8.7
Performance

8.7.1 Operating segments

Accell Group indentified the following three operating segments: Bikes, Parts and Corporate/Eliminations. The table below provides information on these reportable segments:

  Bikes Parts Corporate/ Eliminations Consolidated
  2019 2019 2019 2019
  € x 1,000 € x 1,000 € x 1,000 € x 1,000
External net turnover 845,390 265,530 108 1,111,028
Inter-segment net turnover 10,206 7,187 -17,394 -
Segment net turnover 855,596 272,718 -17,286 1,111,028
Other income 12,262 2 18 12,282
         
Contribution profit 103,668 15,259 -6,849  
Allocated cost central functions -41,124 -6,966 -4,032  
Segment profit (loss) before interest and tax 62,544 8,293 -10,881 59,956
Net finance cost       -9,262
Share of profit (loss) of equity-accounted investees       424
Result on the sale of subsidiaries       -60
Consolidated profit (loss) before tax from continuing operations 62,544 8,293 -10,881 51,058
         
Segment assets 880,972 144,015 -165,833 859,154
Segment liabilities 429,985 118,135 -12,162 535,958
Depreciation and amortization 18,398 5,719 2,064 26,180
Capital expenditure 6,595 3,735 3,804 14,133

 

  Bikes 1) Parts 1) Corporate/ Eliminations 1) Consolidated 1)
  2018 2018 2018 2018
  € x 1,000 € x 1,000 € x 1,000 € x 1,000
External net turnover 784,326 248,677 283 1,033,286
Inter-segment net turnover 11,350 3,992 -15,342 0
Segment net turnover 795,676 252,669 -15,059 1,033,286
Other income - - - -
         
Contribution profit 74,882 13,241 4,866  
Allocated cost Corporate -26,268 -5,548 -9,766  
Segment profit (loss) before interest and tax 48,614 7,693 -4,899 51,408
Net finance cost       -7,573
Share of profit (loss) of equity-accounted investees       10,899
Consolidated profit (loss) before tax from continuing operations 48,614 7,693 -4,899 54,735
         
Segment assets 773,087 116,202 -127,375 761,914
Segment liabilities 364,455 89,003 -13,935 439,523
Depreciation and amortization 6,955 3,327 1,046 11,328
Capital expenditure 6,316 2,256 1,613 10,185
1) The Bikes Non-core segment identified in 2018 was discontinued in 2019 (see note 6.16.1) and corresponding information for earlier periods has therefore been restated.

 

Geographical information

The sales to external customers reported in the geographical segments are based on the geographical location of the company and on the location of the customer. Both are reported for continuing operations thus excluding the net turnover from discontinued operations (see note 6.16.1).

  Net turnover based on company location Net turnover based on location of customer
  2019 2018 2019 2018
  € x 1,000 € x 1,000 € x 1,000 € x 1,000
The Netherlands 260,525 218,471 222,354 192,661
Germany 549,865 544,358 404,310 370,353
Other Europe 276,560 242,811 464,355 445,774
North America - - 1,248 2,099
Other countries 24,079 27,646 18,761 22,399
Total 1,111,028 1,033,286 1,111,028 1,033,286

 

 

Geographical asset information is based on the physical location of the assets at 31 December:

  Non-current assets 1)
  2019 2018
  € x 1,000 € x 1,000
The Netherlands 92,939 74,605
Germany 55,664 52,589
Other Europe 77,502 72,566
North America 2) - 5,255
Other countries 10,572 8,806
Total 236,677 213,821
     
1) The deferred tax assets and the net defined benefit asset are, in accordance with IFRS 8.33b, excluded from non-current assets.
2) Due to the sale of the activities and working capital of Accell North America and the sale of Beeline (see note 6.16.1) there were no non-current assets at 31 December 2019.

