Investor Presentation • May 8, 2018
Investor Presentation
Open in ViewerOpens in native device viewer
Ticker: CONADR-Ticker: CTTAYTwitter: @Continental_IRhttp://www.continental-ir.com
Wolfgang Schaefer – CFO
| 1 | C i H i h l i h t t o r p o r a o n g g s |
3 |
|---|---|---|
| 2 | A i G t t u o m o v e r o u p |
1 1 |
| 3 | R b b G u e r r o u p |
1 4 |
| 4 | C I d b d d h F l t n e e n e s s a n a s o w |
1 9 |
| 5 | O l k 2 0 1 8 t u o o |
2 2 |
| 6 | B k- d Q F S h 2 0 1 6 1 2 0 1 8 t t a c u p a n a c e e s – |
3 2 |
3Attributable to the shareholders of the parent
4Trailing ROCE is calculated as reported EBIT for the last twelve months (LTM) divided by average operating assets for the LTM
Before amortization of intangibles from PPA, consolidation and special effects
2Amortization of intangibles from PPA
| G A i t t u o m o v e r o u p |
G R b b u e r r o u p |
|---|---|
| A i G O i l i d b t t 5. 5 % › u o m o v e r o u p : r g a n c s a e s n c r e a s e y ; d i l b l d i b b % i t t 7 t e x c e e n g g o a c a r p r o u c o n y a o u -p o n s ; 1 ( ) d j. E B I T i 8. 3 % P Y 8. 3 % t a m a r g n a : |
1 R b b G O i l b d d j. E B I T 2. 3 % › u e r r o u p : r g a n c s a e s u p y a n a i d 1 2. 9 % ( P Y 1 4. 9 % ), i l i d t t t m a r g n o w n o : n e g a v e y m p a c e f f b F X d i l i t t t a n s o m e n e n o r r e a a o n e e c s y v y v u |
| 1 C h i & S f d j. E B I T i t 1 0. 1 % › a s s s a e y : a m a r g n S ( P Y 9. 6 % ) i l 6. 0 % A D A i l t t : ; o r g a n c s a e s a ; u n s a e s b 3 7 % p u y |
1 T i A d j. E B I T i d ( P Y ) t 1 5. 2 % 1 8. 0 % › r e s : m a r g n o w n o : ; l d b 3 % l i d i i 4 % F X t v o u m e s o w n y ; s o p r c e m x a ; i d i l i l b 5. 5 % t t t m p a c e r e s a e s n e g a e v y y ; |
| 1 P i d j. E B I T i ( P Y ) t 5. 5 % 6. 0 % › o w e r r a n : a m a r g n : ; 1 i l b 1. % d j. E B I T i b f 5 o r g a n c s a e s p a m a r g n e o r e u y ; H E V 9 % t a > |
i l b 1. 0 % o r g a n c s a e s u p y T i k P C & L T i l d d i t t t r e m a r e s : r e r e p a c e m e n e m a n n E d b 1 % d N h A i b 2 % t r o p e a s o n a n o r m e r c a u w w y y |
| 1 I i d j. E B I T i ( P Y ) i t 8. 4 % 8. 6 % › n e r o r : a m a r g n : ; o r g a n c l i d b 8. % i d i b 5 t s a e s n c r e a s e a g a n r e n s r o n g y v y f d d l i d i d i i d t t t t e m a n o r m m e a a n c o n n e c p r o c s u v y u |
1 C i T h A d j. E B I T i d d b b t 6 0 › o n e c m a r g n e c r e a s e y p s : 8. 6 % ( P Y 9. 2 % ) i l b 1 % d i t 5. o : ; o r g a n c s a e s u p y r v e n C G b h B l d I d i l F l i d t t t e o n e o r e r o p a n n s r a y v y u u u S f h i h d d d l l t s e m s c r e c o e r e r o m e p r e s s e e e s y w v v |
Before amortization of intangibles from PPA, consolidation and special effects
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
introduction in 2021 for level 3 automated driving features.
Go to press release
Continental and Deutsche Gesellschaft für InternationaleZusammenarbeit (GIZ) GmbH are joining forces in a development partnership to improve the sustainability of the natural rubber supply chain in Indonesia.
Continental and CITC Establish Joint Venture for
manufacturer CITC (Sichuan Chengfei Integration Technology Co., Ltd.) will, through their respective subsidiaries, establish a joint venture for the development and production of 48-volt battery systemsfor the automotive industry.
Go to press release
Automotive Suppliers' Contribution to Excellence) Award for its Digital Micromirror Head-Up Display technology. Audi and Continental were also presented with an Innovation Partnership Award for the Safety Domain Control Unit (SDCU).
Continental Wins 2018 Automotive News PACE and
Continental products are an indispensable part of its logistics centers. They range from conveyor belts and timing belts for automated storage and retrieval systems through to lines, power transmission technology and vibration dampers in forklift trucks.
AllSeasonContact tire from Continental "good in the wet and on snow; top marks for fuel economy". ADAC: "Summer and winter tires are as important as ever in terms of safe driving"
Go to press release
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
Growth Profile of the Corporation Q1 2018
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
1) Corporation Highlights Sustainable Value Creation
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
Q1 2018 Results – May 8, 2018
11EDMR - Equity and Debt Market Relations
Q1 2018: Sales and Profits Up
›Adj. EBIT1 increased by €5 mn; operating leverage2 amounted to 9%
›Adj. EBIT1 margin at 8.3% (PY: 8.3%)
Before amortization of intangibles from PPA, consolidation and special effects
2Operating leverage is defined as delta adj. EBIT1 divided by delta adjusted sales
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
›Sales decreased by €48 mn mainly due to unfavorable FX development; organic sales growth in Q1 2018 at 2.3%
