Special items

Enlarge table
Download XLS (27 kB)

Special items
by sales line

€ million

12M 2012 as reported

9M 2012 as reported

9M 2013 as reported

12M 2012 special items

9M 2012 special items

9M 2013 special items

12M 2012 before special items

9M 2012 before special items

9M 2013 before special items

1

Adjustment of previous year (see chapter “Notes to the group accounting principles and methods”)

EBITDA

3,0171

1,5421

1,657

279

127

–54

3,2961

1,6691

1,603

thereof METRO Cash & Carry

1,1351

5671

569

67

74

65

1,2021

6411

634

Media-Saturn

570

207

152

55

–3

15

625

204

167

Real

223

135

205

52

–2

–124

276

134

82

Galeria Kaufhof

240

55

47

0

0

15

240

55

62

Real Estate

1,039

688

723

–4

–2

–21

1,035

686

702

Others

–166

–102

–23

109

61

–1

–57

–41

–24

Consolidation

–24

–9

–16

–1

0

–3

–25

–9

–20

EBIT

1,3951

4091

703

585

297

25

1,9791

7061

728

thereof METRO Cash & Carry

6881

2591

339

263

200

103

9511

4591

442

Media-Saturn

235

–3

–54

91

–3

21

326

–6

–33

Real

25

0

118

77

–4

–119

102

–4

–1

Galeria Kaufhof

136

–24

–32

0

0

16

136

–24

–16

Real Estate

607

368

447

45

43

8

652

411

455

Others

–278

–184

–104

109

61

–1

–168

–124

–105

Consolidation

–19

–5

–12

–1

0

–3

–20

–5

–15

Net financial result

–5661

–4391

–514

22

21

68

–5431

–4171

–446

EBT

8291

–301

189

607

318

93

1,4361

2891

282

Income taxes

–7141

161

–260

9

–139

–6

–7061

–1241

–266

Profit or loss for the period

1151

–141

–71

615

179

87

7301

1651

16

Profit or loss for the period attributable to noncontrolling interests

98

5

0

0

0

7

98

5

7

Profit or loss for the period attributable to shareholders of METRO AG

171

–191

–71

615

179

80

6321

1601

9

Earnings per share in € (basic = diluted)

0.051

–0.061

–0.22

1.88

0.55

0.25

1.931

0.491

0.03

Enlarge table
Download XLS (27 kB)

Special items
by region

€ million

12M 2012 as reported

9M 2012 as reported

9M 2013 as reported

12M 2012 special items

9M 2012 special items

9M 2013 special items

12M 2012 before special items

9M 2012 before special items

9M 2013 before special items

1

Adjustment of previous year (see chapter “Notes to the group accounting principles and methods”)

EBITDA

3,0171

1,5421

1,657

279

127

–54

3,2961

1,6691

1,603

thereof Germany

938

371

365

195

110

46

1,133

481

411

Western Europe (excl. Germany)

9421

4611

439

–10

8

49

9321

4691

488

Eastern Europe

1,175

694

772

27

0

–138

1,202

694

634

Asia/Africa

–41

8

78

66

9

–11

25

17

67

Consolidation

4

8

3

0

0

0

4

8

3

EBIT

1,3951

4091

703

585

297

25

1,9791

7061

728

thereof Germany

320

–89

–76

202

110

55

522

21

–22

Western Europe (excl. Germany)

4841

971

240

163

180

68

6461

2771

309

Eastern Europe

731

435

528

118

–2

–117

849

432

412

Asia/Africa

–144

–41

8

102

9

18

–42

–32

26

Consolidation

4

8

3

0

0

0

4

8

3

Net financial result

–5661

–4391

–514

22

21

68

–5431

–4171

–446

EBT

8291

–301

189

607

318

93

1,4361

2891

282

Income taxes

–7141

161

–260

9

–139

–6

–7061

–1241

–266

Profit or loss for the period

1151

–141

–71

615

179

87

7301

1651

16

Profit or loss for the period attributable to noncontrolling interests

98

5

0

0

0

7

98

5

7

Profit or loss for the period attributable to shareholders of METRO AG

171

–191

–71

615

179

80

6321

1601

9

Earnings per share in € (basic = diluted)

0.051

–0.061

–0.22

1.88

0.55

0.25

1.931

0.491

0.03