| CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT 31 DECEMBER | |||||||
Note | EUR million | 2023 | 2022 | Note | EUR million | 2023 | 2022 |
| Assets | Equity and liabilities | ||||||
| Non-current assets | 10, 11 | Equity | |||||
1 | Property, plant and equipment | Share capital | |||||
2 | Intangible assets | Share premium | |||||
3 | Other investments, including | Reserves | |||||
derivatives | Retained earnings | ( | |||||
4 | Deferred tax assets | Total equity | |||||
5 | Contract costs | ||||||
| Total non-current assets | Liabilities | ||||||
12 | Loans and borrowings | ||||||
| Current assets | 13 | Employee benefits | |||||
6 | Inventories | 4 | Deferred tax liabilities | ||||
Current tax assets | 14 | Provisions | |||||
7 | Trade and other receivables | Total non-current liabilities | |||||
8 | Cash and cash equivalents | ||||||
9 | Assets classified as held for sale | 8 | Bank overdraft | ||||
| Total current assets | 12 | Loans and borrowings | |||||
14 | Provisions | ||||||
Current tax liabilities | |||||||
15 | Contract liabilities | ||||||
16 | Trade and other payables | ||||||
| Total current liabilities | |||||||
| Total liabilities | |||||||
| Total assets | Total equity and liabilities | ||||||
Note | EUR million | 2023 | 2022 |
| Other comprehensive income | |||
13 | Remeasurements of defined benefit plans | ||
10 | Foreign currency translation differences for | ( | |
| foreign operations | |||
10 | Net change in fair value of cash flow hedges, | ( | |
| net of income tax | |||
| Other comprehensive income for the period, | |||
| net of income tax | ( | | |
| Total comprehensive income for the period | ( |
11 | Basic earnings per share (EUR), | ||
based on weighted average | ( | ||
11 | Basic earnings per share (EUR), | ||
based on weighted average (diluted) | ( | ||
Note | EUR million | 2023 | 2022 |
21 | Revenue | ||
Other income | |||
| Total revenue and other income | |||
| Changes in inventories of finished goods and work | |||
in progress | |||
Raw materials and subcontracted work | |||
22 | Staff costs | ||
Depreciation and amortization | |||
1, 2 | Impairments of fixed assets | ||
23 | Other operating expenses | ||
| Result before net finance costs | ( | ||
24 | Finance income | ||
24 | Finance expense | ( | ( |
| Profit before income tax | ( | ||
25, 26 | Income tax expense | ( | ( |
| Profit for the period | ( |
| Share | Share | Translation | Hedge | Reserve for | Other | Retained | Total | ||
| Note | EUR million | capital | premium | reserve | reserve | own shares | reserves | earnings | equity |
Balance at 1 January 2022 | ( | ||||||||
| Total comprehensive income for the period | |||||||||
Loss for the period | ( | ( | |||||||
| Other comprehensive income | |||||||||
13 | Remeasurements of defined benefit plans | ||||||||
10 | Foreign currency translation differences | ||||||||
| for foreign operations | |||||||||
10 | Net change in fair value of cash flow hedges, | ||||||||
net of income tax | |||||||||
| Other comprehensive income for the period, | |||||||||
| net of income tax | | | | | |||||
| Total comprehensive income for the period | ( | ( | |||||||
| Transactions with owners, recorded | |||||||||
| directly in equity | |||||||||
10 | Issue of ordinary shares | ||||||||
Share-based payment transactions | |||||||||
10 | Dividends to equity holders | ( | ( | ||||||
10 | Appropriation of retained earnings | ( | |||||||
| Balance at 31 December 2022 | ( | ( |
| Share | Share | Translation | Hedge | Reserve for | Other | Retained | Total | ||
| Note | EUR million | capital | premium | reserve | reserve | own shares | reserves | earnings | equity |
Balance at 1 January 2023 | ( | ( | |||||||
| Total comprehensive income for the period | |||||||||
Profit for the period | |||||||||
| Other comprehensive income | |||||||||
13 | Remeasurements of defined benefit plans | ||||||||
10 | Foreign currency translation differences | ( | ( | ||||||
| for foreign operations | |||||||||
10 | Net change in fair value of cash flow hedges, | ||||||||
net of income tax | ( | ( | |||||||
| Other comprehensive income for the period, | |||||||||
| net of income tax | | ( | ( | | ( | ||||
| Total comprehensive income for the period | ( | ( | |||||||
| Transactions with owners, recorded | |||||||||
| directly in equity | |||||||||
10 | Issue of ordinary shares | ( | |||||||
10 | Treasury shares issued | ( | |||||||
Share–based payment transactions | ( | ||||||||
10 | Dividends to equity holders | ( | ( | ( | |||||
10 | Appropriation of retained earnings | ( | |||||||
| Balance at 31 December 2023 |
Note | EUR million | 2023 | 2022 | Note | EUR million | 2023 | 2022 |
| Cash flows from operating activities | Cash flows from investing activities | ||||||
