
| 2025 Capital Markets Day - 106 -
EBIT to EBITDA and EBITDA Adjusted
In thousand of euros
371,859 317,034 299,321 203,802 1,192,016 782,317 255,252
(110,130) (108,364) (114,310) (106,139) (438,944) (456,263) (113,869)
Reported EBITDA 481,990 425,398 413,631 309,941 1,630,960 1,238,580 369,122
% Net revenue 24.4% 23.7% 22.8% 19.1% 22.6% 18.8% 20.9%
Restructuring costs 1,889 21,673 10,095 2,326 35,982 159,343 19,916
Transaction costs 9,306 7,882 16,145 15,318 48,650 47,602 19,590
Impairments 24,265 787 - - 25,052 1,794 1,794
Biotest Next Level Project 7,340 5,113 4,922 16,798 34,173 33,100 33,100
SRAAS One-off - - (5,618) - (5,618) - -
Other non-recurring items 1,155 1,245 1,613 6,020 10,032 (18,830) -
Total adjustments 43,954 36,700 27,157 40,461 148,271 223,009 74,400
Adjusted EBITDA 525,944 462,098 440,788 350,402 1,779,232 1,461,589 443,522
% Net revenue 26.6% 25.8% 24.2% 21.6% 24.7% 22.2% 25.1%
Q4 2024 Q3 2024 Q2 2024 Q1 2024 FY 2024 FY 2023 Q4 2023
Depreciation & Amortization
OPERATING RESULT (EBIT) |