Image
net revenues
  FY2012 FY2013 FY2014 FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021  FY2022
Net revenues
(€/000)
1,468,287 1,257,744 1,274,577 1,362,012 1,383,848 1,444,907 1,464,533 1,590,735 1,376,767 1,709,572 2,126,127
yoy growth -9.2% -14.3% +1.3% +6.9% +1.6% +4.4% +1.4% +8.6 -13.5% +24.2% +24.4%

Image
ebitda
  FY2012 FY2013 FY2014 FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021  FY2022
Operating earnings before depreciation and amortisation (EBITDA)
(€/000) 
144,965 121,217 149,034 160,777 168,469 209,622 213,309 222,649 186,235 230,512  287,298
EBITDA margin 9.9% 9.6% 11.7% 11.8% 12.2% 14.5% 14.6% 14% 13.5% 13.5% 13.5%

Image
ebit
  FY2012 FY2013 FY2014 FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021  fY2022
Operating earnings (EBIT)
(€/000) 
61,667 34,860 57,625 54,054 57,008 86,433 100,601 95,256 66,445 97,750  143,679
EBIT margin 4.2% 2.8% 4.5% 4.0% 4.1% 6.0% 6.9% 6% 4.8% 5.7% 6.8%

Image
earning before taxaction
  FY2012 FY2013 FY2014 FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021  FY2022
Earnings before taxation -18,151 -25,990 -68,765 -1,809 4,496 39,016 58,558 53,446 29,404 62,180  96,849
Before taxation margin -1.2% -2.1% -5.4% -0.1% 0.3% 2.7% 4.0% 3.4% 2.1% 3.6% 4.6%

Image
Earnings for the period including non-controlling interest
  FY2012 FY2013 FY2014 FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021  FY2022
Net margin (including non-controlling interest) -25,230 -49,836 -71,344 -13,672 -8,345 14,884 25,412 22,974 15,806 35,424  63,898
Net margin (gross of non-controlling interest) -1.7% -4.0% -5.6% -1.0% -0.6% 1.0% 1.7% 1.4% 1.1% 2.1% 3.0%

Image
Group earnings for the period (consolidable)
  FY2012 FY2013 FY2014 FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021  FY2022
Group earnings for the period (consolidable)
(€/000) 
-33,609 -33,551 -70,814 -9,554 -8,663 8,189 12,863 7,889 9,754 12,267 27,087
Net margin (net of non controlling interest) -2.3% -2.7% -5.6% -0.7% -0.6% 0.6% 0.9% 0.5% 0.7% 0.7% 1.3%

Image
Net financial position
  FY2012 FY2013 FY2014 FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022
Net financial position
(€/000)
(769,342) (850,783) (909,755) (926,652) (906,852) (858,920) (852,029) (796,396) (802,904) (764,233) (731,695)
NFP/EBITDA 5.3 x 7.0 x 6.1 x 5.8 x 5.4 x 4.1 x 4.0 x 3.6 x 4.3 x 3.3 x 2.5x

Image
Consolidated shareholders equity
  FY2012 FY2013 FY2014 FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021  FY2022
Consolidated shareholders' equity
(€/000)
547,938 509,167 442,111 428,094 392,558 370,689 379,375 374,313 361,949 390,867  408,856
Shareholders' equity / Net financial position 0.7 x 0.6 x 0.5 x 0.5 x 0.4 x 0.4 x 0.4 x 0.5 x 0.5 x 0.5 x 0.6 x

Image
personell
  FY2012 FY2013 FY2014 FY2015 FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022
Personnel (number) 8,519 8,064 7,865 7,424 7,054 6,964 6,851 6,552 6,167 5,997 6,109