Fnac Darty: 2023 HALF-YEAR RESULTS
2023 HALF-YEAR RESULTSIvry, July
27, 2023 – 5:45 pm CEST
Limited decline in H1
2023 revenue in a difficult consumption environment
Strong operating performance: increase in
the gross margin rate (+35 bps) and cost
savings
2023 outlook confirmed, with a more
favorable environment expected in H2
- Q2 2023
revenue of €1,563 million, down -5.1% on a reported basis and -4.7%
on a like-for-like basis1 compared to Q2 2022, as
a result of difficult market conditions and unfavorable calendar
effects2 (~-1.5%)
- H1 2023
revenue of €3,344 million, down -2.5% on a reported basis and -2.3%
on a like-for-like basis compared to H1 2022
- Strong
Group performance compared to
retail trade in France in H1 2023 (-2.5% vs.
-3.9% 3)
- Solid gross
margin rate of 31.1%, up +20 bps year-on-year, and +35 bps
excluding dilutive impact from
franchise, reflecting the strength of the Group’s business
model.
- Current
operating income down by -€54 million compared to H1 2022, as a
result of declining revenue and inflation in operating and energy
costs, partially offset by ongoing performance plans
- Continued
roll-out of the “Everyday”
strategic plan and ramped-up services and
repairs
Enrique Martinez, Chief Executive
Officer of Fnac Darty, stated:
“The Group proved resilient in the first half of
the year despite a challenging environment, as a result of
excellent operational performance and tight control of costs and
energy consumption by our dedicated teams. We posted a solid gross
margin, thanks to the relevance of our business model and the
contribution of services. In an economic climate that remains
uncertain, we are fully focused on achieving our annual targets and
continuing ahead with our strategic plan Everyday.
Finally, I would like to pay tribute to the
courage and mobilization of our teams following the acts of
vandalism that occurred in France, and the agility they
demonstrated to ensure the rapid reopening of our
stores.” FIRST HALF 2023 KEY
FIGURES
|
|
|
|
|
(€ million) |
H1 2022 |
H1 2023 |
Change |
|
|
|
|
|
|
|
|
Revenue |
3,428 |
3,344 |
(2.5)% |
|
|
Change on like-for-like basis4 |
|
|
(2.3)% |
|
|
Gross margin |
1,058 |
1,039 |
(19) |
|
|
As a % of revenue |
30.9% |
31.1% |
+20 bps |
|
|
Current operating income |
19 |
(35) |
(54) |
|
|
Net income, Group share, excluding the French Competition
Authority (Autorité de la concurrence –
ADLC5) |
(17) |
(78) |
(61) |
|
|
Net income from continuing operations, Group share |
(17) |
(163) |
(146) |
|
|
Free cash-flow from operations, excluding IFRS
16 |
(764) |
(660) |
104 |
|
|
ONLY A SLIGHT DECLINE IN H1 2023 REVENUE IN A DIFFICULT
CONSUMPTION ENVIRONMENT
In the second quarter of 2023, Group
revenue amounted €1,563 million, down -5.1% on a
reported basis and -4.7% on a like-for-like basis1 from the
previous year. The macroeconomic situation during the quarter
affected household purchasing power. Volumes were thus impacted,
but the Group did not observe any downtrading from customers,
reaffirming the Group’s positioning on premium products.
Unfavorable calendar effects were experienced during the period,
with many long weekends in May and the postponement of sales
compared with last year. Adjusted for this effect, second-quarter
revenue was down -3.2% on a reported basis.In addition, 22 of the
Group’s stores were affected by riots in France at the start of the
summer sales. These stores quickly reopened in early July. Only two
stores, which sustained extensive damage, remain closed to
date.
Revenue for the 1st half of 2023 amounted €3,344
million, down -2.5% on a reported basis and -2.3% on a
like-for-like basis1 compared to the 1st half of 2022.
Changes by distribution
channel
Over the 1st half of the year, in-store sales
remained at a good level, reflecting the attractiveness of points
of sale and their sustained post-pandemic footfall. Online business
accounted for 21% of total Group sales, representing a slight
decline compared to 2022 but still up compared to 2019 (+3 points
and +24% in value). Lastly, omnichannel sales remain one of the
Group’s strengths, with Click&Collect accounting for over 49%
of total online sales, up more than 2 points compared to the first
half of 2022.
