Earnings Release • Mar 2, 2022
Earnings Release
Open in ViewerOpens in native device viewer

Alexandre Mérieux, Chairman and Chief Executive Officer, says: "In 2021, bioMérieux delivered a remarkable performance within a volatile environment marked again by evolution of the pandemic. Non-COVID related business showed a solid performance and we strengthened our leadership in syndromic testing. In the continuing uncertainty of the global environment, bioMérieux is well positioned to address public health challenges associated with antimicrobial resistance (AMR) and also with COVID-19 eventually becoming endemic."
Marcy l'Etoile (France), March 2, 2022 – The Board of Directors of bioMérieux, a world leader in the field of in vitro diagnostics, met on March 1 under the chairmanship of Alexandre Mérieux and approved the audited consolidated financial statements for the year ending December 31, 2021.
| Consolidated data In € millions |
2021 | 2020 | % Change As reported |
|---|---|---|---|
| Net Sales | 3,376 | 3,118 | +8.3 % |
| Contributing operating income before non recurring items (2) |
801 23.7 % |
613 19.6 % |
+30.8 % |
| % sales | |||
| Operating income (3) | 784 | 553 | +41.9 % |
| Net income, group share | 601 | 404 | +48.6 % |
| Diluted net income per share (in €) | 5.06 € | 3.41 € |
(1) Contributive operating income before non-recurring items corresponds to operating income before non-recurring items relating to the BioFire acquisition.
(2) Operating income is the sum of contributive operating income before non-recurring items, BioFire purchase price amortization expense and "material, extraordinary and non-recurring items" recognized in "Other non-recurring income and expenses from operations, net".

NB: Unless otherwise stated, sales growth is expressed at constant exchange rates and scope of consolidation (like-for-like).
Consolidated sales amounted to €3,376 million in 2021, up 10.5 % like-for-like from €3,118 million in the prior-year period. Reported growth stood at 8.3 % for the period. The currency effect reduced reported sales by €69 million, primarily due to the decline in the US dollar and certain Latin American currencies.
In € millions
| SALES – TWELVE MONTHS ENDED DECEMBER 31, 2020 |
3,118 | |
|---|---|---|
| Currency effect | -69 | -2.2 % |
| Changes in scope of consolidation | 0 | 0 % |
| Organic growth (at constant exchange rates and scope of consolidation) | +327 | +10.5 % |
| SALES – TWELVE MONTHS ENDED DECEMBER 31, 2021 |
3,376 | +8.3 % |
NB: A definition of the currency effect and of changes in the scope of consolidation is provided at the end of this press release.
| Sales by Application In € millions |
Q4 2021 |
Q4 2020 |
% change as reported |
% change at constant exchange rates and scope of consolidation |
12 months ended Dec. 31, 2021 |
12 months ended Dec. 31, 2020 |
% change as reported |
% change at constant exchange rates and scope of consolidation |
|---|---|---|---|---|---|---|---|---|
| Clinical Applications | 797.1 | 726.3 | +9.8 % | +7.7 % | 2,883.7 | 2,663.5 | +8.3 % | +10.5 % |
| Molecular biology | 391.5 | 332.0 | +17.9 % | +15.3 % | 1,267.9 | 1,207.1 | +5.0 % | +7.9 % |
| Microbiology | 296.1 | 254.1 | +16.5 % | +15.0 % | 1,062.3 | 950.7 | +11.7 % | +13.5 % |
| Immunoassays | 96.6 | 121.9 | -20.8 % | -22.2 % | 457.6 | 428.3 | +6.8 % | +8.2 % |
| Other lines(1) | 12.9 | 18.3 | -29.0 % | -34.6 % | 95.8 | 77.5 | +23.7 % | +27.8 % |
| Industrial Applications | 127.4 | 126.4 | +0.8 % | -0.6 % | 492.5 | 454.6 | +8.3 % | +10.2 % |
| TOTAL SALES | 924.5 | 852.6 | +8.4 % |
+6.5 % |
3,376.2 | 3,118.2 | +8.3 % |
+10.5 % |
(1) Including Applied Maths, BioFire Defense and R&D-related revenue arising on clinical applications.