 

Accounting policies

Operating segments
Operating segments are reported in a manner consistent with the internal reporting provided to the Board of Management, which is considered to be Accell Group's chief operating decision-maker. The reportable segments Bikes and Parts are the main pillars of Accell Group and are supported by the central functions in the Corporate segment. Both the segments Bikes and Corporate report directly to the Board of Management, with dedicated regional directors for Bikes. The segment Parts is managed by one dedicated director, who reports to the Board of Management, and is directly accountable for the functioning of the segment’s assets, liabilities and results. The Board of Management reviews the performance of the segments via internal management reports on a monthly basis. Performance of the regional Bike directors and the Parts director is measured based on contribution profit, as included in the internal management reports. The central functions, which report directly to the Board of Management, include procurement, marketing, innovation & technology (R&D), IT, e-commerce, HR and central G&A. The related cost are allocated to the reportable segments on a reasonable basis.

Unallocated result items comprise net finance expenses, share of profit (loss) of equity-accounted investees and result on the sale of subsidiaries.

Segment capital expenditure is the total cost incurred during the period to acquire property, plant and equipment and intangible assets other than goodwill.

Revenue
The majority of Accell Group’s contracts are contracts with customers in which the sale of goods is generally expected to be the single performance obligation. The timing of the transfer of control varies depending on the individual terms of the sales agreement. For sales of bicycles, parts and accessories, transfer usually occurs when the product is delivered to the customer. However, for some international shipments the transfer occurs when the goods are loaded onto the relevant carrier at the port. Generally, the customer has no right of return for such products. Revenue is recognized at the point in time when control of the goods is transferred.

Accell Group provides warranties for general repairs and does not provide extended warranties or maintenance services in its contracts with customers. The warranties serve to guarantee that the bicycle, part or accessory functions as intended and meets the agreed specifications. As such, these warranties are assurance-type warranties which are accounted for under Provisions.

Some contracts with customers provide for customer programmes and incentive offerings, including special pricing agreements, promotions, advertising allowances and other volume-based incentives. Accell Group recognizes revenue from the sale of bicycles, parts and accessories measured at the consideration received or receivable, net of accruals for customer incentives and returns (if the customer has a right of refund). If revenue cannot be reliably measured, Accell Group defers revenue recognition until the uncertainty is resolved.

Accounting estimates

Accell Group makes estimates in the determination of discount accruals, included in trade receivables. When discounts are provided to customers, these reduce the transaction price and consequently the revenue. The conditional discounts in revenue are estimated based on accumulated experience supported by historical and current sales information. Expected sales volumes are determined taking into account (historical) sales patterns and other relevant information. A discount accrual is recognized for expected volume and year-end discounts payable to customers in relation to sales made until the end of the reporting period.

8.7.2 Other income

Other income amounted to € 12.3 million in 2019 and consisted of an € 11.4 million gain from the sale of the Canadian intellectual property rights of the Raleigh, Diamondback, Redline and IZIP bike brands, a gain of € 0.5 million from the sale of intellectual property rights related to the activities of Protanium (Netherlands) and a gain of € 0.4 million mainly from the sale of a building (Brasseur, Belgium). The total gain from the sale of the Canadian intellectual property rights amounted to € 14.4 million (US$ 16 million) and based on the location of the companies generating cash flows via these intellectual property rights a gain of € 11.4 million was allocated to continuing operations and € 3.0 million to discontinued operations.

Accounting policy

Other income is reported on an accrual accounting basis, meaning when the revenues are incurred not necessarily when they are received.

8.7.3 Cost of materials and consumables

  2019 2018 1)
  € x 1,000 € x 1,000
Materials 740,732 698,495
Freight and inbound costs 16,623 13,567
Warranty provisioning 8,544 6,566
Obsolete raw materials and semi finished goods 2) 1,629 1,355
External assemblies 1,964 801
Other expenses - 343
  769,493 721,127
1) The figures for 2018 have been restated due to the classification of discontinued operations (see note 6.16.1).
2) As of 2019, these costs are included in the cost of materials instead of other operating expenses. The 2018 figures have been restated.

 

Accounting policy

Cost of materials and consumables are recognized in the same period as the revenues to which they relate e.g. when Accell Group sells goods (bikes or bike parts and accessories) or performs services. Expenses are recognized based on accrual accounting. Meaning when the expenses are incurred, not necessarily when they are paid.

8.7.4 Personnel costs

Personnel costs are comprised of the following:

  Notes 2019 2018 1)
    € x 1,000 € x 1,000
Wages and salaries   122,649 109,242
Social security charges   14,402 13,915
Pension contributions   6,787 7,700
Share based payments 6.17.4 192 182
Other personnel costs   6,024 4,711
Personnel expenses   150,053 135,751
1) The figures for 2018 have been restated due to the classification of discontinued operations (see note 6.16.1).