Changes by product category
Over the 1st half of the year, editorial
products continued to post significant sales growth,
driven mainly by books, thanks to the “Pass Culture” (culture pass)
in France, audio and record gaming sales, with the latter category
benefiting from a normalized supply of the latest generation of
consoles and the launch of the Zelda game in May.
Services continued to grow in
most regions, boosted by the continued development of subscriptions
to the Darty Max/Vanden Borre Life offer, and the recovery in
ticketing. Diversification categories were buoyed
by a very dynamic toys and games segment, while urban mobility
experienced a slowdown. Contrasting trends were also observed in
the consumer electronics category, with
photography and sound (mainly headphones) performing well, while
computers and televisions posted a sharp decline due to households
having purchased more of these product categories during the health
crisis. Lastly, the Group posted a decline in sales of
domestic appliances, mainly due
to a drop in market volumes, while the average selling price of
large domestic appliances continued to rise.
Changes by region
Sales in France and Switzerland
fell by -4.9% on a like-for-like basis6 in the 2nd quarter and by
-2.5% in the 1st half of the year. Despite this drop in sales, the
region continued to post strong performance figures in a market
marked by reduced household consumption, particularly evident in
the second quarter. The scope effect mainly reflects the impact of
the closure of the Italie 2 store in 2022 and the 10 Manor
shop-in-shops in German-speaking Switzerland in the first half of
2023.
In the Iberian Peninsula,
revenue fell by -7.2% on a like-for-like basis1 in the 2nd quarter
and by -4.3% in the 1st half. Portugal saw a slight increase in
sales, while Spain was adversely affected by difficult
macroeconomic conditions and a still highly competitive
environment.
Last April, Fnac Darty announced the signing of
an agreement with MediaMarktSaturn, a subsidiary of Ceconomy, for
the purpose of acquiring 100% of their operations in Portugal. The
deal is subject to the standard conditions, including approval by
the Portuguese competition authorities, and is expected to be
completed by the end of September 2023.
The Belgium and Luxembourg
region reported unchanged sales data on a like-for-like basis1 in
the 2nd quarter and growth of +1.7% in the 1st half. Sales growth
was due in part to improved household purchasing power, a direct
consequence of the double-digit pay rise in 2022 and the
normalization of energy costs.
SOLID GROSS MARGIN RATE, UP FROM THE
1ST HALF OF 2022
Gross margin rate was 31.1%.
Excluding the dilutive impact of the franchise (-15 bps), it was up
+35 basis points compared to the 1st half of 2022, driven by
services and a favorable channel/product mix effect (+25 bps).
Ticketing also contributed to the increase (+10 bps), having
benefited from a base effect in the first quarter, while the second
quarter normalized. Gross margin for the half-year
was €1,039 million, down €19 million compared to the 1st half
of 2022.
OTHER INCOME STATEMENT
ITEMS
Operating expenses amounted
€1,075 million, up +€35 million over the 1st half,
including €18 million related to energy costs. Performance
plans rolled out across all Group divisions proved effective,
significantly limiting the impact of non-energy inflation. In
addition, the accelerated implementation of the Group’s plan to
reduce energy consumption helped to partially offset the rise in
electricity market costs.
As a reminder, the Group’s objective is to
reduce electricity consumption in France by at least 15% by 2024
compared to 2022 7. This objective is being met through
investments of almost €20 million, of which c.€8 million
has already been invested in the 1st half of 2023. By the end of
June 2023, over 31% of the store network had been converted to full
LED lighting. By the end of 2023, around 60% of the network should
be converted, with the entire network converted by the end of the
first half of 2024. Alongside this, the investment plan will also
support centralized heating and air-conditioning management
equipment, and the opening hours of some stores had been shortened
in order to adapt to footfall.
Operating expenses expressed as a percentage of
revenue during the 1st half – excluding the impact of energy – were
up by only +1.4 points compared to the previous year, well below
the real inflation levels observed for the various cost
categories.
