Report by the Board of Directors1) | Consolidated Financial Statements (IFRS) | FINANCIAL RISK MANAGEMENT AND CAPITAL STRUCTURE | 8. Intangible assets | ||||
About Tietoevry | 2 | Income statement | 18. Management of financial risks and capital structure | 9. Tangible assets | |||
Highlights of 2022 | Statement of other comprehensive income | 19. Interest-bearing loans and borrowings | 10. Investments | ||||
Five-year key figures | Statement of financial position | 20. Leases | 11. Long-term receivables | ||||
IT market development | Statement of cash flows | 21.Financial income and expenses | 12. Current receivables | ||||
Strategy | Statement of changes in shareholders' equity | 22. Financial assets and liabilities - carrying amount and fair value and fair value hierarchy | 13. Prepaid expenses and accrued income | ||||
Performance in 2023 | Notes to the consolidated financial statements (IFRS) | 23. Derivatives | 14. Changes in shareholders' equity | ||||
Financial performance | 24. Cash and cash equivalents | 15. Provisions | |||||
Cash flow and financing | 1. Corporate information | 25. Share capital and reserves | 16. Non-Current liabilities | ||||
Investments and development | BASIS OF PREPARATION | OTHER INFORMATION | 17. Current liabilities | ||||
Order backlog | 2. Principal accounting policies | 26. Changes in Group structure | 18. Accrued liabilities and deferred income | ||||
Major agreements | 3. Adoption of new and amended IFRS standards and interpretations | 27. Subsidiaries | 19. Deferred tax assets and liabilities | ||||
Changes in Group structure | 4. Use of judgements and estimates | 28. Interests in joint ventures | 20. Contingent liabilities | ||||
Branches | PERFORMANCE FOR THE YEAR | 29. Related party transactions | 21. Derivatives | ||||
Personnel | 5. Segment information | 30. Commitments and contingencies | 22. Management of financial risks | ||||
Non-financial information | 6. Revenue | 31. Events after the reporting period | |||||
Shareholders' meeting | 7. Other operating income and expenses | Parent company's financial statements | |||||
Shareholders’ Nomination Board | 8. Employee expenses | Income statement | Dividend proposal, signatures for the Board of Directors' report and Financial Statements and Auditor's Report | ||||
The Board of Directors | 9. Income taxes | Balance sheet | |||||
The President and CEO and operative management | 10. Earnings per share | Statement of cash flows | |||||
Auditors | INVESTED CAPITAL AND WORKING CAPITAL ITEMS | Notes to the Parent Company's Financial Statements (FAS) | |||||
Major risks | |||||||
Shares and shareholders | 11. Intangible assets and impairment testing of goodwill | 1. Net sales | |||||
Dividend | 12. Property, plant and equipment | 2. Other operating income | |||||
Events after the period | 13. Inventories | 3. Personnel expenses | |||||
Full-year outlook for 2023 | 14. Trade and other receivables | 4. Other operating expenses | |||||
Financial reporting 2023 | 15. Defined benefit plans | 5. Management remuneration | |||||
Key figures | 16. Provisions | 6. Financial income and expenses | |||||
17. Trade and other payables | 7. Income taxes | ||||||
1) Unaudited |
2022 | 2021 | 2020 | 2019 | 2018 | |
Revenue, EUR million | 2 928.1 | 2 823.4 | 2 786.4 | 1 734.0 | 1 599.5 |
Operating profit (EBIT), EUR million | 266.5 | 382.0 | 146.7 | 126,8 | 154.7 |
Operating margin (EBIT), % | 9.1 | 13.5 | 5.3 | 7.3 | 9.7 |
Adjusted1) operating profit (EBITA2)), EUR million | 379.2 | 367.8 | 355.0 | 199.4 | 168.0 |
Adjusted1) operating margin (EBITA2)), % | 13.0 | 13.0 | 12.7 | 11.5 | 10.5 |
Profit before taxes, EUR million | 242.8 | 353.8 | 122.4 | 100.8 | 152.8 |
Earnings per share, EUR | |||||
Basic | 1.59 | 2.46 | 0.80 | 1.02 | 1.67 |
Diluted | 1.59 | 2.46 | 0.80 | 1.02 | 1.66 |
Equity per share, EUR | 14.52 | 15.38 | 13.73 | 14.27 | 6.54 |
Dividend per share, EUR | 1.45 | 1.40 | 1.32 | 0.64 | 1.45 |
Capital expenditure, EUR million | 92.9 | 80.8 | 83.5 | 51.4 | 45.0 |
Acquisitions, EUR million | — | — | 0.6 | 175.7 | 14.5 |
Return on equity, 12-month rolling, % | 10.7 | 16.9 | 5.7 | 7.3 | 25.7 |
Return on capital employed, 12-month rolling, % | 9.9 | 13.7 | 5.2 | 6.9 | 20.9 |
Gearing, % | 39.5 | 33.5 | 54.3 | 63.4 | 28.5 |
Interest-bearing net debt, EUR million | 679.1 | 610.6 | 883.3 | 1 070.0 | 137.4 |
Equity ratio, % | 51.5 | 51.6 | 45.9 | 44.5 | 41.3 |
Personnel on average | 24 401 | 23 824 | 23 788 | 15 950 | 14 907 |
Personnel on 31 Dec | 24 320 | 24 389 | 23 632 | 24 322 | 15 190 |
Annual revenue growth1) by 2025 | Adjusted2) operating margin (EBITA) by 2025 | |
Tietoevry Create | 14–16% | 14–16% |
Tietoevry Banking | 10–12% | 16–18% |
Tietoevry Care | 12–14% | 28–30% |
Tietoevry Industry | 8–10% | 20–22% |
Annual revenue growth1) by 2025 | Adjusted2) operating margin (EBITA) by 2025 | |
Tietoevry Transform | 2–4% | 10–12% |
Tietoevry Connect | 1–3% | 8–10% |
Revenue | Revenue | Change | Operating profit | Operating profit | |
EUR million | 1–12/2022 | 1–12/2021 | % | 1–12/2022 | 1–12/2021 |
Tietoevry Create | 847.9 | 756.3 | 12 | 90.2 | 88.6 |
Tietoevry Banking | 521.3 | 475.8 | 10 | 39.8 | 38.1 |
Tietoevry Care | 231.4 | 221.9 | 4 | 72.2 | 68.3 |
Tietoevry Industry | 272.6 | 303.4 | -10 | 51.9 | 149.8 |
Tietoevry Transform | 470.6 | 467.9 | 1 | 31.6 | 40.8 |
Tietoevry Connect | 879.9 | 907.5 | -3 | 21.1 | 38.5 |
Eliminations and non- allocated costs | -295.6 | -309.5 | — | -40.2 | -42.1 |
Group total | 2 928.1 | 2 823.4 | 4 | 266.5 | 382.0 |
Operating margin | Operating margin | Adjusted2) operating margin | Adjusted2) operating margin | |
% | 1–12/2022 | 1–12/2021 | 1–12/2022 | 1–12/2021 |
Tietoevry Create | 10.6 | 11.7 | 13.7 | 13.2 |
Tietoevry Banking | 7.6 | 8.0 | 13.8 | 12.7 |
Tietoevry Care | 31.2 | 30.8 | 31.3 | 31.4 |
Tietoevry Industry | 19.0 | 49.4 | 16.9 | 16.7 |
Tietoevry Transform | 6.7 | 8.7 | 7.8 | 9.4 |
Tietoevry Connect | 2.4 | 4.2 | 7.1 | 7.3 |
Total | 9.1 | 13.5 | 13.0 | 13.0 |
2022 | 2021 | 2020 | |
Number of full-time employees, 31 December | 24 320 | 24 389 | 23 632 |
Average number of full-time employees | 24 401 | 23 824 | 23 788 |
12-month rolling employee turnover, % | 14.4 | 14.6 | 9.7 |
Employee benefit expenses, EUR million | 1 597 | 1 527 | 1 486 |
Sustainability areas | Ethical conduct | Climate action | Exciting place to work | |||
1. Business ethics and anti-corruption | 5. Energy usage and greenhouse gas emissions | 7. Diversity and inclusion | ||||
2. Human rights | 6. Circular economy practices | 8. Employee experience | ||||
3. Cyber security and privacy | ||||||
4. Responsible sourcing | ||||||
Policies | Policies, rules and guidelines | |||||
Code of Conduct (1, 2), Internal audit policy (2, 3), Anti-corruption rule (2), Whistleblowing rule (1, 2, 3, 7, 8), Competition rule (2), Procurement policy (4), Supplier Code of Conduct (1, 2, 4, 5), Environmental rule (4, 5, 6), Information classification rule (3), Data transfer rule (3), Security policy (3), Security rule (3), User Security rule (3), Privacy policy (3), AI policy and AI rule (1, 3), Occupational Health and Safety policy (1, 8), HR policy (1, 7, 8), Insider rule (2), Public Authority Request rule (1,3), Human rights policy (1, 2, 3, 4), Travel rule (6) | ||||||
Due diligence processes | Internal and external audits (1, 2), Governance, risk and compliance management (2, 3), Sourcing to pay (4), Supplier self assessment (4), Environmental management process (EMS) ISO14001 (4, 5, 6), ISO27001 (3), ISO31000 (3), ISAE3402 audits in Data Centers (3), ISAE 3000 Assurance over non-financial information (1, 2, 3, 4, 5, 7, 8), Information and cyber security audits and assessments (3), CDP Climate Change program (4, 5, 6), HR processes (1, 7, 8), Employee engagement survey (8), Human rights impact assessments | |||||
Sustainability management processes, sustainability materiality assessment for Sustainability Game Plan 2023 | ||||||
Whistleblowing channel | ||||||
Responsibility area | Goal | Result 2020 | Result 2021 | Result 2022 | Trend | |
ETHICAL CONDUCT | ||||||
Human rights | 2021: Conduct a formal Human Rights Impact Assessment for a business entity | Assessment to be conducted in 2021 | Group-wide human rights risk screening conducted in 2021 with completion in 2022 | In progress | ||
Cybersecurity and privacy | 2023: Zero substantiated complaints concerning breaches of customer privacy and losses of customer data1) | Zero | Zero | Zero | ||
Business ethics and anti-corruption | 2023: 90% completion of ethics training (CoC e- learning)2) | 91% | 93% | 96% | ||
2023: 100% confirmation of receipt of a whistleblowing notification within four business days of receipt | 100% | 100% | 100% | |||
Responsible sourcing | 2023: 100% of new or renewed suppliers agreeing to Tietoevry’s Supplier Code of Conduct3) | 100% | 99% | 100% | ||
CLIMATE ACTION | ||||||
Energy usage and GHG emissions | 2023: 80% reduction of scope 1 and 2 GHG emissions by 2023 | Baseline | 44% reduction | 70% reduction | ||
2023: 100% carbon-free electricity in all data centres and offices | 80% | 92% | 95% | |||
Circular economy practices | 2023: 100% reuse and recycling of hardware4) | Not measured | Internal: 70%, Customer: 86% | Internal: 93%, Customer: 95% | ||
EXCITING PLACE TO WORK | ||||||
Diversity and inclusion | 29% female employees | 29% female employees | 31% female employees | |||
Employee experience | 2023: Employee engagement score >75 | 76/100 | 78/100 | 82/100 | ||
Substantial Contribution Criteria | DNSH criteria ('Does Not Significantly Harm') | ||||||||||||||||||||
Economic activities (1) | Code (2) | Absolute revenue (3) | Proportion of turnover (4) | Climate Change Mitigation (5) | Climate Change Adaptation (6) | Water (7) | Circular economy (8) | Pollution (9) | Biodiversity and ecosystems (10) | Climate Change Mitigation (11) | Climate Change Adaptation (12) | Water (13) | Pollution (14) | Circular Economy (15) | Biodiversity (10) | Minimum safeguards (17) | Taxonomy aligned proportion of turnover, year N (18) | Taxonomy aligned proportion of turnover, year N-1 (19) | Category (enabling activity) (20) | Category (transitional activity) (21) | |
Text | EUR million | % | % | % | % | % | % | % | 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) | |||||||||||||||||||||
Revenue of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 0.0 | 0% | — | — | — | — | — | — | 0% | — | |||||||||||
A.2 Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | |||||||||||||||||||||
Data processing, hosting and related activities | 8.1 | 544.2 | 19% | ||||||||||||||||||
Revenue of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 544.2 | 19% | — | — | |||||||||||||||||
Total (A.1+A.2) | 544.2 | 19% | 0% | — | |||||||||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | |||||||||||||||||||||
Revenue of Taxonomy-non-eligible activities (B) | 2 383.9 | 81% | |||||||||||||||||||
Total (A+B) | 2 928.1 | 100% | |||||||||||||||||||
Substantial Contribution Criteria | DNSH criteria ('Does Not Significantly Harm') | |||||||||||||||||||
Economic activities (1) | Code (2) | Absolute capex (3) | Proportion of capex (4) | Climate Change Mitigation (5) | Climate Change Adaptation (6) | Water (7) | Circular economy (8) | Pollution (9) | Biodiversity and ecosystems (10) | Climate Change Mitigation (11) | Climate Change Adaptation (12) | Water (13) | Pollution (14) | Circular Economy (15) | Biodiversity (10) | Minimum safeguards (17) | Taxonomy aligned proportion of capex, year N (18) | Taxonomy aligned proportion of capex, year N-1 (19) | Category (enabling activity) (20) | Category (transitional activity) (21) |
Text | EUR million | % | % | % | % | % | % | % | 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) | ||||||||||||||||||||
CapEx of environmentally sustainable activities (taxonomy-aligned) (A.1) | 0.0 | 0% | — | — | — | — | — | 0% | — | |||||||||||
A.2 Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | ||||||||||||||||||||
Data processing, hosting and related activities | 8.1 | 43.3 | 29% | |||||||||||||||||
Acquisition and ownership of buildings | 7.7 | 46.3 | 31% | |||||||||||||||||
6.5 | 8.0 | 5% | ||||||||||||||||||
CapEx of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 97.6 | 66% | — | — | ||||||||||||||||
Total (A.1+A.2) | 97.6 | 66% | 0% | — | ||||||||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | ||||||||||||||||||||
CapEx of Taxonomy-non-eligible activities (B) | 50.3 | 34% | ||||||||||||||||||
Total (A+B) | 147.9 | 100% | ||||||||||||||||||
Substantial Contribution Criteria | DNSH criteria ('Does Not Significantly Harm') | |||||||||||||||||||
Economic activities (1) | Code (2) | Absolute opex (3) | Proportion of opex (4) | Climate Change Mitigation (5) | Climate Change Adaptation (6) | Water (7) | Circular economy (8) | Pollution (9) | Biodiversity and ecosystems (10) | Climate Change Mitigation (11) | Climate Change Adaptation (12) | Water (13) | Pollution (14) | Circular Economy (15) | Biodiversity (10) | Minimum safeguards (17) | Taxonomy aligned proportion of opex, year N (18) | Taxonomy aligned proportion of opex, year N-1 (19) | Category (enabling activity) (20) | Category (transitional activity) (21) |
Text | EUR million | % | % | % | % | % | % | % | 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) | ||||||||||||||||||||
OpEx of environmentally sustainable activities (taxonomy-aligned) (A.1) | 0.0 | 0% | — | — | — | — | — | — | 0% | — | ||||||||||
A.2 Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) | ||||||||||||||||||||
Data processing, hosting and related activities | 8.1 | 16.4 | 18% | |||||||||||||||||
Acquisition and ownership of buildings | 7.7 | 5.8 | 6% | |||||||||||||||||
OpEx of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 22.2 | 24% | — | — | ||||||||||||||||
Total (A.1+A.2) | 22.2 | 24% | 0% | — | ||||||||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | ||||||||||||||||||||
OpEx of Taxonomy-non-eligible activities (B) | 70.7 | 76% | ||||||||||||||||||
Total (A+B) | 92.9 | 100% | ||||||||||||||||||
ACCOUNTING POLICIES FOR EU TAXONOMY REPORTING | |||
The required key performance indicators have been determined based on the company’s financial reporting prepared in accordance with IFRS. Further details about the Group’s accounting policies are described in the notes to the consolidated financial statements. | |||
Revenue | |||
At Group level, revenue comprises reportable segments’ total revenue and eliminations for internal revenue. Tietoevry’s eligibility assessment is primarily based on Group-level aggregated lead offerings, which is a key dimension in the company’s internal operative accounting. Approaching the reporting through the assessment of lead offerings, and contributing to only one objective, climate change mitigation, means that there is no risk of double counting. | |||
Capital expenditure | |||
Capital expenditure is defined as additions to tangible and intangible assets during the financial year considered before depreciation, amortization and any remeasurements (including those resulting from revaluations and impairments) and excluding fair value changes. It also includes additions to tangible and intangible assets resulting from business combinations and additions to right-of-use assets from lease contracts. | |||
Capital expenditure in this taxonomy reporting section includes additions to right-of-use assets, presented in the Group’s key figures in this Report by the Board of Directors. Identification of eligible capital expenditure was made based on Group-level reporting and thus there was no risk of double counting. | |||
Operating expenditure | |||
Operating expenditure is defined as expenditure related to research and development, building renovation measures, short-term lease, maintenance and repair, and any other direct expenditures relating to the servicing of assets of property, plant and equipment by Tietoevry or a third party to | |||
Tietoevry’s operating expenditure consists of the following items | |||
•costs for offering and internal development related to data platform services. In the financial reporting, these costs are included in employee benefit expenses. | |||
•costs for maintenance and short-term lease. In the financial reporting, related costs are included in other operating expenses. | |||
Name | Born | Nationality | Education | Main occupation |
Tomas Franzén (Board and RC Chairperson) | 1962 | Swedish | MSc. (Eng.) | Professional Board member |
Timo Ahopelto (Deputy Chairperson) | 1975 | Finnish | MSc. (Tech.) | Entrepreneur, investor and professional Board member |
Harri-Pekka Kaukonen (ARC Chairperson) | 1963 | Finnish | DSc. (Tech.) | Professional Board member |
Liselotte Hägertz Engstam | 1960 | Swedish | MSc. (Civ. Eng.) | Expert advisor, professional Board member |
Angela Mazza Teufer | 1973 | Italian and Swiss | Master of Business Adm. | Managing Director, Ambulatory Information Systems DACH |
