Poujoulat SA
EPA:ALPJT.PA
10.8 (EUR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 Q1 | 2012 Q3 | 2012 Q1 | 2011 Q3 | 2011 Q1 | 2010 Q3 | 2010 Q1 | 2009 Q3 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 7.389 | 7.661 | 10.802 | 7.265 | 24.156 | 5.15 | 15.189 | 4.417 | 8.463 | 3.518 | 1.93 | 1.897 | 8.332 | 7.189 | 15.669 | 13.92 | 16.987 | 14.554 | 14.954 | 20.75 | 21.369 | 18.875 | 18.45 | 15.186 | 21.384 | 10.293 | 10.068 | 7.391 | 6.247 |
Short Term Investments
| -0.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.126 | 0.146 | 0.215 | 0.013 | 1.272 | 0.027 | 0.084 | 0.046 | 0.026 | 0.041 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 7.389 | 7.661 | 10.802 | 7.265 | 24.156 | 5.15 | 15.189 | 4.417 | 8.463 | 3.644 | 2.076 | 2.112 | 8.345 | 8.461 | 15.696 | 14.004 | 17.033 | 14.58 | 14.954 | 20.75 | 21.369 | 18.875 | 18.45 | 15.186 | 21.384 | 10.293 | 10.068 | 7.391 | 6.247 |
Net Receivables
| 62.604 | 84.52 | 67.007 | 84.47 | 59.712 | 68.794 | 45.463 | 63.876 | 40.88 | 59.661 | 40.046 | 54.155 | 44.854 | 52.618 | 37.226 | 46.008 | 33.702 | 49.112 | 48.965 | 62.408 | 46.37 | 54.251 | 40.436 | 52.954 | 41.077 | 49.56 | 32.924 | 47.09 | 35.059 |
Inventory
| 92.886 | 103.847 | 83.598 | 79.967 | 54.186 | 59.904 | 57.206 | 71.581 | 43.026 | 58.772 | 40.912 | 50.685 | 39.368 | 50.75 | 37.847 | 47.657 | 42.528 | 50.325 | 50.833 | 54.693 | 47.941 | 39.562 | 44.63 | 42.535 | 41.153 | 30.32 | 32.93 | 25.354 | 27.02 |
Other Current Assets
| 0.001 | 3.709 | 4.313 | 3.389 | 3.637 | 3.718 | 3.418 | 2.809 | 2.869 | 2.161 | 7.68 | 8.219 | 6.702 | 7.027 | 6.563 | 6.418 | 6.607 | 6.477 | 0.04 | 0.014 | 0.002 | 0.027 | 0.083 | 0.039 | 0.02 | 0.423 | 0.015 | 0.02 | 0.024 |
Total Current Assets
| 162.88 | 199.737 | 165.72 | 175.091 | 141.691 | 137.566 | 121.276 | 142.683 | 95.238 | 124.238 | 90.714 | 115.171 | 99.269 | 118.856 | 97.332 | 114.087 | 99.87 | 120.494 | 114.792 | 137.865 | 115.682 | 112.715 | 103.599 | 110.714 | 103.634 | 90.596 | 75.937 | 79.855 | 68.35 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 133.821 | 127.283 | 110.589 | 102.413 | 96.263 | 92.889 | 90.903 | 88.837 | 89.726 | 82.74 | 72.053 | 71.082 | 69.98 | 71.072 | 69.64 | 71.579 | 73.823 | 74.794 | 76.057 | 76.801 | 75.003 | 62.601 | 60.718 | 55.342 | 44.153 | 35.991 | 33.215 | 32.942 | 31.426 |
Goodwill
| 10.356 | 9.607 | 9.807 | 10.007 | 10.207 | 10.358 | 10.121 | 10.321 | 11.721 | 10.529 | 10.529 | 10.634 | 10.634 | 10.634 | 10.634 | 10.286 | 10.286 | 9.209 | 9.209 | 9.209 | 9.209 | 2.173 | 0 | 2.173 | 0 | 1.309 | 1.309 | 1.309 | 0.886 |
Intangible Assets
| 2.419 | 11.659 | 11.76 | 11.859 | 12.008 | 12.125 | 12.107 | 12.486 | 14.149 | 13.161 | 2.842 | 2.809 | 2.869 | 2.491 | 1.857 | 1.797 | 1.743 | 1.558 | 1.566 | 1.515 | 1.069 | 0.967 | 0 | 0.997 | 0 | 1.023 | 0.851 | 0.842 | 0.944 |
Goodwill and Intangible Assets
| 12.775 | 21.266 | 21.567 | 21.866 | 22.215 | 22.483 | 22.228 | 22.807 | 25.87 | 23.69 | 13.371 | 13.443 | 13.503 | 13.125 | 12.491 | 12.083 | 12.029 | 10.767 | 10.775 | 10.724 | 10.278 | 3.14 | 3.171 | 3.17 | 2.288 | 2.332 | 2.16 | 2.151 | 1.83 |
Long Term Investments
