PCAS SA
EPA:PCA.PA
8.1 (EUR) • At close November 20, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 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 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0.266 | 0.266 | 2.855 | 2.855 | 1.516 | 8.851 | 8.545 | 0.829 | 7.573 | 1.247 | 3.314 | 5.415 | 8.869 | 8.571 | 23.117 | 16.67 | 21.767 | 22.435 | 19.561 | 12.944 | 5.337 | 6.745 | 6.518 | 4.212 | 3.115 | 2.071 | 5.666 | 3.179 | 7.219 |
Kortetermijnbeleggingen
| 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 | 0.021 | 0.021 | 0.123 | 0.021 |
Liquide middelen en kortetermijnbeleggingen
| 0.266 | 0.266 | 2.855 | 2.855 | 1.516 | 8.851 | 8.545 | 0.829 | 7.573 | 1.247 | 3.314 | 5.415 | 8.869 | 8.571 | 23.117 | 16.67 | 21.767 | 22.435 | 19.561 | 12.944 | 5.337 | 6.745 | 6.518 | 4.212 | 3.115 | 2.092 | 5.687 | 3.302 | 7.24 |
Nettovorderingen
| 45.202 | 45.202 | 49.209 | 49.209 | 38.316 | 19.287 | 27.804 | 21.233 | 24.952 | 21.448 | 26.765 | 37.796 | 30.477 | 56.735 | 36.968 | 49.507 | 41.406 | 38.344 | 33.365 | 34.467 | 32.025 | 25.578 | 29.692 | 27.842 | 47.22 | 0 | 0 | 0 | 0 |
Voorraad
| 72.941 | 72.941 | 72.593 | 72.593 | 80.247 | 77.289 | 71.516 | 65.008 | 58.523 | 53.509 | 57.951 | 54.008 | 52.986 | 39.41 | 40.932 | 36.577 | 31.65 | 29.378 | 35.622 | 34.2 | 44.708 | 42.507 | 45.374 | 42.866 | 48.043 | 44.264 | 43.779 | 39.451 | 42.619 |
Overige vlottende activa
| 31.701 | 31.701 | 33.238 | 33.238 | 34.403 | 33.022 | 35.039 | 40.953 | 43.466 | 41.468 | 45.094 | 42.988 | 38.248 | 28.074 | 27.416 | 24.88 | 21.607 | 21.327 | 26.251 | 19.551 | 19.132 | 18.12 | 16.947 | 17.003 | 0.26 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 150.11 | 150.11 | 157.895 | 157.895 | 154.482 | 138.449 | 142.904 | 128.023 | 134.514 | 117.672 | 133.124 | 140.207 | 130.58 | 132.79 | 128.433 | 127.634 | 116.43 | 111.484 | 114.799 | 101.162 | 101.202 | 92.95 | 98.531 | 91.923 | 98.638 | 87.041 | 90.652 | 76.412 | 87.816 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 148.65 | 148.65 | 154.99 | 154.99 | 142.237 | 143.744 | 134.917 | 131.525 | 121.323 | 117.897 | 104.504 | 93.279 | 78.942 | 82.388 | 79.748 | 78.598 | 73.143 | 70.657 | 63.816 | 64.183 | 63.476 | 63.34 | 61.923 | 60.744 | 61.176 | 61.366 | 60.667 | 62.433 | 63.123 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 14.52 | 14.52 | 14.52 | 14.498 | 14.498 | 14.498 | 14.498 | 14.498 | 14.498 | 14.498 | 14.498 | 14.498 | 14.498 | 14.498 | 14.498 | 14.498 | 14.498 | 14.498 | 14.498 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2.888 | 2.858 | 6.064 | 6.02 | 4.654 | 4.417 | 4.016 | 3.806 | 4.554 | 4.885 | 4.665 | 4.762 | 4.319 | 3.015 | 2.136 | 1.661 | 1.945 | 2.401 | 2.843 | 3.219 | 3.66 | 3.986 | 3.86 | 4.206 | 19.37 | 20.1 | 19.711 | 19.779 | 13.838 |
Goodwill en immateriële activa
| 2.888 | 2.858 | 6.064 | 6.02 | 4.654 | 18.937 | 18.536 | 18.326 | 19.052 | 19.383 | 19.163 | 19.26 | 18.817 | 17.513 | 16.634 | 16.159 | 16.443 | 16.899 | 17.341 | 17.717 | 18.158 | 18.484 | 18.358 | 18.704 | 19.37 | 20.1 | 19.711 | 19.779 | 13.838 |
Langetermijnbeleggingen
