Caisse Régionale de Crédit Agricole du Morbihan
EPA:CMO.PA
65.5 (EUR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 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 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||
Net Income
| 49.348 | 5.692 | 46.05 | 24.635 | 57.696 | 29.375 | 39.512 | 27.877 | 24.334 | 20.836 | 35.746 | 32.519 | 34.442 | 13.215 | 40.105 | 10.011 | 32.727 | 24.316 | 32.74 | 15.001 | 29.655 | 15.894 | 10.521 | 26.189 | 10.521 | 10.521 | 1.34 | 1.34 | 1.34 | 1.34 | 14.207 | 14.207 | 14.207 | 14.207 | 16.654 | 16.654 | 16.654 | 16.654 | 10.784 | 10.784 | 10.784 | 10.784 |
Depreciation & Amortization
| 2.728 | 2.981 | 2.757 | 2.861 | 2.786 | 3.067 | 2.733 | 3.819 | 1.831 | 1.98 | 1.94 | 1.892 | 1.781 | 1.791 | 1.826 | 2.111 | 1.948 | 2.234 | 1.916 | 2.103 | 1.86 | 2.043 | 0.945 | 1.784 | 0.945 | 0.945 | 0.892 | 0.892 | 0.892 | 0.892 | 7.021 | 7.021 | 7.021 | 7.021 | 7.1 | 7.1 | 7.1 | 7.1 | 7.299 | 7.299 | 7.299 | 7.299 |
Deferred Income Tax
| 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 |
Stock Based Compensation
| 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 |
Change In Working Capital
| 11.899 | -189.064 | -69.521 | 140.095 | 321.439 | 38.14 | 48.682 | -19.078 | -31.575 | -21.912 | 235.247 | -36.496 | -67.436 | -64.665 | -121.656 | 365.654 | -90.512 | -44.2 | 89.138 | 13.699 | -14.592 | -227.073 | -38.576 | 72.769 | -38.576 | -38.576 | 31.027 | 31.027 | 31.027 | 31.027 | -39.181 | -39.181 | -39.181 | -39.181 | -75.676 | -75.676 | -75.676 | -75.676 | -63.243 | -63.243 | -63.243 | -63.243 |
Accounts Receivables
| 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 |
Change In Inventory
| 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 |
Change In Accounts Payables
| 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 |
Other Working Capital
| 11.899 | -194.089 | -311.73 | -411.832 | 17.132 | 12.337 | 638.688 | -233.87 | 499.038 | -141.639 | 235.247 | -36.496 | -67.436 | -64.665 | -121.656 | 365.654 | -90.512 | -44.2 | 89.138 | 13.699 | -14.592 | -227.073 | 0 | 72.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 40.287 | 9.261 | 10.163 | -7.601 | 22.749 | -26.84 | 11.067 | 1.557 | 4.548 | 1.684 | 18.679 | -23.322 | 28.873 | -3.228 | 4.133 | 13.562 | 6.856 | -0.458 | 19.049 | 4.86 | 10.278 | 5.998 | 1.216 | -1.181 | 1.216 | 1.216 | 0.358 | 0.358 | 0.358 | 0.358 | 2.809 | 2.809 | 2.809 | 2.809 | 2.544 | 2.544 | 2.544 | 2.544 | 5.131 | 5.131 | 5.131 | 5.131 |
Operating Cash Flow
| 104.262 | -177.092 | -16.065 | 154.268 | 399.098 | 37.608 | 96.528 | 6.537 | -4.524 | -1.372 | 291.612 | -25.407 | -2.34 | -52.887 | -75.592 | 391.338 | -48.981 | -18.108 | 142.843 | 35.663 | 27.201 | -203.138 | -25.894 | 99.561 | -25.894 | -25.894 | 33.617 | 33.617 | 33.617 | 33.617 | -15.146 | -15.146 | -15.146 | -15.146 | -49.378 | -49.378 | -49.378 | -49.378 | -40.029 | -40.029 | -40.029 | -40.029 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.211 | -1.638 | -2.128 | -1.301 | -1.551 | -1.611 | -3.179 | -4.387 | -1.258 | -3.103 | -2.214 | 0 | 0 | -2.042 | -3.286 | -1.769 | -2.43 | -1.602 | -1.539 | -4.548 | -2.774 | 1.632 | 0 | -1.632 | 0 | 0 | -0.981 | -0.981 | -0.981 | -0.981 | -0.885 | -0.885 | -0.885 | -0.885 | -1.614 | -1.614 | -1.614 | -1.614 | -2.723 | -2.723 | -2.723 | -2.723 |
Acquisitions Net
| 0 | 0 | 0 | 0 | -323.87 | 0 | 0 | 57.308 | 385.428 | 76.32 | 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 |
Purchases Of Investments
