24.05.2012
TUI AG Logo TUI AG Logo
Deutsch  |   Sitemap  |   Contact

  • About us
  • Investor Relations
  • Media
  • Sustainable Development
  • Job and Career
  • Innovation
 
Investor Relations > Financial Reports > Annual Report 2009 > Financial Statements > Notes > Segment Reporting
Download page as PDF
Add page to PDF Folder
Print page E-mail a link to this page
Download page as PDF
Download page as PDF
 
 
 
 
  • Annual Report 2009
  • Management Report
  • Further Information
  • TUI Share
  • Sustainable Development
  • Financial Statements
    • Consolidated Profit and Loss Statement
    • Consolidated Financial Position
    • Statement of Changes in Group Equity
    • Statement of Comprehensive Income
    • Cash Flow Statement
    • Notes
      • Notes on the Principles and Methods underlying the Consolidated Financial Statements
      • Segment Reporting
      • Notes on the Consolidated Profit and Loss Statement
      • Notes on the Consolidated Statement of Financial Position
      • Major Shareholdings
      • Notes on the Cash Flow Statement
      • Other Notes
  • More Information
TUI AG-Share
XETRA: 4.72 EUR
05/23/2012, 17:35
more…

TUI Travel PLC-Share
LSE: 163.80 GBp
05/23/2012, 17:35
 

Segment Reporting

Please select:

Notes on the segments

The new standard ‘IFRS 8 – Operating Segments’ has been effective and mandatory since the beginning of the financial year. As a result, the presentation of segment reporting showed minor variations compared with the annual financial statements for 2008.

The identification of operating segments was based on the internal organisational and reporting structure, built on the different products and services within the TUI Group. Allocation of the individual organisational entities to the operating segments was exclusively based on economic criteria, irrespective of the participation structure under company law. For the presentation of reportable segments in accordance with IFRS 8, both operating segments with comparable economic features and operating segments not meeting the quantitative thresholds were aggregated with other operating segments.

Since the sale of the majority stake in Container Shipping in March 2009, Tourism has represented the Group’s exclusive core business. The Tourism Division consists of TUI Travel, TUI Hotels & Resorts and the Cruises Sector.

TUI Travel comprises all distribution, tour operator, airline and incoming activities of the TUI Group. Operational management of the Mainstream, Specialist & Emerging Markets, Activity and Accommodation & Destinations Sectors was exercised by the boards and the management of TUI Travel PLC. TUI Hotels & Resorts comprises all hotel companies of the Group. The Cruises Sector consists of Hapag-Lloyd Kreuzfahrten and the TUI Cruises activities, a joint venture measured at equity.

The ‘All other segments’ segment carried the Group’s real estate companies, all non-allocable business activities (in particular holding companies) and has included the result from the measurement of the stake in Container Shipping since 1 April 2009. The ‘Holdings’ Sector also carried turnover from and expenses for the intra-group aircraft charter business.

For the first time, Discontinued Operations comprised the companies of the Magic Life hotel brand of TUI Hotels & Resorts and, as in 2008, the Container Shipping activities until the disposal of these operations in March 2009.

The results from business relationships between the Continuing and the Discontinued Operations, whose agreements will be retained even after the sale, were not carried on a consolidated basis but were allocated to the respective segment. Presentation of the individual segments is thus based on the post-disposal approach, reflecting the segments after the sale of the Discontinued Operation.


Expenses for and income from TUI AG’s cross-divisional management tasks were allocated to the individual sectors and segments they were associated with.


Notes on the segment data

As a rule, inter-segment business transactions were based on the arm’s length principle, as applied in transactions with third parties.

The operating segment assets and liabilities comprised assets or liabilities, excluding financial assets, financial liabilities, pension provisions and income taxes. Goodwill was also shown as segment assets.

Non-current assets comprised goodwill, other intangible assets, property, plant and equipment, carrying amounts of assets measured at equity and the non-current components of other assets.

Investments were additions of property, plant and equipment as well as intangible assets. Depreciation and amortisation related to segment fixed assets and also included goodwill impairments. 

Non-cash expenses did not comprise depreciation.

Proceeds from the disposal of subsidiaries were allocated to the individual segment revenues. The recognition of differences from currency translation in connection with capital reductions through profit or loss was attributed to the holding activities and therefore allocated to the holding companies in segment reporting.

Financial assets as well as cash and cash equivalents were used to generate the financial result. Financial liabilities (including pension provisions) were carried as interest-bearing liabilities and were used to finance the operating and investing activities.

Reconciliation of segment assets and liabilities to the Group’s assets or liabilities had to take account of income tax assets or income tax provisions and liabilities.

