Investor Presentation • Feb 24, 2011
Investor Presentation
Open in ViewerOpens in native device viewer
February 24, 2011
Sales of €4,845 m increasing by 20%
Operating margin(1) of €325 m (6.7% of sales)
Net result of €197 m (4.1% of sales)
ROCE(4)of 32%
Ahead of the strategic plan disclosed in March 2010
| H 2 0 9 - |
H 2 1 0 - |
▲ | F Y 0 9 - |
F Y 1 0 - |
▲ | |
|---|---|---|---|---|---|---|
| T l l t ( ) o a s a e s M € |
4 0 2 7 , |
4 8 4 5 , |
2 0 % + |
4 9 9 7 , |
9 6 3 2 , |
2 8 % + |
| O E S l a e s ( M € ) |
3 2 8 6 , |
3 9 9 5 , |
2 2 % + |
6 0 2 9 , |
7 9 5 2 , |
3 2 % + |
| O i i t p e r a n g m a r g n ( M € ) ( 1) |
1 8 4 |
3 2 5 |
7 7 % + |
1 3 3 |
6 1 7 |
3 6 4 % + |
| f s les % as o a |
4. 6 % |
6. 7 % |
P 2. 1 t + |
1. 8 % |
6. 4 % |
P 4. 6 t + |
| N l |
6 0 |
1 9 7 |
2 2 8 % |
1 3 |
3 6 |
N A |
| t t e r e s ( M € ) u |
+ | ( ) 5 |
5 | |||
| f s % les as o a |
1. 5 % |
4. 1 % |
2. 6 P t + |
-2 0 % |
3. 8 % |
5. 8 P t + |
| ( E i h ) a r n n g p e r s a r e € |
0 9 7 |
2 6 3 |
1. 8 4 + |
( ) 2 0 4 |
4 8 6 |
6 9 0 + |
| O C R E ( 4) |
7 % |
3 2 % |
P 2 5 t + s |
7 % |
3 2 % |
P 2 5 t + s |
| E B I T D A ( f s ) % les as o a ( 5) |
1 1. 0 % |
1 2 1 % |
1. 1 P t + |
8 9 % |
1 1. 9 % |
3 0 P t + |
| N h f l t e c a s o ( M € ) w ( 2) |
1 4 8 |
1 9 9 |
3 4 % + |
9 9 |
4 4 0 |
3 4 4 % + |
| N f i i l d b t t e n a n c a e ( M € ) |
2 2 7 |
2 8 7 |
6 1 % - |
2 2 7 |
2 8 7 |
6 1 % - |
| H 2 0 9 - |
H 2 1 0 - |
▲ | ||
|---|---|---|---|---|
| O i i l E i t r g n a q u p m e n % f l a s o s a e s |
3 2 8 6 , 8 2 % |
5 3 9 9 , 8 2 % |
2 2 % + |
1 6 % * + |
| A f k t t e r m a r e % f l a s o s a e s |
6 2 6 1 5 % |
7 2 3 1 % 5 |
1 % 5 + |
* 1 2 % + |
| i M l l s c e a n e o s u f l % a s o s a e s |
1 1 5 3 % |
1 2 7 3 % |
1 0 % + |
% * 5 + |
| S l a e s |
4 0 2 7 , |
4 8 4 5 , |
2 0 % + |
1 % * 5 + |
*At same perimeter and exchange rates
February 24, 2011I 8
FY-10 Results I
* In % of OE light vehicle sales
| H 2 0 9 - |
H 2 1 0 - |
▲ | |
|---|---|---|---|
| T l l t o a s a e s ( M € ) |
4 0 2 7 , |
4 8 4 5 , |
2 0 % + |
| O E S l ( M € ) a e s |
3 2 8 6 , |
3 9 9 5 , |
2 2 % + |
| O i i t p e r a n g m a r g n ( M € ) ( 1) |
1 8 4 |
3 2 5 |
7 7 % + |
| f s % les as o a |
4. 6 % |
6. 7 % |
2. 1p ts + |
| N l t t e r e s ( M € ) u |
6 0 |
1 9 7 |
2 2 8 % + |
| f s % les as o a |
1. 5 % |
4. 1 % |
2. 6p ts + |
| E i h a r n n g p e r s a r e |
0 9 7 |
2 6 3 |
1. 8 4 + |
| R O C E ( 4) |
% 7 |
3 2 % |
2 P 5 t + s |
| E B I T D A ( % f s les ) ( 5) as o a |
1 1 % |
1 2 1 % |
1. 1 t + p |
| f N h l t ( ) e c a s o w M € ( 2) |
1 4 8 |
1 9 9 |
3 4 % + |
| N f i i l d b t t e n a n c a e ( M € ) |
2 2 7 |
2 8 7 |
6 1 % - |
