Logo

Topic filter

Results

  • No filter selected
  • No results

Reconciliation for the change in disclosure of key figures for the prior-year comparative period

millions of €

 

 

 

 

 

 

 

 

Total revenue

Profit (loss) from operations (EBIT)

EBITDA AL (adjusted for special factors)

Depreciation and amor­tization

Impairment losses

Segment assets

Segment liabilities

Q1-Q3 2021/September 30, 2021
Presentation as of September 30, 2021 – as reported

 

 

 

 

 

 

 

Germany

17,835

3,743

7,115

(2,998)

(12)

47,921

35,051

United States

49,933

5,971

17,215

(13,761)

(40)

188,530

123,228

Europe

8,456

1,463

3,046

(1,913)

(3)

24,885

8,604

Systems Solutions

2,992

(129)

215

(185)

(71)

4,135

3,632

Group Development

2,349

766

975

(613)

0

10,458

12,310

Group Headquarters & Group Services

1,913

(1,127)

(191)

(1,051)

(15)

47,649

61,874

Total

83,478

10,687

28,375

(20,521)

(141)

323,578

244,699

Reconciliation

(3,619)

(15)

(50)

36

1

(50,223)

(50,204)

Group

79,860

10,672

28,323

(20,485)

(140)

273,355

194,495

Q1-Q3 2021/September 30, 2021
+/- reassignment of the security business as of July 1, 2022

 

 

 

 

 

 

 

Germany

134

5

13

(2)

0

123

115

United States

0

0

0

0

0

0

0

Europe

0

0

0

0

0

0

0

Systems Solutions

(157)

(6)

(13)

2

0

(120)

(113)

Group Development

0

0

0

0

0

0

0

Group Headquarters & Group Services

0

0

0

0

0

0

0

Total

(22)

(1)

0

0

0

2

2

Reconciliation

23

1

0

0

0

(2)

(2)

Group

0

0

0

0

0

0

0

Q1-Q3 2021/September 30, 2021
+/- change in principal/agent disclosure as of July 1, 2022

 

 

 

 

 

 

 

Germany

(206)

0

0

0

0

0

0

United States

(417)

0

0

0

0

0

0

Europe

(53)

0

0

0

0

0

0

Systems Solutions

(32)

0

0

0

0

0

0

Group Development

0

0

0

0

0

0

0

Group Headquarters & Group Services

0

0

0

0

0

0

0

Total

(709)

0

0

0

0

0

0

Reconciliation

12

0

0

0

0

0

0

Group

(696)

0

0

0

0

0

0

Q1-Q3 2021/September 30, 2021
= presentation following change in disclosure (management approach)
a

 

 

 

 

 

 

 

Germany

17,763

3,748

7,128

(3,000)

(12)

48,044

35,166

United States

49,516

5,971

17,215

(13,761)

(40)

188,530

123,228

Europe

8,403

1,463

3,046

(1,913)

(3)

24,885

8,604

Systems Solutions

2,803

(135)

202

(183)

(71)

4,015

3,519

Group Development

2,349

766

975

(613)

0

10,458

12,310

Group Headquarters & Group Services

1,913

(1,127)

(191)

(1,051)

(15)

47,649

61,874

Total

82,747

10,686

28,373

(20,521)

(141)

323,580

244,701

Reconciliation

(3,584)

(14)

(50)

36

1

(50,225)

(50,206)

Group

79,164

10,672

28,323

(20,485)

(140)

273,355

194,495

a

The GD Towers entity has been recognized in the interim consolidated financial statements as a discontinued operation since the third quarter of 2022. In accordance with the management approach, we present the reconciliation including the contributions by GD Towers under the Group Development operating segment. For information on the agreement with DigitalBridge and Brookfield on GD Towers, and on the presentation of GD Towers according to the management approach, please refer to the section “Group organization, strategy, and management” in the interim Group management report and the section “Changes in the composition of the Group and other transactions” in the interim consolidated financial statements.