This overview may include historically adjusted values in order to ensure comparability with the reporting period.
€ million |
|
2018 |
|
2019 |
|
2020 |
|
2021 |
|
2022 |
|
Change in % |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Results of operations |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net sales |
|
14,836 |
|
16,152 |
|
17,534 |
|
19,687 |
|
22,232 |
|
12.9% |
||||||||||
Operating result (EBIT)1 |
|
1,727 |
|
2,120 |
|
2,985 |
|
4,179 |
|
4,474 |
|
7.1% |
||||||||||
Margin (% of net sales)1 |
|
11.6% |
|
13.1% |
|
17.0% |
|
21.2% |
|
20.1% |
|
|
||||||||||
EBITDA2 |
|
3,528 |
|
4,066 |
|
4,923 |
|
5,946 |
|
6,504 |
|
9.4% |
||||||||||
Margin (% of net sales)1 |
|
23.8% |
|
25.2% |
|
28.1% |
|
30.2% |
|
29.3% |
|
|
||||||||||
Adjustments1 |
|
272 |
|
318 |
|
279 |
|
157 |
|
345 |
|
>100.0% |
||||||||||
EBITDA pre1 |
|
3,800 |
|
4,385 |
|
5,201 |
|
6,103 |
|
6,849 |
|
12.2% |
||||||||||
Margin (% of net sales)1 |
|
25.6% |
|
27.1% |
|
29.7% |
|
31.0% |
|
30.8% |
|
|
||||||||||
Profit before income tax |
|
1,461 |
|
1,735 |
|
2,630 |
|
3,924 |
|
4,287 |
|
9.3% |
||||||||||
Profit after tax |
|
3,396 |
|
1,324 |
|
1,994 |
|
3,065 |
|
3,339 |
|
8.9% |
||||||||||
Earnings per share (in €) |
|
7.76 |
|
3.04 |
|
4.57 |
|
7.03 |
|
7.65 |
|
8.8% |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Assets and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets |
|
36,888 |
|
43,808 |
|
41,796 |
|
45,362 |
|
48,526 |
|
7.0% |
||||||||||
Non-current assets |
|
27,652 |
|
34,805 |
|
32,516 |
|
34,380 |
|
36,325 |
|
5.7% |
||||||||||
thereof: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Goodwill |
|
13,764 |
|
17,114 |
|
15,959 |
|
17,004 |
|
18,415 |
|
8.3% |
||||||||||
Other intangible assets |
|
7,237 |
|
9,221 |
|
7,653 |
|
7,612 |
|
7,302 |
|
-4.1% |
||||||||||
Property, plant, and equipment |
|
4,811 |
|
6,192 |
|
6,421 |
|
7,217 |
|
8,203 |
|
13.7% |
||||||||||
Current assets |
|
9,236 |
|
9,003 |
|
9,280 |
|
10,982 |
|
12,201 |
|
11.1% |
||||||||||
thereof: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Inventories |
|
2,764 |
|
3,342 |
|
3,294 |
|
3,900 |
|
4,632 |
|
18.8% |
||||||||||
Trade receivables and other current receivables |
|
3,226 |
|
3,488 |
|
3,221 |
|
3,646 |
|
4,114 |
|
12.8% |
||||||||||
Cash and cash equivalents |
|
2,170 |
|
781 |
|
1,355 |
|
1,899 |
|
1,854 |
|
-2.4% |
||||||||||
Equity |
|
17,233 |
|
17,914 |
|
17,017 |
|
21,416 |
|
26,005 |
|
21.4% |
||||||||||
Financial liabilities |
|
8,896 |
|
13,194 |
|
12,142 |
|
10,801 |
|
10,428 |
|
-3.5% |
||||||||||
Non-current |
|
6,681 |
|
8,644 |
|
9,785 |
|
8,270 |
|
9,200 |
|
11.3% |
||||||||||
Current |
|
2,215 |
|
4,550 |
|
2,357 |
|
2,531 |
|
1,228 |
|
-51.5% |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liquidity |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Payments for investments in intangible assets3 |
|
106 |
|
208 |
|
150 |
|
355 |
|
275 |
|
-22.5% |
||||||||||
Payments for investments in property, plant, and equipment3 |
|
910 |
|
813 |
|
1,413 |
|
1,066 |
|
1,531 |
|
43.7% |
||||||||||
Business free cash flow3 |
|
2,219 |
|
2,856 |
|
3,477 |
|
4,616 |
|
4,259 |
|
-7.7% |
||||||||||
Net financial debt1 |
|
6,701 |
|
12,363 |
|
10,758 |
|
8,753 |
|
8,328 |
|
-4.9% |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other key data |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Equity ratio (in %)1 |
|
46.7% |
|
40.9% |
|
40.7% |
|
47.2% |
|
53.6% |
|
13.6% |
||||||||||
Research and development costs |
|
2,227 |
|
2,268 |
|
2,288 |
|
2,426 |
|
2,521 |
|
3.9% |
||||||||||
Dividend per share (in €) |
|
1.25 |
|
1.30 |
|
1.40 |
|
1.85 |
|
2.204 |
|
19.0% |
||||||||||
Employees (number as of December 31) |
|
51,713 |
|
57,036 |
|
58,096 |
|
60,334 |
|
64,232 |
|
6.5% |
||||||||||
|
||||||||||||||||||||||