Thermador Groupe SA
EPA:THEP.PA
76 (EUR) • At close November 7, 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 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 51.563 | 35.237 | 15.296 | 16.031 | 3.546 | 27.379 | 37.104 | 40.325 | 9.247 | 32.494 | 13.672 | 24.069 | 6.452 | 30.222 | 22.449 | 27.385 | 11.236 | 20.839 | 21.028 | 29.049 | 22.217 | 32.214 | 16.972 | 22.904 | 13.029 | 18.301 | 7.696 | 13.203 | 14.886 | 19.226 |
Short Term Investments
| 0.079 | 0 | 0 | 0 | 0.59 | 0 | 0.243 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0.135 | 0.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 51.642 | 35.237 | 15.296 | 16.031 | 4.136 | 27.379 | 37.347 | 40.325 | 9.247 | 32.494 | 13.672 | 24.069 | 6.473 | 30.222 | 22.449 | 27.385 | 11.371 | 21.197 | 21.028 | 29.049 | 22.217 | 32.214 | 16.972 | 22.904 | 13.029 | 18.301 | 7.696 | 13.203 | 14.886 | 19.226 |
Net Receivables
| 103.919 | 108.68 | 139.071 | 114.696 | 132.211 | 94.444 | 124.435 | 83.721 | 104.203 | 63.931 | 84.428 | 58.118 | 69.757 | 51.466 | 59.53 | 36.71 | 50.862 | 35.002 | 44.883 | 30.948 | 42.643 | 32.092 | 40.484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 180.257 | 191.695 | 192.1 | 190.362 | 184.314 | 171.218 | 116.831 | 119.541 | 124.118 | 123.046 | 117.726 | 122.782 | 111.73 | 102.962 | 82.995 | 80.819 | 79.141 | 77.191 | 67.816 | 69.824 | 66.648 | 65.062 | 66.583 | 66.194 | 70.794 | 61.508 | 64.17 | 60.518 | 56.145 | 50.797 |
Other Current Assets
| 13.897 | 1.96 | 2.763 | 1.537 | 2.557 | 1.38 | 2.203 | 1.287 | 1.936 | 13.769 | 12.263 | 11.289 | 7.951 | 9.095 | 7.664 | 6.596 | 6.194 | 6.919 | 4.777 | 4.767 | 4.853 | 36.667 | 43.916 | 36.26 | 47.664 | 37.044 | 47.163 | 33.001 | 44.6 | 39.079 |
Total Current Assets
| 352.123 | 337.572 | 349.23 | 322.626 | 323.218 | 294.421 | 280.816 | 244.874 | 239.504 | 233.24 | 228.089 | 216.258 | 195.911 | 193.745 | 172.638 | 151.51 | 147.568 | 140.309 | 138.504 | 134.588 | 136.361 | 133.943 | 127.471 | 125.358 | 131.487 | 116.853 | 119.029 | 106.722 | 115.631 | 109.102 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 83.63 | 83.941 | 84.279 | 81.41 | 78.995 | 75.003 | 70.29 | 67.122 | 64.198 | 61.619 | 58.578 | 54.758 | 50.543 | 49.494 | 47.043 | 47.464 | 48.058 | 46.763 | 46.384 | 45.443 | 42.753 | 39.205 | 37.6 | 38.188 | 39.189 | 39.858 | 37.914 | 37.146 | 27.201 | 24.604 |
Goodwill
| 78.998 | 78.998 | 78.998 | 78.998 | 56.317 | 56.317 | 56.317 | 56.317 | 56.365 | 53.286 | 50.804 | 50.804 | 49.401 | 49.401 | 23.753 | 23.753 | 23.753 | 23.753 | 6.136 | 6.136 | 6.136 | 6.136 | 6.136 | 6.136 | 6.136 | 6.136 | 6.136 | 6.136 | 6.136 | 6.136 |
Intangible Assets
| 19.194 | 20.214 | 100.355 | 101.458 | 65.084 | 65.446 | 65.788 | 65.555 | 65.728 | 6.818 | 4.841 | 4.757 | 0.86 | 0.441 | 0.419 | 0.402 | 0.483 | 0.468 | 0.392 | 0.313 | 0.343 | 0.333 | 0.362 | 0.335 | 0.372 | 0.369 | 0.299 | 0.203 | 0.15 | 0.113 |
Goodwill and Intangible Assets
| 98.192 | 99.212 | 179.353 | 180.456 | 121.401 | 121.763 | 122.105 | 121.872 | 122.093 | 60.104 | 55.645 | 55.561 | 50.261 | 49.842 | 24.172 | 24.155 | 24.236 | 24.221 | 6.528 | 6.449 | 6.479 | 6.469 | 6.498 | 6.471 | 6.508 | 6.505 | 6.435 | 6.339 | 6.286 | 6.249 |
Long Term Investments
