L.D.C. S.A.
EPA:LOUP.PA
66.05 (EUR) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q2 | 2005 Q1 | 2004 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 151.236 | 153.192 | 130.795 | 93.913 | 84.989 | 80.127 | 74.118 | 66.567 | 78.071 | 65.634 | 80.33 | 68.34 | 72.256 | 68.468 | 66.667 | 63.585 | 56.606 | 57.202 | 49.917 | 46.179 | 49.616 | 27.892 | 40.352 | 14.107 | 14.107 | 14.107 | 12.177 | 12.177 | 12.177 | 15.752 | 15.752 | 15.752 | 10.643 | 10.643 | 10.643 | 13.384 | 13.384 | 13.384 | 10.805 | 10.805 | 10.805 | 11.626 | 11.626 | 11.626 | 11.036 | 11.036 | 11.036 |
Afschrijvingen & Amortisatie
| 108.376 | 101.699 | 132.96 | 96.466 | 105.054 | 91.966 | 87.195 | 86.254 | 83.249 | 78.972 | 76.377 | 63.583 | 61.143 | 58.589 | 56.925 | 51.836 | 49.234 | 46.696 | 42.989 | 40.959 | 41.09 | 41.279 | 40.034 | 19.552 | 19.552 | 19.552 | 21.403 | 21.403 | 21.403 | 14.895 | 14.895 | 14.895 | 13.127 | 13.127 | 13.127 | 13.602 | 13.602 | 13.602 | 10.981 | 10.981 | 10.981 | 10.077 | 10.077 | 10.077 | 8.559 | 8.559 | 8.559 |
Uitgestelde Inkomstenbelasting
| 7.056 | -8.485 | 8.733 | -10.003 | 3.053 | -3.738 | 1.3 | -1.237 | -0.26 | 2.378 | 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 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | -261.209 | -183.22 | -235.006 | -150.08 | -166.498 | -157.944 | 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 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 25.556 | -48.818 | 19.901 | 4.299 | -20.562 | 0.712 | -10.014 | 22.428 | 4.809 | -23.38 | -40.542 | -0.615 | -24.403 | 8.726 | -34.472 | -1.142 | -17.004 | -8.376 | -0.46 | -12.298 | 3.243 | 0.079 | -19.475 | -2.254 | -2.254 | -2.254 | -11.029 | -11.029 | -11.029 | 2.086 | 2.086 | 2.086 | 1.496 | 1.496 | 1.496 | -10.827 | -10.827 | -10.827 | 1.522 | 1.522 | 1.522 | -5.281 | -5.281 | -5.281 | -6.561 | -6.561 | -6.561 |
Vorderingen
| -439.15 | 46.216 | -54.809 | 0 | -64.682 | -6.056 | -74.153 | 82.777 | 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 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 22.031 | -42.175 | -56.094 | 0 | 13.581 | -30.319 | 13.537 | -40.394 | 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 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | -37.087 | 37.087 | 19.955 | -19.955 | 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 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 442.675 | -52.859 | 19.901 | 4.299 | 67.626 | 0.712 | 30.647 | 22.428 | 4.809 | -23.38 | -40.542 | -0.615 | -24.403 | 8.726 | -34.472 | -1.142 | -17.004 | -8.376 | -0.46 | -12.298 | 3.243 | 0.079 | -19.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| -1.364 | 212.738 | 284.819 | 206.89 | 259.705 | 170.331 | 237.828 | 151.217 | 162.075 | 156.982 | -14.257 | 0.173 | -16.08 | 2.185 | 1.409 | 3.883 | -6.93 | -4.071 | 16.87 | 4.258 | 9.44 | 6.144 | -0.586 | 0.8 | 0.8 | 0.8 | 0.002 | 0.002 | 0.002 | 0.509 | 0.509 | 0.509 | -0.511 | -0.511 | -0.511 | -0.82 | -0.82 | -0.82 | -0.443 | -0.443 | -0.443 | 0.402 | 0.402 | 0.402 | 0.169 | 0.169 | 0.169 |
