Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
409.943M |
330.033M |
364.034M |
250.723M |
369.97M |
Minority
Interest
|
- |
-9.007M |
-12.17M |
119.282M |
146.547M |
Net
Income
|
353.694M |
262.896M |
292.569M |
280.333M |
307.227M |
Selling
General
Administrative
|
- |
774.854M |
406.469M |
366.932M |
22.949M |
Gross
Profit
|
804.835M |
678.706M |
547.939M |
516.251M |
569.995M |
Reconciled
Depreciation
|
- |
100.928M |
163.201M |
189.105M |
198.127M |
Ebit
|
606.919M |
495.489M |
383.684M |
358.459M |
411.277M |
Ebitda
|
794.91M |
663.176M |
527.513M |
498.617M |
533.735M |
Depreciation
And
Amortization
|
187.991M |
167.687M |
143.829M |
140.158M |
122.458M |
Operating
Income
|
606.919M |
495.489M |
383.684M |
358.459M |
411.277M |
Other
Operating
Expenses
|
6023.058M |
6639.239M |
4205.762M |
3543.544M |
4817.21M |
Interest
Expense
|
100.228M |
66.932M |
34.365M |
35.052M |
30.166M |
Tax
Provision
|
- |
63.862M |
65.201M |
59.47M |
75.503M |
Interest
Income
|
- |
11.869M |
6.347M |
2.597M |
4.216M |
Net
Interest
Income
|
- |
-42.992M |
-22.455M |
-29.126M |
-24.704M |
Income
Tax
Expense
|
57.86M |
63.862M |
65.201M |
59.47M |
75.503M |
Total
Revenue
|
6629.977M |
7134.728M |
4589.446M |
3902.003M |
5228.487M |
Total
Operating
Expenses
|
197.916M |
183.217M |
164.255M |
157.792M |
158.718M |
Cost
Of
Revenue
|
5825.142M |
6456.022M |
4041.507M |
3385.752M |
4658.492M |
Total
Other
Income
Expense
Net
|
-196.976M |
-165.456M |
-19.65M |
-107.736M |
-41.307M |
Net
Income
From
Continuing
Ops
|
- |
271.903M |
304.739M |
195.521M |
294.467M |
Net
Income
Applicable
To
Common
Shares
|
- |
262.896M |
292.569M |
280.333M |
307.227M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
6346.737M |
6470.041M |
5262.524M |
4928.616M |
5747.086M |
Intangible
Assets
|
90.665M |
1798.947M |
1263.209M |
1250.849M |
1276.484M |
Other
Current
Assets
|
42.214M |
21.469M |
23.426M |
20.472M |
16.598M |
Total
Liab
|
3583.792M |
3609.751M |
2526.159M |
2308.283M |
3153.459M |
Total
Stockholder
Equity
|
2631.357M |
2733.464M |
2616.662M |
2501.051M |
2447.08M |
Other
Current
Liab
|
296.615M |
338.82M |
203.113M |
183.981M |
199.165M |
Common
Stock
|
128.994M |
128.692M |
128.177M |
129.538M |
125.222M |
Capital
Stock
|
- |
128.692M |
128.177M |
129.538M |
125.222M |
Retained
Earnings
|
1319.437M |
1247.246M |
1126.41M |
1012.305M |
923.915M |
Good
Will
|
1659.544M |
1719.17M |
1231.635M |
1219.849M |
1245.02M |
Other
Assets
|
0M |
28.453M |
70.979M |
76.457M |
71.534M |
Cash
|
589.685M |
804.907M |
874.89M |
1081.584M |
860.15M |
Cash
And
Equivalents
|
- |
0.59M |
0.246M |
0.367M |
- |
Total
Current
Liabilities
|
1654.578M |
1639.482M |
1160.941M |
887.092M |
1088.309M |
Current
Deferred
Revenue
|
25.245M |
28.771M |
23.318M |
22.819M |
25.894M |
Net
