CFM Indosuez Wealth Management SA
EPA:MLCFM.PA
1170 (EUR) • At close October 31, 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 | 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 | 307.008 | 1,111.906 | 658.041 | 622.014 | 621.713 | 778.484 | 1,405.383 | 1,372.679 | 489.9 | 1,059.846 | 2,513.932 | 2,265.911 | 1,885.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | -417.109 | -1,224.328 | -1,360.383 | -1,340.645 | -1,075.085 | -1,119.144 | -725.607 | -538.629 | -1,777.06 | -1,342.195 | -593.442 | -246.505 | -200.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 766.672 | 1,164.686 | 869.768 | 540.683 | 469.216 | -110.101 | -112.422 | -702.342 | -718.631 | -453.372 | -340.66 | 679.776 | 834.05 | -1,287.16 | -282.349 | 1,920.49 | 2,019.406 | 1,685.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 81.995 | 81.075 | 9.369 | 4.942 | 5.41 | 7.871 | 28.393 | 66.46 | 51.831 | 44.374 | 28.687 | 27.117 | 61.479 | 1,363.052 | 1,127.448 | 994.427 | 875.234 | 706.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -875.605 | -1,271.082 | -928.461 | -590.605 | -535.575 | 102.23 | 84.029 | 635.882 | 666.8 | 408.998 | 311.973 | -706.893 | -895.529 | -75.892 | -845.099 | -2,914.917 | -2,894.64 | -2,392.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 875.605 | 1,271.082 | 928.461 | 590.605 | 535.575 | 5,852.8 | 5,535.1 | 4,537.6 | 4,301.2 | 3,837.7 | 3,673.4 | 3,748.5 | 3,570.2 | 3,673.2 | 3,568.1 | 4,165.7 | 3,454.1 | 2,875.7 | 2,245.4 | 2,363.5 | 2,001.3 | 2,081.9 | 2,289.6 | 2,135.6 | 2,375.8 |
Total Current Assets
| 848.667 | 1,245.761 | 879.137 | 545.625 | 474.626 | 5,852.8 | 5,535.1 | 4,537.6 | 4,301.2 | 3,837.7 | 3,673.4 | 3,748.5 | 3,570.2 | 3,673.2 | 3,568.1 | 4,165.7 | 3,454.1 | 2,875.7 | 2,245.4 | 2,363.5 | 2,001.3 | 2,081.9 | 2,289.6 | 2,135.6 | 2,375.8 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 135.187 | 137.225 | 140.46 | 144.415 | 142.966 | 9.913 | 12.084 | 12.908 | 12.865 | 14.835 | 16.353 | 16.49 | 17.296 | 18.075 | 16.572 | 16.539 | 16.494 | 9.335 | 9.2 | 9.6 | 11 | 12.6 | 14 | 14.7 | 14.1 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 43.475 | 44.131 | 43.922 | 42.281 | 40.169 | 40.638 | 38.21 | 17.951 | 17.889 | 17.831 | 17.614 | 21.532 | 25.5 | 28.4 | 21.18 | 17.481 | 17.346 | 16.372 | 15.9 | 15.6 | 4.7 | 0.6 | 1.4 | 2.2 | 2.2 |
Goodwill and Intangible Assets
| 43.475 | 44.131 | 43.922 | 42.281 | 40.169 | 40.638 | 38.21 | 17.951 | 17.889 | 17.831 | 17.614 | 21.532 | 25.513 | 28.4 | 21.18 | 17.481 | 17.346 | 16.372 | 15.9 | 15.6 | 4.7 | 0.6 | 1.4 | 2.2 | 2.2 |
Long Term Investments
| 99.131 | 107.512 | 98.403 | 199.416 | 259.799 | 417.409 | 1,224.628 | 1,360.683 | 1,341.145 | 1,075.585 | 1,119.644 | 726.107 | 539.129 | 1,777.46 | 1,343.095 | 594.242 | 250.705 | 204.45 | 4.2 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4.564 | 5.686 | 2.358 | 2.727 | 7.777 | -417.66 | -1,224.322 | -1,360.342 | -1,340.599 | -1,075.151 | -1,119.111 | -725.629 | -538.638 | -1,777.035 | -1,342.147 | -593.462 | -246.545 | -200.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -4.564 | -5.686 | -2.358 | -2.727 | -7.777 | -0.3 | -0.3 | -0.3 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.4 | -0.9 | -0.8 | -4.2 | -4.2 | -4.2 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 277.793 | 288.868 | 282.785 | 386.112 | 442.934 | 50 | 50.3 | 30.9 | 30.8 | 32.6 | 34 | 38 | 42.8 | 46.5 | 37.8 | 34 | 33.8 | 25.7 | 25.1 | 25.2 | 15.7 | 13.2 | 15.4 | 16.9 | 16.3 |
Total Assets