Kasstroom uit Operationele Activiteiten
| 283.804 | 206.928 | 311.288 | 198.633 | 171.03 | 156.178 | 155.421 | 175.149 | 161.446 | 122.642 | 101.908 | 131.481 | 92.916 | 137.968 | 90.529 | 118.162 | 81.906 | 91.451 | 109.316 | 79.098 | 103.389 | 75.394 | 60.325 | 32.205 | 32.205 | 32.205 | 22.552 | 22.552 | 22.552 | 33.241 | 33.241 | 33.241 | 24.754 | 24.754 | 24.754 | 15.339 | 15.339 | 15.339 | 22.865 | 22.865 | 22.865 | 16.823 | 16.823 | 16.823 | 13.203 | 13.203 | 13.203 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -152.218 | -141.257 | -129.07 | -132.383 | -128.947 | -122.03 | -123.369 | -94.126 | -112.477 | -128.319 | -109.399 | -97.214 | -96.403 | -90.838 | -74.455 | -94.723 | -81.714 | -87.728 | -58.492 | -47.506 | -42.97 | -56.655 | -38.672 | -26.671 | -26.671 | -26.671 | -21.25 | -21.25 | -21.25 | -14.626 | -14.626 | -14.626 | -14.886 | -14.886 | -14.886 | -17.006 | -17.006 | -17.006 | -12.291 | -12.291 | -12.291 | -10.574 | -10.574 | -10.574 | -8.146 | -8.146 | -8.146 |
Netto Overnames
| -23.803 | -1.305 | -1.879 | -6.749 | -16.88 | 5.611 | -1.106 | 4.866 | 8.155 | 4.43 | -4.946 | -81.777 | -17.733 | -17.879 | 0 | 0 | -1.512 | -5.163 | -62.264 | -0.128 | 0.086 | -1.254 | -5.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 6.215 | 9.927 | 6.888 | 11.652 | 19.866 | -19.866 | 2.059 | -2.059 | -34.922 | -44.088 | 5.103 | 3.389 | 3.083 | 3.579 | 4.87 | 4.486 | 5.964 | 1.826 | 11.521 | 1.483 | 6.603 | 4.314 | 4.331 | 26.671 | 26.671 | 26.671 | 21.25 | 21.25 | 21.25 | 14.626 | 14.626 | 14.626 | 14.886 | 14.886 | 14.886 | 17.006 | 17.006 | 17.006 | 12.291 | 12.291 | 12.291 | 10.574 | 10.574 | 10.574 | 8.146 | 8.146 | 8.146 |
Kasstroom uit Investeringsactiviteiten
| -169.806 | -142.562 | -130.949 | -139.132 | -125.961 | -136.285 | -122.416 | -91.319 | -139.244 | -167.977 | -109.242 | -175.602 | -111.053 | -105.138 | -69.585 | -90.237 | -77.262 | -91.065 | -109.235 | -46.151 | -36.281 | -53.595 | -39.703 | -26.671 | -26.671 | -26.671 | -21.25 | -21.25 | -21.25 | -14.626 | -14.626 | -14.626 | -14.886 | -14.886 | -14.886 | -17.006 | -17.006 | -17.006 | -12.291 | -12.291 | -12.291 | -10.574 | -10.574 | -10.574 | -8.146 | -8.146 | -8.146 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -67.575 | -57.688 | -3.79 | -75.431 | -3.376 | -15.196 | -19.03 | -44.468 | -7.482 | -16.447 | 0 | -297.808 | 0 | -43.965 | 0 | -11.896 | 0 | -5.512 | 0 | -87.074 | -1.895 | -5.369 | -3.979 | -2.027 | -2.027 | -2.027 | -10.636 | -10.636 | -10.636 | -1.874 | -1.874 | -1.874 | -1.208 | -1.208 | -1.208 | -2.068 | -2.068 | -2.068 | -2.537 | -2.537 | -2.537 | -1.992 | -1.992 | -1.992 | -1.703 | -1.703 | -1.703 |
Uitgifte van Gewone Aandelen
| -3.744 | 3.744 | 0 | 150.862 | 34.016 | 7.026 | 4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.808 | 4.57 | 8.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0.022 | 0.022 | 0.01 | 0.01 | 0.01 | 0.014 | 0.014 | 0.014 |
