Earnings Release • Mar 15, 2022
Earnings Release
Open in ViewerOpens in native device viewer
Milan, 15 March 2022
(*) Twelve months ended 31 December 2021.
2
| • | KEY FINANCIALS FY 2021 |
|---|---|
| • | OUTLOOK |
| • | APPENDIX |
Pag. 3 Pag. 10 Pag. 14
This document (the Document) was prepared by ORSERO S.p.A. (Company) only for the purposes of presenting the Company.
The information contained herein may not be complete and exhaustive and no guarantee can be given as to its accuracy.
This Document was drafted on the basis of data and information of the Company and/or in the public domain, and on parameters and assumptions determined in good faith by the Company. However, these parameters and assumptions are not the only ones that could have been selected for the purpose of preparing this Document, therefore the application of additional parameters and assumptions, or the existence of different market conditions, could lead, in good faith, to analyses and assessments that may differ, in whole or in part, from those contained herein.
The information and/or the assessments contained herein have not been subjected to verification by independent experts, and are subject to changes and/or updates. The Company undertakes no obligation to give prior or subsequent communication in the event that any such changes and additions may become necessary or appropriate.
No information contained in this Document can or shall be considered a guarantee or an indication of future operating, financial and equity results of the Company.
To the extent permitted by applicable law, the Company and its corporate officers, managers, employees, and consultants do not make any declaration or guarantee and do not assume any obligation, either express or implied, or responsibility as to the accuracy, sufficiency, completeness and update of any information contained in the Document nor in respect of any errors, omissions, inaccuracies or negligence herein.
This Document is provided merely for information and indicative purposes and does not constitute in any way a proposal to enter into any contract nor a public offering of financial products, nor advice or a recommendation to buy or sell any financial products.
You are the exclusive addressee of this Document which as such cannot be delivered nor disclosed to any third parties nor reproduced, in whole or in part, without the prior authorization of the Company.
The Manager in charge of preparing the corporate accounting documents of Orsero S.p.A., Mr. Giacomo Ricca certifies, pursuant to art. 154-bis, paragraph 2, of Legislative Decree 58/98 that the accounting information contained in this press release corresponds to the documentary results, books and accounting records.
Minor discrepancies in calculating percentage changes and totals in tables of this press presentation are due to rounding.
| M€ | ACTUAL FY 2021 |
Guidance FY 2021(*) |
Accomplishment |
|---|---|---|---|
| Net Sales | 1.070 | 1.040/1.060 | Exceeded |
| Adj. EBITDA | 52,9 | 49/51 | Exceeded |
| Net Profit | 18,5 | 14/16 | Exceeded |
| Capex | 13,5 | 9/10 | Slightly over (**) |
| NFP | 84,3 | 75/78 | In line(***) |
| Data excluding IFRS16: | |||
| Adj. EBITDA excl. IFRS16 | 45,3 | 41/43 M€ | Exceeded |
| NFP excl. IFRS16 | 45,3 | 49/52 M€ | Hugely better |
Dividend Proposal on 2021 Results: 0,3 €/share
To be approved by next Shareholders' Meeting scheduled on April 28,2022.
All in all Actual 2021 results exceeded Guidance 2021
Worth noting the NFP as per Guidance 2021 was calculated without some non-recurring items such as 7,3 M€ to acquire 50% Agricola Azzurra, 9,9 M€ of IFRS 16 liabilities related to 5th reefer vessel charter contract and 1,6 M€ of treasury shares buy-back
(*) Guidance released on Feb.1 ,2021 and lastly revised on Sep. 13,2021. and prepared on a like-for-like basis on PY scope of consolidation (i.e. excluding possible M&A)
(**) Excluding the increase in fixed assets due to the application of IFRS 16. Net Capex 2021 including circa 7 M€ of disposal 2021 (Milan and Oporto warehouses and a plot of land in Sicily), are equal to a net of 6,5 M€.