% change at constant exchange rates and scope of consolidation
Industrial application sales, which represented 15 % of the consolidated total, amounted to €127 million for the last three months of 2021, down 0.6 % year-on-year. Reagents sales performance of 7% was steady in both food and healthcare segments, and total sales were only negatively impacted by a strong basis effect on equipment sales in the same period last year. For the entire year 2021, sales came in at €493 million, up over 10 % versus the previous year.
| Sales by Region In € millions |
Q4 2021 |
Q4 2020 |
% change as reported |
% change at constant exchange rates and scope of consolidation |
12 months ended Dec. 31, 2021 |
12 months ended Dec. 31, 2020 |
% change as reported |
change at constant exchange rates and scope of consolidation |
|---|---|---|---|---|---|---|---|---|
| Americas | 479.7 | 415.6 | +15.4 % | +12.0 % | 1,668.7 | 1,588.9 | +5.0 % | +8.8 % |
| North America | 434.5 | 376.6 | +15.4 % | +11.4 % | 1,488.7 | 1,428.6 | +4.2 % | +7.7 % |
| Latin America | 45.2 | 39.0 | +15.8 % | +17.1 % | 180.0 | 160.3 | +12.3 % | +19.3 % |
| EMEA (1) | 309.4 | 295.1 | +4.9 % | +5.3 % | 1,127.0 | 1,024.8 | +10.0 % | +10.5 % |
| Asia Pacific | 135.4 | 141.9 | -4.6 % | -7.8 % | 580.4 | 504.6 | +15.0 % | +15.5 % |
(1) Europe, Middle East and Africa.
Sales in the Americas (49 % of the consolidated total) reached €480 million in fourth-quarter 2021, an increase of 12 % versus the same period in 2020, and full-year sales increased 9 % to stand at €1,669 million.
TOTAL SALES 924.5 852.6 +8.4 % +6.5 % 3,376.2 3,118.2 +8.3 % +10.5 %

For the twelve months to December 31, 2021, contributive operating income before non-recurring items rose by 31 % year-on-year to €801 million, or 23.7 % of sales. The reported figure includes an unfavorable currency effect of around €33 million and no scope effect. At constant rates and scope of consolidation, contributive operating income before non-recurring items climbed by around 36 % over the year. The impact of expenses recognized in respect of bonus plans in the United States that are indexed to the bioMérieux share price (phantom share plans) totaled €2 million in 2021, compared to an expense of €44 million in 2020.
As a reminder, the Group decided in 2020 to support a variety of solidarity actions, totaling €42 million, which were recognized as non-recurring expenses from operations. The total amount included €22 million in exceptional corporate philanthropy projects and €20 million as initial contribution to the new bioMérieux endowment fund.
The depreciation/amortization charged against assets valued at the date of acquisition of BioFire amounted to €17 million in 2021, nearly stable year-on-year. As a result, the Group ended the year with an operating income of €784 million, up 42 % on the €595 million reported in 2020.
Net financial expense amounted to €10 million over the period, down from the €29 million recorded in 2020. The cost of net debt came to €7 million in 2021 versus €25 million in 2020, mainly thanks to debt refinancing in 2020, and other financial income and expenses totaled €2.7 million, compared to €3.5 million in 2020.
The Group's effective tax rate stood at 22.7 % on December 31, 2021, versus 23.2 % in 2020, explained by the decrease of French corporate income tax rate combined with a steady increase in US-based export revenues.
Net income, Group share reached €601 million in 2021, up 49 % from €404 million in 2020.

