Review by the Board of directors | |
Group key figures | |
Alternative performance measures | |
Share-related key figures | |
Non-financial indicators | |
Financial statements | |
Consolidated statement of income | |
Consolidated statement of comprehensive income | |
Consolidated statement of financial position | |
Consolidated statement of cash flows | |
Consolidated statement of changes in equity | |
Notes to the consolidated financial statements | |
Parent company financial statements, FAS | |
Signatures of the Review by the Board of Directors and Financial Statements | |
Auditor signature |
Outokumpu Annual Report 2023 | 2 |
Outokumpu Annual Report 2023 | 3 |
Outokumpu Annual Report 2023 | 4 |
€ million | 2023 | 2022 |
Sales | 6,961 | 9,494 |
Adjusted EBITDA | 517 | 1,256 |
Adjustments | ||
Loss on disposal of shares in Group companies and businesses | -26 | -10 |
Restructuring costs | -50 | — |
Inventory write-down | -20 | — |
Onerous contracts provisions | -7 | — |
Litigation provisions | — | 2 |
EBITDA | 416 | 1,248 |
EBIT | -100 | 992 |
Net result for the financial year | -111 | 1,086 |
Earnings per share, € | -0.26 | 2.40 |
Diluted earnings per share, € | -0.22 | 2.22 |
Adjusted EBITDA margin, % | 7.4 | 13.2 |
Return on capital employed, rolling 12 months (ROCE), %1) | -2.1 | 22.6 |
Outokumpu Annual Report 2023 | 5 |
Outokumpu Annual Report 2023 | 6 |
€ million | 2023 | 2022 |
Net debt | ||
Non current debt | 359 | 492 |
Current debt | 82 | 141 |
Cash and cash equivalents | 502 | 644 |
Net debt | -60 | -10 |
Net debt to adjusted EBITDA | -0.1 | 0.0 |
Net cash generated from operating activities | 325 | 778 |
Capital expenditure, continuing operations | 170 | 158 |
Capital expenditure | 170 | 160 |
Debt-to-equity ratio, % | -1.6 | -0.3 |
Equity-to-assets, ratio, % | 63.8 | 59.2 |
Outokumpu Annual Report 2023 | 7 |
2023 | 2022 | ||
Stainless steel deliveries | 1,000 tonnes | 1,367 | 1,423 |
Sales | EUR million | 4,818 | 6,266 |
Adjusted EBITDA | EUR million | 148 | 680 |
Adjustments to EBITDA | EUR million | -52 | — |
EBITDA | EUR million | 96 | 680 |
Operating capital | EUR million | 1,850 | 1,864 |
Return on operating capital, rolling 12 months | % | 1.5 | 28.9 |
2023 | 2022 | ||
Stainless steel deliveries | 1,000 tonnes | 552 | 654 |
Sales | EUR million | 1,892 | 2,695 |
Adjusted EBITDA | EUR million | 285 | 384 |
Adjustments to EBITDA | EUR million | -16 | 2 |
EBITDA | EUR million | 270 | 387 |
Operating capital | EUR million | 594 | 990 |
Return on operating capital, rolling 12 months | % | 25.8 | 32.4 |
Outokumpu Annual Report 2023 | 8 |
2023 | 2022 | ||
FeCr production | 1,000 tonnes | 390 | 430 |
Sales | EUR million | 467 | 633 |
Adjusted EBITDA | EUR million | 96 | 220 |
Adjustments to EBITDA | EUR million | -3 | — |
EBITDA | EUR million | 93 | 220 |
Operating capital | EUR million | 894 | 867 |
Return on operating capital, rolling 12 months | % | 5.0 | 20.7 |
Outokumpu Annual Report 2023 | 9 |
Outokumpu Annual Report 2023 | 10 |
Outokumpu Annual Report 2023 | 11 |
Outokumpu Annual Report 2023 | 12 |
2023 | 2022 | |
Scope 1, 2 and 3 (direct and indirect) CO2 emission intensity, tonnes per tonne of stainless steel | 1.52 | 1.70 |
Energy intensity, GJ per tonne stainless steel | 10.4 | 10.5 |
Use rate of slag, including slag from ferrochrome production, % | 87.8 | 86.5 |
Total landfill waste intensity, tonnes per tonne stainless steel | 0.647 | 0.530 |
Recycled material content, % | 94.6 | 93.9 |
Outokumpu Annual Report 2023 | 13 |
2023 | 2022 | |
Diversity | ||
Employees | ||
male, % | 82 | 83 |
female, % | 18 | 17 |
Managers | ||
male, % | 81 | 83 |
female, % | 19 | 17 |
Board of Directors | ||
male, % | 62 | 62 |
female, % | 38 | 38 |
Safety | ||
Total recordable injury frequency rate, per million working hours | 1.5 | 1.8 |
Outokumpu Annual Report 2023 | 14 |
2023 | Total € million | Eligible and aligned, % | Eligible and non-aligned, % | Non-eligible |
Sales (Turnover) | 6,961 | 90 | 0 | 10 |
Capital expenditure | 146 | 75 | 0 | 25 |
Restricted operating expenditure | 652 | 83 | 0 | 17 |
2022 | ||||
Sales (Turnover) | 9,494 | 91 | 0 | 9 |
Capital expenditure | 153 | 42 | 0 | 58 |
Restricted operating expenditure | 736 | 82 | 0 | 18 |
Outokumpu Annual Report 2023 | 15 |
Outokumpu Annual Report 2023 | 16 |
Outokumpu Annual Report 2023 | 17 |
Outokumpu Annual Report 2023 | 18 |
Outokumpu Annual Report 2023 | 19 |
2023 | 2022 | 2021 | 20201) | 20191) | ||
Continuing operations | ||||||
Scope of activity | ||||||
Sales | € million | 6,961 | 9,494 | 7,243 | 5,639 | 6,403 |
change in sales | % | -26.7 | 31.1 | 28.4 | -11.9 | -6.8 |
exports from and sales outside Finland, of total sales* | % | 96.5 | 95.9 | 96.4 | 96.3 | 95.9 |
Capital employed on Dec 31 2) 3) * | € million | 4,204 | 4,751 | 3,828 | 3,543 | 3,904 |
Capital expenditure * | € million | 170 | 158 | 171 | 180 | 193 |
in relation to sales | % | 2.4 | 1.7 | 2.4 | 3.2 | 3.0 |
Depreciation and amortization | € million | 242 | 245 | 249 | 243 | 230 |
Impairments | € million | 274 | 11 | 45 | 3 | 3 |
Research and development costs | € million | 14 | 15 | 14 | 21 | 17 |
in relation to sales | % | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 |
Personnel on Dec 31 4) | FTE | 8,469 | 8,357 | 8,439 | 9,602 | 10,078 |
average for the year | FTE | 8,624 | 8,683 | 8,714 | 10,000 | 10,329 |
Personnel on Dec 31 | headcount | 8,750 | 8,591 | 8,727 | 9,915 | 10,390 |
Profitability | ||||||
Adjusted EBITDA* | € million | 517 | 1,256 | 980 | 250 | 263 |
in relation to sales | % | 7.4 | 13.2 | 13.5 | 4.4 | 4.1 |
EBITDA* | € million | 416 | 1,248 | 968 | 191 | 266 |
EBIT* | € million | -100 | 992 | 674 | -55 | 33 |
in relation to sales | % | -1.4 | 10.5 | 9.3 | -1.0 | 0.5 |
Result before taxes | € million | -133 | 933 | 610 | -151 | -41 |
in relation to sales | % | -1.9 | 9.8 | 8.4 | -2.7 | -0.6 |
2023 | 2022 | 2021 | 20201) | 20191) | ||
Net result for the financial year | € million | -111 | 1,086 | 526 | -116 | -75 |
in relation to sales | % | -1.6 | 11.4 | 7.3 | -2.1 | -1.2 |
Return on capital employed (ROCE) 3) 5) * | % | -2.1 | 22.6 | 17.6 | -1.4 | 0.8 |
Financing and financial position | ||||||
Net financial expenses* | € million | 37 | 71 | 79 | 98 | 80 |
in relation to sales | % | 0.5 | 0.7 | 1.1 | 1.7 | 1.3 |
Interest expenses* | € million | 60 | 44 | 64 | 78 | 76 |
in relation to sales | % | 0.9 | 0.5 | 0.9 | 1.4 | 1.2 |
Outokumpu Annual Report 2023 | 20 |
2023 | 2022 | 2021 | 2020 | 2019 | ||
Including discontinued operations | ||||||
Scope of activity | ||||||
Sales | € million | 6,961 | 10,287 | 7,709 | 5,639 | 6,403 |
Capital employed on Dec 31 1) * | € million | 4,204 | 4,752 | 3,828 | 3,543 | 3,904 |
Capital expenditure* | € million | 170 | 160 | 175 | 180 | 193 |
Personnel on Dec 31 2) | FTE | 8,469 | 9,029 | 9,096 | 9,602 | 10,078 |
average for the year | FTE | 8,624 | 9,362 | 9,372 | 10,000 | 10,329 |
Personnel on Dec 31 | headcount | 8,750 | 9,269 | 9,395 | 9,915 | 10,390 |
Profitability | ||||||
Adjusted EBITDA* | € million | 517 | 1,387 | 1,021 | 250 | 263 |
Net result for the financial year | € million | -106 | 1,140 | 553 | -116 | -75 |
Return on equity (ROE)* | % | -2.6 | 30.6 | 20.1 | -4.7 | -2.8 |
Return on capital employed (ROCE) 1) * | % | -2.0 | 24.5 | 18.4 | -1.4 | 0.8 |
2023 | 2022 | 2021 | 2020 | 2019 | ||
Financing and financial position | ||||||
Net debt* | € million | -60 | -10 | 408 | 1,028 | 1,155 |
Net financial expenses* | € million | 37 | 68 | 80 | 98 | 80 |
Interest expenses* | € million | 60 | 45 | 65 | 78 | 76 |
Net debt adjusted EBITDA* | -0.1 | 0.0 | 0.4 | 4.1 | 4.4 | |
Share capital | € million | 311 | 311 | 311 | 311 | 311 |
Total equity | € million | 3,762 | 4,119 | 3,120 | 2,360 | 2,562 |
Equity-to-assets ratio* | % | 63.8 | 59.2 | 48.3 | 40.8 | 42.5 |
Debt-to-equity ratio (gearing)* | % | -1.6 | -0.3 | 13.1 | 43.6 | 45.1 |
Net cash generated from operating activities | € million | 325 | 778 | 597 | 322 | 371 |
Outokumpu Annual Report 2023 | 21 |
Key figure, continuing operations | Definition of the key figure or source in the consolidated financial statements | 2023 | 2022 | |
Continuing operations | ||||
Exports from and sales outside Finland | ||||
Exports from and sales outside Finland is an indicator of the international nature of the Group’s business. | ||||
Sales | Consolidated statement of income | € million | 6,961 | 9,494 |
Sales by destination to Finland | Note 2.2 | € million | 243 | 384 |
Exports from and sales outside Finland | Sales - Sales by destination to Finland | € million | 6,717 | 9,109 |
exports from and sales outside Finland, of total sales | Comparison to sales | % | 96.5 | 95.9 |
Operating capital (segment reporting) | ||||
Operating capital is a measure for the amount of capital invested in Group’s operations. It is used as a measure for the business areas’ net assets. | ||||
Capital employed on Dec 31 | Defined in the below section incl. discontinued operations - debt of discontinued operations | € million | 4,204 | 4,751 |
Cash and cash equivalents | Consolidated statement of financial position | € million | 502 | 526 |
Investments in associated companies | Consolidated statement of financial position | € million | 62 | 51 |
Investments in equity at fair value through other comprehensive income | Consolidated statement of financial position | € million | 12 | 25 |
Investments at fair value through profit or loss | Note 5.5 | € million | 27 | 23 |
Net deferred tax assets | Note 2.6 | € million | 423 | 390 |
Net assets held for sale | Assets held for sale - Liabilities related to assets held for sale in the Consolidated statement of financial position | € million | — | 215 |
Net employee benefit obligations | Note 3.3 | € million | 212 | 216 |
Operating capital on Dec 31 | Capital employed – cash and cash equivalents – investments in associated companies – investments in equity at fair value through other comprehensive income – investments at fair value through profit or loss – net deferred tax asset – net asset held for sale + net employee benefit obligations | € million | 3,390 | 3,737 |
Capital expenditure | ||||
Capital expenditure indicates the investment in assets to generate future cash flows for the Group. | ||||
Capital expenditure | Purchases of property, plant and equipment and intangible assets, other than emission allowances; investments in equity at fair value through other comprehensive income and associated companies, and acquisitions of businesses. | € million | 170 | 158 |
in relation to sales | Comparison to sales | % | 2.4 | 1.7 |
Outokumpu Annual Report 2023 | 22 |
Key figure, continuing operations | Definition of the key figure or source in the consolidated financial statements | 2023 | 2022 | |
Adjusted EBITDA, EBITDA, and EBIT | ||||
Adjusted EBITDA is Outokumpu’s main performance indicator in financial reporting. The adjustments to EBITDA relate to material income and expense items of unusual nature, and their purpose is to improve comparability of financial performance between reporting periods. EBITDA and EBIT are also measures of financial performance of the Group. | ||||
EBIT | Consolidated statement of income | € million | -100 | 992 |
in relation to sales | Comparison to sales | % | -1.4 | 10.5 |
Depreciation and amortization | Note 2.3 | € million | 242 | 245 |
Impairments | Note 2.4 | € million | 274 | 11 |
EBITDA | EBIT before depreciation, amortization and impairments | € million | 416 | 1,248 |
Adjustments to EBITDA | Note 2.1 | € million | -102 | -7 |
Adjusted EBITDA | EBITDA - Adjustments to EBITDA | € million | 517 | 1,256 |
in relation to sales | Comparison to sales | % | 7.4 | 13.2 |
Return on capital employed (ROCE) | ||||
Return on capital employed is a measure for the value the Group generates to the capital invested in its operations. | ||||
Capital employed (4-quarter average), including discontinued operations1) | Defined in the below section incl. discontinued operations - debt of discontinued operations | € million | 4,528 | 4,437 |
EBIT | Consolidated statement of income | € million | -100 | 992 |
Share of results in associated companies | Consolidated statement of income | € million | 4 | 11 |
Return on capital employed (ROCE) | (EBIT+Share of results in associated companies)/ Capital employed (4- quarter average) | % | -2.1 | 22.6 |
Net financial expenses and interest expenses | ||||
Net financial expenses and interest expenses are measures for the cost of Group’s financing. | ||||
Net financial expenses | Total financial income and expenses in the Consolidated statement of income | € million | 37 | 71 |
in relation to sales | Comparison to sales | % | 0.5 | 0.7 |
Interest expenses | Consolidated statement of income | € million | 60 | 44 |
in relation to sales | Comparison to sales | % | 0.9 | 0.5 |
Key figure, including discontinuing operations | Definition of the key figure or source in the consolidated financial statements | 2023 | 2022 | |
Including discontinued operations | ||||
Capital employed | ||||
Capital employed is a measure for the amount of capital invested in Group’s operations. | ||||
Capital employed is the sum of: | ||||
Total equity: | Consolidated statement of financial position | € million | 3,762 | 4,119 |
