The Agfa-Gevaert Group in full year 2022 - regulated information
08 Marzo 2023 - 12:45AM
The Agfa-Gevaert Group in full year 2022 - regulated information
Regulated information – March
8,
2023 -
7:45 a.m.
CET The
Agfa-Gevaert Group in full year
2022:
- Adjusted EBITDA decrease of
9% versus 2021 due to continuing cost
inflation, lockdowns in China and softer demand in
non-healthcare markets
- HealthCare IT: momentum
created
- Significant improvement in order intake, both in terms of
volume and in terms of quality, resulting in top line growth and
stabilization of recurring revenue
- Conversion of sales growth in EBITDA delayed by post-COVID
reinvestments in R&D and commercial efforts
- Digital Print & Chemicals:
overall revenue growth
- profitability strongly impacted by cost
inflation and one-offs
- Profitability impacted by lagging price increase impact,
industrial inefficiencies, cost inflation and investments in the
future
- Inca acquisition creates new growth opportunities
- Zirfon membranes for green hydrogen production take off
- Radiology Solutions:
profitability suffered from margin and volume pressure in
China
- Medical film impacted by lockdowns in China and geopolitical
situation
- Direct Radiography: growth and streamlining of operations
- Offset Solutions: turnaround
established and sale to Aurelius Group on
track
- Successful pricing and restructuring actions, but demand
weakness in H2
- Sale to Aurelius Group on track – targeted closing in first
week of April 2023
- Net loss of 223 million Euro
mainly impacted by
non-cash impairment
charges
- Significant impairments in Radiology Solutions and Offset
Solutions impacted restructuring/non-recurring items
- Additional tax expenses related to the Offset Solutions
carve-out and the above-mentioned impairments
- Strong decrease in net pension liability (material
countries): positive impact of 177 million Euro
versus end of 2021
Mortsel (Belgium), March
8,
2023
– Agfa-Gevaert today
commented on its results in
2022.
in million Euro |
FY 2022 |
FY 2021 |
% change(excl. FX effects) |
Q4 2022 |
Q4 2021 |
% change(excl. FX
effects) |
|
REVENUE |
|
|
|
|
|
|
HealthCare IT |
244 |
219 |
11.5% (4.0%) |
70 |
59 |
19.1% (12.1%) |
Radiology Solutions |
462 |
464 |
-0.4% (-5.4%) |
129 |
128 |
0.6% (-2.9%) |
Digital Print & Chemicals |
372 |
330 |
12.9% (10.4%) |
99 |
93 |
5.9% (4.2%) |
Offset Solutions |
779 |
748 |
4.2% (-0.1%) |
192 |
204 |
-5.7% (-8.0%) |
GROUP |
1,857 |
1,760 |
5.5% (1.0%) |
490 |
484 |
1.3% (-2.8%) |
ADJUSTED EBITDA (*) |
|
|
|
|
|
|
HealthCare IT |
26.9 |
30.2 |
-10.8% |
11.1 |
11.2 |
-0.9% |
Radiology Solutions |
46.9 |
60.7 |
-22.9% |
18.6 |
17.6 |
5.7% |
Digital Print & Chemicals |
3.2 |
19.2 |
-83.1% |
(5.1) |
3.3 |
|
Offset Solutions |
35.7 |
12.4 |
188.7% |
0.9 |
0.2 |
334.9% |
Unallocated |
(18.6) |
(18.7) |
|
(4.9) |
(5.4) |
|
GROUP |
94 |
104 |
-9.2% |
21 |
27 |
-23.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) before restructuring and non-recurring
items
“2022 has been a year of unprecedented economic and geopolitical
instability. Cost inflation, supply chain disruptions and COVID
lockdowns in China impacted our activities.Especially in these
turbulent times, we continued to execute our strategic agenda.
Given the expected strong increase in demand, the Board of
Directors yesterday validated an investment in a new production
facility for our Zirfon green hydrogen membranes in our Belgian
site in Mortsel. We finalized the acquisition of Inca Digital
Printers, which strengthens our position in high-speed digital
printing and speeds up our entry in digital packaging printing. In
HealthCare IT, we stepped up investments in R&D and commercial
resources and we established a new management team, focusing on the
core North American markets. The sale of our Offset Solutions
division to Aurelius Group, which is expected to close early April,
should enable us to increase the focus on our growth businesses. In
our efforts to build a simple, agile and future-oriented
organizational model, we re-organized our internal financial
services and partnered with Atos for our internal IT operations.
Our 2023 priorities are the implementation of further price
increases across our businesses, the reduction of costs related to
our operating model initiatives, and to deliver growth in
HealthCare IT, Zirfon and digital printing,” said Pascal Juéry,
President and CEO of the Agfa-Gevaert Group.
