Earnings Release • Mar 25, 2021
Earnings Release
Open in ViewerOpens in native device viewer

RESILIENT PERFORMANCE ACROSS BUSINESS LINES GOOD ORDER INTAKE AND RECORD BACKLOG POSITIVE REBIT AND BOTTOM LINE STRONG BALANCE SHEET WITH EUR 65 MILLION NET CASH AT YEAR END
Louvain-la-Neuve, Belgium, 25 March 2021 - IBA (Ion Beam Applications SA), the world's leading provider of proton therapy solutions for the treatment of cancer, today announces its consolidated annual results for the 2020 financial year.
| YE 2020 (EUR 000) |
YE 2019 (EUR 000) |
Variance (EUR 000) |
Variance % |
|
|---|---|---|---|---|
| Net Sales | 311 955 | 282 552 | 29 403 | +10.4% |
| Proton Therapy | 189 150 | 158 273 | 30 877 | +19.5% |
| Dosimetry | 51 060 | 53 846 | -2 786 | -5.2% |
| Other Accelerators | 71 745 | 70 433 | 1 312 | +1.9% |
| REBITDA | 55 985 | 12 459 | 43 526 | +349% |
| % of Sales | 17.9% | +4.4% | ||
| REBIT | 40 406 | 87 | 40 319 | 46 344% |
| % of Sales | 13.0% | 0.0% | ||
| Profit Before Tax | 33 054 | 10 766 | 22 288 | +207% |
| % of Sales | 10.6% | +3.8% | ||
| NET RESULT | 31 921 | 7 610 | 24 311 | 319% |
| % of Sales | 10.2% | +2.7% |
Olivier Legrain, Chief Executive Officer of IBA commented: "I am very proud of IBA's good performance and resilience in what has been a challenging year globally. Our long-term strategy aims to build upon our solid business foundation to create sustainable growth and profitability, delivering the very best offering and services to our customers, whilst being a responsible corporate citizen. Our roadmap to achieve this across all four of our business lines is clear: capitalize on our market leading position globally, invest for strategic impact and deliver operational execution.


"A key strategic growth market for us is Asia, particularly China, and we were pleased to sign two significant proton therapy deals in the region in the second half of 2020, as well as a strategic partnership with CGNNT in China. We also delivered strong sales in this region for our Industrial, RadioPharma and Dosimetry businesses. This momentum has continued in 2021, with IBA being selected for the supply of a new Proteus®PLUS solution in China.
"Our pipeline continues to be encouraging and overall, order intake across all business units remains buoyant. This, coupled with our growing recurring revenues in Services and Dosimetry, provides us with confidence for the future. I am grateful for the incredible work of the IBA team over the past year, as well as the continued support of our customers. With a healthy balance sheet and the longterm potential for market development across all four of our businesses, we enter 2021 in a confident position."


***ENDS***
A conference call will be held on Thursday, 25 March 2021 at 3pm CET / 2pm GMT / 10am EDT / 7am PDT and can be accessed online at:
http://arkadinemea-events.adobeconnect.com/iba250321/event/registration.html If you would like to participate in the Q&A, please dial (PIN code 24698548#):
| Belgium: | +32 2 403 58 16 |
|---|---|
| UK: | +44 20 71 94 37 59 |
| NL: | +31 207 09 51 19 |
| LU: | +352 2 730 01 63 |
| US: | +1 64 67 22 49 16 |
| FR: | +33 1 72 72 74 03 |
The presentation will be available on IBA's investor relations website and on: https://iba-worldwide.com/content/iba-full-year-2020-results-web-conference shortly before the call.
To ensure a timely connection, it is recommended that users register at least 10 minutes prior to the scheduled webcast.
Business Update First Quarter 2021 20 May 2021 General Assembly 9 June, 2021 Half Year 2021 Results 25 August 2021 Business Update Third Quarter 2021 18 November 2021