Non-current debt | Consolidated statement of financial position + Note 6.1 | € million | 359 | 492 |
Current debt | Consolidated statement of financial position + Note 6.1 | € million | 82 | 141 |
Capital employed on Dec 31 | Total equity + non-current debt + current debt | € million | 4,204 | 4,752 |
Capital expenditure | ||||
Capital expenditure indicates the investment in assets to generate future cash flows for the Group. | ||||
Capital expenditure | Purchase of property, plant and equipment and intangible assets, other than emission allowances; investments in equity at fair value through other comprehensive income and associated companies, and acquisitions of businesses | € million | 170 | 160 |
in relation to sales | Comparison to sales | % | 2.4 | 1.6 |
Adjusted EBITDA, EBITDA, and EBIT | ||||
Adjusted EBITDA is Outokumpu’s main performance indicator in financial reporting. The adjustments to EBITDA relate to material income and expense items of unusual nature, and their purpose is to improve comparability of financial performance between reporting periods. EBITDA and EBIT are also measures of financial performance of the Group. | ||||
EBIT | Consolidated statement of income + Note 6.1 | € million | -95 | 1,078 |
in relation to sales | Comparison to sales | % | -1.4 | 10.5 |
Depreciation and amortization | Note 2.3 + discontinued operations | € million | 242 | 253 |
Impairments | Note 2.4 + discontinued operations | € million | 274 | 44 |
EBITDA | EBIT before depreciation, amortization and impairments | € million | 421 | 1,375 |
Adjustments to EBITDA | Note 2.1 + discontinued operations | € million | -97 | -12 |
Adjusted EBITDA | EBITDA - Adjustments to EBITDA | € million | 517 | 1,387 |
in relation to sales | Comparison to sales | % | 7.4 | 13.5 |
Outokumpu Annual Report 2023 | 23 |
Key figure, including discontinued operations | Definition of the key figure or source in the consolidated financial statements | 2023 | 2022 | |
Return on equity (ROE) | ||||
Return on equity is an indicator of the value the Group generates to the capital the shareholders have invested in the Group. | ||||
Total equity on Dec 31 of previous year | Consolidated statement of financial position | € million | 4,119 | 3,120 |
Total equity on March 31 | € million | 4,064 | 3,278 | |
Total equity on June 30 | € million | 4,141 | 3,943 | |
Total equity on Sept 30 | € million | 4,135 | 4,158 | |
Total equity on Dec 31 | Consolidated statement of financial position | € million | 3,762 | 4,119 |
Total equity (4-quarter average) | Average of the opening and 4 quarter- end values | € million | 4,044 | 3,723 |
Net result for the financial year | Consolidated statement of income | € million | -106 | 1,140 |
Return on equity (ROE) | Net result for the financial year/ Total equity (4-quarter average) | % | -2.6 | 30.6 |
Return on capital employed (ROCE) | ||||
Return on capital employed is a measure for the value the Group generates to the capital invested in its operations. | ||||
Capital employed on Dec 31 of previous year | Defined earlier in this section | € million | 4,752 | 3,828 |
Capital employed on March 31 | € million | 4,612 | 4,097 | |
Capital employed on June 30 | € million | 4,541 | 4,705 | |
Capital employed on Sept 30 | € million | 4,531 | 4,805 | |
Capital employed on Dec 31 | Defined earlier in this section | € million | 4,204 | 4,752 |
Capital employed (4-quarter average) | Average of the opening and 4-quarter- end values | € million | 4,528 | 4,438 |
EBIT | Consolidated statement of income + Note 6.1 | € million | -95 | 1,078 |
Share of results in associated companies | Consolidated statement of income | € million | 4 | 11 |
Return on capital employed (ROCE) | (EBIT+ Share of results in associated companies)/ Capital employed (4- quarter average) | % | -2.0 | 24.5 |
Key figure, including discontinued operations | Definition of the key figure or source in the consolidated financial statements | 2023 | 2022 | |
Net debt | ||||
Net debt is a measure for the level of debt financing in the Group. The reduction of net debt is a key priority for the Group. | ||||
Non-current debt | Consolidated statement of financial position + Note 6.1 | € million | 359 | 492 |
Current debt | Consolidated statement of financial position + Note 6.1 | € million | 82 | 141 |
Cash and cash equivalents | Consolidated statement of financial position + Note 6.1 | € million | 502 | 644 |
Net debt | Non-current + current debt – cash and cash equivalents | € million | -60 | -10 |
in relation to sales | Comparison to sales | % | -0.9 | -0.1 |
Net debt to Adjusted EBITDA | ||||
Net debt to Adjusted EBITDA is an indicator of the Group’s indebtedness. | ||||
Net debt | Defined earlier in this section | € million | -60 | -10 |
Adjusted EBITDA | Defined earlier in this section | € million | 517 | 1,387 |
Net debt to Adjusted EBITDA | Net debt / Adjusted EBITDA | -0.1 | 0.0 | |
Equity-to-assets ratio | ||||
Equity-to-assets ratio shows the proportion the Group’s assets financed with equity. The equity-to- assets ratio indicates the financial risk level of the Group. | ||||
Total equity | Consolidated statement of financial position | € million | 3,762 | 4,119 |
Total assets | Consolidated statement of financial position | € million | 5,927 | 6,983 |
Advances received | Note 4.5 | € million | 31 | 23 |
Equity-to-assets ratio | Total equity/ (Total assets - advances received) | % | 63.8 | 59.2 |
Debt-to-equity ratio (gearing) | ||||
Debt-to-equity ratio or gearing is an indicator of the financial risk level and the indebtedness of the Group. | ||||
Net debt | Defined earlier in this section | € million | -60 | -10 |
Total equity | Consolidated statement of financial position | € million | 3,762 | 4,119 |
Debt-to-equity ratio (gearing) | Net debt / Total equity | % | -1.6 | -0.3 |
Outokumpu Annual Report 2023 | 24 |
Key figure | Definition | ||
EBITDA | = | EBIT before depreciation, amortization and impairments | |
Adjustments to EBITDA or EBIT | = | Material income and expense items which affect the comparability between periods because of their unusual nature, size or incidence resulting for example from group-wide restructuring programs or disposals of assets or businesses. | |
Adjusted EBITDA or EBIT | = | EBITDA or EBIT – items classified as adjustments | |
Capital employed | = | Total equity + non-current debt + current debt | |
Operating capital (segment reporting) | = | Capital employed – cash and cash equivalents – investments in associated companies – investments in equity at fair value through other comprehensive income – investments at fair value through profit or loss – net deferred tax asset – net asset held for sale + net employee benefit obligations | |
Capital expenditure | = | Purchases of property, plant and equipment and intangible assets, other than emission allowances; and investments in equity at fair value through other comprehensive income and in associated companies and acquisitions of businesses | |
Return on capital employed (ROCE) | = | EBIT + Share of results in associated companies | × 100 |
Capital employed (4-quarter rolling average) | |||
Return on operating capital (ROOC) | = | Adjusted EBIT | × 100 |
(segment reporting) | Operating capital (4-quarter rolling average) | ||
Return on equity (ROE) | = | Net result for the financial period | × 100 |
Total equity (4-quarter rolling average) | |||
Net debt | = | Non-current debt + current debt – cash and cash equivalents | |
Equity-to-assets ratio | = | Total equity | × 100 |
Total assets – advances received | |||
Debt-to-equity ratio (gearing) | = | Net debt | × 100 |
Total equity | |||
Net debt to adjusted EBITDA | = | Net debt | |
Adjusted EBITDA | |||
Personnel, full-time equivalent | = | Headcount adjusted to full-time equivalent number of personnel, excluding personnel on sick leave or parental leave of more than 6 months and excluding personnel whose employment has been terminated and who are on notice period without requirement to work |
Outokumpu Annual Report 2023 | 25 |
2023 | 2022 | 2021 | 2020 | 2019 | |||
Earnings per share 2) | € | -0.24 | 2.52 | 1.26 | -0.28 | -0.18 | |
Earnings per share continuing operations2) | € | -0.26 | 2.40 | 1.21 | 0.00 | 0.00 | |
Diluted earnings per share 2) | € | -0.21 | 2.33 | 1.17 | -0.28 | -0.18 | |
Diluted earnings per share continuing operations2) | € | -0.22 | 2.22 | 1.13 | 0.00 | 0.00 | |
Cash flow per share 2) | € | 0.75 | 1.72 | 1.36 | 0.78 | 0.90 | |
Equity per share 3) | € | 8.73 | 9.27 | 6.89 | 5.70 | 6.19 | |
Dividend per share | € | 0.26 | 4) | 0.35 | 0.15 | — | — |
Dividend payout ratio | % | -105.97 | 13.64 | 12.30 | — | — | |
Dividend yield | % | 5.80 | 7.40 | 2.70 | — | — | |
Price / earnings ratio | neg. | 1.88 | 4.37 | neg. | neg. | ||
Development of share price | |||||||
Average trading price | € | 4.77 | 4.69 | 4.96 | 2.66 | 3.01 | |
Lowest trading price | € | 3.60 | 3.51 | 3.36 | 2.08 | 2.23 | |
Highest trading price | € | 5.90 | 6.48 | 6.01 | 4.44 | 4.04 | |
Trading price at the end of the period | € | 4.48 | 4.73 | 5.50 | 3.22 | 2.81 | |
Change during the period | % | -5.2 | -14.0 | 70.8 | 14.8 | -12.2 | |
Change in the OMX Helsinki index during the period | % | -6.6 | -13.4 | 18.3 | 10.1 | 13.4 | |
Market capitalization at the end of the period 5) | € million | 1,933 | 2,101 | 2,489 | 1,327 | 1,155 | |
Development in trading volume | |||||||
Trading volume 6) | 1,000 shares | 386,008 | 720,801 | 880,092 | 1,100,628 | 884,254 | |
In relation to adjusted weighted average number of shares 2) | % | 88.7 | 159.5 | 200.5 | 265.9 | 215.0 | |
Adjusted weighted average number of shares 2)5) | 435,090,240 | 451,932,876 | 438,871,175 | 413,907,618 | 411,198,002 | ||
Adjusted diluted weighted average number of shares 2)5) | 475,843,726 | 493,535,712 | 479,163,509 | 437,336,296 | 446,209,235 | ||
Number of shares at the end of the period 5) | 431,190,703 | 444,134,611 | 452,571,977 | 412,002,212 | 411,774,715 |
Outokumpu Annual Report 2023 | 26 |
Key figure | Definition | ||
Earnings per share | = | Net result for the financial year attributable to the equity holders | |
Adjusted weighted average number of shares during the period | |||
Diluted earnings per share | = | Net result for the financial year attributable to the equity holders + interest expenses on convertible bond, net of tax | |
Adjusted diluted weighted average number of shares during the period | |||
Cash flow per share | = | Net cash generated from operating activities | |
Adjusted weighted average number of shares during the period | |||
Equity per share | = | Equity attributable to the equity holders | |
Adjusted number of shares at the end of the period | |||
Dividend per share | = | Dividend for the financial year | |
Adjusted number of shares at the end of the period | |||
Dividend payout ratio | = | Dividend for the financial year | × 100 |
Net result for the financial tear attributable to the equity holders | |||
Dividend yield | = | Dividend per share | × 100 |
Adjusted trading price at the end of the period | |||
Price/ earnings ratio (P/E) | = | Adjusted trading price at the end of the period | |
Earnings per share | |||
Average trading price | = | EUR amount traded during the period | |
Adjusted number of shares traded during the period | |||
Market capitalization at end off the period | = | Number of shares outstanding at the end of the period x Trading price at the end of the period | |
Trading volume | = | Number of shares traded during the period, and in relation to the adjusted weighted average number of shares during the period |
Outokumpu Annual Report 2023 | 27 |
Environmental indicators | 2023 | 2022 | 2021 | 20201) | 20191) |
Scope 1, 2 and 3 (direct and indirect) CO2 emission intensity, tonnes per tonne of stainless steel | 1.5 | 1.7 | 1.8 | 1.6 | 1.6 |
Energy intensity, GJ per tonne stainless steel | 10.4 | 10.5 | 10.2 | 11.0 | 10.9 |
Use rate of slag, including slag from ferrochrome production, % | 87.8 | 86.5 | 78.1 | 77.1 | 90.8 |
Total landfill waste intensity, tonnes per tonne stainless steel | 0.647 | 0.530 | 0.561 | 0.590 | 0.500 |
Recycled material content, % | 94.6 | 93.9 | 89.6 | 92.5 | 89.6 |
Social indicators | 2023 | 2022 | 2021 | 20201) | 20191) |
Diversity | |||||
Employees | |||||
male, % | 82 | 83 | 84 | 84 | 85 |
female, % | 18 | 17 | 16 | 16 | 15 |
Managers | |||||
male, % | 81 | 83 | 84 | 84 | 84 |
female, % | 19 | 17 | 16 | 16 | 16 |
Board of Directors | |||||
male, % | 62 | 62 | 50 | 50 | 57 |
female, % | 38 | 38 | 50 | 50 | 43 |
Safety | |||||
Total recordable injury frequency rate, per million working hours | 1.5 | 1.8 | 2.1 | 2.4 | 3.2 |
Outokumpu Annual Report 2023 | 28 |
Financial year 2023 | 2023 | Substantial Contribution criteria | DNSH criteria (“Does Not Significantly Harm”) | |||||||||||||||||
Economic activities | Code | Turnover | Proportion of Turnover, 2023 | Climate Change Mitigation | Climate Change Adaptation | Water | Pollution | Circular Economy | Biodiversity | Climate Change Mitigation | Climate Change Adaptation | Water | Pollution | Circular Economy | Biodiversity | Minimum safeguards | Proportion of Taxonomy- aligned (A.1) or - eligible (A.2) turnover, 2022 | Category enabling activity | Category transitional activity | |
