| Line item | Value |
|---|---|
| FY25 | FY24 | FY23 | FY22 | FY21 | YoY | Trend | |
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Total Income / Revenue | €4.2B | €4.1B | €3.3B | €2.7B | €2.5B | +1.3% | |
| Other Operating Income | €52.5M | €42.6M | €58.7M | €56.1M | €70.2M | +23.1% | |
| Expenses | |||||||
| Staff Costs | €696.6M | €667.4M | €587.9M | €505.7M | €488.9M | +4.4% | |
| Operating Expenses | €54.3M | €26.6M | €20.8M | €26.5M | €46.9M | +103.8% | |
| Depreciation & Amortisation | €490.5M | €395.8M | €342.1M | €318.2M | €291.1M | +23.9% | |
| Profit | |||||||
| Operating Profit | €432.8M | €353.6M | €241.3M | €155.2M | €143.3M | +22.4% | |
| Finance Income | €17.8M | €13.5M | €8.3M | €6.0M | €4.2M | +31.5% | |
| Finance Costs | €25.1M | €16.8M | €20.1M | €14.9M | €6.9M | +49.7% | |
| Profit Before Tax | €411.4M | €344.9M | €218.0M | €130.9M | €137.9M | +19.3% | |
| Tax Expense | €99.5M | €89.5M | €49.6M | €31.4M | €31.1M | +11.1% | |
| Profit After Tax | €352.3M | €295.8M | €171.6M | €115.4M | €117.3M | +19.1% | |
| Attributable to Shareholders | €346.3M | €288.2M | €162.8M | €112.7M | €114.6M | +20.2% | |
| Minority Interests | €6.0M | €7.5M | €8.8M | €2.7M | €2.8M | -20.3% | |
| Total Comprehensive Income | €350.9M | €274.9M | €134.3M | €218.4M | €135.3M | +27.7% | |
| Basic EPS | €14 | €11 | €6 | €4 | €25 | +20.4% | |
| Diluted EPS | €14 | €11 | €6 | €4 | €25 | +20.4% | |