Quarterly Report 2024 - Q4 |
1 |
Quarterly Report 2024 - Q4 |
2 |
Quarterly Report 2024 - Q4 |
3 |
Quarterly Report 2024 - Q4 |
4 |
Quarterly Report 2024 - Q4 |
5 |
Quarterly Report 2024 - Q4 |
6 |
Q4 2023 |
Q4 2024 |
|
Sales |
5,062 |
5,044 |
Nominal sales growth |
(7%) |
0% |
Comparable sales growth¹ |
(1%) |
1% |
Comparable order intake² ³ |
(4%) |
2% |
Income from operations |
24 |
199 |
as a % of sales |
–% |
4% |
Financial income (expenses), net |
(92) |
(75) |
Investments in associates, net of income taxes |
(26) |
(9) |
Income tax (expense) benefit |
132 |
(449) |
Income from continuing operations |
38 |
(333) |
Net income |
38 |
(333) |
Earnings per common share (EPS) |
||
Income from continuing operations attributable to
shareholders³ (in EUR) - diluted
|
0.04 |
(0.36) |
Adjusted income from continuing operations
attributable to shareholders⁴ (in EUR) - diluted¹
|
0.40 |
0.51 |
Net income attributable to shareholders⁴ (in EUR) -
diluted
|
0.04 |
(0.36) |
EBITA¹ |
106 |
393 |
as a % of sales |
2.1% |
7.8% |
Adjusted EBITA¹ |
653 |
679 |
as a % of sales |
12.9% |
13.5% |
Adjusted EBITDA¹ |
896 |
905 |
as a % of sales |
17.7% |
17.9% |
Quarterly Report 2024 - Q4 |
7 |
% change |
||||
Q4 2023 |
Q4 2024 |
nominal |
comparable² |
|
Western Europe |
1,163 |
1,223 |
5% |
6% |
North America |
2,004 |
2,092 |
4% |
6% |
Other mature
geographies
|
408 |
427 |
5% |
6% |
Mature geographies |
3,575 |
3,742 |
5% |
6% |
Growth geographies |
1,486 |
1,302 |
(12%) |
(9%) |
Philips Group |
5,062 |
5,044 |
0% |
1% |
Q4 2023 |
Q4 2024 |
|
Beginning cash balance |
1,155 |
1,512 |
Free cash flow¹ |
1,128 |
1,285 |
Net cash flows from operating activities |
1,310 |
1,459 |
Net capital expenditures |
(182) |
(174) |
Other cash flows from investing activities |
64 |
75 |
Treasury shares transactions |
(408) |
(143) |
Changes in debt |
(57) |
(396) |
Other cash flow items |
(32) |
65 |
Net cash flows from discontinued operations |
20 |
4 |
Ending cash balance |
1,869 |
2,401 |
September 30,
2024
|
December 31,
2024
|
|
Long-term debt |
7,110 |
7,113 |
Short-term debt |
923 |
526 |
Total debt |
8,032 |
7,639 |
Cash and cash equivalents |
1,512 |
2,401 |
Net debt |
6,520 |
5,238 |
Shareholders’ equity |
11,437 |
12,006 |
Non-controlling interests |
33 |
37 |
Group equity |
11,470 |
12,043 |
Net debt : group equity ratio¹ |
36:64 |
30:70 |
Quarterly Report 2024 - Q4 |
8 |
Q4 2023 |
Q4 2024 |
|
Sales |
2,498 |
2,440 |
Sales growth |
||
Nominal sales growth |
(2%) |
(2%) |
Comparable sales growth¹ |
5% |
(1%) |
Income from operations |
134 |
3 |
as a % of sales |
5.4% |
0.1% |
EBITA¹ |
166 |
159 |
as a % of sales |
6.6% |
6.5% |
Adjusted EBITA¹ |
262 |
295 |
as a % of sales |
10.5% |
12.1% |
Adjusted EBITDA¹ |
311 |
349 |
as a % of sales |
12.4% |
14.3% |
Q4 2023 |
Q4 2024 |
|
Sales |
1,353 |
1,426 |
Sales growth |
||
Nominal sales growth |
(17%) |
5% |
Comparable sales growth¹ |
(11%) |
7% |
Income from operations |
(332) |
58 |
as a % of sales |
(24.5%) |
4.1% |
EBITA¹ |
(287) |
88 |
as a % of sales |
(21.2%) |
6.2% |
Adjusted EBITA¹ |
203 |
214 |
as a % of sales |
15.0% |
15.0% |
Adjusted EBITDA¹ |
275 |
276 |
as a % of sales |
20.3% |
19.3% |
Quarterly Report 2024 - Q4 |
9 |
Q4 2023 |
Q4 2024 |
|
Sales |
1,069 |
1,027 |
Sales growth |
||
Nominal sales growth |
1% |
(4%) |
Comparable sales growth¹ |
7% |
(2%) |
Income from operations |
208 |
176 |
as a % of sales |
19.5% |
17.1% |
EBITA¹ |
211 |
180 |
as a % of sales |
19.7% |
17.5% |
Adjusted EBITA¹ |
213 |
185 |
as a % of sales |
19.9% |
18.0% |
Adjusted EBITDA¹ |
243 |
211 |
as a % of sales |
22.7% |
20.5% |
Q4 2023 |
Q4 2024 |
|
Sales |
141 |
151 |
Income from operations |
13 |
(38) |
EBITA¹ |
15 |
(34) |
Adjusted EBITA¹ of: |
(25) |
(15) |
IP Royalties |
67 |
78 |
Innovation |
(35) |
(32) |
Central costs |
(69) |
(63) |
Other |
11 |
1 |
Adjusted EBITDA¹ |
67 |
69 |
Quarterly Report 2024 - Q4 |
10 |
Quarterly Report 2024 - Q4 |