Before amortization of intangibles from PPA, consolidation and special effects
Tires Sales Bridge (€ mn) Q1 2018
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
Raw material price development1 2013 - 2018E (U.S. cents/kg)
Source: Bloomberg and Continental estimates for 2018
Net Indebtedness Bridge (€ mn)
Free Cash Flow Before Acquisitions (€ mn) in Q1 2018
20172017 before acquisitions 2018 2018 before acquisitions
Net Indebtedness and Gearing Ratio
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
| W l d i d d i t o r w e p r o u c o n |
2 0 1 7 |
E 2 0 1 8 |
C hg |
|
|---|---|---|---|---|
| i t o n c r e a s e m o r e |
Eu ro p e |
2 2. 1 |
5 2 2. |
2 % + |
| h 1 % t a n |
No h Am ica t r er |
1 7. 1 |
1 6. 8 |
-2 % |
| So h Am ica t er u |
3. 3 |
3. 6 |
8 % + |
|
| IHS d an sti tes ow n e ma |
As ia |
5 1. 5 |
5 2. 5 |
2 % + |
| W l d i d l o r e r e p a c e w |
2 0 1 7 |
2 0 1 8 E |
C hg |
|
|---|---|---|---|---|
| i k t t t t m e n r e m a r e o |
Eu ro p e |
3 5 1 |
3 5 8 |
2 % + |
| i b 3 % n c r e a s e y |
No h Am ica t r er |
2 8 5 |
2 9 0 |
2 % + |
| So h Am ica t er u |
7 3 |
7 6 |
4 % + |
|
| LM C a nd sti tes ow n e ma |
As ia |
4 5 3 |
5 4 7 |
5 % + |
1 Passenger cars and light trucks <6t2 Medium and heavy vehicles >6t3 Radial and bias
| W l d i d d i t o r e p r o c o n w u |
2 0 1 7 |
E 2 0 1 8 |
C hg |
|
|---|---|---|---|---|
| d b 1 % t o e c r e a s e y |
Eu ro p e |
6 6 0 |
6 7 3 |
2 % + |
| No h Am ica t r er |
5 1 3 |
5 5 9 |
9 % + |
|
| So h Am ica t er u |
1 0 2 |
1 1 2 |
1 0 % + |
|
| IHS d an sti tes ow n e ma |
As ia |
2, 1 4 0 |
2, 0 3 3 |
-5 % |
| W l d i d l o r w e r e p a c e |
2 0 1 7 |
2 0 1 8 E |
C hg |
|
|---|---|---|---|---|
| k t t t m e n m a r e o i b 2 % n c r e a s e y LM C a nd sti tes ow n e ma |
Eu ro p e |
2 3 5. |
2 5. 8 |
2 % + |
| No h Am ica t r er |
2 4. 5 |
2 5. 3 |
3 % + |
|
| So h Am ica t u er |
1 5. 7 |
1 6. 4 |
5 % + |
|
| As ia |
8 9. 2 |
9 1. 0 |
2 % + |
| 2 0 1 7 |
2 0 1 8 E |
|
|---|---|---|
| Co l i da d s les te ns o a 1 d E B I T in |
€ 4 4. 0 bn 1 0. 9 % |
To inc ~€ 4 7 bn F X to t c ta t te re as e a on s n ra s 1 d E B I T in 1 0 % |
| j. a ma rg Au ive Gr to t mo ou p 1 d j. E B I T a |
€ 2 6. 6 bn € 2. 2 bn |
j. a ma rg > To inc ~€ 2 8. bn F X to 5 t c ta t te re as e a on s n ra s 1 ~8 5 % d j. E B I T in a ma rg |
| Ru b be Gr r ou p 1 d j. E B I T a |
€ 1 bn 7. 5 € 2. 6 bn |
To inc ~€ 1 8. bn F X to 5 t c ta t te re as e a on s n ra s 1 1 4 % d j. E B I T in > a ma rg |
| Ra ia ls im te t t ma r co s p ac w |
Mo ha € 4 5 0 t re n m n fo he Ru b be Gr t r r ou p |
Ra ia ls ha l im i d im Ru b be Gr te to te t ma r ve p ac on r ou p w ba d o im t e t te se n c ur re n s a s |
| Sp ia l e f fe ts ec c |
-€ 1 4 m n |
-€ 1 0 0 m n |
| F ina ia l re l t nc su Ta te x r a |
2 -€ F X 1 8 7 t c ta t m n a on s n 2 9 % |
€ F X 1 8 0 t c ta t te m n a on s n ra s <- 3 0 % < |
| Ca p ex P P A iza ion t t am or |
€ 2. 9 bn € 1 7 1 m n |
Ca f s d 7 % les t a p ex a ro un o a ~€ 1 8 0 m n |
| Fr h f low be fo is i ion t ee ca s re ac q u s |
€ 2. 3 bn |
~€ 2 bn |
Before amortization of intangibles from PPA, consolidation and special effects
Before effects of currency translation and effects from changes in the fair value of derivative instruments, and other valuation effects
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
Vahrenwalder Str. 930165 HanoverGermany
e-mail: [email protected]: +49 511 938 1080 www.continental-ir.com
Rolf WollerHead of IR
Phone: +49 511 938 1068e-mail: [email protected]
Jana Cross
Assistant to the Head of IRRoadshow and Conference Organization Phone: +49 511 938 1163e-mail: [email protected]
| M ic ha l Sa e em an n An ly Ins i ion l Inv d ts, t tu t tor a s a es s a n Su ina b i l i Inv ta ty tor s es s |
P ho 4 9 1 1 9 3 8 1 3 0 5 7 ne : + @c i l: m ic ha l.s i. de t e-m a e ae ma nn on |
|---|---|
| in Ma Ka l be la h rv r An ly ts, Ins t i tu t ion l Inv tor d a s a es s a n So ia l Me d ia c |
P ho 4 9 5 1 1 9 3 8 1 4 0 3 4 ne : + @c i l: m in. ka l be la h t i. de e-m a arv r on |
| C hr is he Ma ke to p r c An ly d Ins i ion l Inv ts t tu t tor a s an a es s |
P ho 4 9 1 1 9 3 8 1 0 6 2 5 ne : + @c i l: c hr is he ke i. de top t e-m a r.m ac on |
| K lau Pa ler s es An ly ts, Ins t i tu t ion l Inv tor A D R a s a es s, d Pr iva Inv te tor an es s |
P ho 4 9 5 1 1 9 3 8 1 3 1 6 ne : + @c i l: k lau ler t i. de e-m a s.p ae s on |
| Sa b ine Re es e Su ina b i l i A S M, C M D ta ty, s Or iza ion I R We bs i Ca i l t te, ta g an p , Ma ke D isc los Re ire t ts r ure q u me n |
P ho 4 9 1 1 9 3 8 1 0 2 5 7 ne : + @c i l: s b ine i. de t e-m a a .re es e on |
| Pr l im ina f ig for f isc l 2 0 1 7 e ry ure s a |
Ja 9, 2 0 1 8 nu ary |
|---|---|
| Co fer An l F ina ia l Pr nu a nc es s n en ce |
Ma h 8, 2 0 1 8 rc |
| An l S ha ho l de ' Me ing ( inc l. ke da for Q 1 2 0 1 8 ) t ta nu a re rs e y |
Ap i l 2 2 0 1 8 7, r |
| Q F ina ia l Re 1 t nc p or |
Ma 8, 2 0 1 8 y |
| Ha l f- Ye F ina ia l Re t ar nc p or |
Au 2, 2 0 1 8 t g us |
| N ine -M h F ina ia l Re t t on nc p or |
