Fnac Darty S.A.
GRUPF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | $1,062 | $1,121 | $932 | $1,181 |
| Short-Term Investments | $30 | $22 | $19 | $9 |
| Receivables | $246 | $189 | $250 | $304 |
| Inventory | $1,659 | $1,158 | $1,144 | $1,104 |
| Other Curr. Assets | $610 | $544 | $395 | $379 |
| Total Curr. Assets | $3,606 | $3,034 | $2,739 | $2,978 |
| Property Plant & Equip (Net) | $2,063 | $1,649 | $1,686 | $1,690 |
| Goodwill | $2,010 | $1,680 | $1,654 | $1,654 |
| Intangibles | $615 | $566 | $2,216 | $2,183 |
| Long-Term Investments | $52 | $1 | $26 | $21 |
| Tax Assets | $91 | $63 | $60 | $69 |
| Other NC Assets | $52 | $23 | -$1,634 | -$1,634 |
| Total NC Assets | $4,882 | $3,981 | $4,008 | $3,982 |
| Other Assets | $0 | $0 | $0 | $0 |
| Total Assets | $8,488 | $7,015 | $6,747 | $6,960 |
| Liabilities | – | – | – | – |
| Payables | $2,658 | $2,153 | $1,965 | $2,037 |
| Short-Term Debt | $345 | $564 | $263 | $241 |
| Tax Payable | $10 | $1 | $0 | $8 |
| Deferred Revenue | $0 | $0 | $0 | $8 |
| Other Curr. Liab. | $1,073 | $882 | $850 | $847 |
| Total Curr. Liab. | $4,086 | $3,600 | $3,078 | $3,142 |
| LT Debt | $2,086 | $1,503 | $1,814 | $1,823 |
| Deferred Rev, NC | $0 | $898 | $897 | $891 |
| Deferred Tax Liab, NC | $135 | $199 | $165 | $165 |
| Other NC Liab. | $444 | $175 | $0 | $0 |
| Total NC Liab. | $2,665 | $1,876 | $2,147 | $2,255 |
| Other Liabilities | $0 | $0 | $0 | $0 |
| Cap. Leases | $1,615 | $1,145 | $1,141 | $1,130 |
| Total Liabilities | $6,751 | $5,477 | $5,224 | $5,396 |
| Equity | – | – | – | – |
| Pref Stock | $0 | $0 | $0 | $0 |
| Common Stock | $30 | $28 | $27 | $27 |
| Retained Earnings | $0 | $0 | $0 | $0 |
| AOCI | $1,580 | $1,494 | $1,485 | $1,529 |
| Other Equity | $0 | $0 | $0 | $0 |
| Total Equity | $1,610 | $1,522 | $1,512 | $1,555 |
| Supplemental Information | – | – | – | – |
| Minority Interest | $127 | $17 | $11 | $8 |
| Total Liab. & Tot. Equity | $8,488 | $7,015 | $6,747 | $6,960 |
| Net Debt | $1,369 | $946 | $1,146 | $883 |