AI assistant
Rheinmetall AG — Call Transcript 2018
Aug 2, 2018
356_ip_2018-08-02_d969ef28-996a-4057-afd9-45d38b538641.pdf
Call Transcript
Open in viewerOpens in your device viewer
Reassuring Q2 performance
ConferenceCall Q2 2018
Düsseldorf, 2. August 2018
Disclaimer
This presentation contains "forward‐looking statements" within the meaning of the US Private Securities Litigation Reform Act of 1995 with respect to Rheinmetall's financial condition, results of operations and businesses and certain of Rheinmetall's plans and objectives. These forward‐looking statements reflect the current views of Rheinmetall's management with respect to future events.
Inparticular, such forward‐looking statements include the financial guidance contained in the outlook for 2018.
Forward‐looking statements are sometimes, but not always, identified by their use of a date in the future or such words as "will", "anticipates", "aims", "could", "may", "should", "expects", "believes", "intends", "plans" or "targets". By their nature, forward‐looking statements are inherently predictive, speculative and involve risk and uncertainty because they relate to events and depend on circumstances that will occur in the future. There are a number of factors that could cause actual results and developments to differ materially from those expressed or implied by these forward‐looking statements. In particular, such factors may have a material adverse effect on the costs and revenue development of Rheinmetall. Further, the economic downturn in Rheinmetall's markets, and changes in interest and currency exchange rates, may also have an impact on Rheinmetall's business development and the availability of financing on favorable conditions. The factors that could affect Rheinmetall's future financial results are discussed morefully in Rheinmetall's most recent annual and quarterly reports which can be found on its website at www.rheinmetall.com.
All written or oral forward‐looking statements attributable to Rheinmetall or any group company of Rheinmetall or any persons acting on their behalf contained in or made in connection with this presentation are expressly qualified in their entirety by factors of the kind referred to above. No assurances can be given that the forward‐looking statements in this presentation will be realized. Except as otherwise stated herein and as may be required to comply with applicable law and regulations, Rheinmetall does not intend toupdate these forward‐looking statements and does not undertake any obligation to do so.
This presentation does not constitute an offering of securities or otherwise constitute an invitation or inducement to any person to underwrite, subscribe for or otherwise acquire or dispose of securities in Rheinmetall AG or any of its direct or indirect subsidiaries.
Q2 2018 Group Highlights Rheinmetall withrobust Q2 performance