EUR (millions) | % | Y;N; N/EL | Y;N; N/EL | Y;N; N/EL | Y;N; N/EL | Y;N; N/EL | Y;N; N/EL | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T | |||
A . TAXONOMY-ELIGIBLE ACTIVITIES | ||||||||||||||||||||
A.1. Environmentally sustainable activities (Taxonomy-aligned) | ||||||||||||||||||||
Manufacturing of iron and steel | 3.9 | 6,246 | 90% | Y | N/EL | N/EL | N/EL | N/EL | N/EL | Y | Y | Y | Y | Y | Y | 91% | T | |||
Turnover of environmentally sustainable activities (Taxonomy-aligned) (A.1.) | 6,246 | 90% | 90% | 0% | 0% | 0% | 0% | 0% | Y | Y | Y | Y | Y | Y | 91% | |||||
Of which enabling | 0 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | Y | Y | Y | Y | Y | Y | 0% | E | ||||
Of which transitional | 6,246 | 90% | 90% | Y | Y | Y | Y | Y | Y | 91% | T | |||||||||
A.2 Taxonomy-Eligible but not environmental sustainable activities (not Taxonomy-aligned activities) | ||||||||||||||||||||
EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | |||||||||||||||
Manufacturing of iron and steel | 3.9 | 0 | 0% | EL | N/EL | N/EL | N/EL | N/EL | N/EL | 0% | ||||||||||
Turnover of Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 0 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |||||||||||
A. Turnover of Taxonomy-eligible activities (A.1+A.2) | 6,246 | 90% | 90% | 0% | 0% | 0% | 0% | 0% | 91% | |||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | ||||||||||||||||||||
Turnover of Taxonomy-non-eligible activities | 714 | 10% | ||||||||||||||||||
TOTAL | 6,961 | 100% | ||||||||||||||||||
Outokumpu Annual Report 2023 | 29 |
Financial year 2023 | 2023 | Substantial Contribution criteria | DNSH criteria (“Does Not Significantly Harm”) | |||||||||||||||||
Economic activities | Code | CapEx | Proportion of CapEx, 2023 | Climate Change Mitigation | Climate Change Adaptation | Water | Pollution | Circular Economy | Biodiversity | Climate Change Mitigation | Climate Change Adaptation | Water | Pollution | Circular Economy | Biodiversity | Minimum safeguards | Proportion of Taxonomy- aligned (A.1) or - eligible (A.2) CapEx, 2022 | Category enabling activity | Category transitional activity | |
EUR (millions) | % | Y;N; N/EL | Y;N; N/EL | Y;N; N/EL | Y;N; N/EL | Y;N; N/EL | Y;N; N/EL | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T | |||
A . TAXONOMY-ELIGIBLE ACTIVITIES | ||||||||||||||||||||
A.1. Environmentally sustainable activities (Taxonomy-aligned) | ||||||||||||||||||||
Manufacturing of iron and steel | 3.9 | 109 | 75% | Y | N/EL | N/EL | N/EL | N/EL | N/EL | Y | Y | Y | Y | Y | Y | 42% | T | |||
CapEx of environmentally sustainable activities (Taxonomy-aligned) (A.1.) | 109 | 75% | 75% | 0% | 0% | 0% | 0% | 0% | Y | Y | Y | Y | Y | Y | 42% | |||||
Of which enabling | 0 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | Y | Y | Y | Y | Y | Y | 0% | E | ||||
Of which transitional | 109 | 75% | 75% | Y | Y | Y | Y | Y | Y | 42% | T | |||||||||
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | ||||||||||||||||||||
EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | |||||||||||||||
Manufacturing of iron and steel | 3.9 | 0 | 0% | EL | N/EL | N/EL | N/EL | N/EL | N/EL | 0% | ||||||||||
CapEx of Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 0 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |||||||||||
A. CapEx of Taxonomy-eligible activities (A.1+A.2) | 109 | 75% | 75% | 0% | 0% | 0% | 0% | 0% | 42% | |||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | ||||||||||||||||||||
CapEx of Taxonomy-non-eligible activities | 37 | 25% | ||||||||||||||||||
TOTAL | 146 | 100% | ||||||||||||||||||
Outokumpu Annual Report 2023 | 30 |
Financial year 2023 | 2023 | Substantial Contribution criteria | DNSH criteria (“Does Not Significantly Harm”) | |||||||||||||||||
Economic activities | Code | OpEx | Proportion of CapEx, 2023 | Climate Change Mitigation | Climate Change Adaptation | Water | Pollution | Circular Economy | Biodiversity | Climate Change Mitigation | Climate Change Adaptation | Water | Pollution | Circular Economy | Biodiversity | Minimum safeguards | Proportion of Taxonomy- aligned (A.1) or - eligible (A.2) OpEx, 2022 | Category enabling activity | Category transitional activity | |
EUR (millions) | % | Y;N; N/EL | Y;N; N/EL | Y;N; N/EL | Y;N; N/EL | Y;N; N/EL | Y;N; N/EL | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T | |||
A . TAXONOMY-ELIGIBLE ACTIVITIES | ||||||||||||||||||||
A.1. Environmentally sustainable activities (Taxonomy-aligned) | ||||||||||||||||||||
Manufacturing of iron and steel | 3.9 | 538 | 83% | Y | N/EL | N/EL | N/EL | N/EL | N/EL | Y | Y | Y | Y | Y | Y | 82% | T | |||
OpEx of environmentally sustainable activities (Taxonomy-aligned) (A.1.) | 538 | 83% | 83% | 0% | 0% | 0% | 0% | 0% | Y | Y | Y | Y | Y | Y | 82% | |||||
Of which enabling | 0 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | Y | Y | Y | Y | Y | Y | 0% | E | ||||
Of which transitional | 538 | 83% | 83% | Y | Y | Y | Y | Y | Y | 82% | T | |||||||||
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | ||||||||||||||||||||
EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | |||||||||||||||
Manufacturing of iron and steel | 3.9 | 0 | 0% | EL | N/EL | N/EL | N/EL | N/EL | N/EL | 0% | ||||||||||
OpEx of Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 0 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |||||||||||
A. OpEx of Taxonomy-eligible activities (A.1+A.2) | 538 | 83% | 83% | 0% | 0% | 0% | 0% | 0% | 82% | |||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | ||||||||||||||||||||
OpEx of Taxonomy-non-eligible activities | 114 | 17% | ||||||||||||||||||
TOTAL | 652 | 100% | ||||||||||||||||||
Outokumpu Annual Report 2023 | 31 |
Outokumpu Annual Report 2023 | 32 |
Consolidated financial statements, IFRS | ||
Consolidated statement of income | ||
Consolidated statement of comprehensive income | ||
Consolidated statement of financial position | ||
Consolidated statement of cash flows | ||
Consolidated statement of changes in equity | ||
Notes to the consolidated financial statements | ||
1 | Basis of reporting | |
1.1 | Corporate information | |
1.2 | Basis of preparation | |
2 | Business result | |
2.1 | Operating segments | |
2.2 | Revenue | |
2.3 | Cost of sales and selling, general and administrative expenses | |
2.4 | Other operating income and expenses | |
2.5 | Financial income and expenses | |
2.6 | Income taxes | |
2.7 | Earnings per share | |
3 | Employee benefits | |
3.1 | Employee benefits expenses | |
3.2 | Employee benefits for key management | |
3.3 | Employee benefit obligations | |
3.4 | Share-based payments | |
4 | Operating assets and liabilities | |
4.1 | Intangible assets and property, plant and equipment | |
4.2 | Leases | |
4.3 | Goodwill impairment test | |
4.4 | Inventories | |
4.5 | Trade and other receivables and payables | |
4.6 | Provisions | |
5 | Capital structure and financial risk management | |
5.1 | Net debt and capital management | |
5.2 | Equity | |
5.3 | Financial risk management and insurances | |
5.4 | Derivative instruments | |
5.5 | Financial assets and liabilities | |
5.6 | Equity investments at fair value through other comprehensive income | |
5.7 | Commitments and contingent liabilities | |
6 | Group structure and other notes | |
6.1 | Discontinued operations | |
6.2 | Business acquisitions and disposals | |
6.3 | Disputes and litigations | |
6.4 | Related parties | |
6.5 | Subsidiaries | |
6.6 | Associated companies | |
6.7 | New IFRS standards | |
6.8 | Events after the balance sheet date | |
Parent company financial statements, FAS | ||
Income statement of the parent company | ||
Balance sheet of the parent company | ||
Cash flow statement of the parent company | ||
Statement of changes in equity of the parent company | ||
Commitments and contingent liabilities of the parent company | ||
Outokumpu Annual Report 2023 | 33 |
€ million | Note | 2023 | 2022 |
Continuing operations | |||
Sales | 2.2 | ||
Cost of sales | 2.3 | - | - |
Gross margin | |||
Other operating income | 2.4 | ||
Selling and marketing expenses | 2.3 | - | - |
Administrative expenses | 2.3 | - | - |
Research and development expenses | 2.3 | - | - |
Other operating expenses | 2.4 | - | - |
EBIT | - | ||
Share of results in associated companies | 6.6 | ||
Financial income and expenses | 2.5 | ||
Interest income and other financial income | |||
Interest expenses | - | - | |
Market price gains and losses | - | ||
Other financial expenses | - | - | |
Total financial income and expenses | - | - | |
Result before taxes | - | ||
Income taxes | 2.6 | ||
Net result for the period from continuing operations | - | ||
€ million | Note | 2023 | 2022 |
Discontinued operations | |||
Net result for the period from discontinued operations | 6.1 | ||
Net result for the period | - | ||
Earnings per share for result from continuing operations attributable to the equity holders of the parent company | 2.7 | ||
Earnings per share, EUR | - | ||
Diluted earnings per share, EUR | - | ||
Earnings per share for result attributable to the equity holders of the parent company | 2.7 | ||
Earnings per share, EUR | - | ||
Diluted earnings per share, EUR | - |
Outokumpu Annual Report 2023 | 34 |
€ million | Note | 2023 | 2022 |
Net result for the period | - | ||
Other comprehensive income, continuing operations | |||
Items that may be reclassified to profit or loss: | |||
Exchange differences on translating foreign operations | |||
Change in exchange differences | - | ||
Cash flow hedges | 5.4 | ||
Fair value changes during the financial year | - | ||
Reclassification to profit or loss | - | ||
Income taxes | 2.6 | - | - |
Items that will not be reclassified to profit or loss: | |||
Remeasurements on defined benefit plans | 3.3 | ||
Changes during the financial year | - | ||
Income taxes | 2.6 | - | |
Equity investments at fair value through other comprehensive income | 5.6 | ||
Fair value changes during the financial year | - | - | |
Share of other comprehensive income in associated companies | 6.6 | ||
Other comprehensive income for the financial year, continuing operations, net of tax | - | ||
Other comprehensive income for the financial year, discontinued operations, net of tax | - | ||
Other comprehensive income for the financial year, net of tax | - | ||
Total comprehensive income for the financial year | - |
Outokumpu Annual Report 2023 | 35 |
€ million | Note | 2023 | 2022 |
ASSETS | |||
Non-current assets | |||
Intangible assets | 4.1, 4.3 | ||
Property, plant and equipment | 4.1 | ||
Right-of-use assets | 4.2 | ||
Investments in associated companies | 6.6 | ||
Equity investments at fair value through other comprehensive income | 5.6 | ||
Deferred tax assets | 2.6 | ||
Trade and other receivables | 4.5 | ||
Current assets | |||
Inventories | 4.4 | ||
Investments at fair value through profit or loss | 5.5 | ||
Derivative financial instruments | 5.4 | ||
Current tax receivables | 2.6 | ||
Trade and other receivables | 4.5 | ||
Cash and cash equivalents | 5.1 | ||
Assets held for sale | 6.1 | ||
TOTAL ASSETS |
€ million | Note | 2023 | 2022 |
EQUITY AND LIABILITIES | |||
Equity attributable to the equity holders of the parent company | |||
Share capital | |||
Premium fund and other restricted reserves | |||
Invested unrestricted equity reserve | |||
Treasury share | - | - | |
Fair value reserves | - | ||
Retained earnings | |||
Total equity | 5.2 | ||
Non current liabilities | |||
Non-current debt | 5.1 | ||
Derivative financial instruments | 5.4 | ||
Deferred tax liabilities | 2.6 | ||
Employee benefit obligations | 3.3 | ||
Provisions | 4.6 | ||
Trade and other payables | 4.5 | ||
Current liabilities | |||
Current debt | 5.1 | ||
Derivative financial instruments | 5.4 | ||
Provisions | 4.6 | ||
Current tax liabilities | 2.6 | ||
Trade and other payables | 4.5 | ||
Liabilities related to assets held for sale | 6.1 | ||
TOTAL EQUITY AND LIABILITIES |
Outokumpu Annual Report 2023 | 36 |
€ million | Note | 2023 | 2022 |
Cash flow from operating activities1) | |||
Net result for the financial year | - | ||
Adjustments for | |||
Depreciation, amortization and impairments | 2.3, 2.4, 4.1 | ||
Gains/ losses on sale of non-current assets, Group companies and businesses | 2.4 | - | |
Net interest income and expense | 2.5 | ||
Income taxes | 2.6 | - | - |
Other non-cash adjustments | - | ||
Change in net working capital | |||
Change in trade and other receivables | - | ||
Change in inventories | - | ||
Change in trade and other payables | - | - | |
- | |||
Provisions and employee benefit obligations | - | ||
Interest and dividends received | |||
Interest paid | - | - | |
Other financial items | - | ||
Income taxes paid | - | - | |
Net cash from operating activities |
€ million | Note | 2023 | 2022 |
Cash flow from investing activities | |||
Equity investments at fair value through other comprehensive income | 5.6 | - | - |
Purchase of property, plant and equipment | 4.1 | - | - |
Purchases of intangible assets | 4.1 | - | - |
Investments in associated companies | 6.6 | - | |
Proceeds from sale of property, plant and equipment and intangible assets | 4.1 | ||
