31. Segment reporting
Segment reporting |
T148 |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
in EUR thousands |
EMEA |
Americas |
Asia-Pacific |
Total segments |
Central functions |
Consolidation |
Consolidated Group |
|||||||
2022 |
2021 |
2022 |
2021 |
2022 |
2021 |
2022 |
2021 |
2022 |
2021 |
2022 |
2021 |
2022 |
2021 |
|
Total revenue |
522,445 |
500,141 |
585,624 |
465,246 |
188,779 |
179,417 |
1,296,848 |
1,144,804 |
42,371 |
36,553 |
-96,205 |
-89,450 |
1,243,014 |
1,091,907 |
thereof inter-segment |
33,253 |
37,751 |
11,382 |
8,488 |
9,199 |
6,658 |
53,834 |
52,897 |
42,371 |
36,553 |
-96,205 |
-89,450 |
|
|
Revenue from external |
489,192 |
462,390 |
574,242 |
456,758 |
179,580 |
172,759 |
1,243,014 |
1,091,907 |
— |
— |
— |
— |
1,243,014 |
1,091,907 |
Contribution to |
40.0% |
42.0% |
46.0% |
42.0% |
14.0% |
16.0% |
100% |
100% |
|
|
|
|||
Adjusted gross profit1 |
267,043 |
280,450 |
310,042 |
246,416 |
89,089 |
87,362 |
666,174 |
614,228 |
n / a |
n / a |
-1,729 |
-1,786 |
664,445 |
612,442 |
Adjusted EBITDA1 |
35,823 |
66,687 |
97,895 |
71,935 |
29,736 |
34,213 |
163,454 |
172,835 |
-5,935 |
-5,080 |
-280 |
-165 |
157,239 |
167,590 |
Adjusted EBITDA margin1, 2 |
6.9% |
13.3% |
16.7% |
15.5% |
15.8% |
19.1% |
|
|
12.6% |
15.3% |
||||
Depreciation without PPA depreciation3 |
-19,983 |
-19,327 |
-20,193 |
-16,313 |
-9,233 |
-8,559 |
-49,409 |
-44,199 |
-965 |
-859 |
|
-50,374 |
-45,058 |
|
Adjusted EBITA1 |
15,840 |
47,360 |
77,702 |
55,622 |
20,503 |
25,654 |
114,045 |
128,636 |
-6,900 |
-5,939 |
-280 |
-165 |
106,865 |
122,532 |
Adjusted EBITA margin1, 2 |
3.0% |
9.5% |
13.3% |
12.0% |
10.9% |
14.3% |
|
|
8.6% |
11.2% |
||||
Amortization without PPA amortization3 |
-2,090 |
-3,443 |
-3,284 |
-2,913 |
-551 |
-607 |
-5,925 |
-6,963 |
-1,976 |
-1,809 |
|
-7,901 |
-8,772 |
|
Adjusted EBIT1 |
13,750 |
43,917 |
74,417 |
52,709 |
19,952 |
25,047 |
108,119 |
121,673 |
-8,875 |
-7,749 |
-280 |
-164 |
98,964 |
113,760 |
Adjusted EBIT margin1, 2 |
2.6% |
8.8% |
12.7% |
11.3% |
10.6% |
14.0% |
|
|
8.0% |
10.4% |
||||
Assets4 |
644,561 |
624,263 |
721,827 |
658,745 |
268,156 |
284,078 |
1,634,544 |
1,567,086 |
270,319 |
261,868 |
-344,183 |
-330,728 |
1,560,680 |
1,498,226 |
Liabilities5 |
242,004 |
211,869 |
288,077 |
276,107 |
56,372 |
53,646 |
586,453 |
541,622 |
575,564 |
578,424 |
-306,693 |
-290,404 |
855,324 |
829,642 |
CAPEX6 |
18,028 |
21,494 |
23,500 |
16,329 |
14,598 |
11,418 |
56,126 |
49,241 |
348 |
3,385 |
-212 |
-1,689 |
56,262 |
50,937 |
Number of employees7 |
3.344 |
3,592 |
1,467 |
1,436 |
1,293 |
1,280 |
6,104 |
6,308 |
129 |
124 |
n / a |
n / a |
6,233 |
6,432 |
1_For details regarding the adjustments, refer to NOTE 7. 2_Based on segment sales. 3_Depreciation from purchase price allocations. 4_Including allocated goodwill, taxes are shown in the column ‘consolidation.’ 5_Taxes are shown in the column ‘consolidation.’ 6_Including capitalization for right-of-use assets related to movable assets 7_Number of employees (average headcount). |
NORMA Group segments the Group at a regional level. The reportable segments of NORMA Group are EMEA, the Americas and Asia-Pacific. NORMA Group’s vision includes regional growth targets. Distribution Services are focused regionally and locally. EMEA, the Americas and Asia-Pacific have linked regional intercompany organizations with different functions. As a result, the Group’s management reporting and controlling system has a regional focus. The product portfolio does not vary significantly between these segments.
