1 Modèle : 100/IS/N

PIECES ANNEXES A LA
DECLARATION FISCALE

IMPÔT SUR LES SOCIETES

( Modèle comptable normal )

Exercice du : 01/01/2015 au 31/12/2020

Raison Sociale : Société Fenie Brossette

Identifiant fiscal : 1620962

Taxe professionnelle :

Adresse siège social : 284, Boulevard Zerktouni – Casablanca

Ville : CASABLACA
ICE : 000084803000004

A CASABLACA , 3/31/2021

REALISE PAR : ENCADRE PAR:

OUABAIL YOUNESS
MATACHE ABDELHAFID M. ALAOUI MDAGHRI ANAS
NDEYE MAIMOUNA DIOUF
SBIRO HOUDA

ESPACE RESERVE A L'ADMINISTRATION

Numéro d'enregistrement de la déclaration :…………………………………………

Date :……………………….. Signature

SOCIETE FENIE BROSSETTE EXERCICE COMPTABLE DU 01/01/2020 AU 31/12/2020
284, Boulevard Zerktouni – Casablanca

BILAN - ACTIF (MODEL NORMAL)

2020 2019 2018 2017 2016 2015

ACTIF
Brut Amort - Prov Net Net Net Net Net Net

IMMOBILISATION EN NON VALEUR (A) 6,311,619.90 5,777,338.32 534,281.58 1,099,923.58 1,665,565.58 1,204,623.75 2,158,586.94 1,605,206.97
Frais préliminaires 0.00 0.00 13,333.33 680,583.33 1,005,620.93
Charges à répartir sur plusieurs exercices 6,311,619.90 5,777,338.32 534,281.58 1,099,923.58 1,665,565.58 1,191,290.42 1,478,003.61 599,586.04
Primes de remboursement des obligations 0.00 0.00 0.00
IMMOBILISATIONS INCORPORELLES (B) 5,162,387.99 4,674,589.26 487,798.73 532,657.04 888,271.81 1,727,922.63 2,486,948.84 3,299,143.92
Immobilisation en recherche et développement 0.00 0.00 0.00
Brevets, marques, droits et valeurs similaires 4,722,286.99 4,674,589.26 47,697.73 92,556.04 448,170.81 1,287,821.63 2,046,847.84 2,859,042.92
Fonds commercial 440,101.00 440,101.00 440,101.00 440,101.00 440,101.00 440,101.00 440,101.00
Autres immobilisations incorporelles 0.00 0.00 0.00
IMMOBILISATIONS CORPORELLES (C) 237,464,388.76 158,256,886.17 79,207,502.59 79,129,660.01 88,847,801.52 95,803,434.18 118,144,347.74 132,752,725.87
IMMOBILISE

Terrains 17,700,000.00 17,700,000.00 17,700,000.00 17,700,000.00 22,335,540.00 22,785,540.00 30,538,140.00

Constructions 61,577,828.17 32,698,646.68 28,879,181.49 29,890,049.17 33,022,307.62 36,154,566.07 57,248,235.61 62,722,978.04
Installations techniques, matériel et outillage 107,495,885.56 77,301,630.07 30,194,255.49 28,061,613.23 32,848,549.54 29,823,096.22 27,164,457.43 26,657,675.65
Matériel transport 8,594,480.57 8,377,908.13 216,572.44 424,312.70 621,053.78 804,044.99 1,044,149.58 130,823.00
Mobilier, matériel de bureau, aménagements divers 42,096,194.46 39,878,701.29 2,217,493.17 3,053,684.91 4,655,890.58 6,028,346.90 9,338,541.12 12,139,685.18
ACTIF

Autres immobilisations corporelles 0.00 0.00 0.00 0.00

Immobilisations corporelles en cours 0.00 657,840.00 563,424.00 563,424.00
IMMOBILISATIONS FINANCIERES (D) 482,172.50 482,172.50 482,172.50 506,556.26 506,556.26 506,556.26 578,885.34
Prêts immobilisés 0.00 24,383.76 24,383.76 24,383.76 96,712.84
Autres créances financières 307,299.86 307,299.86 307,299.86 307,299.86 307,299.86 307,299.86 307,299.86
Titres de participation 174,872.64 174,872.64 174,872.64 174,872.64 174,872.64 174,872.64 174,872.64
Autres titres immobilisés 0.00 0.00 0.00
ECARTS DE CONVERSION ACTIF (E) 0.00 0.00 0.00 0.00 0.00 0.00
Diminution des créances immobilisées 0.00 0.00 0.00
Augmentation des dettes de financement 0.00 0.00 0.00
TOTAL I (A+B+C+D+E) 249,420,569.15 168,708,813.75 80,711,755.40 81,244,413.13 91,908,195.17 99,242,536.82 123,296,439.78 138,235,962.10
 STOCKS (F) 160,547,828.56 20,618,532.24 139,929,296.32 149,531,606.92 163,706,670.40 140,978,769.61 166,448,283.95 159,408,810.87
Marchandises 126,257,684.38 20,618,532.24 105,639,152.14 119,939,622.41 144,526,853.22 117,732,555.96 149,354,518.21 148,044,267.95
Matières et fournitures consommables 0.00 0.00 0.00 0.00
Produits en cours 34,290,144.18 34,290,144.18 29,591,984.51 19,179,817.18 23,246,213.65 11,316,665.06 8,007,608.83
Produits intermédiaires et produits résiduels 0.00 0.00 0.00
Produits finis 0.00 0.00 5,777,100.68 3,356,934.09
ACTIF CIRCULANT

CREANCES DE L'ACTIF CIRCULANT (G) 365,553,495.23 93,829,473.13 271,724,022.10 314,418,930.05 332,812,226.63 436,527,095.77 440,637,003.93 423,239,648.25
Fournisseurs débiteurs, avances et acomptes 2,182,406.74 2,182,406.74 132,582.24 71,789.07 1,109,413.20 0.00 207,516.00
Clients et comptes rattachés 317,552,458.36 93,829,473.13 223,722,985.23 265,804,132.75 283,437,706.81 337,337,705.49 382,549,466.92 370,920,701.07
Personnel 602,260.96 602,260.96 161,290.23 202,202.25 76,288.56 71,010.78 112,642.73
Etat 28,472,495.28 28,472,495.28 32,062,728.26 30,557,373.55 23,690,194.31 29,773,725.91 27,724,863.33
Comptes d'associés 0.00 0.00 0.00 0.00
Autres débiteurs 16,538,430.19 16,538,430.19 14,776,380.40 17,793,637.44 71,958,280.23 21,345,548.19 22,441,640.10
Comptes de régularisation Actif 205,443.70 205,443.70 1,481,816.17 749,517.51 2,355,213.98 6,897,252.13 1,832,285.02
TITRES ET VALEURS DE PLACEMENT (H) 0.00 0.00 0.00
ECARTS DE CONVERSION - ACTIF (I) 307,274.60 307,274.60 534,252.14 586,309.59 460,545.65 1,403,575.59 1,321,025.56
TOTAL II (F+G+H+I) 526,408,598.39 114,448,005.37 411,960,593.02 464,484,789.11 497,105,206.62 577,966,411.03 608,488,863.47 583,969,484.68

TRÉSORERIE - ACTIF 3,278,182.04 0.00 3,278,182.04 7,652,517.80 8,150,373.50 3,027,324.00 2,160,999.14 1,634,966.72
Chèques et valeurs à encaisser 672,349.61 672,349.61 810,437.10 679,526.51 762,955.63 569,082.01 452,042.49
TRESO

Banque, T.G. et C.C.P. 2,605,832.43 2,605,832.43 6,842,080.70 7,470,846.99 2,253,448.96 1,591,917.13 1,172,004.82
Caisse, Régies d'avances et accréditifs 0.00 10,919.41 10,919.41 10,919.41 10,919.41
TOTAL III 3,278,182.04 3,278,182.04 7,652,517.80 8,161,292.91 3,027,324.00 2,171,918.55 1,634,966.72

TOTAL ACTIF ( I + II + III) 779,107,349.58 283,156,819.12 495,950,530.46 553,381,720.04 597,174,694.70 680,236,271.85 733,957,221.80 723,840,413.50

BILAN - PASSIF (MODEL NORMAL)

PASSIF 2020 2019 2018 2017 2016 2015

CAPITAUX PROPRES (A) 104,996,868.37 126,525,592.72 186,429,357.78 239,384,236.51 264,633,876.00 275,201,878.38

Capital social ou personnel (1) 143,898,400.00 143,898,400.00 143,898,400.00 143,898,400.00 143,898,400.00 143,898,400.00
 Moins : actionnaires, capital souscrit non appele
Capital appele dont verse :
Primes d'émission, de fusion, d'apport 66,101,880.00 66,101,880.00 66,101,880.00 66,101,880.00 66,101,880.00 66,101,880.00
Ecarts de réévaluation
Réserve légale 14,389,840.00 14,389,840.00 14,389,840.00 14,389,840.00 14,389,840.00 14,389,840.00
Autres réserves 37,968,940.64 37,968,940.64 37,968,940.64 37,968,940.64 37,968,940.64 37,968,940.64
FINANCEMENT PERMANENT

Report à nouveau (2) -135,833,467.92 -75,929,702.86 -22,974,824.13 2,274,815.37 12,842,817.75 25,678,360.95

Résultat en instance d'affectation (2)
Résultat net de l'exercice (2) -21,528,724.35 -59,903,765.06 -52,954,878.73 -25,249,639.50 -10,568,002.38 -12,835,543.21
CAPITAUX PROPRES ASSIMILES (B) 0.00 0.00 0.00 0.00 0.00 0.00
Subventions d'investissements
Provisions réglementées
DETTES DE FINANCEMENT (C) 33,414,779.80 43,481,373.88 53,547,967.96 63,614,562.04 65,665,166.75 79,915,166.70
Emprunts obligataires
Autres dettes de financement 33,414,779.80 43,481,373.88 53,547,967.96 63,614,562.04 65,665,166.74 79,915,166.70
PROVISIONS DURABLES POUR RISQUES ET CH (D) 0.00 0.00 0.00 0.00 0.00 0.00
Provisions pour risques
Provisions pour charges
ECARTS DE CONVERSION - PASSIF (E) 0.00 0.00 0.00 0.00 0.00 0.00
Augmentation des créances immobilisées
Diminution des dettes de financement
TOTAL I (A+B+C+D+E) 138,411,648.17 170,006,966.60 239,977,325.74 302,998,798.55 330,299,042.75 355,117,045.08

DETTES DU PASSIF CIRCULANT (F) 258,833,505.37 253,923,433.29 247,999,138.68 285,636,740.27 292,710,035.99 249,063,226.67
Fournisseurs et comptes rattachés 173,989,763.60 171,840,635.83 187,744,756.13 201,982,389.63 217,987,995.87 168,645,512.89
Clients créditeurs, avances et acomptes 29,782,967.85 21,588,072.81 641,981.82 641,981.82 109,062.78 109,062.78
PASSIF CIRCULANT

Personnel 940,831.88 4,234,160.46 7,028,829.04 7,249,753.11 7,652,182.20 6,534,763.20

Organismes sociaux 2,855,631.49 3,882,407.14 3,808,758.98 3,795,282.20 4,603,133.32 4,750,200.02
Etat 37,099,453.48 38,817,881.40 35,595,689.23 39,122,195.62 32,077,078.80 36,454,078.84
Comptes d'associés 10,106,404.51 9,954,827.84 29,778,446.00 26,764,605.25 27,199,006.46
Autres créanciers 2,645,161.07 2,595,351.16 2,125,128.58 1,614,886.00 1,291,655.62 1,180,560.08
Comptes de régularisation - passif 11,519,696.00 858,519.98 1,099,167.06 1,451,805.89 2,224,322.15 4,190,042.40
AUTRES PROVISIONS POUR RISQUES ET CHAR (G) 78,846,274.60 79,674,293.14 45,073,253.59 13,990,626.95 1,726,906.79 3,424,144.58 78,884,082.78
ECARTS DE CONVERSION - PASSIF (Éléments circu
(H) 37,808.18 21,097.05 305,844.79 2,005,192.27 1,292,184.97 1,210,488.35
TOTAL II (F+G+H) 337,717,588.15 333,618,823.48 293,378,237.06 301,632,559.49 295,729,127.75 253,697,859.60