(***) NFP FY 2021 includes 9,9 M€ related to a 2-year charter contract of the 5th reefer vessel, therefore the NFP excluding the aforementioned reefer charter contract amounts to 74,4 M€ and is in line with Guidance 2021
BUSINESS
| M€ | FY 2021 | FY 2020 | Total Change | |
|---|---|---|---|---|
| Amount | % | |||
| Net Sales | 1.069,8 | 1.041,5 | 28,2 | 2,7% |
| Adjusted EBITDA |
52,9 | 48,4 | 4,5 | 9,3% |
| Adjusted EBITDA Margin |
4,9% | 4,6% | +30 Bps. | |
| Adjusted EBIT |
25,5 | 22,4 | 3,1 | 13,9% |
| Adjusted Net Profit |
19,1 | 14,0 | 5,1 | 36,6% |
| Non-recurring items and Top Management Incentives (*) |
(0,6) | ( 1,7) | ns | ns |
| Net Profit | 18,5 | 12,3 | 6,2 | 50,9% |
| Adjusted EBITDA excl. IFRS 16(**) |
45,3 | 40,4 | 4,9 | 12,0% |
| M€ | 31.12.2021 | 31.12.2020 | ||
| Net Invested Capital |
260,2 | 263,4 | ||
| Total Equity | 175,9 | 160,1 | ||
| Net Financial Position | 84,3 | 103,3 | ||
| NFP/ Total Equity | 0,48 | 0,65 | ||
| NFP/Adj. EBITDA (**) | 1,59 | 2,13 | ||
| Net Financial Position excl. IFRS 16(**) | 45,3 | 74,4 | ||
| NFP/ Total Equity excl. IFRS16 NFP/Adj. EBITDA excl. IFRS16 |
0,26 1,00 |
0,46 1,84 |
(**) Data excluding the effect of IFRS 16, consisting chiefly of incremental Adjusted Ebitda of abt. 7,7 M€ in FY 2021 and abt. 8 M€ in FY 2020 and incremental NFP of 39,1 M€ at the end of FY 2021 and 28,9 M€ at the end of 2020. (***) The charter contract was signed in Q4 2021 but the refer vessel is deployed from Jan. 2022 through the end of 2023. Previous charter agreement were 1 year long and were not accounted under the provision of IFRS 16 principle.
Distribution Shipping
Service/holding
7
FY 2021 Adjusted EBITDA is up by 4,5 M€ or +9,3 % vs LY, further improving the margin ratio to 4,9% :
6,7 -1,0
Holding
Adj. EBITDA FY 2021
52,9
Adjusted EBITDA excl. IFRS16 is 45,3 M€ vs 40,4 M€, or 4,2% of sales vs 3,9% LY
(*) Consisting of the following amounts, gross of their tax effect: 852 K€ of MBO (payable in 2022), 422 K€ of LTI 2021 (payable in 2023-2024) and 479 K€ of LTI 2020 (payable in 2023-2024). The recognition of LTI matured in 2020 and 2021 is spread over the vesting period according to IFRS 2.
(*) Noncash capex excluded from variance analysis: incremental IFRS 16 right-of-use equal to 17,7 M€ .
‣ 1,7 M€ related to new market stands and warehouse enlargement in Spain ‣ 1,2 M€ for improvements in France (cool rooms, social areas and packing lines)
‣ 1,1 M€ for new ripening and cooling rooms in Alverca/Portugal
• Total Shareholders' Equity improves to 175,9 M€ as a results of:
‣ Positive impact of MTM change of hedging instruments of 1,9 M€
• NFP excl. IFRS stands at 45,3 M€ or 84,3 M€ with IFRS 16 liabilities:
‣ Net profit of the period (18,5 M€)
‣ Buy back of 1,6 M€
‣ Dividend paid in May 2021 (0,2 EUR/share)
Commercial net working capital release of 7,7 M€
‣ 0,7 M€ of new equipment for water distribution and fresh cut equipment (Verona)
‣ including 9,9 M€ relevant to the 2-year charter of the 5Th reefer ship
(**) 2017 Pro forma data reflect all the effects of the acquisition carried on during the year 2017. Limited to this purpose, the acquired companies have been assumed fully controlled from Jan. 1,2017.
