Earnings Release • Mar 14, 2022
Earnings Release
Open in ViewerOpens in native device viewer

PRESS RELEASE Milan, March 14, 2022
The Board of Directors of SAES Getters S.p.A., gathered today at Piazza Castello in Milan, approved the Consolidated Financial Statements and the Draft of the Financial Statements of the Parent Company SAES Getters S.p.A., that will be examined by the Ordinary Shareholders' Meeting convened in Milan on April 21, 2022, at 10.30 a.m., in a single call. The full version of the call of the Ordinary Meeting will be available in the system managed by Computershare S.p.A. () and published in the website of the Company (www.saesgetters.com/investor-relations/areainvestors/shareholders-meeting) on March 22, 2022. An extract of the same call will be published in a national financial newspaper on the same date.
"We are extremely satisfied with the 2021 SAES results. The year 2021 has marked the return to pre-pandemic levels of revenues and EBITDA, despite the worsening of the euro-dollar exchange rate - said Eng. Massimo della Porta, Chairman of SAES Getters S.p.A. - These results were achieved thanks to the recovery of the medical sector, that
| excellent performance of the Specialty Chemicals Division. Despite the tensions in the international scenario, in the coming months we expect a further growth in the medical sector and in the vacuum systems business, as well as the consolidation of the signs of recovery, that already appeared at the end of 2021, in the commercial activities on shape memory alloys for mobile phone applications and in the packaging business". |
||||||
|---|---|---|---|---|---|---|
| During the year 2021, the SAES® compared to €168.7 million in the previous year, despite the penalizing exchange rate effect (-2.9%). Revenues of the year exceeded pre-Covid levels and show a double-digit organic growth, equal to 14.5% (€24.5 million), mainly driven by the strong recovery in the Nitinol medical devices business (Medical Division) and, to a lesser extent in absolute terms, by that of vacuum systems (Vacuum Technology Division) and by the business of advanced materials for the consumer electronics business (Specialty Chemicals Division). Finally, please note the contribution of the recent acquisition of Strumenti Scientifici Cinel S.r.l., completed in July 2021, that generated an increase in sales of 1.1% (+€1.9 million the change in the scope of consolidation, concentrated in the Vacuum Technology Division). |
Group achieved consolidated net revenues equal to €190.2 million, up by 12.7% | |||||
| Thousands of euro (except %) | ||||||
| 2021 | 2020 | Total difference |
Organic change |
Exchange rate |
Consolidation area effect |
|
| Business | (%) | (%) | effect | (%) | ||
| (%) | ||||||
| Security & Defense Electronic Devices |
18,168 13,162 |
17,299 16,980 |
5.0% -22.5% |
7.5% -21.0% |
-2.5% -1.5% |
0.0% 0.0% |
| Healthcare Diagnostics | 5,208 | 4,456 | 16.9% | 18.8% | -1.9% | 0.0% |
| Lamps | 2,998 | 3,248 | -7.7% | -6.3% | -1.4% | 0.0% |
| Thermal Insulated Devices | 3,494 | 3,001 | 16.4% | 20.9% | -4.5% | 0.0% |
| Sintered Components for Electronic Devices & Lasers | 8,564 | 7,152 | 19.7% | 23.9% | -4.2% | 0.0% |
| SMA Industrial | 10,710 | 10,894 | -1.7% | -0.3% | -1.4% | 0.0% |
| Metallurgy Division | 62,304 | 63,030 | -1.2% | 1.0% | -2.2% | 0.0% |
| Solutions for Vacuum Systems | 18,839 | 12,479 | 51.0% | 38.7% | -2.9% | 15.2% |
| Vacuum Technology Division | 18,839 | 12,479 | 51.0% | 38.7% | -2.9% | 15.2% |
| Nitinol for Medical Devices | 86,422 | 73,579 | 17.5% | 21.6% | -4.1% | 0.0% |
| Medical Division | 86,422 | 73,579 | 17.5% | 21.6% | -4.1% | 0.0% |
| Functional Dispensable Products | 16,760 | 12,180 | 37.6% | 38.1% | -0.5% | 0.0% |
| Specialty Chemicals Division | 16,760 | 12,180 | 37.6% | 38.1% | -0.5% | 0.0% |
| Advanced Coatings Advanced Packaging Division |
5,873 5,873 |
7,435 7,435 |
-21.0% -21.0% |
-21.0% -21.0% |
0.0% 0.0% |
0.0% 0.0% |
Regarding the quarterly trend of consolidated revenues, after a first quarter that had already shown some signs of recovery, although still penalized by the pandemic effects, especially on the Medical Division, in the second quarter sales in the medical business returned to the levels prior to the Covid-19 crisis (thanks to the resumption of elective surgeries in the USA) and the Group recorded strong growth in consolidated revenues (+9.3%) compared to the previous quarter, also favored by the sale of vacuum pumps for the business of particle accelerators (Vacuum Technology Division).
Comparing the third quarter with the second one, the growth was not only driven by the Medical Division, but also by the advanced solutions for the consumer electronics market (Specialty Chemicals Division). The Metallurgy Division grew as well, mainly in the electronic devices business (resumption of sales of getters for thermo-scanners, after the slowdown in the first two quarters caused by excess stock) and in that of shape memory alloys for industrial applications (automotive and medical dispenser businesses), while the decrease in the Vacuum Technology Division was exclusively due to the previous peak in revenues achieved in the particle accelerator business.
In the fourth quarter of 2021, please note the recovery in sales of the Vacuum Technology Division, also favored by the full consolidation of the revenues of the newly acquired Strumenti Scientifici Cinel S.r.l., as well as the turnaround in the Advanced Packaging Division, due to both the expansion of the customer portfolio and the new products in the portfolio that represent an alternative to the use of some polymers for which there is currently an economic shortage.
| SAES Group – Press Release | ||||
|---|---|---|---|---|
| Thousands of euro (except %) | ||||
| Business | 4Q 2021 | 3Q 2021 | 2Q 2021 | 1Q 2021 |
| Security & Defense | 4,121 | 5,022 | 4,735 | 4,290 |
| Electronic Devices | 3,575 | 3,367 | 2,799 | 3,421 |
| Healthcare Diagnostics | 1,461 | 1,244 | 1,284 | 1,219 |
| Lamps Thermal Insulated Devices |
678 1,026 |
746 876 |
745 661 |
829 931 |
| Sintered Components for Electronic Devices & Lasers | 2,323 | 2,229 | 2,112 | 1,900 |
| SMA Industrial | 2,447 | 2,986 | 2,431 | 2,846 |
| Metallurgy Division | 15,631 | 16,470 | 14,767 | 15,436 |
| Solutions for Vacuum Systems | 6,901 | 3,293 | 5,463 | 3,182 |
| Vacuum Technology Division | 6,901 | 3,293 | 5,463 | 3,182 |
| Nitinol for Medical Devices | 23,978 | 23,922 | 20,537 | 17,985 |
| Medical Division | 23,978 | 23,922 | 20,537 | 17,985 |
| Functional Dispensable Products | 4,639 | 6,518 | 2,867 | 2,736 |
| 4,639 | 6,518 | 2,867 | 2,736 | |
| Specialty Chemicals Division | 1,909 | 1,052 | 1,213 | 1,699 |
| Advanced Coatings | 1,052 | 1,213 | 1,699 | |
| Advanced Packaging Division Total Net Sales |
1,909 53,058 |
51,255 | 44,847 | 41,038 |
Comparing the consolidated revenues of the fourth quarter of 2021 with those of the previous quarter, the 3.5% growth is attributable to both the positive exchange rate effect (+2.1% due to the revaluation of the dollar in the last part of the year) and the full consolidation of the revenues of Strumenti Scientifici Cinel S.r.l., whose acquisition was completed in July 2021. Furthermore, please note, in the same Vacuum Technology Division, the materialization of some important projects in the field of particle accelerators in the last quarter, as well as an increase in sales of vacuum pumps to universities. Also the Advanced Packaging Division showed a strong growth (+81.5%), recording a significant increase in orders in the last quarter, thanks to the new customers in the portfolio and the aforementioned favorable economic conditions, which allowed a larger penetration of the innovative SAES offer. Business 4Q 2021 3Q 2021
| On the other hand, the Metallurgy Division recorded an organic decrease (-6.9%), in particular in the security and defense sector (a slowdown exclusively due to the dynamics of inventories, after three quarters of progressive growth) and in that of shape memory alloys for industrial applications (sales slowdown in the automotive sector due to the chip crunch and lower sales in the telecom sector). The Specialty Chemicals Division decreased as well, after a third quarter characterized by high sales, negatively affected by the postponement of some deliveries to the following year. |
|||||
|---|---|---|---|---|---|
| Thousands of euro (except %) | Total difference (%) |
Organic change (%) |
Exchange rate effect (%) |
||
| Security & Defense | 4,121 | 5,022 | -17.9% | -19.6% | 1.7% |
| Electronic Devices | 3,575 | 3,367 | 6.2% | 4.2% | 2.0% |
| Healthcare Diagnostics | 1,461 | 1,244 | 17.4% | 15.7% | 1.7% |
| Lamps | 678 | 746 | -9.1% | -10.5% | 1.4% |
| Thermal Insulated Devices | 1,026 | 876 | 17.1% | 15.5% | 1.6% |
| Sintered Components for Electronic Devices & Lasers | 2,323 | 2,229 | 4.2% | 1.1% | 3.1% |
| SMA Industrial | 2,447 | 2,986 | -18.1% | -18.9% | 0.8% |
| Metallurgy Division | 15,631 | 16,470 | -5.1% | -6.9% | 1.8% |
| Solutions for Vacuum Systems | 6,901 | 3,293 | 109.6% | 107.1% | 2.5% |
| Vacuum Technology Division | 6,901 | 3,293 | 109.6% | 107.1% | 2.5% |
| Nitinol for Medical Devices | 23,978 | 23,922 | 0.2% | -2.8% | 3.0% |
| Medical Division | 23,978 | 23,922 | 0.2% | -2.8% | 3.0% |
| Functional Dispensable Products | 4,639 | 6,518 | -28.8% | -28.9% | 0.1% |
| Specialty Chemicals Division | 4,639 | 6,518 | -28.8% | -28.9% | 0.1% |
| Advanced Coatings | 1,909 | 1,052 | 81.5% | 81.5% | 0.0% |
| Advanced Packaging Division | 1,909 | 1,052 | 81.5% | 81.5% | 0.0% |
| Total Net Sales | 53,058 | 51,255 | 3.5% | 1.4% | 2.1% |
| SAES Group – Press Release | |||
|---|---|---|---|
| Including also the share of the revenues of the joint ventures1 million in 2021, up by 12% compared to €177.7 million in 2020, thanks to higher consolidated revenues; the increase in revenues of the joint venture SAES RIAL Vacuum S.r.l. (+23.5%) was offset by the lower revenues of the joint |
, total revenues of the Group were equal to €199.1 | ||
| venture Actuator Solutions GmbH (-12.8%), the latter only figurative since the 2021 figure derives from a different business model compared to that of the previous year (without considering the outsourcing of production, sales would have been substantially in line with those of 2020). |
|||
| Thousands of euro | |||
| 2021 | 2020 | Difference | |
| Consolidated sales | 190,198 | 168,703 | 21,495 |
| 50% sales of the joint venture Actuator Solutions GmbH | 6,183 | 7,092 | (909) |
| 49% sales of the joint venture SAES RIAL Vacuum S.r.l. | 3,411 | 2,762 | 649 |
| Sales of the joint venture Flexterra (*) | 3 | 25 | (22) |
| Intercompany eliminations | (688) | (956) | 268 |
| Other adjustments | (45) | 36 | (81) |
Consolidated gross profit2 amounted to €81.3 million in 2021, compared to €70.1 million in 2020. Net of the negative exchange rate effect (equal to -€2.3 million) and the change in the scope of consolidation3 (equal to +€0.5 million), gross profit would have organically increased by 18.5% (+€12.9 million in absolute terms). Also gross margin4 increased (from 41.6% in 2020 to 42.8% in 2021) and, by separating both the effect of currencies and the change in the consolidation perimeter, it would have reached 43%.
All Divisions showed a growth both in absolute terms and as a percentage of revenues. The only exceptions are the Vacuum Technology Division and the Advanced Packaging Division: the former, in the face of a significantly growing gross profit, recorded a reduction in margins due to a different mix of product contributions and higher raw materials costs, as well as to the different scope of consolidation5 ; the latter showed a decrease in both gross profit and margins, due to the launch of the second lacquering line, not yet fully operational.
