Vivendi: Strong Growth of the Group’s Operating Activities and EBITA in 2022
Vivendi reported a 10.1% increase in revenues for 2022, totaling €9.6 billion, attributed to strong performances from Havas, Canal+ Group, and Gameloft. EBITA surged 35.6% to €868 million, aided by contributions from Universal Music Group and Lagardère. Despite this growth, adjusted net income excluding Telecom Italia rose 19.4% to €677 million, while the company faced a loss of €1.0 billion attributable to Vivendi SE shareowners, primarily due to the deconsolidation of Telecom Italia. Vivendi aims to strengthen its position through international expansion and strategic acquisitions.
- Revenue growth of 10.1% to €9.6 billion.
- EBITA grew 35.6% to €868 million.
- Adjusted net income excluding Telecom Italia rose 19.4% to €677 million.
- Solid performance from Gameloft, contributing to overall revenue increase.
- Continued strategic acquisitions by Havas enhancing growth prospects.
- Loss of €1.0 billion attributable to Vivendi SE shareowners.
- Deconsolidation of Telecom Italia impacted earnings significantly.
- Goodwill impairment loss of €300 million related to Editis.
-
Revenues increased by
10.1% to€9.6 billion , driven by the activities of Havas and Canal+ Group, as well as a historically high contribution fromGameloft -
EBITA grew
35.6% to€868 million thanks to the solid operating performance of the businesses (+10.0% on their own) and the contributions of Universal Music Group (UMG) and Lagardère -
Adjusted net income excluding Telecom Italia increased by
19.4% to€677 million -
Earnings attributable to
Vivendi SE shareowners amounted to a loss of€1.0 billion , mainly due to the deconsolidation of Telecom Italia, after having recorded a record profit in 2021 related to the deconsolidation of UMG -
Editis /Lagardère: continuing constructive dialogue with theEuropean Commission and discussions with potential buyers ofEditis with the aim of submitting a remedy proposal around mid-March
We have made good progress in implementing our strategic roadmap, which focuses on transformation, internationalization and greater integration of our businesses. The record result posted by
The harmonious and intelligent integration of our businesses has been greatly facilitated by a management team, renewed in 2022, that is dynamic and united around the fundamental driving force behind our group: creation.
I also would like to recognize the progress made in environment, social and societal issues.
In addition, the group's financial situation is robust, with net debt under control, good cash flow generation and significant available credit lines.
Havas was particularly strong in 2022, with impressive and recurring growth rates from one quarter to the next. Canal+ Group improved its profitability and exceeded
I would also like to commend the dynamism of
We are engaged in a constructive dialogue with the
2022 (in millions of euros) |
|
% change year-on-year |
% change year-on-year at constant currency and perimeter1 |
Revenues |
|
+ |
+ |
EBITA of the Business units2 |
|
+ |
+ |
EBITA2 |
|
+ |
+ |
Adjusted net income excluding Telecom Italia2,3 |
|
+ |
|
- Comments on earnings
This press release contains audited consolidated financial results for the fiscal year ended
As of
Revenues
In 2022, Vivendi’s revenues were
Revenues also benefited from the recovery of the ticketing and live activities (+
EBITA
EBITA was
Excluding Vivendi’s share of UMG and Lagardère’s net earnings, EBITA increased by
At constant currency and perimeter1, EBITA increased by
Adjusted net income
Adjusted net income was a profit of
The unfavorable change in Vivendi’s share of Telecom Italia’s net earnings (-
As a reminder, in 2021, adjusted net income included an extraordinary dividend received from MediaForEurope for
Earnings attributable to
Earnings attributable to
-
the fair value adjustment of the Telecom Italia shares leading to a loss on deconsolidation
of -€1,347 million (-€728 million in 2021). As ofDecember 31, 2022 , asVivendi no longer has a significant influence on this company following the resignation of its two representatives from the Telecom Italia Board of Directors, it no longer accounts for its interest in Telecom Italia under the equity method.
Therefore, in accordance with IAS 28,Vivendi recorded the difference between the carrying value of its interest in Telecom Italia as ofDecember 31, 2022 (€0.58 64 per share) and the fair value calculated on the basis of the share price at that date (€0.21 63 per share); -
Vivendi’s share of the net earnings of Telecom Italia of -
€393 million (-€13 million in 2021). This amount is calculated based on the financial information publicly disclosed by Telecom Italia, corresponding to the fourth quarter of 2021 and the first nine months of 2022 due to a three-month reporting lag; -
the increase in EBITA of
€229 million ; -
the capital gain of
€515 million realized onJune 30, 2022 , following the contribution of Vivendi’s interest inBanijay Group Holding to FL Entertainment realized, prior to the public listing of the latter onJuly 1, 2022 ; -
Earnings from discontinued operations. As of
December 31, 2022 , in accordance with IFRS 5, given the plan to sellEditis , Editis’s contribution to the group’s activities was reported in “Earnings from discontinued operations”. -
In addition,
Vivendi has tested the value of goodwill allocated toEditis . In accordance with IFRS 5, Editis’s recoverable amount was calculated at the lower of its carrying value and fair value, less costs to divest. In practice, the value was based on the sale ofEditis to a potential buyer having considered offers received byVivendi . On this basis,Vivendi concluded that, as ofDecember 31, 2022 , Editis’s recoverable amount was less than its carrying amount, which led to a goodwill impairment loss of€300 million .
