We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Compagnie de lOdet | EU:ODET | Euronext | Ordinary Share |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
-36.00 | -2.52% | 1,392.00 | 1,380.00 | 1,528.00 | 1,424.00 | 1,388.00 | 1,420.00 | 740 | 16:40:00 |
COMPAGNIE DE L'ODET
2022 RESULTSPRESS RELEASE 14 March 2023 | Le 14 mars 2023 |
Good results for all of the Group’s activities in 2022 (*)
2022 results (*)
The meeting of the Board of Directors of Compagnie de l’Odet on 14 March 2023 approved the financial statements for 2022.
2022 revenue amounted to 20,676 million euros, up 20% at constant scope and exchange rates:
In reported data, revenue was up 24%, taking into account +252 million euros in changes in scope (mainly Prisma Media and SPI at Canal+ Group) and +332 million euros in foreign exchange impacts (overall impairment of the euro, particularly against the US dollar).
Adjusted operating income (EBITA (3)) came out at 1,492 million euros, up 49% at constant scope and exchange rates:
Financial income amounted to -1,078 million euros, compared with -49 million euros in 2021. It includes the loss related to the deconsolidation by Vivendi of the stake in Telecom Italia (-1,494 million euros) and the capital gain on Banijay Holdings Group (515 million euros) following the exchange by Vivendi of its 32.9% stake in Banijay with 19.8% in FL Entertainment (FLE), listed since 1st July 2022.
The net income of equity-accounted non-operating companies totalled -346 million euros, compared with -583 million euros in 2021. It mainly includes -393 million euros from the share of Telecom Italia's net income. In 2021, it included an impairment of Telecom Italia securities of -618 million euros.
After accounting for -192 million euros in tax (compared with -278 million euros in 2021) and 3,101 million euros of net income from discontinued operations or held for sale (compared with 20,673 million euros in 2021), the consolidated net income amounted to 2,706 million euros, compared with 20,189 million euros in 2021. It includes 3.2 billion euros of net capital gain on the sale of Bolloré Africa Logistics to MSC for an enterprise value net of minority interests of 5.7 billion euros. In 2021, net income included 19.9 billion euros of capital gain from the deconsolidation of Universal Music Group.
Net income Group share came out at 1.9 billion euros, compared with 3,264 million euros in 2021.
Shareholders' equity amounted to 32.94 billion euros, compared with 31,336 million euros at 31 December 2021.
As of December 31, 2022, the Group posted net cash of 709 million euros, compared to net debt of 3,491 million euros as of December 31, 2021, taking into account:
At the end of December 2022, the Group had 13 billion euros in cash and confirmed lines, including 9 billion euros excluding Vivendi.
Group structure:
|
Consolidated key figures for Compagnie de l’Odet |
(in millions of euros) | 2022 (*) | 2021 (*) | Change 2021-2022 |
Revenue | 20,676 | 16,638 | 24% |
EBITDA(1) | 2,182 | 1,386 | 57% |
Amortisation and provisions | (690) | (564) | |
Adjusted operating income (EBITA (1)) | 1,492 | 822 | 81% |
Amortisation resulting from PPAs (1) | (272) | (396) | |
Operating income | 1,220 | 426 | 186% |
o/w equity-accounted operating entities (2) | 375 | 130 | |
Financial income | (1,078) | (49) | |
Share in net income of equity-accounted non-operating companies | (346) | (583) | |
Taxes | (192) | (278) | |
Net income from discontinued operations | 3,101 | 20,673 | |
Net income | 2,706 | 20,189 | |
Net income Group share | 1,904 | 3,264 | |
Minority interests | 802 | 16,925 | |
December 31, 2022 | December 31, 2021 | Change2021-2022 | |
Shareholders’ equity | 32,941 | 31,336 | 1,605 |
o/w Group share | 11,193 | 8,851 | 2,342 |
Net debt/(cash) | (709) | 3,491 | (4,200) |
Gearing (3) | n.a. | 11% |
(*) In accordance with IFRS 5 and to ensure the comparability of results, reclassifications into discontinued operations or held for sale include: i) UMG until 22/09/2021 (as of 23/09/2021, UMG is accounted for using the operating equity method), ii) all of the Group’s Transport and Logistics activities in Africa for 2021 and 2022 (these activities were disposed of on 21 December 2022), iii) Editis over the 2021 and 2022 fiscal years (on 31 December 2022, as a result of Vivendi’s plan to sell Editis, this activity is considered to be held for sale).