Katharina Mosheim | 1976 | Austrian | Ph.D. (Econ.) | CEO, Alpha Pianos AS |
Niko Pakalén | 1986 | Finnish and Swedish | MSc. (Econ.) | Partner, Cevian Capital AB |
Endre Rangnes | 1959 | Norwegian | BBA (Econ.) | CEO, Zolva Group, professional Board member |
Robert Spinelli (personnel representative)2) | 1957 | Swedish | General data processing | Customer Executive |
Ilpo Waljus (personnel representative) | 1974 | Finnish | BBA | Test Manager |
2022 | 2021 | 2020 | 2019 | 2018 | |
Number of shares | |||||
Number of shares | 118 425 771 | 118 425 771 | 118 425 771 | 118 425 771 | 74 109 252 |
Outstanding shares | |||||
At year end | 118 413 303 | 118 418 184 | 118 414 793 | 118 253 526 | 73 826 349 |
Average | 118 405 657 | 118 408 223 | 118 378 269 | 77 193 387 | 73 809 855 |
Share capital at year end, EUR | 76 555 412 | 76 555 412 | 76 555 412 | 76 555 412 | 76 555 412 |
Per share data | |||||
Earnings per share, EUR | |||||
Basic | 1.59 | 2.46 | 0.8 | 1.02 | 1.67 |
Diluted | 1.59 | 2.46 | 0.8 | 1.02 | 1.66 |
Equity per share, EUR | 14.52 | 15.38 | 13.73 | 14.27 | 6.54 |
Share price performance and trading volumes | |||||
NASDAQ Helsinki | |||||
Highest price of share, EUR | 27.94 | 30.46 | 31.32 | 29.06 | 30.74 |
Lowest price of share, EUR | 21.06 | 25.42 | 17.26 | 21.40 | 22.86 |
Average price of share, EUR | 24.86 | 27.26 | 24.42 | 25.37 | 27.56 |
Turnover, number of shares | 62 036 948 | 78 772 407 | 77 150 210 | 31 439 512 | 29 333 439 |
Turnover, % | 52.4 | 66.5 | 65.1 | 26.5 | 39.6 |
2022 | 2021 | 2020 | 2019 | 2018 | |
Market capitalization, EUR million | 3 140.7 | 3 254.3 | 3 180.9 | 3 282.8 | 1 747.5 |
Dividends | |||||
Dividend, EUR 1 000 | 171 699 | 165 785 | 156 308 | 75 190 | 103 465 |
Dividend per share, EUR | 1.45 | 1.40 | 1.32 | 0.64 | 1.45 |
Payout ratio, % | 91.0 | 56.8 | 165.3 | 62.3 | 86.8 |
Price-weighted ratios | |||||
NASDAQ Helsinki | |||||
Price per earnings ratio (P/E) | 17 | 11 | 34 | 27 | 14 |
Dividend yield, % | 5.5 | 5.1 | 4.9 | 4.6 | 6.1 |
Shares | % | |
1 Solidium Oy | 12 857 918 | 10.9 |
2 Cevian Capital Partners Ltd1) | 9 381 731 | 7.9 |
3 Incentive Investment Funds ICAV2) | 6 041 221 | 5.1 |
4 Silchester International Investors LLP3) | 5 939 679 | 5.0 |
5 Ilmarinen Mutual Pension Insurance Company | 1 927 095 | 1.6 |
6 Elo Mutual Pension Insurance Company | 1 484 000 | 1.3 |
7 The State Pension fund | 1 100 000 | 0.9 |
8 Nordea funds | 1 081 997 | 0.9 |
9 Evli funds | 938 231 | 0.8 |
10 Swedbank Robur fonder | 685 000 | 0.6 |
Top 10 shareholders total | 41 436 872 | 35.0 |
- of which nominee registered | 22 047 631 | 18.6 |
Nominee registered other | 49 103 791 | 41.5 |
Others | 27 885 108 | 23.5 |
Total | 118 425 771 | 100.0 |
Shareholders | Shares | |||
No | % | No | % | |
1–100 | 25 628 | 53.2 | 1 159 657 | 1.0 |
101–500 | 15 550 | 32.3 | 3 858 554 | 3.3 |
501–1 000 | 3 588 | 7.4 | 2 726 903 | 2.3 |
1 001–5 000 | 2 821 | 5.9 | 5 847 478 | 4.9 |
5 001–10 000 | 282 | 0.6 | 2 010 825 | 1.7 |
10 001–50 000 | 177 | 0.4 | 3 680 668 | 3.1 |
50 001–100 000 | 29 | 0.1 | 2 122 166 | 1.8 |
100 001–500 000 | 26 | 0.1 | 5 616 630 | 4.7 |
500 001– | 14 | 0.0 | 91 392 330 | 77.2 |
Adjusted earnings per share | = | Net profit for the period excluding adjustment items, amortization of acquisition-related intangible assets and related tax impact per country | |
Weighted average number of shares | |||
Adjustment items | = | Restructuring costs + capital gains/losses + impairment charges + other items affecting comparability | |
Operating profit (EBIT) | = | Net profit + interests + taxes | |
Operating margin (EBIT), % | = | Operating profit (EBIT) | |
Revenue | |||
Adjusted operating profit (EBITA) | = | Operating profit (EBITA) + adjustment items | |
Adjusted operating margin (EBITA), % | = | Adjusted operating profit (EBITA) | |
Revenue |
Equity per share | = | Total equity | |
Number of shares at the year-end | |||
Capital expenditure | = | Acquisitions of intangible assets and property, plant and equipment | |
Acquisitions | = | Acquisitions of subsidiaries and business operations, net of cash acquired | |
Return on equity, 12-month rolling, % | = | Profit before taxes and non-controlling interests – income taxes | * 100 |
Total equity (12-month average) | |||
Return on capital employed, 12-month rolling, % | = | Profit before taxes + interest and other financial expenses | * 100 |
Total assets – non-interest-bearing liabilities (12-month average) | |||
Equity ratio, % | = | Total equity | * 100 |
Total assets – advance payments | |||
Interest-bearing net debt | = | Interest-bearing liabilities – interest-bearing receivables – cash and cash equivalents | |
Net debt/EBITDA | = | Interest-bearing net debt | |
EBITDA (12-month average) | |||
Gearing, % | = | Interest-bearing net debt | * 100 |
Total equity | |||
EUR million | 2022 | 2021 | Change % |
Tietoevry Create | 116.3 | 99.6 | 17 |
Tietoevry Banking | 72.0 | 60.3 | 19 |
Tietoevry Care | 72.5 | 69.6 | 4 |
Tietoevry Industry | 46.0 | 50.8 | -9 |
Tietoevry Transform | 36.8 | 43.9 | -16 |
Tietoevry Connect | 62.4 | 66.3 | -6 |
Non-allocated costs | -26.8 | -22.8 | 18 |
Adjusted operating profit (EBITA) | 379.2 | 367.8 | 3 |
% | 2022 | 2021 | Change pp |
Tietoevry Create | 13.7 | 13.2 | 1 |
Tietoevry Banking | 13.8 | 12.7 | 1 |
Tietoevry Care | 31.3 | 31.4 | 0 |
Tietoevry Industry | 16.9 | 16.7 | 0 |
Tietoevry Transform | 7.8 | 9.4 | -2 |
Tietoevry Connect | 7.1 | 7.3 | 0 |
Adjusted operating margin (EBITA) | 13.0 | 13.0 | 0 |
EUR million | 2022 | 2021 |
Operating profit (EBIT) | 266.5 | 382.0 |
+ Amortization on intangible assets recognized at fair value from acquisitions | 46.7 | 47.3 |
Adjustment items: | ||
+ Restructuring costs | 12.6 | 7.1 |
- Capital gains | -1.1 | -104.0 |
+ Strategic reviews | 2.6 | — |
+/- Other M&A related items | 1.7 | 1.0 |
+ Tietoevry Connect performance improvement programme | 31.0 | — |
+ War in Ukraine and exit from Russia | 13.3 | — |
+ Tietoevry Integration | 9.2 | 25.8 |
+/- Other items1) | -3.3 | 8.6 |
Adjusted operating profit (EBITA) | 379.2 | 367.8 |
EUR million | Note | 2022 | 2021 |
Revenue | 5, 6 | ||
Other operating income | 7 | ||
Materials and services1) | - | - | |
Employee benefit expenses | 8 | - | - |
Depreciation and amortization | 11, 12, 20 | - | - |
Impairment losses | 11, 12, 20, 28 | - | - |
Other operating expenses1) | 7 | - | - |
Share of results in joint ventures | 28 | ||
Operating profit (EBIT) | |||
Interest and other financial income | 21 | ||
Interest and other financial expenses | 21 | - | - |
Net foreign exchange gains/losses | 21 | - | - |
Profit before taxes | |||
Income taxes | 9 | - | - |
Net profit for the financial year | |||
Net profit for the financial year attributable to | |||
Owners of the Parent company | |||
Non-controlling interest | |||
Earnings per share attributable to owners of the Parent company, EUR per share | 10 | ||
Basic | |||
Diluted |
EUR million | Note | 2022 | 2021 |
Net profit for the financial year | |||
Items that may be reclassified subsequently to profit or loss | |||
Translation differences | 25 | - | |
Items that will not be reclassified subsequently to profit or loss | |||
Remeasurements of the defined benefit plans | 15 | - | |
Income tax related to remeasurements | 9 | - | |
Total comprehensive income | |||
Total comprehensive income attributable to | |||
Owners of the Parent company | |||
Non-controlling interest | |||
EUR million | Note | 31 Dec 2022 | 31 Dec 2021 |
Non-current assets | |||
Goodwill | 11, 28 | ||
Other intangible assets | 11 | ||
Property, plant and equipment | 12 | ||
Right-of-use assets | 20 | ||
Interests in joint ventures | 28 | ||
Deferred tax assets | 9 | ||
Defined benefit plan assets | 15 | ||
Finance lease receivables | 20, 22 | ||
Other financial assets at amortized cost | 22 | ||
Other financial assets at fair value | 22 | ||
Other non-current receivables | 14 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 13 | ||
Trade and other receivables | 14 | ||
Financial assets at fair value | 22 | ||
Finance lease receivables | 20 | ||
Current tax assets | |||
Cash and cash equivalents | 24 | ||
Total current assets | |||
Total assets |
EUR million | Note | 31 Dec 2022 | 31 Dec 2021 |
Equity | |||
Share capital | 25 | ||
Share premium and other reserves | 25 | ||
Invested unrestricted equity reserve | 25 | ||
Retained earnings | 25 | ||
Total equity | |||
Non-current liabilities | |||
Loans | 19, 22 | ||
Lease liabilities | 19, 20, 22 | ||
Deferred tax liabilities | 9 | ||
Provisions | 16 | ||
Defined benefit obligations | 15 | ||
Other non-current liabilities | 17 | ||
Total non-current liabilities | |||
Current liabilities | |||
Trade and other payables | 17 | ||
Financial liabilities at fair value | 22 | ||
Current tax liabilities | |||
Loans | 19, 22 | ||
Lease liabilities | 19, 20, 22 | ||
Provisions | 16 | ||
Total current liabilities | |||
Total equity and liabilities |
EUR million | Note | 2022 | 2021 |
Cash flow from operating activities | |||
Net profit for the financial year | |||
Adjustments | |||
Depreciation, amortization and impairment losses | 11, 12, 20, 28 | ||
Profit/loss on sale of property, plant and equipment, subsidiaries and business operations | - | ||
Share of results in joint ventures | 28 | - | - |
Other adjustments | - | ||
Net financial expenses | 21 | ||
Income taxes | 9 | ||
Change in net working capital | |||
Change in current receivables | - | - | |
Change in current non-interest-bearing liabilities | - | - | |
Cash generated from operating activities before interests and taxes | |||
Interests received | |||
Interests paid | - | - | |
Other financial income received | |||
Other financial expenses paid | - | - | |
Dividends received | 28 | ||
Income taxes paid | - | - | |
Cash flow from operating activities |
EUR million | Note | 2022 | 2021 |
Cash flow from investing activities | |||
Capital expenditure | 11, 12 | - | - |
Disposal of subsidiaries and business operations, net of cash disposed | 26 | - | |
Proceeds from sale of property, plant and equipment | |||
Change in loan receivables | |||
Cash flow used in/from investing activities | - | ||
Cash flow from financing activities | |||
Dividends paid | - | - | |
Repurchase of own shares | - | - | |
Repayments of lease liabilities | 19, 20 | - | - |
Other short-term financing, net | 19 | - | - |
Repayments of long-term borrowings | 19 | - | - |
Cash flow used in financing activities | - | - | |
Change in cash and cash equivalents | - | ||
Cash and cash equivalents at the beginning of period | 24 | ||
Foreign exchange differences | - | ||
Change in cash and cash equivalents | - | ||
Cash and cash equivalents at the end of period |
Owners of the Parent company | ||||||||
EUR million | Note | Share capital | Share premium and other reserves | Own shares | Cumulative translation differences | Invested unrestricted equity reserve | Retained earnings | Total equity |
31 Dec 2021 | - | - | ||||||
Comprehensive income | ||||||||
Net profit for the period | — | — | — | — | — | |||
Other comprehensive income, net of tax | ||||||||
Remeasurements of the defined benefit plans, net of tax | — | — | — | — | — | |||
Translation differences | — | - | — | - | — | - | ||
Total comprehensive income | - | - | ||||||
Transactions with owners | ||||||||
Contributions and distributions | ||||||||
Share-based incentive plans | 8 | — | — | — | — | |||
Dividends | — | — | — | — | — | - | - | |
Repurchase of own shares | — | — | - | — | — | — | - | |
Total transactions with owners | — | — | - | — | — | - | - | |
31 Dec 2022 | - | - | ||||||
Owners of the Parent company | ||||||||||
EUR million | Note | Share capital | Share premium and other reserves | Own shares | Cumulative translation differences | Invested unrestricted equity reserve | Retained earnings | Total | Non- controlling interest | Total equity |
31 Dec 2020 | - | - | ||||||||
Comprehensive income | ||||||||||
Net profit for the financial year | — | — | — | — | — | |||||
Other comprehensive income, net of tax | ||||||||||
Remeasurements of the defined benefit plans, net of tax | — | — | — | — | — | - | - | — | - | |
Translation differences | — | - | — | — | - | — | ||||
Total comprehensive income | — | - | — | — | ||||||
Transactions with owners | ||||||||||
Contributions and distributions | ||||||||||
Share-based incentive plans | 8 | — | — | — | — | — | ||||
Dividends | — | — | — | — | — | - | - | 0.0 | - | |
Repurchase of own shares | — | — | - | — | — | — | - | — | - | |
Changes in ownership interests | ||||||||||
Acquisition of non-controlling interest without change in control | — | — | — | — | — | - | - | 0.0 | - | |
Total transactions with owners | — | — | — | — | - | - | 0.0 | - | ||
31 Dec 2021 | - | - | ||||||||
ACCOUNTING POLICIES | |||
The operating segments are reported in a manner consistent with the internal reporting provided to the Group Executive Management, which has been identified as Tietoevry’s chief operating decision maker being responsible for allocating resources and assessing performance of the operating segments as well as deciding on strategy. | |||
The Group Executive Management assesses the profitability of segments principally on the basis of adjusted operating profit (EBITA). Operating profit (EBIT) is, however, also an essential measure and is disclosed in this segment note as it is most consistent with the result reported in accordance with IFRS. Transactions between the segments are made on a market-terms basis. | |||
Eliminations include internal revenue between operating segments and Group function sales of internal services to the business. Non-allocated costs relate to Global management and Support functions and are shown separately in the operating profit (EBIT). | |||
EUR million | 2022 | 2021 | Change % |
Tietoevry Create | 847.9 | 756.3 | 12 |
Tietoevry Banking | 521.3 | 475.8 | 10 |
Tietoevry Care | 231.4 | 221.9 | 4 |
Tietoevry Industry | 272.6 | 303.4 | -10 |
Tietoevry Transform | 470.6 | 467.9 | 1 |
Tietoevry Connect | 879.9 | 907.5 | -3 |
Eliminations | -295.6 | -309.5 | -4 |
Group total | 2 928.1 | 2 823.4 | 4 |
EUR million | 2022 | 2021 | Change % |
Tietoevry Create | 90.2 | 88.6 | 2 |
Tietoevry Banking | 39.8 | 38.1 | 5 |
Tietoevry Care | 72.2 | 68.3 | 6 |
Tietoevry Industry | 51.9 | 149.8 | -65 |
Tietoevry Transform | 31.6 | 40.8 | -23 |
Tietoevry Connect | 21.1 | 38.5 | -45 |
Non-allocated costs | -40.2 | -42.1 | -5 |
Group total | 266.5 | 382.0 | -30 |
% | 2022 | 2021 | Change pp |
Tietoevry Create | 10.6 | 11.7 | -1 |
Tietoevry Banking | 7.6 | 8.0 | 0 |
Tietoevry Care | 31.2 | 30.8 | 0 |
Tietoevry Industry | 19.0 | 49.4 | -30 |
Tietoevry Transform | 6.7 | 8.7 | -2 |
Tietoevry Connect | 2.4 | 4.2 | -2 |
Operating margin (EBIT) | 9.1 | 13.5 | -4 |
EUR million | 2022 | 2021 |
Tietoevry Create | 18.3 | 16.0 |
Tietoevry Banking | 21.8 | 25.2 |
Tietoevry Care | 3.5 | 1.0 |
Tietoevry Industry | 2.5 | 5.0 |
Tietoevry Transform | 13.8 | 7.1 |
Tietoevry Connect | 1.8 | 6.1 |
Group total | 61.6 | 60.5 |
EUR million | 2022 | 2021 | Change % |
Finland | 640.2 | 639.2 | 0 |
Sweden | 947.3 | 947.2 | 0 |
Norway | 1 016.7 | 981.3 | 4 |
Other | 323.9 | 255.7 | 27 |
Group total | 2 928.1 | 2 823.4 | 4 |
EUR million | 31 Dec 2022 | 31 Dec 2021 | Change % |
Finland | 119.0 | 85.2 | 40 |
Sweden | 120.1 | 117.6 | 2 |
Norway | 368.4 | 433.5 | -15 |
Other | 28.3 | 31.3 | -10 |
Group total | 635.8 | 667.7 | -5 |
End of period | Average1) | ||||
2022 | 2021 | Change % | Share % | 2022 | |
Tietoevry Create | 8 989 | 8 653 | 4 | 37 | 8 871 |
Tietoevry Banking | 3 454 | 3 495 | -1 | 14 | 3 500 |
Tietoevry Care | 1 480 | 1 346 | 10 | 6 | 1 425 |
Tietoevry Industry | 1 682 | 1 819 | -8 | 7 | 1 703 |
Tietoevry Transform | 3 271 | 3 395 | -4 | 13 | 3 381 |
Tietoevry Connect | 4 766 | 4 994 | -5 | 20 | 4 832 |
Group functions | 678 | 687 | -1 | 3 | 689 |
Group total | 24 320 | 24 389 | 0 | 100 | 24 401 |
End of period | Average | |||||
2022 | 2021 | Change % | Share % | 2022 | 2021 | |
Sweden | 4 029 | 4 286 | -6 | 17 | 4 097 | 4 321 |
Norway | 3 990 | 4 274 | -7 | 16 | 4 102 | 4 373 |
Finland | 3 134 | 3 130 | 0 | 13 | 3 151 | 3 102 |
India | 4 499 | 4 592 | -2 | 18 | 4 601 | 4 362 |
Czech Republic | 2 694 | 2 505 | 8 | 11 | 2 631 | 2 478 |
Ukraine | 2 037 | 2 123 | -4 | 8 | 2 135 | 1 996 |
Latvia | 1 072 | 999 | 7 | 4 | 1 041 | 970 |
China | 1 066 | 842 | 27 | 4 | 978 | 503 |
Poland | 776 | 710 | 9 | 3 | 720 | 734 |
Other | 1 023 | 928 | 10 | 4 | 947 | 985 |
Group total | 24 320 | 24 389 | 0 | 100 | 24 401 | 23 824 |
Onshore countries | 11 687 | 12 192 | -4 | 48 | 11 869 | 12 296 |
Offshore countries | 12 633 | 12 197 | 4 | 52 | 12 533 | 11 528 |
Group total | 24 320 | 24 389 | 0 | 100 | 24 401 | 23 824 |
EUR million | 2022 | 2021 | Change % |
Tietoevry Create | 6.7 | 8.0 | -16 |
Tietoevry Banking | 4.8 | 4.1 | 15 |
Tietoevry Care | 0.9 | 0.7 | 31 |
Tietoevry Industry | 0.6 | 1.0 | -40 |
