DOCSLIB.ORG

Valuation Of

Total Page：16

File Type：pdf, Size：1020Kb

Download full-text PDF Read full-text
Valuation Of Valuation of and the Changing Market Environment Following the Insolvency of Airberlin Program: MSc Applied Economics and Finance Authors: Karen Patricia Steffe (Student number: 106981) Maria Frederiksen (Student number: 57417) Supervisor: Bo Danø Date of submission: 15th of May, 2018 Master Thesis Copenhagen Business School 2018 Number of pages: 114 Executive Summary This master thesis is a valuation of Lufthansa Group as of December 31st, 2017 in light of the changing market environment driven by the insolvency of airberlin Group. Objective The airline industry is at constant change § The objective of this Some structural challenges increasingly define the business master thesis is to environment for Lufthansa with large implications on the corporate evaluate the share price of Lufthansa Group within agenda. Since the liberalization of the EU flight market, competition its current market position significantly increased. The entry of Low Cost Carriers as well as and to give an outlook on ongoing consolidation in the sector puts high pressure on ticket industry changes prices, while costs are driven by fuel expenses as well as following the insolvency employees’ salaries and wages. of airberlin. Insolvency of airberlin strengthens Lufthansa’s market position Lufthansa at a Glance Through the insolvency of airberlin, Lufthansa’s market share on § Founded in 1926, intra-German flights increased from 69% to 87%, making it the Lufthansa Group is based dominant player in this country. It also helped Lufthansa to report a in Germany and is record high net income in 2017 and made the share price increase currently the largest by almost 150% during that year. airline group in Europe § Lufthansa operates three "Nobody has yet endangered Lufthansa, but surely many have business segments: challenged us.” Carsten Spohr, CEO Lufthansa Group 1) Network Airlines Highlights 2) Point-to-Point Airlines 3) Aviation Services Lufthansa revenue, EUR million Share price development 2017 § As of December 31st, +4.2% p.a. 40 40000 37961 2017, Lufthansa had 38000 30 471,259,644 shares out- 36000 35091 30% 32228 33939 standing, trading at a 34000 20 32176 share price of EUR 30.72 32000 10 15% Aviation Market Europe 30000 28000 0 § In 2017, there were 146 2013 2014 2015 2016 2017 01 / 2017 12 / 2017 aviation companies active Conclusion in the European market § By employing both valuation methodologies and other analysts Market shares based on predictions, a suggested value range of EUR 18.49 – 39.50 is available passenger seats obtained Others 16% DCF 36% 16% 9% 13% 10% Multiple Problem Statement § What is a fair share price for Lufthansa as of Other December 31st, 2017 and Analysts how will the insolvency of airberlin change the company’s position in the 17 21 25 29 33 37 41 EUR market? Contents 1 Introduction ................................................................................................................... 5 1.1 Background......................................................................................................................... 5 1.2 Purpose and Problem Statement ........................................................................................ 5 1.3 Structure of the Paper ........................................................................................................ 6 2 Methodology .................................................................................................................. 7 2.1 Research Design.................................................................................................................. 7 2.2 Theory ................................................................................................................................ 8 2.3 Data Collection ................................................................................................................... 8 2.4 Data Limitation and Criticism .............................................................................................. 8 3 Strategic Analysis ........................................................................................................ 10 3.1 Company Introduction – Lufthansa Group......................................................................... 10 3.1.1 Lufthansa in Brief ........................................................................................................ 10 3.1.2 Lufthansa Group’s Business Segments and Products.................................................... 11 3.1.3 Investors ..................................................................................................................... 12 3.1.4 Corporate Governance ................................................................................................ 13 3.1.5 Company Strategy ....................................................................................................... 14 3.1.6 Alliances and Partner Airlines ...................................................................................... 16 3.2 External Factors – Market Assessment .............................................................................. 17 3.2.1 The Global Flight Market ............................................................................................. 17 3.2.2 PESTLE Analysis ........................................................................................................... 21 3.2.3 Porter’s Five Forces ..................................................................................................... 26 3.3 Internal Factors – Competitive Position ............................................................................. 