| 2.32 | 5.121 | 3.18 | 2.805 | 2.524 | 2.244 | 2.267 | 1.866 | 3.455 | 0.6 | 0.324 | 0.421 | 0.098 | 83.39 | 0.062 | 0 | 0.216 | 0 | 0.141 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| -2.32 | -9.607 | -9.807 | -10.007 | -10.207 | 94.161 | 93.699 | 92.326 | 0.816 | 0.497 | 0.592 | 0.666 | 0.692 | 0.807 | 0.555 | 0 | 0 | 0 | -0.141 | -0.16 | 0 | 0 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 3.335 | 0.075 | 0.081 | 0.087 | 0.092 | -104.519 | -103.82 | -102.648 | -11.185 | -7.351 | -0.592 | -0.666 | -0.692 | -84.197 | -0.555 | -83.662 | -86.068 | -85.561 | 1.933 | 0.647 | 0.674 | 1.129 | 1.073 | 0.987 | 0.39 | 0.191 | 0.352 | 0.048 | 0.035 |
Total Non-Current Assets
| 149.931 | 144.138 | 125.61 | 117.164 | 110.887 | 107.258 | 105.277 | 103.188 | 108.682 | 100.176 | 85.748 | 84.946 | 83.581 | 84.197 | 82.193 | 83.662 | 86.068 | 85.561 | 88.765 | 88.172 | 85.955 | 66.87 | 65.023 | 59.499 | 46.831 | 38.514 | 35.727 | 35.141 | 33.291 |
Total Assets
| 312.811 | 343.875 | 291.33 | 292.255 | 252.578 | 244.824 | 226.553 | 245.871 | 203.92 | 224.414 | 181.49 | 204.802 | 187.365 | 208.391 | 183.796 | 200.674 | 188.227 | 208.063 | 203.558 | 226.037 | 201.637 | 179.585 | 168.622 | 170.213 | 150.465 | 129.11 | 111.664 | 114.996 | 101.641 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 27.364 | 40.353 | 35.613 | 39.655 | 33.096 | 29.791 | 20.721 | 29.041 | 16.466 | 24.826 | 19.726 | 25.15 | 22.066 | 22.37 | 17.915 | 17.901 | 13.333 | 16.758 | 14.11 | 19.252 | 15.32 | 18.859 | 13.678 | 17.232 | 16.218 | 13.807 | 11.42 | 13.709 | 10.419 |
Short Term Debt
| 40.523 | 58.915 | 19.764 | 38.506 | 19.635 | 26.155 | 23.88 | 27.788 | 20.597 | 55.016 | 19.384 | 42.56 | 22.912 | 49.427 | 27.206 | 46.161 | 32.611 | 49.241 | 42.437 | 58.064 | 46.469 | 31.504 | 0 | 29.593 | 0 | 0 | 0 | 15.254 | 0 |
Tax Payables
| 18.809 | 19.681 | 27.328 | 25.532 | 24.691 | 22.002 | 18.957 | 18.794 | 14.551 | 15.391 | 15.601 | 14.737 | 16.047 | 14.353 | 15.432 | 14.759 | 15.976 | 16.09 | 16.032 | 16.249 | 13.832 | 17.011 | 0 | 16.477 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| -40.523 | 0 | 0 | 0 | 0 | 4.716 | 0 | 9.875 | 1.789 | 0.526 | -19.384 | -42.56 | -22.912 | -49.427 | -27.206 | -46.161 | -32.611 | -49.241 | 16.032 | 16.249 | 13.832 | 17.011 | 0 | -29.593 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 29.034 | 22.681 | 30.162 | 27.197 | 28.029 | 25.927 | 18.979 | 23.26 | 18.365 | 20.636 | 39.037 | 61.819 | 42.525 | 69.764 | 45.931 | 64.457 | 51.327 | 70.031 | 3.342 | 5.474 | 6.136 | 3.669 | 54.945 | 49.546 | 36.044 | 27.46 | 23.698 | 10.133 | 26.659 |
Total Current Liabilities
| 56.398 | 121.949 | 85.539 | 105.358 | 80.76 | 86.589 | 63.58 | 89.964 | 57.217 | 101.004 | 58.763 | 86.969 | 64.591 | 92.134 | 63.846 | 82.358 | 64.66 | 86.789 | 75.921 | 99.039 | 81.757 | 71.043 | 68.623 | 66.778 | 52.262 | 41.267 | 35.118 | 39.096 | 37.078 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 111.353 | 71.566 | 60.247 | 55.247 | 52.213 | 57.407 | 51.755 | 63.258 | 50.685 | 30.991 | 32.896 | 29.325 | 32.276 | 27.589 | 29.9 | 29.582 | 33.71 | 33.817 | 37.257 | 39.929 | 39.304 | 30.074 | 0 | 29.304 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 5.906 | 4.521 | 4.224 | 3.242 | 2.458 | -0 | 9.288 | 0 | 0.525 | 0.55 | 0.616 | 0.658 | 0.713 | 0.781 | 0.825 | 0.907 | 0.975 | 1.005 | 1.118 | 1.196 | 1.501 | 1.709 | 0 | 1.849 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2.283 | 1.487 | 1.152 | 1.2 | 1.178 | 0.397 | 0.549 | 0.643 | 0.571 | 0.724 | 0.728 | 1.11 | 1.353 | 1.549 | 1.579 | 1.459 | 1.402 | 1.575 | 1.881 | 1.721 | 2.188 | 0.249 | 0.94 | 1.166 | 2.015 | 1.532 | 1.18 | 0.807 | 0.718 |