TRÉSORERIE - PASSIF
SO
 TRESO Crédits d'escompte
Crédits de trésorerie 5,332,872.16 4,877,778.51 15,592,805.84 14,211,200.86 20,227,773.13
Banques (soldes créditeurs) 19,821,294.14 44,423,057.80 58,941,353.39 60,012,107.97 93,717,850.44 94,797,735.69
TOTAL III 19,821,294.14 49,755,929.96 63,819,131.90 75,604,913.81 107,929,051.30 115,025,508.82

TOTAL PASSIF (I + II + III) 495,950,530.46 553,381,720.04 597,174,694.70 680,236,271.85 733,957,221.80 723,840,413.50

COMPTE DE PRODUITS ET CHARGES (Hors taxes)

TOTAUX
( MODEL NORMAL )
2020 2019 2018 2017 2016 2015
I - PRODUITS D'EXPLOITATION
Ventes de marchandises (en l'état) 334,866,756.60 414,788,480.27 435,452,296.59 413,569,073.22 446,823,742.24 497,508,876.38
Ventes de biens et services produits 93,309,463.00 136,094,935.48 102,096,464.84 131,136,857.89 129,462,003.15 116,593,359.88
Chiffres d'affaires 428,176,219.60 550,883,415.75 537,548,761.43 544,705,931.11 576,285,745.39 614,102,236.26
Variation de stock de produits (±) 0.00 0.00 0.00
Immobilisations produites par l'Ese pour elle même 12,493,661.60 732,163.32 10,205,506.86 8,004,045.81 6,830,904.01 5,684,861.16
Subvention d'exploitation 0.00 0.00 0.00
Autres produits d'exploitation 5,350.44 349,298.34 50,229.50 1,090,051.60 335,094.91 347,200.59
EXPLOITATION

Reprises d'exploitation; transfert de charges 5,760,215.57 10,357,627.53 5,516,172.88 7,376,933.79 9,734,220.62 4,056,507.76
TOTAL I 446,435,447.21 562,322,504.94 553,320,670.67 561,176,962.31 593,185,964.93 624,190,805.77
II - CHARGES D'EXPLOITATION
Achats revendus de marchandises 298,324,713.58 381,877,809.75 345,549,158.96 366,263,003.73 387,479,306.57 432,084,159.79
Achats consommés de matières et de fournitures 57,404,721.51 47,379,092.01 84,800,114.72 64,790,479.25 69,426,520.40 75,946,804.10
Autres charges externes 39,060,990.49 56,649,441.33 55,850,687.87 47,763,962.76 51,111,263.51 45,607,633.33
Impôts et taxes 1,167,700.90 1,127,933.75 1,509,665.13 2,072,851.01 1,762,191.60 1,855,560.60
Charges de personnel 32,593,237.82 47,970,231.91 47,000,349.85 50,530,860.11 52,289,071.62 53,864,200.45
Autres charges d'exploitation 451,854.34 710,447.22 704,421.60 709,706.52 850,043.52 705,576.50
Dotations d'exploitation 30,864,779.17 42,741,947.39 29,030,440.52 26,271,313.19 28,826,112.59 24,581,960.75
TOTAL II 459,867,997.81 578,456,903.36 564,444,838.65 558,402,176.57 591,744,509.81 634,645,895.52
III - RESULTAT D'EXPLOITATION ( I - II ) -13,432,550.60 -16,134,398.42 -11,124,167.98 2,774,785.74 1,441,455.12 -10,455,089.75
IV - PRODUITS FINANCIERS
Produits des titres de participation et autres t. immo 0.00 0.00 0.00
Gains de change 1,171,010.31 1,309,648.81 896,275.17 2,318,466.41 1,387,917.10 2,136,953.85
Intérêts et autres produits financiers 12,973.60 569,868.28 610,893.49 664,984.17 707,781.21
Reprises financières; transferts de charges 534,252.14 586,309.59 460,545.65 1,403,575.59 1,321,025.56 585,681.60
ANCIER

TOTAL IV 1,718,236.05 1,895,958.40 1,926,689.10 4,332,935.49 3,373,926.83 3,430,416.66

FINANCIER V - CHARGES FINANCIERES
Charges d'intérêts 4,370,825.67 6,305,830.16 7,966,157.06 11,107,854.04 12,210,527.36 13,284,710.29
Pertes de change 1,753,809.72 946,062.98 1,823,658.25 2,788,494.52 1,837,060.44 2,365,511.56
Autres charges financières 0.00 0.00 0.00
Dotations financières 307,274.60 534,252.14 586,309.59 460,545.65 1,403,575.59 1,321,025.56
TOTAL V 6,431,909.99 7,786,145.28 10,376,124.90 14,356,894.21 15,451,163.39 16,971,247.41
VI - RESULTAT FINANCIER ( IV - V ) -4,713,673.94 -5,890,186.88 -8,449,435.80 -10,023,958.72 -12,077,236.56 -13,540,830.75
VII - RESULTAT COURANT ( III + V I) -18,146,224.54 -22,024,585.30 -19,573,603.78 -7,249,172.98 -10,635,781.44 -23,995,920.50
VIII - PRODUITS NON COURANTS
Produits des cessions d'immobilisations 2,838,994.74 137,299.00 8,926,648.88 51,319,283.92 11,195,684.08 21,081,363.00
Subventions d'équilibre 0.00 0.00 0.00
Reprises sur subventions d'investissement 0.00 0.00 0.00
Autres produits non courants 1,010,594.54 418,220.48 192,613.41 311,265.21 90,748.12 396,940.81
NON COURANT

Reprises non courantes; transferts de charges 0.00 0.00 1,853,316.50 3,712,352.00

TOTAL VIII 3,849,589.28 555,519.48 9,119,262.29 51,630,549.13 13,139,748.70 25,190,655.81
IX - CHARGES NON COURANTES
Valeurs nettes d'amort. des immo. cédées 454,923.95 463,619.80 5,106,979.70 21,134,577.94 9,409,846.89 5,280,112.08
Subventions accordées 0.00 0.00
Autres charges non courantes 463,012.84 828,276.52 3,536,268.80 751,254.67 768,300.33 3,808,394.38
Dotations non courantes aux amort. et provisions 4,162,271.56 34,378,000.00 31,161,000.00 45,000,000.00 0.00 1,853,316.50
TOTAL IX 5,080,208.35 35,669,896.32 39,804,248.50 66,885,832.61 10,178,147.22 10,941,822.96
X - RESULTAT NON COURANT ( VIII- IX ) -1,230,619.07 -35,114,376.84 -30,684,986.21 -15,255,283.48 2,961,601.48 14,248,832.85

XI - RESULTAT AVANT IMPOTS ( VII+ X ) -19,376,843.61 -57,138,962.14 -50,258,589.99 -22,504,456.46 -7,674,179.96 -9,747,087.65
XII - IMPOTS SUR LES RESULTATS 2,151,880.74 2,764,802.92 2,696,288.74 2,745,183.04 2,893,822.42 3,088,455.56
XIII - RESULTAT NET ( XI - XII ) -21,528,724.35 -59,903,765.06 -52,954,878.73 -25,249,639.50 -10,568,002.38 -12,835,543.21
XIV - TOTAL DES PRODUITS ( I + IV + VIII ) 452,003,272.54 564,773,982.82 564,366,622.06 617,140,446.93 609,699,640.46 652,811,878.24
XV - TOTAL DES CHARGES ( II + V + IX + XII ) 473,531,996.89 624,677,747.88 617,321,500.79 642,390,086.43 620,267,642.84 665,647,421.45
XVI - RESULTAT NET ( XIV - XV ) -21,528,724.35 -59,903,765.06 -52,954,878.73 -25,249,639.50 -10,568,002.38 -12,835,543.21
79,695,390.19 ### ### 3,019,091.76 4,634,632.93 0.00
BALANCE SHEET SOCIETE FENIE BROSSETTE
284, Boulevard Zerktouni – Casablanca
Price in MAD
ASSETS
EXERCICE 2020 2019 2018 2017 2016 2015
Current Assets

Cash 3,278,182.04 7,652,517.80 8,161,292.91 3,027,324.00 2,171,918.55 1,634,966.72

Marketable securities - - - - - -
Inventories 139,929,296.32 149,531,606.92 163,706,670.40 140,978,769.61 166,448,283.95 159,408,810.87
Accounts receivable 317,552,458.36 349,702,783.59 350,201,766.44 403,571,164.15 414,679,839.92 399,979,396.05
Less allowance for doubtfull accounts - 93,829,473.13 - 83,898,650.84 - 66,764,059.63 - 66,233,458.66 - 32,130,373.00 - 29,058,694.98
Prepaid expenses 2,182,406.74 132,582.24 71,789.07 1,109,413.20 - 207,516.00
Other 46,125,904.73 49,016,467.20 49,889,040.34 98,540,522.73 59,491,112.60 53,432,456.74

Total Current Assets 415,238,775.06 472,137,306.91 505,266,499.53 580,993,735.03 610,660,782.02 585,604,451.40

Fixed Assets

Land 17,700,000.00 17,700,000.00 17,700,000.00 22,335,540.00 22,785,540.00 30,538,140.00

Building 61,577,828.17 59,291,463.67 59,291,463.67 59,291,463.67 89,245,295.16 88,990,744.49
Machinery and equipment 107,495,885.56 98,474,101.51 97,669,938.48 93,582,859.54 87,107,704.42 84,859,942.99
Vehicles 8,594,480.57 8,575,461.08 8,549,548.90 8,626,810.11 8,796,815.05 7,758,493.03
office equipment 42,096,194.46 41,767,186.53 41,690,816.51 40,431,508.62 42,430,923.94 41,750,668.54
Tangible assets in progress - - - 657,840.00 563,424.00 563,424.00
Intangible assets 5,162,387.99 5,162,387.99 5,162,387.99 5,162,387.99 5,031,321.89 4,956,716.46
non value fixed asset 6,311,619.90 6,311,619.90 7,936,807.90 6,896,771.90 6,429,771.90 6,834,597.90
Financial fixed assets (Investments) 482,172.50 482,172.50 506,556.26 506,556.26 506,556.26 578,885.34
Less accumulated depreciation (Negative Value) - 168,708,813.75 - 156,519,980.05 - 146,599,324.54 - 138,249,201.27 - 139,600,912.84 - 128,595,650.65

net fixed Assets 80,711,755.40 81,244,413.13 91,908,195.17 99,242,536.82 123,296,439.78 138,235,962.10

TOTAL ASSETS 495,950,530.46 553,381,720.04 597,174,694.70 680,236,271.85 733,957,221.80 723,840,413.50

LIABILITIES AND OWNER'S EQUITY

Current Liabilities
bank operating credit 19,821,294.14 49,755,929.96 63,819,131.90 75,604,913.81 107,929,051.30 115,025,508.82
Accounts payable 173,989,763.60 171,840,635.83 187,744,756.13 201,982,389.63 217,987,995.87 168,645,512.89
Receipt in advance 29,782,967.85 21,588,072.81 641,981.82 641,981.82 109,062.78 109,062.78
Accrued wages and social security 3,796,463.37 8,116,567.60 10,837,588.02 11,045,035.31 12,255,315.52 11,284,963.22
Income taxes payable 37,099,453.48 38,817,881.40 35,595,689.23 39,122,195.62 32,077,078.80 36,454,078.84
association account - 10,106,404.51 9,954,827.84 29,778,446.00 26,764,605.25 27,199,006.46
other Receipt in advance 2,645,161.07 2,595,351.16 2,125,128.58 1,614,886.00 1,291,655.62 1,180,560.08
Accounts of regularisation 11,519,696.00 858,519.98 1,099,167.06 1,451,805.89 2,224,322.15 4,190,042.40
Other current liabilities 78,884,082.78 79,695,390.19 45,379,098.38 15,995,819.22 3,019,091.76 4,634,632.93

