Danone S.A.

EPA:BN.PA

65.52 (EUR) • At close November 8, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) EUR.

2024 Q22023 Q42023 Q22022 Q42022 Q22021 Q42021 Q22020 Q42020 Q22019 Q42019 Q22018 Q42018 Q22017 Q42017 Q22016 Q42016 Q22015 Q42015 Q22014 Q42014 Q22013 Q42013 Q22012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q12006 Q42006 Q32006 Q22006 Q12005 Q42005 Q32005 Q22005 Q12004 Q42004 Q32004 Q22004 Q12003 Q42003 Q32003 Q22003 Q12002 Q42002 Q32002 Q22002 Q1
Assets:
Current Assets:
Cash & Cash Equivalents 2,0582,3631,8801,0519656596045937696447558397006387495576535191,0188801,2179691,1741,269317.251,143317.251,027256.751,156256.751,054263.5841263.5644161617161591147.75647147.75548137652137655163.75693.384163.75575.819143.955552.547143.955465.476116.369487.805116.369450.215112.554477.141112.554568.923142.231642.211142.231
Short Term Investments 4,2073,6383,3773,6313,1735,1975,6863,6805,1023,6314,3304,1995,0273,4622,95913,0632,2032,5142,7342,3171,8572,8621,5351,7484371,6444371,114278.5868278.51,111277.75645277.75454113.51,249113.5441110.25535110.25493123.251,948123.2506411,960.4136410602.8371,120.787602.8370559.531,129.74559.530439.8932,596.901439.8930700.909397.607700.909
Cash and Short Term Investments 6,2656,0015,2574,6824,1385,8566,2904,2735,8714,2755,0855,0385,7274,1003,70813,6202,8563,0333,7523,1973,0743,8312,7093,017754.252,787754.252,141535.252,024535.252,165541.251,486541.251,098274.51,866274.51,0322581,1822581,041260.252,600260.25655804.752,653.797804.75575.819746.7921,673.334746.792465.476675.8991,617.544675.899450.215552.4463,074.042552.446568.923843.141,039.818843.14
Net Receivables 3,2693,3523,3093,6213,8913,2653,6643,5872,8592,9943,1662,7662,8892,8743,2283,1203,8513,5903,4472,9123,0801,8092,29100002,801700.253,037700.252,7166792,7606792,3685922,4095922,510627.52,680627.51,858464.50464.5002,572.40600427.4322,426.582427.4320242.3281,735.601242.3280234.040234.040452.8992,075.609452.899
Inventory 2,4642,3412,7922,6192,5341,9821,9491,8402,1501,9331,9421,7891,8361,6681,7361,3801,4821,3741,5341,3401,4041,2521,3631,095273.751,137273.751,061265.251,074265.25975243.75879243.75765191.25810191.25795198.75913198.75861215.25570215.25628157660.514157628.167157.042616.144157.042602.685150.671627.178150.671570.114142.528617.937142.528592.747148.187666.369148.187
Other Current Assets 1,3001,2221,3711,2311,2789531,0949381,1669161,0767411,2409991,286993-11-1-113,8201,002000010927.255127.25399.752159.751764424044546136.593136.5634158.50158.54,871058.69504,909.663197.146721.037197.1463,555.61887.0460.8287.0463,295.225149.8730149.8734,742.93231.924174.14231.924
Total Current Assets 13,29812,91612,72912,15311,84112,05612,99710,63812,04610,11811,26910,33411,6929,6419,95819,1138,1887,9988,7327,4487,5597,8507,3656,9231,730.757,2021,730.756,1121,5286,1861,5285,8951,473.755,3401,473.754,4071,101.755,3251,101.754,8831,220.754,8681,220.754,3941,098.58,0521,098.56,1541,538.55,945.4121,538.56,113.6491,528.4125,437.0971,528.4124,623.7781,155.9453,981.1431,155.9454,315.5531,078.8885,575.3411,078.8885,904.6021,476.1513,955.9381,476.151
Non-Current Assets:
Property, Plant & Equipment, Net 6,3316,4416,6146,7527,0746,8436,7176,5726,6046,8446,7226,1756,0296,0055,9715,0364,8234,7524,6884,5824,4114,3344,4384,1151,028.754,0401,028.753,9169793,9469794,0321,0083,5161,0083,1807953,0367953,083770.753,030770.753,035758.752,699758.753,0207552,818.1437552,941.576735.3942,716.484735.3942,679.991669.9982,725.148669.9982,729.081682.272,883.707682.272,994.232748.5583,264.404748.558