| 7,670.509 | 7,122.815 | 6,337.801 | 5,980.624 | 6,069.617 | 5,923.238 | 5,585.434 | 4,568.516 | 4,332.027 | 3,870.277 | 3,707.36 | 3,786.457 | 3,612.988 | 3,719.722 | 3,605.946 | 4,199.695 | 3,487.902 | 2,901.449 | 2,270.5 | 2,388.7 | 2,017 | 2,095.1 | 2,305 | 2,152.5 | 2,392.1 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 0.009 | 39.726 | 35.541 | 0.01 | 0.004 | 4,307.824 | 40.324 | 1.5 | 0.3 | 0.8 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 949.463 | 334.638 | 83.307 | 71.705 | 66.908 | 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 | 4.363 | 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
| 3,804.245 | -39.726 | -35.541 | 523.297 | 1,242.527 | -4,304.824 | -40.324 | -1.5 | -0.3 | -0.8 | -0.9 | 0 | 0 | 0 | 0 | 3,988.4 | 3,280 | 2,707.9 | 2,094 | 2,224.8 | 1,854.3 | 1,936.4 | 2,142.5 | 2,000.2 | 2,268.1 |
Total Current Liabilities
| 4,753.717 | 39.726 | 35.541 | 595.012 | 1,309.439 | 3 | 40.324 | 1.5 | 0.3 | 0.8 | 0.9 | 0 | 0 | 0 | 0 | 3,988.4 | 3,280 | 2,707.9 | 2,094 | 2,224.8 | 1,854.3 | 1,936.4 | 2,142.5 | 2,000.2 | 2,268.1 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 2.478 | 3.469 | 5.344 | 7.208 | 3.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 560.563 | 638.827 | 435.165 | 327.953 | 269.044 | 4.5 | 7.2 | 18.1 | 25.2 | 36 | 33.7 | 22.4 |
Deferred Revenue Non-Current
| -6.453 | -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
| 8.931 | 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 | 36.257 | -5.344 | -7.208 | -3.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -560.563 | -638.827 | -435.165 | -327.953 | -266.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 2.478 | 39.726 | 5.344 | 7.208 | 3.337 | 43.2 | 35.8 | 38.5 | 31.6 | 32.1 | 29 | 3,511.764 | 3,357.529 | 3,476.807 | 3,378.881 | 467.965 | 370.853 | 2.9 | 4.5 | 7.2 | 18.1 | 25.2 | 36 | 33.7 | 22.4 |
Total Liabilities
| 2.478 | 6,743.766 | 5,966.47 | 7.208 | 3.337 | 5,588.104 | 5,261.619 | 4,241.481 | 4,017.02 | 3,593.355 | 3,426.977 | 3,511.764 | 3,357.529 | 3,476.807 | 3,378.881 | 3,988.407 | 3,279.954 | 2,710.804 | 2,098.5 | 2,232 | 1,872.4 | 1,961.6 | 2,178.5 | 2,033.9 | 2,290.5 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 276.998 | 82.847 | 82.847 | 82.747 | 82.847 | 82.747 | 82.747 | 82.747 | 82.847 | 0 | 69.747 | 56.847 | 56.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 34.953 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
Retained Earnings
| 60.773 | 43.364 | 29.092 | 21.784 | 49.074 | 22.983 | 205.815 | 209.035 | 197.007 | 158.922 | 162.383 | 156.693 | 137.459 | 124.915 | 109.065 | 106.288 | 115.948 | 98.645 | 136.7 | 121.4 | 109.3 | 98.2 | 91.3 | 83.4 | 66.3 |
Accumulated Other Comprehensive Income/Loss
| 57.086 | 34.95 | 31.548 | 27.04 | 49.155 | -39 | -38.7 | -36.1 | -33.6 | -31.1 | -29.4 | -26.6 | -23.7 | -21.9 | 0 | -24 | -21.8 | -21.3 | 0 | -26.8 | -25.4 | -23.1 | -21.6 | -21.8 | -19 |
Other Total Stockholders Equity
| 251.479 | 265.782 | 275.738 | 292.615 | 216.363 | 39.2 | 38.9 | 36.3 | 33.9 | 31.3 | 29.7 | 26.9 | 24 | 22.1 | 83.047 | 24.3 | 22 | 21.5 | 0.2 | 27.1 | 25.7 | 23.4 | 21.8 | 22.1 | 19.3 |
Total Shareholders Equity
| 404.291 | 379.049 | 371.331 | 376.392 | 349.545 | 335.134 | 323.815 | 327.035 | 315.007 | 276.922 | 280.383 | 274.693 | 255.459 | 242.915 | 227.065 | 211.288 | 207.948 | 190.645 | 171.9 | 156.7 | 144.6 | 133.5 | 126.5 | 118.7 | 101.6 |
Total Equity
| 404.291 | 379.049 | 371.331 | 376.392 | 349.651 | 335.134 | 323.815 | 327.035 | 315.007 | 276.922 | 280.383 | 274.693 | 255.459 | 242.915 | 227.065 | 211.288 | 207.948 | 190.645 | 171.9 | 156.7 | 144.6 | 133.5 | 126.5 | 118.7 | 101.6 |
Total Liabilities & Shareholders Equity
| 7,670.509 | 7,122.815 | 6,337.801 | 5,980.624 | 6,069.617 | 5,923.238 | 5,585.434 | 4,568.516 | 4,332.027 | 3,870.277 | 3,707.36 | 3,786.457 | 3,612.988 | 3,719.722 | 3,605.946 | 4,199.695 | 3,487.902 | 2,901.449 | 2,270.4 | 2,388.7 | 2,017 | 2,095.1 | 2,305 | 2,152.6 | 2,392.1 |