Businesswire  | 
aufrufe Aufrufe: 55

Full-Year 2025 Results: Azelis Delivers Strong Cash Flow Growth in Challenging Markets

Regulatory News:

Azelis (Brussels:AZE):

play Anhören
share Teilen
feedback Feedback
copy Kopieren
newsletter
font_big Schrift vergrößern
Münzen, die repräsentativ für Ethereum stehen.
Quelle: - © Lightboxx/iStock / Getty Images Plus/Getty Images:
Azelis Group NV 9,06 € Azelis Group NV Chart +6,09%
Zugehörige Wertpapiere:

Highlights full year 2025

  • Revenue of EUR 4.1bn in 2025, representing year-on-year growth of 1.3% in constant currency (-2.4% on a reported basis). In Q4, the Group achieved a revenue of EUR 937m, a decline of 1.3% in constant currency, driven by organic contraction of 4.9%, mitigated by revenue growth contribution of 3.6% from recent acquisitions.
  • Gross profit of EUR 968m achieved for the year, translating to gross profit margin of 23.6%. The 91 bp contraction versus the prior year reflects negative mix effect across the Group.
  • Structural cost-savings plan fully implemented for an annualised amount in excess of the previously announced EUR 20m.
  • Adjusted EBITA declined by 12.7% to EUR 411m, reflecting a 117 bp reduction in adjusted EBITA margin, with cost discipline partially mitigating the impact of lower revenue and supporting a conversion margin of 42.4%.
  • Net profit was EUR 113m, a decline of 40.1% versus the prior year despite a EUR 25m reduction in financial expenses. The decline in net profit was driven by lower operating profit, reduced financial income due to lower gains from revaluation of acquisition-related liabilities, and a higher effective tax rate.
  • Free cash flow increased by 29.2% to EUR 442m reflecting focus on cost controls and working capital management. The higher cash flows resulted in cash conversion ratio of 106% for the year, second-highest ratio achieved on record.
  • Four acquisitions with combined prior year revenue of over EUR 110m were completed in 2025.
  • Leverage ratio was 3.3x at the end of December, after peaking in September at 3.4x. Management remains committed to de-leveraging as one of its capital allocation priorities.
  • CDP rating upgraded to A-, underscoring the Group's commitment to sustainability.
  • Outlook: Although the timing of market recovery remains uncertain, we are confident that Azelis's strategy and business model allow us to navigate the current volatility whilst protecting our ability to generate sustainable cash flow. Reflecting this confidence, and in line with the Group’s capital allocation priorities, the Board proposes to pay out a dividend of EUR 0.226 per share.

(in millions of €)

2025

2024

Change

Constant currency

Revenue

4,111

4,214

-2.4%

1.3%

Gross profit

968

1,031

-6.1%

-2.5%

Gross profit margin

23.6%

24.5%

-91 bp

-97 bp

Adjusted EBITA1

411

471

-12.7%

-8.9%

Adjusted EBITA margin

10.0%

11.2%

-117 bp

-117 bp

Conversion margin1

42.4%

45.7%

-321 bp

-311 bp

Net profit

113

189

-40.1%

-37.6%

Free cash flow1

442

342

29.2%

 

FCF conversion ratio1

106.0%

72.1%

3395 bp

 

Leverage ratio1

3.3x

2.9x

+ 0.4x

 

1 Refer to the definitions of alternative performance measures in the Group's Integrated Report

Comment from Anna Bertona, Group CEO

"In 2025, despite a difficult environment, we continued to make strides in executing on our strategy to be the reference in our industry for our customers and principals. During the year, we won eight innovation awards across the Group, highlighting our commitment to provide the most innovative solutions to both our customers and principals. We also continue to make progress in enhancing operational efficiency via our digital programmes. Furthermore, we improved our CDP ranking from B to A-, which, together with our strong performance across multiple other ESG assessments, underscores our commitment to sustainability. These foundations give me confidence in our ability to navigate ongoing volatility and continue creating sustainable long-term value for all our stakeholders.

The strong cash flow growth that we delivered in a challenging market is testament to Azelis's robust business model. This is underpinned by our focus on managing our costs and working capital. Whilst growth recovery did not materialise due to trade and geopolitical disruptions during the year, I am proud of our teams around the world, who work tirelessly to continue positioning Azelis for long-term success."