IBA (Ion Beam Applications S.A.) is a global medical technology company focused on bringing integrated and innovative solutions for the diagnosis and treatment of cancer. The company is the worldwide technology leader in the field of proton therapy, considered to be the most advanced form of radiation therapy available today. IBA's proton therapy solutions are flexible and adaptable, allowing customers to choose from universal full-scale proton therapy centers as well as compact, single room solutions. In addition, IBA also has a radiation dosimetry business and develops particle accelerators for the medical world and industry. Headquartered in Belgium and employing about 1,500 people worldwide, IBA has installed systems across the world.
IBA is listed on the pan-European stock exchange NYSE EURONEXT (IBA: Reuters IBAB.BR and Bloomberg IBAB.BB). More information can be found at: www.iba-worldwide.com
*Proteus®ONE and Proteus®PLUS are brand names of Proteus 235
IBA Soumya Chandramouli Chief Financial Officer +32 10 475 890 [email protected]
Olivier Lechien Corporate Communication Director +32 10 475 890 [email protected]
Consilium Strategic Communications Amber Fennell, Angela Gray, Lucy Featherstone +44 (0) 20 3709 5700 [email protected]


At a Group level, our long-term strategy is focused on three core areas to drive profitable and sustainable development:
▪ Capitalize on, and develop our market leading position across all of our businesses
▪ Invest in new technologies and products to ensure the Group retains its edge in deploying the leading solutions in the market, tailored to our customer's needs
▪ Ensure excellent operational execution across all of our businesses to improve margins
| YE 2020 (EUR 000) |
YE 2019 (EUR 000) |
Variance (EUR 000) |
Variance % |
|
|---|---|---|---|---|
| Net Sales | 260 895 | 228 706 | 32 189 | 14.1% |
| Proton Therapy | 189 150 | 158 273 | 30 877 | 19.5% |
| Other Accelerators | 71 745 | 70 433 | 1 312 | 1.9% |
| REBITDA | 51 601 | 5 844 | 45 757 | 783% |
| % of Sales | 19.8% | +2.6% | ||
| REBIT | 37 883 | -4 827 | 42 701 | |
| % of Sales | 14.5% | -2.1% |


| YE 2020 (EUR 000) |
YE 2019 (EUR 000) |
Variance (EUR 000) |
Variance % |
|
|---|---|---|---|---|
| Equipment Proton Therapy | 98 644 | 73 867 | 24 777 | 33.5% |
| Equipment Other Accelerators |
49 684 | 46 851 | 2 833 | 6.0% |
| Total equipment revenues | 148 328 | 120 718 | 27 610 | 22.9% |
| Services Proton Therapy | 90 506 | 84 406 | 6 100 | 7.2% |
| Services Other Accelerators | 22 061 | 23 582 | -1 521 | -6.5% |
| Total service revenues | 112 567 | 107 988 | 4 579 | 4.2% |
| Total revenues Proton Therapy & Other Accelerators |
260 895 | 228 706 | 32 190 | 14.1% |
| Service in % of segment revenues |
43.1% | 47.2% |
During 2020, IBA maintained its global leadership position in PT, marking the milestone of 100,000 patients treated by IBA customers. Overall, we are focused on capitalizing on our strong presence across regions, developing our customer base and further strengthening our commercial execution.
A core strategic growth area for us is the Asia-Pacific region, particularly China, with both the CGNNT and Chengdu deals a positive reflection of the opportunities there. More broadly in Asia, we see many further opportunities. Post-period end we received the down payment for a Proteus®ONE contract in Korea from the National Cancer Center (NCC) Korea. NCC is an existing IBA customer,