- Order backlog remains stable above €7bn
- Sales growth of 4.7% at constant exchange rates* to €1,493m (reported 2.3%)
- Operating result grew by €23m to €107m, lifting Group margin to 7.2% (PY 5.8%) largely driven by Defence, while Automotive maintains high level
- EPS increased 23%to €1.24 on improved operating performance and lower interest expenses
- FY Guidance was refinedwithin existing ranges
Sales in €m Earnings per share in € 68 1,493 FX‐34Q2 Operational 20171,459 Q2 20181078426Q2 2018FX‐3Q2 Operational 2017No material impact from IFRS 15/16! +4.7%‐2.4%+31.0%‐3.6% Operating result in €m Operating margin in % Q2 201822.8%1.24Q2 20171.01+2.3% +27.4% 5.8%7.2%
Strong operational delivery ‐ FX headwinds persist
©Rheinmetall AG / Conference Call Q2 2018
OFCFmainly held back by working capital changes
unadjusted ‐140193614Q2 2017 EAT Invest Q2 2018 3Delta WCand others 210DeltaPensions4D/A By line item ‐210Prepayments othersAccounts payables Accounts receivables Inventories‐210By segment AutomotiveDefenceOtherKey drivers: Higher increase of inventories inpreparation for Q4 '18 sales Lower Defenceprepayments in Q2 '18
Operating free cash flow bridge in€m
Composition of delta working capital and others in€m as of Q2 2018 vs. Q2 2017
‐429‐21972230IFRS 16effect31.12.2017 01.01.2018 31.03.2018 30.06.2018 Net debt in €m Equity ratio in % of total assets 31.0%31.6%30.4%31.12.2017 01.01.2018 31.03.201831.2%IFRS 15/16 effect30.06.2018Restated for leasing liabilities €158 mRestated for leasing liabilities andcost toobtain contract
Working capital changes reflected in net debt development
Q2 2018 Highlights: Automotive Profitablegrowth in‐line with global markets
Comments onquarterly performance
- Sales grew operationally by 3.6% (+1.6% reported) to €740m
- High profitability maintained, supported by all divisions
- OFCF to sales above target sector of 2‐4%, Q2 17 benefited fromfavorable timing of payments
- LV‐Diesel sales declined 7%, overcompensated by gasoline and non‐LVsales
| i € n m |
Q 2 2 0 1 7 |
Q 2 2 0 1 8 |
i ∆ % n |
H 1 2 0 1 7 |
H 1 2 0 1 8 |
i ∆ % n |
|---|---|---|---|---|---|---|
| l S a e s |
2 8 7 |
4 0 7 |
1, 6 % |
1. 4 6 5 |
1. 4 9 1 |
1, 8 % |
| l i O t t p e r a n g r e s u |
6 7 |
6 8 |
% 0, 9 |
1 2 9 |
Q 2 1 3 3 |
% 2, 8 |
| O i i i % t p e r a n g m a r g n n |
9, 2 % |
9, 2 % |
0, 0 % p |
8, 8 % |
8, 9 % |
0, 1 % p |
| h l O i F C F t p e r a n g r e e a s o w |
6 9 |
3 6 |
8 % 4 7, ‐ |
9 4 ‐ |
1 4 ‐ |
% 7 1, 4 ‐ |
| / l O i F C F S t p e r a n g a e s |
9, 5 % |
4, 9 % |
4, 6 % p ‐ |
3, 3 % ‐ |
0, 9 % ‐ |
2, 4 % p |
Profitability repeated on high operational level
Mechatronics
- Growth supported by demand for emission reduction products slowedby declining diesel share
- Commercial Diesel System with highest growth rate
- Results held back by D/A for growth investments starting to contribute inH2 2018
Hardparts
- Pistons hampered by adverse FX‐ effects
