Filings/IMCD/ANNUAL

IMCD N.V. ANNUAL

Period 2024-12-31 · filed 2025-03-06

Source document

Loading document…
KPIsSections16
Headline metrics
RevenueGREEN€4.73B
Net incomeGREEN€278.2M
Net marginGREEN5.9%
Operating marginGREEN9.0%
Income Statement
Income Statement
MetricValueFlag
Revenue€4.73BGREEN
Operating Margin9.0%GREEN
Net Margin5.9%GREEN
Operating Income€425.1MGREEN
Net Income€278.2MGREEN
EBITDA€466.5MGREEN
Income Tax Expense€101.8MGREEN
Pre-tax Income€380.0MGREEN
EPS Diluted€4.86GREEN
Interest Expense€90.2MGREEN
Depreciation & Amort (Supplemental)€95.2MGREEN
Other Operating Expense/(Income)€119.7MGREEN
Interest and Investment Income€45.1MGREEN
Net Interest Exp-€45.1MGREEN
Income/(Loss) from Affiliates-€2,000GREEN
Other Non Operating Income (Expenses)€20.1MGREEN
Basic EPS€4.86GREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Total Assets€4.88BGREEN
Current Assets€2.07BGREEN
Current Liabilities€1.05BGREEN
Total Liabilities€2.66BGREEN
Total Equity€2.21BGREEN
Noncontrolling Interest€1.4MGREEN
Cash & Equivalents€525.4MGREEN
Long-term Debt€1.40BGREEN
Short-term Debt€299.9MGREEN
Trade Receivables€821.2MGREEN
Inventory€722.1MGREEN
Gross Property, Plant & Equipment€145.4MGREEN
Goodwill€1.87BGREEN
Other Intangibles€736.2MGREEN
Total Intangibles€2.61BGREEN
Common Stock€9.5MGREEN
Additional Paid In Capital€1.35BGREEN
Comprehensive Income and Other-€55.5MGREEN
Cash Flow
Cash Flow
MetricValueFlag
Operating Cash Flow€279.2MGREEN
Capital Expenditures€14.1MGREEN
Investing Cash Flow-€387.9MGREEN
Depreciation & Amortization€41.4MGREEN
Free Cash Flow€265.1MGREEN
Financing Cash Flow€247.1MGREEN
Net Income (starting point for CFO)€565.3MGREEN
Change in Inventories-€100.4MGREEN
Cash Acquisitions€364.9MGREEN
Long Term Debt Issued€934.3MGREEN
Long Term Debt Repaid€862.2MGREEN
Issuance of Common Stock€296.0MGREEN
Common Dividends Paid€127.7MGREEN
Foreign Exchange Rate Effect-€7.4MGREEN
Net Change in Cash€138.3MGREEN
Cash Interest Paid€61.2MGREEN

Sections in this filing

Business / Consolidation

3.a Basis of consolidation Business combinations The Group accounts for business combinations using the acquisition method when control is transferred to the Group. The consideration transferred in the acquisition is generally measured at fair value, as are the identifiable net assets acquired. An exception on this are deferred tax assets or liabilities and assets or liabilities related to employee benefit arrangements, which are recognised and measured in accordance with IAS 12 Income Taxes and IAS 19 Employee Benefits respectively. Any goodwill that arises is tested annually for impairment. Any gain on a bargain purchase is recognised in profit or loss immediately. Transaction costs are expensed as incurred, except if related to the issue of debt or equity securities. Any contingent consideration payable is initially measured at fair value at the acquisition date. If contingent consideration is initially classified as equity, then the amount payable is not remeasured and the related settlement is accounted for as a change in equity. Otherwise, subsequent changes in the fair value of the contingent consideration are recognised in profit or loss as finance income or costs. Upon exercising of any related call and put option, changes in the fair value are recognised as a change in equity. Written put options to acquire a non-controlling interest are accounted for by the anticipated-acquisition method. The fair value of the consideration payable is included in financial liabilities; future changes in the carrying value of the put option are recognised in profit or loss throughout the reporting periods. Any change in carrying value at settlement date compared to the previous reporting period is recognised within equity as transaction between equity holders. The Group measures goodwill at the acquisition date as: * The fair value of the consideration transferred; * Plus the recognised amount of any non-controlling interest in the acquiree; * Plus, if the business combination is achieved in stages, the fair value of the pre-existing equity interest in the acquiree; * Less the net recognised amount (at fair value) of the identifiable assets acquired and liabilities assumed. If the initial accounting for a business combination is incomplete by the end of the reporting period in which the combination occurs, the Group reports provisional amounts for the items for whi