OSRAM with a solid start into FY18

Similar documents
OSRAM holding its ground in a difficult market environment

OSRAM continues technological transformation

OSRAM with continued good profitability

Q1 FY14 Management Presentation

OSRAM - Historical financials for the new segment reporting structure

Baader Investment Conference 2017 Ingo Bank, CFO September 18, 2017 Light is OSRAM

OSRAM delivers on profitability targets, dividend proposed for the first time

Interim Report Q4 FY 17

NOTE: Unless indicated otherwise, all figures relate to continuing operations (i.e. excluding lamps).

Interim Report Q1 FY 18

OSRAM Kulim Opening 2017

Interim Report December 31, 2014 Light is osram

Interim Report Q2 FY 18

ReInventing Light for 110 Years

Quarterly Update FY17 Fourth Quarter. November 9, 2017

February 21, Conduent Q4 & FY 2017 Earnings Results

August 8, Conduent Q Earnings Results

Merck FY/Q Financial Summary for Investors and Analysts

Earnings Release Q1 FY 2018

FIRST QUARTER 2018 EARNINGS CONFERENCE CALL MAY 9, 2018

Fiscal 2018 Fourth Quarter

2017 THIRD QUARTER RESULTS. Ended September 30, 2017

Strong orders continue into the new fiscal year

Fiscal 2018 Second Quarter Earnings Call Presentation February 2, 2018

Joe Kaeser, President and CEO Ralf P. Thomas, CFO. Q1 Overall performance as expected Q1 FY 2015, Analyst Call Munich, January 27, 2015

The Analyst Conference will take place in London, on November 13, at 4.30 p.m. CET, and will be webcast on

Fiscal 2018 Second Quarter

Presse Press. Osram pushes on company transformation. Munich, July 29, 2014

Press Release. Outlook

Safe Harbor and Non-GAAP Measures

Interim Report. First Quarter of Fiscal siemens.com. Energy efficiency. Intelligent infrastructure solutions. Next-generation healthcare

Q4 & FY 2017 EARNINGS PRESENTATION MARCH 13, 2018

Q3 - Strong order growth highlights successful third quarter. Ralf P. Thomas, CFO Q3 FY 2018 Press and Analyst Conference Munich, August 2, 2018

FLEX RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

HELLA Investor Update 9M FY 2017/18

Interim Report Q4 FY 16

Q Conference Call Presentation. Dr. Christoph von Plotho, CEO Rainer Irle, CFO October 29, 2015

key figures q , 2

HELLA Investor Update FY 2017/18

Second Quarter 2018 Earnings Presentation May 8, 2018

KONE Result presentation 2017 JANUARY 25, 2018 HENRIK EHRNROOTH, PRESIDENT & CEO ILKKA HARA, CFO

Fiscal 2018 Third Quarter

Siemens Q4 FY14 IR Flashlight

Results for Q2 Fiscal 2018

Safe Harbor and Non-GAAP Measures

Siemens Gamesa Renewable Energy Q3 18 Results

TI Fluid Systems plc Results Presentation for TI Fluid Systems plc 20 March 2018

MSCI. J.P. Morgan Global High Yield & Leveraged Finance Conference Kathleen Winters, CFO. February 28, 2017

2017 SECOND QUARTER RESULTS. Ended June 30, 2017

Third Quarter Fiscal 2019 Earnings Call

XYLEM INC. Q EARNINGS RELEASE FEBRUARY 1, 2018

Fiscal 2019 First Quarter Results

FLEX RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In thousands, except per share amounts)

2017 FIRST QUARTER RESULTS. Ended March 31, 2017

SENSATA SECOND QUARTER 2017 EARNINGS PRESENTATION JULY 25, 2017

INTERIM PRESENTATION Q October 2018

Q Earnings. April 26, 2017

Q Earnings Presentation. Rainer Beaujean, Speaker of the Management Board and CFO April 12, 2018

Full-Year 2017/18 Results Stäfa, May 22, 2018 Arnd Kaldowski, CEO Hartwig Grevener, CFO Thomas Bernhardsgrütter, IR

Q1 2017/18 RESULTS PRESENTATION. 13 February 2018

Fiscal 2018 First Quarter

Hudson Global Q Earnings Call

Selling, general and administrative expenses 35,645 33,787. Net other operating income (292) (270) Operating profit 44,202 17,756