- Ongoing good demand for bearings
Aftermarket
Continued good demand in key markets
Germandemand key driver for sales growth
Regional sales development Automotive
Global LV‐Production vs. Automotive sales growth in % q‐on‐q (IHS July 2018)
ChinaProfitablegrowth above local market development
- Sales increased by 9.8% to €260m (9.0% reported) vs. aLV‐market growth of 8.7%
- Favorable product mix development
- EBIT rose 24% and improved to €21m taking margins to8.1%
- Q2 2018 first quarter with full fix cost impact of the newpistons plant
- Product starts partially delayed into H2
Including 100% figures of 50/50 JV, consolidated at equity
H2 2018 outlook: Automotive Addressing market uncertainties – risks well managed
| l b l i f f G t o a a r s |
i i E t m s s o n e |
i E t s n g r o p e u |
i l D e s e |
i l R t a m a e r a w |
|
|---|---|---|---|---|---|
| h i M t e c a r o n c s |
l‐ f l l L o c a o r‐ o c a |
h S t‐ t o r e r m : l i N t ƒ o c a n c e a o n f t o c u s o m e r l l‐ f f i l t c a o s u n |
L t o n g e r m : ‐ d h G t ƒ o o g r o w f h c a n c e o r i i e m s s o n s |
i l d l i D e s e e c n e d t c o m p e n s a e |
K e r a s y w : l i 1. A u m n u m 2. C o p p e r i k l 3. N c e |
| d H t a r p a r s |
t t s r a e g y |
n o w l k i i P t t ƒ o e n a r s i f n c a s e o f i i i t t c e r c a o n d l e a s y |
l d t r e a e f l i t p o r o o, l l i i t p a r c u a r y n h i M t e c a r o n c s |
l i M O t t a n y o i t p s o n s |
i 4 T n i M a r g n l b i i t n s u a o n y h d i l i e g n g p o c y : |
| f k A t t e r m a r e |
S t p a r e p a r s d t n o u n e r d i i s c u s s o n |
% 8 0 ƒ p a s s h h t r o u g h d d 2 0 % ƒ e g e |
Q2 2018 Highlights: Defence High leverage quarter
Comments onquarterly performance
- Order intakecompared to high Q2 17, boosted by German orders
- Sales operationally up 5.8% to €754m (3.1% reported), driven by ES andVS
- Operating result almost doubled to €44m
- EBIT included €8mone‐off charge for restructuring in ES
- OFCF burdenedby working capital effects
| i € n m |
Q 2 2 0 1 7 |
Q 2 2 0 8 1 |
∆ i % n |
2 0 H 1 1 7 |
2 0 8 H 1 1 |
∆ i % n |
|---|---|---|---|---|---|---|
| d k O i t r e r n a e |
1. 0 3 1 |
5 7 0 |
4 4, 7 % ‐ |
1. 4 2 2 |
1. 4 2 7 |
0, 4 % |
| l S a e s |
3 7 1 |
7 5 4 |
3, % 1 |
3 3 1. 4 |
2 6 3 1. 2 |
6, 0 % ‐ |
| l O i t t p e r a n g r e s u |
2 4 |
4 4 |
8 3, 3 % |
Q 1 4 |
3 1 |
1 2 1, 4 % |
| O i i i % t p e r a n g m a r g n n |
3, 3 % |
8 % 5, |
2, 6 % p |
0 % 1, |
2, % 5 |
3 % 1 5, 5 p |
| E B I T |
2 1 |
3 6 |
% 7 1, 4 |
1 1 |
2 3 |
% 1 0 9, 1 |
| h l O i C F F t p e r a n g r e e a s o w |
3 3 ‐ |
1 7 1 ‐ |
0 1 5 ‐ |
0 4 1 ‐ |
Profitablegrowth and net‐positive effect from project review
Weapon and Ammunition
- Expected lower level of sales due to absenceof PY trading contract (€112m)
- Substantial margin improvement due tohigher share of value capture
