EssilorLuxottica SA
PAR:EL
EssilorLuxottica SA
PAR:EL
Price:
243.5
EUR
-0.9%
Market Cap:
€112.8B
Balance Sheet
Balance Sheet Decomposition
EssilorLuxottica SA
EssilorLuxottica SA
Balance Sheet Decomposition is not available for
EssilorLuxottica SA
EssilorLuxottica SA
Balance Sheet
EssilorLuxottica SA
EssilorLuxottica SA
Currency: EUR
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
74
|
63
|
95
|
98
|
659
|
585
|
696
|
506
|
386
|
371
|
390
|
661
|
786
|
626
|
466
|
517
|
1 159
|
1 829
|
4 836
|
8 683
|
3 293
|
1 960
|
2 558
|
2 251
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
214
|
216
|
238
|
0
|
396
|
465
|
433
|
408
|
756
|
1 344
|
1 895
|
4 182
|
1 588
|
1 756
|
0
|
1 876
|
|
| Cash Equivalents |
74
|
63
|
95
|
98
|
659
|
585
|
696
|
506
|
171
|
155
|
153
|
661
|
390
|
161
|
33
|
109
|
403
|
485
|
2 941
|
4 501
|
1 705
|
204
|
2 558
|
375
|
|
| Short-Term Investments |
22
|
189
|
517
|
573
|
0
|
75
|
31
|
33
|
34
|
0
|
7
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
500
|
200
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
427
|
423
|
460
|
457
|
539
|
566
|
628
|
728
|
782
|
959
|
1 201
|
1 240
|
1 292
|
1 421
|
1 550
|
1 724
|
1 113
|
2 891
|
2 974
|
2 670
|
2 651
|
2 956
|
3 207
|
3 880
|
|
| Accounts Receivables |
364
|
360
|
394
|
404
|
467
|
499
|
549
|
624
|
675
|
838
|
1 022
|
1 055
|
1 087
|
1 226
|
1 342
|
1 465
|
944
|
2 348
|
2 411
|
2 066
|
2 355
|
2 697
|
2 936
|
3 261
|
|
| Other Receivables |
63
|
63
|
66
|
54
|
72
|
66
|
79
|
104
|
107
|
121
|
179
|
185
|
205
|
195
|
208
|
259
|
169
|
543
|
563
|
604
|
296
|
259
|
271
|
619
|
|
| Inventory |
348
|
325
|
310
|
306
|
365
|
371
|
394
|
475
|
486
|
645
|
753
|
830
|
869
|
1 002
|
1 099
|
1 125
|
832
|
2 034
|
2 166
|
1 930
|
2 445
|
2 789
|
2 750
|
3 152
|
|
| Other Current Assets |
76
|
66
|
63
|
22
|
26
|
27
|
62
|
82
|
74
|
66
|
77
|
89
|
79
|
113
|
157
|
143
|
71
|
239
|
274
|
237
|
804
|
936
|
1 206
|
753
|
|
| Total Current Assets |
948
|
1 066
|
1 445
|
1 456
|
1 589
|
1 624
|
1 811
|
1 823
|
1 760
|
2 042
|
2 429
|
2 826
|
3 031
|
3 162
|
3 272
|
3 509
|
3 175
|
6 993
|
10 750
|
13 720
|
9 193
|
8 641
|
9 721
|
10 036
|
|
| PP&E Net |
572
|
527
|
513
|
520
|
637
|
671
|
741
|
811
|
803
|
876
|
955
|
1 000
|
998
|
1 154
|
1 200
|
1 214
|
1 809
|
5 167
|
5 634
|
5 101
|
7 141
|
7 757
|
8 251
|
9 173
|
|
| PP&E Gross |
572
|
527
|
513
|
520
|
637
|
671
|
741
|
811
|
803
|
876
|
955
|
1 000
|
998
|
1 154
|
1 200
|
1 214
|
1 809
|
5 167
|
5 634
|
5 101
|
7 141
|
7 757
|
0
|
9 173
|
|
| Accumulated Depreciation |
802
|
810
|
860
|
870
|
979
|
1 000
|
1 043
|
1 121
|
1 211
|
1 399
|
1 553
|
1 704
|
1 747
|
2 121
|
2 269
|
2 410
|
2 259
|
2 500
|
3 137
|
3 197
|
4 886
|
5 409
|
0
|
6 363
