
CFM Indosuez Wealth Management SA
EPA:MLCFM.PA
1220 (EUR) • At close May 16, 2025
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 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 766.672 | 1,164.686 | 869.768 | 540.683 | 469.216 | 256.842 | 949.981 | 627.047 | 570.869 | 480.212 | 586.376 | 1,089.873 | 1,052.465 | 369.278 | 738.898 | 1,738.899 | 1,705.007 | 1,455.908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | -348.952 | -1,046.031 | -1,296.309 | -1,230.41 | -830.397 | -842.971 | -562.707 | -412.979 | -1,339.516 | -935.745 | -410.487 | -185.485 | -154.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 766.672 | 1,164.686 | 869.768 | 540.683 | 469.216 | -92.11 | -96.05 | -669.262 | -659.542 | -350.185 | -256.595 | 527.165 | 639.486 | -970.238 | -196.847 | 1,328.413 | 1,519.522 | 1,301.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 81.995 | 89.562 | 18.486 | 4.942 | 5.41 | 0 | 0 | 0 | 0 | 0 | 0 | 21.029 | 46.887 | 19.331 | 786.029 | 687.85 | 658.579 | 545.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | -1,271.082 | -928.461 | -590.605 | -535.575 | 85.525 | 71.792 | 605.932 | 611.972 | 315.911 | 234.987 | -548.195 | -686.623 | -57.206 | -589.182 | -2,016.263 | -2,178.101 | -1,846.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 875.605 | 2.584 | 2.898 | 0 | 0 | 4,896.436 | 4,729.031 | 4,323.879 | 3,947.534 | 2,964.245 | 2,766.91 | 2,908.438 | 2,738.629 | 2,794.437 | 2,544.14 | 2,935.008 | 2,641.002 | 2,276.034 | 1,896.07 | 1,738.444 | 1,757.068 | 2,185.828 | 2,597.78 | 2,247.292 | 2,359.645 |
Total Current Assets
| 1,724.272 | 1,245.761 | 879.137 | 545.625 | 474.626 | 4,896.436 | 4,729.031 | 4,323.879 | 3,947.534 | 2,964.245 | 2,766.91 | 2,906.956 | 2,737.356 | 2,768.792 | 2,487.59 | 2,881.436 | 2,599.072 | 2,219.954 | 1,896.07 | 1,738.444 | 1,757.068 | 2,185.828 | 2,597.78 | 2,247.292 | 2,359.645 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 135.187 | 137.225 | 140.46 | 144.415 | 142.966 | 8.293 | 10.324 | 12.3 | 11.807 | 11.459 | 12.318 | 12.788 | 13.261 | 13.625 | 11.554 | 11.44 | 12.411 | 7.206 | 7.769 | 7.061 | 9.658 | 13.229 | 15.884 | 15.469 | 14.004 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 43.475 | 44.131 | 43.922 | 42.281 | 40.169 | 33.998 | 32.646 | 17.106 | 16.418 | 13.773 | 13.267 | 16.698 | 19.551 | 21.407 | 14.766 | 12.092 | 13.052 | 12.639 | 13.426 | 11.474 | 4.126 | 0.63 | 1.588 | 2.315 | 2.185 |
Goodwill and Intangible Assets
| 43.475 | 44.131 | 43.922 | 42.281 | 40.169 | 33.998 | 32.646 | 17.106 | 16.418 | 13.773 | 13.267 | 16.698 | 19.561 | 21.407 | 14.766 | 12.092 | 13.052 | 12.639 | 13.426 | 11.474 | 4.126 | 0.63 | 1.588 | 2.315 | 2.185 |
Long Term Investments
| 99.131 | 107.512 | 98.403 | 199.416 | 259.799 | 349.203 | 1,046.287 | 1,296.595 | 1,230.869 | 830.783 | 843.348 | 563.095 | 413.363 | 1,339.817 | 936.372 | 411.04 | 188.645 | 157.829 | 3.547 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 5.686 | 2.358 | 2.727 | 7.777 | -349.413 | -1,046.026 | -1,296.27 | -1,230.368 | -830.448 | -842.946 | -562.724 | -412.986 | -1,339.497 | -935.711 | -410.501 | -185.515 | -154.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 6,555.995 | -5.686 | -2.358 | -2.727 | -7.777 | -0.251 | -0.256 | -0.286 | -0.459 | -0.386 | -0.377 | -0.388 | -0.383 | -0.302 | -0.627 | -0.553 | -3.16 | -3.242 | -3.547 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 6,833.788 | 288.868 | 282.785 | 386.112 | 442.934 | 41.83 | 42.975 | 29.445 | 28.267 | 25.18 | 25.61 | 29.469 | 32.816 | 35.051 | 26.353 | 23.518 | 25.433 | 19.84 | 21.195 | 18.536 | 13.784 | 13.859 | 17.473 | 17.784 | 16.189 |
Total Assets
| 7,670.509 | 7,122.815 | 6,337.801 | 5,980.624 | 6,069.617 | 4,955.364 | 4,772.035 | 4,353.339 | 3,975.826 | 2,989.407 | 2,792.489 | 2,936.392 | 2,770.162 | 2,803.859 | 2,513.975 | 2,904.95 | 2,624.507 | 2,239.832 | 1,917.265 | 1,756.98 | 1,770.852 | 2,199.687 | 2,615.253 | 2,265.076 | 2,375.834 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 0 | 39.726 | 35.541 | 33.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 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 |