Profit / (loss) for the period | ( | 1 | Investments in property, plant and equipment | ( | ( | ||
| Adjustments for: | 1 | Disinvestments of property, plant and equipment | |||||
25 | Net finance costs | 2 | Investments in intangible fixed assets | ( | ( | ||
26 | Income tax expense | 2 | Disinvestments of intangible fixed assets | ||||
1, 2 | Depreciation of property, plant and equipment and | 3 | Investments of other investments | ( | ( | ||
software | Net cash from investing activities | ( | ( | ||||
2 | Amortization of other intangible assets | ||||||
| 1, 2 | Impairments of fixed assets | Cash flows from financing activities | |||||
Share-based payments | 12 | Payment of lease liabilities | ( | ( | |||
| (Repayments of) / proceeds from borrowings (non- | |||||||
current) | ( | ||||||
Change in trade and other receivables | ( | 12 | (Repayments of) / proceeds from borrowings (current) | ( | |||
Change in inventories | ( | ( | 10 | Dividends paid | ( | ( | |
Change in trade and other payables | Net cash from financing activities | ( | |||||
Change in provisions | ( | ( | |||||
Change in contract liabilities | ( | Change in cash and cash equivalents | ( | ||||
53.6 | 47.2 | ||||||
8 | Cash and cash equivalents at 1 January | ||||||
Interest paid | ( | ( | Effect of exchange rate fluctuations on cash held | ( | |||
Interest received | 8 | Cash and cash equivalents at 31 December | |||||
Tax paid | ( | ( | |||||
| Net cash flows from operating activities |
| Property, plant and equipment | ||
EUR million | 2023 | 2022 |
Property, plant and equipment owned | 122.0 | 118.3 |
Property, plant and equipment right-of-use assets | 12.5 | 13.3 |
| Total | 134.5 | 131.6 |
| Property, plant and equipment owned | Land and | Plant and | Other fixed | Under | |
| EUR million | buildings | equipment | assets | construction | Total |
| Balance as at 1 January 2022 | |||||
Costs | 68.1 | 162.2 | 63.0 | 22.5 | 315.8 |
Accumulated depreciation and impairment losses | (34.2) | (119.7) | (50.6) | (3.8) | (208.3) |
| Carrying amount as at 1 January 2022 | 33.9 | 42.5 | 12.4 | 18.7 | 107.5 |
Acquired, other | 2.4 | 11.7 | 6.4 | 26.6 | 47.1 |
Disposals | (0.9) | (1.3) | (0.3) | (12.8) | (15.3) |
Currency translation differences | 0.0 | 0.2 | 0.0 | 0.2 | 0.4 |
Reclassified to held for sale | (1.6) | (0.1) | (0.2) | – | (1.9) |
Depreciation for the year | (2.5) | (11.1) | (4.5) | – | (18.1) |
Impairments | (0.7) | (0.1) | (0.0) | (0.6) | (1.4) |
| Carrying amount as at 31 December 2022 | 30.6 | 41.8 | 13.8 | 32.1 | 118.3 |
| Property, plant and equipment owned | Land and | Plant and | Other fixed | Under | |
| EUR million | buildings | equipment | assets | construction | Total |
| Balance as at 1 January 2023 | |||||
Costs | 68.0 | 172.7 | 68.9 | 36.5 | 346.1 |
Accumulated depreciation and impairment losses | (37.4) | (130.9) | (55.1) | (4.4) | (227.8) |
| Carrying amount as at 1 January 2023 | 30.6 | 41.8 | 13.8 | 32.1 | 118.3 |
Acquired, other | 6.8 | 6.1 | 4.4 | 5.6 | 22.9 |
Disposals | (0.1) | (0.7) | (0.3) | (0.0) | (1.1) |
Transfer | 21.1 | 3.8 | 1.7 | (24.6) | 2.0 |
Currency translation differences | (0.1) | (0.3) | (0.1) | (1.6) | (2.1) |
Depreciation for the year | (2.5) | (10.7) | (4.7) | – | (17.9) |
Impairments | (0.0) | (0.1) | (0.0) | – | (0.1) |
| Carrying amount as at 31 December 2023 | 55.8 | 39.9 | 14.8 | 11.5 | 122.0 |
Costs | 95.7 | 181.6 | 74.6 | 15.9 | 367.8 |
Accumulated depreciation and impairment losses | (39.9) | (141.7) | (59.8) | (4.4) | (245.8) |
| Carrying amount as at 31 December 2023 | 55.8 | 39.9 | 14.8 | 11.5 | 122.0 |
| Right-of-use assets | Land and | Plant and | Other fixed | Under | |
| EUR million | buildings | equipment | assets | construction | Total |
| Balance as at 1 January 2022 | |||||
Costs | 22.5 | 0.2 | 3.8 | – | 26.5 |
Accumulated depreciation and impairment losses | (8.8) | (0.2) | (3.1) | – | (12.1) |
| Carrying amount as at 1 January 2022 | 13.7 | 0.0 | 0.7 | – | 14.4 |
Acquired, other | 0.9 | 0.0 | 0.6 | – | 1.5 |
Disposals | (0.0) | – | (0.0) | – | (0.0) |
Currency translation differences | 0.2 | 0.0 | (0.0) | – | 0.2 |
Depreciation for the year | (2.3) | (0.0) | (0.5) | – | (2.8) |
| Carrying amount as at 31 December 2022 | 12.5 | 0.0 | 0.8 | – | 13.3 |
| Right-of-use assets | Land and | Plant and | Other fixed | Under | |
| EUR million | buildings | equipment | assets | construction | Total |
| Balance as at 1 January 2023 | |||||
Costs | 23.6 | 0.2 | 4.4 | – | 28.2 |
Accumulated depreciation and impairment losses | (11.1) | (0.2) | (3.6) | – | (14.9) |
| Carrying amount as at 1 January 2023 | 12.5 | 0.0 | 0.8 | – | 13.3 |
Acquired, other | 3.3 | – | 0.7 | – | 4.0 |
Disposals | (0.1) | – | (0.0) | – | (0.1) |
Transfer | (2.0) | − | − | − | (2.0) |
Currency translation differences | (0.1) | (0.0) | (0.0) | – | (0.1) |
