|
1999
|
1998
|
LIQUIDITY
|
Current ratio (current assets/current liabilities5)
|
2.13
|
|
ACID TEST (liquid funds/current liabilities)
|
0.16
|
|
DEBT6
|
Quantity
|
|
|
debt/(debt + equity)
|
89%
|
80%
|
Quality (current liabilities/debt)
|
39%
|
|
Cost of debt (interest paid/debt)
|
6%
|
7%
|
ASSET MANAGEMENT
|
ASSET TURNOVER
|
|
|
sales/assets
|
0.92
|
1.05
|
sales/fixed assets
|
3.92
|
4.13
|
DAYS
|
collection period (trade receivables/sales x 365)
|
25.64
|
22.91
|
credit period (trade payables/sales x 365)
|
23.74
|
20.64
|
EXPENSES
|
production cost/sales
|
83.59%
|
83.96%
|
marketing and administration cost/sales
|
13.66%
|
12.84%
|
total expenses/sales
|
97.25%
|
96.80%
|
PERFORMANCE
|
(sales 98 - sales 99)/sales 98
|
6.6%
|
|
results from ordinary business activities, mil.euro
|
1111
|
1061
|
net income/loss, mil.euro
|
-2487
|
462
|
cash flow, mil.euro
|
2807
|
2479
|
MARGIN AND PROFIT
|
ROS (profit/sales)
|
2.71%
|
3.82%
|
gross profit/sales
|
16%
|
16%
|
ROI (EBIT7/assets)
|
2.48%
|
4.02%
|
ROE net profit/equity (after extraordinary result)
|
-63.25%
|
7.17%
|
KEY DATA PER SHARE
|
dividend in euro ordinary share
|
0.4
|
10.23
|
preference share
|
0.42
|
10.74
|
Cash Flow Per Share
|
4.19
|
3.71
|
shareholders equity
|
5.47
|
9.28
|
|
BMW
|
FORD
|
LIQUIDITY
|
Current ratio
|
2.13
|
1.98
|
DEBT8
|
Quantity (total liabilities/total funds)
|
89%
|
90%
|
Quality (current liabilities/debt)
|
39%
|
17%
|
|
|
|
ASSETS MANAGEMENT
|
ASSET TURNOVER (sales/assets)
|
0.92
|
0.50
|
DAYS
|
collection period
|
25.64
|
10.04
|
credit period
|
23.74
|
38.51
|
SALES
|
(sales 99 - sales 98)/sales 98*100%
|
6.6%
|
15.0%
|
EXPENSES
|
production cost/sales
|
83.59%
|
86.91%
|
marketing and administration cost/sales
|
13.66%
|
6.97%
|
total expenses/sales
|
97.25%
|
93.88%
|
MARGIN AND PROFIT
|
ROS (profit/sales)
|
2.71%
|
6.12%
|
GROSS PROFIT (gross profit/sales)
|
16%
|
13%
|
ROI (EBIT/assets)
|
2.48%
|
3.03%
|
DUPONT ANALYSIS /ROI
|
(EBIT/sales x sales/assets)
|
2.71% X 0.92
|
6.12% X 0.50
|
ROE (net profit/equity) before extraordinary result
|
16.86%
|
26%
|
ROE (after extraordinary result)
|
-63.25%
|
|