Excluding this impairment, the contribution ofEditis (before non-controlling interests) was a profit of€2 million , compared to€30 million in 2021.
In 2021, IFRS 5 was similarly applied to UMG. In 2021, Earnings attributable to
- Liquidity
As of
In addition,
- Lagardère
At the end of the friendly public tender offer for the shares of Lagardère filed on
The transaction with Lagardère, if authorized by the
- Returns to shareholders
Since
-
Shareholders’ meeting on
April 24, 2023
At the General Shareholders’ Meeting to be held on
-
One resolution will propose the renewal of the authorization given to the Management Board by the General Shareholder’s Meeting of
April 25, 2022 , to repurchase shares at a maximum price of€16 per share, up to a limit of10% of the share capital (2023-2024 program), with the option of canceling the shares acquired up to a limit of10% of the capital. -
The other will concern the renewal of the authorizations granted to the Management to purchase shares of the company pursuant to a Public Share Buyback Offer (OPRA) at a maximum price of
€16 per share up to a limit of50% of Vivendi’s share capital (or40% , depending on repurchases made under the new share repurchase program that are deducted from this50% limit), and to cancel the shares acquired.
The General Shareholders’ Meeting will vote on the proposal to distribute an ordinary cash dividend of
The General Shareholders' Meeting will also be asked to renew the term of office of
In addition,
- Corporate Social Responsibility and ESG performance
As part of its Creation for the Future CSR (Corporate Social Responsibility) program,
Among the group's most notable advances in environmental matters,
In terms of social issues, in 2022,
In terms of social responsibility,
- Comments on the Businesses Key Financials
Canal+ Group
At the end of
Revenues from television operations in mainland
Revenues from international operations increased by
Studiocanal’s revenues decreased by
In 2022, Canal+ Group’s profitability improved compared to 2021. EBITA amounted to
-
the arrival on
December 1 st of Paramount+, the global streaming service from Paramount Global, within Canal+ offers. Canal+ Group is the only market player inFrance that can include Paramount+ in its commercial offers and is the exclusive distributor of Paramount+ in French-speakingSwitzerland . Paramount+ completes Canal+'s already very rich offer, which includes Netflix, Disney+ (exclusive distribution arrangement), beIN (exclusive distribution arrangement) and OCS; -
the exclusive broadcasting rights for the ARES French Fighting Championship until 2027 in all
Canal+ Group territories; -
the acquisition of the broadcasting rights in
Austria of the first-pick game of theUEFA Champions League on Wednesday evening and the first-pick game of theUEFA Europa League orUEFA Europa Conference League in each match week starting from 2024; and -
the continued collaboration with the
French Motor Sports Federation for exclusive coverage of the French Rally Championship until 2025.
On
Finally, on
Havas
Havas reported another year of sustained growth in 2022, thanks to the strong commercial performances from all three divisions (Creative, Health & You and Media) and an aggressive external growth policy that led to the acquisition of eight majority interests, the most since 2015.
In 2022, Havas’s revenues were
In 2022, all geographical regions achieved highly satisfactory organic growth. The two biggest contributors,
In 2022, EBITA after restructuring charges was
In 2022, Havas pursued its targeted acquisitions policy and acquired eight majority interests that will bolster the group’s future growth: Bastion Brands (
2022 was a dynamic year for Havas in terms of both new client wins and creative awards given to its agencies (close to 1,400) around the world (please refer to Appendix VI).
In 2022, Prisma Media’s revenues were
At the end of
Télé-Loisirs is No. 1 in the Entertainment segment with a monthly average of 20 million unique visitors (UVs); Capital is No. 1 in the Economic segment with 9.5 million UVs and Femme Actuelle is now No. 1 in the Women’s segment, taking the lead over
The Gala brand confirmed its position as the European media leader on
In 2022, Prisma Media’s EBITA was
For the fourth quarter of 2022,
This strong increase results from
Gameloft’s gross margin8 increased by nearly
In 2022, Gameloft’s EBITA was
In 2022, Vivendi Village’s revenues were
See Tickets, the ticketing company operating in a dozen countries in
New Initiatives
In 2022, New Initiatives, which brings together
In 2022,
GVA, a telecoms operator dedicated to providing very high-speed Internet access in
In 2022, in a declining market, Editis’s revenues were
In 2022, Editis’s Tourism and Comics/Manga segments outperformed an already dynamic market, achieving double-digit growth. In the latter segment,
Through its acquisition in
In addition,
In 2022, Editis’s EBITA was
For additional information, please refer to the “Financial Report and Audited Consolidated Financial Statements for the year ended
About
Since 2014,
Important Disclaimers
Cautionary Note Regarding Forward-Looking Statements. This press release contains forward-looking statements with respect to Vivendi’s financial condition, results of operations, business, strategy, plans and outlook, including the impact of certain transactions and the payment of dividends and distributions, as well as share repurchases. Although
Unsponsored ADRs.