Highest operating margin(1) and net result recorded over the last 11 years
-400
February 24, 2011I 12
FY-10 Results I
| L i h h i l d i * t t g v e c e s p r o u c o n ( f ) i l l i h i l m o n o e c e s v |
F Y -0 7 |
F Y -0 8 |
F Y -0 9 |
F Y -1 0 |
▲ F Y / -1 0 0 9 |
▲ F Y / -1 0 0 7 |
|---|---|---|---|---|---|---|
| E u r o p e |
2 2 6 |
2 1. 5 |
1 7 1 |
1 9 7 |
1 5 % + |
1 3 % - |
| A i s a |
2 9 0 |
5 2 9 |
3 0 1 |
3 8 3 |
2 8 % + |
3 2 % + |
| N h A i t o r m e r c a |
5 1 0 |
1 2 6 |
5 8 |
1 1. 9 |
3 9 % + |
2 1 % - |
| S h A i t o m e r c a u |
3 6 |
3 7 |
3 7 |
4 1 |
1 2 % + |
1 5 % + |
| W l d i d o r w e |
7 0 2 |
6 7 3 |
5 9 4 |
7 4 0 |
5 2 % + |
5 % + |
* JD Power estimates
In euro million and YoY variation
| F Y 0 9 - |
F Y 1 0 - |
▲ | |
|---|---|---|---|
| O i i l E i t r g n a q u p m e n % f l a s o s a e s |
6 0 2 9 , 8 0 % |
9 5 2 7 , 8 3 % |
3 2 % 2 % * 7 + + |
| A f k t t e r m a r e % f l a s o s a e s |
1 2 4 2 , 1 % 7 |
1 4 4 5 , 1 % 5 |
1 6 % * 1 4 % + + |
| M i l l s c e a n e o s u f % l a s o s a e s |
2 2 8 3 % |
2 3 5 2 % |
3 % 4 % * + - |
| S l a e s |
7 4 9 9 , |
9 6 3 2 , |
2 8 % 2 4 % * + + |
*At same perimeter and exchange rates
February 24, 2011I 17
FY-10 Results I
In % of OE sales
2007 2010
* Excluding Nissan
** Including Nissan
Worldwide Production** (YoY)+25%
OE sales in line or higher than automotive production
Order Intake / OE Sales ratio
FY-10 Results I
| I i l l i n e u r o m o n |
F Y 0 9 - |
F Y 1 0 - |
▲ |
|---|---|---|---|
| T l l t o a s a e s |
4 9 9 7 , |
9 6 3 2 , |
2 8 % + |
| G i r o s s m a r g n |
1 1 3 8 , |
1 3 7 5 , |
3 % 5 + |
| f l % o s a e s |
1 5 2 % |
1 8. 0 % |
2 8 t p s + |
| N R & D t e |
( ) 4 7 3 |
( ) 5 3 7 |
1 4 % + |
| f l % o s a e s |
6. 3 % - |
5 6 % - |
0. 7 t p - |
| S G & A e x p e n s e s |
( ) 3 2 5 |
( ) 8 1 5 |
9 % + |
| f l % o s a e s |
7. 1 % - |
6 0 % - |
1. 1 t p - |
| O i i t p e r a n g m a r g n ( 1) |
1 3 3 |
6 1 7 |
3 6 4 % + |
| % f l o s a e s |
1. 8 % |
6. 4 % |
4 6 t p s + |
| O i i t p e r a n g n c o m e |
8 4 |
9 0 5 |
6 0 2 % + |
| % f l o s a e s |
1. 1 % |
6. 1 % |
0 5 t p s + |
| N l t t e r e s u |
( ) 1 3 5 |
3 6 5 |
n a |
| f % l o s a e s |
2 0 % - |
3 8 % |
8 5 t p s + |
Streamlining the organization for a lightened cost structure
Sales(in € million)
February 24, 2011I 27
FY-10 Results I
R&D efforts sustained to comply with order intake at record high
February 24, 2011I 30
| 2 0 1 0 2 0 0 9 v s |
2 0 1 0 2 0 0 7 v s |
|
|---|---|---|
| S l |
2 8 % + |
1 % + |
| a e s |
€ 2 1 b + n |
€ 0 1 b + n |
| B k i t |
% 7 + |
1 0 % - |
| r e a e v e n p o n |
€ b 0 5 + n |
€ b 0 8 n - |
| F i d t e c o s s x |
7 % + |
8 % - |
| i / i M b l t a r g n v a r a e c o s s |
0 2 t p - |
