Restated Quarterly Figures for 2017 and 2018

Statement of Income BASF Group 2017

The signing of the definitive agreement between BASF and LetterOne to merge their oil and gas businesses has an immediate effect on the reporting of BASF Group and thus on this quarterly statement: The sales and EBIT of the oil and gas business are no longer included in the respective figures for the BASF Group – retroactively as of January 1, 2018, and with the prior-year figures restated. Until closing, the Wintershall Group’s income after taxes will be presented in the income before minority interests of the BASF Group as a separate item (“income before minority interests from discontinued operations”). The assets and liabilities of the oil and gas business were reclassified to a disposal group as of the end of the third quarter, and depreciation and amortization of its assets has been suspended from this date onward.

Statement of income (million €)

 

 

1st quarter 2017

2nd quarter 2017

3rd quarter 2017

4th quarter 2017

Full year 2017

 

 

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

Sales revenue

 

16,027

16,857

15,449

16,264

14,516

15,255

15,231

16,099

61,223

64,475

Cost of sales

 

(10,834)

(11,482)

(10,591)

(11,198)

(9,878)

(10,421)

(10,288)

(10,828)

(41,591)

(43,929)

Gross profit on sales

 

5,193

5,375

4,858

5,066

4,638

4,834

4,943

5,271

19,632

20,546

 

 

 

 

 

 

 

 

 

 

 

 

Selling expenses

 

(1,993)

(2,017)

(2,052)

(2,069)

(1,998)

(2,015)

(2,139)

(2,161)

(8,182)

(8,262)

General administrative expenses

 

(324)

(343)

(352)

(373)

(330)

(351)

(324)

(345)

(1,330)

(1,412)

Research and development expenses

 

(416)

(424)

(459)

(468)

(449)

(455)

(519)

(541)

(1,843)

(1,888)

Other operating income

 

293

307

559

601

714

731

3

277

1,569

1,916

Other operating expenses

 

(560)

(598)

(571)

(683)

(821)

(884)

(630)

(784)

(2,582)

(2,949)

Income from companies accounted for using the equity method

 

99

151

67

107

70

98

87

215

323

571

Income from operations (EBIT)

 

2,292

2,451

2,050

2,181

1,824

1,958

1,421

1,932

7,587

8,522

 

 

 

 

 

 

 

 

 

 

 

 

Income from other shareholdings

 

10

10

13

14

5

5

(1)

2

27

31

Expenses from other shareholdings

 

(5)

(5)

(8)

(8)

(6)

(6)

(38)

(41)

(57)

(60)

Net income from shareholdings

 

5

5

5

6

(1)

(1)

(39)

(39)

(30)

(29)

Interest income

 

62

74

33

38

40

55

42

59

177

226

Interest expenses

 

(137)

(153)

(119)

(137)

(111)

(128)

(125)

(142)

(492)

(560)

Interest result

 

(75)

(79)

(86)

(99)

(71)

(73)

(83)

(83)

(315)

(334)

Other financial income

 

11

19

9

19

10

16

9

16

39

70

Other financial expenses

 

(90)

(97)

(90)

(100)

(122)

(127)

(97)

(105)

(399)

(429)

Other financial result

 

(79)

(78)

(81)

(81)

(112)

(111)

(88)

(89)

(360)

(359)

Financial result

 

(149)

(152)

(162)

(174)

(184)

(185)

(210)

(211)

(705)

(722)

 

 

 

 

 

 

 

 

 

 

 

 

Income before taxes and minority interests

 

2,143

2,299

1,888

2,007

1,640

1,773

1,211

1,721

6,882

7,800

Income taxes

 

(517)

(527)

(455)

(443)

(380)

(364)

62

(114)

(1,290)

(1,448)

Income before minority interests from continuing operations

 

1,626

1,433

1,260

1,273

5,592

Income before minority interests from discontinued operations

 

146

131

149

334

760

Income before minority interests

 

1,772

1,772

1,564

1,564

1,409

1,409

1,607

1,607

6,352

6,352

 

 

 

 

 

 

 

 

 

 

