
Arcadis N.V (ARCAD) | Financial Analysis & Statements
Arcadis N.V. | Large-cap | Industrials
Arcadis N.V. | Large-cap | Industrials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 5.0B | 5.0B | 4.0B | 3.4B | 3.3B |
Cost of Goods Sold | 1.1B | 1.2B | 1.0B | 813.9M | 809.6M |
Gross Profit | 3.9B | 3.8B | 3.0B | 2.6B | 2.5B |
Gross Margin % | 77.7% | 75.1% | 74.9% | 75.9% | 75.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 98.0M | 81.0M | 87.8M | 65.8M | 51.2M |
Other Operating Expenses | 218.0M | 226.0M | 179.5M | 148.5M | 134.3M |
Total Operating Expenses | 316.0M | 307.0M | 267.4M | 214.2M | 185.4M |
Operating Income | 400.0M | 297.0M | 234.4M | 217.7M | 209.3M |
Operating Margin % | 8.0% | 5.9% | 5.8% | 6.4% | 6.3% |
Non-Operating Items | |||||
Interest Income | 8.0M | 5.0M | 7.9M | 4.0M | 3.6M |
Interest Expense | 66.0M | 67.0M | 28.3M | 22.0M | 29.5M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 339.0M | 223.0M | 190.4M | 219.9M | 73.2M |
Income Tax | 97.0M | 63.0M | 59.4M | 51.7M | 55.0M |
Effective Tax Rate % | 28.6% | 28.3% | 31.2% | 23.5% | 75.2% |
Net Income | 242.0M | 160.0M | 131.0M | 168.2M | 18.2M |
Net Margin % | 4.8% | 3.2% | 3.3% | 5.0% | 0.6% |
Key Metrics | |||||
EBITDA | 550.0M | 492.0M | 379.0M | 354.2M | 233.7M |
EPS (Basic) | €2.70 | €1.78 | €1.47 | €1.88 | €0.21 |
EPS (Diluted) | €2.70 | €1.78 | €1.47 | €1.87 | €0.21 |
Basic Shares Outstanding | 90026234 | 89823246 | 89369464 | 89383319 | 89566662 |
Diluted Shares Outstanding | 90026234 | 89823246 | 89369464 | 89383319 | 89566662 |
Income Statement Trend
Arcadis N.V Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 357.0M | 270.0M | 243.2M | 320.6M | 428.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 761.0M | 730.0M | 729.6M | 521.9M | 468.5M |
Inventory | 0 | 0 | 265.0K | 233.0K | 251.0K |
Other Current Assets | - | 1.0M | - | - | - |
Total Current Assets | 1.9B | 1.8B | 1.7B | 1.5B | 1.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 130.5M | 0 | 0 | 0 |
Goodwill | 2.9B | 2.8B | 2.9B | 1.7B | 1.6B |
Intangible Assets | 156.0M | 186.0M | 250.8M | 35.6M | 47.3M |
Long-term Investments | - | - | 0 | 1.3M | 4.6M |
Other Non-Current Assets | - | 11.5M | - | 33.2M | 32.4M |
Total Non-Current Assets | 2.0B | 2.0B | 2.1B | 1.3B | 1.2B |
Total Assets | 3.9B | 3.8B | 3.8B | 2.7B | 2.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 300.0M | 313.0M | 334.1M | 232.2M | 183.3M |
Short-term Debt | 152.0M | 80.0M | 143.5M | 138.7M | 169.1M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 76.0M | 79.0M | 58.4M | 54.5M | 63.6M |
Total Current Liabilities | 1.6B | 1.5B | 1.6B | 1.2B | 1.1B |
Non-Current Liabilities | |||||
Long-term Debt | 964.0M | 1.1B | 1.1B | 380.0M | 609.9M |
Deferred Tax Liabilities | 63.0M | 53.0M | 67.1M | 44.9M | 29.3M |
Other Non-Current Liabilities | - | - | - | -1.0K | - |
Total Non-Current Liabilities | 1.1B | 1.2B | 1.3B | 512.8M | 727.7M |
Total Liabilities | 2.7B | 2.7B | 2.8B | 1.7B | 1.8B |
Equity | |||||
Common Stock | 2.0M | 2.0M | 1.8M | 1.8M | 1.8M |
Retained Earnings | 929.0M | 807.0M | 708.3M | 699.5M | 651.2M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.2B | 1.1B | 993.2M | 1.0B | 866.4M |
Key Metrics | |||||
Total Debt | 1.1B | 1.2B | 1.3B | 518.7M | 779.0M |
Working Capital | 349.0M | 303.0M | 184.3M | 261.0M | 367.0M |
Balance Sheet Composition
Arcadis N.V Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 242.0M | 160.0M | 131.0M | 168.2M | 18.2M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 8.0M | 6.0M | 8.6M | 5.9M | 8.5M |
Working Capital Changes | -12.0M | 31.0M | -1.8M | 32.7M | 259.8M |
Operating Cash Flow | 296.0M | 259.0M | 157.9M | 223.0M | 313.1M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -1.0M | 4.0M | -798.9M | -4.6M | -57.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -1.0M | 3.0M | -795.5M | -7.0M | -54.7M |
Financing Activities | |||||
Share Repurchases | -51.0M | 0 | 0 | -77.3M | -8.0M |
Dividends Paid | -76.0M | -66.0M | -116.3M | -31.4M | -3.5M |
Debt Issuance | 95.0M | 719.0M | 747.3M | 0 | 220.2M |
Debt Repayment | -176.0M | -806.0M | -304.2M | -259.4M | -355.0M |
Financing Cash Flow | -200.0M | -166.0M | 242.1M | -370.6M | -141.5M |
Free Cash Flow | 305.0M | 268.0M | 243.9M | 294.7M | 403.8M |
Net Change in Cash | 95.0M | 96.0M | -395.6M | -154.7M | 116.9M |
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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
arcad | 3.7B | 15.28 | 3.35 | 21.41% | 4.82% | 127.62 |
Koninklijke BAM | 2.1B | 19.51 | 2.35 | 11.88% | 1.93% | 39.21 |
Koninklijke Heijmans | 1.8B | 15.77 | 3.72 | 25.34% | 4.18% | 24.90 |
London Tunnels PLC | 85.3M | -885.71 | 9.84 | -83.27% | 0.00% | 38.01 |
Ferrovial SE | 103.5B | 14.58 | 2.37 | 0.00% | 22.55% | - |
Exor N.V | 29.1B | 1.30 | 0.49 | 41.13% | 95.30% | 10.85 |
Financial data is updated regularly. All figures are in the company's reporting currency.