Consolidated operating income was equal to €22.6 million (11.9% of consolidated revenues) in 2021, significantly up (+39.1%) compared to €16.3 million in the previous year (9.6% of consolidated revenues). Excluding the penalizing exchange rate effect (equal to -€1.8 million) and the different scope of consolidation6 (although not significant and positive for only €1 thousand), the organic growth was equal to +€8.1 million. Excluding also the non-recurring items related to 2021 (in particular, €1.5 million related to the write-down for impairment test of tangible and intangible assets in the packaging sector, classified under G&A expenses, and €1.1 million related to the cancellation of an advanced payment for a potential minority equity investment again in the packaging business, subsequently suspended, classified under "Other net income (expenses)"), the consolidated operating income would have been equal to €27 million, significantly increased (+65.9%) compared to 2020.
Finally, please note that in the previous year the item "Other net income (expenses)" included donations to research institutions and hospitals in the face of the Covid-19 crisis (€0.7 million).
Consolidated EBITDA7 amounted to €35.9 million (18.9% of consolidated revenues) in 2021, up by 31.9% compared to €27.2 million in 2020 (16.1% of consolidated revenues). Net of the negative exchange rate effect (-€2 million) and of
1 Actuator Solutions (50%), SAES RIAL Vacuum S.r.l. (49%) and Flexterra (46.73% in the first nine months of the year, increased to 46.84% in the fourth quarter of 2021).
2Calculated as the difference between consolidated net revenues and industrial costs directly and indirectly attributable to the products sold.
3 Acquisition of Strumenti Scientifici Cinel S.r.l. in July 2021.
4 Calculated as the ratio between the gross profit and the consolidated net revenues.
5 Acquisition of Strumenti Scientifici Cinel S.r.l. in July 2021.
6 Acquisition of Strumenti Scientifici Cinel S.r.l. in July 2021.
7 EBITDA is not deemed as an accounting measure under International Financial Reporting Standards (IFRSs); however, we believe that EBITDA is an important parameter for measuring the Group's performance and therefore it is presented as an alternative indicator. Since its calculation is not regulated by applicable accounting standards, the method applied by the Group may not be homogeneous with the ones adopted by other Groups. EBITDA is calculated as "Earnings before interests, taxes, depreciation and amortization".
the different scope of consolidation8 (+€0.2 million), as well as excluding all non-recurring revenues and costs in both years (in 2021: cancellation of the advanced payment for the potential acquisition not carried out, equal to -€1.1 million, and net income related to the R&D tax credit of the Parent Company, equal to +€0.4 million; in 2020: costs for Covid-19 donations, equal to -€0.7 million, and income, equal to +€0.3 million, for the R&D tax credit and other tax credits on sanitation costs), 2021 EBITDA would have been equal to €38.4 million (20.2% of consolidated net revenues), a significant increase compared to €27.6 million (16.4% of consolidated net revenues) in 2020. This growth (equal to +38.9%, or €10.8 million in absolute terms) was mainly concentrated in the Nitinol Medical Division and, to a lesser extent, in the vacuum system business. 2021 2020 Consolidation Operating income (loss) 22,639 16,274 1 EBITDA 35,914 27,225 170 % on sales 18.9% 16.1% 9.0%
| SAES Group – Press Release | |||
|---|---|---|---|
| (+€0.2 million), as well as excluding all non-recurring revenues and costs in both years (in 2021: cancellation of the advanced payment for the potential acquisition not carried out, equal to -€1.1 million, and net income related to the R&D tax credit of the Parent Company, equal to +€0.4 million; in 2020: costs for |
|||
| Covid-19 donations, equal to -€0.7 million, and income, equal to +€0.3 million, for the R&D tax credit and other tax credits on sanitation costs), 2021 EBITDA would have been equal to €38.4 million (20.2% of consolidated net revenues), a significant increase compared to €27.6 million (16.4% of consolidated net revenues) in 2020. This growth |
|||
| (equal to +38.9%, or €10.8 million in absolute terms) was mainly concentrated in the Nitinol Medical Division and, to a | |||
| Thousands of euro | of which: | ||
| 2021 | 2020 | Consolidation | |
| Operating income (loss) | 22,639 | 16,274 | area effect 1 |
| Depreciation & amortization | (11,706) | (10,729) | (169) |
| Write-down of assets | (1,500) | (166) | 0 |
| Bad debt provision accrual (release) EBITDA |
(69) 35,914 |
(56) 27,225 |
0 170 |
Consolidated net income amounted to €13.1 million in 2021 (6.9% of consolidated revenues), almost tripled compared to a consolidated net income of €4.8 million in the previous year (2.8% of consolidated revenues). Also in this case, the exchange rate effect was heavily penalizing (-€1.5 million), while the organic change was positive for €9.8 million9 .
Consolidated net financial position as at December 31, 2021 was positive for €74.8 million, improved (+€4.6 million) when compared to €70.2 million as at September 30, 2021, thanks to the operating cash flows (+€10.6 million), partially offset by net investments in fixed assets (-€4.2 million) and by the write-down of the principal amount of the convertible note granted to Flexterra, Inc. during 2021 (-€1.7 million).
For further details, please refer to the following sections of this press release.
***
On March 31, 2021, the establishment of a branch of SAES Coated Films S.p.A. in Freiburg - Germany was completed, in line with the strategy of the company that is committed to improving its presence in strategic markets, in order to boost new business opportunities. This decision was approved by the Board of Directors of SAES Coated Films S.p.A. held on November 26, 2020.
On June 1, 2021, the German branch of SAES Getters S.p.A. was established, based in Freiburg - Germany, mainly with a scouting and promotion function, in line with the strategy that will see the Group committed to improving its presence in markets deemed crucial for its future growth.
During the month of June SAES Nitinol S.r.l. partially waived, for a total amount of €0.5 million, the interests already accrued on the loans granted to the joint venture Actuator Solutions GmbH. In addition, the interest rate applied to the loans has been reduced to 2% starting from January 1, 2021. The aforementioned waiver had no effect on the consolidated financial statements, as the financial receivable related to the interest-bearing loan (both principal and interest amounts) was already fully written down as at December 31, 2020, as it was deemed difficult to recover.
On July 2, 2021 SAES Getters S.p.A. signed a convertible loan worth €1.5 million in favor of the German company Rapitag GmbH, based in Munich.
8 Acquisition of Strumenti Scientifici Cinel S.r.l. in July 2021.
9 Please note that the change in the scope of consolidation resulting from the acquisition of Strumenti Scientifici Cinel S.r.l. generated a difference of +€14 thousand.
Rapitag is a start-up that develops products for mobile check-out, based on IoT (Internet of Things) solutions, to foster the digital transformation of physical stores. In particular, Rapitag has developed patented IoT tags for 1-click purchases, speeding up purchases and, moreover, ensuring the anti-theft functionality, with the aim of helping to support the digital transformation in the retail sector.
The financing agreement provides that the resources made available by SAES are used by Rapitag for the prototyping activities, carried out through the joint venture Actuator Solutions GmbH as exclusive contractor. The agreement also provides that Rapitag will only use shape memory alloy wires supplied by SAES.
The loan was granted by SAES in two tranches: the first one, equal to €0.8 million, transferred upon signature of the agreement, to finance the company's operations; the second one (equal to €0.7 million) paid in five subsequent calls of €148 thousand each, corresponding to the progress of the prototyping activities carried out through the joint venture Actuator Solutions GmbH.
An annual interest of 6% accrues on the loan, maturing on December 31, 2024 and extensible through an agreement between the parties. The loan may be repaid before the maturity date upon the occurrence of certain relevant events, including the receivership of Rapitag, its liquidation, the change of control of more than 50% or the renunciation by one of the Founding Shareholders. SAES will have the right to convert its credit into new Rapitag shares (conversion shares) at any time in the period July 1, 2022 - June 30, 2023, or upon the occurrence of a qualified capital increase of at least €0.5 million, as well as at the maturity date. The price of each conversion share will be calculated by dividing the value of the company prior to the last capital increase, net of a discount coefficient, by the number of shares in circulation before the increase itself.
On July 7, 2021, SAES Getters S.p.A. finalized the closing for the acquisition of 100% of the share capital of Strumenti Scientifici Cinel S.r.l. (CINEL), a consolidated international player in the sector of components and scientific instrumentation for synchrotrons and particle accelerators, based in the province of Padua. The price was equal to €19 million, defined by calculating the equity value, determined by algebraically adding to the enterprise value (equal to 8 times the EBITDA obtained as the arithmetic average of the EBITDA resulting from the approved financial statements for the years 2019 and 2020) the net financial position (NFP) estimated at the closing date, as well as the difference between the net working capital (NWC) estimated at the closing date and the Company's NWC for the year ended on December 31, 2020. The discrepancies between these estimated NFP and NWC figures and the actual figures at the closing, totaling €0.3 million, determined a price adjustment in favor of the sellers.
The objective of the acquisition, for SAES, is to strengthen its competitive position in the vacuum sector, through an expansion of the range of products for particle accelerators and synchrotrons, entirely Italian and at the forefront on a global scale.
On July 22, 2021, the liquidation process of the German subsidiary Memry GmbH (which began at the end of 2017) was completed with the cancellation of the company from the Register of Companies.
On August 18, 2021, SAES Getters International Luxembourg S.A. finalized an agreement to grant a second convertible loan for a total amount of \$2 million to the joint venture Flexterra, Inc., with the same characteristics of the one granted the previous year (July 2020). The loan, with a duration of one year and on which an interest of 8% will accrue, has been paid in two tranches: the first one, equal to \$1 million, paid upon signing the contract and the second one, again for an amount equal to \$1 million, paid in the second half of November 2021. The agreement also provides for the extension of the maturity date of the convertible loan of \$3 million granted in July 2020 and the alignment of its maturity to that of the new loan. Please note that SAES has received a lien on Flexterra's intellectual property (IP) as security for the loans granted.
On September 23, 2021, Venchi S.p.A., historic Italian company based in the province of Cuneo and international leader in the production of chocolate, present in 70 countries around the world, announced a technological and research partnership agreement with SAES Coated Films S.p.A. In particular, the latter is finalizing with Venchi a new active packaging that, in addition to being fully recyclable, will be able to ensure the best preservation of the sensory characteristics of chocolate for the entire duration of its shelf life. This result will be possible thanks to natural antioxidant compositions applied on the surface of the packaging, through innovative SAES Coated Films water-based technologies, able to delay the oxidation of unsaturated fatty acids contained in the food and able to start working only at the time of packaging, without losing their effectiveness during its storage.
The collaboration with Venchi follows the commercial agreement finalized in June 2020 with Colussi/Misura and further underlines the innovativeness of SAES Coated Films S.p.A.'s sustainable food packaging solutions.
At the beginning of October 2021 SAES Getters International Luxembourg S.A. recorded an increase in its interest in Flexterra, Inc. from 46.73% to 46.84%, following the joint venture's repurchase of shares previously held by two small shareholders at a symbolic value of \$2 (\$1 for each small shareholder).
On October 5, 2021, SAES Getters S.p.A. was awarded a contract to supply the RFX CONSORTIUM of Padua with a non-evaporable getter pump for the SPIDER system, for a total amount of €4.5 million. SPIDER is the acronym for "Source for the Production of Ions of Deuterium Extracted from a Radio frequency plasma" and is the prototype of the ion source to be used in ITER10, the first machine that must demonstrate the feasibility of producing energy by reproducing and exploiting the processes that occur inside the sun and the stars.
On October 25, 2021, in completion of the agreements signed in 2015 and their subsequent redefinitions, SAES Getters S.p.A. announced an agreement to acquire the entire share capital of SAES RIAL Vacuum S.r.l. In particular, SAES Getters S.p.A., that already holds 49% of the shares and currently consolidates the company using the equity method, intends to acquire the remaining 51% of the share capital of SAES RIAL Vacuum S.r.l. with the aim of consolidating its leadership in the advanced scientific research market, taking full advantage of the synergies with the other companies of the Group operating in the high vacuum business, including the newly acquired Strumenti Scientifici Cinel S.r.l.
The proposed consideration, preliminarily approved by the Board of Directors held on October 14, 2021, is about €5.25 million and was calculated by algebraically adding to the enterprise value (equal to approximately 10 times the EBITDA of 2020, adjusted for non-recurring items) the net financial position as at December 31, 2020, the former adjusted for one-off items as well.
The first tranche of the consideration, equal to €4.75 million, will be paid by SAES at the closing; instead the remaining part, amounting to €0.5 million, will be paid at closing, if the seller delivers the bank guarantee for the same amount provided for by the contract, or retained as a guarantee and paid in three subsequent equal annual tranches (€0.2 million each) starting from the thirty-sixth month following the signing of the deed of sale.
The preliminary purchase agreement was signed on March 2, 2022 and the closing of the acquisition, subject to the completion of the financial and tax due diligence, is expected within the first half of 2022.