and the expansion of the partnership is a testament to its success over the past 14 years, whilst highlighting how IBA is able to capitalize on its existing agreements. As previously communicated, IBA has also been selected in 2021 for the supply of a multi-room Proteus®PLUS solution in China, with negotiations ongoing.
In the US, we have taken steps to reinforce our presence, including bolstering resources to capture further market share and are seeing a resultant uptick in sales activity. A recent extension of PT indications in the National Comprehensive Cancer Network (NCCN) guidelines in the US is also encouraging.
Despite the pandemic leading to overall delays to installations of several months we commenced two PT installations with one in Mumbai, India, and the other in Taipei, Taiwan.
The Services component of our PT business is an important part of our revenue stream and a key focus for us has been on increasing this as a recurring element. Alongside this, we are continuously improving our installed base, driving further operational efficiency. IBA closed the year with a strong system availability performance, achieving 97% in the fourth quarter with similar performances for both Proteus®One and Proteus®PLUS.
In terms of future innovation, we continue to make progress with technologies that we believe are critical to the future of PT. Our focus in the short-term is being able to offer ARC1 to new and existing customers as a more efficient and simple way to deliver PT. Longer term, we remain committed to partnering with key knowledge leaders around FLASH therapy1 . Pre-clinical research of FLASH on IBA systems internationally is already underway and future clinical adoption is a key discussion point for IBA's next Clinical Advisory Board.
Post-period end we were pleased to strengthen our long-term collaboration with Elekta, with its latest proton therapy solution, Monaco® treatment planning for protons, receiving FDA 510(k) clearance in March. We also continue to work in close collaboration with RaySearch Laboratories on providing state-of-the-art integrated solutions, as demonstrated at UZ Leuven in Belgium, the first customer to combine IBA's Proteus with the RayCare® and RayStation® technology.
Other Accelerators performed strongly in 2020, with a notable second half weighting as a result of the pandemic. There were five new orders in the first half, and 12 in the second half, taking the total for the year to 17. Of these machines, 11 were sold in Asia (five in China), again demonstrating the strong growth in this region. Market recovery has continued into 2021 with four machines sold during the first months of 2021.
The Other Accelerators services and upgrades business performed well despite a slight drop in revenues as upgrade installations were delayed due to the pandemic, continuing to offer services to the largest installed base of accelerators in the world.
Press release | 25/03/2021
IBA | Ion Beam Applications SA Chemin du Cyclotron, 3 | 1348 Louvain-la-Neuve | Belgium | RPM Brabant wallon | VAT : 0428.750.985 T +32 10 47 58 11 | F +32 10 47 58 10 | [email protected] | iba-worldwide.com

1 ** Arc Therapy and Flash Therapy are currently under research and development phase and will be available for sale when regulatory clearance is received.

IBA's leading RadioPharma business helps nuclear medicine departments to design, build and operate Positron Emission Tomography (PET) centers for the production of radiopharmaceuticals used for the detection of cancer. The nuclear medicine market has shown constant growth, increasing by nearly 6% per year over the last seven years2 . The division adapted to the changing environment in 2020, including carrying out several successful remote installations of its radiochemistry modules.
The new generation Cyclone® KIUBE cyclotron offers the highest production capacity currently available, enabling increased diagnostic capabilities, whilst producing the widest range of radioisotopes. IBA has also seen strong demand for its high energy accelerators with the sale of two Cyclone® IKON machines. This innovative cyclotron is more compact and matches its customer's need when expanding its offering to meet the growing demand of the nuclear medicine market.
Post-period end, IBA announced an expanded collaboration with NorthStar Medical Radioisotopes to increase global availability of technetium-99m (Tc-99m), the most widely used medical radioisotope.
IBA Industrial provides leading industrial solutions to the ion beam sterilization industry. Our Rhodotron® solution continues to create strong interest in the global market, offering a cleaner alternative to cobalt and ethylene oxide for sterilization, bringing a new perspective to sterilization processes. IBA's new generation Rhodotron® TT1000 enables the production of X-rays to sterilize in much larger volumes, in particular for medical devices, and the first has been recently installed in the Netherlands.
In the short term, IBA will focus on the completion of the new Rhodotron® TT300 HE electron beam accelerator for the production of the radioisotope molybdenum-99 (Mo-99), which has successfully completed its test phase. Looking ahead the focus will be on investing in new features for existing products, whilst exploring potential growth opportunities through new business development.