Outlook

The market for speciality chemicals and food ingredient distribution remains structurally attractive. While near-term conditions continue to limit visibility on the pace of recovery, Azelis is confident in its strategy and positioning to navigate the current environment and capture the opportunities created by the long-term trends shaping the industry. Supported by its asset-light, resilient business model, the Group is well positioned to manage volatility while continuing to generate sustainable cash flow.

In line with its long-term growth strategy and capital allocation priorities, the Group intends to deploy excess capital to investments that drive sustainable organic growth, return cash to shareholders through dividends, maintain a strong balance sheet and BB+ credit rating through prudent de-leveraging, and pursue value-accretive acquisitions.

Conference call

The management of Azelis invites you to a conference call and live webcast at 09:00 CET to discuss our full year 2025 results and current operating trends. Please click here to view the webcast.

OPERATIONAL REVIEW

Headline results

Q4 2025

Q4 2024

Organic

Total

(in millions of €)

2025

2024

F/X

M&A

Organic

Total

435

437

-4.3%

-0.5%

EMEA

1,871

1,793

-2.1%

6.4%

0.0%

4.4%

315

357

-5.4%

-11.9%

Americas

1,435

1,536

-4.7%

0.1%

-2.0%

-6.6%

188

220

-5.2%

-14.6%

Asia Pacific

805

885

-5.6%

0.8%

-4.3%

-9.0%

937

1,014

-4.9%

-7.6%

Group revenue

4,111

4,214

-3.8%

2.9%

-1.6%

-2.4%

 

 

 

 

 

 

 

 

 

 

 

106

111

-9.8%

-4.0%

EMEA

471

463

-1.7%

6.0%

-2.5%

1.8%

75

91

-10.9%

-17.5%

Americas

340

383

-4.7%

0.1%

-6.5%

-11.2%

36

46

-12.9%

-22.8%

Asia Pacific

157

185

-5.7%

2.0%

-11.6%

-15.3%

217

247

-10.7%

-12.4%

Group gross profit

968

1,031

-3.5%

3.1%

-5.6%

-6.1%

 

 

 

 

 

 

 

 

 

 

 

42

48

-15.5%

-10.9%

EMEA

218

228

-1.9%

5.4%

-8.2%

-4.7%

29

40

-21.0%

-28.2%

Americas

156

189

-4.7%

0.1%

-13.2%

-17.8%

16

22

-15.8%

-27.4%

Asia Pacific

75

88

-6.1%

3.6%

-12.2%

-14.7%

78

101

-19.7%

-22.7%

Group adjusted EBITA1

411

471

-3.8%

3.3%

-12.3%

-12.7%

1 Total adjusted EBITA includes holding companies.

Azelis achieved revenue of EUR 4.1bn, representing a 2.4% decline over the prior year (+1.3% increase in constant currency), driven by a 1.6% organic contraction and a 3.8% negative impact from F/X translation, partly mitigated by a 2.9% revenue growth contribution from acquisitions. In the fourth quarter, revenue declined by 7.6%, as the 3.6% growth contribution from acquisitions was offset by an organic decline of 4.9% compounded by a 6.3% F/X headwind.

Revenue in Life Sciences was EUR 2.6bn, 1.7% lower than the prior year (+1.9% in constant currency), and revenue in Industrial Chemicals decreased by 3.7% to EUR 1.5bn (+0.3% in constant currency). During the period, we completed the acquisition of Solchem in Spain, S Amit in India, ACEF in Italy and Distona in Switzerland. These four companies generated combined annual revenue of over EUR 110m in the prior year.

