US Stock MarketDetailed Quotes

EXXRF EXOR NV

Watchlist

107.234
-0.066-0.06%

15min DelayClose Apr 22 16:00 ET

23.15BMarket Cap5.48P/E (TTM)

EXOR NV Key Stats

Earnings

Revenue Breakdown

Financial Indicators

Income Statement

Balance Sheet

Cash Flow

Quarterly+Annual

YOY

Hide blank lines

(FY)Dec 31, 2023

(FY)Dec 31, 2022

(FY)Dec 31, 2021

(FY)Dec 31, 2020

(FY)Dec 31, 2019

(FY)Dec 31, 2018

(FY)Dec 31, 2017

(FY)Dec 31, 2016

(FY)Dec 31, 2015

(FY)Dec 31, 2014

Total revenue

6.92%44.74B

24.48%41.85B

25.47%33.62B

-81.36%26.79B

0.32%143.76B

3.66%143.3B

-1.33%138.24B

2.72%140.1B

13.54%136.38B

5.89%120.11B

Operating revenue

6.92%44.74B

24.48%41.85B

25.47%33.62B

-81.36%26.79B

0.32%143.76B

3.66%143.3B

-1.33%138.24B

2.72%140.1B

13.54%136.38B

5.89%120.11B

Cost of revenue

3.39%33.43B

24.48%32.34B

18.43%25.98B

-81.87%21.94B

-0.22%121.02B

5.19%121.28B

-2.10%115.3B

-0.53%117.77B

15.36%118.4B

7.00%102.64B

Gross profit

18.96%11.31B

24.46%9.51B

57.32%7.64B

-78.65%4.86B

3.30%22.74B

-4.05%22.01B

2.76%22.94B

24.17%22.33B

2.90%17.98B

-0.17%17.47B

Operating expense

10.93%5.99B

20.06%5.4B

14.00%4.5B

-73.17%3.94B

-1.04%14.7B

0.92%14.86B

-6.00%14.72B

13.22%15.66B

11.19%13.83B

3.87%12.44B

Selling and administrative expenses

6.19%3.52B

23.83%3.31B

19.06%2.67B

-76.15%2.25B

-7.88%9.41B

0.32%10.22B

-6.13%10.19B

8.92%10.85B

7.93%9.96B

1.02%9.23B

-General and administrative expense

6.19%3.52B

23.83%3.31B

19.06%2.67B

-76.15%2.25B

-7.88%9.41B

0.32%10.22B

-6.13%10.19B

8.92%10.85B

7.93%9.96B

1.02%9.23B

Research and development costs

18.44%2.47B

14.54%2.09B

7.30%1.82B

-67.86%1.7B

14.02%5.29B

2.25%4.64B

-5.70%4.54B

24.30%4.81B

20.57%3.87B

13.07%3.21B

Operating profit

29.50%5.32B

30.74%4.11B

244.90%3.14B

-88.67%911M

12.31%8.04B

-12.93%7.16B

23.33%8.22B

60.68%6.67B

-17.60%4.15B

-8.94%5.03B

Net non-operating interest income expense

93.55%-40M

-266.86%-620M

56.67%-169M

72.95%-390M

8.15%-1.44B

23.19%-1.57B

4.89%-2.04B

13.17%-2.15B

-7.56%-2.48B

1.03%-2.3B

Non-operating interest income

----

-18.97%1.77B

4.44%2.19B

8.05%2.1B

Non-operating interest expense

----

-56.67%169M

--390M

----

-15.53%3.92B

6.23%4.64B

3.32%4.36B

Total other finance cost

----

--1.57B

----

-75.00%7M

-15.15%28M

-19.51%33M

Other net income (expense)

Special income (charges)

-143.64%-134M

80.36%-55M

54.62%-280M

-61,600.00%-617M

85.71%-1M

89.71%-7M

82.38%-68M

-27.39%-386M

23.68%-303M

53.24%-397M

-Less：Restructuring and merger&acquisition

92.73%106M

-54.17%55M

114.29%120M

--56M

----

33.60%167M

-35.90%125M

182.61%195M

-Less:Other special charges

----

--158M

----

-Write off

--28M

--0

-96.43%2M

5,500.00%56M

-85.71%1M

-89.71%7M

-68.95%68M

23.03%219M

-11.88%178M

-1.94%202M

Other non- operating income (expenses)

