Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
160.053M |
166.043M |
150.135M |
173.323M |
77.86M |
Minority
Interest
|
0.21M |
0.648M |
-2.529M |
34.25M |
34.096M |
Net
Income
|
121.298M |
121.967M |
113.162M |
136.039M |
51.55M |
Selling
General
Administrative
|
- |
- |
203.465M |
159.634M |
173.037M |
Gross
Profit
|
422.669M |
427.271M |
378.377M |
290.414M |
623.537M |
Reconciled
Depreciation
|
47.618M |
49.066M |
38.909M |
57.757M |
59.629M |
Ebit
|
171.981M |
173.328M |
160.097M |
112.04M |
104.824M |
Ebitda
|
219.5M |
219.144M |
203.441M |
159.672M |
149.1M |
Depreciation
And
Amortization
|
47.519M |
45.816M |
43.344M |
47.632M |
44.276M |
Operating
Income
|
171.981M |
173.328M |
160.097M |
112.04M |
104.824M |
Other
Operating
Expenses
|
1074.92M |
1042.859M |
903.868M |
822.158M |
844.78M |
Interest
Expense
|
8.882M |
3.691M |
5.982M |
10.716M |
17.803M |
Tax
Provision
|
53.52M |
55.649M |
43.612M |
33.774M |
23.438M |
Interest
Income
|
8.724M |
4.831M |
2.369M |
2.019M |
2.101M |
Net
Interest
Income
|
0.256M |
1M |
-3.793M |
-8.761M |
-15.685M |
Income
Tax
Expense
|
39.42M |
45.249M |
34.64M |
33.286M |
23.438M |
Total
Revenue
|
1246.901M |
1216.187M |
1063.965M |
934.198M |
938.342M |
Total
Operating
Expenses
|
250.688M |
253.943M |
218.28M |
178.374M |
529.975M |
Cost
Of
Revenue
|
824.232M |
788.916M |
685.588M |
643.784M |
314.805M |
Total
Other
Income
Expense
Net
|
-11.928M |
-7.285M |
-9.962M |
61.283M |
-26.964M |
Net
Income
From
Continuing
Ops
|
121.088M |
121.319M |
115.691M |
141.769M |
54.422M |
Net
Income
Applicable
To
Common
Shares
|
- |
121.967M |
113.162M |
137.465M |
51.55M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Total
Assets
|
1848.522M |
1476.594M |
1360.149M |
1224.029M |
1109.501M |
Intangible
Assets
|
251.237M |
185.107M |
299.507M |
289.278M |
280.037M |
Other
Current
Assets
|
89.931M |
11.815M |
11.785M |
8.602M |
13.071M |
Total
Liab
|
805.119M |
566.677M |
521.166M |
498.838M |
454.284M |
Total
Stockholder
Equity
|
1043.117M |
900.301M |
839.334M |
724.935M |
620.967M |
Other
Current
Liab
|
278.436M |
208.64M |
200.569M |
198.537M |
174.856M |
Common
Stock
|
10.488M |
10.573M |
10.573M |
10.573M |
10.573M |
Capital
Stock
|
- |
10.573M |
10.573M |
10.573M |
10.573M |
Retained
Earnings
|
- |
121.298M |
123.055M |
114.251M |
137.128M |
Good
Will
|
276.633M |
165.372M |
145.11M |
140.527M |
134.762M |
Other
Assets
|
- |
0M |
0M |
0.001M |
-0.001M |
Cash
|
149.631M |
175.906M |
177.383M |
172.787M |
181.89M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
464.56M |
399.047M |
390.585M |
370.751M |
311.689M |
Current
Deferred
Revenue
|
- |
1.58M |
1.473M |
2.582M |
1.481M |
Net
Debt
|
-111.529M |
-54.639M |
-85.893M |
-77.413M |
-65.668M |
Short
Term
Debt
|
11.55M |
55.626M |
46.084M |
52.75M |
38.813M |
Short
Long
Term
Debt
|
- |
44.347M |
35.593M |
42.861M |
30.031M |
Short
Long
Term
Debt
Total
|
38.102M |
121.267M |
91.49M |
95.374M |
116.222M |
Other
Stockholder
Equity
|
0M |
-894.371M |
-116.521M |
-107.717M |
-130.594M |
Property
Plant
Equipment
|
- |
- |
275.238M |
256.128M |
239.317M |
Total
Current
Assets
|
844.121M |
771.484M |
723.528M |
624.668M |
569.77M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
4.312M |
2.496M |
2.488M |
1.78M |
7.39M |
Net
Receivables
|
196.081M |
240.108M |
200.564M |
168.997M |
162.127M |
Long
Term
Debt
|
- |
40.618M |
17.995M |
13.151M |
50.594M |
Inventory
|
404.166M |
343.655M |
333.796M |
274.282M |
212.682M |
Accounts
Payable
|
174.574M |
133.201M |
142.459M |
116.882M |
96.539M |
Accumulated
Other
Comprehensive
Income
|
1032.629M |
883.194M |
822.227M |
707.828M |
603.86M |
Non
Currrent
Assets
Other
|
24.629M |
0.002M |
-145.11M |
-140.527M |
-134.762M |
Non
Current
Assets
Total
|
1004.401M |
705.11M |
636.621M |
599.361M |
539.731M |
Capital
Lease
Obligations
|
- |
35.145M |
36.807M |
38.454M |
34.771M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-121.869M |
-54.832M |
-3.157M |
4.716M |
-16.126M |
Total
Cashflows
From
Investing
Activities
|
- |
-54.832M |
-51.214M |
337.57M |
-16.126M |
Total
Cash
From
Financing
Activities
|
-2.564M |
-34.755M |
-91.693M |
-341.194M |
-79.483M |
Net
Income
|
121.298M |
121.319M |
115.691M |
136.039M |
51.55M |
Change
In
Cash
|
-1.477M |
4.543M |
-7.431M |
88.234M |
36.261M |
Begin
Period
Cash
Flow
|
177.383M |
172.136M |
179.567M |
93.656M |
43.588M |
End
Period
Cash
Flow
|
175.906M |
176.679M |
172.136M |
181.89M |
79.849M |
Total
Cash
From
Operating
Activities
|
118.957M |
98.984M |
129.904M |
110.221M |
131.609M |
Depreciation
|
47.519M |
49.066M |
38.909M |
47.632M |
54.731M |
Other
Cashflows
From
Investing
Activities
|
- |
-0.475M |
2.111M |
2.111M |
2.111M |
Dividends
Paid
|
11.165M |
10.573M |
6.343M |
6.343M |
6.343M |
Change
To
Inventory
|
-9.027M |
-55.771M |
-54.262M |
-22.09M |
-9.074M |
Sale
Purchase
Of
Stock
|
-19.422M |
-3.451M |
-0.174M |
- |
- |
Other
Cashflows
From
Financing
Activities
|
0.014M |
72.296M |
-7.366M |
-12.997M |
48.122M |
Capital
Expenditures
|
59.9M |
53.577M |
47.167M |
28.992M |
16.717M |
Change
In
Working
Capital
|
-39.335M |
-54.79M |
-30.199M |
-48.159M |
-6.614M |
Other
Non
Cash
Items
|
123.835M |
-16.611M |
5.503M |
91.381M |
25.328M |
Free
Cash
Flow
|
59.057M |
45.407M |
82.737M |
81.229M |
114.892M |