|
|
| Intangible Assets |
132
|
125
|
116
|
88
|
124
|
118
|
122
|
205
|
222
|
501
|
582
|
622
|
732
|
1 532
|
1 826
|
1 825
|
1 246
|
11 975
|
11 300
|
10 031
|
12 599
|
12 122
|
11 014
|
11 047
|
|
| Goodwill |
357
|
292
|
308
|
350
|
451
|
475
|
591
|
958
|
1 060
|
1 522
|
1 883
|
2 087
|
2 476
|
4 668
|
5 295
|
6 191
|
3 608
|
23 486
|
24 074
|
22 658
|
29 104
|
30 734
|
30 265
|
31 996
|
|
| Note Receivable |
0
|
0
|
0
|
4
|
9
|
9
|
14
|
8
|
46
|
51
|
64
|
25
|
17
|
108
|
128
|
163
|
0
|
0
|
0
|
0
|
46
|
71
|
0
|
194
|
|
| Long-Term Investments |
138
|
145
|
113
|
144
|
175
|
190
|
197
|
209
|
213
|
126
|
142
|
229
|
210
|
13
|
40
|
18
|
15
|
205
|
147
|
129
|
367
|
391
|
81
|
1 425
|
|
| Other Long-Term Assets |
3
|
4
|
1
|
40
|
47
|
42
|
39
|
53
|
58
|
94
|
103
|
118
|
113
|
152
|
210
|
243
|
211
|
572
|
678
|
679
|
965
|
845
|
1 191
|
393
|
|
| Other Assets |
357
|
292
|
308
|
350
|
451
|
475
|
591
|
958
|
1 060
|
1 522
|
1 883
|
2 087
|
2 476
|
4 668
|
5 295
|
6 191
|
3 608
|
23 486
|
24 074
|
22 658
|
29 104
|
30 734
|
30 265
|
31 996
|
|
| Total Assets |
2 149
N/A
|
2 158
+0%
|
2 495
+16%
|
2 603
+4%
|
3 032
+16%
|
3 130
+3%
|
3 514
+12%
|
4 067
+16%
|
4 163
+2%
|
5 213
+25%
|
6 158
+18%
|
6 907
+12%
|
7 577
+10%
|
10 789
+42%
|
11 971
+11%
|
13 163
+10%
|
10 064
-24%
|
48 398
+381%
|
52 583
+9%
|
52 318
-1%
|
59 415
+14%
|
60 561
+2%
|
60 523
0%
|
64 264
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
439
|
523
|
555
|
598
|
632
|
624
|
760
|
913
|
489
|
502
|
564
|
624
|
697
|
907
|
1 745
|
1 770
|
1 864
|
2 218
|
2 297
|
2 381
|
2 657
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
270
|
281
|
355
|
371
|
365
|
0
|
0
|
1 005
|
1 000
|
1 514
|
1 401
|
0
|
1 432
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
22
|
25
|
27
|
81
|
37
|
28
|
35
|
57
|
0
|
0
|
37
|
5
|
0
|
77
|
0
|
13
|
|
| Current Portion of Long-Term Debt |
65
|
65
|
111
|
26
|
156
|
187
|
32
|
194
|
60
|
377
|
579
|
306
|
525
|
881
|
502
|
1 133
|
228
|
1 657
|
895
|
1 155
|
1 873
|
1 933
|
2 699
|
3 399
|
|
| Other Current Liabilities |
443
|
434
|
482
|
102
|
117
|
116
|
169
|
262
|
235
|
316
|
407
|
728
|
693
|
1 122
|
1 321
|
1 466
|
958
|
4 072
|
1 910
|
2 147
|
3 320
|
3 180
|
4 661
|
3 054
|
|
| Total Current Liabilities |
509
|
499
|
593
|
567
|
796
|
857
|
799
|
1 106
|
942
|
1 478
|
1 927
|
1 874
|
2 038
|
2 950
|
2 853
|
3 718
|
2 093
|
7 474
|
5 617
|
6 171
|
8 925
|
8 888
|
9 741
|
10 555
|
|
| Long-Term Debt |
352
|
351
|
598
|
607
|
449
|
263
|
436
|
438
|
282
|
286
|
309
|
526
|
607
|
1 521
|
1 905
|
1 364
|
1 671
|
4 045
|
8 483
|
10 735
|
11 143
|
10 194
|
8 958
|
9 804
|
|
| Deferred Income Tax |
0
|
0
|
0
|
2
|
2
|
1
|
2
|
22
|
23
|
124
|
149
|
147
|
165
|
383
|
422
|