Tietoevry Transform | 1.6 | 0.5 | > 100 |
Tietoevry Connect | 40.9 | 43.4 | -6 |
Group functions | 48.4 | 53.5 | -10 |
Group total | 103.8 | 111.2 | -7 |
EUR million | 2022 | 2021 | Change % |
Tietoevry Create | 0.1 | 0.3 | -56 |
Tietoevry Banking | 2.8 | 3.3 | -17 |
Tietoevry Care | 1.6 | 0.9 | 85 |
Tietoevry Industry | 0.3 | 1.1 | -73 |
Tietoevry Transform | 0.2 | 0.1 | 70 |
Tietoevry Connect | 6.4 | 4.1 | 54 |
Group functions | 0.4 | 1.8 | -79 |
Group total | 11.7 | 11.6 | 1 |
EUR million | 2022 | 2021 | Change % |
Tietoevry Create | 10.1 | 10.5 | -4 |
Tietoevry Banking | 21.6 | 21.7 | -1 |
Tietoevry Care | 0.2 | 0.2 | -4 |
Tietoevry Industry | 6.2 | 6.3 | -1 |
Tietoevry Transform | — | — | — |
Tietoevry Connect | 8.7 | 8.7 | 0 |
Group functions | — | — | — |
Group total | 46.7 | 47.3 | -1 |
ACCOUNTING POLICIES | |||
Revenue is measured based on the consideration to which the Group expects to be entitled in a contract with a customer and excludes consideration collected on behalf of third parties. The Group recognizes revenue when it transfers control of a good or service to a customer. | |||
The Group typically provides customers with a variety of comprehensive services. The individual service delivery contracts are often structured under a common frame contract where general terms for the service delivery to the customer are defined. The content of the delivery, performance obligations and pricing, are defined in the service delivery contracts. Management judgement is used to determine the basis for the revenue recognition; either an individual service delivery contract or a group of combined contracts. | |||
Revenue from service contracts is based on service volumes or time and materials and the performance obligations are recognized over the accounting period in which the services are rendered or project is delivered. The services are generally satisfied and the control transferred to the customer over time given that either the customer simultaneously receives and consumes the benefits provided by the Group, or the Group’s performance does not create an asset with an alternative use for the Group, in which case there is an enforceable right to payment for work completed to date. | |||
In the majority of the businesses providing continuous services, time and material projects and consulting, the performance obligations satisfied are invoiced on a monthly basis. At the time of invoicing, a receivable is recognized by the Group as this represents the point in time at which the right to consideration becomes unconditional, as only the passage of time is required before payment is due. The standard payment term is 30 days according to the Group’s Credit Policy. | |||
Goods, typically distinct licenses, that provide a right to use the software, are invoiced on delivery. The license revenue is recognized at a point in time when the license is delivered, the legal title has passed, the customer has accepted the license and has access to the licensed software. Distinct licenses, that provide a right to access the software, are recognized over the contract period. Contract assets or liabilities do not typically arise in the businesses described above. | |||
For contracts comprising fixed-price projects, revenue is recognized based on the actual service provided by the reporting date as a proportion of the total services to be provided. This is determined based on the cost of actual labour hours spent relative to the total expected cost of labour hours, as it best reflects the transfer of control to the customer. Estimates of revenues, costs or progress towards completion are revised if circumstances change and any resulting increases or decreases in estimated revenues or costs are reflected in profit or loss in the period in which the circumstances that give rise to the revision become known by the management. Invoicing and customer payments in the fixed-price projects follow the payment schedule defined in the customer contract. If the services rendered by the Group exceed the payment, a contract asset is recognized, and if the payments exceed the services rendered, a contract liability is recognized. | |||
The customer contracts of the Group typically comprise several of the business models described above. The most appropriate presentation on how the nature, amount, timing and uncertainty of revenue and cash flows are affected by economic factors is considered to be the disaggregation of sales from long-term fixed-price contracts by segment represents the revenue from contracts for which the risks are different compared to other contracts with customers. | |||
Some contracts include delivery of hardware together with a variety of services from the Group. Hardware is usually provided by another service provider. The installation of hardware is simple, does not include an integration service from the Group and could be performed by another party. It is, therefore, accounted for as a separate performance obligation. In these contracts, Tietoevry acts as an agent, if the Group does not obtain control of the hardware provided by another party before it is transferred to the customer, or as a principal if the control is obtained. | |||
Where the contracts include multiple performance obligations, the transaction price is allocated to each performance obligation based on the stand-alone selling prices, which are observable from the contracts and represent prices for services rendered in similar circumstances to similar customers. Revenue from contracts granting a discount retrospectively to the customer is recognized based on the price specified in the contract, net of the estimated discounts. Discounts are estimated based on management's experience of the earlier purchases of the customers under similar contracts. This estimation is regularly updated during the contract period. Revenue is only recognized to the extent that it is highly probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is subsequently resolved. | |||
In settlement agreement cases, consideration paid to customers is reduced from revenue when a settlement agreement is signed with the customer. Consideration received from customers is recognized as revenue or other operating income depending on the facts and circumstances. | |||
The Group grants assurance type of warranties which guarantee that the delivery complies with agreed specifications. These are accounted for in accordance with IAS 37 Provisions, Contingent Liabilities and Contingent Assets. | |||
The Group does not have any contracts where the period between the transfer of the promised goods or services to the customer and payment by the customer exceeds one year. Consequently, the Group does not adjust any of the transaction prices for the time value of money. | |||
The Group capitalizes material costs of set-up activities related to transition or implementation projects in the initial phase of continuous operating service contracts, when the criteria for capitalization according to IFRS 15 are met. Management judgement has been used when developing an internal guidance on what kind of tasks are defined as set-up activities in the Group. The set-up activities do not result in the transfer of a promised good or service and are not identified as a performance obligation to the customer. The capitalized costs of a contract are amortized during the period when the revenue for related continuous operating service contract is recognized. | |||
EUR million | Note | 31 Dec 2022 | 31 Dec 2021 | 1 Jan 2021 |
Trade receivables | 14 | 408.9 | 372.8 | 358.9 |
Contract assets | 14 | 52.0 | 52.5 | 50.1 |
Contract liabilities, non-current1) | 17 | 16.9 | 29.2 | 29.4 |
Contract liabilities, current1) | 17 | 67.2 | 73.5 | 74.7 |
EUR million | 2022 | 2021 |
Capitalized set-up costs on 31 Dec | 11.8 | 21.2 |
Amortization of capitalized set-up costs | 8.4 | 6.6 |
ACCOUNTING POLICIES | |||
Government grants | |||
Government grants are recognized as other operating income on a systematic basis over the periods necessary to match them with the related costs that they are intended to compensate. | |||
Research and development costs | |||
Research costs are expensed when incurred. Development costs related to major new software products are capitalized as intangible assets when it is probable that the development will generate future economic benefits for the Group, and certain criteria related to commercial and technological feasibility are met. Development costs comprise service and solution development focusing on, for example, industry-specific software, customer experience management and security services, as well as cloud services. Additionally, the costs for related internal development, e.g. automation in infrastructure services, are included in development costs. | |||
EUR million | 2022 | 2021 |
Gain on sale of tangible assets, subsidiaries and business operations | 1.4 | 104.1 |
Change in fair value of derivatives | 9.2 | 7.4 |
Joint venture management fees | 1.3 | 1.6 |
Other1) | 38.3 | 11.9 |
Total | 50.2 | 125.1 |
EUR million | 2022 | 2021 |
Information and communication technology1) | 231.1 | 238.0 |
Premises related costs | 51.3 | 44.4 |
Professional services and marketing | 43.0 | 42.5 |
Other operating expenses | 61.1 | 27.0 |
Total | 386.7 | 352.0 |
EUR million | 2022 | 2021 |
Audit fees | 1.3 | 1.3 |
Audit related | 0.1 | 0.2 |
Tax advisory | 0.1 | 0.1 |
Other services | 0.4 | 0.2 |
Total | 1.9 | 1.8 |
ACCOUNTING POLICIES | |||
Employee benefits are recognised in the period in which services are rendered by the employees. Termination benefits are recognised at the time an agreement between the Group and the employee | |||
Share-based incentive plans | |||
Tietoevry has share-based incentive plans for its key employees which are accounted for as equity- settled. The plans are valued at fair value based on the market price of Tietoevry shares at the grant date and recognized as an employee benefit expense during the vesting period with a corresponding entry in equity. At each reporting date, the number of shares that are expected to vest from the Group’s share-based incentive plans is revised. As part of this evaluation, the changes in the forecasted performance of the Group, the expected turnover of the personnel participating in the plans and other information impacting the number of shares to vest, is taken into consideration. Any adjustments to the initial estimates is recognized in profit or loss and a corresponding adjustment is | |||
EUR million | 2022 | 20212) |
Wages and salaries1) | 1 247.9 | 1 174.3 |
Post-employment benefits | ||
Defined contribution plans | 100.1 | 104.5 |
Defined benefit plans | -2.1 | 1.5 |
Other benefits | 23.8 | 20.2 |
Other pay-related statutory social costs | 219.7 | 217.8 |
Share-based payments | 6.9 | 8.7 |
Other personnel expenses | 0.8 | 0.0 |
Total | 1 597.2 | 1 527.0 |
2022 | 2021 | |||
EUR thousand | President and CEO | Leadership team | President and CEO | Leadership team |
Salaries and benefits | 853.5 | 3 079.9 | 842.3 | 3 938.1 |
Bonuses1) | 698.5 | 1 053.4 | 484.4 | 1 224.6 |
Share-based payments | 514.4 | 906.2 | 922.2 | 1 808.4 |
Statutory pensions | 136.5 | 356.6 | 250.3 | 483.4 |
Supplementary pensions | 205.1 | 286.3 | 205.1 | 354.1 |
Total | 2 408.0 | 5 682.4 | 2 704.3 | 7 808.6 |
EUR thousand | 2022 | 2021 |
Board members at 31 Dec 2022 | ||
Tomas Franzén, Chairperson Board and RC | 169.3 | 168.2 |
Timo Ahopelto, Deputy Chairperson | 99.6 | 98.4 |
Liselotte Hägertz Engstam | 79.7 | 85.4 |
Harri-Pekka Kaukonen, Chairperson ARC | 102.9 | 109.4 |
Angela Mazza Teufer | 64.1 | 61.8 |
Katharina Mosheim | 78.9 | 70.6 |
Niko Pakalén | 86.1 | 82.2 |
Endre Rangnes | 78.1 | 79.8 |
Leif Teksum1) | 2.4 | 78.2 |
Rohan Haldea2) | — | 60.2 |
Salim Nathoo3) | — | 70.2 |
Tommy Sander Aldrin, personnel rep.1) | — | 15.0 |
Ola Hugo Jordhøy, personnel rep.1) | — | 15.0 |
Anders Palklint, personnel rep.1) | — | 15.0 |
Robert Spinelli, personnel rep.4) | 15.0 | — |
Ilpo Waljus, personnel rep. | 15.0 | 15.0 |
Total | 791.1 | 1 024.4 |
Performance Share Plan | |||
2020–2022 | 2021–2023 | 2022–2024 | |
Plan launched | 18 December 2019 | 16 February 2021 | 16 February 2022 |
Performance period | 2020–2022 | 2021–2023 | 2022–2024 |
Vesting conditions | Total Shareholder Return of Tietoevry share (TSR) and Tietoevry's Earnings per Share (EPS). Valid employment or director agreement of a key employee upon the reward payment. | Total Shareholder Return of Tietoevry share (TSR), strategic target related to Tietoevry's growth and Tietoevry's Earnings per Share (EPS). Valid employment or director agreement of a key employee upon the reward payment. | Relative and absolute Total Shareholder Return of Tietoevry share (TSR), Revenue growth and ESG target. Valid employment or director agreement of a key employee upon the reward payment. |
Exercised | In shares and cash in 2023 | In shares and cash in 2024 | In shares and cash in 2025 |
Number of participants on 31 Dec 2022 | 156 | 99 | 523 |
Other | On 31 Dec 2022, rewards to be paid correspond to the value of approximate number of 521 292 Tietoevry gross shares. | On 31 Dec 2022, rewards to be paid correspond to the value of approximate number of 464 180 Tietoevry gross shares. | On 31 Dec 2022, rewards to be paid correspond to the value of approximate number of 980 904 Tietoevry gross shares. |
Restricted Share Plan | |||
2020–2022 | 2021–2023 | 2022–2024 | |
Plan launched | 18 December 2019 | 16 February 2021 | 16 February 2022 |
Vesting period | 2020–2022 | 2021–2023 | 2022–2024 |
Vesting conditions | Valid employment or director agreement of a key employee upon the reward payment. | ||
Exercised | In shares and cash in 2023 | In shares and cash in 2024 | In shares and cash in 2025 |
Number of participants on 31 Dec 2022 | 371 | 421 | 157 |
Other | On 31 Dec 2022, rewards to be paid correspond to the value of approximate number of 221 352 Tietoevry gross shares. | On 31 Dec 2022, rewards to be paid correspond to the value of approximate number of 216 680 Tietoevry gross shares. | On 31 Dec 2022, rewards to be paid correspond to the value of approximate number of 61 800 Tietoevry gross shares. |
EUR million | 2022 | 2021 |
Equity-settled share-based incentive plans | 6.9 | 8.7 |
Social costs settled in cash1) | 1.3 | 1.4 |
Total | 8.2 | 10.1 |
ACCOUNTING POLICIES | |||
Tax expense for the period includes current taxes of the Group companies based on taxable profit for the year, together with tax adjustments for previous years and changes in deferred taxes. Tax is recognized in the income statement, except to the extent that it relates to items recognized in other comprehensive income or directly in equity, in which case the related income tax is also recognized in other comprehensive income or directly in equity, respectively. The share of results in joint ventures is reported in the income statement based on the net result and thus, including the income tax effect. | |||
Deferred income tax is recognized, using the liability method, on temporary differences between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements as well as on tax loss carry forwards. Deferred income tax is determined using the tax rates and laws which have been enacted or substantively enacted at the reporting date and are expected to apply when the related deferred income tax asset is realized or the deferred income tax liability is settled. Deferred taxes are not recognized on temporary differences related to investments in subsidiaries to | |||
A deferred tax asset is recognized only to the extent that it is probable that future taxable profits will be available against which the asset can be utilized. The deferred tax assets and liabilities arising from consolidation are recognized in the consolidated statement of financial position if it is probable that the related tax effects will occur. | |||
ACCOUNTING ESTIMATES AND JUDGEMENTS | |||
At each reporting date, management estimates the amount of probable future taxable profits against which unused tax losses can be utilized. As the actual profits may differ from the forecasts, the change will affect the taxes in future periods. | |||
The group operates globally and is, therefore subject to changing tax laws in multiple jurisdictions. The interpretation of tax legislation requires management judgement, and the applied interpretations may include uncertainties. | |||
EUR million | 2022 | 2021 |
Current taxes | 43.7 | 48.9 |
Change of deferred taxes | 5.8 | 7.3 |
Taxes for prior years | 4.7 | 6.0 |
Total | 54.2 | 62.2 |
Reconciliation of income tax expense | ||
Profit before taxes | 242.8 | 353.8 |
Tax calculated at the domestic corporation tax rate of 20% | 48.6 | 70.8 |
Effect of different tax rates in foreign subsidiaries | 2.4 | 3.8 |
Taxes for prior years | 4.7 | 6.0 |
Deferred taxes from previous year | -4.9 | -4.2 |