Other Non-Current Liabilities
| -3.061 | 8.674 | 7.351 | 7.493 | 7.475 | 7.027 | 10.418 | 6.318 | 10.05 | 9.091 | -1.344 | -1.768 | -2.066 | -2.33 | -2.404 | -2.366 | -2.377 | -2.58 | 4.266 | 3.875 | 3.577 | 3.125 | 31.077 | 2.672 | 34.245 | 25.212 | 21.784 | 22.183 | 16.329 |
Total Non-Current Liabilities
| 116.481 | 86.248 | 72.974 | 67.182 | 63.324 | 64.831 | 72.01 | 70.219 | 61.831 | 41.356 | 32.896 | 29.325 | 32.276 | 27.589 | 29.9 | 29.582 | 33.71 | 33.817 | 44.522 | 46.721 | 46.57 | 35.157 | 32.017 | 34.991 | 36.26 | 26.744 | 22.964 | 22.99 | 17.047 |
Total Liabilities
| 172.879 | 208.197 | 158.513 | 172.54 | 144.084 | 151.42 | 135.59 | 160.183 | 119.048 | 142.36 | 99.266 | 123.585 | 104.85 | 128.062 | 102.274 | 120.334 | 106.508 | 127.915 | 120.443 | 145.76 | 128.327 | 106.2 | 100.64 | 101.769 | 88.522 | 68.011 | 58.082 | 62.086 | 54.125 |
Equity: | |||||||||||||||||||||||||||||
Preferred Stock
| 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 |
Common Stock
| 36 | 36 | 36 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Retained Earnings
| 9.235 | 4.993 | 24.644 | 12.224 | 13.973 | 4.601 | 6.514 | 1.33 | 1.934 | 70.088 | 0.304 | -0.915 | 1.877 | -0.263 | 0.609 | -0.513 | 0.77 | -0.657 | 3.125 | 0.691 | 1.579 | 6.157 | 0.38 | 54.868 | 48.984 | 8.737 | 1.789 | 38.947 | 2.785 |
Accumulated Other Comprehensive Income/Loss
| 95.787 | 90.062 | 88.116 | 101.952 | 89.823 | 79.654 | 76.999 | 72.497 | 71.837 | 0.1 | 70.105 | 70.428 | 68.962 | 68.968 | 69.24 | 69.188 | 69.212 | 69.247 | -78.204 | -74.963 | -65.341 | -53.539 | -50.966 | -48.709 | -45.881 | -43.614 | -41.398 | 0 | -37.287 |
Other Total Stockholders Equity
| -9.567 | -6.738 | -26.275 | -13.04 | -14.804 | -4.601 | -7.13 | -1.33 | -2.067 | -0.15 | -0.137 | -0.019 | 0 | 0 | 0 | 0 | 0 | -0 | 146.142 | 142.242 | 124.203 | 107.597 | 105.171 | 48.598 | 45.84 | 82.867 | 79.123 | -0.07 | 68.065 |
Total Shareholders Equity
| 131.455 | 124.317 | 122.485 | 113.136 | 100.992 | 91.654 | 88.383 | 84.497 | 83.704 | 82.038 | 82.272 | 81.494 | 82.839 | 80.705 | 81.849 | 80.675 | 81.982 | 80.59 | 83.063 | 79.97 | 72.441 | 72.215 | 66.585 | 66.757 | 60.943 | 59.99 | 51.514 | 50.877 | 45.563 |
Total Equity
| 139.932 | 133.673 | 130.174 | 119.714 | 107.083 | 93.404 | 89.979 | 85.688 | 84.872 | 82.054 | 82.224 | 81.217 | 82.515 | 80.329 | 81.522 | 80.34 | 81.719 | 80.148 | 83.115 | 80.277 | 73.31 | 73.385 | 67.982 | 68.444 | 61.943 | 61.099 | 53.582 | 52.91 | 47.516 |
Total Liabilities & Shareholders Equity
| 312.811 | 343.875 | 291.33 | 292.254 | 252.578 | 244.824 | 226.553 | 245.871 | 203.92 | 224.414 | 181.49 | 204.802 | 187.365 | 208.391 | 183.796 | 200.674 | 188.227 | 208.063 | 203.558 | 226.037 | 201.637 | 179.585 | 168.622 | 170.213 | 150.465 | 129.11 | 111.664 | 114.996 | 101.641 |