At the end of December, 2021, the Parent Company repaid in advance the residual portions of all outstanding loans, specifically:
the loan with Unicredit S.p.A., signed in April 2017, with a nominal value of €10 million and expiring on March 31, 2022;
the loan with Intesa Sanpaolo, signed in December 2016, with a nominal value of €10 million and expiring on December 21, 2022;
the loan with Mediobanca, signed in May, 2019, with a nominal value of €92.7 million and expiring on April 17, 2024. No penalty was paid on the first two loans, while for the loan with Mediobanca a sum of €0.3 million was paid to the funder.
At the same time the Interest Rate Swap contracts on the first two loans were also terminated.
The loan signed by the Parent Company with Banco BPM at the end of 2016 and with a nominal value of €5 million expired on December 31, 2021, in line with the original repayment plan.
In order to meet these early repayments, SAES Investments S.A. almost completely11 divested the Line I of the Cardif Lux Vie Multiramo policy and, on December 23, 2021, signed a new Lombard loan with JP Morgan for an amount of €52 million. The loan has a duration of two years, with repayment of the entire principal at maturity, and provides for quarterly interest payments at a fixed rate of 0.21% per year. There are no financial covenants and the loan is guaranteed by the "Buy & Hold" bond portfolio managed by JP Morgan and by the new DMAS (Dynamic Multi-Asset) management activated in the first half of 2021 with JP Morgan itself.
With regard to the investment in the EUREKA! venture capital fund, during 2021 SAES made further payments for a total of €0.3 million, including both the portion of commissions and management fees, as well as the share of the various investments in start-up made by the fund. The reimbursements obtained following the admission to the fund of new investors amounted to a total of €0.1 million.
10 More information on SPIDER and ITER can be found respectively at www.igi.cnr.it/ricerca/negative-ion-neutral-beaminjection/spider/ and www.iter.org/.
11 For the remainder of the Line I of the Cardif Lux Vie Multiramo policy, its disposal is planned at the beginning of 2022 (€25 thousand of nominal value, in addition to the interest accrued in 2021 equal to €478 thousand, for a total of €503 thousand collected on January 25, 2022).
The Parent Company SAES Getters S.p.A. ended the year 2021 with revenues equal to €69.6 million (€63.9 million in 2020) and a net loss equal to -€8.3 million (compared to a net income equal to €2.3 million in 2020).
The total dividend proposed to the Shareholders' Meeting will be €0.47 per ordinary share (compared to €0.40 in the previous year) and the same amount (€0.47) per savings share (compared to € 0.424378 in the previous year) through the distribution of retained earnings.
The dividend will be paid on April 27, 2022; the share will trade ex-dividend starting from April 25, 2022 following the detachment of the coupon no. 38, while the record date related to the dividend payment is April 26, 2022.
***
The Ordinary Shareholders' Meeting, convened in Milan on April 21, 2022, will be called to resolve pursuant to article 123-ter, paragraphs 3-bis and 3-ter, of the Legislative Decree n. 58/1998, in favor or against it, on the first section of the Remuneration report, with a binding vote; pursuant to article 123-ter, paragraphs 4 and 6, in favor or against it, on the second section of the Remuneration report, with a non-binding vote.
The aforementioned report will be made available to the public in the Company website (www.saesgetters.com/investor-relations/area-investors/shareholders-meeting), in the storage system () and at the Company's headquarters on March 30, 2022.
The Ordinary Shareholders' Meeting will be also called to approve the adjustment of the fees to Deloitte & Touche S.p.A. for the year 2021 in relation both to the independent auditing of the accounts and to the assignment concerning the limited examination of the Consolidated non-financial statement of SAES Getters S.p.A. and its subsidiaries, as requested by the same company on July 8, 2021, December 29, 2021 and January 21, 2022.
The related report of the Directors will be available in the Company's website (www.saesgetters.com/investorrelations/area-investors/shareholders-meeting), in the system managed by Computershare S.p.A. () and at the Company's headquarters on March 22, 2022.
Since with the approval of the Financial Statements as at December 31, 2021 the statutory audit assignment to the company Deloitte & Touche S.p.A. for the years 2013-2021 expires, the Ordinary Shareholders' Meeting will also be called to resolve on the statutory audit assignment for the years 2022-2030, based on the motivated proposal of the Board of Statutory Auditors.
The explanatory report of the Board of Directors will be made available on the Company's website (www.saesgetters.com/investor- relations/area-investors/shareholders-meeting), in the system managed by Computershare S.p.A. () and at the Company's headquarters on March 22, 2022.
Finally, please note that today the Board of Directors approved the Report on corporate governance and ownership structure and the Consolidated statement of non-financial information, both related to the year 2021.
The Report on corporate governance and ownership structure and the Report containing non-financial information, including the certification of the independent auditors, will be made available in the Company's website (www.saesgetters.com/en/investor-relations/financial-reports), in the system managed by Computershare S.p.A. () and at the Company's headquarters on March 30, 2022, together with the Draft Financial Statement of SAES Getters S.p.A. and the Consolidated Financial Statement, accompanied by the reports of the Board of Directors, the Board of Statutory Auditors and the Independent Auditors.
The same Shareholders' Meeting, convened on the same date and time in an extraordinary session, will be called to resolve on the proposal, by the Board of Directors, to amend Article 7 of the Corporate By-Laws (first paragraph) on the corporate purpose of the Company. The Board of Directors proposes to make some minimal formal changes, aimed at bringing better syntactic clarity to the text and at describing in a more precise and timely manner the activity currently carried out by the Company, considering its technological and physiological evolution. Since these modifications do not involve any significant change in the Company's business, the proposed resolution does not attribute the right of withdrawal, pursuant to article 2437 of the Civil Code.
The explanatory report of the Board of Directors on the update of the corporate purpose will be made available in the Company's website (www.saesgetters.com/en/investor-relations/shareholders-meeting), in the system managed by Computershare S.p.A. () and at the Company's headquarters on March 30, 2022.
The Board had already carried out, in the meeting of February 15, 2022, the assessment of the independence requirements of the Directors based on the requirements of the Corporate Governance Code of the Italian Stock Exchange and on articles 147-ter, paragraph 4, and 148, paragraph 3 of the TUF, confirming the status of "independent" of the Directors Avv. Gaudiana Giusti, Dr Stefano Proverbio and Dr.ssa Luciana Rovelli and, based solely on the independence requirements set out in articles 147-ter, paragraph 4, and 148, paragraph 3, of the TUF, the "independent" qualification of Prof. Adriano De Maio.
At the meeting of February 15, 2022, the Board also verified the persistence of the requirements of professionalism and integrity that the Statutory Auditors must possess pursuant to the Decree of the Ministry of Justice of March 30, 2000, no. 162, as well as of independence pursuant to article 148, paragraph 3 of the TUF.
***
Consolidated revenues of the Metallurgy Division amounted to €62.3 million in 2021, down by 1.2% compared to €63 million in the previous year, exclusively due to the currency trend (-2.2%), net of which sales organically grew by 1%. The organic growth was mainly driven by the Sintered Components for Electronic Devices & Lasers Business (+23.9%), Security & Defense Business (+7.5%) and Healthcare Diagnostics Business (+18.8%), that more than offset the decrease in the Electronic Devices Business (-21%), mainly penalized by the slowdown in sales in the thermal sensor market, whose demand was particularly high last year during the first phase of the pandemic crisis.
Consolidated revenues of the Security & Defense Business amounted to €18.2 million in 2021, up by 5% from €17.3 million in 2020. Excluding the penalizing exchange rate effect (-2.5%), the organic growth amounted to 7.5%, thanks to the good performance of sales of both getter components for night vision applications and hydrogen absorbers for telecom applications (avionics and satellite ones).
Consolidated revenues of the Electronic Devices Business amounted to €13.2 million in 2021, down (-22.5%) compared to €17 million in 2020. Excluding the negative exchange rate effect (-1.5%), the price/quantity effect was equal to -21%, due to the slowdown in the demand for thermal sensors after the peak recorded last year as a result of the first phase of the Covid-19 pandemic.
Consolidated revenues of the Healthcare Diagnostics Business amounted to €5.2 million in 2021, up by 16.9% compared to €4.5 million in 2020. Excluding the penalizing exchange rate effect (-1.9%), sales organically grew by 18.8% thanks to the increased sales of porous getters for X-ray tubes, related to the continuation of the Covid-19 crisis.
Consolidated revenues of the Lamps Business amounted to €3 million, down by -7.7% from €3.2 million in 2020. Excluding the negative exchange rate effect (-1.4%), the Lamps Business showed an organic decrease of -6.3%, to be considered structural, due to the continued decline in the market for linear fluorescent lamps. Instead, the demand for getters for high intensity discharge lamps and specialty lamps was stable.
Consolidated revenues of the Thermal Insulated Devices Business were equal to €3.5 million in 2021, compared to €3 million in 2020 (+16.4%). The exchange rate effect was negative and equal to -4.5%, while the organic growth was equal to +20.9%, driven by sales of getters for CSP (solar) tubes and for vacuum insulated panels used in vaccine transport containers. Instead, the demand for getters for vacuum bottles was almost stable.
Consolidated revenues of the Sintered Components for Electronic Devices & Lasers Business amounted to €8.6 million in 2021, with a strong increase (+19.7%) compared to €7.2 million in 2020. Net of the penalizing exchange rate effect (-4.2%), the organic increase was equal to +23.9%, thanks to the increase in sales of both heat sinks for solid-state lasers and electron emitters, especially for medical applications.
Consolidated revenues of the SMA Industrial Business amounted to €10.7 million in 2021, down by 1.7% compared to €10.9 million in 2020, due solely to the negative exchange rate effect (-1.4%): the growth in the luxury goods and medical dispensers segments was offset by lower sales in consumer electronics applications in the telecom sector, penalized by the US-China international tensions.
| SAES Group – Press Release | ||||||
|---|---|---|---|---|---|---|
| Thousands of euro (except %) Business |
2021 | 2020 | Total difference |
Organic change |
Exchange rate effect |
Consolidation area effect |
| (%) | (%) | (%) | (%) | |||
| Security & Defense | 18,168 | 17,299 | 5.0% | 7.5% | -2.5% | 0.0% |
| Electronic Devices | 13,162 | 16,980 | -22.5% | -21.0% | -1.5% | 0.0% |
| Healthcare Diagnostics | 5,208 | 4,456 | 16.9% | 18.8% | -1.9% | 0.0% |
| Lamps | 2,998 | 3,248 | -7.7% | -6.3% | -1.4% | 0.0% |
| Thermal Insulated Devices | 3,494 | 3,001 | 16.4% | 20.9% | -4.5% | 0.0% |
| Sintered Components for Electronic Devices & Lasers SMA Industrial |
8,564 10,710 |
7,152 10,894 |
19.7% -1.7% |
23.9% -0.3% |
-4.2% -1.4% |
0.0% 0.0% |
Gross profit of the Metallurgy Division was equal to €32.2 million in 2021, up by 3% compared to €31.3 million in 2020, despite the slight decrease in revenues, thanks to a gross margin that increased from 49.6% to 51.7%. All divisions recorded a growing gross margin (Healthcare Diagnostics, Lamps, Sintered Components for Electronic Devices & Lasers and SMA Industrial) or a stable one (Security & Defense), except for the Electronic Devices business, penalized by the decrease in sales and by the resulting lower economies of scale, and the Thermal Insulated Devices business, characterized by a different offer balance.
The operating income of the Metallurgy Division amounted to €21.8 million in 2021, compared to €20.2 million in 2020: the increase of €1.7 million was mainly due to the growth in the gross profit. In addition, please note the decrease in operating expenses, evenly distributed across all items and partly due to the exchange rate effect, partly due to lower personnel costs at the Parent Company and lower commissions paid to third parties on sales of SMA educated wire.
Consolidated revenues of the Vacuum Technology Division amounted to €18.8 million in 2021, a very strong growth (+51%) compared to €12.5 million of the previous year, favored also by the consolidation of the revenues of Strumenti Scientifici Cinel S.r.l. in the second half of the year (effect of the change in the scope of consolidation equal to +€1.9 million). Excluding the latter (+15.2%) and the negative exchange rate effect (- 2.9%), the organic growth was nevertheless very high (+38.7%), attributable to higher sales of vacuum pumps in all sectors, especially in the particle accelerator one, thanks, above all, to an important project in Japan, and to the competitiveness of the innovative products developed by SAES in the last few years. Business 2021 2020 Vacuum Technology Division 18,839 12,479 51.0% 38.7% -2.9% 15.2%
The table below shows 2021 revenues, highlighting the exchange rate effect, the variation in the consolidation perimeter and the organic change compared to 2020.
| Total difference (%) |
Organic change (%) |
Exchange rate effect (%) |
Consolidation area effect (%) |
|||
|---|---|---|---|---|---|---|
| Solutions for Vacuum Systems | 18,839 | 12,479 | 51.0% | 38.7% | -2.9% | 15.2% |
Thousands of euro (except %)
Gross profit of the Vacuum Technology Division was equal to €10.1 million in 2021, significantly up (+34.4%) compared to €7.5 million in 2020. This increase was exclusively attributable to higher sales, while the decrease in gross margin (from 60.1% to 53.5%) was attributable to the consolidation of the newly acquired Strumenti Scientifici Cinel S.r.l., as well as to a different mix of supply contribution and higher raw material costs as well.