Tax effect of non-deductible expenses and tax exempt income | 2.3 | -16.3 |
Tax on foreign dividend distribution | 2.9 | 4.1 |
Other items | -1.8 | -2.0 |
Total | 54.2 | 62.2 |
Effective tax rate, % | 22.3 | 17.6 |
EUR million | 31 Dec 2022 | 31 Dec 2021 |
Deferred tax assets | 14.6 | 19.1 |
Deferred tax liabilities | 10.7 | 9.1 |
Net deferred tax asset | 3.9 | 10.0 |
EUR million | 1 Jan 2022 | Charged to income statement | Charged to other comprehensive income | Other changes | 31 Dec 2022 |
Deferred tax asset | |||||
Provisions | 3.6 | -0.4 | — | -0.2 | 3.0 |
Employee benefits | 11.8 | -0.7 | -0.4 | -0.5 | 10.2 |
Depreciation difference | 7.7 | 3.2 | — | -0.1 | 10.8 |
Other temporary difference | 9.8 | -1.6 | — | -0.1 | 8.1 |
Revenue recognition | 9.5 | -2.8 | — | -0.4 | 6.3 |
Tax losses carried forward | 49.6 | -9.8 | — | -0.8 | 39.0 |
Total gross | 92.0 | -12.1 | -0.4 | -2.1 | 77.4 |
Offset against deferred tax liabilities | -72.9 | -62.8 | |||
Total net | 19.1 | 14.6 | |||
Deferred tax liability | |||||
Intangible assets | 64.1 | -14.4 | — | -1.3 | 48.4 |
Untaxed reserves | 9.5 | 2.0 | — | -0.8 | 10.7 |
Other temporary difference | 8.4 | 6.1 | — | -0.1 | 14.4 |
Total gross | 82.0 | -6.3 | — | -2.2 | 73.5 |
Offset against deferred tax assets | -72.9 | -62.8 | |||
Total net | 9.1 | 10.7 | |||
Net deferred tax asset | 10.0 | -5.8 | -0.4 | 0.1 | 3.9 |
EUR million | 1 Jan 2021 | Charged to income statement | Charged to other comprehensive income | Acquisitions and disposals | Other changes | 31 Dec 2021 |
Deferred tax asset | ||||||
Provisions | 4.8 | -0.9 | — | -0.6 | 0.3 | 3.6 |
Employee benefits | 12.1 | -1.6 | 0.4 | — | 0.9 | 11.8 |
Depreciation difference | 11.4 | -3.8 | — | — | 0.1 | 7.7 |
Other temporary difference | 8.4 | 1.2 | — | — | 0.2 | 9.8 |
Revenue recognition | 9.5 | -0.4 | — | — | 0.4 | 9.5 |
Tax losses carried forward | 57.4 | -9.7 | — | — | 1.9 | 49.6 |
Total gross | 103.6 | -15.2 | 0.4 | -0.6 | 3.8 | 92.0 |
Offset against deferred tax liabilities | -68.0 | -72.9 | ||||
Total net | 35.6 | 19.1 | ||||
Deferred tax liability | ||||||
Intangible assets | 72.1 | -10.8 | — | — | 2.8 | 64.1 |
Untaxed reserves | 13.0 | 3.4 | — | — | -6.9 | 9.5 |
Other temporary difference | 2.7 | -0.5 | — | -1.0 | 7.2 | 8.4 |
Total gross | 87.8 | -7.9 | — | -1.0 | 3.1 | 82.0 |
Offset against deferred tax assets | -68.0 | -72.9 | ||||
Total net | 19.8 | 9.1 | ||||
Net deferred tax asset | 15.8 | -7.3 | 0.4 | 0.4 | 0.7 | 10.0 |
ACCOUNTING POLICIES | |||
Basic Earnings per share (EPS) is calculated by dividing the net profit attributable to the shareholders of the Parent company by the weighted average number of shares in issue during the year, excluding shares purchased by Tietoevry and held as own shares. | |||
Diluted earnings per share is calculated by adjusting the weighted average number of shares outstanding during the year with the shares estimated to be delivered based on the share-based incentive plans. | |||
2022 | 2021 | |
Net profit for the financial year attributable to owners of the Parent company (EUR million) | 188.6 | 291.6 |
Earnings per share (EUR) | ||
Basic | 1.59 | 2.46 |
Diluted | 1.59 | 2.46 |
Weighted average number of shares during the year | ||
Basic | 118 405 657 | 118 408 223 |
Effect of dilutive share-based incentive plans | 203 952 | 276 585 |
Diluted | 118 609 609 | 118 684 808 |
ACCOUNTING POLICIES | |||
Intangible assets other than goodwill are recognized initially at cost. An intangible asset is recognized only if it is probable that the future economic benefits attributable to the asset will flow to the Group and the cost of the asset can be measured reliably. All other costs are expensed as incurred. | |||
After initial recognition, intangible assets are measured at cost less amortizations and accumulated impairment losses. Intangible assets are amortized over their useful lives with the straight-line method. Assets that are subject to amortization are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. If the carrying amount of the intangible asset exceeds its recoverable amount, an impairment loss equal to the difference is recognized in profit or loss. | |||
Development costs related to major new software products are capitalized as intangible assets when it is probable that the development will generate future economic benefits for the Group, and certain criteria related to commercial and technological feasibility are met. Development projects are analysed individually to determine the moment when the project has reached a milestone after which capitalization of development costs can start. Capitalization is subject to CFO's approval. Only costs which are directly attributable to the development are capitalised. | |||
Subsequent to initial recognition, these costs are measured at cost less accumulated amortization and impairment losses. The amortization period for internally developed software depends on the technology renewal cycle and contract duration. Internally developed software for which amortization has not yet started are tested for impairment on an annual basis by comparing the asset's carrying amount with its recoverable amount. If the carrying amount exceeds the recoverable amount, an impairment loss equal to the difference is recognized in profit or loss. | |||
Intangible assets acquired in business combinations are measured at fair value at the acquisition date. These are usually customer or technology related and have finite useful lives. | |||
Gains and losses on disposal of intangible assets are included in other operating income and expenses. | |||
Years | |
Software acquired separately | 3 |
Other intangible assets | 3–10 |
Technology related intangible assets recognized at fair value from acquisitions | 3–15 |
Customer related intangible assets recognized at fair value from acquisitions | 2–10 |
Trademark recognized at fair value from acquisitions | 6 |
Internally developed software (capitalized development costs) | 5–15 |
Goodwill | |||
Goodwill arising on a business combination represents the excess of the aggregate of the consideration transferred, the amount of non-controlling interests in the acquiree and previously held equity interest in the acquiree over the fair value of the Group’s share of the identifiable net assets acquired. Goodwill is measured at cost less accumulated impairment losses. It is not amortized, but tested for impairment at least annually or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. For the purpose of impairment testing, goodwill is allocated to the operating segments of the Group, which are the cash generating units (CGU) expected to benefit from the synergies of the business combination. If the carrying amount of goodwill allocated to the operating segments exceeds its recoverable amount, an impairment loss equal to the difference is recognized in profit or loss. The recoverable amount is the higher of the value in use represented by the net present value of future cash flows and the fair value | |||
In respect of joint ventures, goodwill is included in the carrying amount of the investment. | |||
ACCOUNTING ESTIMATES AND JUDGEMENTS | |||
Estimates are made when determining the fair values of assets acquired in a business combination. The valuation requires management to determine the appropriate valuation technique and inputs for fair value measurements, such as discount rate. | |||
Determining whether goodwill is impaired requires an estimation of the value-in-use of the cash- generating units (CGU) to which goodwill has been allocated. The value-in-use calculation requires management to estimate the future cash flows expected to arise from the CGUs and an appropriate discount rate to calculate present value. | |||
While management believes that the used estimates and assumptions are sufficiently reasonable, there are uncertainties which could materially affect the valuations. | |||
Tietoevry has reorganized its reporting structure in 2022 and reallocated the goodwill to the new CGUs which are the operating segments of the Group. The reallocation of the goodwill has required management judgement. | |||
EUR million | Goodwill | Software acquired separately | Intangible assets recognized from acquisitions1) | Internally developed software2) | Other | Advance payments | Total |
Acquisition cost 1 Jan 2022 | 1 943.7 | 49.6 | 308.6 | 285.3 | 38.2 | 3.5 | 2 628.9 |
Additions | — | 2.7 | — | 37.2 | 0.9 | 2.7 | 43.5 |
Disposals | — | -25.2 | — | — | -9.7 | -0.7 | -35.7 |
Reclassifications | — | 3.6 | — | -1.9 | 0.1 | -2.2 | -0.5 |
Translation differences | -97.1 | -1.1 | -17.3 | -12.2 | -0.1 | -0.0 | -128.0 |
Acquisition cost 31 Dec 2022 | 1 846.5 | 29.5 | 291.3 | 308.3 | 29.3 | 3.3 | 2 508.2 |
Accumulated amortization and impairments 1 Jan 2022 | — | -42.5 | -115.4 | -103.3 | -35.3 | -0.7 | -297.3 |
Disposals | — | 25.2 | — | — | 9.7 | 0.7 | 35.7 |
Amortization | — | -6.0 | -46.7 | -4.8 | -0.9 | — | -58.5 |
Impairments | — | — | — | -18.7 | — | — | -18.7 |
Reclassifications | — | -0.4 | — | — | 0.3 | — | 0.0 |
Translation differences | — | 1.0 | 8.5 | 4.3 | 0.1 | — | 13.9 |
Accumulated amortization and impairments 31 Dec 2022 | — | -22.6 | -153.6 | -122.6 | -26.1 | 0.0 | -324.9 |
Carrying value 1 Jan 2022 | 1 943.7 | 7.1 | 193.2 | 182.0 | 2.8 | 2.8 | 2 331.6 |
Carrying value 31 Dec 2022 | 1 846.5 | 6.9 | 137.7 | 185.7 | 3.2 | 3.3 | 2 183.3 |
EUR million | Goodwill | Software acquired separately | Intangible assets recognized from acquisitions1) | Internally developed software2) | Other | Advance payments | Total |
Acquisition cost 1 Jan 2021 | 1 974.4 | 48.2 | 301.7 | 240.0 | 40.3 | 1.3 | 2 605.9 |
Additions | — | 5.0 | — | 42.6 | 1.3 | 2.7 | 51.7 |
Disposals | -77.6 | -5.0 | -2.7 | -6.0 | -3.8 | — | -95.1 |
Reclassifications | — | 1.2 | — | -0.9 | 0.0 | -0.4 | -0.1 |
Translation differences | 46.9 | 0.2 | 9.6 | 9.6 | 0.3 | -0.0 | 66.6 |
Acquisition cost 31 Dec 2021 | 1 943.7 | 49.6 | 308.6 | 285.3 | 38.2 | 3.5 | 2 628.9 |
Accumulated amortization and impairments 1 Jan 2021 | — | -42.4 | -67.8 | -97.3 | -38.3 | -0.7 | -246.6 |
Disposals | — | 5.0 | 2.1 | 3.8 | 3.7 | — | 14.6 |
Amortization | — | -4.5 | -47.3 | -6.6 | -0.4 | — | -58.9 |
Reclassifications | — | -0.4 | — | 0.5 | 0.0 | — | 0.1 |
Translation differences | — | -0.2 | -2.4 | -3.7 | -0.3 | 0.0 | -6.5 |
Accumulated amortization and impairments 31 Dec 2021 | — | -42.5 | -115.4 | -103.3 | -35.3 | -0.7 | -297.3 |
Carrying value 1 Jan 2021 | 1 974.4 | 5.8 | 233.9 | 142.7 | 1.9 | 0.5 | 2 359.3 |
Carrying value 31 Dec 2021 | 1 943.7 | 7.1 | 193.2 | 182.0 | 2.8 | 2.8 | 2 331.6 |
EUR million | 31 Dec 2022 | 31 Dec 2021 |
Tietoevry Create | 575.5 | 600.8 |
Tietoevry Banking | 325.9 | 344.6 |
Tietoevry Care | 273.5 | 289.1 |
Tietoevry Industry | 197.5 | 208.8 |
Tietoevry Transform | 171.1 | 180.5 |
Tietoevry Connect | 303.0 | 319.9 |
Total | 1 846.5 | 1 943.7 |
2022 | Five-year period 2023–2027 | |
Terminal growth rate % | Pre-tax WACC % | |
Tietoevry Create | 1.0 | 11.8 |
Tietoevry Banking | 1.0 | 9.0 |
Tietoevry Care | 1.0 | 8.7 |
Tietoevry Industry | 1.0 | 8.8 |
Tietoevry Transform | 1.0 | 8.9 |
Tietoevry Connect | 1.0 | 8.7 |
ACCOUNTING POLICIES | |||
Property, plant and equipment are measured at cost less accumulated depreciation and impairment losses. | |||
Land is not depreciated. Property, plant and equipment acquired in business combinations are measured at fair value at the acquisition date. Depreciation is recognized according to plan based on the estimated economic lives of the individual assets and accounted for in accordance with the straight-line method. The assets' residual useful lives are reviewed, and adjusted if appropriate, at each reporting date. | |||
Assets that are subject to depreciation are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. If the carrying amount of the asset exceeds its recoverable amount, an impairment loss equal to the difference is recognized in profit or loss. | |||
The group applies the following useful lives: | |||
Years | |
Buildings and structures | 25–40 |
Data processing equipment1) | 1–5 |
Other machinery and equipment | 5 |
Other tangible assets | 5 |
EUR million | Land | Buildings and structures | Machinery and equipment | Other tangible assets | Advance payments and work in progress | Total |
Acquisition cost 1 Jan 2022 | 1.2 | 3.8 | 408.3 | 61.5 | 12.7 | 487.5 |
Additions | — | — | 29.4 | 4.5 | 16.2 | 50.0 |
Disposals | — | — | -50.3 | -1.5 | -1.1 | -52.9 |
Reclassifications | — | — | 10.6 | 1.9 | -8.3 | 4.1 |
Translation differences | — | — | -12.3 | -1.7 | -0.3 | -14.3 |
Acquisition cost 31 Dec 2022 | 1.2 | 3.8 | 385.6 | 64.7 | 19.1 | 474.4 |
Accumulated depreciation and impairments 1 Jan 2022 | — | -2.0 | -356.9 | -40.3 | -0.9 | -400.1 |
Disposals | — | — | 49.1 | 1.5 | 0.9 | 51.6 |
Depreciation | — | -0.1 | -29.9 | -7.4 | — | -37.4 |
Impairments | — | — | — | — | — | — |
Reclassifications | — | — | -3.5 | -0.1 | 0.0 | -3.6 |
Translation differences | — | — | 10.9 | 1.4 | — | 12.3 |
Accumulated depreciation and impairments 31 Dec 2022 | — | -2.1 | -330.3 | -44.9 | 0.0 | -377.2 |
Carrying value 1 Jan 2022 | 1.2 | 1.8 | 51.4 | 21.2 | 11.8 | 87.4 |
Carrying value 31 Dec 2022 | 1.2 | 1.7 | 55.4 | 19.8 | 19.1 | 97.2 |
EUR million | Land | Buildings and structures | Machinery and equipment | Other tangible assets | Advance payments and work in progress | Total |
Acquisition cost 1 Jan 2021 | 1.2 | 3.8 | 398.8 | 72.5 | 8.0 | 484.3 |
Additions | — | — | 19.1 | 0.7 | 10.4 | 30.2 |
Disposals | — | — | -30.0 | -1.4 | -0.1 | -31.5 |
Reclassifications | — | — | 17.2 | -10.7 | -5.7 | 0.8 |
Translation differences | — | — | 3.3 | 0.4 | 0.0 | 3.6 |
Acquisition cost 31 Dec 2021 | 1.2 | 3.8 | 408.3 | 61.5 | 12.7 | 487.5 |
Accumulated depreciation and impairments 1 Jan 2021 | — | -1.9 | -340.3 | -44.3 | -0.9 | -387.4 |
Disposals | — | — | 29.6 | 1.4 | — | 31.0 |
Depreciation | — | -0.1 | -33.3 | -6.7 | — | -40.0 |
Impairments | — | — | 0.0 | — | — | 0.0 |
Reclassifications | — | — | -10.3 | 9.5 | 0.0 | -0.8 |
Translation differences | — | — | -2.6 | -0.3 | — | -2.8 |
Accumulated depreciation and impairments 31 Dec 2021 | — | -2.0 | -356.9 | -40.3 | -0.9 | -400.1 |
Carrying value 1 Jan 2021 | 1.2 | 1.9 | 58.4 | 28.2 | 7.1 | 96.9 |
Carrying value 31 Dec 2021 | 1.2 | 1.8 | 51.4 | 21.2 | 11.8 | 87.4 |
ACCOUNTING POLICIES | |||
Inventories are measured at the lower of cost and net realisable value. Cost is determined based on average cost and net realisable value represents the estimated selling price under normal commercial conditions less estimated costs of sale. | |||
ACCOUNTING POLICIES | |||
Trade receivables are initially recognised at fair value and subsequently at amortized cost less expected credit loss allowance (ECL). Tietoevry has elected to use the practical expedient and calculate lifetime ECL based on a pre-defined allowance matrix with customer segment specific credit characteristics, based on the following criteria: •Country Group (Finland, Sweden, Norway, Other European Union countries, Other countries) •Customer Industry Group (Financial Services, Public Healthcare & Welfare, Industrial customer Services) •Balance due status (Not yet due, overdue 1–7 days, 8–30 days, 31–60 days, 61–90 days, over 90 days) | |||
Lifetime ECL represents the expected credit losses that will result from all possible default events over the expected life of a financial instrument. Default is defined as 90 days past due or a write off event, due to inability to collect debt. | |||
For each segment, the ECL rate (expressed as a percentage) indicates the historical average defaults identified during the past three years and also the Group’s assessment of the possible impact from changes in the overall economic environment in which its customers operate. These collective allowances can be increased if the customer has filed for bankruptcy but has not yet registered the fact or if there are any facts or circumstances indicating that the customer’s credit risk is above industry/country average. | |||
No ECL is calculated for the portion of trade receivables, where the credit risk is covered by collateral, such as credit insurance. When calculating ECL for contract assets, Tietoevry uses the ECL rate set for “not yet due” invoices in the allowance matrix. Trade receivables under business model sell are accounted at fair value through profit or loss (FVTPL) and, therefore, those are not subject to ECL provisions. | |||
Trade receivables are permanently written off when there is no reasonable expectation to recovery. Subsequent recoveries of amounts previously written off are credited to income statement. Other interest-bearing receivables are initially recognized at fair value and subsequently at amortized cost during the contract period. The carrying amount of the trade and other receivables approximate to their fair values due to their short-term nature. | |||