EBITDA1 came to €1,032 million, or 30.6 % of sales, up 25 % from the €824 million recorded in 2020 in line with the increase in contributive operating income before non-recurring items.
Income tax paid represented €185 million, an increase from the €116 million paid in 2020, due to higher operating results.
Working capital requirement rose by €38 million in 2021. The change was primarily a result of the following factors:
Capital expenditures represented around 9 % of sales or €290 million in 2021, versus €278 million in 2021. Main capital expenditures were related to the construction of an office building in Salt Lake City (USA), the capacity increase and automation ramp-up of BIOFIRE® manufacturing as well as the set-up of two new sites in Suzhou (China).
In light of the above, free cash flow came in at a record level of €541 million in 2021, compared to €328 million in 2020.
Purchase of financial assets, including minority interests amounted to €33.5 million, linked to the acquisition of Banyan and the investment in Specific Diagnostics through a Convertible Promissory Note.
Dividend of €73 million was paid in first-half 2021, amounting to 0.62 EUR / share.
As a result, the company stood with a net cash position of €341 million at the end of 2021, versus a consolidated net debt of €92 million as of December 31, 2020. This cash position included the discounted liability related to leases (IFRS16) of €96 million.
The Board of Directors will recommend that shareholders at the Annual Meeting on May 23, 2022 approve a dividend of €0.85 per share or 17% of net income, group share.
As of December 31, 2021, the Group had around 13,000 employees, compared with around 12,800 one year earlier.
Following the announcement in 2020 of its new CSR Ambition, bioMérieux announces a series of ten key indicators that will allow to monitor the progress of its CSR roadmap along its 5 key pillars (Health, Planet, Healthcare ecosystem, Employees, Extended Company).
bioMérieux expects to continue to record a solid growth for Microbiology and Industry sales. In addition, a strong growth of BIOFIRE® non-respiratory panels, supported by the major increase of BIOFIRE® installed base in the last 2 years, is anticipated. It is assumed that COVID-19 pandemic will become endemic at some point in the year, and therefore that the demand for BIOFIRE® respiratory panels and some COVID-related
1 EBITDA corresponds to the aggregate of contributive operating income before non-recurring items, and operating depreciation and amortization.

immunoassay tests will slow down. As a consequence, overall Group sales are expected to evolve within a -7% to -3% range at constant exchange rates and scope of consolidation, leading to sales of €3.2 to €3.3 billion in 2022.
In light of this sales evolution, and taking into account a progressive ramp-up of commercial activities to support future growth, bioMérieux expects a 2022 contributive operating income before non-recurring items between €530 and €610 million, at current exchange rates.
Baxter and bioMérieux announced CE mark for NEPHROCLEARTM CCL14 test to predict persistent severe acute kidney injury
This test can be used to support timely clinical decision-making and care pathways. The companies intend to commercially launch the test on bioMérieux's VIDAS platform in western Europe in 2022.
Corporate Social Responsibility: bioMérieux recently received a series of official recognitions from independent third parties
These included approval of bioMérieux's greenhouse gas emissions reduction targets by the Science Based Targets initiative (SBTi), inclusion in the Dow Jones Sustainability Index (DJSI) at both World and European levels, and the renewal of its leading position in its sector in the Euronext Vigeo Eiris Index.
bioMérieux will hold an investor presentation on Wednesday, March 2, 2022 at 2:30 PM Paris time (GMT+1). The presentation will be given in English and will be accessible via webcast .
Webcast link: https://globalmeet.webcasts.com/starthere.jsp?ei=1523033&tp\_key=027ee5bb08
For people unable to join the webcast URL, the presentation can be attended through below conference numbers
| France | Europe | United States | |
|---|---|---|---|
| Conference call: | +33 (0)1 70 72 25 50 |
+44 (0)330 336 9125 | +1 (323) 994-2093 |
| Access code: 1292238 |
| April 27, 2022 |
|---|
| May 23, 2022 |
| August 31, 2022 |
| October 26, 2022 |
The above forward-looking statements are based, entirely or partially, on assessments or judgments that may change or be modified, due to uncertainties and risks related to the Company's economic, financial, regulatory and competitive environment, notably those described in the 2020 Registration Document. Accordingly, the Company cannot give any assurance nor make any representation as to whether the objectives will be met. The Company does not undertake to update or otherwise revise any forecasts or objectives presented herein, except in compliance with the disclosure obligations applicable to companies whose shares are listed on a stock exchange.
Currency effect: this is established by converting actual numbers at the average rates of year y-1. In practice, those rates are either average rates communicated by the ECB, or hedged rates if hedging instruments have been set up.
Changes in scope of consolidation: these are determined:

Pioneering Diagnostics
A world leader in the field of in vitro diagnostics for over 55 years, bioMérieux is present in 44 countries and serves more than 160 countries with the support of a large network of distributors. In 2021, revenues reached €3.4 billion, with over 93% of sales outside of France.
bioMérieux provides diagnostic solutions (systems, reagents, software and services) which determine the source of disease and contamination to improve patient health and ensure consumer safety. Its products are mainly used for diagnosing infectious diseases. They are also used for detecting microorganisms in agrifood, pharmaceutical and cosmetic products.

