|
|
 |
 |
 |
|
| |
| |
2nd
Quarter 2005 |
2nd
Quarter 2006 |
Change |
1st
Half 2005 |
1st
Half 2006 |
Change |
Full
Year 2005 |
| EUR million |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| Net Sales |
6,686 |
7,072 |
+5.8% |
13,072 |
14,188 |
+8.5% |
25,950 |
| |
|
|
|
|
|
|
|
| Change in sales |
|
|
|
|
|
|
|
| Volume |
0% |
+4% |
|
+1% |
+4% |
|
0% |
| Price |
+11% |
0% |
|
+9% |
+1% |
|
+8% |
| Currency |
-1% |
0% |
|
-1% |
+3% |
|
+1% |
| Portfolio |
+10% |
+2% |
|
+9% |
+1% |
|
+9% |
| |
|
|
|
|
|
|
|
| EBITDA1 |
1,101 |
1,308 |
+18.8% |
2,483 |
2,790 |
+12.4% |
4,315 |
| Special items |
(106) |
(34) |
|
(244) |
(162) |
|
(472) |
| EBITDA before special items |
1,207 |
1,342 |
+11.2% |
2,727 |
2,952 |
+8.3% |
4,787 |
| |
|
|
|
|
|
|
|
| EBITDA margin before special items |
18.1% |
19.0% |
|
20.9% |
20.8% |
|
18.4% |
| |
|
|
|
|
|
|
|
| EBIT2 |
707 |
878 |
+24.2% |
1,693 |
1,955 |
+15.5% |
2,633 |
| Special items |
(106) |
(50) |
|
(244) |
(178) |
|
(525) |
EBIT before
special items |
813 |
928 |
+14.1% |
1,937 |
2,133 |
+10.1% |
3,158 |
| |
|
|
|
|
|
|
|
| EBIT margin before special items |
12.2% |
13.1% |
|
14.8% |
15.0% |
|
12.2% |
| |
|
|
|
|
|
|
|
| Non-operating result |
(129) |
(232) |
-79.8% |
(260) |
(447) |
-71.9% |
(615) |
| |
|
|
|
|
|
|
|
| Net income |
406 |
452 |
+11.3% |
1,058 |
1,052 |
-0.6% |
1,597 |
| Earnings per share (EUR)3 |
0.56 |
0.60 |
|
1.45 |
1.41 |
|
2.19 |
| |
|
|
|
|
|
|
|
| Gross cash flow4 |
867 |
964 |
+11.2% |
1,927 |
2,090 |
+8.5% |
3,262 |
| |
|
|
|
|
|
|
|
| Net cash flow5 |
980 |
895 |
-8.7% |
709 |
959 |
+35.3% |
3,278 |
| |
|
|
|
|
|
|
|
| Capital expenditures (total) |
271 |
340 |
+25.5% |
452 |
759 |
+67.9% |
1,389 |
| |
|
|
|
|
|
|
|
| Research and development expenses |
453 |
448 |
-1.1% |
846 |
871 |
+3.0% |
1,766 |
| |
|
|
|
|
|
|
|
| Depreciation and amortization |
394 |
430 |
+9.1% |
790 |
835 |
+5.7% |
1,682 |
| |
|
|
|
|
|
|
|
| Number of employees at end of period6 |
|
|
|
86,500 |
110,200 |
+27.4% |
87,100 |
| Personnel expenses |
1,483 |
1,559 |
+5.1% |
2,904 |
3,113 |
+7.2% |
5,539 |
|
|
|
|
|
 |
|