Total Current Liabilities 357,538,882.29 383,374,753.44 357,197,368.96 377,237,473.30 403,658,179.05 368,723,368.42

Long-Term Liabilities

Long-term debt
Other long-term debt 33,414,779.80 43,481,373.88 53,547,967.96 63,614,562.04 65,665,166.74 79,915,166.70

Total Long-Term Liabilities 33,414,779.80 43,481,373.88 53,547,967.96 63,614,562.04 65,665,166.74 79,915,166.70

Owner's Equity

Equity capital 143,898,400.00 143,898,400.00 143,898,400.00 143,898,400.00 143,898,400.00 143,898,400.00

issue premium 66,101,880.00 66,101,880.00 66,101,880.00 66,101,880.00 66,101,880.00 66,101,880.00
Accumulated retained earnings - 83,474,687.28 - 23,570,922.22 29,383,956.51 54,633,596.01 65,201,598.39 78,037,141.59
Accumulated profits (losses) (+) (-) - 21,528,724.35 - 59,903,765.06 - 52,954,878.73 - 25,249,639.50 - 10,568,002.38 - 12,835,543.21
Other

Total Owner's Equity 104,996,868.37 126,525,592.72 186,429,357.78 239,384,236.51 264,633,876.01 275,201,878.38

TOTAL LIABILITIES AND OWNER'S EQUITY 495,950,530.46 553,381,720.04 597,174,694.70 680,236,271.85 733,957,221.80 723,840,413.50
 Income Statement
Fenie Brossette corporation

MAD 2020 2019 2018 2017 2016 2015

Income Statement

Gross Revenue
sales of goods 334,866,756.60 414,788,480.27 435,452,296.59 413,569,073.22 446,823,742.24 497,508,876.38
sales of goods and services produced 93,309,463.00 136,094,935.48 102,096,464.84 131,136,857.89 129,462,003.15 116,593,359.88
Stocks of finished goods and work
Produced fixed assets 12,493,661.60 732,163.32 10,205,506.86 8,004,045.81 6,830,904.01 5,684,861.16
Returns
Net Revenue 440,669,881.20 551,615,579.07 547,754,268.29 552,709,976.92 583,116,649.40 619,787,097.42
Other Revenue 5,765,566.01 10,706,925.87 5,566,402.38 8,466,985.39 10,069,315.53 4,403,708.35

Total Revenue 446,435,447.21 562,322,504.94 553,320,670.67 561,176,962.31 593,185,964.93 624,190,805.77

Cost of goods sold (COGS) - 298,324,713.58 - 381,877,809.75 - 345,549,158.96 - 366,263,003.73 - 387,479,306.57 - 432,084,159.79
Cost of goods for resale, raw materials and consumables - 57,404,721.51 - 47,379,092.01 - 84,800,114.72 - 64,790,479.25 - 69,426,520.40 - 75,946,804.10
Gross profit 90,706,012.12 133,065,603.18 122,971,396.99 130,123,479.33 136,280,137.96 116,159,841.88
General expenses - 39,060,990.49 - 56,649,441.33 - 55,850,687.87 - 47,763,962.76 - 51,111,263.51 - 45,607,633.33
Wages, social security and pensions - 32,593,237.82 - 47,970,231.91 - 47,000,349.85 - 50,530,860.11 - 52,289,071.62 - 53,864,200.45
Administrative expenses - 1,167,700.90 - 1,127,933.75 - 1,509,665.13 - 2,072,851.01 - 1,762,191.60 - 1,855,560.60
Depreciation - 30,864,779.17 - 42,741,947.39 - 29,030,440.52 - 26,271,313.19 - 28,826,112.59 - 24,581,960.75
Other Expenses - 451,854.34 - 710,447.22 - 704,421.60 - 709,706.52 - 850,043.52 - 705,576.50
Total operating expenses - 104,138,562.72 - 149,200,001.60 - 134,095,564.97 - 127,348,693.59 - 134,838,682.84 - 126,614,931.63

Operating profit - 13,432,550.60 - 16,134,398.42 - 11,124,167.98 2,774,785.74 1,441,455.12 - 10,455,089.75

Gross financial 1,718,236.05 1,895,958.40 1,926,689.10 4,332,935.49 3,373,926.83 3,430,416.66
Interest expenses - 4,370,825.67 - 6,305,830.16 - 7,966,157.06 - 11,107,854.04 - 12,210,527.36 - 13,284,710.29
other financial expenses - 2,061,084.32 - 1,480,315.12 - 2,409,967.84 - 3,249,040.17 - 3,240,636.03 - 3,686,537.12
non-operating income 3,849,589.28 555,519.48 9,119,262.29 51,630,549.13 13,139,748.70 25,190,655.81
non-operating expenses - 5,080,208.35 - 35,669,896.32 - 39,804,248.50 - 66,885,832.61 - 10,178,147.22 - 10,941,822.96

Profit before tax (PBT) - 19,376,843.61 - 57,138,962.14 - 50,258,589.99 - 22,504,456.46 - 7,674,179.96 - 9,747,087.65
Income tax expense - 2,151,880.74 - 2,764,802.92 - 2,696,288.74 - 2,745,183.04 - 2,893,822.42 - 3,088,455.56
Net Income - 21,528,724.35 - 59,903,765.06 - 52,954,878.73 - 25,249,639.50 - 10,568,002.38 - 12,835,543.21
BALANCE SHEET SOCIETE FENIE BROSSETTE
284, Boulevard Zerktouni – Casablanca
Price in MAD
ASSETS
EXERCICE 2020 % 2019 %
Current Assets

Cash 3,278,182.04 0.66% 7,652,517.80 1.38%

Marketable securities
Inventories 139,929,296.32 28.21% 149,531,606.92 27.02%
Accounts receivable 317,552,458.36 349,702,783.59
Less allowance for doubtfull accounts - 93,829,473.13 - 83,898,650.84
Total net Accounts receivable 223,722,985.23 45.11% 265,804,132.75 48.03%
Prepaid expenses 2,182,406.74 0.44% 132,582.24 0.02%
Other 46,125,904.73 9.30% 49,016,467.20 8.86%
Total current Assets outs cash 411,960,593.02 464,484,789.11
Total Current Assets 415,238,775.06 83.73% 472,137,306.91 85.32%

Fixed Assets

Land 17,700,000.00 17,700,000.00

Building 61,577,828.17 59,291,463.67
Machinery and equipment 107,495,885.56 98,474,101.51
Vehicles 8,594,480.57 8,575,461.08
office equipment 42,096,194.46 41,767,186.53
Tangible assets in progress - -
Intangible assets 5,162,387.99 5,162,387.99
non value fixed asset 6,311,619.90 6,311,619.90
Less accumulated depreciation (Negative Value) - 168,708,813.75 - 156,519,980.05
Total fixed assets 80,229,582.90 16.18% 80,762,240.63 14.59%
Financial fixed assets (Investments) 482,172.50 0.10% 482,172.50 0.09%
 net fixed Assets 80,711,755.40 16.27% 81,244,413.13 14.68%

TOTAL ASSETS 495,950,530.46 100% 553,381,720.04 100%

LIABILITIES AND OWNER'S EQUITY

Current Liabilities
bank operating credit 19,821,294.14 4.00% 49,755,929.96 8.99%
Accounts payable 173,989,763.60 35.08% 171,840,635.83 31.05%
Receipt in advance 29,782,967.85 6.01% 21,588,072.81 3.90%
Accrued wages and social security 3,796,463.37 0.77% 8,116,567.60 1.47%
Income taxes payable 37,099,453.48 7.48% 38,817,881.40 7.01%
association account - 0.00% 10,106,404.51 1.83%
other Receipt in advance 2,645,161.07 0.53% 2,595,351.16 0.47%
Accounts of regularisation 11,519,696.00 2.32% 858,519.98 0.16%
Other current liabilities 78,884,082.78 15.91% 79,695,390.19 14.40%

Total Current Liabilities 357,538,882.29 0.72 383,374,753.44 0.69

Long-Term Liabilities

Long-term debt
Other long-term debt 33,414,779.80 6.74% 43,481,373.88 7.86%

Total Long-Term Liabilities 33,414,779.80 6.74% 43,481,373.88 7.86%

Owner's Equity

Equity capital 143,898,400.00 29.01% 143,898,400.00 26.00%

 issue premium 66,101,880.00 13.33% 66,101,880.00 11.95%
Accumulated retained earnings - 83,474,687.28 -16.83% - 23,570,922.22 -4.26%
Accumulated profits (losses) (+) (-) - 21,528,724.35 -4.34% - 59,903,765.06 -10.83%
Other

Total Owner's Equity 104,996,868.37 21.17% 126,525,592.72 22.86%

TOTAL LIABILITIES AND OWNER'S EQUITY 495,950,530.46 100.00% 553,381,720.04 100.00%

EXERCICE 2020 2019

Ratio Element of Calculated Amount Ratio Amount Ratio
1- Short-term solvency, or liquidity ratio
Current assets 415,238,775.06 472,137,306.91
Current Ratio 116.14% 123.15%
Current liabilities 357,538,882.29 383,374,753.44
(Current assets - Inventory) 275,309,478.74 322,605,699.99
The quick(or Acid-Test) Ratio 77.00% 84.15%
Current liabilities 357,538,882.29 383,374,753.44
Cash 3,278,182.04 7,652,517.80
Cash ratio 0.92% 2.00%
Current liabilities 357,538,882.29 383,374,753.44
NWC 74,243,004.87 130,865,965.63
NWC Ratio 14.97% 23.65%
Total assets 495,950,530.46 553,381,720.04
2- Long-term solvency, or financial leverage
(Total assets - Total equity) 390,953,662.09 426,856,127.32
Total debt ratio 78.83% 77.14%
Total assets 495,950,530.46 553,381,720.04
Total debt 312,069,579.31 347,160,737.13
Debt-equity ratio 297.22% 274.38%
Total equity 104,996,868.37 126,525,592.72
Long term debt 33,414,779.80 43,481,373.88
Long-term debt ratio 24.14% 25.58%
(Long term debt + Total equity) 138,411,648.17 170,006,966.60
EBIT - 13,432,550.60 - 16,134,398.42
Interest coverage ratio -307.32% -255.86%
 Interest coverage ratio -307.32% -255.86%
INTEREST 4,370,825.67 6,305,830.16
total Assets 495,950,530.46 553,381,720.04
Equity multiplier 472.35% 437.37%
Total Equity 104,996,868.37 126,525,592.72
3- Asset management, or turnover ratio
sales 428,176,219.60 550,883,415.75
Inventory turnover 3.06 3.68
Inventory 139,929,296.32 149,531,606.92
365 days 365 365
Days' sales in inventory 119.28 99.08
Inventory turnover ratio 3.06 3.68
sales 428,176,219.60 550,883,415.75
Receivables turnover 1.35 1.58
Accounts Receivable 317,552,458.36 349,702,783.59
365 days 365 365
Days' sales in receivables 270.70 231.70
Receivables turnover ratio 1.35 1.58
sales 428,176,219.60 550,883,415.75
Fixed asset turnover 5.31 6.78
net fixed assets 80,711,755.40 81,244,413.13
4- Profitability ratios
Net Income - 21,528,724.35 - 59,903,765.06
Profit margin - 0.05 - 0.11
sales 428,176,219.60 550,883,415.75
Net Income - 21,528,724.35 - 59,903,765.06
Return on Assets - 0.04 - 0.11
Total assets 495,950,530.46 553,381,720.04
Net Income - 21,528,724.35 - 59,903,765.06
Return on equity - 0.21 - 0.47
Total equity 104,996,868.37 126,525,592.72
5- Market value ratios
Price per share 48.68 69.02
- 3.25 - 1.66
Earnings per share(EPS) - 14.96 - 41.63
Price-Earnings Ratio
- 21,528,724.35 - 59,903,765.06
EPS=net income/ outstanding shares - 14.96 - 41.63
1,438,984.00 1,438,984.00
Market value per share 48.68 69.02
Market-to- Book Ratio 48.68% 69.02%
Book value per share 100.00 100.00
Market value 70,049,741.12 99,318,675.68
Tobin Q Ratio 14.12% 17.95%
Total assets 495,950,530.46 553,381,720.04
 2018 % 2017 % 2016 % 2015 %