ANALYST CONFERENCE CALL |
Speakers: |
|
Chief Executive Officer |
|
Member of the Management Board and Chief Financial Officer |
Date: |
|
Media invited on a listen-only basis. |
The conference will be held in English. |
Internet: The conference can be followed on the Internet at: www.vivendi.com (audiocast) |
Numbers to dial: |
|
An audio webcast and the slides of the presentation will be available on the company’s website www.vivendi.com. |
Biography of
After studying management in
At the Bolloré Group, he participated in the establishment of the French Direct 8 television channel, created in 2001 and officially launched in 2005, which later became C8.
In parallel,
In 2022, he was appointed Deputy Chief Executive Officer of Compagnie de l'Odet, the holding company that controls the Bolloré group.
____________________________
1 Constant perimeter notably reflects the consolidation of
2 Non-GAAP measures.
3 Excluding the share of earnings of Telecom Italia accounted for under the equity method. As of
4 As a percentage of women on the group’s executive and operational committees and Vivendi SE’s executive committee (including the Management Board).
5 Based on the percentage of employees present at the end of
6 Net revenues, a non-GAAP measure, relates to Havas’s revenues less pass-through costs chargeable to customers.
7
8 Gross margin relates to revenues after deducting cost of sales.
9 Vivendi Village’s revenues for 2021 have been restated: CanalOlympia is no longer part of
APPENDIX I |
|||||||
|
|||||||
CONSOLIDATED STATEMENT OF EARNINGS |
|||||||
(IFRS, audited) |
|||||||
|
Year ended |
|
%
|
||||
|
2022 |
|
2021 |
|
|||
REVENUES |
9,595 |
|
|
8,717 |
|
|
+ |
Cost of revenues |
(5,351 |
) |
|
(4,866 |
) |
|
|
Selling, general and administrative expenses excluding amortization of intangible assets acquired through business combinations |
(3,571 |
) |
|
(3,268 |
) |
|
|
Restructuring charges |
(44 |
) |
|
(34 |
) |
|
|
Income from equity affiliates - operational |
239 |
|
|
90 |
|
|
|
Adjusted earnings before interest and income taxes (EBITA)* |
868 |
|
|
639 |
|
|
+ |
Amortization and depreciation of intangible assets acquired through business combinations |
(107 |
) |
|
(283 |
) |
|
|
EARNINGS BEFORE INTEREST AND INCOME TAXES (EBIT) |
761 |
|
|
356 |
|
|
x 2.1 |
Income from equity affiliates - non-operational |
(393 |
) |
|
(13 |
) |
|
|
|
|
|
|
|
|
||
Interest |
(14 |
) |
|
(31 |
) |
|
|
Income from investments |
50 |
|
|
150 |
|
|
|
Other financial charges and income |
(952 |
) |
|
(824 |
) |
|
|
|
(916 |
) |
|
(705 |
) |
|
|
Earnings before provision for income taxes |
(548 |
) |
|
(362 |
) |
|
- |
Provision for income taxes |
(99 |
) |
|
(206 |
) |
|
|
Earnings from continuing operations |
(647 |
) |
|
(568 |
) |
|
- |
Earnings from discontinued operations |
(298 |
) |
|
25,443 |
|
|
|
Earnings |
(945 |
) |
|
24,875 |
|
|
na |
Non-controlling interests |
(65 |
) |
|
(183 |
) |
|
|
EARNINGS ATTRIBUTABLE TO VIVENDI SE SHAREOWNERS |
(1,010 |
) |
|
24,692 |
|
|
na |
of which earnings from continuing operations attributable to |
(712 |
) |
|
(630 |
) |
|
|
earnings from discontinued operations attributable to |
(298 |
) |
|
25,322 |
|
|
|
Earnings attributable to |
(0.98 |
) |
|
22.94 |
|
|
|
Earnings attributable to |
(0.98 |
) |
|
22.87 |
|
|
|
|
|
|
|
|
|
||
Adjusted net income* |
343 |
|
|
613 |
|
|
- |
Adjusted net income per share - basic (in euros)* |
0.33 |
|
|
0.57 |
|
|
|
Adjusted net income per share - diluted (in euros)* |
0.33 |
|
|
0.57 |
|
|
|
In millions of euros, except per share amounts.
na: not applicable.
* non-GAAP measures.
