VW Group. Q4 Analysis
VW Group. Q4 Analysis
VW Group. Q4 Analysis
Change y-o-y
2011
2012
absolute
in %
Production
2,193
2,281
88
4.0
- excl. China
1,666
1,591
(75)
(4.5)
Vehicle Sales
2,161
2,367
206
9.5
- excl. China
1,662
1,681
19
1.1
Deliveries to Customers
2,095
2,421
326
15.6
- excl. China
1,527
1,613
86
5.6
Employees 1)
502.0
549.8
47.8
9.5
- excl. China1)
455.6
494.8
39.2
8.6
1)
Change Q4 vs. Q3
Q3
Q4
absolute
in %
Production
2,293
2,281
(12)
(0.5)
- excl. China
1,592
1,591
(1)
(0.1)
Vehicle Sales
2,333
2,367
34
1.4
- excl. China
1,665
1,681
16
0.9
Deliveries to Customers
2,303
2,421
119
5.1
- excl. China
1,597
1,613
16
1.0
Employees 1)
549.3
549.8
0.5
0.1
- excl. China1)
494.4
494.8
0.4
0.1
1)
Status December 31, 2012 vs. Status September 30, 2012; in '000.
3
Vehicle Sales
- of which China
Deliveries to Customers
- of which China
Employees 1)
- of which China1)
1)
Change y-o-y
2011
2012
absolute
in %
2,193
2,281
88
4.0
611
690
79
13.0
2,161
2,367
206
9.5
582
686
104
17.8
2,095
2,421
326
15.6
568
808
240
42.3
502.0
549.8
47.8
9.5
46.4
55.0
8.6
18.6
Vehicle Sales
- of which China
Deliveries to Customers
- of which China
Employees 1)
- of which China1)
1)
Change Q4 vs. Q3
Q3
Q4
absolute
in %
2,293
2,281
(12)
(0.5)
701
690
(11)
(1.5)
2,333
2,367
34
1.4
668
686
18
2.7
2,303
2,421
119
5.1
706
808
103
14.5
549.3
549.8
0.5
0.1
54.9
55.0
0.0
0.1
Status December 31, 2012 vs. Status September 30, 2012; in '000.
5
Change y-o-y
2011
2012
absolute
in %
Sales revenue
43,058
48,450
5,393
12.5
Operating profit
2,294
2,674
380
16.6
5.3
5.5
Financial result
-5
-138
(133)
2,289
2,536
247
10.8
% of sales revenue
5.3
5.2
-132
-807
5.8
31.8
2,157
1,729
% of sales revenue
Tax rate in %
Profit after tax
1)
0.2
(0.1)
(675)
1)
x
(26.1)
(428)
1)
1)
(19.8)
Percentage points.
6
Change Q4 vs. Q3
Q3
Q4
absolute
in %
Sales revenue
48,848
48,450
(398)
(0.8)
Operating profit
2,343
2,674
331
14.1
4.8
5.5
Financial result
10,556
-138
(10,694)
12,900
2,536
(10,363)
(80.3)
% of sales revenue
26.4
5.2
-1,571
-807
12.2
31.8
11,328
1,729
% of sales revenue
Tax rate in %
Profit after tax
1)
0.7
(21.2)
764
1)
48.6
(19.6)
(9,599)
1)
1)
(84.7)
Percentage points.
7
Q4
million
2011
2012
43,058
100.0
48,450
100.0
12.5
Cost of sales
-36,524
-84.8
-40,475
-83.5
(10.8)
Gross profit
6,534
15.2
7,975
16.5
22.1
Distribution expenses
-4,148
-9.6
-5,258
-10.9
(26.8)
Administrative expenses
-1,529
-3.6
-1,870
-3.9
(22.3)
1,437
3.3
1,827
3.8
27.2
Operating profit
2,294
5.3
2,674
5.5
16.6
-5
0.0
-138
-0.3
2,289
5.3
2,536
5.2
10.8
-132
-0.3
-807
-1.7
2,157
5.0
1,729
3.6
(19.8)
Sales revenue
Financial result
Profit before tax
Income tax expense
Profit after tax
2012
million
Q3
Q4
48,848
100.0
48,450
100.0
(0.8)
Cost of sales
-39,796
-81.5
-40,475
-83.5
(1.7)
Gross profit
9,052
18.5
7,975
16.5
(11.9)
Distribution expenses
-4,665
-9.5
-5,258
-10.9
(12.7)
Administrative expenses
-1,484
-3.0
-1,870
-3.9
(26.1)
-561
-1.1
1,827
3.8
2,343
4.8
2,674
5.5
14.1
Financial result
10,556
21.6
-138
-0.3
12,900
26.4
2,536
5.2
(80.3)
-1,571
-3.2
-807
-1.7
48.6
11,328
23.2
1,729
3.6
(84.7)
Sales revenue
Q2
Q3
Q4
2012
Change y-o-y
Total
2012/2011
million
abs.