bioMérieux is listed on the Euronext Paris stock market. Symbol: BIM – ISIN Code: FR0013280286 Reuters: BIOX.PA/Bloomberg: BIM.FP
Corporate website: www.biomerieux.com . Investor website:
CONTACTS Investor Relations
bioMérieux Franck Admant Tel.: +33 (0)4 78 87 20 00 [email protected]
bioMérieux Image Sept [email protected] [email protected] [email protected]
Romain Duchez Laurence Heilbronn Claire Doligez Tel.: +33 (0)4 78 87 21 99 Tel.: +33 (0)1 53 70 74 64 Tel.: +33 (0)1 53 70 74 48

On February 3, 2021, bioMérieux announced the CE marking of the innovative NEPHROCHECK® assay to detect kidney stress in patients at risk of acute kidney injury.
BIOFIRE® Respiratory 2.1 (RP2.1) Panel with SARS-CoV-2 obtains De Novo FDA Authorization On March 18, 2021, bioMérieux announced that BioFire Diagnostics, its subsidiary specialized in molecular syndromic infectious disease testing, has received U.S. Food and Drug Administration (FDA) De Novo authorization for the BIOFIRE® RP2.1. This De Novo authorization will be concurrent with the revocation of the U.S. FDA EUA that was obtained on May 1st, 2020 for this panel.
On March 24, 2021, bioMéreux announced the CE marking of its innovative and fully-automated test VIDAS® TB IGRA (Interferon-Gamma Release Assay) to diagnose latent TB infection.
On June 24th, 2021, bioMérieux announced the launch of EPISEQ® SARS-COV-2, a genomic software solution to support microbiology labs in identification and reporting from raw sequencing data related to SARS-CoV-2 variants.
On June 29th, 2021, bioMérieux and Specific Diagnostics announced that bioMérieux will distribute Specific Diagnostics' newly introduced REVEAL® Rapid AST system in Europe. The REVEAL® Rapid AST system provides actionable results for bloodstream infections (in an average of 5 hours* directly from positive blood culture), allowing either timely de-escalation to a focused, more appropriate and lower-cost therapy, or life-saving rapid escalation to a more effective drug where a multidrug-resistant (MDR) infection is present.
On July 16th 2021, bioMérieux proceeded with the whole acquisition of 100% of Banyan Biomarkers, an innovative biomarkers company developing blood tests helping in the diagnosis of traumatic brain injuries. Since 2017, bioMérieux has maintained a minority equity participation in Banyan Biomarkers, and with this acquisition, bioMérieux further strengthens its commitment to the development of innovative in vitro diagnostic solutions dedicated to the emergency field.