| 0.117 | 0.117 | 0.111 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.981 | 0.8 | 0.652 | 3.24 |
Belastingvorderingen
| -0.117 | 0 | -0.111 | 0 | 0 | 0 | 6.959 | 7.431 | 8.083 | 8.152 | 8.544 | 8.392 | 8.108 | 7.945 | 8.178 | 9.203 | 8.211 | 7.521 | 7.656 | 7.683 | 6.478 | 6.436 | 6.519 | 5.855 | 5.544 | 5.064 | 8.159 | 8.119 | 8.748 |
Overige niet-vlottende activa
| 0.158 | -151.625 | 0.111 | -161.121 | 0.113 | 0.118 | 0.343 | 1.021 | 0.111 | 0.111 | 0.141 | 0.084 | 0.283 | 1.29 | 1.104 | 0.292 | 0.291 | 0.291 | 0.289 | 0.709 | 0.612 | 0.586 | 0.705 | 0.843 | 0.911 | 0.112 | 1.05 | 0.604 | 0.042 |
Totaal niet-vlottende activa
| 151.696 | 151.625 | 161.165 | 161.121 | 147.004 | 162.799 | 160.755 | 158.303 | 148.569 | 145.543 | 132.352 | 121.015 | 106.15 | 109.136 | 105.664 | 104.252 | 98.088 | 95.368 | 89.102 | 90.292 | 88.724 | 88.846 | 87.505 | 86.146 | 87.001 | 87.567 | 89.862 | 91.285 | 88.97 |
Totaal activa
| 301.806 | 301.806 | 319.06 | 319.06 | 301.486 | 301.248 | 303.659 | 286.326 | 283.083 | 263.215 | 265.476 | 261.222 | 236.73 | 241.926 | 234.097 | 231.886 | 214.518 | 206.852 | 203.901 | 191.454 | 189.926 | 181.796 | 186.036 | 178.069 | 185.639 | 174.608 | 180.514 | 167.697 | 176.786 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||
Crediteuren
| 40.131 | 33.631 | 49.751 | 37.602 | 47.667 | 46.567 | 41.293 | 33.622 | 32.273 | 32.706 | 35.536 | 41.55 | 32.508 | 30.465 | 32.385 | 28.632 | 26.341 | 24.748 | 20.377 | 17.092 | 19.432 | 18.026 | 20.975 | 17.102 | 0 | 21.965 | 24.097 | 18.968 | 22.282 |
Kortlopende schulden
| 5.204 | 0 | 5.877 | 0 | 6.218 | 6.5 | 8.103 | 6.895 | 7.806 | 7.4 | 5.577 | 5.221 | 5.256 | 8.958 | 48.666 | 10.897 | 22.328 | 22.478 | 6.618 | 7.1 | 20.631 | 19.258 | 18.778 | 19.515 | 39.23 | 34.292 | 41.789 | 32.415 | 29.114 |
Belastingschulden
| 2.976 | 0 | 1.96 | 0 | 2.05 | 1.018 | 1.763 | 1.2 | 3.227 | 1.952 | 3.014 | 3.105 | 3.453 | 3.656 | 4.36 | 2.515 | 3.335 | 2.606 | 3.259 | 2.704 | 2.537 | 2.562 | 1.643 | 1.683 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 39.731 | 0 | 0 | 0 | 0 | 26.613 | 28.982 | 24.491 | 32.103 | 23.342 | 27.529 | 21.024 | 23.272 | 19.371 | 22.793 | 18.284 | 20.118 | 18.86 | 19.236 | 14.173 | 15.41 | 14.679 | 14.454 | 15.551 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 129.015 | 183.426 | 199.939 | 219.925 | 164.112 | 114.052 | 91.647 | 77.815 | 60.063 | 41.901 | 33.17 | 21.958 | 3.297 | 5.853 | 0.477 | 3.408 | 1.574 | 1.721 | 1.521 | 2.747 | 3.216 | 3.434 | 4.706 | 4.309 | 23.741 | 1.356 | 1.099 | 2.872 | 0.972 |
Totaal kortlopende verplichtingen
| 217.057 | 217.057 | 257.527 | 257.527 | 220.047 | 194.75 | 171.788 | 144.023 | 135.472 | 107.301 | 104.826 | 92.858 | 67.786 | 68.303 | 108.681 | 63.736 | 73.696 | 70.413 | 51.011 | 43.816 | 61.226 | 57.959 | 60.556 | 58.16 | 62.971 | 57.613 | 66.985 | 54.255 | 52.368 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||
Langetermijnschulden
