Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
1197.265M |
785.037M |
536.709M |
230.539M |
741.405M |
Minority
Interest
|
0M |
0M |
0M |
0M |
0M |
Net
Income
|
844.787M |
560.203M |
397.433M |
174.126M |
550.665M |
Selling
General
Administrative
|
271.478M |
409.178M |
302.631M |
306.586M |
413.367M |
Gross
Profit
|
4578.112M |
2231.567M |
2002.206M |
1846.011M |
2167.294M |
Reconciled
Depreciation
|
82.069M |
80.088M |
77.787M |
75.577M |
80.943M |
Ebit
|
31.575M |
935.834M |
1472.384M |
373.536M |
741.405M |
Ebitda
|
113.644M |
1015.922M |
1550.171M |
449.113M |
822.348M |
Depreciation
And
Amortization
|
82.069M |
80.088M |
77.787M |
75.577M |
80.943M |
Operating
Income
|
31.575M |
935.834M |
1472.384M |
373.536M |
741.405M |
Other
Operating
Expenses
|
2959.4M |
1208.919M |
1082.3M |
1099.947M |
1324.21M |
Interest
Expense
|
1464.226M |
230.884M |
171.069M |
138.745M |
200.947M |
Tax
Provision
|
372.297M |
224.835M |
139.276M |
56.413M |
190.74M |
Interest
Income
|
3143.207M |
1767.606M |
1446.347M |
1385.745M |
1495.539M |
Net
Interest
Income
|
2109.932M |
1536.722M |
1275.278M |
1247M |
1190.642M |
Income
Tax
Expense
|
384.053M |
224.835M |
139.276M |
56.413M |
190.74M |
Total
Revenue
|
4578.112M |
2231.567M |
2002.206M |
1846.011M |
2167.294M |
Total
Operating
Expenses
|
806.032M |
1208.919M |
1082.3M |
1099.947M |
1324.21M |
Cost
Of
Revenue
|
- |
- |
- |
- |
- |
Total
Other
Income
Expense
Net
|
1197.265M |
-150.797M |
-935.675M |
-142.997M |
576.38M |
Net
Income
From
Continuing
Ops
|
814.761M |
560.203M |
397.433M |
174.126M |
550.665M |
Net
Income
Applicable
To
Common
Shares
|
- |
560.203M |
1333.108M |
317.123M |
538.59M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Total
Assets
|
121971.823M |
113011.642M |
107507.032M |
107584.108M |
96252.093M |
Intangible
Assets
|
- |
299.74M |
276.664M |
267.411M |
255.799M |
Other
Current
Assets
|
- |
16928.315M |
16400.835M |
24818.412M |
18101.466M |
Total
Liab
|
116094.159M |
107688.702M |
102602.059M |
102731.948M |
91287.936M |
Total
Stockholder
Equity
|
5877.664M |
5322.94M |
4904.973M |
4852.16M |
4964.157M |
Other
Current
Liab
|
-917.448M |
57642.347M |
-671.872M |
-317.576M |
-327.436M |
Common
Stock
|
- |
269.66M |
269.66M |
269.66M |
269.66M |
Capital
Stock
|
- |
269.66M |
269.66M |
269.66M |
269.66M |
Retained
Earnings
|
- |
5157.202M |
4966.956M |
4639.962M |
3368.26M |
Good
Will
|
- |
2.276M |
2.276M |
2.276M |
2.276M |
Other
Assets
|
121971.823M |
0M |
76264.514M |
70929.024M |
67988.27M |
Cash
|
15417.808M |
16106.263M |
13351.217M |
24024.898M |
16069.243M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
- |
66228.592M |
671.872M |
317.576M |
327.436M |
Current
Deferred
Revenue
|
- |
-711.324M |
-1281.076M |
- |
- |
Net
Debt
|
-15417.808M |
4031.779M |
-6918.124M |
-16288.482M |
-8497.257M |
Short
Term
Debt
|
- |
8586.245M |
1952.948M |
- |
- |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
- |
20138.042M |
6433.093M |
7736.416M |
7571.986M |
Other
Stockholder
Equity
|
5877.664M |
-1.365M |
-331.643M |
-179.163M |
1165.846M |
Property
Plant
Equipment
|
- |
- |
447.853M |
450.436M |
455.07M |
Total
Current
Assets
|
15417.808M |
16928.315M |
13476.859M |
24143.973M |
16165.868M |
Long
Term
Investments
|
19567.493M |
14662.901M |
17038.866M |
14903.248M |
11925.597M |
Short
Term
Investments
|
- |
-28959.96M |
- |
- |
- |
Net
Receivables
|
- |
146.836M |
125.642M |
119.075M |
96.625M |
Long
Term
Debt
|
- |
- |
20613.357M |
20366.941M |
19184.071M |
Inventory
|
- |
12706.861M |
-16400.835M |
-24818.412M |
-18101.466M |
Accounts
Payable
|
- |
711.324M |
671.872M |
317.576M |
327.436M |
Accumulated
Other
Comprehensive
Income
|
- |
-102.557M |
-117.123M |
121.701M |
160.391M |
Non
Currrent
Assets
Other
|
-20334.578M |
94382.672M |
-264.829M |
-273.808M |
-270.032M |
Non
Current
Assets
Total
|
106554.015M |
96083.327M |
17765.659M |
12511.111M |
12097.955M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
- |
20613.357M |
20366.941M |
19184.071M |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Investments
|
-120.795M |
-44.234M |
-234.051M |
-63.908M |
0.228M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
-234.051M |
-63.908M |
-120.86M |
Total
Cash
From
Financing
Activities
|
-262.435M |
-105.807M |
-752.846M |
341.847M |
219.823M |
Net
Income
|
952.971M |
844.787M |
560.203M |
1333.108M |
317.123M |
Change
In
Cash
|
1558.213M |
508.378M |
-9021.873M |
7328.773M |
8637.271M |
Begin
Period
Cash
Flow
|
613859.595M |
13351.217M |
22373.09M |
15044.317M |
6407.046M |
End
Period
Cash
Flow
|
615417.808M |
13859.595M |
13351.217M |
22373.09M |
15044.317M |
Total
Cash
From
Operating
Activities
|
1941.443M |
658.419M |
-8034.976M |
7050.834M |
8538.308M |
Depreciation
|
87.453M |
82.069M |
80.088M |
77.787M |
75.577M |
Other
Cashflows
From
Investing
Activities
|
-69.964M |
25.579M |
-161.801M |
49.563M |
-34.404M |
Dividends
Paid
|
462.348M |
405.834M |
252.479M |
210.769M |
87.758M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
-78.684M |
-79.119M |
-84.469M |
-48.836M |
-59.003M |
Other
Cashflows
From
Financing
Activities
|
0.001M |
-44.234M |
-234.051M |
750M |
350M |
Capital
Expenditures
|
151.101M |
21.713M |
72.25M |
67.323M |
86.684M |
Change
In
Working
Capital
|
364.236M |
-779.627M |
-9346.242M |
6262.596M |
7481.608M |
Other
Non
Cash
Items
|
536.783M |
511.19M |
670.975M |
-622.657M |
664M |
Free
Cash
Flow
|
1790.342M |
568.037M |
-8107.226M |
6983.511M |
8451.624M |