| €M | S1 2023 | S1 2024 | Ontwikkeling |
|---|---|---|---|
| Revenue | 2.179,1 | 2.325,2 | 6,7% |
| Operating profit (EBIT) | 113,2 | 106,6 | (5,8%) |
| In % of revenue | 5,2% | 4,6% | (o,6) bp |
| Income from continuing operations | 79,2 | 68,1 | (14,1%) |
| Income from discontinued operations | 15,6 | - | |
| Net income (Group share) | 94,8 | 68,0 | (28,3%) |
| Net investment programme 1 | (53,8) | (218,0) | |
| Free cash flow 2 | 115,1 | (94,5) | (209,7) |
| Gearing (net debt / equity) | 0,92 | 1,09 | 0,17 |
| Operating income (in €M) | S1 2023 | S1 2024 |
|---|---|---|
| STEF France | 63,4 | 53,4 |
| STEF International | 45,9 | 49,6 |
| Other | 3,8 | 3,7 |
| Operating profit (EBIT) | 113,2 | 106,6 |
| Simplified income statement (in €M) | S1 2023 | S1 2024 | Ontwikkeling |
|---|---|---|---|
| Revenue | 2.179,1 | 2.325,2 | 6,7% |
| EBITDA | 189,2 | 218,9 | 15,7% |
| Current operating income | 108,2 | 99,4 | (8,1%) |
| Other operating income and expenses | 5,0 | 7,2 | |
| Operating profit (EBIT) | 113,2 | 106,6 | (5,8%) |
| Financial profit or loss | (11,0) | (18,5) | |
| Income before tax | 102,1 | 88,1 | (13,7) |
| Income from continuing operations | 79,2 | 68,1 | (14,1%) |
| Income from discontinued operations | 15,6 | 0,0 | |
| Net income (Group share) | 94,8 | 68,0 | (28,3%) |
| Simplified balance sheet (in €M) | 31/12/2023 | 30/06/2024 |
|---|---|---|
| Goodwill | 316,8 | 345,8 |
| Tangible fixed assets | 1.924,8 | 2.097,3 |
| Other fixed assets and non-current assets | 124,0 | 127,7 |
| Total non-current and financial assets | 2.365,6 | 2.570,8 |
| Net working capital requirement | (28,4) | 19,5 |
| Total assets (net) | 2.337,2 | 2.590,4 |
| Equity | 1.185,0 | 1.191,7 |
| Provisions and deferred tax assets | 106,7 | 103,3 |
| Net financial debt | 1.045,5 | 1.295,4 |
| Total liabilities (net) | 2.337,2 | 2590,4 |
| Net financial debt (in €M) | 31/12/2023 | 30/06/2024 |
|---|---|---|
| Non-current financial liabilities | (619,7) | (818,6) |
| Current financial liabilities | (569,3) | (618,5) |
| Cash flow | 143,6 | 141,7 |
| Net financial debt | (1.045,5) | (1.295,4) |
| Net debt/equity (gearing) | 0,88 | 1,09 |
| Simplified cash flow statement (in €M) | S1 2023 | S1 2024 |
|---|---|---|
| Self-financing | 152,0 | 172,8 |
| Change in working capital | 8,3 | (49,3) |
| Discontinued operations (Maritime) | 8,7 | 0,0 |
| Net cash flow from operating activities (A) | 169,0 | 123,5 |
| Net investment programme (B) | (53,8) | (218,0) |
| Free cash flow (A+B) | 115,1 | (94,5) |
| Capital transactions and dividends | (49,7) | (63,3) |
| Net issuance (repayments) of financial debt | (35,8) | 122,9 |
| Other changes | 0,9 | 0,2 |
| Changes in net cash flow | 30,5 | (34,9) |