(1) See glossary.(2) Including, for 2022, contributions from UMG (97 million euros) and Lagardère (98 million euros) accounted for using the operational equity method at Vivendi and the contribution of UMG accounted for under the operational equity method at Bolloré (170 million euros) and at Compagnie de l’Odet (3 million euros), after amortisation resulting from PPAs.
(3) Gearing: net debt/equity ratio.
Revenue by business activity in 2022 (*) |
(in millions of euros) | 2022 | 2021 | Reported | Organic | |
growth | growth | ||||
Bolloré Logistics | 7,111 | 5,038 | 41% | 36% | |
Bolloré Energy | 3,599 | 2,509 | 43% | 45% | |
Communications (Vivendi) | 9,590 | 8,712 | 10% | 5% | |
Industry | 369 | 370 | (0%) | 1% | |
Others (Agricultural assets, Holdings) | 6 | 9 | (35%) | (35%) | |
Total | 20,676 | 16,638 | 24% | 20% |
Change in revenue per quarter (*) |
(in millions of euros) | 1st quarter | 2nd quarter | 3rd quarter | 4th quarter | ||||||||||||
2022 | 2021 (1) | 2021 | 2022 | 2021 (1) | 2021 | 2022 | 2021 (1) | 2021 | 2022 | 2021 (1) | 2021 | |||||
Bolloré Logistics | 1,736 | 1,070 | 1,030 | 1,808 | 1,146 | 1,098 | 1,822 | 1,398 | 1,321 | 1,745 | 1,635 | 1,591 | ||||
Bolloré Energy | 848 | 559 | 565 | 772 | 592 | 600 | 951 | 602 | 610 | 1,030 | 724 | 734 | ||||
Communications (Vivendi) | 2,216 | 2,039 | 1,931 | 2,310 | 2,212 | 2,089 | 2,366 | 2,329 | 2,244 | 2,698 | 2,542 | 2,447 | ||||
Industriy | 112 | 77 | 80 | 94 | 93 | 94 | 73 | 93 | 95 | 91 | 102 | 102 | ||||
Others (Agricultural assets, Holdings) | 1 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 1 | 4 | 4 | ||||
Total | 4,912 | 3,747 | 3,608 | 4,987 | 4,045 | 3,883 | 5,213 | 4,425 | 4,273 | 5,565 | 5,007 | 4,877 |
(*) In accordance with IFRS 5 and to ensure the comparability of results, reclassifications into discontinued operations or held for sale include: i) UMG until 22/09/2021 (as of 23/09/2021, UMG is accounted for using the operating equity method), ii) all of the Group’s Transport and Logistics activities in Africa for 2021 and 2022 (these activities were disposed of on 21 December 2022), iii) Editis over the 2021 and 2022 fiscal years (on 31 December 2022, as a result of Vivendi’s plan to sell Editis, this activity is considered to be held for sale). .
(1) At constant scope and exchange rates.
All amounts are expressed in millions of euros and rounded to the nearest decimal.As a result, the sum of the rounded amounts may differ slightly from the reported total..
Adjusted operating income by business activity (EBITA) (*) |
(in millions of euros) | 2022 * | 2021 * | Reported growth | Organic growth | |
Transportation and Logistics (1) | 578 | 319 | 81% | 84% | |
Bolloré Logistics | 437 | 244 | 79% | 71% | |
Bolloré Energy | 141 | 75 | 89% | 141% | |
Communications | 1,090 | 699 | 56% | 20% | |
Vivendi (2) | 868 | 640 | 36% | 25% | |
UMG (18% oper. equity-accounted at Cie de l’Odet) | 218 | 58 | 277% | 6% | |
Industry (1) | (125) | (111) | (12%) | 5% | |
Others (Agricultural assets, Holdings) | (51) | (84) | 39% | 40% | |
Compagnie de l’Odet EBITA | 1,492 | 822 | 81% | 49% |
(*) In accordance with IFRS 5 and to ensure the comparability of results, reclassifications into discontinued operations or held for sale include: i) UMG until 22/09/2021 (as of 23/09/2021, UMG is accounted for using the operating equity method), ii) all of the Group’s Transport and Logistics activities in Africa for 2021 and 2022 (these activities were disposed of on 21 December 2022), iii) Editis over the 2021 and 2022 fiscal years (on 31 December 2022, as a result of Vivendi’s plan to sell Editis, this activity is considered to be held for sale). .
