Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
441M |
268M |
964M |
-384M |
504M |
Minority
Interest
|
-170M |
-116M |
-138M |
640M |
783M |
Net
Income
|
460M |
185M |
1198M |
-356M |
457M |
Selling
General
Administrative
|
485M |
449M |
323M |
276M |
317M |
Gross
Profit
|
2130M |
6354M |
5701M |
5336M |
5105M |
Reconciled
Depreciation
|
401M |
299M |
260M |
198M |
180M |
Ebit
|
642M |
690M |
185M |
-143M |
401M |
Ebitda
|
1043M |
989M |
445M |
55M |
525M |
Depreciation
And
Amortization
|
401M |
299M |
260M |
198M |
124M |
Operating
Income
|
642M |
690M |
185M |
-143M |
401M |
Other
Operating
Expenses
|
7872M |
7125M |
6441M |
6141M |
6113M |
Interest
Expense
|
467M |
358M |
276M |
300M |
336M |
Tax
Provision
|
42M |
30M |
-10M |
-28M |
47M |
Interest
Income
|
250M |
145M |
42M |
79M |
114M |
Net
Interest
Income
|
-208M |
-252M |
-261M |
-240M |
-230M |
Income
Tax
Expense
|
42M |
30M |
-10M |
-28M |
47M |
Total
Revenue
|
8514M |
7551M |
6778M |
6341M |
6054M |
Total
Operating
Expenses
|
1488M |
5928M |
5364M |
5136M |
5164M |
Cost
Of
Revenue
|
6384M |
1197M |
1077M |
1005M |
949M |
Total
Other
Income
Expense
Net
|
-201M |
-422M |
779M |
-241M |
103M |
Net
Income
From
Continuing
Ops
|
614M |
238M |
974M |
-356M |
457M |
Net
Income
Applicable
To
Common
Shares
|
- |
178M |
1189M |
-432M |
260M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Total
Assets
|
28999M |
26318M |
26284M |
24896M |
23128M |
Intangible
Assets
|
129M |
122M |
137M |
125.1M |
60M |
Other
Current
Assets
|
178M |
31M |
1M |
-1M |
-1M |
Total
Liab
|
20879M |
19122M |
19930M |
19057M |
19301M |
Total
Stockholder
Equity
|
6075M |
3766M |
4113M |
4048M |
3187M |
Other
Current
Liab
|
1370M |
1547M |
1410M |
-1M |
1M |
Common
Stock
|
7M |
7M |
145M |
147M |
147M |
Capital
Stock
|
7M |
7M |
145M |
147M |
147M |
Retained
Earnings
|
2536M |
370M |
4264M |
4599M |
3397M |
Good
Will
|
500M |
475M |
480M |
420M |
208M |
Other
Assets
|
- |
- |
2189M |
1890M |
2103M |
Cash
|
4810M |
4789M |
5092M |
5468M |
6424M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
6301M |
5775M |
5378M |
6577M |
8736M |
Current
Deferred
Revenue
|
1619M |
1529M |
1364M |
3917M |
5630M |
Net
Debt
|
6722M |
6776M |
6745M |
5278M |
3333M |
Short
Term
Debt
|
1275M |
1001M |
941M |
1126M |
1715M |
Short
Long
Term
Debt
|
1195M |
941M |
877M |
1075M |
1656M |
Short
Long
Term
Debt
Total
|
11532M |
11565M |
11837M |
10746M |
9757M |
Other
Stockholder
Equity
|
3532M |
4238M |
-296M |
-698M |
-357M |
Property
Plant
Equipment
|
- |
- |
662M |
504M |
478M |
Total
Current
Assets
|
7672M |
6990M |
7419M |
9102M |
12666M |
Long
Term
Investments
|
3633M |
- |
- |
- |
- |
Short
Term
Investments
|
0M |
- |
-1406M |
11M |
-7529M |
Net
Receivables
|
2192M |
1645M |
1851M |
3219M |
5552M |
Long
Term
Debt
|
10092M |
10424M |
10776M |
9512M |
7987M |
Inventory
|
492M |
525M |
475M |
405M |
691M |
Accounts
Payable
|
1781M |
1698M |
1663M |
1535M |
1390M |
Accumulated
Other
Comprehensive
Income
|
- |
-849M |
-240M |
-1312M |
-2486M |
Non
Currrent
Assets
Other
|
14896M |
13333M |
13504M |
12370.9M |
-1M |
Non
Current
Assets
Total
|
21327M |
19328M |
18865M |
15794M |
10462M |
Capital
Lease
Obligations
|
245M |
200M |
184M |
159M |
120M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Investments
|
1313M |
-425M |
-732M |
457M |
382M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
-732M |
457M |
383M |
Total
Cash
From
Financing
Activities
|
-2591M |
-1305M |
-316M |
-2221M |
430M |
Net
Income
|
3239M |
444M |
186M |
1197M |
-232M |
Change
In
Cash
|
39M |
-341M |
-406M |
-1011M |
1697M |
Begin
Period
Cash
Flow
|
4789M |
5130M |
5536M |
6526M |
4735M |
End
Period
Cash
Flow
|
4828M |
4789M |
5130M |
5515M |
6432M |
Total
Cash
From
Operating
Activities
|
1293M |
1263M |
1002M |
810M |
1093M |
Depreciation
|
441M |
401M |
299M |
260M |
198M |
Other
Cashflows
From
Investing
Activities
|
243M |
-299M |
-282M |
-801M |
126M |
Dividends
Paid
|
130M |
136M |
132M |
31M |
122M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
-973M |
-114M |
-446M |
-432M |
-255M |
Other
Cashflows
From
Financing
Activities
|
-877M |
-1185M |
927M |
6M |
-101M |
Capital
Expenditures
|
226M |
86M |
95M |
124M |
116M |
Change
In
Working
Capital
|
-220M |
118M |
-83M |
-249M |
308M |
Other
Non
Cash
Items
|
-2312M |
289M |
600M |
-398M |
819M |
Free
Cash
Flow
|
1067M |
1177M |
907M |
686M |
977M |