Reconciliation for the organic development of key figures for the prior-year perioda, b
For the organic presentation of figures, prior-period comparatives are adjusted for the effects of changes in the composition of the Group, exchange rate effects, and other effects. This improves the informative value of the prior-year comparatives by taking account of changes to the company’s structure or exchange rates.
millions of € |
|
|
|
|
|
|
|
|
|
||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
Reconciliation to organic figures |
Organic change |
|||||||
|
|
|
|
|
|
|
|
|
|
||||
|
Q1 2023 |
Q1 2022 |
Change |
Change |
Reconciliation Q1 2022 |
Of which: exchange rate effects |
Organic Q1 2022 |
Change |
Change |
||||
Net revenue |
27,839 |
27,746 |
93 |
0.3 |
234 |
798 |
27,980 |
(141) |
(0.5) |
||||
Germany |
6,141 |
5,963 |
178 |
3.0 |
42 |
0 |
6,005 |
135 |
2.3 |
||||
United States |
18,262 |
17,880 |
382 |
2.1 |
817 |
817 |
18,697 |
(435) |
(2.3) |
||||
Europe |
2,784 |
2,682 |
102 |
3.8 |
(26) |
(23) |
2,655 |
129 |
4.9 |
||||
Systems Solutions |
946 |
927 |
19 |
2.0 |
(21) |
4 |
906 |
41 |
4.5 |
||||
Group Development |
102 |
825 |
(723) |
(87.6) |
(727) |
0 |
98 |
4 |
4.2 |
||||
Group Headquarters & Group Services |
578 |
604 |
(26) |
(4.3) |
12 |
0 |
616 |
(38) |
(6.1) |
||||
EBITDA AL |
22,364 |
11,087 |
11,277 |
n.a. |
(939) |
218 |
10,148 |
12,217 |
n.a. |
||||
Germany |
2,385 |
4,015 |
(1,630) |
(40.6) |
20 |
0 |
4,035 |
(1,650) |
(40.9) |
||||
United States |
6,173 |
4,914 |
1,259 |
25.6 |
227 |
227 |
5,141 |
1,032 |
20.1 |
||||
Europe |
978 |
975 |
3 |
0.3 |
(5) |
(6) |
970 |
8 |
0.8 |
||||
Systems Solutions |
49 |
39 |
10 |
25.6 |
3 |
0 |
42 |
8 |
18.3 |
||||
Group Development |
13,006 |
1,224 |
11,782 |
n.a. |
(1,176) |
0 |
48 |
12,958 |
n.a. |
||||
Group Headquarters & Group Services |
(218) |
(72) |
(146) |
n.a. |
(11) |
(5) |
(83) |
(135) |
n.a. |
||||
EBITDA AL (adjusted for special factors) |
9,963 |
9,873 |
90 |
0.9 |
(10) |
278 |
9,862 |
101 |
1.0 |
||||
Germany |
2,489 |
2,393 |
96 |
4.0 |
21 |
1 |
2,414 |
74 |
3.1 |
||||
United States |
6,536 |
6,172 |
364 |
5.9 |
283 |
283 |
6,455 |
81 |
1.3 |
||||
Europe |
983 |
976 |
7 |
0.7 |
(5) |
(5) |
971 |
12 |
1.2 |
||||
Systems Solutions |
75 |
68 |
7 |
10.3 |
4 |
1 |
72 |
3 |
4.6 |
||||
Group Development |
65 |
356 |
(291) |
(81.7) |
(306) |
0 |
49 |
16 |
32.0 |
||||
Group Headquarters & Group Services |
(176) |
(85) |
(91) |
n.a. |
(9) |
(3) |
(94) |
(82) |
(87.5) |
||||
|