No be 8, 2 0 1 8 ve m r |
| 2 0 1 9 |
|
| f for f Pr l im ina ig isc l 2 0 1 8 e ry ure s a |
Ja 2 0 1 9 nu ary |
| An l F ina ia l Pr Co fer nu a nc es s n en ce |
Ma h 2 0 1 9 rc |
| An l S ha ho l de ' Me ing ( inc l. ke da for Q ) t ta 1 2 0 1 9 nu a re rs e y |
Ap i l 2 6, 2 0 1 9 r |
| Q 1 F ina ia l Re t nc p or |
Ma 2 0 1 9 y |
| Ha l f- Ye F ina ia l Re t ar nc p or |
Au 2 0 1 9 t g us |
| N ine -M h F ina ia l Re t t on nc p or |
No be 2 0 1 9 ve m r |
| S ha Da ta re |
|
|---|---|
| Ty f s ha p e o re |
No lue ha -p ar va s re |
| B loo be T ic ke m rg r |
C O N |
| Re T ic ke te u rs r |
C O N G |
| Ge Se i I de i f ica ion Nu be ( W K N ) ty t t rm an cu r n m r |
5 4 3 9 0 0 |
| I S I N |
D E 0 0 0 5 4 3 9 0 0 4 |
| S ha d ing Ma h ts ta t 3 1, 2 0 1 8 re s o u n a s a rc |
2 0 0, 0 0 5, 9 8 3 |
| A D R |
Da ta |
|---|---|
| ------------- | ---------- |
| Ra io t |
( ) 1: 5 d ina ha A D Rs or ry s re : |
|---|---|
| B loo be T ic ke m rg r |
C T T A Y |
| Re T ic ke te rs r u |
C T T A Y. P K |
| I S I N |
U S 2 1 0 7 7 1 2 0 0 0 |
| A D R Le l ve |
Le l 1 ve |
| Ex ha c ng e |
O T C |
| Sp on so r |
De he Ba k Tr Co Am ica tsc t u n us m p an y er s |
| Iss ue r |
Co ine l A G t ta n n |
Co ine l t ta n n Co 1 Ru b be f Am ica r o er rp. , |
Co ine l A G t ta n n |
Co ine l A G t ta n n |
|---|---|---|---|---|
| Iss ue |
Se ior No tes n |
Se ior No tes n |
Se ior No tes n |
Se ior No tes n |
| inc ip Pr l a t a mo un |
€ 7 5 0 m n |
€ 5 0 0 m n |
€ 6 0 0 m n |
€ 7 5 0 m n |
| O f fe ing ice r p r |
9 8. 9 5 0 % |
9 9. 7 3 9 % |
9 9. 4 1 0 % |
9 9. 2 2 8 % |
| Ra ing iss da t t te a ua nc e |
4) Ba 2 ( Mo dy 's o B B ( S & P ) 2) B B ( F i h tc |
B B B ( S & P ) B B B ( F i h ) tc |
B B B+ ( S & P ) B B B+ ( F i h ) tc |
4) Ba 1 ( Mo dy 's o B B ( S & P ) 2) B B B ( F i h tc |
| Cu ion d t c t rre n or p or a an 3 bo d r ing t n a s |
( ), ( S B B B+ F i h B B B+ & P tc |
), ( 4) Ba 1 Mo dy 's a o |
||
| Co up on |
3. 0 % p. a. |
0. % 5 p. a. |
0. 0 % p. a. |
3. 1 2 % 5 p. a. |
| Iss da te ue |
Ju ly 1 6, 2 0 1 3 |
No be 1 9, 2 0 1 5 ve m r |
De be 5, 2 0 1 6 ce m r |
Se be tem 9, 2 0 1 3 p r |
| i Ma tu ty r |
Ju ly 1 6, 2 0 1 8 |
Fe br 1 9, 2 0 1 9 ua ry |
Fe br 5, 2 0 2 0 ua ry |
Se te be 9, 2 0 2 0 p m r |
| In te t p t res ay me n |
Se i a l m nn ua Ja / Ju ly 1 6 1 6 nu ary |
An l Fe nu a bru 1 9, ary Co d Fe bru 2 0, 2 0 1 7 mm en ce ary |
No l ica b le t ap p |
An l Se nu a be tem 9 p r |
| W K N |
A 1 X 2 4 V |
C A 1 Z 7 3 |
A 2 D A R M |
A 1 X 3 B 7 |
| I S I N |
X S 0 9 3 1 9 9 6 3 4 5 |
D E 0 0 0 A 1 Z C 3 9 7 |
X S 1 2 9 6 1 1 8 2 5 5 |
X S 0 9 6 9 3 4 4 0 8 3 |
| De ina ion t no m |
€ i h m in im da 1, 0 0 0 w t tra um |
b le € t 1, 0 0 0 am ou n |
Guaranteed by Continental AG
2Non-contracted rating at date of issuance
Fitch since October 24, 2016; S&P since May 11, 2016; Moody&#| 1,7
x27;s | 1,0
since June 30, 2015Non-contracted rating since February 1, 2014
Q1 2018 Results – May 8, 2018
EDMR - Equity and Debt Market Relations
| Sa les › |
Inc f 0. 1 % € 1 1, 0 1 2. ( P Y: € 1 0, 9 9 9. 9 ) ic les 4. 3 % to 7 re as e o m n m n ; org an sa u p |
|---|---|
| E B I T D A › |
f ( ) De 5. 1 % € 1, 5 5 5. 0 P Y: € 1, 6 3 8. 5 m to cre as e o m n n |
| E B I T › |
De f € ( P Y: € ) 1 0. 2 % to 1, 0 1 9. 2 1, 1 3 5. 1 m cre as e o m n n ; 1 1 A d j. E B I T de € 1, 0 8. 9 m ( 9. % d j. E B I T in ) to 5 7 cre as e n a ma rg ; 2 f fe f fe f fe P P A € 4 2. 2 l i da ion € 8. 1 m l s ia l e -€ 5. 6 t - t ts to ta ts e c m n; co ns o e c n; p ec c m n |
| 3 N I A T › |
De f € ( P Y: € ) 1. 6 % to 7 3 7. 6 7 4 9. 6 cre as e o m n m n |
| 3 E P S › |
E P S f € 3. 6 9 ( P Y: € 3. ) 7 5 o ; 2 2) S fo ( fo E P be P P A € 3. 8 4 P Y: € 3. 9 0 be P P A re re |
| Ca › p ex |
Ca de d € ( P Y: € ) io f s les to 4 5 9. 4 5 0 2. 7 t 4. 2 % p ex cre as e m n m n ca p ex ra o a ; ; 2) de ia ion 0. 9x ( 0. 9x P P A to t ca p ex p re c co ve ra g e ex |
| ( ) R & D › t ne |
( ) Ex inc d by 8. 6 % € 8 4 8. 0 P Y: € 7 8 0. 7 to p en se s re as e m n m n ; R & D io f s les ( P Y: ) t 7. 7 % 7. 1 % ra o a |
| Ca h f low › s |
Op ing h f low do by € 2 3 0. 2 € 6 3 4. 1 m fre h f low € 4 0. 9 m t to er a ca s wn m n n; e c as n |
| Ne in de b dn › t te es s |
Ne in de b dn do by € 6 3. 8 € 1, 9 8 3. 8 F Y 2 0 1 7; t te to es s wn m n m n vs L iq i d i d dr d i l ine d € ty t te to 5, 8 8 7. 7 u an un aw n c re s a mo un m n |
| Pe ion d s im i lar b l ig ion › t ns a n o a |
Lo is ion fo ion d s im i lar b l ig ion d € 4, 1 1 1. 1 m ( P Y: € 4, 0 9 2. 8 ) -te t te to ng rm p rov s r p en s a n o a s a mo un n m n |
Before amortization of intangibles from PPA, consolidation and special effects2 Amortization of intangibles from PPA, tax rate of 28% applied for EPS calculation3Attributable to the shareholders of the parent
| Uni ts ( YO Y c han ge) |
Q1/ 16 |
H1/ 16 |
9M/ 16 |
FY 16 |
Q1/ 17 |
H1/ 17 |
9M/ 17 |
FY 17 |
Q1/ 18 |
|---|---|---|---|---|---|---|---|---|---|
| Mar ket dat a fo r PC d L T p rod uct ion an |