(1) Before group fees and Bolloré trademark royalties.(2) Including in 2022, contributions from UMG (€124m) and Lagardère (€98m) accounted for using the equity method at Vivendi.
A detailed presentation of the results of its subsidiary Bolloré is available at www.bollore.com.The audit procedures of the consolidated financial statements have been carried out. The certification report will be issued after finalisation of the procedures required to submit the Universal Registration Document (URD).
***** ****
Comparability of financial statements
Average rate | 2022 | 2021 | Variation |
USD | 1.05 | 1.18 | 11% |
GPB | 0.85 | 0.86 | 1% |
PLN | 4.68 | 4.56 | (3%) |
JPY | 137.97 | 129.83 | (6%) |
CNY | 7.08 | 7.63 | 7 % |
ZAR | 17.20 | 17.47 | 2 % |
Glossary
The non-GAAP measures defined above should be considered in addition to, and not as a substitute for, other GAAP measures of operational and financial performance, and Compagnie de l’Odet considers these to be relevant indicators of the Group’s operational and financial performance. Furthermore, it should be noted that other companies may define and calculate these indicators differently. It is therefore possible that the indicators used by Compagnie de l’Odet cannot be directly compared with those of other companies.
The percentage changes indicated in this document are calculated in relation to the same period of the preceding fiscal year, unless otherwise stated. Due to rounding in this presentation, the sum of some data may not correspond exactly to the calculated total and the percentage may not correspond to the calculated variation.
(1) See glossary
(2) Including contributions from equity-accounted operating companies at Vivendi (UMG (124 million euros) and Lagardère (98 million euros)): +222 million euros and contribution of UMG’s equity-accounted operating company at Compagnie de l’Odet: +222 million euros.
(*) In accordance with IFRS 5 and to ensure the comparability of results, reclassifications into discontinued operations or held for sale include: i) UMG until 22/09/2021 (as of 23/09/2021, UMG is accounted for using the operating equity method), ii) all of the Group’s Transport and Logistics activities in Africa for 2021 and 2022 (these activities were disposed of on 21 December 2022), iii) Editis over the 2021 and 2022 fiscal years (on 31 December 2022, as a result of Vivendi’s plan to sell Editis, this activity is considered to be held for sale).
(3) Before group expenses and Bolloré trademark fees, see glossary for EBITA definition.
(4) Including in 2022, contributions from UMG (124 million euros) and Lagardère (98 million euros) accounted for using the equity method at Vivendi.
(*) In accordance with IFRS 5 and to ensure the comparability of results, reclassifications into discontinued operations or held for sale include: i) UMG until 22/09/2021 (as of 23/09/2021, UMG is accounted for using the operating equity method), ii) all of the Group’s Transport and Logistics activities in Africa for 2021 and 2022 (these activities were disposed of on 21 December 2022), iii) Editis over the 2021 and 2022 fiscal years (on 31 December 2022, as a result of Vivendi’s plan to sell Editis, this activity is considered to be held for sale).
(5) On 31 December 2022, 30,702,569 selling rights are exercisable at a unit price of €24.10 up to and including 15 December 2023, representing an off-balance sheet commitment of €740m at Vivendi and pertaining to 21.75% of Lagardère’s share capital.(6) On 31/12/2022 and pertaining to 21.75% of the share capital.
(7) Based on Lagardère’s theoretical number of voting rights on 31/12/2022.
(8) In accordance with Article 7(2) of Regulation (EC) 139/2004 on the control of concentrations between undertakings.
Attachment
1 Year Compagnie de lOdet Chart |
1 Month Compagnie de lOdet Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions