Société de Services, de Participations, de Direction et d'Elaboration Société anonyme
EBR:SPA.BR
190 (EUR) • At close November 7, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 114.059 | 82.913 | 87.87 | 84.195 | 79.944 | 82.115 | 80.744 | 116.054 | 100.238 | 84.284 | 64.031 | 54.962 | 48.213 | 44.524 | 92.373 | 78.656 | 74.349 | 63.703 | 41.821 |
Short Term Investments
| 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.018 | 0.018 | 0.018 |
Cash and Short Term Investments
| 114.076 | 82.93 | 87.887 | 84.212 | 79.961 | 82.132 | 80.761 | 116.069 | 100.253 | 84.299 | 64.046 | 54.977 | 48.228 | 44.539 | 92.388 | 78.671 | 74.367 | 63.721 | 41.839 |
Net Receivables
| -137.383 | 51.713 | 50.501 | 47.453 | 55.367 | 45.712 | 55.035 | 51.586 | 50.836 | 46.177 | 39.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 23.307 | 21.645 | 18.157 | 16.738 | 15.094 | 18.222 | 19.923 | 14.874 | 12.977 | 16.371 | 19.747 | 17.159 | 16.991 | 13.507 | 11.13 | 14.09 | 14.515 | 13.842 | 11.957 |
Other Current Assets
| 190.866 | 9.589 | 0.001 | 1.723 | 0.384 | 6.468 | 1.535 | 51.586 | 50.836 | 47.356 | 41.783 | 35.586 | 39.772 | 35.344 | 34.65 | 42.44 | 42.185 | 41.954 | 40.021 |
Total Current Assets
| 190.866 | 156.288 | 156.546 | 150.126 | 150.806 | 152.534 | 157.254 | 182.529 | 164.066 | 148.026 | 125.576 | 107.722 | 104.991 | 93.39 | 138.168 | 135.201 | 131.067 | 119.517 | 93.817 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 118.591 | 118.85 | 119.268 | 117.983 | 114.462 | 111.59 | 110.619 | 90.681 | 94.112 | 81.078 | 81.225 | 81.447 | 86.144 | 87.409 | 86.22 | 91.748 | 96.211 | 102.81 | 111.078 |
Goodwill
| 44.925 | 44.925 | 44.925 | 44.925 | 44.925 | 44.925 | 44.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 69.364 | 117.073 | 75.888 | 77.494 | 75.893 | 77.72 | 79.623 | 15.242 | 16.187 | 16.988 | 17.624 | 10.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 114.289 | 161.998 | 120.813 | 122.419 | 120.818 | 122.645 | 124.548 | 15.242 | 16.187 | 16.988 | 17.624 | 10.286 | 10.001 | 9.672 | 10.175 | 0 | 0 | 30.049 | 34.7 |
Long Term Investments
| 2.115 | 2.165 | 0.483 | 1.839 | 2.3 | 0.108 | 0.115 | 0.017 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.209 |
Tax Assets
| -2.115 | -44.925 | 1.536 | -1.839 | 0.088 | 0.46 | 0.539 | -0.017 | 0.063 | 0.309 | 0.196 | 0.196 | 0 | 0.19 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2.115 | 1.605 | 0.001 | 1.839 | 0.001 | 0 | -0.001 | 0.017 | 0 | 0.015 | 0.013 | 0.026 | 0.276 | 0.045 | 0.152 | 10.718 | 31.617 | 1.262 | 1.534 |
Total Non-Current Assets
| 234.995 | 239.693 | 242.101 | 242.241 | 237.669 | 234.803 | 235.82 | 105.94 | 110.38 | 98.39 | 99.058 | 91.955 | 96.421 | 97.316 | 96.547 | 102.466 | 127.828 | 134.121 | 147.521 |
Total Assets
| 425.861 | 395.981 | 398.647 | 392.367 | 388.475 | 387.337 | 393.074 | 288.469 | 274.446 | 246.416 | 224.634 | 199.677 | 201.412 | 190.706 | 234.715 | 237.667 | 258.895 | 253.638 | 241.338 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 51.564 | 33.458 | 46.378 | 34.242 | 36.808 | 36.53 | 47.339 | 39.164 | 39.494 | 31.617 | 28.949 | 22.383 | 0.716 | 34.968 | 30.263 | 0 | 0 | 43.026 | 36.984 |
Short Term Debt
| 1.08 | 18.154 | 11.78 | 15.399 | 15.268 | 14 | 14 | 38.604 | 35.131 | 1.699 | 1.718 | 0.107 | 77.774 | 27.309 | 26.373 | 27.398 | 30.904 | 37.322 | 43.767 |