31 3.3.1 SWOT Analysis ............................................................................................................ 31 4 Selection of Peers ......................................................................................................... 37 5 The Analytical Financial Statements .......................................................................... 41 5.1 Accounting Quality............................................................................................................ 41 5.2 Classifications ................................................................................................................... 42 5.2.1 Income Taxes and Corporate Tax Rate ......................................................................... 42 5.2.2 Cash and Cash Equivalents .......................................................................................... 42 5.2.3 Capitalized Operating Leases ....................................................................................... 43 6 Financial Analysis ....................................................................................................... 45 6.1 Profitability Analysis ......................................................................................................... 45 6.1.1 Return on Equity ......................................................................................................... 46 6.1.2 Operating Analysis ...................................................................................................... 47 6.1.3 Trend and Common-Size Analysis of Income statement ............................................... 50 6.1.4 Profit Margin Conclusion ............................................................................................. 56 6.1.5 Asset Turnover Analysis: Turnover Rate of Invested Capital ......................................... 56 2 6.1.6 Conclusion Asset Turnover .......................................................................................... 60 6.2 Growth Analysis ................................................................................................................ 61 6.2.1 Sustainable Growth Rate ............................................................................................. 61 6.2.2 Value of Growth .......................................................................................................... 63 6.3 Risk Analysis ..................................................................................................................... 64 6.3.1 Liquidity Risk Analysis .................................................................................................. 64 6.3.2 Fuel Price Risk ............................................................................................................. 69 6.3.3 Exchange Rate Risk ...................................................................................................... 70 6.3.4 Interest Rate Risk ........................................................................................................ 70 6.4 Financial Analysis Conclusion ............................................................................................ 70 7 Cost of Capital ............................................................................................................. 72 7.1 Weighted Average Cost of Capital (WACC) Formula .......................................................... 72 7.2 Weighted Average Cost of Capital for Lufthansa ............................................................... 73 7.2.1 Capital Structure ......................................................................................................... 73 7.2.2 Required Rate of Return on Equity .............................................................................. 73 7.2.3 Risk-Free Interest Rate ...............................................................................................
Load more

Recommended publications
  • Onboard Retail LSG Sky Chefs – Catering And
    LETTER FROM THE EXECUTIVE BOARD AN INDUSTRY-LEADING NETWORK THE LSG GROUP - POSITIONING04 A GLANCE AT THE OPERATIONS 30 MARKET ENVIRONMENT06 CULINARY EXCELLENCE 32 PRODUCT PORTFOLIO08 ENVIRONMENTAL MANAGEMENT 34 STRATEGIC TRANSFORMATION10 PROVEN EXCELLENCE 38 COURSE OF BUSINESS18 OUTLOOK 40 FINANCIAL PERFORMANCE20 CONSOLIDATED INCOME STATEMENT 42 WORLDWIDE PRESENCE24 44KEY FIGURES 25 45 We look forward LETTER FROM THE EXECUTIVE BOARD to exploring with Dear reader, Once again, we gratefully look back at another year of growth Significant steps have been taken in the transformation of the for our industry. Despite looming turbulence over the world‘s LSG Group. Today, we are able to offer a complete portfolio of you. economy, developments in our key areas of activities – air and products and services for a variety of industries. In the backend, rail travel, as well as convenience retail – were positive around we are changing our operational landscape to become even more the globe. This has certainly laid a solid foundation for the flexible through a market-oriented mix of production modules continued good performance achieved by our company. and tailored logistics. And, most importantly, the processes throughout our value chain are progressively growing in The relative stability of our environment has allowed us to focus consistency, leading to higher efficiency. on the improvement of our processes in terms of standardization, sharing of best practices and learning from each other. Thus, Moving forward, we will concentrate on taking advantage of in addition to a satisfying financial result, we have also attained the multiple opportunities offered by digitalization in creating a remarkable operational standard underlined by quality and new products and applications, facilitating our workflows and sustainability.