2 MEDraysintell Nuclear Medicine Report & Directory www.medraysintell.com

| YE 2020 (EUR 000) |
YE 2019 (EUR 000) |
Variance (EUR 000) |
Variance % |
|
|---|---|---|---|---|
| Net sales | 51 060 | 53 846 | -2 786 | -5.2% |
| REBITDA | 4 384 | 6 615 | -2 231 | -33.7% |
| % of Sales | 8.6% | 12.3% | ||
| REBIT | 2 523 | 4 914 | -2 391 | -48.7% |
| % of Sales | 4.9% | 9.1% | ||
* Dosimetry numbers for 2019 include figures for the RadioMed business which was sold end of 2019
IBA Dosimetry is a world leading provider of innovative high-end quality assurance (QA) solutions and imaging markers for radiation diagnostics and therapy.
The Dosimetry business continued to gain market share in QA and conventional radiotherapy in 2020. During the year there were several software updates to the myQA patient Quality Assurance range, increasing IBA's customer offering. There was also continued regulatory progress: myQA iON, the unique Patient QA software solution for proton therapy, received FDA approval in July 2020.
Post-period end, myQA® Phoenix, the high-resolution digital detector array for PT commissioning, was released. IBA continues to invest in its patient QA radiotherapy offering and its market-leading Dosimetry tools for PT.
At the virtual meeting of ASTRO (the American Society for Radiation Oncology) in 2020, IBA Dosimetry attracted strong market attention with its new detectors for Patient QA, myQA SRS and Matrixx Resolution that will be released in the course of 2021, again showcasing IBA as a key driver of innovation in Dosimetry.


Group revenue in the year was EUR 312 million, a 10% increase from 2019 (FY19: EUR 282.6 million), largely driven by the licensing revenues from the deal with CGN Nuclear Technology Development Co., Ltd. (CGNNT) in August.
The Proton Therapy Equipment line was affected by delays in backlog conversion as a result of the pandemic. Other Accelerators had a strong year with an increase in revenues of 1.9%. Overall service revenues increased by 4.2% to EUR 112.6 million as IBA's centers remained fully operational. While Proton Therapy services grew by more than 7%, Other Accelerator services dropped slightly as upgrade installations were delayed due to the pandemic. Dosimetry also had a good year in spite of the pandemic's challenges, with a strong order intake and revenues. Net sales declined by 5.2% due to the change in scope stemming from the sale of RadioMed in 2019, but increased by 1% on a like-for-like basis.
At the operating expenses line, while there was a strong decrease in selling and marketing costs due to the lower level of travel and marketing expenditure related to the pandemic, there was an uptick in R&D as the Group invested in the future growth of the business, and G&A increased, largely due to write-downs on some customers facing difficulties due to COVID-19. The combination of these effects led to an overall increase in operating expenses of 2.8%. Excluding these effects, OPEX would have remained flat from 2020.
The recurring operating profit before interest and taxes (REBIT) line increased substantially to EUR 40.4 million from EUR 0.1 million, as a result of the increase in group revenue noted above.
Other operating expenses in the year were EUR 0.4 million (FY19: EUR 14.6 million income), with the prior year's number reflecting the gain on the disposal of RadioMed and a gain on the sale of intellectual property on hadron therapy. Financial expenses predominantly included interest on credit lines and foreign exchange fluctuations and benefited from EUR/USD rates over the first half. Taxes were impacted by current tax credits in certain countries and a positive impact from deferred tax assets recognized over the period.
As a result of the above effects, IBA reported a net profit of EUR 31.9 million compared to a net profit of EUR 7.6 million in 2019.
Operating cash flow during 2020 was EUR 100.4 million, up from EUR 48.6 million in 2019. This was primarily due to the increase in profit but also reflects a positive movement in working capital as a result of excellent cash collection and close inventory management.
Cash flow used in investing was EUR 5.6 million, mostly for maintenance CAPEX and investments related to Dosimetry's software developments. This compared with an inflow of EUR 1.8 million for 2019, where the sale of RadioMed positively contributed.
Cash flow generated from financing was EUR 13.4 million, mostly as a result of a drawdown on a term loan at the beginning of 2020 for EUR 21 million, which was adjusted down by repayments on other loans and lease liabilities.