Proceeds from disposal of shares in Group companies and businesses, net of cash | 6.2 | - | |
Other investing cash flow | |||
Net cash from investing activities | - | - | |
Cash flow before financing activities | |||
Cash flow from financing activities | |||
Dividends paid | 5.2 | - | - |
Repurchase of treasury share | 5.2 | - | - |
Repayments of non-current debt | 5.1 | - | - |
Change in current debt | 5.1 | - | |
Repayments of lease liabilities | 4.2 | - | - |
Net cash from financing activities | - | - | |
Net change in cash and cash equivalents | - | ||
Cash and cash equivalents at the beginning of the financial year | |||
Net change in cash and cash equivalents | - | ||
Foreign exchange rate effect on cash and cash equivalents | - | - | |
Cash and cash equivalents at the end of the financial year 2) | 5.1 |
Outokumpu Annual Report 2023 | 37 |
€ million | Note | Share capital | Premium fund | Other restricted reserves | Invested unrestricted equity reserve | Treasury shares | Fair value reserve from equity investments | Fair value reserve from derivatives | Cumulative translation differences | Remeasure- ments of defined benefit plans | Other retained earnings | Total equity |
Equity on January 1, 2022 | - | - | - | - | - | |||||||
Net result for the period | ||||||||||||
Other comprehensive income | - | - | ||||||||||
Total comprehensive income for the financial year | - | - | ||||||||||
Transactions with equity holders of the parent company | ||||||||||||
Contributions and distributions | ||||||||||||
Dividends | 5.2 | - | - | |||||||||
Share-based payments | 3.4 | |||||||||||
Repurchase of treasury shares1) | 5.2 | - | - | |||||||||
Fair value transfer to inventory | 5.4 | - | - | |||||||||
Equity on December 31, 2022 | - | - | - | - | ||||||||
Net result for the period | - | - | ||||||||||
Other comprehensive income | - | - | - | - | ||||||||
Total comprehensive income for the financial year | - | - | - | - | - | |||||||
Transactions with equity holders of the parent company | ||||||||||||
Contributions and distributions | ||||||||||||
Dividends | 5.2 | - | - | |||||||||
Convertible bond | ||||||||||||
Share-based payments | 3.4 | - | - | |||||||||
Repurchase of treasury shares 2) | 5.2 | - | - | |||||||||
Fair value transfer to inventory | 5.4 | |||||||||||
Other3) | - | - | ||||||||||
Equity on December 31, 2023 | - | - | - |
Outokumpu Annual Report 2023 | 38 |
Note | Accounting principles | Management judgements | Risk information |
1 Basis of reporting | |||
1.1 Corporate information | |||
1.2 Basis of preparation | |||
2 Business result | |||
2.1 Operating segments | |||
2.2 Revenue | |||
2.3 Cost of sales and selling, general and administrative expenses | |||
2.4 Other operating income and expenses | |||
2.5 Financial income and expenses | |||
2.6 Income taxes | |||
2.7 Earnings per share | |||
3 Employee benefits | |||
3.1 Employee benefit expenses | |||
3.2 Employee benefits for key management | |||
3.3 Employee benefit obligations | |||
3.4 Share-based payments | |||
4 Operating assets and liabilities | |||
4.1 Intangible assets and property, plant and equipment | |||
4.2 Leases | |||
4.3 Goodwill impairment test | |||
4.4 Inventories | |||
4.5 Trade and other receivables and payables | |||
4.6 Provisions |
Note | Accounting principles | Management judgements | Risk information |
5 Capital structure and financial risk management | |||
5.1 Net debt and capital management | |||
5.2 Equity | |||
5.3 Financial risk management and insurance | |||
5.4 Derivative instruments | |||
5.5 Financial assets and liabilities | |||
5.6 Equity investments at fair value through other comprehensive income | |||
5.7 Commitments and contingent liabilities | |||
6 Group structure and other notes | |||
6.1 Discontinued operations | |||
6.2 Business acquisitions and disposals | |||
6.3 Disputes and litigations | |||
6.4 Related parties | |||
6.5 Subsidiaries | |||
6.6 Associated companies | |||
6.7 New IFRS standards | |||
6.8 Events after the balance sheet date |
Outokumpu Annual Report 2023 | 39 |
Corporate information | |
Company name | |
Legal form | |
Country of incorporation | |
Domicile and principal place of business | |
Company address | |
Ultimate parent company | |
Outokumpu Annual Report 2023 | 40 |
Outokumpu Annual Report 2023 | 41 |
Outokumpu Annual Report 2023 | 42 |
Outokumpu Annual Report 2023 | 43 |
Reconciliation | |||||||
2023 € million | Europe | Americas | Ferrochrome | Operating segments total | Other operations | Eliminations | Group |
External sales | 4,749 | 1,883 | 207 | 6,840 | 121 | — | 6,961 |
Inter-segment sales | 69 | 8 | 260 | 337 | 287 | -624 | — |
Sales | 4,818 | 1,892 | 467 | 7,177 | 408 | -624 | 6,961 |
Adjusted EBITDA | 148 | 285 | 96 | 529 | -18 | 6 | 517 |
Adjustments to EBITDA | |||||||
Loss on disposal of shares in Group companies and businesses | — | — | — | — | -26 | — | -26 |
Onerous contracts provisions | -7 | — | — | -7 | — | — | -7 |
Restructuring costs | -26 | -16 | -3 | -45 | -5 | — | -50 |
Inventory write-down | -20 | — | — | -20 | — | — | -20 |
EBITDA | 96 | 270 | 93 | 458 | -49 | 6 | 416 |
Depreciation and amortization | -119 | -60 | -50 | -228 | -14 | — | -242 |
Impairments | -8 | -264 | -2 | -274 | — | — | -274 |
EBIT | -31 | -54 | 41 | -44 | -107 | 51 | -100 |
Assets in operating capital | 2,843 | 940 | 1,018 | 4,801 | 824 | -754 | 4,871 |
Other assets | 602 | ||||||
Deferred tax assets | 454 | ||||||
Total assets | 5,927 | ||||||
Liabilities in operating capital | 993 | 346 | 125 | 1,463 | 224 | -207 | 1,480 |
Other liabilities | 653 | ||||||
Deferred tax liabilities | 31 | ||||||
Total liabilities | 2,165 | ||||||
Operating capital | 1,850 | 594 | 894 | 3,338 | 600 | -548 | 3,390 |
Return on operating capital (ROOC), % | 1.5 | 25.8 | 5.0 | ||||
Outokumpu Annual Report 2023 | 44 |
€ million | 2023 | 2022 |
Loss on disposal of shares in Group companies and businesses | -26 | -10 |
Restructuring costs | -50 | — |
Inventory write-down | -20 | — |
Onerous contracts provisions | -7 | — |
Litigation provisions | — | 2 |
Adjustments to EBITDA | -102 | -7 |
Impairments of Group’s ERP systems | — | -10 |
Impairments on non-current assets | -272 | — |
Adjustments to EBIT | -374 | -17 |
Outokumpu Annual Report 2023 | 45 |
Reconciliation | |||||||
2022 € million | Europe | Americas | Ferrochrome | Operating segments total | Other operations | Eliminations | Group |
External sales | 6,225 | 2,686 | 221 | 9,131 | 258 | — | 9,389 |
Inter-segment sales | 42 | 9 | 412 | 462 | 462 | -924 | — |
Intra-Group sales to discontinued operations | — | — | — | — | — | 104 | 104 |
Sales | 6,266 | 2,695 | 633 | 9,594 | 720 | -820 | 9,494 |
Adjusted EBITDA | 680 | 384 | 220 | 1,284 | -34 | 6 | 1,256 |
Adjustments to EBITDA | |||||||
Loss on disposal of shares in Group companies and businesses | — | — | — | — | -10 | — | -10 |
Litigation provisions | — | 2 | — | 2 | — | — | 2 |
EBITDA | 680 | 387 | 220 | 1,287 | -44 | 6 | 1,248 |
Depreciation and amortization | -130 | -67 | -42 | -239 | -6 | 0 | -245 |
Impairments | 0 | 0 | -1 | -1 | -10 | — | -11 |
EBIT | 550 | 320 | 177 | 1,046 | -60 | 5 | 992 |
Assets in operating capital | 3,203 | 1,274 | 954 | 5,431 | 419 | -301 | 5,550 |
Other assets | 625 | ||||||
Deferred tax assets | 390 | ||||||
Assets held for sale | 419 | ||||||
Total assets | 6,983 | ||||||
Liabilities in operating capital | 1,339 | 285 | 87 | 1,711 | 385 | -283 | 1,813 |
Other liabilities | 848 | ||||||
Deferred tax liabilities | 0 | ||||||
Liabilities related to assets held for sale | 204 | ||||||
Total liabilities | 2,864 | ||||||
Operating capital | 1,864 | 990 | 867 | 3,721 | 34 | -18 | 3,737 |
Return on operating capital (ROOC), % | 28.9 | 32.4 | 20.7 | ||||
Outokumpu Annual Report 2023 | 46 |
€ million | Finland | Other Europe | North America | APAC region | Other countries | Group |
2023 | ||||||
Operating segment | ||||||
Europe | 222 | 4,035 | 105 | 318 | 70 | 4,749 |
Americas | — | 0 | 1,856 | 5 | 22 | 1,883 |
Ferrochrome | 13 | 130 | 21 | 44 | 0 | 207 |
Other operations | 8 | 98 | 13 | 2 | — | 121 |
243 | 4,263 | 1,995 | 368 | 91 | 6,961 | |
2022 | ||||||
Operating segment | ||||||
Europe | 366 | 5,014 | 149 | 565 | 134 | 6,229 |
Americas | — | 0 | 2,603 | 2 | 80 | 2,686 |
Ferrochrome | 16 | 163 | 40 | 28 | — | 247 |
Other operations | 2 | 278 | 51 | 1 | — | 331 |
384 | 5,455 | 2,843 | 597 | 214 | 9,494 |
Outokumpu Annual Report 2023 | 47 |
Outokumpu Annual Report 2023 | 48 |
€ million | 2023 | 2022 |
Cost of sales | -6,474 | -8,147 |
Selling and marketing expenses | -73 | -72 |
Administrative expenses | -260 | -225 |
Research and development expenses | -14 | -15 |
Total, continuing operations | -6,821 | -8,460 |
€ million | 2023 | 2022 |
Materials | -3,671 | -5,263 |
Supplies | -737 | -777 |
Energy | -461 | -462 |
Maintenance | -226 | -197 |
Freight | -248 | -284 |
Employee benefits | -712 | -722 |
Depreciation and amortization | -242 | -245 |
Other | -524 | -510 |
Total, continuing operations | -6,821 | -8,460 |
€ million | 2023 | 2022 |
Cost of sales | -233 | -236 |
Selling and marketing expenses | 0 | -1 |
Administrative expenses | -7 | -7 |
Research and development expenses | -1 | -1 |
Total, continuing operations | -242 | -245 |
€ million | 2023 | 2022 |
Audit | -2.9 | -2.5 |
Audit-related services | — | — |
Tax advisory | -0.1 | 0.0 |
Other services | -0.2 | -0.2 |
Total, continuing operations | -3.2 | -2.7 |
Outokumpu Annual Report 2023 | 49 |
€ million | 2023 | 2022 |
Exchange gains and losses from foreign exchange derivatives | -2 | — |
Market price gains and losses from commodity derivatives | 10 | — |
Market price gains and losses from derivative financial instruments | 8 | — |
Sale of services and rental income | 7 | 5 |
Gains on sale of non-current assets | 33 | 3 |
Insurance compensation | 6 | 0 |
Other income items | 8 | 10 |
Total continuing operations | 62 | 18 |
€ million | 2023 | 2022 |
Exchange gains and losses from foreign exchange derivatives | — | -8 |
Market price gains and losses from commodity derivatives | — | -21 |
Market price gains and losses from derivative financial instruments | — | -29 |
Impairments in non-current assets | -274 | -11 |
Loss on disposal of shares in Group companies and businesses | -26 | -9 |
Loss on sale of non-current assets | 0 | -2 |
Other expense items | -2 | -8 |
Total, continuing operations | -302 | -60 |
Outokumpu Annual Report 2023 | 50 |
€ million | 2023 | 2022 |
Interest income | 16 | 4 |
Other financial income | 5 | 1 |
Interest income and other financial income | 21 | 4 |
Interest expenses | ||
Debt at amortized cost | -19 | -21 |
Factoring | -19 | -10 |
Lease liabilities | -10 | -10 |
Employee benefit obligations | -7 | -3 |
Other interest expenses | -5 | -1 |
Interest expenses | -60 | -44 |
Capitalized interests | 2 | 3 |
Fees related to committed credit facilities | -6 | -12 |
Other fees | -4 | -10 |
Other financial expenses | -9 | -19 |
Exchange gains and losses | ||
Derivatives | -5 | 40 |
Cash, loans and receivables | 16 | -39 |
Other market price gains and losses | ||
Derivatives | 5 | -10 |
Other | -4 | -3 |
Market price gains and losses | 11 | -12 |
Total, continuing operations | -37 | -71 |
€ million | 2023 | 2022 |
In sales | 7 | 10 |
In purchases | 9 | -31 |
In other operating income and expenses | -2 | -8 |
In financial income and expenses | 11 | 1 |
Total, continuing operations | 24 | -29 |
Outokumpu Annual Report 2023 | 51 |
€ million | 2023 | 2022 |
Current taxes | -23 | -61 |
Deferred taxes | 45 | 215 |
Total, continuing operations | 22 | 154 |
€ million | 2023 | 2022 |
Result before taxes | -133 | 933 |
Income taxes at Finnish tax rate of 20% | 27 | -187 |
Difference between Finnish and foreign tax rates | -1 | -46 |
Non-deductible expenses and tax exempt income | 0 | -1 |
Current year result for which no deferred tax asset has been recognized | — | 84 |
Changes in deferred tax recognition | 10 | 303 |
Group company disposals | -5 | -2 |
Taxes for prior years | -6 | 1 |
Tax rate changes and other changes in tax laws | -3 | -1 |
Associated companies | 1 | 2 |
Total, continuing operations | 22 | 154 |
€ million | 2023 | 2022 |
Deferred tax on convertible bond equity component | -1 | -1 |
Net investment hedging | -4 | -4 |
Remeasurements of the net defined benefit liability | 69 | 64 |
Derivatives | -2 | 6 |
Total, continuing operations | 63 | 64 |
Outokumpu Annual Report 2023 | 52 |
Jan 1, 2023 | Movements | Dec 31, 2023 | ||||||
€ million | Net deferred tax assets (+) and liabilities (-) | Reclassifications | Recognized in profit or loss | Recognized in other comprehensive income or directly in equity | Translation differences | Net deferred tax assets (+) and liabilities (-) | ||
Intangible assets | 8 | 0 | 0 | — | 0 | 8 | ||
Property, plant and equipment | -215 | 9 | 85 | — | 0 | -121 | ||
Inventories | 3 | 1 | -14 | — | 0 | -11 | ||
Net derivate financial assets | 2 | 0 | 3 | -8 | 0 | -3 | ||
Other financial assets | 31 | -2 | -24 | — | 0 | 6 | ||
Employee benefit obligations | 16 | -16 | 21 | 5 | 0 | 26 | ||
Other financial liabilities | 43 | 0 | 0 | — | 0 | 42 | ||
Provisions | 1 | 16 | -3 | — | 0 | 14 | ||
Tax losses and tax credits | 500 | -9 | -23 | — | -8 | 461 | ||
