Alternative performance measures
In presenting and discussing DSM's financial position, operating results and net results, management uses certain Alternative performance measures not defined by IFRS. These Alternative performance measures (APMs) should not be viewed in isolation as alternatives to the equivalent IFRS measures and should be used as supplementary information in conjunction with the most directly comparable IFRS measures. Alternative performance measures do not have standardized meaning under IFRS and therefore may not be comparable to similar measures presented by other companies.
To provide clear reporting on the developments of the business, APM adjustments are made that impact the EBIT(DA), net profit, ROCE and the EPS. A reconciliation of these Alternative performance measures to the most directly comparable IFRS measures can be found in the table Alternative performance measures.
The APM adjustments to net profit, as included in the APMs, can be specified as follows:
2018
|
2017
|
|
APM adjustments:
|
||
- Acquisitions/divestments
|
-
|
11
|
- Other consolidation changes
|
(11)
|
-
|
- Restructuring
|
68
|
60
|
- Other
|
11
|
26
|
- Impairments of PPE and intangible assets
|
32
|
14
|
- Income tax related to adjustments
|
(23)
|
(28)
|
- Adjustments to result in associates and joint ventures
|
(122)
|
(1,158)
|
Total APM adjustments (income)/expense
|
(45)
|
(1,075)
|
2018
The APM adjustments in 2018 are listed below:
- Restructuring costs of €68 million relate to project costs of the restructuring projects together with the redundancy schemes connected to the dismissal of employees and costs of termination of contracts
- The other consolidation change relates to the deconsolidation of Yantai Andre Pectin, which led to an accounting profit of €11 million
- The other APM adjustments of €11 million relate to a changed and remeasured earn-out arrangement with Amyris Brasil
- Impairments of property, plant and equipment (PPE) and intangible assets of €32 million relate mainly to an R&D building of DSM Nutritional Products in Switzerland and the impairment of a development project within DSM Food Specialties
- APM adjustments to the result from associates and joint ventures mainly relate to the gain on the sale of the 50% share in DSM Sinochem Pharmaceuticals (DSP) of €109 million and the gain on the sale of the shares in Essential Medical of €13 million
2017
The APM adjustments in 2017 are listed below:
- Restructuring costs of €60 million relate to project costs of the restructuring projects together with the redundancy schemes connected to the dismissal of employees and costs of termination of contracts
- Acquisition and divestment costs of €11 million relate to acquisition costs of €4 million for among others Amyris Brasil and Twilmij, and the divestment costs for Innovative Synthesis of €7 million
- The other APM adjustments of €26 million relate mainly to the demolition of buildings (€15 million), and some site closure and relocation costs (€11 million)
- The impairments of property, plant and equipment (PPE) and intangible assets of €14 million mainly relate to asset impairments within DSM Food Specialties (€4 million), DSM Bio-based Products & Services (€11 million) and an asset write-off of a plant of DSM Nutritional Products in China (€7 million), offset by some reversals of impairments within DSM Resins & Functional Materials (€8 million)
- APM adjustments to the result from associates mainly relate to a gain on the sale of the shares in Patheon N.V. of €1,250 million, offset by an impairment of the joint venture POET-DSM of €65 million and other associated companies of €30 million in total
Alternative performance measures
2018
|
2017
|
|
Operating profit
|
1,245
|
846
|
Depreciation, amortization and impairments
|
509
|
502
|
EBITDA
|
1,754
|
1,348
|
APM adjustments to EBITDA:
|
||
- Acquisitions/divestments
|
-
|
11
|
- Other consolidation changes
|
(11)
|
-
|
- Restructuring
|
68
|
60
|
- Other
|
11
|
26
|
Total APM adjustments
|
68
|
97
|
Adjusted EBITDA
|
1,822
|
1,445
|
Operating profit
|
1,245
|
846
|
APM adjustments to Operating profit:
|
||
- APM adjustments to EBITDA
|
68
|
97
|
- Impairments of PPE and intangible assets
|
32
|
14
|
Total APM adjustments
|
100
|
111
|
Adjusted operating profit
|
1,345
|
957
|
Profit for the year
|
1,079
|
1,781
|
APM adjustments to:
|
||
- Operating profit
|
100
|
111
|
- Result relating to associates/joint ventures
|
(122)
|
(1,158)
|
Income tax related to APM adjustments
|
(23)
|
(28)
|
Total APM adjustments
|
(45)
|
(1,075)
|
Adjusted net profit
|
1,034
|
706
|
Profit attributable to non-controlling interests
|
(2)
|
(12)
|
Dividend on cumulative preference shares
|
(8)
|
(8)
|
Adjusted net profit available to holders of ordinary shares
|
1,024
|
686
|
Earnings per share
|
||
Average number of ordinary shares outstanding (x 1,000)
|
175,323
|
174,795
|
Effect of dilution due to share options (x 1,000)
|
1,000
|
683
|
Adjusted average number of ordinary shares outstanding (x 1,000)
|
176,323
|
175,478
|
Earnings per share (EPS) (in €):
|
||
- Net basic EPS
|
6.10
|
10.07
|
- Net diluted EPS
|
6.06
|
10.04
|
- Adjusted net basic EPS
|
5.84
|
3.92
|
- Adjusted net diluted EPS
|
5.81
|
3.91
|
Alternative performance measures
2018
|
2017
|
||
Capital employed
|
|||
---|---|---|---|
Intangible assets
|
3,090
|
3,058
|
|
Property, plant and equipment
|
3,511
|
3,313
|
|
Investment grants / drawing rights
|
(94)
|
(104)
|
|
Inventories
|
1,993
|
1,848
|
|
Current receivables
|
1,738
|
1,690
|
|
Current liabilities
|
(2,057)
|
(2,039)
|
|
Capital employed at 31 December
|
8,181
|
7,766
|
|
Average capital employed
|
|||
Capital employed at 1 January
|
7,766
|
7,889
|
|
Capital employed at 31 March
|
7,740
|
7,913
|
|
Capital employed at 30 June
|
8,115
|
7,692
|
|
Capital employed at 30 September
|
8,220
|
7,620
|
|
Capital employed at 31 December
|
8,181
|
7,766
|
|
Average capital employed
|
8,004
|
7,776
|
|
Adjusted operating profit
|
1,345
|
957
|
|
ROCE in %
|
16.8%
|
12.3%
|