11 |
January to December |
||
2023 |
2024 |
|
Sales |
18,169 |
18,021 |
Nominal sales growth |
2% |
(1%) |
Comparable sales growth¹ |
6% |
1% |
Comparable order intake² ³ |
(6%) |
1% |
Income from operations |
(115) |
529 |
as a % of sales |
(1%) |
3% |
Financial income (expenses), net |
(314) |
(282) |
Investments in associates, net of income taxes |
(98) |
(124) |
Income tax (expense) benefit |
73 |
(963) |
Income from continuing operations |
(454) |
(840) |
Discontinued operations, net of income taxes |
(10) |
142 |
Net income |
(463) |
(698) |
Earnings per common share (EPS) |
||
Income from continuing operations attributable to
shareholders⁴ (in EUR) - diluted
|
(0.48) |
(0.90) |
Adjusted income from continuing operations
attributable to shareholders⁴ (in EUR) - diluted¹
|
1.21 |
1.39 |
Net income attributable to shareholders⁴ (in EUR) -
diluted
|
(0.49) |
(0.75) |
EBITA¹ |
183 |
921 |
as a % of sales |
1.0% |
5.1% |
Adjusted EBITA¹ |
1,921 |
2,077 |
as a % of sales |
10.6% |
11.5% |
Adjusted EBITDA¹ |
2,845 |
2,982 |
as a % of sales |
15.7% |
16.5% |
% change |
||||
2023 |
2024 |
nominal |
comparable² |
|
Western Europe |
3,819 |
3,978 |
4% |
5% |
North America |
7,562 |
7,655 |
1% |
2% |
Other mature geographies |
1,626 |
1,526 |
(6%) |
(1%) |
Mature geographies |
13,007 |
13,159 |
1% |
2% |
Growth geographies |
5,162 |
4,863 |
(6%) |
(2%) |
Philips Group |
18,169 |
18,021 |
(1%) |
1% |
Quarterly Report 2024 - Q4 |
12 |
January to December |
||
2023 |
2024 |
|
Beginning cash balance |
1,172 |
1,869 |
Free cash flow¹ |
1,582 |
906 |
Net cash flows from operating activities |
2,136 |
1,569 |
Net capital expenditures |
(554) |
(663) |
Other cash flows from investing activities |
(82) |
90 |
Treasury shares transactions |
(662) |
(410) |
Changes in debt |
(181) |
(83) |
Dividend paid to shareholders |
(2) |
(1) |
Other cash flow items |
(81) |
43 |
Net cash flows from discontinued operations |
123 |
(13) |
Ending cash balance |
1,869 |
2,401 |
December 31,
2023
|
December 31,
2024
|
|
Long-term debt |
7,035 |
7,113 |
Short-term debt |
654 |
526 |
Total debt |
7,689 |
7,639 |
Cash and cash equivalents |
1,869 |
2,401 |
Net debt |
5,820 |
5,238 |
Shareholders’ equity |
12,028 |
12,006 |
Non-controlling interests |
33 |
37 |
Group equity |
12,061 |
12,043 |
Net debt : group equity ratio¹ |
33:67 |
30:70 |
Quarterly Report 2024 - Q4 |
13 |
January to December |
||
2023 |
2024 |
|
Sales |
8,825 |
8,790 |
Sales growth |
||
Nominal sales growth |
6% |
0% |
Comparable sales growth¹ |
11% |
1% |
Income from operations |
721 |
592 |
as a % of sales |
8.2% |
6.7% |
EBITA¹ |
818 |
817 |
as a % of sales |
9.3% |
9.3% |
Adjusted EBITA¹ |
1,028 |
1,018 |
as a % of sales |
11.6% |
11.6% |
Adjusted EBITDA¹ |
1,241 |
1,219 |
as a % of sales |
14.1% |
13.9% |
January to December |
||
2023 |
2024 |
|
Sales |
5,138 |
5,134 |
Sales growth |
||
Nominal sales growth |
(2%) |
0% |
Comparable sales growth¹ |
1% |
2% |
Income from operations |
(1,199) |
(466) |
as a % of sales |
(23.3%) |
(9.1%) |
EBITA¹ |
(1,020) |
(324) |
as a % of sales |
(19.9%) |
(6.3%) |
Adjusted EBITA¹ |
369 |
494 |
as a % of sales |
7.2% |
9.6% |
Adjusted EBITDA¹ |
623 |
747 |
as a % of sales |
12.1% |
14.5% |
Quarterly Report 2024 - Q4 |
14 |
January to December |
||
2023 |
2024 |
|
Sales |
3,602 |
3,486 |
Sales growth |
||
Nominal sales growth |
(1%) |
(3%) |
Comparable sales growth¹ |
3% |
(1%) |
Income from operations |
552 |
544 |
as a % of sales |
15.3% |
15.6% |
EBITA¹ |
567 |
559 |
as a % of sales |
15.7% |
16.0% |
Adjusted EBITA¹ |
597 |
584 |
as a % of sales |
16.6% |
16.7% |
Adjusted EBITDA¹ |
698 |
679 |
as a % of sales |
19.4% |
19.5% |
January to December |
||
2023 |
2024 |
|
Sales |
604 |
611 |
Income from operations |
(190) |
(142) |
EBITA¹ |
(181) |
(130) |
Adjusted EBITA¹ of: |
(73) |
(18) |
IP Royalties |
309 |
328 |
Innovation |
(143) |
(104) |
Central costs |
(240) |
(238) |
Other |
(1) |
(5) |
