Multiyear Overview

  Download XLS

Multiyear Overview

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

€ million

 

2012

 

Change
in %

 

2011

 

2010

 

2009

 

2008

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

4,634.9

 

-5.6

 

4,909.7

 

4,748.4

 

3,719.3

 

4,298.1

 

3,781.3

 

3,336.9

Income before taxes

 

193.2

 

-65.9

 

567.4

 

732.3

 

3.3

 

641.8

 

632.1

 

415.6

Net income for the year

 

106.8

 

-70.0

 

356.1

 

497.0

 

-74.5

 

438.3

 

422.2

 

311.8

EBITDA

 

786.8

 

-28.7

 

1,104.2

 

1,194.5

 

606.7

 

1,055.2

 

1,001.5

 

786.3

EBIT

 

258.0

 

-57.2

 

603.2

 

764.6

 

26.8

 

647.9

 

649.6

 

456.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed assets

 

4,260.7

 

12.2

 

3,797.7

 

3,273.5

 

3,017.5

 

2,951.7

 

2,401.9

 

2,098.9

Intangible assets

 

25.5

 

-15.6

 

30.2

 

33.2

 

22.0

 

24.7

 

10.1

 

16.3

Property, plant and equipment

 

3,924.4

 

12.1

 

3,502.0

 

3,027.2

 

2,778.5

 

2,659.6

 

2,123.4

 

1,917.6

Financial assets

 

310.8

 

17.1

 

265.5

 

213.1

 

217.0

 

267.4

 

268.4

 

165.0

Current assets incl. deferred taxes + prepaid expenses and deferred charges

 

2,069.2

 

-15.2

 

2,439.3

 

2,227.7

 

1,524.4

 

1,673.4

 

1,516.2

 

1,159.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquid funds

 

192.6

 

-59.4

 

473.9

 

545.2

 

363.6

 

204.2

 

366.5

 

42.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

2,617.8

 

-0.5

 

2,629.7

 

2,446.8

 

1,942.4

 

2,082.8

 

1,865.6

 

1,585.8

Subscribed capital

 

260.8

 

 

260.8

 

260.8

 

260.8

 

260.8

 

260.8

 

260.8

Capital reserves

 

157.4

 

 

157.4

 

157.4

 

157.4

 

157.4

 

157.4

 

157.4

Treasury shares

 

-45.1

 

 

-45.1

 

-45.1

 

-45.1

 

-45.1

 

-45.1

 

-45.1

Retained earnings/ consolidated net income/other equity items

 

2,226.5

 

-0.2

 

2,230.3

 

2,049.0

 

1,552.4

 

1,695.3

 

1,477.2

 

1,196.8

Non-controlling interests

 

18.2

 

-30.8

 

26.3

 

24.7

 

16.9

 

14.4

 

15.3

 

15.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowed capital

 

3,712.1

 

2.9

 

3,607.3

 

3,054.4

 

2,599.5

 

2,542.3

 

2,052.5

 

1,672.4

Provisions

 

905.7

 

0.2

 

904.2

 

893.2

 

867.8

 

719.5

 

651.6

 

587.2

Liabilities, incl. deferred taxes + prepaid expenses and deferred charges

 

2,806.4

 

3.8

 

2,703.1

 

2,161.2

 

1,731.7

 

1,822.8

 

1,400.9

 

1,085.2

Net financial liabilities (–)/net financial receivables (+)

 

-700.5

 

n.a.

 

95.7

 

264.0

 

-76.1

 

32.9

 

148.7

 

367.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

6,329.9

 

1.5

 

6,237.0

 

5,501.2

 

4,541.9

 

4,625.1

 

3,918.1

 

3,258.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employees (average for the year)

 

16,663.0

 

-1.6

 

16,934

 

16,033

 

15,719

 

15,798

 

14,926

 

14,599

Employees (Dec. 31)

 

16,292.0

 

-5.1

 

17,168

 

16,314

 

15,618

 

15,922

 

15,044

 

14,668

Employees (total)

 

16,292.0

 

-5.1

 

17,168

 

16,314

 

15,618

 

15,922

 

15,044

 

14,668

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key profitability figures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on sales (EBIT) = EBIT/sales (%)

 

5.6

 

-54.7

 

12.3

 

16.1

 

0.7

 

15.1

 

17.2

 

13.7

Return on sales (EBITDA) = EBITDA/sales (%)

 

17.0

 

-24.5

 

22.5

 

25.2

 

16.3

 

24.6

 

26.5

 

23.6

Return on equity = net income for the year/equity average (%)

 

4.1

 

-71.0

 

14.0

 

22.6

 

-3.7

 

22.2

 

30.2

 

17.7

ROCE Return on capital employed = EBIT/capital employed (%)

 

5.2

 

-62.7

 

13.9

 

19.1

 

0.7

 

19.2

 

21.9

 

17.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key statement of financial position figures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment intensity of the fixed assets = fixed assets/total assets (%)

 

67.3

 

10.5

 

60.9

 

59.5

 

66.4

 

63.8

 

61.3

 

64.4

Equity ratio = equity/total assets (%)

 

41.4

 

-1.9

 

42.2

 

44.5

 

42.8

 

45.0

 

47.6

 

48.7

Capital structure = equity/borrowed capital (%)

 

70.5

 

-3.3

 

72.9

 

80.1

 

74.7

 

81.9

 

90.9

 

94.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow and investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from operating activities

 

363.2

 

58.1

 

867.0

 

1,103.1

 

767.5

 

1,005.4

 

1,322.5

 

761.1

Cash flow from long-term investment activities

 

-1,053.8

 

26.7

 

-831.5

 

-681.5

 

-800.4

 

-983.7

 

-678.8

 

-576.4

Cash flow from financing activities

 

326.6

 

> 100

 

37.4

 

3.7

 

92.5

 

-87.7

 

-318.9

 

-174.9

Net cash flow

 

-536.2

 

 

6.2

 

421.6

 

-32.9

 

21.7

 

643.6

 

184.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments (incl. financial assets)

 

1,095.4

 

11.6

 

981.2

 

695.1

 

740.1

 

916.3

 

699.3

 

525.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and valuation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated net income

 

112.8

 

-68.0

 

352.6

 

490.7

 

-70.8

 

439.4

 

422.0

 

311.3

Earnings per share (€) = consolidated net income/number of shares

 

2.27

 

-68.0

 

7.1

 

9.9

 

-1.4

 

8.8

 

8.5

 

6.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market capitalization (total number of shares without treasury shares)

 

2,466.5

 

-20.1

 

3,087.5

 

6,487.9

 

6,066.7

 

3,710.9

 

9,821.3

 

4,752.3

Number of shares

 

49,677,983

 

 

49,677,983

 

49,677,983

 

49,677,983

 

49,677,983

 

49,677,983

 

48,207,178

Price as of reporting date Dec. 31

 

49.65

 

-20.1

 

62.2

 

130.6

 

122.1

 

74.7

 

197.7

 

98.6

Dividend per share (€)

 

0.60

 

 

2.20

 

3.20

 

1.20

 

1.80

 

3.00

 

2.50

Dividend yield (%)

 

1.0

 

 

3.5

 

2.8

 

1.4

 

1.5

 

2.0

 

2.1

Capital employed

 

4,979.0

 

14.6

 

4,343.8

 

4,004.4

 

3,846.3

 

3,371.8

 

2,973.0

 

2,644.2