Fnac Darty SA
EPA:FNAC.PA
26.75 (EUR) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||
Nettowinst
| -73 | 88.3 | -163.3 | 117.4 | -17.4 | 144.5 | 0.5 | 172.3 | -76.7 | 154.1 | -39 | 0 | 7.8 | 140.6 | -103.4 | 77.4 | -75.5 | 0 | -42.8 | 84 | -42.2 | 45.8 | -31 | 3.675 | -35.425 | -35.425 | -35.425 | -35.425 | -7.05 | -7.05 | -7.05 | -7.05 | 18.675 | 18.675 | 18.675 | 18.675 |
Afschrijvingen & Amortisatie
| 208.2 | 242.8 | 178 | 175.5 | 173.8 | 173.8 | 176.3 | 175.1 | 176.4 | 167.2 | 165.1 | 0 | 48.9 | 23.3 | 50.3 | 25.8 | 30.6 | 0 | 30.4 | 13.3 | 36 | 14.6 | 33 | 0 | 18.4 | 18.4 | 18.4 | 18.4 | 22.7 | 22.7 | 22.7 | 22.7 | 16.575 | 16.575 | 16.575 | 16.575 |
Uitgestelde Inkomstenbelasting
| -4.2 | -7.7 | 12.1 | -0.5 | -1.9 | -9.6 | -1.6 | -38 | 19.8 | -12.4 | 4.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.525 | -9.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 5.5 | 1.1 | 0 | 6.6 | 9.5 | 7.8 | 7.5 | 2.8 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -692.8 | 700 | -630.4 | 580.9 | -736.2 | 539.3 | -579 | 482.6 | -415.4 | 423.2 | -371.4 | 0 | -320.6 | 326.8 | -270.5 | 306.4 | -222.4 | 0 | -238.6 | 265 | -252.5 | 274.4 | -259 | 6.075 | -6.275 | -6.275 | -6.275 | -6.275 | -10.4 | -10.4 | -10.4 | -10.4 | 17.825 | 17.825 | 17.825 | 17.825 |
Vorderingen
| 0 | 33.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.025 | 4.175 | 4.175 | 7.975 | 7.975 | 7.975 | 7.975 | 1.5 | 1.5 | 1.5 | 1.5 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 132.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -692.8 | 526.7 | -630.4 | 0 | -736.2 | 539.3 | -579 | 482.6 | -415.4 | 413.2 | -361.4 | 0 | -320.6 | 326.8 | -270.5 | 306.4 | -222.4 | 0 | -238.6 | 265 | -252.5 | 274.4 | -259 | 1.9 | -14.25 | -14.25 | -14.25 | -14.25 | -11.9 | -11.9 | -11.9 | -11.9 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| -2.4 | 487.3 | 485.1 | 390.8 | 338.6 | 423.3 | 334.3 | 424.1 | 304 | 361.5 | 317.7 | 0 | 4 | -3.6 | 91.4 | 69.7 | 26.9 | 0 | -4.9 | 9.7 | 7.8 | 31.7 | -16.9 | 15.2 | 32.8 | 32.8 | 32.8 | 32.8 | 2.425 | 2.425 | 2.425 | 2.425 | 1.1 | 1.1 | 1.1 | 1.1 |
Kasstroom uit Operationele Activiteiten
| -564.2 | 1,025.1 | -474.5 | 913.1 | -590.7 | 923.7 | -422.1 | 865.9 | -344.7 | 759.2 | -253.2 | 0 | -259.9 | 487.1 | -232.2 | 479.3 | -240.4 | 0 | -255.9 | 372 | -250.9 | 365.9 | -270.6 | 24.125 | 9.45 | 9.45 | 9.45 | 9.45 | 7.25 | 7.25 | 7.25 | 7.25 | 54.075 | 54.075 | 54.075 | 54.075 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -46.3 | -72.1 | -60.2 | -81.2 | -57.2 | -70.1 | -46.7 | -57.8 | -50.2 | -103.4 | -49 | 0 | -45.9 | -65.3 | -48.6 | -63.6 | -34 | 0 | -21.1 | -27.2 | -21.5 | -26.9 | -21.7 | -12.15 | -23.775 | -23.775 | -23.775 | -23.775 | -20.275 | -20.275 | -20.275 | -20.275 | -15.875 | -15.875 | -15.875 | -15.875 |
Netto Overnames
| 3.4 | -13.9 | 15.6 | 4.8 | 0.3 | -1.8 | 0.3 | -7.5 | -0.3 | -60.3 | -30.2 | 0 | 0 | -0.2 | -0.1 | -1,020.7 | 0 | 0 | -2.5 | -2.7 | 0 | -2.5 | -1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | -2.7 | -0.3 | -7.8 | -3.2 | -0.7 | 0 | -1.3 | -0 | 0 | -1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -0.5 | -0.5 | -0.6 | -0.6 | -0.6 | -0.6 | -0.4 | -0.4 | -0.4 | -0.4 | -2.375 | -2.375 | -2.375 | -2.375 |