Net deferred tax assets | 390 | 0 | 45 | -2 | -9 | 423 | ||
Deferred tax assets | 390 | 454 | ||||||
Deferred tax liabilities | 0 | -31 | ||||||
Jan 1, 2022 | Movements | Dec 31, 2022 | ||||||
€ million | Net deferred tax assets (+) and liabilities (-) | Reclassifications | Recognized in profit or loss | Recognized in other comprehensive income or directly in equity | Translation differences | Net deferred tax assets (+) and liabilities (-) | ||
Intangible assets | 5 | — | 3 | — | 0 | 8 | ||
Property, plant and equipment | -211 | -9 | 14 | — | -8 | -215 | ||
Inventories | 6 | 0 | -2 | — | 0 | 3 | ||
Net derivate financial assets | 1 | 0 | -5 | 6 | 0 | 2 | ||
Other financial assets | 39 | 0 | -8 | — | 0 | 31 | ||
Employee benefit obligations | 41 | 0 | -1 | -24 | 0 | 16 | ||
Other financial liabilities | 38 | 0 | 5 | — | 0 | 43 | ||
Provisions | -5 | 0 | 6 | — | 0 | 1 | ||
Tax losses and tax credits | 307 | -8 | 203 | — | -2 | 500 | ||
Net deferred tax assets | 221 | -18 | 215 | -18 | -10 | 390 | ||
Deferred tax assets | 222 | 390 | ||||||
Deferred tax liabilities | -1 | 0 | ||||||
Outokumpu Annual Report 2023 | 53 |
Tax losses carried forward | Recognized deferred tax assets | Unrecognized deferred tax assets | ||||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||
Expire in 2-5 years | 0 | 0 | 0 | 0 | 0 | — | ||
Expire later than in 5 year | 1,090 | 1,267 | 238 | 302 | 25 | — | ||
Never expire | 967 | 924 | 222 | 199 | 0 | 7 | ||
Total, continuing operations | 2,056 | 2,190 | 461 | 500 | 25 | 7 | ||
€ million | 2023 | 2022 |
Finland | 94 | 0 |
Germany | 169 | 145 |
Sweden | 198 | 190 |
The US | 1,358 | 1,640 |
The UK | 179 | 168 |
Other countries | 58 | 47 |
Total, continuing operations | 2,056 | 2,190 |
Outokumpu Annual Report 2023 | 54 |
2023 | 2022 | |
Net result attributable to the equity holders of the parent company, € million | -106 | 1,140 |
Interest expenses on convertible bond, net of tax, € million | 8 | 8 |
Adjusted net result attributable to the equity holders of the parent company, € million | -98 | 1,148 |
Net result attributable to the equity holders of the parent company, continuing operations, € million | -111 | 1,086 |
Interest expenses on convertible bond, net tax, continuing operations, € million | 8 | 8 |
Adjusted net result attributable to the equity holders of the parent company, continuing operations, € million | -103 | 1,094 |
Adjusted weighted average number of shares, in thousands | 435,090 | 451,933 |
Adjusted diluted weighted average number of shares, in thousands | 475,844 | 493,536 |
Earnings per share, € | -0.24 | 2.52 |
Diluted earnings per share, € | -0.21 | 2.33 |
Earnings per share, continuing operations, € | -0.26 | 2.40 |
Diluted earnings per share, continuing operations, € | -0.22 | 2.22 |
Outokumpu Annual Report 2023 | 55 |
€ million | 2023 | 2022 |
Wages and salaries | -531 | -544 |
Termination benefits | -18 | -9 |
Social security costs | -98 | -108 |
Post-employment and other long-term employee benefits | ||
Defined benefit plans | -3 | -5 |
Defined contribution plans | -50 | -41 |
Other long-term employee benefits | -7 | -1 |
Share-based payments | -1 | -8 |
Other employee benefit expenses | -4 | -7 |
Total continuing operations | -712 | -722 |
Outokumpu Annual Report 2023 | 56 |
€ thousands | 2023 | 2022 |
Short-term employee benefits | 6,438 | 6,404 |
Post-employment benefits 1) | 240 | 233 |
Share-based payments | 447 | 2,331 |
Remuneration to the Board of Directors | 918 | 898 |
8,043 | 9,866 |
Employee benefits for the CEO | Recognized in profit or loss | Remuneration paid | |||
€ thousands | 2023 | 2022 | 2023 | 2022 | |
Salaries and short-term benefits | 1,003 | 900 | 1,003 | 900 | |
Short-term incentives | 516 | 871 | 871 | 1,065 | |
Post-employment benefits | 259 | 241 | 259 | 241 | |
Share-based payments | 111 | 633 | 729 | — | |
1,888 | 2,645 | 2,863 | 2,206 | ||
€ thousands | 2023 | 2022 |
Chairman Kari Jordan | 193 | 190 |
Vice Chairman Eeva Sipilä, until March 31, 2022 | — | 4 |
Vice Chairman Kati ter Horst, Vice Chairman as of March 31, 2022 | 120 | 114 |
Member Heinz Jörg Fuhrmann | 94 | 95 |
Member Päivi Luostarinen | 93 | 92 |
Member Jyrki Mäki-Kala, as of March 30, 2023 | 106 | — |
Member Karl-Petter Söderström, as of March 31, 2022 | 92 | 87 |
Member Vesa-Pekka Takala, until March 30, 2023 | 8 | 113 |
Member Pierre Vareille | 98 | 100 |
Member Julia Woodhouse | 113 | 105 |
Total | 918 | 898 |
Outokumpu Annual Report 2023 | 57 |
€ million | 2023 | 2022 |
In employee benefit expenses in EBIT | -3 | -5 |
In financial income and expenses | -7 | -3 |
Defined benefit cost in profit or loss | -11 | -7 |
In other comprehensive income | -15 | 65 |
Total defined benefit cost | -25 | 57 |
€ million | 2023 | 2022 |
Present value of funded defined benefit obligations | 522 | 502 |
Present value of unfunded defined benefit obligations | 1 | 2 |
Fair value of plan assets | -330 | -301 |
Net defined benefit liability | 193 | 202 |
€ million | 2023 | 2022 |
Net defined benefit liability | 193 | 202 |
Other long-term employee benefit liabilities | 19 | 14 |
Employee benefit obligations in statement of financial position | 212 | 216 |
Outokumpu Annual Report 2023 | 58 |
2023 | 2022 | ||||||
€ million | Present value of obligation | Fair value of plan assets | Net defined benefit liability | Present value of obligation | Fair value of plan assets | Net defined benefit liability | |
Total on Jan 1 | 504 | -301 | 202 | 781 | -487 | 294 | |
Current service cost | 3 | — | 3 | 4 | — | 4 | |
Past service cost | — | — | — | 1 | — | 1 | |
Interest expense/(income) | 21 | -14 | 7 | 10 | -8 | 3 | |
Remeasurements arising from | |||||||
Return on plan assets | — | -9 | -9 | — | 178 | 178 | |
Demographic assumptions | -5 | — | -5 | 4 | — | 4 | |
Financial assumptions | 20 | — | 20 | -264 | — | -264 | |
Experience adjustment | 9 | — | 9 | 16 | — | 16 | |
Exchange differences | 6 | -5 | 1 | -16 | 17 | 1 | |
Employer contributions | 0 | -34 | -34 | — | -34 | -34 | |
Benefits paid | -33 | 33 | 0 | -31 | 31 | — | |
Settlements | 0 | — | 0 | -1 | 2 | 0 | |
Business combinations | -1 | — | -1 | — | — | — | |
Total on Dec 31 | 524 | -330 | 193 | 504 | -301 | 202 | |
Germany on Dec 31 | 233 | -58 | 175 | 221 | -34 | 187 | |
The UK on Dec 31 | 273 | -267 | 6 | 266 | -262 | 4 | |
€ million | 2023 | 2022 |
Cash and cash equivalents | 1 | 2 |
Insurance policies | 271 | 264 |
Other assets | 59 | 34 |
Total plan assets | 330 | 301 |
Germany | The UK | Other countries | ||
Discount rate, % | 2023 | 3.18 | 4.50 | 8.15 |
2022 | 3.74 | 4.75 | 7.14 | |
Future salary increase, % | 2023 | — | — | 5.28 |
2022 | — | — | 4.11 | |
Inflation rate, % | 2023 | 2.30 | 3.10 | 3.48 |
2022 | 2.30 | 3.25 | 3.40 | |
Future benefit increase, % | 2023 | 2.30 | 2.95 | 2.06 |
2022 | 2.30 | 3.10 | 2.01 | |
Medical cost trend rate, % | 2023 | — | — | 4.70 |
2022 | — | — | 5.20 | |
Life expectancy | 2023 | RT 2018 G mortality tables | 96% SAPS All Pensioner Amounts tables with CMI Core Projection Model - 2022 | Standard mortality tables |
2022 | RT 2018 G mortality tables | 96% SAPS All Pensioner Amounts tables with CMI Core Projection Model - 2021 | Standard mortality tables |
Outokumpu Annual Report 2023 | 59 |
Change in assumption | Germany, % | The UK, % 1) | Other countries, % | |||||||
2023 | ||||||||||
Discount rate | +/-0.5% | -5 | / | +6 | -7 | / | +7 | -7 | / | +7 |
Future benefit increase | +/-0.5% | +3 | / | -2 | +6 | / | -5 | +2 | / | -2 |
Medical cost trend rate | +/-0.5% | — | / | — | — | / | — | +8 | / | -7 |
Future salary increase | +/-0.5% | — | / | — | — | / | — | +6 | / | -3 |
Life expectancy | + 1 year | — | / | +3 | — | / | +3 | — | / | +7 |
2022 | ||||||||||
Discount rate | +/-0.5% | -5 | / | +6 | -7 | / | +8 | -3 | / | +4 |
Future benefit increase | +/-0.5% | +3 | / | -2 | +5 | / | -5 | +2 | / | -2 |
Medical cost trend rate | +/-0.5% | — | / | — | — | / | — | +5 | / | -4 |
Future salary increase | +/-0.5% | — | / | — | — | / | — | +3 | / | -3 |
Life expectancy | + 1 year | — | / | +2 | — | / | +3 | — | / | +7 |
Outokumpu Annual Report 2023 | 60 |
Outokumpu Annual Report 2023 | 61 |
Maximum number of shares Dec 31, 2023 | 2024 | 2025 | 2026 | Total |
PSP 2021-2023 | 2,724,375 | — | — | 2,724,375 |
RSP 2021-2023 | 65,370 | — | — | 65,370 |
2,789,745 | — | — | 2,789,745 | |
PSP 2022-2024 | — | 1,305,353 | — | 1,305,353 |
RSP 2022-2024 | 57,034 | 237,332 | — | 294,366 |
57,034 | 1,542,685 | — | 1,599,719 | |
PSP 2023-2025 | — | — | 2,465,400 | 2,465,400 |
RSP 2023-2025 | 60,064 | 60,064 | 60,072 | 180,200 |
60,064 | 60,064 | 2,525,472 | 2,645,600 | |
Total | 2,906,843 | 1,602,749 | 2,525,472 | 7,035,064 |
Outokumpu Annual Report 2023 | 62 |
Performance Share plan | |||
PSP 2021-2023 | PSP 2022-2024 | PSP 2023-2025 | |
Grant date | March 15, 2021 | March 15, 2022 | March 10, 2023 |
Vesting period | Jan 1, 2021-Mar 31, 2024 | Jan 1, 2022-Mar 31, 2025 | Jan 1, 2023-Mar 31, 2026 |
Number of participants | 94 | 99 | 183 |
Share price at grant date, € | 4.35 | 4.50 | 5.68 |
Exercised | In shares and cash in 2024 | In shares and cash in 2025 | In shares and cash in 2026 |
Vesting conditions | |||
Non-market | Return on capital employed | Return on capital employed (80%), CO2, emissions per ton of crude steel produced (20%) | Return on capital employed (80%), CO2, emissions per ton of crude steel produced (20%) |
Other relevant conditions | Continuation of employment until the shares are delivered, a salary based limit for the maximum benefits | ||
Restricted Share Pool Program | |||
RSP 2021-2023 | RSP 2022-2024 | RSP 2023-2025 | |
Grant date | March 15, 2021 | March 15, 2022 | March 10, 2023 |
Vesting period | Jan 1, 2021-Mar 31, 2024 | Jan 1, 2022-Mar 31, 2025 | Jan 1, 2023-Mar 31, 2026 |
Number of participants | 54 | 68 | 57 |
Share price at grant date, € | 4.35 | 4.50 | 5.68 |
Exercised | In shares and cash, in 3 installments in 2022, 2023 and 2024 | In shares and cash, either in full in 2025 or in 3 installments in 2023, 2024 and 2025 | In shares and cash in 3 installments in 2024, 2025 and 2026 |
Vesting conditions | Continuation of employment until the shares are delivered, a salary-based limit for the maximum benefits | ||
Outokumpu Annual Report 2023 | 63 |
2023 € million | Goodwill | Other intangible assets | Total |
Historical cost on Jan 1, 2023 | 471 | 352 | 823 |
Translation differences | — | -3 | -3 |
Additions | — | 24 | 24 |
Disposals | — | -7 | -7 |
Reclassifications | 1 | -35 | -33 |
Other | — | 0 | 0 |
Historical cost on Dec 31, 2023 | 472 | 332 | 804 |
Accumulated amortization and impairment on Jan 1, 2023 | -15 | -262 | -276 |
Translation differences | — | 3 | 3 |
Amortization | — | -13 | -13 |
Disposals | — | 0 | 0 |
Reclassifications | 0 | 38 | 37 |
Other | — | 0 | 0 |
Accumulated amortization and impairment on Dec, 31, 2023 | -15 | -234 | -249 |
Carrying value on Dec 31, 2023 | 457 | 98 | 556 |
Carrying value on Jan 1, 2023 | 456 | 91 | 547 |
Outokumpu Annual Report 2023 | 64 |
2022 € million | Goodwill | Other intangible assets | Total |
Historical cost on Jan 1, 2022 | 482 | 367 | 849 |
Translation differences | -2 | -4 | -5 |
Additions | — | 7 | 7 |
Disposals | -2 | -2 | -4 |
Reclassifications | -8 | -15 | -23 |
Historical cost on Dec 31, 2022 | 471 | 352 | 823 |
Accumulated amortization and impairment on Jan 1, 2022 | -17 | -255 | -272 |
Translation differences | 1 | 4 | 5 |
Amortization | — | -16 | -16 |
Impairments | — | -10 | -10 |
Disposals | 1 | 1 | 2 |
Reclassifications | — | 15 | 15 |
Accumulated amortization and impairment on Dec, 31, 2022 | -15 | -262 | -276 |
Carrying value on Dec 31, 2022 | 456 | 91 | 547 |
Carrying value on Jan 1, 2022 | 465 | 112 | 577 |
Outokumpu Annual Report 2023 | 65 |
2023 € million | Land | Mine properties | Buildings | Machinery and equipment | Other tangible assets | Advances paid and construction work in progress | Group |
Historical cost on Jan 1, 2023 | 76 | 131 | 1,174 | 4,161 | 132 | 443 | 6,116 |
Translation differences | 0 | — | -7 | -31 | 0 | -1 | -40 |
Additions | — | 1 | 3 | 9 | 1 | 129 | 143 |
Disposals | 0 | — | -1 | -17 | -1 | -1 | -19 |
Reclassifications | -6 | 175 | 59 | 119 | -2 | -396 | -50 |
Other | — | — | -1 | 0 | 0 | 0 | -1 |
Historical cost on Dec 31, 2023 | 70 | 307 | 1,228 | 4,240 | 131 | 174 | 6,150 |
Accumulated depreciation and impairment on Jan 1, 2023 | -13 | -81 | -768 | -2,916 | -89 | — | -3,866 |
Translation differences | 0 | — | 3 | 19 | 0 | — | 22 |
Disposals | — | — | 0 | 12 | 1 | — | 13 |
Depreciation | — | -15 | -37 | -135 | -5 | — | -192 |
Impairments | — | — | -58 | -210 | — | — | -269 |
Reclassifications | 6 | 40 | 11 | -15 | 6 | — | 48 |
Other | — | — | 1 | 0 | 0 | — | 1 |
Accumulated depreciation and impairment on Dec 31, 2023 | -7 | -56 | -847 | -3,246 | -88 | — | -4,244 |
Carrying value on Dec 31, 2023 | 63 | 251 | 381 | 994 | 43 | 174 | 1,905 |
Carrying value on Jan 1, 2023 | 63 | 50 | 406 | 1,244 | 43 | 443 | 2,250 |
Outokumpu Annual Report 2023 | 66 |
2022 € million | Land | Mine properties | Buildings | Machinery and equipment | Other tangible assets | Advances paid and construction work in progress | Group |
Historical cost on Jan 1, 2022 | 81 | 130 | 1,212 | 4,391 | 148 | 384 | 6,347 |