The operating income of the Vacuum Technology Division amounted to €5.1 million (27.2% of consolidated revenues), almost doubled compared to €3.7 million (29.7% of consolidated revenues) in the previous year. Also in this case, the significant increase was entirely due to the increase in sales and gross profit; on the other hand, the increase in operating expenses, equal to €1.1 million, was attributable for €0.5 million to the
| SAES Group – Press Release | ||||||
|---|---|---|---|---|---|---|
| first-time consolidation of the newly acquired Strumenti Scientifici Cinel S.r.l., while the remainder was due to the Parent Company (higher personnel and consultancy costs). |
||||||
| Medical Division | ||||||
| In 2021, consolidated revenues of the Medical Division amounted to €86.4 million, significantly up by 17.5% compared to €73.6 million in the previous year. The exchange rate effect was negative by -4.1%, net of which |
||||||
| the organic growth was equal to +21.6%, a growth that confirms the recovery of the market from the second quarter of 2021, after the slowdown in 2020 due to the impact of Covid-19 on elective surgeries. The table below shows 2021 revenues, highlighting the exchange rate effect and the organic change compared to 2020. |
||||||
| Thousands of euro (except %) Business |
2021 | 2020 | Total difference (%) |
Organic change (%) |
Exchange rate effect |
Consolidation area effect (%) |
| Nitinol for Medical Devices | 86,422 | 73,579 | 17.5% | 21.6% | (%) -4.1% |
0.0% |
Gross profit of the Medical Division amounted to €34.3 million in 2021, significantly up (+22.6%) compared to €27.9 million in 2020, while the gross margin was equal to 39.7%, also up compared to 38% in the previous year: the overcoming of the pandemic crisis enabled the progressive improvement of both parameters, with a strong acceleration in the last part of the year, despite the persistence of extra costs due to the launch of the new tube production line in Bethel.
The year 2021 ended with an operating income of €25.6 million (29.7% of consolidated revenues), up by 29.2% compared to €19.8 million (27% of consolidated revenues) in 2020. The strong increase, despite the penalizing exchange rate effect, was solely attributable to higher sales, after the overcoming of the Covid-19 crisis; on the other hand, operating expenses increased by only 7.7% and this increase can be considered physiological (in particular: higher personnel costs, bonuses and consultancy, proportional to higher revenues). Business 2021 2020
| crisis; on the other hand, operating expenses increased by only 7.7% and this increase can be considered physiological (in particular: higher personnel costs, bonuses and consultancy, proportional to higher revenues). |
penalizing exchange rate effect, was solely attributable to higher sales, after the overcoming of the Covid-19 | |||||
|---|---|---|---|---|---|---|
| Specialty Chemicals Division | ||||||
| Consolidated revenues of the Specialty Chemicals Division amounted to €16.8 million in 2021, significantly up (+37.6%) compared to €12.2 million in the previous year. Excluding the slightly negative exchange rate effect (-0.5%), the organic growth was equal to +38.1%, driven by increased sales of advanced materials in the consumer electronics business and higher sales of dispensable dryers for passive matrix OLED displays and for saturimeter displays, as well as by sales of active sealants for other electronic applications. |
||||||
| The table below shows 2021 revenues, highlighting the exchange rate effect and the organic change compared to 2020. |
||||||
| Thousands of euro (except %) | ||||||
| Business | 2021 | 2020 | Total difference (%) |
Organic change (%) |
Exchange rate effect (%) |
Consolidation area effect (%) |
| Functional Dispensable Products | 16,760 | 12,180 | 37.6% | 38.1% | -0.5% | 0.0% |
| Specialty Chemicals Division | 16,760 | 12,180 | 37.6% | 38.1% | -0.5% | 0.0% |
The operating income of the Specialty Chemicals Division was equal to €2.6 million (15.2% of consolidated revenues), significantly up (+63.4%) compared to €1.6 million (12.8% of consolidated revenues) in the
previous year, primarily thanks to increase in gross profit. Operating expenses increased by 39.4% and this increase was partly attributable to the personnel costs of the newly established German branch of the Parent Company, with a scouting function as well as business development for new applications of SAES polymer composites. In addition, please note higher personnel costs and higher consulting fees of SAES Getters S.p.A., in line with the increase in revenues.
Consolidated revenues of the Advanced Packaging Division amounted to €5.9 million in 2021, down by 21% compared to €7.4 million in 2020. Sales are denominated in euro. The decrease was exclusively attributable to the phase-out of metallized products, completed in the second half of 2020; considering only lacquered products, sales increased, in particular thanks to the excellent performance in the last few months that recorded a significant increase in orders, due to both the expansion of the customer portfolio and the conjunctural unavailability of some plastic raw materials (polymers) that has favored a greater penetration of SAES products, which are an alternative to the former. Business 2021 2020 Advanced Packaging Division 5,873 7,435 -21.0% -21.0% 0.0% 0.0%
The table below shows 2021 revenues, highlighting the organic change compared to 2020.
| Thousands of euro (except %) | ||||||
|---|---|---|---|---|---|---|
| Total difference (%) |
Organic change (%) |
Exchange rate effect (%) |
Consolidation area effect (%) |
|||
| Advanced Coatings | 5,873 | 7,435 | -21.0% | -21.0% | 0.0% | 0.0% |
Gross profit of the Advanced Packaging Division was equal to €0.2 million (2.6% of consolidated revenues), compared to €0.5 million in 2020 (7.3% of consolidated revenues): the decrease was mainly due to lower economies of scale (i.e., higher incidence of indirect production costs) and to the initial operating phase of the second lacquering line, not yet fully utilized. However, please note the significant improvement in all indicators starting from the last part of the year (gross margin equal to 16.1% in the fourth quarter).
The year 2021 closed with an operating loss of -€6.1 million, compared to an operating loss of -€2.5 million in the previous year. Excluding non-recurring items related to 2021 (in particular, €1.5 million related to the impairment test write-down and €1.1 million related to the cancellation of the advanced payment for a potential minority equity investment afterwards suspended), the operating loss for 2021 would have been equal to -€3.5 million, down compared to the previous year, due to both the contraction in the gross profit and the higher research expenses of the Parent Company for the development of new functional lacquers for active packaging applications.
These include costs relating to basic research projects, aimed at diversifying into innovative businesses, as well as corporate costs (expenses that cannot be directly attributed or reasonably allocated to any business segment but refer to the Group as a whole).
Unallocated cost of sales, amounting to a total of -€0.3 million, were above all costs related to the project to renovate and make safe some production departments at the Lainate site.
The operating result was negative and equal to -€26.4 million in 2021, substantially unchanged compared to - €26.5 million in 2020.
Please note that the reduction in personnel costs and consultancy costs included in the G&A expenses was more than offset by an increase in the same type of costs included in the R&D and selling expenses.
Finally, please note that the item "Other net income (expenses)" included the income of the Parent Company related to the tax credit on R&D expenses12 (€0.5 million); in the previous year, in addition to the income related to the R&D tax credit (€0.3 million), the item included the costs for Covid-19 donations (-€0.7 million).
12 L. 27 December 2019, n. 160, article 1, paragraphs from 198 to 209 (Budget Law 2020).
Consolidated operating expenses were equal €57.8 million (30.4% of consolidated revenues) in 2021, compared to €53.2 million (31.6% of consolidated revenues) in the previous year. Excluding the exchange rate effect (-€0.5 million) and the change in the scope of consolidation13 (+€0.5 million), compensating each other, the organic increase was equal to €4.6 million (+8.6%). In particular, the organic increase was distributed almost equally across all the expenses items, although to a higher extend on selling expenses (+17.3%, equal to €1.9 million, due to the increase in the average number of the Parent Company's commercial staff and to the higher variable remuneration related to the recovery of the business, as well as to higher consultancy costs for due diligence and business development, as well as higher marketing expenses).
The organic increase in research expenses (+12.8%, equal to €1.3 million) was due both to the return of the R&D activities to pre-Covid levels, and to the new approach of the Group to innovation, through the creation of a dedicated Strategic Innovation Office within the Parent Company, oriented towards open innovation and to the world of innovative start-ups. Within it, please also note the creation of the new Design House department, focused on the development of highly innovative products and processes.
Finally, the organic increase in general and administrative expenses (+4.2%, equal to €1.3 million) was attributable to the write-down for impairment test of tangible and intangible assets in the packaging sector (€1.5 million).
The balance of the other net income (expenses) was negative and equal to -€0.8 million compared to a still negative balance equal to -€0.6 million in 2020.
The difference, negative for -€0.2 million, was mainly attributable to the cost (-€1.1 million) related to the cancellation of the advanced payment for a potential minority investment in the packaging business, subsequently suspended for a change of strategy. Instead, please note in the previous year costs equal to -€0.7 million for Covid-19 donations.
The higher 2021 charges were partially offset by the extraordinary grant attributed to SAES Smart Materials, Inc. (€0.1 million) following the conclusion of the in-sourcing of some production processes, with the increase in internal resources, and the increased income related to the tax credit of the Parent Company on R&D expenses14 (€0.5 million15 in 2021, compared to €0.3 million in the previous year).
The net balance of financial income and expenses was positive and equal to +€2 million, compared to a negative balance of -€1.2 million in 2020.
The positive change (+€3.3 million) was mainly attributable to the fair value valuation of the securities portfolio, positive in 2021 for +€2.1 million and negative in the previous year for -€1.6 million, due to the Covid-19 financial crisis that mainly affected the fair value of the first half of 2020. This positive change was only partially offset by the higher net charges deriving from the partial disinvestment of the bond portfolio, replaced by a Dynamic Multi-Asset (DMAS) management, and by the replacement of an investment in a Credit Link Certificate (CLC) with a different CLC, aiming at protecting the value of the invested capital (net expense of -€0.4 million as at December 31, 2021, compared with - €0.2 million as at December 31, 2020), as well as lower coupon income (+€2.1 million in 2021, compared with +€2.3 million in 2020).
The lower interest income accrued on the loans granted to the joint venture Actuator Solutions GmbH following the reduction in the rate applied were offset by the higher interest accrued on the convertible loans16 granted to Flexterra, Inc.
Write-downs of financial receivables and other financial assets amounted to -€2.1 million in 2021, compared to -€3 million in the previous year. The 2021 amount mainly included the write-down (-€1.8 million) of the second convertible loan (both principal and accrued interest) granted to Flexterra, Inc., as well as the write-down of the financial credit related to the interest accrued on the first convertible loan granted in July 2020 (-€0.2 million): despite the progress of the Flexterra project in 2021 and the confirmation of the business opportunity, due to the extension of the project time horizon and to the resulting increased uncertainty about the commercial success of the initiative, it was decided to proceed with the write-down, considering those credits difficult to recover on the basis of the information currently available.
13 Acquisition of Strumenti Scientifici Cinel S.r.l. in July 2021.
14 L. 27 December 2019, n. 160, article 1, paragraphs from 198 to 209 (Budget Law 2020).
15 Please note that, in addition to the income of €0.5 million, in 2021 a charge of €29 thousand was also recorded, as a balance to the amount recognized in 2020.
16 Please note that the first convertible note, equal to \$3 million, was granted in July 2020, while the second one, equal to a total of \$2 million, was granted in two equal tranches in August and November 2021 respectively.
In addition, please note in 2021 also the write-down of the credit (-€0.2 million) related to the interest accrued during the year on the loans granted by SAES Nitinol S.r.l. to the joint venture Actuator Solutions GmbH, considered difficult to recover as well.
In 2020, the write-down of the first convertible loan granted to Flexterra, Inc. amounted to -€2.5 million (of which - €2.4 million for the principal amount and -€0.1 million for interest accrued during the second part of 2020), while the write-down of the interest accrued on the loan granted to Actuator Solutions GmbH amounted to -€0.5 million.
During the year 2021, the result deriving from the evaluation with the equity method of the joint ventures was overall positive and equal to +€0.2 million and it was exclusively attributable to the joint venture SAES RIAL Vacuum S.r.l. In the previous year the same item had been negative for -€1.7 million, of which -€1.7 million attributable to the Flexterra joint venture, +€0.3 million referring to SAES RIAL Vacuum S.r.l. and -€0.3 million related to the release into the income statement of the conversion reserve generated in the past by the consolidation of the Asian subsidiaries of Actuator Solutions GmbH, following their liquidation.