| 0.969 | 0.556 | 0.56 | 0.428 | 0.41 | 0.356 | 0.364 | 0.313 | 0.312 | 0.298 | 0.296 | 0.278 | 0.252 | 0.251 | 0.055 | 0.048 | 0.049 | 0.048 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.768 | 0.725 | 1.34 | 1.238 | 1.324 | 1.281 | 1.402 | 1.361 | 1.251 | 1.27 | 1.204 | 1.328 | 1.389 | 1.429 | 0.703 | 0.774 | 0.727 | 0.844 | 1.472 | 1.369 | 1.235 | 1.163 | 1.093 | 1.096 | 1.078 | 1.02 | 0.742 | 0.847 | 0.901 | 0.93 |
Other Non-Current Assets
| 0 | 0.001 | -78.998 | -78.998 | -56.317 | -56.317 | -56.317 | -56.317 | -56.365 | -1.27 | -1.204 | -1.328 | -1.389 | -1.429 | -0.703 | -0.774 | -0.727 | -0.844 | -1.472 | -1.369 | -1.235 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 |
Total Non-Current Assets
| 183.559 | 184.435 | 186.534 | 184.534 | 145.813 | 142.086 | 137.844 | 134.351 | 131.489 | 122.021 | 114.519 | 110.597 | 101.056 | 99.587 | 71.27 | 71.667 | 72.343 | 71.032 | 52.916 | 51.896 | 49.236 | 46.841 | 45.195 | 45.759 | 46.779 | 47.387 | 45.095 | 44.336 | 34.392 | 31.787 |
Total Assets
| 535.682 | 522.007 | 535.764 | 507.16 | 469.031 | 436.507 | 418.66 | 379.225 | 370.993 | 356.531 | 343.812 | 328.183 | 298.356 | 294.761 | 244.611 | 223.951 | 220.638 | 212.185 | 192.892 | 187.853 | 186.832 | 180.784 | 172.666 | 171.117 | 178.266 | 164.24 | 164.124 | 151.058 | 150.023 | 140.889 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 72.223 | 56.695 | 82.421 | 71.455 | 78.718 | 74.781 | 73.962 | 52.76 | 52.2 | 52.254 | 55.47 | 44.268 | 50.182 | 44.423 | 40.947 | 30.103 | 35.077 | 28.13 | 26.632 | 21.999 | 28.149 | 26.051 | 28.064 | 22.232 | 38.468 | 24.041 | 33.092 | 22.717 | 29.518 | 21.009 |
Short Term Debt
| 10.475 | 13.186 | 12.662 | 12.683 | 29.409 | 16.635 | 14.535 | 14.618 | 16.25 | 12.967 | 12.553 | 12.664 | 7.99 | 7.84 | 1.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.979 |
Tax Payables
| 1.512 | 2.363 | 2.297 | 3.948 | 2.609 | 6.342 | 5.024 | 1.559 | 0.93 | 2.206 | 8.535 | 2.965 | 5.731 | 3.608 | 6.643 | 1.416 | 4.318 | 1.494 | 7.261 | 1.041 | 3.659 | 1.235 | 3.433 | 1.668 | 6.94 | 1.513 | 6.703 | 0.948 | 5.416 | 0 |
Deferred Revenue
| 1.512 | 2.363 | 2.297 | 3.948 | 2.609 | 6.342 | 5.024 | 1.559 | 0.93 | -12.967 | -12.553 | -12.664 | -7.99 | -7.84 | -1.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 |
Other Current Liabilities
| 41.957 | 47.487 | 53.634 | 49.942 | 44.67 | 36.558 | 41.781 | 32.773 | 36.543 | 45.846 | 44.879 | 38.099 | 34.102 | 31.997 | 23.314 | 16.681 | 18.524 | 17.177 | 15.771 | 14.371 | 16.551 | 14.347 | 14.813 | 15.277 | 16.193 | 15.451 | 15.976 | 13.074 | 13.76 | 7.143 |
Total Current Liabilities
| 126.167 | 119.731 | 151.014 | 138.028 | 155.406 | 134.316 | 135.302 | 101.71 | 105.923 | 98.1 | 100.349 | 82.367 | 84.284 | 76.42 | 64.261 | 46.784 | 53.601 | 45.307 | 42.403 | 36.37 | 44.7 | 40.398 | 42.877 | 37.509 | 54.661 | 39.492 | 49.068 | 35.791 | 43.278 | 33.182 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 26.501 | 27.379 | 32.965 | 35.319 | 9.814 | 12.659 | 19.183 | 25.811 | 32.372 | 29.764 | 30.428 | 36.096 | 20.105 | 24.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 7.993 | 6.289 | 6.962 | 5.089 | 4.615 | 3.452 | 2.366 | 1.936 | 2.194 | 26.435 | 27.46 | 33.07 | 18.634 | 23.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 5.677 | 5.933 | 6.184 | 6.432 | 3.439 | 3.514 | 3.564 | 3.694 | 3.815 | 3.329 | 2.968 | 3.026 | 1.471 | 1.481 | 1.611 | 1.614 | 1.919 | 1.919 | 2.248 | 2.578 | 2.233 | 2.578 | 2.168 | 2.582 | 2.188 | 2.188 | 2.175 | 2.175 | 2.182 | 2.182 |