The balance sheet significantly strengthened with a year-end net cash position of EUR 65.2 million compared with a net debt position of EUR 21.3 million in the previous year.
As a global business, the COVID-19 pandemic and associated lockdown restrictions impacted the signing and installation of new contracts. While elements such as the postponement of certain new orders for equipment and upgrades had an indirect impact, that is material, but difficult to estimate, several elements contributed to a direct financial impact of at least EUR 15 million:
IBA has successfully continued the transformation of its business model that began several years ago. Its strong business foundation is increasingly based on recurring revenues supported by proton therapy service contracts that have steadily increased over the past few years. The resilience of its markets, mainly linked to healthcare, has been demonstrated again in this year of COVID-19.
IBA's technological leadership is reflected in our strong market share, in existing markets and allows us to enter new markets when the opportunity arises. We have been able to harness our technological leadership to strengthen our presence in Asia and in particular in China, one of our main markets, by forging a strategic partnership with a major Chinese company, CGNNT, to ensure mutual success in this growing market.
Despite the complex situation created by the pandemic, IBA continued to have good order intake and maintained its record backlog. The company improved its financial position by around EUR 86 million, ending the year with EUR 65.2 million in net cash without resorting to new capital.
Based on this significant strengthening of its resources, confidence in the growing proportion of recurring revenues and in order to retain an engaged long-term shareholding, the Board will propose to the Annual General Meeting a change to IBA's dividend policy. The Board believes that the dividend policy should allow IBA to deliver consistent value to its shareholders while protecting its resources in adverse operating conditions such as those experienced in 2020 and maintaining its


capacity to invest strategically to capture further potential. It will therefore propose a move towards a progressive dividend policy with the intention of paying out a stable, or slightly growing, dividend each year that acknowledges the fluctuations of annual financial results, but reflects the performance of the company over the longer term.
In line with this new policy, the Board of Directors intends to recommend to the Annual General Meeting that a gross dividend of EUR 0.2 per share be paid in 2021.
Whilst 2020 presented challenges to IBA due to the global pandemic, considerable resilience was shown across all of the business lines. We were encouraged in particular by the overall improvement in performance in the second half.
The situation remains complex in 2021 with regards to installations of projects and IBA continues to closely monitor the situation.
Other Accelerators and Dosimetry continue to have a healthy order intake, and in Proton Therapy new contracts are on the horizon in key strategic regions. IBA remains committed to progressing new tenders internationally and the overall pipeline is encouraging. Service activities in all businesses continue to provide stable recurring revenues and backlog remains high.
The business is underpinned by a strong balance sheet and an excellent cash position and R&D investment will continue to be a core aspect of our plan for longer-term growth.
However, given the ongoing COVID-19 conditions, IBA remains unable to provide reliable projected 2021 performance at this time. The Group continues to focus on delivering value to its stakeholders and is committed to remaining the leader in all of its markets, while driving efficiency across the board.
The auditor, EY, Réviseurs d'entreprises SRL, represented by Romuald Bilem, has confirmed that the audit procedures on the consolidated financial information included in this press release are substantially completed and have not revealed material corrections that should be made to the information included in the press release. The auditor will issue an unqualified opinion on the IFRS Consolidated Financial Statements.
In accordance with the Royal Decree of November 14, 2007, IBA indicates that this announcement was prepared by the Chief Executive Officer (CEO), Olivier Legrain, and the Chief Financial Officer (CFO), Soumya Chandramouli.
Press release | 25/03/2021