| 67.888 | 67.275 | 68.094 | 67.342 | 70.921 | 64.532 | 55.961 | 60.673 | 57.563 | 60.041 | 59.306 | 58.08 | 56.733 | 56.289 | 12.819 | 54.491 | 31.453 | 34.623 | 54.423 | 53.86 | 36.447 | 34.441 | 35.199 | 37.181 | 39.235 | 38.661 | 31.318 | 33.679 | 39.767 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | -8.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.549 | 0 | 2.792 | 0 | 2.408 | 2.289 | 1.649 | 1.594 | 1.49 | 1.446 | 1.586 | 1.448 | 1.513 | 1.426 | 1.533 | 1.551 | 1.646 | 1.768 | 1.794 | 1.942 | 1.997 | 2.379 | 2.64 | 2.434 | 2.506 | 1.994 | 1.386 | 1.395 | 1.413 |
Overige niet-vlottende verplichtingen
| 8.135 | -67.275 | 8.376 | -67.342 | 9.118 | 11.854 | 12.081 | 13.619 | 12.76 | 12.706 | 12.911 | 13.237 | 12.681 | 12.394 | 11.823 | 15.065 | 13.247 | 10.961 | 11.355 | 11.665 | 9.669 | 8.722 | 9.524 | 8.011 | 7.938 | 7.157 | 6.851 | 6.799 | 6.898 |
Totaal niet-vlottende verplichtingen
| 77.572 | 67.275 | 79.262 | 67.342 | 82.447 | 78.675 | 69.691 | 75.886 | 71.813 | 74.193 | 73.803 | 72.765 | 70.927 | 70.109 | 26.175 | 71.107 | 46.346 | 47.352 | 67.572 | 67.467 | 48.113 | 45.542 | 47.363 | 47.626 | 49.679 | 47.812 | 39.555 | 41.873 | 48.078 |
Totaal passiva
| 294.629 | 294.629 | 336.789 | 336.789 | 302.494 | 273.425 | 241.479 | 219.909 | 207.285 | 181.494 | 178.629 | 165.623 | 138.713 | 138.412 | 134.856 | 134.843 | 120.042 | 117.765 | 118.583 | 111.283 | 109.339 | 103.501 | 107.919 | 105.786 | 112.65 | 105.425 | 106.54 | 96.128 | 100.446 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 13.742 | 13.742 | 13.742 | 13.742 | 13.742 | 13.742 | 13.742 | 13.742 | 13.742 | 13.742 | 13.742 | 13.904 | 14.034 | 13.982 | 13.983 | 13.821 | 13.689 | 13.658 | 13.658 | 13.651 | 13.651 | 13.612 | 13.612 | 13.524 | 13.492 | 13.492 | 13.492 | 13.492 | 13.206 |
Ingehouden winsten
| -18.612 | -18.126 | -43.518 | -46.788 | -26.797 | 2.034 | 36.391 | 40.628 | 50.009 | 55.932 | 60.657 | 66.895 | 67.061 | 70.412 | 65.883 | 64.674 | 63.994 | 59.768 | 53.229 | 47.495 | 48.831 | 45.323 | 45.191 | 38.805 | 39.196 | 35.55 | 40.9 | 38.109 | 44.099 |
Overige gereserveerde algehele resultaten
| 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 totale aandeelhoudersvermogen
| 11.561 | 11.561 | 12.047 | 15.317 | 12.047 | 14.183 | 13.274 | 12.047 | 12.557 | 12.656 | 13.202 | 15.417 | 17.46 | 17.122 | 16.757 | 15.519 | 13.093 | 14.194 | 17.79 | 17.629 | 17.179 | 18.725 | 18.828 | 19.954 | 20.301 | 20.141 | 19.582 | 19.968 | 19.035 |
Totaal eigen vermogen van aandeelhouders
| 7.177 | 7.177 | -17.729 | -17.729 | -1.008 | 27.823 | 62.18 | 66.417 | 75.798 | 81.721 | 86.847 | 95.599 | 98.017 | 101.516 | 97.086 | 94.647 | 92.079 | 87.58 | 84.677 | 79.499 | 79.884 | 77.477 | 77.267 | 72.283 | 72.989 | 69.183 | 73.974 | 71.569 | 76.34 |
Totaal eigen vermogen
| 7.177 | 7.177 | -17.729 | -17.729 | -1.008 | 27.823 | 62.18 | 66.417 | 75.798 | 81.721 | 86.847 | 95.599 | 98.017 | 103.514 | 99.241 | 97.043 | 94.476 | 89.087 | 85.318 | 80.171 | 80.587 | 78.295 | 78.117 | 72.283 | 72.989 | 69.183 | 73.974 | 71.569 | 76.34 |
Totaal passiva en aandeelhoudersvermogen
| 301.806 | 0 | 319.06 | 0 | 301.486 | 301.248 | 303.659 | 286.326 | 283.083 | 263.215 | 265.476 | 261.222 | 236.73 | 241.926 | 234.097 | 231.886 | 214.518 | 206.852 | 203.901 | 191.454 | 189.926 | 181.796 | 186.036 | 178.069 | 185.639 | 174.608 | 180.514 | 167.697 | 176.786 |