|||||||||
| Eur ope |
2% | 6% | 3% | 3% | 6% | 1% | 2% | 3% | 0% |
| Nor th A rica me |
4% | 3% | 2% | 2% | 2% | 1% - |
4% - |
-4% | -3% |
| Eur and No rth A rica mbi ned ope me co |
3% | 4% | 3% | 3% | 4% | 0% | 1% - |
0% | -1% |
| Wo rldw ide |
2% | 3% | 3% | 4% | 6% | 3% | 3% | 2% | -1% |
| Co ntin ent al |
|||||||||
| Org anic les wth Au otiv e G tom sa gro roup |
5% | 11% | 9% | 9% | 9% | 6% | |||
| Ele nic Bra ke S (EB S) ctro yste ms |
0% | 4% | 6% | 6% | 13% | 10% | 9% | 9% | 3% |
| Boo ster s |
-3% | 3% - |
4% | 1% | 3% | 3% | 4% | 6% | 6% |
| EPB -Sy stem s |
38% | 48% | 51% | 48% | 47% | 39% | 35% | 33% | 25% |
| Adv ed d rive sist s (A DA S) stem anc r as anc e sy |
51% | 45% | 38% | 36% | 40% | 40% | 41% | 41% | 37% |
| Eng ine elec ic c ol u nits (EC Us) tron ontr |
2% - |
3% | 6% | 8% | 12% | 9% | 7% | 7% | 2% |
| Inje ctor s |
-5% | 5% - |
2% | 7% | 19% | 17% | 15% | 11% | 8% |
| (TC Tra issi ontr ol u nits Us) nsm on c |
1% - |
1% - |
1% | 1% | -2% | 3% - |
5% - |
-4% | -2% |
| Tur boc harg ers |
23% | 24% | 18% | 17% | 45% | 44% | 50% | 56% | 50% |
| a ti Mar ket dat res |
|||||||||
| PC and LT lace nt ti Eur rep me res ope |
2% | 2% | 2% | 2% | 6% | 2% | 2% | 3% | -1% |
| PC and LT lace nt ti Nor th A rica rep me res me |
5% | 2% | 2% | 2% | 2% | 1% | 1% - |
0% | -2% |
| Com es O rcia l ve hicl e tir E E me uro pe |
6% | 5% | 3% | 9% | 6% | ||||
| Com es O rcia l ve hicl e tir E N orth Am eric me a |
12% - |
9% - |
16% - |
3% -13 |
-8% | 1% - |
7% | 10% | 6% |
| Com rcia l ve hicl plac ent tire s E me e re em uro pe |
2% | 3% | 3% | % | 11% | 6% | 10% | 8% | 20% |
| Com rcia l ve hicl plac tire s N orth Am eric ent me e re em a |
4% | 3% | 3% | 3% 2% |
12% | 1% - |
6% 4% |
4% 4% |
0% 4% |
| Co ntin al ent |
|||||||||
| Org anic les wth Ru bbe r Gr sa gro oup |
4% | 7% | 5% | 6% | 6% | 2% | |||
| PC and LT tire s |
9% | 8% | 6% | 6% | 5% | 2% | 2% | 3% | -3% |
| Com rcia l ve hicl e tir me es |
7% | 8% | 4% | 4% | 15% | 10% | 8% | 5% | -5% |
| Con tiTe ch o nic sale th rga s g row |
3% | 2% | 2% | 2% | 8% | 7% | 8% | 8% | 5% |
| 1 ( € ) mn |
2 0 1 4 |
2 0 1 5 |
2 0 1 6 |
2 0 1 7 |
L T M |
|---|---|---|---|---|---|
| St f Ca h F low ate nt me o s s |
|||||
| 2 A d j d E B I T D A te us |
5, 3 1 8 |
6, 0 9 4 |
6, 1 2 5 |
6, 0 1 7 |
6, 6 3 1 |
| Re d E B I T D A te p or |
5, 1 3 4 |
6, 0 0 1 |
6, 0 5 7 |
6, 6 9 7 |
6, 5 9 5 |
| Ne h inte i d t c t p as res a |
-15 8 |
17 4 - |
1 1 2 - |
1 0 5 - |
8 5 - |
| Ta i d x p a |
-77 5 |
1, 0 15 - |
1, 0 47 - |
1, 1 2 2 - |
1, 0 2 5 - |
| 3 C ha in k ing ita l t w ng e ne or ca p |
-2 0 7 |
1 0 7 - |
2 1 0 - |
4 8 4 - |
6 2 8 - |
| 4 Ot he r |
17 5 |
2 1 0 |
25 0 |
25 3 |
1 6 1 |
| Ca h f low is ing fro ing iv it ies at t s ar m op er ac |
4, 1 6 8 |
4, 9 1 6 |
4, 9 3 8 |
5, 2 2 1 |
4, 9 9 0 |
| Ca h f low is ing fro inv ing iv it ies t t s ar m es ac |
2, 1 5 3 - |
3, 4 2 7 - |
3, 1 6 7 - |
3, 4 6 8 - |
3, 3 3 0 - |
| he f a is it ion t reo cq u s - |
-1 2 9 |
1, 25 7 - |
1 6 5 - |
9 6 5 - |
1 1 5 - |
| he f c in P P E a d inta i b les t reo ap ex n ng - |
2, 1 1 0 - |
2, 2 6 5 - |
2, 7 0 8 - |
2, 9 5 1 - |
2, 8 9 1 - |
| Ca f fo f ina ing iv it ies h low be t s re nc ac |
2, 0 1 5 |
1, 4 4 4 |
1, 7 7 1 |
1, 7 5 3 |
1, 6 6 1 |
| Ca f fo is it ion h low be s re ac q u s |
2, 1 4 4 |
2, 7 0 1 |
2, 2 8 8 |
2, 3 4 9 |
2, 1 7 1 |
| St f ate nt F ina ia l Po it ion me o nc s |
|||||
| Ca h a d c h e iva len ts s n as q u |
3, 2 4 4 |
1, 6 2 2 |
2, 1 0 7 |
1, 8 8 2 |
2, 2 8 9 |
| De iva ive ins d inte be ing inv t tru nts t- tm ts r me an res ar es en |
3 6 4 |
8 1 |
4 8 |
1 6 1 |
1 8 4 |
| To ta l in de bte dn es s |
6, 4 3 2 |
5, 2 45 |
4, 9 5 2 |
4, 0 9 0 |
4, 45 6 |
| Ne in de bte dn t es s |
2, 8 2 4 |
3, 5 4 2 |
2, 7 9 8 |
2, 0 4 8 |
1, 9 8 4 |
| Cr d it Ra ios t e |
|||||
| 2 Ne in de bte dn / a d j d E B I T D A t te es s us |
0. 5x |
0. 6x |
0. 5x |
0. 3x |
0. 3x |
| 5 Ne h int i d c ( io ) t c t p rat as er es a ov er ag e |
3 3. 7x |
3 5. 1x |
5 4. 8x |
6 3. 6x |
7 7. 8x |
1 Amounts shown may contain rounding differences
2Adjusted EBITDA as defined in syndicated loan
3 Includes changes in inventories, trade accounts receivable, trade accounts payable and discounted notes
4
Includes dividends received, income from equity-accounted and other investments, incl. impairment and reversal of items as well as changes in employee benefits and other provisions and in other assets and liabilities
Adjusted EBITDA to net cash interest paid
EDMR - Equity and Debt Market Relations
2,2022,497 2,511 13.8% 13.5% 14.2% 9.6% 10.1% 2016 2017 2018Sales (mn €) EBITDA margin Adj. EBIT margin Chassis & Safety Q1 2018 Before amortization of intangibles from PPA, consolidation and special effects. › Sales increased by 6.0% before consolidation and FX effects › EBITDA increased by €19.9 mn to €356.8 mn (+5.9%) › Adj. EBIT17 | 10,
increased by €14.0 mn to €252.9 mn (adj. EBIT1f sa
margin 10.1%)› EBIT increased by €14.0 mn to €252.9 mn(EBIT margin 10.1%)› PPA effect in Q1 2018: €0.0 mn› No special effects in Q1 20181