Debt
|
1742.569M |
1655.245M |
736.96M |
476.818M |
939.835M |
Short
Term
Debt
|
813.707M |
815.043M |
529.18M |
395.371M |
399.138M |
Short
Long
Term
Debt
|
- |
791.501M |
507.521M |
367.297M |
366.881M |
Short
Long
Term
Debt
Total
|
2332.254M |
2460.152M |
1611.85M |
1558.402M |
1799.985M |
Other
Stockholder
Equity
|
1311.92M |
1548.13M |
1545.287M |
1591.868M |
1479.023M |
Property
Plant
Equipment
|
- |
1884.053M |
1430.066M |
1319.76M |
1249.173M |
Total
Current
Assets
|
2099.546M |
2248.825M |
2086.588M |
1936.746M |
2036.582M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
0.446M |
3.969M |
1.641M |
0.779M |
Net
Receivables
|
815.794M |
806.439M |
644.379M |
501.313M |
633.206M |
Long
Term
Debt
|
- |
1299.607M |
805.667M |
894.015M |
1130.395M |
Inventory
|
651.853M |
616.01M |
543.893M |
333.377M |
526.628M |
Accounts
Payable
|
519.011M |
456.848M |
405.33M |
284.921M |
464.112M |
Accumulated
Other
Comprehensive
Income
|
-369.631M |
-190.604M |
-183.212M |
-232.66M |
-81.08M |
Non
Currrent
Assets
Other
|
10.028M |
-1711.298M |
-1223.078M |
-1212.669M |
-275.398M |
Non
Current
Assets
Total
|
4247.191M |
4221.216M |
3175.936M |
2991.87M |
3710.504M |
Capital
Lease
Obligations
|
- |
224.649M |
161.917M |
171.194M |
182.813M |
Long
Term
Debt
Total
|
- |
1496.521M |
943.842M |
1035.137M |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
- |
-501.123M |
-0.157M |
-114.365M |
-560.888M |
Total
Cashflows
From
Investing
Activities
|
- |
-501.123M |
-258.983M |
3.864M |
-560.888M |
Total
Cash
From
Financing
Activities
|
-313.331M |
24.915M |
-251.18M |
-372.607M |
203.513M |
Net
Income
|
353.694M |
271.903M |
304.739M |
195.521M |
294.467M |
Change
In
Cash
|
-215.222M |
-69.983M |
-206.694M |
221.434M |
104.181M |
Begin
Period
Cash
Flow
|
804.907M |
874.89M |
1081.584M |
860.15M |
755.969M |
End
Period
Cash
Flow
|
589.685M |
804.907M |
874.89M |
1081.584M |
860.15M |
Total
Cash
From
Operating
Activities
|
487.444M |
420.958M |
294.658M |
590.988M |
497.915M |
Depreciation
|
187.991M |
100.928M |
163.201M |
189.105M |
198.127M |
Other
Cashflows
From
Investing
Activities
|
- |
-242.707M |
20.298M |
233.168M |
1.455M |
Dividends
Paid
|
197.524M |
191.061M |
83.577M |
197.965M |
154.522M |
Change
To
Inventory
|
-79.897M |
-77.342M |
-205.28M |
188.794M |
-52.308M |
Sale
Purchase
Of
Stock
|
-36.516M |
-0.046M |
-153.16M |
-0.925M |
557.986M |
Other
Cashflows
From
Financing
Activities
|
-20.118M |
1060.43M |
655.753M |
106.571M |
0.972M |
Capital
Expenditures
|
283.34M |
258.416M |
205.682M |
245.396M |
229.775M |
Change
In
Working
Capital
|
-91.682M |
-31.353M |
-214.456M |
132.232M |
-78.097M |
Other
Non
Cash
Items
|
505.105M |
79.48M |
41.174M |
74.13M |
83.418M |
Free
Cash
Flow
|
204.104M |
162.542M |
88.976M |
345.592M |
268.14M |