0 5 t p + |
| O i i t p e r a n g m a r g n ( 1) |
4 6 t p s + |
2 8 t p s + |
2007 2008 2009 20107,4999,632Sales(in € million)8,6779,567
2010Comfort & Driving Assistanceas % of sales 11.5 %Powertrainas % of sales 11.1 %Thermalas % of sales 12.5 %Visibilityas % of sales 11.2%TOTAL 11.9 %
Improvement of the net income to 3.8% of sales
| I € i l l i n m o n |
F Y 0 9 - |
F Y 1 0 - |
▲ |
|---|---|---|---|
| T l l t o a s a e s |
7 4 9 9 , |
9 6 3 2 , |
2 8 % + |
| O i i t p e r a n g m a r g n ( 1) f l % a s o s a e s |
1 3 3 1. 8 % |
6 1 7 6. 4 % |
3 6 4 % + 4 6 t p s + |
| O h i & t e r n c o m e e p e n s e s x f % l a s o s a e s |
( ) 4 9 0. % 7 - |
( ) 2 7 0. 3 % - |
4 5 % - 0. 4 t p + |
| O i i t p e r a n g n c o m e f l % a s o s a e s |
8 4 1. 1 % |
9 0 5 6. 1 % |
% 6 0 2 + 5 0 t p s + |
| C f d b t t t o s o n e e O h f i i l t e r n a n c a e p e n s e s x A i t s s o c a e s |
( ) 6 0 ( ) 5 7 ( ) 3 4 |
( ) 6 7 ( ) 3 2 ( ) 1 |
1 2 % + 4 4 % - n a |
| f I b t n c o m e e o r e a e s x |
( ) 6 7 |
4 9 0 |
n a |
| T a e s x E f f i t t t e c e a r a e v x N i i i i t t t t o n s r a e g c a c v e s M i i i d h t t t t n o r y n e r e s a n o e r s |
( ) 7 9 n a 0 ( ) 7 |
( ) 1 0 4 2 1 % ( ) 2 ( ) 1 9 |
3 2 % + n a n a n a |
| N i t e n c o m e |
( ) 1 5 3 |
3 6 5 |
n a |
| F Y 0 7 - |
F Y 0 9 - |
F Y 1 0 - |
2 0 1 3 t t a r g e s ( Ma h 2 0 1 0, rc ) Inv to 's da es r y |
|
|---|---|---|---|---|
| T l l t o a s a e s |
€ b 9 6 n |
€ 5 b 7 n |
€ b 9 6 n |
€ b 1 0 0 n |
| O i i t p e r a n g m a r g n ( 1) |
3 6 % |
1 8 % |
6 4 % |
6 % 7 - |
| C i l t t a p a r n o e r u v |
4 0 |
4 0 |
5 0 |
5 0 |
| C R O E ( 5) |
1 4 % |
7 % |
3 2 % |
≥ 3 0 % |
FY-10 Results I
| i € i l l i n m o n |
F Y 0 9 - |
F Y 1 0 - |
▲ |
|---|---|---|---|
| E B I T D A ( 5) |
6 0 7 |
1 1 0 5 , |
2 % 7 + |
| O i k i i l t t p e r a n g o r n g c a p a w |
2 1 4 |
3 1 |
8 5 % - |
| R i & i l t t t e s r u c u r n g s o c a c o s s |
( ) 1 6 5 |
( ) 2 7 |
6 % 5 - |
| O h i l i t t t e r o p e r a o n a e m s |
( ) 1 2 0 |
( ) 1 1 8 |
2 % - |
| C a p e x |
( ) 4 4 4 |
( ) 4 6 4 |
4 % + |
| f F h l r e e c a s o w |
1 5 5 |
5 2 7 |
2 4 1 % + |
| I t t n e r e s |
( ) 4 8 |
( ) 2 5 |
8 % + |
| O h f i i l i t t e r n a n c a e m s |
( ) 8 |
( ) 3 5 |
3 3 9 % + |
| N h f l t e c a s o w ( 2) |
9 9 |
4 4 0 |
3 4 4 % + |
| f N i i l d b t t( e n a n c a e 3) |
7 2 2 |
2 7 8 |
6 1 % - |
FY-10 Results I
February 24, 2011I 44
February 24, 2011I 45
FY-10 Results I
Ahead of the strategic plan disclosed in March 2010
FY-10 Results I
Niles key figures (January to December 2010)
Valeo, new worldwide leader in Interior Controls
*to be adjusted at closing
February 24, 2011 I 49FY-10 Results I
