Multiyear Overview

 (XLS:) Download XLS

 

 

 

 

 

€ million

 

2018

 

Change
in %

 

2017

 

2016

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

4,978.8

 

1.1

 

4,924.2

 

4,634.2

 

5,296.2

 

4,826.4

Income before taxes

 

324.4

 

-3.2

 

335.0

 

246.4

 

406.7

 

365.2

Net income for the year

 

260.1

 

-70.6

 

884.8

 

189.3

 

241.8

 

195.4

EBITDA

 

930.0

 

-8.3

 

1,014.1

 

955.5

 

1,048.8

 

1,042.3

EBIT

 

389.6

 

-8.0

 

423.7

 

337.5

 

473.4

 

443.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed assets

 

4,324.5

 

2.7

 

4,209.4

 

4,765.5

 

4,964.9

 

4,471.0

Intangible assets

 

38.3

 

-7.7

 

41.5

 

50.4

 

32.1

 

32.9

Property, plant and equipment

 

3,527.0

 

0.7

 

3,501.7

 

4,596.4

 

4,800.6

 

4,312.8

Financial assets

 

759.2

 

14.0

 

666.2

 

118.7

 

132.2

 

125.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets, incl. deferred taxes + prepaid expenses

 

2,794.2

 

6.4

 

2,626.3

 

2,696.1

 

2,299.5

 

2,476.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity

 

341.1

 

18.9

 

286.9

 

283.5

 

310.5

 

325.9

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

3,145.5

 

-0.8

 

3,169.3

 

2,593.2

 

2,795.1

 

1,946.5

Subscribed capital

 

260.8

 

 

260.8

 

260.8

 

260.8

 

260.8

Capital reserves

 

157.4

 

 

157.4

 

157.4

 

157.4

 

157.4

Treasury shares

 

-45.1

 

 

-45.1

 

-45.1

 

-45.1

 

-45.1

Retained earnings, consolidated net income, and other equity items

 

2,714.1

 

-1.2

 

2,746.1

 

2,006.3

 

2,195.1

 

1,549.3

Non-controlling interests

 

58.3

 

16.4

 

50.1

 

213.8

 

226.9

 

24.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowed capital

 

3,973.2

 

8.4

 

3,666.4

 

4,868.4

 

4,469.3

 

5,000.7

Provisions

 

2,161.1

 

5.8

 

2,042.8

 

2,550.7

 

1,996.7

 

2,137.7

Liabilities, incl. deferred taxes + deferred income

 

1,812.1

 

11.6

 

1,623.6

 

2,317.7

 

2,472.6

 

2,863.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Net financial debt (-)
Net financial receivables (+)

 

-609.7

 

34.2

 

-454.4

 

-992.5

 

-1,074.0

 

-1,080.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

7,118.7

 

4.1

 

6,835.7

 

7,461.6

 

7,264.4

 

6,947.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Employees (average for the year)

 

14,301

 

4.2

 

13,723

 

13,307

 

16,937

 

16,744

Employees (Dec. 31)

 

14,542

 

5.3

 

13,811

 

13,448

 

16,972

 

16,703

 

 

 

 

 

 

 

 

 

 

 

 

 

Key profitability figures

 

 

 

 

 

 

 

 

 

 

 

 

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

 

7.8

 

n. a.

 

8.6

 

7.3

 

8.9

 

9.2

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

 

18.7

 

n. a.

 

20.6

 

20.6

 

19.8

 

21.6

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

 

8.3

 

n. a.

 

27.9

 

7.3

 

8.7

 

10.0

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

 

5.9

 

n. a.

 

7.5

 

6.4

 

8.1

 

8.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Key statement-of-financial-position figures

 

 

 

 

 

 

 

 

 

 

 

 

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

 

60.7

 

n. a.

 

61.6

 

63.9

 

68.3

 

64.4

Equity ratio = equity / total assets (%)

 

44.2

 

n. a.

 

46.4

 

34.8

 

38.5

 

28.0

Capital structure = equity / borrowed capital (%)

 

79.2

 

n. a.

 

86.4

 

53.3

 

62.5

 

38.9

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow and investments

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from operating activities

 

509.6

 

-16.9

 

613.0

 

621.0

 

617.2

 

485.2

Cash flow from long-term investing activities – before securities

 

-423.4

 

30.3

 

-325.0

 

-420.3

 

-815.6

 

-497.3

Cash flow from financing activities

 

-240.5

 

-27.8

 

-333.1

 

-135.8

 

57.9

 

-88.6

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

 

124.7

 

-65.2

 

358.1

 

361.1

 

22.5

 

215.7

Investments

 

460.9

 

41.0

 

326.8

 

338.1

 

834.0

 

572.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and valuation

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated net income

 

260.1

 

-70.6

 

884.8

 

189.3

 

241.8

 

195.4

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

 

4.95

 

-71.6

 

17.45

 

3.61

 

4.97

 

4.10

Market capitalization (total number of shares without treasury shares)

 

3,929.5

 

-51.2

 

8,057.8

 

4,910.7

 

3,851.0

 

4,523.2

Number of shares

 

49,677,983

 

 

49,677,983

 

49,677,983

 

49,677,983

 

49,677,983

Price as of reporting date December 31

 

79.10

 

-51.2

 

162.20

 

98.85

 

77.52

 

91.05

Dividend per share (€)

 

2.50

 

-44.4

 

4.50

 

2.00

 

2.00

 

1.50

Dividend yield (%)

 

2.1

 

n. a.

 

4.0

 

2.6

 

2.2

 

1.7

Capital employed

 

4,917.0

 

-4.3

 

5,138.3

 

5,300.4

 

5,875.4

 

5,260.7

todo Vorjahresvergleich