Financial results & business update. Quarter and year ended 31 December February 2016

Bruker Corporation (NASDAQ: BRKR)

4Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

Q2 FY2019 FINANCIAL HIGHLIGHTS & SUPPLEMENTAL METRICS. September 19, 2018

HELLA Investor Update H1 FY 2017/18

Revenue growth continued operative EBITDA improved from the prior year

Financial results & business update. Quarter and year ended 31 December February 2017

Fiscal in million, if not stated otherwise Change

SENSATA THIRD QUARTER 2017 EARNINGS PRESENTATION OCTOBER 24, 2017

HELLA Investor Update H1 FY 2018/19

FY 2018 Results for Rocket Internet SE & Selected Companies 4 APRIL 2019

December 31, 2017 January 1, 2017

MSCI THIRD QUARTER 2016

Johnson Controls reports solid fourth quarter and full year earnings and provides fiscal 2018 guidance

INC Research Q4 & Full Year 2016 Financial Results. February 28, 2017

HELLA Investor Update FY 2016/17

Johnson Controls reports fiscal Q3 earnings with strong organic growth and underlying margin expansion

4Q 16 Earnings Call Presentation. August 29, 2016

MYERS INDUSTRIES, INC. MARCH 9, 2017 FOURTH QUARTER & FULL YEAR EARNINGS PRESENTATION

XYLEM INC. Q EARNINGS RELEASE OCTOBER 30, 2018

Q Interim Report. October 25, 2018 Panu Routila, President & CEO Teo Ottola, CFO

H FINANCIAL RESULTS. Milan September 18 th, 2018

Johnson Controls reports solid fiscal Q2 earnings with stronger orders and free cash flow

Full-Year 2016/17 Results Stäfa, May 16, 2017 Lukas Braunschweiler CEO, Hartwig Grevener CFO, Thomas Bernhardsgrütter IR

SENSATA FOURTH QUARTER AND FULL YEAR 2017 EARNINGS PRESENTATION FEBRUARY 1, 2018

VISION Raising the bar

Alphabet Announces First Quarter 2018 Results

AIRBUS 9m Results 2018

Solid Close to Fiscal 2013

HELLA Investor Update Q1 2015/16

Investors: Antonella Franzen (609) CONTACT: Ryan Edelman (609) Media: Fraser Engerman (414) FOR IMMEDIATE RELEASE

KONE Q OCTOBER 26, 2017 HENRIK EHRNROOTH, PRESIDENT & CEO ILKKA HARA, CFO

XYLEM INC. Q EARNINGS RELEASE JULY 31, 2018

KONE Q JULY 19, 2017 HENRIK EHRNROOTH, PRESIDENT & CEO ILKKA HARA, CFO

Safe Harbor and Non-GAAP Measures

Albemarle Corporation Second Quarter 2018 Earnings and Non-GAAP Reconciliations Conference Call/Webcast Wednesday, August 8 th, :00am ET

First Quarter 2016 Business Update

Transcription:

www.osram.com OSRAM with a solid start into FY18 Q1 FY18 Earnings Release (unaudited figures) February 7, 2018 Light is OSRAM

Disclaimer This presentation may contain forward-looking statements that are subject to risks and uncertainties, including those pertaining to the anticipated benefits to be realized from the proposals described herein. Forward-looking statements may include, in particular, statements about future events, future financial performance, plans, strategies, expectations, prospects, competitive environment, regulation and supply and demand. has based these forward-looking statements on its current views and expectations and on certain assumptions of which many are beyond s control. Actual financial performance could differ materially from that projected in the forward-looking statements due to the inherent uncertainty of estimates, forecasts and projections, and financial performance may be better or worse than anticipated. Given these uncertainties, readers should not put undue reliance on any forwardlooking statements. The information contained in this presentation is subject to change without notice and does not undertake any duty to update the forward-looking statements, and the estimates and assumptions associated with them, except to the extent required by applicable laws and regulations. This presentation includes references to non-ifrs financial measures, including, but not limited to: FCF, EBITDA, EBITA, EBITDA margin, capital expenditure, capital expenditure as percentage of revenue, net financial debt, and net working capital. We have provided these measures and other information in this presentation because we believe they provide investors with additional information to assess our performance. Our use of these supplemental financial measures may vary from others in our industry and should not be considered in isolation or as an alternative to our results as reported under IFRS. Due to rounding, numbers presented throughout this and other documents may not add up precisely to the totals provided and percentages may not precisely reflect the absolute figures. 2