ElectronicSolutions
- Positiveimpact of Air Defence sales
- Improved cost base
VehicleSystems
- Supply chain issue for Logistical Vehicles not fully solved yet, however sales recovery already visible in H1
- Net‐positive effect from project reviews but write‐off charges for capitalized R&D project
Consolidation
Eliminationof intercompany profits
22963322520827290‐45%Q2 2018570‐17Q2 20171,031 ‐39 Order intake by division in €mWeapon and Ammunition ConsolidationVehicle Systems Electronic Solutions Order backlog profile in €mchange in % / (operational) 6,617 6,509 ‐2.3%/ (‐0.7%) 30.06.2017 30.06.2018 2018E 2019E 2020E ff. 6,661 FX‐effect~1.800 ~2,000 ~2,700
Orderbacklog remains on high plateau
Australia decided to expand the existing truck contract with Rheinmetall
Innovations ‐ DefenceRheinmetallpresented Lynx KF41 at the Eurosatory 2018
FYGuidance
Defence guidance rebased towards lower end of growth and higher end of margin
| l S a e s |
O i t p e r a n g m a r |
i g n |
||||
|---|---|---|---|---|---|---|
| 2 0 1 7 / h Gr in % t ow y y |
2 0 1 8 e / d h y Re te t p or g ro w y in % |
2 0 1 8 e in % |
||||
| G r o p u |
2 5. |
~8 ( fo ) be 8 – 9 re : |
6. 8 |
0 ~7 |
||
| i A t t u o m o v e |
7. 7 ( % ) I H S 2. 2 |
3 4 ‐ ( % ) I H S 2. 1 |
8 7 |
~8 5 |
||
| f D e e n c e |
3. 1 |
1 2 ~ ( be fo ) 1 2‐ 1 4 re : |
5. 7 |
~6 5 ( be fo ) 6‐ 6. 5 re : |
IHS LVgrowth assumption as per July 2018
Next events and IRcontacts
Events 2018
Commerzbank Conference Frankfurt 29RS Brussels & Paris Soc Gen Brussels & Paris September RS Iberia MadridGoldman Sachs Berenberg Conference Munich 25 September East Coast RS Lampe Boston & New Q3 2018 Earnings call 8 November
CMD
&York
Lisboa September 3‐4October
August
2018 Berlin 28/29 November
IR Contacts
Franz‐Bernd Reich Head of IRTel: +49‐211 473‐4777 Email:franz‐[email protected]
Dirk Winkels Senior Investor Relations Manager Tel: +49‐211 473‐4749 Email:[email protected]
Rosalinde SchulteInvestor Relations Assistant Tel: +49‐211 473‐4718 Email:[email protected]
Quick link to documents
Corporate Presentation Interim Reports Annual Reports
APPENDIX
Selectedkey data: outlook 2018
| h l l i G R t e n m e a r o u p |
f s les In % o a |
A i t t u o m o v e |
f D e e n c e |
|
|---|---|---|---|---|
| l d i H t o n g c o s |
( ) ~€ 3 0 P Y € 2 3 m m : |
C a p e x |
~5 5 6. 0 % ‐ |
~3 5 4 5 % ‐ |
| T t a x r a e |
( ) 3 0 % 2 % P Y 7 < : |
& D A |
% ~5 5 |
~3 3. % 5 ‐ |
| I t t n e r e s e x p e n s e |
l l O i n p r e v o u s y e a r e v e |
& R D |
% ~5 5. 5 ‐ |
~2 2. % 5 ‐ |
| f l i i D t t v e s u r e o r e a d i i t t t t e s a e a n c p a e i Q 3 n |
~€ 3 0 E B I T m h l ~5 0 C F m a s o w |
Appendix
728 684 712 751 740 731682 509754‐1Q2 2018 1,493 Q1 2018 1,260 Q4 2017 1,722 ‐11,011 Q3 2017 1,366 Q2 2017 1,459 Sales in €mDefenceAutomotive Consolidation/Others
Quarterly development Group
Operational results
