Bourrelier Group SA
EPA:ALBOU.PA
47 (EUR) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2005 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 16.371 | 28.047 | 35.258 | 97.685 | 121.233 | 0.108 | 0.009 | 0.012 | 0.037 | 0.045 | 28.306 | 55.894 | 30.319 | 28.134 | 49.008 | 28.07 | 25.019 | 63.276 | 51.485 | 74.688 |
Short Term Investments
| 191.369 | 183.937 | 211.66 | 174.882 | 126.398 | 0.127 | 0 | 0 | 0 | 0 | 0.877 | 0 | 17.345 | 6.785 | 7.258 | 0 | 17.566 | 0 | 0 | 0 |
Cash and Short Term Investments
| 207.739 | 211.984 | 246.918 | 272.567 | 247.63 | 0.235 | 0.009 | 0.012 | 0.037 | 0.045 | 29.183 | 55.894 | 47.663 | 34.92 | 56.266 | 28.07 | 25.019 | 63.276 | 51.485 | 74.688 |
Net Receivables
| 32.318 | 30.282 | 34.234 | 22.25 | 13.721 | 31.094 | 0.001 | 0.001 | 52.963 | 52.195 | 54.181 | 47.407 | 48.954 | 52.357 | 43.161 | 45.2 | 0 | 0 | 0 | 0 |
Inventory
| 81.022 | 87.6 | 75.964 | 59.722 | 60.684 | 0.06 | 0.063 | 0.063 | 0.242 | 0.207 | 218.202 | 220.992 | 224.252 | 213.225 | 204.013 | 179.777 | 176.395 | 159.952 | 158.704 | 157.916 |
Other Current Assets
| 24.672 | 22.071 | 23.098 | 14.427 | 14.466 | 30.496 | 433.693 | 59.002 | 42.03 | 39.295 | 41.349 | 3.445 | 3.935 | 0 | 0 | 0 | 45.439 | 14.078 | 16.568 | 16.229 |
Total Current Assets
| 322.348 | 330.9 | 358.495 | 355.563 | 322.781 | 0.328 | 0.507 | 0.505 | 0.337 | 0.307 | 305.708 | 327.738 | 324.804 | 300.501 | 303.441 | 260.201 | 246.853 | 286.259 | 281.854 | 291.235 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 172.963 | 186.282 | 138.547 | 117.309 | 49.222 | 0.059 | 0.041 | 0.04 | 0.082 | 0.077 | 78.271 | 88.003 | 88.534 | 85.33 | 82.496 | 73.12 | 71.443 | 41.099 | 41.038 | 35.591 |
Goodwill
| 37.921 | 40.766 | 27.248 | 16.949 | 15.188 | 0.035 | 0.035 | 0.083 | 0.199 | 0.175 | 175.261 | 173.739 | 173.739 | 163.062 | 156.044 | 118.32 | 116.747 | 0 | 0 | 0 |
Intangible Assets
| 3.319 | 44.121 | 31.001 | 20.808 | 103.469 | 0.004 | 0.002 | 0.002 | 0.001 | 0.002 | 2.687 | 2.409 | 2.604 | 3.083 | 3.76 | 2.347 | 2.059 | 110.363 | 97.883 | 97.249 |
Goodwill and Intangible Assets
| 41.24 | 84.887 | 58.248 | 37.758 | 118.657 | 0.039 | 0.036 | 0.085 | 0.2 | 0.177 | 177.947 | 176.148 | 176.343 | 166.145 | 159.804 | 120.667 | 118.806 | 110.363 | 97.883 | 97.249 |
Long Term Investments
| 1.589 | 1.595 | 1.59 | 1.605 | 1.663 | 0.005 | 0.003 | 0.003 | 0.013 | 0.012 | -0.833 | 0.213 | -17.068 | 2.364 | 1.895 | 5.514 | -13.042 | 0 | 0 | 0 |
Tax Assets
| 43.369 | 0.634 | 0.588 | 0.299 | 0.373 | 0.299 | 0.423 | 0.889 | 1.087 | 2.298 | 2.112 | 3.259 | 4.338 | 5.378 | 6.544 | 12.429 | 13.042 | 0 | 0 | 0 |
Other Non-Current Assets
| 43.642 | -3.841 | 0.334 | -5.154 | -8.873 | -0.299 | -0.423 | -0.889 | -1.087 | -2.298 | 11.326 | 9.935 | 27.016 | 22.267 | 23.606 | 1.38 | 11.969 | 3.894 | 5.701 | 3.248 |
Total Non-Current Assets
| 259.433 | 269.557 | 199.306 | 151.817 | 161.042 | 0.103 | 0.08 | 0.128 | 0.295 | 0.266 | 268.824 | 277.557 | 279.163 | 281.484 | 274.345 | 213.11 | 202.218 | 155.356 | 144.622 | 136.088 |
Total Assets
| 581.782 | 600.457 | 557.802 | 507.38 | 483.823 | 0.431 | 0.587 | 0.633 | 0.633 | 0.575 | 574.532 | 605.296 | 603.967 | 581.985 | 577.786 | 473.311 | 449.071 | 441.616 | 426.477 | 427.324 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 43.39 | 46.793 | 49.917 | 40.864 | 29.775 | 26.278 | 13.255 | 8.427 | 84.044 | 80.741 | 72.927 | 77.986 | 75.857 | 85.022 | 88.446 | 99.13 | 96.109 | 0 | 0 | 0 |
Short Term Debt