Depreciation for the year | (2.1) | (0.0) | (0.5) | – | (2.6) |
| Carrying amount as at 31 December 2023 | 11.5 | 0.0 | 1.0 | – | 12.5 |
Costs | 24.7 | 0.2 | 5.1 | – | 30.0 |
Accumulated depreciation and impairment losses | (13.2) | (0.2) | (4.1) | – | (17.5) |
| Carrying amount as at 31 December 2023 | 11.5 | 0.0 | 1.0 | – | 12.5 |
| Intangible assets | ||||||
| Development | ||||||
EUR million | Goodwill | costs | Software | Concessions | Other | Total |
| Balance as at 1 January 2022 | ||||||
Costs | 133.7 | 10.6 | 30.3 | 1.1 | 75.1 | 250.8 |
Accumulated amortization and impairment losses | – | (4.8) | (25.0) | (0.0) | (37.6) | (67.4) |
| Carrying amount as at 1 January 2022 | 133.7 | 5.8 | 5.3 | 1.1 | 37.5 | 183.4 |
Acquired, other | – | 3.1 | 3.4 | – | – | 6.5 |
Disposals | – | – | (0.8) | – | – | (0.8) |
Currency translation differences | 1.7 | (0.2) | 0.0 | (0.0) | 0.3 | 1.8 |
Amortisation for the year | – | (0.9) | (1.4) | (0.1) | (4.7) | (7.1) |
Impairments | (54.7) | – | – | – | (2.6) | (57.3) |
| Carrying amount as at 31 December 2022 | 80.7 | 7.8 | 6.5 | 1.0 | 30.5 | 126.5 |
| Balance as at 1 January 2023 | ||||||
Costs | 135.4 | 13.5 | 32.9 | 1.1 | 75.4 | 258.3 |
Accumulated amortization and impairment losses | (54.7) | (5.7) | (26.4) | (0.1) | (44.9) | (131.8) |
| Carrying amount as at 1 January 2023 | 80.7 | 7.8 | 6.5 | 1.0 | 30.5 | 126.5 |
Acquired, other | − | 3.3 | 3.1 | − | − | 6.4 |
Disposals | − | (0.1) | (0.0) | − | − | (0.1) |
Currency translation differences | (0.2) | (0.4) | (0.0) | (0.1) | − | (0.7) |
Amortisation for the year | − | (1.3) | (1.8) | (0.0) | (3.2) | (6.3) |
Impairments | − | − | − | − | − | − |
| Carrying amount as at 31 December 2023 | 80.5 | 9.3 | 7.8 | 0.9 | 27.3 | 125.8 |
Costs | 135.2 | 16.3 | 36.0 | 1.0 | 75.4 | 263.9 |
Accumulated amortization and impairment losses | (54.7) | (7.0) | (28.2) | (0.1) | (48.1) | (138.1) |
| Carrying amount as at 31 December 2023 | 80.5 | 9.3 | 7.8 | 0.9 | 27.3 | 125.8 |
Goodwill EUR million | 2023 | 2022 |
Industrial Actuators and Controls (IAC) | 39.4 | 39.6 |
Industrial Brakes (IB) | 33.8 | 33.8 |
Automotive Core (Core) | − | – |
Automotive E (E) | 7.3 | 7.3 |
80.5 | 80.7 |
Key assumptions | Pre-tax discount rate | Terminal value growth rate | ||
2023 | 2022 | 2023 | 2022 | |
Industrial Actuators and Controls (IAC) | 13.4% | 13.2% | 1.5% | 1.5% |
Industrial Brakes (IB) | 13.4% | 13.2% | 1.5% | 1.5% |
Kendrion Automotive Core (Core) | − | 18.4% | − | (35.0)% |
Automotive E (E) | 12.9% | 11.0% | 2.0% | 2.0% |
EUR million | 2023 | 2022 |
Equity-accounted investee | 0.0 | 0.0 |
Other | 0.5 | 0.4 |
0.5 | 0.4 |
| Assets | Liabilities | Net | ||||
EUR million | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
Property, plant and equipment | 1.4 | 2.8 | 3.8 | 3.7 | (2.4) | (0.9) |
Intangible assets | 3.0 | 4.4 | 13.0 | 12.4 | (10.0) | (8.0) |
Inventories | 1.3 | 1.0 | 0.3 | 0.3 | 1.0 | 0.7 |
Employee benefits | 0.4 | 0.8 | 0.2 | 0.2 | 0.2 | 0.6 |
Provisions | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.2 |
Other items | 4.4 | 3.1 | 1.7 | 0.9 | 2.7 | 2.2 |
Tax value of recognized loss carry-forwards | 9.6 | 7.4 | – | – | 9.6 | 7.4 |
| Deferred tax assets/liabilities | 20.1 | 19.7 | 19.0 | 17.5 | 1.1 | 2.2 |
| Movement in temporary differences during the financial year | ||||
| 2023 | ||||
| Recognized | ||||
| in other | ||||
| Recognized | comprehensive | At 31 | ||
Net, EUR million | At 1 January | in profit and loss | income | December |
Property, plant and equipment | (0.9) | (1.5) | – | (2.4) |
Intangible assets | (8.0) | (2.0) | – | (10.0) |
Inventories | 0.7 | 0.3 | – | 1.0 |
Employee benefits | 0.6 | (0.4) | (0.0) | 0.2 |
Provisions | 0.2 | (0.2) | – | 0.0 |
Other items | 2.2 | 0.1 | 0.4 | 2.7 |
Tax value of loss carry-forwards | 7.4 | 2.2 | – | 9.6 |
2.2 | (1.5) | 0.4 | 1.1 | |
| 2022 | ||||
| Recognized | ||||
| in other | ||||
| Recognized | comprehensive | At 31 | ||
Net, EUR million | At 1 January | in profit and loss | income | December |
Property, plant and equipment | (1.9) | 1.0 | – | (0.9) |
Intangible assets | (8.9) | 0.9 | – | (8.0) |
Inventories | 0.1 | 0.6 | – | 0.7 |
Employee benefits | 1.4 | (0.1) | (0.7) | 0.6 |
Provisions | 0.0 | 0.2 | – | 0.2 |
Other items | 2.7 | 0.1 | (0.6) | 2.2 |
Tax value of loss carry-forwards | 7.2 | 0.2 | – | 7.4 |
0.6 | 2.9 | (1.3) | 2.2 | |
| Contract costs | ||
EUR million | 2023 | 2022 |
Balance at 1 January | 0.3 | 0.5 |
Costs to obtain a contract with customers | 0.4 | – |
Amortization | (0.1) | (0.2) |
| Balance at 31 December | 0.6 | 0.3 |
| Inventories | ||
EUR million | 2023 | 2022 |
Raw materials, consumables, technical materials and packing materials | 57.2 | 54.4 |
Work in progress | 16.2 | 16.4 |
Finished goods | 11.4 | 11.7 |
