Workforce at a glance
Actuals closed through 2026-09. Every figure is calculated from the position model or stored versions, and every tile opens its breakdown.
The answer in three lines
Why the year-end cost differs from budget
Year-end 2026 forecast against budget, employees only. The four causes add up to the difference.
| Country | Volume | Country mix | Grade mix | Rate | Total |
|---|---|---|---|---|---|
| US | €(6.15)M | €(1.64)M | €(368.18)K | €(56.54)K | €(8.22)M |
| DE | €(6.55)M | €(1.05)M | €(155.4)K | €853.99K | €(6.89)M |
| FR | €(2.7)M | €(439.23)K | €(38.13)K | €(23.2)K | €(3.2)M |
| GB | €(2.23)M | €(309.98)K | €80.07K | €94.46K | €(2.36)M |
| ES | €(1.94)M | €327.64K | €54.93K | €(9.86)K | €(1.57)M |
| PL | €(2.47)M | €1.06M | €191.23K | €37.61K | €(1.18)M |
| NL | €(914.33)K | €(156.42)K | €99.6K | €82.52K | €(888.63)K |
| IN | €(1.88)M | €1.38M | €44.78K | €22.71K | €(439.13)K |
| All countries | €(24.83)M | €(825.18)K | €(91.09)K | €1M | €(24.75)M |
The axis does not start at zero, so the differences are easier to see.
The axis does not start at zero, so the differences are easier to see.
Headcount bridge: budget to year-end forecast
Year-end 2026 headcount by department. Click a bar to see that department’s teams.
Plan trajectory
Ending headcount and personnel cost of the live plan against the other versions.
Departments: actual vs budget, year to date
Headcount at 2026-09 and personnel cost Jan–09. Click a name to drill in.
| Department | HC | Budget HC | Δ HC | Cost | Δ cost |
|---|---|---|---|---|---|
| Operations | 3,235 | 3,316 | (81) | €192.39M | (6.9)% |
| Sales | 2,269 | 2,209 | 60 | €139.64M | 0.0% |
| Research & Development | 2,117 | 2,084 | 33 | €136.11M | (0.4)% |
| Supply Chain & Logistics | 1,412 | 1,403 | 9 | €88.29M | (3.1)% |
| Customer Service | 1,440 | 1,427 | 13 | €85.86M | (4.4)% |
| Information Technology | 1,286 | 1,275 | 11 | €77.43M | (1.5)% |
| Finance | 1,128 | 1,152 | (24) | €75.26M | (4.2)% |
| Marketing | 755 | 749 | 6 | €45.97M | (2.0)% |
| Human Resources | 643 | 658 | (15) | €39.58M | (5.3)% |
| Legal & Compliance | 477 | 467 | 10 | €32.91M | (0.5)% |
| Total | 14,762 | 14,740 | 22 | €913.43M | (3.1)% |
Countries: actual vs budget, year to date
Headcount at 2026-09 and personnel cost Jan–09. Click a name to drill in.
Worker types: actual vs budget, year to date
Employees and the external workforce are reported separately. Click a type to see where it works.
| Worker type | Group | HC | Δ HC | Cost | Cost / FTE |
|---|---|---|---|---|---|
| Salaried | Employee | 13,042 | 19 | €837.82M | €71.92K |
| Contractor | External | 953 | 3 | €80.13M | €91.4K |
| Fixed-term | Employee | 693 | 2 | €39.02M | €63.79K |
| Managed service | External | 790 | (1) | €36.61M | €50.53K |
| Hourly | Employee | 935 | (2) | €35.45M | €42.91K |
| Agency worker | External | 722 | 0 | €30.64M | €46.95K |
| Apprentice | Employee | 62 | 3 | €878.46K | €16.43K |
| Intern | Employee | 30 | 0 | €253.12K | €8.82K |
| Total workforce | 17,227 | 24 | €1.06B | €68.78K |
External workforce by department
Agency workers, contractors and managed services. Their cost is a billed rate with no employer on-costs.
| Department | HC | Δ HC | Cost YTD | Δ cost |
|---|---|---|---|---|
| Research & Development | 370 | 6 | €27.08M | 0.5% |
| Operations | 497 | (14) | €25.96M | (8.2)% |
| Information Technology | 336 | 4 | €21.73M | (0.8)% |
| Sales | 280 | 5 | €16.69M | (1.0)% |
| Customer Service | 328 | 6 | €15.47M | (3.8)% |
| Supply Chain & Logistics | 218 | 2 | €12.8M | (3.1)% |
| Finance | 170 | (6) | €11.03M | (5.5)% |
| Marketing | 122 | 0 | €7.82M | (2.7)% |
| Legal & Compliance | 69 | 1 | €5.04M | (0.2)% |
| Human Resources | 75 | (2) | €3.76M | (3.2)% |
| Total | 2,465 | 2 | €147.37M | (3.0)% |
Cost clusters: actual vs budget, year to date
High, mid and low cost countries as defined by management. Click a cluster to see its countries.
How the clusters are set
Management defines them. The defaults follow one rule: pay level against DE: high at least +15%, low at most −15%, mid in between. A single location can be set apart from its country.
| Country | Cluster | Pay vs DE |
|---|---|---|
| United States | High | 28% |
| Netherlands | Mid | 5% |
| United Kingdom | Mid | 4% |
| Germany | Mid | 0% |
| France | Mid | (7)% |
| Spain | Low | (26)% |
| Poland | Low | (48)% |
| India | Low | (73)% |
What changed since the prior business plan
The current plan against the last approved business plan, year-end 2027, employees only.
Year-end 2027 plan headcount is 235 below the prior business plan (1.5%). Personnel cost is €18.32M below the prior business plan (1.3%). Most of it is rate and mix: €2.15M from more FTE and €(20.47)M from cost per FTE (grade, country mix and exchange rates).
Why the plan cost differs
The same difference by cause.
| Country | Volume | Country mix | Grade mix | Rate | Total |
|---|---|---|---|---|---|
| US | €778.11K | €205.17K | €(449.72)K | €(5.29)M | €(4.75)M |
| DE | €1.43M | €228.37K | €414.62K | €(6.23)M | €(4.16)M |
| FR | €322.09K | €52.48K | €(34.08)K | €(2.95)M | €(2.61)M |
| GB | €(569.71)K | €(77.96)K | €192.75K | €(1.94)M | €(2.39)M |
| ES | €(737.8)K | €125.87K | €(22.86)K | €(1.29)M | €(1.92)M |
| PL | €622.33K | €(266.91)K | €259.87K | €(1.65)M | €(1.04)M |
| NL | €267.56K | €45.31K | €135.53K | €(1.32)M | €(872.15)K |
| IN | €37.43K | €(27.34)K | €(84.04)K | €(497.38)K | €(571.33)K |
| All countries | €2.15M | €284.98K | €412.07K | €(21.17)M | €(18.32)M |
Version status
Which versions are still drafts and which are approved or locked. Locked blocks changes: a locked Plan stops edits to positions, pay rules and exchange rates; a locked Actual, Budget, Target or Prior BP stops imports. Only an administrator can lock or unlock, and every move is logged. Annual plan cycle: Skill Team submissions, deadline 2026-10-15. Open the plan cycle.
| Version | Status | Changed |
|---|---|---|
| Actual | Draft | — |
| Budget | Draft | — |
| Target | Draft | — |
| Forecast | Draft | — |
| Business plan | Draft | — |
| Prior BP | Draft | — |
Questions and tasks
Raise a question on a number or add a task for the controller. They stay with this page.
No notes yet. Raise a question on a number or add a task such as “explain Sales +60”.
Editors and administrators can add notes.
Versions: Actual — Closed months from payroll and HR systems · Budget — Approved budget, frozen · Target — Management target, frozen · Forecast — Closed actuals plus the remaining plan (year-end outlook) · Business plan — Live position model, recalculated on every change · Prior BP — Last approved business plan, frozen. Window 2025-01 to 2031-12.
PowerPoint style
Set your company colours, font, logo and footer once. The PowerPoint pack then opens in your style. Charts stay editable in PowerPoint.
Editors and administrators can change the style.
Saved views
Keep this view: the year and the plan-against-prior-BP year.
No saved views yet. Set the filters, version and month you want, then save the view with a name.
Editors and administrators can save views.