EMEA

Q4 2025

Q4 2024

Change

(in millions of €)

2025

2024

Change

Constant currency

435

437

-0.5%

Revenue

1,871

1,793

4.4%

6.4%

106

111

-4.0%

Gross profit

471

463

1.8%

3.5%

24.4%

25.3%

-87 bp

Gross profit margin

25.2%

25.8%

-62 bp

-72 bp

48

52

-8.6%

Adjusted EBITDA

239

246

-2.8%

-0.9%

11.0%

12.0%

-97 bp

Adjusted EBITDA margin

12.8%

13.7%

-94 bp

-96 bp

42

48

-10.9%

Adjusted EBITA

218

228

-4.7%

-2.8%

9.8%

10.9%

-113 bp

Adjusted EBITA margin

11.6%

12.7%

-110 bp

-112 bp

39.9%

43.0%

-311 bp

Conversion margin

46.2%

49.3%

-314 bp

-304 bp

In EMEA, revenue grew 4.4% (+6.4% in constant currency) to EUR 1.9bn in 2025, with revenue in the final quarter coming in at EUR 435m. Revenue growth for the year was driven by a 6.4% growth contribution from acquisitions, supported by stable organic revenue, and partially offset by 2.1% negative impact from F/X translation.

The Group's Life Science business in the region benefited from revenue growth contribution from recent acquisitions, as well as modest organic revenue growth, despite volume weakness in the final quarter reversing some of the organic gains in the first half of the year. The Industrial Chemicals business recorded a slight decline in revenue for the full year, as the organic contraction in the second half reversed the impact of the strong performance in the first half of the year.

Gross profit in EMEA increased by 1.8% (+3.5% in constant currency) to EUR 471m. Gross profit margin was 25.2%, representing a 62 bp step-down compared to the prior year, reflecting the product mix development within the segments. Adjusted EBITA decreased by 4.7% to EUR 218m, resulting in a 110 bp contraction in adjusted EBITA margin, due mainly to the slower ramp-up in gross profit as well as dilution from recent acquisitions. The lower adjusted EBITA drove a 314 bp contraction in conversion margin to 46.2% for the year.

Americas

Q4 2025

Q4 2024

Change

(in millions of €)

2025

2024

Change

Constant currency

315

357

-11.9%

Revenue

1,435

1,536

-6.6%

-1.9%

75

91

-17.5%

Gross profit

340

383

-11.2%

-6.5%

23.8%

25.4%

-163 bp

Gross profit margin

23.7%

24.9%

-122 bp

-122 bp

32

44

-25.8%

Adjusted EBITDA

170

204

-16.6%

-11.9%

10.3%

12.2%

-194 bp

Adjusted EBITDA margin

11.9%

13.3%

-142 bp

-142 bp

29

40

-28.2%

Adjusted EBITA

156

189

-17.8%

-13.1%

9.2%

11.3%

-208 bp

Adjusted EBITA margin

10.9%

12.3%

-147 bp

-147 bp

38.6%

44.3%

-571 bp

Conversion margin

45.8%

49.4%

-367 bp

-368 bp

In the Americas, Q4 revenue was EUR 315m, bringing full-year revenue to EUR 1.4bn, reflecting a 2.0% organic decline and a 4.7% FX headwind.

Azelis observed weakness across most end markets in the region, as customers remain unwilling to meaningfully build up stock given uncertain demand outlook. In Life Sciences, Pharma and Food & Nutrition delivered strong performance throughout the year, partially mitigating the broad-based demand softness in other end markets in the segment. Performance in Industrial Chemicals remained weak, with softer volumes, notably in CASE.

Gross profit in the region decreased by 11.2% to EUR 340m, resulting in a gross profit margin of 23.7%. The 122 bp contraction was driven by a negative mix effect of the underperformance of the Life Science business, and impact from margin pressure in Latin America. During the period, the region generated adjusted EBITA of EUR 156m, resulting in a 147 bp margin contraction to 10.9%, mainly due to lower revenue as well as dilution from lower EBITA margin in Latin America. Conversion margin was 45.8%, representing a 367 bp contraction from the prior year.