 

The average number of employees (FTE) was 3,410 (2018: 3,227).  

Accounting policy

All expenses are reported on an accrual accounting basis, meaning when the expenses are incurred (services are received) not necessarily when they are paid. For more details on accounting policies regarding pension contributions and share-based payments see note 6.11.3 and note 6.17.4 respectively.

8.7.5 Depreciation, amortization and impairment losses

Depreciation, amortization and impairment losses comprise the following:

 

  Notes 2019 2018 1)
    € x 1,000 € x 1,000
Amortization of intangible assets 6.10.3 2,752 1,230
Impairment losses on intangible assets 6.10.3 - 1,703
Depreciation of property, plant and equipment 6.10.1 8,695 8,439
Depreciation of right-of-use assets 6.10.2 9,301 -
Gains & losses from lease modifications (remeasurement) 6.10.2/6.9.1.3 -17 -
Capital loss on sale of tangible fixed assets 2) 6.10.1 10 -44
Capital loss (gain) on sale of intangible assets 6.10.3 5,440 -
Depreciation costs   26,181 11,328
1) The figures for 2018 have been restated due to the classification of discontinued operations (see note 6.16.1).
2) As of 2019 gains on the sales of tangible fixed assets are presented in 'other income'. The prior year figures have not been restated (€ 63).

 

Accounting policy

For the accounting policy on amortization, impairment  and divestment losses on intangible assets see note 6.10.3. For depreciation of property, plant and equipment see note 6.10.1 and for depreciation of right-of-use assets see note 6.10.2.

8.7.6 Other operating expenses

 

  2019 2018 1)
  € x 1,000 € x 1,000
Selling expenses 69,630 58,224
General and administrative expenses 10,390 11,890
Lease and contingent rent 1,729 7,679
Research & development expenses 3,134 1,512
Maintenance and Energy 5,068 4,524
Audit and advising costs 8,679 11,359
ICT costs 9,347 7,293
Other 2) 7,417 9,743
Other operating expenses 115,394 112,225
1) The figures for 2018 have been restated due to the classification of discontinued operations (see note 6.16.1).
2) As of 2019 costs related to obsolete raw materials and semi finished goods are included in the cost of materials instead of other operating expenses.The prior year figures have been restated (€ 1.4 million).

 

Selling expenses mainly include marketing costs, freight costs, other (outbound) logistics costs, delcredere costs and platform fees. For more details on lease expenses, see note 6.9.1.3.

Accounting policy

All expenses are reported on an accrual accounting basis, meaning when goods are received or services are provided, not necessarily when they are paid.

8.7.7 Earnings per share

The calculation of earnings per share and of diluted earnings per share is based on the following data:

 

  2019 2018
Net profit accruing to Accell Group N.V.'s shareholders    
- from continuing operations (€ x 1,000) 59,299 39,038
- from discontinued operations (€ x 1,000) -56,495 -18,766
Total net profit (€ x 1,000) 2,804 20,271
     
Number of issued shares as per 31 December 26,802,751 26,597,354
     
Weighted average number of basic shares for the earnings per share 26,726,268 26,474,308
Potential impact of share options and conditional shares on the issuance of shares under the share based payments program 55,291 51,107
Weighted average number of issued shares (diluted) 26,781,559 26,525,415
     
Reported basic earnings per share from continuing operations (€ x 1) 2.22 1.47
Reported basic earnings per share from discontinued operations (€ x 1) -2.11 -0.70
Total reported basic earnings per share (€ x 1) 0.10 0.77
     
Reported diluted earnings per share from continuing operations (€ x 1) 2.21 1.47
Reported diluted earnings per share from discontinued operations (€ x 1) -2.11 -0.71
Total reported diluted earnings per share (€ x 1) 0.10 0.76
     
Adjustment factor according to IAS 33 1.000 0.993
     
Total earnings per share financial year (€ x 1) 0.10 0.77
Total earnings per share financial year (diluted) (€ x 1) 0.10 0.76