Adjusted EBITDA¹ |
283 |
337 |
Quarterly Report 2024 - Q4 |
15 |
Quarterly Report 2024 - Q4 |
16 |
Q4 |
January to December |
|||
2023 |
2024 |
2023 |
2024 |
|
Sales |
5,062 |
5,044 |
18,169 |
18,021 |
Cost of sales |
(3,263) |
(3,081) |
(10,721) |
(10,248) |
Gross margin |
1,798 |
1,963 |
7,448 |
7,773 |
Selling expenses |
(1,220) |
(1,188) |
(4,524) |
(4,486) |
General and administrative expenses |
(143) |
(137) |
(608) |
(582) |
Research and development expenses |
(449) |
(472) |
(1,890) |
(1,747) |
Impairment of goodwill |
(8) |
(8) |
||
Other business income |
50 |
36 |
112 |
590 |
Other business expenses |
(6) |
(4) |
(645) |
(1,019) |
Income from operations |
24 |
199 |
(115) |
529 |
Financial income |
17 |
32 |
63 |
105 |
Financial expenses |
(109) |
(107) |
(376) |
(387) |
Investments in associates, net of income taxes |
(26) |
(9) |
(98) |
(124) |
Income before taxes |
(94) |
115 |
(526) |
123 |
Income tax (expense) benefit |
132 |
(449) |
73 |
(963) |
Income from continuing operations |
38 |
(333) |
(454) |
(840) |
Discontinued operations, net of income taxes |
- |
- |
(10) |
142 |
Net income |
38 |
(333) |
(463) |
(698) |
Attribution of net income |
||||
Net income attributable to shareholders¹ |
39 |
(334) |
(466) |
(702) |
Net income attributable to non-controlling interests |
(1) |
1 |
2 |
3 |
Q4 |
January to December |
|||
2023 |
2024 |
2023 |
2024 |
|
Weighted average number of common shares outstanding (after
deduction of treasury shares) during the period (in thousands)¹:
|
||||
Basic |
941,684 |
929,378 |
948,301 |
933,371 |
Diluted |
958,161 |
929,378 |
948,301 |
933,371 |
Basic earnings per common share attributable to shareholders of
Koninklijke Philips N.V (in EUR)¹
|
||||
Income from continuing operations |
0.04 |
(0.36) |
(0.48) |
(0.90) |
Income from discontinued operations |
- |
- |
(0.01) |
0.15 |
Net income |
0.04 |
(0.36) |
(0.49) |
(0.75) |
Diluted earnings per common share attributable to shareholders of
Koninklijke Philips N.V. (in EUR)¹
|
||||
Income from continuing operations |
0.04 |
(0.36) |
(0.48) |
(0.90) |
Income from discontinued operations |
- |
- |
(0.01) |
0.15 |
Net income |
0.04 |
(0.36) |
(0.49) |
(0.75) |
Quarterly Report 2024 - Q4 |
17 |
January to December |
||
2023 |
2024 |
|
Net income for the period |
(463) |
(698) |
Pensions and other post-employment plans: |
||
Remeasurement, before tax |
(26) |
(18) |
Income tax effect on remeasurements |
3 |
12 |
Financial assets fair value through OCI: |
||
Net current-period change, before tax |
(20) |
(21) |
Income tax effect on net current-period change |
3 |
9 |
Total of items that will not be reclassified to Income statement |
(40) |
(17) |
Currency translation differences: |
||
Net current-period change, before tax |
(579) |
768 |
Income tax effect on net current-period change |
- |
(8) |
Reclassification adjustment for (gain) loss realized |
(26) |
(7) |
Cash flow hedges: |
||
Net current-period change, before tax |
29 |
21 |
Income tax effect on net current-period change |
(2) |
3 |
Reclassification adjustment for (gain) loss realized |
(19) |
(29) |
Total of items that are or may be reclassified to Income Statement |
(597) |
748 |
Other comprehensive income for the period |
(637) |
731 |
Total comprehensive income for the period |
(1,100) |
33 |
Total comprehensive income attributable to: |
||
Shareholders of Koninklijke Philips N.V. |
(1,101) |
27 |
Non-controlling interests |
1 |
6 |
Quarterly Report 2024 - Q4 |
18 |
December 31, 2023 |
December 31, 2024 |
|
Non-current assets: |
||
Property, plant and equipment |
2,483 |
2,452 |
Goodwill |
9,876 |
10,383 |
Intangible assets excluding goodwill |
3,190 |
2,982 |
Non-current receivables |
193 |
208 |
Investments in associates |
381 |
257 |
Other non-current financial assets |
619 |
631 |
Non-current derivative financial assets |
3 |
8 |
Deferred tax assets |
2,627 |
1,916 |
Other non-current assets |
93 |
118 |