Interior Control OEM sales
FY-10 Results I
February 24, 2011I 52
| ( h Y Y ) c a n g e o |
F l l e a r u y |
|---|---|
| ( f ) E & A i u r o p e r c a |
0 % |
| A i ( & h ) t s a o e r s |
5 % + |
| N h A i t o r m e r c a |
8 % + |
| S h A i t o m e r c a u |
% 7 + |
| W l d i d o r e w |
5 % + |
| 2 0 1 1 |
|
|---|---|
| i U d l t t n e r c u r r e n r a w m a e r a |
i i k d t t m a r e c o n o n s |
| \$ / A l i ( T ) m n m u u \$ C ( / T ) o p p e r \$ ( / ) Z i T n c |
2 0 0 5 , 9 5 0 0 , 2 4 0 0 , |
FY: 85% of risk neutralized
March 9, 2011In Paris
FY-10 Results I
43, rue BayenF-75848 Paris Cedex 17FranceTel.: +33 (0) 1.40.55.37.93Fax: +33 (0) 1.40.55.20.40E-mail: [email protected] site: www.valeo.com
| B l b T i k o o m e r g c e r |
F R F P |
|---|---|
| R T i k t e e r s c e r u |
O V L F P A |
| S I I N N b m e r u |
F R 0 0 0 1 3 0 3 3 8 |
| S h d i 3 1 1 2 2 0 1 0 t t a r e s o s a n n g a s p e r u |
8 2 0 9 6 1 7 7 , , |
| / T i k d i b l t c e r r a n g s m o y C S U I P N b m e r u E h c a n g e x R i A D R d t a o o r : |
V L E E Y 9 1 9 1 3 4 3 0 4 O C T 1 2 : |
|---|---|
| ( ) D i B k t e p o s a r y a n |
J P M o r g a n |
(1) Operating margin corresponds to operating income less other income and expenses
(2) Net cash flow corresponds to free cash flow less financial expenses and after taking into account the payment of dividends and financial flows relating to mergers and acquisitions.
(3) Net financial debt includes all long-term financial debts, short-term credits and bank overdrafts, less loans and other long-term financial assets, cash and cash equivalents
(4) ROCE corresponds to operating margin/capital employed less goodwill calculated over the last 12 months
(5) EBITDA corresponds to operating income before amortization of tangible and intangible assets and depreciation.
Statements contained in this report, which are not historical fact, constitute «Forward-Looking Statements.» Actual results may differ materially due to numerous important factors. Such factors include, among others, the cost and timing of implementing restructuring actions, the company's ability to generate cost savings or manufacturing efficiencies to offset or exceed contractually or competitively required price reductions, conditions in the automotive industry, and certain global and regional economic conditions. The company assumes no responsibility for any analysts'estimates and any other information prepared by third parties which we may reference in this report. Valeo does not intend or assume any obligation to review or confirm analysts' estimates or to update any forward-looking statement to reflect events or circumstances after the date of this report.
