Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
2137.332M |
1169.609M |
-168.465M |
-212.633M |
1882.849M |
Minority
Interest
|
-16.864M |
-4.849M |
29.543M |
-54.03M |
-23.926M |
Net
Income
|
1630.814M |
901.499M |
-89.584M |
-160.748M |
1442.022M |
Selling
General
Administrative
|
79.872M |
54.875M |
49.17M |
45.331M |
62.001M |
Gross
Profit
|
3497.104M |
2550.504M |
795.194M |
679.479M |
2860.047M |
Reconciled
Depreciation
|
805.649M |
795.175M |
796.619M |
806.863M |
788.969M |
Ebit
|
2048.816M |
1343.126M |
73.628M |
41.445M |
1977.279M |
Ebitda
|
2870.008M |
2138.301M |
870.247M |
848.308M |
2818.808M |
Depreciation
And
Amortization
|
821.192M |
795.175M |
796.619M |
806.863M |
841.529M |
Operating
Income
|
2048.816M |
1343.126M |
73.628M |
41.445M |
1977.279M |
Other
Operating
Expenses
|
2991.006M |
2828.282M |
2215.94M |
2076.225M |
2430.506M |
Interest
Expense
|
206.922M |
92.104M |
72.266M |
84.331M |
90.949M |
Tax
Provision
|
423.309M |
263.261M |
-78.881M |
-51.885M |
437.174M |
Interest
Income
|
63.898M |
0.073M |
0.282M |
0.417M |
2.687M |
Net
Interest
Income
|
-18.831M |
-79.559M |
-16.618M |
-84.144M |
-87.324M |
Income
Tax
Expense
|
520.821M |
263.261M |
-78.881M |
-51.885M |
437.174M |
Total
Revenue
|
5039.822M |
4182.169M |
2318.75M |
2180.616M |
4443.56M |
Total
Operating
Expenses
|
1448.288M |
1196.617M |
692.384M |
575.088M |
846.993M |
Cost
Of
Revenue
|
1542.718M |
1631.665M |
1523.556M |
1501.137M |
1583.513M |
Total
Other
Income
Expense
Net
|
88.516M |
-173.517M |
-242.093M |
-254.078M |
-94.43M |
Net
Income
From
Continuing
Ops
|
1392.759M |
906.348M |
-89.584M |
-160.748M |
1445.675M |
Net
Income
Applicable
To
Common
Shares
|
- |
901.499M |
-60.041M |
-126.786M |
1442.022M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Total
Assets
|
16975.364M |
17556.226M |
15849.198M |
16325.611M |
15663.087M |
Intangible
Assets
|
- |
1721.254M |
804.815M |
635.379M |
700.434M |
Other
Current
Assets
|
912.687M |
32.795M |
705.03M |
235.127M |
39.675M |
Total
Liab
|
8767.164M |
9656.023M |
9206.723M |
10313.637M |
9598.104M |
Total
Stockholder
Equity
|
8276.386M |
7627.305M |
6717.622M |
6100.094M |
6119.013M |
Other
Current
Liab
|
1969.301M |
1396.769M |
566.433M |
0.209M |
100.428M |
Common
Stock
|
1500M |
1500M |
1500M |
1500M |
1500M |
Capital
Stock
|
1500M |
1500M |
1500M |
1500M |
1500M |
Retained
Earnings
|
3969.592M |
1283.605M |
4190.452M |
3745.312M |
3811.411M |
Good
Will
|
- |
1.872M |
1.872M |
1.872M |
1.872M |
Other
Assets
|
- |
0M |
315.671M |
662.073M |
319.782M |
Cash
|
1821.283M |
2363.125M |
1573.523M |
1466.797M |
1224.878M |
Cash
And
Equivalents
|
- |
- |
1037.246M |
600M |
755M |
Total
Current
Liabilities
|
2234.385M |
2661.301M |
1546.067M |
2489.739M |
1778.336M |
Current
Deferred
Revenue
|
- |
