Annual Financials for Accell Group N.V.
Fiscal year is January-December. All values EUR millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Sales/Revenue
|
1.07B | 1.03B | 1.11B | 1.3B | 1.38B | |
Sales Growth |
- | -3.29% | 7.52% | 16.69% | 6.22% | |
Cost of Goods Sold (COGS) incl. D&A |
903.32M | 866.55M | 940.29M | 1.1B | 1.15B | |
COGS excluding D&A |
892.25M | 856.88M | 919.55M | 1.08B | 1.12B | |
Depreciation & Amortization Expense |
11.07M | 9.67M | 20.75M | 21M | 21.26M | |
Depreciation |
9.87M | 8.44M | 18M | 17.99M | 18.52M | |
Amortization of Intangibles |
1.2M | 1.23M | 2.75M | 3.01M | 2.74M | |
COGS Growth |
- | -4.07% | 8.51% | 17.48% | 3.74% | |
Gross Income |
165.15M | 166.74M | 170.73M | 191.83M | 231.16M | |
Gross Income Growth |
- | 0.96% | 2.40% | 12.36% | 20.50% | |
Gross Profit Margin |
- | - | - | - | 16.79% | NA |
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
SG&A Expense |
103.65M | 96.64M | 100.86M | 97.87M | 113.85M | |
Research & Development |
1.76M | 1.51M | 3.13M | 2.05M | 5.81M | |
Other SG&A |
101.89M | 95.12M | 97.73M | 95.82M | 108.03M | |
SGA Growth |
- | -6.77% | 4.38% | -2.96% | 16.32% | |
Other Operating Expense |
9.4M | 7.29M | 9.35M | - | - | |
Unusual Expense |
- | 2.3M | 530,000 | 3.93M | (305,000) | |
EBIT after Unusual Expense |
- | (2.3M) | 59.99M | 90.03M | 117.61M | |
Non Operating Income/Expense |
(15.19M) | (9.73M) | (610,000) | (16.72M) | (18.9M) | |
Non-Operating Interest Income |
625,000 | 1.72M | 3.12M | 8.41M | 8.72M | |
Equity in Affiliates (Pretax) |
- | - | - | - | - | |
Interest Expense |
7.75M | 8.66M | 11.87M | 19.81M | 18.72M | |
Interest Expense Growth |
- | 11.71% | 37.10% | 66.95% | -5.52% | |
Gross Interest Expense |
7.75M | 8.66M | 12.67M | 19.81M | 18.72M | |
Interest Capitalized |
- | - | 800,000 | - | - | |
Pretax Income |
29.8M | 43.84M | 50.63M | 61.91M | 88.72M | |
Pretax Income Growth |
- | 47.10% | 15.51% | 22.26% | 43.31% | |
Pretax Margin |
- | - | - | - | 6.44% | NA |
Income Tax |
19.68M | 15.7M | (8.24M) | (1.91M) | 21.49M | |
Income Tax - Current Domestic |
14.11M | 16.36M | 16.23M | 10.95M | 17.04M | |
Income Tax - Current Foreign |
- | - | - | - | - | |
Income Tax - Deferred Domestic |
5.58M | (660,000) | (24.47M) | (12.86M) | 4.45M | |
Income Tax - Deferred Foreign |
- | - | - | - | - | |
Income Tax Credits |
- | - | - | - | - | |
Equity in Affiliates |
385,000 | 10.9M | 424,000 | 1.01M | 2.75M | |
Other After Tax Income (Expense) |
- | (1,000) | - | - | - | |
Consolidated Net Income |
10.5M | 39.04M | 59.3M | 64.83M | 69.97M | |
Minority Interest Expense |
- | - | - | - | - | |
Net Income |
10.5M | 39.04M | 59.3M | 64.83M | 69.97M | |
Net Income Growth |
- | 271.75% | 51.90% | 9.33% | 7.94% | |
Net Margin Growth |
- | - | - | - | 5.08% | NA |
Extraordinaries & Discontinued Operations |
- | (18.77M) | (56.5M) | - | - | |
Extra Items & Gain/Loss Sale Of Assets |
- | - | (36.65M) | - | - | |
Cumulative Effect - Accounting Chg |
- | - | - | - | - | |
Discontinued Operations |
- | (18.77M) | (19.84M) | - | - | |
Net Income After Extraordinaries |
10.5M | 20.27M | 2.8M | 64.83M | 69.97M | |
Preferred Dividends |
- | - | - | - | - | |
Net Income Available to Common |
10.5M | 20.27M | 39.46M | 64.83M | 69.97M | |
EPS (Basic) |
0.40 | 0.77 | 1.48 | 2.42 | 2.61 | |
EPS (Basic) Growth |
- | 90.33% | 92.80% | 63.83% | 7.84% | |
Basic Shares Outstanding |
26.1M | 26.47M | 26.73M | 26.8M | 26.83M | |
EPS (Diluted) |
0.40 | 0.76 | 1.47 | 2.41 | 2.60 | |
EPS (Diluted) Growth |
- | 91.15% | 92.78% | 63.63% | 7.86% | |
Diluted Shares Outstanding |
26.27M | 26.53M | 26.78M | 26.89M | 26.91M | |
EBITDA |
63.18M | 72.48M | 81.27M | 114.96M | 138.56M | |
EBITDA Growth |
- | 14.72% | 12.13% | 41.44% | 20.54% | |
EBITDA Margin |
- | - | - | - | 10.06% | NA |