Continuing growth momentum and good profitability Statement from the CEO We had a solid start into fiscal year 2018. As initially indicated back in November, investments in the future as well as headwind from currency trends are dominant factors in 2018. Nevertheless we managed to grow while remaining highly profitable. From today s perspective we expect to gain more speed in the second half of the ongoing fiscal year. First quarter highlights Revenue of 1,026m; comp. growth of 5.0%, driven by OS Adjusted EBITDA margin of 16.7% Our Kulim ramp-up plan is well on track Highlights of the first quarter were the successful opening and start of production in our plant in Kulim. In Las Vegas we showcased a number of innovative technologies at the Consumer Electronics Show in January. We are well on track with our growth strategy. 3

First quarter results reflect increase in innovation expenses and negative currency impacts Revenue ( m) / comp. growth EBITDA adj. ( m) / margin 1) +5.0% 991 1,026 Solid growth, mainly driven by OS and APAC ~200 ~185 9 9 179 22 172-15 18.0% 16.7% EBITDA impacted by currency effects, and ramp-up cost, partly offset by divestment gains 3) Like-for-like 2) R&D Ramp-Up FX Adj. EBITDA Divestment Free cash flow ( m) Earnings per share, diluted ( ) 83-202 -119 Continued investments in capacity expansion at OS 0.92 4) -22.8% 0.71 4) Lower EPS due to negative currency impacts 1) Adjustment for special items (S.I.) includes e.g. transformation costs, substantial legal and regulatory matters, and costs related to mergers and acquisitions activities. 2) Estimated adj. EBITDA based on ramp-up, FX effects and R&D (approx.). 3) Divestment of Process Heat business (part of SP). 4) Adjusted EPS, diluted in = 0.87; in = 0.84. 4

Current business environment Growth of light vehicle production YoY IHS actual FY17 IHS estimate FY18 6.8% US nonresidential construction and electric lighting orders 15% Census Bureau US Construction Nonresidential SA, YoY US Durable Goods New Orders Electric Lighting Equipment, 12 months rolling, YoY 2.4% 3.4% 10% 0.7% 0.1% 5% 0% -2.8% -5% Europe NAFTA China -10% 12/11 12/12 12/13 12/14 12/15 12/16 12/17 Source: IHS report 01/2018 calendar year figures recalculated according to OSRAM fiscal year. 5

OSRAM presents innovative technologies at CES Production in Kulim on track Successful ramp-up in Kulim Consumer Electronics Show, Las Vegas 6

Summary financial performance: Growth continues, FX impacts financials Q1 FY18 comparable revenue growth at 5% Revenue growth continues for OS and SP; Market environment for LSS remains challenging Q1 FY18 adjusted EBITDA @ 16.7%; FX with negative impact of 110bps YoY Free Cash Flow negative with 119m: high capital expenditures at OS as capacity ramp-up continues Special Items in Q1 FY18 EBITDA at -15m; Special Items in FY18 EBITDA still expected between -70m - -80m in line with guidance Q1 FY18 reported EPS at 71 Eurocents; adjusted EPS at 84 Eurocents 7

Strong EUR impacts nominal growth rates of all segments Revenue ( m) OSRAM Group: Revenue bridge Q1 FY18 YoY Comments 991-6.1% 4.5% 5.0% 1,026 Foreign exchange (FX) impacts largely driven by appreciation of EUR against USD EUR/USD @ 1.19 vs. 1.08 in Portfolio effect related to M&A activities (Digital Lumens, Maneri-Agraz, LED Engin) plus business with LEDVANCE Revenue FX Portfolio Comparable growth Revenue All regions growing; double-digit growth in APAC for OS and LSS Revenue growth Q1 FY18 Regional split Q1 FY18 Nom. growth FX Portfolio Comp. growth Opto Semiconductors 5.9% -6.6% 1.4% 11.1% Specialty Lighting -4.2% -5.8% 0.1% 1.5% Lighting Solutions & Systems -2.6% -5.2% 5.0% -2.4% 28.3% 34.3% 37.4% EMEA APAC Americas Comp. growth 2.1% 7.4% 5.8% 8