Other Non-Current Liabilities
| 3.989 | 3.906 | 3.6 | 3.463 | 4.134 | 3.93 | 4.595 | 4.491 | 4.106 | -29.764 | -30.428 | -36.096 | -20.105 | -24.622 | 2.467 | 2.32 | 2.18 | 2.531 | 2.514 | 2.443 | 2.329 | 2.281 | 2.199 | 2.079 | 1.971 | 1.84 | 1.77 | 1.812 | 1.921 | 1.76 |
Total Non-Current Liabilities
| 44.16 | 43.507 | 49.711 | 50.303 | 22.002 | 23.555 | 29.708 | 35.932 | 42.487 | 29.764 | 30.428 | 36.096 | 20.105 | 24.622 | 4.078 | 3.934 | 4.099 | 4.45 | 4.762 | 5.021 | 4.562 | 4.859 | 4.367 | 4.661 | 4.159 | 4.028 | 3.945 | 3.987 | 4.103 | 3.942 |
Total Liabilities
| 170.327 | 163.238 | 200.725 | 188.331 | 177.408 | 157.871 | 165.01 | 137.642 | 148.41 | 136.868 | 139.304 | 124.714 | 108.541 | 105.053 | 68.339 | 50.718 | 57.7 | 49.757 | 47.165 | 41.391 | 49.262 | 45.257 | 47.244 | 42.17 | 58.82 | 43.52 | 53.013 | 39.778 | 47.381 | 37.124 |
Equity: | ||||||||||||||||||||||||||||||
Preferred Stock
| 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 |
Common Stock
| 36.803 | 36.803 | 36.803 | 36.803 | 36.803 | 36.803 | 36.803 | 36.803 | 36.803 | 36.439 | 36.439 | 36.439 | 36.439 | 36.439 | 36.439 | 35.994 | 35.994 | 35.522 | 34.851 | 34.589 | 34.589 | 56.004 | 56.004 | 52.554 | 52.554 | 48.938 | 29.246 | 43.452 | 43.452 | 38.04 |
Retained Earnings
| 235.87 | 243.623 | 220.06 | 218.144 | 190.001 | 184.602 | 159.606 | 153.507 | 133.799 | 136.882 | 123.141 | 122.1 | 108.413 | 108.8 | 95.222 | 97.854 | 87.431 | 91.242 | 81.176 | 85 | 76.056 | 19.978 | 9.906 | 21.221 | 11.725 | 71.66 | 62.055 | 67.721 | 59.084 | 65.624 |
Accumulated Other Comprehensive Income/Loss
| 92.693 | 78.343 | 298.456 | 63.882 | 0.058 | 57.061 | -0.435 | 51.104 | -0.304 | 138.24 | 44.753 | 44.756 | 44.792 | 44.305 | 44.448 | 39.227 | 39.357 | 35.515 | 29.551 | 26.727 | 26.78 | -20.195 | -19.051 | -17.92 | 0 | 0 | 0 | -13.883 | -13.394 | 0 |
Other Total Stockholders Equity
| -0.011 | 0 | -220.28 | 0 | 64.6 | 0 | 57.503 | 0 | 52.105 | -92.075 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 79.599 | 78.423 | 72.956 | 55.036 | 0 | 19.692 | 13.883 | 13.394 | 0 |
Total Shareholders Equity
| 365.355 | 358.769 | 335.039 | 318.829 | 291.462 | 278.466 | 253.477 | 241.414 | 222.403 | 219.486 | 204.333 | 203.295 | 189.644 | 189.544 | 176.109 | 173.075 | 162.782 | 162.279 | 145.578 | 146.316 | 137.425 | 135.386 | 125.282 | 128.811 | 119.315 | 120.598 | 110.993 | 111.173 | 102.536 | 103.664 |
Total Equity
| 365.355 | 358.769 | 335.039 | 318.829 | 291.623 | 278.636 | 253.65 | 241.583 | 222.583 | 219.663 | 204.508 | 203.469 | 189.815 | 189.708 | 176.272 | 173.233 | 162.938 | 162.428 | 145.727 | 146.462 | 137.57 | 135.527 | 125.422 | 128.947 | 119.446 | 120.72 | 111.111 | 111.28 | 102.642 | 103.765 |
Total Liabilities & Shareholders Equity
| 535.682 | 522.007 | 535.764 | 507.16 | 469.031 | 436.507 | 418.66 | 379.225 | 370.993 | 356.531 | 343.812 | 328.183 | 298.356 | 294.761 | 244.611 | 223.951 | 220.638 | 212.185 | 192.892 | 187.853 | 186.832 | 180.784 | 172.666 | 171.117 | 178.266 | 164.24 | 164.124 | 151.058 | 150.023 | 140.889 |