As of
- their contribution until the effective divestiture, if any, to each line of Vivendi’s Consolidated Statement of Earnings (before non-controlling interests) has been reported on the line “Earnings from discontinued operations”;
- in accordance with IFRS 5, these adjustments have been applied to all periods presented to ensure consistency of information; and
- their share of net income has been excluded from Vivendi’s adjusted net income.
The adjustments to previously published data are reported in this Financial Report and in Note 29 to the Consolidated Financial Statements for the year ended
*The non-GAAP measures of “adjusted earnings before interest and income taxes (EBITA)” and “adjusted net income” should be considered in addition to, and not as a substitute for, other GAAP measures of operating and financial performance.
For any additional information, please refer to the “Financial Report and Audited Consolidated Financial Statements for the year ended
APPENDIX I (Cont’d) |
|||||
|
|||||
CONSOLIDATED STATEMENT OF EARNINGS |
|||||
(IFRS, audited) |
|||||
Reconciliation of earnings attributable to |
|||||
|
Year ended |
||||
(in millions of euros) |
2022 |
|
2021 |
||
Earnings attributable to |
(1,010 |
) |
|
24,692 |
|
Adjustments |
|
|
|
||
Amortization and depreciation of intangible assets acquired through business combinations (a) |
107 |
|
|
283 |
|
Amortization of intangible assets related to equity affiliates - non-operational |
59 |
|
|
60 |
|
Other financial charges and income (a) |
952 |
|
|
824 |
|
Earnings from discontinued operations (a) |
298 |
|
|
(25,443 |
) |
of which Universal Music Group |
na |
|
(25,413 |
) |
|
|
298 |
|
|
(30 |
) |
Provision for income taxes on adjustments |
(57 |
) |
|
78 |
|
Impact of adjustments on non-controlling interests |
(6 |
) |
|
119 |
|
Adjusted net income |
343 |
|
|
613 |
|
na: not applicable.
- As reported in the Consolidated Statement of Earnings.
Adjusted Statement of Earnings
|
Year ended |
|
%
|
||||
(in millions of euros) |
2022 |
|
2021 |
|
|||
Revenues |
9,595 |
|
|
8,717 |
|
|
+ |
EBITA |
868 |
|
|
639 |
|
|
+ |
Income from equity affiliates - non-operational |
(334 |
) |
|
47 |
|
|
|
Interest |
(14 |
) |
|
(31 |
) |
|
|
Income from investments |
50 |
|
|
150 |
|
|
|
Adjusted earnings from continuing operations before provision for income taxes |
570 |
|
|
805 |
|
|
- |
Provision for income taxes |
(156 |
) |
|
(128 |
) |
|
|
Adjusted net income before non-controlling interests |
414 |
|
|
677 |
|
|
|
Non-controlling interests |
(71 |
) |
|
(64 |
) |
|
|
Adjusted net income |
343 |
|
|
613 |
|
|
- |
APPENDIX II |
|||||||||||
|
|||||||||||
REVENUES AND EBITA BY BUSINESS SEGMENT |
|||||||||||
(IFRS, audited) |
|||||||||||
|
Year ended |
|
|
|
|
|
|
||||
(in millions of euros) |
2022 |
|
2021 |
|
% Change |
|
% Change at constant currency |
|
% Change at constant currency and perimeter (a) |
||
Revenues |
|
|
|
|
|
|
|
|
|
||
Canal+ Group |
5,870 |
|
|
5,770 |
|
|
+ |
|
+ |
|
+ |
Havas |
2,765 |
|
|
2,341 |
|
|
+ |
|
+ |
|
+ |
|
320 |
|
|
194 |
|
|
na |
|
na |
|
- |
|
321 |
|
|
265 |
|
|
+ |
|
+ |
|
+ |
|
238 |
|
|
102 |
|
|
x 2.3 |
|
x 2.3 |
|
x 2.2 |
New Initiatives |
122 |
|
|
89 |
|
|
+ |
|
+ |
|
+ |
Generosity and solidarity (b) |
3 |
|
|
2 |
|
|
|
|
|
|
|
Elimination of intersegment transactions |
(44 |
) |
|
(46 |
) |
|
|
|
|
|
|
Total |
9,595 |
|
|
8,717 |
|
|
+ |
|
+ |
|
+ |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
EBITA |
|
|
|
|
|
|
|
|
|
||
Canal+ Group |
515 |
|
|
480 |
|
|
+ |
|
+ |
|
+ |
Havas |
286 |
|
|
239 |
|
|
+ |
|
+ |
|
+ |
|
31 |
|
|
20 |
|
|
na |
|
na |
|
- |
|
12 |
|
|
8 |
|
|
+ |
|
+ |
|
+ |
|
(6 |
) |
|
(8 |
) |
|
|
|
|
|
|
New Initiatives |
(46 |
) |
|
(30 |
) |
|
|
|
|
|
|
Generosity and solidarity (b) |
(13 |
) |
|
(12 |
) |
|
|
|
|
|
|
Corporate |
(133 |
) |
|
(110 |
) |
|
|
|
|
|
|
Subtotal: EBITA of the business segments |
646 |
|
|
587 |
|
|
+ |
|
+ |
|
+ |
|
124 |
|
|
33 |
|
|
na |
|
na |
|
+ |
|
98 |
|
|
19 |
|
|
na |
|
na |
|
na |
Total |
868 |
|
|
639 |
|
|
+ |
|
+ |
|
+ |
na: not applicable.