Agfa-Gevaert Group
in million Euro |
FY 2022 |
FY 2021 |
% change(excl. FX
effects) |
Q4 2022 |
Q4 2021 |
% change(excl. FX
effects) |
Revenue |
1,857 |
1,760 |
5.5% (1.0%) |
490 |
484 |
1.3% (-2.8%) |
Gross profit (*) |
529 |
498 |
6.3% |
135 |
128 |
5.1% |
% of revenue |
28.5% |
28.3% |
|
27.5% |
26.5% |
|
Adjusted EBITDA (*) |
94 |
104 |
-9.2% |
21 |
27 |
-23.2% |
% of revenue |
5.1% |
5.9% |
|
4.2% |
5.5% |
|
Adjusted EBIT (*) |
31 |
42 |
-24.5% |
5 |
11 |
-57.4% |
% of revenue |
1.7% |
2.4% |
|
1.0% |
2.3% |
|
Net result |
(223) |
(14) |
|
(186) |
(18) |
|
(*) before
restructuring and non-recurring items
Full year
- The HealthCare IT and Digital Print & Chemicals divisions
posted sales growth excluding currency impact. Mainly due to price
increases, Offset Solutions’ top line remained stable and Radiology
Solutions’ medical film business was heavily impacted by the COVID
lockdowns in China.
- The Group’s gross profit margin remained stable at 28.5% of
revenue, mainly due to price increase actions to tackle the strong
impact of cost inflation and supply chain issues.
- Adjusted EBITDA was influenced by inflationary pressure,
disrupted supply chains and industrial inefficiencies in Q4.
- On top of heavy transformation efforts, impairments in
Radiology Solutions (73 million Euro) and Offset Solutions (41
million Euro) had a strong impact on restructuring and
non-recurring items, resulting in a charge of 192 million Euro,
versus 33 million Euro in 2021.
- The net finance costs amounted to 19 million Euro.
- Income tax expenses increased to 42 million Euro versus 15
million Euro in 2021, primarily driven by additional tax expenses
related to the Offset Solutions carve-out and the impairment of
deferred tax assets related to the performance of Radiology
Solutions and the Offset Solutions transaction.
- The Agfa-Gevaert Group posted a net loss of 223 million
Euro.
Fourth quarter
- The HealthCare IT division continued to post strong sales
figures, whereas the Offset Solutions division and several
activities of the Digital Print & Chemicals division continued
to feel the impact of the weaker economic conditions. In the
Radiology Solutions division, the medical film business started to
recover from the impact of the COVID lockdowns in China.
- Although impacted by manufacturing inefficiencies and cost
inflation, the Group’s gross profit margin improved to 27.5% of
revenue thanks to all pricing actions.
Financial position and cash
flow
- Net financial debt (including IFRS 16) evolved from a net cash
position of 325 million Euro at the end of 2021 to a net cash
position of 72 million Euro, as it was partially impacted by the
Inca acquisition and the share buy-back program.
- Although the Group was able to reduce trade working capital
from 31% of turnover in Q3 2022 to 28% in Q4, this is still an
increase versus the end of 2021 (26%). In absolute numbers, trade
working capital evolved from 449 million Euro at the end of 2021 to
523 million Euro, including an effect of Inca at year-end (19
million Euro).
- In the full year 2022, the Group used a free cash flow of 127
million Euro. In the fourth quarter, the free cash flow amounted to
minus 2 million Euro.
- After a first pension buy-in transaction for the UK pension
plan in 2021, an additional buy-in transaction has taken place
which leads to a full de-risking of the UK pension plan, without
additional cash contributions.
- A strong decrease in net pension liability (material countries)
was recorded: positive impact of 177 million Euro versus the end of
2021.
OutlookOverall, the
Agfa-Gevaert Group expects a recovery in profitability in the full
year 2023 versus 2022.
2023 outlook per division:
- HealthCare IT: The division’s growth strategy is expected to
deliver top line growth, as well as double-digit adjusted EBITDA
growth in 2023.
- Radiology Solutions: Stability is expected, with continuous
margin pressure for medical film. The progress in Direct
Radiography that was recorded in the second half of 2022 is
expected to continue.
- Digital Print & Chemicals: The division expects to restore
profitability, based on pricing, cost improvement actions and
positive contributions from the Inca acquisition and the Zirfon
membranes. The revenue generated by Zirfon will continue to grow
very strongly.
HealthCare IT
in million Euro |
FY 2022 |
FY 2021 |
% change(excl. FX
effects) |
Q4 2022 |
Q4 2021 |
% change(excl. FX
effects) |
Revenue |
244 |
219 |
11.5% (4.0%) |
70 |
59 |
19.1% (12.1%) |
Adjusted EBITDA (*) |
26.9 |
30.2 |
-10.8% |
11.1 |
11.2 |
-0.9% |
% of revenue |
11.0% |
13.8% |
|
15.8% |
19.0% |
|
Adjusted EBIT (*) |
19.6 |
21.6 |
-9.3% |
9.3 |
9.2 |
1.3% |
% of revenue |
8.0% |
9.9% |
|
13.3% |
15.6% |
|
(*) before restructuring and non-recurring items
Full year
- HealthCare IT’s order book remains at a very healthy level. The
division recorded a 18% growth in the 12 months rolling order
intake versus the year before, with high value business (own
software) increasing with 23%.