| First quarter | Second quarter | Third quarter | Fourth quarter | Full-year | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |
| Clinical applications | 721.8 | 655.8 | 608.1 | 601.6 | 756.6 | 679.9 | 797.1 | 726.3 | 2,883.6 | 2,663.5 |
| Molecular biology | 324.5 | 293.2 | 213.9 | 264.1 | 338.0 | 317.8 | 391.5 | 332.0 | 1,267.9 | 1,207.1 |
| Microbiology | 247.4 | 251.6 | 249.0 | 208.7 | 269.8 | 236.2 | 296.1 | 254.1 | 1,062.3 | 950.7 |
| Immunoassays | 120.2 | 98.8 | 120.5 | 96.2 | 120.3 | 111.4 | 96.6 | 121.9 | 457.6 | 428.3 |
| Other lines(1) | 29.7 | 12.2 | 24.8 | 32.5 | 28.4 | 14.5 | 12.9 | 18.3 | 95.8 | 77.5 |
| Industrial Applications(2) | 122.8 | 113.0 | 121.5 | 105.8 | 120.8 | 109.5 | 127.4 | 126.4 | 492.5 | 454.7 |
| TOTAL SALES | 844.6 | 768.8 | 729.6 | 707.4 | 877.4 | 789.4 | 924.5 | 852.6 | 3,376.2 | 3,118.2 |
(1) Including Applied Maths, BioFire Defense, and R&D-related revenue arising on clinical applications.
(2) Including R&D-related revenue arising on industrial applications.
| First quarter | Second quarter Third quarter |
Fourth quarter | Full-year | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| As reported | Like-for like(3) |
As reported | Like-for like(3) |
As reported | Like-for like(3) |
As reported | Like-for like(3) |
As reported | Like-for like(3) |
|
| Clinical applications | +10.1 % +16.9 % | +1.1 % | +5.9 % +11.3 % +11.8 % | +9.8 % | +7.7 % | +8.3 % +10.5 % | ||||
| Molecular biology | +10.7 % | +18.7 % | -19.0 % | -14.0 % | +6.4 % | +7.8 % | +17.9 % | +15.3 % | +5.0 % | +7.9 % |
| Microbiology | -1.7 % | +3.3 % | +19.3 % | +23.7 % | +14.2 % | +14.1 % | +16.5 % | +15.0 % | +11.7 % | +13.5 % |
| Immunoassays | +21.7 % | +28.1 % | +25.2 % | +29.4 % | +8.0 % | +7.3 % | -20.8 % | -22.2 % | +6.8 % | +8.2 % |
| Other lines(1) | x 2.4 | x 2.6 | -23.7 % | -17.2 % | +96.1 % | +94.9 % | -29.0 % | -34.6 % | +23.7 % | +27.8 % |
| Industrial Applications(2) | +8.7 % +14.5 % +14.8 % | +19.1 % +10.3 % +10.5 % | +0.8 % | -0.6 % | +8.3 % +10.2 % | |||||
| TOTAL SALES | +9.9 % +16.5 % | +3.1 % | +7.1 % +11.1 % +11.6 % | +8.4 % | +6.5 % | +8.3 % +10.5 % |
(1) Including Applied Maths, BioFire Defense, and R&D-related revenue arising on clinical applications.
(2) Including R&D-related revenue arising on industrial applications.
(3) At constant exchange rates and scope of consolidation.
| First quarter | Second quarter | Third quarter | Fourth quarter | Full-year | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |
| Americas North America Latin America |
412.5 370.4 42.1 |
397.7 358.2 39.5 |
319.5 273.3 46.2 |
364.7 325.7 38.9 |
457.1 410.6 46.5 |
410.5 367.7 42.8 |
479.7 434.5 45.2 |
415.6 376.6 39.0 |
1,668.7 1,488.7 180.0 |
1,588.9 1,428.6 160.3 |
| Europe (1) | 281.3 | 247.7 | 268.1 | 225.0 | 268.1 | 257.9 | 309.4 | 295.1 | 1,127.0 | 1,024.8 |
| Asia Pacific | 150.8 | 123.4 | 142.0 | 117.7 | 152.2 | 121.0 | 135.4 | 141.9 | 580.4 | 504.6 |
| TOTAL SALES | 844.6 | 768.8 | 729.6 | 707.4 | 877.4 | 789.4 | 924.5 | 852.6 | 3,376.2 | 3,118.2 |
(1) Including the Middle East and Africa.

| First quarter | Second quarter | Third quarter | Fourth quarter | Full-year | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| As reported | Like-for like(3) |
As reported | Like-for like(3) |
As reported | Like-for like(3) |
As reported | Like-for like(3) |
As reported Like-for | like(3) | |
| Americas | +3.7 % +13.9 % | -12.4 % | +4.8 % +11.3 % +12.7 % +15.4 % +12.0 % | +5.0 % | +8.8 % | |||||
| North America | +3.4 % | +12.7 % | -16.1 % | -8.7 % | +11.7 % | +12.9 % | +15.4 % | +11.4 % | +4.2 % | +7.7 % |
| Latin America | +6.6 % | +25.1 % | +18.7 % | +26.7 % | +8.5 % | +11.0 % | +15.8 % | +17.1 % | +12.3 % | +19.3 % |
| Europe (1) | +13.6 % +15.7 % +19.1 % +20.0 % | +4.0 % | +4.0 % | +4.9 % | +5.3 % +10.0 % +10.5 % | |||||
| Asia Pacific | +22.2 % +26.6 % +20.7 % +24.1 % +25.8 % +23.8 % | -4.6 % | -7.8 % +15.0 % +15.5 % | |||||||
| TOTAL SALES | +9.9 % +16.5 % | +3.1 % | +7.9 % +11.1 % +11.6 % | +8.4 % | +6.5 % | +8.3 % +10.5 % |
(1) Including the Middle East and Africa. (2) At constant exchange rates and scope of consolidation.
Sales Equipments, reagents & services in € millions
| Full-year | ||||||||
|---|---|---|---|---|---|---|---|---|
| % change 2021 2020 as reported |
||||||||
| Equipments | 296.3 | 313.2 | -5.4% | |||||
| Reagents | 2,794.6 | 2,548.5 | +9.7% | |||||
| Services | 196.3 | 178.2 +10.2% | ||||||
| Equipment rentals | 51.1 | 50.5 | +1.2% | |||||
| Other sales | 37.9 | 27.7 +36.8% | ||||||
| TOTAL SALES | 3,376.2 | 3,118.2 | +8.3% |

