 |
 |
|
||||||||||||
|
|||||||||||||
|
| 2007 | 2006 | 2005 IFRS | 2004 IFRS | 2004 | 2003 | 2002 | 2001 | 2000 | |
| Sales turnover | 37,974 | 33,749 | 52,895 | 49,975 | 49,723 | 48,448 | 48,222 | 46,249 | 43,979 |
| Operating cash-flow (EBITDA)(1) | 7,143 | 5,004 | 10,026 | 9,751 | 9,742 | 8,484 | 8,396 | 6,901 | 9,125 |
| Operating profit (EBIT)(2) | 3,318 | 0,376 | 5,767 | 5,994 | 7,857 | 6,929 | 7,061 | 4,732 | 8,110 |
| Financial results | -1,082 | -0,625 | -0,635 | -0,721 | -0,821 | -0,973 | -1,052 | -1,115 | -1,049 |
| Extraordinary results | 0,000 | 0,000 | 0,000 | 0,000 | -0,364 | -0,311 | 0,870 | -0,115 | -0,107 |
| Results before taxes(1) | 1,576 | 3,396 | 5,132 | 5,273 | 6,672 | 5,645 | 6,879 | 3,502 | 6,954 |
| Taxes | -1,007 | -1,601 | -1,573 | -1,655 | -2,002 | -2,218 | -2,968 | -1,407 | -2,613 |
| Goodwill depreciation(3) | -2,122 | -1,991 | -2,035 | -1,660 | -4,713 | -4,618 | -4,608 | -4,340 | -3,922 |
| Profit after taxes | 0,529 | 1,795 | 3,516 | 3,611 | 0,401 | -0,694 | -0,697 | -2,245 | 0,418 |
| Net cash-flow | 5,054 | 6,404 | 7,818 | 7,375 | 6,555 | 4,982 | 5,246 | 4,264 | 5,356 |
| Capitalization on 31 december | 31,899 | 29,588 | 35,147 | 27,875 | 27,875 | 21,040 | 14,738 | 19,553 | 30,240 |
| Equity | 25,136 | 25,576 | 27,236 | 24,735 | 20,512 | 21,052 | 22,562 | 23,883 | 27,107 |
| Net debt | 10,779 | 7,033 | 2,953 | 8,470 | 8,250 | 8,031 | 12,569 | 13,942 | 11,119 |
| Enterprise value | 42,678 | 36,621 | 38,100 | 36,345 | 36,125 | 29,071 | 27,307 | 33,495 | 41,359 |
'(1) result before depreciation, write-downs, interest and interest expenses, exchange rate gains (or losses) and before restructurings (closings and reorganisations of + EUR 2.914 K in 2006, - EUR 476 K in 2005).
'(2) excluding goodwill depreciation till 2004, included from 2004 IFRS
'(3) including trademarks, acquired businesses, and consolidation differences till 2004, without consolidation differences since 2004 IFRS
See also...