Margin development impacted by FX, ramp-up costs and R&D expenses Adjusted EBITDA ( m) / Adjusted EBITDA margin (%) Adjusted EBITDA margin 1) Q1 FY18 YoY Adjusted EBITDA Q1 FY18 YoY 18.0% -1.1% -0.2% 16.7% 179-22 -9-9 15 17 172 Adj. EBITDA margin FX Other Adj. EBITDA margin Adj. EBITDA FX Ramp up R&D Gains from divestment Volume / Mix / Other Adj. EBITDA Adjusted EBITDA margin Q1 FY18 Adj. EBITDA margin FX impact YoY Opto Semiconductors 25.0% -1.5% Specialty Lighting 17.0% -1.5% Lighting Solutions & Systems -1.6% -0.2% Comments Adjusted EBITDA margin below previous year quarter: FX, ramp-up costs and R&D expenses EUR/USD @ 1.19 in vs. 1.08 in Volume / Mix and gains from the sale of a small business partly compensate the negative effects Adjusted EBITDA in corporate items of -23m Special Items of -15m 1) Adjustment for special items (S.I.) includes e.g. transformation costs, substantial legal and regulatory matters, and costs related to mergers and acquisitions activities. 9

Segments: Key financials Q1 FY18 Revenue ( m) / Comp. growth (%) Adj. EBITDA 1) ( m) / Adj. EBITDA margin (%) Comments OS SP +11.1% 387 410 +1.5% 588 563 26.2% 101 16.3% 96 25.0% 102 17.0% 96 OS SP Double-digit growth continues, strong quarter for General Lighting (GL) High profitability despite negative impacts from FX and ramp-up costs; innovation spend higher to support GL and Infrared growth plans Production ramp-up in Kulim on track SP growth driven by solid aftermarket performance; traditional light sources with low double-digit decline, offset by growth in LED (Components & Modules) Profitability above PYQ; positive one-time effect from divestment of small non-strategic activity compensates negative FX impacts LSS -2.4% 251 244 0.5% 1-4 -1.6% LSS Challenging business development continues (US, EMEA) Adj. EBITDA influenced by lack of growth and elevated price competition in traditional ballast business Structural cost measures in progress 1) Adjustment for special items (S.I.) includes e.g. transformation costs, substantial legal and regulatory matters, and costs related to mergers and acquisitions activities. 10

Free cash flow reflects ongoing capacity investment at OS Free Cash Flow / Asset Management / Net Liquidity ( m) Free cash flow 1) Q1 FY18 YoY Comments 83-202 First quarter cash flow negative as expected, resulting from higher capital expenditures, mainly Kulim and Regensburg Net working capital days outstanding stable -119 Net working capital (days outstanding 2) ) Q1 FY18 +1.1% 544 (48) 550 (48) 662 687 Inventories 634 613 Trade receivables -752-750 Trade payables Sep 30, 2017 Dec 31, 2017 Capital expenditure (percent of revenue) Q1 FY18 YoY 92 (9.2%) 68 12 12 0 109m 201 (19.6%) 184 6 10 0 OS SP LSS Others / corporate 1) Defined as net cash provided by (used in) operating activities less capital expenditure. 2) Defined as operating net working capital divided by revenue (last twelve months) times 365 days. 11

Reported EPS impacted by FX and Special Items Earnings per share 1) ( ) / Net liquidity bridge ( m) Adjusted EPS 2) Q1 FY18 YoY Net liquidity bridge Q1 FY18 0.87-3.4% 0.84 0.13 EPS from S.I. Reported EPS -119 0.92 0.71 411-9 22 2 0 308-0.05 Net liquidity Sep 30, 2017 FCF Acquisitions and financial investments Proceeds and payments from sales of business activities Other investing and financial items Cash flow from disc. operations and others Net liquidity Dec 31, 2017 Comments Reported EPS of 0.71 below previous year quarter due to FX and Special Items Adjusted EPS only with moderate decline Tax rate at approx. 28% Comments Net liquidity affected by capex driven negative free cash flow, but still on a high positive level Positive contribution to net liquidity from divestment of small nonstrategic activity in our Specialty Lighting portfolio 1) Diluted. 2) Adjustment for special items (S.I.) includes e.g. transformation costs, substantial legal and regulatory matters, and costs related to mergers and acquisitions activities. 12