Total non-current assets |
19,466 |
18,955 |
Current assets: |
||
Inventories |
3,491 |
3,198 |
Other current financial assets |
3 |
2 |
Other current assets |
500 |
586 |
Current derivative financial assets |
45 |
69 |
Income tax receivable |
220 |
94 |
Current receivables |
3,733 |
3,672 |
Assets classified as held for sale |
79 |
- |
Cash and cash equivalents |
1,869 |
2,401 |
Total current assets |
9,940 |
10,022 |
Total assets |
29,406 |
28,976 |
Equity: |
||
Shareholders’ equity |
12,028 |
12,006 |
Common shares |
183 |
188 |
Capital in excess of par value |
5,827 |
6,654 |
Reserves |
879 |
1,925 |
Other |
5,139 |
3,239 |
Non-controlling interests |
33 |
37 |
Group equity |
12,061 |
12,043 |
Non-current liabilities: |
||
Long-term debt |
7,035 |
7,113 |
Non-current derivative financial liabilities |
3 |
4 |
Long-term provisions |
1,035 |
996 |
Deferred tax liabilities |
71 |
81 |
Non-current contract liabilities |
469 |
431 |
Non-current tax liabilities |
390 |
119 |
Other non-current liabilities |
54 |
45 |
Total non-current liabilities |
9,058 |
8,787 |
Current liabilities: |
||
Short-term debt |
654 |
526 |
Current derivative financial liabilities |
40 |
59 |
Income tax payable |
83 |
71 |
Accounts payable |
1,917 |
1,830 |
Accrued liabilities |
1,887 |
1,630 |
Current contract liabilities |
1,809 |
1,699 |
Short-term provisions |
1,463 |
1,977 |
Dividend payable |
11 |
|
Liabilities directly associated with assets held for sale |
9 |
- |
Other current liabilities |
414 |
354 |
Total current liabilities |
8,287 |
8,146 |
Total liabilities |
17,345 |
16,933 |
Total liabilities and group equity |
29,406 |
28,976 |
Quarterly Report 2024 - Q4 |
19 |
January to December |
||
2023 |
2024 |
|
Cash flows from operating activities: |
||
Net income (loss) |
(463) |
(698) |
Results of discontinued operations - net of income tax |
10 |
(142) |
Adjustments to reconcile net income to net cash provided by (used for) operating activities: |
||
Depreciation, amortization and impairment of assets |
1,261 |
1,390 |
Impairment of goodwill |
8 |
- |
Share-based compensation |
88 |
96 |
Net loss (gain) on sale of assets |
(71) |
(19) |
Interest income |
(46) |
(81) |
Interest expense on debt, borrowings and other liabilities |
255 |
270 |
Investments in associates, net of income taxes |
107 |
126 |
Income tax expense (benefit) |
(71) |
964 |
Decrease (increase) in working capital: |
913 |
(355) |
Decrease (increase) in receivables and other current assets |
298 |
(1) |
Decrease (increase) in inventories |
257 |
230 |
Increase (decrease) in accounts payable, accrued and other current liabilities |
358 |
(583) |
Decrease (increase) in non-current receivables and other assets |
(33) |
(5) |
Increase (decrease) in other liabilities |
(38) |
(51) |
Increase (decrease) in provisions |
422 |
316 |
Other items |
129 |
101 |
Interest received |
53 |
83 |
Interest paid |
(250) |
(261) |
Dividends received from investments in associates |
13 |
8 |
Income taxes paid |
(152) |
(173) |
Net cash provided by (used for) operating activities |
2,136 |
1,569 |
Cash flows from investing activities: |
||
Net capital expenditures |
(554) |
(663) |
Purchase of intangible assets |
(96) |
(118) |
Expenditures on development assets |
(203) |
(241) |
Capital expenditures on property, plant and equipment |
(345) |
(317) |
Proceeds from sales of property, plant and equipment |
90 |
13 |
Net proceeds from (cash used for) derivatives and current financial assets |
(46) |
38 |
Purchase of other non-current financial assets |
(92) |
(123) |
Proceeds from other non-current financial assets |
48 |
57 |
Purchase of businesses, net of cash acquired |
(73) |
(8) |
Net proceeds from sale of interests in businesses, net of cash disposed of |
80 |
126 |
Net cash provided by (used for) investing activities |
(636) |
(573) |
Cash flows from financing activities: |
||
Proceeds from issuance of (payments on) short-term debt |