-232.67%-336M

-1.00%-101M

42.20%-100M

-1,135.71%-173M

-103.08%-14M

-38.76%455M

682.11%743M

124.68%95M

-158.39%-385M

-2,383.33%-149M

Income before tax

33.51%7.87B

26.71%5.9B

2,274.30%4.65B

-103.14%-214M

7.33%6.82B

-15.06%6.35B

75.28%7.48B

304.93%4.27B

-52.07%1.05B

-46.47%2.2B

Income tax

3.30%1.1B

-18.59%1.06B

8,037.50%1.3B

-99.13%16M

47.98%1.84B

-59.40%1.24B

56.29%3.05B

174.82%1.95B

-27.15%711M

405.96%976M

Net income

9.25%6.78B

79.59%6.2B

345,300.00%3.45B

-99.99%1M

64.60%8.92B

16.57%5.42B

100.86%4.65B

167.40%2.31B

-31.67%865M

-71.40%1.27B

Net income continuous Operations

40.14%6.78B

44.36%4.84B

1,556.52%3.35B

-104.61%-230M

-2.52%4.99B

15.52%5.11B

91.31%4.43B

574.64%2.31B

-71.95%343M

-72.37%1.22B

Net income discontinuous operations

--0

1,214.42%1.37B

-54.98%104M

-94.12%231M

1,201.32%3.93B

37.90%302M

22,000.00%219M

-100.19%-1M

1,113.95%522M

--43M

Minority interest income

30.72%2.58B

13.76%1.98B

5,503.23%1.74B

-99.47%31M

44.06%5.86B

25.05%4.07B

88.75%3.25B

1,324.79%1.72B

-87.17%121M

-59.74%943M

Net income attributable to the parent company

-0.78%4.19B

146.19%4.23B

5,823.33%1.72B

-100.98%-30M

126.65%3.05B

-3.23%1.35B

136.33%1.39B

-20.83%589M

130.34%744M

-84.51%323M

Preferred stock dividends

Other preferred stock dividends

Net income attributable to common stockholders

-0.78%4.19B

146.19%4.23B

5,823.33%1.72B

-100.98%-30M

126.65%3.05B

-3.23%1.35B

136.33%1.39B

-20.83%589M

130.34%744M

-84.51%323M

Basic earnings per share

1.87%18.719

135.50%18.376

6,011.36%7.803

-101.00%-0.132

129.67%13.16

-3.37%5.73

136.07%5.93

-24.54%2.512

128.01%3.329

-84.37%1.46

Diluted earnings per share

1.55%18.383

132.33%18.103

5,914.93%7.792

-101.02%-0.134

131.39%13.12

-3.41%5.67

137.46%5.87

-25.65%2.472

130.90%3.325

-84.57%1.44

Dividend per share

2.33%0.44

0.00%0.43

22.86%0.43

0.00%0.35

4.48%0.35

0.335

Currency Unit

EUR

Accounting Standards

NonUS-GAAP

	(FY)Dec 31, 2023	(FY)Dec 31, 2022	(FY)Dec 31, 2021	(FY)Dec 31, 2020	(FY)Dec 31, 2019	(FY)Dec 31, 2018	(FY)Dec 31, 2017	(FY)Dec 31, 2016	(FY)Dec 31, 2015	(FY)Dec 31, 2014
Total revenue	6.92%44.74B	24.48%41.85B	25.47%33.62B	-81.36%26.79B	0.32%143.76B	3.66%143.3B	-1.33%138.24B	2.72%140.1B	13.54%136.38B	5.89%120.11B
Operating revenue	6.92%44.74B	24.48%41.85B	25.47%33.62B	-81.36%26.79B	0.32%143.76B	3.66%143.3B	-1.33%138.24B	2.72%140.1B	13.54%136.38B	5.89%120.11B
Cost of revenue	3.39%33.43B	24.48%32.34B	18.43%25.98B	-81.87%21.94B	-0.22%121.02B	5.19%121.28B	-2.10%115.3B	-0.53%117.77B	15.36%118.4B	7.00%102.64B
Gross profit	18.96%11.31B	24.46%9.51B	57.32%7.64B	-78.65%4.86B	3.30%22.74B	-4.05%22.01B	2.76%22.94B	24.17%22.33B	2.90%17.98B	-0.17%17.47B
Operating expense	10.93%5.99B	20.06%5.4B	14.00%4.5B	-73.17%3.94B	-1.04%14.7B	0.92%14.86B	-6.00%14.72B	13.22%15.66B	11.19%13.83B	3.87%12.44B
Selling and administrative expenses	6.19%3.52B	23.83%3.31B	19.06%2.67B	-76.15%2.25B	-7.88%9.41B	0.32%10.22B	-6.13%10.19B	8.92%10.85B	7.93%9.96B	1.02%9.23B
-General and administrative expense	6.19%3.52B	23.83%3.31B	19.06%2.67B	-76.15%2.25B	-7.88%9.41B	0.32%10.22B	-6.13%10.19B	8.92%10.85B	7.93%9.96B	1.02%9.23B
Research and development costs	18.44%2.47B	14.54%2.09B	7.30%1.82B	-67.86%1.7B	14.02%5.29B	2.25%4.64B	-5.70%4.54B	24.30%4.81B	20.57%3.87B	13.07%3.21B