    [Show full text]
  • AIRLINES Monthly
    AIRLINES monthly OTP JUNE 2017 Contents GLOBAL AIRLINES GLOBAL RANKING Top and bottom Regional airlines Latin North EMEA ASPAC American and America Caribbean Notes: % On-Time is percentage of flights that depart or Update: Status coverage as of JUNE 2017 will only be arrive within 15 minutes of schedule. based on actual gate times rather than estimated times. This Source: OAG flightview. Any reuse, publication or distribution may result in some airlines/airports being excluded from this of report data must be attributed to OAG flightview. report. Global OTP rankings are assigned to all airlines/ Global OTP rankings are assigned to all Airports airports where OAG has status coverage for at least 80% where OAG has status coverage for at least 80% of the of scheduled flights. If you would like to review your flight scheduled flights. status feed with OAG please [email protected] AIRLINE MONTHLY OTP – JUNE 2017 Global airlines – top and bottom BOTTOM AIRLINE ON-TIME TOP AIRLINE ON-TIME FLIGHTS On-time performance On-time performance FLIGHTS Airline Arrivals Rank Flights Rank Airline Arrivals Rank Flights Rank HR Hahn Air 93.3% 1 16 376 ZH Shenzhen Airlines 32.0% 141 19,585 28 TW T'way Air 92.9% 2 1,653 211 MF Xiamen Airlines Company 41.3% 140 17,190 40 RC Atlantic Airways Faroe Islands 91.0% 3 304 323 HU Hainan Airlines 45.9% 139 21,017 25 SATA International-Azores BC Skymark Airlines 91.0% 4 3,900 134 S4 48.0% 138 811 271 Airlines S.A. PM Canaryfly 90.5% 5 772 276 CZ China Southern Airlines 48.6% 137 59,619 6 DVR Divi Divi Air 89.5% 6 354 317 CA Air China 49.7% 136 38,029 12 JL Japan Airlines 89.3% 7 23,636 21 MU China Eastern Airlines 50.7% 135 57,194 7 HA Hawaiian Airlines 89.1% 8 8,440 80 KA Cathay Dragon 52.1% 134 5,042 120 BT Air Baltic Corporation 88.9% 9 4,594 124 3H Air Inuit 54.7% 133 1,506 221 QF Qantas Airways 88.6% 10 21,798 24 PD Porter Airlines Inc.
    [Show full text]
  • Deutsche Lufthansa Aktiengesellschaft in Respect of Non-Equity Securities Within the Meaning of Art
    Base Prospectus 17 November 2020 This document constitutes the base prospectus of Deutsche Lufthansa Aktiengesellschaft in respect of non-equity securities within the meaning of Art. 2 (c) of Regulation (EU) 2017/1129 of the European Parliament and of the Council of June 14, 2017 (the “Prospectus Regulation”) for the purposes of Article 8(1) of the Prospectus Regulation (the “Base Prospectus”). Deutsche Lufthansa Aktiengesellschaft (Cologne, Federal Republic of Germany) as Issuer EUR 4,000,000,000 Debt Issuance Programme (the “Programme”) In relation to notes issued under this Programme, application has been made to the Commission de Surveillance du Secteur Financier (the “CSSF”) of the Grand Duchy of Luxembourg (“Luxembourg”) in its capacity as competent authority under the Luxembourg act relating to prospectuses for securities dated 16 July 2019 (Loi du 16 juillet 2019 relative aux prospectus pour valeurs mobilières et portant mise en oeuvre du règlement (UE) 2017/1129, the “Luxembourg Law”) for approval of this Base Prospectus. The CSSF only approves this Base Prospectus as meeting the standards of completeness, comprehensibility and consistency imposed by the Prospectus Regulation. Such approval should not be considered as an endorsement of the economic or financial opportunity of the operation or the quality and solvency of the Issuer or of the quality of the Notes that are the subject of this Base Prospectus. Investors should make their own assessment as to the suitability of investing in the Notes. By approving this Base Prospectus, the CSSF does not assume any responsibility as to the economic and financial soundness of any issue of Notes under the Programme and the quality or solvency of the Issuer.
