Report on Economic Position – Results of Operations, Financial Position, and Net Assets of the Covestro Group

Results of Operations

Results of operations in fiscal 2021 improved considerably over the prior year, a development reflected above all in sales and earnings. Over the course of the year as a whole, Covestro saw demand for its products recover in all regions.

Covestro Group
Quarterly sales

€ million

Covestro Group Quarterly sales (bar chart)

Covestro Group
Quarterly EBITDA

€ million

Covestro Group Quarterly EBITDA (bar chart)

Volume Growth and Sales

Core volumes sold by the Group saw year-over-year growth of 10.0% in full-year 2021. The additional volumes from the Resins & Functional Materials business (RFM) acquired from Koninklijke DSM N.V., Heerlen (Netherlands) was a major contributor to this growth, adding 6.1 percentage points. Our growth opportunities were curtailed by reduced product availability, e.g., due to the impact of unplanned, weather-related production stoppages in the region in the first quarter of 2021. Core volumes sold in the Performance Materials segment remained largely stable with an increase of 0.3%, whereas Solutions & Specialties saw core volumes sold jump by 26.0%.

In fiscal 2021, Group sales were up by 48.5% year over year to €15,903 million (previous year: €10,706 million), the highest ever in Covestro’s history. This was mainly due to a higher selling price level driven by increased demand, which had a positive impact on sales amounting to 34.7%. Moreover, the portfolio change arising from the RFM acquisition in the second quarter of 2021 had a positive effect on sales of 8.1%, while the development of total volumes sold increased sales by 6.5%. Exchange rate changes had a negative effect on sales of 0.8%.

Sales in both segments were up in fiscal 2021. In the Performance Materials segment, sales rose 48.9% to €8,142 million (previous year: €5,468 million), while the Solutions & Specialties segment’s sales increased 49.3% to €7,554 million (previous year: €5,060 million).

EBIT

Covestro Group summary income statement

 

 

 

 

 

 

 

 

 

2020

 

2021

 

Change

 

 

€ million

 

€ million

 

%

Sales

 

10,706

 

15,903

 

+48.5

Cost of goods sold

 

(8,207)

 

(11,475)

 

+39.8

Gross profit

 

2,499

 

4,428

 

+77.2

Selling expenses

 

(1,195)

 

(1,428)

 

+19.5

Research and development expenses

 

(262)

 

(341)

 

+30.2

General administration expenses

 

(310)

 

(415)

 

+33.9

Other operating expenses (–) and income (+)

 

(36)

 

18

 

.

EBIT

 

696

 

2,262

 

>200

Financial result

 

(91)

 

(77)

 

–15.4

Income before income taxes

 

605

 

2,185

 

>200

Income taxes

 

(151)

 

(566)

 

>200

Income after income taxes

 

454

 

1,619

 

>200

of which attributable to noncontrolling interest

 

(5)

 

3

 

.

of which attributable to Covestro AG shareholders (net income)

 

459

 

1,616

 

>200

The cost of goods sold was up by 39.8%, amounting to €11,475 million (previous year: €8,207 million), on account of higher raw material prices, while the ratio of the cost of goods sold to sales decreased to 72.2% (previous year: 76.7%).

The gross profit rose 77.2% to €4,428 million (previous year: €2,499 million). The driver of this trend was the higher selling price level, which significantly exceeded the increase in raw material prices. Furthermore, growth in volumes sold gave earnings a boost.

Selling expenses rose by 19.5% to €1,428 million (previous year: €1,195 million). Due to higher sales, however, the ratio of selling expenses to sales was lower at 9.0% (previous year: 11.2%). Research and development (R&D) expenses were up 30.2% to €341 million (previous year: €262 million). As a share of sales, this produced an R&D ratio of 2.1% (previous year: 2.4%). General administration expenses increased by 33.9% to €415 million (previous year: €310 million), for a ratio of administration expenses to sales of 2.6% (previous year: 2.9%).

Higher provisions for short-term variable compensation reduced earnings. Nonrecurring expenses related to the RFM acquisition also had a negative effect on earnings in the mid-double-digit million euro range. In contrast, positive synergy effects from the RFM acquisition were in the low double-digit million euro range thanks in particular to an efficiency boost in sales, administration, and procurement activities.

Other operating income exceeded other operating expenses by €18 million (previous year: €–36 million).

amounted to €2,262 million, more than tripling in the reporting period (previous year: €696 million). The EBIT margin rose to 14.2% (previous year: 6.5%).

EBITDA

Calculation of EBITDA

 

 

 

 

 

 

 

2020

 

2021

 

 

€ million

 

€ million

EBIT

 

696

 

2,262

Depreciation, amortization, impairment losses and impairment loss reversals

 

776

 

823

EBITDA

 

1,472

 

3,085

In fiscal 2021, depreciation, amortization, impairment losses and impairment loss reversals rose by 6.1% to €823 million (previous year: €776 million). They comprised €760 million (previous year: €754 million) in depreciation and impairments of property, plant, and equipment and €63 million (previous year: €22 million) in amortization and impairments of intangible assets. This included €5 million (previous year: €20 million) in impairment losses and €3 million (previous year: €0 million) in reversals of impairment losses.