- Due to increased momentum in the second half of the year, the
HealthCare IT division’s top line increased in North America and
Europe versus the previous year. The growth was driven by the
revenue recognition from a number of important contracts, as well
as a stabilization of recurring revenue.
- Impacted by the strong post-COVID cost inflation, the
division’s gross profit margin decreased from 46.5% of revenue in
2021 to 45.2%. The adjusted EBITDA margin decreased from 13.8% to
11.0%. In 2022 the division also stepped up its investments in
R&D and commercial resources to grow the business.
- The KLAS Research 2022 Europe PACS report named Agfa HealthCare
among top performers in terms of customer satisfaction. In the
report, Agfa HealthCare is confirmed to have one of the most
expansive footprints, with strong customer bases.
- Recently, Agfa HealthCare has been recognized as Best in KLAS
for its Enterprise Imaging for Radiology solution in the PACS
Middle East/Africa category. This achievement is a sign of Agfa
HealthCare’s focus on delivering high value and support to its
customers in the region.
- 2022 was a year of consolidation, as the focus turned towards
profitable growth. As shown by the positive development of the
order intake, the division’s strategy to target customer segments
and geographies for which its Enterprise Imaging solution is best
fit and to prioritize higher value revenue streams is working and
delivering. This strategy will ultimately allow the division to
reach the targeted growth of EBITDA: starting from a
mid-single-digit percentage in 2019 to percentages in the
high-teens over the next years.
Fourth quarter
- North America continued to perform well in the fourth quarter
and Europe, LATAM and ASPAC posted significant sales growth.
- Impacted by cost inflation, the gross profit margin evolved
from 50.3% in the very strong fourth quarter of 2021 to 45.1%.
- Adjusted EBITDA improved quarter-over-quarter, reaching 15.8%
of revenue in the fourth quarter.
- Introducing its new ‘That’s life in flow’ tagline, Agfa
HealthCare showcased how its Enterprise Imaging solution creates an
optimal work experience for radiologists at the RSNA 2022 event in
Chicago. Visitors were able to experience how the Enterprise
Imaging platform delivers ‘Life in flow’ to meet radiologists’
daily challenges through a highly focused, efficient, and
customizable experience.
- As result of the strong momentum built up at the RSNA event,
the North America team was able to generate additional business in
December.
Radiology Solutions
in million Euro |
FY 2022 |
FY 2021 |
% change(excl. FX
effects) |
Q4 2022 |
Q4 2021 |
% change(excl. FX
effects) |
Revenue |
462 |
464 |
-0.4% (-5.4%) |
129 |
128 |
0.6% (-2.9%) |
Adjusted EBITDA (*) |
46.9 |
60.7 |
-22.9% |
18.6 |
17.6 |
5.7% |
% of revenue |
10.1% |
13.1% |
|
14.4% |
13.7% |
|
Adjusted EBIT (*) |
22.3 |
37.7 |
-40.9% |
12.5 |
11.6 |
7.5% |
% of revenue |
4.8% |
8.1% |
|
9.7% |
9.1% |
|
(*) before
restructuring and non-recurring items
Full year
- Mainly in China, the medical film business was impacted by the
COVID lockdowns. The current geopolitical situation and slower than
normal volumes in some export markets also had an impact.
- The market driven top line decline for the Computed Radiography
business was further amplified by the current geopolitical
situation and component shortages. Agfa continues to manage the CR
business to maintain healthy profit margins.
- Following a number of slower quarters, the Direct Radiography
business’ revenue started to pick up in the second half of the
year. Strong sales growth was recorded in ASPAC and LATAM. In a
number of countries in those regions, first-of-a-kind installations
were realized with several systems, including high-end modalities
and the recently introduced VALORY X-ray room. Recently, the DR
market saw the entry of several new competitors with low-cost
solutions. The order book for DR remains strong, with continuously
longer conversion lead times affected by the supply chain
environments.
- Agfa is taking actions (right-sizing of the organization,
relocations, costs control actions, price increases, net working
capital actions) to increase the business’ agility and to better
adapt it to the current market conditions.
- The division’s full year profitability was affected by volume
decreases, mix effects and cost inflation.
Fourth quarter
- While China continued to be impacted by issues related to
COVID-19, the medical film business performed well in most other
regions. The Direct Radiography range continued the top line growth
that was initiated in the third quarter.
- Based on pricing and cost control actions in all business
lines, the division’s profitability improved significantly versus
the previous quarters of 2022.
