Income Statement
(Currency in EUR)
Breakdown |
31-01-2024
|
31-01-2023
|
31-01-2022
|
31-01-2021
|
31-01-2020
|
Income
Before
Tax
|
6798M |
5358M |
4199M |
1401M |
4681M |
Minority
Interest
|
-14M |
-17M |
-7M |
30M |
36M |
Net
Income
|
5381M |
4130M |
3243M |
1106M |
3639M |
Selling
General
Administrative
|
635M |
559M |
516M |
504M |
632M |
Gross
Profit
|
17865M |
18558M |
15814M |
11389M |
15805M |
Reconciled
Depreciation
|
2897M |
2776M |
2901M |
3045M |
2826M |
Ebit
|
7012M |
5572M |
4330M |
1529M |
4837M |
Ebitda
|
9909M |
8348M |
7231M |
4574M |
7663M |
Depreciation
And
Amortization
|
2897M |
2776M |
2901M |
3045M |
2826M |
Operating
Income
|
7012M |
5520M |
4282M |
1507M |
4772M |
Other
Operating
Expenses
|
28935M |
26820M |
23434M |
18895M |
23515M |
Interest
Expense
|
271M |
144M |
113M |
128M |
156M |
Tax
Provision
|
1475M |
1211M |
949M |
297M |
1034M |
Interest
Income
|
380M |
85M |
84M |
6M |
31M |
Net
Interest
Income
|
109M |
-59M |
-109M |
-122M |
-125M |
Income
Tax
Expense
|
1475M |
1211M |
949M |
297M |
1034M |
Total
Revenue
|
35947M |
32569M |
27716M |
20402M |
28285M |
Total
Operating
Expenses
|
10853M |
12809M |
11532M |
9882M |
11035M |
Cost
Of
Revenue
|
18082M |
14011M |
11902M |
9013M |
12480M |
Total
Other
Income
Expense
Net
|
-214M |
-162M |
-83M |
-106M |
-89M |
Net
Income
From
Continuing
Ops
|
5395M |
4147M |
3250M |
1104M |
3647M |
Net
Income
Applicable
To
Common
Shares
|
- |
4130M |
3243M |
1106M |
3639M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-01-2025
|
31-01-2024
|
31-01-2023
|
31-01-2022
|
31-01-2021
|
Total
Assets
|
34714.205M |
32735M |
29983M |
28945M |
26418M |
Intangible
Assets
|
6680.15M |
1223M |
810M |
589M |
444M |
Other
Current
Assets
|
1532.961M |
100M |
85M |
82M |
87M |
Total
Liab
|
15037.767M |
14063M |
12950M |
13186M |
11868M |
Total
Stockholder
Equity
|
19676.438M |
18642M |
17008M |
15733M |
14520M |
Other
Current
Liab
|
1589.702M |
1403M |
2063M |
1M |
1M |
Common
Stock
|
93.5M |
94M |
94M |
94M |
94M |
Capital
Stock
|
93.5M |
94M |
94M |
94M |
94M |
Retained
Earnings
|
5866.133M |
18290M |
16460M |
15462M |
14703M |
Good
Will
|
196.246M |
197M |
193M |
202M |
201M |
Other
Assets
|
- |
- |
1482M |
1549M |
1M |
Cash
|
6382.472M |
7007M |
5561M |
7021M |
7398M |
Cash
And
Equivalents
|
- |
- |
3031M |
3433M |
2831M |
Total
Current
Liabilities
|
10187.006M |
8937M |
8137M |
8030M |
6338M |
Current
Deferred
Revenue
|
- |
1000M |
- |
1796M |
1338M |
Net
Debt
|
-6375.343M |
-1440M |
35M |
-1007M |
-1051M |
Short
Term
Debt
|
7.074M |
1444M |
1530M |
1597M |
1563M |
Short
Long
Term
Debt
|
7.074M |
16M |
13M |
35M |
11M |
Short
Long
Term
Debt
Total
|
7.129M |
5567M |
5596M |
6014M |
6347M |
Other
Stockholder
Equity
|
13716.805M |
-72M |
169M |
156M |
-277M |
Property
Plant
Equipment
|
- |
- |
12501M |
12705M |
12878M |
Total
Current
Assets
|
16356.066M |
16016M |
14639M |
13602M |
10957M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
5119.516M |
4422M |
4522M |
2374M |
176M |
Net
Receivables
|
1088.345M |
1521M |
1280M |
1083M |
975M |
Long
Term
Debt
|
0.055M |
0M |
0M |
1M |
3M |
Inventory
|
3321.117M |
2966M |
3191M |
3042M |
2321M |
Accounts
Payable
|
8278.499M |
5090M |
4544M |
4636M |
3436M |
Accumulated
Other
Comprehensive
Income
|
- |
330M |
285M |
21M |
-486M |
Non
Currrent
Assets
Other
|
5345.519M |
269M |
4837M |
2456M |
249M |
Non
Current
Assets
Total
|
18358.139M |
16719M |
15344M |
15343M |
15460M |
Capital
Lease
Obligations
|
- |
5723M |
5583M |
5978M |
6151M |
Long
Term
Debt
Total
|
- |
- |
3924M |
4262M |
4599M |
Cash Flow
(Currency in EUR)
Breakdown |
31-01-2025
|
31-01-2024
|
31-01-2023
|
31-01-2022
|
31-01-2021
|
Investments
|
-3288.403M |
-1709M |
-3504M |
-2173M |
3150M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
-3504M |
-3253M |
2514M |
Total
Cash
From
Financing
Activities
|
-6606.767M |
-5473M |
-4614M |
-3909M |
-2786M |
Net
Income
|
7576.93M |
5381M |
5358M |
4199M |
1401M |
Change
In
Cash
|
-624.614M |
1446M |
-1460M |
-377M |
2618M |
Begin
Period
Cash
Flow
|
7007.086M |
5561M |
7021M |
7398M |
4780M |
End
Period
Cash
Flow
|
6382.472M |
7007M |
5561M |
7021M |
7398M |
Total
Cash
From
Operating
Activities
|
9288.084M |
8667M |
6674M |
6754M |
3017M |
Depreciation
|
3173.984M |
2897M |
2776M |
2901M |
3045M |
Other
Cashflows
From
Investing
Activities
|
50.773M |
11.082M |
-2089M |
46M |
36M |
Dividends
Paid
|
4796.71M |
3735M |
2914M |
2192M |
1090M |
Change
To
Inventory
|
- |
130M |
-193M |
-759M |
93M |
Sale
Purchase
Of
Stock
|
- |
0M |
-61M |
-71M |
-71M |
Other
Cashflows
From
Financing
Activities
|
-1810.057M |
-1741M |
-1638M |
-1641M |
-1690M |
Capital
Expenditures
|
2671.848M |
1871.918M |
1415M |
1126M |
708M |
Change
In
Working
Capital
|
-197.793M |
-56M |
-669M |
223M |
-847M |
Other
Non
Cash
Items
|
-1265.037M |
445M |
-791M |
-569M |
-582M |
Free
Cash
Flow
|
6616.236M |
6795.254M |
5259M |
5628M |
2309M |