Goods for resale | 2.6 | 2.6 |
87.4 | 85.1 | |
| Trade and other receivables | ||
EUR million | 2023 | 2022 |
Trade receivables | 54.4 | 58.8 |
Other taxes and social security | 2.4 | 2.9 |
Other receivables | 6.2 | 4.2 |
Derivatives used for hedging | 1.0 | 2.4 |
Prepayments | 1.2 | 2.2 |
65.2 | 70.5 | |
| Cash and cash equivalents | ||
EUR million | 2023 | 2022 |
Cash and cash equivalents | 20.6 | 37.8 |
Bank overdrafts | (7.1) | (3.1) |
| Cash and cash equivalents in the statement of cash flows | 13.5 | 34.7 |
| Capital and reserves | |||||||
| Capital and share premium | |||||||
Shares entitled to dividend | Shares owned by Kendrion | Total number of issued shares | |||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||
At 1 January | 15,026,305 | 14,841,072 | 88,316 | 93,663 | 15,114,621 | 14,934 | 735 |
Issued shares (share dividend) | 199,358 | 179,886 | (40,038) | – | 159,320 | 179,886 | |
Issued registered shares (share plan) | 2,073 | – | – | – | 2,073 | – | |
Granted shares | 48,278 | 5,347 | (48,278) | (5,347) | – | – | |
| At 31 December | 15,276,014 | 15,026,305 | – | 88,316 | 15,276,014 | 15,114,621 | |
| Ordinary shares | ||
| The authorized share capital consists of: | ||
EUR million | 2023 | 2022 |
40,000,000 ordinary shares of EUR 2.00 | 80.0 | 80.0 |
| Issued share capital | ||
Balance at 1 January 2023: 15,114,621 ordinary shares (2022: 14,934,735) | 30.2 | 29.9 |
Balance at 31 December 2023: 15,276,014 ordinary shares (2022: 15,114,621) | 30.6 | 30.2 |
| Share premium | ||
EUR million | 2023 | 2022 |
Balance as at 1 January | 38.4 | 45.8 |
Dividend payment | (3.8) | (10.2) |
Share premium on issued shares | 2.7 | 2.8 |
| Balance as at 31 December | 37.3 | 38.4 |
EUR million | 2023 | 2022 |
10.9 | 10.2 |
EUR million | 2023 | 2022 |
EUR million | 2023 | 2022 |
Net profit attributable to ordinary shareholders | 9.9 | (46.3) |
| Weighted average number of ordinary shares | ||
In thousands of shares | 2023 | 2022 |
Issued ordinary shares at 1 January | 15,115 | 14,935 |
Effect of shares issued as share dividend | 159 | 180 |
Effect of shares issued as share plan | 2 | – |
| Ordinary shares outstanding at 31 December | 15,276 | 15,115 |
Weighted average number of ordinary shares entitled to dividend | 15,197 | 14,965 |
Basic earnings per share (EUR), based on ordinary shares outstanding at 31 December | 0.65 | (3.06) |
Basic earnings per share (EUR), based on weighted average | 0.65 | (3.09) |
EUR million | 2023 | 2022 |
Net profit attributable to ordinary shareholders | 9.9 | (46.3) |
Effect of dilution | (0.0) | (0.0) |
| Net profit attributable to ordinary shareholders (diluted) | 9.9 | (46.3) |
| Weighted average number of ordinary shares (diluted) | ||
In thousands of shares | 2023 | 2022 |
Weighted average number of ordinary shares entitled to dividend | 15,197 | 14,965 |
Weighted average numbers of ordinary shares (diluted) | 15,384 | 15,158 |
Basic earnings per share (EUR), based on weighted average (diluted) | 0.64 | (3.05) |
EUR million | 2023 | 2022 |
| Non-current liabilities | ||
Bank syndicate loans | 62.0 | 82.5 |
Schuldschein loans | 72.2 | 72.1 |
Lease liabilities | 10.9 | 9.7 |
Other loans | 8.1 | 2.3 |
153.2 | 166.6 | |
EUR million | 2023 | 2022 |
| Current liabilities | ||
Current portion lease liabilities | 2.6 | 3.5 |
Current portion loans | 2.7 | 4.9 |
5.3 | 8.4 |
EUR million | 2023 | 2022 |
< 1 year | 2.6 | 3.5 |
1 - 5 years | 9.1 | 7.9 |
> 5 years | 1.8 | 1.8 |
13.5 | 13.2 |
| Employee benefits | ||
EUR million | 2023 | 2022 |
Present value of unfunded obligations* | 4.8 | 5.0 |
| Present value of funded obligations | 3.4 | 4.2 |
Fair value of plan assets | (0.8) | (0.8) |
| Recognized net liability for defined benefit obligations | 7.4 | 8.4 |
Liability for long-service leave and anniversaries | 2.4 | 2.3 |
| Total employee benefits | 9.8 | 10.7 |
Non current portion | 8.7 | 10.7 |
Current portion ** | 1.1 | |
Defined benefit obligation | Fair value of plan assets | Net defined benefit liability | ||||
EUR million | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
Balance at 1 January | 9.2 | 12.5 | 0.8 | 0.9 | 8.4 | 11.6 |
| Included in statement | ||||||
| of comprehensive income | ||||||
Current service cost | 0.0 | 0.0 | – | – | 0.0 | 0.0 |
Past service cost | – | – | – | – | – | – |
Interest cost (income) | 0.3 | 0.1 | (0.0) | 0.0 | 0.3 | 0.1 |
0.3 | 0.1 | (0.0) | 0.0 | 0.3 | 0.1 | |
| Included in OCI | ||||||
| Remeasurement loss (gain): | ||||||
| - Actuarial loss (gain) arising from: | ||||||
- Demographic assumptions | (0.0) | (0.1) | (0.0) | (0.1) | – | – |
- Financial assumptions | (0.3) | (2.3) | – | – | (0.3) | (2.3) |
- Experience adjustment | (0.2) | 0.3 | – | – | (0.2) | 0.3 |
| - Return on plan assets excluding | ||||||
interest income | – | – | – | – | – | – |
