Eurazeo SE
EPA:RF.PA
69.35 (EUR) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||
Current Assets: | |||||||||||||||||||||
Cash & Cash Equivalents
| 117.436 | 1,046.158 | 1,359.927 | 1,159.387 | 1,091.45 | 950.715 | 889.194 | 1,515.367 | 1,194.414 | 890.788 | 1,220.803 | 583.159 | 511.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 34.54 | 38.828 | 418.488 | 144.63 | 41.557 | 39.284 | 37.449 | 110.328 | 104.193 | 130.058 | 98.93 | 76.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 151.976 | 1,084.986 | 1,778.415 | 1,304.017 | 1,133.007 | 989.999 | 926.643 | 1,627.642 | 1,298.607 | 1,020.846 | 1,319.733 | 659.558 | 511.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 282.334 | 1,013.486 | 895.757 | 815.929 | 947.747 | 610.294 | 675.915 | 406.071 | 151.259 | 660.194 | 557.045 | 2,970.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 492.451 | 393.644 | 483.062 | 457.755 | 360.949 | 343.767 | 223.174 | 81.298 | 165.294 | 110.999 | 121.63 | 120.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -434.31 | -2,590.923 | -3,067.816 | -2,603.008 | -2,538.509 | 614.685 | 422.502 | 263.047 | 251.817 | 2,449.765 | 3,142.699 | 4.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 459.218 | 2,926.106 | 3,566.63 | 3,550.114 | 2,870.317 | 2,575.927 | 2,368.827 | 2,517.987 | 1,782.981 | 4,296.099 | 5,130.476 | 3,756.164 | 632.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 45.88 | 1,999.234 | 1,622.725 | 1,787.887 | 1,987.003 | 1,441.049 | 1,271.521 | 1,090.286 | 136.02 | 909.671 | 811.852 | 958.746 | 874.974 | 778.818 | 1,084.314 | 2,069.796 | 894.717 | 264.22 | 1,041.435 | 695.975 | 4.265 |
Goodwill
| 278.189 | 4,844.975 | 3,264.074 | 3,242.985 | 3,807.334 | 3,233.736 | 2,887.185 | 1,461.686 | 431.025 | 2,478.453 | 2,076.319 | 2,668.451 | 0 | 2,578.068 | 2,958.866 | 3,082.264 | 3,648.371 | 1,200.469 | 305.306 | 73.603 | 283.862 |
Intangible Assets
| 48.124 | 7,338.69 | 5,655.615 | 5,138.003 | 5,957.232 | 1,830.115 | 1,948.8 | 1,232.507 | 555.139 | 1,526.408 | 1,387.067 | 1,689.424 | 0 | 1,519.382 | 1,635.786 | 1,695.726 | 1,179.901 | 33.909 | 34.757 | 2.951 | 0.163 |
Goodwill and Intangible Assets
| 326.313 | 12,183.665 | 8,919.689 | 8,380.988 | 9,764.566 | 5,063.851 | 4,835.985 | 2,694.193 | 986.164 | 4,004.861 | 3,463.386 | 4,357.875 | 4,337.141 | 4,097.45 | 4,594.652 | 4,777.99 | 4,828.272 | 1,234.378 | 340.063 | 76.554 | 284.025 |
Long Term Investments
| 8,924.193 | 5,703.301 | 4,740.754 | 2,892.821 | 2,762.89 | 2,681.048 | 2,800.817 | 2,745.201 | 3,151.628 | 1,947.739 | 1,850.818 | 3,385.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 8.081 | 51.978 | 41.219 | 87.619 | 112.231 | 74.659 | 40.223 | 32.964 | 16.189 | 76.809 | 0 | 99.666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2.648 | -4,937.162 | -3,305.619 | -3,333.895 | -3,920.592 | -74.659 | -40.223 | -32.964 | -16.189 | -76.809 | 1,018.013 | 948.092 | -5,212.115 | -4,876.268 | -5,678.966 | -6,847.786 | -5,722.989 | -1,498.598 | -1,381.498 | -772.529 | -288.29 |
Total Non-Current Assets
| 9,307.115 | 15,001.016 | 12,018.768 | 9,815.42 | 10,706.098 | 9,185.948 | 8,908.323 | 6,529.68 | 4,273.812 | 6,862.271 | 7,144.069 | 9,749.687 | 5,212.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 9,766.333 | 18,855.001 | 16,295.547 | 13,832.15 | 13,905.773 | 12,118.047 | 11,566.613 | 10,380.288 | 7,375.057 | 12,310.261 | 12,274.545 | 13,505.851 | 14,561.579 | 14,173.087 | 14,664.219 | 15,106.339 | 16,276.364 | 4,856.247 | 4,295.69 | 3,415.494 | 2,994.246 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 84.391 | 549.732 | 421.213 | 498.635 | 601.471 | 574.713 | 596.909 | 431.476 | 114.39 | 471.302 | 333.365 | 907.