Gearing Ratio Excluding Leases and Leverage Ratio

Gearing ratio excluding leases

In EUR mn (unless otherwise stated)

 

 

 

 

2020

2019

Δ

Bonds

8,869

5,802

53%

Other interest-bearing debts 1

2,130

769

177%

Debt excluding leases

10,999

6,570

67%

Cash and cash equivalents 2

2,869

2,938

(2)%

Net debt excluding leases

8,130

3,632

124%

Equity

19,899

16,863

18%

Gearing ratio excluding leases in %

41%

22%

19

1

Including other interest-bearing debts that were reclassified to liabilities associated with assets held for sale

2

Including cash and cash equivalents that were reclassified to assets held for sale

Leverage ratio  1

In EUR mn (unless otherwise stated)

 

 

 

 

2020

2019

Δ

Net debt excluding leases

8,130

3,632

124%

Lease Liabilities 2

1,217

1,054

15%

Net debt including leases

9,347

4,686

99%

Capital employed 3

29,246

21,549

36%

Leverage ratio in %

32%

22%

10

1

Defined as net debt including leases-to-capital employed

2

Including lease liabilities that were reclassified to liabilities associated with assets held for sale

3

Equity plus net debt including leases