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.
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 NA 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
|
|
|
|
|
|
|
|
|
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).
EBIT 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
|
|
|
|
|
|
|
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 EBITDA 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, net income more than tripled over the prior year to €1,616 million (previous year: €459 million).
Return on Capital Employed (ROCE) and 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 |
||||||||||
|
The Covestro Group’s NOPAT totaled €1,676 million (previous year: €522 million), and average capital employed amounted to €8,598 million (previous year: €7,475 million). This triggered an increase in ROCE to 19.5% (previous year: 7.0%). Despite a lower WACC 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 value contribution therefore increased to €1,109 million (previous year: €–24 million).
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
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 |
||||||||||||||||||||
|