|
|
Segment Reporting
| in T€ |
Steel |
Tubes |
| |
H1 2007 |
H1 2006 |
H1 2007 |
H1 2006 |
| Sales |
2,348,716 |
1,931,234 |
1,368,425 |
1,256,541 |
| Sales in own segment |
300,934 |
277,604 |
264,418 |
240,551 |
| Sales to other segments |
583,529 |
454,884 |
219,807 |
188,230 |
| External sales |
1,464,253 |
1,198,746 |
884,200 |
827,760 |
| |
|
|
|
|
| Earnings before tax (by divisions) |
377,257 |
203,562 |
138,899 |
138,003 |
| of which from associated companies |
[1,513] |
[362] |
-[420] |
[73,375] |
| Earnings before tax (EBT) |
377,257 |
203,562 |
138,899 |
138,003 |
| |
|
|
|
|
| Interest income |
70 |
74 |
1,482 |
635 |
| Interest expenses |
5,625 |
4,763 |
3,664 |
4,700 |
| of which interest portion of allocations to pension provisions |
[3,770] |
[3,852] |
[2,360] |
[2,070] |
| |
|
|
|
|
| Investments in tangible and intangible fixed assets |
103,086 |
60,266 |
23,995 |
10,385 |
| Depreciation/amortization of tangible and intangible fixed assets |
72,886 |
71,389 |
10,917 |
10,801 |
| |
|
|
|
|
| Earnings before interest and tax (EBIT) |
392,129 |
219,623 |
146,586 |
145,464 |
| EBIT before depreciation and amortization (EBITDA) |
465,015 |
291,012 |
157,502 |
155,593 |
| |
|
|
|
|
| Period-average core workforce |
6,789 |
6,959 |
4,257 |
4,200 |
| Trading |
Services |
Others/Consolidation |
Group |
| H1 2007 |
H1 2006 |
H1 2007 |
H1 2006 |
H1 2007 |
H1 2006 |
H1 2007 |
H1 2006 |
| 2,388,148 |
1,983,504 |
603,287 |
505,654 |
208,591 |
123,262 |
6,917,167 |
5,800,195 |
| 85,554 |
93,991 |
8,254 |
7,381 |
0 |
0 |
659,160 |
619,527 |
| 256,409 |
131,446 |
332,182 |
292,097 |
142,997 |
79,885 |
1,534,924 |
1,146,542 |
| 2,046,185 |
1,758,067 |
262,851 |
206,176 |
65,594 |
43,377 |
4,723,083 |
4,034,126 |
| |
|
|
|
|
|
|
|
| 121,369 |
78,458 |
14,282 |
12,103 |
11,763 |
-233,342 |
663,570 |
198,784 |
| [0] |
[0] |
[0] |
[0] |
[0] |
[0] |
[1,093] |
[73,737] |
| 121,369 |
78,458 |
14,282 |
12,103 |
11,763 |
-233,342 |
663,570 |
198,784 |
| |
|
|
|
|
|
|
|
| 4,425 |
3,113 |
299 |
302 |
51,959 |
15,230 |
58,235 |
19,354 |
| 7,267 |
8,663 |
6,287 |
5,995 |
35,768 |
24,037 |
58,611 |
48,158 |
| [1,266] |
[1,435] |
[5,451] |
[4,983] |
[23,009] |
[22,724] |
[35,856] |
[35,064] |
| |
|
|
|
|
|
|
|
| 4,871 |
5,188 |
10,708 |
10,555 |
104 |
119 |
142,764 |
86,513 |
| 5,465 |
5,615 |
10,116 |
10,129 |
3,781 |
1,028 |
103,165 |
98,962 |
| |
|
|
|
|
|
|
|
| 135,084 |
89,460 |
16,365 |
13,874 |
-3,839 |
-256,542 |
686,325 |
211,879 |
| 140,549 |
95,075 |
26,482 |
24,867 |
-58 |
-255,513 |
789,490 |
311,034 |
| |
|
|
|
|
|
|
|
| 1,843 |
1,717 |
4,044 |
3,977 |
130 |
119 |
17,062 |
16,970 |
|
|