Tax Payables
| 2.086 | 2.228 | 1.432 | 1.818 | 1.341 | 5.398 | 2.672 | 2.417 | 2.447 | 1.612 | 1.109 | 1.455 | 1.148 | 0.893 | 0.671 | 0.63 | 0.882 | 1.436 | 0.567 |
Deferred Revenue
| 42.433 | 2.228 | 15.903 | 19.004 | 18.327 | 26.269 | 18.561 | -20.854 | -16.836 | 46.495 | 41.193 | 38.019 | 0 | 1.027 | 1.546 | 0 | 0 | 1.823 | 1.034 |
Other Current Liabilities
| 19.064 | 50.283 | 34.347 | 41.88 | 43.332 | 43.602 | 61.732 | 57.202 | 51.988 | 15.597 | 13.964 | 13.249 | 1.148 | 10.517 | 9.491 | 50.61 | 53.687 | 9.598 | 9.376 |
Total Current Liabilities
| 114.141 | 104.123 | 108.408 | 110.525 | 113.735 | 120.401 | 141.632 | 114.116 | 109.777 | 95.408 | 85.824 | 73.758 | 79.638 | 73.821 | 67.673 | 78.008 | 84.591 | 91.769 | 91.161 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 2.825 | 4.121 | 5.139 | 15.542 | 28.701 | 38.5 | 52.5 | 0 | 0 | 0 | 1.516 | 0 | 1.637 | 0 | 0.875 | 0 | 0 | 8.819 | 12.58 |
Deferred Revenue Non-Current
| 3.515 | -0 | 5.681 | 10.195 | 9.443 | -11.327 | -14.311 | 0 | 0 | 0 | 6.727 | 0 | 54.179 | 0 | 31.953 | 0 | 0 | 42.57 | 39.331 |
Deferred Tax Liabilities Non-Current
| 22.709 | 23.925 | 24.604 | 22.325 | 21.75 | 23.357 | 23.15 | 21.575 | 21.813 | 22.865 | 23.688 | 22.003 | 22.674 | 23.134 | 23.808 | 25.523 | 28.056 | 28.959 | 28.84 |
Other Non-Current Liabilities
| 3.545 | 5.973 | 3.278 | 3.878 | 3.379 | 22.27 | 27.141 | 9.538 | 8.379 | 10.245 | 1.351 | 4.515 | -50.436 | 4.66 | -28.088 | 7.156 | 10.492 | -37.782 | -35.445 |
Total Non-Current Liabilities
| 32.594 | 34.019 | 38.702 | 51.94 | 63.273 | 72.8 | 88.48 | 31.113 | 30.192 | 33.11 | 33.282 | 26.518 | 28.054 | 27.794 | 28.548 | 32.679 | 38.548 | 42.566 | 45.306 |
Total Liabilities
| 146.735 | 138.142 | 147.11 | 162.465 | 177.008 | 193.201 | 230.112 | 145.229 | 139.969 | 128.518 | 119.106 | 100.276 | 107.692 | 101.615 | 96.221 | 110.687 | 123.139 | 134.335 | 136.467 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Retained Earnings
| 259.536 | 238.315 | 0 | 0 | 206.711 | 187.749 | 157.26 | 138.768 | 129.306 | 113.036 | 100.98 | 94.766 | 0 | 0 | 0 | 122.797 | 130.901 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 274.07 | 252.785 | 246.486 | 224.853 | 206.503 | -261.653 | -244.956 | -231.05 | -218.881 | -207.72 | -196.999 | -185.396 | -180.29 | -184.302 | -184.925 | -4.463 | -170.643 | -190.399 | -194.76 |
Other Total Stockholders Equity
| -259.536 | -238.315 | 0 | 0 | -206.711 | 263.076 | 245.694 | 230.558 | 219.088 | 207.618 | 196.583 | 185.031 | 269.01 | 268.393 | 318.419 | 3.646 | 170.498 | 304.702 | 294.631 |
Total Shareholders Equity
| 279.07 | 257.785 | 251.486 | 229.853 | 211.503 | 194.172 | 162.998 | 143.276 | 134.513 | 117.934 | 105.564 | 99.401 | 93.72 | 89.091 | 138.494 | 126.98 | 135.756 | 119.303 | 104.871 |
Total Equity
| 279.126 | 257.839 | 251.537 | 229.902 | 211.467 | 194.136 | 162.962 | 143.24 | 134.477 | 117.898 | 105.528 | 99.401 | 93.72 | 89.091 | 138.494 | 126.98 | 135.756 | 119.303 | 104.871 |
Total Liabilities & Shareholders Equity
| 425.861 | 395.981 | 398.647 | 392.367 | 388.475 | 387.337 | 393.074 | 288.469 | 274.446 | 246.416 | 224.634 | 199.677 | 201.412 | 190.706 | 234.715 | 237.667 | 258.895 | 253.638 | 241.338 |