    [Show full text]
  • Titel Zur Ansicht RZ.Indd
    Issue 2013 Balance Key data on sustainability within the Lufthansa Group www.lufthansagroup.com/responsibility You will fi nd further information on sustainability within the Lufthansa Group at: www.lufthansagroup.com/responsibility Order your copy of our Annual Report 2012 at: www.lufthansagroup.com/investor-relations 1 Source: Lufthansa Annual Report 2012 2 For the reporting year 2012 the following companies are included: Lufthansa (including Lufthansa CityLine, Air Dolomiti, Eurowings, Contact Air, Augsburg Airways), Lufthansa Cargo, Germanwings, SWISS (including Edelweiss Air) and Austrian Airlines. Excluding the services of third parties as the company can infl u- ence neither performance nor the equipment operated (see also table “Share of third parties” on page 70). 3 Types of fl ights taken into account: all scheduled and charter fl ights. 4 See also table “Fuel consumption” on page 70. 5 Companies referred to as in 2, but including the services of third parties, as these contribute to the Group’s results. Types of fl ights as in 3, but including ferry fl ights, as these represent costs. 6 Balance: segments (operational perspective); Annual Report: distance (customer perspective); one distance can include several segments, e.g. in the event of stops en route. 7 Balance: on the basis of all passengers aboard; Annual Report: on the basis of all revenue passengers. At a glance Business performance data1 2012 2011 Change Revenue million € 30,135 28,734 + 4.9 % of which traffic revenue million € 24,793 23,779 + 4.3 % Operating result million
    [Show full text]
  • LSG Group Labor Dispute Escalating in Key US Market
    1 October 2019 Michael Hachey Deputy Director, Research (703) 344-4778 UNITEHERE! [email protected] LSG Group labor dispute escalating in key US market Summary As Deutsche Lufthansa AG (DLAKF) is negotiating a partial or complete sale of LSG group, labor troubles in its airline catering business segment are mounting in the key US market. • LSG Sky Chefs and North American labor union UNITE HERE are far apart on economic issues in ongoing contract negotiations covering all US employees • Tightness in the US labor market and political pressure could drive wages and benefits costs higher • US employees of LSG Sky Chefs voted to authorize strikes and petitioned for release from federal mediation which, if granted, would enable them to strike • North America is LSG Sky Chefs’ largest market, accounting for 53% of external catering revenue in first half-year of 2019 Labor and Management are Far Apart in Ongoing US Labor Negotiations The Master National Agreement with North American labor union UNITE HERE, which covers all of LSG Sky Chefs’ 11,162 employees in the US, is currently amendable. UNITE HERE proposed a $15/hour minimum wage floor, higher annual raises for all employees, and increased spending on health benefits, which Sky Chefs rejected. Currently, hourly wages range from $8.40 - $28.50 with 57% of employees earning less than $15. Workers pay expensive premiums for health insurance, at a cost of over $500/month for family coverage. As of 2018, only 34% of LSG Sky Chefs’ US employees had any employer-provided health insurance coverage and only 9% had coverage for a family member or child.