Segment reporting disclosed in particular performance indicators such as EBITA, underlying EBITA, EBITDA and EBITDAR since these indicators were used as the control basis for value-oriented corporate management. In determining the performance indicators for the Discontinued Operations, the result from Discontinued Operations was reallocated to the original types of income and expenses.
 

Key Figures by Division and Sector                                                       
 




€ million
Tourism
Segment
SFY 2009
 


2008
restated
All other
Segments
SFY 2009
 


2008
restated
Consoli-
dation
SFY 2009
 


2008
restated
Continuing
Operations
SFY 2009
 


2008
restated
Discontinued
Operations
SFY 2009
 


2008
restated
Consoli-
dation
SFY 2009
 


2008
restated

Group
SFY 2009
 


2008
restated
Statement of results                            
Third-party turnover 13,051.4 18,581.4 43.7 60.2 – – 13,095.1 18,641.6 1,160.3 6,265.5 – – 14,255.4 24,907.1
Turnover between Continuing/Discontinued Operations 2.9 4.4 5.6 25.6 – – 8.5 30.0 50.0 77.2 - 58.5 - 107.2 – –
Turnover 13,054.3 18,585.8 49.3 85.8 – – 13,103.6 18,671.6 1,210.3 6,342.7 - 58.5 - 107.2 14,255.4 24,907.1
Inter-segment turnover 14.0 24.0 123.2 168.3 - 137.2 - 192.3 – – – – – – – –
Segment turnover 13,068.3 18,609.8 172.5 254.1 - 137.2 - 192.3 13,103.6 18,671.6 1,210.3 6,342.7 - 58.5 - 107.2 14,255.4 24,907.1
                             
Group profit/loss for the year – – – – – – - 443.5 - 364.3 844.2 222.4 – – 400.7 - 141.9
Income taxes – – – – – – - 46.2 42.8 14.0 29.0 – – - 32.2 71.8
Earnings before taxes (EBT) 174.4 - 113.6 - 666.7 - 122.6 2.6 - 85.3 - 489.7 - 321.5 858.2 251.4 – – 368.5 - 70.1
   of which at equity result 36.2 33.7 - 214.2 – – – - 178.0 33.7 – 5.6 – – - 178.0 39.3
Net interest result and result from the measurement of interest hedges - 91.1 - 133.6 - 57.0 - 137.7 – - 17.6 - 148.1 - 288.9 - 31.0 - 33.6 – – - 179.1 - 322.5
Impairment of goodwill 8.9 107.2 – – – – 8.9 107.2 – – – – 8.9 107.2
Segment results according to IFRS 8 274.4 127.2 - 609.7 15.1 2.6 - 67.7 - 332.7 74.6 889.2 285.0 – – 556.5 359.6
Result from Container Shipping measured at equity – – - 214.2 – – – - 214.2 – – – – – - 214.2 –
Interest result from the measurement of loans to Container Shipping – – - 353.9 – – – - 353.9 – – – – – - 353.9 –
Earnings before interest, taxes and amortisation of goodwill (EBITA) 274.4 127.2 - 41.6 15.1 2.6 - 67.7 235.4 74.6 889.2* 285.0* – – 1,124.6* 359.6*
                             
Adjustments 421.2 493.3 – - 1.8 – – 421.2 491.5 - 1,071.9 87.6 – – - 650.7 579.1
IFRS 5 effects – – – – – – – – - 66.0 - 179.1 – – - 66.0 - 179.1
Underlying EBITA 695.6 620.5 - 41.6 13.3 2.6 - 67.7 656.6 566.1 - 248.7 193.5 – – 407.9 759.6
                             
Amortisation of other intangible assets and depreciation of property, plant and equipment 435.5 464.0 8.7 8.9 – – 444.2 472.9 49.1 77.3 – – 493.3 550.2
of which impairments 141.4 21.0 3.8 – – – 145.2 21.0 45.0 – – – 190.2 21.0
Other depreciation/amortisation and write-backs - 2.9 - 5.5 0.8 - 18.4 – - 1.1 - 2.1 - 25.0 – - 0.3 – – - 2.1 - 25.3
   of which write-backs 0.4 3.3 1.8 – - 0.4 -1.1 1.8 2.2 – – – – 1.8 2.2
Earnings before interest, taxes, depreciation and amortisation (EBITDA) 712.8 596.7 - 33.6 42.4 2.6 - 66.6 681.7 572.5 938.3* 362.6* – – 1,620.0* 935.1*
Rental expenses 535.8 664.4 102.5 149.9 - 119.9 - 157.0 518.4 657.3 121.8 482.1 – - 31.1 640.2 1,108.3
Earnings before interest, taxes, depreciation, amortisation and rental expenses (EBITDAR) 1,248.6 1,261.1 68.9 192.3 - 117.3 - 223.6 1,200.1 1,229.8 1,060.1* 844.7* – - 31.1 2,260.2* 2,043.4*
                             