Asia Pacific

Q4 2025

Q4 2024

Change

(in millions of €)

2025

2024

Change

Constant currency

188

220

-14.6%

Revenue

805

885

-9.0%

-3.4%

36

46

-22.8%

Gross profit

157

185

-15.3%

-9.6%

18.9%

20.9%

-200 bp

Gross profit margin

19.5%

20.9%

-144 bp

-142 bp

18

24

-26.1%

Adjusted EBITDA

83

96

-14.1%

-8.1%

9.5%

11.0%

-148 bp

Adjusted EBITDA margin

10.3%

10.9%

-61 bp

-56 bp

16

22

-27.4%

Adjusted EBITA

75

88

-14.7%

-8.6%

8.5%

10.0%

-151 bp

Adjusted EBITA margin

9.3%

9.9%

-62 bp

-57 bp

45.0%

47.9%

-290 bp

Conversion margin

47.9%

47.6%

33 bp

52 bp

In APAC, fourth-quarter revenue of EUR 188m resulted in EUR 805m of revenue for the full year, on the back of a 4.3% organic contraction, compounded by a 5.6% negative impact from F/X translation.

The Group’s business in the region continues to see pressure across most end markets in both Life Sciences and Industrial Chemicals, as tariff-related uncertainty continues to weigh on demand and pricing remains under pressure in certain product categories due to excess supply, especially in Southeast Asia. In addition, these results include a negative impact of over EUR 13m from the Group's decommoditisation programme.

Gross profit in the region decreased by 15.3% (-9.6% in constant currency) to EUR 157m, representing a gross profit margin of 19.5%. The 144 bp gross margin contraction reflects negative mix effects as well as competitive pressures in the region. The lower gross profit was partially mitigated by continued strong cost control in the region, with adjusted EBITA declining at a slower rate of 14.7% (–8.6% in constant currency). This enabled the region to achieve a 33 bp expansion in conversion margin to 47.9% during the year.

Holding companies

Q4 2025

Q4 2024

Change

 

2025

2024

Change

Constant currency

-9

-8

5.6%

Adjusted EBITA (in millions of €)

-38

-35

7.0%

7.0%

-0.9%

-0.8%

-12 bp

As % of Group revenue

-0.9%

-0.8%

-8 bp

-5 bp

Operating costs at the Group’s holding companies, which relate to the Group’s non-operating entities as well as the head office in Belgium, rose by 7.0% to EUR 38m, or 0.9% of Group revenues. The increase was due mostly to general cost inflation in services, partially offset by the impact of ongoing cost-saving measures.

FINANCIAL REVIEW

Q4 2025

Q4 2024

Change

(in millions of €)

2025

2024

Change

Constant currency

607

644

-5.7%

Life Sciences

2,609

2,653

-1.7%

1.9%

330

370

-10.9%

Industrial Chemicals

1,502

1,561

-3.7%

0.3%

937

1,014

-7.6%

Group revenue

4,111

4,214

-2.4%

1.3%

217

247

-12.4%

Gross profit

968

1,031

-6.1%

-2.5%

23.1%

24.4%

-128 bp

Gross profit margin

23.6%

24.5%

-91 bp

-97 bp

78

101

-22.7%

Adjusted EBITA

411

471

-12.7%

-8.9%

8.4%

10.0%

-164 bp

Adjusted EBITA margin

10.0%

11.2%

-117 bp

-117 bp

36.2%

41.0%

-482 bp

Conversion margin

42.4%

45.7%

-321 bp

-311 bp

 

 

 

Operating profit

313

386

-18.8%

-15.5%

 

 

 

Net profit

113

189

-40.1%

-37.6%

Revenue

Revenue declined by 7.6% in the fourth quarter, chiefly driven by a 6.3% negative F/X impact, as well as a 4.9% organic contraction. This brought full-year revenue to EUR 4.1bn, representing a 2.4% decline over the prior year, with a 2.9% growth contribution from acquisitions partly offsetting a 3.8% F/X headwind, as well as slight organic contraction of 1.6%.

Life Sciences revenue declined by 1.7% (+1.9% increase in constant currency) to EUR 2.6bn, supported by growth contribution from recent acquisitions, and robust organic performance in Pharma & Healthcare across all regions, as well as Food & Nutrition in the US. This has offset the ongoing weakness in Personal Care and Flavours & Fragrances end markets. Revenue in Industrial Chemicals was EUR 1.5bn, representing a decline of 3.7% (+0.3% in constant currency), with continued demand weakness notably in CASE.