8,161,292.91 1.37% 3,027,324.00 0.45% 2,171,918.55 0.30% 1,634,966.72 0.23%

-
163,706,670.40 27.41% 140,978,769.61 20.72% 166,448,283.95 22.68% 159,408,810.87 22.02%
350,201,766.44 403,571,164.15 414,679,839.92 399,979,396.05
- 66,764,059.63 - 66,233,458.66 - 32,130,373.00 - 29,058,694.98
283,437,706.81 47.46% 337,337,705.49 49.59% 382,549,466.92 52.12% 370,920,701.07 51.24%
71,789.07 0.01% 1,109,413.20 0.16% - 0.00% 207,516.00 0.03%
49,889,040.34 8.35% 98,540,522.73 14.49% 59,491,112.60 8.11% 53,432,456.74 7.38%
497,105,206.62 577,966,411.03 608,488,863.47 583,969,484.68
505,266,499.53 84.61% 580,993,735.03 85.41% 610,660,782.02 83.20% 585,604,451.40 80.90%

17,700,000.00 22,335,540.00 22,785,540.00 30,538,140.00

59,291,463.67 59,291,463.67 89,245,295.16 88,990,744.49
97,669,938.48 93,582,859.54 87,107,704.42 84,859,942.99
8,549,548.90 8,626,810.11 8,796,815.05 7,758,493.03
41,690,816.51 40,431,508.62 42,430,923.94 41,750,668.54
- 657,840.00 563,424.00 563,424.00
5,162,387.99 5,162,387.99 5,031,321.89 4,956,716.46
7,936,807.90 6,896,771.90 6,429,771.90 6,834,597.90
- 146,599,324.54 - 138,249,201.27 - 139,600,912.84 - 128,595,650.65
91,401,638.91 15.31% 98,735,980.56 14.51% 122,789,883.52 16.73% 137,657,076.76 19.02%
506,556.26 0.08% 506,556.26 0.07% 506,556.26 0.07% 578,885.34 0.08%
 91,908,195.17 15.39% 99,242,536.82 14.59% 123,296,439.78 16.80% 138,235,962.10 19.10%

597,174,694.70 100% 680,236,271.85 100% 733,957,221.80 100% 723,840,413.50 100%

63,819,131.90 10.69% 75,604,913.81 11.11% 107,929,051.30 14.71% 115,025,508.82 15.89%

187,744,756.13 31.44% 201,982,389.63 29.69% 217,987,995.87 29.70% 168,645,512.89 23.30%
641,981.82 0.11% 641,981.82 0.09% 109,062.78 0.01% 109,062.78 0.02%
10,837,588.02 1.81% 11,045,035.31 1.62% 12,255,315.52 1.67% 11,284,963.22 1.56%
35,595,689.23 5.96% 39,122,195.62 5.75% 32,077,078.80 4.37% 36,454,078.84 5.04%
9,954,827.84 1.67% 29,778,446.00 4.38% 26,764,605.25 3.65% 27,199,006.46 3.76%
2,125,128.58 0.36% 1,614,886.00 0.24% 1,291,655.62 0.18% 1,180,560.08 0.16%
1,099,167.06 0.18% 1,451,805.89 0.21% 2,224,322.15 0.30% 4,190,042.40 0.58%
45,379,098.38 7.60% 15,995,819.22 2.35% 3,019,091.76 0.41% 4,634,632.93 0.64%

357,197,368.96 0.60 377,237,473.30 0.55 403,658,179.05 0.55 368,723,368.42 0.51

53,547,967.96 8.97% 63,614,562.04 9.35% 65,665,166.74 8.95% 79,915,166.70 11.04%

53,547,967.96 0.09 63,614,562.04 9.35% 65,665,166.74 8.95% 79,915,166.70 11.04%

143,898,400.00 24.10% 143,898,400.00 21.15% 143,898,400.00 19.61% 143,898,400.00 19.88%

 66,101,880.00 11.07% 66,101,880.00 9.72% 66,101,880.00 9.01% 66,101,880.00 9.13%
29,383,956.51 4.92% 54,633,596.01 8.03% 65,201,598.39 8.88% 78,037,141.59 10.78%
- 52,954,878.73 -8.87% - 25,249,639.50 -3.71% - 10,568,002.38 -1.44% - 12,835,543.21 -1.77%

186,429,357.78 31.22% 239,384,236.51 35.19% 264,633,876.01 36.06% 275,201,878.38 38.02%

597,174,694.70 100.00% 680,236,271.85 100.00% 733,957,221.80 100.00% 723,840,413.50 100.00%

2018 2017 2016 2015

Amount Ratio Amount Ratio Amount Ratio Amount Ratio
y, or liquidity ratios
505,266,499.53 580,993,735.03 610,660,782.02 585,604,451.40
141.45% 154.01% 151.28% 158.82%
357,197,368.96 377,237,473.30 403,658,179.05 368,723,368.42
341,559,829.13 440,014,965.42 444,212,498.07 426,195,640.53
95.62% 116.64% 110.05% 115.59%
357,197,368.96 377,237,473.30 403,658,179.05 368,723,368.42
8,161,292.91 3,027,324.00 2,171,918.55 1,634,966.72
2.28% 0.80% 0.54% 0.44%
357,197,368.96 377,237,473.30 403,658,179.05 368,723,368.42
203,726,969.56 276,333,851.54 312,759,735.72 330,271,625.08
34.12% 40.62% 42.61% 45.63%
597,174,694.70 680,236,271.85 733,957,221.80 723,840,413.50
financial leverage ratios
410,745,336.92 440,852,035.34 469,323,345.79 448,638,535.12
68.78% 64.81% 63.94% 61.98%
597,174,694.70 680,236,271.85 733,957,221.80 723,840,413.50
365,366,238.54 424,856,216.12 466,304,254.03 444,003,902.19
195.98% 177.48% 176.21% 161.34%
186,429,357.78 239,384,236.51 264,633,876.01 275,201,878.38
53,547,967.96 63,614,562.04 65,665,166.74 79,915,166.70
22.31% 20.99% 19.88% 22.50%
239,977,325.74 302,998,798.55 330,299,042.75 355,117,045.08
- 11,124,167.98 2,774,785.74 1,441,455.12 - 10,455,089.75
-139.64% 24.98% 11.81% -78.70%
 -139.64% 24.98% 11.81% -78.70%
7,966,157.06 11,107,854.04 12,210,527.36 13,284,710.29
597,174,694.70 680,236,271.85 733,957,221.80 723,840,413.50
320.32% 284.16% 277.35% 263.02%
186,429,357.78 239,384,236.51 264,633,876.01 275,201,878.38
t, or turnover ratios
537,548,761.43 544,705,931.11 576,285,745.39 614,102,236.26
3.28 3.86 3.46 3.85
163,706,670.40 140,978,769.61 166,448,283.95 159,408,810.87
365 365 365 365
111.16 94.47 105.42 94.75
3.28 3.86 3.46 3.85
537,548,761.43 544,705,931.11 576,285,745.39 614,102,236.26
1.53 1.35 1.39 1.54
350,201,766.44 403,571,164.15 414,679,839.92 399,979,396.05
365 365 365 365
237.79 270.43 262.64 237.73
1.53 1.35 1.39 1.54
537,548,761.43 544,705,931.11 576,285,745.39 614,102,236.26
5.85 5.49 4.67 4.44
91,908,195.17 99,242,536.82 123,296,439.78 138,235,962.10
lity ratios
- 52,954,878.73 - 25,249,639.50 - 10,568,002.38 - 12,835,543.21
- 0.10 - 0.05 - 0.02 - 0.02
537,548,761.43 544,705,931.11 576,285,745.39 614,102,236.26
- 52,954,878.73 - 25,249,639.50 - 10,568,002.38 - 12,835,543.21
- 0.09 - 0.04 - 0.01 - 0.02
597,174,694.70 680,236,271.85 733,957,221.80 723,840,413.50
- 52,954,878.73 - 25,249,639.50 - 10,568,002.38 - 12,835,543.21
- 0.28 - 0.11 - 0.04 - 0.05
186,429,357.78 239,384,236.51 264,633,876.01 275,201,878.38
alue ratios
109.98 143.08 94.69 142.70
- 2.99 - 8.15 - 12.89 - 16.00
- 36.80 - 17.55 - 7.34 - 8.92
- 52,954,878.73 - 25,249,639.50 - 10,568,002.38 - 12,835,543.21
- 36.80 - 17.55 - 7.34 - 8.92
1,438,984.00 1,438,984.00 1,438,984.00 1,438,984.00
109.98 143.08 94.69 142.70
109.98% 143.08% 94.69% 142.70%
100.00 100.00 100.00 100.00
158,259,460.32 205,889,830.72 136,257,394.96 205,343,016.80
26.50% 30.27% 18.56% 28.37%
597,174,694.70 680,236,271.85 733,957,221.80 723,840,413.50
 Evolution of revenu and net income

ELEMENTS
CHIFFRE D'AFFAIRE
RESULTAT NET

1- Short-term solvency, or liquidity ratios

2020
2019
2018
2017
2016
2015

180.00%
1- Short-term solvency, or liquidity ratios
160.00%

140.00%

120.00%

100.00%
 180.00%
1- Short-term solvency, or liquidity ratios
160.00%

140.00%

120.00%

100.00%

80.00%

60.00%

40.00%

20.00%

0.00%
2020 2019 2018 2017

Current Ratio The quick(or Acid-Test) Ratio Cash

2- Long-term solvency, or financial leverage ratios

2020
2019
2018
2017
2016
2015

2- Long-term solven
600.00%

500.00%

400.00%

300.00%

200.00%

100.00%

0.00%
2020 2019 2018
-100.00%

-200.00%

-300.00%

-400.00%

Total debt ratio Debt-equity ratio Lon

3- Asset management, or turnover ratios

2020
2019
 2018
2017
2016
2015

3- Asset management, or turnover ratios

300.00

250.00

200.00

150.00

100.00

50.00

-
2020 2019 2018 2017

Inventory turnover Days' sales in inventory Receivables turnover Days' sales in receiv

4- Profitability ratios
2020
2019
2018
2017
2016
2015

4- Profitability ratios
0.00%
2020 2019 2018 2017
-5.00%

-10.00%

-15.00%

-20.00%

-25.00%

-30.00%

-35.00%

-40.00%

-45.00%

-50.00%
 -30.00%

-35.00%

-40.00%

-45.00%

-50.00%

Profit margin Return on Assets Return on equity

5- Market value ratios

2020
2019
2018
2017
2016
2015

5- Market value ratios

5.00

-
2020 2019 2018 2

-5.00

-10.00

-15.00

-20.00

Price-Earnings Ratio Market-to- Book Ratio

 2020 2019 2018
428,176,219.60 550,883,415.75 537,548,761.43
- 21,528,724.35 - 59,903,765.06 - 52,954,878.73

Current Ratio The quick(or Acid-Test) Ratio Cash ratio

116.14% 77.00% 0.92%
123.15% 84.15% 2.00%
141.45% 95.62% 2.28%
154.01% 116.64% 0.80%
151.28% 110.05% 0.54%
158.82% 115.59% 0.44%

ort-term solvency, or liquidity ratios

ort-term solvency, or liquidity ratios

2019 2018 2017 2016 2015

Current Ratio The quick(or Acid-Test) Ratio Cash ratio NWC Ratio

Total debt ratio Debt-equity ratio Long-term debt ratio

78.83% 297.22% 24.14%
77.14% 274.38% 25.58%
68.78% 195.98% 22.31%
64.81% 177.48% 20.99%
63.94% 176.21% 19.88%
61.98% 161.34% 22.50%

