Segment Report

Segment report

 

LMH

STILL

Other

Consoli-
dation/Re-
conciliation

Total

€ thousand

Q1
2012

 

 

 

 

 

*

Excluding leased assets

**

Number of employees in full-time equivalents as at 31 March

 

 

 

 

 

 

 

Revenue from external customers

 

756,326

377,315

10,758

1,144,399

Intersegment revenue

 

17,484

35,077

48,247

-100,808

Total revenue

 

773,810

412,392

59,005

-100,808

1,144,399

 

 

 

 

 

 

 

Earnings before taxes

 

75,664

14,165

-50,355

-149

39,325

 

 

 

 

 

 

 

Financial income

 

12,961

4,519

21,207

-4,494

34,193

Financial expense

 

-16,402

-10,456

-63,428

4,494

-85,792

= Financial result

 

-3,441

-5,937

-42,221

-51,599

 

 

 

 

 

 

 

EBIT

 

79,105

20,102

-8,134

-149

90,924

 

 

 

 

 

 

 

+ Non-recurring items

 

-5,687

4,438

2,785

1,536

+ KION acquisition items

 

7,287

1,417

270

8,974

 

 

 

 

 

 

 

= Adjusted EBIT

 

80,705

25,957

-5,079

-149

101,434

 

 

 

 

 

 

 

Carrying amount of
equity investments

 

29,337

4,647

33,984

Capital expenditures*

 

14,419

8,142

2,645

25,206

Depreciation*

 

24,428

10,129

3,783

38,340

Order intake

 

812,368

429,455

59,005

-93,655

1,207,173

Number of employees**

 

13,927

7,433

692

22,052

Segment report

 

LMH

STILL

Other

Consoli-
dation/Re-
conciliation

Total

€ thousand

Q1
2011

 

 

 

 

 

*

Excluding leased assets

**

Number of employees in full-time equivalents as at 31 March

 

 

 

 

 

 

 

Revenue from external customers

 

642,408

370,103

3,679

1,016,190

Intersegment revenue

 

18,968

29,462

43,416

-91,846

Total revenue

 

661,376

399,565

47,095

-91,846

1,016,190

 

 

 

 

 

 

 

Earnings before taxes

 

49,459

8,242

-45,917

-393

11,391

 

 

 

 

 

 

 

Financial income

 

11,434

3,325

40,624

-3,796

51,587

Financial expense

 

-14,476

-9,988

-79,673

3,796

-100,341

= Financial result

 

-3,042

-6,663

-39,049

-48,754

 

 

 

 

 

 

 

EBIT

 

52,501

14,905

-6,868

-393

60,145

 

 

 

 

 

 

 

+ Non-recurring items

 

1,536

2,517

1,937

5,990

+ KION acquisition items

 

6,553

1,499

433

8,485

 

 

 

 

 

 

 

= Adjusted EBIT

 

60,590

18,921

-4,498

-393

74,620

 

 

 

 

 

 

 

Carrying amount of
equity investments

 

33,279

4,408

37,687

Capital expenditures*

 

13,293

6,440

2,307

22,040

Depreciation*

 

24,368

11,158

3,292

38,818

Order intake

 

768,161

447,058

47,095

-104,931

1,157,383

Number of employees**

 

12,383

7,277

494

20,154

to pagetop