Digital Print & Chemicals
in million Euro |
FY 2022 |
FY 2021 |
% change(excl. FX
effects) |
Q4 2022 |
Q4 2021 |
% change(excl. FX
effects) |
Revenue |
372 |
330 |
12.9% (10.4%) |
99 |
93 |
5.9% (4.2%) |
Adjusted EBITDA (*) |
3.2 |
19.2 |
-83.1% |
(5.1) |
3.3 |
|
% of revenue |
0.9% |
5.8% |
|
-5.1% |
3.5% |
|
Adjusted EBIT (*) |
(9.5) |
7.4 |
|
(8.7) |
0.3 |
|
% of revenue |
-2.6% |
2.3% |
|
-8.8% |
0.4% |
|
(*) before
restructuring and non-recurring items
Full year
- In the field of digital print, the top line of the sign &
display business grew strongly. The ink product ranges for sign
& display applications performed well throughout the year. In
spite of industry-wide logistic challenges for the high-end
equipment, the wide-format printing equipment business posted solid
revenue growth. In the field of industrial inkjet, the décor
printing business was impacted by the weakening economic
environment, as customers are postponing investments in their
digitization process. Volumes for OEM inks decreased due to the
lockdowns in China, the unstable geopolitical situation and the
weak economic environment.
- At the Fespa trade show on June 1, 2022 Agfa announced the
closing of the acquisition of Inca Digital Printers, a UK based
leading developer and manufacturer of advanced high speed printing
and production technologies for sign and display applications as
well as for the rapidly growing digital printing market for
packaging. Integration has been completed and the first contracts
have been signed for the first Agfa ink-powered and Agfa-branded
Onset wide-format machines. The development of Inca’s Speedset
single-pass packaging printer is proceeding as planned. The machine
is generating strong interest among potential customers.
- In 2022, no less than five of Agfa’s inkjet printing solutions
have been honored with a Pinnacle Product Award from PRINTING
United Alliance. The Pinnacle Product Awards recognize products
that improve or advance the printing industry with exceptional
contributions in quality, capability, and productivity. PRINTING
United Alliance is the most comprehensive member-based printing and
graphic arts association in the United States.
- Sales figures for the Zirfon membranes for advanced alkaline
electrolysis are growing according to plan and production was
ramped up to a steady regime. In 2022, the number of active
customers for Zirfon has increased to over 100. March 7, 2023, the
Board of Directors validated an investment for a new industrial
unit for the Zirfon membranes at Agfa’s Mortsel site in Belgium.
This will allow the Group to be ready for the expected further
increase in customer demand. In October, Agfa received the
prestigious essenscia Innovation Award 2022 for its Zirfon UTP 220
membrane technology. Essenscia is the Belgian sector federation of
the chemical industry and life sciences.
- The weakness in the electronics industry and lockdowns in China
impacted volumes of the Orgacon conductive materials and the
products for the production of printed circuit boards.
- Agfa’s specialty film and foil products business remained
stable versus 2021.
- Mainly due to strong cost inflation, lower volumes for certain
businesses (including industrial inkjet and products for the
electronics industry) caused by COVID lockdowns in China and
logistic challenges, the division’s gross profit margin decreased
from 26.3% of revenue in 2021 to 24.9%. In the fourth quarter,
additional cost reduction measures have been taken to adjust to the
economic reality.
- As price actions did not yet suffice to tackle cost inflation
in 2022, Agfa implements double-digit price increases across its
Digital Print & Chemicals portfolio worldwide, effective
January 1st, 2023.
Fourth quarter
- The fourth quarter was marked by a contrasted top line
performance between the various activities. The division’s revenue
increase was driven by the strong sales figures of the sign &
display business.
- Mainly impacted by manufacturing inefficiencies and one-off
effects, mix effects and cost inflation (including additional wage
indexation in Belgium), the division’s gross profit margin
decreased from 22.2% of revenue in the fourth quarter of 2021 to
18.7%.
Offset Solutions
in million Euro |
FY 2022 |
FY 2021 |
% change(excl. FX
effects) |
Q4 2022 |
Q4 2021 |
% change(excl. FX
effects) |
Revenue |
779 |
748 |
4.2% (-0.1%) |
192 |
204 |
-5.7% (-8.0%) |
Adjusted EBITDA (*) |
35.7 |
12.4 |
188.7% |
0.9 |
0.2 |
334.9% |
% of revenue |
4.6% |
1.7% |
|
0.5% |
0.1% |
|
Adjusted EBIT (*) |
17.9 |
(6.0) |
|
(3.5) |
(4.5) |
|
% of revenue |
2.3% |
-0.8% |
|
-1.8% |
-2.2% |
|
(*) before
restructuring and non-recurring items
Full year
- The division continued to focus on high-value regions,
concentrating on margins rather than volumes. In spite of the lower
volumes, the successful implementation of price increases to tackle
the overall cost inflation, among others for raw materials,
packaging and freight led to top line growth.
