for the period from January 1 to September 30, 2026
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
in EUR thousand
|
EMEA
|
|
Americas
|
Asia-Pacific
|
Total segments
|
Central functions
|
Consolidation9
|
Group
|
|
Q1–Q3 2026
|
Q1–Q3 2025
|
|
Q1–Q3 2026
|
Q1–Q3 2025
|
Q1–Q3 2026
|
Q1–Q3 2025
|
Q1–Q3 2026
|
Q1–Q3 2025
|
Q1–Q3 2026
|
Q1–Q3 2025
|
Q1–Q3 2026
|
Q1–Q3 2025
|
Q1–Q3 2026
|
Q1–Q3 2025
|
|
Total segment revenue
|
351,502
|
353,736
|
|
215,816
|
209,176
|
91,812
|
96,445
|
659,130
|
659,357
|
35,997
|
38,860
|
-66,828
|
-66,427
|
628,299
|
631,790
|
|
thereof intersegment revenue
|
21,349
|
17,737
|
|
4,316
|
4,750
|
5,166
|
5,079
|
30,831
|
27,566
|
35,997
|
38,860
|
-66,828
|
-66,426
|
—
|
—
|
|
External revenue
|
330,153
|
335,999
|
|
211,500
|
204,426
|
86,646
|
91,366
|
628,299
|
631,791
|
—
|
—
|
—
|
-1
|
628,299
|
631,790
|
|
Share of external Group revenue
|
52.5%
|
53.2%
|
|
33.7%
|
32.4%
|
13.8%
|
14.5%
|
100.0%
|
100.0%
|
|
|
|
|
|
|
|
Adjusted gross profit1
|
196,940
|
194,766
|
|
108,649
|
106,259
|
47,410
|
48,758
|
352,999
|
349,783
|
n/a
|
n/a
|
-732
|
-305
|
352,267
|
349,478
|
|
Adjusted employee benefits expense1
|
-119,979
|
-131,025
|
-69,261
|
-47,104
|
-58,770
|
-18,070
|
-20,797
|
-185,153
|
-210,592
|
-17,732
|
-18,080
|
—
|
21,506
|
-202,885
|
-207,166
|
|
Adjusted other operating expenses1
|
-72,794
|
-69,261
|
|
-43,274
|
-34,237
|
-18,139
|
-16,122
|
-134,207
|
-119,620
|
-45,177
|
-46,030
|
74,942
|
52,598
|
-104,442
|
-113,052
|
|
Adjusted EBITDA1
|
27,002
|
13,648
|
|
23,855
|
17,064
|
14,204
|
13,745
|
65,061
|
44,457
|
-8,923
|
-3,646
|
-369
|
-632
|
55,769
|
40,179
|
|
Adjusted EBITDA margin1, 2
|
7.7%
|
3.9%
|
|
11.1%
|
8.2%
|
15.5%
|
14.3%
|
|
|
|
|
|
|
8.9%
|
6.4%
|
|
Depreciation and amortization
excl. PPA depreciation3
|
-16,925
|
-17,009
|
|
-8,681
|
-8,478
|
-5,614
|
-5,565
|
-31,220
|
-31,052
|
-359
|
-366
|
12
|
-1
|
-31,567
|
-31,419
|
|
Amortization of intangible assets excluding PPA amortization3
|
-775
|
-1,314
|
|
-1,423
|
-1,238
|
-215
|
-188
|
-2,413
|
-2,740
|
-87
|
-182
|
33
|
47
|
-2,467
|
-2,875
|
|
Adjusted EBIT1
|
9,302
|
-4,675
|
|
13,751
|
7,348
|
8,375
|
7,992
|
31,428
|
10,665
|
-9,369
|
-4,194
|
-324
|
-586
|
21,735
|
5,885
|
|
Adjusted EBIT
margin1, 2
|
2.6%
|
-1.3%
|
|
6.4%
|
3.5%
|
9.1%
|
8.3%
|
|
|
|
|
|
|
3.5%
|
0.9%
|
|
Assets (prior-year figures as of Dec. 31, 2025)4, 5
|
526,439
|
528,759
|
|
289,152
|
267,952
|
152,747
|
135,873
|
968,338
|
932,584
|
73,849
|
191,038
|
-114,918
|
-305,381
|
927,269
|
818,241
|
|
Liabilities (prior-year figures as of Dec. 31, 2025)5, 6
|
159,147
|
158,756
|
|
76,665
|
292,568
|
37,906
|
32,335
|
273,718
|
483,659
|
114,420
|
472,437
|
-55,819
|
-355,906
|
332,319
|
600,190
|
|
CapEx7
|
9,174
|
11,822
|
|
8,172
|
6,361
|
2,627
|
2,915
|
19,973
|
21,098
|
49
|
763
|
-683
|
-51
|
19,339
|
21,810
|
|
Employees8
|
3,157
|
3,259
|
|
755
|
775
|
644
|
753
|
4,556
|
4,787
|
123
|
130
|
n/a
|
n/a
|
4,679
|
4,917
|
|
1_The adjustments are explained in the ADJUSTMENTS section.
2_Based on segment revenue.
3_Depreciation from purchase price allocations.
4_Including allocated goodwill; taxes shown in the column “Consolidation”; prior-year figures as of Dec. 31, 2025.
5_ Assets and liabilities shown for the prior-year period include the discontinued operation.
6_Taxes are shown in the column “Consolidation”; prior-year figures as of Dec. 31, 2025.
7_Including capitalization for right-of-use assets related to movable assets.
8_Number of employees (average).
9_The “Consolidation” column in the current fiscal year also includes the elimination of assets and liabilities related to the discontinued operation.
|
Legend
These contents are part of the Non-financial Group Report and were subject to a separate limited assurance examination.