EUR million | 31 Dec 2022 | 31 Dec 2021 |
Non-current | ||
Prepaid expenses and accrued income | 9.0 | 12.7 |
Other | 11.4 | 22.6 |
Total | 20.4 | 35.4 |
Current | ||
Trade receivables at amortized cost | 408.9 | 372.8 |
Prepaid expenses and accrued income | ||
Contract assets | 52.0 | 52.5 |
Licence fees | 30.6 | 30.6 |
Other prepaid expenses | 28.2 | 34.2 |
Other interest-bearing receivables | 13.6 | 13.8 |
Other | 14.4 | 13.0 |
Total | 547.8 | 517.0 |
31 Dec 2022 | Not yet due | Overdue 1–7 days | Overdue 8–30 days | Overdue 31–60 days | Overdue 61–90 days | Overdue over 90 days | Grand Total |
EUR million | |||||||
Gross trade receivables subject to impairment | 227.9 | 16.4 | 1.4 | 3.2 | 0.5 | 2.3 | 251.7 |
Average expected credit loss rate applied | -0.12 % | -0.62 % | -1.49 % | -1.82 % | -3.71 % | -51.61 % | -0.66 % |
Collective loss allowance | -0.3 | -0.1 | -0.0 | -0.1 | -0.0 | -1.2 | -1.7 |
Individual loss allowance | -0.4 | -0.0 | — | -0.4 | -0.1 | -0.2 | -1.1 |
Total loss allowance | -0.6 | -0.1 | -0.0 | -0.4 | -0.1 | -1.4 | -2.7 |
Trade receivables net of ECL | 227.3 | 16.2 | 1.4 | 2.7 | 0.4 | 1.0 | 248.9 |
Trade receivables covered by collateral | 142.2 | 15.0 | 0.6 | 1.3 | 0.5 | 0.4 | 160.0 |
Total trade receivables at amortized cost | 369.5 | 31.2 | 2.0 | 4.0 | 0.9 | 1.4 | 408.9 |
31 Dec 2021 | Not yet due | Overdue 1–7 days | Overdue 8–30 days | Overdue 31–60 days | Overdue 61–90 days | Overdue over 90 days | Grand Total |
EUR million | |||||||
Gross trade receivables subject to impairment | 195.8 | 12.8 | 3.8 | 3.4 | 1.4 | 3.7 | 220.9 |
Average expected credit loss rate applied | -0.18% | -0.27% | -1.40% | -6.11% | -7.64% | -63.29% | -1.40% |
Collective loss allowance | -0.3 | — | -0.1 | -0.2 | -0.1 | -2.3 | -3.1 |
Individual loss allowance | — | — | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 |
Total loss allowance | -0.4 | -0.1 | -0.1 | -0.2 | -0.1 | -2.1 | -2.9 |
Trade receivables net of ECL | 195.4 | 12.7 | 3.8 | 3.2 | 1.3 | 1.6 | 218.0 |
Trade receivables covered by collateral | 131.8 | 17.0 | 0.2 | 0.8 | 0.6 | 4.3 | 154.7 |
Total trade receivables at amortized cost | 327.3 | 29.8 | 4.0 | 4.0 | 1.8 | 5.9 | 372.8 |
Not yet due | Not yet due | |
EUR million | 2022 | 2021 |
Contract assets | 52.1 | 52.6 |
Average ECL applied | -0.25% | -0.06% |
Collective loss allowance | -0.1 | — |
Net contract assets | 52.0 | 52.5 |
Trade receivables | Contract assets | |||
EUR million | 2022 | 2021 | 2022 | 2021 |
1 Jan | 2.9 | 4.2 | 0.0 | 0.0 |
Translation differences | -0.1 | 0.1 | — | — |
Impairment losses recognized | 3.7 | 3.2 | 0.1 | — |
Amounts written off this year as uncollectible | — | -0.2 | — | — |
Impairment losses reversed | -3.7 | -4.3 | — | — |
Disposed companies | -0.1 | -0.1 | — | — |
31 Dec | 2.7 | 2.9 | 0.1 | 0.0 |
ACCOUNTING POLICIES | |||
The fixed contributions to defined contribution plans are recognized as employee benefit expenses in the period to which they relate. The Group has no further legal or constructive payment obligations once the contributions have been paid. | |||
Defined benefit plans typically define an amount of post-employment benefit that an employee will receive on retirement, usually dependent on one or more factors such as age, years of service and compensation. Defined benefit plans are funded with payments to insurance companies. | |||
For defined benefit plans, the net liability recognized in the statement of financial position equals the present value of the defined benefit obligation at the closing date less the fair value of the plan assets. The present value of the defined benefit obligation is determined separately for each plan by independent actuaries using the projected unit credit method. The actuarial calculations include several financial and demographic assumptions and any change in these will impact the carrying amount and future expense of the defined benefit obligation. | |||
Current service costs, past service costs and gains or losses on settlements are recognized in employee benefit expenses. Net interest expense or income is recognized in financial items under interest expense or interest income. All remeasurements of the defined benefit liability or asset arising from experience adjustments and changes in actuarial assumptions are recognized directly in other comprehensive income. | |||
EUR million | 2022 | 2021 |
Service cost | ||
Current service cost | 2.7 | 3.4 |
Settlement gains | -6.9 | -1.9 |
Conversion costs | 2.1 | — |
Net interest | -0.2 | -0.3 |
Total | -2.3 | 1.1 |
Amounts recognized in other comprehensive income | ||
Remeasurement | ||
Gains (-)/losses (+) from change in demographic assumptions | 0.0 | 0.1 |
Gains (-)/losses (+) from change in financial assumptions | -4.5 | -1.4 |
Gains (-)/losses (+) from experience adjustments | -0.5 | 0.5 |
Gains (-)/losses (+) on plan assets | 3.0 | 2.7 |
Total | -2.0 | 1.9 |
Present value of defined benefit obligaton1) | Fair value of plan assets2) | Net liability | ||||
EUR million | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 |
1 Jan | 74.2 | 103.7 | -36.4 | -65.5 | 38.0 | 38.2 |
Current service cost | 2.7 | 3.3 | — | — | 2.7 | 3.3 |
Interest expense/income | 0.5 | 0.8 | -0.2 | -0.5 | 0.2 | 0.3 |
Employer contribution | — | — | -2.9 | -5.2 | -2.9 | -5.2 |
Benefits paid | -2.4 | -4.5 | 2.4 | 4.5 | — | — |
Curtailment and settlement | -35.2 | -28.9 | 28.4 | 27.0 | -6.9 | -1.9 |
Actuarial gains/losses | -5.1 | -0.7 | 3.1 | 2.7 | -2.0 | 2.0 |
Businesses acquired/divested | 0.2 | — | -0.1 | — | 0.1 | — |
Exchange rate differences | -1.9 | 0.6 | 0.6 | 0.7 | -1.4 | 1.3 |
31 Dec | 33.0 | 74.2 | -5.2 | -36.4 | 27.8 | 38.0 |
EUR million | 2022 | 2021 |
Defined benefit obligations | 28.4 | 38.7 |
Defined benefit plan assets | -0.6 | -0.7 |
Net liability | 27.8 | 38.0 |
2022 | 2021 | |||
EUR million | % | EUR million | % | |
In Sweden, plan assets are comprised as follows | ||||
Equity instruments | 0.2 | 19.8 | 2.1 | 26.6 |
Debt instruments | 0.5 | 41.8 | 3.2 | 40.8 |
Property | 0.1 | 9.8 | 0.7 | 8.9 |
Other | 0.4 | 28.6 | 1.9 | 23.7 |
Total | 1.2 | 100.0 | 7.9 | 100.0 |
% | 2022 | 2021 |
Finland | ||
Discount rate | 3.1 | 1.0 |
Future salary increases | 4.3 | 3.7 |
Future pension increases | 2.8 | 2.3 |
Inflation rate | 2.6 | 2.0 |
Sweden | ||
Discount rate | 3.7 | 1.9 |
Future salary increases | 2.0 | 2.2 |
Future pension increases | 2.0 | 2.2 |
Inflation rate | 2.0 | 2.2 |
Norway | ||
Discount rate | 3.0 | 1.9 |
Future salary increases | 3.5 | 2.8 |
Growth in the basic state pension (G) | 3.3 | 2.5 |
Change in assumption | Increase in assumption | Decrease in assumption | |
Impact on defined benefit obligation in Finland | |||
Discount rate | 0.5% | -7.3% | 8.1% |
Future pension increase | 0.5% | 7.6% | -6.9% |
Life expectancy | +1 year | 4.9% | |
Impact on defined benefit obligation in Sweden | |||
Discount rate | 0.5% | -11.9% | 13.4% |
Future salary increase | 0.5% | 15.5% | -14.4% |
Future pension increase | 0.5% | 9.9% | -9.2% |
Life expectancy | +1 year | 4.3% | |
Impact on defined benefit obligation in Norway | |||
Discount rate | 0.5% | -1.8% | 2.1% |
Future salary increase | 0.5% | 0.2% | -0.2% |
Future pension increase | 0.5% | 1.6% | —% |
Life expectancy | +1 year | 1.1% |
EUR million | 2022 |
Maturity under 1 year | 1.8 |
Maturity 1–5 years | 8.9 |
Maturity 5–10 years | 11.9 |
Maturity 10–30 years | 30.2 |
Maturity over 30 years | 2.6 |
Total future benefit payments | 55.5 |
ACCOUNTING POLICIES | |||
A provision is a liability of uncertain timing or amount which is recognized when the entity has a present legal or constructive obligation as a result of a past event and it is more likely than not that an outflow of economic benefits will be required to settle the obligation and the amount of the obligation can be measured reliably. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation and are split between amounts expected to be settled within 12 months at the end of the reporting period and amounts expected to be settled later (non-current). | |||
Provisions for restructuring | |||
Restructuring provision is only recognized when a formal plan has been approved and the implementation of it has either commenced or the plan has been announced. | |||
Provisions for loss-making contracts | |||
Provision is recognised for any unavoidable net loss arising from the contract. | |||
Other provisions | |||
Other provisions include employee related provisions other than restructuring as well as warranty provisions. | |||
ACCOUNTING ESTIMATES AND JUDGEMENTS | |||
Provisions require management to assess the best estimate of the future costs needed to settle the present obligation at the reporting date. The actual costs may differ from the estimated costs. | |||
EUR million | Provisions for restructuring | Provisions for loss-making contracts | Other provisions | Total |
1 Jan 2022 | 11.3 | 3.4 | 7.7 | 22.4 |
Translation differences | -0.7 | -0.2 | -0.2 | -1.0 |
Increases in provisions | 33.4 | 0.6 | 3.5 | 37.6 |
Use of provisions | -21.7 | -3.0 | -1.7 | -26.4 |
Reversal of provisions | -8.5 | -0.2 | -2.1 | -10.8 |
31 Dec 2022 | 13.9 | 0.6 | 7.2 | 21.7 |
of which | ||||
Non-current | 0.6 | — | 2.0 | 2.6 |
Current | 13.3 | 0.6 | 5.2 | 19.1 |
Total | 13.9 | 0.6 | 7.2 | 21.7 |
EUR million | Provisions for restructuring | Provisions for loss-making contracts | Other provisions | Total |
1 Jan 2021 | 24.4 | 12.9 | 11.5 | 48.8 |
Translation differences | 0.0 | -0.2 | 0.1 | -0.1 |
Increases in provisions | 10.1 | 0.7 | 2.1 | 13.0 |
Use of provisions | -21.1 | -9.3 | -3.9 | -34.2 |
Reversal of provisions | -2.2 | -0.7 | -2.1 | -5.0 |
31 Dec 2021 | 11.3 | 3.4 | 7.7 | 22.4 |
of which | ||||
Non-current | 0.8 | 0.0 | 2.0 | 2.8 |
Current | 10.6 | 3.4 | 5.7 | 19.6 |
Total | 11.3 | 3.4 | 7.7 | 22.4 |
ACCOUNTING POLICIES | |||
Trade and other payables are presented as current liabilities if they are due to be settled within 12 months from the end of the reporting period. They are recognized at their fair value and subsequently measured at amortized cost using the effective interest method. | |||
The carrying amount of the trade and other payables approximate their fair values due to their short- term nature. | |||
EUR million | 31 Dec 2022 | 31 Dec 2021 |
Non-current | ||
Contract liabilities1) | 16.9 | 29.2 |
Accruals | 4.2 | 5.5 |
Total | 21.0 | 34.7 |
Current | ||
Trade payables | 233.9 | 260.8 |
Contract liabilities1) | 67.2 | 73.5 |
Accrued liabilities | ||
Employee-related accruals | 193.2 | 210.5 |
Interest | 4.3 | 3.8 |
Other accrued expenses1) | 32.7 | 40.6 |
Value added tax liabilities | 54.5 | 51.0 |
Payroll tax liabilities | 30.9 | 32.1 |
Total | 616.7 | 672.3 |
EUR million | Loans and Cash | Estimated cash flows | Leases | Total foreign exchange exposure | External foreign exchange hedges | Transaction exposure sensitivity1) | Foreign exchange hedge sensitivity1) | Net effect gain/(loss) |
SEK | ||||||||
31 Dec 2022 | -96.2 | 24.0 | — | -72.2 | 72.7 | 9.6 | -7.3 | 2.3 |
31 Dec 2021 | -125.6 | 23.4 | — | -102.2 | 103.6 | 12.6 | -10.4 | 2.2 |
NOK | ||||||||
31 Dec 2022 | -25.5 | 16.8 | — | -8.7 | 5.0 | 2.6 | -0.5 | 2.1 |
31 Dec 2021 | 17.1 | 10.8 | — | 27.9 | -31.0 | -1.7 | 3.1 | 1.4 |
PLN | ||||||||
31 Dec 2022 | -1.1 | -23.6 | 1.4 | -23.3 | 23.5 | — | -2.4 | -2.4 |
31 Dec 2021 | -0.7 | -8.8 | 0.7 | -8.8 | 8.9 | — | -0.9 | -0.9 |
CZK | ||||||||
31 Dec 2022 | -1.6 | -52.6 | 2.6 | -51.6 | 54.2 | -0.1 | -5.4 | -5.5 |
31 Dec 2021 | -0.2 | -47.6 | 5.9 | -41.9 | 48.4 | -0.6 | -4.8 | -5.4 |
INR | ||||||||
31 Dec 2022 | — | -34.9 | — | -34.9 | 34.7 | — | -3.5 | -3.5 |
31 Dec 2021 | — | -31.1 | — | -31.1 | 31.0 | — | -3.1 | -3.1 |
USD | ||||||||
31 Dec 2022 | -1.1 | 2.8 | — | 1.7 | -3.0 | 0.1 | 0.3 | 0.4 |
31 Dec 2021 | -0.6 | 0.5 | — | -0.1 | -0.5 | 0.1 | 0.1 | 0.1 |
Other | ||||||||
31 Dec 2022 | -1.1 | — | — | -1.1 | — | 0.1 | — | 0.1 |
31 Dec 2021 | -1.9 | — | — | -1.9 | — | 0.2 | — | 0.2 |
31 Dec 2022 EUR million | Amount | Average rate, % | Rate sensitivity1) |
Capital markets2) | -398.4 | 1.8 | — |
Money markets | 244.6 | 0.4 | 0.1 |
Other loans | -348.0 | 2.9 | -3.2 |
Other receivables | 28.0 | 3.1 | — |
Leasing | -207.4 | 6.0 | 2.1 |
31 Dec 2021 EUR million | Amount | Average rate, % | Rate sensitivity1) |
Capital markets2) | -397.8 | 1.8 | — |
Money markets | 318.7 | 0.2 | 0.1 |
Other loans | -360.2 | 0.9 | -3.3 |
Other receivables | 28.8 | 3.5 | — |
Leasing | -200.9 | 4.3 | -2.0 |
31 Dec 2022 | Amount drawn | Amount available | Maturity structure | ||||||
EUR million | 2023 | 2024 | 2025 | 2026 | 2027 | 2028– | |||
Loans | Bonds | 400.0 | — | — | 100.0 | 300.0 | — | — | — |
Commercial paper programme | — | — | — | — | — | — | — | — | |
Revolving credit facility | — | 250.0 | — | — | — | — | — | — | |
Liabilities towards joint ventures | 3.5 | — | 3.5 | — | — | — | — | — | |
European Investment Bank | 65.4 | — | 13.1 | 13.1 | 13.1 | 13.1 | 13.1 | — | |
Syndicated term loan | 254.2 | — | 80.0 | 174.2 | — | — | — | — | |
Other loans | 28.7 | — | 14.1 | 8.6 | 4.7 | 1.2 | 0.1 | — | |
751.8 | 250.0 | 110.7 | 295.9 | 317.7 | 14.2 | 13.2 | — | ||
Interest payments | — | — | 17.1 | 13.2 | 7.5 | 1.0 | 0.5 | — | |
Trade payables | Outflow | 233.9 | — | 233.9 | — | — | — | — | — |
Other liabilities | Lease liabilities | 241.2 | — | 61.8 | 47.1 | 32.7 | 23.7 | 19.1 | 56.8 |
Total | 1 226.9 | 250.0 | 423.4 | 356.2 | 357.9 | 38.9 | 32.8 | 56.8 | |
31 Dec 2021 | Amount drawn | Amount available | Maturity structure | ||||||
EUR million | 2022 | 2023 | 2024 | 2025 | 2026 | 2027– | |||
Loans | Bond | 400.0 | — | — | — | 100.0 | 300.0 | — | — |
Commercial paper programme | — | — | — | — | — | — | — | — | |
Revolving credit facility | — | 250.0 | — | — | — | — | — | — | |
Liabilities towards joint ventures | 5.1 | — | 5.1 | — | — | — | — | — | |
European Investment Bank | 78.5 | — | 13.1 | 13.1 | 13.1 | 13.1 | 13.1 | 13.1 | |
Syndicated term loan | 254.2 | — | — | 80.0 | 174.2 | — | — | — | |
Other loans | 29.0 | — | 13.3 | 8.8 | 3.9 | 1.9 | 0.4 | — | |
766.8 | 250.0 | 31.4 | 101.9 | 291.2 | 315.0 | 13.5 | 13.1 | ||
Interest payments | — | — | 10.6 | 9.8 | 8.6 | 6.1 | — | — | |
Trade payables | Outflow | 260.8 | — | 260.8 | — | — | — | — | — |
Other liabilities | Lease liabilities | 242.3 | — | 69.2 | 47.2 | 33.2 | 20.4 | 13.2 | 59.0 |
Total | 1 269.8 | 250.0 | 372.1 | 158.9 | 333.0 | 341.5 | 26.8 | 72.1 | |
31 Dec 2022 | 31 Dec 2021 | |
Net debt | 679.1 | 610.6 |
12 months EBITDA | 449.0 | 557.4 |
Net debt/EBITDA | 1.5 | 1.1 |
ACCOUNTING POLICIES | |||
Interest-bearing loans and borrowings are initially recognized at fair value, net of transaction costs which are recognized in the income statement as interest expenses over the loan term. Debt is classified as short term if it is payable within 12 months, otherwise it is classified as non-current. | |||
EUR million | 31 Dec 2022 | 31 Dec 2021 |
Non-current | ||
Bonds | 398.4 | 397.8 |
Other loans | 241.0 | 333.8 |
Lease liabilities | 155.9 | 144.0 |
Total | 795.3 | 875.6 |
Current | ||
Other loans | 107.1 | 26.4 |
Cash pool liabilities towards joint ventures | 3.5 | 5.1 |
Lease liabilities | 54.1 | 62.5 |
Total | 164.7 | 94.0 |
Total Interest bearing loans and borrowings | 960.1 | 969.6 |
Non-cash changes | |||||||||
EUR million | 31 Dec 2021 | Cash flows | Foreign exchange gains and losses | Reclassification | Acquisitions and disposals | New lease contracts | De-recognized contracts | Other | 31 Dec 2022 |
Non-current interest-bearing loans | 731.6 | -13.1 | — | -80.0 | — | -0.3 | — | 1.2 | 639.4 |
Current interest-bearing loans | 31.5 | -1.5 | — | 80.0 | — | 0.7 | — | — | 110.6 |
Lease liabilities | 206.5 | -66.3 | -7.9 | — | -0.1 | 104.7 | -27.0 | 0.2 | 210.0 |
Total | 969.6 | -81.0 | -7.9 | — | -0.1 | 105.0 | -27.0 | 1.4 | 960.1 |
Non-cash changes | ||||||||
EUR million | 31 Dec 2020 | Cash flows | Foreign exchange gains and losses | Reclassification | New lease contracts | De-recognized contracts | Other | 31 Dec 2021 |
Non-current interest-bearing loans | 885.9 | -145.8 | 0.1 | -13.1 | 3.3 | — | 1.2 | 731.6 |
Current interest-bearing loans | 39.7 | -19.7 | — | 13.1 | — | — | -1.4 | 31.5 |
Lease liabilities | 243.1 | -73.1 | 4.5 | — | 46.5 | -14.1 | 0.5 | 206.5 |
Total | 1 168.7 | -238.6 | 4.6 | — | 49.8 | -14.1 | 0.3 | 969.6 |
ACCOUNTING POLICIES | |||
The Group as a lessee | |||
Initially, lease liabilities are measured at the commencement date at the present value of the lease payments, discounted using the interest rate implicit in the lease, if it can be readily determined. If the rate cannot be readily determined, such as in real estate leases, the incremental borrowing rate is used. | |||