-
Constant perimeter notably reflects the consolidation of
Prisma Media sinceJune 1, 2021 , as well as the equity accounting of Lagardère sinceJuly 1, 2021 , and Universal Music Group sinceSeptember 23, 2021 . -
As from
January 1, 2022 , this new operating segment includes the group’s Generosity and solidarity activities. It includes CanalOlympia, previously part ofVivendi Village (2021 data has been restated), as well as the Vivendi Create Joy solidarity program, which supports initial and professional training projects within theVivendi group’s businesses, which were previously included in the corporate segment.
APPENDIX II (Cont’d) |
|||||||||||
|
|||||||||||
QUARTERLY REVENUES BY BUSINESS SEGMENT |
|||||||||||
(IFRS, audited) |
|||||||||||
|
2022 |
||||||||||
(in millions of euros) |
Three months ended
|
|
Three months ended
|
|
Three months ended
|
|
Three months ended
|
||||
Revenues |
|
|
|
|
|
|
|
||||
Canal+ Group |
1,446 |
|
|
1,427 |
|
|
1,419 |
|
|
1,578 |
|
Havas |
591 |
|
|
666 |
|
|
665 |
|
|
843 |
|
|
73 |
|
|
91 |
|
|
74 |
|
|
82 |
|
|
61 |
|
|
59 |
|
|
95 |
|
|
106 |
|
|
27 |
|
|
49 |
|
|
93 |
|
|
69 |
|
New Initiatives |
25 |
|
|
29 |
|
|
29 |
|
|
39 |
|
Generosity and solidarity (a) |
1 |
|
|
- |
|
|
1 |
|
|
1 |
|
Elimination of intersegment transactions |
(7 |
) |
|
(9 |
) |
|
(10 |
) |
|
(18 |
) |
Total |
2,217 |
|
|
2,312 |
|
|
2,366 |
|
|
2,700 |
|
|
|
|
|
|
|
|
|
||||
|
2021 |
||||||||||
(in millions of euros) |
Three months ended
|
|
Three months ended
|
|
Three months ended
|
|
Three months ended
|
||||
Revenues |
|
|
|
|
|
|
|
||||
Canal+ Group |
1,357 |
|
|
1,425 |
|
|
1,467 |
|
|
1,521 |
|
Havas |
502 |
|
|
546 |
|
|
590 |
|
|
703 |
|
|
- |
|
|
29 |
|
|
75 |
|
|
90 |
|
|
55 |
|
|
65 |
|
|
64 |
|
|
81 |
|
|
7 |
|
|
16 |
|
|
37 |
|
|
42 |
|
New Initiatives |
17 |
|
|
21 |
|
|
22 |
|
|
29 |
|
Generosity and solidarity (a) |
1 |
|
|
- |
|
|
- |
|
|
1 |
|
Elimination of intersegment transactions |
(6 |
) |
|
(12 |
) |
|
(9 |
) |
|
(19 |
) |
Total |
1,933 |
|
|
2,090 |
|
|
2,246 |
|
|
2,448 |
|
-
As from
January 1, 2022 , this new operating segment includes the group’s Generosity and solidarity activities. It includes CanalOlympia, previously part ofVivendi Village (2021 data has been restated), as well as the Vivendi Create Joy solidarity program, which supports initial and professional training projects within theVivendi group’s businesses which were previously included in the corporate segment. -
Vivendi has fully consolidatedPrisma Media sinceJune 1, 2021 .