Please note that, similarly to last year, despite the joint venture Actuator Solutions GmbH ended 2021 with a positive result, SAES's share of this net income was not recognized by the Group, since the shareholders' equity of the joint venture is still negative, against a shareholding of SAES already completely written down. Also the share of the net loss recorded by the Flexterra joint venture in the current year had not been recognized, as the shareholding had already been zeroed at the closing date of the previous year following an impairment test. Finally, please note that there is no legal or implicit obligation for SAES to recapitalize Flexterra, Inc., as the equity of the joint venture was positive as at December 31, 2021.
The write-downs of companies valued with the equity method were zero in 2021 and amounted to -€0.6 million at December 31, 2020, as a consequence of the impairment test that completely zeroed the investment in Flexterra.
The sum of the exchange rate differences recorded a negative balance equal to -€0.2 million in 2020, compared to a still negative balance equal to -€0.5 million in the previous year. Both results included the effect of the fluctuations of the dollar against the euro on commercial transactions, also intercompany ones. In 2021, please also note the realized losses (equal to -€0.1 million) recorded on the forward sales contracts on the dollar, signed at the beginning of the year (March 2021) by the Parent Company, to hedge approximately 65% of the net flows in dollars expected for the period April-December 2021.
Consolidated income before taxes amounted to €22.5 million in 2021 (11.8% of consolidated revenues), more than doubled compared to an income before taxes of €9.3 million (5.5% of consolidated revenues) in the previous year. The strong increase was attributable to the overcoming of the negative impact of the pandemic crisis, both from an operational and a financial point of view, as well as to the lower write-downs of financial receivables and equity investments in joint ventures and the more favorable equity valuations, after the zeroing of the equity investment in Flexterra for impairment test at December 31, 2020.
Excluding the penalizing exchange rate effect (-€1.7 million), the organic increase in the income before taxes would have been equal to €14.9 million17 .
Income taxes amounted to €9.4 million in 2021 compared to €4.5 million in 2020. The increase was mainly attributable to higher US taxes, due to the recovery of the business, and to the higher taxes of the subsidiary SAES Investments S.A., at cost in the current year, but included as income in the previous year, since the company ended 2021 with a taxable income while it had ended 2020 with a loss before tax following the fair value valuation of the securities portfolio, penalized by the Covid-19 crisis.
The Group tax rate was equal to 41.8.% (48.5% in the previous year), still significant since the Parent Company, SAES Innovative Packaging S.r.l. and SAES Coated Films S.p.A., similarly to the previous year, ended the current year with a negative taxable income, not valued as a deferred tax asset.
Consolidated net income was equal to €13.1 million (6.9% of consolidated revenues) in 2021, almost tripled compared to a net income of €4.8 million (2.8% of consolidated revenues) in the previous year. Also in this case, the exchange rate effect was heavily penalizing (-€1.5 million), while the organic change was positive and equal to €9.8 million18 .
17 The change in the scope of consolidation resulting from the acquisition of Strumenti Scientifici Cinel S.r.l. was not material (+€5 thousand).
18 Please note that the change in the scope of consolidation resulting from the acquisition of Strumenti Scientifici Cinel S.r.l. generated a difference of +€14 thousand.
In 2021 the net income per ordinary share and per savings share amounted respectively to €0.71368 (compared to €0.25699 in 2020) and to €0.73031 (compared to €0.27362 in 2020).
| SAES Group – Press Release | |||
|---|---|---|---|
| Euro | 2021 | 2020 | |
| Net income (loss) per ordinary share | 0.71368 | 0.25699 | |
| Net income (loss) per savings share | 0.73031 | 0.27362 | |
Consolidated net financial position as at December 31, 2021 was positive and equal to €74.8 million, compared with a net positive balance of €95.7 million as at December 31, 2020.
Thousands of euro
| December 31, 2021 |
September 30, 2021 |
June 30, 2021 |
March 31, 2021 |
December 31, 2020 |
|
|---|---|---|---|---|---|
| Cash on hands | 9 | 9 | 9 | 8 | 10 |
| Cash equivalents | 29,509 | 36,004 | 24,410 | 28,645 | 30,668 |
| Cash and cash equivalents | 29,518 | 36,013 | 24,419 | 28,653 | 30,678 |
| Related parties financial assets, current | 1 | 1 | 0 | 0 | 1 |
| Securities - short term | 94,655 | 70,919 | 70,279 | 70,120 | 70,661 |
| Derivative financial instruments | 9 | 0 | 0 | 0 | 0 |
| Other current financial assets | 0 | 0 | 0 | 0 | 11 |
| Current financial assets | 94,665 | 70,920 | 70,279 | 70,120 | 70,673 |
| Bank overdraft | (63,935) | (70,393) | (44,508) | (35,880) | (32,514) |
| Current portion of long term debt | (109) | (3,408) | (4,142) | (4,933) | (5,199) |
| Derivative financial instruments | 0 | (80) | (38) | (123) | (32) |
| Other current financial liabilities | (20) | (202) | (16) | (22) | (1,001) |
| Current financial liabilities for leases | (2,409) | (1,647) | (1,496) | (1,663) | (1,932) |
| Current financial liabilities | (66,473) | (75,730) | (50,200) | (42,621) | (40,678) |
| Current net financial position | 57,710 | 31,203 | 44,498 | 56,152 | 60,673 |
| Related parties financial assets, non current | 49 | 921 | 49 | 49 | 49 |
| Other non current financial assets | 1,424 | 961 | 0 | 0 | 0 |
| Securities - long term | 71,887 | 134,893 | 135,161 | 134,554 | 134,087 |
| Non current financial assets | 73,360 | 136,775 | 135,210 | 134,603 | 134,136 |
| Long term debt, net of current portion | (52,199) | (93,951) | (93,965) | (94,987) | (95,496) |
| Non current financial liabilities for leases | (4,070) | (3,796) | (3,337) | (3,417) | (3,571) |
| Non current financial liabilities | (56,269) | (97,747) | (97,302) | (98,404) | (99,067) |
| Non current net financial position | 17,091 | 39,028 | 37,908 | 36,199 | 35,069 |
| Net financial position | 74,801 | 70,231 | 82,406 | 92,351 | 95,742 |
Despite the positive operating cash flows of over €19.2 million, although penalized by the increase in the net working capital (in particular, increase in trade receivables and inventory), the net financial position decreased compared to December 31, 2020 (decrease equal to -€20.9 million) mainly as a result of net investments in tangible and intangible fixed assets (-€16.6 million), of the acquisition of Strumenti Scientifici Cinel S.r.l. (-€16 million, net of net financial assets acquired) and of the disbursements for dividends paid at the end of April 2021 (-€7.4 million).
In addition, please note, within the investment management, positive cash flows, equal to €3.5 million, related to the securities portfolio19 and negative cash flows for investments in the venture capital fund EUREKA! equal to -€0.2 million.
Within the financial management, please note financial debts related to new leasing contracts or renewed ones, (including interest accrued in the period and the financial effect for the early termination of some contracts) totaling -
19 Coupons collected equal to +€2.1 million and change in the fair value of the securities equal to +€2.1 million, net of the net capital losses on the sale of the bonds and CLC equal to -€0.4 million and management fees of -€0.3 million.
€3.1 million, in addition to those for the net interest accrued on loans, equal to -€1, 5 million, as well as the writedown of the principal amount of the second convertible loan granted to Flexterra, Inc. for -€1.7 million.
The foreign exchange rate effect was positive (+€2.8 million), mainly attributable to the effect of the revaluation of both the renminbi and the US dollar as at December 31, 2021, compared to the end of 2020, on cash and cash equivalents held in these currencies by the Chinese subsidiary SAES Getters (Nanjing) Co., Ltd. and by the US subsidiaries.
The operating cash flow was positive and amounted to +€19.2 million compared with cash flows equal to +€12.8 million in the previous year: the increase in self-financing, substantially in line with that recorded by consolidated EBITDA, was only partially offset by the higher increase in net working capital and higher tax disbursements following the higher advances paid by the US subsidiaries (in particular, Memry Corporation) following the recovery of the business after the pandemic.
With regard to working capital, please note the following: an increase in trade receivables (as a result of higher sales in the Medical, Vacuum Technology and Advanced Packaging Divisions, as well as in the security and defense sector of the Metallurgy Division, in the latter part of the year); the increase in inventory, in anticipation of higher sales expected in the coming months in the consumer electronics sector (Specialty Chemicals Division) by the Parent Company and in the packaging sector, to cope with both the increase in orders and the shortage of some plastic materials; with opposite sign, the increase in trade payables, mainly attributable to the increased purchases of raw materials and related to the recovery of the market.
The change in the scope of consolidation resulting from the acquisition of Strumenti Scientifici Cinel S.r.l. resulted in an increase in working capital of €2 million (trade receivables equal to €0.9 million; inventory equal to €1.2 million; trade payables equal to €0.1 million), while the exchange rate effect, almost exclusively attributable to the revaluation of the US dollar, resulted in an increase in working capital equal to €2.8 million.
***
On January 24, 2022, the Italian Branch of Memry Corporation, based in Lainate, was established by notarial deed no. 996/671; this branch, together with the already operational German Branch, will enable Memry Corporation's commercial expansion in the European market and will perform scouting functions, with the aim of a larger penetration of the Group in the healthcare sector.
On January 31, 2022, the EUREKA! - Technology Transfer fund ended its fundraising activities with a total fundraising of €62,675,500. On February 16, 2022, following the sixth and final Closing, the Parent Company obtained a reimbursement referring to both the costs and the investments of the fund, amounting to €5 thousand and SAES's shareholding in the fund was diluted from 4.81% to 4.79%.
On February 15, 2022, the Board of Directors of SAES Getters S.p.A. proposed the inclusion of the newly acquired Strumenti Scientifici Cinel S.r.l. in the scope of the national tax consolidation together with the other Group companies that are already part of it. The respective Boards of Directors approved this inclusion at the beginning of March. Therefore, Strumenti Scientifici Cinel S.r.l. will be part of the national tax consolidation with a retroactive effect starting from January 1, 2022.
On February 28, 2022, SAES RIAL Vacuum S.r.l. fully repaid the interest-bearing loan granted by the shareholder SAES Getters S.p.A. (principal amount equal to €49 thousand). On the same date, the joint venture also repaid the loan granted by the other shareholder, Rodofil S.r.l. (principal amount equal to €51 thousand).
On March 1, 2022, SAES Nitinol S.r.l. resolved to waive - subject to the approval of the same transaction by the Board of Directors of SAES Getters S.p.A. which took place with the resolution of March 14, 2022, issued with the favorable opinion of the Related Parties Committee of March 8, 2022 - a further share of interest accrued on loans granted to the joint venture Actuator Solutions GmbH, amounting to €0.3 million20. This waiver will have no effect on the consolidated financial statements, as the financial receivable related to the interest-bearing loan (both principal and interest amounts) had already been fully written down as at December 31, 2021, as it was deemed unlikely to be recovered.
20 In addition to the interest share, equal to €0.5 million, that SAES Nitinol S.r.l. had already waived in June 2021.
With regard to the investment made in the venture capital fund EUREKA!, on March 7, 2022 a payment of €49 thousand was made, including both the share of the management fee and other costs, and the share of an investment made by the fund in the company NOVAC S.r.l.