0.27M |
78.326M |
627.784M |
426.615M |
Net
Debt
|
-1821.283M |
2162.911M |
6060.589M |
7256.658M |
6883.195M |
Short
Term
Debt
|
- |
912.175M |
627.994M |
1666.567M |
1115.314M |
Short
Long
Term
Debt
|
- |
813.878M |
618.189M |
1657.213M |
1109.21M |
Short
Long
Term
Debt
Total
|
- |
4526.036M |
7634.112M |
8723.455M |
8108.073M |
Other
Stockholder
Equity
|
2806.794M |
2600.868M |
637.295M |
636.708M |
640.991M |
Property
Plant
Equipment
|
- |
- |
12125.336M |
12406.656M |
12366.706M |
Total
Current
Assets
|
2803.246M |
3380.929M |
2285.093M |
2474.189M |
2126.087M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
62.867M |
89.858M |
31.514M |
-136.728M |
-139.176M |
Net
Receivables
|
843.799M |
889.111M |
673.516M |
699.126M |
894.693M |
Long
Term
Debt
|
- |
6509.225M |
6968.626M |
7008.406M |
6956.731M |
Inventory
|
6.409M |
6.04M |
6.54M |
6.175M |
6.516M |
Accounts
Payable
|
260.27M |
352.087M |
273.314M |
195.179M |
135.979M |
Accumulated
Other
Comprehensive
Income
|
- |
-63.867M |
389.875M |
218.074M |
166.611M |
Non
Currrent
Assets
Other
|
212.087M |
-0M |
393.491M |
306.323M |
24.043M |
Non
Current
Assets
Total
|
14172.118M |
14175.297M |
13564.105M |
13851.422M |
13537M |
Capital
Lease
Obligations
|
- |
72.111M |
47.297M |
57.836M |
42.132M |
Long
Term
Debt
Total
|
- |
- |
6992.933M |
7042.067M |
6929.076M |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-1466.782M |
-664.156M |
-9.47M |
-32.389M |
-0.777M |
Total
Cashflows
From
Investing
Activities
|
- |
-664.156M |
-660.912M |
-534.701M |
-1009.578M |
Total
Cash
From
Financing
Activities
|
-19.609M |
-1089.288M |
619.807M |
1381.611M |
-1514.626M |
Net
Income
|
1645.069M |
1169.609M |
-168.465M |
-212.633M |
1882.849M |
Change
In
Cash
|
789.602M |
106.726M |
241.919M |
984.281M |
-410.783M |
Begin
Period
Cash
Flow
|
1573.523M |
1466.797M |
1224.878M |
240.597M |
651.38M |
End
Period
Cash
Flow
|
2363.125M |
1573.523M |
1466.797M |
1224.878M |
240.597M |
Total
Cash
From
Operating
Activities
|
2257.975M |
1863.166M |
280.472M |
146.243M |
2114.343M |
Depreciation
|
821.192M |
795.175M |
796.619M |
806.863M |
788.969M |
Other
Cashflows
From
Investing
Activities
|
- |
63.536M |
5.405M |
0.417M |
23.245M |
Dividends
Paid
|
724.25M |
- |
- |
0M |
1051.23M |
Change
To
Inventory
|
-0.521M |
-0.286M |
0.668M |
0.288M |
0.45M |
Sale
Purchase
Of
Stock
|
1168.352M |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
115.37M |
338.377M |
1221.156M |
2860.23M |
820.348M |
Capital
Expenditures
|
1384.324M |
727.692M |
671.083M |
503.122M |
1024.756M |
Change
In
Working
Capital
|
-55.721M |
92.711M |
-468.033M |
-561.888M |
-140.604M |
Other
Non
Cash
Items
|
-152.565M |
-194.329M |
120.351M |
113.901M |
-416.871M |
Free
Cash
Flow
|
873.651M |
1135.474M |
-390.611M |
-356.879M |
1089.587M |