    [Show full text]
  • Retail Inmotion Expands Agreement with Sunexpress Germany
    Retail inMotion expands agreement with SunExpress Germany By Rick Lundstrom on December, 19 2017 | Partnerships, Collaborations & Acquisitions Retail inMotion, the onboard retail specialist of the LSG Group, has extended its existing contract with SunExpress Germany, one of the largest scheduled and charter airline carriers between Europe and Turkey. The new contract is valid for three years and covers full onboard retail management for the airline. Retail inMotion is responsible for designing and managing the airline’s onboard retail program, including category management and the implementation of Vector, their proprietary onboard retail software. The SunExpress onboard retail program consists of around 30 food and beverage items and nearly 70 boutique and duty free articles, which are offered to passengers on board. “The LSG Group is proud to continue the partnership with SunExpress Germany for three more years. We will not only provide our industry leading Retail inMotion technology and take care of the last mile, but Retail inMotion will also further manage the onboard retail program of SunExpress. This is a great sign of trust in our capabilities”, said Lars Redeligx, Chief Commercial Officer Europe at LSG Group. During the airline’s winter schedule, Retail inMotion manages the service of approximately 150 flights per week, which increases to nearly 330 flights per week during the summer schedule. “We are very happy that we could extend our partnership with Retail inMotion as we very much appreciate the flexibility, support and operational reliability of the team,” added Jens Bischof, Managing Director SunExpress. 1 Copyright DutyFree Magazine. All rights reserved. Retail inMotion has been partnering with SunExpress since the airline introduced its onboard retail program in 2014.
    [Show full text]
  • LSG GROUP 2014 ENVIRONMENTAL REPORT PART 1 Company Information
    THINKING GREEN LSG GROUP 2014 ENVIRONMENTAL REPORT PART 1 Company Information THE LSG GROUP is the world’s largest provider of in-flight services – COMPANY catering, onboard retail, in-flight equipment and logistics, consulting and lounge services. INFORMATION The company’s extensive culinary excellence and logistics know-how has enabled it to move successfully into adjacent markets, such as train services and retail. LSG Sky Chefs delivers 578 million meals a year, mainly for over 300 airlines at 214 airports in 51 countries. For more information, please visit our website at www.lsgskychefs.com. 2 THINKING GREEN – LSG Group Environmental Report 2014 | 3 PART 2 Environmental Management System ENVIRONMENTAL A SYSTEMATIC APPROACH FOR CONTINUOUS IMPROVEMENT Over the past 20 years, LSG Sky Chefs has developed what is today MANAGEMENT considered the in-flight service industry’s most structured and expansive approach to Environmental Care. SYSTEM This approach permeates everything we do to ensure wide-scale environmental awareness and continuous improvement throughout our worldwide organization, and is designed to meet customers‘ and shareholders‘ environmental expectations. 4 THINKING GREEN – LSG Group Environmental Report 2014 | 5 PART 2 Environmental Management System SYSTEMATIC APPROACH THE LSG GROUP’S APPROACH TO ENVIRONMENTAL RESPONSIBILITY Our whole Environmental Management System is based on the 1 2 Plan-Do-Check-Act principles of ISO 14001. PLAN DO At LSG Group, the Plan-Do-Check-Act cycle lasts three years, after which it is evaluated and adjusted to meet any changing requirements. 4 3 ACT CHECK 6 THINKING GREEN – LSG Group Environmental Report 2014 | 7 PART 2 Environmental Management System OUR POLICY IS THE BASIS OF OUR ENVIRONMENTAL ACTIVITIES ENVIRONMENTAL and contains the mission, guidelines and key elements of our Environmental Management System.
    [Show full text]
  • Annual Report 2019 3
    ANNUAL REPORT 2019 3 ANNUAL REPORT 2019 04 Message from our Chairman 06 CEO Report 10 Core Brands 14 Year in Review 16 Awards 18 Culinary Revolution 24 Data Revolution 28 Green Revolution 36 Operational Excellence 40 Corporate Responsibility 44 Talent @gate 46 Facts & Figures 48 Executive Management Board 50 Board of Directors 52 Financial Report 4 GATEGROUP ANNUAL REPORT 2019 MESSAGE FROM OUR CHAIRMAN 5 Dear stakeholders of gategroup, RICHARD I am pleased to address you for the � rst time as Chairman of ONG the Board, in addition to representing RRJ Capital as co-owner of gategroup together with Temasek. CHAIRMAN OF THE BOARD As strategic investors, we seek to participate in companies like gategroup who are transforming their industries. With the introduction of their successful Gateway 2020 strategy in 2015, gategroup has proven its successful vision of pushing the boundaries of focused growth and commercial innovation. They have done so by driving an exceptional culinary excellence, leveraging data analytics to better understand passenger behaviors and introducing sustainable equipment solutions and best practices in their operations and for their customers. Under the guidance of its strong management team, gategroup has steadily become the most diversified and innovative company in the industry. Their planned acquisition of LSG Europe this year is yet another exciting milestone for the company. Having been selected by Lufthansa as their long-term partner provides gategroup the opportunity to further accelerate the transformation of the industry. The start to 2020 was extraordinary given COVID-19 (Coronavirus) which impacts the global economy and aviation industry speci� cally.