Current EBITDA amounted €143
million, including €128 million related to the application of IFRS
16, down by -€50 million compared to the 1st half of 2022.
Current operating income was
-€35 million in the 1st half of 2023, compared to +€19 million
in the 1st half of 2022, as a result of lower sales and higher
operating expenses over the period.
Non-current items amounted to
-€100 million for the half-year, consisting mainly of -€85 million
in exceptional non-cash charges linked to the ADLC provision8.
Operating income was therefore a loss of
-€136 million over the half-year.
Financial expenses were up by
+€26 million compared to the 1st half of 2022, at
-€44 million. This increase was due to a rise of
€19 million in non-recurring items, mainly linked to the
impairment and disposal of the stake in the Daphni Purple fund (as
a reminder, the Group’s investment, since 2016, in the Daphni
Purple fund recorded a cumulative capital gain on disposal of
€10.4 million). In addition, IFRS 16 charges increased by
+€5 million due to higher interest rates. The cost of net financial
debt remained roughly unchanged.
After taking into account tax income of
€19 million, net income from continuing operations,
Group share for the 1st half of 2023 was down to
-€163 million. Adjusted for the negative impact of the
provision of €85 million in respect of the forthcoming decision by
the ADLC, net income from continuing operations, Group share, was
-€78 million, compared with -€17 million in the 1st half
of 2022.
A SOUND FINANCIAL STRUCTURE AT JUNE 30,
2023
The Group’s net financial debt
excluding IFRS 16 totaled €674 million at June 30, 2023. The
change in net financial debt between December 31 and June 30 was
due to the seasonal nature of business, with net debt at December
31 being structurally lower due to the high volume of business
recorded at the end of the year.
In the 1st
half of 2023, free cash-flow from operations, excluding
IFRS 16, amounted to -€660 million, compared with -€764
million in the 1st half of 2022, and was mainly due to the
following factors:
- Cash-flow from operations,
excluding IFRS 16, of €2 million (vs. €68 million in the 1st half
of 2022), reflecting the decline in operating income.
- A change in working capital
requirement of -€635 million, compared with -€735 million in the
1st half of 2022, reflecting the normalization of the Group’s
working capital, despite lower sales in June 2023.
- Net operating investments of
-€63 million, including c.€8 million in investments to
reduce the Group’s energy consumption.
At June 30, 2023, the liquidity
position amounted to €427 million, and there was also a
confirmed revolving credit facility of €500 million, undrawn to
date. In March 2023, Fnac Darty exercised the last extension option
from March 2027 to March 2028. With this option subscribed at 98.5%
of the bank’s commitment, the Group now has a line of €500 million
until March 2027 and then €492.5 million until March 2028.
In addition, the Group’s ratings by the main
agencies, Standard & Poor’s (BB+ negative outlook), Scope
Ratings and Moody’s (BBB and Ba2 ratings respectively, stable
outlook), reflect their confidence in the relevance of the Group’s
omnichannel model, its operating performance, and its financial
discipline.
Lastly, Fnac Darty paid out a
dividend for the third year in a row. The dividend
of €1.40 per share was paid on July 6 and represented a payout
ratio of almost 38%9, in line with the target of at least 30%
announced in the “Everyday” strategic plan. Introduced for the
first year, 44% of the dividend was paid in new shares, reflecting
shareholders’ confidence in the Group’s business model and
strategy. A total of 535,616 shares were issued.
CONCLUSION AND OUTLOOK
The 1st half of 2023 was marked by an
inflationary context weighing on household consumption and an
unfavorable calendar effect, both of which had a particularly
significant impact in the second quarter. However, the Fnac Darty
Group distinguished itself by a strong performance in the markets
in which it operates, while maintaining its gross margin.
Market conditions are expected to be more
favorable in the 2nd half, and the major sales events at the end of
the year will play a crucial role in the year’s results. The Group
will also be able to continue to rely on the strengths of its
“Everyday" strategic plan, the omnichannel nature of its business,
its core positioning on premium products, as well as the growing
contribution of services, in particular Darty Max.
