Arcadis N.V. | Large-cap | Industrials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Dec 2024

Income Metrics

Balance Sheet Metrics

Total Assets 3.9B
Total Liabilities 2.7B
Shareholders Equity 1.2B
Debt to Equity 2.17

Cash Flow Metrics

Operating Cash Flow 98.7M
Free Cash Flow 96.7M

Revenue & Profitability Trend

Arcadis N.V Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i5.0B5.0B4.0B3.4B3.3B
Cost of Goods Sold i1.1B1.2B1.0B813.9M809.6M
Gross Profit i3.9B3.8B3.0B2.6B2.5B
Gross Margin % i77.7%75.1%74.9%75.9%75.5%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i98.0M81.0M87.8M65.8M51.2M
Other Operating Expenses i218.0M226.0M179.5M148.5M134.3M
Total Operating Expenses i316.0M307.0M267.4M214.2M185.4M
Operating Income i400.0M297.0M234.4M217.7M209.3M
Operating Margin % i8.0%5.9%5.8%6.4%6.3%
Non-Operating Items
Interest Income i8.0M5.0M7.9M4.0M3.6M
Interest Expense i66.0M67.0M28.3M22.0M29.5M
Other Non-Operating Income-----
Pre-tax Income i339.0M223.0M190.4M219.9M73.2M
Income Tax i97.0M63.0M59.4M51.7M55.0M
Effective Tax Rate % i28.6%28.3%31.2%23.5%75.2%
Net Income i242.0M160.0M131.0M168.2M18.2M
Net Margin % i4.8%3.2%3.3%5.0%0.6%
Key Metrics
EBITDA i550.0M492.0M379.0M354.2M233.7M
EPS (Basic) i€2.70€1.78€1.47€1.88€0.21
EPS (Diluted) i€2.70€1.78€1.47€1.87€0.21
Basic Shares Outstanding i9002623489823246893694648938331989566662
Diluted Shares Outstanding i9002623489823246893694648938331989566662

Income Statement Trend

Arcadis N.V Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i357.0M270.0M243.2M320.6M428.0M
Short-term Investments i-----
Accounts Receivable i761.0M730.0M729.6M521.9M468.5M
Inventory i00265.0K233.0K251.0K
Other Current Assets-1.0M---
Total Current Assets i1.9B1.8B1.7B1.5B1.5B
Non-Current Assets
Property, Plant & Equipment i0130.5M000
Goodwill i2.9B2.8B2.9B1.7B1.6B
Intangible Assets i156.0M186.0M250.8M35.6M47.3M
Long-term Investments--01.3M4.6M
Other Non-Current Assets-11.5M-33.2M32.4M
Total Non-Current Assets i2.0B2.0B2.1B1.3B1.2B
Total Assets i3.9B3.8B3.8B2.7B2.7B
Liabilities
Current Liabilities
Accounts Payable i300.0M313.0M334.1M232.2M183.3M
Short-term Debt i152.0M80.0M143.5M138.7M169.1M
Current Portion of Long-term Debt-----
Other Current Liabilities76.0M79.0M58.4M54.5M63.6M
Total Current Liabilities i1.6B1.5B1.6B1.2B1.1B
Non-Current Liabilities
Long-term Debt i964.0M1.1B1.1B380.0M609.9M
Deferred Tax Liabilities i63.0M53.0M67.1M44.9M29.3M
Other Non-Current Liabilities----1.0K-
Total Non-Current Liabilities i1.1B1.2B1.3B512.8M727.7M
Total Liabilities i2.7B2.7B2.8B1.7B1.8B
Equity
Common Stock i2.0M2.0M1.8M1.8M1.8M
Retained Earnings i929.0M807.0M708.3M699.5M651.2M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i1.2B1.1B993.2M1.0B866.4M
Key Metrics
Total Debt i1.1B1.2B1.3B518.7M779.0M
Working Capital i349.0M303.0M184.3M261.0M367.0M

Balance Sheet Composition

Arcadis N.V Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i242.0M160.0M131.0M168.2M18.2M
Depreciation & Amortization i-----
Stock-Based Compensation i8.0M6.0M8.6M5.9M8.5M
Working Capital Changes i-12.0M31.0M-1.8M32.7M259.8M
Operating Cash Flow i296.0M259.0M157.9M223.0M313.1M
Investing Activities
Capital Expenditures i-----
Acquisitions i-1.0M4.0M-798.9M-4.6M-57.0M
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-1.0M3.0M-795.5M-7.0M-54.7M
Financing Activities
Share Repurchases i-51.0M00-77.3M-8.0M
Dividends Paid i-76.0M-66.0M-116.3M-31.4M-3.5M
Debt Issuance i95.0M719.0M747.3M0220.2M
Debt Repayment i-176.0M-806.0M-304.2M-259.4M-355.0M
Financing Cash Flow i-200.0M-166.0M242.1M-370.6M-141.5M
Free Cash Flow i305.0M268.0M243.9M294.7M403.8M
Net Change in Cash i95.0M96.0M-395.6M-154.7M116.9M

Cash Flow Trend

Arcadis N.V Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 15.28
Forward P/E 11.03
Price to Book 3.35
Price to Sales 0.74
PEG Ratio 11.03

Profitability Ratios

Profit Margin 4.82%
Operating Margin 7.05%
Return on Equity 21.41%
Return on Assets 6.30%

Financial Health

Current Ratio 1.27
Debt to Equity 127.62
Beta 0.88

Per Share Data

EPS (TTM) €2.65
Book Value per Share €12.07
Revenue per Share €55.00

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
arcad3.7B15.283.3521.41%4.82%127.62
Koninklijke BAM 2.1B19.512.3511.88%1.93%39.21
Koninklijke Heijmans 1.8B15.773.7225.34%4.18%24.90
London Tunnels PLC 85.3M-885.719.84-83.27%0.00%38.01
Ferrovial SE 103.5B14.582.370.00%22.55%-
Exor N.V 29.1B1.300.4941.13%95.30%10.85

Financial data is updated regularly. All figures are in the company's reporting currency.