Effect of movements in exchange rates | – | – | – | – | – | – |
(0.5) | (2.1) | (0.0) | (0.1) | (0.5) | (2.0) | |
Other Contributions paid by the employer | – | – | – | – | – | – |
Benefits paid | (0.8) | (1.3) | (0.0) | (0.0) | (0.8) | (1.3) |
(0.8) | (1.3) | (0.0) | (0.0) | (0.8) | (1.3) | |
| Balance at 31 December | 8.2 | 9.2 | 0.8 | 0.8 | 7.4 | 8.4 |
| Expense recognized in the consolidated statement of comprehensive income regarding defined benefit arrangements | ||
EUR million | 2023 | 2022 |
Staff costs | 0.0 | 0.0 |
Net finance costs | 0.3 | 0.1 |
0.3 | 0.1 | |
| Principal actuarial assumptions (expressed as weighted averages) | ||
2023 | 2022 | |
Discount rate at 31 December | 4.1% | 3.7% |
Future salary increases | 1.3% | 1.4% |
Future pension increases | 2.1% | 2.1% |
| Composition plan assets | ||
EUR million | 2023 | 2022 |
Bonds | 0.8 | 0.8 |
Equity | 0.0 | 0.0 |
Real estate | 0.0 | 0.0 |
Government loans | 0.0 | 0.0 |
| Total | 0.8 | 0.8 |
| Sensitivity analysis | Defined benefit obligation | |
EUR million | Increase | Decrease |
Discount rate (0.5 percent) | (0.3) | 0.3 |
Future salary growth (1.0 percent) | 0.2 | (0.2) |
Future pension (1.0 percent) | 3.1 | 2.2 |
Future mortality (1.0 percent) | (0.0) | 0.0 |
| Provisions | ||
EUR million | 2023 | 2022 |
Balance at 1 January | 2.0 | 2.1 |
Provisions made during the period | 0.0 | 3.4 |
Provisions transferred/used during the period | (1.3) | (3.5) |
Provisions released during the period | – | – |
| Balance at 31 December | 0.7 | 2.0 |
Non-current portion | 0.7 | 0.7 |
| Contract liabilities | ||
EUR million | 2023 | 2022 |
Balance at 1 January | 4.7 | 4.5 |
Consideration received | 0.2 | 0.4 |
Recognized as revenue in the period | (0.5) | (0.2) |
| Balance at 31 December | 4.4 | 4.7 |
| Trade and other payables | ||
EUR million | 2023 | 2022 |
Trade payables | 58.3 | 54.9 |
Other taxes and social security contributions | 2.3 | 1.8 |
Derivatives used for hedging | 0.3 | – |
Non-trade payables | 7.4 | 6.4 |
Accrued expenses | 16.2 | 15.2 |
84.5 | 78.3 | |
EUR million | 2023 | 2022 |
Cash and cash equivalents | 20.6 | 37.8 |
Other long-term investments | 0.5 | 0.4 |
Current tax assets | 5.7 | 2.8 |
Trade and other receivables | 65.2 | 70.5 |
| Total | 92.0 | 111.5 |
| Impairment losses | ||||
| Aging analysis of the trade and other receivables | ||||
2023 | 2022 | |||
EUR million | Gross | Provision | Gross | Provision |
Within the term of payment | 54.3 | − | 60.5 | – |
0 – 30 days due | 6.6 | − | 7.0 | – |
31 – 60 days due | 2.2 | − | 1.4 | – |
> 60 days due | 2.3 | (0.2) | 1.8 | (0.2) |
Total trade and other receivables | 65.4 | (0.2) | 70.7 | (0.2) |
31 December 2023 | 2023 | ||||||
| External | Internal | 12-month | Gross carrying | Loss | Net carrying | ||
| Note | credit rating | credit rating | or lifetime ECL | amount | allowance | amount | |
Trade receivables | 7 | N/A | Low risk | Lifetime ECL | 54.6 | (0.2) | 54.4 |
| Contract costs | 5 | N/A | Low risk | Lifetime ECL | 0.6 | − | 0.6 |
| Equity-accounted investee | 3 | N/A | Low risk | Lifetime ECL | 0.0 | − | 0.0 |
| Other investments | 3 | N/A | Low risk | Lifetime ECL | 0.5 | − | 0.5 |
55.7 | (0.2) | 55.5 | |||||
31 December 2022 | 2022 | ||||||
| External | Internal | 12-month | Gross carrying | Loss | Net carrying | ||
| Note | credit rating | credit rating | or lifetime ECL | amount | allowance | amount | |
Trade receivables | 7 | N/A | Low risk | Lifetime ECL | 59.0 | (0.2) | 58.8 |
| Contract costs | 5 | N/A | Low risk | Lifetime ECL | 0.3 | – | 0.3 |
| Equity-accounted investee | 3 | N/A | Low risk | Lifetime ECL | 0.0 | – | 0.0 |
| Other investments | 3 | N/A | Low risk | Lifetime ECL | 0.4 | – | 0.4 |
59.7 | (0.2) | 59.5 |
| 31 December 2023 | Carrying | Contractual | |||||
| EUR million | amount | cash flows | 0 – 6 months | 6 – 12 months | 1 – 2 years | 2 – 5 years | › 5 years |
| Non-derivative financial liabilities | |||||||
Bank syndicate loans | (62.0) | (69.5) | (1.6) | (1.6) | (3.2) | (63.1) | − |
Schuldschein loans | (72.2) | (82.5) | (1.8) | (1.8) | (23.0) | (55.9) | − |
Lease liabilities | (13.5) | (15.7) | (1.4) | (1.4) | (2.8) | (6.9) | (3.2) |
Bank overdrafts | (7.1) | (7.1) | (3.0) | (4.1) | − | − | − |
Other loans and borrowings | (10.8) | (12.1) | (1.6) | (1.0) | (1.5) | (5.5) | (2.5) |
Trade and other payables | (84.5) | (84.5) | (84.5) | − | − | − | − |
Tax liabilities | (7.4) | (7.4) | (7.4) | − | − | − | − |
| Derivative financial assets / liabilities | |||||||
Interest rate swap contracts | 0.7 | 1.5 | 0.7 | 0.4 | 0.4 | 0.0 | − |
Forward exchange contracts | (0.2) | (0.2) | (0.1) | (0.1) | − | − | − |
| Total | (257.0) | (277.5) | (100.7) | (9.6) | (30.1) | (131.4) | (5.7) |
| 31 December 2022 | Carrying | Contractual | |||||