Sales revenue
47,326 100.0 48,052 100.0 48,848 100.0 48,450 100.0 192,676 100.0
Cost of sales
abs.
abs.
18.9
19.1
9,052
18.5
Distribution expenses
-4,098
-8.7
-4,830 -10.1
-4,665
Administrative expenses
-1,379
-2.9
-1,491
-3.1
-251
-0.5
410
Operating profit
3,209
6.8
Financial result
1,090
abs.
abs.
33,339
20.9
-38,389 -81.1 -38,858 -80.9 -39,796 -81.5 -40,475 -83.5 -157,518 -81.8 (26,147) (19.9)
8,936
Gross profit
abs.
16.5
35,158
18.2
-9.5
-5,258 -10.9
-18,850
-9.8
(4,269) (29.3)
-1,484
-3.0
-1,870
-3.9
-6,223
-3.2
(1,840) (42.0)
0.9
-561
-1.1
1,827
3.8
1,426
0.7
(845) (37.2)
3,283
6.8
2,343
4.8
2,674
5.5
11,510
6.0
239
2.1
2.3
2,474
5.1 10,556
21.6
-138
-0.3
13,982
7.3
6,328
82.7
4,300
9.1
5,757
12.0 12,900
26.4
2,536
5.2
25,492
13.2
6,566
34.7
-1,114
-2.4
-116
-0.2
-1,571
-3.2
-807
-1.7
-3,608
-1.9
(481) (15.4)
3,186
6.7
5,641
11.7 11,328
23.2
1,729
3.6
21,884
11.4
6,085
2.0
12.2
25.9
9,194
7,975
31.8
14.2
7,192
25.7
38.5
x
10
Vehicle Sales
('000 vehicles)
Sales revenue
( million)
2011
2012
2011
2012
2011
2012
1,133
1,212
24,039
24,970
540
782
Audi
403
297
11,701
11,104
1,388
1,177
KODA
179
175
2,637
2,571
168
146
95
114
1,435
1,687
-124
-62
343
402
14
27
Q4
SEAT
Bentley
2)
Porsche
Volkswagen Commercial Vehicles
40
3,711
557
113
107
2,332
2,372
120
121
Scania2)
21
20
2,643
2,590
302
242
MAN2)
25
33
2,652
4,245
193
293
VW China3)
582
686
4)
-392
-320
-8,835
-9,753
-6345)
-1,030 5)
4,110
4,551
328
421
Other
Volkswagen Financial Services
Volkswagen Group
2,161
2,367
43,058
48,450
2,294
2,674
Automotive Division
2,161
2,367
38,542
43,249
1,941
2,196
2,116
2,314
33,357
36,542
1,837
1,883
45
53
5,186
6,707
103
313
4,515
5,201
353
479
All figures shown are rounded, so minor discrepancies may arise from addition of these amounts.
Including financial services; Porsche as from August 1, 2012; MAN as from November 9, 2011.
3) The sales revenue and operating profit of the joint venture companies in China are not included in the figures for the Group. The Chinese companies are accounted for using
the equity method and recorded an operating profit (proportionate) of 872 million (708 million).
4) Including Porsche Holding Salzburg as from March 1, 2011.
5) Mainly intragroup items recognized in profit or loss, in particular from the elimination of intercompany profits; the figure incudes depreciation and amortization of identifiable
assets as part of the purchase price allocation for Scania, Porsche Holding Salzburg, MAN and Porsche.
2)
11
Q4
Vehicle Sales1)
('000 vehicles)
Sales revenue
( million)
2011
2012
2011
2012
1,014
1,028
27,320
28,604
North America
196
233
4,948
6,813
South America
237
297
4,050
4,822
Asia-Pacific 2)
715
809
6,740
8,212
2,161
2,367
43,058
48,450
Volkswagen Group2)
1)
2)
All figures shown are rounded, so minor discrepancies may arise from addition of these amounts.
The sales revenue of the joint venture companies in China are not included in the figures for the Group and the Asia-Pacific market.
12
Change y-o-y
million
2011
2012
absolute
in %
-512
-932
(420)
(82.1)
-3,702
-4,315
(613)
(16.6)
9.6
10.0
-3,286
-4
3,282
-7,392
-5,124
2,268
30.7
3,209
3,625
416
13.0
1,483
672
(810)
(54.7)
4,691
4,297
(394)
(8.4)
-2,700
-826
1,874
69.4
16,951
10,573
(6,377)
(37.6)
(0.4) 2)
Change Q4 vs. Q3
Q3
Q4
absolute
in %
-627
-932
(305)
(48.7)
-2,556
-4,315
(1,760)
(68.8)
5.8
10.0
-3,524
-4
3,521
-6,578
-5,124
1,455
22.1
2,386
3,625
1,238
51.9
2,797
672
(2,124)
(76.0)
5,183
4,297
(886)
(17.1)
-1,395
-826
569
40.8
(4.2) 2)
Net liquidity
9,215
10,573
1,359
14.7
Net liquidity
16,951
10,573
(6,377)
(37.6)
1)
2)
14
15