Note 4: Alternative performance measures

In presenting and discussing AkzoNobel’s (segmental) operating results, management uses certain not defined by IFRS, which exclude the so-called . ldentified items are special charges and benefits, results on acquisitions and divestments, major restructuring and impairment charges, and charges and benefits related to major legal, environmental and tax cases. These alternative performance measures 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 a standardized meaning under IFRS and therefore may not be comparable to similar measures presented by other companies. Where a non-financial measure is used to calculate an operational or statistical ratio, this is also considered an alternative performance measure.

, adjusted operating income, and (and related measures) per segment for 2021 have been updated to reflect changes in the financial reporting structure related to a narrower definition of corporate activities and corporate costs in corporate and other activities.

The tables in this note reconcile the alternative performance measures used in the segment information (Note 3) to the nearest IFRS measure.

Alternative performance measures

 

2021

2022

In € millions

Continuing operations

Discontinued operations

Total

Continuing operations

Discontinued operations

Total

Operating income

1,118

1,118

708

708

 

 

 

 

 

 

 

APM adjustments to operating income

 

 

 

 

 

 

- Restructuring costs

28

28

80

80

- Brazil ICMS case

(42)

(42)

- UK pensions past service credit

(23)

(23)

- Acquisition related costs

11

11

9

9

- Other

(8)

(8)

Total APM adjustments (identified items) to operating income

(26)

(26)

81

81

 

 

 

 

 

 

 

Adjusted operating income

1,092

1,092

789

789

 

 

 

 

 

 

 

Profit for the period attributable to shareholders of the company

823

6

829

362

(10)

352

 

 

 

 

 

 

 

Adjustments to operating income

(26)

(26)

81

81

Adjustments to interest

(29)

(29)

(10)

(10)

Adjustments to income tax

(15)

(15)

(5)

(5)

Adjustments to discontinued operations

(8)

(8)

Total APM adjustments

(70)

(8)

(78)

66

66

 

 

 

 

 

 

 

Adjusted profit for the period attributable to shareholders of the company

753

(2)

751

428

(10)

418

Restructuring costs

Restructuring costs primarily relate to costs for accruals for certain employee benefits and for costs which are directly associated with plans to exit or cease specific activities and closing down of facilities.

Brazil ICMS case

In May 2021, the Brazilian Supreme Court (STF) recognized the right to deduct state tax on goods and services (ICMS) from the calculation basis of the Social Integration Program-PIS (Programa de Integração Social) and the Financing of Social Security-COFINS (Contribuição para Financiamento da Seguridade Social). This STF decision covers a multi-year period prior to 2018. In 2021, a full-year net gain of €64 million was recognized in net income, of which €42 million in Other results (in operating income), €28 million in interest income, €14 million in income tax (loss) and (net) €8 million in discontinued operations.

UK pensions past service credit

Following a court decision in April 2021, which allowed the amendment of the scheme documentation of one of the company’s UK pension funds, a past service credit (gain) was recognized in 2021.

APM adjustments to interest

In 2022, interest income of €10 million was recognized related to the UK ACT case, refer to a description of the ACT case below. Adjustments to interest in 2021 included an interest gain of €28 million from the Brazil ICMS case.

APM adjustments to income tax: UK ACT case

In July 2021 the UK Supreme Court issued a further decision in a group litigation case the company participates in (“Franked Investment Income”; filed in 2003).

The company assessed the consequences of this judgement in 2021 and performed a further file review which, taking into account legal advice, resulted in the recognition of a net tax benefit of €29 million in 2021. In 2022, upon finalization of the full assessment, a net tax charge of €13 million was recognized.

APM adjustments to income tax: Other items

In 2022, €19 million of tax benefits related to restructuring costs were recognized (2021: €8 million). The tax benefits have been partly offset by the €13 million net tax charge related to the UK ACT case.

In 2021, a gain of €12 million was included for the (net) re-recognition of deferred tax assets. This gain was partly offset by the income tax (loss) related to the Brazil ICMS case (€14 million) and the impact from tax rate changes (€19 million).