Sound cost control, especially through the
Group’s performance plans, will offset most of the year’s
inflation. At the same time, keeping inventories under control and
limiting operating investments at €120 million for the year, will
enable the Group to return to a level of free cash flow normalized
to that of previous years.
The second half of the year will also be marked
by the closing of MediaMarkt acquisition in Portugal, expected at
the end of September, while the Group continues to keep a close eye
on potential growth opportunities.
Thus, Fnac Darty confirms its objectives of
achieving a Current Operating Income (COI) of around €200 million
in 2023, a cumulative free cash-flow from operations of around €500
million over the 2021-2024 period, and a free cash-flow from
operations10 of at least €240 million on an annual basis from
2025.
***
PRESENTATION OF THE 2023 HALF-YEARLY
RESULTS
Enrique Martinez, Chief Executive
Officer, and Jean-Brieuc Le Tinier, Group Chief Financial
Officer, will host a conference call in French
(simultaneous translation into English) for investors and analysts
on Thursday, July 27, 2023 at 6:00 p.m. (CET);
5:00 p.m. (UK); 12:00 p.m. (East Coast USA).
In French
The presentation will be broadcast live in French, which you
will be able to access by clicking on the following link: here
For those who would like to join and listen to the telephone
conference in French, and ask questions orally: France: +33 (0)1 70
91 87 04
In English
The presentation will also be broadcast live in English, which
you will be able to access by clicking on the following link:
here
For those who would like to join and listen to the telephone
conference in English, and ask questions orally: UK: +44
1 212 818 004/USA: +1 718 705 8796
Replay
The replay, in French or English, will be available at
www.fnacdarty.com.
Fnac Darty will today also publish its half-year
report on its website, under “Investors” section. It will also be
available on the Group’s website and on the AMF website.
CONTACTS
ANALYSTS/INVESTORS |
Domitille Vielle |
domitille.vielle@fnacdarty.com+33 (0)6 03 86 05 02 |
Laura Parisot |
laura.parisot@fnacdarty.com+33 (0)6 64 74 27 18 |
|
|
|
PRESS |
Audrey Bouchard |
audrey.bouchard@fnacdarty.com+33 (0)6 17 25 03 77 |
Alexandra Redin |
alexandra.redin@fnacdarty.com+33 (0)6 66 26 05 18 |
APPENDIX
The half-yearly financial statements approved by
the Board of Directors on July 27, 2023 have been subject to a
limited audit conducted by the statutory auditors.
The following tables contain individually
rounded data. The arithmetical calculations based on rounded data
may present some differences with the aggregates or subtotals
reported.
SUMMARY INCOME STATEMENT
|
|
|
|
(€ million) |
H1 2022 |
H1 2023 |
Change |
|
|
|
|
|
|
|
|
Revenue |
3,428 |
3,344 |
(2.5)% |
|
|
Gross margin |
1,058 |
1,039 |
(1.8)% |
|
|
As a % of revenue |
30.9% |
31.1% |
+0.2pt |
|
|
Total costs |
1,039 |
1,075 |
+3.4% |
|
|
As a % of revenue |
30.3% |
32.1% |
+1.8pt |
|
|
Current operating income |
19 |
(35) |
(54) |
|
|
Other non-current operating income and expenses |
(14) |
|