Tax Payables
| 25.023 | 18.128 | 14.663 | 14.957 | 0 | 3.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | -294.912 | -47.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 4,728.694 | -57.854 | -14.663 | -48.527 | 0 | 1.435 | 0.94 | 1.729 | 0.823 | 2.336 | 2.514 | 1.651 | 1.688 | 0 | 0 | 0 | 0 | 0 | 1,768.224 | 1,636.425 | 1,628.007 | 2,033.065 | 2,430.881 | 2,104.81 | 2,252.677 |
Total Current Liabilities
| 4,753.717 | 39.726 | 35.541 | 595.012 | 1,309.439 | 2.51 | 34.452 | 1.429 | 0.275 | 0.618 | 0.678 | 0 | 0 | 0 | 0 | 2,758.796 | 2,468.069 | 2,090.418 | 1,768.224 | 1,636.425 | 1,628.007 | 2,033.065 | 2,430.881 | 2,104.81 | 2,252.677 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 2.478 | 3.469 | 5.344 | 7.208 | 3.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 422.542 | 445.374 | 301.006 | 246.772 | 0 | 3.8 | 5.296 | 15.891 | 26.458 | 40.846 | 35.463 | 22.248 |
Deferred Revenue Non-Current
| 0 | -9.193 | -4.656 | -4 | -18.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 9.193 | 10 | 11.208 | 21.571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2.478 | -3.469 | -5.344 | -7.208 | -3.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -422.542 | -445.374 | -301.006 | -246.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 4.956 | 39.726 | 5.344 | 7.208 | 3.337 | 36.141 | 30.586 | 36.687 | 29.002 | 24.794 | 21.844 | 2,723.368 | 2,574.296 | 2,620.755 | 2,355.671 | 323.694 | 279.052 | 2.239 | 3.8 | 5.296 | 15.891 | 26.458 | 40.846 | 35.463 | 22.248 |
Total Liabilities
| 7,266.218 | 6,743.766 | 5,966.47 | 7.208 | 3.337 | 4,674.992 | 4,495.377 | 4,041.707 | 3,686.721 | 2,775.513 | 2,581.297 | 2,723.368 | 2,574.296 | 2,620.755 | 2,355.671 | 2,758.801 | 2,468.034 | 2,092.659 | 1,772.024 | 1,641.721 | 1,643.899 | 2,059.523 | 2,471.726 | 2,140.273 | 2,274.925 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 231.736 | 70.782 | 78.945 | 75.943 | 63.991 | 62.327 | 64.17 | 63.444 | 62.449 | 0 | 48.244 | 42.775 | 43.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 29.242 | 29.863 | 33.307 | 32.079 | 26.998 | 26.328 | 27.106 | 26.799 | 26.347 | 24.368 | 24.177 | 26.301 | 26.983 | 29.555 | 25.744 | 30.729 | 36.747 | 39.711 | 36.831 | 34.762 |
Retained Earnings
| 60.773 | 43.364 | 29.092 | 21.784 | 49.074 | 19.228 | 175.842 | 199.189 | 180.808 | 122.752 | 122.312 | 121.515 | 105.393 | 94.159 | 76.037 | 73.52 | 87.246 | 76.151 | 115.433 | 89.294 | 95.961 | 103.102 | 103.589 | 87.762 | 65.849 |
Accumulated Other Comprehensive Income/Loss
| 0 | 34.95 | 31.548 | 27.04 | 49.155 | -32.627 | -33.064 | -34.4 | -30.837 | -24.022 | -22.145 | -20.628 | -18.171 | -16.508 | 0 | -16.601 | -16.404 | -16.443 | 0 | -19.712 | -22.3 | -24.253 | -24.507 | -22.94 | -18.871 |
Other Total Stockholders Equity
| 308.565 | 327.561 | 307.286 | 319.655 | 265.518 | 275.703 | 289.539 | 79.15 | 76.244 | 64.216 | 62.63 | 64.473 | 63.747 | 62.676 | 57.992 | 48.548 | 43.003 | 44.109 | 0.169 | 19.933 | 22.564 | 24.568 | 24.734 | 23.256 | 19.169 |
Total Shareholders Equity
| 404.291 | 379.049 | 371.331 | 376.392 | 349.545 | 280.372 | 276.658 | 311.632 | 289.106 | 213.895 | 211.192 | 213.024 | 195.866 | 183.105 | 158.304 | 146.149 | 156.473 | 147.172 | 145.156 | 115.259 | 126.953 | 140.164 | 143.527 | 124.908 | 100.909 |
Total Equity
| 404.291 | 379.049 | 371.331 | 376.392 | 349.651 | 280.372 | 276.658 | 311.632 | 289.106 | 213.895 | 211.192 | 213.024 | 195.866 | 183.105 | 158.304 | 146.149 | 156.473 | 147.172 | 145.156 | 115.259 | 126.953 | 140.164 | 143.527 | 124.908 | 100.909 |
Total Liabilities & Shareholders Equity
| 7,670.509 | 7,122.815 | 6,337.801 | 5,980.624 | 6,069.617 | 4,955.364 | 4,772.035 | 4,353.339 | 3,975.826 | 2,989.407 | 2,792.489 | 2,936.392 | 2,770.162 | 2,803.859 | 2,513.975 | 2,904.95 | 2,624.507 | 2,239.832 | 1,917.18 | 1,756.98 | 1,770.852 | 2,199.687 | 2,615.253 | 2,265.181 | 2,375.834 |