APPENDIX III |
|||||
|
|||||
CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
|||||
(IFRS, audited) |
|||||
(in millions of euros) |
|
|
|
||
ASSETS |
|
|
|
||
|
8,819 |
|
|
9,447 |
|
Non-current content assets |
409 |
|
|
336 |
|
Other intangible assets |
791 |
|
|
777 |
|
Property, plant and equipment |
975 |
|
|
961 |
|
Rights-of-use relating to leases |
605 |
|
|
766 |
|
Investments in equity affiliates |
7,132 |
|
|
8,398 |
|
Non-current financial assets |
2,315 |
|
|
1,727 |
|
Deferred tax assets |
294 |
|
|
234 |
|
Non-current assets |
21,340 |
|
|
22,646 |
|
|
|
|
|
||
Inventories |
240 |
|
|
256 |
|
Current tax receivables |
118 |
|
|
101 |
|
Current content assets |
973 |
|
|
861 |
|
Trade accounts receivable and other |
4,886 |
|
|
5,039 |
|
Current financial assets |
646 |
|
|
1,136 |
|
Cash and cash equivalents |
1,908 |
|
|
3,328 |
|
|
8,771 |
|
|
10,721 |
|
Assets of discontinued businesses |
1,169 |
|
|
- |
|
Current assets |
9,940 |
|
|
10,721 |
|
|
|
|
|
||
TOTAL ASSETS |
31,280 |
|
|
33,367 |
|
|
|
|
|
||
EQUITY AND LIABILITIES |
|
|
|
||
Share capital |
6,097 |
|
|
6,097 |
|
Additional paid-in capital |
865 |
|
|
865 |
|
|
(1,101 |
) |
|
(971 |
) |
Retained earnings and other |
11,507 |
|
|
12,990 |
|
|
17,368 |
|
|
18,981 |
|
Non-controlling interests |
236 |
|
|
213 |
|
Total equity |
17,604 |
|
|
19,194 |
|
|
|
|
|
||
Non-current provisions |
642 |
|
|
678 |
|
Long-term borrowings and other financial liabilities |
2,953 |
|
|
3,496 |
|
Deferred tax liabilities |
463 |
|
|
395 |
|
Long-term lease liabilities |
622 |
|
|
758 |
|
Other non-current liabilities |
37 |
|
|
48 |
|
Non-current liabilities |
4,717 |
|
|
5,375 |
|
|
|
|
|
||
Current provisions |
343 |
|
|
467 |
|
Short-term borrowings and other financial liabilities |
736 |
|
|
783 |
|
Trade accounts payable and other |
7,148 |
|
|
7,363 |
|
Short-term lease liabilities |
117 |
|
|
125 |
|
Current tax payables |
51 |
|
|
60 |
|
|
8,395 |
|
|
8,798 |
|
Liabilities associated with assets of discontinued businesses |
564 |
|
|
- |
|
Current liabilities |
8,959 |
|
|
8,798 |
|
|
|
|
|
||
Total liabilities |
13,676 |
|
|
14,173 |
|
|
|
|
|
||
TOTAL EQUITY AND LIABILITIES |
31,280 |
|
|
33,367 |
|
APPENDIX IV |
|||||
VIVENDI CONSOLIDATED STATEMENT OF CASH FLOWS |
|||||
(IFRS, audited) |
|||||
|
Year ended |
||||
(in millions of euros) |
2022 |
|
2021 |
||
Operating activities |
|
|
|
||
EBIT |
761 |
|
|
356 |
|
Adjustments |
298 |
|
|
567 |
|
Content investments, net |
(198 |
) |
|
68 |
|
Gross cash provided by operating activities before income tax paid |
861 |
|
|
991 |
|
Other changes in net working capital |
61 |
|
|
70 |
|
Net cash provided by operating activities before income tax paid |
922 |
|
|
1,061 |
|
Income tax (paid)/received, net |
(175 |
) |
|
(94 |
) |
Net cash provided by operating activities of continuing operations |
747 |
|
|
967 |
|
Net cash provided by operating activities of discontinued operations |
1 |
|
|
670 |
|
Net cash provided by operating activities |
748 |
|
|
1,637 |
|
|
|
|
|
||
Investing activities |
|
|
|
||
Capital expenditures |
(385 |
) |
|
(438 |
) |
Purchases of consolidated companies, after acquired cash |
(204 |
) |
|
(253 |
) |
Investments in equity affiliates |
(856 |
) |
|
(610 |
) |
Increase in financial assets |
(168 |
) |
|
(1,257 |
) |
Investments |
(1,613 |
) |
|
(2,558 |
) |
Proceeds from sales of property, plant, equipment and intangible assets |
8 |
|
|
4 |
|
Proceeds from sales of consolidated companies, after divested cash |
2 |
|
|
- |
|
Decrease in financial assets |
799 |
|
|
76 |
|
Divestitures |
809 |
|
|
80 |
|
Dividends received from equity affiliates |
149 |
|
|
74 |
|
Dividends received from unconsolidated companies |
47 |
|
|
144 |
|
Net cash provided by/(used for) investing activities of continuing operations |
(608 |
) |
|
(2,260 |
) |
Net cash provided by/(used for) investing activities of discontinued operations |
(87 |
) |
|
(1,492 |
) |
Net cash provided by/(used for) investing activities |
(695 |
) |
|
(3,752 |
) |
|
|
|
|
||
Financing activities |
|
|
|
||
Net proceeds from issuance of common shares in connection with |
- |
|
|
18 |
|
Sales/(purchases) of |
(248 |
) |
|
(693 |
) |
Distributions to |
(261 |
) |
|
(653 |
) |
Other transactions with shareowners |
(3 |
) |
|
5,943 |
|
Dividends paid by consolidated companies to their non-controlling interests |