(100) |
|
|
Operating income |
5 |
(136) |
(141) |
|
|
Net financial expense |
(18) |
(44) |
|
|
|
Income tax |
(3) |
19 |
|
|
|
Net income from continuing operations, Group
share |
(17) |
(163) |
(146) |
|
|
Net income from discontinued operations, Group share |
(0) |
29 |
|
|
|
Consolidated net income, Group share |
(18) |
(134) |
(116) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current EBITDA11 |
192 |
143 |
(50) |
|
|
As a % of revenue |
5.6% |
4.3% |
|
|
|
Current EBITDA excluding IFRS 16 |
66 |
14 |
(52) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIRST HALF 2023 REVENUE
|
|
|
|
|
|
(€ million) |
H1 2023 |
Change compared with H1 2022 |
|
|
Actual |
At comparable scope of consolidation and at constant exchange
rates |
Like-for-like basis |
|
France and
Switzerland |
2,766 |
(2.7)% |
(2.9)% |
(2.5)% |
|
Iberian
Peninsula |
292 |
(4.3)% |
(4.3)% |
(4.3)% |
|
Belgium and
Luxembourg |
286 |
+2.3% |
+2.3% |
+1.7% |
|
Group |
3,344 |
(2.5)% |
(2.6)% |
(2.3)% |
|
2023 SECOND QUARTER REVENUE
|
|
|
|
|
|
(€ million) |
Q2 2023 |
Change compared with Q2 2022 |
|
|
Actual |
At comparable scope of consolidation and at constant exchange
rates |
Like-for-like basis |
|
France and
Switzerland |
1,300 |
(5.3)% |
(5.5)% |
(4.9)% |
|
Iberian
Peninsula |
137 |
(7.2)% |
(7.2)% |
(7.2)% |
|
Belgium and
Luxembourg |
126 |
+0.2% |
+0.2% |
0.0% |
|
Group |
1,563 |
(5.1)% |
(5.2)% |
(4.7)% |
|
CURRENT OPERATING INCOME BY OPERATING
SEGMENT
|
|
|
|
|
|
|
(€
million) |
H1 2022 |
As a % of revenue |
H1 2023 |
As a % of revenue |
Change |
|
France and Switzerland |
16.7 |
0.6% |
(27.7) |
(1.0)% |
(44.4) |
|
Iberian Peninsula |
(1.9) |
(0.6)% |
(6.8) |
(2.3)% |
(4.9) |
|
Belgium and Luxembourg |
3.8 |
1.4% |
(1.0) |
(0.4)% |
(4.8) |
|
Group |
18.6 |
0.5% |
(35.5) |
(1.1)% |
(54.1) |
|
CASH FLOW STATEMENT
|
|
|
|
(€
million) |
H1 2022 |
H1 2023 |
|
Cash flow before tax, dividends and interest |
195 |
131 |
|
IFRS 16 impact |
(126) |
(129) |
|
Cash flow before tax, dividends and interest, excluding
IFRS 16 |
68 |
2 |
|
Change in working capital requirement, excluding IFRS 16 |
(735) |
(635) |
|
Income tax paid |
(40) |
36 |
|
Net cash flows from operating activities, excluding
IFRS 16 |
(707) |
(597) |
|
Operating investments |
(57) |
(60) |
|
Change in payables and receivables relating to non-current
assets |
1 |
(19) |
|
Operating divestments |
0 |
16 |
|
Net cash-flows from operating investment
activities |
(56) |
(63) |
|
Free cash-flow from operations, excluding
IFRS 16 |
(764) |
(660) |
|
BALANCE SHEET
Assets (€ millions) |
At December 31, 2022 |
At June 30, 2023 |
|
Goodwill |
1,654 |
1,654 |
|
Intangible assets |
562 |
575 |
|
Property, plant and equipment |
570 |
543 |
|
Rights of use relating to lease agreements |
1,115 |
1,035 |
|
Investments in associates |
2 |
1 |
|
Non-current financial assets |
44 |
22 |
|
Deferred tax assets |
60 |
48 |
|
Other non-current assets |
0 |
0 |
|
Non-current assets |
4,008 |
3,879 |
|
Inventories |
1,144 |
1,146 |
|
Trade receivables |
250 |
160 |
|
Tax receivables due |
6 |
43 |
|
Other current financial assets |
19 |
19 |
|
