Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
273.79M |
526.398M |
499.957M |
546.895M |
540.033M |
Minority
Interest
|
-0.44M |
-0.64M |
-0.813M |
16.959M |
15.884M |
Net
Income
|
342.528M |
375.774M |
403.826M |
444.002M |
422.618M |
Selling
General
Administrative
|
28.722M |
42.957M |
47.983M |
111.818M |
117.11M |
Gross
Profit
|
424.164M |
905.45M |
926.632M |
1002.443M |
1104.707M |
Reconciled
Depreciation
|
263.922M |
264.122M |
262.837M |
269.727M |
274.506M |
Ebit
|
302.2M |
478.24M |
583.369M |
614.574M |
657.402M |
Ebitda
|
575.543M |
775.328M |
853.978M |
923.327M |
984.137M |
Depreciation
And
Amortization
|
273.343M |
297.088M |
270.609M |
308.753M |
326.735M |
Operating
Income
|
302.2M |
478.24M |
583.369M |
614.574M |
657.402M |
Other
Operating
Expenses
|
612.147M |
624.721M |
560.465M |
555.017M |
568.056M |
Interest
Expense
|
128.232M |
95.112M |
96.314M |
100.292M |
122.396M |
Tax
Provision
|
86.884M |
149.984M |
95.318M |
101.974M |
112.105M |
Interest
Income
|
33.676M |
12.879M |
94.406M |
0.155M |
1.881M |
Net
Interest
Income
|
-188.127M |
-63.427M |
-84.682M |
-88.323M |
-117.793M |
Income
Tax
Expense
|
78.086M |
149.984M |
95.318M |
101.974M |
112.105M |
Total
Revenue
|
914.347M |
957.1M |
975.686M |
1053.604M |
1153.103M |
Total
Operating
Expenses
|
121.964M |
573.071M |
511.411M |
503.856M |
519.66M |
Cost
Of
Revenue
|
490.183M |
51.65M |
49.054M |
51.161M |
48.396M |
Total
Other
Income
Expense
Net
|
-28.41M |
48.158M |
-83.412M |
-67.679M |
-117.369M |
Net
Income
From
Continuing
Ops
|
281.814M |
376.414M |
404.639M |
444.921M |
427.928M |
Net
Income
Applicable
To
Common
Shares
|
- |
375.774M |
403.826M |
444.002M |
422.618M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Total
Assets
|
7495.935M |
8507.27M |
9398.577M |
9873.718M |
9008.923M |
Intangible
Assets
|
62.959M |
66.345M |
65.648M |
63.421M |
51.388M |
Other
Current
Assets
|
544.993M |
19.573M |
3.166M |
434.215M |
332.541M |
Total
Liab
|
5103.791M |
5507.509M |
6180.275M |
6772.068M |
6001.939M |
Total
Stockholder
Equity
|
2375.762M |
2983.686M |
3202.281M |
3085.43M |
2990.025M |
Other
Current
Liab
|
130.713M |
68.24M |
256.074M |
219.079M |
138.685M |
Common
Stock
|
392.985M |
392.985M |
392.985M |
392.985M |
392.985M |
Capital
Stock
|
392.985M |
392.985M |
392.985M |
392.985M |
392.985M |
Retained
Earnings
|
-299.309M |
342.528M |
375.774M |
403.826M |
444.002M |
Good
Will
|
17.521M |
17.521M |
17.521M |
23.203M |
23.203M |
Other
Assets
|
- |
- |
1.694M |
702.366M |
680.265M |
Cash
|
1295.668M |
838.483M |
1359.284M |
1444.151M |
863.655M |
Cash
And
Equivalents
|
- |
- |
1359.284M |
1444.151M |
863.655M |
Total
Current
Liabilities
|
1384.07M |
1118.944M |
1762.442M |
1472.24M |
585.282M |
Current
Deferred
Revenue
|
- |
5.652M |
- |
- |
- |
Net
Debt
|
2018.06M |
3032.685M |
3067.89M |
3815.561M |
3948.522M |
Short
Term
Debt
|
685.976M |
494.553M |
891.096M |
894.842M |
214.349M |
Short
Long
Term
Debt
|
685.976M |
429.546M |
970.44M |
894.842M |
214.349M |
Short
Long
Term
Debt
Total
|
3313.728M |
3871.168M |
4427.174M |
5259.712M |
4812.177M |
Other
Stockholder
Equity
|
2282.086M |
106.606M |
2433.522M |
2288.619M |
2153.038M |
Property
Plant
Equipment
|
- |
- |
4164.912M |
3915.165M |
3962.795M |
Total
Current
Assets
|
2012.779M |
1160.685M |
1985.61M |
1916.266M |
1222.598M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
124.68M |
2.273M |
25.816M |
11.541M |
5.034M |
Net
Receivables
|
25.12M |
245.323M |
567.228M |
533.542M |
445.42M |
Long
Term
Debt
|
2627.752M |
3376.615M |
3536.078M |
4364.87M |
4597.828M |
Inventory
|
47.438M |
55.033M |
35.2M |
26.359M |
21.368M |
Accounts
Payable
|
554.706M |
550.499M |
615.272M |
358.319M |
232.248M |
Accumulated
Other
Comprehensive
Income
|
- |
2141.567M |
2362.546M |
2239.793M |
2144.388M |
Non
Currrent
Assets
Other
|
124.68M |
476.028M |
46.59M |
199.209M |
432.634M |
Non
Current
Assets
Total
|
5483.156M |
7346.585M |
7412.967M |
7957.452M |
7786.325M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
- |
3936.592M |
4841.301M |
4671.382M |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Investments
|
930.975M |
-104.16M |
669.84M |
126.752M |
93.13M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
669.84M |
100.584M |
-741.974M |
Total
Cash
From
Financing
Activities
|
-962.567M |
-990.158M |
-1524.783M |
-102.949M |
-102.367M |
Net
Income
|
-312.679M |
342.528M |
526.398M |
499.957M |
546.895M |
Change
In
Cash
|
457.185M |
-520.801M |
-84.867M |
580.496M |
-235.33M |
Begin
Period
Cash
Flow
|
838.483M |
1359.284M |
1444.151M |
863.655M |
1098.985M |
End
Period
Cash
Flow
|
1295.668M |
838.483M |
1359.284M |
1444.151M |
863.655M |
Total
Cash
From
Operating
Activities
|
454.992M |
568.839M |
726.031M |
579.934M |
609.53M |
Depreciation
|
287.108M |
273.343M |
264.122M |
262.837M |
269.727M |
Other
Cashflows
From
Investing
Activities
|
160.988M |
98.55M |
780.897M |
110.409M |
61.941M |
Dividends
Paid
|
378.886M |
451.822M |
446.686M |
444.04M |
427.583M |
Change
To
Inventory
|
- |
-22.393M |
-9.037M |
-4.99M |
-1.687M |
Sale
Purchase
Of
Stock
|
-6.206M |
0M |
-9.677M |
0M |
0M |
Other
Cashflows
From
Financing
Activities
|
-45.848M |
61.87M |
-38.175M |
100.584M |
-37.77M |
Capital
Expenditures
|
97.892M |
156.967M |
90.786M |
69.854M |
58.601M |
Change
In
Working
Capital
|
-73.71M |
205.726M |
235.342M |
39.474M |
39.359M |
Other
Non
Cash
Items
|
554.273M |
-254.197M |
-299.831M |
-222.334M |
-246.451M |
Free
Cash
Flow
|
357.1M |
411.872M |
635.245M |
510.08M |
550.929M |