(56 |
) |
|
(40 |
) |
Transactions with shareowners |
(568 |
) |
|
4,575 |
|
Setting up of long-term borrowings and increase in other long-term financial liabilities |
2 |
|
|
5 |
|
Principal payment on long-term borrowings and decrease in other long-term financial liabilities |
(4 |
) |
|
(3 |
) |
Principal payment on short-term borrowings |
(741 |
) |
|
(1,375 |
) |
Other changes in short-term borrowings and other financial liabilities |
46 |
|
|
93 |
|
Interest paid, net |
(14 |
) |
|
(31 |
) |
Other cash items related to financial activities |
5 |
|
|
(29 |
) |
Transactions on borrowings and other financial liabilities |
(706 |
) |
|
(1,340 |
) |
Repayment of lease liabilities and related interest expenses |
(147 |
) |
|
(150 |
) |
Net cash provided by/(used for) financing activities of continuing operations |
(1,421 |
) |
|
3,085 |
|
Net cash provided by/(used for) financing activities of discontinued operations |
(17 |
) |
|
1,349 |
|
Net cash provided by/(used for) financing activities |
(1,438 |
) |
|
4,434 |
|
|
|
|
|
||
Foreign currency translation adjustments of continuing operations |
(2 |
) |
|
14 |
|
Foreign currency translation adjustments of discontinued operations |
- |
|
|
19 |
|
Change in cash and cash equivalents |
(1,387 |
) |
|
2,352 |
|
Reclassification of discontinued operations' cash and cash equivalents |
(33 |
) |
|
- |
|
Cash and cash equivalents |
|
|
|
||
At beginning of the period |
3,328 |
|
|
976 |
|
At end of the period |
1,908 |
|
|
3,328 |
|
Nota: In accordance with IFRS 5,
APPENDIX V
KEY CONSOLIDATED FINANCIAL DATA FOR THE LAST FIVE YEARS
(IFRS, audited)
As a reminder,
-
IFRS 5 - Non-current assets held for sale and discontinued operations: as of
December 31, 2022 , as a result of Vivendi’s plan to sellEditis and in accordance with IFRS 5,Editis has been reported in Vivendi’s Consolidated Statements as a discontinued operation. These adjustments were made to all periods as set out in the table of selected key consolidated financial data below.
As a reminder, as fromSeptember 14, 2021 , the date on which the Management Board approved the divestment of control of Universal Music Group (UMG), effective as ofSeptember 23, 2021 ,Vivendi applied IFRS 5 to the Statement of Earnings and Statement of Cash Flows for the year endedDecember 31, 2021 and the previous years, ensuring that the data below is comparable.
-
IFRS 16 – Leases: in accordance with IFRS 16, the impact of the change of accounting standard was recorded in the opening balance sheet as of
January 1, 2019 . In addition,Vivendi applied this change of accounting standard to the Statement of Financial Position, Statement of Earnings and Statement of Cash Flows for the year endedDecember 31, 2019 ; therefore, the data relative to fiscal year 2018 is not comparable.
|
Year ended |
|||||||||||||
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated data |
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
Revenues |
9,595 |
|
|
8,717 |
|
|
7,943 |
|
|
8,060 |
|
|
7,916 |
|
Adjusted earnings before interest and income taxes (EBITA) (a) |
868 |
|
|
639 |
|
|
260 |
|
|
350 |
|
|
386 |
|
Earnings before interest and income taxes (EBIT) |
761 |
|
|
356 |
|
|
212 |
|
|
293 |
|
|
361 |
|
Earnings attributable to |
(1,010 |
) |
|
24,692 |
|
|
1,440 |
|
|
1,583 |
|
|
127 |
|
Adjusted net income (a) |
343 |
|
|
613 |
|
|
277 |
|
|
749 |
|
|
482 |
|
Net Cash Position/(Financial Net Debt) (a) |
(860 |
) |
|
348 |
|
|
(4,953 |
) |
|
(4,064 |
) |
|
176 |
|
Total equity |
17,604 |
|
|
19,194 |
|
|
16,431 |
|
|
15,575 |
|
|
17,534 |
|
of which |
17,368 |
|
|
18,981 |
|
|
15,759 |
|
|
15,353 |
|
|
17,313 |
|
Cash flow from operations (CFFO) (a) |
594 |
|
|
695 |
|
|
574 |
|
|
177 |
|
|
288 |
|
Cash flow from operations after interest and income tax paid (CFAIT) (a) |
410 |
|
|
540 |
|
|
674 |
|
|
14 |
|
|
208 |
|
Financial investments |
(1,228 |
) |
|
(2,120 |
) |
|
(1,617 |
) |
|
(2,231 |
) |
|
(670 |
) |
Financial divestments |
801 |
|
|
76 |
|
|
323 |
|
|
1,062 |
|
|
2,283 |
|
Dividends paid by |
261 |
|
|
653 |
|
|
690 |
|
|
636 |
|
|
568 |
|
Special distribution of |
|
|
25,284 |
|
|
|
|
|
|
|
||||
Purchases of |
326 |
|
|
693 |
|
|
2,157 |
|
|
2,673 |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
Per share data |
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average number of shares outstanding |