 

 

Minority interests

 

(63)

(63)

(68)

(68)

(73)

(73)

(70)

(70)

(274)

(274)

Net income

 

1,709

1,709

1,496

1,496

1,336

1,336

1,537

1,537

6,078

6,078

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share from continuing operations

 

1.71

1.49

1.30

1.34

5.84

Earnings per share from discontinued operations

 

0.15

0.14

0.15

0.34

0.78

Earnings per share

 

1.86

1.86

1.63

1.63

1.45

1.45

1.68

1.68

6.62

6.62

Statement of Income BASF Group 2018

Statement of income (million €)

 

 

1st quarter 2018

2nd quarter 2018

 

 

Restated

Previous

Restated

Previous

Sales revenue

 

15,700

16,646

15,783

16,782

Cost of sales

 

(10,714)

(11,259)

(10,906)

(11,478)

Gross profit on sales

 

4,986

5,387

4,877

5,304

 

 

 

 

 

 

Selling expenses

 

(1,969)

(1,988)

(2,133)

(2,151)

General administrative expenses

 

(322)

(344)

(354)

(374)

Research and development expenses

 

(424)

(428)

(444)

(449)

Other operating income

 

671

715

527

553

Other operating expenses

 

(729)

(909)

(626)

(683)

Income from companies accounted for using the equity method

 

50

88

59

91

Income from operations (EBIT)

 

2,263

2,521

1,906

2,291

 

 

 

 

 

 

Income from other shareholdings

 

12

12

15

16

Expenses from other shareholdings

 

(5)

(5)

(6)

(6)

Net income from shareholdings

 

7

7

9

10

Interest income

 

37

50

41

58

Interest expenses

 

(107)

(118)

(131)

(139)

Interest result

 

(70)

(68)

(90)

(81)

Other financial income

 

7

10

8

12

Other financial expenses

 

(125)

(135)

(119)

(143)

Other financial result

 

(118)

(125)

(111)

(131)

Financial result

 

(181)

(186)

(192)

(202)

 

 

 

 

 

 

Income before taxes and minority interests

 

2,082

2,335

1,714

2,089

Income taxes

 

(501)

(577)

(353)

(566)

Income before minority interests from continuing operations

 

1,581

1,361

Income before minority interests from discontinued operations

 

177

162

Income before minority interests

 

1,758

1,758

1,523

1,523

 

 

 

 

 

 

Minority interests

 

(79)

(79)

(43)

(43)

Net income

 

1,679

1,679

1,480

1,480

 

 

 

 

 

 

Earnings per share from continuing operations

 

1.65

1.44

Earnings per share from discontinued operations

 

0.18

0.17

Earnings per share

 

1.83

1.83

1.61

1.61

Additional Indicators for Results of Operations

EBITDA before special items (million €)

 

 

1st quarter 2017

2nd quarter 2017

3rd quarter 2017

4th quarter 2017

Full year 2017

 

 

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

EBIT

 

2,292

2,451

2,050

2,181

1,824

1,958

1,421

1,932

7,587

8,522

– Special items

 

(6)

(6)

(70)

(70)

122

198

(104)

72

(58)

194

EBIT before special items

 

2,298

2,457

2,120

2,251

1,702

1,760

1,525

1,860

7,645

8,328

+ Depreciation, amortization and valuation allowances on property, plant and equipment and intangible assets before special items

 

737

1,050

752

1,040

815

1,033

789

1,076

3,093

4,199

EBITDA before special items

 

3,035

3,507

2,872

3,291

2,517

2,793

2,314

2,936

10,738

12,527

EBITDA before special items (million €)

 

 

1st quarter 2018

2nd quarter 2018

 

 

Restated

Previous

Restated

Previous

EBIT

 

2,263

2,521

1,906

2,291

– Special items

 

(18)

9

(66)

(65)

EBIT before special items

 

2,281

2,512

1,972

2,356

+ Depreciation, amortization and valuation allowances on property, plant and equipment and intangible assets before special items

 

732

927

737

939

EBITDA before special items

 

