Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
140.658M |
91.115M |
129.832M |
49.077M |
61.138M |
Minority
Interest
|
-3.159M |
-2.676M |
-2.851M |
11.234M |
12.13M |
Net
Income
|
89.158M |
52.188M |
85.92M |
9.012M |
24.745M |
Selling
General
Administrative
|
- |
801.469M |
714.665M |
695.039M |
8.711M |
Gross
Profit
|
813.988M |
540.818M |
553.585M |
462.167M |
505.739M |
Reconciled
Depreciation
|
104.446M |
95.394M |
87.141M |
89.494M |
80.667M |
Ebit
|
210.461M |
138.644M |
164.942M |
87.832M |
124.994M |
Ebitda
|
314.907M |
246.043M |
262.516M |
177.326M |
215.159M |
Depreciation
And
Amortization
|
104.446M |
107.399M |
97.574M |
89.494M |
90.165M |
Operating
Income
|
178.814M |
138.644M |
164.942M |
87.832M |
124.994M |
Other
Operating
Expenses
|
3644.056M |
3028.683M |
2775.022M |
2650.476M |
2472.496M |
Interest
Expense
|
68.801M |
62.545M |
42.924M |
47.641M |
72.885M |
Tax
Provision
|
48.341M |
36.251M |
41.061M |
38.824M |
36.048M |
Interest
Income
|
27.998M |
11.252M |
7.055M |
6.121M |
17.402M |
Net
Interest
Income
|
-40.803M |
-51.293M |
-35.869M |
-41.52M |
-55.483M |
Income
Tax
Expense
|
48.341M |
36.251M |
41.061M |
38.824M |
36.048M |
Total
Revenue
|
3825.285M |
3165.47M |
2942.685M |
2762.472M |
2597.655M |
Total
Operating
Expenses
|
632.759M |
404.031M |
385.922M |
350.171M |
380.58M |
Cost
Of
Revenue
|
3011.297M |
2624.652M |
2389.1M |
2300.305M |
2091.916M |
Total
Other
Income
Expense
Net
|
-38.156M |
-47.529M |
-35.11M |
-38.755M |
-63.856M |
Net
Income
From
Continuing
Ops
|
92.317M |
54.864M |
88.771M |
10.253M |
25.09M |
Net
Income
Applicable
To
Common
Shares
|
- |
52.188M |
85.92M |
9.012M |
24.745M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
5052.354M |
4914.129M |
4269.894M |
4079.151M |
4322.826M |
Intangible
Assets
|
284.421M |
255.439M |
222.682M |
220.654M |
239.241M |
Other
Current
Assets
|
35.163M |
13.874M |
9.013M |
9.737M |
17.13M |
Total
Liab
|
4184.171M |
4125.804M |
3529.434M |
3434.948M |
3577.459M |
Total
Stockholder
Equity
|
855.237M |
775.919M |
726.662M |
632.969M |
733.237M |
Other
Current
Liab
|
10.46M |
623.272M |
10.061M |
11.579M |
11.354M |
Common
Stock
|
10.319M |
10.319M |
10.319M |
10.319M |
10.319M |
Capital
Stock
|
10.319M |
10.319M |
10.319M |
10.319M |
10.319M |
Retained
Earnings
|
- |
930.787M |
905.339M |
835.893M |
24.745M |
Good
Will
|
186.244M |
187.47M |
109.655M |
103.339M |
109.011M |
Other
Assets
|
- |
167.806M |
639.748M |
650.871M |
768.785M |
Cash
|
442.791M |
473.344M |
551.372M |
573.928M |
538.983M |
Cash
And
Equivalents
|
- |
473.344M |
551.372M |
573.928M |
- |
Total
Current
Liabilities
|
3163.895M |
3050.13M |
2426.253M |
2230.293M |
2279.247M |
Current
Deferred
Revenue
|
1869.767M |
1137.277M |
1336.008M |
1319.576M |
1360.871M |