Free Cash Flowsummary Group
| i € n m |
Q 2 2 0 1 7 |
Q 3 2 0 1 7 |
Q 4 2 0 1 7 |
Q 1 2 0 1 8 |
Q 2 2 0 1 8 |
Δ Q 2 / '1 '1 7 8 |
|---|---|---|---|---|---|---|
| G N I t r o u p e n c o m e |
1 5 |
4 3 |
1 3 0 |
2 7 |
6 5 |
1 4 |
| / d A i i i i t t t m o r z a o n e p r e c a o n |
5 5 |
5 9 |
7 0 |
6 4 |
9 1 |
3 6 |
| h l i i C a n g e n p e n s o n a c c r u a s |
3 ‐ |
1 | 8 ‐ |
4 2 ‐ |
1 | 4 |
| h l C F a s o w |
1 0 3 |
1 0 3 |
1 9 2 |
4 9 |
1 5 7 |
4 5 |
| h k l d h C i i i i t t t a n g e s n w o r n g c a p a a n o e r e m s |
3 4 ‐ |
3 6 ‐ |
3 7 4 |
2 8 9 ‐ |
2 4 4 ‐ |
2 1 0 ‐ |
| h d i i i i i N t t t t e c a s u s e n o p e r a n g a c v e s |
6 9 |
6 7 |
5 6 6 |
2 4 0 ‐ |
8 7 ‐ |
1 5 6 ‐ |
| h f l f d d b l C i i i t t t t a s o u o w o r a o n s o a n g e d b l i i t t a n n a n g e a s s e s |
5 0 ‐ |
6 2 ‐ |
1 1 5 ‐ |
4 7 ‐ |
5 3 ‐ |
3 ‐ |
| h l f i F C F O t r e e a s o w r o m p e r a o n s |
1 9 |
5 | 4 5 1 |
2 8 7 ‐ |
1 4 0 ‐ |
1 5 9 ‐ |
in€m
Sales by division
Quarterly development Automotive
Operational result by division
in€m
Mechatronics
Hardparts Aftermarket Consolidation/Others
Free Cash Flowsummary Automotive
| i € n m |
Q 2 2 0 1 7 |
Q 3 2 0 1 7 |
Q 4 2 0 1 7 |
Q 1 2 0 1 8 |
Q 2 2 0 1 8 |
Δ Q 2 / '1 '1 7 8 |
|---|---|---|---|---|---|---|
| i N t e n c o m e |
5 0 |
2 5 |
4 4 |
4 5 |
5 2 |
2 |
| / d A i i i i t t t m o r z a o n e p r e c a o n |
3 2 |
3 7 |
3 9 |
3 6 |
3 8 |
6 |
| h l i i C a n g e n p e n s o n a c c r a s u |
‐ | ‐ | ‐ | 2 0 ‐ |
1 ‐ |
1 ‐ |
| h l C F a s o w |
8 2 |
6 2 |
8 3 |
6 1 |
8 9 |
7 |
| h k l d h C i i i i t t t a n g e s n w o r n g c a p a a n o e r e m s |
2 0 |
6 1 |
6 8 |
8 2 ‐ |
3 2 ‐ |
5 2 ‐ |
| h d i i i i i N t t t t e c a s u s e n o p e r a n g a c v e s |
1 0 2 |
1 2 3 |
1 5 1 |
2 1 ‐ |
5 7 |
4 5 ‐ |
| f f h l d d b l C i i i t t t t a s o u o w o r a o n s o a n g e d b l i i t t a n n a n g e a s s e s |
3 3 ‐ |
4 2 ‐ |
7 7 ‐ |
2 9 ‐ |
2 1 ‐ |
1 2 |
| h f l f i F t r e e c a s o w r o m o p e r a o n s |
6 9 |
8 1 |
7 4 |
0 5 ‐ |
3 6 |
3 3 ‐ |
in€m
Sales by division
Quarterly development Defence
Operational result by division
in€m
Free Cash flowsummary Defence
| i € n m |
Q 2 2 0 1 7 |
Q 3 2 0 1 7 |
Q 4 2 0 1 7 |
Q 1 2 0 8 1 |
Q 2 2 0 8 1 |
Δ Q 2 / '1 '1 8 7 |
|---|---|---|---|---|---|---|
| i N t e n c o m e |
8 | 3 2 |
7 6 |
2 1 ‐ |
2 3 |
1 5 |
| / d i i i i A t t t m o r z a o n e p r e c a o n |
2 2 |
2 1 |
2 9 |
2 6 |
2 5 |
3 0 |
| h l C i i a n g e n p e n s o n a c c r u a s |
6 ‐ |
2 | 2 ‐ |
2 ‐ |
2 | 8 |
| h l C F a s o w |
2 4 |
5 5 |
1 0 3 |
3 | 7 7 |
5 3 |
| h k l d h i i i i C t t t a n g e s n o r n g c a p a a n o e r e m s w |
3 8 ‐ |
8 8 ‐ |
3 2 7 |
2 2 5 ‐ |
2 2 8 ‐ |
1 9 0 ‐ |
| h d i i i i i N t t t t e c a s u s e n o p e r a n g a c v e s |
1 4 ‐ |
3 3 ‐ |
3 0 4 |
2 2 2 ‐ |
1 5 1 ‐ |
3 1 7 ‐ |
| f f h l d d b l C i i i t t t t a s o u o w o r a o n s o a n g e d b l i i t t a n n a n g e a s s e s |