Adjusted operating income, OPI margin and ROS%

In € millions

2021

2022

Revenue from third parties

 

 

Decorative Paints

3,979

4,371

Performance Coatings

5,603

6,472

Corporate and other

5

3

Total

9,587

10,846

 

 

 

Operating income1

 

 

Decorative Paints

622

392

Performance Coatings

616

444

Corporate and other

(120)

(128)

Total

1,118

708

 

 

 

Total APM adjustments (identified items)1, 2

 

 

Decorative Paints

42

(5)

Performance Coatings

2

(49)

Corporate and other

(18)

(27)

Total

26

(81)

 

 

 

Adjusted operating income1, 2

 

 

Decorative Paints

580

397

Performance Coatings

614

493

Corporate and other

(102)

(101)

Total

1,092

789

 

 

 

OPI margin%1, 2, 3

 

 

Decorative Paints

15.6

9.0

Performance Coatings

11.0

6.9

Corporate and other

 

 

Total

11.7

6.5

 

 

 

ROS%1, 2, 3

 

 

Decorative Paints

14.6

9.1

Performance Coatings

11.0

7.6

Corporate and other

 

 

Total

11.4

7.3

1

Operating income, adjusted operating income, EBITDA and adjusted EBITDA (and related measures) per segment for 2021 have been updated to reflect changes in the financial reporting structure related to a narrower definition of corporate activities and corporate costs in corporate and other activities.

2

Refer to the glossary for definitions of the APMs.

3

OPI margin and ROS% for Corporate and other is not shown, as this is not meaningful.

Leverage ratio

is calculated as /EBITDA. For the calculation of net debt, refer to Note 21. Leverage ratio is included in Note 27 in the paragraph on capital risk management.

EBITDA*

 

2021

2022

In € millions

Operating
income

Depreciation and amortization

EBITDA

Operating
income

Depreciation and amortization

EBITDA

Decorative Paints

622

(154)

776

392

(154)

546

Performance Coatings

616

(160)

776

444

(171)

615

Corporate and other

(120)

(37)

(83)

(128)

(43)

(85)

Total

1,118

(351)

1,469

708

(368)

1,076

*

Refer to the glossary for definitions of the APMs.

Adjusted EBITDA*

 

2021

2022

In € millions

Adjusted operating
income

Depreciation and amortization exclu­ding identified items

Adjusted EBITDA

Adjusted operating
income

Depreciation and amortization exclu­ding identified items

Adjusted EBITDA

Decorative Paints

580

(147)

727

397

(155)

552

Performance Coatings

614

(159)

773

493

(171)

664

Corporate and other

(102)

(38)

(64)

(101)

(42)

(59)

Total

1,092

(344)

1,436

789

(368)

1,157

*

Refer to the glossary for definitions of the APMs.

Adjusted earnings per share

In € millions

2021

2022

Profit for the period attributable to shareholders of the company from continuing operations

823

362

APM adjustments to operating income

(26)

81

APM adjustments to interest

(29)

(10)

APM adjustments to income tax

(15)

(5)

Adjusted profit from continuing operations attributable to shareholders of the company*

753

428

Weighted average number of shares (in millions)

185.0

174.7

Earnings per share from continuing operations (in €)

4.45

2.07

Adjusted earnings per share from continuing operations (in €)

4.07

2.45

*

Refer to the glossary for definitions of the APMs.

ROI%

In € millions

2021

2022

Average invested capital1

 

 

Decorative Paints

2,872

3,678

Performance Coatings

3,520

3,894

Corporate and other

437

490

Total

6,829

8,062

 

 

 

Adjusted operating income1, 2

 

 

Decorative Paints

580

397

Performance Coatings

614

493

Corporate and other

(102)

(101)

Total

1,092

789

 

 

 

ROI%3

 

 

Decorative Paints

20.2

10.8

Performance Coatings

17.4

12.7

Corporate and other3

 

 

Total

16.0

9.8

1

Refer to the glossary for definitions of the APMs.

2

Operating income, adjusted operating income, EBITDA and adjusted EBITDA (and related measures) per segment for 2021 have been updated to reflect changes in the financial reporting structure related to a narrower definition of corporate activities and corporate costs in corporate and other activities.

3

ROI% for Corporate and other is not shown, as this is not meaningful.

Alternative performance measures (APM)

AkzoNobel uses APM adjustments to the IFRS measures to provide supplementary information on the reporting of the underlying developments of the business. APM include, but are not limited to, adjusted operating income, (adjusted) EBITDA, adjusted earnings per share, ROS and ROI.

Identified items

Identified items are special charges and benefits, results on acquisitions and divestments, major restructuring and impairment charges and charges related to major legal, environmental and tax cases.

Operating income

Operating income is defined in accordance with IFRS and includes the relevant identified items. Adjusted operating income excludes identified items.

EBITDA

Operating income excluding depreciation and amortization.

Adjusted EBITDA

Adjusted EBITDA is operating income excluding depreciation, amortization and identified items.

Leverage ratio

Calculated as net debt divided by EBITDA, which is calculated as the total of the last 12 months.

Net debt

Defined as long-term borrowings plus short-term borrowings less cash, cash equivalents and short-term investments.