| -63.908 | -80.498 | -15.292 | -44.055 | -2.158 | 65.078 | -68.484 | -141.554 | -0.124 | -16.216 | 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 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 21.721 | 0 | 0 | -130.546 | 145.309 | -60.104 | 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 |
Other Investing Activites
| -5.493 | -6.034 | -0.85 | -4.168 | -2.158 | -0.765 | -2.44 | 14.887 | -0.124 | -0.84 | 2.347 | -2.517 | 3.847 | -4.435 | 1.303 | -255.514 | -0.948 | -0.551 | -0.45 | -0.513 | -0.867 | -0.181 | 0 | 0.138 | 0 | 0 | 0.981 | 0.981 | 0.981 | 0.981 | 0.885 | 0.885 | 0.885 | 0.885 | 1.614 | 1.614 | 1.614 | 1.614 | 2.723 | 2.723 | 2.723 | 2.723 |
Investing Cash Flow
| -6.704 | -12.697 | -245.187 | -557.396 | -308.016 | -28.179 | 584.387 | -204.292 | 529.231 | -123.67 | 0.133 | -2.517 | 3.847 | -6.477 | -1.983 | -257.283 | -3.378 | -2.153 | -1.989 | -5.061 | -3.641 | 1.451 | 0 | -1.494 | 0 | 0 | -0.981 | -0.981 | -0.981 | -0.981 | -1.303 | -1.303 | -1.303 | -1.303 | -3.512 | -3.512 | -3.512 | -3.512 | -3.397 | -3.397 | -3.397 | -3.397 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.715 | -8.905 | -8.905 | -8.905 | -8.905 | -4.695 | -4.695 | -4.695 | -4.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 9.398 | 4.729 | 13.576 | 2.704 | 11.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -8.196 | -5.052 | -18.394 | -7.375 | -11.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -18.193 | 0 | -14.765 | 0 | -11.132 | -10.757 | 0 | 0 | 0 | -5.386 | 0 | 0 | 0 | 0 | -7.455 | 0 | -7.508 | 0 | -8.945 | 0 | -8.965 | -1.451 | -1.571 | -9.212 | -1.571 | -1.571 | -1.969 | -1.969 | -1.969 | -1.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 12.783 | -1.696 | -14.247 | -1.38 | 5.342 | -2.156 | -1.079 | -1.049 | 10.192 | -1.04 | -7.103 | 11.821 | -6.491 | 7.553 | 22.758 | -19.148 | 13.102 | 12.359 | 7.843 | 10.963 | 2.899 | -8.018 | 10.476 | -12.039 | 10.476 | 10.476 | 6.664 | 6.664 | 6.664 | 6.664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -5.41 | -6.748 | -32.641 | -8.755 | -6.504 | 7.242 | 3.65 | 12.527 | 12.896 | 16 | -7.103 | 11.821 | -6.491 | 6.777 | 15.303 | -19.148 | 5.594 | 12.359 | -1.102 | 10.963 | -6.066 | -8.018 | -11.195 | -21.849 | -11.195 | -11.195 | -7.194 | -7.194 | -7.194 | -7.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -536.169 | 1,026.599 | -1,026.511 | 1,353.816 | -1,353.734 | 652.498 | -652.498 | 300.123 | -300.123 | 124.523 | -124.523 | 145.61 | -145.61 | 260.469 | -260.469 | 192.327 | -192.327 | 60.477 | -60.477 | 1.418 | 6.827 | 0 | 134.905 | 0 | 0 | 9.676 | 9.676 | 9.676 | 9.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 92.148 | -732.706 | 732.706 | -1,438.394 | 1,438.394 | -1,337.063 | 1,337.063 | -837.726 | 837.726 | -409.165 | 409.165 | -140.626 | 140.626 | -198.197 | 198.197 | -145.562 | 145.562 | -200.229 | 200.229 | -18.912 | 18.912 | -196.004 | -33.372 | 177.397 | -33.372 | -33.372 | 35.118 | 35.118 | 35.118 | 35.118 | -12.828 | -12.828 | -12.828 | -12.828 | -51.525 | -51.525 | -51.525 | -51.525 | -60.912 | -60.912 | -60.912 | -60.912 |
Cash At End Of Period
| 628.236 | 0 | 732.706 | 0 | 1,438.394 | 0 | 1,337.063 | 0 | 837.726 | 0 | 409.165 | 0 | 140.626 | 0 | 198.197 | 0 | 145.562 | 0 | 200.229 | 0 | 18.912 | 15.119 | 0.355 | 211.123 | 0.355 | 0.355 | 33.726 | 33.726 | 33.726 | 33.726 | -1.392 | -1.392 | -1.392 | -1.392 | 11.437 | 11.437 | 11.437 | 11.437 | 62.961 | 62.961 | 62.961 | 62.961 |