| CONSOLIDATED INCOME STATEMENT | |||||||
|---|---|---|---|---|---|---|---|
| In millions of euros | 31/12/2021 | 31/12/2020 | |||||
| NET SALES | 3 376,2 | 3 118,2 | |||||
| Cost of sales | -1 412,5 | -1 364,5 | |||||
| GROSS PROFIT | 1 963,8 | 1 753,7 | |||||
| GROSS PROFIT (in % of net sales) | 58,2% | 56,2% | |||||
| OTHER OPERATING INCOME | 44,6 | 46,9 | |||||
| Selling and marketing expenses | -575,7 | -589,3 | |||||
| General and administrative expenses | -242,6 | -200,0 | |||||
| Research and development expenses | -389,0 | -398,8 | |||||
| TOTAL OPERATING EXPENSES | -1 207,2 | -1 188,1 | |||||
| CONTRIBUTIVE OPERATING INCOME | 801,2 | 612,5 | |||||
| CONTRIBUTIVE OPERATING INCOME (in % of net sales) |
23,7% | 19,6% | |||||
| BioFire acquisition's fees and depreciation costs | -16,9 | -17,5 | |||||
| OPERATING INCOME BEFORE NON-RECURRING ITEMS | 784,3 | 595,1 | |||||
| Other non-recurring income (expenses) | 0,0 | -42,2 | |||||
| OPERATING INCOME | 784,3 | 552,8 | |||||
| Cost of net financial debt | -7,1 | -25,1 | |||||
| Other financial items | -2,7 | -3,5 | |||||
| Income tax | -175,6 | -121,5 | |||||
| Investments in associates | -0,7 | -0,2 | |||||
| NET INCOME OF CONSOLIDATED COMPANIES | 598,2 | 402,7 | |||||
| Attributable to the minority interests | -2,9 | -1,7 | |||||
| ATTRIBUTABLE TO THE PARENT COMPANY | 601,1 | 404,4 | |||||
| Basic net income per share | 5,08 € | 1,46 € | |||||
| Diluted net income per share | 5,06 € | 1,46 € |

| ASSETS | ||
|---|---|---|
| (in millions of euros) | 31/12/2021 | 31/12/2020 |
| Intangible assets | 411,5 | 430,7 |
| Goodwill | 669,5 | 629,4 |
| Property, plant and equipment | 1 100,8 | 939,0 |
| Right of use | 124,0 | 129,6 |
| Financial assets | 61,1 | 50,6 |
| Investments in associates | 0,9 | 0,0 |
| Other non-current assets | 12,6 | 14,3 |
| Deferred tax assets | 29,1 | 72,6 |
| NON-CURRENT ASSETS | 2 409,6 | 2 266,3 |
| Inventories and work in progress | 634,6 | 541,9 |
| Accounts receivable | 590,6 | 597,9 |
| Other operating receivables | 117,8 | 82,2 |
| Tax receivable | 43,1 | 42,3 |
| Non-operating receivables | 9,5 | 8,0 |
| Cash and cash equivalents | 803,5 | 389,2 |
| CURRENT ASSETS | 2 199,2 | 1 661,6 |
| ASSETS HELD FOR SALE | 8,0 | 0,0 |
| TOTAL ASSETS | 4 616,8 | 3 927,8 |
| (in millions of euros) | 31/12/2021 | 31/12/2020 |
|---|---|---|
| Share capital | 12,0 | 12,0 |
| Additional paid-in capital & Reserves | 2 510,0 | 2 014,8 |
| Net income for the year | 601,1 | 404,4 |
| SHAREHOLERS' EQUITY | 3 123,2 | 2 431,1 |
| MINORITY INTERESTS | 51,4 | 50,2 |
| TOTAL EQUITY | 3 174,6 | 2 481,3 |
| Net financial debt - long-term | 362,8 | 352,4 |
| Deferred tax liabilities | 61,1 | 105,8 |
| Provisions | 62,5 | 64,4 |
| NON-CURRENT LIABILITIES | 486,4 | 522,7 |
| Net financial debt - short-term | 99,7 | 128,9 |
| Provisions | 51,5 | 51,4 |
| Accounts payable | 239,5 | 207,1 |
| Other operating liabilities | 448,5 | 451,7 |
| Tax liabilities | 67,4 | 44,3 |
| Non-operating liabilities | 49,3 | 40,5 |
| CURRENT LIABILITIES | 955,8 | 923,8 |
| LIABILITIES RELATED TO ASSETS HELD FOR SALE | 0,0 | 0,0 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | 4 616,8 | 3 927,8 |

