 989.197 | 1,106.343 | 799.069 | 857.465 | 795.794 | 544.773 | 592.688 | 499.52 | 508.161 |
Langlopende verplichtingen: | |||||||||||||||||||||||
Langetermijnschulden
| 6,559 | 7,858 | 8,913 | 9,324 | 6,864 | 2,564 | 1,648 | 1,361 | 1,901 | 1,515 | 603 | 526.237 | 309.152 | 285.558 | 282.222 | 437.617 | 435.583 | 262.997 | 448.848 | 595.701 | 598.183 | 350.513 | 352.543 |
Uitgestelde opbrengsten niet-vlottend
| 2,399 | 27 | 27 | 2 | 2 | 5 | 1,491 | 978 | 1,479 | 1,132 | 438 | 208.957 | 177.693 | 162.897 | 400.213 | 120.216 | 96.55 | 84.959 | 84.479 | -1.878 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,145 | 2,377 | 2,536 | 1,887 | 2,137 | 2,267 | 157 | 383 | 422 | 383 | 165 | 148.339 | 148.755 | 124.406 | 24.678 | 22.406 | 2.042 | 1.267 | 2.163 | 1.878 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 788 | 3,264 | 3,139 | 2,136 | 2,631 | -2,272 | -1,648 | -1,361 | -1,901 | -1,515 | -603 | 228.239 | 138.168 | 117.914 | -266.504 | 14.544 | 12.09 | 11.032 | 7 | 103.896 | 94.724 | 93.552 | 79.385 |
Totaal niet-vlottende verplichtingen
| 11,891 | 13,526 | 14,615 | 13,349 | 11,634 | 2,564 | 1,648 | 1,361 | 1,901 | 1,515 | 603 | 1,111.772 | 773.768 | 690.775 | 440.609 | 594.783 | 546.265 | 360.255 | 542.49 | 699.597 | 692.907 | 444.065 | 431.928 |
Totaal passiva
| 21,632 | 22,414 | 23,540 | 19,520 | 17,251 | 14,995 | 4,250 | 6,109 | 5,879 | 5,529 | 3,536 | 2,986.483 | 2,700.435 | 2,168.86 | 1,429.806 | 1,701.126 | 1,345.334 | 1,217.72 | 1,338.284 | 1,244.37 | 1,285.595 | 943.585 | 940.089 |
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 | 0 |
Gewone aandelen
| 82 | 81 | 80 | 79 | 79 | 77 | 40 | 39 | 39 | 39 | 39 | 38.65 | 38.527 | 38.098 | 38.792 | 37.984 | 38.03 | 36.347 | 36.122 | 36.159 | 35.959 | 35.939 | 35.377 |
Ingehouden winsten
| 2,289 | 13,438 | 12,695 | 11,954 | 12,242 | 11,931 | 5,422 | 813 | 757 | 929 | 593 | 3,524.96 | 3,134.986 | 2,331.494 | 2,107.571 | 1,829.87 | 1,565.991 | 1,331.761 | 1,133.089 | 227.107 | 200.331 | 182.353 | 142.576 |
Overige gereserveerde algehele resultaten
| 212 | 1,230 | 139 | -1,576 | 564 | 12,049 | 5,455 | 5,413 | 153 | 3,873 | 3,126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 35,656 | 22,706 | 22,150 | 21,811 | 21,911 | 8,842 | -5,109 | 423 | 4,758 | 74 | -2 | 100.559 | 151.344 | 631.401 | 569.784 | 469.032 | 540.064 | 515.633 | 504.655 | 1,067.467 | 966.689 | 992.349 | 1,027.468 |
Totaal eigen vermogen van aandeelhouders
| 38,239 | 37,455 | 35,064 | 32,268 | 34,796 | 32,899 | 5,808 | 6,688 | 5,707 | 4,915 | 3,756 | 3,664.169 | 3,324.857 | 3,000.993 | 2,716.147 | 2,336.886 | 2,144.085 | 1,883.741 | 1,673.866 | 1,330.733 | 1,202.979 | 1,210.641 | 1,205.421 |
Totaal eigen vermogen
| 38,892 | 38,147 | 35,875 | 32,798 | 35,332 | 33,403 | 5,814 | 7,054 | 6,092 | 5,260 | 4,041 | 3,920.74 | 3,457.751 | 3,044.179 | 2,737.933 | 2,351.43 | 2,156.175 | 1,894.773 | 1,680.866 | 1,335.249 | 1,206.294 | 1,212.423 | 1,207.365 |
Totaal passiva en aandeelhoudersvermogen
| 60,523 | 60,561 | 59,415 | 52,318 | 52,583 | 48,398 | 10,064 | 13,163 | 11,971 | 10,789 | 7,577 | 6,907.223 | 6,158.186 | 5,213.039 | 4,167.739 | 4,067.1 | 3,513.599 | 3,123.525 | 3,026.15 | 2,584.135 | 2,495.204 | 2,157.79 | 2,149.398 |