Verkoop/verval van Beleggingen
| 0 | -0 | 10.5 | 0 | 5.2 | 0.8 | 1.5 | -0.4 | 0.4 | 0 | 31.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 1.9 | 1.9 | 4.775 | 4.775 | 4.775 | 4.775 | 0.175 | 0.175 | 0.175 | 0.175 | 0.4 | 0.4 | 0.4 | 0.4 |
Overige Investeringsactiviteiten
| 81.4 | 105.4 | -24.4 | -123.1 | 0.5 | 8.2 | -2.3 | -12.1 | -12.9 | -22.2 | -1.4 | 0 | -0.3 | -0.7 | 1.2 | 355.7 | -354 | 0 | 0.7 | 0.4 | 1 | -0.9 | 7 | 10.75 | 19.6 | 19.6 | 19.6 | 19.6 | 20.5 | 20.5 | 20.5 | 20.5 | 17.85 | 17.85 | 17.85 | 17.85 |
Kasstroom uit Investeringsactiviteiten
| 38.5 | 16.7 | -58.8 | -207.3 | -54.4 | -63.6 | -47.2 | -79.1 | -63 | -185.9 | -80.6 | 0 | -46.2 | -66.2 | -47.5 | -728.6 | -388 | 0 | -22.9 | -29.5 | -20.5 | -30.3 | -14.7 | -10.75 | -19.65 | -19.65 | -19.65 | -19.65 | -20.5 | -20.5 | -20.5 | -20.5 | -17.85 | -17.85 | -17.85 | -17.85 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -221.3 | -180.9 | 163.3 | -0.9 | -114.9 | 0 | -616.1 | 0 | 332.3 | 0 | -93.5 | 0 | 52.8 | -2.5 | 0 | 0 | 50.1 | 0 | -0.1 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | -128.1 | 0 | -0.9 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| -9.4 | -9 | -0.1 | 1.1 | -2.1 | -0.6 | -0.9 | -0.3 | 0 | -7.1 | -13.9 | 0 | -6 | 0 | 0 | 0 | -0.2 | 0 | -1 | -7.3 | 0 | 0 | -1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | -21.3 | -0.1 | -1.5 | -53.5 | -26.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| 219 | -148.6 | -134 | -124.6 | -14.9 | -131.1 | -2.9 | -137.8 | -11.2 | -54.8 | -1 | 0 | -18.8 | -1.6 | -15.6 | 785.3 | 152.4 | 0 | -0.2 | 3.6 | 6.6 | -1.2 | 120.8 | -0.3 | 60.925 | -116.625 | 60.925 | -116.625 | 81.475 | -81.475 | 81.475 | -81.475 | 0 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| -11.7 | -348.6 | 29.1 | -127 | -185.4 | -159.3 | -619.9 | -127.5 | 322.1 | -54.4 | -108.4 | 0 | 28 | -4.3 | -15.6 | 785.3 | 202.3 | 0 | -1.3 | -3.7 | 6.4 | -1.2 | 120.8 | -0.3 | -116.625 | -116.625 | -116.625 | -116.625 | -81.475 | -81.475 | -81.475 | -81.475 | 0 | 0 | 0 | 0 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -1.3 | 0.7 | -0.1 | -928.6 | -0.8 | 1.3 | -0.5 | 0.6 | -1.1 | 0.4 | -0.2 | 0 | 0.2 | -0.8 | -1.5 | 1.2 | 0.2 | 0 | 1.7 | -0.2 | 0.4 | -1.1 | -0.5 | 29 | 182.275 | 182.275 | 182.275 | 182.275 | 64.9 | 64.9 | 64.9 | 64.9 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 582.6 | 693.9 | -504.3 | 581.9 | -831.3 | 702.1 | -1,089.7 | 659.9 | -86.7 | 531.6 | -442.4 | 0 | -277.9 | 415.8 | -296.8 | 537.2 | -425.9 | 0 | -278.4 | 338.6 | -264.6 | 5.6 | 54.975 | 42.075 | 55.45 | 55.45 | 55.45 | 55.45 | -29.825 | -29.825 | -29.825 | -29.825 | 36.45 | 36.45 | 36.45 | 36.45 |
Kaspositie aan het Einde van de Periode
| 582.6 | 1,121.3 | 427.4 | 931.7 | 349.8 | 1,181.1 | 479 | 1,568.7 | 908.8 | 995.5 | 475.6 | 497 | 497 | 774.9 | 359.1 | 655.9 | 118.7 | 257.2 | 257.2 | 535.6 | 197 | 133.9 | 128.3 | 115.4 | 73.325 | 73.325 | 73.325 | 73.325 | 17.875 | 17.875 | 17.875 | 17.875 | 47.7 | 47.7 | 47.7 | 47.7 |