Sales

–

–

2,477.5

2,022.8

Royalty, license and commission income

–

–

86.2

76.1

Total revenues

–

–

2,563.8

2,098.9

Gross margin

–

–

1,924.1

1,612.2

Marketing and selling expenses

–0.5

–1.1

–591.6

–468.2

Royalty, license and commission expenses

–

–

–111.3

–122.2

Administration expenses

–19.5

–16.3

–124.9

–104.4

Other operating expenses and income

–5.3

–34.2

–97.1

–134.9

Research and development

–

0.1

–379.5

–347.2

Operating result

–25.3

–51.5

371.6

294.8

Exceptional items

–

–

158.0

–

Earnings before interest and tax (EBIT)

–25.3

–51.5

529.5

294.8

Net operating assets*

66.8

74.7

17,856.6

18,470.5

Segment liabilities*

–11.7

–14.9

–1,787.9

–1,898.4

Capital spending on property, plant and equipment

0.1

0.1

74.9

64.7

Investments in intangible assets

2.4

0.9

9.3

14.0

Depreciation and amortization

–1.5

–0.6

–302.5

–220.2

Impairment losses

–

–

–50.4

–26.2

Net cash flows from operating activities

252.1

–111.8

284.9

278.7

Net cash flows from investing activities

259.9

1,344.8

104.3

1,269.5

Free cash flow

255.9

–120.4

645.3

194.8

Underlying free cash flow

255.9

–108.6

185.6

206.6

FCR in %

–

–

7.2

9.8

ROS in %

–

–

14.5

14.0