Refer to Fact Sheets for further details
Before amortization of intangibles from PPA, consolidation and special effects. Refer to Fact Sheets for further details
Before amortization of intangibles from PPA, consolidation and special effects. Refer to Fact Sheets for further details
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
Rubber Group Financials – Tires
Before amortization of intangibles from PPA, consolidation and special effects. Refer to Fact Sheets for further details
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
Replacement Tire Demand for
Before amortization of intangibles from PPA, consolidation and special effects. Refer to Fact Sheets for further details
Sales (mn €) EBITDA margin Adj. EBIT margin 1
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
| Sa les ( € m n) |
201 6 |
201 7 |
201 8 |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 | Yea r |
|
| Ch Sa is & fety ass |
2,2 01. 8 |
2,2 46. 2 |
2,1 76. 8 |
2,3 52. 8 |
8,9 77. 6 |
2,4 97. 4 |
2,4 37. 8 |
2,3 07. 8 |
2,5 24. 8 |
9,7 67. 8 |
2,5 11. 2 |
||||
| Pow ain ertr |
1,8 13. 5 |
1,8 41. 5 |
1,7 4 75. |
1,8 89. 1 |
7,3 19. 5 |
2,0 03. 1 |
1,9 47. 2 |
1,8 10. 5 |
1,9 00. 1 |
7,6 60. 9 |
1,9 45. 6 |
||||
| Inte rior |
2,0 23. 0 |
2,0 99. 8 |
2,0 41. 2 |
2,1 60. 7 |
8,3 24. 7 |
2,2 93. 9 |
2,3 18. 4 |
2,2 69. 0 |
2,4 23. 9 |
9,3 05. 2 |
2,4 01. 7 |
||||
| Tire s |
2,5 12. 7 |
2,6 92. 7 |
2,7 08. 7 |
2,8 03. 3 |
10, 717 .4 |
2,7 56. 3 |
2,8 15. 7 |
2,8 15. 4 |
2,9 38. 4 |
11, 325 .8 |
2,6 35. 5 |
||||
| Co ntiT ech |
1,3 59. 1 |
1,3 76. 6 |
1,3 50. 5 |
1,3 76. 3 |
5,4 62. 5 |
1,5 21. 4 |
1,5 87. 5 |
1,5 68. 3 |
1,5 69. 2 |
6,2 46. 4 |
1,6 01. 7 |
||||
| Oth er / Co lida tion nso |
59. 4 - |
65. 8 - |
68. 8 - |
58. 2 - |
252 .2 - |
72. 2 - |
73. 6 - |
78. 3 - |
72. 5 - |
296 .6 - |
83. 0 - |
||||
| Co ntin ent al C tio orp ora n |
9, 850 .7 |
10, 191 .0 |
9, 983 .8 |
10, 524 .0 |
40, 549 .5 |
10, 999 .9 |
11, 033 .0 |
10, 692 .7 |
11, 283 .9 |
44, 009 .5 |
11, 012 .7 |
||||
| Ch Y-o -Y in % ang es |
|---|
| Ch Sa fety is & ass |
| Pow ain ertr |
| Inte rior |
| Tire s |
| Co ntiT ech |
| Co ntin al C tio ent orp ora n |
| EB ITD € m |
201 6 |
201 7 |
201 8 |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| A ( n) |
Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 | Yea r |
| Cha ssis & S afe ty |
302 .8 |
312 .0 |
14. 4 - |
354 .2 |
954 .6 |
336 .9 |
326 .9 |
300 .3 |
337 .5 |
1,3 01. 6 |
356 .8 |
||||
| Pow ain ertr |
158 .8 |
201 .8 |
175 .5 |
220 .1 |
756 .2 |
213 .9 |
214 .4 |
187 .4 |
239 .1 |
854 .8 |
207 .3 |
||||
| Inte rior |
237 .4 |
252 .2 |
132 .5 |
282 .1 |
904 .2 |
273 .6 |
288 .1 |
287 .0 |
291 .3 |
1,1 40. 0 |
283 .4 |
||||
| Tire s |
658 .1 |
773 .4 |
658 .0 |
739 .2 |
2,8 28. 7 |
651 .3 |
674 .8 |
661 .7 |
760 .9 |
2,7 48. 7 |
545 .8 |
||||
| Co ntiT ech |
176 .1 |
197 .2 |
163 .5 |
194 .1 |
730 .9 |
191 .3 |
175 .6 |
184 .0 |
200 .0 |
750 .9 |
195 .9 |
||||
| Oth er / Co lida tion nso |
27. 7 - |
23. 5 - |
37. 7 - |
28. 3 - |
117 .2 - |
28. 5 - |
-27 .4 |
38. 2 - |
23. 0 - |
117 .1 - |
34. 2 - |
||||
| Co ntin al C tion ent orp ora |
1, 505 .5 |
1,7 13. 1 |
1,0 77. 4 |
1,7 61. 4 |
6,0 57. 4 |
1,6 38. 5 |
1,6 52. 4 |
1, 582 .2 |
1,8 05. 8 |
6,6 78. 9 |
1, 555 .0 |
| EB ITD A m in i n % |
201 6 |
201 7 |
201 8 |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| arg | Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 | Yea r |
| Cha & S afe ssis ty |
13. 8 |
13. 9 |
0.7 - |
15. 1 |
10. 6 |
13. 5 |
13. 4 |
13. 0 |
13. 4 |
13. 3 |
14. 2 |
||||
| Pow ain ertr |
8.8 | 11. 0 |
9.9 | 11. 7 |
10. 3 |
10. 7 |
11. 0 |
10. 4 |
12. 6 |
11. 2 |
10. 7 |
||||
| Inte rior |
11. 7 |
12. 0 |
6.5 | 13. 1 |
10. 9 |
11. 9 |
12. 4 |
12. 6 |
12. 0 |
12. 3 |
11. 8 |
||||
| Tire s |
26. 2 |
28. 7 |
24. 3 |
26. 4 |
26. 4 |
23. 6 |
24. 0 |
23. 5 |
25. 9 |
24. 3 |
20. 7 |
||||
| Co ntiT ech |
13. 0 |
14. 3 |
12. 1 |
14. 1 |
13. 4 |
12. 6 |
11. 1 |
11. 7 |
12. 7 |
12. 0 |
12. 2 |
||||
| Co al C ntin ent tion orp ora |
15. 3 |
16. 8 |
10. 8 |
16. 7 |
14. 9 |
14. 9 |
15. 0 |
14. 8 |
16. 0 |
15. 2 |
14. 1 |
| Ch Y-o -Y i n % ang |
201 7 |
201 8 |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| es | Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 |
| & S afe ty |
11. 3 |
4.8 | 2,1 85. 4 |
4.7 - |
36. 4 |
5.9 | |||
| ain | 34. 7 |
6.2 | 6.8 | 8.6 | 13. 0 |
3.1 - |
|||
| 15. 2 |
14. 2 |
116 .6 |
3.3 | 26. 1 |
3.6 | ||||
| -1.0 | 12. 7 - |
0.6 | 2.9 | 2.8 - |
16. 2 - |
||||
| ntiT ech |
8.6 | 11. 0 - |
12. 5 |
3.0 | 2.7 | 2.4 | |||
| ntin al C tion ent orp ora |
8.8 | 3.5 - |
46. 9 |
2.5 | 10. 3 |
5.1 - |
Q1 2018 Results – May 8, 2018
EDMR - Equity and Debt Market Relations
| EB € m |
201 6 |
201 7 |
201 8 |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IT ( n) |
Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 | Yea r |
| Ch is & Sa fety ass |
213 .2 |
220 .3 |
107 .4 - |
254 .7 |
580 .8 |
238 .9 |
227 .4 |
200 .0 |
231 .4 |
897 .7 |
252 .9 |
||||
| Pow ertr ain |
66. 5 |