Assets and liabilities                            
Segment assets 8,356.2 9,156.7 578.3 458.3 - 16.4 - 21.0 8,918.1 9,594.0 123.8 3,923.5 – - 10.6 9,041.9 13,506.9
   of which goodwill 2,715.8 2,520.3 – – – – 2,715.8 2,520.3 – 99.8 – – 2,715.8 2,620.1
Carrying amounts of companies measured at equity 567.8 406.4 632.9 – – – 1,200.7 406.4 – 47.6 – – 1,200.7 454.0
Interest-bearing Group receivables 9.6 59.1 1,961.8 2,041.4 - 1,971.4 -1,800.3 – 300.2 – 387.1 – - 687.3 – –
Cash and cash equivalents 948.2 746.1 503.8 1,273.9 – – 1,452.0 2,020.0 6.3 149.4 – – 1,458.3 2,169.4
Other financial assets 238.3 294.7 3,300.5 4,576.2 - 2,018.0 - 2,004.8 1,520.8 2,866.1 14.8 14.5 – - 2,585.8 1,535.6 294.8
Non-allocable taxes – – – – – – – – – – – – 305.7 277.7
Total assets – – – – – – – – – – – – 13,542.2 16,702.8
Segment liabilities 5,546.6 5,559.6 485.6 436.6 - 15.8 - 236.8 6,016.4 5,759.4 41.9 1,139.0 – - 15.7 6,058.3 6,882.7
Third-party financial liabilities 553.6 1,048.9 3,161.2 3,848.1 – - 3.7 3,714.7 4,893.3 73.4 1,358.9 – – 3,788.2 6,252.2
Group financial liabilities 1,765.2 1,539.1 61.3 70.6 - 1,826.5 - 1,602.6 – 7.1 – 687.1 – - 694.2 – –
Other financial liability items 554.9 406.6 313.5 310.9 – – 868.4 717.5 – 75.8 – – 868.4 793.3
Non-allocable taxes – – – – – – – – – – – – 447.3 532.1
Total liabilities and provisions – – – – – – – – – – – – 11,162.2 14,460.3
                             
Additional disclosures                            
Non-cash expenses 5.1 27.9 – 2.6 – – 5.1 30.5 285.4 – – – 290.5 30.5
Non-cash income 41.8 51.4 – – – – 41.8 51.4 – – – – 41.8 51.4
Return on sales (% on EBITA) 2.1 0.7 – – – – 1.8 0.4 73.5 4.5 – – 7.9 1.4
Investments 285.6 547.3 8.6 6.4 – – 294.2 553.7 69.6 400.1 – – 363.8 953.8
Investments in goodwill 23.4 1.4 – – – – 23.4 1.4 – – – – 23.4 1.4
Investments in other intangible assets and property, plant and equipment 262.2 545.9 8.6 6.4 – – 270.8 552.3 69.6 400.1 – – 340.4 952.4
Financing ratio (%) 155.6 104.4 101.2 139.1 – – 154.0 104.8 70.5 19.3 – – 138.0 68.9
                             
Personnel at year-end 64,336 59,706 675 665 – – 65,011 60,371 4,525 9,883 – – 69,536 70,254


* In accordance with IFRS 5, these earnings are presented taking account of depreciation/amortisation and at equity measurement. Adjusted for these effects, earnings would be €66.0m (previous year: €179.1m) lower. In order to enhance comparability of underlying EBITA, this earnings effect was additionally included in the adjustments for the Discontinued Operations.

 Excel-Download                                     © TUI AG Annual Report 2009

Die überbreiten Tabellen können im Internet Explorer 6 nicht angezeigt werden!
Bitte verwenden Sie einen aktuellen Browser: www.mozilla.org/de/firefox/new/