2- Long-term solvency, or financial leverage ratios

2019 2018 2017 2016

Total debt ratio Debt-equity ratio Long-term debt ratio Interest coverage ratio Equity multiplier

Inventory turnover Days' sales in inventory Receivables turnover

3.06 119.28 1.35
3.68 99.08 1.58
 3.28 111.16 1.53
3.86 94.47 1.35
3.46 105.42 1.39
3.85 94.75 1.54

- Asset management, or turnover ratios

9 2018 2017 2016 2015

es in inventory Receivables turnover Days' sales in receivables Fixed asset turnover

Profit margin Return on Assets Return on equity

-5.03% -4.34% -20.50%
-10.87% -10.83% -47.35%
-9.85% -8.87% -28.40%
-4.64% -3.71% -10.55%
-1.83% -1.44% -3.99%
-2.09% -1.77% -4.66%

- Profitability ratios

2018 2017 2016 2015

Profit margin Return on Assets Return on equity

Price-Earnings Ratio Market-to- Book Ratio Tobin Q Ratio

- 3.25 48.68% 14.12%
- 1.66 69.02% 17.95%
- 2.99 109.98% 26.50%
- 8.15 143.08% 30.27%
- 12.89 94.69% 18.56%
- 16.00 142.70% 28.37%

5- Market value ratios

019 2018 2017 2016 2015

Price-Earnings Ratio Market-to- Book Ratio Tobin Q Ratio

 2017 2016 2015
544,705,931.11 576,285,745.39 614,102,236.26
- 25,249,639.50 - 10,568,002.38 - 12,835,543.21

NWC Ratio
14.97%
23.65%
34.12%
40.62%
42.61%
45.63%
 Interest coverage ratio Equity multiplier
-307.32% 472.35%
-255.86% 437.37%
-139.64% 320.32%
24.98% 284.16%
11.81% 277.35%
-78.70% 263.02%

2016 2015

Days' sales in receivables Fixed asset turnover

270.70 5.31
231.70 6.78
237.79 5.85
270.43 5.49
262.64 4.67
237.73 4.44
 EXERCICE 2015
DATE DERNIER OUVERTURE PLUS HAUT PLUS BAS DATE
Jan-15 191 191 191 191 1/18/2016
1/6/2015 179.55 179.6 179.6 179.55 1/15/2016
1/7/2015 185 174.05 185 174.05 1/13/2016
1/9/2015 192.95 192.95 192.95 192.95 2/17/2016
1/12/2015 175 175 175 175 2/16/2016
1/13/2015 175.15 175.15 175.15 175.15 2/22/2016
1/15/2015 185.65 185.65 185.65 185.65 2/25/2016
1/20/2015 195 187.45 195 187.45 2/12/2016
1/21/2015 200 199 200 199 3/29/2016
1/23/2015 188.1 192.05 192.05 188.1 1/7/2016
1/27/2015 190.1 194 199.35 190.1 1/6/2016
1/28/2015 199 199.35 199.35 199 4/1/2016
1/29/2015 189 189 189 189 3/31/2016
1/30/2015 200 196 200 196 1/19/2016
2/2/2015 204 204 204 204 3/15/2016
2/3/2015 202 202 202 202 3/14/2016
2/4/2015 209 200 209 200 2/19/2016
2/6/2015 219 209 219.5 209 6/2/2016
2/10/2015 207 209 209 207 10/5/2016
2/11/2015 209.8 196 209.8 196 5/5/2016
2/13/2015 205 205 205 205 5/16/2016
2/16/2015 195 195 195 195 5/13/2016
2/17/2015 200 200 200 200 5/31/2016
2/19/2015 207 208.7 208.7 207 9/30/2016
2/20/2015 203 205.95 205.95 195 4/19/2016
2/23/2015 206.9 202 206.9 202 3/28/2016
2/24/2015 215.75 206.9 215.75 206.9 3/25/2016
2/27/2015 215 203 215 202.85 3/21/2016
3/6/2015 202.1 205 205 202.1 1/21/2016
3/9/2015 212 190.6 212 190.6 5/11/2016
3/10/2015 211.9 211.9 211.9 211.9 5/9/2016
3/12/2015 200 200 200 200 5/10/2016
3/13/2015 188 190.65 197.75 188 3/30/2016
3/16/2015 181 187 187 181 10/27/2016
3/17/2015 185 181 185 180 4/7/2016
3/19/2015 194 184.8 194 184.8 10/25/2016
3/23/2015 184 184 184 184 3/16/2016
3/27/2015 175.1 175 175.1 175 3/11/2016
4/1/2015 176 175.9 176 175.9 5/4/2016
4/2/2015 172.85 159 172.85 159 8/25/2016
4/8/2015 146.05 146 146.05 146 8/23/2016
4/9/2015 147.1 154 154 147.1 2/18/2016
4/10/2015 147.2 147.2 147.2 147.2 11/10/2016
4/14/2015 147.15 147.15 147.15 147.15 11/7/2016
4/15/2015 147.15 147.15 147.15 147.15 11/3/2016
4/17/2015 138.5 138.35 151.85 138.35 9/28/2016
4/20/2015 138.5 138.5 138.5 136 9/22/2016
4/21/2015 137 138.5 138.5 136.2 9/23/2016
4/22/2015 136.1 136.3 136.3 136.1 4/25/2016
4/23/2015 144 144 144 144 5/2/2016
4/30/2015 140 149.85 149.85 140 6/23/2016
5/4/2015 140 140 140 140 6/16/2016
5/5/2015 140 144 144 140 6/15/2016
5/6/2015 138 138 138 138 5/17/2016
5/13/2015 140 140 140 140 5/12/2016
5/14/2015 148.35 139 148.35 139 4/8/2016
5/15/2015 147.5 133.55 147.5 133.55 2/29/2016
5/19/2015 138.7 138.7 138.7 138.7 2/11/2016
5/20/2015 145 135 145 135 12/22/2016
5/22/2015 138.1 138.1 138.1 138.1 6/10/2016
5/25/2015 138 138 138 138 8/1/2016
5/26/2015 135 138 138 135 3/3/2016
5/27/2015 126.9 132 132 126.9 10/14/2016
5/28/2015 126.9 126.9 126.9 126.9 3/22/2016
5/29/2015 134.45 134.45 134.45 134.45 5/27/2016
6/2/2015 134.45 134.45 134.45 134.45 4/13/2016
6/3/2015 127 127 127 127 11/2/2016
6/8/2015 134.4 121.6 134.4 121.6 8/18/2016
6/11/2015 126.35 126.35 126.35 126.35 8/15/2016
6/16/2015 122.1 122 123 122 5/26/2016
6/19/2015 129.2 129.2 129.2 129.2 5/25/2016
6/24/2015 130 129 130 129 12/21/2016
6/29/2015 122.2 122.55 122.55 122.2 12/27/2016
6/30/2015 129.5 122.2 129.5 122.2 4/29/2016
7/1/2015 122.2 122.2 122.2 122.2 7/22/2016
7/2/2015 125 125 125 125 7/12/2016
7/3/2015 122.4 122.4 122.4 122.4 7/15/2016
7/6/2015 116 122.4 122.4 116 7/13/2016
7/9/2015 113 113 113 113 6/28/2016
7/10/2015 113 113 113 113 12/23/2016
7/20/2015 103 102.3 103.5 102.3 5/20/2016
7/21/2015 109.15 101.9 109.15 101.9 2/1/2016
7/22/2015 109.15 109.15 109.15 109.15 7/26/2016
7/23/2015 109.15 109.15 109.15 109.15 1/28/2016
7/24/2015 115.6 106 115.6 106 8/9/2016
7/27/2015 122.5 122 122.5 122 8/5/2016
7/28/2015 126.5 126.5 126.5 126.5 12/28/2016
7/29/2015 129 129 129 129 10/24/2016
8/4/2015 127.9 116.1 127.9 116.1 8/30/2016
8/7/2015 122 122 122 122 2/9/2016
8/11/2015 115.05 115.05 127.9 115 4/20/2016
8/12/2015 121.95 121.95 121.95 121.95 12/9/2016
8/13/2015 127.85 116 127.85 116 12/16/2016
8/24/2015 124.85 116.5 124.85 116.5 12/19/2016
8/25/2015 127.8 127.8 127.8 127.8 5/3/2016
8/28/2015 125 125 125 125 12/20/2016
8/31/2015 127.9 117.5 127.9 117.5 12/15/2016
9/7/2015 124.85 115.65 127.4 115.5 4/26/2016
9/11/2015 117.9 102.5 117.9 102.5 4/27/2016
9/14/2015 121.95 118 123.9 110.85 4/22/2016
9/17/2015 114.9 114.9 114.9 114.9 12/26/2016
9/18/2015 108.05 112 112 108.05 12/8/2016
9/21/2015 113.9 113.9 113.9 113.9 12/6/2016
9/29/2015 120.7 113.9 120.7 113.9 4/21/2016
10/2/2015 120.7 113.7 120.7 113.7 10/6/2016
10/6/2015 113.5 113.5 113.5 113.5 10/7/2016
10/7/2015 110 113 113 110 9/20/2016
10/16/2015 113.5 110 113.5 110 9/9/2016
10/21/2015 106.7 106.7 106.7 106.7 9/6/2016
10/23/2015 109 110 110 109 3/2/2016
10/29/2015 115.5 115.45 115.5 115.45 8/29/2016
10/30/2015 119.5 118.95 119.5 118.95 3/4/2016
11/3/2015 120 121 121 120 4/28/2016
11/4/2015 120 120 120 120 12/14/2016
11/5/2015 120 120 120 120 12/29/2016
11/9/2015 120 120 120 120 11/11/2016
11/13/2015 120 120 120 120 11/4/2016
11/16/2015 120 120 120 120 10/13/2016
11/17/2015 120 120 120 120 12/5/2016
11/20/2015 127.2 125 127.2 125 12/1/2016
11/23/2015 129.5 129.5 129.5 129.5 2/5/2016
11/27/2015 128.2 116.55 128.2 116.55 12/2/2016
12/1/2015 120.55 120.55 120.55 120.55 10/10/2016