| 23.829 | 23.676 | 22.284 | 19.849 | 21.141 | 5.672 | 48.472 | 40.987 | 73.922 | 64.43 | 81.923 | 123.12 | 105.901 | 86.228 | 120.286 | 66.244 | 77.729 | 0 | 0 | 0 |
Tax Payables
| 0.662 | 0.252 | 1.467 | 3.383 | 0.037 | 6.992 | 0.241 | 2.126 | 0.781 | 9.039 | 7.633 | 9.185 | 3.499 | 2.809 | 0.596 | 0.493 | 0.062 | 0 | 0 | 0 |
Deferred Revenue
| 0.598 | 0.488 | 0.413 | 0.46 | 0.515 | 0.361 | 0 | 0.001 | -73.922 | -64.429 | 7.7 | 9.243 | 3.649 | 18.198 | 16.453 | 1.304 | 2.009 | 0 | 0 | 0 |
Other Current Liabilities
| 15.435 | 15.287 | 18.454 | 12.524 | 5.624 | 4.475 | 160.437 | 124.148 | 40.639 | 30.896 | 19.168 | 28.014 | 35.23 | 54.948 | 50.984 | 37.815 | 53.781 | 6.253 | 11.461 | 14.393 |
Total Current Liabilities
| 83.913 | 86.497 | 92.534 | 76.62 | 57.092 | 0.044 | 0.222 | 0.195 | 0.199 | 0.185 | 189.35 | 238.303 | 220.486 | 229.007 | 260.312 | 203.682 | 227.681 | 6.253 | 11.461 | 14.393 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 112.027 | 128.185 | 94.272 | 83.105 | 101.95 | 39.825 | 89.737 | 110.247 | 104.297 | 70.637 | 72.323 | 65.977 | 80.682 | 70.298 | 53.234 | 0 | 47.587 | 126.381 | 122.058 | 123.987 |
Deferred Revenue Non-Current
| 0 | 83.779 | 55.494 | 57.128 | 69.181 | -2.903 | -2.775 | -2.996 | -2.392 | -0.883 | 9.764 | 0 | 7.828 | 3.537 | 2.486 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 5.159 | 6.149 | 6.447 | 4.548 | 3.572 | 2.939 | 2.861 | 3.107 | 2.493 | 0.949 | 2.368 | 0.591 | 0.591 | 0.595 | 0.334 | 3.471 | 4.942 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 6.651 | 8.984 | 5.281 | 6.51 | 3.283 | 1.215 | 2.574 | 21.188 | 8.593 | 11.215 | 9.763 | 7.72 | 4.555 | 4.405 | 3.775 | 82.216 | 4.073 | 163.146 | 165.397 | 177.453 |
Total Non-Current Liabilities
| 123.836 | 143.318 | 105.999 | 94.163 | 108.805 | 0.036 | 0.085 | 0.11 | 0.101 | 0.066 | 84.454 | 74.288 | 93.656 | 78.834 | 59.83 | 85.687 | 56.602 | 289.528 | 287.454 | 301.44 |
Total Liabilities
| 207.749 | 229.815 | 198.533 | 170.782 | 165.897 | 0.088 | 0.318 | 0.31 | 0.315 | 0.268 | 273.804 | 312.591 | 314.142 | 307.842 | 320.141 | 289.369 | 284.283 | 295.781 | 298.915 | 315.834 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 31.107 | 31.107 | 31.107 | 31.107 | 31.107 | 0.031 | 0.031 | 0.031 | 0.031 | 0.031 | 31.107 | 31.107 | 31.107 | 28.277 | 28.277 | 27.818 | 27.666 | 27.543 | 27.509 | 27.471 |
Retained Earnings
| 3.535 | 0.01 | 0.022 | 0.014 | -0.022 | 0.083 | -0.049 | 0.011 | 0.015 | 0.013 | 11.59 | 15.097 | 23.942 | 235.707 | 218.198 | 146.048 | 22.548 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 321.239 | 321.294 | 309.934 | 286.955 | 273.374 | 298.655 | 225.045 | 278.042 | 258.948 | 250.1 | 244.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 13.412 | 13.412 | 13.412 | 13.412 | 13.412 | 13.412 | 13.412 | 280.685 | -245.537 | -246.726 | 13.412 | 13.412 | 13.412 | 13.394 | 13.394 | 10.048 | 114.535 | 118.291 | 100.053 | 84.019 |
Total Shareholders Equity
| 369.292 | 365.813 | 354.453 | 331.474 | 317.893 | 0.343 | 0.27 | 0.323 | 0.318 | 0.307 | 300.688 | 292.664 | 289.636 | 274.052 | 257.535 | 183.914 | 164.768 | 145.835 | 127.561 | 111.49 |
Total Equity
| 374.032 | 370.642 | 359.268 | 336.598 | 317.926 | 0.343 | 0.27 | 0.323 | 0.318 | 0.307 | 300.728 | 292.705 | 289.825 | 274.144 | 257.645 | 183.928 | 164.787 | 145.835 | 127.561 | 111.49 |
Total Liabilities & Shareholders Equity
| 581.782 | 600.457 | 557.802 | 507.38 | 483.823 | 430.962 | 587.203 | 632.736 | 633.174 | 575.224 | 574.532 | 605.296 | 603.967 | 581.985 | 577.786 | 473.283 | 449.071 | 441.616 | 426.477 | 427.324 |