Profitability

Gross profit in the fourth quarter decreased by 12.4% to EUR 217m, bringing full-year gross profit to EUR 968m, representing a 6.1% reduction over the prior year. The 91 bp gross profit margin contraction to 23.6% reflects the negative mix effect across the Group, specifically, the weak performance of traditionally higher-margin businesses within Life Sciences, such as Personal Care and Flavours & Fragrances.

Adjusted EBITA in the fourth quarter was EUR 78m, bringing full-year adjusted EBITA to EUR 411m, and adjusted EBITA margin to 10.0%. The 117 bp contraction in adjusted EBITA margin reflects the lower gross profit achieved by the Group, as well as margin dilution from recent acquisitions, only partially offset by the reduction in operating expenses as part of the Group’s cost savings initiatives. This resulted in a conversion margin of 42.4% for the year, representing a contraction of 321 bp over the prior year.

Net financial expense for the year increased by 6.4% to EUR 138m, as lower financial income offset a 14.0% reduction in financial expense. The lower financial income was due to lower gains from the revaluation of acquisition-related liabilities, as well as reduced interest income from the lower cash balance. The significant reduction in financial expense was largely driven by lower interest expense on debt following the refinancing of some of the Group's debt instruments at the end of 2024. Tax expense in 2025 was EUR 62m, implying an effective tax rate of 35.3%, versus 26.0% in 2024, driven by relatively higher profit contribution in geographies with higher tax rates, lower benefit from non-taxable fair value adjustments on acquisition-related liabilities and the impact of unrecognised current tax losses.

Lower operating profit, as well as higher net financial expense and effective tax rate, resulted in a reported net profit of EUR 113m for 2025, representing a decline of 40.1% over the prior year. This translates to earnings per share (EPS) of EUR 0.46, and cash earnings per share of EUR 0.83.

(in millions of €)

2025

2024

Operating profit

313

386

Net financial expense

-138

-130

Financial income

15

48

Financial expense

-153

-178

Interest expense on bank loans and overdrafts

-87

-98

Interest lease commitments

-8

-8

Other financial cost

-58

-72

Profit before tax

175

256

Tax expense

-62

-67

Net profit

113

189

 

 

 

Earnings per share

0.46

0.74

Cash earnings per share

0.83

1.17

Cash flow and financing

Net working capital to revenue normalised for acquisitions was 14.1% at the end of 2025, versus 15.3% at the end of September 2025, and 15.9% at the end of 2024. The reduction in working capital reflects partly the weaker demand in the industry, but also our focus on continuously improving working capital management and cash generation, as reflected in the reduction in DIO from 57 to 51 days, and total working capital from 58 to 51 days of normalised revenue.

Free cash flow increased by 29.2% to EUR 442m in 2025, representing cash conversion ratio of 106.0%. The 34 percentage point step-up in cash conversion is underpinned by the Group’s relentless focus on managing its working capital and cash generation, and demonstrates the Group’s asset-light, defensive cash generation capacity.

Despite the incremental decline in profitability, net debt was EUR 1.6bn and the leverage ratio stood at 3.3x, versus EUR 1.7bn and 3.4x respectively at the end of September 2025, and EUR 1.5bn and 2.9x at the end of December 2024. At the end of the period, the Group had liquidity of EUR 713m in cash and unused credit facilities.

(in millions of €)

2025

2024

Operating cash flow

491

369

Free cash flow

442

342

FCF conversion

106.0%

72.1%

 

 

 

Net working capital / revenue normalised for acquisitions

14.1%

15.9%

Net indebtedness

1,599

1,532

Leverage ratio

3.3x

2.9x

NON-FINANCIAL PERFORMANCE

In January 2025, Azelis launched Impact 2030, the next phase of its long-term sustainability programme, reinforcing its leadership in environmental stewardship, social responsibility and ethical governance. The programme is structured around four pillars: Portfolio, Environment, People and Governance. Selected KPIs are outlined below.

Impact 2030

2025

2024

Change

ESG-assessed suppliers

81.1%

83.6%

-250 bp

Scope 1 & 2 emissions (tCO2e)1

10,903

13,121

-16.9%

Scope 3 emissions (tCO2e)

4,744,242

4,811,227

-1.4%

Percentage of senior management positions held by women

33.3%

32.6%

70 bp

Material breaches of laws and regulations

0

0

N/A

Material breaches of policies and procedures related to ethical and fair business practices

4

0

N/A

1 Market-based.

Portfolio

  • 81.1% of our revenue originated from ESG-assessed suppliers, outperforming our target of 80%.