29 |
(30) |
Principal payments on short-term portion of long-term debt |
(754) |
(763) |
Proceeds from issuance of long-term debt |
544 |
710 |
Purchase of treasury shares |
(662) |
(411) |
Dividends paid to shareholders of Koninklijke Philips N.V. |
(2) |
(1) |
Dividends paid to shareholders of non-controlling interests |
(3) |
(2) |
Net cash provided by (used for) financing activities |
(848) |
(496) |
Net cash provided by (used for) continuing operations |
652 |
500 |
Net cash provided by (used for) discontinued operations |
123 |
(13) |
Net cash provided by (used for) continuing and discontinued operations |
776 |
487 |
Effect of change in exchange rates on cash and cash equivalents |
(79) |
45 |
Cash and cash equivalents at the beginning of the period |
1,172 |
1,869 |
Cash and cash equivalents at the end of the period |
1,869 |
2,401 |
Quarterly Report 2024 - Q4 |
20 |
Common
shares
|
Capital in
excess of
par value
|
Fair value
through
OCI
|
Cash flow
hedges
|
Currency
translation
differences
|
Retained
earnings
|
Treasury
shares at
cost
|
Total
shareholders’
equity
|
Non-
controlling
interests
|
Group
equity
|
||||
reserves |
other |
||||||||||||
Balance as of December 31, 2022 |
178 |
5,025 |
(376) |
(2) |
1,866 |
6,832 |
(275) |
13,249 |
34 |
13,283 |
|||
Total comprehensive income (loss) |
- |
- |
(17) |
8 |
(604) |
(488) |
- |
(1,101) |
1 |
(1,100) |
|||
Dividend distributed |
8 |
741 |
- |
- |
- |
(816) |
- |
(68) |
(3) |
(70) |
|||
Transfer of reserve for equity
investments at FVTOCI to retained
earnings
|
- |
- |
4 |
- |
- |
(4) |
- |
- |
- |
- |
|||
Re-issuance of treasury shares |
- |
(29) |
- |
- |
- |
(24) |
54 |
- |
- |
- |
|||
Forward contracts |
- |
- |
- |
- |
- |
465 |
(608) |
(143) |
- |
(143) |
|||
Cancellation of treasury shares |
(3) |
- |
- |
- |
- |
(563) |
566 |
- |
- |
- |
|||
Share-based compensation plans |
- |
88 |
- |
- |
- |
- |
- |
88 |
- |
88 |
|||
Income tax share-based compensation
plans
|
- |
2 |
- |
- |
- |
- |
- |
2 |
- |
2 |
|||
Balance as of December 31, 2023 |
183 |
5,827 |
(390) |
6 |
1,263 |
5,402 |
(262) |
12,028 |
33 |
12,061 |
|||
Total comprehensive income (loss) |
- |
- |
(11) |
(5) |
751 |
(707) |
- |
27 |
6 |
33 |
|||
Dividend distributed |
6 |
762 |
- |
- |
- |
(799) |
- |
(31) |
(2) |
(32) |
|||
Transfer of reserve for equity
investments at FVTOCI to retained
earnings
|
- |
- |
311 |
- |
- |
(313) |
- |
(2) |
- |
(2) |
|||
Purchase of treasury shares |
- |
- |
- |
- |
- |
- |
(60) |
(60) |
- |
(60) |
|||
Re-issuance of treasury shares |
- |
(36) |
- |
- |
- |
(18) |
54 |
- |
- |
- |
|||
Forward contracts |
- |
- |
- |
- |
- |
251 |
(310) |
(59) |
- |
(59) |
|||
Cancellation of treasury shares |
(1) |
- |
- |
- |
- |
(166) |
167 |
- |
- |
- |
|||
Share-based compensation plans |
- |
96 |
- |
- |
- |
- |
- |
96 |
- |
96 |
|||
Income tax share-based compensation
plans
|
- |
5 |
- |
- |
- |
- |
- |
5 |
- |
5 |
|||
Balance as of December 31, 2024 |
188 |
6,654 |
(90) |
1 |
2,014 |
3,650 |
(411) |
12,006 |
37 |
12,043 |
Quarterly Report 2024 - Q4 |
21 |
Q4 2024 |
January to December |
|||||||
nominal
growth
|
consolidation
changes
|
currency
effects
|
comparable
growth
|
nominal
growth
|
consolidation
changes
|
currency
effects
|
comparable
growth
|
|
2024 versus 2023 |
||||||||
Diagnosis & Treatment |
(2.3%) |
0.4% |
1.3% |
(0.6%) |
(0.4%) |
0.0% |
1.7% |
1.3% |
Connected Care |
5.4% |
0.2% |
1.2% |
6.8% |
(0.1%) |
0.8% |
1.3% |
2.0% |
Personal Health |
(3.9%) |
0.0% |
2.1% |
(1.9%) |
(3.2%) |
0.0% |
2.5% |
(0.7%) |
Philips Group |
(0.3%) |
0.3% |
1.4% |
1.4% |
(0.8%) |
0.3% |
1.7% |
1.2% |
Q4 |
January to December |
|||
2023 |
2024 |
2023 |
2024 |
|
Net income |
38 |
(333) |
(463) |
(698) |
Discontinued operations, net of income taxes |
- |
- |
10 |
(142) |
Income from continuing operations |
38 |
(333) |
(454) |
(840) |
Income from continuing operations attributable to non-controlling interests |
1 |
(1) |
