| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 1.73B | € 1.68B | € 1.39B | € 1.17B | € 1.14B |
| Gross Profit | € 232.90M | € 596.40M | € 486.90M | € 396.77M | € 397.81M |
| Operating Income | € 83.50M | € 99.60M | € 93.05M | € 84.05M | € 107.71M |
| EBITDA | € 217.00M | € 233.70M | € 190.82M | € 156.85M | € 174.49M |
| Net Income | € 36.30M | € 48.40M | € 54.01M | € 58.69M | € 77.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 69.40M | € 15.90M | € 133.69M | € 9.05M | € 81.25M |
| Total Assets | € 1.50B | € 1.38B | € 1.41B | € 793.82M | € 816.55M |
| Total Debt | € 955.90M | € 810.20M | € 868.46M | € 397.26M | € 400.94M |
| Net Debt | € 886.50M | € 794.30M | € 734.77M | € 388.21M | € 319.68M |
| Total Liabilities | € 1.21B | € 1.11B | € 1.14B | € 546.86M | € 571.89M |
| Stockholders' Equity | € 286.00M | € 263.10M | € 265.40M | € 246.96M | € 244.65M |
| Cash Flow | |||||
| Free Cash Flow | € 109.10M | € 49.70M | € 166.23M | € 32.06M | € 105.24M |
| Operating Cash Flow | € 139.50M | € 89.10M | € 220.18M | € 86.33M | € 126.83M |
| Investing Cash Flow | € -8.10M | € -38.30M | € -167.00M | € -54.73M | € -21.32M |
| Financing Cash Flow | € -78.80M | € -168.20M | € 70.69M | € -103.70M | € -102.31M |