- Although affected by cost inflation, the gross profit margin
improved from 20.4% of revenue in 2021 to 22.7% due to the
implemented price adjustments and the focus on high-value
regions.
- Adjusted EBITDA improved strongly to 35.7 million Euro.
- In August 2022, the Agfa-Gevaert Group has signed a share
purchase agreement with Aurelius Group for the sale of its Offset
Solutions division. Both parties aim to complete the transaction in
the first week of April 2023. Aside from the charges taken in 2022
(mainly the impairment loss of 41 million Euro), an additional
P&L impact is to be expected in H1 2023 of about 45-60 million
Euro, mainly depending on the levels of working capital at
closing.
Fourth quarter
- Reflecting the weaker economic environment and the resulting
strong volume decrease in Europe, the division booked a moderate
revenue decrease versus the fourth quarter of 2021, which benefited
strongly from price increase actions.
End of messageManagement Certification of Financial
Statements and Quarterly ReportThis statement is made in
order to comply with new European transparency regulation enforced
by the Belgian Royal Decree of November 14, 2007 and in effect as
of 2008."The Board of Directors and the Executive Committee of
Agfa-Gevaert NV, represented by Mr. Frank Aranzana, Chairman of the
Board of Directors, Mr. Pascal Juéry, President and CEO, and Mr.
Dirk De Man, CFO, jointly certify that, to the best of their
knowledge, the consolidated financial statements included in the
report and based on the relevant accounting standards, fairly
present in all material respects the financial condition and
results of Agfa-Gevaert NV, including its consolidated
subsidiaries. Based on our knowledge, the report includes all
information that is required to be included in such document and
does not omit to state all necessary material
facts.”Statement of riskThis statement is made in
order to comply with new European transparency regulation enforced
by the Belgian Royal Decree of November 14, 2007 and in effect as
of 2008."As with any company, Agfa is continually confronted with –
but not exclusively – a number of market and competition risks or
more specific risks related to the cost of raw materials, product
liability, environmental matters, proprietary technology or
litigation." Key risk management data is provided in the annual
report available on www.agfa.com.
Confirmation Information – press release Agfa-Gevaert
NVThe statutory auditor, KPMG Bedrijfsrevisoren –
Réviseurs d’Entreprises, represented by F. Poesen, has confirmed
that the audit procedures, which have been substantially completed,
have not revealed any material misstatement in the accounting
information included in the Company’s annual announcement.
Berchem, March 8, 2023
KPMG Bedrijfsrevisoren / Réviseurs d’EntreprisesRepresented byF.
Poesen, Partner
Contact:Viviane DictusDirector
Corporate CommunicationSeptestraat 272640 Mortsel - BelgiumT +32
(0) 3 444 71 24E viviane.dictus@agfa.com
The full press release and financial information is also
available on the company's website: www.agfa.com.
Consolidated Statement
of Profit or Loss (in million
Euro)
Consolidated figures following IFRS accounting
policies.
|
2022 |
2021 |
Q4 2022unaudited |
Q4 2021 |
Revenue |
1,857 |
1,760 |
490 |
484 |
Cost of sales |
(1,329) |
(1,263) |
(357) |
(357) |
Gross profit |
528 |
497 |
133 |
127 |
Selling expenses |
(249) |
(231) |
(65) |
(62) |
Administrative expenses |
(182) |
(155) |
(50) |
(39) |
R&D expenses |
(101) |
(95) |
(28) |
(24) |
Net impairment loss on trade and other receivables, including
contract assets |
(1) |
(2) |
- |
(1) |
Other operating income |
27 |
41 |
6 |
10 |
Other operating expenses |
(182) |
(47) |
(147) |
(29) |
Results from operating activities |
(160) |
9 |
(150) |
(17) |
Interest income (expense) - net |
- |
(1) |
1 |
- |
Interest income |
4 |
2 |
2 |
1 |
Interest expense |
(4) |
(3) |
(2) |
(1) |
Other finance income (expense) - net |
(20) |
(6) |
(5) |
- |
Other finance income |
6 |
10 |
1 |
4 |
Other finance expense |
(26) |
(16) |
(6) |
(4) |
Net finance costs |
(19) |
(8) |
(5) |
- |
Share of profit of associates, net of tax |
(1) |
- |
(1) |
- |
Profit (loss) before income taxes |
(181) |
1 |
(156) |
(18) |
Income tax expenses |
(42) |
(15) |
(30) |
- |
Profit (loss) for the period |
(223) |
(14) |
(186) |
(18) |
Profit (loss) attributable to: |
|
|
|
|
Owners of the Company |
(221) |
(17) |
(182) |
(22) |
Non-controlling interests |
(2) |
4 |
(4) |
5 |
|
|
|
|
|
Results from operating activities |
(160) |
9 |
(150) |
(17) |
Restructuring and non-recurring items |
(192) |
(33) |
(155) |
28 |
Adjusted EBIT |
31 |
42 |
5 |
11 |
|
|
|
|
|
Earnings per Share Group (Euro) |
(1.41) |
(0.11) |
(1.18) |
(0.14) |
Consolidated Statements of Comprehensive Income for
the year ending
December 2021
/ December
2022 (in million
Euro) Consolidated figures following IFRS
accounting policies.
