Multiyear Overview

  Download XLS

 

 

 

 

 

€ million

 

2013

 

Change
in %

 

2012

 

2011

 

2010

 

2009

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

4,478.9

 

-3.4

 

4,634.9

 

4,909.7

 

4,748.4

 

3,719.3

 

4,298.1

 

3,781.3

Income before taxes

 

31.0

 

-84.8

 

203.9

 

567.4

 

732.3

 

3.3

 

641.8

 

632.1

Net income for the year

 

6.3

 

-94.5

 

114.7

 

356.1

 

497.0

 

-74.5

 

438.3

 

422.2

EBITDA

 

678.7

 

-14.7

 

795.4

 

1,104.2

 

1,194.5

 

606.7

 

1,055.2

 

1,001.5

EBIT

 

114.3

 

-57.1

 

266.6

 

603.2

 

764.6

 

26.8

 

647.9

 

649.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed assets

 

4,067.7

 

-4.5

 

4,260.7

 

3,797.7

 

3,273.5

 

3,017.5

 

2,951.7

 

2,401.9

Intangible assets

 

20.4

 

-20.0

 

25.5

 

30.2

 

33.2

 

22.0

 

24.7

 

10.1

Property, plant and equipment, including investment property

 

3,785.6

 

-3.5

 

3,924.4

 

3,502.0

 

3,027.2

 

2,778.5

 

2,659.6

 

2,123.4

Financial assets

 

261.7

 

-15.8

 

310.8

 

265.5

 

213.1

 

217.0

 

267.4

 

268.4

Current assets, incl. deferred taxes + accruals and deferrals

 

2,264.7

 

1.5

 

2,232.1

 

2,439.3

 

2,227.7

 

1,524.4

 

1,673.4

 

1,516.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquid funds

 

431.8

 

>100

 

192.6

 

473.9

 

545.2

 

363.6

 

204.2

 

366.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

2,197.1

 

3.6

 

2,121.3

 

2,629.7

 

2,446.8

 

1,942.4

 

2,082.8

 

1,865.6

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

 

1,805.7

 

4.4

 

1,730.0

 

2,230.3

 

2,049.0

 

1,552.4

 

1,695.3

 

1,477.2

Non-controlling interests

 

18.3

 

0.5

 

18.2

 

26.3

 

24.7

 

16.9

 

14.4

 

15.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowed capital

 

4,135.3

 

-5.4

 

4,371.5

 

3,607.3

 

3,054.4

 

2,599.5

 

2,542.3

 

2,052.5

Provisions

 

1,401.9

 

-11.0

 

1,575.3

 

904.2

 

893.2

 

867.8

 

719.5

 

651.6

Liabilities, incl. deferred taxes + accruals and deferrals

 

2,733.4

 

-2.2

 

2,796.2

 

2,703.1

 

2,161.2

 

1,731.7

 

1,822.8

 

1,400.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net financial debt (–) Net financial receivables (+)

 

-792.2

 

13.1

 

-700.5

 

95.7

 

264.0

 

-76.1

 

32.9

 

148.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

6,332.4

 

-2.5

 

6,492.8

 

6,237.0

 

5,501.2

 

4,541.9

 

4,625.1

 

3,918.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employees (average for the year)

 

16,134

 

-3.2

 

16,663

 

16,934

 

16,033

 

15,719

 

15,798

 

14,926

Employees (Dec. 31)

 

16,009

 

-1.7

 

16,292

 

17,168

 

16,314

 

15,618

 

15,922

 

15,044

Employees (total)

 

16,009

 

-1.7

 

16,292

 

17,168

 

16,314

 

15,618

 

15,922

 

15,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key profitability figures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

2.6

 

-55.2

 

5.8

 

12.3

 

16.1

 

0.7

 

15.1

 

17.2

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

 

15.2

 

-11.6

 

17.2

 

22.5

 

25.2

 

16.3

 

24.6

 

26.5

Return on equity = net income for the year/equity (as of Dec. 31) (%)

 

0.3

 

-94.4

 

5.4

 

14.0

 

22.6

 

-3.7

 

22.2

 

30.2

ROCE – return on capital employed = EBIT/ capital employed (%)

 

2.2

 

-58.5

 

5.2

 

13.9

 

19.1

 

0.7

 

19.2

 

21.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key statement-of-financial-position figures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

64.2

 

-2.1

 

65.6

 

60.9

 

59.5

 

66.4

 

63.8

 

61.3

Equity ratio = equity/total assets (%)

 

34.7

 

6.1

 

32.7

 

42.2

 

44.5

 

42.8

 

45.0

 

47.6

Capital structure = equity/borrowed capital (%)

 

53.1

 

9.5

 

48.5

 

72.9

 

80.1

 

74.7

 

81.9

 

90.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow and investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from operating activities

 

464.0

 

27.8

 

363.2

 

867.0

 

1,103.1

 

767.5

 

1,005.4

 

1,322.5

Cash flow from long-term investing activities

 

-555.2

 

-47.3

 

-1,053.8

 

-831.5

 

-681.5

 

-800.4

 

-983.7

 

-678.8

Cash flow from financing activities

 

227.6

 

-30.3

 

326.6

 

37.4

 

3.7

 

92.5

 

-87.7

 

-318.9

Net cash flow = CF from operating activities + CF from investing activities – additions from finance leases

 

109.7

 

>100

 

-536.2

 

6.2

 

421.6

 

-32.9

 

21.7

 

643.6

Investments

 

503.7

 

-54.0

 

1,095.4

 

981.2

 

695.1

 

740.1

 

916.3

 

699.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and valuation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated net income

 

6.3

 

-94.5

 

114.7

 

352.6

 

490.7

 

-70.8

 

439.4

 

422.0

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

 

0.05

 

-97.9

 

2.43

 

7.1

 

9.9

 

-1.4

 

8.8

 

8.5

Market capitalization (total number of shares without treasury shares)

 

3,994.1

 

61.9

 

2,466.5

 

3,087.5

 

6,487.9

 

6,066.7

 

3,710.9

 

9,821.3

Number of shares

 

49,677,983

 

 

49,677,983

 

49,677,983

 

49,677,983

 

49,677,983

 

49,677,983

 

49,677,983

Price as of reporting date Dec. 31

 

80.4

 

61.8

 

49.7

 

62.2

 

130.6

 

122.1

 

74.7

 

197.7

Dividend per share (€)

 

0.50

 

-16.7

 

0.60

 

2.20

 

3.20

 

1.20

 

1.80

 

3.00

Dividend yield (%)

 

0.8

 

-20.0

 

1.0

 

3.5

 

2.8

 

1.4

 

1.5

 

2.0

Capital employed

 

5,238.2

 

5.2

 

4,979.0

 

4,343.8

 

4,004.4

 

3,846.3

 

3,371.8

 

2,973.0