|
€ millions 2024 |
31.12.2023 | Change in the scope of consolidation | Other movements | Translation difference | 31.12.2024 |
|---|---|---|---|---|---|
| Redken/PureOlogy | Redken/PureOlogy 31.12.2023 698.4 |
Redken/PureOlogy Change in the scope of consolidation 4.9 |
Redken/PureOlogy Other movements
|
Redken/PureOlogy Translation difference 33.2 |
Redken/PureOlogy 31.12.2024 736.5 |
| L'Oréal Professionnel/Kérastase | L'Oréal Professionnel/Kérastase 31.12.2023 422.4 |
L'Oréal Professionnel/Kérastase Change in the scope of consolidation 14.6 |
L'Oréal Professionnel/Kérastase Other movements
|
L'Oréal Professionnel/Kérastase Translation difference 12.7 |
L'Oréal Professionnel/Kérastase 31.12.2024 449.7 |
| Matrix | Matrix 31.12.2023 416.5 |
Matrix Change in the scope of consolidation
|
Matrix Other movements
|
Matrix Translation difference 22.3 |
Matrix 31.12.2024 438.9 |
| Professional Products Total | Professional Products Total 31.12.2023 1,537.4 |
Professional Products Total Change in the scope of consolidation 19.5 |
Professional Products Total Other movements — |
Professional Products Total Translation difference 68.2 |
Professional Products Total 31.12.2024 1,625.1 |
| Maybelline and other Makeup brands | Maybelline and other Makeup brands 31.12.2023 1,777.0 |
Maybelline and other Makeup brands Change in the scope of consolidation
|
Maybelline and other Makeup brands Other movements 5.6 |
Maybelline and other Makeup brands Translation difference 45.4 |
Maybelline and other Makeup brands 31.12.2024 1,828.0 |
| L'Oréal Paris and other Premium brands | L'Oréal Paris and other Premium brands 31.12.2023 1,180.4 |
L'Oréal Paris and other Premium brands Change in the scope of consolidation
|
L'Oréal Paris and other Premium brands Other movements 14.5 |
L'Oréal Paris and other Premium brands Translation difference 14.5 |
L'Oréal Paris and other Premium brands 31.12.2024 1,209.4 |
| Garnier and other Access brands | Garnier and other Access brands 31.12.2023 935.2 |
Garnier and other Access brands Change in the scope of consolidation
|
Garnier and other Access brands Other movements (44.2) |
Garnier and other Access brands Translation difference (3.0) |
Garnier and other Access brands 31.12.2024 888.0 |
| Consumer Products Total | Consumer Products Total 31.12.2023 3,892.6 |
Consumer Products Total Change in the scope of consolidation — |
Consumer Products Total Other movements (24.1) |
Consumer Products Total Translation difference 56.9 |
Consumer Products Total 31.12.2024 3,925.4 |
| Retail Skincare(1) | Retail Skincare (1)31.12.2023 1,751.6 |
Retail Skincare (1)Change in the scope of consolidation
|
Retail Skincare (1)Other movements 102.0 |
Retail Skincare (1)Translation difference (50.3) |
Retail Skincare (1)31.12.2024 1,803.3 |
| Perfumes | Perfumes 31.12.2023 1,471.8 |
Perfumes Change in the scope of consolidation
|
Perfumes Other movements
|
Perfumes Translation difference 2.0 |
Perfumes 31.12.2024 1,473.8 |
| Lancôme | Lancôme 31.12.2023 831.4 |
Lancôme Change in the scope of consolidation
|
Lancôme Other movements 20.3 |
Lancôme Translation difference 3.6 |
Lancôme 31.12.2024 855.3 |
| Skincare(2) | Skincare (2)31.12.2023 623.5 |
Skincare (2)Change in the scope of consolidation
|
Skincare (2)Other movements
|
Skincare (2)Translation difference 6.6 |
Skincare (2)31.12.2024 630.2 |
| Makeup(3) | Makeup (3)31.12.2023 547.9 |
Makeup (3)Change in the scope of consolidation
|
Makeup (3)Other movements
|
Makeup (3)Translation difference 16.4 |
Makeup (3)31.12.2024 564.2 |
| YSL Beauté | YSL Beauté 31.12.2023 536.2 |
YSL Beauté Change in the scope of consolidation
|
YSL Beauté Other movements
|
YSL Beauté Translation difference 0.5 |
YSL Beauté 31.12.2024 536.7 |
| Luxe Total | Luxe Total 31.12.2023 5,762.4 |
Luxe Total Change in the scope of consolidation — |
Luxe Total Other movements 122.3 |
Luxe Total Translation difference (21.3) |
Luxe Total 31.12.2024 5,863.4 |
| SkinCeuticals/Skinbetter Science | SkinCeuticals/Skinbetter Science 31.12.2023 727.9 |
SkinCeuticals/Skinbetter Science Change in the scope of consolidation 35.1 |
SkinCeuticals/Skinbetter Science Other movements
|
SkinCeuticals/Skinbetter Science Translation difference 31.6 |
SkinCeuticals/Skinbetter Science 31.12.2024 794.6 |
| CeraVe | CeraVe 31.12.2023 639.6 |
CeraVe Change in the scope of consolidation
|
CeraVe Other movements
|
CeraVe Translation difference 21.1 |
CeraVe 31.12.2024 660.7 |
| Vichy | Vichy 31.12.2023 322.4 |
Vichy Change in the scope of consolidation
|
Vichy Other movements
|
Vichy Translation difference 6.3 |
Vichy 31.12.2024 328.7 |
| La Roche-Posay | La Roche-Posay 31.12.2023 169.6 |
La Roche-Posay Change in the scope of consolidation
|
La Roche-Posay Other movements 10.1 |
La Roche-Posay Translation difference 4.2 |
La Roche-Posay 31.12.2024 184.0 |
| Dermatological Beauty Total | Dermatological Beauty Total 31.12.2023 1,859.5 |
Dermatological Beauty Total Change in the scope of consolidation 35.1 |
Dermatological Beauty Total Other movements 10.1 |
Dermatological Beauty Total Translation difference 63.3 |
Dermatological Beauty Total 31.12.2024 1,968.1 |
| Lactobio(4) | Lactobio (4)31.12.2023 50.7 |
Lactobio (4)Change in the scope of consolidation
|
Lactobio (4)Other movements (50.7) |
Lactobio (4)Translation difference
|
Lactobio (4)31.12.2024 — |
| GROUP TOTAL | GROUP TOTAL 31.12.2023 13,102.6 |
GROUP TOTAL Change in the scope of consolidation 54.6 |
GROUP TOTAL Other movements 57.7 |
GROUP TOTAL Translation difference 167.1 |
GROUP TOTAL 31.12.2024 13,382.0 |
The CGUs of the Luxe division were subject to a reallocation in connection with the reorganisation initiated in 2024 of the operating model focused on categories and the associated go to market. The 2023 and prior data have been restated to reflect this new organisation.
2024 acquisitions mainly relate to YesSkin for €35.1 million (purchase price allocation not yet finalised) and Gjosa for €14.6 million.
Other movements mainly include the impairment loss (€48.4 million) on Multicultural Brands and the definitive allocation of the goodwill of Aēsop and Lactobio.
The accumulated impairment losses related Makeup CGU (IT Cosmetics), Garnier and other Access brands (Multicultural Brands and Magic) and Lancôme (Yue Sai) amounted to -€547.9 million, -€366.2 million and -€32.1 million respectively at 31 December 2024.