| CONSOLIDATED CASH FLOW STATEMENT | |||||
|---|---|---|---|---|---|
| In millions euros | 31/12/2021 | 31/12/2020 | |||
| Net income of consolidated companies | 598,2 | 402,7 | |||
| - Investments in associates | 0,7 | 0,2 | |||
| - Cost of net financial debt | 7,1 | 25,0 | |||
| - Other financial items | 2,7 | 3,6 | |||
| - Current income tax expense | 175,6 | 121,5 | |||
| - Operating depreciation and provisions on assets | 231,0 | 210,8 | |||
| - Non-recurring items and BioFire acquisition's fees and depreciation costs | 16,9 | 59,7 | |||
| EBITDA (before non-recurring items) | 1 032,2 | 823,5 | |||
| Other non current operating gains/losses (w/o exceptionnal depreciations, assets losses and capital gains/losses) |
0,0 | -42,3 | |||
| Other financial items | -2,7 | -3,6 | |||
| (w/o accruals & disposal of financial assets) Operating provisions for risks and contingencies |
-2,3 | 16,3 | |||
| Change in fair value of financial instruments | 0,4 | 0,6 | |||
| Share-based payments | 12,4 | 9,9 | |||
| Elimination of other gains and losses without any impact on cash or operations | 7,8 | -19,1 | |||
| Change in inventories | -62,4 | -82,9 | |||
| Change in accounts receivable | 23,6 | -80,4 | |||
| Change in accounts payable | 24,2 | 4,7 | |||
| Change in other operating working capital | -23,5 | 72,4 | |||
| Change in operating working capital (a) | -38,1 | -86,2 | |||
| Other non operating working capital | -1,0 | 5,0 | |||
| Change in non-current assets | 2,7 | 0,5 | |||
| Other cashflows from operation | -36,4 | -80,7 | |||
| Income tax paid | -185,4 | -115,9 | |||
| Cost of net financial debt | -7,1 | -25,0 | |||
| Net cash flow from operations | 811,1 | 582,8 | |||
| Purchase of property, plant and equipment | -290,1 | -277,5 | |||
| Proceeds on fixed asset disposals | 20,0 | 24,7 | |||
| Purchase of financial assets / Disposals of financial assets | -0,4 | -2,3 | |||
| FREE CASH FLOW (b) | 540,6 | 327,7 | |||
| Purchase / Disposals related to minority interests | -3,3 | -6,3 | |||
| Impact of changes in the scope of consolidation | -33,5 | -3,8 | |||
| Net cash flow from (used in) investment activities | -307,3 | -265,2 | |||
| Increase in capital | 0,0 | 0,0 | |||
| Increase in capital subscribed by minority interests | 0,0 | 1,6 | |||
| Purchases and proceeds of treasury stocks | -3,8 | -18,4 | |||
| Dividends to shareholders | -73,1 | -22,5 | |||
| New loan | 18,2 | 292,0 | |||
| Loan repayment | -68,3 | -426,5 | |||
| Variation of interests without taking or loss of control | 0,0 | -2,4 | |||
| Net cash flow from (used in) financing activities | -127,0 | -176,2 | |||
| Net change in cash and cash equivalents | 376,8 | 141,4 | |||
| Net cash and cash equivalents at the beginning of the year | 371,3 | 264,0 | |||
| Impact of currency changes on net cash and cash equivalents | 39,2 | -34,1 | |||
| Net cash and cash equivalents at the end of the year | 787,3 | 371,3 | |||
| (a) Including allocations (reversals) of short-term provisions. |
(b) Corresponds to the sum of flows related to the activity and those related to investments excluding the impact of changes in the scope of consolidation. It also includes flows on treasury shares and those relative to the cost of debt.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.