    [Show full text]
  • Dubai International DXB Winter 2014 Pre Season Report
    Dubai International DXB Winter 2014 Pre Season Report Start of Season End of Season Winter 2014 KEY STATISTICS Winter 2013 Winter 2013 Air Transport Movements 175,766 9% 12.10% Total Seats* 48,201,657 16% 15.70% Seats per Passenger ATM* 274 6% 7.45% CONTENTS Page Airlines by ATMs 2 Airlines by Seats 2 ATMs by Terminal 3 ATMs by Service Type 3 Seat Availability by Terminal 4 Seats per passenger ATM by Terminal 4 ATMs by Route 5 Seats by Route 5 ATMs by Month 6 Seats by Month 6 Runway Allocation Histograms 7 Combined R60/R10 NAC 8 Terminal Allocation Histograms 9 Terminal 2 Departure Gates 10 Stands Allocation 11 Operator Allocation Schedule Shift 13 Summary of Changes - ATM's and Seats by Carrier 16 Glossary 55 Data in this report is current as of: 12 September 2014 No warranty whether expressed or implied as to the completeness, accuracy, fitness for purpose, or satisfactory quality is given by ACL regarding the information in this report, which is provided by third parties. Accordingly, ACL excludes all liability with regard to such data. The contents of this report may not be reproduced without the written consent of ACL. Operators by Total Movements Operator Movements EK EK 71,832 41% FZ 31,402 QR 4,310 SV 3,960 Other SG 3,516 27% IX 3,080 6E 3,030 9W 2,772 WY 2,324 GF 2,244 Other 47,296 GF WY 1% 1% 9W 2% 6E 2% IX 2% SG SV QR FZ 2% 2% 2% 18% Operators by Available Seats Operator Seats EK 27,946,090 Other FZ 5,934,978 18% QR 1,443,850 SV 850,608 SG 664,524 EK PK QF 584,672 58% IX 569,800 9W 1% 6E 545,400 1% 6E 9W 471,240 1% PK 396,452
    [Show full text]
  • Code of Conduct Contents
    Code of Conduct Contents 1 We observe the rules of fair competition 4 2 We combat corruption 5 3 We comply with foreign trade requirements 6 4 We respect rules against market abuse 7 5 We have an ombudsman system 8 6 We act in accordance with human rights, 9 labor standards and social standards 7 Protecting the environment is important to us 10 8 We are vigilant about product safety 10 9 We maintain privacy protections and safeguard trade secrets 11 10 We obey laws to combat money laundering 11 11 We pledge to protect company assets 11 2 | Lufthansa Group Code of Conduct Preface by the Executive Board of the Deutsche Lufthansa AG Responsible and lawful conduct is an essential component of our corporate culture and the cornerstone on which we base our daily work. The Executive Board of Deutsche Lufthansa AG has adopted this Code of Conduct as the foundation of a set of values for Lufthansa Group and reports to the Supervisory Board on a regular basis. The principles embedded in this Code of Conduct are not just the basis of fair competition, they also help us detect and avoid legal and reputational risks. The Code of Conduct sets a framework within which we make decisions as a company, and guidelines according to which we orient our conduct and against which we are measured. To ensure the continued existence of a corporate culture based on trust and integrity, and to ensure the lasting success of our company, this Code of Conduct is binding upon all bodies, executives, and employees of Lufthansa Group.
