Multi-year overview

KION Group multi-year overview

 

 

 

125

in € million

2015

2014

2013

2012*

2011

*

Key figures for 2012 were adjusted due to the retrospective application of IAS 19R (2011); Order intake, revenue, adjusted EBIT and adjusted EBITDA were aligned due to the Hydraulics Business.

1

Prior-year figures restated to reflect the change in the order intake calculation introduced in 2015.

2

Figures as at balance sheet date 31/12/

3

Adjusted for KION acquisition items and non-recurring items.

4

Net income 2012 included a net gain from the Weichai transaction in the amount of € 154.8 million.

5

ROCE is defined as the proportion of EBIT adjusted to capital employed.

6

Free cash flow is defined as cash flow from operating activities plus cash flow from investing activities.

7

Capital expenditure including capitalised development costs, excluding leased and rental assets.

8

Number of employees (full-time equivalents) as at balance sheet date 31/12/

Order intake1

5,215.6

4,771.2

4,489.1

4,590.3

4,681.9

Revenue

5,097.9

4,677.9

4,494.6

4,559.8

4,368.4

Order book1,2

864.0

764.1

693.3

807.8

953.0

 

 

 

 

 

 

Financial performance

 

 

 

 

 

EBITDA

824.2

714.2

708.8

914.4

569.2

Adjusted EBITDA3

850.0

780.4

721.5

700.5

665.3

Adjusted EBITDA margin3

16.7%

16.7%

16.1%

15.4%

15.2%

EBIT

422.8

347.0

374.2

549.1

213.2

Adjusted EBIT3

482.9

442.9

416.5

408.3

364.6

Adjusted EBIT margin3

9.5%

9.5%

9.3%

9.0%

8.3%

 

 

 

 

 

 

Net income (loss)4

221.1

178.2

138.4

161.4

−92.9

 

 

 

 

 

 

Financial position2

 

 

 

 

 

Total assets

6,440.2

6,128.5

6,026.4

6,213.2

6,066.3

Equity

1,848.7

1,647.1

1,610.0

660.7

−487.6

Net financial debt

573.5

810.7

979.3

1,790.1

2,631.3

ROCE5

11.9%

11.4%

 

 

 

 

 

 

Cash flow

 

 

 

 

 

Free cash flow6

332.7

305.9

195.6

513.6

230.8

Capital expenditure7

142.6

133.1

125.8

155.1

133.0

 

 

 

 

 

 

Employees8

23,506

22,669

22,273

21,215

21,862