(2) |
(3) |
Income from continuing operations attributable to shareholders¹ |
39 |
(334) |
(456) |
(843) |
Adjustments for: |
||||
Amortization and impairment of acquired intangible assets |
74 |
193 |
290 |
392 |
Impairment of goodwill |
8 |
8 |
||
Restructuring and acquisition-related charges |
49 |
118 |
381 |
326 |
Other items: |
498 |
168 |
1,358 |
830 |
Respironics litigation provision |
575 |
984 |
||
Respironics insurance income |
(538) |
|||
Respironics field-action running costs |
52 |
26 |
224 |
133 |
Respironics consent decree charges |
363 |
48 |
363 |
113 |
Investment re-measurement loss |
23 |
|||
Provision for a legal matter |
31 |
31 |
||
Gain on divestment of business |
(35) |
(35) |
||
Quality actions |
100 |
92 |
175 |
123 |
Remaining items |
(12) |
1 |
2 |
16 |
Net finance expenses |
4 |
7 |
18 |
23 |
Tax impact on adjusting items² |
(293) |
(123) |
(450) |
(370) |
Tax effect of derecognition of US deferred tax asset |
- |
445 |
941 |
|
Adjusted income from continuing operations attributable to shareholders¹ |
381 |
474 |
1,148 |
1,300 |
Earnings per common share: |
||||
Income from continuing operations attributable to shareholders³ per common share (in
EUR) - diluted
|
0.04 |
(0.36) |
(0.48) |
(0.90) |
Adjusted income from continuing operations attributable to shareholders³ per common
share (in EUR) - diluted
|
0.40 |
0.51 |
1.21 |
1.39 |
Quarterly Report 2024 - Q4 |
22 |
Philips Group |
Diagnosis &
Treatment
|
Connected Care |
Personal Health |
Other |
|
Q4 2024 |
|||||
Net income |
(333) |
||||
Discontinued operations, net of income taxes |
- |
||||
Income tax expense (benefit) |
449 |
||||
Investments in associates, net of income taxes |
9 |
||||
Financial expenses |
107 |
||||
Financial income |
(32) |
||||
Income from operations |
199 |
3 |
58 |
176 |
(38) |
Amortization and impairment of acquired intangible assets |
193 |
156 |
30 |
4 |
4 |
EBITA |
393 |
159 |
88 |
180 |
(34) |
Restructuring and acquisition-related charges |
118 |
97 |
(1) |
5 |
17 |
Other items: |
168 |
39 |
127 |
- |
2 |
Respironics field-action running costs |
26 |
26 |
|||
Respironics consent decree charges |
48 |
48 |
|||
Quality actions |
92 |
39 |
53 |
||
Remaining items |
1 |
(1) |
— |
2 |
|
Adjusted EBITA |
679 |
295 |
214 |
185 |
(15) |
Depreciation, amortization and impairment of fixed assets and other
intangible assets
|
268 |
90 |
70 |
28 |
81 |
Adding back impairment of fixed assets included in Restructuring and
acquisition-related charges and Other items
|
(43) |
(36) |
(8) |
(2) |
3 |
Adjusted EBITDA |
905 |
349 |
276 |
211 |
69 |
January to December 2024 |
|||||
Net income |
(698) |
||||
Discontinued operations, net of income taxes |
(142) |
||||
Income tax expense (benefit) |
963 |
||||
Investments in associates, net of income taxes |
124 |
||||
Financial expenses |
387 |
||||
Financial income |
(105) |
||||
Income from operations |
529 |
592 |
(466) |
544 |
(142) |
Amortization and impairment of acquired intangible assets |
392 |
225 |
141 |
15 |
12 |
EBITA |
921 |
817 |
(324) |
559 |
(130) |
Restructuring and acquisition-related charges |
326 |
157 |
53 |
25 |
92 |
Other items: |
830 |
45 |
765 |
- |
20 |
Respironics litigation provision |
984 |
984 |
|||
Respironics insurance income |
(538) |
(538) |
|||
Respironics field-action running costs |
133 |
133 |
- |
||
Respironics consent decree charges |
113 |
113 |
|||
Quality actions |
123 |
45 |
78 |
||
Remaining items |
16 |
(4) |
— |
20 |
|
Adjusted EBITA |
2,077 |
1,018 |
494 |
584 |
(18) |
Depreciation, amortization and impairment of fixed assets and other
intangible assets
|
998 |
240 |
262 |
102 |
394 |
Adding back impairment of fixed assets included in Restructuring and
acquisition-related charges and Other items
|
(93) |
(39) |
(8) |
(7) |
(39) |
Adjusted EBITDA |
2,982 |
1,219 |
747 |
679 |
337 |
Quarterly Report 2024 - Q4 |
23 |
Philips Group |
Diagnosis &
Treatment
|
Connected Care |
