ThyssenKrupp AG

Discontinued operations in the Automotive segment million €
* Contribution to the Group's consolidated financial statements
	Alu Castings*			Truck spring business*			ThyssenKrupp Stahl Company*

	Year ending Sept. 30, 2003	Year ending Sept. 30, 2004	Year ending Sept. 30, 2005	Year ending Sept. 30, 2003	Year ending Sept. 30, 2004	Year ending Sept. 30, 2005	Year ending Sept. 30, 2003	Year ending Sept. 30, 2004	Year ending Sept. 30, 2005
Net sales	251	281	94	16	16	16	82	102	108
Cost of sales	(204)	(221)	(72)	(11)	(11)	(26)	(84)	(98)	(125)
Gross margin	47	60	22	5	5	(10)	(2)	4	(17)
Selling expenses	(9)	(8)	(2)	(1)	(2)	(2)	0	0	(1)
General and administrative expenses	(17)	(21)	(8)	(3)	(3)	(3)	(6)	(4)	(2)
Other operating income	2	1	1	0	0	0	0	0	0
Other operating expenses	(1)	(1)	0	0	0	0	(1)	0	(18)
Gain/(loss) on the disposal of subsidiaries, net	0	0	33	0	0	(6)	0	0	0
Income/(loss) from operations	22	31	46	1	0	(21)	(9)	0	(38)
Income from equity investments	(2)	0	0	0	0	0	0	0	0
Interest expense, net	0	(1)	0	0	0	0	(2)	(2)	(4)
Other financial income/(loss), net	0	0	0	0	0	0	0	0	0
Financial expense, net	(2)	(1)	0	0	0	0	(2)	(2)	(4)
Income/(loss) from discontinued operations before taxes	20	30	46	1	0	(21)	(11)	(2)	(42)
Provisions for income taxes	(6)	(10)	(13)	(1)	(1)	6	2	(1)	18
Income/(loss) from discontinued operations (net of tax)	14	20	33	0	(1)	(15)	(9)	(3)	(24)

thereof:
Ordinary income/(loss) from discontinued operations before taxes	20	30	14	1	0	(2)	(11)	(2)	0
Provisions for income taxes	(6)	(10)	(5)	(1)	(1)	0	2	(1)	0
Ordinary income/(loss) from discontinued operations before taxes	14	20	9	0	(1)	(2)	(9)	(3)	0

Gain/(loss) on the disposal of discontinued operations before taxes	0	0	32	0	0	(19)	0	0	(42)
Provisions for income taxes	0	0	(8)	0	0	6	0	0	18
Gain/(loss) on the disposal of discontinued operations (net of tax)	0	0	24	0	0	(13)	0	0	(24)
Discontinued operations (net of tax)	14	20	33	0	(1)	(15)	(9)	(3)	(24)