108 .8 |
80. 3 |
122 .4 |
378 .0 |
117 .1 |
114 .1 |
83. 1 |
125 .6 |
439 .9 |
99. 4 |
||||
| Inte rior |
160 .1 |
172 .9 |
51. 3 |
183 .5 |
567 .8 |
185 .7 |
196 .3 |
168 .5 |
198 .7 |
749 .2 |
184 .5 |
||||
| Tire s |
530 .0 |
645 .4 |
522 .3 |
591 .7 |
2,2 89. 4 |
505 .1 |
526 .9 |
515 .0 |
604 .3 |
2,1 51. 3 |
395 .5 |
||||
| Co ntiT ech |
98. 7 |
126 .7 |
88. 0 |
85. 8 |
399 .2 |
117 .1 |
95. 4 |
109 .5 |
120 .2 |
442 .2 |
121 .9 |
||||
| Oth er / Co lida tion nso |
27. 8 - |
24. 5 - |
38. 2 - |
28. 9 - |
119 .4 - |
28. 8 - |
27. 8 - |
38. 6 - |
23. 6 - |
118 .8 - |
35. 0 - |
||||
| Co ntin al C tion ent orp ora |
1, 040 .7 |
1, 249 .6 |
596 .3 |
1, 209 .2 |
4, 095 .8 |
1, 135 .1 |
1, 132 .3 |
1, 037 .5 |
1, 256 .6 |
4, 561 .5 |
1, 019 .2 |
| EB IT m in i n % |
201 6 |
201 7 |
201 8 |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| arg | Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 | Yea r |
| Ch Sa fety is & ass |
9.7 | 9.8 | 4.9 - |
10. 8 |
6.5 | 9.6 | 9.3 | 8.7 | 9.2 | 9.2 | 10. 1 |
||||
| Pow ertr ain |
3.7 | 5.9 | 4.5 | 6.5 | 5.2 | 5.8 | 5.9 | 4.6 | 6.6 | 5.7 | 5.1 | ||||
| Inte rior |
7.9 | 8.2 | 2.5 | 8.5 | 6.8 | 8.1 | 8.5 | 7.4 | 8.2 | 8.1 | 7.7 | ||||
| Tire s |
21. 1 |
24. 0 |
19. 3 |
21. 1 |
21. 4 |
18. 3 |
18. 7 |
18. 3 |
20. 6 |
19. 0 |
15. 0 |
||||
| Co ntiT ech |
7.3 | 9.2 | 6.5 | 6.2 | 7.3 | 7.7 | 6.0 | 7.0 | 7.7 | 7.1 | 7.6 | ||||
| Co ntin al C tion ent orp ora |
10. 6 |
12. 3 |
6.0 | 11. 5 |
10. 1 |
10. 3 |
10. 3 |
9.7 | 11. 1 |
10. 4 |
9.3 |
| Ch Y-o -Y i n % ang es |
201 7 |
201 8 |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 | ||
| Ch is & Sa fety ass |
12. 1 |
3.2 | 286 .2 |
9.1 - |
54. 6 |
5.9 | ||||
| Pow ain ertr |
76. 1 |
4.9 | 3.5 | 2.6 | 16. 4 |
15. 1 - |
||||
| Inte rior |
16. 0 |
13. 5 |
228 .5 |
8.3 | 31. 9 |
0.6 - |
||||
| Tire s |
-4.7 | 18. 4 - |
1.4 - |
2.1 | 6.0 - |
21. 7 - |
||||
| Co ntiT ech |
18. 6 |
24. 7 - |
24. 4 |
40. 1 |
10. 8 |
4.1 | ||||
| Co ntin al C tion ent orp ora |
9.1 | 9.4 - |
74. 0 |
3.9 | 11. 4 |
10. 2 - |
Q1 2018 Results – May 8, 2018
EDMR - Equity and Debt Market Relations
| Ad EB IT ¹ € m |
201 7 |
201 8 |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| j. ( n) |
Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 | |
| Ch is & Sa fety ass |
238 .9 |
252 .9 |
||||||||
| Pow ertr ain |
121 .1 |
107 .7 |
||||||||
| Inte rior |
197 .3 |
202 .1 |
||||||||
| Tire s |
496 .4 |
400 .2 |
||||||||
| Co ntiT ech |
139 .0 |
131 .0 |
||||||||
| Oth er / Co lida tion nso |
-28 .8 |
-35 .0 |
||||||||
| Co ntin ent al C tion orp ora |
1, 163 .9 |
1, 058 .9 |
||||||||
| 201 7 |
201 8 |
|||||||||
| Ad j. EB IT ¹ in i n % ma rg |
Q1 | Q2 | Q3 | Q4 | Yea r |
Q1 | Q2 | Q3 | Q4 | |
| Ch is & Sa fety ass |
9.6 | 10. 1 |
||||||||
| Pow ain ertr |
6.0 | 5.5 | ||||||||
| Inte rior |
8.6 | 8.4 | ||||||||
| Tire s |
18. 0 |
15. 2 |
||||||||
| Co ntiT ech |
9.2 | 8.6 | ||||||||
| Co ntin al C tion ent orp ora |
10. 6 |
9.7 | ||||||||
| 201 8 |
||||||||||
| Ch Y-o -Y i n % ang es |
Q1 | Q2 | Q3 | Q4 | ||||||
| Ch is & Sa fety ass |
5.9 | |||||||||
| Pow ain ertr |
-11 .1 |
|||||||||
| Inte rior |
2.4 | |||||||||
| Tire s |
-19 .4 |
|||||||||
| Co ntiT ech |
-5.8 | |||||||||
| -9.0 |
Before amortization of intangibles from PPA, consolidation and special effects
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
Consolidated Statement of Income
| € m | 201 8 |
201 7 |
201 6 |
|---|---|---|---|
| ( n) |
Q1 | Q1 | Q1 |
| Sa les |
11, 012 .7 |
10, 999 .9 |
850 9, .7 |
| Co f sa les st o |
-8, 22 1.8 |
8, 135 .2 - |
7, 249 .6 - |
| Gro in o ale ss ma rg n s s |
2, 790 .9 |
2, 864 .7 |
2, 601 .1 |
| 1 Re rch d d lop nt e sea an eve me xpe nse s |
-1, 026 .5 |
780 .7 - |
716 .1 - |
| Se lling d lo isti an g cs exp ens es |
-60 8.2 |
600 .5 - |
548 .0 - |
| Ad min istr ativ e e xpe nse s |
-28 7.1 |
297 .8 - |
243 .7 - |
| 1 Oth nd inc er e xpe nse s a om e |
134 .9 |
64. 4 - |
69. 0 - |
| Inco fro ity- ted inv est me m e qu acc oun ees |
15. 1 |
13. 8 |
16. 4 |
| Oth er i fro m i stm ent nco me nve s |
0.1 | ||
| rni efo inte Ea s b t a nd tax ng re res |
1, 019 .2 |
1, 135 .1 |
1, 040 .7 |
| Inte t in res com e |
22 .0 |
23 .4 |
24 .8 |
| Inte t ex res pen se |
-70 .3 |
107 .0 - |
58 .6 - |
| Fin cia l re lt an su |
-48 .3 |
83. 6 - |
33. 8 - |
| Ea rni s b efo re t ng ax |
970 .9 |
1, 051 .5 |
1, 006 .9 |
| Inco tax me ex pen se |
-21 9.4 |
287 .0 - |
255 .8 - |
| Ne t in co me |
751 .5 |
764 .5 |
751 .1 |
| No roll ing int ont sts n-c ere |
-13 .9 |
14. 9 - |
17. 2 - |
| Ne t in att rib uta ble to the sh ho lde f th nt co me are rs o e p are |
737 .6 |
749 .6 |
733 .9 |
| Ba sic rnin sh ( in €) ea gs per are |
3.6 9 |
3.7 5 |
3.6 7 |
| Dil d e ing har e ( in €) ute arn s p er s |
3.6 9 |
3.7 5 |
3.6 7 |
Due to the application of the modified retrospective approach during first time adoption of IFRS 9, Financial Instruments, and IFRS 15, Revenues from Contracts with Customers, as at January 1, 2018, all the figures from comparative periods are shown unadjusted.