Goodwill 17,72617,34017,69317,93818,91817,87117,48617,01617,76618,12517,92217,71117,65118,13218,56711,62011,49211,65312,02411,58211,58011,47412,01111,3612,840.2502,840.2511,2892,822.2510,9362,822.2511,2132,803.2513,9152,803.2512,9273,231.7512,5883,231.7512,3203,08012,9133,08012,8693,217.2503,217.254,145.3221,036.334,148.5631,036.33000000002,139.117534.7793,152.262534.7790000
Intangible Assets 5,8465,7546,2376,3026,4846,1825,9756,0206,5046,6776,6766,7356,7106,8147,1584,1844,0904,1264,4234,6524,9104,8344,8094,9041,22601,2264,7891,197.254,6711,197.254,8201,2054,5921,2054,2581,064.54,2641,064.54,2261,056.54,3211,056.54,3621,090.501,090.50284.3231,113.64284.32301,319.2345,074.5141,319.2340803.7023,573.683803.7020380.1421,486.178380.14201,159.2884,839.7331,159.288
Goodwill and Intangible Assets 23,57223,09423,93024,24025,40224,05323,46123,03624,27024,80224,59824,44624,36124,94625,72515,80415,58215,77916,44716,23416,49016,30816,82016,2654,066.2516,2274,066.2516,0784,019.515,6074,019.516,0334,008.2518,5074,008.2517,1854,296.2516,8524,296.2516,5464,136.517,2344,136.517,2314,307.754,0374,307.754,145.3221,320.55,262.2021,320.501,319.2345,074.5141,319.2340803.7023,573.683803.7022,139.117914.9214,638.44914.92101,159.2884,839.7331,159.288
Long Term Investments 899-2,383-2,447-2,257-2,104-3,754-4,360-2,208-2,520-1,108-1,721-1,833-2,647-54020-10,065862627471132308-1,290-193-421270-29127082376.5342376.533501,2280999027701,063394.251,350394.251,542525.5-62525.5048004800000000000000000
Tax Assets 769746759735962890961785808790836761734722972831988902872836744709721694173.5616173.5691172.75567172.75651162.75803162.75621155.25558155.25639159.75584159.75609152.25308152.2534385.75240.25885.75249.91662.479115.6362.479000000000000
Other Non-Current Assets 5223,6723,8603,6583,6625,3325,8663,9545,4763,9164,5734,2945,0593,4943,02313,2302,3362,6552,9802,5151,9673,0171,6791,9611151,8991151,54730.751,09830.751,1533726783724813701,44737065134.2572834.2576551.252,08351.253,193.67834.252,050.41234.257,407.132532.5492,072.258532.5495,887.424668.1543,363.804668.1545,096.085893.8792,522.157893.8796,605.035491.9712,243.711491.971
Total Non-Current Assets 32,09331,57032,71633,12834,99633,36432,64532,13934,63835,24435,00833,84333,53634,62735,71124,83624,59124,71525,45824,29923,92023,07823,46522,6145,653.522,4915,653.522,3145,578.521,5605,578.522,2045,55124,7325,55122,4665,616.522,1705,616.521,9825,495.522,9265,495.523,1825,795.59,0655,795.510,7022,675.510,371.0152,675.510,598.6232,649.6569,978.8862,649.6568,567.4162,141.8549,662.6342,141.8549,964.2822,491.07110,044.3042,491.0719,599.2672,399.81710,347.8482,399.817
Total Assets 45,39144,48645,44445,28146,83645,42045,64242,77646,68345,36246,27644,17745,22844,26845,66843,94932,77932,71234,19131,74731,47930,92830,83029,5377,384.2529,6937,384.2528,4267,106.527,7467,106.528,0997,024.7530,0727,024.7526,8736,718.2527,4956,718.2526,8656,716.2527,7946,716.2527,5766,89417,1176,89416,8564,21416,316.4274,21416,712.2724,178.06815,415.9834,178.06813,191.1943,297.79813,643.7773,297.79814,279.8363,569.95915,619.6453,569.95915,503.8693,875.96714,303.7863,875.967
Liabilities & Equity:
Current Liabilities:
Account Payables 5,1554,7795,0634,8994,8413,9983,9583,4673,9013,9594,1573,6754,1443,9044,0713,7723,5983,3343,5243,3343,4973,2483,4662,941735.253,104735.252,706676.52,782676.52,417604.252,486604.251,981495.252,090495.252,189547.252,328547.252,306576.51,852576.50465.252,005.804465.250428.9091,788.138428.9090383.7781,735.601383.7780350.9611,593.948350.9610330.6811,521.979330.681