    [Show full text]
  • The LSG Group's Rich Portfolio Includes Catering, Onboard Retail
    CONTENTS 02 Letter from the Executive Board 04 LSG Group – Our Integrated Approach 06 LSG Group 2015 – Major Milestones 08 Markets and Competition 10 Business and Strategy 12 Sales and Customers 13 Partnerships and Joint Ventures 14 Products and Services 18 Revenues and Earnings 19 Awards 20 Quality and Food Safety 22 Worldwide Presence 26 Corporate Social Responsibility 27 Environmental Care OUR WILLINGNESS AND ABILITY 29 Environmental Successes TO ADAPT AT PAR WITH THE 30 Outlook RAPIDLY CHANGING MARKET 33 Consolidated Income Statement 34 Executive Board Responsibilities WILL REMAIN CRUCIAL TO OUR 35 Key Figures SUCCESS AND FUTURE. LETTER FROM THE EXECUTIVE BOARD yours sincerely, DEAR READER, In 2015, we continued to benefit from growing passenger volumes around the globe, albeit with regional fluctuations. As a result, demand for inflight services also grew, not only in terms of volume but in the level of quality catering provided for the network carriers’ premium classes. At the same time, we saw a significant upward trend in the number of requests for onboard-retail programs designed for their economy classes, as well as low-cost and charter airlines. In light of market changes in the more mature markets, we have also begun the transformation of our business model. This includes organizational changes in order to better respond to customers requiring leaner and more efficient services, as well as the acquisition of Retail inMotion, which enhances our skills and widens our portfolio in the increasingly important onboard-retail area. In addition, our adjacent market teams were able to further pursue their path of expansion by winning a number of high-profile train operators and convenience retailers as new customers.
    [Show full text]
  • Annual Report 2016 Lufthansa Group
    Annual Report 2016 Lufthansa Group The Lufthansa Group is the world’s leading aviation group. Its portfolio of companies consists of network airlines, point-to-point airlines and aviation service companies. Its combination of business segments makes the Lufthansa Group a globally unique aviation group. T001 Key figures Lufthansa Group 2016 2015 Change in % Revenue and result Total revenue €m 31,660 32,056 – 1.2 of which traffic revenue 1) €m 24,661 25,506 – 3.3 EBIT €m 2,275 1,676 35.7 Adjusted EBIT €m 1,752 1,817 – 3.6 EBITDA €m 4,065 3,395 19.7 Net profit / loss €m 1,776 1,698 4.6 Key balance sheet and cash flow statement figures Total assets €m 34,697 32,462 6.9 Equity ratio % 20.6 18.0 2.6 pts Net indebtedness €m 2,701 3,347 – 19.3 Cash flow from operating activities €m 3,246 3,393 – 4.3 Capital expenditure (gross) €m 2,236 2,569 – 13.0 Key profitability and value creation figures EBIT margin % 7.2 5.2 2.0 pts Adjusted EBIT margin % 5.5 5.7 – 0.2 pts EBITDA margin % 12.8 10.6 2.2 pts EACC €m 817 323 152.9 ROCE % 9.0 7.7 + 1.3 pts Lufthansa share Share price at year-end € 12.27 14.57 – 15.8 Earnings per share € 3.81 3.67 3.8 Proposed dividend per share € 0.50 0.50 0.0 Traffic figures 2) Passengers thousands 109,670 107,679 1.8 Available seat-kilometres millions 286,555 273,975 4.6 Revenue seat-kilometres millions 226,633 220,396 2.8 Passenger load factor % 79.1 80.4 – 1.4 pts Available cargo tonne-kilometres millions 15,117 14,971 1.0 Revenue cargo tonne-kilometres millions 10,071 9,930 1.4 Cargo load factor % 66.6 66.3 0.3 pts Total available tonne-kilometres millions 43,607 40,421 7.9 Total revenue tonne-kilometres millions 32,300 29,928 7.9 Overall load factor % 74.1 74.0 0.1 pts Flights number 1,021,919 1,003,660 1.8 Employees Average number of employees number 123,287 119,559 3.1 Employees as of 31.12.
    [Show full text]