| 31-12-20 | 31-12-19 | ||
|---|---|---|---|
| (EUR '000) | (EUR '000) | (EUR '000) | |
| ASSETS | |||
| Goodwill | 3 821 | 3 821 | 0 |
| Other intangible assets | 4 527 | 6 355 | -1 828 |
| Property, plant and equipment | 18 329 | 19 572 | -1 243 |
| Right-of-use assets | 29 266 | 30 400 | -1 134 |
| Investments accounted for using the equity method and other | 14 361 | 18 096 | -3 735 |
| investments | |||
| Deferred tax assets | 7 797 | 6 985 | 812 |
| Long-term financial assets | 600 | 0 | 600 |
| Other long-term assets | 19 767 | 21 372 | -1 605 |
| Non-current assets | 98 468 | 106 601 | -8 133 |
| Inventories and contracts in progress | 114 568 | 120 369 | -5 801 |
| Trade receivables | 103 400 | 120 199 | -16 799 |
| Other receivables | 39 071 | 31 532 | 7 539 |
| Short-term financial assets | 1 578 | 320 | 1 258 |
| Cash and cash equivalents | 153 911 | 46 090 | 107 821 |
| Current assets | 412 528 | 318 510 | 94 018 |
| Total assets | 510 996 | 425 111 | 85 885 |
| EQUITY AND LIABILITIES | |||
| Capital stock | 42 294 | 42 294 | 0 |
| Capital surplus | 41 978 | 41 978 | 0 |
| Treasury shares | -5 907 | -8 502 | 2 595 |
| Reserves | 17 152 | 16 375 | 777 |
| Currency translation difference | -5 569 | -3 503 | -2 066 |
| Retained earnings | 51 883 | 22 700 | 29 183 |
| Capital and reserves attributable to Company's equity holders | 141 831 | 111 342 | 30 489 |
| TOTAL EQUITY | 141 831 | 111 342 | 30 489 |
| Long-term borrowings | 41 174 | 32 856 | 8 318 |
| Long-term lease liabilities | 24 598 | 26 117 | -1 519 |
| Long-term financial liabilities | 3 | 581 | -578 |
| Deferred tax liabilities | 521 | 1 112 | -591 |
| Long-term provisions | 7 879 | 6 775 | 1 104 |
| Other long-term liabilities | 19 278 | 4 185 | 15 093 |
| Non-current liabilities | 93 453 | 71 626 | 21 827 |
| Short-term borrowings | 15 557 | 3 534 | 12 023 |
| Short-term lease liabilities | 4 797 | 4 870 | -73 |
| Short-term provisions | 4 169 | 4 443 | -274 |
| Short-term financial liabilities | 57 | 1 432 | -1 375 |
| Trade payables | 41 858 | 41 133 | 725 |
| Current income tax liabilities | 2 892 | 2 150 | 742 |
| Other payables | 48 212 | 47 846 | 366 |
| Advances received on contracts in progress | 158 170 | 136 735 | 21 435 |
| Current liabilities | 275 712 | 242 143 | 33 569 |
| Total liabilities | 369 165 | 313 769 | 55 396 |
| Total equity and liabilities | 510 996 | 425 111 | 85 885 |
IBA | Ion Beam Applications SA Chemin du Cyclotron, 3 | 1348 Louvain-la-Neuve | Belgium | RPM Brabant wallon | VAT : 0428.750.985 T +32 10 47 58 11 | F +32 10 47 58 10 | [email protected] | iba-worldwide.com