|
2022 |
2021 |
Profit / (loss) for the period |
(223) |
(14) |
Other Comprehensive Income, net of tax |
|
|
Items that are or may be reclassified subsequently to
profit or loss: |
|
|
Exchange differences: |
7 |
30 |
Exchange differences on translation of foreign operations |
7 |
30 |
Cash flow hedges: |
- |
(9) |
Effective portion of changes in fair value of cash flow hedges |
(5) |
4 |
Changes in the fair value of cash flow hedges reclassified to
profit or loss |
5 |
(1) |
Adjustments for amounts transferred to initial carrying amount of
hedged items |
- |
(13) |
Income taxes |
- |
2 |
Items that will not be reclassified subsequently to profit
or loss: |
123 |
91 |
Equity investments at fair value through OCI – change in fair
value |
(2) |
2 |
Remeasurements of the net defined benefit liability |
148 |
96 |
Income tax on remeasurements of the net defined benefit
liability |
(23) |
(7) |
Total Other Comprehensive
Income for the period, net of tax |
130 |
112 |
|
|
|
Total Comprehensive
Income for the period,
net of tax |
(93) |
99 |
Attributable to |
|
|
Owners of the Company |
(91) |
91 |
Non-controlling interests |
(2) |
8 |
Consolidated Statements of Comprehensive Income for
the quarter ending
December
2021
/ December
2022 (in million
Euro) Consolidated figures following IFRS
accounting policies.
|
Q4
2022unaudited |
Q4
2021 |
Profit / (loss) for the period |
(186) |
(17) |
Other Comprehensive Income, net of tax |
|
|
Items that are or may be reclassified subsequently to
profit or loss: |
|
|
Exchange differences: |
(42) |
10 |
Exchange differences on translation of foreign operations |
(42) |
10 |
Cash flow hedges: |
4 |
(3) |
Effective portion of changes in fair value of cash flow hedges |
2 |
- |
Changes in the fair value of cash flow hedges reclassified to
profit or loss |
2 |
1 |
Adjustments for amounts transferred to initial carrying amount of
hedged items |
- |
(5) |
Income taxes |
- |
1 |
Items that will not be reclassified subsequently to profit
or loss: |
9 |
14 |
Equity investments at fair value through OCI – change in fair
value |
- |
- |
Remeasurements of the net defined benefit liability |
19 |
14 |
Income tax on remeasurements of the net defined benefit
liability |
(10) |
- |
Total Other Comprehensive
Income for the period, net of tax |
(30) |
21 |
|
|
|
Total Comprehensive
Income for the period,
net of tax |
(216) |
3 |
Attributable to |
|
|
Owners of the Company |
(209) |
(3) |
Non-controlling interests |
(7) |
6 |
Consolidated Statement of Financial
Position (in million Euro)
Consolidated figures following IFRS accounting
policies.
|
31/12/2022 |
31/12/2021 |
Non-current assets |
602 |
756 |
Goodwill |
218 |
280 |
Intangible
assets |
29 |
13 |
Property, plant
and equipment |
107 |
129 |
Right-of-use
assets |
45 |
68 |
Investments in
associates |
1 |
1 |
Other financial
assets |
5 |
8 |
Assets related to
post-employment benefits |
18 |
40 |
Trade
receivables |
9 |
12 |
Receivables under
finance leases |
72 |
70 |
Other assets |
8 |
11 |
Deferred tax
assets |
91 |
124 |
Current
assets |
1,153 |
1,339 |
Inventories |
487 |
418 |
Trade
receivables |
291 |
307 |
Contract
assets |
94 |
76 |
Current income
tax assets |
56 |
63 |
Other tax
receivables |
28 |
19 |
Other financial
assets |
1 |
2 |
Receivables under
finance lease |
31 |
30 |
Other
receivables |
6 |
4 |
Other current
assets |
17 |
18 |
Derivative
financial instruments |
3 |
1 |
Cash and cash
equivalents |
138 |
398 |
Non-current
assets held for sale |
2 |
3 |
TOTAL ASSETS |
1,756 |
2,095 |
|
31/12/2022 |
31/12/2021 |
Total
equity |
561 |
685 |
Equity
attributable to owners of the company |
520 |
632 |
Share
capital |
187 |
187 |
Share
premium |
210 |
210 |
Retained
earnings |
1,042 |
1,284 |
Other
reserves |
(3) |
(1) |
Translation
reserve |
(9) |
(15) |
Post-employment
benefits: remeasurements of the net defined benefit liability |
(908) |
(1,033) |
Non-controlling interests |
41 |
54 |
Non-current liabilities |
610 |
812 |
Liabilities for
post-employment and long-term termination benefit plans |
536 |
735 |
Other employee
benefits |
9 |
11 |
Loans and
borrowings |
41 |
46 |
Provisions |
14 |
12 |
Deferred tax
liabilities |
9 |
6 |
Contract
liabilities |
- |
1 |
Current
liabilities |
585 |
597 |
Loans and
borrowings |
25 |
27 |
Provisions |
36 |
42 |
Trade
payables |
249 |
252 |
Contract
liabilities |
109 |
111 |
Current income
tax liabilities |
29 |
28 |
Other tax
liabilities |
32 |
28 |
Other
payables |
6 |
9 |
Employee
benefits |
95 |
99 |
Derivative
financial instruments |
2 |
2 |
TOTAL
EQUITY AND LIABILITIES |
1,756 |
2,095 |
Consolidated Statement of Cash Flows (in million
Euro) Consolidated figures following IFRS accounting
policies.