383
|
157
|
2 267
|
2 137
|
1 887
|
2 536
|
2 377
|
2 145
|
2 043
|
|
| Minority Interest |
2
|
2
|
3
|
5
|
7
|
11
|
12
|
15
|
22
|
43
|
133
|
257
|
285
|
345
|
385
|
366
|
6
|
504
|
536
|
530
|
811
|
692
|
653
|
626
|
|
| Other Liabilities |
79
|
94
|
95
|
82
|
109
|
116
|
109
|
135
|
181
|
281
|
316
|
446
|
726
|
675
|
699
|
644
|
329
|
1 209
|
1 014
|
727
|
936
|
955
|
788
|
861
|
|
| Total Liabilities |
942
N/A
|
945
+0%
|
1 289
+36%
|
1 262
-2%
|
1 363
+8%
|
1 249
-8%
|
1 357
+9%
|
1 716
+26%
|
1 450
-15%
|
2 212
+53%
|
2 833
+28%
|
3 250
+15%
|
3 821
+18%
|
5 874
+54%
|
6 264
+7%
|
6 475
+3%
|
4 256
-34%
|
15 499
+264%
|
17 787
+15%
|
20 050
+13%
|
24 351
+21%
|
23 106
-5%
|
22 285
-4%
|
23 889
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
35
|
36
|
36
|
36
|
36
|
36
|
38
|
38
|
39
|
38
|
39
|
39
|
39
|
39
|
39
|
39
|
40
|
77
|
79
|
79
|
80
|
81
|
82
|
82
|
|
| Retained Earnings |
938
|
1 075
|
1 216
|
1 193
|
1 421
|
1 661
|
1 933
|
2 212
|
2 498
|
2 793
|
3 135
|
3 518
|
3 933
|
4 687
|
5 261
|
5 749
|
1 040
|
1 083
|
12 243
|
11 955
|
12 696
|
13 438
|
2 289
|
15 755
|
|
| Additional Paid In Capital |
150
|
190
|
194
|
212
|
204
|
237
|
330
|
312
|
415
|
225
|
307
|
311
|
302
|
360
|
400
|
591
|
570
|
20 931
|
21 979
|
22 012
|
22 381
|
23 066
|
22 882
|
23 539
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
14
|
13
|
5
|
9
|
22
|
41
|
49
|
79
|
83
|
121
|
131
|
159
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
27
|
45
|
47
|
64
|
82
|
72
|
102
|
153
|
175
|
136
|
264
|
239
|
304
|
286
|
286
|
168
|
0
|
92
|
68
|
201
|
231
|
360
|
312
|
172
|
|
| Other Equity |
111
|
43
|
193
|
37
|
104
|
31
|
38
|
48
|
43
|
122
|
157
|
107
|
131
|
236
|
424
|
636
|
4 158
|
10 900
|
563
|
1 577
|
138
|
1 230
|
13 297
|
1 171
|
|
| Total Equity |
1 207
N/A
|
1 212
+0%
|
1 206
-1%
|
1 341
+11%
|
1 669
+24%
|
1 881
+13%
|
2 156
+15%
|
2 351
+9%
|
2 713
+15%
|
3 001
+11%
|
3 325
+11%
|
3 657
+10%
|
3 756
+3%
|
4 915
+31%
|
5 707
+16%
|
6 688
+17%
|
5 808
-13%
|
32 899
+466%
|
34 796
+6%
|
32 268
-7%
|
35 064
+9%
|
37 455
+7%
|
38 238
+2%
|
40 375
+6%
|
|
| Total Liabilities & Equity |
2 149
N/A
|
2 158
+0%
|
2 495
+16%
|
2 603
+4%
|
3 032
+16%
|
3 130
+3%
|
3 514
+12%
|
4 067
+16%
|
4 163
+2%
|
5 213
+25%
|
6 158
+18%
|
6 907
+12%
|
7 577
+10%
|
10 789
+42%
|
11 971
+11%
|
13 163
+10%
|
10 064
-24%
|
48 398
+381%
|
52 583
+9%
|
52 318
-1%
|
59 415
+14%
|
60 561
+2%
|
60 523
0%
|
64 264
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
200
|
202
|
203
|
204
|
204
|
205
|
209
|
207
|
211
|
209
|
209
|
210
|
210
|
212
|
214
|
216
|
485
|
427
|
437
|
437
|
441
|
445
|
452
|
457
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Switch to:
Switch to:
See Also
Discover More