Please note that the performance of the Group's securities portfolio was negative and equal to approximately -1.2% during the month of January 2022. The return was still negative and equal to approximately -2.1% during February (- 3.3% the progressive performance from January 1 to February 28, 2022).
| Business Outlook | ||||||
|---|---|---|---|---|---|---|
| In the first two months of 2022, consolidated net revenues were equal to €38.2 million, significantly increased (+43.9%) compared to €26.5 million in the corresponding period of 2020. Net of both the exchange rate effect (positive and equal to +6.3%) and that related to the change in the scope of consolidation21 (positive and equal to +4.5%), the organic increase was equal to +33.1% (€8.8 million in absolute terms): all Divisions recorded increasing revenues and, in absolute terms, the growth was mainly driven by the Medical Nitinol Division that in the first two months of 2021 had suffered from the prolongation of the effects of the Covid-19 pandemic. Finally please note, in the Packaging Division, the consolidation of the signs of recovery already shown in the last months of 2021. |
||||||
| The table below shows the revenues of the first two months of 2022 related to the various Divisions, at current and comparable exchange rates and with evidence of the effect deriving from the change in the scope of consolidation. Thousands of euro (except %) |
||||||
| Business | February 2022 |
February 2021 |
Total difference (%) |
Organic change (%) |
Exchange rate effect (%) |
Consolidation area effect (%) |
| Getters & Dispensers | 8,248 | 7,526 | 9.6% | 5.2% | 4.4% | 0.0% |
| Sintered Materials | 1,555 | 1,147 | 35.6% | 26.6% | 9.0% | 0.0% |
| SMA Materials | 2,284 | 1,877 | 21.7% | 19.0% | 2.7% | 0.0% |
| SAES Industrial | 12,087 | 10,550 | 14.6% | 10.0% | 4.6% | 0.0% |
| High Vacuum Solutions | 4,585 | 2,174 | 110.9% | 53.1% | 3.2% | 54.6% |
| SAES High Vacuum | 4,585 | 2,174 | 110.9% | 53.1% | 3.2% | 54.6% |
| Medical Nitinol | 17,152 | 11,107 | 54.4% | 44.2% | 10.2% | 0.0% |
| SAES Medical Nitinol | 17,152 | 11,107 | 54.4% | 44.2% | 10.2% | 0.0% |
| Chemicals | 2,329 | 1,598 | 45.7% | 45.7% | 0.0% | 0.0% |
| SAES Chemicals | 2,329 | 1,598 | 45.7% | 45.7% | 0.0% | 0.0% |
| 1,098 | 83.0% | 83.0% | 0.0% | 0.0% | ||
| Packaging Solutions | 2,009 | 0.0% | 0.0% | |||
| SAES Packaging | 2,009 | 1,098 | 83.0% | 83.0% |
21 Acquisition of Strumenti Scientifici Cinel S.r.l. in July 2021.
Finally, please note that three main business lines have been identified within the SAES Industrial Division:
In the next few months, further growth is expected in the medical sector and in the vacuum systems business, as well as the consolidation of the signs of recovery, which already appeared at the end of 2021, in the sales activities of shape memory alloys for mobile phone applications and in the packaging business.
***
Please note that the Group's direct exposure in Russia, Ukraine and Belarus is marginal. The turnover concentrated in Russia alone was immaterial in 2021. Forecasts for 2022, prepared before the crisis, also confirm the irrelevance of these markets. Moreover, the Group has no suppliers from these countries. However, the unpredictable dynamics of the geopolitical, military and economic developments of the crisis, combined with the complex interdependencies between the world's economies and supply chains, do not allow us to provide firm estimates of the crisis' impact.
Please note that the figures refer to the Consolidated financial statements and the Draft of the financial statements of the Parent Company SAES Getters S.p.A. for the year ended December 31, 2021, being currently under verification by the Board of Statutory Auditors and by the Independent Auditors.
***
***
The Officer responsible for the preparation of corporate financial reports of SAES Getters S.p.A. certifies that, in accordance with the second subsection of article 154-bis, part IV, title III, second paragraph, section V-bis, of Legislative Decree February 24, 1998, no. 58, the financial information included in the present document corresponds to book of account and book-keeping entries.
The Officer responsible for the preparation of corporate financial reports Giulio Canale
A pioneer in the development of getter technology, the SAES® Group is the world leader in a variety of scientific and industrial applications where stringent vacuum conditions are required. In 80 years of activity, the Group's getter solutions have been supporting technological innovation in the information display and lamp industries, in sophisticated high vacuum systems and in vacuum thermal insulation, in technologies spanning from large vacuum power tubes to miniaturized silicon-based microelectronic and micromechanical devices (MEMS).
Starting in 2004, by leveraging the core competencies in special metallurgy and in the materials science, the SAES Group has expanded its business into the advanced material markets, in particular the market of shape memory alloys, a family of materials characterized by super elasticity and by the property of assuming predefined forms when subjected to heat treatment. These special alloys, which today are mainly applied in the biomedical sector, are also perfectly suited to the realization of actuator devices for the industrial sector (domotics, white goods industry, consumer electronics, healthcare, automotive and luxury sector).
More recently, SAES has expanded its business by developing a technological platform that integrates getter materials in a polymeric matrix. These products, initially developed for OLED displays, are currently used in new application sectors, among which optoelectronics, photonics and the mobile sector. Among the new applications, the advanced packaging is a significantly strategic one, in which SAES is offering a range of new products for the food sustainable packaging and aims to compete with recyclable and compostable solutions.
A total production capacity distributed in eleven facilities, a worldwide-based sale & service network and over 1,100 employees the Group is able to combine multi-cultural skills and experience and to be a truly global enterprise.
SAES Group is headquartered in the Milan area (Italy).
SAES Getters S.p.A. is listed on the Italian Stock Exchange Market, Euronext STAR segment, since 1986.
More information on the SAES Group is available in the website www.saesgetters.com.
Emanuela Foglia Investor Relations Manager Tel. +39 02 93178 273 E-mail: [email protected]
Corporate Media Relations Close to Media Tel. +39 02 70006237 Nicola Guglielmi E-mail: [email protected] Fiorella Poppi E-mail: [email protected]
| Metallurgy Division | |||||
|---|---|---|---|---|---|
| Security & Defence | Getters and metal dispensers for electronic vacuum devices | ||||
| Electronic Devices | Getters for microelectronic, micromechanical systems (MEMS) and sensors | ||||
| Healthcare Diagnostics | Getters for X-ray tubes used in image diagnostic systems | ||||
| Thermal Insulated Devices | Products for thermal insulation | ||||
| Lamps | Getters and metal dispensers used in discharge lamps and fluorescent lamps | ||||
| Sintered Components for Electronic | Cathodes and materials for thermal dissipation in electronic tubes, lasers and | ||||
| Devices and Lasers | solid-state devices | ||||
| SMA Industrial | Shape memory alloys actuator devices for the industrial sector (domotics, white | ||||
| goods industry, consumer electronics, healthcare, automotive and luxury sector) | |||||
| Vacuum Technology Division | |||||
| Solutions for Vacuum Systems | Getter pumps for vacuum systems that find application in the industrial sector, in | ||||
| research and in particle accelerators | |||||
| Medical Division | |||||
| Nitinol for Medical Devices | Nitinol raw material and components for the biomedical sector | ||||
| Specialty Chemicals Division | |||||
| Functional Dispensable Products | Getter materials integrated in polymeric matrices for OLED applications, | ||||
| optoelectronics, photonics and mobile sector | |||||
| Advanced Packaging Division | |||||
| Advanced Coatings | Lacquers and advanced plastic films for the sustainable packaging sector | ||||
| Consolidated Net Sales by Geographic Location of Customer Thousands of euro |
of which: | ||||
| Geographic Area | 2021 | 2020 | Consolidation | ||
| area effect | |||||
| Italy | 4,441 | 3,823 | 341 | ||
| European countries | 31,710 | 30,243 | 990 | ||
| North America | 110,956 | 92,982 | 564 | ||
| Japan | 8,369 | 6,688 | 0 |
| Nitinol for Medical Devices | Nitinol raw material and components for the biomedical sector | |||
|---|---|---|---|---|
| Specialty Chemicals Division | ||||
| Functional Dispensable Products | Getter materials integrated in polymeric matrices for OLED applications, | |||
| optoelectronics, photonics and mobile sector | ||||
| Advanced Packaging Division | ||||
| Advanced Coatings | Lacquers and advanced plastic films for the sustainable packaging sector | |||
| Consolidated Net Sales by Geographic Location of Customer | ||||
| Thousands of euro | of which: | |||
| area effect | ||||
| Italy | 4,441 | 3,823 | 341 | |
| European countries | 31,710 | 30,243 | 990 | |
| North America | 110,956 | 92,982 | 564 | |
| Japan | 8,369 | 6,688 | 0 | |
| South Korea | 2,085 | 1,815 | 0 | |
| China | 25,815 | 27,114 | 0 | |
| Rest of Asia | 5,019 | 4,696 | 0 | |
| Rest of the World | 1,803 | 1,342 | 0 | |
| 190,198 | 168,703 | 1,895 |
| SAES Group – Press Release | ||
|---|---|---|
| Consolidated statement of profit or loss | ||
| Thousands of euro | ||
| 2021 | 2020 | |
| Total net sales | 190,198 | 168,703 |
| Cost of sales | (108,886) | (98,590) |
| Gross profit | 81,312 | 70,113 |
| R&D expenses | (11,704) | (10,421) |
| Selling expenses | (12,971) | (11,045) |
| G&A expenses | (33,101) | (31,721) |
| Write-down of trade receivables | (69) | (56) |
| Total operating expenses | (57,845) | (53,243) |
| Other income (expenses), net | (828) | (596) |
| Operating income (loss) | 22,639 | 16,274 |
| Interest and other financial income, net | 2,019 | (1,243) |
| Write-down of financial receivables and other financial assets | (2,148) | (2,965) |
| Income (loss) from equity method evalueted companies | 200 | (1,704) |
| Write-down of investments in equity method evalueted companies | 0 | (591) |
| Foreign exchange gains (losses), net | (230) | (477) |
| Income (loss) before taxes | 22,480 | 9,294 |
| Income taxes | (9,404) | (4,507) |
| Net income (loss) from continued operations | 13,076 | 4,787 |
| Income (loss) from discontinued operations | 0 | 0 |
| Net income (loss) before minority interest | 13,076 | 4,787 |
| Net income (loss) pertaining to minority interest | 0 | 0 |
| Net income (loss) pertaining to the Group | 13,076 | 4,787 |
| Consolidated statement of other comprehensive income | ||
| Thousands of euro | ||
| 2021 | 2020 | |
| Net income (loss) for the period from continued operations | 13,076 | 4,787 |
| Exchange differences on translation of foreign operations | 10,123 | (9,555) |
| Exchange differences on equity method evaluated companies | 0 | (630) |
| Total exchange differences | 10,123 | (10,185) |
| Total components that will be reclassified to the profit (loss) in the future | 10,123 | (10,185) |
| Interest and other financial income, net | 2,019 | (1,243) |
|---|---|---|
| Write-down of financial receivables and other financial assets | (2,148) | (2,965) |
| Income (loss) from equity method evalueted companies | 200 | (1,704) |
| Write-down of investments in equity method evalueted companies | 0 | (591) |
| Foreign exchange gains (losses), net | (230) | (477) |
| Income taxes | (9,404) | (4,507) |
| Income (loss) from discontinued operations | 0 | 0 |
| Net income (loss) pertaining to minority interest | 0 | 0 |
| Consolidated statement of other comprehensive income Thousands of euro |
||
| Net income (loss) for the period from continued operations | 13,076 | 4,787 |
