Multiyear Overview
|
|
|
|
|
||||||||||||
€ million |
|
2021 |
|
Change |
|
2020 |
|
2019 |
|
2018 |
|
2017 |
||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sales |
|
6,207.5 |
|
32.3 |
|
4,692.2 |
|
4,927.6 |
|
4,978.8 |
|
4,924.2 |
||||
Income before taxes |
|
1,093.6 |
|
>100 |
|
217.9 |
|
-591.2 |
|
324.4 |
|
335.0 |
||||
Net income for the year |
|
827.8 |
|
>100 |
|
202.3 |
|
-629.6 |
|
260.1 |
|
884.8 |
||||
EBITDA |
|
1,538.5 |
|
>100 |
|
666.3 |
|
783.4 |
|
930.0 |
|
1,014.1 |
||||
EBIT |
|
1,134.3 |
|
>100 |
|
262.8 |
|
-536.3 |
|
389.6 |
|
423.7 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fixed assets |
|
3,372.7 |
|
7.5 |
|
3,136.5 |
|
3,494.1 |
|
4,324.5 |
|
4,209.4 |
||||
Intangible assets |
|
45.9 |
|
>100 |
|
21.1 |
|
29.4 |
|
38.3 |
|
41.5 |
||||
Property, plant and equipment |
|
2,466.9 |
|
3.1 |
|
2,393.2 |
|
2,652.6 |
|
3,527.0 |
|
3,501.7 |
||||
Right-of-use assets |
|
138.8 |
|
25.3 |
|
110.8 |
|
119.8 |
|
– |
|
– |
||||
Financial assets |
|
721.1 |
|
17.9 |
|
611.4 |
|
692.3 |
|
759.2 |
|
666.2 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Current assets, incl. deferred taxes + prepaid expenses |
|
4,761.6 |
|
24.8 |
|
3,814.0 |
|
2,996.9 |
|
2,794.2 |
|
2,626.3 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Liquidity1 |
|
1,983.3 |
|
48.2 |
|
1,338.0 |
|
545.2 |
|
383.1 |
|
505.1 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Equity |
|
3,100.4 |
|
83.3 |
|
1,691.8 |
|
2,029.0 |
|
3,145.5 |
|
3,169.3 |
||||
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, other equity items |
|
2,645.4 |
|
>100 |
|
1,252.1 |
|
1,593.8 |
|
2,714.1 |
|
2,746.1 |
||||
Non-controlling interests |
|
81.9 |
|
23.0 |
|
66.6 |
|
62.1 |
|
58.3 |
|
50.1 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Borrowed capital |
|
5,033.9 |
|
-4.3 |
|
5,258.7 |
|
4,462.0 |
|
3,973.2 |
|
3,666.4 |
||||
Provisions |
|
2,082.9 |
|
-30.9 |
|
3,016.0 |
|
2,525.0 |
|
2,051.1 |
|
2,042.8 |
||||
Liabilities, incl. deferred taxes + deferred income |
|
2,951.0 |
|
31.6 |
|
2,242.7 |
|
1,937.0 |
|
1,922.1 |
|
1,623.6 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net financial debt (–) |
|
546.5 |
|
>100 |
|
-67.5 |
|
-713.7 |
|
-609.7 |
|
-454.4 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total assets |
|
8,134.3 |
|
17.0 |
|
6,950.5 |
|
6,491.0 |
|
7,118.7 |
|
6,835.7 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Employees (average for the year) |
|
14,352 |
|
-0.3 |
|
14,401 |
|
14,751 |
|
14,301 |
|
13,723 |
||||
Employees (Dec. 31) |
|
14,406 |
|
0.9 |
|
14,283 |
|
14,658 |
|
14,542 |
|
13,811 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Key profitability figures |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Return on sales (EBIT) = EBIT/sales (%) |
|
18.3 |
|
>100 |
|
5.6 |
|
-10.9 |
|
7.8 |
|
8.6 |
||||
Return on sales (EBITDA) = EBITDA/sales (%) |
|
24.8 |
|
74.5 |
|
14.2 |
|
15.9 |
|
18.7 |
|
20.6 |
||||
Return on equity = net income for the year/equity (as of Dec. 31) (%) |
|
26.7 |
|
>100 |
|
12.0 |
|
-31.0 |
|
8.3 |
|
27.9 |
||||
ROCE – return on capital employed = EBIT/capital employed (%) |
|
28.3 |
|
>100 |
|
5.6 |
|
-11.3 |
|
5.9 |
|
7.5 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Key statement-of-financial-position figures |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Investment intensity of fixed assets = fixed assets/total assets (%) |
|
41.5 |
|
-8.1 |
|
45.1 |
|
53.8 |
|
60.7 |
|
61.6 |
||||
Equity ratio = equity/total assets (%) |
|
38.1 |
|
56.9 |
|
24.3 |
|
31.3 |
|
44.2 |
|
46.4 |
||||
Capital structure = equity/borrowed capital (%) |
|
61.6 |
|
91.3 |
|
32.2 |
|
45.5 |
|
79.2 |
|
86.4 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash flow and capital expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash flow from operating activities |
|
1,064.4 |
|
21.8 |
|
873.7 |
|
605.0 |
|
509.6 |
|
613.0 |
||||
Cash flow from long-term investing activities – before securities |
|
-303.6 |
|
72.5 |
|
-176.0 |
|
-420.6 |
|
-423.4 |
|
-325.0 |
||||
Cash flow from financing activities |
|
-153.9 |
|
>100 |
|
117.1 |
|
-26.2 |
|
-240.5 |
|
-333.1 |
||||
Net cash flow = CF from operating activities + CF from investing activities – additions from finance leases |
|
760.8 |
|
9.0 |
|
697.7 |
|
184.4 |
|
86.2 |
|
358.1 |
||||
Capital expenditures |
|
343.8 |
|
53.2 |
|
224.4 |
|
379.5 |
|
460.9 |
|
326.8 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Share and valuation |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Consolidated net income |
|
827.8 |
|
>100 |
|
202.3 |
|
-629.6 |
|
260.1 |
|
884.8 |
||||
Earnings per share (€) = consolidated net income/number of shares |
|
16.24 |
|
>100 |
|
3.81 |
|
-12.94 |
|
4.95 |
|
17.45 |
||||
Market capitalization (total number of shares without treasury shares) |
|
6,537.6 |
|
12.7 |
|
5,799.9 |
|
3,360.2 |
|
3,929.5 |
|
8,057.8 |
||||
Number of shares |
|
49,677,983 |
|
– |
|
49,677,983 |
|
49,677,983 |
|
49,677,983 |
|
49,677,983 |
||||
Price as of reporting date (Dec. 31) |
|
131.60 |
|
12.70 |
|
116.75 |
|
67.64 |
|
79.10 |
|
162.20 |
||||
Dividend per share (€) |
|
8.00 |
|
>100 |
|
2.00 |
|
0.50 |
|
2.50 |
|
4.50 |
||||
Dividend yield (%) |
|
6.0 |
|
>100 |
|
2.9 |
|
0.7 |
|
2.1 |
|
4.0 |
||||
Capital employed |
|
3,782.2 |
|
-8.0 |
|
4,111.4 |
|
5,183.5 |
|
4,917.0 |
|
5,138.3 |
||||
|
||||||||||||||||