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 781.155 | 569.272 | 196.219 | 395.446 | 434.958 | 282.216 | 140.432 | 280.699 | 37.496 | 1,295.131 | 1,357.109 | 1,369.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.752 | 70.955 | 84.665 | 34.169 | 31.025 | 26.727 | 29.037 | 19.978 | 19.496 | 50.552 | 0 | 48.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1.354 | 603.641 | 510.375 | 379.39 | 457.719 | 384.37 | 86.021 | 84.755 | 7.537 | -1,295.131 | 0 | 848.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 330.599 | 1,071.902 | 1,659.267 | 1,443.707 | 1,093.22 | 672.653 | 917.751 | 646.799 | 324.318 | 2,870.483 | 2,473.786 | 314.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 1,197.499 | 2,794.547 | 2,787.074 | 2,717.178 | 2,587.368 | 1,913.952 | 1,741.113 | 1,443.729 | 483.741 | 3,341.785 | 4,164.26 | 3,441.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 132.172 | 4,822.34 | 3,891.851 | 3,919.549 | 3,359.564 | 3,125.364 | 3,164.651 | 2,813.296 | 1,565.43 | 4,365.433 | 3,607.095 | 5,400.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 1.354 | 603.641 | 510.375 | 379.39 | 457.719 | 384.37 | 86.021 | 84.755 | 7.537 | 3,880.394 | 0 | 286.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 44.304 | 514.532 | 482.527 | 400.23 | 461.727 | 436.028 | 468.429 | 418.151 | 213.185 | 485.039 | 0 | 532.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 36.515 | -1,546.639 | -1,189.113 | -977.335 | -919.446 | -820.398 | -554.45 | -502.906 | -220.722 | -4,365.433 | 1,057.398 | 546.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 214.345 | 4,393.874 | 3,695.64 | 3,721.834 | 3,359.564 | 3,125.364 | 3,164.651 | 2,813.296 | 1,565.43 | 4,365.433 | 4,664.493 | 6,765.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 1,411.844 | 9,574.765 | 7,933.328 | 7,728.871 | 7,286.427 | 5,843.968 | 5,569.838 | 5,144.601 | 2,627.669 | 8,787.763 | 8,828.753 | 10,206.897 | 10,681.51 | 10,230.831 | 10,792.269 | 11,179.762 | 10,846.503 | 0 | 0 | 0 | 470.676 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 232.05 | 241.635 | 241.635 | 240.997 | 239.869 | 233.456 | 220.561 | 212.597 | 213.98 | 210.934 | 199.178 | 201.365 | 192.587 | 176.875 | 168.29 | 168.654 | 164.506 | 157.542 | 154.237 | 142.689 | 118.074 |
Retained Earnings
| 7,698.149 | 6,173.611 | 5,823.925 | 4,460.943 | 4,749.363 | 4,720.596 | 4,639.194 | 4,265.974 | 4,121.772 | 3,066.304 | 3,144.725 | 0 | 71.927 | 3,407.708 | 3,415.624 | 3,713.842 | 3,701.728 | 2,841.356 | 2,870.573 | 2,284.381 | 0 |
Accumulated Other Comprehensive Income/Loss
| 152.277 | 79.307 | 49.47 | -62.722 | -25.606 | 68.795 | 23.366 | 84.081 | 68.889 | 24.937 | 34.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 19.565 | -19.145 | 42.491 | 34.549 | 42.41 | 47.785 | -84.404 | -75.639 | -86.965 | -76.034 | -88.223 | 2,974.239 | 3,171.127 | 22.61 | -81.002 | -411.249 | 1,014.601 | 1,548.355 | 1,054.1 | 789.894 | 2,405.496 |
Total Shareholders Equity
| 8,102.041 | 6,475.408 | 6,157.521 | 4,673.767 | 5,006.036 | 5,070.632 | 4,798.717 | 4,487.013 | 4,317.676 | 3,226.141 | 3,290.417 | 3,175.604 | 3,435.641 | 3,607.193 | 3,502.912 | 3,471.247 | 4,880.835 | 4,547.253 | 4,078.91 | 3,216.964 | 2,523.57 |
Total Equity
| 8,354.489 | 9,280.235 | 8,362.488 | 6,103.279 | 6,619.346 | 6,274.079 | 5,996.775 | 5,235.687 | 4,747.388 | 3,522.498 | 3,445.792 | 3,298.954 | 3,880.069 | 3,942.256 | 3,871.95 | 3,926.577 | 5,429.861 | 4,856.247 | 4,295.69 | 3,415.494 | 2,523.57 |
Total Liabilities & Shareholders Equity
| 9,766.333 | 18,855 | 16,295.816 | 13,832.15 | 13,905.773 | 12,118.047 | 11,566.613 | 10,380.288 | 7,375.057 | 12,310.261 | 12,274.545 | 13,505.851 | 14,561.579 | 14,173.087 | 14,664.219 | 15,106.339 | 16,276.364 | 4,856.247 | 4,295.69 | 3,415.494 | 2,994.246 |