| M€ | GUIDANCE(*) FY 2022 (Feb.22) |
ACTUAL FY 2021 |
ACTUAL FY 2020 |
|---|---|---|---|
| Net Sales | 1.100/1.130 | 1.070 | 1.041,5 |
| Adj. EBITDA | 65/68 | 52,9 | 48,4 |
| Net Profit | 30/32 | 18,5 | 12,3 |
| Capex(**) | 12/13 | 13,5 | 18 |
| NFP | 63/68 | 84,3 | 103,3 |
| Data excluding IFRS16: |
|||
| Adj. EBITDA excl. IFRS16 | 52/55 M€ | 45,3 | 40,4 |
| NFP excl. IFRS16 | 28/33 M€ | 45,3 | 74,4 |
Worth noting the NFP as per Guidance 2022 is calculated without possible treasury shares buy-back and includes a proposed dividend of 0,3 €/share (5,2 M€) on 2021 results to be paid in 2022.
(*) Guidance released on Feb.1, 2022 and prepared on a like-for-like basis on PY scope of consolidation (i.e. excluding possible M&A).
(**) Excluding the increase in fixed assets due to the application of IFRS 16.
(*) Estimate FY 2022 as per gudance released on Feb.1, 2022.
(**) Proforma results.
(***)First year of adoption of IFRS 16 – Leases accounting principle.
12
business, with particular regard to fresh fruit and vegetables, strengthening its competitive position in southern Europe, while maintaining a solid financial and asset structure.
In the coming years, the Distribution BU revenue growth drivers will be:
Medium-long term: increase from to ~10% the share of distribution sales from all new and added-value product families
Shipping, to preserve the value of the ship and trying to mitigate the exposure to the operational risks of this activity:
(*) Environmental regulation promoted by the IMO to curb Sulphur emission, further information to the link:http://www.imo.org/en/mediacentre/hottopics/pages/sulphur-2020.aspx
Please note: Moncada Frutta has been merged into Fruttital effective from Jan 2022.
(*) Equity Method
| Andrea Bonfà |
|---|
| Luca Arena |
| Gabriele Berti |
| Dario Michi |
| SPECIALIST | INTESA SANPAOLO - IMI |
|---|---|
| AUDITING COMPANY | KPMG |
(*) Last update Jan.2022. Total shares 17.682.500. Treasury shares 327,514. (**) FIF Holding SPA and Grupo Fernández S.A. are bounded by a shareholder agreement.
RAFFAELLA ORSERO Deputy Chair and CEO
PAOLO PRUDENZIATI
Chairman
MATTEO COLOMBINI CFO & Co-CEO
The Board of Directors (term 2020-2022) consists of 9 members, within the BoD are constituted 3 committees of independent or nonexecutive directors:
| Amounts in €/000 |
FY 2021 | % | FY 2020 | % | FY 2019 | % |
|---|---|---|---|---|---|---|
| Net sales | 1.069.776 100,0% | 1.041.535 100,0% | 1.005.718 100,0% | |||
| Cost of sales | (975.562) | -91,2% | (953.725) | -91,6% | (927.927) | -92,3% |
| Gross profit | 94.214 | 8,8% | 87.810 | 8,4% | 77.792 | 7,7% |
| General and administrative expense |
(71.071) | -6,6% | (67.650) | -6,5% | (67.693) | -6,7% |
| Other operating income/expense |
(19) | 0,0% | (1.397) | -0,1% | (1.720) | -0,2% |
| Operating Result (Ebit) |
23.125 | 2,2% | 18.763 | 1,8% | 8.378 | 0,8% |
| Financial income | 352 | 0,0% | 252 | 0,0% | 265 | 0,0% |
| Financial expense and exchange rate diff. | (3.665) | -0,3% | (3.943) | -0,4% | (4.888) | -0,5% |
| Other investment income/expense |
4 | 0,0% | 813 | 0,1% | 959 | 0,1% |
| Share of profit/loss of associates and joint ventures accounted for using equity method |
1.019 | 0,1% | 795 | 0,1% | 751 | 0,1% |
| Profit before tax |