12/7/2015 126.3 109.3 126.3 109.3 11/15/2016
12/10/2015 118.75 118.75 118.75 118.75 11/14/2016
12/11/2015 106.9 107 107 106.9 10/12/2016
12/14/2015 104 105.1 105.1 104 10/11/2016
12/16/2015 100 102 102 100 12/30/2016
12/18/2015 105 98 105 98 11/30/2016
12/21/2015 100 100 100 100 11/16/2016
12/23/2015 100 98 100 94.05 10/17/2016
12/28/2015 99 99 99 99 11/21/2016
12/30/2015 100 100 100 100 11/23/2016
12/31/2015 100 99.9 100 99.9 11/17/2016
11/28/2016
 11/22/2016
Moyenne 142.7
Total des Jours 133
Cours annuel 1.07293233 Moyenne
Total des Jours
Cours annuel
EXERCICE 2016 EXERCICE 2017
DERNIER OUVERTURE PLUS HAUT PLUS BAS DATE DERNIER
112 109.9 112 109.9 1/2/2017 93
109.9 109.9 109.9 109.9 1/3/2017 91
109.9 105.95 109.9 105.95 1/4/2017 88.25
108.9 101.55 108.9 101.55 1/5/2017 90
108 108 108 108 1/6/2017 88.01
107.35 107.35 107.35 107.35 1/9/2017 88.6
106.9 100.95 106.9 100.95 1/10/2017 94.99
106.7 87.4 106.7 87.4 1/12/2017 104.45
106 106 106 106 1/13/2017 110
106 106 106 106 1/16/2017 120.95
106 106 106 106 1/17/2017 133
105.9 105.9 105.9 105.9 1/18/2017 130.5
105.3 105.3 105.3 105.3 1/19/2017 117.5
105.3 105.3 105.3 105.3 1/20/2017 117
105 105 105 105 1/23/2017 117.35
104.8 104.8 104.8 104.8 1/24/2017 121.9
103.5 103.9 103.9 92.31 1/25/2017 131.75
102.9 102.9 102.9 102.9 1/26/2017 134
101.9 100 101.9 100 1/30/2017 123
101.75 101.75 101.75 101.75 1/31/2017 126.95
101.7 101.7 101.7 101.7 2/1/2017 126
101.7 99.95 101.7 99.95 2/2/2017 123
101.4 97 101.4 97 2/3/2017 123.8
100 100 100 100 2/6/2017 124
100 96.5 100 96.5 2/7/2017 133.8
100 100 100 100 2/9/2017 145
100 101.85 101.85 100 2/10/2017 159.45
100 101 104.9 100 2/13/2017 170
100 100.1 100.1 99 2/14/2017 169
99.99 96.1 101 96.1 2/15/2017 174.5
99.94 96.1 99.94 96 2/16/2017 177
99.75 94.35 99.75 94.1 2/17/2017 173
99.64 105.9 105.9 99.64 2/20/2017 170
99.62 89.11 99.62 89.11 2/21/2017 172.85
99.55 99.66 99.66 99.55 2/22/2017 161
99 99 99 99 2/23/2017 163
99 107.4 111.3 99 2/24/2017 160
98.9 98.9 98.9 98.9 2/27/2017 149.5
98.6 98.6 98.6 98.6 2/28/2017 156.95
98.25 95.31 98.25 90 3/1/2017 160.85
98.25 98.25 98.25 98.25 3/2/2017 159.9
98.1 98.01 107.45 98.01 3/3/2017 159
98 98 98 98 3/6/2017 159.4
 98 90 98 90 3/8/2017 158.4
98 98 98 98 3/9/2017 158.5
98 92 98 92 3/10/2017 156.5
98 95 98 95 3/14/2017 155
97.99 92.15 97.99 91.5 3/15/2017 150
97.45 97.45 97.45 97.45 3/16/2017 158
97.4 97 97.4 97 3/17/2017 156
97.1 97.1 97.1 97.1 3/20/2017 154.95
97.1 97.1 97.1 97.1 3/21/2017 155
97.1 101.4 101.4 97.1 3/22/2017 148
97.02 97.02 97.02 97.02 3/23/2017 133.25
97 97.1 97.1 97 3/24/2017 138
97 99.58 99.58 96.1 3/27/2017 138
97 97 97 97 3/28/2017 138
97 97 97 97 3/29/2017 137
96.75 93.5 96.75 92 3/30/2017 137.35
96.74 96.74 96.74 96.74 3/31/2017 129
96.7 96.7 96.7 96.7 4/3/2017 124.5
96.65 92 96.65 90 4/4/2017 126
96.5 89.6 96.5 89.6 4/7/2017 123.85
96.11 106 106 96.11 4/10/2017 124
96.1 96.1 96.1 96.1 4/11/2017 121
96.1 97 97 96.1 4/12/2017 123.9
96 89.7 96 89.7 4/14/2017 124
96 96 96 96 4/17/2017 124
96 96 96 96 4/18/2017 123
96 96 96 96 4/19/2017 123
96 96 96 96 4/20/2017 121.9
95.99 91 98.5 90 4/24/2017 131.85
95.97 94.7 95.99 94.7 4/25/2017 133.8
95.88 91.01 95.88 91.01 4/27/2017 140.45
95.61 95.61 95.61 95.61 4/28/2017 146.9
95.61 95.61 95.61 95.61 5/2/2017 146.8
95.6 95.6 95.6 95.6 5/3/2017 145
95.6 96 96 95.6 5/4/2017 141.8
95.6 95.6 95.6 95.6 5/5/2017 143.85
95.5 96 96.5 95.5 5/10/2017 139.9
95.5 95.5 95.5 95.5 5/11/2017 140
95.21 96 96 95.21 5/12/2017 140
95.2 95 95.2 95 5/18/2017 138.95
95.2 96 96 95.2 5/22/2017 138.85
95.01 95.01 95.01 95.01 5/25/2017 138.75
95.01 95.01 95.01 95.01 5/26/2017 138
95 93 95 93 5/29/2017 136.9
95 87.2 95 87.2 5/30/2017 136.9
95 95 95 95 5/31/2017 136.9
 94.8 94.8 94.8 94.8 6/6/2017 134.95
94.01 96.5 96.5 94.01 6/8/2017 133.95
93.95 90.03 93.95 90.02 6/12/2017 134
93.74 90.1 93.8 90.1 6/13/2017 135
93.45 93.45 93.45 93.45 6/14/2017 134.8
93.03 93.01 97 93.01 6/16/2017 134
92.95 91.22 92.95 91.01 6/20/2017 134
92.5 90.05 92.5 90.05 6/21/2017 134
92.11 93 93 92.11 6/22/2017 134
92.1 92.1 92.1 92.1 6/23/2017 134.95
92.03 92.03 92.03 92.03 6/28/2017 135.95
92 91.01 92 91 6/29/2017 126
92 92 92 92 6/30/2017 133
92 89.9 92 87.25 7/3/2017 134
92 92 92 92 7/4/2017 144.4
91.72 102.95 104 91.72 7/5/2017 142.75
91.51 91.51 91.51 91.51 7/7/2017 141.95
91.25 91.35 91.35 91.25 7/10/2017 141.95
91.25 91.25 91.25 91.25 7/11/2017 142
91.22 91.4 91.4 91.22 7/12/2017 141.9
91.18 91.2 91.2 91.18 7/13/2017 141.5
91 98.2 98.2 91 7/14/2017 137.05
90.91 96.65 101.7 90.91 7/17/2017 141
90.46 92 92 90.46 7/18/2017 140.75
90.05 90.07 90.07 90.05 7/19/2017 140.5
90 92.16 93.99 90 7/20/2017 147
89.98 90 90 89.98 7/21/2017 145
89.75 98.9 98.9 89.75 7/24/2017 151
89.6 87 89.6 87 7/25/2017 153.45
89.5 89 89.5 89 7/26/2017 152.85
89.5 87.98 89.5 87.98 7/27/2017 155
89.5 89.5 89.5 89.5 7/28/2017 153.9
89 89 89 89 7/31/2017 149.3
88.77 88.77 88.77 88.77 8/1/2017 152.95
88.05 88.05 88.05 88.05 8/2/2017 152.85
88 88 88 88 8/4/2017 152.95
88 86.06 88 86.06 8/7/2017 151
87.99 90 90 87.05 8/8/2017 151.85
87.45 90.15 90.15 87.45 8/9/2017 147.1
87 85.9 87 85.5 8/10/2017 151.5
87 87.51 87.51 87 8/11/2017 147.6
87 87 87 87 8/15/2017 151.4
86.98 84.53 89.9 84 8/16/2017 147.5
86 82.3 86.88 82.2 8/17/2017 147.5
86 87.2 87.2 86 8/18/2017 149
85.9 83.5 85.9 83.5 8/22/2017 150
 82 83 87.99 80 8/23/2017 149
8/24/2017 147.15
8/25/2017 147
94.68 8/28/2017 147
136 8/29/2017 161.65
0.69617647059 8/30/2017 173
8/31/2017 181.1
9/4/2017 185
9/5/2017 178
9/6/2017 180.2
9/7/2017 187.7
9/8/2017 184
9/11/2017 173
9/12/2017 168
9/13/2017 167
9/14/2017 168
9/15/2017 166.2
9/18/2017 166.15
9/19/2017 161.1
9/20/2017 153
9/21/2017 157
9/25/2017 159
9/26/2017 151
9/27/2017 145
9/28/2017 136.1
9/29/2017 136.35
10/2/2017 149.95
10/3/2017 157.85
10/4/2017 161
10/5/2017 148
10/6/2017 143.2
10/9/2017 144.3
10/11/2017 144.05
10/12/2017 142.35
10/13/2017 143.5
10/16/2017 147
10/17/2017 160
10/18/2017 152.15
10/19/2017 154.6
10/20/2017 156.1
10/23/2017 153
10/24/2017 153
10/25/2017 157
10/27/2017 161.55
10/31/2017 154.1
11/1/2017 154.25
11/2/2017 157
11/7/2017 155.5
11/8/2017 161.5
11/10/2017 165.8
11/13/2017 156.6
11/14/2017 162
11/15/2017 162
11/16/2017 162
11/17/2017 164.8
11/21/2017 161.2
11/22/2017 162.8
11/23/2017 165
11/24/2017 163
11/27/2017 162.8
11/28/2017 164.45
11/30/2017 164
12/4/2017 158.2
12/5/2017 158
12/6/2017 154
12/7/2017 150
12/8/2017 159.9
12/11/2017 159.8
12/12/2017 153.05
12/13/2017 152
12/15/2017 162
12/18/2017 164.95
12/19/2017 172.95
12/20/2017 165
12/21/2017 171.85
12/22/2017 160.35
12/25/2017 160
12/26/2017 166.95
12/27/2017 166.2
12/28/2017 164
12/29/2017 162.8