Environment

  • Scope 1 & 2 emissions: CO₂e emissions reduced by 2,218 tonnes, a 16.9% year-on-year decline and a 21.5% reduction versus the 2022 baseline, keeping us on track to achieve our 42% reduction target by 2030.
  • Scope 3 CO2e emissions decreased by 66,985 tCO2e compared to 2024 and by 691,112 tCO2e compared to the 2022 baseline, reducing our total Scope 3 emissions by 1.4% and 12.7% respectively. In 2025, we further strengthened the methodology of our most significant Scope 3 category, being Scope 3.1 purchased goods and services, which represents 91.2% of our total Scope 3 emissions, and submitted our supplier engagement target to SBTi2.

People

  • Women represent 33.3% of our senior leadership team, reflecting progress towards our 35% target by 2030.

Governance

  • Zero material regulatory breaches, underscoring the Group’s strong focus on export control compliance and internal policy adherence.
  • Four breaches of internal ethics policies were identified and addressed through disciplinary action, with policies strengthened and targeted training implemented to prevent recurrence.

ESG Ratings

  • CDP A- (Leadership)
  • EcoVadis Gold (top 5%)
  • MSCI AA (Leadership)
  • Sustainalytics top rated, low risk

Details of the full programme are provided in Azelis’s Integrated Report 2025, which contains information on both financial and non-financial performance.

1 The supplier engagement target is currently under validation by SBTi and may be subject to change.

FINANCIAL CALENDAR

Date

Event

23 April 2026

Q1 2026 trading update

13 May 2026

Annual General Meeting 2026

27 June 2026

Ex-dividend date

30 June 2026

Dividend record date

1 July 2026

Dividend payment date

30 July 2026

Half year 2026 results

22 October 2026

Q3 2026 trading update

ALTERNATIVE PERFORMANCE MEASURES

Throughout its financial communication (annual and interim reports, website, press releases, presentations, etc.), Azelis presents certain financial measures and adjustments that are not in accordance with IFRS, or any other internationally accepted accounting principles. Certain of these measures are termed 'alternative performance measures' (APMs) because they exclude amounts that are included in, or include amounts that are excluded from, the most directly comparable measure calculated and presented in accordance with IFRS, or are calculated using financial measures that are not calculated in accordance with IFRS. For more information regarding these APMs, including definitions and calculation methodology, refer to the section 'alternative performance measures' in the Azelis Group Integrated reports.

APPENDIX

All figures and tables contained in the appendix have been compiled in accordance with the IFRS Accounting Standards as adopted by the European Union.

Statutory auditor’s note on the consolidated financial information for the year ended 31 December 2025
The statutory auditor, PwC Bedrijfsrevisoren BV / Reviseurs d’Entreprises SRL, represented by Peter D'hondt, has issued an unmodified report dated 17 February 2026 on the company’s consolidated accounts as of and for the year ended 31 December 2025, and has confirmed that the accounting data reported in the accompanying press release is consistent, in all material respects, with the accounts and accounting records from which it has been derived.

The statutory auditor has issued a limited assurance report containing an unmodified conclusion dated 17 February 2026 on the consolidated sustainability statement, and has confirmed that the sustainability data reported in the press release is consistent, in all material respects, with the consolidated sustainability statement from which it has been derived.

Consolidated income statement for the period ended 31 December

(in thousands of €)

2025

2024

Revenue

4,110,780

4,214,014

Other operating income

21,700

23,956

Total income

4,132,480

4,237,970

Costs for goods and consumables

-3,164,028

-3,206,924

Gross profit

968,452

1,031,046

Employee benefits expenses

-319,624

-314,552

External services and other expenses

-208,299

-215,646

Depreciation of tangible assets

-44,459

-41,478

Amortisation and impairment of intangible assets

-82,748

-73,444

Operating profit / loss (-)

313,322

385,926

Financial income

15,112

48,376

Financial expenses

-153,236

-178,213

Net financial expense

-138,124

-129,837

Share of result of associates

31

19

Profit / loss (-) before tax

175,229

256,108

Income tax income / expense (-)