1 9 ‐ |
1 9 ‐ |
3 5 ‐ |
1 7 ‐ |
2 0 ‐ |
1 ‐ |
| h f l f i F t r e e c a s o r o m o p e r a o n s w |
3 3 ‐ |
5 2 ‐ |
3 9 5 |
2 3 9 ‐ |
1 7 1 ‐ |
1 3 8 ‐ |
Appendix
Incomestatement Group
| In €m € I n m |
I S t t t n c o m e a e m e n |
||||||
|---|---|---|---|---|---|---|---|
| Q 2 2 0 1 7 |
Q 2 2 0 1 8 |
Δ | Q 2 2 0 1 7 |
Q 2 2 0 1 8 |
Δ | ||
| l S a e s |
9 1, 4 5 |
9 3 1, 4 |
3 4 |
||||
| 3 4 |
4 0 |
6 | |||||
| l i f T t t o a o p e r a n g p e r o r m a n c e |
1, 4 9 3 |
1, 5 3 3 |
4 0 |
i i ( ) N E B I T t t e o p e r a n g n c o m e |
8 1 |
9 9 |
1 8 |
| ‐ | 2 | ||||||
| i i N t t t e n e r e s n c o m e |
1 3 ‐ |
1 1 ‐ |
2 | ||||
| h O i i t t e r o p e r a n g n c o m e |
3 6 |
3 1 |
‐5 | ( ) i b f E E B T t a r n n g s e o r e a x |
6 8 |
9 0 |
2 2 |
| f l C i t t o s o m a e r a s |
8 4 1 |
9 4 7 |
‐4 7 |
I t n c o m e a x |
1 7 ‐ |
2 5 ‐ |
8 ‐ |
| l P e r s o n n e e x p e n s e s |
3 8 9 |
0 9 4 |
2 0 |
i N t e n c o m e |
5 1 |
6 5 |
1 4 |
| d A i i i i t t t m o r a o n, e p r e c a o n z d i i t a n m p a r m e n |
5 5 |
9 1 |
3 6 |
f h h: i o w c |
‐ | ‐ | |
| h O i t t e r o p e r a n g e x p e n s e s |
1 6 0 |
1 8 2 |
2 2 |
i i i M t t t n o r y n e r e s |
8 | 1 2 |
4 |
| f I n c o m e r o m d i i i t t c o m p a n e s c a r r e a e q u y |
1 | 7 | 6 | h l l h h l d R i t e n m e a s a r e o e r s |
4 3 |
5 3 |
1 0 |
| h f l l O i i t t e r n a n c a r e s u s |
‐4 | 4 | 8 | h E i a r n n g s p e r s a r e |
1. 0 1 |
1. 2 4 |
0. 2 3 |
| ( ) i i N E B I T t t e o p e r a n g n c o m e |
8 1 |
9 9 |
8 1 |
E B I T D A |
3 6 1 |
9 0 1 |
5 4 |
Cash flowstatement Group
Appendix
| I € n m |
C | h F a s |
l S t t t o w a e m e n |
||||
|---|---|---|---|---|---|---|---|
| H 1 2 0 17 |
H 1 2 0 1 8 |
Δ | H 1 2 0 17 |
H 1 2 0 1 8 |
Δ | ||
| Ne Inc t om e |
9 7 |
9 2 |
3 1 |
iv i de ds i d by he in l l G D R A t ta n p a ou me |
‐6 2 |
3 ‐7 |
‐1 1 |
| iza io de iat io d im irm Am t t t or n, p re c n an p a en |
2 1 1 |
15 5 |
3 4 |
Ot he f it d ist i bu io t r p ro r ns |
‐9 | ‐7 | 2 |
| io f Do C T A ta t n o |
‐3 0 |
0 ‐4 |
0 ‐1 |
Sa le f t ha o re as ur y s re s |
0 | 0 | 0 |
| ha in io is io C ng es p en s n p ro v ns |
‐7 | ‐1 | 6 | l p /ca l c bu by llin Ca ita ita tri tio int nt to tro sts p ay me p on ns no n‐c on g ere |
4 | 0 | ‐4 |
| ha he C in is io ot ng es r p ro v ns |
3 8 |
1 2 |
‐2 6 |
ha l da d bs d Inc in in i i iar ies te re as e s re s co ns o su |
0 | 0 | 0 |
| ha C in inv ies to ng es en r |
‐1 0 7 |
‐2 2 9 |
‐1 2 2 |
||||
| f f l de bt Bo ing ina ia rro w o nc s |
2 4 7 |
1 1 2 |
‐1 3 5 |
||||
| /o ha b les l b l ( C in iva ia i it ies ng es re ce w , |
|||||||
| f l de bt ) d d de fe d ina ia i & nc s an p re p a rre |
‐1 5 6 |
‐2 9 2 |
‐1 3 6 |
||||
| ite ms |
f f l de bt Re ina ia nt p ay me o nc s |
‐9 6 |
‐7 3 |
2 3 |
|||