13

| 31-12-20 | 31-12-19 | Variance | ||
|---|---|---|---|---|
| (EUR '000) | (EUR '000) | (EUR '000) | % | |
| Sales and services | 311 955 | 282 552 | 29 403 | 10.4% |
| Cost of sales and services | 175 900 | 189 415 | -13 515 | -7.1% |
| Gross profit/(loss) | 136 055 | 93 137 | 42 918 | 46.1% |
| 43.6% | 33.0% | |||
| Selling and marketing expenses | 20 735 | 24 504 | -3 769 | -15.4% |
| General and administrative expenses | 41 792 | 37 413 | 4 379 | 11.7% |
| Research and development expenses | 33 122 | 31 133 | 1 989 | 6.4% |
| Recurring expenses | 95 649 | 93 050 | 2 599 | 2.8% |
| Recurring profit/(loss) | 40 406 | 87 | 40 319 | 46343% |
| 13.0% | 0.0% | |||
| Other operating expenses/(income) | 377 | -14 559 | 14 936 | -102.6% |
| Financial expenses/(income) | 3 748 | 2 756 | 992 | 36.0% |
| Share of (profit)/loss of equity-accounted companies | 3 227 | 1 124 | 2 103 | 187.1% |
| Profit/(loss) before tax | 33 054 | 10 766 | 22 288 | 207.0% |
| Tax (income)/ expenses | 1 133 | 3 156 | -2 023 | -64.1% |
| Profit/ (loss) for the period from continuing operations | 31 921 | 7 610 | 24 311 | 319.5% |
| Profit/ (loss) for the period | 31 921 | 7 610 | 24 311 | 319.5% |
| REBITDA | 55 985 | 12 459 | 43 526 | 349.4% |
Press release | 25/03/2021
IBA | Ion Beam Applications SA Chemin du Cyclotron, 3 | 1348 Louvain-la-Neuve | Belgium | RPM Brabant wallon | VAT : 0428.750.985 T +32 10 47 58 11 | F +32 10 47 58 10 | [email protected] | iba-worldwide.com


| 31-12-20 | 31-12-19 | |
|---|---|---|
| (EUR '000) | (EUR '000) | |
| Cash flow from operating activities | ||
| Profit/(loss) for the period before technical recycling of CTA | 31 921 | 7 610 |
| Net profit/(loss) for the period Adjustments for: |
31 921 | 7 610 |
| Depreciation of tangible assets | 8 775 | 8 860 |
| Depreciation and impairment of intangible assets | 3 184 | 3 571 |
| Write-off on receivables | 2 898 | -503 |
| Changes in fair value of financial assets (gains)/losses | -547 | -1 056 |
| Changes in provisions | 3 458 | 7 052 |
| Deferred taxes | -1 457 | -18 |
| Share of result of associates and joint ventures accounted for using the equity method | 3 227 | 1 124 |
| Other non cash items Net cash flow changes before changes in working capital |
-1 075 50 384 |
-4 918 8 217 |
| Trade receivables, other receivables, and deferrals | 20 794 | -21 746 |
| Inventories and contract in progress | 26 056 | 65 653 |
| Trade payables, other payables, and accruals | 2 165 | 2 867 |
| Other short-term assets and liabilities | -24 | -6 838 |
| Change in working capital | 48 991 | 39 936 |
| Income tax paid/received, net | -1 132 | -1 939 |
| interest (income)/expenses | 2 182 | 2 411 |
| Net cash (used in)/generated from operations | 100 425 | 48 625 |
| Cash flow from investing activities | ||
| Acquisition of property, plant, and equipment | -2 555 | -4 582 |
| Acquisition of intangible assets | -1 446 | -541 |
| Disposal of fixed assets | 0 | 2 008 |
| Acquisition of third party and equity-accounted companies | -1 600 | -6 105 |
| Disposal of subsidiaries | 0 | 12 487 |
| Acquisition of non-current financial assets and loans granted Other investing cash flows |
0 | -1 516 |
| Net cash (used in)/generated from investing activities | -5 601 | 1 751 |
| Cash flow from financing activities | ||
| Proceeds from borrowings and lease liabilities | 25 508 | 9 000 |
| Repayments of borrowings and lease liabilities | -9 988 | -50 120 |
| Interest paid/Interest received | -2 171 | -2 732 |
| Capital increase (or proceeds from issuance of ordinary shares) | 0 | 131 |
| Sales/(Purchase) of treasury shares | 2 088 | 0 |
| Dividends paid | -2 254 | 0 |
| Other financing cash flows | 185 | 1 348 |
| Net cash (used in)/generated from financing activities | 13 368 | -42 373 |
| Net cash and cash equivalents at the beginning of the year | 46 090 | 38 696 |
| Changes in net cash and cash equivalents | 108 192 | 8 003 |
| Exchange gains/(losses) on cash and cash equivalents | -371 | -610 |
| Net cash and cash equivalents at the end of the year | 153 911 | 46 090 |

15
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.