Results

(DATA IN K€)	2018	2019	2020	2021	2022	2023 CONSOLIDATED	2023 SPAIN	2023 BRAZIL	2023 FRANCE
Funds (including capital grants)	206,963	205,774	163,683	150,901	154,813	113,874	111,634	7,111	19,456
Own funds (equity)	193,675	198,751	157,932	145,641	145,362	97,294	99,935	2,481	19,414
Resources	19,537	19,537	19,537	19,537	19,537	19,537	19,537	0	4,933
Long-term debt	78,071	168,898	183,367	169,049	174,695	358,572	355,584	0	2,988
Debt to companies from the cluster and partners	3,335	6,877	8,840	9,607	4,518	12,160	12,160	0	0
Short-term debt	34,825	20,578	40,334	24,387	29,230	51,035	50,431	0	604
Net revenue	302,101	331,971	184,264	150,063	210,749	439,861	406,528	11,884	37,856
Operational result	52,310	47,609	-6,203	-6,051	10,404	21,124	17,178	1,281	2,665
EBIT	49,973	42,371	-20,204	-12,204	-2,477	3,786	719	1,337	2,627
EAIT	37,773	31,076	-19,890	-9,367	-2,309	696	-976	897	1,672

Economic value generated and distributed

	2018	2019	2020	2021	2022	2023 CONSOLIDATED	2023 SPAIN	2023 BRAZIL	2023 FRANCE
DIRECT ECONOMIC VALUE GENERATED (K€)⁸	302,925	333,101	185,555	150,165	211,415	447,245	414,808	11,884	37.856
Revenue (k€)	302,925	333,101	185,555	150,165	211,415	446,718	414,281	11,884	37.856
ECONOMIC VALUE DISTRIBUTED (K€)	278,672	337,910	246,746	211,217	250,202	396,301	368,178	10,831	33.698
Operating expenses (K€)	190,437	215,830	138,574	99,791	144,282	235,621	225,244	8,527	18.257
Employees’ wages & benefits (K€)	58,308	69,203	61,343	51,332	60,215	138,471	122,206	1,815	14.450
Payments to capital providers (K€)	6,203	26,000	23,525	37,594	16,942	17,988	17,902	49	36
Taxes (K€)	23,667	26,828	23,311	22,443	28,752	4,148	2,753	440	955
Resources for the community (K€)	57	49	18	57	11	73	73	0	0
ECONOMIC VALUE RETAINED (K€)	24,253	-4,809	-61,216	-61,052	-38,785	50,944	46,630	1,053	4.158

8. The different data between the net revenue (first table) and the revenue is due to the fact that the latter includes financial income.