| fro d Pr inc inv ie ity rat tm st at o a om e m es en ca rr eq u |
‐5 | ‐1 4 |
‐9 | f lea b l Re ing ig io nt at p ay me o s o ns |
0 | 0 | 0 |
| de ds d fro d D iv i ive inv ie ity tm ts at n r ec e m es en ca rr eq u |
2 | 1 | ‐1 | h f low fro f Ca ina ing iv it ies t s s m nc ac |
8 4 |
‐4 1 |
‐1 25 |
| he h d Ot inc n r on ‐ca s ex p en se s a n om e |
‐1 3 |
‐8 | 5 | ha f l r C in ina ia ng es nc es ou rce s |
‐1 3 2 |
‐4 0 0 |
‐2 6 8 |
| h f low fro Ca ing iv it ies at t s s m op er ac |
‐8 7 |
‐3 27 |
‐2 4 0 |
ha h h len ha C in d iva du ts to rat ng es ca s an ca s eq u e ex c ng e es |
‐7 | 0 | 7 |
| Inv in tm ts ts es en as se |
‐9 3 |
‐1 0 0 |
‐7 | l c ha in f ina ia l r To ta ng e nc es ou rce s |
‐1 3 9 |
‐4 2 0 |
‐2 8 1 |
| Ca h ip fro he d isp l o f a ts t et s re ce m os a ss s |
1 | 6 1 |
15 | Op ing h d h iva len Ja 1 ts en ca s an ca s eq u nu ar y |
6 6 1 |
7 5 7 |
1 4 1 |
| fo he ha f l iq i d f ina ia l a Pa nt r t et y me s p ur c se o u nc ss s |
‐2 2 3 |
‐1 2 0 |
1 0 3 |
los ing h d h iva len C ts ca s an ca s eq u |
3 4 4 |
3 3 7 |
‐7 |
| h ip fro he d isp l o f l iq i d f ina ia l a Ca ts t s re ce m os a u nc ss e |
0 | 0 | 0 | ||||
| h f low fro inv ing iv it ies Ca t t s s m es ac |
‐1 2 9 |
‐5 2 |
7 7 |
BalanceSheet Group
| la he S Ba t nc e e |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| I € n m |
31. 12. 201 7 |
01 .01 .20 18 |
30 .06 .20 18 |
Δ | 31. 12. 201 7 |
01 .01 .20 18 |
30 .06 .20 18 |
Δ | ||
| No ent ts n‐c urr a sse |
2, 712 |
2, 939 |
2, 920 |
‐19 | Eq uit y |
1, 955 |
1, 950 |
1, 975 |
25 | |
| Go od wil l |
55 0 |
550 | 550 | 0 | Sh ita l are cap |
11 2 |
11 2 |
11 2 |
0 | |
| Oth in ible tan ets er g ass |
22 9 |
229 | 191 | 38 ‐ |
Ad dit ion al p aid ‐in ita l cap |
54 0 |
54 0 |
54 6 |
6 | |
| ig hts Us ag e r |
158 | 163 | 5 | Re tai ned nin ear gs |
1, 209 |
1, 205 |
1, 223 |
18 | ||
| Pro lan nd uip rty t a nt pe , p eq me |
1, 387 |
1, 387 |
1, 37 1 |
16 ‐ |
Tre ha asu ry s res |
‐25 | ‐25 | ‐21 | 4 | |
| Inv est nt ert me p rop y |
46 | 46 | 45 | 1 ‐ |
Rh ein tal l A G s ha reh old ' eq me ers |
1, 836 |
1, 832 |
1, 860 |
||
| Inv ied ity est nts t e me c arr a qu |
24 2 |
242 | 258 | 16 | Mi rity int sts no ere |
11 9 |
11 8 |
11 5 |
‐3 | |
| Oth fin cia l a nt ts er n on ‐cu rre an sse |
73 | 142 | 141 | 1 ‐ |
||||||
| fer red De t axe s |
18 5 |
185 | 201 | 16 | No liab ilit ies ent n‐c urr |
1, 905 |
2, 048 |
2, 015 |
‐33 | |
| vis ion for nsi nd sim il Pro s pe on s a |
080 1, |
080 1, |
99 7 |
‐83 | ||||||
| Cu nt ts rre a sse |
3, 474 |
3, 468 |
3, 409 |
‐59 | he vis ion Ot nt r n on ‐cu rre pro s |
18 5 |
20 4 |
19 7 |
‐7 | |
| ori Inv ent es |
172 1, |
165 1, |
396 1, |
231 | fin cia l d ebt No ent n‐c urr an s |
2 57 |
69 6 |
75 1 |
55 | |
| l Co ntr act ts ua a sse |
‐ | 325 | 327 | 2 | fin cia l li ab ilit ies No ent n‐c urr an |
8 | 54 | 48 | ‐54 | |
| de iva ble Tra r ece s |
1, 217 |
