Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
845.006M |
869.517M |
888.077M |
805.991M |
948.725M |
Minority
Interest
|
-30.033M |
-16.456M |
-5.657M |
9.945M |
-0.451M |
Net
Income
|
689.64M |
664.731M |
680.627M |
621.185M |
714.752M |
Selling
General
Administrative
|
- |
- |
187.341M |
175.915M |
160.13M |
Gross
Profit
|
1324.547M |
2040.878M |
1990.04M |
2016.134M |
2032.82M |
Reconciled
Depreciation
|
537.542M |
544.992M |
522.114M |
548.184M |
525.529M |
Ebit
|
905.168M |
987.581M |
1002.424M |
1061.179M |
1095.91M |
Ebitda
|
1442.685M |
1532.573M |
1524.538M |
1609.363M |
1621.439M |
Depreciation
And
Amortization
|
537.517M |
544.992M |
522.114M |
548.184M |
525.529M |
Operating
Income
|
905.168M |
0.962M |
991.97M |
929.007M |
1081.355M |
Other
Operating
Expenses
|
1158.903M |
1103.399M |
991.264M |
963.149M |
932.233M |
Interest
Expense
|
133.071M |
118.772M |
115.453M |
133.613M |
145.928M |
Tax
Provision
|
190.453M |
188.33M |
201.793M |
194.751M |
230.234M |
Interest
Income
|
24.12M |
4.033M |
0.368M |
4.736M |
1.439M |
Net
Interest
Income
|
-91.528M |
-106.19M |
-113.926M |
-126.221M |
-142.248M |
Income
Tax
Expense
|
190.453M |
188.33M |
201.793M |
194.751M |
230.234M |
Total
Revenue
|
2064.071M |
2015.036M |
1952.958M |
1985.751M |
2007.24M |
Total
Operating
Expenses
|
419.379M |
1129.241M |
1028.346M |
993.532M |
957.813M |
Cost
Of
Revenue
|
739.524M |
-25.842M |
-37.082M |
-30.383M |
-25.58M |
Total
Other
Income
Expense
Net
|
-60.162M |
868.555M |
-103.893M |
-123.016M |
-132.63M |
Net
Income
From
Continuing
Ops
|
719.673M |
681.187M |
686.284M |
611.24M |
718.491M |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
680.627M |
621.185M |
714.752M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Total
Assets
|
15090.219M |
14484.847M |
14781.52M |
13984.478M |
12844.089M |
Intangible
Assets
|
488.233M |
540.912M |
568.192M |
488.925M |
459.435M |
Other
Current
Assets
|
2521.798M |
1.251M |
- |
25.492M |
55.803M |
Total
Liab
|
9830.151M |
8010.693M |
9887.244M |
10299.347M |
9352.136M |
Total
Stockholder
Equity
|
5153.957M |
5408.76M |
4789.535M |
3631.082M |
3435.602M |
Other
Current
Liab
|
1331.399M |
1106.363M |
1688.036M |
1191.312M |
783.415M |
Common
Stock
|
270.54M |
270.54M |
270.54M |
270.54M |
270.54M |
Capital
Stock
|
270.54M |
270.54M |
270.54M |
270.54M |
270.54M |
Retained
Earnings
|
368.438M |
689.64M |
664.731M |
680.627M |
621.185M |
Good
Will
|
3.949M |
285.355M |
286.955M |
231.694M |
231.415M |
Other
Assets
|
- |
- |
- |
131.277M |
141.142M |
Cash
|
889.638M |
675.417M |
794.824M |
1574.427M |
481.772M |
Cash
And
Equivalents
|
- |
- |
- |
1574.427M |
481.772M |
Total
Current
Liabilities
|
3009.786M |
2102.904M |
2903.042M |
2973.411M |
1458.89M |
Current
Deferred
Revenue
|
- |
71.361M |
- |
- |
- |
Net