Translation differences | 1 | — | 0 | -26 | -1 | 0 | -27 |
Additions | — | 0 | 1 | 8 | 0 | 96 | 106 |
Disposals | -2 | — | -10 | -28 | -8 | 0 | -48 |
Reclassifications | -4 | 0 | -29 | -185 | -8 | -36 | -262 |
Other | — | — | — | 1 | — | -1 | 1 |
Historical cost on Dec 31, 2022 | 76 | 131 | 1,174 | 4,161 | 132 | 443 | 6,116 |
Accumulated depreciation and impairment on Jan 1, 2022 | -14 | -70 | -760 | -3,004 | -91 | — | -3,940 |
Translation differences | 0 | — | 7 | 47 | 1 | — | 56 |
Disposals | — | — | 4 | 27 | 8 | — | 40 |
Depreciation | — | -10 | -39 | -143 | -5 | — | -196 |
Impairments | — | — | 0 | 0 | — | — | 0 |
Reclassifications | — | — | 20 | 156 | -2 | — | 175 |
Other | 0 | — | 0 | -2 | — | — | -2 |
Accumulated depreciation and impairment on Dec 31, 2022 | -13 | -81 | -768 | -2,916 | -89 | 0 | -3,866 |
Carrying value on Dec 31, 2022 | 63 | 50 | 406 | 1,244 | 43 | 443 | 2,250 |
Carrying value on Jan 1, 2022 | 68 | 59 | 452 | 1,387 | 57 | 384 | 2,407 |
€ million | 2023 | 2022 |
Finland | 1,552 | 1,565 |
Other Europe | 495 | 525 |
North America | 406 | 698 |
APAC region | 8 | 9 |
Other countries | 0 | 0 |
2,461 | 2,797 |
Outokumpu Annual Report 2023 | 67 |
Outokumpu Annual Report 2023 | 68 |
2023 € million | Land | Buildings | Machinery and equipment | Advances paid and other tangible assets | Total |
Historical cost on Jan 1, 2023 | 36 | 41 | 175 | 2 | 254 |
Additions | — | 2 | 19 | 1 | 22 |
Reclassifications | — | 1 | 0 | 0 | 1 |
Other changes | — | -3 | -15 | -1 | -19 |
Historical cost on Dec 31, 2023 | 36 | 41 | 179 | 1 | 257 |
Accumulated depreciation and impairment on Jan 1,2023 | -5 | -22 | -71 | -1 | -97 |
Depreciation and impairments | -1 | -10 | -32 | 0 | -42 |
Reclassifications | — | -1 | 0 | 0 | -1 |
Other changes | — | 3 | 27 | 1 | 30 |
Accumulated depreciation and impairment on Dec 31, 2023 | -5 | -30 | -75 | -1 | -110 |
Carrying value on Dec 31, 2023 | 30 | 11 | 104 | 1 | 147 |
Carrying value on Jan 1, 2023 | 31 | 20 | 104 | 1 | 156 |
Outokumpu Annual Report 2023 | 69 |
2022 € million | Land | Buildings | Machinery and equipment | Advances paid and other tangible assets | Total |
Historical cost on Jan 1, 2022 | 36 | 47 | 183 | 0 | 266 |
Additions | — | 1 | 5 | 0 | 6 |
Reclassifications | — | -3 | -3 | 0 | -6 |
Other changes | — | -3 | -10 | 1 | -13 |
Historical cost on Dec 31, 2022 | 36 | 41 | 175 | 2 | 254 |
Accumulated depreciation and impairment on Jan 1, 2022 | -4 | -22 | -75 | — | -101 |
Depreciation and impairments | -1 | -5 | -27 | 0 | -33 |
Reclassifications | — | 1 | 2 | — | 3 |
Other changes | — | 4 | 29 | 0 | 33 |
Accumulated depreciation and impairment on Dec 31, 2022 | -5 | -22 | -71 | -1 | -97 |
Carrying value on Dec 31, 2022 | 31 | 20 | 104 | 1 | 156 |
Carrying value on Jan 1, 2022 | 31 | 25 | 109 | — | 166 |
Outokumpu Annual Report 2023 | 70 |
€ million | 2023 | 2022 |
Non-current | 146 | 143 |
Current | 29 | 37 |
175 | 179 |
€ million | 2023 | 2022 |
Depreciation | -37 | -32 |
Impairments | -5 | -1 |
Interest expenses | -10 | -10 |
Expenses on short-term and low-value leases | -20 | -16 |
Total continuing operations | -72 | -60 |
€ million | 2023 | 2022 |
Repayments | -39 | -33 |
Interest paid | -10 | -10 |
Total, Group | -49 | -43 |
Outokumpu Annual Report 2023 | 71 |
Goodwill | Operating capital | ||||
€ million | 2023 | 2022 | 2023 | 2022 | |
Europe | 343 | 342 | 1,850 | 1,864 | |
Americas | — | — | 594 | 990 | |
Ferrochrome | 114 | 114 | 894 | 867 | |
Other operations and intra-group items | — | — | 52 | 16 | |
Total, continuing operations | 457 | 456 | 3,390 | 3,737 | |
Europe | Ferrochrome | |
2023 | ||
Weighted average cost of capital (WACC), pre-tax, % | 11.6 | 11.7 |
Weighted average cost of capital (WACC), after-tax, % | 9.0 | 9.3 |
Terminal growth rate, % | 0.5 | 0.5 |
2022 | ||
Weighted average cost of capital (WACC), pre-tax, % | 11.5 | 11.2 |
Weighted average cost of capital (WACC), after-tax, % | 9.0 | 9.1 |
Terminal growth rate, % | 0.5 | 0.5 |
2023 | Europe | Ferrochrome |
Headroom, € million | 1,189 | 217 |
After-tax WACC increase leading to impairment, %-points | 6.2 | 2.4 |
EBITDA decrease leading to impairment, % | 37 | 19 |
Terminal growth rate of zero leading to impairment | No | No |
Outokumpu Annual Report 2023 | 72 |
€ million | 2023 | 2022 |
Raw materials and consumables | 690 | 635 |
Work in progress | 553 | 689 |
Finished goods and merchandise | 321 | 447 |
Advanced payments | 16 | 12 |
Total | 1,581 | 1,783 |
Outokumpu Annual Report 2023 | 73 |
€ million | 2023 | 2022 |
Non-current | ||
Non-current receivables and accruals | 12 | 6 |
Current | ||
Trade receivables | 508 | 593 |
VAT receivables | 51 | 94 |
Escrow deposits | 18 | 14 |
Prepaid insurance expenses | 7 | 10 |
Other accruals | 21 | 24 |
Other receivables | 4 | 11 |
Total | 609 | 746 |
Loss allowance on trade receivables | ||
On Jan 1 | 5 | 5 |
Reclassifications | 0 | 0 |
Reduction in loss allowance | 0 | 0 |
On Dec 31 | 5 | 5 |
In 2022, reclassifications include transfers to assets classified as held for sale. | ||
Age analysis of trade receivables | ||
Not overdue | 474 | 553 |
Past due 1-30 days | 28 | 28 |
Past due 31-60 days | 2 | 7 |
More than 60 days | 4 | 5 |
Total | 508 | 593 |
€ million | 2023 | 2022 |
Non-current | ||
Accruals | 16 | 20 |
Total | 16 | 20 |
Current | ||
Trade payables | 1,086 | 1,210 |
Accrued employee-related expenses | 72 | 100 |
Accrued interest expenses | 7 | 6 |
VAT payable | 23 | 96 |
Withholding tax and social security liabilities | 18 | 23 |
Advance payments received | 31 | 23 |
Other accruals | 53 | 51 |
Other payables | 9 | 9 |
Total | 1,299 | 1,516 |
Outokumpu Annual Report 2023 | 74 |
2023 € million | Environmental provisions | Restructuring provisions | Other provisions | Total |
Provisions on Jan 1, 2023 | 45 | 8 | 28 | 81 |
Translation differences | 0 | 0 | -1 | -1 |
Increase in provisions | 4 | 30 | 11 | 46 |
Utilized during the financial year | 0 | 0 | -1 | -2 |
Unused amounts reversed | -1 | -1 | -1 | -2 |
Reclassifications | — | -13 | 1 | -12 |
Provisions on Dec 31, 2023 | 48 | 24 | 38 | 110 |
2022 € million | Environmental provisions | Restructuring provisions | Other provisions | Total |
Provisions on Jan 1, 2022 | 57 | 8 | 26 | 91 |
Translation differences | -1 | 0 | 1 | 0 |
Increase in provisions | 3 | 14 | 7 | 24 |
Utilized during the financial year | -1 | -10 | -1 | -12 |
Unused amounts reserved | — | -2 | -4 | -6 |
Reclassifications | -14 | -2 | — | -16 |
Provisions on Dec 31, 2022 | 45 | 8 | 28 | 81 |
€ million | 2023 | 2022 |
Non current provisions | 73 | 49 |
Current provisions | 37 | 32 |
Total | 110 | 81 |
Outokumpu Annual Report 2023 | 75 |
Outokumpu Annual Report 2023 | 76 |
€ million | 2023 | 2022 |
Total equity | 3,762 | 4,119 |
Total non-current and current debt, incl. discontinued operations | 441 | 633 |
Total capitalization | 4,204 | 4,752 |
Net debt, incl. discontinued operations | -60 | -10 |
Outokumpu Annual Report 2023 | 77 |
€ million | 2023 | 2022 |
Non-current | ||
Convertible bonds | 119 | 115 |
Loans from financial institutions | 85 | 99 |
Pension loans | — | 123 |
Lease liabilities | 146 | 143 |
Other loans | 9 | 11 |
359 | 491 | |
Current | ||
Loans from financial institutions | 14 | 14 |
Pension loans | — | 31 |
Lease liabilities | 29 | 37 |
Other loans 1) | 40 | 60 |
82 | 141 | |
Cash and cash equivalents | ||
Cash at bank and in hand | 497 | 452 |
Short-term bank deposits and cash equivalents | 5 | 74 |
502 | 526 | |
Net debt, continuing operations | -60 | 105 |
Discontinued operations 2) | — | -116 |
Total | -60 | -10 |
€ million | 2023 | 2022 |
Net cash flow from operating activities | 325 | 778 |
Net cash flow from investing activities | -35 | -159 |
Cash flow before financing activities | 290 | 619 |
Dividends paid | -152 | -68 |
Treasury share purchase | -70 | -42 |
Cash flow impact on net debt | 68 | 509 |
Net debt on Jan 1 | -10 | 408 |
Cash flow impact on net debt | -68 | -509 |
Share buyback financial liability | 38 | 58 |
Change in net debt, non-cash | -20 | 33 |
Net debt on Dec 31 | -60 | -10 |
Outokumpu Annual Report 2023 | 78 |
2023 € million | Non-current debt | Current portion of non- current debt | Non-current lease liabilities | Current portion of lease liabilities | Current debt 1) | Total |
On Jan 1 | 348 | 46 | 143 | 37 | 58 | 632 |
Financing cash flows | -123 | -46 | — | -39 | -58 | -266 |
Transfer to current debt | -15 | 15 | -31 | 31 | — | 0 |
Other non-cash movements | 4 | — | 34 | — | 38 | 76 |
On Dec 31 | 213 | 15 | 146 | 29 | 38 | 441 |
2022 € million | Non-current debt | Current portion of non- current debt | Non-current lease liabilities | Current portion of lease liabilities | Current debt 1) | Total |
On Jan 1 | 440 | 21 | 157 | 32 | 58 | 709 |
Financing cash flows | -50 | -21 | — | -33 | -58 | -163 |
Transfer to current debt | -46 | 46 | -38 | 38 | — | 0 |
Other non-cash movements | 4 | — | 25 | 1 | 58 | 87 |
Reclassifications 2) | — | — | -1 | -1 | — | -2 |
On Dec 31 | 348 | 46 | 143 | 37 | 58 | 632 |
Outstanding amount | |||
€ million | Interest rate, % | 2023 | 2022 |
2020 fixed rate bond maturing on July 9, 2025 | 5.0 | 125 | 125 |
Outokumpu Annual Report 2023 | 79 |
2023 | 2022 | ||||||||||||
2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | ||
Convertible bonds | — | 125 | — | — | — | — | — | — | 125 | — | — | — | |
Loans from financial institutions | 14 | 14 | 14 | 14 | 14 | 28 | 14 | 14 | 14 | 14 | 14 | 42 | |
Pension loans | — | — | — | — | — | — | 31 | 29 | 23 | 19 | 15 | 38 | |
Other loans 1) | 40 | 1 | 1 | 1 | 0 | 5 | 60 | 1 | 1 | 1 | 1 | 6 | |
Interest payments on debt and facility charges | 17 | 13 | 9 | 4 | 2 | 3 | 21 | 20 | 15 | 6 | 5 | 6 | |
Lease liabilities | 29 | 25 | 18 | 17 | 16 | 70 | 37 | 17 | 16 | 15 | 14 | 81 | |
Interest payments on lease liabilities | 10 | 9 | 7 | 6 | 5 | 127 | 9 | 8 | 7 | 6 | 5 | 132 | |
Trade and other payables | 1,103 | — | — | — | — | — | 1,220 | — | — | — | — | — | |
1,212 | 187 | 49 | 43 | 38 | 234 | 1,392 | 90 | 201 | 62 | 55 | 305 | ||
2023 | 2022 | |||||||
Maturity | Total | Utilized | Available | Total | Utilized | Available | ||
Committed revolving credit facility | Feb 2027 | 700 | — | 700 | 700 | — | 700 | |
Committed Finnvera facility | Dec 2025 | 100 | — | 100 | 100 | — | 100 | |
Committed facilities total | 800 | — | 800 | 800 | — | 800 | ||
Uncommitted Finnish Commercial paper program | N/A | 800 | — | 800 | 800 | — | 800 | |
Outokumpu Annual Report 2023 | 80 |
Outokumpu Annual Report 2023 | 81 |
€ million | Number of shares, 1,000 | Share capital | Premium fund | Invested unrestricted equity reserve | Treasury shares | Total |
On Jan 1, 2022 | 452,572 | 311 | 714 | 2,308 | -30 | 3,303 |
Shares delivered from the share-based payment programs | 138 | — | — | — | 1 | 1 |
Repurchase of treasury shares | -8,575 | — | — | — | -100 | -100 |
Shares outstanding on Dec 31, 2022 | 444,135 | 311 | 714 | 2,308 | -129 | 3,204 |
Shares delivered from the share-based payment programs | 892 | — | — | — | 9 | 9 |
Repurchase of treasury shares | -13,904 | — | — | — | -50 | -50 |
Surrendered shares related to convertible bond | 68 | — | — | 0 | 1 | 0 |
Shares outstanding on Dec 31, 2023 | 431,191 | 311 | 714 | 2,307 | -169 | 3,163 |
Treasury shares | 25,684 | |||||
Total number of shares on Dec 31, 2023 | 456,874 |
Outokumpu Annual Report 2023 | 82 |
Outokumpu Annual Report 2023 | 83 |
Dec 31, 2023 | Dec 31, 2022 | ||||
In profit or loss | In other comprehensive income | In profit or loss | In other comprehensive income | ||
+/-10% change in EUR/USD exchange rate | +2/-3 | — | +1/-2 | — | |
+/-10% change in EUR/SEK exchange rate | -5/+6 | — | -5/+7 | — | |
+/-10% change in nickel price in USD | -2/+2 | -6/+6 | +2/-2 | -18/+18 | |
+/-1% parallel shift in interest rates | -1/+1 | — | -2/+2 | — | |
Outokumpu Annual Report 2023 | 84 |
Dec 31, 2023 | Dec 31, 2022 | ||||||||
€ million | SEK | USD | GBP | Other | SEK | USD | GBP | Other | |
Trade receivables and payables | -25 | -157 | 6 | 9 | 5 | -267 | 11 | 17 | |
Loans and bank accounts 1) | 90 | -772 | -43 | 4 | 243 | -305 | 58 | 15 | |
Derivatives | -64 | 908 | 32 | -22 | -229 | 566 | -79 | -39 | |
Net position | 0 | -21 | -5 | -8 | 19 | -6 | -10 | -7 | |
Dec 31, 2023 | Dec 31, 2022 | ||||||||
€ million | EUR | USD | GBP | Other | EUR | USD | GBP | Other | |
Trade receivables and payables | -6 | 7 | 2 | 3 | 32 | 13 | 3 | 6 | |
Loans and bank accounts 1) | 14 | 2 | 1 | 1 | 27 | 9 | 5 | 2 | |
Derivatives | -81 | -20 | -19 | -7 | -83 | -30 | -18 | -28 | |
Net position | -72 | -11 | -17 | -4 | -24 | -8 | -11 | -20 | |
€ million | Dec 31, 2023 | ||||
Currency | Net debt 1) | Derivatives 2) | Rate sensitivity 3) | Average rate, % 4) | Duration, year 5) |
EUR | 117 | 771 | 7.4 | 6.3 | 2.8 |
SEK | -61 | 84 | 0.2 | — | — |
USD | -75 | -791 | -8.7 | — | — |
Others | -41 | -47 | -0.9 | — | — |
-60 | 17 | -1.9 | |||
€ million | Dec 31, 2022 | ||||
Currency | Net debt 1) | Derivatives 2) | Rate sensitivity 3) | Average rate, % 4) | Duration, year 5) |
EUR | 315 | 17 | 0.6 | 4.8 | 3.0 |
SEK | -31 | 250 | 2.2 | — | — |
USD | -165 | -321 | -4.9 | — | — |
Others | -130 | 63 | -0.7 | — | — |
-10 | 9 | -2.7 | |||
Outokumpu Annual Report 2023 | 85 |