Personal Health |
Other |
|
Q4 2023 |
|||||
Net income |
38 |
||||
Discontinued operations, net of income taxes |
- |
||||
Income tax expense (benefit) |
(132) |
||||
Investments in associates, net of income taxes |
26 |
||||
Financial expenses |
109 |
||||
Financial income |
(17) |
||||
Income from operations |
24 |
134 |
(332) |
208 |
13 |
Amortization and impairment of acquired intangible assets |
74 |
24 |
45 |
4 |
2 |
Impairment of goodwill |
8 |
8 |
- |
||
EBITA |
106 |
166 |
(287) |
211 |
15 |
Restructuring and acquisition-related charges |
49 |
15 |
37 |
2 |
(4) |
Other items: |
498 |
81 |
453 |
(36) |
|
Respironics consent decree charges |
363 |
363 |
|||
Respironics field-action running costs |
52 |
52 |
|||
Quality actions |
100 |
81 |
19 |
||
Provision for a legal matter |
31 |
31 |
|||
Gain on divestment of business |
(35) |
(35) |
|||
Remaining items |
(12) |
- |
(11) |
(1) |
|
Adjusted EBITA |
653 |
262 |
203 |
213 |
(25) |
Depreciation, amortization and impairment of fixed assets and other
intangible assets
|
253 |
50 |
82 |
30 |
92 |
Adding back impairment of fixed assets included in Restructuring and
acquisition-related charges and Other items
|
(11) |
- |
(10) |
(1) |
|
Adjusted EBITDA |
896 |
311 |
275 |
243 |
67 |
January to December 2023 |
|||||
Net income |
(463) |
||||
Discontinued operations, net of income taxes |
10 |
||||
Income tax expense (benefit) |
(73) |
||||
Investments in associates, net of income taxes |
98 |
||||
Financial expenses |
376 |
||||
Financial income |
(63) |
||||
Income from operations |
(115) |
721 |
(1,199) |
552 |
(190) |
Amortization and impairment of acquired intangible assets |
290 |
89 |
178 |
14 |
9 |
Impairment of goodwill |
8 |
8 |
- |
- |
- |
EBITA |
183 |
818 |
(1,020) |
567 |
(181) |
Restructuring and acquisition-related charges |
381 |
118 |
115 |
9 |
140 |
Other items: |
1,358 |
92 |
1,275 |
22 |
(32) |
Respironics litigation provision |
575 |
575 |
|||
Respironics consent decree charges |
363 |
363 |
|||
Respironics field-action running costs |
224 |
224 |
|||
Quality actions |
175 |
81 |
94 |
||
Provision for a legal matter |
31 |
31 |
|||
Investment re-measurement loss |
23 |
23 |
|||
Gain on divestment of business |
(35) |
(35) |
|||
Remaining items |
2 |
11 |
(12) |
(1) |
3 |
Adjusted EBITA |
1,921 |
1,028 |
369 |
597 |
(73) |
Depreciation, amortization and impairment of fixed assets and other
intangible assets
|
971 |
217 |
267 |
101 |
385 |
Adding back impairment of fixed assets included in Restructuring and
acquisition-related charges and Other items
|
(47) |
(4) |
(14) |
- |
(30) |
Adjusted EBITDA |
2,845 |
1,241 |
623 |
698 |
283 |
Q4 |
January to December |
|||
2023 |
2024 |
2023 |
2024 |
|
Net cash flows from operating activities |
1,310 |
1,459 |
2,136 |
1,569 |
Net capital expenditures |
(182) |
(174) |
(554) |
(663) |
Purchase of intangible assets |
(20) |
(25) |
(96) |
(118) |
Expenditures on development assets |
(50) |
(64) |
(203) |
(241) |
Capital expenditures on property, plant and equipment |
(105) |
(83) |
(345) |
(317) |
Proceeds from sales of property, plant and equipment |
(7) |
(2) |
90 |
13 |
Free cash flow |
1,128 |
1,285 |
1,582 |
906 |
Quarterly Report 2024 - Q4 |
24 |
2023 |
2024 |
|||||||
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
Q4 |
|
Sales |
4,167 |
4,470 |
4,471 |
5,062 |
4,138 |
4,462 |
4,377 |
5,044 |
Nominal sales growth |
6% |
7% |
4% |
(7%) |
(1%) |
0% |
(2%) |
0% |
Comparable sales growth¹ |
6% |
9% |
11% |
(1%) |
2% |
2% |
0% |
1% |
Comparable order intake² ³ |
(5%) |
(8%) |
(7%) |
(4%) |
(4%) |
9% |
(2%) |
2% |
Gross margin |
1,755 |
1,961 |
1,933 |
1,798 |
1,815 |
1,989 |
2,006 |
1,963 |
as a % of sales |
42% |
44% |
43% |
36% |
44% |
45% |
46% |
39% |
Selling expenses |
(1,079) |
(1,112) |
(1,114) |
(1,220) |
(1,096) |
(1,127) |
(1,075) |
(1,188) |
as a % of sales |
(26%) |
(25%) |
(25%) |
(24%) |
(26%) |
(25%) |
(25%) |
(24%) |
G&A expenses |
(158) |