Net
Debt
|
369.392M |
484.426M |
463.404M |
462.677M |
597.031M |
Short
Term
Debt
|
303.029M |
300.851M |
299.897M |
188.642M |
218.918M |
Short
Long
Term
Debt
|
303.029M |
278.339M |
282.703M |
170.76M |
199.979M |
Short
Long
Term
Debt
Total
|
812.183M |
957.77M |
1014.776M |
1036.605M |
1136.014M |
Other
Stockholder
Equity
|
10.595M |
10.571M |
11.863M |
11.863M |
-12.882M |
Property
Plant
Equipment
|
- |
483.208M |
377.873M |
396.547M |
439.907M |
Total
Current
Assets
|
3499.264M |
3373.892M |
2917.226M |
2719.627M |
2780.858M |
Long
Term
Investments
|
- |
- |
- |
- |
49.381M |
Short
Term
Investments
|
125.448M |
137.982M |
131.372M |
102M |
95.151M |
Net
Receivables
|
2418.724M |
2482.358M |
1949.761M |
1627.167M |
1678.621M |
Long
Term
Debt
|
509.154M |
589.703M |
675.569M |
808.849M |
868.072M |
Inventory
|
477.138M |
266.334M |
275.708M |
406.795M |
450.973M |
Accounts
Payable
|
980.639M |
988.73M |
780.287M |
710.496M |
688.104M |
Accumulated
Other
Comprehensive
Income
|
834.323M |
755.029M |
704.48M |
610.787M |
711.055M |
Non
Currrent
Assets
Other
|
473.277M |
535.724M |
567.709M |
544.572M |
647.123M |
Non
Current
Assets
Total
|
1553.09M |
1540.237M |
1352.668M |
1359.524M |
1541.968M |
Capital
Lease
Obligations
|
- |
89.728M |
56.504M |
56.996M |
67.963M |
Long
Term
Debt
Total
|
- |
665.005M |
725.399M |
867.55M |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
40.637M |
27.601M |
-13.649M |
17.955M |
18.076M |
Total
Cashflows
From
Investing
Activities
|
- |
27.601M |
-61.226M |
-26.77M |
-93.628M |
Total
Cash
From
Financing
Activities
|
-177.693M |
-220.75M |
-127.104M |
-112.267M |
-102.422M |
Net
Income
|
140.658M |
91.115M |
129.832M |
49.077M |
61.138M |
Change
In
Cash
|
-30.553M |
-78.028M |
-22.556M |
34.945M |
-63.83M |
Begin
Period
Cash
Flow
|
473.344M |
551.372M |
573.928M |
538.983M |
602.813M |
End
Period
Cash
Flow
|
442.791M |
473.344M |
551.372M |
573.928M |
538.983M |
Total
Cash
From
Operating
Activities
|
106.132M |
110.97M |
153.55M |
177.151M |
128.777M |
Depreciation
|
104.446M |
95.394M |
87.141M |
89.494M |
80.667M |
Other
Cashflows
From
Investing
Activities
|
9.932M |
105.147M |
4.646M |
3.405M |
10.222M |
Dividends
Paid
|
29.481M |
36.23M |
29.086M |
0.821M |
27.552M |
Change
To
Inventory
|
- |
- |
7.544M |
-19.487M |
-65.658M |
Sale
Purchase
Of
Stock
|
- |
-1.384M |
0M |
-3.809M |
-7.646M |
Other
Cashflows
From
Financing
Activities
|
-54.777M |
595.13M |
356.681M |
438.856M |
7.484M |
Capital
Expenditures
|
78.944M |
77.546M |
44.593M |
49.298M |
72.26M |
Change
In
Working
Capital
|
-116.157M |
-46.497M |
-53.19M |
45.343M |
-2.075M |
Other
Non
Cash
Items
|
-22.815M |
-29.042M |
-10.233M |
-6.763M |
-10.953M |
Free
Cash
Flow
|
27.188M |
33.424M |
108.957M |
127.853M |
56.517M |