-61,821

-66,640

Net profit / loss (-) for the period from continuing operations

113,408

189,468

 

 

 

Attributable to:

 

 

Equity holders of the parent

111,193

180,693

Non-controlling interests

2,215

8,775

Net profit / loss (-) for the period

113,408

189,468

 

 

 

 

in €

in €

Basic earnings per share

0.46

0.74

Diluted earnings per share

0.46

0.74

Consolidated statement of financial position

(in thousands of €)

31 December 2025

31 December 2024

Assets

 

 

Goodwill

2,472,223

2,536,844

Intangible assets

1,286,004

1,391,781

Property, plant and equipment

77,513

66,063

Right of use assets

154,263

161,546

Investments in associates

240

254

Other financial assets

4,226

1,388

Deferred tax assets

25,669

22,100

Total non-current assets

4,020,138

4,179,976

 

 

 

Inventories

588,193

677,945

Trade and other receivables

522,163

589,031

Income tax receivables

13,167

11,379

Other financial assets

5

604

Cash and cash equivalents

263,009

303,945

Total current assets

1,386,537

1,582,904

Total assets

5,406,675

5,762,880

Equity and liabilities

 

 

Share capital

5,880,000

5,880,000

Reserves

-4,175,229

-3,880,188

Retained earnings

878,612

695,633

Unappropriated result

111,193

180,693

Issued capital and reserves attributable to owners of the parent

2,694,576

2,876,138

Non-controlling interests

21,152

44,008

Total equity

2,715,728

2,920,146

 

 

 

Loans and borrowings

1,602,489

1,613,916

Lease obligations

134,108

134,475

Employee benefit obligations

13,030

13,882

Provisions

3,265

2,517

Other non-current liabilities

7,430

33,166

Deferred tax liabilities

220,838

225,904

Total non-current liabilities

1,981,160

2,023,860

 

 

 

Bank overdrafts

14,244

19,146

Loans and borrowings

94,609

47,175

Lease obligations

28,364

29,278

Provisions

2,395

2,487

Income tax payables

14,725

20,221

Trade and other payables

555,450

700,567

Total current liabilities

709,787

818,874

Total liabilities

2,690,947

2,842,734

Total equity and liabilities

5,406,675

5,762,880

Consolidated statement of cash flows

(in thousands of €)

2025

2024

Cash flows from operating activities

 

 

Net profit / loss (-) for the period

113,408

189,468

Adjustments for:

 

 

Depreciation, amortisation and impairment expenses

127,207

114,922

Net financial expense

138,124

129,837

Cost of share-based payment

1,805

1,278

Income tax income / expense

61,821

66,640

Share of result of associates

-31

-19

Change in inventories

66,042

-98,108

Change in trade and other receivables and other investments

30,992

-55,167

Change in trade and other payables

-46,008

22,713

Change in provisions

-2,029

-2,337

Cash flow from operating activities

491,331

369,227

 

 

 

Interest received

5,119

14,824

Income tax paid

-74,784

-61,112

Net cash flow from operating activities

421,666

322,939

 

 

 

Cash flow from investing activities

 

 

Acquisition of property, plant and equipment and intangible assets

-24,906

-13,877

Acquisition of subsidiaries, net of cash acquired

-151,906

-241,453

Net cash flow from investing activities

Für dich aus unserer Redaktion zusammengestellt

Hinweis: ARIVA.DE veröffentlicht in dieser Rubrik Analysen, Kolumnen und Nachrichten aus verschiedenen Quellen. Die ARIVA.DE AG ist nicht verantwortlich für Inhalte, die erkennbar von Dritten in den „News“-Bereich dieser Webseite eingestellt worden sind, und macht sich diese nicht zu Eigen. Diese Inhalte sind insbesondere durch eine entsprechende „von“-Kennzeichnung unterhalb der Artikelüberschrift und/oder durch den Link „Um den vollständigen Artikel zu lesen, klicken Sie bitte hier.“ erkennbar; verantwortlich für diese Inhalte ist allein der genannte Dritte.


Weitere Artikel des Autors

Themen im Trend