Outlook for FY18: FX challenging adjusted EBITDA and EPS Comparable revenue growth: ~ 5.5% - 7.5% Adjusted EBITDA: ~ 700m Free cash flow: ~ -50m - -150m Earnings per share: ~ 2.40-2.60 13

Financial calendar and IR contact information Upcoming events March 7, 2018 UBS Tech Conference, London, UK March 20, 2018 Light & Building, Frankfurt, Germany March 26-28, 2018 Roadshow Melbourne, Sydney & Singapore, Australia & Singapore Investor Relations contact Telephone + 49 89 6213 4875 Internet http://www.osram-group.de/en/investors Email ir@osram.com 14

Appendix 15

Key financial metrics (unaudited) Group ( m) Q1 FY17 Q1 FY18 Change (y-o-y) nom. 3.5% Revenue 991 1,026 comp. 5.0% Gross margin 36.9% 34.2% -270 bps R&D -87-97 11.4% SG&A -163-165 1.1% EBITA 141 104-26.1% EBITA margin 14.3% 10.2% -410 bps Adj. EBITA 132 120-9.2% Adj. EBITA margin 13.4% 11.7% -160 bps EBITDA 188 157-16.7% EBITDA margin 18.9% 15.3% -370 bps Adj. EBITDA 179 172-4.0% Adj. EBITDA margin 18.0% 16.7% -130 bps Financial result (including at-equity result) -3-0 -87.2% Income before income taxes 132 97-26.2% Taxes -39-28 -29.7% Net income 92 70-24.7% Diluted EPS in 0.92 0.71-22.8% Free cash flow 83-119 -243.7% CAPEX 92 201 119.3% Net liquidity 259 308 18.9% Equity ratio 51.6% 58.2% 660 bps Employees (in thousands) 25.7 26.6 3.5% 16

Segment overview (unaudited) Q1 FY18 ( m) OS SP LSS CIE OSRAM Licht Group Revenue 410 563 244-192 1,026 Change % vs. PY reported 5.9% -4.2% -2.6% 3.5% Change % vs. PY comparable 11.1% 1.5% -2.4% 5.0% EBITA 68 81-19 -27 104 EBITA margin 16.7% 14.5% -7.7% 10.2% EBITA before special items 68 84-9 -23 120 EBITA margin before special items 16.7% 14.9% -3.7% 11.7% EBITDA 102 93-13 -26 157 EBITDA margin 25.0% 16.6% -5.4% 15.3% Special items EBITDA 0-3 -9-3 -15 therein transformations costs 0-2 -8-3 -13 EBITDA before special items 102 96-4 -23 172 EBITDA margin before special items 25.0% 17.0% -1.6% 16.7% Assets 1) 1,073 724 320 2,142 4,260 Free cash flow -129 41-3 -28-119 Additions to intangible assets and property, plant and equipment 184 10 6 0 201 Amortization 1 4 1 1 7 Depreciation 34 12 6 0 52 1) Net assets on segment level; total assets on group level; CIE includes reconciling items. 17

Consolidated statement of income (unaudited) Three months ended December 31 Three months ended December 31 2017 2016 Revenue 1,026 991 Cost of goods sold and services rendered -675-626 Gross profit 350 365 Research and development expenses -97-87 Marketing, selling and general administrative expenses -165-163 Other operating income 20 20 Other operating expense -10 0 Income (loss) from investments accounted for using the equity method, net -1 0 Interest income 1 1 Interest expense -2-3 Other financial income (expense), net 2 0 Income before income taxes OSRAM (continuing operations) 97 132 Income taxes -28-39 Income OSRAM (continuing operations) 70 92 Income (loss) from discontinued operation, net of tax -9 6 Net income 60 99 Attributable to: Non-controlling interests 1 1 Shareholders of 60 98 Basic earnings per share (in ) 0.62 0.99 Diluted earning per share (in ) 0.61 0.98 Basic earnings per share (in ) OSRAM (continuing operations) 0.71 0.92 Diluted earning per share (in ) OSRAM (continuing operations) 0.71 0.92 18