Debt
|
5511.674M |
5120.237M |
5444.025M |
5741.398M |
6160.845M |
Short
Term
Debt
|
1269.95M |
589.626M |
729.382M |
1399.79M |
214.973M |
Short
Long
Term
Debt
|
1269.95M |
567.977M |
721.845M |
1391.722M |
214.973M |
Short
Long
Term
Debt
Total
|
6401.312M |
5795.654M |
6238.849M |
7315.825M |
6642.617M |
Other
Stockholder
Equity
|
4514.979M |
-709.136M |
-691.027M |
-712.245M |
-657.735M |
Property
Plant
Equipment
|
- |
- |
- |
9575.848M |
9511.245M |
Total
Current
Assets
|
3542.795M |
2222.097M |
2947.307M |
2887.41M |
1914.549M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
33.618M |
39.243M |
752.505M |
25.401M |
35.812M |
Net
Receivables
|
16.749M |
1444.934M |
1358.657M |
1260.956M |
1342.099M |
Long
Term
Debt
|
5131.362M |
5166.765M |
5491.124M |
5896.17M |
6427.644M |
Inventory
|
97.741M |
61.252M |
41.321M |
26.535M |
34.875M |
Accounts
Payable
|
397.25M |
335.554M |
485.624M |
382.309M |
460.502M |
Accumulated
Other
Comprehensive
Income
|
- |
5157.716M |
4545.291M |
3392.16M |
3201.612M |
Non
Currrent
Assets
Other
|
56.183M |
4.682M |
868.339M |
52.763M |
39.725M |
Non
Current
Assets
Total
|
11547.424M |
12262.75M |
11834.213M |
11097.068M |
10929.54M |
Capital
Lease
Obligations
|
- |
60.912M |
25.88M |
27.933M |
15.569M |
Long
Term
Debt
Total
|
- |
- |
- |
5916.035M |
6427.644M |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Investments
|
-947.376M |
-66.466M |
-1641.325M |
-14.816M |
-382.446M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
- |
-537.638M |
-905.547M |
Total
Cash
From
Financing
Activities
|
324.46M |
-547.198M |
-708.187M |
22.323M |
-314.666M |
Net
Income
|
675.633M |
689.64M |
869.517M |
888.077M |
805.991M |
Change
In
Cash
|
334.11M |
-119.407M |
-779.603M |
1092.655M |
153.202M |
Begin
Period
Cash
Flow
|
555.528M |
794.824M |
1574.427M |
481.772M |
328.57M |
End
Period
Cash
Flow
|
889.638M |
675.417M |
794.824M |
1574.427M |
481.772M |
Total
Cash
From
Operating
Activities
|
955.629M |
491.905M |
1566.829M |
1605.176M |
1380.422M |
Depreciation
|
461.691M |
537.542M |
544.992M |
522.114M |
548.184M |
Other
Cashflows
From
Investing
Activities
|
280.555M |
257.614M |
45.444M |
33.083M |
21.473M |
Dividends
Paid
|
572.474M |
569.314M |
543.881M |
538.995M |
566.773M |
Change
To
Inventory
|
- |
-89.17M |
71.466M |
98.582M |
8.821M |
Sale
Purchase
Of
Stock
|
- |
0M |
-13.65M |
507.489M |
-22.851M |
Other
Cashflows
From
Financing
Activities
|
889.659M |
-494.383M |
-11.806M |
-32.058M |
-23.612M |
Capital
Expenditures
|
1078.626M |
956.254M |
536.185M |
555.905M |
545.329M |
Change
In
Working
Capital
|
-231.736M |
-644.632M |
574.568M |
426.768M |
173.528M |
Other
Non
Cash
Items
|
50.041M |
-96.302M |
-422.248M |
-231.783M |
-147.281M |
Free
Cash
Flow
|
-122.997M |
-464.349M |
1030.644M |
1049.271M |
835.093M |