Consolidated (in millions of EUR) |
2020 |
2021 |
20221) |
2023 |
2024 |
Development of sales |
|
|
|
|
|
Sales |
2,528.4 |
3,069.7 |
4,682.1 |
4,164.4 |
4,079.6 |
Earnings data |
|
|
|
|
|
Adjusted EBITDA |
398.9 |
421.0 |
729.9 |
419.0 |
418.5 |
Adjusted operating profit |
268.0 |
269.6 |
562.4 |
229.2 |
190.0 |
Operating profit |
231.4 |
269.6 |
510.4 |
197.6 |
190.0 |
Profit for the year |
162.2 |
190.7 |
345.3 |
89.1 |
110.5 |
Cash flow from operating activities |
318.2 |
269.8 |
299.7 |
786.2 |
516.3 |
Free cash flow |
173.8 |
37.9 |
(19.7) |
369.8 |
302.2 |
Capital expenditures/depreciation |
|
|
|
|
|
Capital expenditures |
152.8 |
248.4 |
329.4 |
425.3 |
220.9 |
Depreciation and amortisation2) |
167.5 |
151.4 |
219.5 |
221.4 |
228.5 |
Employees |
9,938 |
12,492 |
15,640 |
15,087 |
14,710 |
Profitability indicators |
|
|
|
|
|
Return on equity |
10.6 % |
11.9 % |
19.1 % |
4.5 % |
5.3 % |
Return on assets |
7.1 % |
6.7 % |
8.6 % |
3.1 % |
4.0 % |
Net profit margin |
6.4 % |
6.2 % |
7.4 % |
2.1 % |
2.7 % |
Adjusted EBITDA margin |
16.3 % |
13.7 % |
16.4 % |
10.8 % |
10.3 % |
Adjusted Operating margin |
10.6 % |
8.8 % |
12.0 % |
5.5 % |
4.7 % |
Return on capital employed3) |
15.8 % |
12.8 % |
17.9 % |
6.5 % |
5.6 % |
Return on investment3) |
9.4 % |
8.8 % |
11.1 % |
3.9 % |
5.1 % |
Balance Sheet Indicators |
|
|
|
|
|
Equity ratio |
64.5 % |
41.4 % |
40.7 % |
39.6 % |
43.8 % |
Property, plant and equipment to total assets |
41.5 % |
37.1 % |
37.3 % |
40.5 % |
41.6 % |
Total equity and non-current liabilities to property, plant and equipment |
2.0 |
2.2 |
2.1 |
1.9 |
1.9 |
Working capital |
584.4 |
809.3 |
1,028.3 |
842.3 |
776.3 |
Financial indicators |
|
|
|
|
|
Net debt3) |
122.2 |
1,063.5 |
1,481.5 |
1,261.9 |
1,078.7 |
Net debt/Adjusted EBITDA3) |
0.3 |
2.1 |
1.9 |
2.8 |
2.6 |
Net debt/equity3) |
7.9 % |
64.0 % |
75.6 % |
62.7 % |
50.7 % |
Share performance indicators |
|
|
|
|
|
Market capitalisation4) |
3,300 |
3,532 |
3,024 |
2,532 |
1,592 |
Earnings per share (in EUR) |
8.06 |
9.46 |
17.19 |
4.36 |
5.41 |
Dividend per share (in EUR) |
3.20 |
3.50 |
4.20 |
1.50 |
1.805) |
1) adjusted due to the adjustment of the acquisition of Essentra Packaging
2) incl. impairments and write-ups on property, plant and equipment and intangible assets as well as non-current assets held for sale
3) incl. cash and cash equivalents and financial liabilities of the TANN Group
4) per ultimo
5) proposed for 2024