Consolidated statement of financial position (unaudited) Assets Current Assets As of December 31 As of September 30 2017 2017 Cash and cash equivalents 504 609 Available-for-sale financial assets 2 2 Trade receivables 613 634 Other current financial assets 55 44 Inventories 687 662 Income tax receivables 35 35 Other current assets 137 112 Assets held for sale - 2 Total current assets 2,032 2,100 Goodwill 150 148 Other intangible assets 143 142 Property, plant and equipment 1,532 1,396 Investments accounted for using the equity method 66 66 Other financial assets 13 13 Deferred tax assets 274 314 Other assets 50 59 Total assets 4,260 4,238 As of December 31 As of September 30 2017 2017 Liabilities and equity Current liabilities Short-term debt and current maturities of long-term debt 16 16 Trade payables 750 752 Other current financial liabilities 40 29 Current provisions 73 75 Income tax payables 97 99 Other current liabilities 319 309 Liabilities associated with assets classified as held for sale - 0 Total current liabilities 1,295 1,280 Long-term debt 182 184 Pension plans and similar commitments 149 150 Deferred tax liabilities 4 10 Provisions 32 32 Other financial liabilities 9 10 Other liabilities 109 111 Total liabilities 1,779 1,778 Equity Common stock, no par value 105 105 Additional paid-in capital 2,031 2,035 Retained earnings 725 699 Other components of equity -2 5 Treasury shares, at cost -387-392 Total equity attributable to shareholders of 2,472 2,452 Non-controlling interests 9 8 Total equity 2,481 2,460 Total liabilities and equity 4,260 4,238 19

Consolidated statement of cash flows (unaudited) Cash flows from operating activities Three months ended December 31 Three months ended December 31 2017 2016 Net income 60 99 Adjustments to reconcile net income (loss) to cash provided Income (loss) from discontinued operation, net of tax 9-6 Amortization, depreciation, and impairments 59 53 Income taxes 28 39 Interest (income) expense, net 1 2 (Gains) losses on sales and disposals of businesses, intangible assets, and property, plant and equipment, net -15-19 (Gains) losses on sales of investments, net - 0 (Income) loss from investments 1 0 Other non-cash (income) expenses 4 0 Change in current assets and liabilities (Increase) decrease in inventories -25-12 (Increase) decrease in trade receivables 15 21 (Increase) decrease in other current assets -40 11 Increase (decrease) in trade payables 7 16 Increase (decrease) in current provisions -5-15 Increase (decrease) in other current liabilities 2-7 Change in other assets and liabilities -4 0 Income taxes paid -16-9 Interest received 1 1 Net cash provided by (used in) operating activities - OSRAM (continuing operations) 82 174 Net cash provided by (used in) operating activities from discontinued operation 0-71 Net cash provided by (used in) - OSRAM Licht Group (total) 82 103 Three months ended December 31 Three months ended December 31 2017 2016 Cash flows from investing activities Additions to intangible assets and property, plant and equipment -201-92 Acquisitions, net of cash and cash equivalents acquired -7-52 Purchases of investments -2-8 Proceeds and payments from sales of investments, intangible assets, and property, plant and equipment 5 27 Proceeds and payments from the sale of business activities 22 - Net cash provided by (used in) investing activities from continuing operations -183-124 Net cash provided by (used in) investing activities from discontinued operation - -6 Net cash provided by (used in) investing activities - OSRAM (continuing operations) -183-130 Cash flows from financing activities Purchase of treasury stock - -91 Proceeds from issuance of long-term debt - 150 Repayment of long-term debt -2-2 Change in debt and other financing activities 1 13 Interest paid -1-4 Net cash provided by (used in) financing activities - OSRAM (continuing operations) -2 66 Net cash provided by (used in) financing activities from discontinued operation - -13 Net cash provided by (used in) financing activities - OSRAM Licht Group (total) -2 53 Effect of exchange rates on cash and cash equivalents -2 9 Net increase (decrease) in cash and cash equivalents -105 35 Cash and cash equivalents at beginning of period 609 559 Cash and cash equivalents at the end of period 504 593 Less: Cash and cash equivalents of assets classified as held for disposal and discontinued operation at end of period - 115 Cash and cash equivalents at end of period (consolidated statement of financial position) 504 478 20