Revenues are generated across all segments from the sale of products in the three product categories metallic fastening clips and fasteners (Fasten), fluid systems and connectors (Fluid), and water management applications (Water).
NORMA Group evaluates its segments mainly on the basis of the financial performance indicator ‘adjusted EBIT’. An overview of the adjustments and a reconciliation of reported to adjusted net income can be found in NOTE 7 ‘ADJUSTMENTS’.
‘Adjusted EBITDA’ comprises revenue, changes in inventories of finished goods and work in progress, other own work capitalized, raw materials and consumables used, other operating income and expenses, and employee benefits expense, adjusted for material one-time effects. EBITDA is measured in a manner consistent with that used in the Consolidated Statement of Comprehensive Income.
‘Adjusted EBITA’ includes, in addition to EBITDA, the depreciation adjusted for depreciation from purchase price allocations.
‘Adjusted EBIT’ comprises adjusted EBITA less amortization of intangible assets.
Inter-segment revenue is generally recorded at values that approximate third-party selling prices.
Segment assets comprise all assets less (current and deferred) income tax assets. Taxes are shown in the reconciliation. Segment assets and liabilities are measured in a manner consistent with that used in the Consolidated Statement of Financial Position. Assets of the ‘Central Functions’ include mainly cash and intercompany receivables.
Segment liabilities comprise all liabilities less (current and deferred) income tax liabilities. Taxes are shown in the consolidation. Segment assets and liabilities are measured in a manner consistent with that used in the Consolidated Statement of Financial Position. Liabilities of the ‘Central Functions’ include mainly borrowings.
Capex equals additions to non-current assets (property, plant and equipment and other intangible assets including additions for leases for moveable assets).
The deferred and actual income taxes are reported in the segment reporting within the consolidation, as they were not regularly reported to the management and thus not included in the assessment of the profit and loss of the individual segments. As of December 31, 2022, this amounted to EUR 28,802 thousand in assets (Dec 31, 2021: EUR 25,129 thousand) and EUR 59,731 thousand in liabilities (Dec 31, 2021: EUR 63,326 thousand).
External sales per country, measured according to the place of domicile of the company which manufactures the products, are as follows:
External sales per country |
T149 |
|
---|---|---|
in EUR thousands |
2022 |
2021 |
Germany |
151,986 |
167,041 |
USA |
486,826 |
383,416 |
China |
114,191 |
114,319 |
Poland |
85,792 |
67,371 |
Other countries |
404,219 |
359,760 |
1,243,014 |
1,091,907 |
Non-current assets per country include non-current assets less deferred tax assets, derivative financial instruments, and shares in consolidated related parties and are as follows:
Non-current assets per country |
T150 |
|
---|---|---|
in EUR thousands |
Dec 31, 2022 |
Dec 31, 2021 |
Germany |
106,347 |
112,841 |
USA |
416,948 |
392,441 |
China |
61,352 |
57,879 |
India |
56,520 |
61,850 |
France |
45,608 |
49,651 |
Other countries |
211,696 |
212,866 |
898,471 |
887,528 |
Legend
These contents are part of the Non-financial Group Report and were subject to a separate limited assurance examination.