| EUR million | amount | cash flows | 0 – 6 months | 6 – 12 months | 1 – 2 years | 2 – 5 years | › 5 years |
| Non-derivative financial liabilities | |||||||
Bank syndicate loans | (82.5) | (89.2) | (1.4) | (1.4) | (2.9) | (83.5) | – |
Schuldschein loans | (72.1) | (83.1) | (1.4) | (1.4) | (2.9) | (77.4) | – |
Lease liabilities | (13.2) | (15.9) | (1.4) | (1.4) | (4.8) | (5.9) | (2.4) |
Bank overdrafts | (3.1) | (3.1) | (3.1) | – | – | – | – |
Other loans and borrowings | (7.2) | (7.5) | (3.4) | (0.4) | (0.6) | (3.1) | – |
Trade and other payables | (83.0) | (83.0) | (83.0) | – | – | – | – |
Tax liabilities | (10.3) | (10.3) | (10.3) | – | – | – | – |
| Derivative financial assets | |||||||
Interest rate swap contracts | 2.3 | 1.7 | 0.6 | 0.5 | 0.5 | 0.1 | – |
Forward exchange contracts | 0.1 | 0.1 | 0.1 | – | – | – | – |
| Total | (273.8) | (293.9) | (104.7) | (5.1) | (11.7) | (170.0) | (2.4) |
| 2023 | Carrying | Contractual | |||||
| EUR million | amount | cash flows | 0 – 6 months | 6 – 12 months | 1 – 2 years | 2 – 5 years | › 5 years |
| Interest rate swap contracts | |||||||
Assets | 1.1 | 1.2 | 0.6 | 0.4 | 0.2 | 0.0 | − |
Liabilities | (0.4) | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | − |
| Forward exchange contracts | |||||||
Assets | − | − | − | − | − | − | − |
Liabilities | (0.2) | (0.2) | (0.1) | (0.1) | − | − | − |
| Total | 0.5 | 1.3 | 0.6 | 0.4 | 0.3 | 0.0 | − |
| 2022 | Carrying | Contractual | |||||
| EUR million | amount | cash flows | 0 – 6 months | 6 – 12 months | 1 – 2 years | 2 – 5 years | › 5 years |
| Interest rate swap contracts | |||||||
Assets | 2.3 | 1.7 | 0.6 | 0.5 | 0.5 | 0.1 | – |
Liabilities | – | – | – | – | – | – | – |
| Forward exchange contracts | |||||||
Assets | 0.1 | 0.1 | 0.1 | – | – | – | – |
Liabilities | – | – | – | – | – | – | – |
| Total | 2.4 | 1.8 | 0.7 | 0.5 | 0.5 | 0.1 | – |
| 2023 | Carrying | Contractual | |||||
| EUR million | amount | cash flows | 0 – 6 months | 6 – 12 months | 1 – 2 years | 2 – 5 years | › 5 years |
| Interest rate swap contracts | |||||||
Assets | 1.1 | 1.2 | 0.6 | 0.4 | 0.2 | 0.0 | − |
Liabilities | (0.4) | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | − |
| Forward exchange contracts | |||||||
Assets | − | − | − | − | − | − | − |
Liabilities | (0.2) | (0.2) | (0.1) | (0.1) | − | − | − |
| Total | 0.5 | 1.3 | 0.6 | 0.4 | 0.3 | 0.0 | − |
| 2022 | Carrying | Contractual | |||||
| EUR million | amount | cash flows | 0 – 6 months | 6 – 12 months | 1 – 2 years | 2 – 5 years | › 5 years |
| Interest rate swap contracts | |||||||
Assets | 2.3 | 1.7 | 0.6 | 0.5 | 0.5 | 0.1 | – |
Liabilities | – | – | – | – | – | – | – |
| Forward exchange contracts | |||||||
Assets | 0.1 | 0.1 | 0.1 | – | – | – | – |
Liabilities | – | – | – | – | – | – | – |
| Total | 2.4 | 1.8 | 0.7 | 0.5 | 0.5 | 0.1 | – |
2023 | 2022 | ||||||
| Nominal | Year of | Carrying | Carrying | ||||
| Currency | interest | redemption | Fair value | amount | Fair value | amount | |
Bank syndicate loans | EUR | IBOR + 1.3% | 2026 | 62.0 | 62.0 | 82.5 | 82.5 |
Schuldschein | EUR | IBOR +1% to 1.25% | 2025-2027 | 72.2 | 72.2 | 72.1 | 72.1 |
Other loans | Various | 1.40%-5.05% | 2024-2030 | 10.8 | 10.8 | 7.2 | 7.2 |
Bank overdrafts China | CNY | 3.1% | 2024 | 5.5 | 5.5 | 2.7 | 2.7 |
Bank overdrafts - other | EUR | IBOR + 0.8% to 1.6% | 2024 | 1.6 | 1.6 | 0.4 | 0.4 |
| Lease liabilities | Various | 1.5% - 8.3% | Various | 13.5 | 13.5 | 13.2 | 13.2 |
| Total interest-bearing debt | 165.6 | 165.6 | 178.1 | 178.1 |
31 December 2023 | Equity | Result |
US dollar | 3.7 | 0.1 |
Czech koruna | 0.8 | (0.3) |
Chinese yuan | 6.0 | 0.1 |
Romanian lei | 1.6 | (0.2) |
Indian rupee | 0.2 | (0.1) |
31 December 2022 | Equity | Result |
US dollar | 2.8 | 0.5 |
Czech koruna | 0.9 | (0.3) |
Chinese yuan | 5.8 | 0.1 |
Romanian lei | 1.8 | (0.2) |
Indian rupee | 0.3 | (0.0) |
| Applicable currency rates | |||
Value of EUR | At 31 December 2023 | At 31 December 2022 | Average over 2023 |
Pound sterling | 0.8690 | 0.8869 | 0.8705 |
Czech koruna | 24.7237 | 24.1161 | 23.9739 |
Chinese yuan | 7.8509 | 7.3582 | 7.6554 |
US dollar | 1.1050 | 1.0666 | 1.0817 |
Romanian lei | 4.9756 | 4.9495 | 4.9517 |
Swedish krona | 11.0959 | 11.1217 | 11.4466 |
Indian rupee | 91.9033 | 88.1679 | 89.3575 |
2023 | 2022 | |||
EUR million | Carrying amount | Fair value | Carrying amount | Fair value |
| Assets carried at amortized costs | ||||
Receivables (including current tax assets) | 70.9 | 70.9 | 73.3 | 73.3 |
Cash and cash equivalents | 20.6 | 20.6 | 37.8 | 37.8 |
Held to maturity investments | 0.5 | 0.5 | 0.4 | 0.4 |
92.0 | 92.0 | 111.5 | 111.5 | |
| Liabilities carried at amortized costs | ||||
Bank syndicate loans | (62.0) | (62.0) | (82.5) | (82.5) |
Schuldschein loans | (72.2) | (72.2) | (72.1) | (72.1) |