Other current assets |
389 |
321 |
|
Cash and cash equivalents |
932 |
427 |
|
Current assets |
2,739 |
2,116 |
|
Assets held for sale |
0 |
0 |
|
Total assets |
6,747 |
5,995 |
|
|
|
|
|
|
|
|
|
Equity and liabilities (€ millions) |
At December 31, 2022 |
At June 30, 2023 |
|
Share capital |
27 |
27 |
|
Equity-related reserves |
971 |
971 |
|
Translation reserves |
(4) |
(5) |
|
Other reserves and net income |
518 |
349 |
|
Shareholders’ equity, Group share |
1,512 |
1,342 |
|
Shareholders’ equity – Share attributable to non-controlling
interests |
11 |
13 |
|
Shareholders’ equity |
1,523 |
1,355 |
|
Long-term borrowings and financial debt |
917 |
919 |
|
Long-term leasing debt |
897 |
827 |
|
Provisions for pensions and other equivalent benefits |
145 |
146 |
|
Other non-current liabilities |
22 |
11 |
|
Deferred tax liabilities |
165 |
165 |
|
Non-current liabilities |
2,147 |
2,067 |
|
Short-term borrowings and financial debt |
20 |
183 |
|
Short-term leasing debt |
244 |
238 |
|
Other current financial liabilities |
10 |
8 |
|
Trade payables |
1,965 |
1,375 |
|
Provisions |
37 |
119 |
|
Tax payables due |
0 |
9 |
|
Other current liabilities |
803 |
641 |
|
Current liabilities |
3,078 |
2,573 |
|
Liabilities relating to assets held for sale |
0 |
0 |
|
Total liabilities and shareholders’ equity |
6,747 |
5,995 |
|
STORE NETWORK
|
Dec. 31, 2022 |
Opening |
Closure |
June 30, 2023 |
France and Switzerland* |
826 |
8 |
6 |
828 |
Traditional Fnac |
96 |
0 |
2 |
94 |
Suburban Fnac |
17 |
0 |
0 |
17 |
Travel Fnac |
36 |
2 |
0 |
38 |
Proximity Fnac |
79 |
0 |
0 |
79 |
Fnac Connect |
7 |
0 |
0 |
7 |
Darty |
486 |
6 |
3 |
489 |
Fnac/Darty France franchise |
1 |
0 |
0 |
1 |
Nature & Découvertes** |
104 |
0 |
1 |
103 |
Of which
franchised stores |
414 |
8 |
2 |
420 |
|
|
|
|
|
Iberian Peninsula |
75 |
0 |
1 |
74 |
Traditional Fnac |
53 |
0 |
0 |
53 |
Travel Fnac |
2 |
0 |
0 |
2 |
Proximity Fnac |
16 |
0 |
0 |
16 |
Fnac Connect |
4 |
0 |
1 |
3 |
Of which
franchised stores |
6 |
0 |
0 |
6 |
|
|
|
|
|
Belgium and Luxembourg |
86 |
1 |
1 |
86 |
Traditional Fnac*** |
13 |
0 |
0 |
13 |
Proximity Fnac |
1 |
0 |
0 |
1 |
Vanden Borre/Darty |
72 |
1 |
1 |
72 |
Of which
franchised stores |
0 |
0 |
0 |
0 |
|
|
|
|
|
Fnac Darty Group |
987 |
9 |
8 |
988 |
Traditional Fnac |
162 |
0 |
2 |
160 |
Suburban Fnac |
17 |
0 |
0 |
17 |
Travel Fnac |
38 |
2 |
0 |
40 |
Proximity Fnac |
96 |
0 |
0 |
96 |
Fnac Connect |
11 |
0 |
1 |
10 |
Darty/VDB |
558 |
7 |
4 |
561 |
Fnac/Darty |
1 |
0 |
0 |
1 |
Nature & Découvertes |
104 |
0 |
1 |
103 |
Of which
franchised stores |
420 |
8 |
2 |
426 |
*
Including 13 Fnac
stores abroad: 1 in Cameroon, 1 in Congo, 2 in Ivory Coast, 3 in
Qatar, 2 in Senegal and 4 in Tunisia; and including 17 stores in
the French overseas territories. Excluding 17 Fnac shop-in-shops
opened in Manor stores.**
Including Nature
& Découvertes subsidiaries managed from France: 4 stores in
Belgium, 1 store in Luxembourg, 7 franchises in Switzerland, 5
franchises in the French overseas territories and 1 franchise in
Portugal.*** Including one store in Luxembourg, which is managed
from Belgium.