3,013

3,439

2,709

3,295

EBITDA (million €)

 

 

1st quarter 2017

2nd quarter 2017

3rd quarter 2017

4th quarter 2017

Full year 2017

 

 

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

EBIT

 

2,292

2,451

2,050

2,181

1,824

1,958

1,421

1,932

7,587

8,522

+ Depreciation, amortization and valuation allowances on property, plant and equipment and intangible assets

 

738

1,051

764

1,052

831

1,049

845

1,050

3,178

4,202

EBITDA

 

3,030

3,502

2,814

3,233

2,655

3,007

2,266

2,982

10,765

12,724

EBITDA (million €)

 

 

1st quarter 2018

2nd quarter 2018

 

 

Restated

Previous

Restated

Previous

EBIT

 

2,263

2,521

1,906

2,291

+ Depreciation, amortization and valuation allowances on property, plant and equipment and intangible assets

 

732

927

739

941

EBITDA

 

2,995

3,448

2,645

3,232

EBIT after cost of capital 2017: quarters (million €)

 

 

Restated

Previous

1st quarter

 

1,135

987

2nd quarter

 

806

684

3rd quarter

 

735

693

4th quarter

 

226

363

Full year

 

2,902

2,727

EBIT after cost of capital 2017: full year (million €)

 

 

Restated

Previous

EBIT of BASF Group

 

7,587

8,522

– EBIT of Other

 

(691)

(799)

– Cost of capital

 

5,376

6,594

EBIT after cost of capital

 

2,902

2,727

EBIT after cost of capital 2018: quarters (million €)

 

 

Restated

Previous

1st quarter

 

1,025

1,120

2nd quarter

 

699

792

First half

 

1,724

1,912

Adjusted earnings per share (million €)

 

 

1st quarter 2017

2nd quarter 2017

3rd quarter 2017

4th quarter 2017

Full year 2017

 

 

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

Income before minority interests

 

1,772

1,772

1,564

1,564

1,409

1,409

1,607

1,607

6,352

6,352

– Special items

 

(6)

(6)

(70)

(70)

122

198

(104)

72

(58)

194

+ Amortization and valuation allowances on intangible assets

 

127

141

130

142

123

134

159

199

539

616

– Amortization and valuation allowances on intangible assets contained in special items

 

0

0

0

0

(4)

(4)

36

63

32

59

– Adjustments to income taxes

 

48

51

66

69

13

(11)

410

414

537

523

– Adjustments to income before minority interests from discontinued operations

 

(11)

(9)

41

167

188

Adjusted income before minority interests

 

1,868

1,868

1,707

1,707

1,360

1,360

1,257

1,257

6,192

6,192

– Adjusted minority interests

 

63

63

69

69

69

69

76

76

277

277

Adjusted net income

 

1,805

1,805

1,638

1,638

1,291

1,291

1,181

1,181

5,915

5,915

Weighted average number of outstanding shares (in thousands)

 

918,479

918,479

918,479

918,479

918,479

918,479

918,479

918,479

918,479

918,479

Adjusted earnings per share (€)

 

1.97

1.97

1.78

1.78

1.40

1.40

1.29

1.29

6.44

6.44

Adjusted earnings per share (million €)

 

 

1st quarter 2018

2nd quarter 2018

 

 

Restated

Previous

Restated

Previous

Income before minority interests

 

1,758

1,758

1,523

1,523

– Special items

 

(18)

9

(66)

(65)

+ Amortization and valuation allowances on intangible assets

 

121

134

119

130

– Amortization and valuation allowances on intangible assets contained in special items

 

0

0

0

0

– Adjustments to income taxes

 

38

32

49

53

– Adjustments to income before minority interests from discontinued operations

 

8

(6)

Adjusted income before minority interests

 

1,851

1,851

1,665

1,665

– Adjusted minority interests

 

79

79

43

43

Adjusted net income

 

1,772

1,772

1,622

1,622

Weighted average number of outstanding shares (in thousands)

 

918,479

918,479

918,479

918,479

Adjusted earnings per share (€)

 