Outokumpu Annual Report 2023 | 86 |
Outokumpu Annual Report 2023 | 87 |
2023 | 2022 | 2023 | 2022 | ||||
€ million | Positive fair value | Negative fair value | Net fair value | Net fair value | Nominal amounts | Nominal amounts | |
Currency and interest rate derivatives | |||||||
Currency forwards | 11 | -27 | -17 | -15 | 1,972 | 1,982 | |
Interest rate swaps | — | -7 | -7 | -11 | 125 | 125 | |
Tonnes | Tonnes | ||||||
Metal derivatives | |||||||
Forward nickel contracts, hedge accounted | 15 | -8 | 7 | -53 | 22,823 | 21,612 | |
Forward nickel contracts | 8 | -5 | 3 | -12 | 10,720 | 13,289 | |
Total derivatives | 34 | -47 | -14 | -91 | |||
Less long-term derivatives | |||||||
Forward nickel contracts, hedge accounted | — | -1 | -1 | — | |||
Interest rate swaps | — | -7 | -7 | -11 | |||
Short-term derivatives | 34 | -40 | -6 | -80 | |||
2023 € million | 2024 | 2025 | 2026 | 2027 |
Currency derivatives | ||||
Outflows | 1,964 | — | — | — |
Inflows | -1,980 | — | — | — |
Interest derivatives | -6 | -6 | — | — |
-21 | -6 | — | — |
2022 € million | 2023 | 2024 | 2025 | 2026 |
Currency derivatives | ||||
Outflows | 1,975 | — | — | — |
Inflows | -1,990 | — | — | — |
Interest derivatives | -2 | -4 | -4 | — |
-17 | -4 | -4 | — |
2023 | 2022 | |
Fair value of nickel derivatives, € million | 7 | -53 |
Nominal amount of nickel derivatives, tonnes | 22,823 | 21,612 |
Hedge ratio | 1:1 | 1:1 |
Fair value reserve in other comprehensive income, € million | 7 | -54 |
Reclassified to sales in profit or loss, € million | 16 | -28 |
Reclassified to cost of sales in profit or loss, € million | 2 | 32 |
Recognized in inventory, € million | 4 | -5 |
Outokumpu Annual Report 2023 | 88 |
€ million | 2023 | 2022 |
Derivative assets | ||
Gross amounts of recognized financial assets in the statement of financial position | 34 | 40 |
Related financial instruments that are not offset | 21 | 40 |
12 | 0 | |
Derivative liabilities | ||
Gross amounts of recognized financial liabilities in the statement of financial position | 47 | 131 |
Related financial instruments that are not offset | 21 | 40 |
26 | 91 |
Outokumpu Annual Report 2023 | 89 |
Measured at | ||||||
Amortized cost | Fair value through other comprehensive income | Fair value through profit or loss | Carrying amount | Fair value | Fair value hierarchy level | |
Non-current financial assets | ||||||
Equity investments | — | 12 | — | 12 | 12 | 1,3 |
Trade and other receivables | 12 | — | 0 | 12 | 0 | 3 |
Current financial assets | ||||||
Other investments | — | — | 27 | 27 | 27 | 1 |
Trade and other receivables | 515 | — | — | 515 | ||
Hedge accounted derivatives | — | — | 15 | 15 | 15 | 2 |
Derivatives held for trading | — | — | 19 | 19 | 19 | 2 |
Cash and cash equivalents | 502 | — | — | 502 | ||
1,029 | 12 | 60 | 1,101 | |||
Non-current financial liabilities | ||||||
Non-current debt | 359 | — | — | 359 | 443 | 2 |
Hedge accounted derivatives | — | — | 1 | 1 | 1 | 2 |
Derivatives held for trading | — | — | 7 | 7 | 7 | 2 |
Current financial liabilities | ||||||
Current debt | 82 | — | — | 82 | 82 | 2 |
Trade and other payables | 1,103 | — | — | 1,103 | ||
Hedge accounted derivatives | — | — | 7 | 7 | 7 | 2 |
Derivatives held for trading | — | — | 32 | 32 | 32 | 2 |
1,544 | — | 47 | 1,591 | |||
Outokumpu Annual Report 2023 | 90 |
Measured at | ||||||
Amortized cost | Fair value through other comprehensive income | Fair value through profit or loss | Carrying amount | Fair value | Fair value hierarchy level | |
Non-current financial assets | ||||||
Equity investments | — | 25 | — | 25 | 25 | 3 |
Trade and other receivables | 6 | — | — | 6 | ||
Current financial assets | ||||||
Other investments | — | — | 23 | 23 | 23 | 1 |
Trade and other receivables | 593 | — | — | 593 | ||
Hedge accounted derivatives | — | — | 12 | 12 | 12 | 2 |
Derivatives held for trading | — | — | 28 | 28 | 28 | 2 |
Cash and cash equivalents | 526 | — | — | 526 | ||
1,126 | 25 | 63 | 1,213 | |||
Non-current financial liabilities | ||||||
Non-current debt | 491 | — | — | 491 | 571 | 2 |
Derivatives held for trading | — | — | 11 | 11 | 11 | 2 |
Current financial liabilities | ||||||
Current debt | 141 | — | — | 141 | 141 | 2 |
Trade and other payables | 1,220 | — | — | 1,220 | ||
Hedge and other payables | — | — | 65 | 65 | 65 | 2 |
Derivatives held for trading | — | — | 55 | 55 | 55 | 2 |
1,852 | — | 131 | 1,983 | |||
Outokumpu Annual Report 2023 | 91 |
€ million | Investments at fair value through profit or loss | Equity investments at fair value through other comprehensive income | ||
Carrying value on Jan 1, 2023 | — | 25 | ||
Additions | 5 | 3 | ||
Disposals | — | 0 | ||
Fair value changes | -5 | -20 | ||
Carrying value at the end of the period | 0 | 7 | ||
€ million | Investments at fair value through profit or loss | Equity investments at fair value through other comprehensive income | ||
Carrying value on Jan 1, 2022 | — | 24 | ||
Additions | — | 5 | ||
Disposals | — | 0 | ||
Fair value changes | — | -4 | ||
Carrying value at the end of the period | — | 25 | ||
Outokumpu Annual Report 2023 | 92 |
€ million | 2023 | 2022 |
Carrying value on Jan 1 | 25 | 24 |
Additions | 11 | 5 |
Disposals | 0 | — |
Fair value changes | -23 | -4 |
Carrying value on Dec 31 | 12 | 25 |
€ million | 2023 | 2022 |
Fair value on Dec 31 | 12 | 25 |
Reclassification | -117 | — |
Fair value at acquisition | 129 | 118 |
Fair value reserve | 1 | -93 |
Outokumpu Annual Report 2023 | 93 |
€ million | 2023 | 2022 |
Mortgages and pledges on Dec 31 | ||
Mortgages | 156 | 546 |
Other pledges | 13 | 13 |
Guarantees on Dec 31 | ||
On behalf of subsidiaries for commercial and other commitments | 51 | 51 |
On behalf of associated companies for financing | — | 1 |
On behalf of discontinued operations for other commitments | — | 5 |
Other commitments for financing on Dec 31 | 2 | 4 |
Outokumpu Annual Report 2023 | 94 |
€ million | 2023 |
Total net assets sold as of Jan 3, 2023 | -215 |
Provisional sale consideration | 214 |
Other | -4 |
Gain on sale of discontinued operations before reclassification of accumulated translation differences | -5 |
Reclassification of accumulated translation differences | 10 |
Gain on sale | 5 |
€ million | 2023 |
Cash flow | |
Provisional cash consideration | 214 |
Cash and cash equivalents | -117 |
Escrow account receivable | -3 |
Consideration received | 94 |
€ million | 2022 |
Sales | 794 |
Cost of sales | -656 |
Gross margin | 138 |
Other operating income | 1 |
Sales, general and administrative costs | -17 |
Other operating expenses2) | -36 |
EBIT | 86 |
Total financial income and expenses | 2 |
Result before taxes | 88 |
Income taxes3) | -35 |
Net result for the financial year from discontinued operations | 54 |
Other comprehensive income for the financial year from discontinued operations, net of tax | 8 |
Total comprehensive income for the financial year from discontinued operations | 62 |
Outokumpu Annual Report 2023 | 95 |
€ million | 2022 |
Assets held for sale | |
Non-current assets | |
Property, plant and equipment | 60 |
Total non-current assets | 60 |
Current assets | |
Inventories | 193 |
Trade and other receivables | 49 |
Cash and cash equivalents | 117 |
Total current assets | 359 |
Total Assets held for sale | 419 |
€ million | 2022 |
Liabilities related to assets held for sale | |
Non-current liabilities | |
Non-current debt | 1 |
Deferred tax liabilities | 2 |
Employee benefit obligations | 1 |
Provisions | 14 |
Total non-current liabilities | 18 |
Current liabilities | |
Current debt | 1 |
Trade and other payables | 186 |
Total current liabilities | 186 |
Total liabilities related to assets held for sale | 204 |
€ million | 2022 |
Net cash from operating activities | 91 |
Net cash from investing activities | -2 |
Net cash from financing activities | -2 |
Net change in cash and cash equivalents from discontinued operations | 87 |
Outokumpu Annual Report 2023 | 96 |
€ million | 2023 |
Total net assets sold | -32 |
Sale consideration | 5 |
Loss on sale | -26 |
€ million | 2022 |
Total net assets sold | -22 |
Sale consideration | 13 |
Provisional loss on sale | -9 |
Cash flow | |
Cash consideration, net of cash acquired | 1 |
Receivable related to sale consideration | -2 |
Consideration received | -1 |
Outokumpu Annual Report 2023 | 97 |
€ million | 2023 | 2022 |
Sales and other operating income | 99 | 115 |
Purchases | -51 | -66 |
Dividend income | 3 | 11 |
Trade and other receivables | 35 | 26 |
Trade and other payables | 5 | 7 |
Outokumpu Annual Report 2023 | 98 |
December 31, 2023 | Country | Group holding, % |
Europe | ||
Outokumpu AS | Norway | 100 |
Outokumpu Distribution France S.A.S. | France | 100 |
Outokumpu Distribution Hungary Kft. | Hungary | 100 |
Outokumpu Distribution Polska Sp. z o.o. | Poland | 100 |
Outokumpu Europe Oy 1) | Finland | 100 |
Outokumpu India Private Limited | India | 100 |
Outokumpu Management (Shanghai) Co., Ltd 1) | China | 100 |
Outokumpu Middle East FZCO | United Arab Emirates | 100 |
Outokumpu Nirosta GmbH | Germany | 100 |
Outokumpu N.V. | Belgium | 100 |
Outokumpu Prefab AB | Sweden | 100 |
Outokumpu Press Plate AB | Sweden | 100 |
Outokumpu PSC Finland Oy | Finland | 100 |
Outokumpu (Pty) Ltd | South Africa | 100 |
Outokumpu S.A. | Spain | 100 |
Outokumpu (S.E.A.) Pte. Ltd | Singapore | 100 |
Outokumpu Shipping Oy | Finland | 100 |
Outokumpu S.r.l. | Italy | 100 |
Outokumpu Stainless AB | Sweden | 100 |
Outokumpu Stainless B.V. | The Netherlands | 100 |
Outokumpu Stainless Ltd | The UK | 100 |
Outokumpu Stainless Oy | Finland | 100 |
Outokumpu Stainless Pty. Ltd | Australia | 100 |
Outokumpu Stainless Steel (China) Co., Ltd | China | 100 |
Outokumpu Tornio Infrastructure Oy | Finland | 100 |
December 31, 2023 | Country | Group holding, % |
Americas | ||
Outokumpu Brasil Comércio de Metais Ltda | Brazil | 100 |
Outokumpu Mexinox S.A. de C.V. | Mexico | 100 |
Outokumpu Stainless USA, LLC | The US | 100 |
ThyssenKrupp Mexinox CreateIT, S.A. de C.V. | Mexico | 100 |
Ferrochrome | ||
Outokumpu Chrome Oy 1) | Finland | 100 |
Other operations | ||
Outokumpu Americas, Inc. | The US | 100 |
Outokumpu Distribution Benelux B.V. | The Netherlands | 100 |
Outokumpu Holding Germany GmbH 1) | Germany | 100 |
Outokumpu Holding Nederland B.V. 1) | The Netherlands | 100 |
Outokumpu Mining Oy | Finland | 100 |
Outokumpu Stainless Holding GmbH | Germany | 100 |
Outokumpu Stainless UAB | Lithuania | 100 |
Québec Inc. | Canada | 100 |
Viscaria AB 1) | Sweden | 100 |
Visenta Försäkrings AB | Sweden | 100 |
Outokumpu Annual Report 2023 | 99 |
Industry | Domicile | Ownership, % | |
Envigas AB | Energy | Sweden | 21 |
Manga LNG Oy | Energy | Finland | 45 |
OSTP Holding Oy | Metals processing | Finland | 49 |
Voimaosakeyhtiö SF | Energy | Finland | 22 |
€ million | 2023 | 2022 |
Carrying value of investments in associated companies | 62 | 51 |
Group’s share of total comprehensive income | 5 | 11 |
Outokumpu Annual Report 2023 | 100 |
€ million | 2023 | 2022 |
Sales | 423 | 496 |
Cost of sales | -313 | -409 |
Gross margin | 111 | 87 |
Other operating income | 133 | 232 |
Selling and marketing expenses | — | -3 |
Administrative expenses | -156 | -131 |
Other operating expenses | -20 | -10 |
EBIT | 67 | 175 |
Financial income and expenses | -7 | -6 |
Result before appropriations and taxes | 60 | 169 |
Appropriations | ||
Group contribution | 17 | 117 |
Change in depreciation difference | 1 | — |
Income taxes | -3 | 0 |
Result for the financial year | 75 | 286 |
Outokumpu Annual Report 2023 | 101 |
€ million | 2023 | 2022 |
ASSETS | ||
Non-current assets | ||
Intangible assets | 91 | 85 |
Property, plant and equipment | 3 | 2 |
Financial assets | ||
Shares in Group companies | 3,952 | 3,877 |
Loan receivables from Group companies | 532 | 127 |
Shares in associated companies | 13 | 13 |
Other shares and holdings | 1 | 1 |
Other financial assets | 3 | 3 |
4,500 | 4,021 | |
Total non-current assets | 4,594 | 4,108 |
Current assets | ||
Current receivables | ||
Loans receivable | 80 | 694 |
Trade receivables | 80 | 75 |
Prepaid expenses and accrued income | 25 | 22 |
Other receivables | 75 | 275 |
260 | 1,066 | |
Cash and cash equivalents | 470 | 500 |
Total current assets | 730 | 1,566 |
TOTAL ASSETS | 5,324 | 5,674 |
€ million | 2023 | 2022 |
EQUITY AND LIABILITIES | ||
Shareholders’ equity | ||
Share capital | 311 | 311 |
Premium fund | 720 | 720 |
Invested unrestricted equity reserve | 2,220 | 2,290 |
Retained earnings | 294 | 160 |
Result for the financial year | 75 | 286 |
3,621 | 3,768 | |
Untaxed reserves | ||
Accumulated depreciation difference | 0 | 1 |
Liabilities | ||
Non-current liabilities | ||
Convertible bonds | 125 | 125 |
Pension loans | — | 123 |
Other non-current loans | 8 | 11 |
133 | 260 | |
Current liabilities | ||
Group bank account liabilities | 978 | 1,263 |
Other current loans | 398 | 27 |
Pension loans | — | 31 |
Trade payables | 88 | 139 |
Accrued expenses and prepaid income | 17 | 13 |
Other current liabilities | 89 | 173 |
1,570 | 1,646 | |
Total liabilities | 1,703 | 1,906 |
TOTAL EQUITY AND LIABILITIES | 5,324 | 5,674 |
Outokumpu Annual Report 2023 | 102 |
€ million | 2023 | 2022 |
Cash flow from operating activities | ||