The Group’s in the year as a whole more than doubled over the prior-year period to €3,085 million (previous year: €1,472 million). The Performance Materials segment made a particularly strong contribution to this growth, increasing EBITDA to €2,572 million (previous year: €896 million). The Solutions & Specialties segment’s EBITDA rose by 1.1% to €751 million (previous year: €743 million).

Net Income

In the fiscal year, the financial result stood at €–77 million (previous year: €–91 million) and largely consisted of net interest expense of €41 million (previous year: €47 million). In view of the financial result, income before income taxes rose to €2,185 million (previous year: €605 million). The change in income resulted in the income tax expense increasing to €566 million (previous year: €151 million). After taxes and noncontrolling interests, more than tripled over the prior year to €1,616 million (previous year: €459 million).

Return on Capital Employed (ROCE) and Value Contribution

Calculation of the ROCE and the value contribution

 

 

 

 

 

 

 

2020

 

2021

 

 

€ million

 

€ million

EBIT

 

696

 

2,262

Effective tax rate1

 

+25.0%

 

+25.9%

Taxes2

 

174

 

586

Net operating profit after taxes (NOPAT)

 

522

 

1,676

 

 

 

 

 

Average capital employed

 

7,475

 

8,598

ROCE

 

+7.0%

 

+19.5%

Weighted average cost of capital (WACC)

 

+7.3%

 

+6.6%

ROCE above WACC

 

–0.3% points

 

+12.9% points

 

 

 

 

 

Cost of capital3

 

546

 

567

Value contribution4

 

(24)

 

1,109

1

The calculation of the effective tax rate is presented in note 11 “Taxes” in the Notes to the Consolidated Financial Statements.

2

The imputed income taxes used in the calculation of NOPAT are determined by multiplying EBIT by the effective tax rate.

3

WACC multiplied by average capital employed.

4

NOPAT less cost of capital.

The Covestro Group’s totaled €1,676 million (previous year: €522 million), and average amounted to €8,598 million (previous year: €7,475 million). This triggered an increase in to 19.5% (previous year: 7.0%). Despite a lower of 6.6% (previous year: 7.3%), the cost of capital rose slightly to €567 million (previous year: €546 million) on account of the increase in average capital employed. Since ROCE was well above the lower WACC, Covestro earned a significant premium over capital costs. The therefore increased to €1,109 million (previous year: €–24 million).

Calculation of average capital employed

 

 

 

 

 

 

 

 

 

Dec. 31, 2019

 

Dec. 31, 2020

 

Dec. 31, 2021

 

 

€ million

 

€ million

 

€ million

Goodwill

 

264

 

255

 

757

Other intangible assets

 

114

 

109

 

706

Property, plant and equipment

 

5,286

 

5,175

 

6,032

Investments accounted for using the equity method

 

192

 

173

 

172

Other noncurrent financial assets1

 

7

 

5

 

6

Other receivables2

 

376

 

309

 

447

Deferred taxes3

 

221

 

253

 

301

Inventories

 

1,916

 

1,663

 

2,914

Trade accounts receivable

 

1,561

 

1,593

 

2,343

Claims for income tax refunds

 

104

 

55

 

128

Assets held for sale4

 

12

 

36

 

Gross capital employed

 

10,053

 

9,626

 

13,806

Other provisions5

 

(422)

 

(360)

 

(843)

Other liabilities6, 7

 

(284)

 

(269)

 

(333)

Deferred tax liabilities8

 

(204)

 

(177)

 

(293)

Trade accounts payable7

 

(1,431)

 

(1,241)

 

(2,214)

Income tax liabilities

 

(164)

 

(162)

 

(337)

Liabilities directly related to assets held for sale9

 

(8)

 

(7)

 

Capital employed

 

7,540

 

7,410

 

9,786

 

 

 

 

 

 

 

Average capital employed

 

 

 

7,475

 

8,598

1

Other noncurrent financial assets were adjusted for nonoperating assets.

2

Other receivables were adjusted for nonoperating and financial receivables.

3

Deferred taxes were adjusted for deferred taxes from defined benefit plans and similar obligations.

4

Assets held for sale were adjusted for nonoperating and financial assets.

5

Other provisions were adjusted for provisions for interest payments.

6

Other liabilities were adjusted for nonoperating and financial liabilities.

7

Reference information was restated accordingly, see note 4.1 “Change in Presentation of Rebates Granted to Customers” in the Annual Report 2020.

8

Deferred tax liabilities were adjusted for deferred tax liabilities from defined benefit plans and similar obligations.

9

Liabilities directly related to assets held for sale were adjusted for nonoperating and financial liabilities.

NA
Region comprising Canada, Mexico, and the United States.
EBIT/earnings before interest and taxes
Income after income taxes plus financial result and income tax expense
EBITDA/earnings before interest, taxes, depreciation and amortization
EBIT plus depreciation and amortization of property, plant, equipment, and intangible assets
Net income
Income after income taxes that is attributable to Covestro AG shareholders.
NOPAT/net operating profit after taxes
Operating result (EBIT) after imputed income taxes
Capital employed
Capital employed is the sum of noncurrent and current assets less non-interest-bearing liabilities such as trade accounts payable.
ROCE/return on capital employed
Ratio of operating result after imputed income taxes to the capital employed
WACC/weighted average cost of capital
Weighted average cost of capital reflecting the expected return on the company’s equity and debt capital
Value contribution
The difference between the operating result after imputed income taxes and the cost of capital. A positive value contribution means that value has been created.