Filings/MRL/ANNUAL

Source document

Loading document…
KPIsSections25
Headline metrics
RevenueGREEN€464.8M+5.9% YoY
Net incomeGREEN-€83.5M-131.7% YoY
Net marginGREEN-18.0%
Operating marginGREEN1.9%
Red flags1 red
Liquidity1
RED
Net margin -18.0%net_margin_sharply_negative
Net income margin below -5% — profitability materially negative vs revenue.
Income Statement
Income Statement
MetricValueFlag
Revenue€464.8MGREEN
Operating Margin1.9%GREEN
Net Margin-18.0%GREEN
Operating Income€8.9MGREEN
Net Income-€83.5MGREEN
EBITDA€11.0MGREEN
Income Tax Expense€8.5MGREEN
Pre-tax Income-€75.0MGREEN
Interest Expense€127.8MGREEN
Other Operating Expense/(Income)€73.3MGREEN
Interest and Investment Income€10.1MGREEN
Income/(Loss) from Affiliates€39.9MGREEN
Currency Exchange Gains (Loss)€90,000GREEN
Other Non Operating Income (Expenses)€4.8MGREEN
Gain (Loss) On Sale Of Invest.€0GREEN
Earnings from Continuing Operations-€83.5MGREEN
Earnings of Discontinued Ops€0GREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Total Assets€12.07BGREEN
Current Assets€600.0MGREEN
Current Liabilities€214.7MGREEN
Total Liabilities€5.53BGREEN
Total Equity€6.54BGREEN
Cash & Equivalents€461.2MGREEN
Trade Receivables€62.6MGREEN
Trade Payables€164.0MGREEN
Short Term Investments€5.0MGREEN
Inventory€51.0MGREEN
Gross Property, Plant & Equipment€7.1MGREEN
Other Intangibles€1.6MGREEN
Other Current Liabilities€10.2MGREEN
Common Stock€469.8MGREEN
Additional Paid In Capital€3.54BGREEN
Treasury Stock€15.4MGREEN
Comprehensive Income and Other€2.73BGREEN
Cash Flow
Cash Flow
MetricValueFlag
Capital Expenditures€1.1MGREEN
Depreciation & Amortization€2.1MGREEN
Asset Writedown & Restructuring Costs€7.4MGREEN
Net Cash From Discontinued Ops€0GREEN
Change in Inventories-€6.5MGREEN
Cash Acquisitions€0GREEN
Sale (Purchase) of Investments€0GREEN
Long Term Debt Issued€1.02BGREEN
Long Term Debt Repaid€1.6MGREEN
Repurchase of Common Stock-€418,000GREEN
Common Dividends Paid€207.0MGREEN
Misc. Cash Flow Adjustments-€127,000GREEN
Cash Interest Paid€109.3MGREEN

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. 2.6.1 Subsidiaries Subsidiaries are considered to be those companies over which the Parent directly or indirectly exercises control through subsidiaries. The Parent Company has control over a subsidiary when it is exposed or has rights to variable returns from its involvement with the subsidiary, and when it has the ability to exercise its power to affect its returns. The Parent Company has power when the voting rights are sufficient to give it the ability to direct the relevant activities of the subsidiary. The Parent Company is exposed or has rights to variable returns from its involvement with the subsidiary when its returns from its involvement have the potential to vary as a result of the subsidiary's performance. The financial statements of the subsidiaries are fully consolidated with those of the Parent. Accordingly, all material balances and effects of the transactions between consolidated companies are eliminated on consolidation. Any third-party interests in the Group's equity and profit or loss are recognised under "Non-controlling interests" in the consolidated statement of financial position and "Result attributable to non-controlling interests" in the consolidated income statement and consolidated comprehensive income statem