FSDV Société anonyme Balance Sheet

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Property, Plant & Equipment	-	858.39	914.21	936.28	908.96
Cash & Equivalents	-	15.01	17.62	12.42	27.67
Accounts Receivable	-	25.17	30.72	18.85	16.86
Other Receivables	-	8.31	11.41	8.89	8.48
Investment In Debt and Equity Securities	-	3.42	0.3	0.31	0.1
Goodwill	-	-	20.87	-	-
Other Intangible Assets	-	0.8	1.05	0.09	0.16
Other Current Assets	-	22.73	18.83	23.44	25.68
Deferred Long-Term Tax Assets	-	0.93	3.12	4.98	2.37
Other Long-Term Assets	-	11.29	13.6	3.62	3.6
Total Assets	-	946.04	1,032	1,009	993.87
Current Portion of Long-Term Debt	-	45.62	90.45	38.04	37.19
Current Portion of Leases	-	0.51	0.53	2.62	2.62
Long-Term Debt	-	396.14	364.63	361.45	334.14
Long-Term Leases	-	9.1	9.61	7.62	7.85
Accounts Payable	-	18.45	18.31	12.1	12.42
Accrued Expenses	-	2.11	1.79	0.7	0.52
Current Income Taxes Payable	-	8.27	10.22	7.9	18.43
Current Unearned Revenue	-	18.78	19.43	16.49	-
Other Current Liabilities	-	10.88	8.85	6.2	22.48
Long-Term Deferred Tax Liabilities	-	94.68	115.24	127.43	123.36
Other Long-Term Liabilities	-	9.12	8.95	-0	0
Total Liabilities	-	613.91	648.32	586.51	564.98
Common Stock	-	0.03	0.03	0.03	0.03
Retained Earnings	-	-48.55	-34.17	30.68	59.3
Comprehensive Income & Other	-	380.65	417.54	391.64	339.27
Total Common Equity	-	332.13	383.4	422.35	398.59
Minority Interest	-	-	0.03	0.03	30.31
Shareholders' Equity	-	332.13	383.43	422.37	428.9
Total Liabilities & Equity	-	946.04	1,032	1,009	993.87
Total Debt	-	451.36	465.22	415.64	387.71
Net Cash (Debt)	-	-436.35	-447.59	-403.23	-360.04
Net Cash Per Share	-	-2181.76	-2237.97	-2016.13	-1800.20
Filing Date Shares Outstanding	-	0.2	0.2	0.2	0.2
Total Common Shares Outstanding	-	0.2	0.2	0.2	0.2
Book Value Per Share	-	1660.63	1917.01	2111.72	1992.95
Tangible Book Value	-	331.33	361.48	422.26	398.43
Tangible Book Value Per Share	-	1656.65	1807.38	2111.30	1992.16
Buildings	-	14.36	14.36	-	-
Construction In Progress	-	0.09	0.33	0.47	0.47

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.