| Q 1 1 0 - |
Q 2 1 0 - |
Q 3 1 0 - |
Q 4 1 0 - |
|
|---|---|---|---|---|
| C f d D i i A i t t o m o r a n r v n g s s s a n c e |
4 0 8 |
4 4 0 |
4 1 8 |
4 3 8 |
| i S P t t o w e r r a n y s e m s |
6 3 6 |
7 0 8 |
6 2 5 |
7 1 4 |
| T h l S t e r m a y s e m s |
6 9 3 |
5 7 4 |
5 7 3 |
5 7 1 |
| S V i i b i l i t t s s e m s y y |
5 9 1 |
5 9 5 |
5 4 7 |
6 2 1 |
| T l l t o a s a e s |
2 3 0 9 , |
2 4 7 8 , |
2 3 4 2 , |
5 2 0 3 , |
| Q 1 1 0 - |
Q 2 1 0 - |
Q 3 1 0 - |
Q 4 1 0 - |
|
|---|---|---|---|---|
| S O E l a e s |
1, 8 9 8 |
2 0 5 9 , |
1, 9 2 9 |
2 0 6 6 , |
| A f k t t e r m a r e |
3 5 1 |
3 7 1 |
3 6 0 |
3 6 3 |
| M i l l s c e a n e o u s |
6 0 |
4 8 |
5 3 |
7 4 |
| T l l t o a s a e s |
2 3 0 9 , |
2 4 8 7 , |
2 3 4 2 , |
2 5 0 3 , |
| 2 0 0 8 |
2 0 0 9 |
2 0 1 0 |
||||
|---|---|---|---|---|---|---|
| ( in € i l l ion ) m |
H 1 |
H 2 |
H 1 |
H 2 |
H 1 |
H 2 |
| To l s les ta a |
4, 8 4 8 |
3, 8 2 9 |
3, 4 7 2 |
4, 0 2 7 |
4, 7 8 7 |
4, 8 4 5 |
| G in ro ss m ar g |
7 9 7 |
5 3 0 |
4 5 3 |
6 8 5 |
8 5 6 |
8 7 9 |
| % f s les as o a |
1 6. 4 % |
1 3. 8 % |
1 3. 0 % |
1 0 % 7. |
1 9 % 7. |
1 8. 1 % |
| R & D d itu ex p en res |
( ) 2 7 6 |
( ) 2 2 5 |
( ) 2 3 4 |
( ) 2 3 9 |
( ) 2 6 7 |
( ) 2 7 0 |
| Se l l ing & dm in is ive tra t a ex p en se s |
( 3 1 8 ) |
( 2 8 ) 7 |
( 2 0 ) 7 |
( 2 6 2 ) |
( 2 9 7 ) |
( 2 8 4 ) |
| O he inc & t r om e ex p en se s |
( ) 2 1 |
( ) 2 6 1 |
( ) 3 7 |
( ) 1 2 |
( ) 3 1 |
4 |
| O in in t p er a g co m e |
1 8 2 |
( ) 2 3 4 |
( ) 8 8 |
1 7 2 |
2 6 1 |
3 2 9 |
| % f s les as o a |
3. 8 % |
6. 1 % - |
2. 5 % - |
4. 3 % |
5. 5 % |
6. 8 % |
| Co f n de b t o t t s e |
( 2 2 ) |
( 2 3 ) |
( 2 1 ) |
( 3 9 ) |
( 3 2 ) |
( 3 5 ) |
| O f he ina ia l inc d e t r nc om e a n xp en se s |
( ) 6 |
( ) 5 3 |
( ) 3 7 |
( ) 2 0 |
( ) 1 4 |
( ) 1 8 |
| Eq ity in ing f a ia t e tes u ne ar n s o ss oc |
7 | 2 | ( ) 4 0 |
6 | 1 1 |
( 1 2 ) |
| In be fo in ta co m e re co m e xe s |
1 6 1 |
( 3 0 8 ) |
( 1 8 6 ) |
1 1 9 |
2 2 6 |
2 6 4 |
| Inc tax om e es |
( ) 5 6 |
5 | ( ) 2 6 |
( ) 5 3 |
( 4 ) 7 |
( 5 ) 7 |
| In fro in in t co m e m c on u g io t op er a ns |
1 0 5 |
( ) 3 0 3 |
( ) 2 1 2 |
6 6 |
1 9 7 |
2 0 7 |
| No ic iv it ies tra teg t n-s ac |
( ) 1 |
0 | 1 | ( ) 1 |
( ) 2 |
0 |
| in fo io Ne t t he d co m e r p er |
1 0 4 |
( ) 3 0 3 |
( ) 2 1 1 |
6 5 |
1 7 7 |
2 0 7 |
| M ino ity int t r er es |
( 4 ) |
