Devro plc / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2021	€289.25M +1.9%	€35.64M +34.6%	12.3% +0.030 pp	€73.34M +22.1%	25.4% +0.042 pp
2020	€283.75M -1.0%	€26.47M -155.8%	9.3% +0.26 pp	€60.05M -10.6%	21.2% -0.023 pp
2019	€286.50M -1.3%	-€47.44M -431.2%	-16.6% -0.21 pp	€67.16M +53.4%	23.4% +0.084 pp
2018	€290.40M -1.4%	€14.33M -19.9%	4.9% -0.011 pp	€43.78M -24.4%	15.1% -0.046 pp
2017	€294.41M +6.6%	€17.88M +609.1%	6.1% +0.052 pp	€57.87M +2.0%	19.7% -0.0087 pp
2016	€276.30M +4.7%	€2.52M -84.9%	0.9% -0.054 pp	€56.73M -39.1%	20.5% -0.15 pp
2015	€263.81M -0.9%	€16.73M +231.8%	6.3% +0.044 pp	€93.17M -11.2%	35.3% -0.041 pp
2014	€266.22M -4.3%	€5.04M -86.9%	1.9% -0.12 pp	€104.97M +23.0%	39.4% +0.087 pp
2013	€278.13M +0.7%	€38.51M +1.5%	13.8% +0.0011 pp	€85.38M -3.6%	30.7% -0.014 pp
2012	€276.27M +5.9%	€37.94M -3.2%	13.7% -0.013 pp	€88.59M -0.2%	32.1% -0.020 pp
2011	€260.97M +6.6%	€39.18M -19.0%	15.0% -0.048 pp	€88.78M +24.8%	34.0% +0.050 pp
2010	€244.82M -3.1%	€48.40M +108.9%	19.8% +0.11 pp	€71.13M +11.0%	29.1% +0.037 pp
2009	€252.58M +20.4%	€23.17M +62.4%	9.2% +0.024 pp	€64.06M +52.0%	25.4% +0.053 pp
2008	€209.86M +17.2%	€14.27M +8.8%	6.8% -0.0053 pp	€42.16M +36.3%	20.1% +0.028 pp
2007	€179.06M +2.3%	€13.11M -1.5%	7.3% -0.0028 pp	€30.93M -19.3%	17.3% -0.046 pp
2006	€175.08M +0.2%	€13.32M -37.7%	7.6% -0.046 pp	€38.34M -4.9%	21.9% -0.012 pp
2005	€174.79M +2.4%	€21.37M +44.8%	12.2% +0.036 pp	€40.30M +14.4%	23.1% +0.024 pp
2004	€170.68M +1.9%	€14.76M +1.5%	8.6% -0.00038 pp	€35.22M +24.0%	20.6% +0.037 pp
2003	€167.48M +5.9%	€14.55M +1.2%	8.7% -0.0040 pp	€28.40M -13.0%	17.0% -0.037 pp
2002	€158.19M -33.7%	€14.37M -128.3%	9.1% +0.30 pp	€32.63M +35.8%	20.6% +0.11 pp
2001	€238.67M -9.3%	-€50.69M -384.3%	-21.2% -0.28 pp	€24.03M -20.9%	10.1% -0.015 pp
2000	€263.02M -5.0%	€17.83M -153.4%	6.8% +0.19 pp	€30.36M -27.1%	11.5% -0.035 pp
1999	€276.90M -8.4%	-€33.39M -216.4%	-12.1% -0.22 pp	€41.63M -10.4%	15.0% -0.0032 pp
1998	€302.40M -7.2%	€28.68M -36.9%	9.5% -0.044 pp	€46.45M -18.2%	15.4% -0.020 pp
1997	€326.03M -5.9%	€45.43M +25.8%	13.9% +0.035 pp	€56.75M +5.5%	17.4% +0.019 pp
1996	€346.34M +209.1%	€36.12M +34.3%	10.4% -0.14 pp	€53.77M +132.5%	15.5% -0.051 pp
1995	€112.05M -0.6%	€26.89M +7.7%	24.0% +0.018 pp	€23.13M -13.6%	20.6% -0.031 pp
1994	€112.71M +4.2%	€24.96M +46.0%	22.1% +0.063 pp	€26.78M -2.9%	23.8% -0.017 pp
1993	€108.21M +14.1%	€17.09M +44.9%	15.8% +0.034 pp	€27.59M +61.7%	25.5% +0.075 pp
1992	€94.81M +8.1%	€11.80M +26.2%	12.4% +0.018 pp	€17.06M +0.0%	18.0% -0.015 pp
1991	€87.71M	€9.35M	10.7%	€17.06M	19.4%