20.835 | 1,9% | 16.679 | 1,6% | 5.465 | 0,5% |
| Income tax expense |
(2.327) | -0,2% | (4.411) | -0,4% | (3.201) | -0,3% |
| Net profit | 18.508 | 1,7% | 12.269 | 1,2% | 2.264 | 0,2% |
| ADJUSTED EBITDA | 52.929 | 4,9% | 48.404 | 4,6% | 38.706 | 3,8% |
|---|---|---|---|---|---|---|
| D&A – excl. IFRS16 |
(18.011) | -1,7% | (16.996) | (*) -1,6% |
(14.969) | -1,5% |
| D&A – Right of Use IFRS16 |
(6.983) | -0,7% | (7.184) | -0,7% | (8.738) | -0,9% |
| Provisions | (2.408) | -0,2% | (1.809) | -0,2% | (2.046) | -0,2% |
| Top Management Incentives(*) | (1.753) | -0,2% | (1.092) | -0,1% | - | 0,0% |
| Non recurring Income |
1.909 | 0,2% | 35 | 0,0% | 820 | 0,1% |
| Non recurring Expenses |
(2.557) | -0,2% | (2.595) | -0,2% | (5.395) | -0,5% |
| Operating Result (Ebit) |
23.125 | 2,2% | 18.763 | 1,8% | 8.378 | 0,8% |
| (*) Top Management Incentives: | ||||||
|---|---|---|---|---|---|---|
| Payable in |
Related to the performance of | |||||
| 2020 | 2021 | Total | ||||
| 2022 | 852 | |||||
| 2023 | 276 | 253 | ||||
| 2024 | 203 | 169 | ||||
| Total MBO and LTI recognized in 2021 | 1753 |
| Amounts in €/000 |
31/12/2021 | 31/12/2020 | 31/12/2019 |
|---|---|---|---|
| Goodwill | 48.245 | 48.426 | 46.828 |
| Intangible assets other than Goodwill | 9.022 | 7.263 | 5.145 |
| Property, plant and equipment |
164.407 | 166.582 | 181.722 |
| Investment accounted for using equity method |
14.753 | 6.175 | 7.278 |
| Non-current financial assets |
6.243 | 5.359 | 6.241 |
| Deferred tax assets |
8.492 | 8.999 | 9.122 |
| NON-CURRENT ASSETS | 251.161 | 242.804 | 256.336 |
| Inventories | 43.333 | 35.331 | 36.634 |
| Trade receivables | 113.677 | 115.479 | 121.439 |
| Current tax assets |
11.254 | 12.256 | 16.971 |
| Other receivables and other current assets | 14.182 | 12.625 | 11.066 |
| Cash and cash equivalents | 55.043 | 40.489 | 56.562 |
| CURRENT ASSETS | 237.489 | 216.179 | 242.672 |
| Non-current assets held for sale | - | - | - |
| TOTAL ASSETS | 488.650 | 458.983 | 499.008 |
| Amounts in €/000 |
31/12/2021 | 31/12/2020 | 31/12/2019 |
|---|---|---|---|
| Share Capital | 69.163 | 69.163 | 69.163 |
| Other Reserves and Retained Earnings | 87.733 | 78.237 | 79.036 |
| Profit/loss attributable to Owners of Parent | 18.290 | 12.217 | 2.022 |
| Equity attributable to Owners of Parent | 175.186 | 159.617 | 150.221 |
| Non-controlling interests |
668 | 494 | 710 |
| TOTAL SHAREHOLDERS' EQUITY | 175.854 | 160.111 | 150.931 |
| Financial liabilities | 98.248 | 103.347 | 131.583 |
| Other non-current liabilities |
1.057 | 1.240 | 349 |
| Deferred tax liabilities |
4.081 | 5.048 | 5.216 |
| Provisions | 5.326 | 4.386 | 4.345 |
| Employees benefits liabilities |
9.761 | 9.861 | 9.422 |
| NON-CURRENT LIABILITIES | 118.473 | 123.882 | 150.915 |
| Financial liabilities | 42.518 | 40.689 | 51.897 |
| Trade payables | 126.854 | 112.912 | 127.523 |
| Current tax liabilities |
4.142 | 3.703 | 3.230 |
| Other current liabilities |
20.811 | 17.686 | 14.512 |
| CURRENT LIABILITIES | 194.324 | 174.990 | 197.162 |
| Liabilities directly associated with non-current assets held for sale |
- | - | - |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 488.650 | 458.983 | 499.008 |
• I/S = Inter Segment
www.orserogroup.it
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.