( 4 ) |
( 2 ) |
( 5 ) |
( 9 ) |
( 1 0 ) |
| Ne in t co m e |
1 0 0 |
( 3 0 7 ) |
( 2 1 3 ) |
6 0 |
1 6 8 |
1 9 7 |
| ( of e s) In m illio ns uro |
Co mf nd t a or Dr ivi sis tan ng as ce Sy ste ms |
Po ain rtr we Sy ste ms |
Th al erm Sy ste ms |
Vis ibi lity Sy ste ms |
Ot he r |
TO TA L |
|---|---|---|---|---|---|---|
| Fir lf 2 st- ha 01 0 |
||||||
| Ne ale t s s |
84 8 |
1 3 44 |
1 4 47 |
1 1 86 |
4 7 87 |
|
| for th (ex clu din Gr ) nt e s eg me g ou p · |
83 2 |
1 3 33 |
1 4 37 |
1 1 74 |
11 | 4 7 87 |
| int les ( Gr ) nt ers eg me sa ou p · |
16 | 11 | 10 | 12 | ( 49 ) |
- |
| (1) EB ITD A |
10 0 |
13 1 |
19 3 |
13 5 |
5 | 56 4 |
| % les sa |
11 .8% |
9.7 % |
13 .3% |
11 .4% |
11 .8% |
|
| Ne h a nd de lop nd itu t re nt Inv in ibl nd in ible tm se arc ts tan ve me tan ex pe re es en g e a g |
( ) 69 |
( ) 74 |
( ) 67 |
( ) 63 |
6 | ( 7) 26 |
| for th eri od ts as se e p |
60 | 60 | 36 | 42 | 2 | 20 0 |
| (2) Se nt ts g me as se |
8 3 2 |
1 1 6 6 |
1 0 43 |
97 2 |
3 6 |
4 0 49 |
| Fir lf 2 st- ha 00 9 |
||||||
| Ne ale t s s |
62 7 |
95 1 |
1 0 12 |
90 4 |
3 4 72 |
|
| for th (ex clu din Gr ) nt e s eg me g ou p · |
61 3 |
94 2 |
1 0 11 |
89 6 |
10 | 3 4 72 |
| int les ( Gr ) nt ers eg me sa ou p · |
14 | 9 | 1 | 8 | ( 32 ) |
- |
| (1) EB ITD A |
38 | 86 | 62 | 41 | 2 | 22 9 |
| % les sa |
6.1 % |
9.0 % |
6.1 % |
4.5 % |
6.6 % |
|
| Ne h a nd de lop nd itu t re nt Inv in ibl nd in ible tm se arc ts tan ve me tan ex pe re es en g e a g |
( ) 60 |
( ) 53 |
( ) 65 |
( ) 56 |
- | ( 4) 23 |
| for th eri od ts as se e p |
58 | 83 | 37 | 57 | 2 | 23 7 |
| (2) Se nt ts g me as se |
78 3 |
1 1 0 3 |
9 0 8 |
97 6 |
26 | 3 79 7 |
| Co mf d ort an |
||||||
|---|---|---|---|---|---|---|
| ( In m illio of e s) ns uro |
Dr ivi sis tan ng as ce Sy ste ms |
Po ain rtr we Sy ste ms |
Th al erm Sy ste ms |
Vis ibi lity Sy ste ms |
Ot he r |
TO TA L |
| Se alf nd -h 20 10 co |
||||||
| Ne ale t s s |
85 6 |
1 3 39 |
1 4 86 |
1 1 68 |
4 8 45 |
|
| for th (ex clu din Gr ) nt e s eg me g ou p · |
84 3 |
1 3 27 |
1 4 73 |
1 1 52 |
50 | 4 8 45 |
| int les ( Gr ) nt ers eg me sa ou p · |
13 | 12 | 13 | 16 | ( 54 ) |
- |
| (1) EB ITD A |
96 | 16 6 |
17 4 |
12 9 |
21 | 58 6 |
| % les sa |
11 .2% |
12 .4% |
11 .7% |
11 .0% |
12 .1% |
|
| Ne h a nd de lop nd itu t re nt se arc ve me ex pe re |
( 71 ) |
( 72 ) |
( 66 ) |
( 58 ) |
( 3) |
( 27 0) |