| Exchange differences on translation of foreign operations | 10,123 | (9,555) |
| Exchange differences on equity method evaluated companies | 0 | (630) |
| Total exchange differences | 10,123 | (10,185) |
| Total components that will be reclassified to the profit (loss) in the future | 10,123 | (10,185) |
| Actuarial gain (loss) on defined benefit plans | (36) | 79 |
| Income taxes | 9 | (19) |
| Actuarial gain (loss) on defined benefit plans, net of taxes | (27) | 60 |
| Fair value variations on investments in other companies | (95) | (110) |
| Income taxes | 0 | 0 |
| Total components that will not be reclassified to the profit (loss) in the future | (122) | (50) |
| Reversal of currency conversion reserve after the liquidation of equity method evaluated companies | 0 | 278 |
| Total components that have been reclassified to the profit (loss) | 0 | 278 |
| Other comprehensive income (loss), net of taxes - continued operations | 10,001 | (9,957) |
| Total comprehensive income (loss), net of taxes - continued operations | 23,077 | (5,170) |
| Net income (loss) for the period from discontinued operations | 0 | 0 |
| Total comprehensive income (loss), net of taxes -discontinued operations | 0 | 0 |
| Total comprehensive income (loss), net of taxes | 23,077 | (5,170) |
| attributable to: | ||
| - Equity holders of the Parent Company | 23,077 | (5,170) |
| - Minority interests | 0 | 0 |
| SAES Group – Press Release | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Consolidated statement of profit or loss by Business Unit | |||||||||||||
| Thousands of euro | Metallurgy | ||||||||||||
| Division | Vacuum Technology Division | Medical Division |
Specialty Chemicals Division | Advanced Packaging Division | Not Allocated | TOTAL | |||||||
| 2021 | 2020 | 2021 | 2020 | 2021 2020 |
2021 | 2020 | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |
| Total net sales | 62,304 | 63,030 | 18,839 | 12,479 | 86,422 | 73,579 16,760 |
12,180 | 5,873 | 7,435 | 0 | 0 | 190,198 | 168,703 |
| Cost of sales Gross profit (loss) |
(30,095) 32,209 |
(31,749) 31,281 |
(8,762) 10,077 |
(4,982) 7,497 |
(52,150) 34,272 |
(45,632) (11,822) 27,947 4,938 |
(8,895) 3,285 |
(5,721) 152 |
(6,890) 545 |
(336) (336) |
(442) (442) |
(108,886) 81,312 |
(98,590) 70,113 |
| % on net sales Operating expenses and other income |
51.7% (10,393) |
49.6% (11,121) |
53.5% (4,945) |
60.1% (3,789) |
39.7% (8,629) |
38.0% 29.5% (8,106) (2,385) |
27.0% (1,723) |
2.6% (6,232) |
7.3% (3,065) |
n.a. (26,089) |
n.a. (26,035) |
42.8% (58,673) |
41.6% (53,839) |
| Operating income (loss) % on net sales |
21,816 35.0% |
20,160 32.0% |
5,132 27.2% |
3,708 29.7% |
25,643 29.7% |
19,841 2,553 27.0% 15.2% |
1,562 12.8% |
(6,080) -103.5% |
(2,520) -33.9% |
(26,425) n.a. |
(26,477) n.a. |
22,639 11.9% |
16,274 9.6% |
| *** | |||||||||||||
| Consolidated Statement of Financial Position |
| Metallurgy Division |
Vacuum Technology Division | Medical Division |
Specialty Chemicals Division | Advanced Packaging Division | Not Allocated | TOTAL | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| *** | |||||||||||
| Consolidated Statement of Financial Position Thousands of euro |
|||||||||||
| December 31, | December 31, | ||||||||||
| 2021 | 2020 | ||||||||||
| Property, plant and equipment, net | 83,543 | 73,353 | |||||||||
| Intangible assets | 58,951 | 41,165 | |||||||||
| Right of use | 6,399 | 5,415 | |||||||||
| Securities | 71,887 | 134,087 | |||||||||
| Other non current assets | 14,840 | 13,984 | |||||||||
| Current assets | 195,252 | 156,781 | |||||||||
| Total Assets | 430,872 | 424,785 | |||||||||
| Shareholders' equity | 253,799 | 238,162 | |||||||||
| Minority interest in consolidated | 0 | 0 | |||||||||
| Total Shareholders' Equity | 253,799 | 238,162 | |||||||||
| 75,759 | 115,821 | ||||||||||
| Non current liabilities | 101,314 | 70,802 | |||||||||
| Current liabilities | 430,872 | 424,785 |
| SAES Group – Press Release Consolidated Cash Flows Statement |
||
|---|---|---|
| Thousands of euro | ||
| 2021 | 2020 | |
| Net income (loss) from continued operations | 13,076 | 4,787 |
| Net income (loss) from discontinued operations | 0 | 0 |
| Current income taxes | 8,041 | 5,174 |
| Change in deferred income taxes | 937 | (958) |
| Depreciation, amortization and write down of non current assets | 13,206 | 10,895 |
| Net loss (gain) on disposal of fixed assets Interest and other financial (income) expenses, net |
(38) (71) |
(30) 6,503 |
| Other non-monetary costs (revenues) | 1,857 | 2,134 |
| 37,008 | 28,505 | |
| Change in operating assets and liabilities | (9,620) | (8,366) |
| Payments of termination indemnities and similar obligations | (653) | (436) |
| Financial income received, net of payment of interests | (242) | (410) |
| Taxes paid | (7,256) | (6,496) |
| Net cash provided by (used by) operating activities | 19,237 | 12,797 |
| Purchase of tangible and intangible assets, net of proceeds from sales | (16,603) | (13,189) |
| Sale of intellectual property to related parties | 0 | 0 |
| Purchase of securities, net of disinvestments | 39,876 | (1,174) |
| Income from securities, net of management fees | 1,856 | 2,115 |
| Advances paid for the purchase of investments | 0 | 0 |
| Purchase of other investments | (190) | (1,395) |
| Consideration paid for the purchase of subsidiaries, net of the cash and cash equivalents acquired | (15,757) | 0 |
| Cash flows provided by (used by) investing activities | 9,182 | (13,643) |
| Proceeds from financial liabilities, net of repayments | (18,296) | 217 |
| Financial receivables repaid (granted) from related parties | (1,734) | (2,628) |
| Financial receivables repaid (granted) from third parties | (1,392) | 0 |
| Interests receipts on financial receivables from related parties | 1 | 1 |
| Dividends payment | (7,440) | (9,198) |
| Interests and other expenses paid on loans | (1,498) | (1,466) |
| Repayment of financial liabilities for leased assets (interests included) | (2,481) | (2,212) |
| Purchase of treasury shares and related accessory costs | 0 | 0 |
| Other financial liabilities/assets | 2 | 2 |
| Cash flows provided by (used by) financing activities | (32,838) | (15,284) |
| Effect of exchange rate differences | 3,005 | (1,691) |
| Increase (decrease) in cash and cash equivalents | (1,414) | (17,821) |
| Cash and cash equivalents at the beginning of the period | 30,700 | 48,521 |
| Cash and cash equivalents at the end of the period | 29,286 | 30,700 |
| SAES Group – Press Release | |
|---|---|
| December 31, | |
| 2020 | |
| 50% | |
| 3,012 | |
| 1,809 | |
| 4,821 | |
| 4,025 | 4,306 |
| 1,878 | 3,226 |
| 5,903 | 7,532 |
| (2,970) | |
| 189 | |
| Other comprehensive income (loss) for the period (*) 0 |
70 |
| (2,122) | (2,711) |
| (*) Currency translation differences arising from the conversion in euro of the financial statements of Actuator Solutions | |
| Taiwan Co., Ltd. and Actuator Solutions (Shenzhen) Co., Ltd. from January 1, 2020 to the liquidation date | |
| (September 2020), as well as upon the conversion reserve release to P&L after the liquidation of the two asian | |
| 2021 | 2020 |
| 50% | 50% |
| 6,183 | 7,092 |
| (4,559) | (5,336) |
| 1,624 | 1,756 |
| (1,231) | (1,268) |
| 88 | 79 |
| 481 | 567 |
| 131 (17) |
(302) (75) |
| December 31, 2021 50% 2,654 1,127 3,781 (2,711) 589 |
| Non current assets | 2,654 | 3,012 |
|---|---|---|
| Current assets | 1,127 | 1,809 |
| Non current liabilities | 4,025 | 4,306 |
| Current liabilities | 1,878 | 3,226 |
| Capital Stock, Reserves and Retained Earnings | (2,711) | (2,970) |
| Net income (loss) for the period | 589 189 |
|
| (*) Currency translation differences arising from the conversion in euro of the financial statements of Actuator Solutions Taiwan Co., Ltd. and Actuator Solutions (Shenzhen) Co., Ltd. from January 1, 2020 to the liquidation date (September 2020), as well as upon the conversion reserve release to P&L after the liquidation of the two asian companies. |
||
| Total net sales | 6,183 | 7,092 |
| Cost of sales | (4,559) | (5,336) |
| Gross profit | 1,624 | 1,756 |
| Total operating expenses | (1,231) | (1,268) |
| Other income (expenses), net | 88 | |
| Operating income (loss) | 481 | 567 |
| Interests and other financial income, net | 131 | (302) |
| Foreign exchange gains (losses), net | (17) | (75) |
| Income taxes | (6) | |
| Net income (loss) | 589 | 189 |
| Exchange differences | 0 | |
| Release of conversion reserve for the liquidation of | 0 | |
| the subsidiaries | ||
| Total comprehensive income (loss) for the period | 589 | 259 |
| SAES RIAL Vacuum S.r.l. - SAES Group interest (49%) Thousands of euro |
||
| SAES RIAL Vacuum S.r.l. | December 31, 2021 |
December 31, 2020 |
| Statement of financial position | 49% | 49% |
| Non current assets | 316 | 302 |
| Current assets | 1,693 | 1,695 |
| Total Assets | 2,009 | 1,997 |
| Non current liabilities | 178 | 201 |
| Current liabilities | 862 | 1,037 |
| Total Liabilities | 1,040 | 1,238 |
| Capital Stock, Reserves and Retained Earnings | 759 | 451 |
| Net income (loss) for the period | 200 309 |
|
| 88 131 (17) (6) Release of conversion reserve for the liquidation of |
(302) (75) 0 |
|---|---|
| December 31, 2021 |
December 31, 2020 |
| 302 | |
| 1,695 | |
| 1,997 | |
| 201 | |
| 1,037 | |
| 1,238 | |
| 759 | 451 |
| 200 309 |
|
| Other comprehensive income (loss) for the period (*) 10 |
(1) |
| 969 | 759 |
| SAES RIAL Vacuum S.r.l. - SAES Group interest (49%) 316 1,693 2,009 178 862 1,040 |
| SAES Group – Press Release | |
|---|---|
| 2020 | |
| 49% | |
| 2,762 | |
| (2,051) | |
| 574 | 711 |
| (335) | (278) |
| 51 | 21 |
| 290 | 454 |
| (15) | (19) |
| 0 (126) |
|
| 309 | |
| 10 | (1) |
| 308 | |
| December 31, | |
| 2020 | |
| 46.73% | |
| 5,628 | |
| 808 | 1,086 |
| 6,233 | 6,714 |
| 7 | 44 |
| 2,476 | 1,343 |
| 2,483 | 1,387 |
| 5,154 | 7,595 |
| Totale comprehensive income (loss) for the period | 2021 49% 3,411 (2,837) (3) (72) 200 210 December 31, 2021 46.84% 5,425 |
| Total operating expenses | (335) | (278) |
|---|---|---|
| Other income (expenses), net | 51 | 21 |
| Interests and other financial income, net | (15) | (19) |
| Foreign exchange gains (losses), net | (3) | 0 |
| Income taxes | (72) | (126) |
| Actuarial gain (loss) on defined benefit plans, net of | ||
| Flexterra - SAES Group interest (46.84%) | ||
| Thousands of euro | ||
| December 31, December 31, |
||
| Flexterra | 2021 | 2020 |
| Non current assets | 5,425 | 5,628 |
| Current assets | 808 | 1,086 |
| Total Assets | 6,233 | 6,714 |
| Non current liabilities | 7 | 44 |
| Current liabilities | 2,476 | 1,343 |
| Total Liabilities | 2,483 | 1,387 |
| Capital Stock, Reserves and Retained Earnings | 5,154 | 7,595 |
| Reserve for stock options plan | 173 173 |
|
| Net income (loss) for the period | (1,917) | (1,811) |
| Other comprehensive income (loss) for the period (*) | 340 | (630) |
| Total Equity | 3,750 | 5,327 |
| (*) Currency translation differences arising from the conversion in euro of the financial statements of Flexterra, Inc. and of Flexterra Taiwan Co., Ltd. |
||
| Flexterra | 2021 | 2020 |
| Statement of profit or loss | (**) | 46.73% |
| Total net sales | 3 | 25 |
| Cost of sales | 3 | (11) |
| Gross profit | 6 | 14 |
| Total operating expenses | (1,828) | (1,917) |
| Other income (expenses), net | 10 | 1 |
| Operating income (loss) | (1,812) | (1,902) |
| Interests and other financial income, net | (125) | (54) |
| Foreign exchange gains (losses), net | 33 | 126 |
| 5,425 | 5,628 |
|---|---|
| 808 | 1,086 |
| 7 | 44 |
| 2,476 | 1,343 |
| 5,154 | 7,595 |
| 173 | |
| (1,917) | (1,811) |
| (**) | 46.73% |
| 3 | 25 |
| 3 | (11) |
| 6 | 14 |
| (1,828) | (1,917) |
| 10 | 1 |
| (1,812) | (1,902) |
| (125) | (54) |
| 33 | 126 |
| (13) | 19 |
| (1,917) | (1,811) |
| 340 | (630) |
| (1,577) | (2,441) |
| 173 (*) Currency translation differences arising from the conversion in euro of the financial statements of Flexterra, |
| SAES Group – Press Release | ||||||||
|---|---|---|---|---|---|---|---|---|