|
2022 |
2021 |
Q4
2022unaudited |
Q4 2021 |
Profit (loss) for the period |
(223) |
(14) |
(186) |
(18) |
Income taxes |
42 |
15 |
30 |
- |
Share of (profit)/loss of associates, net of tax |
1 |
- |
1 |
- |
Net finance costs |
19 |
8 |
5 |
- |
Operating result |
(160) |
9 |
(150) |
(17) |
|
|
|
|
|
Depreciation & amortization (excluding D&A on right-of-use
assets) |
35 |
34 |
9 |
8 |
Depreciation & amortization on right-of-use assets |
28 |
28 |
7 |
7 |
Impairment losses on goodwill |
70 |
- |
70 |
- |
Impairment losses on intangibles and PP&E |
29 |
- |
29 |
- |
Impairment losses on right-of-use assets |
15 |
1 |
15 |
1 |
|
|
|
|
|
Exchange results and changes in fair value of derivates |
10 |
5 |
(3) |
2 |
Recycling of hedge reserve |
5 |
(1) |
2 |
1 |
Government grants and subsidies |
(5) |
(13) |
(2) |
(5) |
(Gains)/losses on the sale of intangible assets and PP&E |
(1) |
(8) |
- |
- |
Result on the disposal of discontinued operations |
- |
- |
- |
- |
Expenses for defined benefit plans & long-term termination
benefits |
35 |
30 |
7 |
10 |
Accrued expenses for personnel commitments |
70 |
75 |
19 |
20 |
Write-downs/reversal of write-downs on inventories |
12 |
11 |
4 |
4 |
Impairments/reversal of impairments on receivables |
1 |
2 |
- |
1 |
Additions/reversals of provisions |
23 |
13 |
17 |
17 |
|
|
|
|
|
Operating cash flow before changes in working
capital |
166 |
186 |
24 |
48 |
|
|
|
|
|
Change in inventories |
(65) |
(48) |
57 |
40 |
Change in trade receivables |
25 |
6 |
(4) |
(4) |
Change in contract assets |
(14) |
(8) |
(6) |
(2) |
Change in trade working capital assets |
(55) |
(50) |
47 |
35 |
Change in trade payables |
(7) |
38 |
2 |
(7) |
Change in contract liabilities |
(8) |
3 |
(16) |
(9) |
Changes in trade working capital liabilities |
(15) |
41 |
(13) |
(16) |
Changes in trade working capital |
(69) |
(10) |
33 |
19 |
|
2022 |
2021 |
Q4
2022unaudited |
Q4 2021 |
Cash out for employee benefits |
(149) |
(273) |
(37) |
(38) |
Cash out for provisions |
(27) |
(39) |
(10) |
(8) |
Changes in lease portfolio |
(2) |
(1) |
(12) |
(9) |
Changes in other working capital |
4 |
17 |
19 |
15 |
Cash settled operating derivatives |
(9) |
12 |
(3) |
4 |
|
|
|
|
|
Cash used in operating
activities |
(86) |
(108) |
15 |
29 |
|
|
|
|
|
Income taxes paid |
(15) |
(8) |
(11) |
(3) |
Net cash from / (used in) operating
activities |
(100) |
(116) |
4 |
26 |
|
|
|
|
|
Capital expenditure |
(33) |
(26) |
(9) |
(7) |
Proceeds from sale of intangible assets and PP&E |
2 |
12 |
- |
1 |
Acquisition of subsidiaries, net of cash acquired |
(48) |
- |
- |
- |
Disposal of discontinued operations, net of cash disposed of |
(5) |
- |
- |
- |
Acquisition of associates |
(1) |
(1) |
(1) |
(1) |
Repayment of loans granted to 3rd parties |
- |
9 |
- |
- |
Interests received |
7 |
4 |
3 |
1 |
Dividends received |
- |
- |
- |
- |
|
|
|
|
|
Net cash from / (used in) investing
activities |
(76) |
(2) |
(8) |
(5) |
|
|
|
|
|
Interests paid |
(5) |
(4) |
(2) |
(1) |
Dividends paid to non-controlling interests |
(11) |
(5) |
(5) |
(5) |
Purchase of treasury shares |
(21) |
(29) |
- |
(8) |
Proceeds from borrowings |
3 |
2 |
- |
- |
Repayment of borrowings |
(4) |
(3) |
(2) |
(1) |
Payment of finance leases |
(30) |
(29) |
(7) |
(7) |
Proceeds / (payment) of derivatives |
(9) |
(2) |
(4) |
(4) |
Other financing income / (costs) received/paid |
1 |
4 |
(1) |
3 |
|
|
|
|
|
Net cash from / (used
in) financing
activities |
(77) |
(67) |
(21) |
(24) |
|
|
|
|
|
Net increase / (decrease) in cash & cash
equivalents |
(253) |
(185) |
(26) |
(3) |
|
|
|
|
|
Cash & cash equivalents at the start of the
period |
398 |
585 |
178 |
400 |
Net increase / (decrease) in cash & cash equivalents |
(253) |
(185) |
(26) |
(3) |
Effect of exchange rate fluctuations on cash held |
(7) |
(1) |
(14) |
1 |
Gains/(losses) on marketable securities |
- |
(1) |
- |
- |
Cash & cash equivalents at the end of the
period |
138 |
398 |
138 |
398 |
Consolidated Statement of changes in Equity (in million
Euro) Consolidated figures following IFRS accounting
policies.
in million Euro |
Share capital |
Share premium |
Retained earnings |
Reserve for own shares |
Revaluation reserve |
Hedging reserve |
Remeasurement of the net defined benefit
liability |
Translation reserve |
Total |
NON-CONTROLLING INTERESTS |
TOTAL EQUITY |
Balance at January 1,
2021 |
187 |
210 |
1,412 |
(82) |
- |
7 |
(1,122) |
(42) |
570 |
51 |
620 |
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income for the period |
|
|
|
|
|
|
|
|
|
|
|
Profit (loss) for the period |
- |
- |
(17) |
- |
- |
- |
- |
- |
(17) |
4 |
(14) |
Other comprehensive income, net of tax |
- |
- |
- |
- |
2 |
(9) |
89 |
26 |
109 |
4 |
112 |
Total comprehensive income for the period |
- |
- |
(17) |
- |
2 |
(9) |
89 |
26 |
91 |
8 |
99 |
|
|
|
|
|
|
|
|
|
|
|
|
Transactions with owners, recorded directly in
equity |
|
|
|
|
|
|
|
|
|
|
|
Dividends |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(5) |
(5) |
Purchase of own shares |
- |
- |
- |
(29) |
- |
- |
- |
- |
(29) |
- |
(29) |
Cancellation of own shares |
- |
- |
(111) |
111 |
- |
- |
- |
- |
- |
- |
- |
Total transactions with owners, recorded directly in
equity |
- |
- |
(111) |
82 |
- |
- |
- |
- |
(29) |
(5) |
(34) |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December
31,
2021 |
187 |
210 |
1,284 |
- |
2 |
(2) |
(1,033) |
(15) |
632 |
54 |
685 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2022 |
187 |
210 |
1,284 |
- |
2 |
(2) |
(1,033) |
(15) |
632 |
54 |
685 |
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income for the period |
|
|
|
|
|
|
|
|
|
|
|
Profit (loss) for the period |
- |
- |
(221) |
- |
- |
- |
- |
- |
(221) |
(2) |
(223) |
Other comprehensive income, net of tax |
- |
- |
- |
- |
(2) |
- |
125 |
7 |
130 |
- |
130 |
Total comprehensive income for the period |
- |
- |
(221) |
- |
(2) |
- |
125 |
7 |
(91) |
(2) |
(93) |
|
|
|
|
|
|
|
|
|
|
|
|
Transactions with owners, recorded directly in
equity |
|
|
|
|
|
|
|
|
|
|
|
Dividends |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(10) |
(10) |
Purchase of own shares |
- |
- |
- |
(21) |
- |
- |
- |
- |
(21) |
- |
(21) |
Cancellation of own shares |
- |
- |
(21) |
21 |
- |
- |
- |
- |
- |
- |
- |
Total transactions with owners, recorded directly in
equity |
- |
- |
(21) |
- |
- |
- |
- |
- |
(21) |
(10) |
(31) |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December
31, 2022 |
187 |
210 |
1,042 |
- |
(1) |
(2) |
(908) |
(9) |
520 |
41 |
561 |
- Statements EN
- Press release EN
AGFA Gevaert NV (EU:AGFB)
Gráfica de Acción Histórica
De Dic 2024 a Ene 2025
AGFA Gevaert NV (EU:AGFB)
Gráfica de Acción Histórica
De Ene 2024 a Ene 2025