| Inv in ible d i ible tm ts tan nta es en g an ng |
67 | 98 | 52 | 47 | 4 | 26 8 |
| (2) Se t a ets gm en ss |
86 2 |
1 1 70 |
1 0 33 |
92 9 |
36 | 4 0 30 |
| Se alf nd -h 20 09 co |
||||||
| Ne ale t s s |
71 7 |
1 0 60 |
1 2 46 |
1 0 34 |
4 0 27 |
|
| for th (ex clu din Gr ) nt e s eg me g ou p · |
70 2 |
1 0 57 |
1 2 32 |
1 0 26 |
10 | 4 0 27 |
| int les ( Gr ) nt ers eg me sa ou p · |
15 | 3 | 14 | 8 | ( ) 40 |
- |
| (1) EB ITD A |
68 | 12 1 |
11 8 |
10 5 |
29 | 44 1 |
| % les sa |
9.5 % |
11 .4% |
9.5 % |
10 .2% |
11 .0% |
|
| Ne h a nd de lop nd itu t re nt se arc ve me ex pe re |
( 58 ) |
( 73 ) |
( 59 ) |
( 54 ) |
5 | ( 23 9) |
| Inv in ible d i ible tm ts tan nta es en g an ng |
54 | 84 | 49 | 53 | 2 | 24 2 |
| (2) Se t a ets gm en ss |
80 0 |
1 1 27 |
90 8 |
95 9 |
34 | 3 8 28 |
| ( In m illio of e s) ns uro |
Co mf ort d an Dr ivi sis tan ng as ce Sy ste ms |
Po ain rtr we Sy ste ms |
Th al erm Sy ste ms |
Vis ibi lity Sy ste ms |
Ot he r |
TO TA L |
|---|---|---|---|---|---|---|
| 20 10 |
||||||
| Ne ale t s s |
1 7 04 |
2 6 83 |
2 9 33 |
2 3 54 |
9 6 32 |
|
| t (e lud ing G ) · se gm en xc rou p |
1 6 75 |
2 6 6 0 |
2 9 10 |
2 3 26 |
61 | 9 6 32 |
| int ( Gr ) · nt ers eg me ou p |
29 | 23 | 23 | 28 | ( 10 3) |
- |
| (1) EB ITD A |
19 6 |
29 7 |
3 67 |
26 4 |
26 | 1 1 50 |
| % les sa |
11 .5% |
11 .1% |
12 .5% |
11 .2% |
11 .9% |
|
| Re h a nd de lop nt nd itu t se arc ve me ex pe re, ne Inv in lan nd uip d tm ts rty t a nt es en pro pe , p eq me an |
( 14 0 ) |
( 14 6 ) |
( 13 3 ) |
( 12 1 ) |
3 | ( 7) 53 |
| int ible ts an g as se |
12 7 |
15 8 |
8 8 |
8 9 |
6 | 46 8 |
| (2) Se t a ets gm en ss |
86 2 |
1 1 70 |
1 0 33 |
92 9 |
36 | 4 0 30 |
| 20 09 |
||||||
| Ne ale t s s |
1 3 44 |
2 0 11 |
2 2 58 |
1 9 38 |
7 4 99 |
|
| t (e lud ing G ) · se gm en xc rou p |
1 3 15 |
1 9 99 |
2 2 43 |
1 9 22 |
20 | 7 4 99 |
| ( Gr ) · int nt ers eg me ou p |
29 | 12 | 15 | 16 | ( ) 72 |
- |
| (1) EB ITD A |
10 6 |
20 7 |
18 0 |
14 6 |
31 | 67 0 |
| % les sa |
7.9 % |
10 .3% |
8.0 % |
7.5 % |
8.9 % |
|
| Re h a nd de lop nd itu nt t se arc ve me ex pe re, ne Inv in lan nd uip d tm ts rty t a nt es en pro pe , p eq me an |
( 11 8) |
( 12 6) |
( 12 4) |
( 11 0) |
5 | ( 47 3) |
| int ible ts an g as se |
11 2 |
16 7 |
86 | 11 0 |
4 | 47 9 |
| (2) Se t a ets gm en ss |
80 0 |
1 1 27 |
90 8 |
95 9 |
34 | 3 8 28 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.