Consolidated balance sheet

Assets in m €

31/12/2023%31/12/2022%
Intangible assets230.1290.2
Property, plant and equipment3,99924.43,80824.7
Investments accounted for using the equity
method
30.080.1
Non-current financial assets1661.02271.5
Deferred tax assets2481.52221.4
Non-current assets

4,43927.04,29427.9
Inventories6,40939.15,66236.8
Receivables2,83217.32,50016.2
Income tax receivables840.5840.5
Current financial assets1,5529.51,3949.1
Cash and cash equivalents1,0896.61,4659.5
Current assets

11,96673.011,10572.1
Total assets

16,405100.015,399100.0
Equity and liabilities in m €

31/12/2023%31/12/2022%
Share capital620.4620.4
Other reserves and retained earnings8,82153.88,59655.8
Equity attributable to Liebherr shareholders

8,88354.28,65856.2
Non-controlling interests180.1160.1
Equity

8,90154.38,67456.3
Non-current financial liabilities1,4969.11,2358.0
Post-employment benefits8134.96784.4
Deferred tax liabilities730.4630.4
Non-current provisions330.2340.2
Other non-current liabilities350.2640.4
Non-current liabilities

2,45014.82,07413.4
Current financial liabilities1,2307.51,1017.2
Advance Payments6524.06654.3
Income tax liabilities1761.11300.8
Current provisions8185.06824.5
Other current liabilities2,17813.32,07313.5
Current liabilities

4,65130.33,79330.3
Total equity and liabilities

15,399100.014,548100.0

Consolidated income statement

in m €31/12/2023%31/12/2022%
Revenue12,58991.711,63995.4
Increase or decrease of work in progress and finished goods5243.8-24-0.2
Other own work capitalised3282.43332.7
Other operating income2892.12612.1
Operating income13,730100,012,209100.0
Cost of materials-7,554-55.0-6,505-53.3
Personnel expenses-3,394-24.7-3,072-25.2
Depreciation and amortization expenses-528-3,8-507-4.2
Other operating expenses-1,800-13.1-1,413-11.6
Operating expenses-13,276-96.6-11,497-94.3
Operating result4543.47125.7
Finance income1,3539.95934.9
Finance expenses-1,562-11.4-493-4.0
Share of net profit of associates and joint ventures accounted for using the equity method10.000.0
Finance result-208-1.51000.9
Result before tax2461.98126.6
Income taxes-244-1.8-267-2.2
Result after tax20.15454.4
attributable to Liebherr10.15444.4
of which non-controlling interests10.010.0

Consolidated statement of comprehensive income

in m €31/12/202331/12/2022
Result after tax3672
Post-employment benefits-106345
Income tax effect18-46
Items that will not be reclassified to profit or loss-88299
Foreign exchange translation differences-5851
Changes of fair value in cash flow hedges943
Deferred tax-271
Items that may be reclassified to profit or loss955
Other comprehensive income-79354
Comprehensive income288356
attributable to non controlling interests285355
of which non-controlling interests31

Consolidated statement of changes in equity

in m €




Share capitalFinancial assets
at OCI
Foreign exchange translation differencesOther reserves and retained earningsEquity LiebherrNon-controlling interestsGroup equity
31/12/202162-8168,2828,352198,371
Result after tax1112
Other comprehensive income4512993540354
Comprehensive income4513003551356
Dividends-50-500-50
Changes in shares of non-controlling interests11-4-3
31/12/202262-4678,5338,658168,674
Result after tax1112
Other comprehensive income4512993540354
Comprehensive income67-582762853288
Dividends-51-51-1-52
Changes under company law-9-90-9
31/12/2023626398,7498,883188,9901

Consolidated cash flow statement

in m €31/12/202331/12/2022
Result after tax3672
Depreciation and amortization expenses623528
Fair Value changes in marketable securities (current assets)-98209
Gain / Loss on disposal of non-current assets02
Change in provisions and post-employment benefits16340
Other non-cash items60-62
Change in stock-829-1,168
Change in receivables and other current assets-237-341
Change in other liabilities133547
Change in rental fleet

-192-154
Net cash flow from operating activities

-10-415
Payment for investments in intangible assets-7-10
Payment for investments in tangible assets-572-500
Payment for investments in financial assets-320
Payment for investments in marketable securities in current assets-177-220
Proceeds from sales of intangible assets10
Proceeds from sales of tangible assets1524
Proceeds from sales of financial assets21
Proceeds from sales of marketable securities (current assets)115189
Other proceeds from investing activities

1213
Net cash flow from investing activities

-643-503
Dividends paid, other distributions and equity capital repaid-52-50
Proceeds from current or non-current financial liabilities895779
Repayment of current or non-current financial liabilities

-542-500
Other payments on financial activities-80
Net cash flow from financing activities

293229
Net decrease / increase in cash and cash equivalents

-360-689
Effects of exchange rate changes on cash and equivalents-1619
Cash and cash equivalents at beginning of period

1,4652,145
Cash and cash equivalents at end of period1,4652,145
Income tax paid and reimbursed-278-238
Interest paid -89-41
Interest received6343

Consolidated balance sheet

Assets in m €

31/12/2023%31/12/2022%
Intangible assets230.1290.2
Property, plant and equipment3,99924.43,80824.7
Investments accounted for using the equity
method
30.080.1
Non-current financial assets1661.02271.5
Deferred tax assets2481.52221.4
Non-current assets

4,43927.04,29427.9
Inventories6,40939.15,66236.8
Receivables2,83217.32,50016.2
Prepaid income taxes840.5840.5
Current financial assets1,5529.51,3949.1
Cash and cash equivalents1,0896.61,4659.5
Current assets

11,96673.011,10572.1
Total assets

16,405100.015,399100.0
Equity and liabilities in m €

Share capital620.4620.4
Other reserves and retained earnings8,82153.88,59655.8
Equity attributable to Liebherr shareholders

8,88354.28,65856.2
Non-controlling interests180.1160.1
Equity

8,90154.38,67456.3
Non-current financial liabilities1,4969.11,2358.0
Post-employment benefits8134.96784.4
Deferred tax liabilities730.4630.4
Non-current provisions330.2340.2
Other non-current liabilities350.2640.4
Non-current liabilities

2,45014.82,07413.4
Current financial liabilities1,2307.51,1017.2
Advance Payments6524.06654.3
Income tax liabilities1761.11300.8
Current provisions8185.06824.5
Other current liabilities2,17813.32,07313.5
Current liabilities

5,05430.94,65130.3
Total equity and liabilities

16,405100.015,399100.0