Short Term Debt 5,7715,1545,0383,3583,2913,7674,5073,7623,5993,9964,3123,0213,5083,2223,5242,1192,8942,3742,8472,3322,6032,0952,2051,77702,49101,86503,23702,52902,67201,70205390652046302,4470422041600097.0960512.0770559.8990626.35801,042.5610001,742.02901,375.0160
Tax Payables 00000000000274018102930249030302790345000306000000000000000000000000000000000000000
Deferred Revenue 1963,493304003,0024672,7791,7613,0475712,9535552,8647862,6593552,8781,7234,4702,7284,8072,3383,4290477037000000000002,0240002,0470000000001,776.575000000000001,985.0150
Other Current Liabilities 3,4294023,5943,8733,7303112,8923302,7082512,8113162,9114212,9875002,9346162,9134892,3964572,5084061,4032,3681,4032,3541,0642,2621,0642,2571,196.52,2551,196.52,173968.752,179968.7533677.252,119677.25131,126.752,7991,126.753,832596.752,463.625596.754,459.645710.276109.849710.2763,050.307518.7731,696.249518.7732,936.323643.763,605.068643.763,079.999874.826-1.007874.826
Total Current Liabilities 14,55113,82813,99912,13011,86211,07811,82410,33811,96911,25311,8519,96511,11810,41111,3689,0509,7819,20211,00710,62511,22410,60710,5178,5532,138.258,4402,138.256,9621,740.58,2811,740.57,2031,800.757,4131,800.755,8561,4644,8081,4644,8981,224.54,9101,224.56,8131,703.255,0731,703.254,2481,0624,469.4291,0624,556.7411,139.1854,186.6391,139.1853,610.206902.5514,058.208902.5513,978.884994.7215,199.016994.7214,822.0281,205.5074,881.0031,205.507
Non-Current Liabilities:
Long Term Debt 9,70710,44710,81010,80611,88112,44212,64912,27214,41612,87514,33414,27715,23015,52917,65018,4387,7677,8357,4706,2386,1576,5765,7104,4421,073.753,6531,073.753,431857.756,511857.756,9461,736.55,8011,736.55,9581,489.58,3031,489.511,4352,858.7511,7402,858.759,8552,463.755,5432,463.755,7051,426.255,619.8511,426.255,687.2721,421.8185,982.2111,421.8183,611.681902.923,488.419902.924,163.8931,040.9734,387.2671,040.9734,095.8651,023.9664,137.1261,023.966
Deferred Revenue Non-Current 6452,0790001,2002,9111,29001,1231,0589351,4331,1061,5191,7341,6601,8791,7401,9150000805.251,048805.2510,7882,6972592,697248622376221954.7521554.75208521895219047.511347.5036.75036.750000000000000000
Deferred Tax Liabilities Non-Current 1,4721,4891,6801,5831,7701,5021,5651,4741,6471,5561,5571,5372,1971,6442,5941,5351,5811,1261,1911,2251,2891,2651,2421,202300.51,099300.511328.251,11828.251,1722931,126293937234.25938234.251,109277.251,176277.251,157289.25117289.2529674223.82474292.97673.244373.3273.24434.6718.66808.66877.81519.454019.4540000
Other Non-Current Liabilities 2,2194212,4192,7702,7101,823-31,1042,2051,1771,123988-21,0042-2111-11,7401,7512,2153,08633,1603-5,066-1,266.5532-1,266.5543135.75630135.75594148.5567148.5515128.75500128.75461115.25334115.2553897.75544.6997.75558.089139.522609.536139.522644.732161.183588.645161.183540.734135.184678.775135.184764.282191.07772.062191.07
Total Non-Current Liabilities 14,04314,43614,90915,15916,36116,96717,12216,14018,26816,73118,07217,73718,85819,28321,76521,70511,00910,84110,4029,3779,1869,5929,1678,7302,182.58,9602,182.59,2662,316.58,4202,316.58,9092,227.257,7942,227.257,7081,92710,0231,92713,2673,316.7513,6053,316.7511,6632,915.756,1072,915.756,5391,634.756,388.3641,634.756,538.3371,634.5846,965.0681,634.5844,291.0851,072.7714,077.0641,072.7714,782.4431,195.6115,066.0421,195.6114,860.1471,215.0374,909.1881,215.037
