| |
Q1 2018 |
Q1 2017 |
in € million
|
Cont. ops. |
Disc. ops. |
|
Cont. ops. |
Disc. ops. |
|
| EBITDA |
526 |
0 |
526 |
334 |
0 |
334 |
| Acquisitions/ divestments |
-10 |
0 |
-10 |
0 |
0 |
0 |
| Restructuring |
22 |
0 |
22 |
12 |
0 |
12 |
| Other |
0 |
0 |
0 |
-1 |
0 |
-1 |
| Sub-total APM adjustments to EBITDA |
12 |
0 |
12 |
11 |
0 |
11 |
| Adjusted EBITDA |
538 |
0 |
538 |
345 |
0 |
345 |
| |
|
|
|
|
|
|
| Operating profit (EBIT) |
411 |
0 |
411 |
206 |
0 |
206 |
| APM adjustments to EBITDA |
12 |
0 |
12 |
11 |
0 |
11 |
| Impairments of PPE and Intangible assets |
0 |
0 |
0 |
5 |
0 |
5 |
| Sub-total APM adjustments to operating profit (EBIT) |
12 |
0 |
12 |
16 |
0 |
16 |
| Adjusted operating profit (EBIT) |
423 |
0 |
423 |
222 |
0 |
222 |
| |
|
|
|
|
|
|
| Net profit |
331 |
0 |
331 |
149 |
0 |
149 |
| APM adjustments to operating profit (EBIT) |
12 |
0 |
12 |
16 |
0 |
16 |
| APM adjustments to financial income and expense |
0 |
0 |
0 |
0 |
0 |
0 |
| Income tax related to APM adjustments |
-6 |
0 |
-6 |
-4 |
0 |
-4 |
| APM adjustments to share of the profit of associates/joint control entities |
0 |
0 |
0 |
2 |
0 |
2 |
| Sub-total APM adjustments to net profit |
6 |
0 |
6 |
14 |
0 |
14 |
| Adjusted net profit |
337 |
0 |
337 |
163 |
0 |
163 |
| |
|
|
|
|
|
|
| Net profit available to holders of ordinary shares |
328 |
0 |
328 |
147 |
0 |
147 |
| APM adjustments to net profit |
6 |
0 |
6 |
14 |
0 |
14 |
Adjusted net profit available to holders of
ordinary shares |
334 |
0 |
334 |
161 |
0 |
161 |
| |
|
|
|
|
|
|
| Average number of ordinary shares (million) |
|
|
174.8 |
|
|
175.1 |
| Earnings per share (EPS) (in €): |
|
|
|
|
| Net earnings per share |
1.88 |
0.00 |
1.88 |
0.84 |
0.00 |
0.84 |
| Adjusted net earnings per share |
1.91 |
0.00 |
1.91 |
0.92 |
0.00 |
0.92 |
