EUR mn |
2023 |
2022 |
2021 |
2020 |
2019 |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
2,521.2 |
2,565.7 |
2,194.6 |
1,632.6 |
2,105.2 |
||||||||
EBITDA (earnings before interest, tax, depreciation and amortization) |
303.3 |
241.9 |
362.9 |
192.31 |
329.91 |
||||||||
EBITDA margin |
12.0 % |
9.4 % |
16.5 % |
11.8 %1 |
15.7 %1 |
||||||||
EBIT (earnings before interest and tax) |
(476.4) |
16.5 |
200.6 |
33.91 |
165.31 |
||||||||
EBIT margin |
(18.9)% |
0.6 % |
9.1 % |
2.1 %1 |
7.9 %1 |
||||||||
EBT (earnings before tax) |
(585.6) |
(10.1) |
182.9 |
22.3 |
163.8 |
||||||||
Net profit/loss after tax |
(593.0) |
(37.2) |
127.7 |
(10.6) |
114.9 |
||||||||
Earnings per share in EUR |
(20.02) |
(2.75) |
4.16 |
0.24 |
4.63 |
||||||||
ROCE (return on capital employed) |
(14.2)% |
2.0 % |
5.4 % |
(0.5) %1 |
5.4 %1 |
||||||||
ROE (return on equity) |
(30.1)% |
(0.5)% |
9.1 % |
1.3 % |
10.5 % |
||||||||
ROI (return on investment) |
(8.9)% |
0.3 % |
4.2 % |
0.9 %1 |
5.7 %1 |
||||||||
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||
Key cash flow figures |
|
|
|
|
|
||||||||
EUR mn |
2023 |
2022 |
2021 |
2020 |
2019 |
||||||||
Gross cash flow |
88.5 |
244.8 |
372.0 |
126.8 |
294.0 |
||||||||
Cash flow from operating activities |
160.3 |
(43.2) |
394.0 |
48.9 |
244.6 |
||||||||
Free cash flow |
(122.8) |
(740.7) |
(445.5) |
(614.8) |
0.8 |
||||||||
CAPEX |
283.6 |
698.9 |
844.3 |
668.8 |
244.0 |
||||||||
Liquid assets as at 31/12 |
731.0 |
453.3 |
1,124.1 |
1,081.1 |
581.0 |
||||||||
Unused credit facilities as at 31/12 |
203.0 |
232.3 |
454.5 |
1,031.4 |
266.6 |
||||||||
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||
Key balance sheet figures |
|
|
|
|
|||||||||
EUR mn as at 31/12 |
2023 |
2022 |
2021 |
2020 |
2019 |
||||||||
Total assets |
5,214.6 |
5,525.0 |
5,322.8 |
4,163.0 |
3,121.1 |
||||||||
Adjusted equity |
1,809.1 |
2,088.6 |
2,115.7 |
1,907.0 |
1,559.3 |
||||||||
Adjusted equity ratio |
34.7 % |
37.8 % |
39.7 % |
45.8 % |
50.0 % |
||||||||
Net financial debt |
1,562.6 |
1,799.42 |
913.62 |
410.52 |
364.32 |
||||||||
Net financial debt/EBITDA |
5.2 |
7.42 |
2.52 |
2.11, 2 |
1.11, 2 |
||||||||
Net financial debt incl. lease liabilities |
1,704.7 |
1,869.0 |
977.0 |
471.4 |
400.6 |
||||||||
Net debt |
1,779.5 |
1,946.6 |
1,079.3 |
575.0 |
511.4 |
||||||||
Net gearing |
86.4 % |
86.2 %2 |
43.2 %2 |
21.5 %2 |
23.4 %2 |
||||||||
Trading working capital |
551.1 |
570.7 |
387.4 |
383.8 |
403.5 |
||||||||
Trading working capital to annualized group revenue |
21.0 % |
24.0 % |
16.0 % |
21.9 % |
20.7 % |
||||||||
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||
Key stock market figures |
|
|
|
|
|
||||||||
EUR |
2023 |
2022 |
2021 |
2020 |
2019 |
||||||||
Market capitalization in mn as at 31/12 |
1,372.9 |
1,454.9 |
3,239.1 |
2,198.3 |
2,198.3 |
||||||||
Share price as at 31/12 |
35.55 |
54.80 |
122.00 |
82.80 |
82.80 |
||||||||
Dividend per share |
0.00 |
0.00 |
4.35 |
0.00 |
0.00 |
||||||||
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||
Employees |
|
|
|
|
|
||||||||
|
2023 |
2022 |
2021 |
2020 |
2019 |
||||||||
Full-time equivalents (FTE) as at 31/123 |
7,917 |
7,931 |
7,585 |
6,992 |
6,685 |
||||||||
|
|||||||||||||