Moyenne
Total des Jours
Cours annuel
 EXERCICE 2018
OUVERTURE PLUS HAUT PLUS BAS DATE DERNIER OUVERTURE
90 93 90 1/2/2018 158.1 163
90.15 91 90.15 1/3/2018 156 166
90.2 90.2 88.2 1/4/2018 154 153.1
90 90 89.2 1/5/2018 155 154
90 90 88.01 1/9/2018 153 154
88.1 89.99 88.1 1/10/2018 155 160
90 95.5 88 1/12/2018 150.1 150.55
94 104.45 94 1/15/2018 152 148.15
112 114.85 109.95 1/16/2018 158.95 148.1
114 120.95 113.7 1/17/2018 159 158.8
132 133 129 1/19/2018 150.05 158
136.9 139 125 1/22/2018 150 159.85
134.85 134.85 117.5 1/23/2018 149 157
124.95 124.95 117 1/24/2018 149 157
117.45 117.45 117.35 1/25/2018 149.5 149.5
114.5 122 108.1 1/29/2018 155.4 155.4
125 134 125 1/30/2018 149.6 155
122.15 139 122.15 1/31/2018 150 153.95
135 135 120.65 2/1/2018 149.3 150
124 127.9 120.5 2/2/2018 151 151
124.1 126 120.5 2/6/2018 155 158.45
120.1 123 120 2/7/2018 151.1 150.5
124 124 120 2/12/2018 152 152
124 124 124 2/14/2018 150.3 150.2
120.4 134 120.4 2/15/2018 149.2 149.55
127 145.2 127 2/16/2018 149.1 149.15
144 159.45 144 2/19/2018 149.15 149.15
175 175 163.25 2/20/2018 150 150
172.7 172.7 158.5 2/21/2018 149.5 157.5
170 174.5 160 2/23/2018 148 150
178.9 185 175.5 2/26/2018 147.2 149.05
177 179.5 160 2/27/2018 150 134.65
170 180 168.1 2/28/2018 156.35 156.35
169.05 174 165.1 3/2/2018 142 142
165 170 156 3/5/2018 142.05 142.1
160.1 165 157 3/6/2018 143 143.05
157 164 156 3/7/2018 132 135
156 156 149.5 3/8/2018 132 133.6
149.6 159 149.5 3/9/2018 130.5 131
152.6 161.4 152.6 3/12/2018 128.2 130.5
153 160 153 3/13/2018 139.95 139.95
154 159 154 3/14/2018 137 129.4
154 159.4 153.6 3/15/2018 130 130
153.6 158.4 153.6 3/16/2018 127 126.1
146.5 158.5 146.5 3/19/2018 122.05 130.8
147.05 156.9 147.05 3/20/2018 125 125
150 156.35 150 3/21/2018 125 125
150.15 155.55 150 3/22/2018 121 120
150 158.5 150 3/23/2018 116 119
155 156 151.1 3/26/2018 110.05 120
151.65 155.9 151.6 3/27/2018 114 115
155 155 155 3/29/2018 110.85 119.5
147 148 139.6 3/30/2018 110.85 110.9
140 140.1 133.25 4/3/2018 110.5 117
133.25 140.5 126 4/4/2018 102.1 110.5
138 140 138 4/5/2018 102 102.1
138 138 138 4/6/2018 100.2 103
127 137 127 4/9/2018 98.7 99.12
130 137.5 127.55 4/10/2018 100 98.5
127.55 129 124.35 4/11/2018 100 100
124.5 128.9 124.5 4/12/2018 100 100
124.4 127.9 124.35 4/13/2018 100.65 106.6
123.95 124 123.8 4/17/2018 100.3 100.3
113.5 124 113.5 4/18/2018 100.2 100.2
121 121 121 4/19/2018 99.01 100.2
121 124.4 119 4/20/2018 99.05 105.7
119.95 124 119.95 4/23/2018 99.06 105
123.9 124 123.9 4/24/2018 99.11 102
120 123 120 4/25/2018 100 100
119.35 123 119.35 4/26/2018 100 100
114.2 121.9 114.2 4/27/2018 104.9 104.9
121.8 131.95 121.7 4/30/2018 106.35 106.35
131 134.5 126.5 5/3/2018 111.2 106.2
133 142 132.95 5/4/2018 107 107
141 147.95 140 5/7/2018 104.65 104.65
145.8 147.85 145.8 5/8/2018 104.5 104.5
145 145.5 145 5/9/2018 102.55 102.15
144.2 144.2 140.1 5/10/2018 102.6 102.6
136 143.85 135.5 5/11/2018 106.9 102.55
130 140 130 5/15/2018 106.9 106.9
139.9 140 139.9 5/18/2018 107 107
140 140 140 5/21/2018 101.65 101.65
131.05 138.95 131.05 5/25/2018 102 102
138.8 138.85 138.8 5/28/2018 100.5 100.5
138.75 138.75 138.75 5/29/2018 100.5 102
138.7 138.7 131.25 5/30/2018 101 101
136.9 136.9 136.9 6/1/2018 100 100
136.9 136.9 136.9 6/4/2018 100 100
136.9 136.9 136.9 6/6/2018 100 99
131.1 136.9 131.1 6/7/2018 103.9 96.35
122.05 133.95 122 6/13/2018 104.7 96.1
130 134.5 130 6/14/2018 96.2 96.2
133.9 135 133.9 6/18/2018 96.2 96.25
132 134.8 130 6/19/2018 97 97
134.8 134.8 134 6/20/2018 97.1 97
134 134 131 6/21/2018 102.9 102
133 134 133 6/22/2018 103 102.8
134 134 134 6/25/2018 105.9 105.9
134 134.95 134 6/27/2018 103 103
134.95 136.85 134 6/28/2018 104.8 97.1
134.5 134.5 126 7/6/2018 96.67 96.75
126.6 134.5 126.6 7/11/2018 96.2 97.02
134 134 130 7/13/2018 96.2 96.2
134 144.4 134 7/17/2018 93.35 93.35
142.8 142.8 142 7/18/2018 94 100.9
141.95 141.95 141.95 7/20/2018 98.95 98.95
141.55 141.95 137.65 7/23/2018 100 100
140.05 142 140.05 7/26/2018 96 96
141.9 141.9 141.8 7/27/2018 95 95
139.15 141.5 136 7/31/2018 94.42 97.84
141.5 141.9 137.05 8/1/2018 100.75 100.75
135.05 141.35 135.05 8/2/2018 100 100
137 140.75 137 8/3/2018 94.4 94.4
140.4 140.5 135.3 8/7/2018 100 95
141.9 153.9 141.9 8/9/2018 93.51 93.51
147 150 145 8/10/2018 93.05 94
143.3 154.7 143.3 8/13/2018 94.05 93.05
151 157.9 148.5 8/16/2018 94 94
150.5 154.5 147 8/17/2018 94 94
155 155 155 8/27/2018 94 94
148.2 153.9 148.2 8/29/2018 90.61 90.61
149.35 151.9 149.3 8/30/2018 95 95
149.3 152.95 148.05 9/3/2018 94 85.51
150 152.85 150 9/4/2018 94 94
151.9 153.9 151.9 9/7/2018 86.2 86.2
151.9 152.6 151 9/10/2018 85.9 85.9
147.05 151.85 146.65 9/12/2018 90 90
147.1 147.1 147.1 9/13/2018 82 82
145.2 151.6 145.2 9/17/2018 90.19 81.6
151.6 151.6 146.5 9/18/2018 99.15 99.2
147.5 151.5 147.5 9/19/2018 101 99
148.7 151.4 147.5 9/20/2018 99.99 100.75
146.8 150 146.8 9/21/2018 99.99 98
147.5 149 145 9/25/2018 98 98
147 150 147 9/27/2018 102.95 98
149 149 149 9/28/2018 95 95
147.5 147.5 146 10/1/2018 100 93
146.5 147 146.5 10/2/2018 99.95 99.95
147 147 147 10/3/2018 92 92
149 161.65 149 10/5/2018 90.6 91.41
165 177.8 163.6 10/11/2018 90.5 90.5
176.8 188.8 173.75 10/12/2018 90.01 90.01
184.5 195 184.5 10/16/2018 90.01 90.01
191 194 177.2 10/17/2018 83 90.51
185 185 180.2 10/19/2018 90 81.06
185 188 183.5 10/24/2018 90 90
187.6 189 184 10/25/2018 90 90
186.45 186.45 170 10/29/2018 90 90
179.85 179.85 168 11/1/2018 85 86
168 168 166.8 11/12/2018 91 91
167 168 167 11/13/2018 91 90
171 174.85 166.2 11/23/2018 85 85
174.9 174.9 166.15 11/27/2018 85 85
166 170 161.1 12/3/2018 85 85
157.1 157.15 152.05 12/4/2018 81.1 81.1
153 164.75 153 12/5/2018 86 86
155.55 159 155 12/7/2018 81.16 81.16
155.1 155.1 150 12/10/2018 82 82
151 151 145 12/12/2018 84 84
130.55 156.9 130.55 12/13/2018 85 84.99
144 144 136.3 12/14/2018 86 87.54
137 149.95 137 12/21/2018 81.65 81.65
160 160 153.3 12/24/2018 81.6 83
158 168 154 12/27/2018 81.16 81.16
161 161 148 12/31/2018 82 82
146.15 158.85 138
149.2 152 143.25 Moyenne 109.97
144.1 152 144 Total des Jours 165
151.8 151.8 142 Cours annuel 0.66648485
142.4 144.1 142.4
149 152.95 147
150.75 160.9 150.75
160 161 152.15
152.25 154.6 152.25
155 159.95 154.6
155 158.5 153
153 153 153
158 162.95 157
161.55 161.55 161.55
154.05 154.1 154.05
155 155 154.25
155 160.9 152
156.9 160 155.5
159.9 161.5 159.9
165.8 165.8 165.8
155.6 157 155.6
162 167 162
163 163 162
162 164 157.5
161 164.9 161
161.2 161.25 161.2
158.1 162.8 158.1
164 165 164
163 165 163
162.8 162.8 162.8
158.2 164.45 158.2
159.2 164 159
158.2 158.2 158.2
158.2 158.2 158
154 154.05 154
154.05 154.05 150
159.9 159.9 159.9
153 159.8 153
153.05 153.05 153.05
153.05 153.05 152
161 167.15 161
174 178 163
160 172.95 160
172 174 165
172.75 172.75 166
167 170 160.35
160 160 160
157.15 166.95 157.15
158 166.2 158
165.95 168.45 160.1
160 164.5 160