(157) |
(150) |
(143) |
(136) |
(158) |
(151) |
(137) |
as a % of sales |
(4%) |
(4%) |
(3%) |
(3%) |
(3%) |
(4%) |
(3%) |
(3%) |
R&D expenses |
(528) |
(468) |
(445) |
(449) |
(419) |
(424) |
(433) |
(472) |
as a % of sales |
(13%) |
(10%) |
(10%) |
(9%) |
(10%) |
(9%) |
(10%) |
(9%) |
Income from operations |
(583) |
221 |
224 |
24 |
(824) |
816 |
337 |
199 |
as a % of sales |
(14%) |
5% |
5% |
0% |
(20%) |
18% |
8% |
4% |
Net income |
(665) |
74 |
90 |
38 |
(998) |
452 |
181 |
(333) |
Income from continuing operations attributable to
shareholders⁴ per common share (in EUR) - diluted
|
(0.70) |
0.07 |
0.10 |
0.04 |
(1.07) |
0.33 |
0.19 |
(0.36) |
Adjusted income from continuing operations
attributable to shareholders⁴ per common share (in
EUR) - diluted¹
|
0.20 |
0.27 |
0.32 |
0.40 |
0.25 |
0.30 |
0.32 |
0.51 |
EBITA¹ |
(510) |
292 |
294 |
106 |
(751) |
876 |
404 |
393 |
as a % of sales |
(12.2%) |
6.5% |
6.6% |
2.1% |
(18.1%) |
19.6% |
9.2% |
7.8% |
Adjusted EBITA¹ |
359 |
453 |
456 |
653 |
388 |
495 |
516 |
679 |
as a % of sales |
8.6% |
10.1% |
10.2% |
12.9% |
9.4% |
11.1% |
11.8% |
13.5% |
Adjusted EBITDA¹ |
575 |
681 |
692 |
896 |
609 |
733 |
735 |
905 |
as a % of sales |
13.8% |
15.2% |
15.5% |
17.7% |
14.7% |
16.4% |
16.8% |
17.9% |
At the end of period: |
||||||||
Number of common shares outstanding (after
deduction of treasury shares) in thousands
|
881,539 |
920,085 |
915,987 |
906,403 |
904,257 |
934,117 |
931,986 |
925,009 |
Shareholders’ equity per common share in EUR |
13.99 |
13.18 |
13.84 |
13.27 |
12.56 |
12.72 |
12.27 |
12.98 |
Net debt : group equity ratio¹ |
36:64 |
37:63 |
36:64 |
33:67 |
36:64 |
35:65 |
36:64 |
30:70 |
Total employees |
73,712 |
71,519 |
70,741 |
69,656 |
69,062 |
68,701 |
69,282 |
67,823 |
Quarterly Report 2024 - Q4 |
25 |
2023 |
2024 |
|||||||
January-
March
|
January-
June
|
January-
September
|
January-
December
|
January-
March
|
January-
June
|
January-
September
|
January-
December
|
|
Sales |
4,167 |
8,636 |
13,107 |
18,169 |
4,138 |
8,600 |
12,977 |
18,021 |
Nominal sales growth |
6% |
7% |
6% |
2% |
(1%) |
0% |
(1%) |
(1%) |
Comparable sales growth¹ |
6% |
8% |
9% |
6% |
2% |
2% |
1% |
1% |
Comparable order intake² ³ |
(5%) |
(7%) |
(7%) |
(6%) |
(4%) |
3% |
1% |
1% |
Gross margin |
1,755 |
3,717 |
5,650 |
7,448 |
1,815 |
3,804 |
5,810 |
7,773 |
as a % of sales |
42% |
43% |
43% |
41% |
44% |
44% |
45% |
43% |
Selling expenses |
(1,079) |
(2,191) |
(3,304) |
(4,524) |
(1,096) |
(2,223) |
(3,298) |
(4,486) |
as a % of sales |
(26%) |
(25%) |
(25%) |
(25%) |
(26%) |
(26%) |
(25%) |
(25%) |
G&A expenses |
(158) |
(315) |
(465) |
(608) |
(136) |
(294) |
(445) |
(582) |
as a % of sales |
(4%) |
(4%) |
(4%) |
(3%) |
(3%) |
(3%) |
(3%) |
(3%) |
R&D expenses |
(528) |
(996) |
(1,441) |
(1,890) |
(419) |
(843) |
(1,275) |
(1,747) |
as a % of sales |
(13%) |
(12%) |
(11%) |
(10%) |
(10%) |
(10%) |
(10%) |
(10%) |
Income from operations |
(583) |
(362) |
(139) |
(115) |
(824) |
(8) |
329 |
529 |
as a % of sales |
(14%) |
(4%) |
(1%) |
(1%) |
(20%) |
0% |
3% |
3% |
Net income |
(665) |
(591) |
(501) |
(463) |
(998) |
(546) |
(365) |
(698) |
Income from continuing operations attributable to
shareholders⁴ per common share (in EUR) - diluted
|
(0.70) |
(0.62) |
(0.52) |
(0.48) |
(1.07) |
(0.74) |
(0.54) |
(0.90) |
Adjusted income from continuing operations
attributable to shareholders⁴ per common share (in
EUR) - diluted¹
|
0.20 |
0.48 |
0.81 |
1.21 |
0.25 |
0.56 |
0.88 |
1.39 |
EBITA¹ |
(510) |
(217) |
77 |
183 |
(751) |
125 |
528 |
921 |
as a % of sales |
(12.2%) |
(2.5%) |
0.6% |
1.0% |
(18.1%) |
1.5% |
4.1% |
5.1% |
Adjusted EBITA¹ |
359 |
812 |
1,268 |
1,921 |
388 |
882 |
1,399 |
2,077 |
as a % of sales |
8.6% |
9.4% |
9.7% |
10.6% |
9.4% |
10.3% |
10.8% |
11.5% |
Adjusted EBITDA¹ |
575 |
1,256 |
1,949 |
2,845 |
609 |
1,342 |
2,077 |
2,982 |
as a % of sales |
13.8% |
14.5% |
14.9% |
15.7% |
14.7% |
15.6% |
16.0% |
16.5% |