Total Liabilities 28,59428,26428,90827,28928,22328,04528,94626,47830,23727,98429,92327,70229,97629,69433,13330,75520,79020,04321,40920,00220,41020,19919,68417,2834,320.7517,4004,320.7516,2284,05716,7014,05716,1124,02815,2074,02813,5643,39114,8313,39118,1654,541.2518,5154,541.2518,4764,61911,1804,61910,7872,696.7510,857.7922,696.7511,095.0782,773.76911,151.7072,773.7697,901.291,975.3238,135.2721,975.3238,761.3272,190.33210,265.0582,190.3329,682.1752,420.5449,790.1922,420.544
Equity:
Preferred Stock 04,5434,3903,7802,8094,4915,0865,6354,4293,6703,8123,8963,8323,7273,0081,5861,9421,4378671,9281,7481,67689500000000000000000000000000000000000000000000
Common Stock 17016916916916917217217217217217217117116816816416416416416116115815916140.2516140.2516140.2516240.2516240.516240.516240.516240.51283212832128321313213032.5132.25932.5131.71232.928131.32332.928134.25833.564133.63433.564134.98533.746137.31933.746137.22834.307140.92434.307
Retained Earnings 16,20216,84517,03617,91617,52418,03817,17317,37416,34016,49115,61115,89614,66314,72311,97712,03511,20211,45411,02511,81710,97911,15310,81410,9262,731.510,1792,731.510,1922,5489,4202,5489,3442,33611,2252,33611,1372,784.2510,6952,784.2510,3992,599.759,9592,599.759,5942,398.56,6412,398.56,4601,6156,036.1941,6155,723.5771,430.8944,593.8231,430.8947,116.3991,779.17,239.1871,779.17,100.2161,775.0546,667.8121,775.0546,573.5871,643.3974,647.4721,643.397
Accumulated Other Comprehensive Income/Loss -3,409-4,543-4,390-3,780-2,809-4,491-5,086-5,635-4,429-3,670-3,812-3,896-3,832-3,727-3,008-1,586-1,942-1,437-867-1,928-1,748-1,676-8950-1,2160-1,2160-1,131.250-1,131.250-1,066.750-1,066.750-950.750-950.750-863.750-863.750-815.750-815.750-1,069.25186.259-1,069.250-1,045.889137.104-1,045.8890-991.258-1,820.865-991.2580-972.290-972.290-976.556-1,237.111-976.556
Other Total Stockholders Equity 3,779-838-703-162797-937-748-1,341-179578415277320-3903149105459881,556-282-104-6171591,1041,507.751,8961,507.751,8451,592.51,4321,592.52,4341,6873,4261,6871,9561,453.251,7611,453.25-1,883407-875407-704660.25-1,110660.25-767939-1,179.378939-579.197986.365-872.182986.365-2,677.041501.069-682.107501.069-2,419.409543.117-2,114.545543.117-1,619.096754.276283.861754.276
Total Shareholders Equity 16,74216,17616,50217,92318,49017,27316,59716,20516,33317,24116,19816,34415,15414,50112,45913,10911,91112,60612,74511,69611,03610,69411,13212,1913,063.512,2363,063.512,1983,049.511,0143,049.511,9402,996.7514,8132,996.7513,2553,327.2512,6183,327.258,6442,1759,2122,1759,0182,2755,6622,2755,8231,517.255,175.3341,517.255,276.0931,404.2993,990.0681,404.2994,573.6161,322.4764,869.851,322.4764,815.7921,379.6274,690.5871,379.6275,091.7191,455.4233,835.1461,455.423
Total Equity 16,79716,22216,53617,99218,61317,37516,69616,29816,44617,37816,35316,47515,25214,57412,53513,19411,98912,66912,78211,74511,06910,72911,14612,2543,063.512,2933,063.512,2963,049.511,0453,049.511,9872,996.7514,8652,996.7513,3093,327.2512,6643,327.258,7002,1759,2792,1759,1002,2755,9372,2755,8231,517.255,458.6351,517.255,276.0931,404.2994,264.2771,404.2994,573.6161,322.4765,508.5051,322.4764,815.7921,379.6275,354.5871,379.6275,091.7191,455.4234,513.5941,455.423
Total Liabilities & Shareholders Equity 45,39144,48645,44445,28146,83645,42045,64242,77646,68345,36246,27644,17745,22844,26845,66843,94932,77932,71234,19131,74731,47930,92830,83029,5377,384.2529,6937,384.2528,4267,106.527,7467,106.528,0997,024.7530,0727,024.7526,8736,718.2527,4956,718.2526,8656,716.2527,7946,716.2527,5766,89417,1176,89416,6104,21416,316.4274,21416,371.1714,178.06815,415.9834,178.06812,474.9063,297.79813,643.7773,297.79813,577.1193,569.95915,619.6453,569.95914,773.8943,875.96714,303.7863,875.967