DEFINITIONS OF ALTERNATIVE PERFORMANCE
INDICATORS
CHANGE IN REVENUE AT CONSTANT EXCHANGE
RATES AND COMPARABLE SCOPEThe change in revenue at
constant exchange rates and comparable scope means that the impact
of exchange rate fluctuations has been excluded and that the effect
of changes in scope is corrected to not take modifications
(acquisition, disposal of subsidiaries) into account. The exchange
rate impact is eliminated by recalculating sales for year N-1, on
the basis of the exchange rates used for year N. The revenue of
subsidiaries acquired or sold since January 1 of year N-1 are
excluded from the calculation of the change. This indicator can be
used to measure the change in revenue excluding the effect of
changes in foreign exchange rates and scopes of consolidation.
CHANGE IN REVENUE ON A LIKE-FOR-LIKE
BASISThe change in revenue on a like-for-like basis means
that the impact of exchange rate fluctuations has been excluded,
that the effect of changes in scope has been corrected
(acquisition, disposal of subsidiary) and that the effect of
directly-owned store openings and closures since January 1 of year
N-1 has been excluded. This indicator can be used to measure the
change in revenue excluding the effect of changes in foreign
exchange rates, scopes of consolidation and directly owned store
openings and closures.
Current EBITDACurrent EBITDA is
defined as current operating income before net expense for
depreciation, amortization and provisions on non-current operating
assets recognized in current operating income.
With application of IFRS 16 |
IFRS 16 adjustment |
Without application of IFRS 16 |
Current EBITDA |
Rent within the scope of IFRS 16 |
Current EBITDA excluding IFRS 16 |
Current operating income before net depreciation, amortization and
provisions on fixed operational assets recognized as current
operating income. |
Current EBITDA including rental expenses within the scope of
application of IFRS 16 |
|
|
|
Free cash-flow from operations |
Payment of rent within the scope of
IFRS 16 |
Free cash-flow from operations, excluding
IFRS 16 |
Net cash-flow from operating activities, less net operating
investments |
Free cash-flow from operations, including cash impacts relating to
rent within the scope of application of IFRS 16 |
|
|
|
Net financial debt |
Leasing debt |
Net financial debt excluding IFRS 16 |
Gross financial debt less gross cash and cash equivalents |
Net financial debt less leasing debt |
|
|
|
Net financial income |
Financial interest on leasing debt |
Net financial income excluding financial interest on
leasing debt |
1 Like-for-like basis: excludes the effect of
changes in foreign exchange rates and scope of consolidation, and
directly owned store openings and closures.2 These included the
long weekends in May and the postponement of sales compared with
last year.3 Banque de France data from the end of June 2023,
published on July 21, 2023.4 Like-for-like basis excludes
effect of changes in foreign exchange rates, changes in scope,
store openings and closures.5 Corresponds to net income from
continuing operations, Group share, adjusted for the provision
relating to the proposed settlement with the French Competition
Authority.6 Like-for-like basis excludes effect of changes in
foreign exchange rates, changes in scope, store openings and
closures.7 Consumption adjusted to unified degree days, i.e.,
adjusted to standard weather (based on a benchmark climate
calculated using the average of the last 20 years).8Fnac Darty
decided to waive its right to contest the grievance notified to it
by the French Competition Authority’s investigation services
concerning, in particular, a vertical agreement between Darty and
some distributors over a limited period which ending in December
2014 - i.e., prior to Fnac’s acquisition of Darty. This choice does
not constitute neither an avowal nor an acknowledgment of
responsibility on the part of the Group, but rather reflects its
intention to bring a rapid close to a complex procedure and to be
able to devote all its resources to the operational implementation
of its “Everyday” strategic plan. See the press release published
on June 29, 2023.9Calculated on the net income from continuing
operations in 2022, Group share.10 Excluding IFRS 16
11Current EBITDA: earnings (current operating
income) before interest, tax, depreciation, amortization, and
provisions on fixed operational assets.
- Fnac_Darty_CP_S1 2023_EN_27072023_FOR RELEASE
Grafico Azioni Fnac Darty (EU:FNAC)
Storico
Da Apr 2024 a Mag 2024
Grafico Azioni Fnac Darty (EU:FNAC)
Storico
Da Mag 2023 a Mag 2024