Multiyear Overview
|
|
|
|
|
|||||||||||
€ million |
|
2022 |
|
Change |
|
2021 |
|
2020 |
|
2019 |
|
2018 |
|||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Sales |
|
8,209.3 |
|
32.2 |
|
6,207.5 |
|
4,692.2 |
|
4,927.6 |
|
4,978.8 |
|||
Income before taxes |
|
1,616.2 |
|
47.8 |
|
1,093.6 |
|
217.9 |
|
-591.2 |
|
324.4 |
|||
Net income for the year |
|
1,281.6 |
|
54.8 |
|
827.8 |
|
202.3 |
|
-629.6 |
|
260.1 |
|||
EBITDA |
|
2,080.9 |
|
35.3 |
|
1,538.5 |
|
666.3 |
|
783.4 |
|
930.0 |
|||
EBIT |
|
1,678.8 |
|
48.0 |
|
1,134.3 |
|
262.8 |
|
-536.3 |
|
389.6 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Fixed assets |
|
4,186.3 |
|
24.1 |
|
3,372.7 |
|
3,136.5 |
|
3,494.1 |
|
4,324.5 |
|||
Intangible assets |
|
213.0 |
|
>100 |
|
45.9 |
|
21.1 |
|
29.4 |
|
38.3 |
|||
Property, plant and equipment |
|
2,717.9 |
|
10.2 |
|
2,466.9 |
|
2,393.2 |
|
2,652.6 |
|
3,527.0 |
|||
Right-of-use assets |
|
243.2 |
|
75.2 |
|
138.8 |
|
110.8 |
|
119.8 |
|
– |
|||
Financial assets |
|
1,012.2 |
|
40.4 |
|
721.1 |
|
611.4 |
|
692.3 |
|
759.2 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Current assets, incl. deferred taxes + prepaid expenses |
|
5,215.1 |
|
9.5 |
|
4,761.6 |
|
3,814.0 |
|
2,996.9 |
|
2,794.2 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Liquidity1 |
|
1,956.2 |
|
-1.4 |
|
1,983.3 |
|
1,338.0 |
|
545.2 |
|
383.1 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Equity |
|
5,030.7 |
|
62.3 |
|
3,100.4 |
|
1,691.8 |
|
2,029.0 |
|
3,145.5 |
|||
Subscribed capital |
|
260.8 |
|
– |
|
260.8 |
|
260.8 |
|
260.8 |
|
260.8 |
|||
Capital reserves |
|
158.9 |
|
1.0 |
|
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 |
|
4,489.2 |
|
69.7 |
|
2,645.4 |
|
1,252.1 |
|
1,593.8 |
|
2,714.1 |
|||
Non-controlling interests |
|
166.9 |
|
>100 |
|
81.9 |
|
66.6 |
|
62.1 |
|
58.3 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Borrowed capital |
|
4,370.7 |
|
-13.2 |
|
5,033.9 |
|
5,258.7 |
|
4,462.0 |
|
3,973.2 |
|||
Provisions |
|
1,021.0 |
|
-51.0 |
|
2,082.9 |
|
3,016.0 |
|
2,525.0 |
|
2,051.1 |
|||
Liabilities, incl. deferred taxes + deferred income |
|
3,349.7 |
|
13.5 |
|
2,951.0 |
|
2,242.7 |
|
1,937.0 |
|
1,922.1 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net financial debt (–) |
|
409.2 |
|
-25.1 |
|
546.5 |
|
-67.5 |
|
-713.7 |
|
-609.7 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total assets |
|
9,401.4 |
|
15.6 |
|
8,134.3 |
|
6,950.5 |
|
6,491.0 |
|
7,118.7 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Employees (average for the year) |
|
15,262 |
|
6.3 |
|
14,352 |
|
14,401 |
|
14,751 |
|
14,301 |
|||
Employees (Dec. 31) |
|
15,725 |
|
9.2 |
|
14,406 |
|
14,283 |
|
14,658 |
|
14,542 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Key profitability figures |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Return on sales (EBIT) = EBIT/sales (%) |
|
20.5 |
|
12.0 |
|
18.3 |
|
5.6 |
|
-10.9 |
|
7.8 |
|||
Return on sales (EBITDA) = EBITDA/sales (%) |
|
25.4 |
|
2.4 |
|
24.8 |
|
14.2 |
|
15.9 |
|
18.7 |
|||
Return on equity = net income for the year/equity (as of Dec. 31) (%) |
|
25.5 |
|
-4.6 |
|
26.7 |
|
12.0 |
|
-31.0 |
|
8.3 |
|||
ROCE-return on capital employed = EBIT/capital employed (%) |
|
34.7 |
|
22.6 |
|
28.3 |
|
5.6 |
|
-11.3 |
|
5.9 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Key statement-of-financial-position figures |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Investment intensity of fixed assets = fixed assets/total assets (%) |
|
44.5 |
|
7.3 |
|
41.5 |
|
45.1 |
|
53.8 |
|
60.7 |
|||
Equity ratio = equity/total assets (%) |
|
53.5 |
|
40.4 |
|
38.1 |
|
24.3 |
|
31.3 |
|
44.2 |
|||
Capital structure = equity/borrowed capital (%) |
|
115.1 |
|
86.9 |
|
61.6 |
|
32.2 |
|
45.5 |
|
79.2 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Cash flow and capital expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Cash flow from operating activities |
|
1,125.5 |
|
5.7 |
|
1,064.4 |
|
873.7 |
|
605.0 |
|
509.6 |
|||
Cash flow from long-term investing activities – before securities |
|
-686.7 |
|
>100 |
|
-303.6 |
|
-176.0 |
|
-420.6 |
|
-423.4 |
|||
Cash flow from financing activities |
|
-458.5 |
|
>100 |
|
-153.9 |
|
117.1 |
|
-26.2 |
|
-240.5 |
|||
Net cash flow = CF from operating activities + CF from investing activities – additions from finance leases |
|
438.8 |
|
-42.3 |
|
760.8 |
|
697.7 |
|
184.4 |
|
86.2 |
|||
Capital expenditures |
|
546.8 |
|
59.0 |
|
343.8 |
|
224.4 |
|
379.5 |
|
460.9 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Share and valuation |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Consolidated net income |
|
1,281.6 |
|
54.8 |
|
827.8 |
|
202.3 |
|
-629.6 |
|
260.1 |
|||
Earnings per share (€) = consolidated net income/number of shares |
|
25.18 |
|
55.0 |
|
16.24 |
|
3.81 |
|
-12.94 |
|
4.95 |
|||
Market capitalization (total number of shares without treasury shares) |
|
5,931.6 |
|
-9.3 |
|
6,537.6 |
|
5,799.9 |
|
3,360.2 |
|
3,929.5 |
|||
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) |
|
119.40 |
|
-9.3 |
|
131.60 |
|
116.75 |
|
67.64 |
|
79.10 |
|||
Dividend per share (€) |
|
12.00 |
|
50.0 |
|
8.00 |
|
2.00 |
|
0.50 |
|
2.50 |
|||
Dividend yield (%) |
|
8.6 |
|
44.1 |
|
6.0 |
|
2.9 |
|
0.7 |
|
2.1 |
|||
Capital employed |
|
4,526.6 |
|
19.7 |
|
3,782.2 |
|
4,111.4 |
|
5,183.5 |
|
4,917.0 |
|||
|
|||||||||||||||
