{
"items": [
{
"from": "Lease Revenue",
"to": "Net revenue",
"flow": 1183100000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Colocation Lease Revenue",
"to": "Net revenue",
"flow": 924100000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Tenant Reimbursements",
"to": "Net revenue",
"flow": 259000000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Other Customer Contract Revenue",
"to": "Net revenue",
"flow": 22600000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Other Services",
"to": "Net revenue",
"flow": 18400000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Equipment Sales",
"to": "Net revenue",
"flow": 4200000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 453002388.2633913,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 575400887.0692596,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Other income",
"to": "Gross profit",
"flow": 22517911.975434974,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Gross profit",
"to": "R&D expenses",
"flow": 0,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "SG&A expenses",
"flow": 99624701.46707608,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 498294097.57761854,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 425793244.6264074,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "EBIT",
"flow": 43926987.376322076,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBIT",
"to": "Tax expenses",
"flow": 10661890.139883999,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBIT",
"to": "Net income",
"flow": 6738314.568406687,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Lease Revenue",
"Colocation Lease Revenue",
"Tenant Reimbursements",
"Other Customer Contract Revenue",
"Other Services",
"Equipment Sales",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
| Product
| Revenue
|
|
| Lease Revenue
|
€1.18B
|
115.0%
|
| Colocation Lease Revenue
|
€924.10M
|
89.9%
|
| Tenant Reimbursements
|
€259.00M
|
25.2%
|
| Other Customer Contract Revenue
|
€22.60M
|
2.2%
|
| Other Services
|
€18.40M
|
1.8%
|
| Equipment Sales
|
€4.20M
|
0.4%
|