Other loans | (10.8) | (10.8) | (7.2) | (7.2) |
Lease liabilities | (13.5) | (13.5) | (13.2) | (13.2) |
Bank overdraft | (7.1) | (7.1) | (3.1) | (3.1) |
Trade and other payables (including current tax liabilities) | (91.9) | (91.9) | (93.3) | (93.3) |
(257.5) | (257.5) | (271.4) | (271.4) | |
| Assets / (Liabilities) carried at fair value | ||||
Interest derivatives | 0.7 | 0.7 | 2.3 | 2.3 |
Forward exchange contracts | (0.2) | (0.2) | 0.1 | 0.1 |
0.5 | 0.5 | 2.4 | 2.4 | |
2023 | 2022 | |
Derivatives | 3.9% | 2.2% |
Leases | 4.3% | 4.3% |
Bank syndicate loans | 5.2% | 3.5% |
Schulschein loans | 4.9% | 3.7% |
Other loans | 2.8% | 1.6% |
Level 1 | Level 2 | Level 3 | Total | |
| 31 December 2023 | ||||
Derivative contracts used for hedging | − | 0.5 | − | 0.5 |
| Total | − | 0.5 | − | 0.5 |
| 31 December 2022 | ||||
Derivative contracts used for hedging | – | 2.4 | – | 2.4 |
| Total | – | 2.4 | – | 2.4 |
The Netherlands | Germany | Other | European countries | |||
EUR million | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
Revenue from transactions with third parties | 15.0 | 12.2 | 309.4 | 309.9 | 97.2 | 94.0 |
| Other non-current assets | 24.2 | 25.2 | 157.7 | 157.0 | 22.8 | 23.6 |
Deferred tax assets | 1.7 | 2.6 | 9.3 | 8.2 | 0.3 | 0.1 |
Net liability for defined benefit obligations | – | – | 6.0 | 8.2 | 0.3 | 0.2 |
| 1 | ||||||
| Asia | The Americas | Consolidated | ||||
EUR million | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
Revenue from transactions with third parties | 45.3 | 51.4 | 51.6 | 51.8 | 518.5 | 519.3 |
Other non-current assets | 41.2 | 35.9 | 15.5 | 17.1 | 261.4 | 258.8 |
Deferred tax assets | 6.9 | 6.2 | 1.9 | 2.6 | 20.1 | 19.7 |
Net liability for defined benefit obligations | – | – | – | – | 6.3 | 8.4 |
| Revenue segmented by customer location | ||
EUR million | 2023 | 2022 |
Germany | 192.0 | 203.6 |
Other European countries | 170.7 | 151.1 |
| Asia | 68.2 | 73.4 |
The Americas | 84.6 | 88.4 |
Other countries | 3.0 | 2.8 |
| Total | 518.5 | 519.3 |
| Automotive | Automotive | Automotive | Automotive | |||||
| Industrial | Core | E | Total | Total | Consolidated | |||
EUR million | 2023 | 2022 | 2023 | 2023 | 2023 | 2022 | 2023 | 2022 |
Revenue from transactions with third parties | 256.5 | 276.5 | 189.5 | 72.5 | 262.0 | 242.8 | 518.5 | 519.3 |
Inter-segment revenue | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
| EBITDA | 34.6 | 46.9 | 22.8 | (6.8) | 16.0 | (53.5) | 50.6 | (6.6) |
| EBITDA as a % of revenue | 13.5% | 17.0% | 12.1% | (9.4)% | 6.1% | (22.0)% | 9.8% | (1.3)% |
| Normalized EBITDA | 36.1 | 47.5 | 23.6 | (6.6) | 17.0 | 9.9 | 53.1 | 57.4 |
| Normalized EBITDA as a % of revenue | 14.1% | 17.2% | 12.4% | (9.1)% | 6.5% | 4.1% | 10.2% | 11.1% |
Reportable segment assets | 278.9 | 272.8 | 116.8 | 66.6 | 183.4 | 203.8 | 462.3 | 476.6 |
Reportable segment employees (FTE) | 1,233 | 1,346 | 1,204 | 169 | 1,373 | 1,407 | 2,606 | 2,753 |
| Disaggregation revenue | ||
EUR million | 2023 | 2022 |
Revenue from serial produced goods | 510.8 | 512.2 |
Revenue from engineering and samples | 7.7 | 7.1 |
| Total | 518.5 | 519.3 |
| Staff costs | ||
EUR million | 2023 | 2022 |
Wages and salaries | 117.6 | 119.9 |
Social security charges | 20.2 | 20.5 |
Temporary personnel | 8.0 | 8.2 |
Contributions to defined contribution plans | 1.1 | 0.8 |
Expenses related to defined benefit plans | 0.0 | 0.0 |
Increase in liability for long-service leave | 0.1 | 0.1 |
Other costs of personnel | 4.5 | 4.1 |
151.5 | 153.6 | |
| Other operating expenses | ||
EUR million | 2023 | 2022 |
Increase/(Decrease) in provision for doubtful debts | 0.1 | (0.1) |
Premises costs | 7.8 | 9.1 |
Maintenance expenses | 10.8 | 11.1 |
Transport expenses | 2.7 | 2.6 |
Consultancy expenses | 9.4 | 11.5 |
Sales and promotion expenses | 1.1 | 1.4 |
Car, travel and representation costs | 3.0 | 3.1 |
Insurance | 2.4 | 2.2 |
Other | 3.4 | 2.7 |
40.7 | 43.6 | |
| Net finance costs | ||
EUR million | 2023 | 2022 |
Interest income | 0.2 | 0.0 |
Net exchange gain | – | – |
| Finance income | 0.2 | 0.0 |
Interest expenses | (7.5) | (4.2) |
Interest expenses related to lease liabilities | (0.8) | (0.6) |
Interest expenses related to employee benefits | (0.3) | (0.1) |
Net exchange loss | (1.5) | (0.2) |
| Finance expense | (10.1) | (5.1) |
| Net financing costs | (9.9) | (5.1) |
| Income tax | ||
EUR million | 2023 | 2022 |
Current tax charge on year under review | (4.0) | (6.6) |
| Total corporation tax expenses in the income statement | (4.0) | (6.6 |
| Reconciliation of effective tax rate | ||||
Reconciliation effective tax rate | Reconciliation in EUR million | |||
2023 | 2022 | 2023 | 2022 | |
| Profit before income tax | 13.9 | (39.7) | ||
| Income tax expense at local corporation tax rate | 25.8% | 25.8% | 3.6 | (10.2) |