| Total statement of profit or loss of the Group | ||||||||
| Thousands of euro | 2021 | |||||||
| Consolidated profit or loss | 50% Actuator Solutions GmbH | Intercoy eliminations & | 49% SAES RIAL Vacuum S.r.l. | Intercoy eliminations & | Flexterra | Intercoy eliminations & | Total profit or loss | |
| other adjustments | other adjustments | (*) | other adjustments | of the Group | ||||
| Total net sales Cost of sales |
190,198 (108,886) |
6,183 (4,559) |
(221) 221 |
3,411 (2,837) |
(511) 511 |
3 3 |
199,063 (115,547) |
|
| Gross profit | 81,312 | 1,624 | 0 | 574 | 0 | 6 | 0 83,516 |
|
| % on sales Total operating expenses |
42.8% (57,845) |
(1,231) | (335) | (1,828) | 42.0% 76 (61,163) |
|||
| Other income (expenses), net | (828) | 88 | 51 | 10 | (679) | |||
| Operating income (loss) % on sales |
22,639 11.9% |
481 | 0 | 290 | 0 | (1,812) | 76 21,674 10.9% |
|
| Interest and other financial income, net | (129) 131 |
(170) | (15) | (125) | 929 621 |
|||
| Income (loss) from equity method evaluated companies Write-down of investments from equity method |
200 | 0 | (200) | 0 0 |
||||
| evaluated companies | 0 | 0 | 0 0 |
|||||
| Foreign exchange gains (losses), net Income (loss) before taxes |
(230) 22,480 |
(17) 595 |
0 (170) |
(3) 272 |
(200) | (1,904) | 33 1,005 |
(217) 22,078 |
| Income taxes | (9,404) | (6) | (72) | (13) | (9,495) | |||
| Net income (loss) from continued operations | 13,076 | 589 | (170) | 200 | (200) | (1,917) | 1,005 | 12,583 |
| Income (loss) from assets held for sale and discontinued operations |
0 | 0 | ||||||
| Net income (loss) before minority interest | 13,076 | 589 | (170) | 200 | (200) | (1,917) | 1,005 | 12,583 |
| Net income (loss) pertaining to minority interest Net income (loss) pertaining to the Group |
13,076 | 0 589 |
(170) | 200 | (200) | (1,917) | 1,005 | 0 12,583 |
| (*) Participation of 46.73% in the first nine months of 2021, increased to 46.84% in the fourth quarter of 2021. | ||||||||
| *** | ||||||||
| Covid-19 one-offs | ||||||||
| Thousands of euro | 2021 | |||||||
| Manufactoring | Selling | G&A | ||||||
| Covid-19 one-offs | Direct labor | overhead | R&D expenses | expenses | expenses | Total | ||
| Personnel cost | (34) | (15) | (6) | (3) | 23 | (35) (*) |
||
| Maintenance and repairs | 142 | 142 | ||||||
| Depreciation | 0 | 0 | ||||||
| Material and office material | 9 | 9 | ||||||
| Transport, insurance, freight-direct | 0 | 0 | ||||||
| Consultant fees | 2 | 2 | ||||||
| Canteen, cleaning, vigilance | 169 | 169 | ||||||
| Training | 0 | 0 | ||||||
| Other costs | 2 | 2 | ||||||
| Total extraordinary cost of sales and |
| Interest and other financial income, net | (129) | 131 | (170) | (15) | (125) | 929 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income (loss) from equity method evaluated companies | 200 | 0 | (200) | 0 | ||||||||||
| Write-down of investments from equity method | ||||||||||||||
| Income (loss) from assets held for sale and | ||||||||||||||
| (*) Participation of 46.73% in the first nine months of 2021, increased to 46.84% in the fourth quarter of 2021. | ||||||||||||||
| *** | ||||||||||||||
| Covid-19 one-offs | ||||||||||||||
| Thousands of euro | ||||||||||||||
| 2021 | ||||||||||||||
| Manufactoring | Selling | G&A | ||||||||||||
| Covid-19 one-offs | Direct labor | overhead | R&D expenses | expenses | expenses | Total | ||||||||
| Personnel cost | (34) | (15) | (6) | (3) | 23 | (35) | ||||||||
| Maintenance and repairs | 142 | 142 | ||||||||||||
| Depreciation | 0 | 0 | ||||||||||||
| Material and office material | 9 | 9 | ||||||||||||
| Transport, insurance, freight-direct | 0 | 0 | ||||||||||||
| Consultant fees | 2 | 2 | ||||||||||||
| Canteen, cleaning, vigilance | 169 | 169 | ||||||||||||
| Training | 0 | 0 | ||||||||||||
| Other costs | 2 | 2 | ||||||||||||
| Total extraordinary cost of sales and | ||||||||||||||
| (34) | (15) | (6) | (3) | 347 | 289 | |||||||||
| operating expenses Covid-19 | ||||||||||||||
| (*) The amount is composed by: | ||||||||||||||
| - savings for USA governmental misures to support companies and families, for -62 thousands of euro; | ||||||||||||||
| - additional personnel costs, for 27 thousands of euro. | ||||||||||||||
| Reclassifications on the income statement figures as of December 31, 2021 | ||||||||||||||
| Thousands of euro | ||||||||||||||
| SAES Industrial | SAES High Vacuum | SAES Medical Nitinol | SAES Chemicals | SAES Packaging | Not Allocated | TOTAL | ||||||||
| December 31, 2021 Reclass. |
January 1, 2022 | December 31, 2021 | January 1, 2022 | December 31, 2021 | January 1, 2022 | December 31, 2021 | January 1, 2022 Reclass. |
December 31, 2021 | January 1, 2022 | December 31, 2021 | January 1, 2022 | December 31, 2021 | January 1, 2022 Reclass. |
|
| Total net sales | 62,304 1,964 |
64,268 | 18,839 | 18,839 | 86,422 | 86,422 | 16,760 | (1,964) | 14,796 | 5,873 5,873 |
0 | 0 | 190,198 | 0 190,198 |
| Cost of sales | (30,095) (859) |
(30,954) | (8,762) | (8,762) | (52,150) | (52,150) | (11,822) | 859 | (10,963) | (5,721) (5,721) |
(336) | (336) | (108,886) | 0 (108,886) |
| Gross profit (loss) | 32,209 1,105 |
33,314 | 10,077 | 10,077 | 34,272 | 34,272 | 4,938 | (1,105) | 3,833 | 152 | 152 (336) |
(336) | 81,312 | 0 |
| Operating expenses and other income Operating income (loss) |
(10,393) (1,155) 21,816 (50) |
(11,548) 21,766 |
(4,945) 5,132 |
(4,945) 5,132 |
(8,629) 25,643 |
(8,629) 25,643 |
(2,385) 2,553 |
1,155 50 |
(1,230) 2,603 |
(4,732) (4,732) (4,580) (4,580) |
(26,089) (26,425) |
(26,089) (26,425) |
(57,173) 24,139 |
0 (57,173) 0 |
| *** | ||||||||||||||
| Thousands of euro | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | Reclass. | January 1, 2022 | December 31, 2021 | January 1, 2022 | December 31, 2021 | January 1, 2022 | December 31, 2021 | Reclass. | January 1, 2022 | December 31, 2021 | January 1, 2022 | December 31, 2021 | |||
| SAES Group – Press Release | ||
|---|---|---|
| Statement of profit or loss - SAES Getters S.p.A. | ||
| Thousands of euro | ||
| 2021 | 2020 | |
| Total net sales | 69,628 | 63,854 |
| Cost of sales | (38,831) | (35,694) |
| Gross profit | 30,797 | 28,160 |
| R&D expenses | (8,606) | (7,433) |
| Selling expenses | (7,404) | (6,207) |
| G&A expenses | (22,874) | (23,633) |
| Write-down of trade receivables | (13) | (53) |
| Total operating expenses | (38,897) | (37,326) |
| Other income (expenses), net | 1,420 | 1,589 |
| Operating income (loss) | (6,680) | (7,577) |
| Interest and other financial income, net | (409) | 10,314 |
| Foreign exchange gains (losses), net | (215) | (335) |
| Income (loss) before taxes | (7,304) | 2,402 |
| Income taxes | (988) | (150) |
| Net income (loss) from continued operations | (8,292) | 2,252 |
| Income (loss) from discontinued operations | 0 | 0 |
| Net income (loss) | (8,292) | 2,252 |
| Statement of other comprehensive income - SAES Getters S.p.A. | ||
| Thousands of euro | ||
| 2021 | 2020 | |
| Profit for the period | (8,292) | 2,252 |
| Actuarial gain (loss) on defined benefit plans | (1) | 85 |
| Income taxes | 0 | (20) |
| Actuarial gain (loss) on defined benefit plans, net of taxes | (1) | 65 |
| Other income (expenses), net | 1,420 | 1,589 | ||
|---|---|---|---|---|
| Operating income (loss) | (6,680) | (7,577) | ||
| Interest and other financial income, net | (409) | 10,314 | ||
| Foreign exchange gains (losses), net | (215) | (335) | ||
| Income (loss) before taxes | (7,304) | 2,402 | ||
| Income taxes | (988) | (150) | ||
| Income (loss) from discontinued operations | 0 | 0 | ||
| Net income (loss) | (8,292) | 2,252 | ||
| Statement of other comprehensive income - SAES Getters S.p.A. Thousands of euro |
||||
| Profit for the period | (8,292) | 2,252 | ||
| Actuarial gain (loss) on defined benefit plans | (1) | 85 | ||
| Income taxes | 0 | (20) | ||
| Actuarial gain (loss) on defined benefit plans, net of taxes | (1) | 65 | ||
| Fair value variations on investments in other companies | (95) | (110) | ||
| Total components that will not be reclassified to the profit (loss) in subsequent periods | (96) | (45) | ||
| Other comprehensive income (loss), net of taxes | (96) | (45) | ||
| Total comprehensive income (loss), net of taxes | (8,388) | 2,207 | ||
| Statement of Financial Position - SAES Getters S.p.A. | ||||
| Thousands of euro | ||||
| December 31, | December 31, | |||
| 2021 | 2020 | |||
| Property, plant and equipment, net | 38,361 | 35,525 | ||
| Intangible assets | 163 | 258 | ||
| Right of use | 2,682 | 2,885 | ||
| Other non current assets | 142,460 | 163,327 | ||
| 167,844 | ||||
| Current assets | 114,057 | |||
| Total Assets | 297,723 | 369,839 | ||
| Shareholders' Equity | 184,413 | 200,240 | ||
| Non current liabilities | 9,133 | 103,878 | ||
| Current liabilities | 104,177 | 65,721 |
| Actuarial gain (loss) on defined benefit plans, net of taxes | (1) | 65 | ||
|---|---|---|---|---|
| Fair value variations on investments in other companies | (95) | (110) | ||
| Total components that will not be reclassified to the profit (loss) in subsequent periods | (96) | (45) | ||
| Total comprehensive income (loss), net of taxes | (8,388) | 2,207 | ||
| Statement of Financial Position - SAES Getters S.p.A. | ||||
| Thousands of euro | ||||
| December 31, | December 31, | |||
| 2021 | 2020 | |||
| Property, plant and equipment, net | 38,361 | 35,525 | ||
| Intangible assets | 163 | 258 | ||
| Right of use | 2,682 | 2,885 | ||
| Other non current assets | 142,460 | 163,327 | ||
| Current assets | 114,057 | 167,844 | ||
| Total Assets | 297,723 | 369,839 | ||
| Shareholders' Equity | 184,413 | 200,240 | ||
| Non current liabilities | 9,133 | 103,878 | ||
| Current liabilities | 104,177 | 65,721 | ||
| Total Liabilities and Shareholders' Equity | 297,723 | 369,839 |
| Statement of Cash Flows - SAES Getters S.p.A. | ||
|---|---|---|
| Thousands of euro | ||
| 2021 | 2020 | |
| Net income from continuing operations | (8,292) | 2,252 |
| Net income from discontinuing operations Current income taxes |
0 734 |
0 604 |
| Change in deferred income taxes | 253 | (741) |
| Depreciation, amortization and write down of non current assets | 5,130 | 4,858 |
| Net loss (gain) on disposal of property, plant and equipment | 19 | (32) |
| Income (expenses) from investments | 9,042 | (10,841) |
| Interest and other financial income, net | (421) | 583 |
| Other non-monetary costs | (7,521) | 1,980 |
| (1,056) | (1,337) | |
| Change in operating assets and liabilities | (3,431) | (4,274) |
| Payments of termination indemnities and similar obligations | (280) | (148) |
| Financial income received, net of interests paid | (416) | (161) |
| (Payment) receipt of income taxes | (636) | 376 |
| Net cash provided by (used by) operating activities | (5,819) | (5,544) |
| Purchase of property, plant and equipment, net of proceeds from sales | (7,000) | (4,984) |
| Purchase of intangible assets | (80) | (98) |
| Dividends received, net of witholding taxes | 10,520 | 10,635 |
| Other | (18,081) | (5,361) |
| Cash flows provided by (used by) investing activities | (14,641) | 192 |
| Proceeds from debts, net of repayments | (70,865) | 380 |
| Financial receivables repaid (granted) from related parties | 0 | 2 |
| Financial receivables/payables variation from related parties | 106,906 | 1,925 |
| Dividen paid | (7,440) | (9,197) |
| Purchase of own shares | 0 | 0 |
| Interests and other expenses paid on loans | (1,477) | (1,444) |
| Repayment of financial liabilities for leased assets (interests included) | (784) | (549) |
| Financial receivables repaid (granted) from third parties | (1,392) | 0 |
| Other financial liabilities/assets Cash flows provided by (used by) financing activities |
(2,171) 22,777 |
3 (8,880) |
| Effect of exchange rate differences | (0) | (0) |
| Increase (decrease) in cash and cash equivalents | 2,317 | (14,232) |
| Cash and cash equivalents at the beginning of the period | 2,781 | 17,013 |
| Cash and cash equivalents at the end of the period | 5,097 | 2,781 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.