EPA:IDL - Euronext Paris - Matif - FR0010929125 - Common Stock - Currency: EUR
MRQ (2024-6-30) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | 2020 (2020-12-31) | ||||
---|---|---|---|---|---|---|---|---|
ASSETS | ||||||||
Current Assets | ||||||||
Cash Equivalents | 170.97M | 241.81M | 183.64M | 157.77M | 145.92M | |||
Marketable Securities | 40.55M | 34.33M | 45.59M | 32.45M | 31.08M | |||
Receivables | 616.57M | 600.45M | 521.70M | 431.14M | 334.10M | |||
Inventories | 1.63M | 1.64M | 1.72M | 437.00K | 139.00K | |||
Other Current Assets | 54.40M | 35.02M | 24.77M | 19.93M | 12.70M | |||
Total Current Assets | 884.12M | 913.24M | 777.41M | 641.73M | 523.93M | |||
Non-Current Assets | ||||||||
PPE Net | 1.16B | 1.05B | 917.04M | 776.33M | 514.30M | |||
Investments And Advances | 21.68M | 21.14M | 19.81M | 17.98M | 17.96M | |||
Goodwill | 545.61M | 532.91M | 471.50M | 227.62M | 173.59M | |||
Intangibles | 54.31M | 57.79M | 53.79M | 22.22M | 19.82M | |||
Other Non-Current Assets | 17.55M | 13.31M | 27.05M | 13.27M | 11.07M | |||
Total Non-Current Assets | 1.80B | 1.68B | 1.49B | 1.06B | 736.74M | |||
TOTAL ASSETS | 2.68B | 2.59B | 2.27B | 1.70B | 1.26B | |||
LIABILITIES | ||||||||
Current Liabilities | ||||||||
Short Term Debt | 14.34M | 10.09M | 10.30M | 14.01M | 7.14M | |||
Current Portion Of LT Debt. | 353.11M | 380.63M | 509.30M | 267.99M | 163.44M | |||
Accrued Expenses | 253.82M | 268.63M | 250.66M | 192.59M | 167.82M | |||
Accounts Payable | 409.86M | 416.57M | 347.46M | 313.60M | 227.81M | |||
Other Current Liabilities | 93.10M | 88.85M | 89.69M | 35.56M | 28.18M | |||
Total Current Liabilities | 1.12B | 1.16B | 1.21B | 823.75M | 594.40M | |||
Non-Current Liabilities | ||||||||
Long Term Debt | 1.09B | 988.78M | 705.96M | 586.07M | 413.48M | |||
Deferred Taxes/Income | 2.58M | 4.29M | 4.99M | 2.11M | 0.00 | |||
Other Non-Current Liabilities | 18.60M | 17.79M | 23.59M | 19.95M | 23.63M | |||
Total Non-Current Liabilities | 1.11B | 1.01B | 751.33M | 621.41M | 449.65M | |||
TOTAL LIABILITIES | 2.24B | 2.18B | 1.96B | 1.45B | 1.04B | |||
SHAREHOLDERS' EQUITY | ||||||||
Retained Earnings | 245.70M | 228.12M | 252.72M | 208.23M | 170.93M | |||
Additional Paid In Capital | 193.62M | 193.62M | 57.24M | 57.24M | 57.24M | |||
Minority Interest | 4.52M | 1.64M | 16.80M | 13.28M | 12.54M | |||
Common Shares | 3.09M | 3.09M | 2.84M | 2.84M | 2.83M | |||
Other Shareholders' Equity | 700.00K | -12.89M | -4.95M | -14.33M | -14.38M | |||
Shares Outstanding | 6.16M | 6.15M | 5.68M | 5.67M | 5.65M | |||
Tangible Book Value per Share | -25.45 | -29.06 | -38.27 | 0.73 | 4.11 | |||
Total Shareholders' Equity | 443.10M | 411.93M | 307.86M | 253.98M | 216.61M | |||
TOTAL LIABILITIES AND EQUITY | 2.68B | 2.59B | 2.27B | 1.70B | 1.26B | |||
Statistics | ||||||||
Debt/Equity | 2.48 | 2.42 | 2.33 | 2.36 | 1.94 | |||
Current Ratio | 0.79 | 0.78 | 0.64 | 0.78 | 0.88 | |||
Return On Assets (ROA) | 1.96% | 2.01% | 1.69% | 1.95% | 2.00% | |||
Return On Equity (ROE) | 11.87% | 12.66% | 12.42% | 13.05% | 11.63% | |||
Return On Invested Capital (ROIC) | 5.92% | 6.01% | 6.90% | 5.77% | 6.33% | |||
Return On Invested Capital Ex Cash (ROICexc) | 6.84% | 7.44% | 8.78% | 7.34% | 8.58% | |||
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | 12.25% | 15.18% | 23.42% | 11.42% | 14.06% |
All data in EUR , ROIC based on taxRate of 0.28