Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
942.609M |
719.939M |
580.847M |
323.18M |
294.877M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
698.322M |
564.139M |
469.717M |
261.019M |
204.039M |
Selling
General
Administrative
|
150.359M |
51.375M |
34.591M |
38.532M |
31.759M |
Gross
Profit
|
931.276M |
948.924M |
759.798M |
503.635M |
411.333M |
Reconciled
Depreciation
|
85.453M |
63.613M |
35.011M |
28.567M |
22.326M |
Ebit
|
725.223M |
664.729M |
594.731M |
373.73M |
294.414M |
Ebitda
|
810.676M |
693.083M |
610.046M |
384.96M |
303.436M |
Depreciation
And
Amortization
|
85.453M |
28.354M |
15.315M |
11.23M |
9.022M |
Operating
Income
|
725.223M |
664.729M |
594.731M |
373.73M |
294.414M |
Other
Operating
Expenses
|
1138.183M |
627.587M |
408.921M |
352.948M |
235.124M |
Interest
Expense
|
4.783M |
11.963M |
12.788M |
9.406M |
4.633M |
Tax
Provision
|
244.287M |
155.8M |
111.13M |
62.161M |
53.219M |
Interest
Income
|
246.401M |
29.323M |
1.039M |
1.334M |
0.458M |
Net
Interest
Income
|
241.618M |
17.36M |
-11.887M |
-8.072M |
-4.496M |
Income
Tax
Expense
|
244.287M |
155.8M |
111.13M |
62.161M |
60.593M |
Total
Revenue
|
1863.406M |
1330.166M |
1001.517M |
684.2M |
534.3M |
Total
Operating
Expenses
|
206.053M |
246.345M |
167.202M |
172.383M |
112.157M |
Cost
Of
Revenue
|
932.13M |
381.242M |
241.719M |
180.565M |
122.967M |
Total
Other
Income
Expense
Net
|
217.386M |
55.21M |
-13.884M |
-50.55M |
0.463M |
Net
Income
From
Continuing
Ops
|
698.322M |
564.139M |
469.717M |
261.019M |
204.039M |
Net
Income
Applicable
To
Common
Shares
|
- |
564.139M |
469.717M |
261.019M |
234.284M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Total
Assets
|
- |
9568.371M |
7616.35M |
5775.606M |
4158.461M |
Intangible
Assets
|
- |
8.757M |
8.14M |
9.841M |
9.97M |
Other
Current
Assets
|
- |
497.362M |
381.549M |
640.01M |
892.733M |
Total
Liab
|
- |
6417.504M |
5204.232M |
3965.192M |
2940.327M |
Total
Stockholder
Equity
|
- |
3150.867M |
2412.118M |
1810.414M |
1218.134M |
Other
Current
Liab
|
- |
217.35M |
132.346M |
101.006M |
119.347M |
Common
Stock
|
- |
0.31M |
0.31M |
0.31M |
0.304M |
Capital
Stock
|
- |
0.31M |
0.31M |
0.31M |
0.304M |
Retained
Earnings
|
- |
2601.282M |
1909.111M |
1346.662M |
871.787M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
0M |
192.339M |
207.123M |
230.45M |
Cash
|
- |
8306.982M |
6522.345M |
4616.094M |
2737.486M |
Cash
And
Equivalents
|
- |
- |
- |
2050.219M |
1258.173M |
Total
Current
Liabilities
|
- |
6235.689M |
4981.272M |
3741.522M |
2729.952M |
Current
Deferred
Revenue
|
- |
5953.563M |
4795.804M |
3608.531M |
2588.863M |
Net
Debt
|
- |
-8083.919M |
-6319.272M |
-4473.13M |
-2606.001M |
Short
Term
Debt
|
- |
50.666M |
33.2M |
22.996M |
13.434M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
- |
223.063M |
203.073M |
142.964M |
131.485M |
Other
Stockholder
Equity
|
- |
390.043M |
346.145M |
325.985M |
196.112M |
Property
Plant
Equipment
|
- |
- |
322.472M |
201.044M |
160.074M |
Total
Current
Assets
|
- |
9043.12M |
7081.135M |
5335.094M |
3737.084M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
0M |
12.238M |
Net
Receivables
|
- |
631.636M |
89.35M |
56.852M |
75.079M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
- |
104.502M |
87.891M |
22.138M |
19.548M |
Accounts
Payable
|
- |
14.11M |
19.922M |
8.989M |
8.308M |
Accumulated
Other
Comprehensive
Income
|
- |
159.232M |
156.552M |
137.457M |
149.931M |
Non
Currrent
Assets
Other
|
- |
-0M |
-147.665M |
-239.163M |
-106.337M |
Non
Current
Assets
Total
|
- |
525.251M |
342.876M |
233.389M |
190.927M |
Capital
Lease
Obligations
|
- |
223.063M |
203.073M |
142.964M |
131.485M |
Long
Term
Debt
Total
|
- |
- |
- |
119.968M |
118.051M |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-69.743M |
-87.691M |
12.216M |
-0.267M |
-2.798M |
Total
Cashflows
From
Investing
Activities
|
- |
-87.691M |
-42.13M |
-22.159M |
-22.757M |
Total
Cash
From
Financing
Activities
|
1135.81M |
-12.218M |
96.24M |
3.393M |
9.358M |
Net
Income
|
698.322M |
564.139M |
469.717M |
261.019M |
234.284M |
Change
In
Cash
|
1784.637M |
1906.251M |
1878.608M |
992.098M |
513.472M |
Begin
Period
Cash
Flow
|
6522.345M |
4616.094M |
2737.486M |
1745.388M |
1231.916M |
End
Period
Cash
Flow
|
8306.982M |
6522.345M |
4616.094M |
2737.486M |
1745.388M |
Total
Cash
From
Operating
Activities
|
713.62M |
2021.158M |
1820.146M |
1016.647M |
529.455M |
Depreciation
|
85.453M |
58.389M |
31.923M |
26.102M |
20.134M |
Other
Cashflows
From
Investing
Activities
|
- |
11.407M |
12.216M |
-0.267M |
-2.798M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
-22.88M |
-65.753M |
-3.851M |
-12.528M |
0.844M |
Sale
Purchase
Of
Stock
|
- |
9.926M |
105.285M |
12.832M |
-18.323M |
Other
Cashflows
From
Financing
Activities
|
2279.029M |
-12.218M |
96.24M |
3.393M |
9.358M |
Capital
Expenditures
|
69.743M |
95.575M |
51.387M |
17.097M |
15.186M |
Change
In
Working
Capital
|
-145.013M |
-98.403M |
15.929M |
-27.741M |
-3.749M |
Other
Non
Cash
Items
|
74.858M |
1398.63M |
1318.506M |
729.526M |
275.037M |
Free
Cash
Flow
|
643.877M |
1925.583M |
1768.759M |
999.55M |
514.269M |