{
"items": [
{
"from": "Pipeline Services",
"to": "Net revenue",
"flow": 490000000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Storage, Processing And Other Revenues",
"to": "Net revenue",
"flow": 481000000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Terminals",
"to": "Net revenue",
"flow": 175000000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 120978120.97812098,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 862290862.2908623,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Other income",
"to": "Gross profit",
"flow": 63492063.492063425,
"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": 60918060.91806092,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 864864864.8648648,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 120978120.97812098,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "EBIT",
"flow": 574002574.002574,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBIT",
"to": "Tax expenses",
"flow": 75504075.5040755,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBIT",
"to": "Net income",
"flow": 641784641.7846417,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Pipeline Services",
"Storage, Processing And Other Revenues",
"Terminals",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
Product
| Revenue
|
|
Pipeline Services
|
€490.00M
|
49.8%
|
Storage, Processing And Other Revenues
|
€481.00M
|
48.9%
|
Terminals
|
€175.00M
|
17.8%
|