Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
68.17M |
91.463M |
75.617M |
-142.259M |
106.905M |
Minority
Interest
|
-13.347M |
-13.314M |
-17.765M |
48.635M |
48.527M |
Net
Income
|
20.191M |
48.6M |
50.007M |
-141.088M |
76.529M |
Selling
General
Administrative
|
- |
- |
- |
- |
- |
Gross
Profit
|
1834.711M |
1843.066M |
1622.344M |
1411.931M |
1621.427M |
Reconciled
Depreciation
|
181.491M |
185.666M |
164.852M |
158.395M |
158.487M |
Ebit
|
145.485M |
125.103M |
111.627M |
49.46M |
130.802M |
Ebitda
|
326.976M |
310.769M |
276.479M |
207.855M |
290.338M |
Depreciation
And
Amortization
|
181.491M |
185.666M |
164.852M |
158.395M |
159.536M |
Operating
Income
|
110.053M |
125.196M |
111.627M |
49.46M |
130.802M |
Other
Operating
Expenses
|
1905.78M |
1913.459M |
1651.158M |
1489.86M |
1639.936M |
Interest
Expense
|
35.232M |
22.352M |
20.105M |
18.941M |
17.74M |
Tax
Provision
|
28.718M |
29.549M |
25.61M |
-1.171M |
30.376M |
Interest
Income
|
3.457M |
0.923M |
1.746M |
2.284M |
1.638M |
Net
Interest
Income
|
-40.72M |
-31.5M |
-24.106M |
-22.867M |
-23.548M |
Income
Tax
Expense
|
28.718M |
29.549M |
25.61M |
-1.171M |
30.376M |
Total
Revenue
|
2057.916M |
2049.943M |
1776.746M |
1557.614M |
1777.944M |
Total
Operating
Expenses
|
1682.575M |
1706.582M |
1496.756M |
1344.177M |
1483.419M |
Cost
Of
Revenue
|
223.205M |
206.877M |
154.402M |
145.683M |
156.517M |
Total
Other
Income
Expense
Net
|
-41.883M |
-33.733M |
-36.01M |
-191.719M |
-23.897M |
Net
Income
From
Continuing
Ops
|
39.452M |
61.914M |
50.007M |
-141.088M |
76.529M |
Net
Income
Applicable
To
Common
Shares
|
- |
48.6M |
32.242M |
-158.239M |
55.65M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
2440.687M |
2432.604M |
2306.485M |
2156.98M |
2172.565M |
Intangible
Assets
|
321.301M |
354.517M |
399.591M |
408.233M |
455.657M |
Other
Current
Assets
|
18.597M |
23.251M |
15.824M |
12.775M |
10.905M |
Total
Liab
|
1851.598M |
1789.657M |
1640.139M |
1523.107M |
1348.11M |
Total
Stockholder
Equity
|
540.529M |
606.747M |
617.631M |
585.238M |
775.928M |
Other
Current
Liab
|
3.674M |
30.928M |
4.887M |
5.748M |
5.564M |
Common
Stock
|
11.676M |
12.355M |
13.07M |
13.07M |
13.07M |
Capital
Stock
|
11.676M |
12.355M |
13.07M |
13.07M |
13.07M |
Retained
Earnings
|
156.146M |
202.558M |
219.913M |
205.052M |
361.004M |
Good
Will
|
823.58M |
812.472M |
746.165M |
683.033M |
627.909M |
Other
Assets
|
- |
93.648M |
100.101M |
96.78M |
109.669M |
Cash
|
203.553M |
183.01M |
176.544M |
189.468M |
145.16M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
656.213M |
585.849M |
515.494M |
478.581M |
457.934M |
Current
Deferred
Revenue
|
248.938M |
220.801M |
182.287M |
177.616M |
160.929M |
Net
Debt
|
870.222M |
847.015M |
795.495M |
728.863M |
637.095M |
Short
Term
Debt
|
108.688M |
82.54M |
101.584M |
83.947M |
104.867M |
Short
Long
Term
Debt
|
49.912M |
27.18M |
46.898M |
29.783M |
56.69M |
Short
Long
Term
Debt
Total
|
1073.775M |
1030.025M |
972.039M |
918.331M |
782.255M |
Other
Stockholder
Equity
|
372.707M |
391.834M |
384.648M |
367.116M |
401.854M |
Property
Plant
Equipment
|
- |
412.063M |
413.11M |
394.086M |
365.504M |
Total
Current
Assets
|
765.602M |
756.501M |
646.998M |
574.306M |
613.14M |
Long
Term
Investments
|
- |
- |
- |
- |
0.686M |
Short
Term
Investments
|
3.601M |
7.423M |
6.386M |
2.598M |
11.909M |
Net
Receivables
|
527.248M |
533.064M |
437.004M |
360.551M |
436.672M |
Long
Term
Debt
|
831.093M |
811.147M |
728.323M |
688.174M |
549.954M |
Inventory
|
12.603M |
9.753M |
11.24M |
8.914M |
8.494M |
Accounts
Payable
|
294.913M |
251.58M |
226.736M |
211.27M |
186.574M |
Accumulated
Other
Comprehensive
Income
|
-75.654M |
-43.44M |
-61.316M |
-79.611M |
-43.435M |
Non
Currrent
Assets
Other
|
47.62M |
43.454M |
41.789M |
32.087M |
41.912M |
Non
Current
Assets
Total
|
1675.085M |
1676.103M |
1659.487M |
1582.674M |
1559.425M |
Capital
Lease
Obligations
|
192.77M |
191.698M |
196.818M |
200.374M |
175.611M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-155.595M |
-128.873M |
-136.738M |
-264.03M |
-91.268M |
Total
Cashflows
From
Investing
Activities
|
- |
-128.873M |
-136.738M |
-264.03M |
-91.268M |
Total
Cash
From
Financing
Activities
|
-141.733M |
-118.078M |
-68.701M |
36.611M |
-145.286M |
Net
Income
|
64.292M |
91.463M |
75.617M |
-142.259M |
106.905M |
Change
In
Cash
|
20.543M |
6.466M |
-12.924M |
44.308M |
12.842M |
Begin
Period
Cash
Flow
|
183.01M |
176.544M |
189.468M |
145.16M |
132.318M |
End
Period
Cash
Flow
|
203.553M |
183.01M |
176.544M |
189.468M |
145.16M |
Total
Cash
From
Operating
Activities
|
323.794M |
248.975M |
187.588M |
282.499M |
248.302M |
Depreciation
|
181.491M |
185.666M |
164.852M |
158.395M |
158.487M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Dividends
Paid
|
20.628M |
20.321M |
21.453M |
21.453M |
21.453M |
Change
To
Inventory
|
-0.73M |
1.487M |
-2.326M |
-0.42M |
-0.354M |
Sale
Purchase
Of
Stock
|
-36.103M |
-64.786M |
0M |
- |
- |
Other
Cashflows
From
Financing
Activities
|
-26.808M |
-32.971M |
-47.248M |
149.088M |
-123.833M |
Capital
Expenditures
|
79.27M |
66.077M |
63.077M |
55.774M |
70.72M |
Change
In
Working
Capital
|
42.531M |
-9.531M |
-50.662M |
90.112M |
4.379M |
Other
Non
Cash
Items
|
35.48M |
-18.623M |
-2.219M |
176.251M |
-21.469M |
Free
Cash
Flow
|
244.524M |
182.898M |
124.511M |
226.725M |
177.582M |