DSM Integrated Annual Report 2021

2 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, which represent material items of income or expense, are made. These adjustments impact the EBIT(DA), operating profit, net profit, ROCE, cash provided by operating activities and EPS. A reconciliation of the 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:

 

 

2021

 

2020

 

 

 

 

 

APM Adjustments (continuing operations)

 

 

 

 

- Acquisitions/divestments

 

26

 

52

- Restructuring

 

92

 

103

- Other

 

(6)

 

11

- Impairments of PPE and intangible assets

 

6

 

101

- Income tax related to adjustments

 

(30)

 

(54)

- Adjustments to result from associates and joint ventures

 

(319)

 

41

Total APM adjustments (income)/expense

 

(231)

 

254

2021

The APM adjustments in 2021 are listed below:

  • Acquisition and divestment costs of €26 million relate mainly to the acquisition and integration of Erber and First Choice Ingredients
  • Restructuring costs of €92 million relate mainly to restructuring projects, following the new strategy and the restructuring project at Materials, including the redundancy schemes associated with the dismissal of employees and costs of termination of contracts
  • APM adjustments to the result from associates and joint ventures are a profit of €319 million and relate mainly to the book profit of €303 million on the sale of DSM’s share of AOC Aliancys and a profit of €13 million on a higher earn-out relating to previous divestments

2020

The APM adjustments in 2020 are listed below:

  • Acquisition and divestment costs of €52 million relate mainly to the acquisition of Glycom, CSK and Erber Group
  • Restructuring costs of €103 million relate to restructuring projects (mainly Fit for Growth within Nutrition and Agile to grow within Materials) together with the redundancy schemes associated with the dismissal of employees and costs of termination of contracts
  • Impairments of property, plant and equipment (PPE) and intangible assets of €101 million and the other APM adjustment of €11 million relate to an impairment of €56 million of DSM Bio-based Products & Services, owing to an expected subdued market outlook for biofuels which led to insufficient expected future cash flows and an impairment of €56 million relating to DSM Advanced Solar on its solar assets following the sale to Covestro AG
  • APM adjustments to the result from associates and joint ventures of €41 million relate mainly to the joint venture POET-DSM, following the decision to mothball the second-generation bio-ethanol plant in Emmetsburg (Iowa, USA), and includes DSM’s equity-accounted share in the impairment loss recognized by the joint venture (€74 million), the impairment of the associated intangible assets (€11 million) and the related tax benefit (€28 million)
Alternative performance measures (continuing operations)

 

 

2021

 

2020

 

 

 

 

 

Operating profit

 

1,021

 

662

Depreciation, amortization and impairments

 

681

 

706

EBITDA

 

1,702

 

1,368

 

 

 

 

 

APM adjustments to EBITDA:

 

 

 

 

- Acquisitions/divestments

 

26

 

52

- Restructuring

 

92

 

103

- Other

 

(6)

 

11

Total APM adjustments

 

112

 

166

Adjusted EBITDA

 

1,814

 

1,534

 

 

 

 

 

Operating profit

 

1,021

 

662

 

 

 

 

 

APM adjustments to Operating profit:

 

 

 

 

- APM adjustments to EBITDA

 

112

 

166

- Impairments of PPE and Intangible assets

 

6

 

101

Total APM adjustments

 

118

 

267

Adjusted operating profit

 

1,139

 

929

 

 

 

 

 

Net profit from continuing operations

 

1,089

 

457

 

 

 

 

 

APM adjustments to:

 

 

 

 

- Operating profit

 

118

 

267

- Result relating to associates/joint ventures

 

(319)

 

41

Income tax related to APM adjustments

 

(30)

 

(54)

Total APM adjustments

 

(231)

 

254

Adjusted net profit from continuing operations

 

858

 

711

 

 

 

 

 

Profit attributable to non-controlling interests

 

(3)

 

2

Dividend on Cumulative Preference Shares

 

(6)

 

(7)

Adjusted net profit from continuing operations available to holders of ordinary shares

 

849

 

706

Below table reflects the earnings per share (EPS) related to continuing operations and to total earnings including discontinued operations.

 

 

2021

 

2020

 

 

Continuing  operations

 

Total

 

Continuing  operations

 

Total

 

 

 

 

 

 

 

 

 

Earnings per share (EPS)

 

 

 

 

 

 

 

 

Average number of ordinary shares outstanding (x 1,000)

 

 

 

172,648

 

 

 

171,536

Effect of dilution due to share options (x 1,000)

 

 

 

747

 

 

 

896

Adjusted average number of ordinary shares outstanding (x 1,000)

 

 

 

173,395

 

 

 

172,432

 

 

 

 

 

 

 

 

 

x € million

 

 

 

 

 

 

 

 

Net profit available to holders of ordinary shares

 

1,080

 

1,670

 

452

 

499

Adjusted net profit available to holders of ordinary shares

 

849

 

869

 

706

 

760

 

 

 

 

 

 

 

 

 

in €

 

 

 

 

 

 

 

 

Net basic EPS

 

6.26

 

9.68

 

2.64

 

2.91

Net diluted EPS

 

6.23

 

9.63

 

2.62

 

2.89

Adjusted net basic EPS

 

4.92

 

5.03

 

4.12

 

4.43

Adjusted net diluted EPS

 

4.90

 

5.01

 

4.09

 

4.41

Alternative performance measures

 

 

2021

 

2,020

 

 

 

 

 

Capital employed

 

 

 

 

Intangible assets

 

5,310

 

4,440

Property, plant and equipment

 

3,957

 

3,775

Investment grants/drawing rights

 

(111)

 

(112)

Inventories

 

2,297

 

1,879

Current receivables

 

1,696

 

1,483

Current liabilities

 

(2,188)

 

(1,771)

Capital employed at 31 December

 

10,961

 

9,694

 

 

 

 

 

Average capital employed

 

 

 

 

Capital employed at 1 January

 

9,694

 

8,428

Capital employed at 31 March

 

10,033

 

8,422

Capital employed at 30 June

 

10,064

 

9,024

Capital employed at 30 September

 

10,414

 

9,018

Capital employed at 31 December

 

10,961

 

9,694

Average capital employed

 

10,233

 

8,918

Adjusted operating profit, continuing operations

 

1,139

 

929

ROCE in %, continuing operations

 

11.1

 

10.4

 

 

 

 

 

Cash provided by operating activities

 

1,427

 

1,494

Cash impact APM adjustments

 

91

 

87

Capital expenditure

 

(570)

 

(609)

Payments regarding drawing rights

 

(7)

 

(17)

Adjusted net operating free cash flow

 

941

 

955

Adjusted net operating free cash flow, continuing operations

 

949

 

872

APM
Alternative performance measures
Biofuel
A fuel which is derived from renewable organic resources, as distinct from one which is derived from non-renewable resources such as crude oil and natural gas.
EPS
Earnings per share
IFRS
International Financial Reporting Standards
Return on capital employed (ROCE)
Adjusted operating profit from continuing operations as a percentage of average capital employed.