Quarterly statistics

Revenue

1,056

1,401

1,372

1,139

4,968

Decorative Paints

1,196

1,461

1,435

1,204

5,296

1,049

1,260

1,239

1,238

4,786

Performance Coatings

1,237

1,312

1,295

1,326

5,170

1,154

1,258

1,272

1,259

4,943

Specialty Chemicals

1,351

1,350

1,349

1,285

5,335

(13)

(12)

(16)

(16)

(57)

Other activities/eliminations

(22)

(26)

(28)

(28)

(104)

3,246

3,907

3,867

3,620

14,640

Total

3,762

4,097

4,051

3,787

15,697

EBITDA

82

205

198

63

548

Decorative Paints

90

191

148

11

440

143

191

166

147

647

Performance Coatings

143

170

157

141

611

207

257

254

221

939

Specialty Chemicals

241

220

238

207

906

(33)

(39)

(44)

(54)

(170)

Other activities/eliminations

(37)

(30)

(36)

(58)

(161)

399

614

574

377

1,964

Total

437

551

507

301

1,796

12.3

15.7

14.8

10.4

13.4

EBITDA margin (in %)

11.6

13.4

12.5

7.9

11.4

Depreciation

(29)

(32)

(31)

(32)

(124)

Decorative Paints

(30)

(30)

(33)

(33)

(126)

(19)

(21)

(20)

(21)

(81)

Performance Coatings

(21)

(21)

(21)

(24)

(87)

(52)

(53)

(54)

(55)

(214)

Specialty Chemicals

(55)

(56)

(56)

(60)

(227)

(5)

(4)

(2)

(5)

(16)

Other activities/eliminations

(2)

(3)

(4)

(2)

(11)

(105)

(110)

(107)

(113)

(435)

Total

(108)

(110)

(114)

(119)

(451)

Amortization

(19)

(20)

(19)

(23)

(81)

Decorative Paints

(21)

(20)

(20)

(23)

(84)

(6)

(7)

(6)

(7)

(26)

Performance Coatings

(7)

(7)

(7)

(8)

(29)

(11)

(12)

(12)

(11)

(46)

Specialty Chemicals

(12)

(13)

(13)

(16)

(54)

–

1

(2)

(1)

(2)

Other activities/eliminations

–

–

(1)

(2)

(3)

(36)

(38)

(39)

(42)

(155)

Total

(40)

(40)

(41)

(49)

(170)

EBIT

34

153

148

8

343

Decorative Paints

39

141

95

(45)

230

118

163

140

119

540

Performance Coatings

115

142

129

109

495

144

192

188

155

679

Specialty Chemicals

174

151

169

131

625

(38)

(42)

(48)

(60)

(188)

Other activities/eliminations

(39)

(33)

(41)

(62)

(175)

258

466

428

222

1,374

Total

289

401

352

133

1,175

7.9

11.9

11.1

6.1

9.4

EBIT margin (in %)

7.7

9.8

8.7

3.5

7.5

Operating income

19

146

136

(26)

275

Decorative Paints

37

137

57

(94)

137

101

153

129

104

487

Performance Coatings

106

155

114

83

458

126

195

164

119

604

Specialty Chemicals

173

147

169

133

622

(22)

(39)

(48)

(38)

(147)

Other activities/eliminations

(39)

(11)

(39)

(86)

(175)

224

455

381

159

1,219

Total

277

428

301

36

1,042

Incidentals per Business Area

(15)

(7)

(12)

(34)

(68)

Decorative Paints

(2)

(4)

(38)

(49)

(93)

(17)

(10)

(11)

(15)

(53)

Performance Coatings

(9)

13

(15)

(26)

(37)

(18)

3

(24)

(36)

(75)

Specialty Chemicals

(1)

(4)

–

2

(3)

16

3

–

22

41

Other activities/eliminations

–

22

2

(24)

–

(34)

(11)

(47)

(63)

(155)

Total

(12)

27

(51)

(97)

(133)

Incidentals included in operating income

(17)

(21)

(53)

(29)

(120)

Restructuring costs

(9)

(20)

(47)

(55)

(131)

(9)

8

–

(48)

(49)

Results related to major legal, antitrust and environmental cases

1

21

2

(33)

(9)

1

1

15

16

33

Results on acquisitions and divestments

–

26

(5)

(11)

