Market cap
$26,065 Mln
Revenue (TTM)
$2,643 Mln
P/E Ratio
--
P/B Ratio
1.3
Div. Yield
0 %
Income Statement (€ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,643.43
|
2,756.63
|
2,751.10
|
3,819.00
|
17,310.60
|
18,976.70
|
|||||
|
Cost of Revenue
|
771.34
|
616.47
|
541.30
|
599.80
|
2,995.00
|
2,911.50
|
|||||
|
Gross Profit
|
1,872.09
|
2,140.16
|
2,209.80
|
3,219.20
|
14,315.60
|
16,065.20
|
|||||
|
Operating Expenses
|
3,769.68
|
2,764.03
|
3,524.10
|
2,528.80
|
1,672.90
|
781.40
|
|||||
|
Operating Profit (EBIT)
|
-1,897.59
|
-623.87
|
-1,314.30
|
690.40
|
12,642.70
|
15,283.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1,636.71
|
-1,009.33
|
-677.70
|
1,186.10
|
12,954.10
|
15,046.40
|
|||||
|
Provision for Tax
|
55.58
|
81.93
|
-12.40
|
255.80
|
3,519.70
|
4,753.90
|
|||||
|
Profit after Tax (Net Income)
|
-1,692.29
|
-1,091.26
|
-665.30
|
930.30
|
9,434.40
|
10,292.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
10,292.50
|
Liabilities (€ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
17,750.17
|
19,216.02
|
19,411.10
|
20,245.90
|
20,055.60
|
11,893.70
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
635.64
|
621.84
|
595.40
|
689.90
|
272.90
|
455.50
|
|||||
|
Current Liabilities
|
1,948.40
|
2,141.39
|
2,523.20
|
2,070.50
|
2,950.60
|
3,481.60
|
|||||
|
Total Liabilities
|
22,282.60
|
21,979.24
|
22,529.70
|
23,006.30
|
23,279.10
|
15,830.80
|
Assets (€ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
5,043.22
|
5,839.51
|
3,726.20
|
3,479.00
|
1,357.10
|
758.50
|
|||||
|
Current Assets
|
15,290.99
|
16,139.73
|
18,803.50
|
19,527.30
|
21,922.00
|
15,072.30
|
|||||
|
Total Assets
|
22,277.09
|
21,979.24
|
22,529.70
|
23,006.30
|
23,279.10
|
15,830.80
|
|||||
|
Total Debt*
|
315.97
|
267.29
|
254.20
|
219.10
|
212.20
|
301.50
|
|||||
|
Net Current Assets
|
13,348.10
|
14,004.30
|
16,280.30
|
17,456.80
|
18,971.40
|
11,590.70
|
Cashflow (€ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
438.00
|
207.70
|
5,371.40
|
13,577.40
|
889.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,371.07
|
-2,081.20
|
-6,954.50
|
-35.30
|
-566.10
|
|||||
|
Cash from Financing Activities
|
--
|
-50.81
|
-45.90
|
-778.60
|
-1,419.30
|
94.20
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (€)
|
--
|
-6.73
|
-4.45
|
-2.77
|
3.86
|
38.34
|
|||||
|
Cash EPS (€)
|
--
|
-7.78
|
-2.89
|
-1.53
|
4.62
|
38.84
|
|||||
|
Adjusted Book Value (€)
|
--
|
81.89
|
78.38
|
80.79
|
84.01
|
81.50
|
|||||
|
Dividend per Share (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (€)
|
--
|
--
|
1.79
|
0.86
|
22.29
|
55.17
|
|||||
|
Free Cash Flow per Share (€)
|
--
|
--
|
1.10
|
-1.02
|
19.36
|
53.70
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
-5.57
|
-3.32
|
4.57
|
58.12
|
|||||
|
ROE (%)
|
--
|
-9.16
|
-5.65
|
-3.36
|
4.62
|
59.06
|
|||||
|
ROA (%)
|
--
|
-7.40
|
-4.90
|
-2.92
|
4.02
|
48.25
|
|||||
|
EBIT Margin (%)
|
--
|
-61.20
|
-36.12
|
-24.18
|
31.26
|
74.94
|
|||||
|
Net Margin (%)
|
--
|
-64.02
|
-39.59
|
-24.18
|
24.36
|
54.50
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
-8.16
|
0.00
|
-0.28
|
-0.78
|
-0.09
|
|||||
|
EBIT Growth (%)
|
--
|
-368.82
|
-49.71
|
-155.70
|
-90.80
|
-13.09
|
|||||
|
Net Profit Growth (%)
|
--
|
-390.80
|
-64.03
|
-171.51
|
-90.14
|
-8.34
|
|||||
|
EPS Growth (%)
|
--
|
-367.39
|
-0.61
|
-1.72
|
-0.90
|
-0.03
|
|||||
|
Book Value Growth (%)
|
--
|
-8.51
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
--
|
7.85
|
7.54
|
7.45
|
9.43
|
7.43
|
|||||
|
Quick Ratio
|
--
|
7.80
|
7.49
|
7.34
|
9.26
|
7.28
|
|||||
|
Interest Coverage
|
--
|
-86.04
|
-73.00
|
-50.53
|
153.85
|
819.96
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
9.27
|
35.71
|
55.39
|
61.26
|
41.28
|
|||||
|
Asset Turnover
|
--
|
0.12
|
0.12
|
0.12
|
0.17
|
0.89
|
|||||
|
Receivable days
|
--
|
--
|
166.18
|
256.48
|
453.61
|
206.02
|
|||||
|
Inventory Days
|
--
|
--
|
116.71
|
216.26
|
242.76
|
57.45
|
|||||
|
Payable days
|
--
|
--
|
284.80
|
263.39
|
169.93
|
22.20
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-1.92
|
209.34
|
526.44
|
241.26
|