Terugkoop van Gewone Aandelen
| -29.029 | 0 | 0 | -2.355 | -5.565 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0 | -1.673 | 0 | 0 | 0 | 0 | 0 | -0.28 | -1.119 | -0.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -0.996 | -49.355 | -35.389 | -36.166 | -0.023 | -33.163 | -0.035 | -24.292 | -0.031 | -28.315 | -0.256 | -25.393 | 0 | -23.361 | 0 | -20.762 | 0 | -19.101 | 0 | -14.532 | -3.633 | -14.533 | -3.641 | -3.64 | -3.64 | -3.64 | -3.884 | -3.884 | -3.884 | -2.612 | -2.612 | -2.612 | -3.02 | -3.02 | -3.02 | -2.523 | -2.523 | -2.523 | -2.523 | -2.523 | -2.523 | -2.523 | -2.523 | -2.523 | -2.307 | -2.307 | -2.307 |
Overige Financieringsactiviteiten
| 46.861 | -36.256 | -117.573 | -41.775 | -32.251 | 5.619 | 9.511 | 8.734 | 12.866 | -17.238 | -208.587 | -0.302 | 25.862 | -0.003 | 20.815 | -0.02 | -2.289 | 17.302 | 0.4 | 105 | -10.572 | -0.003 | -6.611 | 5.667 | 5.667 | 5.667 | 14.52 | 14.52 | 14.52 | 4.485 | 4.485 | 4.485 | 4.227 | 4.227 | 4.227 | 4.591 | 4.591 | 4.591 | 5.037 | 5.037 | 5.037 | 4.505 | 4.505 | 4.505 | 3.996 | 3.996 | 3.996 |
Kasstroom uit Financieringsactiviteiten
| -29.531 | -139.555 | -121.363 | -4.865 | -0.447 | -35.714 | 33.076 | -60.026 | 5.415 | -62 | -208.843 | 272.113 | 25.859 | -67.329 | 19.142 | -8.886 | -2.289 | -7.311 | 0.4 | 72.542 | -10.572 | -10.286 | -7.43 | -5.667 | -5.667 | -5.667 | -14.52 | -14.52 | -14.52 | -4.485 | -4.485 | -4.485 | -4.227 | -4.227 | -4.227 | -4.591 | -4.591 | -4.591 | -5.037 | -5.037 | -5.037 | -4.505 | -4.505 | -4.505 | -3.993 | -3.993 | -3.993 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -2.071 | 3.417 | -1.911 | -1.256 | -1.634 | 1.316 | -0.807 | -0.401 | -0.455 | 0.15 | 0.057 | 0.296 | -0.089 | -0.263 | -0.008 | 0.246 | 0.166 | 0.159 | -0.216 | 0.034 | 0.069 | -0.12 | 0.098 | 2.275 | 2.275 | 2.275 | 3.34 | 3.34 | 3.34 | -16.856 | -16.856 | -16.856 | 1.559 | 1.559 | 1.559 | -6.519 | -6.519 | -6.519 | -0.59 | -0.59 | -0.59 | -3.921 | -3.921 | -3.921 | 2.11 | 2.11 | 2.11 |
Netto Kasstroomverandering
| 171.325 | -92.118 | 43.603 | 61.023 | 39.861 | 7.096 | 60.85 | 3.874 | 128.62 | -107.185 | -216.12 | 228.288 | 7.633 | -34.762 | 40.078 | 19.285 | 2.521 | -6.766 | 0.265 | 105.523 | -12.106 | 4.34 | -6.256 | 2.142 | 2.142 | 2.142 | -9.878 | -9.878 | -9.878 | -2.726 | -2.726 | -2.726 | 7.201 | 7.201 | 7.201 | -12.777 | -12.777 | -12.777 | 4.947 | 4.947 | 4.947 | -2.176 | -2.176 | -2.176 | 3.174 | 3.174 | 3.174 |
Kaspositie aan het Einde van de Periode
| 406.802 | 305.291 | 397.409 | 353.806 | 292.783 | 252.922 | 245.826 | 184.976 | 181.102 | 52.482 | -114.291 | 101.829 | 68.369 | 60.736 | 56.249 | 16.171 | 32.823 | 30.302 | 2.624 | 2.359 | 5.569 | 17.675 | 7.079 | 13.335 | 13.335 | 13.335 | 11.193 | 11.193 | 11.193 | 21.071 | 21.071 | 21.071 | 23.797 | 23.797 | 23.797 | 16.596 | 16.596 | 16.596 | 36.968 | 36.968 | 36.968 | 32.021 | 32.021 | 32.021 | 34.197 | 34.197 | 34.197 |