XML 31 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statement of Changes in Equity - EUR (€)
€ in Thousands
Total
Total equity attributable to shareholders of the Parent Company
Share capital
Share premium
Currency translation difference
Cash flow hedge reserve
Reserve for remeasurement of defined benefit plans
Financial assets at FVOCI reserve
Other legal reserves
Reserve for treasury shares
Other reserves
Retained earnings
Total equity attributable to non-controlling interests
At beginning of period at Dec. 31, 2022 € 732,321 € 678,949 € 5,939 € 721,187 € 5,295 € 13,379 € 1,252 € (795) € 25,278 € (451,174) € (169,732) € 528,320 € 53,372
Profit 135,661 121,529                   121,529 14,132
Other comprehensive income/(loss) (21,780) (20,946)     (15,151) (7,553) 1,123 635         (834)
Total comprehensive income 113,881 100,583     (15,151) (7,553) 1,123 635       121,529 13,298
Legal reserves 0 0             (3,145)   3,145    
Dividends to shareholders of the Parent Company (25,031) (25,031)                   (25,031)  
Dividends to non-controlling interests (6,068)                       (6,068)
Sale of treasury shares, net 3,654 3,654               3,902 (248)    
Exercise of warrants 63,379 63,379 115 64,500             (1,236)    
Issuance of Special Voting Shares A 0   3,100 (3,100)                  
Share-based payments 19,780 19,780                 19,780    
Settlement of share-based payments 0                 10,650 (11,093) 443  
Other changes (1,020) (1,020)                 5,388 (6,408)  
At end of period at Dec. 31, 2023 900,896 840,294 9,154 782,587 (9,856) 5,826 2,375 (160) 22,133 (436,622) (153,996) 618,853 60,602
Profit 90,861 77,083                   77,083 13,778
Other comprehensive income/(loss) 19,817 18,465     31,138 (13,255) 367 215         1,352
Total comprehensive income 110,678 95,548     31,138 (13,255) 367 215       77,083 15,130
Legal reserves 0               (3,159)   3,159    
Dividends to shareholders of the Parent Company (30,290) (30,290)                 31 (30,321)  
Dividends to non-controlling interests (6,132)                       (6,132)
Share-based payments 8,472 8,472                 8,472    
Settlement of share-based payments 0                 18,277 (19,297) 1,020  
Other changes (737) 2,096                   2,096 (2,833)
At end of period at Dec. 31, 2024 982,887 916,120 9,154 782,587 21,282 (7,429) 2,742 55 18,974 (418,345) (161,631) 668,731 66,767
Profit 109,487 98,582                   98,582 10,905
Other comprehensive income/(loss) (68,329) (64,838)     (75,584) 11,022 (139) (137)         (3,491)
Total comprehensive income 41,158 33,744     (75,584) 11,022 (139) (137)       98,582 7,414
Legal reserves 0               369   (369)    
Dividends to shareholders of the Parent Company (30,491) (30,491)                   (30,491) 0
Dividends to non-controlling interests (6,832)                       (6,832)
Sale of treasury shares, net 107,216 107,216               117,676 (10,460)    
Share-based payments 4,417 4,417                 4,417    
Settlement of share-based payments 0                 13,466 (16,269) 2,803  
Other changes 726 5                 5   721
At end of period at Dec. 31, 2025 € 1,099,081 € 1,031,011 € 9,154 € 782,587 € (54,302) € 3,593 € 2,603 € (82) € 19,343 € (287,203) € (184,307) € 739,625 € 68,070