The incremental borrowing rate is defined for each legal entity, differentiated based on lease contract length and updated on a yearly basis, which impacts the value of right-of-use assets, lease liabilities in the statement of financial position, and split between depreciations and interest expenses. Management judgement has been used in determining the incremental borrowing rate that would reflect the rate of interest that Tietoevry group would pay to borrow over similar term, and with similar security, the funds necessary to obtain an asset of similar value to the right-of-use asset in a similar economic environment. The average annual incremental borrowing rate applied to discounting future cash flows for existing lease agreements at year-end is 4.7%. | |||
The lease term includes the non-cancellable period for which the Group has the right to use the underlying asset, together with both enforceable: •Periods covered by an option to extend the lease, if the Group is reasonably certain to exercise that option; and •Periods covered by an option to terminate the lease, if the Group is reasonably certain not to exercise that option. | |||
The decision if extension or termination options of lease contracts would be used, is made by the organisation responsible for the underlying asset management and is in line with overall strategy and business development plans. | |||
In determining if either lessor or lessee would incur more than insignificant penalties by using or not using either of the options, the Group considers not only penalties directly defined in contracts, but also wider economic costs, such as, reallocation costs or finding new tenants. | |||
Lease payments include fixed payments, in substance fixed payments, lease payments that depend on index or rate and exercise price of purchase option, if it is reasonably certain to be exercised. | |||
Subsequently, lease liabilities are measured at amortized cost, by increasing or reducing the carrying amount to reflect interest on the lease liability and the lease payments made, respectively. Lease liabilities are remeasured for lease reassessments done or modified to reflect revised in-substance fixed lease payments. | |||
Interest expenses are recognized in profit or loss. | |||
Right-of-use assets are initially measured at the amount equal to lease liability: •less payments made at or before commencement date and lease incentives received adding initial direct costs; and •adjusting by estimated dismantling or site restoration costs. | |||
Subsequently, right-of-use assets are measured applying a cost model, where asset cost is reduced by accumulated depreciation and impairment losses and adjusted by remeasurement of a respective lease liability. | |||
Right-of use assets are depreciated over the shorter period of lease term and useful life of the underlying asset. | |||
Tietoevry has applied the recognition exemptions allowed by the standard not to capitalize short- term leases (lease term less than 1 year at commencement, where there is no purchase option) and leases of low value assets. Typically, such assets would include lease of individual IT equipment and office furniture. Payments for such assets are recognized in profit or loss on a straight-line basis during the lease term. | |||
The Group presents cash payments for the principal portion of lease liabilities as cash flows from financing activities and interest portion within cash flows from operating activities. Short-term lease payments, payments for leases of low-value assets and variable lease payments not included in the measurement of the lease liability are presented as part of operating activities. | |||
The Group as a lessor | |||
If an arrangement conveys a right to use a specific asset to a purchaser, often together with related services, the assets, mainly technical equipment, are classified as embedded finance leases. Further the lease is classified either as Operating lease or Finance lease. As of 31 December 2022, all such cases have been classified as Finance leases. Sales derived from these embedded finance leases are recognized at the beginning of the agreement period. The annual payments are disclosed as amortization of the finance lease loan receivable and interest income. | |||
ACCOUNTING ESTIMATES AND JUDGEMENTS | |||
Lease term, use of extension and termination options | |||
Management judgement has been applied in determining the lease term, where there are either extension or termination options included in lease contracts. Lease terms are negotiated on an individual basis and contain a wide range of renewal and termination options. As of 31 December 2022, weighted average residual lease term for lease contracts is 5.4 years (residual terms vary between 0.1–17.3 years). The lease term for premises leases referred to as "evergreen leases" or "rolling" leases has been determined based on the internally defined site categories. Those take into consideration the number of full time employees and strategic importance of the site, allowing a longer lease term for larger Level 1 sites (5 years and more) and recognizing more flexibility for smallest Level 1 sites (1 year, short-term lease exemption from balance sheet treatment not applied). Total annual leasing expenses (depreciation and interest) for such leases amounted to EUR 7.0 million during year 2022, weighted average remaining lease term being 2.3 years. | |||
EUR million | 31 Dec 2022 | 31 Dec 2021 | |
Tietoevry as a Lessee | Buildings | -54.2 | -57.7 |
Equipment and machinery | -12.3 | -13.5 | |
Depreciation expenses of right-of-use assets | -66.4 | -71.2 | |
Tietoevry as a Lessee | Impairment losses | — | -5.3 |
Tietoevry as a Lessee | Variable lease payments | -7.9 | -6.6 |
Tietoevry as a Lessee | Short-term leases and low value leases | -5.2 | -4.0 |
Other income and expenses | -13.1 | -10.6 | |
Tietoevry as a Lessor | Revenue | 0.8 | 2.0 |
Tietoevry as a Lessor | Materials and services | -0.7 | -1.8 |
Tietoevry as a Lessor | Finance income on the net investment in lease | 0.1 | 0.1 |
Tietoevry as a Lessee | Interest expense on lease liabilities | -9.7 | -9.5 |
Expenses reported in financial items | -9.6 | -9.4 | |
Total impact on income statement from leasing contracts | -89.0 | -96.2 | |
EUR million | 31 Dec 2022 | 31 Dec 2021 | |
Tietoevry as a Lessee | Interest paid (cash flow from operating activities) | -9.4 | -9.0 |
Principal paid (cash flow from financing activities) | -66.3 | -73.1 | |
EUR million | Buildings | Machinery and Equipment | Total | |
Tietoevry as a Lessee | 31 Dec 2021 | 171.5 | 21.0 | 192.4 |
Divestment of subsidiary | -0.1 | — | -0.1 | |
Additions1) | 95.7 | 9.6 | 105.3 | |
Terminations | -19.9 | -1.8 | -21.7 | |
Depreciation | -54.2 | -12.3 | -66.4 | |
Currency translation differences | -7.1 | -0.5 | -7.6 | |
31 Dec 2022 | 185.9 | 16.0 | 201.9 | |
EUR million | Buildings | Machinery and Equipment | Total | |
Tietoevry as a Lessee | 31 Dec 2020 | 208.6 | 23.1 | 231.7 |
Additions1) | 33.2 | 14.1 | 47.3 | |
Terminations | -11.0 | -2.9 | -13.8 | |
Depreciation | -57.7 | -13.5 | -71.2 | |
Impairment | -5.3 | — | -5.3 | |
Subleased | 1.4 | -1.2 | 0.2 | |
Currency translation differences | 4.3 | 0.2 | 4.4 | |
31 Dec 2021 | 171.5 | 21.0 | 192.4 | |
EUR million | 31 Dec 2022 | 31 Dec 2021 |
Current | 54.1 | 62.5 |
Non-current | 155.9 | 144.0 |
Total | 210.0 | 206.5 |
EUR million | 31 Dec 2022 | 31 Dec 2021 |
Current | 2.4 | 2.9 |
Non-current | 0.2 | 2.7 |
Total | 2.6 | 5.6 |
EUR million | 31 Dec 2022 | 31 Dec 2021 |
Within one year | 2.4 | 3.0 |
One to two years | 0.2 | 2.2 |
Two to three years | — | 0.5 |
Three to four years | — | — |
Four to five years | — | — |
Total undiscounted lease receivable | 2.7 | 5.7 |
Unearned finance income | 0.0 | -0.1 |
Net investment in lease | 2.6 | 5.6 |
2022 | Interest income | Interest expenses | Foreign exchange gains and losses | Other financial income | Other financial expenses | Total |
EUR million | ||||||
Financial assets at fair value through profit or loss | — | — | -7.8 | — | — | -7.8 |
Financial assets at amortized cost | 3.6 | — | 6.4 | 0.3 | — | 10.3 |
Financial liabilities measured at amortized cost | — | -22.6 | — | — | -3.4 | -25.9 |
Net defined benefit obligation | — | -0.2 | — | — | — | -0.2 |
Total | 3.6 | -22.8 | -1.4 | 0.3 | -3.4 | -23.7 |
2021 | Interest income | Interest expenses | Foreign exchange gains and losses | Other financial income | Other financial expenses | Total |
EUR million | ||||||
Financial assets at fair value through profit or loss | — | — | -0.1 | — | — | -0.1 |
Financial assets at amortized cost | 1.8 | — | -4.7 | 0.1 | — | -2.7 |
Financial liabilities measured at amortized cost | — | -22.7 | — | — | -2.3 | -25.0 |
Net defined benefit obligation | — | -0.3 | — | — | — | -0.3 |
Total | 1.8 | -23.0 | -4.8 | 0.1 | -2.3 | -28.2 |
ACCOUNTING POLICIES | |||
All financial assets and liabilities are initially recognized at fair value, and subsequently classified either as financial assets at amortized cost or financial assets through profit or loss. | |||
Financial assets at amortized cost | |||
Financial assets are accounted at amortized cost only when the asset is held within a business model with the objective to collect contractual cash flows, which are solely payments of principal and interest. | |||
This category of financial assets includes trade and other receivables, cash and cash equivalents, lease receivables and other interest-bearing receivables. | |||
Financial liabilities at amortized cost | |||
Financial liabilities under this category are initially recognized at fair value, net of transaction costs directly associated with the borrowing. For interest-bearing liabilities, after initial recognition, liabilities are measured using effective interest rate method, taking into account any issue costs and any discount or premium on settlement. Related interest expenses are recognized in profit or loss | |||
Financial assets and liabilities in this category are recognized on the statement of financial position at their fair value with gains or losses resulting from changes in the fair value, being recognized in income statement. | |||
This category mostly consists of derivatives. Gains or losses from the revaluation of derivative contracts that relate to financial items (loans, cash, leases) are presented as financing costs, see note 21, whereas gains or losses from derivatives, mostly currency forward contracts that relate to operating activities are included in operating profit. | |||
Fair value measurement is also applicable to trade receivables sold under non-recourse factoring agreements, which have not yet been de-recognized from the statement of financial position as of the reporting date. | |||
Other investments include unlisted shares, where their fair value cannot be measured reliably and, therefore, the cost is considered to be a reasonable approximation of their fair value. | |||
The classification of financial assets and liabilities measured at fair value in the statement of financial position, has been done on three hierarchy levels: •Level 1: quoted prices in active markets for given or identical assets or liabilities that the entity can access at the measurement date; •Level 2: inputs that are observable for the asset or liability, either directly or indirectly; •Level 3: unobservable inputs for the asset or liability. | |||
The carrying amount of all financial assets and liabilities, carried at amortized cost is considered to provide a reasonable approximation of their fair value, due to the short maturity and liquid nature of these items, except for bonds which are traded on an active market. | |||
The fair values of derivatives are determined based on prevailing marked quotes at the reporting date. Foreign exchange derivatives' fair values are calculated according to foreign exchange and | |||
EUR million | Note | 31 Dec 2022 | 31 Dec 2021 | Fair value hierarchy |
Financial assets at fair value through profit or loss | ||||
Non-current | ||||
Other financial assets at fair value through profit or loss | 0.6 | 0.6 | Level 3 | |
Current | ||||
Trade receivables at fair value through profit or loss | 20.2 | 19.1 | Level 2 | |
Current derivative receivables | 23 | 3.4 | 4.2 | Level 2 |
Financial assets at amortized cost | ||||
Non-current | ||||
Other loan receivables, interest- bearing | 15.0 | 15.7 | Level 2 | |
Lease receivables | 20 | 0.2 | 2.7 | Level 2 |
Current | ||||
Other loan receivables, interest- bearing | 14 | 13.6 | 13.8 | Level 2 |
Lease receivables | 20 | 2.4 | 2.9 | Level 2 |
Trade receivables | 14 | 408.9 | 372.8 | Level 2 |
Accrued interest income | 14 | 0.0 | 0.1 | Level 2 |
Cash and cash equivalents | 24 | 249.7 | 323.8 | Level 2 |
Total | 714.1 | 755.5 |
EUR million | Note | 31 Dec 2022 | 31 Dec 2021 | Fair value hierarchy |
Financial liabilities at fair value through profit or loss | ||||
Current derivative liabilities | 23 | 2.0 | 0.8 | Level 2 |
Financial liabilities measured at amortized cost | ||||
Non-current | ||||
Lease liability | 19, 20 | 155.9 | 144.0 | Level 2 |
Bonds1) | 19 | 398.4 | 397.8 | Level 1 |
Other loans | 19 | 241.0 | 333.8 | Level 2 |
Current | ||||
Trade payables | 17 | 233.9 | 260.8 | Level 2 |
Accrued interest | 17 | 4.3 | 3.8 | Level 2 |
Lease liability | 19, 20 | 54.1 | 62.5 | Level 2 |
Loans | 19 | 110.6 | 31.5 | Level 2 |
Total | 1 200.3 | 1 235.0 |
EUR million | 31 Dec 2022 | 31 Dec 2021 |
Foreign exchange forward contracts | 406.5 | 479.7 |
Interest rate swaps | 40.0 | — |
EUR million | 31 Dec 2022 | 31 Dec 2021 |
Gross positive fair values, foreign exchange forward contracts | 3.4 | 4.2 |
Gross negative fair values, foreign exchange forward contracts | -2.0 | -0.8 |
Gross positive fair values, interest rate swaps | 2.9 | — |
Gross negative fair values, interest rate swaps | -2.9 | — |
The net fair values at the reporting date | 1.4 | 3.2 |
Gross amounts of recognized financial instruments in the statement of financial position1) | Related amounts not set off in the statement of financial position | |||
31 Dec 2022 | Financial Instruments | Cash collateral received | Net amount | |
EUR million | ||||
Derivative financial assets | ||||
Foreign exchange forward contracts | 3.4 | -1.6 | — | 1.7 |
Interest rate swaps | 2.9 | -2.9 | — | — |
Derivative financial liabilities | ||||
Foreign exchange forward contracts | -2.0 | 1.6 | — | -0.4 |
Interest rate swaps | -2.9 | 2.9 | — | — |
Gross amounts of recognized financial instruments in the statement of financial position1) | Related amounts not set off in the statement of financial position | |||
31 Dec 2021 | Financial Instruments | Cash collateral received | Net amount | |
EUR million | ||||
Derivative financial assets | ||||
Foreign exchange forward contracts | 4.2 | -0.8 | — | 3.4 |
Derivative financial liabilities | ||||
Foreign exchange forward contracts | -0.8 | 0.8 | — | -0.1 |
EUR million | 31 Dec 2022 | 31 Dec 2021 |
Cash in hand and at bank | 233.4 | 309.1 |
Short-term deposits | 16.3 | 14.6 |
Total | 249.7 | 323.8 |
ACCOUNTING POLICIES | |||
Dividends proposed by the Board of Directors are not deducted from distributable equity until approved by the Annual General Meeting of Shareholders. | |||
When the company's own shares are repurchased, the amount of the consideration paid, including directly attributable costs, is recognized as a deduction in equity. | |||
EUR million | Number of shares | Share capital | Share issue premiums and other reserves | Invested unrestricted equity reserve | Total |
1 Jan 2021 | 118 414 793 | 76.6 | 42.1 | 1 203.5 | 1 322.2 |
Purchase of own shares | -140 000 | — | — | — | — |
Shares delivered from the share-based incentive plans1) | 143 391 | — | — | — | — |
Translation difference | — | — | -0.6 | — | -0.6 |
31 Dec 2021 | 118 418 184 | 76.6 | 41.5 | 1 203.5 | 1 321.6 |
Purchase of own shares | -145 000 | — | — | — | — |
Shares delivered from the share-based incentive plans1) | 140 119 | — | — | — | — |
Translation difference | — | — | -2.2 | — | -2.2 |
31 Dec 2022 | 118 413 303 | 76.6 | 39.3 | 1 203.5 | 1 319.4 |
Own shares2) | 12 468 | ||||
Total number of shares on 31 Dec 2022²⁾ | 118 425 771 |
ACCOUNTING POLICIES | |||
Disposed operations are consolidated until the point in time when control is transferred. Where the disposed operation is part of a cash-generating unit (CGU) to which goodwill has been allocated, the goodwill associated with the disposed operation is included in the carrying amount of the operation when determining the gain or loss on disposal. Goodwill disposed in these circumstances is measured based on the relative values of the disposed operation and the portion of the cash- generating unit retained. | |||
Assets held for sale | |||
Non-current assets are classified as held for sale if their carrying amounts are expected to be recovered principally through sale and the sale is highly probable. From the date of classification, the assets are measured at the lower of the carrying amount and the fair value less costs to sell, and the recognition of depreciation is discontinued. | |||
EUR million | |
Intangible and tangible assets | 0.2 |
Right-of-use assets | 0.8 |
