| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 3.04B | € 3.12B | € 2.74B | € 2.52B | € 2.52B |
| Gross Profit | € 503.20M | € 546.90M | € 407.80M | € 362.50M | € 393.00M |
| Operating Income | € 93.40M | € 129.70M | € 166.10M | € 180.90M | € 235.40M |
| EBITDA | € 308.90M | € 427.00M | € 418.50M | € 371.40M | € 386.50M |
| Net Income | € 132.20M | € 137.90M | € 132.60M | € 125.70M | € 152.30M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 664.70M | € 1.03B | € 107.90M | € 995.90M | € 1.33B |
| Total Assets | € 6.66B | € 6.49B | € 5.68B | € 5.38B | € 4.79B |
| Total Debt | € 837.20M | € 672.50M | € 693.50M | € 679.70M | € 406.70M |
| Net Debt | € 636.70M | € 594.00M | € 499.30M | € -250.90M | € -897.20M |
| Total Liabilities | € 5.89B | € 5.73B | € 4.96B | € 4.67B | € 4.12B |
| Stockholders' Equity | € 726.00M | € 717.90M | € 683.30M | € 679.70M | € 644.30M |
| Cash Flow | |||||
| Free Cash Flow | € 232.20M | € -21.40M | € 89.80M | € -250.90M | € 317.20M |
| Operating Cash Flow | € 358.20M | € 121.70M | € 254.50M | € -80.00M | € 493.30M |
| Investing Cash Flow | € -141.30M | € -150.60M | € -102.20M | € -190.40M | € 255.10M |
| Financing Cash Flow | € -194.00M | € -152.60M | € -149.80M | € -90.30M | € -123.30M |