Result for the financial year | 75 | 286 |
Adjustments for | ||
Taxes | 3 | — |
Depreciation and amortization | 11 | 15 |
Impairments | 27 | 15 |
Reversal of impairments | -130 | -220 |
Gain/loss on sale of intangible assets, and property, plant and equipment | -30 | 0 |
Interest income | -65 | -43 |
Interest expense | 76 | 27 |
Change in provisions | -1 | 0 |
Exchange gains/losses | -2 | 3 |
Group contributions | -17 | -117 |
Other non-cash adjustments | 19 | -12 |
-108 | -332 | |
Change in working capital | ||
Change in trade and other receivables | -6 | 21 |
Change in trade and other payables | -64 | -28 |
-70 | -7 | |
Interest received | 66 | 41 |
Interest paid | -73 | -27 |
Income taxes paid | -5 | — |
-13 | 13 | |
Net cash from operating activities | -115 | -41 |
€ million | 2023 | 2022 |
Cash flow from investing activities | ||
Investments in subsidiaries and other shares and holdings | — | -5 |
Purchases of intangible assets | -17 | -6 |
Proceeds from disposal of subsidiaries | 28 | 28 |
Proceeds from disposal of other shares and holdings | 0 | — |
Purchases of property, plant and equipment | -1 | -1 |
Proceeds from sale of intangible assets | 37 | 0 |
Change in other long-term receivables | 216 | — |
Net cash from investing activities | 263 | 16 |
Cash flow before financing activities | 148 | -24 |
Cash flow from financing activities | ||
Dividends paid | -152 | -68 |
Treasury shares purchase | -70 | -42 |
Repayments of non-current debt | -154 | -63 |
Change in current debt | 86 | 171 |
Cash flow from group contribution | 117 | 164 |
Other financing cash flow | -7 | 106 |
Net cash from financing activities | -179 | 268 |
Net change in cash and cash equivalents | -31 | 244 |
Net change in cash and cash equivalents in the balance sheet | -31 | 244 |
Outokumpu Annual Report 2023 | 103 |
€ million | Share capital | Premium fund | Invested unrestricted equity reserve | Retained earnings | Total equity |
Equity on Jan 1, 2022 | 311 | 720 | 2,332 | 228 | 3,592 |
Result for the financial year | — | — | — | 286 | 286 |
Dividends paid | — | — | — | -68 | -68 |
Treasury share purchase | — | — | -42 | — | -42 |
Equity on Dec 31, 2022 | 311 | 720 | 2,290 | 446 | 3,768 |
Result for the financial year | — | — | — | 75 | 75 |
Dividends paid | — | — | — | -152 | -152 |
Treasury share purchase | — | — | -70 | — | -70 |
Equity on Dec 31, 2023 | 311 | 720 | 2,220 | 369 | 3,621 |
€ million | 2023 | 2022 |
Retained earnings | 294 | 160 |
Result for the financial year | 75 | 286 |
Invested unrestricted equity reserve | 2,220 | 2,290 |
Distributable funds on Dec 31 | 2,589 | 2,736 |
€ million | 2023 | 2022 |
Other pledges on Dec 31 | 13 | 13 |
Guarantees on Dec 31 | ||
On behalf of subsidiaries | ||
For financing | 256 | 307 |
For commercial guarantees | 0 | 1 |
For other commitments | 50 | 55 |
On behalf of associated companies | ||
For financing | — | 1 |
Other commitments for financing on Dec 31 | 2 | 4 |
Outokumpu Annual Report 2023 | 104 |
Outokumpu Annual Report 2023 | 105 |
Outokumpu Annual Report 2023 | 106 |
Overall group materiality | € 35 million (2022: € 35 million) |
How we determined it | 0.5% of sales 2023 |
Rationale for the materiality benchmark applied | We chose sales as the benchmark because, in our view, it is a stable and an important benchmark in the group’s current situation, against which the performance of the group is measured by users of the financial statements. As the group’s profitability has not been stable, sales is also a generally accepted benchmark. We chose 0.5% which is within the range of acceptable quantitative materiality thresholds in auditing standards. |
Key audit matter in the audit of the group | How our audit addressed the key audit matter |
Valuation of goodwill | |
Refer to notes 4.1 and 4.3 in the consolidated financial statements. As at 31 December 2023 the group’s goodwill balance amounted to € 457 million. Goodwill is tested at least annually, irrespective of whether there is any indication of impairment. In goodwill impairment testing, the recoverable amounts are based on value in use determined by discounted future net cash flows expected to be generated by the cash-generating unit. Key assumptions of the value-in-use calculations include the discount rate, the terminal value growth rate, the average global growth in end-use consumption of stainless steel, base price development, delivery volume and capital expenditure development. Valuation of goodwill is a key audit matter due to the size of the goodwill balance and the high level of management judgement involved in the estimation process. | Our audit of goodwill valuation focused on management’s judgement and estimates used. We assessed the appropriateness of these through the following procedures: • We tested the methodology applied in the value in use calculation by comparing it to the requirements of IAS 36, Impairment of Assets, and we tested the mathematical accuracy of the calculations. • We evaluated the process by which the future cash flow forecasts were drawn up, including comparing them to medium term strategic plans and forecasts approved by the Board and testing the key underlying assumptions. • We considered whether the sensitivity analysis performed by management around key drivers of the cash flow forecast was appropriate by considering the likelihood of the movements of these key assumptions. • We compared the current year actual results to those included as estimates in the prior year impairment model to corroborate the reliability of management’s estimates. • The discount rates applied within the model were assessed by PwC business valuation specialists, including comparison to economic and industry forecasts as appropriate. We also considered the appropriateness of the related disclosures provided in notes 4.1 and 4.3 in the group financial statements. |
Outokumpu Annual Report 2023 | 107 |
Key audit matter in the audit of the group | How our audit addressed the key audit matter |
Valuation of Property, Plant and Equipment | |
Refer to note 4.1 in the consolidated financial statements. As at 31 December 2023 the group’s Property, Plant and Equipment (PPE) amounted to € 1,905 million. The group’s business is very capital intensive and there is a risk that the carrying value of the Property, Plant and Equipment is overstated. The carrying value of Property, Plant and Equipment is tested as part of the group impairment testing based on the discounted cash flow model. Valuation of Property, Plant and Equipment is a key audit matter due to the size of the balance and the high level of management judgement involved in the estimation process. | We assessed the appropriateness of the group’s method and management’s judgement and esti- mates in the impairment calculations for Property, Plant and Equipment. We performed substantive audit procedures including e.g. testing of assets acquired, disposals and scrapings in the year and depreciation of the fixed assets mainly through analytical audit procedures. Our audit work also included testing the operating effectiveness of controls in place to ensure the appropriate valuation of Property, Plant and Equipment. |
Valuation of Deferred Tax Assets in the US | |
We obtained an understanding of the process for accounting for deferred tax assets. We performed substantive audit procedures to validate the deferred tax balances, which are recorded with a consideration of enacted tax laws in each jurisdiction. |
Key audit matter in the audit of the group | How our audit addressed the key audit matter |
Valuation of deferred tax assets in the US is a key audit matter as the amounts are material, the assessment process is judgemental and is based on assumptions that are impacted by expected future market conditions and performance in the US. | Our audit work on the valuation of deferred tax assets, with the involvement of our tax specialists, included: • Validating the completeness and accuracy of tax attributes. • Confirming the appropriate application of tax rules for utilizing deferred tax assets, including expiry of those attributes. • Evaluating the Company’s ability to generate sufficient taxable income to utilize deferred tax assets. This evaluation takes into account the Company’s historical profitability and circumstances as well as future projections. We also considered the appropriateness of the related disclosures provided in note 2.6 in the group financial statements |
Outokumpu Annual Report 2023 | 108 |
Key audit matter in the audit of the group | How our audit addressed the key audit matter |
Valuation of Inventories | |
Refer to note 4.4 in the consolidated financial statements. As at 31 December 2023 the group’s inventories amounted to € 1,581 million. Inventories are stated at the lower of cost and net realizable value (NRV). Net realizable value is the estimated selling price in the ordinary course of business, less the estimated costs of completion and the estimated costs attributable to the sale. The most important commodity price risk for Outokumpu is caused by fluctuation in nickel and other alloy prices. The alloy surcharge clause as well as daily fixed pricing of stainless steel reduce the risk arising from the time difference between raw material purchase and product delivery. However, the risk is still relevant because the delivery cycle in production is longer than the alloy surcharge mechanism expects and the daily fixed pricing can also deviate from this cycle depending on the timing of the delivery. As the prices for all products to be sold in the future are not known, a significant part of the future prices are estimated according to management’s best knowledge in net realizable value (NRV) calculations. Due to fluctuations in nickel and other alloy prices, the realized prices can deviate significantly from the estimates used in NRV calculations. Due to the high level of management judgement and the significant carrying amounts and risks relating to valuation, this is one of the key audit matters. | Our audit work included testing controls in place to ensure proper valuation and existence of inventories. In addition, our audit procedures included, among other things, the following: • We performed tests over the prices of raw materials and verified items in the product costing of work in progress. • We performed tests over the NRV calculations and the assumptions used. • We assessed the adequacy of the obsolescence provision and the management judgement used. • We participated in the physical inventory counting and performed independent test counts to validate the existence of assets and accuracy of the counting performed. |
Key audit matter in the audit of the group | How our audit addressed the key audit matter |
System environment and internal controls | |
The group has a fragmented system environment with a strong focus on continuously developing its system environment, e.g. platform transformation, upgrading and implementing new systems. However, the fragmented system environment introduces risks related to system access and change management, and we have accordingly designated this as a key audit matter. |
Outokumpu Annual Report 2023 | 109 |
Key audit matter in the audit of the parent company | How our audit addressed the key audit matter |
As at 31 December 2023 the value of Outokumpu Oyj’s subsidiary shares amounted to € 3,952 million in the parent company’s financial statements prepared in accordance with Finnish GAAP. The valuation of subsidiary shares is tested as part of the group impairment testing based on the discounted cash flow model. The valuation of subsidiary shares is a key audit matter due to the significant carrying amounts involved and the high level of management judgement involved. | We assessed the appropriateness of the method and management’s judgement and estimates in the calculations through the following procedures: • We evaluated the process by which the future cash flow forecasts were drawn up, including comparing them to medium term strategic plans and forecasts approved by the Board and testing the key underlying assumptions. • We considered whether the sensitivity analysis performed by management around key drivers of the cash flow forecast was appropriate by considering the likelihood of the movements of these key assumptions. • We compared the current year actual results included in the prior year impairment model to corroborate the reliability of management’s estimates. • The discount rates applied within the model were assessed by PwC business valuation specialists, including comparison to economic and industry forecasts as appropriate. |
There are no significant risks of material misstatement referred to in Article 10(2c) of Regulation (EU) No 537/2014 with respect to the consolidated financial statements or the parent company financial statements. | |
Outokumpu Annual Report 2023 | 110 |
Outokumpu Annual Report 2023 | 111 |
Outokumpu Annual Report 2023 | 112 |
Outokumpu Annual Report 2023 | 113 |
Outokumpu Annual Report 2023 | 114 |
Outokumpu Oyj Salmisaarenranta 11 FI-00180 Helsinki, Finland Tel. +358 9 4211 corporate.comms@outokumpu.com www.outokumpu.fi |
Outokumpu Annual Report 2023 | 115 |