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
| As set s in € mil lion s |
Ma rch 31 , 20 18 |
De c. 3 1, 2 017 |
Ma rch 31, 20 17 |
|---|---|---|---|
| Go odw ill |
6,9 67. 8 |
7,0 10. 1 |
6,9 77. 1 |
| Oth er i ible nta set ng as s |
1,5 22. 8 |
1,60 7.3 |
1,6 20. 5 |
| Pro lant d e ipm ty, p ent per an qu |
11, 152 .1 |
11,2 02. 1 |
10, 766 .8 |
| Inve stm ent ty pro per |
10. 5 |
10.5 | 10. 3 |
| Inve stm ent s in uity nte d in tee eq -ac cou ves s |
428 .9 |
414 .8 |
382 .8 |
| Oth er i stm ent nve s |
179 .4 |
51. 0 |
44. 0 |
| Def d ta set erre x as s |
1,5 29. 2 |
1,5 17.2 |
1,8 19. 5 |
| Def ine d b fit a ts ene sse |
14. 7 |
16. 0 |
36. 8 |
| Lon g-te trac t as set rm con s |
— | n. a | n. a |
| Lon der ivat ive inst nd inte t-be arin inve g-te ent stm ent rm rum s a res g s |
40. 6 |
113 .3 |
17. 3 |
| Lon oth er f ina ncia l as g-te set rm s |
69. 4 |
68. 8 |
68. 0 |
| Lon oth g-te ts rm er a sse |
26. 9 |
27. 3 |
27. 1 |
| No ent set n-c urr as s |
21, 942 .3 |
22, 038 .4 |
21, 770 .2 |
| Inve ries nto |
4,3 67. 0 |
4,1 28. 2 |
4,1 16. 5 |
| Tra de ivab le ts r acc oun ece |
8,2 94. 8 |
7,6 69. 3 |
8,3 51. 9 |
| Sho rt-te trac t as set rm con s |
35. 3 |
n. a | n. a |
| 1 Sho er f rt-te oth ina ncia l as set rm s |
324 .3 |
297 .0 |
254 .4 |
| 1 Sho rt-te oth ts rm er a sse |
1,2 69. 2 |
1,18 6.8 |
1,3 33. 3 |
| Inco eiva ble tax me rec s |
177 .3 |
178 .2 |
145 .8 |
| Sho der ivat ive inst nd inte t-be arin inve rt-te ent stm ent rm rum s a res g s |
143 .4 |
47. 6 |
42. 0 |
| Ca sh a nd h e ival ent cas qu s |
2,2 88. 6 |
1,88 1.5 |
1,8 95. 7 |
| Ass held for le ets sa |
2.0 | 13.5 | 2.0 |
| Cu nt a ts rre sse |
16, 901 .9 |
15,4 02. 1 |
16, 141 .6 |
| Tot al a ts sse |
38, 844 .2 |
37, 440 .5 |
37, 911 .8 |
From the 2018 reporting year, the presentation of financial assets is made more transparent by reclassifying deferred costs from the sale of customer tooling from short-term other financial assets to short-term other assets among these items of the statement of financial position. The figures from the comparative periods have been adjusted accordingly.
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
| Equ ity a nd liab ilitie s in € m illio ns |
Ma rch 31 , 20 18 |
Dec . 31 , 20 17 |
Ma rch 31, 20 17 |
|---|---|---|---|
| Sub ibe d ca pita l scr |
512 .0 |
512 .0 |
512 .0 |
| Cap ital res erve s |
4,1 55. 6 |
4,1 6 55. |
4,1 55. 6 |
| Ret ain ed ning ear s |
14,4 37. 7 |
13,6 69. 3 |
12,2 84. 3 |
| Oth hen sive inc er c om pre om e |
-2,5 52. 0 |
-2,5 08. 5 |
-1,7 00. 6 |
| Equ ity ibu tab le t o th har eho lde f th attr nt e s rs o e p are |
16, 553 .3 |
15,8 28. 4 |
15,2 51. 3 |
| Non lling inte ntro rest -co s |
458 .1 |
461 .9 |
471 .1 |
| Tot al e qui ty |
17, 011 .4 |
16,2 90. 3 |
15,7 22. 4 |
| fits Lon g-te loye e b rm e mp ene |
4,4 10.4 |
4,3 94. 1 |
4,3 56. 1 |
| Def d ta x lia bilit ies erre |
352 .3 |
348 .5 |
444 .7 |
| Lon g-te visi for oth isks d o blig atio rm pro ons er r an ns |
133 .5 |
139 .6 |
205 .5 |
| Lon inde bte dne g-te rm ss |
1,45 9.7 |
2,0 17.8 |
2,7 83. 2 |
| Lon the r fin ial l iab ilitie g-te rm o anc s |
35. 5 |
36. 1 |
106 .2 |
| Lon liab ilitie g-te ont ract rm c s |
11.3 | n. a | n. a |
| Lon g-te the r lia bilit ies rm o |
16.6 | 25. 4 |
16.0 |
| No nt l iab ilitie n-c urre s |
6,4 19.3 |
6,9 61. 5 |
7,9 11.7 |
| Sho ploy ben efits rt-te rm em ee |
1,74 5.0 |
1,49 0.6 |
1,59 6.1 |
| Tra de ble ts p acc oun aya |
6,7 57. 0 |
6,7 98. 5 |
6,7 60. 1 |
| Sho t lia bilit ies rt-te trac rm con |
1,00 2.1 |
n. a | n. a |
| Inco able tax me pay s |
934 .7 |
889 .7 |
829 .0 |
| Sho visi for oth isks d o blig atio rt-te rm pro ons er r an ns |
919 .4 |
943 .0 |
1,19 8.2 |
| Sho inde bte dne rt-te rm ss |
2,9 96. 7 |
2,0 72.2 |
1,93 9.4 |
| Sho othe r fin ial l iab ilitie rt-te rm anc s |
345 .9 |
1,27 6.8 |
1,1 11.0 |
| Sho othe r lia bilit ies rt-te rm |
712 .7 |
717 .9 |
843 .9 |
| Cu t lia bilit ies rren |
15, 413 .5 |
14, 188 .7 |
14,2 77. 7 |
| Tot al e qui nd liab ilitie ty a s |
38, 844 .2 |
37, 440 .5 |
37, 911 .8 |
| Jan 1 to uary |
Ma rch 3 1 |
|
|---|---|---|
| In € mil lion s |
201 8 |
201 7 |
| Net inco me |
751 .5 |
764 .5 |
| Inco me t ax e xpe nse |
219 .4 |
287 .0 |
| Fina ncia l res ult |
48.3 | 83.6 |
| EBI T |
1,01 9.2 |
1,1 35.1 |
| Inter paid est |
-28. 2 |
-47 .6 |
| Inter est ived rece |
7.6 | 6.8 |
| Inco aid me t ax p |
-190 .3 |
-26 0.3 |
| Divi den ds r ived ece |
15.2 | 10. 2 |
| al of Dep reci atio ortiz atio n, im pair t an d re imp airm ent loss n, am men vers es |
535 .8 |
503 .4 |
| Inco me f ity-a d inv nd o ther inve incl. imp airm nd r rsal of im pair t los unte este stme nts, ent a rom equ cco es a eve men ses |
-15. 2 |
-13. 8 |
| Gain s/los from l of a the disp sset nies and bus ines erat ions ses osa s, co mpa s op |
-6.7 | -18 .1 |
| Cha s in nge |
||
| inve ntor ies |
-254 .3 |
-24 8.6 |
| trad ceiv able ts re e ac coun |
-540 .5 |
-87 9.5 |
| trad yab le ts pa e ac coun |
-29. 5 |
448 .4 |
| loye e be nefit d ot her ision emp s an prov s |
272 .1 |
338 .5 |
| othe nd li abil ities ets a r ass |
-151 .1 |
-110 .2 |
| Cas h flo risin g fro ting ivitie act w a m o pera s |
634 .1 |
864 .3 |
| Cas h flo w fro f pro m th e di sal o pert y, pl ant a nd e quip t, an d int ible ts spo men ang asse |
24.9 | 13. 4 |
| Cap soft ital e nditu rty, p lant and ipm ent, and xpe re o n pr ope equ war e |
-459 .4 |
-50 2.7 |
| Cap ital e nditu n int ible ts fr dev elop jects and mis cella t pro xpe re o ang asse om men neo us |
