Filings/MRL/ANNUAL

Source document

Loading document…
KPIsSections25
Headline metrics
RevenueGREEN€439.0M
Net incomeGREEN€263.1M
Net marginGREEN59.9%
Operating marginGREEN20.1%
Red flags1 orange
Liquidity1
ORANGE
Current ratio 0.57current_ratio_low
Current assets are below current liabilities — short-term liquidity pressure.
Income Statement
Income Statement
MetricValueFlag
Revenue€439.0MGREEN
Operating Margin20.1%GREEN
Net Margin59.9%GREEN
Operating Income€88.4MGREEN
Net Income€263.1MGREEN
EBITDA€90.3MGREEN
Income Tax Expense€6.8MGREEN
Pre-tax Income€48.2MGREEN
Interest Expense€109.2MGREEN
Other Operating Expense/(Income)€73.8MGREEN
Interest and Investment Income€3.9MGREEN
Income/(Loss) from Affiliates€24.0MGREEN
Other Non Operating Income (Expenses)€2.6MGREEN
Gain (Loss) On Sale Of Invest.-€283,000GREEN
Earnings from Continuing Operations€41.4MGREEN
Earnings of Discontinued Ops€221.7MGREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Total Assets€12.05BGREEN
Current Assets€539.2MGREEN
Current Liabilities€950.5MGREEN
Total Liabilities€5.20BGREEN
Total Equity€6.85BGREEN
Cash & Equivalents€429.4MGREEN
Trade Receivables€49.8MGREEN
Trade Payables€146.8MGREEN
Short Term Investments€3.0MGREEN
Inventory€44.5MGREEN
Gross Property, Plant & Equipment€6.3MGREEN
Other Intangibles€1.7MGREEN
Other Current Liabilities€11.6MGREEN
Common Stock€469.8MGREEN
Additional Paid In Capital€3.54BGREEN
Treasury Stock€17.2MGREEN
Comprehensive Income and Other€3.02BGREEN
Cash Flow
Cash Flow
MetricValueFlag
Capital Expenditures€644,000GREEN
Depreciation & Amortization€1.9MGREEN
Asset Writedown & Restructuring Costs€4.2MGREEN
Net Cash From Discontinued Ops€36.6MGREEN
Change in Inventories-€5.8MGREEN
Cash Acquisitions€0GREEN
Sale (Purchase) of Investments€0GREEN
Long Term Debt Issued€81.8MGREEN
Long Term Debt Repaid€851.8MGREEN
Repurchase of Common Stock€142,000GREEN
Common Dividends Paid€455.4MGREEN
Misc. Cash Flow Adjustments€0GREEN
Cash Interest Paid€100.6MGREEN

Sections in this filing

Business / Consolidation

2.6Basis of consolidation applied All companies over which effective control is exercised by virtue of holding a majority of the voting rights in their representation and decision-making bodies and the power to determine the company's financial and operational policies were fully consolidated; and companies in which the Group owns more than a 20% interest and exercises significant influence without holding a majority of the voting rights were accounted for using the equity method (see Note 9). Likewise,a significant influence on the investments held by the Group with a participation rate of less than 20% is considered to exist if it has representation on the Board of these companies of the parties related to it. A number of adjustments have been made to align the accounting principles and measurement bases of Group companies with those of the Parent, including the application of International Financial Reporting Standards measurement bases to all Group companies and associates. It was not necessary to unify accounting periods since the balance sheet date of all the Group companies and associates is 31 December of each year.