143.07
216
0.66236111
 EXERCICE 2019
PLUS HAUT PLUS BAS DATE DERNIER OUVERTURE PLUS HAUT PLUS BAS
167 158.1 1/2/2019 82 82 82 82
166 156 1/3/2019 81.15 82 82 81.15
154.1 153.1 1/4/2019 89 81.5 89 81.5
155 154 1/7/2019 89.95 89 89.95 89
154 153 1/10/2019 82.01 82.01 82.01 82.01
160 150.55 1/17/2019 82 82 82 82
155 150 1/18/2019 82 82 82 82
152 148 1/22/2019 80.2 82.1 82.1 80.2
158.95 148 1/23/2019 80.2 80.2 80.2 80.2
159 158.8 1/25/2019 87.48 73.5 87.48 73.5
158 150.05 1/30/2019 78.74 78.74 78.74 78.74
159.85 150 2/8/2019 83 85 85 80
157 149 2/11/2019 80 80 80 80
157 149 2/12/2019 76.11 76.11 76.11 76.11
149.5 149.5 2/13/2019 76.5 76.51 76.51 76.5
155.4 155.4 2/14/2019 83 83 83 83
155 149.6 2/15/2019 82 81.95 82 81.95
153.95 149.6 2/19/2019 79 79 79 79
150 149.25 2/20/2019 81 81 81 81
155 150.05 2/21/2019 82 82 82 82
158.45 155 2/22/2019 77.3 79 79 77.3
151.1 150.5 2/27/2019 76.51 76.55 76.55 76.51
152 152 3/5/2019 78 76.5 78 76.5
150.3 150.2 3/7/2019 80 80 80 80
149.55 149.2 3/8/2019 74.5 74 75 73.55
149.15 149.1 3/11/2019 70.05 70.05 70.05 70.05
149.15 149.15 3/12/2019 77.05 77.05 77.05 77.05
150 150 3/15/2019 71.01 76.9 76.9 71.01
157.5 149.5 3/18/2019 70 71 71 70
150 148 3/21/2019 68.25 68.25 68.25 68.25
149.05 147.2 3/22/2019 70 70 70 70
156.45 134.65 3/28/2019 69 72 72.5 69
156.35 156.35 3/29/2019 68.02 73.5 73.99 68.02
142 142 4/1/2019 69 73.75 74.81 69
142.1 142.05 4/2/2019 75.8 69 75.8 68.6
143.05 143 4/3/2019 83.37 76.9 83.37 76.9
139 130 4/4/2019 89.9 85.01 90 85.01
133.6 131 4/5/2019 89.8 89.8 89.8 89.8
131 130.5 4/8/2019 82.25 82.25 82.25 82.25
130.5 128.2 4/9/2019 88.9 88.9 88.9 88.9
139.95 139.95 4/12/2019 82.6 82.6 82.6 82.6
137 128.5 4/15/2019 82 82.25 82.25 82
130 130 4/19/2019 74 74 74 74
132.95 120.05 4/22/2019 68 68 68 68
130.8 122.05 4/24/2019 74.79 74.79 74.79 74.79
125 125 4/25/2019 78.9 78.9 78.9 78.9
125 125 5/3/2019 79.45 71.1 79.45 71.1
121.1 120 5/8/2019 78.9 78.9 78.9 78.9
124.8 116 5/10/2019 74 74 74 74
120 110.05 5/14/2019 72 72 72 72
115.85 114 5/15/2019 78 72 78 67.01
119.5 110.85 5/16/2019 70.21 70.21 70.21 70.21
112 110.85 5/17/2019 70 70 70 70
117 110.5 5/22/2019 76.99 68.1 76.99 68.1
110.5 102.1 5/23/2019 71 71 71 71
102.1 102 5/27/2019 70 70 70 70
107.9 99 5/29/2019 69 69 69 69
99.25 98.7 6/3/2019 69.01 69.1 69.1 69.01
103 98.5 6/4/2019 69.06 69.06 69.06 69.06
100 100 6/10/2019 69.08 69.06 69.08 69.06
100 100 6/11/2019 69.1 69.1 69.1 69.08
106.6 100.65 6/14/2019 72 72 72 72
100.3 100.3 6/18/2019 67.52 67.52 67.52 67.52
100.2 100.2 6/20/2019 67.57 67.57 67.57 67.57
100.2 99.01 6/21/2019 72 72 72 72
105.7 99.05 6/25/2019 75.7 67.3 75.7 67.3
105 99.06 6/27/2019 70 70 70 70
102 99.11 6/28/2019 63.01 69.8 69.8 63.01
100 100 7/1/2019 63.02 63.02 63.02 63.02
100 100 7/4/2019 68.9 68.9 68.9 68.9
104.9 104.9 7/15/2019 69 67.9 69 67.9
106.35 106.35 7/18/2019 72.99 63.06 72.99 63.06
111.2 106.2 7/19/2019 65.71 65.7 66 65.7
107 107 7/22/2019 72.28 72.28 72.28 72.28
104.65 104.65 7/23/2019 65.08 65.08 65.08 65.08
104.5 104.5 7/24/2019 70.99 63.66 70.99 63.55
102.55 102.15 7/25/2019 71.73 64 71.73 64
102.6 102.6 8/2/2019 64.56 64.56 64.6 64.56
106.9 102.55 8/5/2019 62.1 64.58 70.98 62.1
106.9 106.9 8/6/2019 62.25 62.25 62.25 62.25
107 107 8/7/2019 62.25 62.28 62.28 62.25
101.65 101.65 8/8/2019 68.24 58 68.24 56.3
102 102 8/16/2019 63.5 63.5 63.5 63.5
100.5 100.5 8/19/2019 60.1 60.06 60.1 60
102 100.5 8/28/2019 60 60 60 57.51
101 101 8/30/2019 65 64.89 65 64.89
100 100 9/2/2019 64.99 64.98 64.99 64.98
100 100 9/5/2019 64.99 64 64.99 64
100 99 9/11/2019 58.5 58.5 58.5 58.5
 103.9 96.05 9/12/2019 59.5 59.75 59.75 59.5
104.7 96.1 9/17/2019 60 60 60 60
96.2 96.2 9/18/2019 60 60 60 60
96.25 96.2 9/20/2019 56 55.6 56 55.6
97 97 9/23/2019 58 58 58 58
97.1 96.5 9/24/2019 59 58 59 58
102.9 102 9/27/2019 58.88 56.03 58.98 56.03
103 102.8 9/30/2019 58.88 58.88 58.88 58.88
105.9 105.9 10/1/2019 60.9 58.88 60.9 58.88
103 103 10/4/2019 60.8 60.8 60.8 60.8
104.8 97.1 10/7/2019 59 59 59 59
103.8 96.6 10/8/2019 60 54.85 60 54.85
97.02 96.2 10/9/2019 55.25 54.5 55.25 54.5
96.2 96.2 10/16/2019 59 59 59 59
93.35 93.35 10/21/2019 59.6 59 59.6 59
100.9 94 10/22/2019 59.65 59.48 59.65 59.48
98.95 98.95 10/23/2019 58 58 58 58
100 100 10/24/2019 59.49 59.49 59.49 59.49
96 96 10/25/2019 59.46 59.46 59.46 59.46
95 95 11/4/2019 59.05 59.56 59.58 59.05
97.84 94.42 11/5/2019 60 58 60 58
100.75 100.75 11/7/2019 62.79 62.9 62.9 56.1
100 100 11/14/2019 62.68 62.68 62.68 62.68
94.4 94.4 11/22/2019 62.5 62.65 62.65 62.5
100 94.3 11/25/2019 57 57 57 57
93.51 93.51 11/26/2019 57 57 57.01 57
94 93 11/27/2019 62 57 62 57
94.05 93.05 11/29/2019 61.98 57.5 61.98 57.5
94 94 12/4/2019 57.6 57.6 57.6 57.6
94 94 12/6/2019 59.9 59.9 59.9 59.9
94 94 12/10/2019 59.9 57.7 59.9 57.7
90.61 90.61 12/12/2019 59.9 59.9 59.9 59.9
95 95 12/13/2019 61 60.9 61 60.9
94 85.51 12/16/2019 65.98 61.75 65.99 61.75
94 94 12/17/2019 72.57 67.4 72.57 67.4
86.2 86.2 12/18/2019 75 72.3 75 72.3
85.9 85.9 12/19/2019 76 75 78.99 74.99
90 90 12/20/2019 75 75 75.01 75
82 82 12/23/2019 72.03 72.03 72.03 72.03
90.19 81.6 12/24/2019 73 72 73 72
99.2 99 12/25/2019 78.52 75 78.52 75
101 99 12/26/2019 75.5 78.52 78.54 75.5
101.5 99.99 12/27/2019 74 75 75 74
99.99 98 12/31/2019 77.55 77.55 77.55 77.55
98 98
102.95 98 Moyenne 15227.82
 95 95 Total des Jours 133
100.9 92 Cours annuel 114.494887
99.95 99.95
92 92
91.41 90.6
90.5 90.5
90.01 90.01
90.01 90.01
90.51 81.01
90 81.06
90 90
90 90
90 90
86 85
91 91
91 90
85 85
85 85
85 85
81.1 81.1
86 86
81.16 81.16
82 82
84 84
85 84.99
87.54 86
81.65 81.65
83 81.6
81.16 81.16
82 81.3
 EXERCICE 2020
DATE DERNIER OUVERTURE PLUS HAUT PLUS BAS
1/9/2020 77.4 73 77.4 73
1/21/2020 76.9 76.9 76.9 76.9
2/4/2020 70 70 70 70
2/5/2020 63.03 68 68 63.03
2/6/2020 64.9 63.5 64.9 63
2/7/2020 63 63 63 63
2/10/2020 63 63.15 63.15 63
2/13/2020 60 60 60 60
3/2/2020 60 60 60 60
3/3/2020 65.49 55.2 65.49 55.2
3/5/2020 67.45 67.45 67.45 67.45
3/24/2020 65.45 65.45 65.45 65.45
3/25/2020 63.86 67 67 62.84
3/26/2020 61.31 62.85 62.85 61.31
3/27/2020 60 60.1 60.1 60
4/7/2020 57.85 57.85 57.85 57.85
4/27/2020 56 56 56 55.54
5/5/2020 53.77 53.77 53.77 53.77
5/6/2020 55.92 53.77 55.92 53.77
5/7/2020 56 55.92 56.5 55.92
5/20/2020 58.2 58.2 58.2 58.2
5/21/2020 60.52 60.52 60.52 60.52
5/26/2020 62.9 62.9 62.9 62.9
5/28/2020 64.05 64.05 64.05 64.05
5/29/2020 66.39 65.5 66.42 65.5
6/2/2020 64.9 64.95 64.95 64.9
6/3/2020 62.31 62.31 62.31 62.31
6/4/2020 61.2 62.3 62.3 61.2
6/5/2020 60.05 60 60.05 60
6/10/2020 62 57.66 62 57.66
6/12/2020 60.77 60.77 60.77 60.77
6/17/2020 58.35 58.35 58.35 58.35
6/18/2020 56.02 56.05 60.65 56.02
6/19/2020 56 56.02 56.02 56
6/22/2020 58.23 53.78 58.23 53.78
6/23/2020 56 56 56 55.91
6/25/2020 53.82 58.19 58.19 53.82
6/26/2020 51.67 51.67 52 51.67
6/29/2020 50.98 52.1 52.1 50.98
6/30/2020 52.2 51 52.2 49
7/1/2020 54.2 52.55 54.2 52.55
7/2/2020 56 56 56 56
7/8/2020 55 55 55 55
7/9/2020 55 55 55 55
7/10/2020 55.99 53 55.99 53
7/14/2020 54.99 54.99 54.99 54.99
7/15/2020 53 54.89 57.1 53
7/20/2020 52.5 52.5 52.5 52.5
7/21/2020 51.46 51.46 51.46 51.46
7/22/2020 50.44 50.44 50.44 50.44
7/23/2020 49.44 49.44 49.44 49.44
7/24/2020 48.46 48.46 48.46 48.46
7/27/2020 47.5 47.5 47.5 47.5
7/29/2020 46.56 46.56 46.56 46.56
8/3/2020 45.63 45.63 45.63 45.63
8/4/2020 44.72 44.72 44.72 44.72
8/5/2020 45 45 45 45
8/7/2020 44.11 44.11 44.11 44.11
8/10/2020 43.23 43.23 43.23 43.23
8/11/2020 42.37 42.37 42.37 42.37
8/12/2020 42.37 42.37 42.37 42.37
8/24/2020 41.53 41.53 41.53 41.53
8/25/2020 42.35 42.35 42.35 42.35
8/26/2020 43.19 43.19 43.19 43.19
8/28/2020 44.02 44.02 44.02 44.02
9/1/2020 43.14 43.14 43.14 43.14
9/2/2020 42.28 42.28 42.28 42.28
9/4/2020 41.64 41.64 41.64 41.64
9/7/2020 40.81 40.81 40.81 40.81
9/8/2020 40 40 40 40
9/9/2020 39.21 39.21 39.21 39.21
9/10/2020 38.43 38.43 38.43 38.43
9/11/2020 37.67 37.67 37.67 37.67
9/14/2020 36.93 36.93 36.93 36.93
9/15/2020 37.66 37.66 37.66 37.66
9/16/2020 36.94 36.94 36.94 36.94
9/17/2020 37.67 37.67 37.67 37.67
9/24/2020 38.2 38.2 38.2 38.2
9/25/2020 38.96 38.96 38.96 38.96
10/1/2020 39.73 39.73 39.73 39.73
10/2/2020 40.52 40.52 40.52 40.52
10/5/2020 41.33 41.33 41.33 41.33
10/6/2020 42.15 42.15 42.15 42.15
10/7/2020 42.99 42.99 42.99 42.99
10/8/2020 43.84 43.84 43.84 43.84
10/9/2020 44.69 44.69 44.69 44.69
10/12/2020 43.8 43.8 43.8 43.8
10/13/2020 42.93 42.93 42.93 42.93
10/14/2020 43.7 43.7 43.7 43.7
10/15/2020 42.83 42.83 42.83 42.83
10/16/2020 43.68 43.68 43.68 43.68
10/21/2020 42.81 42.81 42.81 42.81
10/22/2020 41.96 41.96 41.96 41.96
10/23/2020 42.7 42.7 42.7 42.7
10/28/2020 43.44 43.44 43.44 43.44
11/2/2020 42.6 42.6 42.6 42.6
11/3/2020 41.75 41.75 41.75 41.75
11/4/2020 42 42 42 42
11/9/2020 41.17 41.17 41.17 41.17
11/10/2020 41.99 41.99 41.99 41.99
11/11/2020 42 42 42 42
11/13/2020 41.17 41.17 41.17 41.17
11/16/2020 40.5 40.5 40.5 40.5
11/23/2020 41.3 41.3 41.3 41.3
11/24/2020 40.48 40.48 40.48 40.48
11/25/2020 41.27 41.27 41.27 41.27
11/27/2020 40.46 40.46 40.46 40.46
11/30/2020 39.7 39.7 39.7 39.7
12/1/2020 40.49 40.49 40.49 40.49
12/4/2020 41.29 41.29 41.29 41.29
12/7/2020 41.49 41.49 41.49 41.49
12/9/2020 40.75 40.75 40.75 40.75
12/10/2020 41.55 41.55 41.55 41.55
12/11/2020 42.3 42.3 42.3 42.3
12/14/2020 42.3 42.3 42.3 42.3
12/15/2020 41.7 41.7 41.7 41.7
12/16/2020 41.69 41.69 41.69 41.69
12/17/2020 41.61 41.61 41.61 41.61
12/18/2020 41.61 41.61 41.61 41.61
12/22/2020 40.78 40.78 40.78 40.78
12/23/2020 39.98 39.98 39.98 39.98
12/24/2020 40.12 40.12 40.12 40.12
12/28/2020 40.9 40.9 40.9 40.9
12/31/2020 40.1 40.1 40.1 40.1

Moyenne 48.68
Total des Jours 124
Cours annuel 0.39258065