-13. 7 |
-30 .3 |
| Cas h flo w fro m th e di sal o f co nies and bus ines erat ions spo mpa s op |
0.0 | 19. 1 |
| Acq uisit ion o f co nies and bus ines erat ions mpa s op 1 |
-145 .0 |
-23 0.8 |
| Cas h flo risin g fro m in ting ivitie act w a ves s 1 |
-593 .2 |
-73 1.3 |
| Cas h flo w b efor e fin ing acti vitie s (fr ash flow ) anc ee c |
40.9 | 133 .0 |
| Cha in in deb tedn nge ess |
387 .7 |
-361 .7 |
| Suc ive p urch cess ase s |
-2.6 | -0.6 |
| Divi den ds p aid to a nd c ash chan from ity tr ction s wi th no ntro lling inte rests ges equ ansa n-co |
-6.4 | -0.4 |
| Cas h an d ca sh e quiv alen risin g fro m fir st-ti olida tion of s ubsi diar ies ts a me cons |
— | 0.6 |
| Cas h flo risin g fro m fi cing ivitie act w a nan s |
378 .7 |
-36 2.1 |
| Cha in c uiva ash and h eq lent nge cas s |
419 .6 |
-22 9.1 |
| Cas h an d ca sh e quiv alen ts at the beg innin g of the rting iod repo per |
1,88 1.5 |
2,1 07.0 |
| Effe ct of hang hang sh a nd c ash ivale te c nts exc e-ra es o n ca equ |
-12. 5 |
17. 8 |
| Cas h an d ca sh e quiv alen t the end of t he r rting iod ts a epo per |
2,28 8.6 |
95.7 1,8 |
| Ch is & ass 201 7 |
Sa fety 201 8 |
Po we 201 7 |
in rtra 201 8 |
Inte 201 7 |
rior 201 8 |
Tir 201 7 |
es 201 8 |
Co ntiT 201 7 |
ech 201 8 |
Co ns. 201 7 |
/Co rr. 201 8 |
Co rpo 201 7 |
ion rat 201 8 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sa les |
2,4 97. 4 |
2, 511 .2 |
2,0 03. 1 |
1,9 45. 6 |
2,2 93. 9 |
2,4 01. 7 |
2,7 56. 3 |
2,6 35. 5 |
1, 521 .4 |
1,6 01. 7 |
72. 2 - |
83. 0 - |
10, 999 .9 |
11, 012 .7 |
| EB IT in % of s ales |
238 .9 9.6% |
252 .9 10. 1% |
117 .1 5.8 % |
99. 4 5.1 % |
185 .7 8.1 % |
184 .5 7.7 % |
505 .1 18. 3% |
395 .5 15. 0% |
117 .1 7.7 % |
121 .9 7.6 % |
28. 8 - |
35. 0 - |
1,1 35. 1 10.3 % |
1,0 19. 2 9.3 % |
| Am iza tion of inta ible s fr PP A ort set ng as om |
0.0 | 0.0 | 3.0 | 2.9 | 11. 6 |
12. 6 |
4.8 | 4.5 | 21. 8 |
22. 2 |
0.0 | 0.0 | 41. 2 |
42. 2 |
| To tal cia l ef fec ts spe |
0.0 | 0.0 | 1.0 | 5.4 | 0.0 | 0.2 | 13. 5 - |
0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 12. 4 - |
5.6 |
| To tal sol ida tion eff ect con s |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.8 | 0.0 | 0.2 | 0.0 | 13. 1 - |
0.0 | 0.0 | 0.0 | 8.1 - |
| To tal sol ida tion d s ial effe cts con an pec |
0.0 | 0.0 | 1.0 | 5.4 | 0.0 | 5.0 | 5 13. - |
0.2 | 0.1 | 13. 1 - |
0.0 | 0.0 | 12. 4 - |
2.5 - |
| 1 Ad jus ted ting ult (a dj. EB IT) op era res in % of a djus ted sale s |
238 .9 9.6% |
252 .9 10. 1% |
121 .1 6.0 % |
107 .7 % 5.5 |
197 .3 8.6 % |
202 .1 8.4 % |
496 .4 18. 0% |
400 .2 15. 2% |
139 .0 9.2 % |
131 .0 8.6 % |
28. 8 - |
35. 0 - |
1,1 63. 9 10.6 % |
1,0 58. 9 9.7 % |
Before amortization of intangibles from PPA, consolidation and special effects
| Au oti tom ve |
Ru bb |
er | Co ./C ns |
orr | Co ion rat rpo |
|||
|---|---|---|---|---|---|---|---|---|
| 20 17 |
20 18 |
20 17 |
20 18 |
20 17 |
20 18 |
20 17 |
20 18 |
|
| Sa les |
6, 754 .0 |
6, 813 .9 |
4, 260 .4 |
4, 212 .2 |
14. 5 - |
13. 4 - |
10, 999 .9 |
11, 012 .7 |
| EB IT in % of sale s |
54 1.7 8.0% |
536 .8 7.9 % |
622 .2 14. 6% |
517 .4 12. 3% |
28 .8 - |
35 .0 - |
1, 135 .1 10.3 % |
1, 019 .2 9.3 % |
| Am iza tio f in ible s f PP A ort tan set n o g as rom |
14. 6 |
15. 5 |
26 .6 |
26 .7 |
0.0 | 0.0 | 41 .2 |
42 .2 |
| To tal ial eff ect sp ec s |
1.0 | 5.6 | 13. 4 - |
0.0 | 0.0 | 0.0 | 12. 4 - |
5.6 |
| To tal olid atio ffe cts co ns n e |
0.0 | 4.8 | 0.0 | 12. 9 - |
0.0 | 0.0 | 0.0 | -8. 1 |
| To tal olid atio nd ial eff ect co ns n a sp ec s |
1.0 | 10. 4 |
13. 4 - |
-12 .9 |
0.0 | 0.0 | 12. 4 - |
2.5 - |
| 1 Ad jus ted tin ult (a dj. EB IT) op era g r es in % of adju sted les sa |
557 .3 8.3% |
562 .7 8.3 % |
635 .4 14. 9% |
53 1.2 12. 9% |
28 .8 - |
35 .0 - |
1, 163 .9 10.6 % |
1, 058 .9 9.7 % |
Before amortization of intangibles from PPA, consolidation and special effects
Continental's Credit Rating
Contracted rating since May 19, 2000.2 Non-contracted rating since February 1, 2014.Contracted rating since November 7, 2013.
Q1 2018 Results – May 8, 2018EDMR - Equity and Debt Market Relations
| Co ine l Inv Re la ion bs i t ta to t te n n es r s w e |
ine l- ir.c t ta ww w. co n n om |
|---|---|
| An l a d in im te ts nu a n r re p or |
ine l-c ion /e / inv /re t ta t to ts ww w. co n n or p or a .co m n es rs p or |
| ( ) 2 0 1 7 Fa Bo k Inv ion t to ta t c o es r p re se n |
/e / /re ine l-c ion inv t ta t to ts co n n or p or a .co m n es rs p or ww w. |
| Inv Re la ion to t es r s d p ion ts ta t ev en an re se n s |
ine l-c ion /e / inv /e /p ion t ta t to ts ta t ww w. co n n or p or a .co m n es rs ve n re se n s |
| Su Co ina b i l i ine l ta ty t t ta s a n n ( ion fo inv ) ta t to p re se n s r es rs |
/e /s / ine l-c ion ina b i l i do loa ds t ta t ta ty ww w. co n n or p or a .co m n us wn |
| Co So ia l Re i b i l i te ty rp or a c sp on s |
ine l-s ina b i l i t ta ta ty. ww w. co n n us co m |
| Co Go Pr inc ip les te rp or a ve rn an ce |
/e /co /co /p ine l-c ion inc ip les d- de lar ion t ta t te t co n n or p or a .co m n m p an rp or a -g ov er na nc e r -a n c a s ww w. y |
| Co ine l s ha t ta n n re s |
ine l-c ion /e / inv /s ha t ta t to ww w. co n n or p or a .co m n es rs re |
| Co ine l bo ds d ing t ta t n n n a n ra |
ine l-c ion /e / inv / de b d- ing t ta t to t-a t ww w. co n n or p or a .co m n es rs n ra |
| Co ine l I R Tw i t ta t te n n on r |
/ Co i ine l_ I R tw t te t ta ww w. r.c om n n |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.