Filings/ITX/DISCLOSURE

Source document

Loading document…
KPIsSections19
Headline metrics
RevenueGREEN€35.95B+10.4% YoY
Gross marginGREEN57.8%
Net incomeGREEN€5.38B
Net marginGREEN15.0%
Operating marginGREEN18.9%
Income Statement
Income Statement
MetricValueFlag
Revenue€35.95BGREEN
Gross Margin57.8%GREEN
Operating Margin18.9%GREEN
Net Margin15.0%GREEN
Gross Profit€20.76BGREEN
Operating Income€6.81BGREEN
Net Income€5.38BGREEN
EBITDA€9.85BGREEN
Income Tax Expense€1.48BGREEN
Pre-tax Income€6.87BGREEN
Interest Expense€11.0MGREEN
Cost Of Revenue€15.19BGREEN
Net Interest Exp-€11.0MGREEN
Other Non Operating Income (Expenses)-€59.0MGREEN
Basic EPS€1.729GREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Total Assets€32.73BGREEN
Current Assets€16.02BGREEN
Current Liabilities€8.94BGREEN
Total Liabilities€14.06BGREEN
Total Equity€18.67BGREEN
Noncontrolling Interest€30.0MGREEN
Cash & Equivalents€7.01BGREEN
Long-term Debt€0GREEN
Short-term Debt€16.0MGREEN
Trade Receivables€1.04BGREEN
Trade Payables€7.07BGREEN
Inventory€2.97BGREEN
Other Current Assets€100.0MGREEN
Gross Property, Plant & Equipment€8.34BGREEN
Goodwill€197.0MGREEN
Other Intangibles€1.22BGREEN
Other Long-Term Assets€269.0MGREEN
Current Portion of Capital Leases€1.43BGREEN
Capital Leases€4.12BGREEN
Other Non-Current Liabilities€248.0MGREEN
Cash Flow
Cash Flow
MetricValueFlag
Operating Cash Flow€8.67BGREEN
Capital Expenditures€1.40BGREEN
Investing Cash Flow-€1.71BGREEN
Depreciation & Amortization€3.04BGREEN
Free Cash Flow€7.27BGREEN
Financing Cash Flow-€5.47BGREEN
Net Income (starting point for CFO)€8.72BGREEN
Asset Writedown & Restructuring Costs€24.0MGREEN
Change in Inventories-€130.0MGREEN
Change in Income Taxes€1.46BGREEN
Other Investing Activities€17.0MGREEN
Long Term Debt Repaid€1.0MGREEN
Repurchase of Common Stock€0GREEN
Common Dividends Paid€3.74BGREEN
Foreign Exchange Rate Effect-€38.0MGREEN
Misc. Cash Flow Adjustments€125.0MGREEN

Sections in this filing

Business / Consolidation

3.1. Basis of consolidation i) Subsidiaries Subsidiaries are entities over which the Parent has control and, therefore, the power to govern their financial and operating policies (Note 1). Subsidiaries are consolidated by aggregating the total amount of their assets, liabilities, income, expenses and cash flows, after making the adjustments and eliminations relating to intra-Group transactions. The results of subsidiaries acquired during the year are included in the consolidated annual accounts from the effective acquisition date. A detail of the subsidiaries is provided in Annex I. For business combinations any excess of the consideration transferred plus the value assigned to non-controlling interests over the net amounts of the assets acquired and the liabilities assumed is recognised as goodwill. Where appropriate, the deficiency, after assessing the amount of the consideration transferred, the value assigned to the non-controlling interests and the identification and valuation of the net assets acquired, is recognised in profit or loss. Acquisitions of equity interests in businesses subsequent to obtaining control and partial disposals that do not result in a loss of control are recognised as transactions with shareholders in equity. The non-controlling interests shown in the consolidated statement of changes in equity relate to non-controlling interests in subsidiaries, and they are presented in consolidated equity separately from the equity attributable to shareholders of the Parent. The profit or loss and each component of other comprehensive income are allocated to the equity attributable to shareholders of the Parent and to non-controlling interests in proportion to their interests, even if this results in the non-controlling interests having a deficit balance. Agreements entered into between the Group and non-controlling interests are recognised as a separate transaction. The share of non-controlling interests of the equity and income of the subsidiaries is presented under ‘Equity attributable to non-controlling interests’ and ‘Net profit attributable to non-controlling interests’, respectively. ii) Jointly controlled entities Jointly controlled entities are those entities over whose activities the Group has joint control, established by contractual arrangement. As indicated in Note 1, on the basis of the analysis performed of the contractual arra