Trade and other receivables | 14.1 |
Cash and cash equivalents | 7.0 |
Non-current liabilities | -0.7 |
Trade and other payables | -14.0 |
Fair value of net assets | 7.4 |
Allocation of goodwill and intangible assets on disposal | 71.3 |
Total net assets disposed | 78.7 |
Consideration, including adjustments | 156.8 |
Transaction costs | -6.1 |
Reclassification of foreign currency translation reserve to profit or loss | 1.4 |
Total net assets disposed | -78.7 |
Gain on disposal, before income tax | 73.3 |
Income tax expense on gain | -0.5 |
Gain on disposal, after income tax | 72.8 |
Consideration received in cash | 154.7 |
Transaction costs | -5.9 |
Cash and cash equivalents disposed of | -7.0 |
Net cash flow on disposal | 141.8 |
EUR million | |
Intangible assets | 2.3 |
Trade and other receivables | 0.7 |
Cash and cash equivalents | 2.1 |
Non-current liabilities | -0.4 |
Trade and other payables | -2.0 |
Fair value of net assets | 2.6 |
Allocation of goodwill on disposal | 7.0 |
Total net assets disposed | 9.7 |
Consideration, including adjustments and FX impact | 40.6 |
Transaction costs | -0.1 |
Reclassification of foreign currency translation reserve to profit or loss | -0.2 |
Total net assets disposed | -9.7 |
Gain on disposal, before income tax | 30.6 |
Income tax expense on gain | -2.6 |
Gain on disposal, after income tax | 28.0 |
Consideration received in cash | 39.8 |
Transaction costs | — |
Cash and cash equivalents disposed of | -2.1 |
Net cash flow on disposal | 37.7 |
Company name | Domicile | Parent company's holding % | 31 Dec 2022 Book value in the Parent company EUR million |
EVRY Card Issuing AS | Norway | 100.0 | 77.4 |
EVRY Card Payments AS | Norway | 100.0 | 0.7 |
EVRY Card Services AS | Norway | 100.0 | 84.0 |
Fellesdata AS | Norway | 100.0 | — |
Infopulse Brasil Servicos Technologicos Ltda. | Brazil | 1.0 | 0.0 |
Tieto Austria GmbH | Austria | 100.0 | 0.8 |
Tieto (Beijing) Technology Co., Ltd. | China | 100.0 | 0.8 |
Tieto China Co., Ltd. | China | 100.0 | 4.3 |
Tieto Germany GmbH | Germany | 100.0 | 0.5 |
Tieto Global Oy | Finland | 100.0 | 1.1 |
Tieto Great Britain Ltd. | Great Britain | 100.0 | 0.5 |
Tieto Latvia SIA | Latvia | 100.0 | 15.2 |
Tieto Lietuva UAB | Lithuania | 100.0 | 2.6 |
Tieto Netherlands Holding B.V. | Netherlands | 100.0 | 24.5 |
Tieto Poland Sp. z o.o | Poland | 100.0 | 3.3 |
Tieto Support Services Sp. z o.o. | Poland | 100.0 | 0.4 |
Tieto Sweden AB | Sweden | 100.0 | 919.3 |
TietoEnator Inc. | The United States | 100.0 | 8.0 |
TietoEVRY Accounting AS | Norway | 100.0 | 16.7 |
Tietoevry Banking Finland Oy | Finland | 100.0 | 1.3 |
Tietoevry Connect Czechia s.r.o. | Czech Republic | 100.0 | 7.5 |
Tietoevry Connect Finland Oy | Finland | 100.0 | 48.9 |
Tietoevry Connect Slovakia s.r.o. | Slovakia | 15.0 | 0.0 |
Tietoevry Czechia s.r.o. | Czech Republic | 100.0 | 0.5 |
Tietoevry Czechia Support Services s.r.o. | Czech Republic | 100.0 | — |
Tietoevry Denmark A/S | Denmark | 100.0 | 6.5 |
Tietoevry DK A/S | Denmark | 100.0 | 1.6 |
Tietoevry Estonia AS | Estonia | 100.0 | 0.3 |
Tietoevry Finland Oy | Finland | 100.0 | 87.1 |
Tietoevry Finland Support Services Oy | Finland | 100.0 | 1.2 |
TietoEVRY Norway AS | Norway | 100.0 | 1 007.9 |
Tietoevry Slovakia s.r.o. | Slovakia | 100.0 | 0.0 |
TietoIlmarinen Oy | Finland | 100.0 | 0.2 |
Dormant subsidiaries (3 in total) | 0.0 | ||
Total | 2 322.8 |
Company name | Domicile | Group holding % | 31 Dec 2022 Book value in the Parent company EUR million |
Avega Affero AB | Sweden | 100.0 | 0.0 |
Avega Aqilo AB | Sweden | 100.0 | 0.0 |
Avega Catalyst AB | Sweden | 100.0 | 0.4 |
Avega Clarity AB | Sweden | 100.0 | 0.8 |
Avega Complius AB | Sweden | 100.0 | 0.0 |
Avega Dinamiko AB | Sweden | 100.0 | 0.1 |
Avega Edge AB | Sweden | 100.0 | 0.0 |
Avega Effectus AB | Sweden | 100.0 | 0.8 |
Avega Group AB | Sweden | 100.0 | 42.3 |
Avega Kipeo AB | Sweden | 100.0 | 1.5 |
Avega Kite AB | Sweden | 100.0 | 0.0 |
Avega Miundo AB | Sweden | 100.0 | 0.0 |
Avega Mtoni AB | Sweden | 100.0 | 0.1 |
Avega Nuvem AB | Sweden | 100.0 | 0.0 |
Avega Primero AB | Sweden | 100.0 | 0.0 |
Avega Qurio AB | Sweden | 100.0 | 2.6 |
Avega Scire AB | Sweden | 100.0 | 0.1 |
Avega Sempai AB | Sweden | 100.0 | 0.5 |
Avega Senso AB | Sweden | 100.0 | 0.0 |
Bekk Consulting AS | Norway | 100.0 | 44.3 |
Emric d.o.o. Beograd | Serbia | 100.0 | 0.0 |
EVRY Card Services AB | Sweden | 100.0 | 24.1 |
EVRY Card Services Oy | Finland | 100.0 | 6.1 |
EVRY Financial Service UK Ltd. | Great Britain | 100.0 | 0.1 |
EVRY India Pvt. Ltd. | India | 100.0 | 13.6 |
EVRY Sweden AB | Sweden | 100.0 | 160.1 |
EVRY USA Corporation Inc. | The United States | 100.0 | 0.4 |
Eye-share AS | Norway | 100.0 | 2.3 |
Eye-share Singapore Pte. Ltd. | Singapore | 100.0 | — |
Gjeldsregisteret AS | Norway | 100.0 | 0.0 |
Infopulse Brasil Servicos Technologicos Ltda. | Brazil | 99.0 | 0.1 |
Infopulse Bulgaria Ltd. | Bulgaria | 100.0 | 0.1 |
Infopulse Europe GmbH | Germany | 100.0 | 0.0 |
Infopulse Poland Sp. z o.o. | Poland | 100.0 | 0.0 |
Infopulse Ukraine LLC | Ukraine | 100.0 | 0.0 |
NUK Holding AB | Sweden | 100.0 | 16.8 |
Tieto India Pvt. Ltd. | India | 100.0 | 45.4 |
Tieto Ukraine Support Services LLC | Ukraine | 100.0 | 0.8 |
Tieto U.S. Inc. | The United States | 100.0 | 1.1 |
Tietoevry Connect Slovakia s.r.o. | Slovakia | 85.0 | 0.0 |
Tietoevry Financing AB | Sweden | 100.0 | 0.0 |
Tietoevry Financing AS | Norway | 100.0 | 2.0 |
Tietoevry Sweden Support Services AB | Sweden | 100.0 | 0.0 |
Dormant subsidiaries (5 in total) | 0.0 | ||
Total | 366.9 |
ACCOUNTING POLICIES | |||
Companies, where Tietoevry has assumed management responsibility, has contractually based joint control with a third party and has right to the net assets of the company based on the contractual arrangement are included in the consolidated financial statements as joint ventures. Joint ventures are accounted by using the equity method under which the investments in joint ventures are initially recognized at cost and adjusted thereafter to recognize the Group's share of the post-acquisition profits or losses and movements in other comprehensive income. When the Group's share of joint venture’s losses exceeds the carrying amount of the investment, the investment is recognized at zero value in the statement of financial position and the Group does not recognize further losses, unless it has incurred obligations or made payments on behalf of the joint venture. | |||
Sales to and purchases from joint ventures are made on normal market terms and conditions and at market prices. The Group’s share of the joint ventures’ result for the period is separately disclosed in the income statement. | |||
Number of shares | Parent company's share % | Voting right % | Carrying value EUR million | |||||
31 Dec | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 |
Tieto Esy Oy | 7 300 | 7 300 | 80.0 | 80.0 | 34.0 | 34.0 | 5.1 | 5.1 |
TietoIlmarinen Oy | — | 3 570 | — | 70.0 | — | 30.0 | — | 2.2 |
BuyPass AS | 21 100 | 21 100 | 50.0 | 50.0 | 50.0 | 50.0 | 9.2 | 9.4 |
14.2 | 16.7 | |||||||
EUR million | 2022 | 2021 |
Acquisition cost, 1 Jan | 11.6 | 11.2 |
Translation difference | -0.7 | 0.4 |
Acquisition cost, 31 Dec | 10.9 | 11.6 |
Equity adjustments, 1 Jan | 5.1 | 8.5 |
Share of results | 1.0 | 1.5 |
Dividends received | -1.4 | -2.1 |
TietoIlmarinen impairment | -1.4 | — |
Tietokarhu liquidation | — | -2.8 |
Equity adjustments, 31 Dec | 3.3 | 5.1 |
Carrying value, 31 Dec | 14.2 | 16.7 |
31 Dec 2022 | Tieto Esy Oy | TietoIlmarinen Oy | BuyPass AS |
EUR million | |||
Non-current assets | 0.0 | — | 5.2 |
Current assets | 4.0 | — | 45.5 |
Total | 4.0 | — | 50.7 |
Non-current liabilities | 0.0 | — | — |
Current liabilities | 0.7 | — | 32.5 |
Total | 0.7 | — | 32.5 |
Net sales | 3.9 | 1.6 | 30.7 |
Expenses | -3.2 | -2.4 | -27.9 |
Result before taxes | 0.7 | -0.8 | 2.8 |
Income taxes | -0.2 | 0.0 | -0.7 |
Net result for the financial year | 0.6 | -0.8 | 2.1 |
Dividends paid to Tietoevry | 0.5 | — | 0.9 |
Average full-time personnel during the financial year | 27 | 13 | 25 |
31 Dec 2021 | Tieto Esy Oy | TietoIlmarinen Oy | BuyPass AS |
EUR million | |||
Non-current assets | 0.0 | 0.0 | 3.5 |
Current assets | 4.2 | 1.7 | 51.1 |
Total | 4.2 | 1.7 | 54.5 |
Non-current liabilities | 0.1 | 0.1 | 0.1 |
Current liabilities | 0.8 | 0.5 | 35.6 |
Total | 0.8 | 0.7 | 35.7 |
Net sales | 4.6 | 3.4 | 27.9 |
Expenses | -3.8 | -3.6 | -24.9 |
Result before taxes | 0.7 | -0.2 | 3.0 |
Income taxes | -0.2 | 0.0 | -0.8 |
Net result for the financial year | 0.6 | -0.2 | 2.3 |
Dividends paid to Tietoevry | 0.6 | 0.7 | 0.9 |
Average full-time personnel during the financial year | 34 | 25 | 76 |
ACCOUNTING POLICIES | |||
Sales to and purchases from related parties are made on normal market terms and conditions and at market prices. There are no commitments or contingencies on behalf of related parties. | |||
EUR million | 31 Dec 2022 | 31 Dec 2021 |
Sales | 2.9 | 2.9 |
Other operating income | 1.3 | 1.6 |
Purchases | 1.3 | 2.1 |
Receivables | 0.1 | 0.2 |
Liabilities including cash pool | 4.1 | 5.0 |
ACCOUNTING POLICIES | |||
Contingent liabilities are possible obligations whose existence will be confirmed by uncertain future events that are not wholly within the control of the entity. They can also include obligations that are not recognized in the statement of financial position because settlement is not probable or their | |||
EUR million | 31 Dec 2022 | 31 Dec 2021 |
For Tietoevry obligations | ||
Mortgages | — | — |
Guarantees | ||
Performance guarantees | 81.7 | 91.6 |
Payment guarantees | 0.5 | 0.3 |
Other | 0.1 | 0.2 |
Other Tietoevry obligations | ||
Lease commitments, not yet commenced | 22.3 | 67.4 |
Other | 0.6 | 0.6 |
On behalf of third parties | ||
Guarantees | ||
Performance guarantees | 23.4 | 25.4 |
EUR | Note | 2022 | 2021 |
Net sales | 1 | 179 909 870.30 | 189 578 776.56 |
Other operating income | 2 | 32 856 634.87 | 71 785 655.83 |
Personnel expenses | 3 | -16 030 568.68 | -15 031 276.18 |
Depreciation and impairment losses | 8, 9 | -25 098 781.42 | -25 733 340.37 |
Other operating expenses | 4 | -226 355 490.51 | -324 321 796.64 |
Operating profit | -54 718 335.44 | -103 721 980.80 | |
Financial income and expenses | 6 | 2 411 659.49 | 18 401 547.19 |
Profit before appropriations and taxes | -52 306 675.95 | -85 320 433.61 | |
Appropriations | |||
Group contribution | 85 200 000.00 | 101 450 000.00 | |
Profit before taxes | 32 893 324.05 | 16 129 566.39 | |
Income taxes | 7 | -11 803 303.60 | -15 060 370.04 |
Net profit for the financial year | 21 090 020.45 | 1 069 196.35 |
EUR | Note | 31 Dec 2022 | 31 Dec 2021 |
Non-current assets | |||
Intangible assets | 8 | 155 481 271.96 | 179 764 483.57 |
Tangible assets | 9 | 847 520.29 | 997 029.89 |
Investments | 10 | 2 335 915 021.23 | 2 339 345 203.31 |
Total non-current assets | 2 492 243 813.48 | 2 520 106 716.77 | |
Current assets | |||
Long-term receivables | |||
Receivables from Group companies | 11 | 2 507 111.29 | 49 963 581.34 |
Other receivables | 11 | 1 272 407.23 | 3 076 212.06 |
3 779 518.52 | 53 039 793.40 | ||
Current receivables | |||
Accounts receivables | 12 | 7 999.14 | 83 969.46 |
Receivables from Group companies | 12, 13 | 235 250 688.44 | 265 292 666.11 |
Receivables from joint ventures | 12, 13 | 11 757.06 | 34 158.12 |
Other receivables | 12 | 11 410 838.76 | 4 053 197.00 |
Prepaid expenses and accrued income | 13 | 9 768 124.26 | 8 892 784.56 |
256 449 407.66 | 278 356 775.25 | ||
Cash and cash equivalents | 155 006 594.94 | 216 229 117.95 | |
Total current assets | 415 235 521.12 | 547 625 686.60 | |
Total assets | 2 907 479 334.60 | 3 067 732 403.37 |
EUR | Note | 31 Dec 2022 | 31 Dec 2021 |
Shareholders' equity | 14 | ||
Share capital | 76 555 412.00 | 76 555 412.00 | |
Share issue premiums | 13 791 579.51 | 13 791 579.51 | |
Invested unrestricted equity reserve | 1 207 617 299.52 | 1 207 617 299.52 | |
Retained earnings | 250 754 418.13 | 419 147 178.84 | |
Net profit for the financial year | 21 090 020.45 | 1 069 196.35 | |
Total equity | 1 569 808 729.61 | 1 718 180 666.22 | |
Provisions | 15 | 1 061 707.65 | 1 581 645.91 |
Liabilities | |||
Non-current liabilities | |||
Bonds | 16 | 400 000 000.00 | 400 000 000.00 |
Loans | 16 | 226 507 692.30 | 319 584 615.38 |
Accrued liabilities and deferred income | 16 | 70 279.92 | 44 705.25 |
Total non-current liabilities | 626 577 972.22 | 719 629 320.63 | |
Current liabilities | 17 | ||
Accounts payables | 9 123 775.17 | 19 974 239.66 | |
Liabilities to Group companies | 17, 18 | 591 363 599.28 | 577 336 540.64 |
Liabilities to joint ventures | 17, 18 | 4 132 506.81 | 5 096 656.74 |
Loans | 93 076 923.08 | 13 076 923.08 | |
Other current liabilities | 2 328 410.56 | 1 757 969.91 | |
Accrued liabilities and deferred income | 18 | 10 005 710.22 | 11 098 440.58 |
Total current liabilities | 710 030 925.12 | 628 340 770.61 | |
Total liabilities | 1 336 608 897.34 | 1 347 970 091.24 | |
Total equity and liabilities | 2 907 479 334.60 | 3 067 732 403.37 |
EUR | 2022 | 2021 |
Cash flow from operating activities | ||
Net loss before appropriations and taxes | -52 306 675.95 | -85 320 433.61 |
Adjustments | ||
Depreciation, amortization and impairment losses | 25 098 781.37 | 25 733 340.37 |
Net financial income | -2 411 659.49 | -18 401 547.19 |
Profit on sale of subsidiaries | -198 743.08 | -36 111 989.92 |
Other adjustments | — | -2 388 320.43 |
Other non-cash items | 913 617.45 | 96 987 855.03 |
Cash generated from operating activities before net working capital | -28 904 679.70 | -19 501 095.75 |
Change in net working capital | ||
Change in current receivables | 13 702 680.37 | 8 482 365.74 |
Change in current non-interest bearing liabilities | 2 272 892.70 | -9 232 690.47 |
Cash generated from operating activities | -12 929 106.63 | -20 251 420.48 |
Interest expenses and other financial expenses paid | -51 054 704.73 | -35 108 062.09 |
Interest income received | 29 131 676.90 | 30 397 232.18 |
Dividend received and equity refund | 14 877 787.08 | 31 419 280.17 |
Income taxes paid | -20 584 994.11 | -12 352 795.45 |
Cash flow from operating activities | -40 559 341.49 | -5 895 765.67 |
EUR | 2022 | 2021 |
Cash flow from investing activities | ||
Purchase of tangible and intangible assets | -666 060.16 | -422 891.43 |
Acquisition of subsidiaries | -65 307.37 | -3 057 822.20 |
Disposal of subsidiaries | 2 366 224.68 | 154 094 585.51 |
Proceeds on liquidations of shares | — | 3 040 447.58 |
Loans granted | -3 677 530.89 | -14 332 556.52 |
Repayment of other loans | 103 703 771.48 | 62 607 595.40 |
Cash flow from investing activities | 101 661 097.74 | 201 929 358.34 |
Cash flow from financing activities | ||
Dividends paid | -165 778 624.20 | -156 312 002.88 |
Purchase of own shares | -3 683 332.86 | -3 798 606.55 |
Repayments of long-term borrowings | -13 076 923.08 | -145 800 000.00 |
Other short-term financing, net | 1 902 695.51 | -18 091 639.10 |
Change in intercompany cash pool, net | -43 138 094.63 | 98 333 829.79 |
Group contributions received | 101 450 000.00 | 107 911 000.00 |
Cash flow from financing activities | -122 324 279.26 | -117 757 418.74 |
Change in cash and cash equivalents | -61 222 523.01 | 78 276 173.93 |
Cash and cash equivalents at the beginning of period | 216 229 117.95 | 137 952 944.02 |
Cash and cash equivalents at the end of period | 155 006 594.94 | 216 229 117.95 |
-61 222 523.01 | 78 276 173.93 |
Years | |
Intangible assets (software) | 3 |
Other capitalized expenditure | 3–10 |
Trademark | 6 |
Goodwill from operations | 10 |
Buildings | 25–40 |
Data processing equipment1) | 3–5 |
Other machinery and equipment | 5 |
Other tangible assets | 5 |
EUR | 2022 | 2021 |
Internal service fees | 179 909 870.30 | 189 578 776.56 |
Total | 179 909 870.30 | 189 578 776.56 |
Net sales by country | 2022 | 2021 |
Finland | 43 611 994.54 | 53 864 285.76 |
Sweden | 49 808 301.70 | 64 833 984.09 |
Norway | 57 735 574.94 | 45 177 186.76 |
Other | 28 753 999.12 | 25 703 319.95 |
Total | 179 909 870.30 | 189 578 776.56 |
EUR | 2022 | 2021 |
Gain on sale of subsidiaries | 199 693.61 | 36 111 989.92 |
Rental income | 21 446 499.56 | 23 366 256.76 |
Gain on liquidation of joint venture | — | 3 040 447.58 |
Other income | 11 210 441.70 | 9 266 961.57 |
Total | 32 856 634.87 | 71 785 655.83 |
EUR | 2022 | 2021 |
Wages and salaries | 12 887 110.65 | 12 630 837.81 |
Pension expenses | 2 662 639.49 | 1 818 608.30 |
Other pay-related statutory social costs | 480 818.54 | 581 830.07 |
Total | 16 030 568.68 | 15 031 276.18 |
EUR | 2022 | 2021 |
Information and communication technology | 28 141 635.67 | 26 785 819.96 |
Internal service fees | 134 857 732.68 | 137 493 025.25 |
Premises related costs | 21 710 264.92 | 21 941 052.88 |
Professional services and marketing | 17 540 936.76 | 22 250 204.74 |
Derivative exchange rate losses on other expenses | 11 438 526.19 | 7 208 200.31 |