897 | 1, 013 |
116 | he liab ilit ies Ot nt r n on ‐cu rre |
48 | ‐ | 50 | 50 | |
| uid fin l a Liq cia ts an sse |
11 9 |
119 | 85 | 34 ‐ |
fer red De tax es |
14 | 14 | 20 | ‐70 | |
| Oth fin cia l a ent ts er urr an sse c |
19 0 |
186 | 207 | 21 | ||||||
| ab les Inc eiv t om e ax rec |
11 | 11 | 36 | 25 | liab ilit ies Cu nt rre |
2, 326 |
2, 409 |
2, 339 |
‐8 | |
| sh nd h e len Ca iva ts a cas qu |
757 | 757 | 337 | 420 ‐ |
he Ot vis ion ent r c urr pro s |
59 5 |
64 1 |
65 6 |
‐65 | |
| for dis sal Ass ets po |
8 | 8 | 8 | l d ebt Cu Fin cia nt rre an s |
74 | 10 8 |
10 0 |
‐43 | ||
| fi al l iab ilit Cu nci ies nt rre na |
11 2 |
‐ | ‐ | |||||||
| li l ab ilit Co ies ntr act ua |
‐ | 636 | 57 1 |
|||||||
| de liab ilit Tra ies |
76 0 |
76 0 |
71 7 |
‐8 | ||||||
| Oth liab ilit ies ent er c urr |
71 1 |
19 0 |
18 2 |
39 | ||||||
| liab ilit Inc ies t om e ax |
74 | 74 | 11 3 |
39 | ||||||
| tal To ts a sse |
6, 186 |
6, 404 |
6, 329 |
‐75 | tal bil To Lia itie s |
6, 186 |
6, 407 |
6, 329 |
‐78 |
Appendix
Glossary
| bn | b l l i ion s |
m | l l i ion m |
|---|---|---|---|
| bp | ba is in ts s p o |
N N B S |
ho de fe S ir t r r an g e a nc e |
| C A G R |
de d h t te co mp ou n av er ag e g ro w ra |
N W C |
k l Ne ing i t ta w or ca p |
| C E R |
ha Co Ex Ra ta t te ns n c ng e s |
O E M |
l fac Or ig ina Eq ip M t tu u me n an u re r |
| C T A |
l Co tra tu tru t t n c a s a g re em en |
Op ing F C F t er a |
fre h f low Op ing t er a e c as |
| & D A |
& De ia ion Am iza ion t t t p re c or |
Op in . m arg |
Op ing in t er a ma rg |
| E | d Ex te p ec |
% P |
in Pe ta ts rce n g e p o |
| E B I T |
ing be fo d Ea In Ta te t a rn s re res n x |
& P L |
f i & Pr Lo Ac t t o ss co un |
| E B I T D A |
ing be fo ia ion d iza ion Ea In Ta De Am te t, t t t rn s re res x , p re c an or |
P Y |
iou Pr Ye ev s ar |
| E B T |
ing be fo Ea Ta rn s re x |
R D E |
l ive iss ion Re Dr Em a s |
| I E B |
k Inv Eu Ba tm t ro p ea n es en n |
O C R E |
l e loy d i Re tu ta rn o n ca p mp e |
| E P S |
ha Ea ing rn s p er s re |
Ro W |
f he l d Re W t t s o or |
| E P L |
lp lan E inz e |
T L V S |
l de fe Ta ica ir t te c a nc e s y s m |
| E V |
lec h le E ic Ve ic tr |
W A C C |
h d a f c l W ig i te t o ta e ve rag e c os ap |
| F T E |
l l len Fu T im Eq iva ts e u |
W L T P |
l dw de d h h les du W i Ha ize L ig Du Ve ic Te Pr t‐ ty t or rm on s oc e re |
| F X |
ha Fo ig te re n ex c ng e ra |
W O F E |
ho l ly d fo W ig ise te ow ne re n en rp r |
| G D P |
du Gr Do ic Pr t t os s me s o c |
||
| H E V |
br d a d lec h les Hy i E ic Ve ic tr n |
||
| I A A |
ion le b i l l lun In Au Au te t to te rn a a mo ss g |
||
| I C E |
l bu ion ine In te t rn a c om s en g |
||
| S I F R |
ion l ina ia l ing S da ds In F Re te t t ta rn a a nc p or n r |
||
| J V |
Jo in Ve t tu n re |
||
| L B P |
bo La is to rg e re p n |
||
| L V |
h h le L ig ic t v e |