Key Figures Tourism Segment                                       
 





€ million


TUI Travel PLC
SFY 2009
 



2008
restated

TUI Hotels &
Resorts
SFY 2009
 



2008
restated


Cruises
SFY 2009
 



2008
restated

Consoli-
dation
SFY 2009
 



2008
restated

Tourism
Segment
SFY 2009
 



2008
restated
Statement of results                    
Third-party turnover 12,633.2 18,010.7 276.2 370.7 142.0 200.0 – – 13,051.4 18,581.4
Turnover between Continuing/Discontinued Operations 2.9 4.4 – – – – – – 2.9 4.4
Turnover 12,636.1 18,015.1 276.2 370.7 142.0 200.0 – – 13,054.3 18,585.8
Inter-segment turnover 21.8 31.4 303.0 373.4 1.7 3.6 - 312.5 - 384.4 14.0 24.0
Segment turnover 12,657.9 18,046.5 579.2 744.1 143.7 203.6 - 312.5 - 384.4 13,068.3 18,609.8
                     
Group profit/loss for the year                    
Income taxes – – – – – – – – – –
Earnings before taxes (EBT) 64.7 - 214.7 108.3 92.5 1.4 8.6 – – 174.4 - 113.6
   of which at equity result 14.3 13.0 25.5 28.7 - 3.6 - 8.0 – – 36.2 33.7
Net interest result and result from the measurement of interest hedges - 76.4 - 106.2 - 14.8 - 29.2 0.1 1.8 – – - 91.1 - 133.6
Impairment of goodwill 8.9 72.7 – 34.5     – – 8.9 107.2
Segment results according to IFRS 8 150.0 - 35.8 123.1 156.2 1.3 6.8 – – 274.4 127.2
Result from Container Shipping measured at equity – – – – – – – – – –
Interest result from the measurement of loans to Container Shipping – – – – – – – – – –
Earnings before interest, taxes and amortisation of goodwill (EBITA) 150.0 - 35.8 123.1 156.2 1.3 6.8 – – 274.4 127.2
                     
Adjustments 421.2 489.5 – 3.8 – – – – 421.2 493.3
IFRS 5 effects – – – – – – – – – –
Underlying EBITA 571.2 453.7 123.1 160.0 1.3 6.8 – – 695.6 620.5
                     
Amortisation of other intangible assets
and depreciation of property, plant and equipment
379.9 394.0 49.8 62.1 5.8 7.9 – – 435.5 464.0
   of which impairments 141.4 21.0 – – – – – – 141.4 21.0
Other depreciation/amortisation and write-backs - 1.6 - 6.3 - 1.3 0.8 – – – – - 2.9 - 5.5
   of which write-backs 0.0 1.9 0.4 1.4 – – – – 0.4 3.3
Earnings before interest, taxes, depreciation and amortisation (EBITDA) 531.5 364.5 174.2 217.5 7.1 14.7 – – 712.8 596.7
Rental expenses 487.0 587.8 42.6 68.3 6.2 8.3 – – 535.8 664.4
Earnings before interest, taxes, depreciation, amortisation and rental expenses (EBITDAR) 1,018.5
952.3
216.8
285.8
13.3
23.0
–
–
1,248.6
1,261.1
                     
Assets and liabilities                    
Segment assets 6,618.6 7,374.0 1,648.1 1,659.1 142.1 153.8 - 52.6 - 30.2 8,356.2 9,156.7
   of which goodwill 2,316.7 2,121.1 399.1 399.2 – – – – 2,715.8 2,520.3
Carrying amounts of companies measured at equity 124.8 106.1 300.0 294.5 143.0 5.8 – – 567.8 406.4
Interest-bearing Group receivables – 6.8 9.6 0.5 – 51.8 – – 9.6 59.1
Cash and cash equivalents 868.4 673.2 76.3 70.3 3.5 2.6 – – 948.2 746.1
Other financial assets 139.7 193.4 98.1 100.7 0.5 0.6 – – 238.3 294.7
Non-allocable taxes – – – – – – – – – –
Total assets                    
Segment liabilities 5,433.1 5,410.9 105.3 95.9 59.0 85.3 - 50.8 - 32.5 5,546.6 5,559.6
Third-party financial liabilities 312.8 767.1 240.8 281.8 – – – – 553.6 1,048.9
Group financial liabilities 981.8 1,018.2 569.2 505.5 216.1 15.4 - 1.9 – 1,765.2 1,539.1
Other financial liability items 548.1 400.6 0.7 0.7 6.1 5.3 – – 554.9 406.6
Non-allocable taxes – – – – – – – – – –
Total liabilities and provisions – – – – – – – – – –
                     