Merger loss | — | 98 084 192.05 |
Other operating expenses | 12 666 394.29 | 10 559 301.45 |
Total | 226 355 490.51 | 324 321 796.64 |
EUR | 2022 | 2021 |
Audit fees | 709 650.00 | 700 000.00 |
Audit related fees | 84 080.00 | 100 000.00 |
Tax consultation | 72 000.00 | 100 000.00 |
Other services | 315 000.00 | — |
Total | 1 180 730.00 | 900 000.00 |
EUR | 2022 | 2021 |
Dividend income | ||
Dividend income from Group companies | 13 895 416.25 | 27 160 474.47 |
Dividend income from joint ventures | 532 924.57 | 1 255 125.92 |
Dividend income from other companies | 256.26 | 98.18 |
14 428 597.08 | 28 415 698.57 | |
Other interest and financial income | ||
From Group companies | 6 423 300.72 | 7 263 893.65 |
From other companies | 49 678 352.80 | 40 838 966.13 |
56 101 653.52 | 48 102 859.78 | |
Investment write-downs | -603 132.00 | — |
Interest and other financing expenses | ||
To Group companies | -3 390 788.99 | -880 201.89 |
To other companies | -64 124 670.12 | -57 236 809.27 |
-67 515 459.11 | -58 117 011.16 | |
Total | 2 411 659.49 | 18 401 547.19 |
EUR | 2022 | 2021 |
Taxes for the financial period / appropriations | 17 040 000.00 | 20 290 000.00 |
Taxes for the financial period / regular operations | -9 474 378.78 | -10 317 209.58 |
Taxes for the previous years | 4 237 682.38 | 5 087 579.62 |
Total | 11 803 303.60 | 15 060 370.04 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
Intangible rights | ||
Acquisition cost, 1 Jan | 24 249 592.04 | 24 249 592.04 |
Acquisition cost, 31 Dec | 24 249 592.04 | 24 249 592.04 |
Accumulated amortization, 1 Jan | 16 387 290.14 | 14 369 529.35 |
Amortization for the period | 2 017 760.79 | 2 017 760.79 |
Accumulated amortization, 31 Dec | 18 405 050.93 | 16 387 290.14 |
Book value, 31 Dec | 5 844 541.11 | 7 862 301.90 |
Goodwill | ||
Acquisition cost, 1 Jan | 212 149 583.27 | 212 149 583.27 |
Acquisition cost, 31 Dec | 212 149 583.27 | 212 149 583.27 |
Accumulated amortization, 1 Jan | 43 969 711.93 | 22 754 753.65 |
Amortization for the period | 21 214 958.28 | 21 214 958.28 |
Accumulated amortization, 31 Dec | 65 184 670.21 | 43 969 711.93 |
Book value, 31 Dec | 146 964 913.06 | 168 179 871.34 |
Other capitalized expenditures | ||
Acquisition cost, 1 Jan | 19 825 670.96 | 19 668 704.41 |
Additions | 389 225.93 | 161 498.79 |
Disposals | — | -4 532.24 |
Reclassifications | -484.50 | — |
Acquisition cost, 31 Dec | 20 214 412.39 | 19 825 670.96 |
Accumulated amortization, 1 Jan | 16 103 360.63 | 14 595 158.58 |
Amortization for the period | 1 439 233.97 | 1 508 202.05 |
Accumulated amortization, 31 Dec | 17 542 594.60 | 16 103 360.63 |
Book value, 31 Dec | 2 671 817.79 | 3 722 310.33 |
Total | 155 481 271.96 | 179 764 483.57 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
Land | ||
Acquisition cost, 1 Jan | 60 270.13 | 60 270.13 |
Acquisition cost, 31 Dec | 60 270.13 | 60 270.13 |
Machinery and equipment | ||
Acquisition cost, 1 Jan | 33 587 323.10 | 33 332 668.61 |
Additions | 276 834.23 | 261 392.63 |
Disposals | — | -6 738.14 |
Reclassifications | 484.50 | — |
Acquisition cost, 31 Dec | 33 864 641.83 | 33 587 323.10 |
Accumulated depreciation, 1 Jan | 32 687 933.64 | 31 695 514.40 |
Depreciation for the period | 426 828.33 | 992 419.24 |
Accumulated depreciation, 31 Dec | 33 114 761.97 | 32 687 933.64 |
Book value, 31 Dec | 749 879.86 | 899 389.46 |
Other tangible assets | ||
Acquisition cost, 1 Jan | 37 370.30 | 37 370.30 |
Acquisition cost, 31 Dec | 37 370.30 | 37 370.30 |
Book value, 31 Dec | 37 370.30 | 37 370.30 |
Total | 847 520.29 | 997 029.89 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
Subsidiary shares | ||
Acquisition cost, 1 Jan | 2 335 769 623.87 | 2 550 302 170.91 |
Additions | 65 307.37 | 6 797 822.20 |
Disposals | -2 892 357.45 | -221 330 369.24 |
Reclassifications | 802 239.50 | — |
Impairment | -603 132.00 | — |
Acquisition cost, 31 Dec | 2 333 141 681.29 | 2 335 769 623.87 |
Book value, 31 Dec | 2 333 141 681.29 | 2 335 769 623.87 |
Shares in joint ventures | ||
Acquisition cost, 1 Jan | 3 422 133.10 | 3 422 133.10 |
Reclassifications | -802 239.50 | — |
Acquisition cost, 31 Dec | 2 619 893.60 | 3 422 133.10 |
Book value, 31 Dec | 2 619 893.60 | 3 422 133.10 |
Other shares and interests | ||
Acquisition cost, 1 Jan | 153 446.34 | 153 446.34 |
Acquisition cost, 31 Dec | 153 446.34 | 153 446.34 |
Book value, 31 Dec | 153 446.34 | 153 446.34 |
Total | 2 335 915 021.23 | 2 339 345 203.31 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
Loan receivables from Group companies | ||
Subordinated loan | — | 41 267 084.88 |
Other loan receivables | 2 507 111.29 | 8 696 496.46 |
Other receivables | 1 272 407.23 | 3 076 212.06 |
Total | 3 779 518.52 | 53 039 793.40 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
Receivables from Group companies | ||
Accounts receivable | 13 382 546.86 | 26 504 165.82 |
Loan receivables | 101 516 969.93 | 130 837 889.40 |
Other receivables | 930 644.34 | 98 089.66 |
Group contribution receivables | 85 200 000.00 | 101 450 000.00 |
Prepaid expenses and accrued income | 34 220 527.31 | 6 402 521.23 |
Total | 235 250 688.44 | 265 292 666.11 |
Receivables from joint ventures | ||
Accounts receivable | 11 757.06 | 34 158.12 |
Total | 11 757.06 | 34 158.12 |
Receivables from other companies | ||
Accounts receivable | 7 999.14 | 83 969.46 |
Tax receivable | 7 038 202.02 | — |
Other receivables | 4 372 636.74 | 4 053 197.00 |
Total | 11 418 837.90 | 4 137 166.46 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
Prepaid expenses and accrued income from Group companies | ||
Other | 34 220 527.31 | 6 402 521.23 |
Prepaid expenses and accrued income from other companies | ||
Licence fees | 6 546 933.82 | 6 427 756.85 |
Rents | 2 290.12 | 353.34 |
Social costs | 23 393.88 | 29 464.42 |
Bond discount and issue costs | 1 214 000.23 | 1 200 023.09 |
Other | 1 981 506.21 | 1 235 186.86 |
9 768 124.26 | 8 892 784.56 | |
Total | 43 988 651.57 | 15 295 305.79 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
Restricted equity | ||
Share capital, 1 Jan | 76 555 412.00 | 76 555 412.00 |
Share capital, 31 Dec | 76 555 412.00 | 76 555 412.00 |
Share issue premiums, 1 Jan | 13 791 579.51 | 13 791 579.51 |
Share issue premiums, 31 Dec | 13 791 579.51 | 13 791 579.51 |
Restricted equity total | 90 346 991.51 | 90 346 991.51 |
Unrestricted equity | ||
Invested unrestricted equity reserve, 1 Jan | 1 207 617 299.52 | 1 207 617 299.52 |
Invested unrestricted equity reserve, 31 Dec | 1 207 617 299.52 | 1 207 617 299.52 |
Retained earnings, 1 Jan | 420 216 375.19 | 579 257 788.271) |
Purchase of own shares | -3 683 332.86 | -3 798 606.55 |
Dividend distributions | -165 778 624.20 | -156 312 002.88 |
Retained earnings, 31 Dec | 250 754 418.13 | 419 147 178.84 |
Net profit for the financial year | 21 090 020.45 | 1 069 196.35 |
Unrestricted equity total | 1 479 461 738.10 | 1 627 833 674.71 |
Shareholders' equity, total | 1 569 808 729.61 | 1 718 180 666.22 |
Distributable funds | ||
Invested unrestricted equity reserve | 1 207 617 299.52 | 1 207 617 299.52 |
Retained earnings | 250 754 418.13 | 419 147 178.84 |
Net profit for the financial year | 21 090 020.45 | 1 069 196.35 |
Total | 1 479 461 738.10 | 1 627 833 674.71 |
Breakdown of the parent's share capital | ||
Number of shares | 118 425 771 | 118 425 771 |
Euros | 76 555 412.00 | 76 555 412.00 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
Restructuring commitments | 205 029.46 | 710 030.73 |
Other provisions | 856 678.19 | 871 615.18 |
Total | 1 061 707.65 | 1 581 645.91 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
Bonds | 400 000 000.00 | 400 000 000.00 |
Loans | 226 507 692.30 | 319 584 615.38 |
Accrued liabilities and deferred income | 70 279.92 | 44 705.25 |
Total | 626 577 972.22 | 719 629 320.63 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
Liabilities to Group companies | ||
Accounts payable | 12 300 548.01 | 11 058 522.50 |
Other liabilities including cash pool | 544 713 253.93 | 561 039 176.06 |
Accrued liabilities and deferred income | 34 349 797.34 | 5 238 842.08 |
591 363 599.28 | 577 336 540.64 | |
Liabilities to joint ventures | ||
Accounts payable | 745.49 | 1 397.17 |
Other liabilities including cash pool | 4 131 761.32 | 5 095 259.57 |
4 132 506.81 | 5 096 656.74 | |
Liabilities to other companies | ||
Accounts payable | 9 123 775.17 | 19 974 239.66 |
Loans | 93 076 923.08 | 13 076 923.08 |
Other current liabilities | 2 328 410.56 | 1 757 969.91 |
Accrued liabilities and deferred income | 10 005 710.22 | 11 098 440.58 |
114 534 819.03 | 45 907 573.23 | |
Total | 710 030 925.12 | 628 340 770.61 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
Accrued liabilities and deferred income from Group companies | ||
Service fee | 34 344 946.02 | 5 238 544.39 |
Interest | 4 851.32 | 297.69 |
34 349 797.34 | 5 238 842.08 | |
Accrued liabilities and deferred income from other companies | ||
Vacation pay and related social costs | 1 678 748.85 | 1 661 185.12 |
Other accrued payroll and related social costs | 2 446 083.06 | 1 835 728.76 |
Other social costs | 267 297.55 | 276 832.09 |
Interest | 4 317 255.86 | 3 800 204.34 |
Rents | 325 673.16 | 604 315.56 |
Taxes | — | 1 743 488.49 |
Other | 970 651.74 | 1 176 686.22 |
10 005 710.22 | 11 098 440.58 | |
Total | 44 355 507.56 | 16 337 282.66 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
Deferred tax assets | ||
From temporary differences | 755 604.48 | 1 934 798.45 |
From appropriations | 90 401.43 | 425 507.64 |
Total | 846 005.91 | 2 360 306.09 |
Deferred tax liabilities | ||
From temporary differences | 52 824.10 | 4 659 503.31 |
Total | 52 824.10 | 4 659 503.31 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
On behalf of Group companies | ||
Guarantees | 127 985 836.34 | 135 514 842.90 |
Other Tietoevry obligations | ||
Rent commitments due in 2023 (2022) | 9 448 124.97 | 13 390 201.16 |
Rent commitments due later | 25 415 631.32 | 34 872 741.37 |
Lease commitments due in 2023 (2022)1) | 310 373.33 | 331 089.00 |
Lease commitments due later1) | 359 277.65 | 418 196.00 |
On behalf of Third parties | ||
Guarantees | 23 377 510.83 | 25 381 206.19 |
EUR | 31 Dec 2022 | 31 Dec 2021 |
Foreign exchange forward contracts | 555 880 076.06 | 559 538 204.20 |
Interest rate swaps | 40 000 000.00 | — |
The net fair values of derivative financial instruments at the balance sheet date | 31 Dec 2022 | 31 Dec 2021 |
Foreign exchange forward contracts | -601 987.54 | 234 108.04 |
Interest rate swaps | 6 354.00 | — |
Gross positive fair values of derivatives | 31 Dec 2022 | 31 Dec 2021 |
Foreign exchange forward contracts | 4 458 629.36 | 4 138 215.08 |
Interest rate swaps | 2 860 052.00 | — |
Gross negative fair values of derivatives | 31 Dec 2022 | 31 Dec 2021 |
Foreign exchange forward contracts | -5 060 616.87 | -3 904 106.99 |
Interest rate swaps | -2 853 698.00 | — |
Dividend proposal | The Auditor's Note | ||||
Distributable funds in the parent company | 1 479 461 738.10 | Our auditors' report has been issued today. | |||
of which net profit for the current year | 21 090 020.45 | Espoo, 14 February 2023 | |||
The Board of Directors proposes that the retained earnings of | Deloitte Oy | ||||
EUR 271 844 438.58 shall be used as follows: | Audit Firm | ||||
a total dividend of EUR | |||||
Jukka Vattulainen | |||||
the remainder be carried forward | 100 145 149.23 | Authorised Public Accountant (KHT) | |||
In the opinion of the Board of Directors the proposed dividend distribution does not endanger the solvency of the company. | |||||
Signatures for the Financial statements and Board of Directors' report | |||||
Espoo, 14 February 2023 | |||||
Tomas Franzén | |||||
Chairperson | |||||
Timo Ahopelto | Liselotte Hägertz Engstam | Harri-Pekka Kaukonen | |||
Deputy Chairperson | |||||
Angela Mazza Teufer | Katharina Mosheim | Niko Pakalén | |||
Endre Rangnes | Robert Spinelli | Ilpo Waljus | |||
Kimmo Alkio | |||||
President and CEO | |||||
Key audit matter | How our audit addressed the key audit matter |
Revenue recognition | We evaluated the IT systems used for recognizing revenue by testing access and change management controls. We also evaluated process level controls by performing walkthroughs of each significant class of revenue transactions, assessed the design of key controls and tested the operating effectiveness of those controls. |
Refer to accounting policies for the consolidated financial statements and notes 5 and 6. | |
Consolidated Net Sales of Tietoevry Oyj amounted to EUR 2 928,1 (2 823,4) million. The Net Sales consist mostly of continuous services, software solutions and consulting. In addition to this, the Company has fixed-price projects. | |
Revenue from service contracts, software solutions and consulting is based on service volumes or time and materials; and the performance obligations are recognized over the accounting period in which the services are rendered. For contracts comprising fixed-price projects, revenue is recognized based on the actual service provided by the reporting date as a proportion of the total services to be provided. We identified as a specific risk of error and fraud in respect of improper revenue recognition given the nature of the Group’s services, as follows: –Improper revenue recognition in manually recorded exceptional revenue transactions. Revenue recognition due to its significance require specific attention both from the accounting and the auditing perspective. In addition, management applies judgement when considering revenue recognition for fixed-price projects. | Our substantive audit procedures to address the identified risk relating to revenue from services consisted among others, performing transactional testing procedures to validate the recognition of revenue throughout the year as well as year-end. Our substantive audit procedures to address the risk of inappropriate accounting for projects were focused on judgements used by management in project estimates. We selected a sample of contracts based on quantitative and qualitative criteria and performed the following: –We performed interviews with project managers and financial controllers to assess the estimates on projects' status and estimated costs and income; –Ensured that the revenue recognition method applied was appropriate based on the terms of the arrangement; –Agreed project revenue estimate against the sales agreement, including contract amendments; –Tested the accuracy of the cost estimate by taking a sample of cost components and traced those to supporting documentation; and –Recalculated the revenue based on percentage of completion of the fixed price projects. We assessed the appropriateness of the percentage of completion by comparing actual costs from the Company’s accounting records to the estimated total costs of the project. |
Key audit matter | How our audit addressed the key audit matter |
Impairment testing of Goodwill | |
Refer to Note 11 in the consolidated financial statements. | We have performed audit procedures on impairment testing prepared by management relating to material cash generating units and assessed key controls over management’s goodwill impairment testing. The recoverable amounts of the cash-generating units are determined based on value-in-use calculations. Cash flows used in these calculations are based on five-year financial plans defined by group management. We have assessed the key assumptions used by management in the impairment test for cash generating units: •comparing the growth and profitability estimates to historical performance. •comparing the estimates with the latest approved budgets and strategic plans. •involving our valuation specialists to verify that the discount rates and the long-term growth rates are consistent with observable market data. •validated the mathematical accuracy of the impairment calculations. We have also assessed the related disclosure information. |
Consolidated financial statements includes goodwill of EUR 1 846,5 (1 943,7 million) million. Goodwill is measured at cost less accumulated impairment losses. | |
Goodwill is subject to annual impairment test. For testing purposes goodwill is allocated to cash-generating units. As a result of management’s goodwill impairment test, no impairment was identified. | |
Goodwill impairment testing requires substantial management judgment over the projected future business performance, cash flows and applied discount rate. | |
Note 11 in the consolidated financial statements describes key assumptions used by management in the impairment test and related sensitivity analysis. | |
We have no key audit matters to report with respect to our audit of the parent company financial statements. There are no significant risks of material misstatement referred to in Article 10(2c) of Regulation (EU) No 537/2014 with respect to the group financial statements and the parent company financial statements. | |