Effect of tax rates in foreign jurisdictions | (4.2)% | 2.2% | (0.6) | (0.9) |
Non-deductible expenses | 2.7% | (39.1)% | 0.4 | 15.4 |
Tax exempt income | (0.4)% | 0.0% | (0.1) | 0.0 |
Changes in estimates related to prior years | 9.8% | (5.5)% | 1.3 | 2.2 |
Current-year losses for which no deferred tax asset is recognized | 0.0% | (2.5)% | - | 1.0 |
Additional deductible items | (4.7)% | 1.7% | (0.7) | (0.7) |
Other movements | 0.4% | 0.6% | 0.1 | (0.2) |
29.4% | (16.8)% | 4.0 | 6.6 | |
| Compensations of key management personnel | ||
| The remuneration of the Executive Board and Supervisory Board is as follows: | ||
EUR thousand | 2023 | 2022 |
Short-term benefits | 1,500.8 | 1,491.3 |
Post-employment benefits | 150.0 | 145.0 |
Other long-term benefits | – | – |
Share-based payments | 71.9 | 359.7 |
Termination benefits | – | – |
1,722.7 | 1,996.0 |
| The vesting and holding periods for (conditional) shares awarded to the CEO are specified as follows: | |||
CEO (J.A.J. van Beurden) | Number of shares | Expiry vesting period | Expiry holding period |
2023 | 22,030 | Expiry performance period 2023-2025 | End of 2027 |
2022 | 16,144 | Expiry performance period 2022-2024 | End of 2026 |
2021 | 20,245 | Expiry performance period 2021-2023 | End of 2025 |
2020 | 16,533 | Expiry performance period 2020-2022 | End of 2024 |
2019 | 11,559 | Expiry performance period 2019-2021 | End of 2023 |
CFO (J.H. Hemmen) | Number of shares | Expiry vesting period | Expiry holding period |
2023 | 11,363 | Expiry performance period 2023-2025 | End of 2027 |
2022 | 8,194 | Expiry performance period 2022-2024 | End of 2026 |
2021 | 9,533 | Expiry performance period 2021-2023 | End of 2025 |
2020 | 6,769 | Expiry performance period 2020-2022 | End of 2024 |
2019 | 2,409 | Expiry performance period 2019-2021 | End of 2023 |
Revenue | – | – | |
1.8 | Other income | 5.5 | 5.4 |
| Total revenue and other income | 5.5 | 5.4 | |
1.9 | Staff costs | 4.6 | 5.0 |
Depreciation and amortization | 0.1 | 0.1 | |
Other operating expenses | 1.8 | 1.8 | |
| Result before net finance costs | (1.0) | (1.5) | |
Finance income | – | – | |
Finance expense | (2.3) | (1.6) | |
| Profit before income tax | (3.3) | (3.1) | |
Income tax expense | (0.4) | (1.1) | |
| Profit for the period | (3.7) | (4.2) | |
Share in results of Group companies after tax | 13.6 | (42.1) | |
1.10 | Net profit/ (loss) for the period | 9.9 | (46.3) |
| Interest in Group | Loans to Group | ||||
| EUR million | companies | companies | Deferred tax | Total 2023 | Total 2022 |
Carrying amount at 1 January | 220.1 | – | 1.1 | 221.2 | 259.5 |
Results of Group companies | 13.6 | – | – | 13.6 | (42.1) |
Movements in deferred tax assets | – | – | (0.5) | (0.5) | (1.0) |
Foreign currency translation differences for foreign operations | (4.8) | – | – | (4.8) | 1.8 |
Other movements | (1.1) | – | – | (1.1) | 3.0 |
| Carrying amount at 31 December | 227.8 | – | 0.6 | 228.4 | 221.2 |
R million | 2023 | 2022 |
Receivables from Group companies | 0.6 | 0.6 |
Prepayments and accrued income | 0.6 | 0.4 |
1.2 | 1.0 |
on | 2023 | 2022 |
Debts to Group companies | 56.0 | 45.8 |
Lease liability | 0.5 | 0.5 |
Trade payables | 0.7 | 0.7 |
Other payables and accrued expenses | 1.1 | 1.0 |
58.3 | 48.0 |
EUR million | 2023 | 2022 |
Management fee | 5.5 | 5.4 |
Other | – | – |
5.5 | 5.4 |
EUR million | 2023 | 2022 |
Wages and salaries | 3.5 | 4.1 |
Social security charge | 0.2 | 0.2 |
Pension costs | 0.6 | 0.5 |
Other costs of personnel | 0.3 | 0.2 |
4.6 | 5.0 | |
Total number of employees and temporary workers at 31 December (FTE) | 19 | 18 |
EUR million | 2023 | 2022 |
Net profit | 9.9 | (46.3) |
2023 | 2022 | |||||
| Other Deloitte | Other Deloitte | |||||
| Deloitte | member firms | Total | Deloitte | member firms | Total | |
| EUR thousand | Accountants B.V. | and affiliates | Deloitte | Accountants B.V. | and affiliates | Deloitte |
Audit of financial statements | 516.9 | 405.0 | 921.9 | 488.1 | 375.0 | 863.1 |
Other assurance services | 33.5 | − | 33.5 | 31.0 | – | 31.0 |
Tax advisory services | − | − | − | – | – | – |
Other non-audit services | − | − | − | – | – | – |
| Total | 550.4 | 405.0 | 955.4 | 519.1 | 375.0 | 894.1 |
2023 | 2022 | |||||
EUR thousand | J.A.J. van Beurden | J. H. Hemmen | Total | J.A.J. van Beurden | J. H. Hemmen | Total |
Fixed remuneration | 553.3 | 342.5 | 895.8 | 550.0 | 335.0 | 885.0 |
Short-term variable remuneration | 269.6 | 111.5 | 381.1 | 267.4 | 95.0 | 362.4 |
Long-term variable remuneration | 48.9 | 23.0 | 71.9 | 255.2 | 104.5 | 359.7 |
| Total remuneration | 871.8 | 477.0 | 1,348.8 | 1,072.6 | 534.5 | 1,607.1 |
Pension and other expenses | 80.4 | 78.6 | 159.0 | 80.4 | 97.6 | 178.0 |
| Total | 952.2 | 555.6 | 1,507.8 | 1,153.0 | 632.1 | 1,785.1 |