1,031.7 |
|
|
1,076.3 |
|
|
1,140.7 |
|
|
1,233.5 |
|
|
1,263.5 |
|
Earnings attributable to |
(0.98 |
) |
|
22.94 |
|
|
1.26 |
|
|
1.28 |
|
|
0.10 |
|
Adjusted net income per share |
0.33 |
|
|
0.57 |
|
|
0.24 |
|
|
0.61 |
|
|
0.38 |
|
|
|
|
|
|
|
|
|
|
|
|||||
Number of shares outstanding at the end of the period (excluding treasury shares) |
1,024.7 |
|
|
1,045.4 |
|
|
1,092.8 |
|
|
1,170.6 |
|
|
1,268.0 |
|
Equity per share, attributable to |
16.95 |
|
|
18.16 |
|
|
14.42 |
|
|
13.12 |
|
|
13.65 |
|
|
|
|
|
|
|
|
|
|
|
|||||
Dividends per share paid |
0.25 |
|
|
0.60 |
|
|
0.60 |
|
|
0.50 |
|
|
0.45 |
|
-
The non-GAAP measures of EBITA, Adjusted net income, Net Cash Position (or Financial Net Debt), Cash flow from operations (CFFO) and Cash flow from operations after interest and income tax paid (CFAIT) should be considered in addition to, and not as a substitute for, other GAAP measures of operating and financial performance as presented in the Consolidated Financial Statements and the related Notes or as described in this Financial Report.
Vivendi considers these to be relevant indicators of the group’s operating and financial performance. Each of these indicators is defined in the appropriate section of this Financial Report or in its Appendix. In addition, it should be noted that other companies may have definitions and calculations for these indicators that differ from those used byVivendi , thereby affecting comparability. -
As a reminder, as of
September 23, 2021 ,Vivendi ceded control and deconsolidated70% of Universal Music Group, following the effective payment of the special distribution in kind of59.87% of UMG’s share capital to Vivendi’s shareholders, including the distribution of a special dividend in kind of€22,100 million for fiscal year 2021.
APPENDIX VI
HAVAS: SIGNIFICANT AWARDS AND WINS
- Main accounts won
En 2022, Havas continued its global development by winning numerous new clients in creative, media expertise and healthcare communications, both locally and globally:
Havas Creation
Harman (Havas Creative + Media Global),
ViiV (Global),
Havas Media
Wolverine (Global), Harman (Global), InDrive (Global),
- Key awards won
Fiscal year 2022 was an exceptional year in terms of creativity with close to 1,400 awards and distinctions won by all the group around the world.
Earlier this year, the
-
the « Undercover Avatar » campaign of the French agency
Havas Sports & Entertainment (becoming Havas Play inJune 2022 ) has been named the most awarded media campaign of 2021 worldwide. Seven other group campaigns appear in the top 100; - Havas Media and Havas Creative ranked 5th and 11th, respectively, in the Top 50 Media Agency Networks ranking, 34th and 8th in the Top 50 Creative Agency Networks ranking, and 21st and 20th in the Top 50 Agency Networks ranking in the Effectiveness category.
At the Cannes Lions International Festival of Creativity, Havas agencies won a total of 34 awards (1
At the Clio Awards, the group's performance was up sharply with a total of 37 awards, including 5 Gold, 10 Silver and 22 Bronze.
At the One Show, another major ceremony, the group's agencies won 17 awards.
At the prestigious D&AD Awards ceremony, Havas won 16 awards, received by BETC Paris, Havas Middle East, Havas Spain, and Host/Havas.
At the LIA Awards ceremony, the group's agencies picked up 28 awards, including two Golds for Stabyl by Havas Germany and Havas New York for the
Worldwide, the group won 40 local Effie awards and Havas Turkey was the big winner with a Global Effie for its Water Index campaign for Reckitt.
At the Epica Awards ceremony (the only creative awards given by journalists working for marketing and communications magazines worldwide), the group's agencies won 11 awards, including 3 Golds (two for Stabyl from Havas Germany and Havas New York, and one for Outlaw Runners from
Havas agencies won 25 awards at the Eurobest Awards, including 3
View source version on businesswire.com: https://www.businesswire.com/news/home/20230308005669/en/
Media
+33 (0)1 71 71 15 84
+33 (0) 1 71 71 11 73
Investor Relations
+33 (0)1 71 71 18 77
+33 (0) 1 71 71 11 24
+33 (0)1 71 71 17 20
Source:
FAQ
What were Vivendi's total revenues for 2022?
How much did Vivendi's EBITA grow in 2022?
What was the adjusted net income for Vivendi excluding Telecom Italia?
What loss did Vivendi report for its shareholders in 2022?