Additional disclosures                    
Non-cash expenses – 1.1 1.5 18.8 3.6 8.0 – – 5.1 27.9
Non-cash income 14.3 14.6 27.5 36.8 – – – – 41.8 51.4
Return on sales (% on EBITA) 1.2 - 0.2 21.3 21.0 0.9 3.3 – – 2.1 0.7
Investments 234.2 381.8 46.8 160.3 4.6 5.2 – – 285.6 547.3
Investments in goodwill 23.4 1.4 – – – – – – 23.4 1.4
Investments in other intangible assets and property, plant and equipment 210.8 380.4 46.8 160.3 4.6 5.2 – – 262.2 545.9
Financing ratio (%) 166.0 122.2 106.4 60.3 126.1 151.9 – – 155.6 104.4
                     
Personnel at year-end 50,285 48,508 13,832 10,989 219 209 – – 64,336 59,706


 Excel-Download                                     © TUI AG Annual Report 2009

Die überbreiten Tabellen können im Internet Explorer 6 nicht angezeigt werden!
Bitte verwenden Sie einen aktuellen Browser: www.mozilla.org/de/firefox/new/

Key Figures by Region                                               
 




€ million

Germany
SFY 2009
 


2008
restated
EU
(excl. Germany)
SFY 2009
 


2008
restated
Rest of
Europe
SFY 2009
 


2008
restated
North and
South America
SFY 2009
 


2008
restated
Other
Regions
SFY 2009
 


2008
restated
Consoli-
dation
SFY 2009
 


2008
restated

Group
SFY 2009
 


2008
restated
Consolidated turnover by customers 3,588.2 5,569.9 8,374.0 13,509.4 565.6 690.5 1,171.5 3,444.2 556.1 1,719.0 – - 25.9 14,255.4 24,907.1
   of which Discontinued Operations 97.5 597.9 271.6 1,664.9 11.5 95.5 551.7 2 575.3 228.0 1 331.9 – – 1,160.3 6,265.5
Consolidated turnover by domicile of companies 4,968.6 11,672.1 7,984.4 11,664.1 519.1 481.2 516.5 845.4 266.8 270.2 – - 25.9 14,255.4 24,907.1
   of which Discontinued Operations 1,118.7 6,265.5 19.4 – – – – – 22.2 – – – 1,160.3 6,265.5
Segment assets 1,130.3 4,812.5 6,733.1 7,395.3 63.5 90.7 816.2 860.2 503.0 395.6 - 204.2 - 47.4 9,041.9 13,506.9
   of which non-current assets 1,092.1 4,054.9 5,308.4 4,393.3 38.3 96.4 454.9 406.9 444.0 278.3 - 14.4 193.8 7,323.3 9,423.6
   of which Discontinued Operations – 3,778.2 – – – – – – 123.8 145.3 – – 123.8 3,923.5
Non-allocable taxes – – – – – – – – – – – – 305.7 277.7
Segment liabilities 1,892.7 2,450.0 3,667.1 3,812.2 97.4 204.7 256.6 437.3 221.8 279.4 - 77.3 - 300.9 6,058.3 6,882.7
   of which Discontinued Operations – 1,114.5 – – – – – – 41.9 24.5 – – 41.9 1,139.0
Non-allocable taxes – – – – – – – – – – – – 447.3 532.1
                             
Additional disclosures                            
Depreciation/amortisation 54.9 209.0 118.5 376.0 303.6 5.5 12.1 39.5 13.1 27.4 – – 502.2 657.4
   of which Discontinued Operations – 77.3 36.0 – – – – – 13.1 – – – 49.1 77.3
Investments 166.8 445.5 151.0 330.2 6.5 2.3 20.4 70.3 19.1 105.5 – – 363.8 953.8
   of which Discontinued Operations 60.4 377.3 0.1 1.4 – 0.1 – 6.3 9.1 15.0 – – 69.6 400.1
Investments in goodwill – 1.4 23.4 – – – – – – – – – 23.4 1.4
   of which Discontinued Operations – – – – – – – – – – – – – 0.0
Investments in other tangible assets and property,plant and equipment 166.8 444.2 127.6 330.2 6.5 2.2 20.4 70.3 19.1 105.5 – – 340.4 952.4
   of which Discontinued Operations 60.4 377.3 0.1 1.4 – 0.1 – 6.3 9.1 15.0 – – 69.6 400.1
                             
Personnel at year-end 9,562 11,313 41,672 40,498 6,106 2,778 6,815 8,434 5,381 7,231 – – 69,536 70,254
   of which Discontinued Operations – 1,919 58 1,489 2,359 696 – 1,805 2,108 3,974 – – 4,525 9,883


 Excel-Download                                     © TUI AG Annual Report 2009

Die überbreiten Tabellen können im Internet Explorer 6 nicht angezeigt werden!
Bitte verwenden Sie einen aktuellen Browser: www.mozilla.org/de/firefox/new/
© 2012 TUI AG
Imprint