Operating profit	29.50%5.32B	30.74%4.11B	244.90%3.14B	-88.67%911M	12.31%8.04B	-12.93%7.16B	23.33%8.22B	60.68%6.67B	-17.60%4.15B	-8.94%5.03B
Net non-operating interest income expense	93.55%-40M	-266.86%-620M	56.67%-169M	72.95%-390M	8.15%-1.44B	23.19%-1.57B	4.89%-2.04B	13.17%-2.15B	-7.56%-2.48B	1.03%-2.3B
Non-operating interest income	----	----	----	----	----	----	----	-18.97%1.77B	4.44%2.19B	8.05%2.1B
Non-operating interest expense	----	----	-56.67%169M	--390M	----	----	----	-15.53%3.92B	6.23%4.64B	3.32%4.36B
Total other finance cost	----	----	----	----	----	--1.57B	----	-75.00%7M	-15.15%28M	-19.51%33M
Other net income (expense)
Special income (charges)	-143.64%-134M	80.36%-55M	54.62%-280M	-61,600.00%-617M	85.71%-1M	89.71%-7M	82.38%-68M	-27.39%-386M	23.68%-303M	53.24%-397M
-Less：Restructuring and merger&acquisition	92.73%106M	-54.17%55M	114.29%120M	--56M	----	----	----	33.60%167M	-35.90%125M	182.61%195M
-Less:Other special charges	----	----	--158M	----	----	----	----	----	----	----
-Write off	--28M	--0	-96.43%2M	5,500.00%56M	-85.71%1M	-89.71%7M	-68.95%68M	23.03%219M	-11.88%178M	-1.94%202M
Other non- operating income (expenses)	-232.67%-336M	-1.00%-101M	42.20%-100M	-1,135.71%-173M	-103.08%-14M	-38.76%455M	682.11%743M	124.68%95M	-158.39%-385M	-2,383.33%-149M
Income before tax	33.51%7.87B	26.71%5.9B	2,274.30%4.65B	-103.14%-214M	7.33%6.82B	-15.06%6.35B	75.28%7.48B	304.93%4.27B	-52.07%1.05B	-46.47%2.2B
Income tax	3.30%1.1B	-18.59%1.06B	8,037.50%1.3B	-99.13%16M	47.98%1.84B	-59.40%1.24B	56.29%3.05B	174.82%1.95B	-27.15%711M	405.96%976M
Net income	9.25%6.78B	79.59%6.2B	345,300.00%3.45B	-99.99%1M	64.60%8.92B	16.57%5.42B	100.86%4.65B	167.40%2.31B	-31.67%865M	-71.40%1.27B
Net income continuous Operations	40.14%6.78B	44.36%4.84B	1,556.52%3.35B	-104.61%-230M	-2.52%4.99B	15.52%5.11B	91.31%4.43B	574.64%2.31B	-71.95%343M	-72.37%1.22B
Net income discontinuous operations	--0	1,214.42%1.37B	-54.98%104M	-94.12%231M	1,201.32%3.93B	37.90%302M	22,000.00%219M	-100.19%-1M	1,113.95%522M	--43M
Minority interest income	30.72%2.58B	13.76%1.98B	5,503.23%1.74B	-99.47%31M	44.06%5.86B	25.05%4.07B	88.75%3.25B	1,324.79%1.72B	-87.17%121M	-59.74%943M
Net income attributable to the parent company	-0.78%4.19B	146.19%4.23B	5,823.33%1.72B	-100.98%-30M	126.65%3.05B	-3.23%1.35B	136.33%1.39B	-20.83%589M	130.34%744M	-84.51%323M
Preferred stock dividends
Other preferred stock dividends	0	0	0	0	0	0	0	0	0	0
Net income attributable to common stockholders	-0.78%4.19B	146.19%4.23B	5,823.33%1.72B	-100.98%-30M	126.65%3.05B	-3.23%1.35B	136.33%1.39B	-20.83%589M	130.34%744M	-84.51%323M
Basic earnings per share	1.87%18.719	135.50%18.376	6,011.36%7.803	-101.00%-0.132	129.67%13.16	-3.37%5.73	136.07%5.93	-24.54%2.512	128.01%3.329	-84.37%1.46
Diluted earnings per share	1.55%18.383	132.33%18.103	5,914.93%7.792	-101.02%-0.134	131.39%13.12	-3.41%5.67	137.46%5.87	-25.65%2.472	130.90%3.325	-84.57%1.44
Dividend per share	2.33%0.44	0.00%0.43	0.00%0.43	0.00%0.43	22.86%0.43	0.00%0.35	0.00%0.35	0.00%0.35	4.48%0.35	0.335
Currency Unit	EUR	EUR	EUR	EUR	EUR	EUR	EUR	EUR	EUR	EUR
Accounting Standards	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP	NonUS-GAAP

Analysis

Analyst Rating

No Data

Price Target

No Data

Heat List

Overall