1.93

1.93

1.77

1.77

Regional Data 2017

Sales by location of company (million €)

 

 

1st quarter 2017

2nd quarter 2017

3rd quarter 2017

4th quarter 2017

Full year 2017

 

 

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

Europe

 

7,643

8,332

7,153

7,827

6,651

7,276

6,598

7,343

28,045

30,778

of which Germany

 

4,919

5,235

4,743

5,000

4,560

4,832

4,441

4,806

18,663

19,873

North America

 

4,371

4,371

4,261

4,261

3,466

3,466

3,839

3,839

15,937

15,937

Asia Pacific

 

3,317

3,317

3,336

3,336

3,389

3,389

3,616

3,616

13,658

13,658

South America, Africa, Middle East

 

696

837

699

840

1,010

1,124

1,178

1,301

3,583

4,102

BASF Group

 

16,027

16,857

15,449

16,264

14,516

15,255

15,231

16,099

61,223

64,475

Sales by location of customer (million €)

 

 

1st quarter 2017

2nd quarter 2017

3rd quarter 2017

4th quarter 2017

Full year 2017

 

 

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

Europe

 

7,230

7,920

6,830

7,481

6,244

6,869

6,203

6,944

26,507

29,214

of which Germany

 

1,922

2,208

1,812

2,040

1,764

2,010

1,661

2,101

7,159

8,359

North America

 

4,230

4,230

4,061

4,061

3,361

3,361

3,705

3,705

15,357

15,357

Asia Pacific

 

3,530

3,530

3,513

3,513

3,540

3,540

3,760

3,760

14,343

14,343

South America, Africa, Middle East

 

1,037

1,177

1,045

1,209

1,371

1,485

1,563

1,690

5,016

5,561

BASF Group

 

16,027

16,857

15,449

16,264

14,516

15,255

15,231

16,099

61,223

64,475

Income from operations (EBIT) by location of company (million €)

 

 

1st quarter 2017

2nd quarter 2017

3rd quarter 2017

4th quarter 2017

Full year 2017

 

 

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

Restated

Previous

Europe

 

1,312

1,421

1,317

1,399

984

986

477

936

4,090

4,742

of which Germany

 

816

825

619

617

273

270

130

201

1,838

1,913

North America

 

513

513

337

337

159

158

227

228

1,236

1,236

Asia Pacific

 

496

496

498

498

636

636

579

579

2,209

2,209

South America, Africa, Middle East

 

(29)

21

(102)

(53)

45

178

138

189

52

335

BASF Group

 

2,292

2,451

2,050

2,181

1,824

1,958

1,421

1,932

7,587

8,522

Regional Data 2018

Sales by location of company (million €)

 

 

1st quarter 2018

2nd quarter 2018

 

 

Restated

Previous

Restated

Previous

Europe

 

7,713

8,523

7,359

8,203

of which Germany

 

5,002

5,349

4,628

4,954

North America

 

3,963

3,963

4,079

4,079

Asia Pacific

 

3,356

3,356

3,641

3,641

South America, Africa, Middle East

 

668

804

704

859

BASF Group

 

15,700

16,646

15,783

16,782

Sales by location of customer (million €)

 

 

1st quarter 2018

2nd quarter 2018

 

 

Restated

Previous

Restated

Previous

Europe

 

7,238

8,048

6,879

7,721

of which Germany

 

1,910

2,254

1,790

2,116

North America

 

3,833

3,833

3,957

3,957

Asia Pacific

 

3,566

3,566

3,794

3,794

South America, Africa, Middle East

 

1,063

1,199

1,153

1,310

BASF Group

 

15,700

16,646

15,783

16,782

Income from operations (EBIT) by location of company (million €)

 

 

1st quarter 2018

2nd quarter 2018

 

 

Restated

Previous

Restated

Previous

Europe

 

1,397

1,580

1,149

1,475

of which Germany

 

631

633

512

520

North America

 

317

317

266

266

Asia Pacific

 

588

588

523

523

South America, Africa, Middle East

 

(39)

36

(32)

27

BASF Group

 

2,263

2,521

1,906

2,291