10

(9)

1

(9)

(2)

(19)

Other incidental results

(4)

–

(1)

2

(3 )

(34)

(11)

(47)

(63)

(155)

Total

(12)

27

(51)

(97)

(133)

Incidentals per cost category

(16)

(20)

(37)

(53)

(126)

Cost of sales

(4)

(5)

(25)

(18)

(52)

(5)

(3)

(7)

(28)

(43)

Selling expenses

(3)

(9)

(20)

(34)

(66)

(7)

1

(3)

(4)

(13)

General and administrative expenses

(1)

(4)

(1)

(18)

(24)

–

–

(2)

1

(1)

Research and development expenses

–

–

(1)

(8)

(9)

(6)

11

2

21

28

Other operating income/(expenses)

(4)

45

(4)

(19)

18

(34)

(11)

(47)

(63)

(155)

Total

(12)

27

(51)

(97)

(133)

Reconciliation net financing expense

12

12

16

11

51

Financing income

14

17

14

12

57

(67)

(72)

(53)

(48)

(240)

Financing expenses

(61)

(63)

(49)

(129)

(302)

(55)

(60)

(37)

(37)

(189)

Net interest on net debt

(47)

(46)

(35)

(117)

(245)

Other interest movements

(25)

(26)

(26)

(23)

(100)

Financing expenses related to pensions

(16)

(13)

(15)

(15)

(59)

(8)

(29)

(6)

4

(39)

Interest on provisions

(5)

(12)

(13)

(16)

(46)

–

2

(1)

-

1

Other items

5

7

(7)

7

12

(33)

(53)

(33)

(19)

(138)

Net other financing charges

(16)

(18)

(35)

(24)

(93)

(88)

(113)

(70)

(56)

(327)

Net financing expenses

(63)

(64)

(70)

(141)

(338)

Quarterly net income analysis

5

7

9

4

25

Results from associates and joint ventures

7

8

9

(1)

23

(18)

(26)

(22)

(17)

(83)

Profit attributable to non-controlling interests

(16)

(22)

(18)

(8)

(64)

141

349

320

107

917

Profit/(loss) before tax

221

372

240

(106)

727

(53)

(76)

(81)

40

(170)

Income tax

(73)

(99)

(74)

52

(194)

88

273

239

147

747

Profit/(loss) for the period from continuing operations

148

273

166

(54)

533

38

22

25

(37)

19

Effective tax rate (in %)

33

27

31

49

27

Earnings per share from continuing operations (in €)

0.30

1.06

0.93

0.55

2.85

Basic

0.57

1.07

0.63

(0.26)

2.01

0.30

1.05

0.92

0.55

2.83

Diluted

0.56

1.07

0.63

(0.26)

1.99

Earnings per share from discontinued operations (in €)

0.05

0.11

0.09

0.14

0.38

Basic

(0.02)

0.07

–

(0.03)

0.03

0.05

0.11

0.09

0.14

0.38

Diluted

(0.02)

0.07

–

(0.03)

0.03

Earnings per share from total operations (in €)

0.35

1.17

1.02

0.69

3.23

Basic

0.55

1.14

0.63

(0.29)

2.04

0.35

1.16

1.01

0.69

3.21

Diluted

0.54

1.14

0.63

(0.29)

2.02

Number of shares (in millions)

232.7

233.3

233.4

233.5

233.2

Weighted average number of shares

233.6

233.9

234.0

234.3

233.9

233.2

233.4

233.5

233.5

233.5

Number of shares at end of quarter

233.7

234.0

234.0

234.7

234.7

Adjusted earnings (in € millions)

141

349

320

107

917

Profit/(loss) before tax from continuing operations

221

372

240

(106)

727

34

11

47

63

155

Incidentals reported in operating income

12

(27)

51

97

133

36

38

39

42

155

Amortization of intangible assets

40

40

41

49

170

(71)

(97)

(107)

(4)

(279)

Adjusted income tax

(88)

(107)

(100)

9

(286)

(18)

(26)

(22)

(17)

(83)

Non-controlling interests

(16)

(22)

(18)

(8)

(64)

122

275

277

191

865

Adjusted net income for continuing operations

169

256

214

41

680

0.52

1.18

1.19

0.82

3.71

Adjusted earnings per share (in €)

0.72

1.09

0.91

0.17

2.91