Interim / Quarterly Report • Nov 12, 2019
Interim / Quarterly Report
Open in ViewerOpens in native device viewer

Interim Report on Operations as of 30 September 2019 This report is available on the Internet at: www.piaggiogroup.com
Contacts
Head of Investor Relations Raffaele Lupotto Email: [email protected] Tel. +390587 272286 Fax +390587 276093
Piaggio & C. SpA Viale Rinaldo Piaggio 25 56025 Pontedera (PI)

Management and Coordination IMMSI S.p.A. Share capital €207,613,944.37, fully paid up Registered office: Pontedera (PI) viale R. Piaggio, 25 Pisa Register of Companies and Tax Code 04773200011 Economic and Administrative Register Pisa 134077
| Interim Directors' Report5 | |
|---|---|
| Introduction6 | |
| Mission7 | |
| Key operating and financial data8 | |
| Company Boards10 | |
| Significant events in the first nine months of 2019 11 | |
| Financial position and performance of the Group 13 Consolidated income statement (restated) 13 Operating data 15 Vehicles sold15 Staff 15 Consolidated Statement of Financial Position 17 Consolidated Statement of Cash Flows19 Alternative non-GAAP performance measures21 |
|
| Results by type of product22 Two-wheeler 22 Commercial Vehicles25 |
|
| Events occurring after the end of the period28 | |
| Operating outlook 29 | |
| Transactions with related parties 30 | |
| Economic glossary31 | |
| Condensed Interim Financial Statements as of 30 September 201933 | |
| Consolidated Income Statement34 | |
| Consolidated Statement of Comprehensive Income 35 | |
| Consolidated Statement of Financial Position36 | |
| Consolidated Statement of Cash Flows38 | |
| Changes in Consolidated Shareholders' Equity 39 | |
| Notes to the Consolidated Financial Statements 41 |
Piaggio Group
In order to guarantee continuity and regularity of information to the financial community, the Board of Directors resolved at the meeting held on 15 December 2016 to continue publishing quarterly reports on a voluntary basis, adopting the following disclosure policy starting from 2018 and until otherwise resolved:
a) Contents of quarterly reporting:
general description of operating and market conditions in geographic segments where the Group operates;
trend of volumes and consolidated turnover, by geographic segment and product type;
consolidated income statement;
net consolidated financial debt.
This information is compared to data for the same period of the previous year.
b) Communication methods and procedures:
a press release that will be distributed at the end of the Board Meeting approving the above accounting data;
publication of the presentation used for the conference call with financial analysts, held after the distribution of the press release;
publication of the Interim Report on Operations.
The mission of the Piaggio Group is to generate value for its shareholders, clients and employees, by acting as a global player that creates superior quality products, services and solutions for urban and extraurban mobility that respond to evolving needs and lifestyles.
To stand out as a player that contributes to the social and economic growth of the communities in which it operates, considering, in its activities, the need to protect the environment and the collective wellbeing of the community.
To be an Italian global player in the light mobility segment, standing out for its superior design, creativity and tradition. To become a leading European company with a world-class reputation, championing a business model based on the values of quality and tradition, and on the ongoing creation of value.
| First nine months | |||
|---|---|---|---|
| 2019 | 2018 | 2018 | |
| In millions of euros | |||
| Data on financial position | |||
| Net revenues | 1,200.5 | 1,093.7 | 1,389.5 |
| Gross industrial margin | 363.7 | 334.4 | 423.6 |
| Operating income | 99.5 | 84.9 | 92.8 |
| Profit before tax | 81.5 | 66.1 | 67.8 |
| Net profit | 46.0 | 36.3 | 36.1 |
| .Non-controlling interests | |||
| .Group | 46.0 | 36.3 | 36.1 |
| Data on financial performance | |||
| Net capital employed (NCE) | 792.3 | 791.7 | 821.2 |
| Net debt | (405.1) | (405.1) | (429.2) |
| Shareholders' equity | 387.2 | 386.6 | 392.0 |
| Balance sheet figures and financial ratios | |||
| Gross margin as a percentage of net revenues (%) | 30.3% | 30.6% | 30.5% |
| Net profit as a percentage of net revenues (%) | 3.8% | 3.3% | 2.6% |
| R.O.S. (Return on sales) | 8.3% | 7.8% | 6.7% |
| R.O.E. (Return on equity) | 11.9% | 9.4% | 9.2% |
| R.O.I. (Return on investment) | 12.6% | 10.7% | 11.3% |
| EBITDA | 188.8 | 166.0 | 201.8 |
| EBITDA/net revenues (%) | 15.7% | 15.2% | 14.5% |
| Other information | |||
| Sales volumes (unit/000) | 479.2 | 469.4 | 603.6 |
| Investments in property, plant and equipment and intangible | |||
| assets | 91.6 | 72.2 | 115.3 |
| Employees at the end of the period (number) | 6,313 | 6,754 | 6,515 |
| EMEA and AMERICAS |
INDIA | ASIA PACIFIC 2W |
TOTAL | ||
|---|---|---|---|---|---|
| 1-1/30-9-2019 | 203.5 | 202.2 | 73.6 | 479.2 | |
| Sales volumes | 1-1/30-9-2018 | 195.6 | 211.9 | 62.0 | 469.4 |
| (units/000) | Change | 7.9 | (9.7) | 11.6 | 9.8 |
| Change % | 4.0% | -4.6% | 18.7% | 2.1% | |
| 1-1/30-9-2019 | 715.0 | 319.0 | 166.4 | 1,200.5 | |
| Turnover | 1-1/30-9-2018 | 656.9 | 306.3 | 130.5 | 1,093.7 |
| (million euros) | Change | 58.1 | 12.7 | 35.9 | 106.7 |
| Change % | 8.8% | 4.2% | 27.5% | 9.8% | |
| 1-1/30-9-2019 | 3,634.9 | 1,893.6 | 941.2 | 6,469.7 | |
| Average number of staff (no.) |
1-1/30-9-2018 Change |
3,671.2 (36.3) |
2,198.3 (304.7) |
861.2 80.0 |
6,730.7 (261.0) |
| Change % | -1.0% | -13.9% | 9.3% | -3.9% | |
| Investment in property, | 1-1/30-9-2019 | 66.1 | 18.4 | 7.1 | 91.6 |
| plant and equipment and | 1-1/30-9-2018 | 58.4 | 11.6 | 2.3 | 72.2 |
| intangible assets | Change | 7.8 | 6.7 | 4.8 | 19.3 |
| (million euros) | Change % | 13.3% | 57.8% | 213.6% | 26.7% |
Board of Statutory Auditors
Board of Directors Chairman and Chief Executive Officer Roberto Colaninno (1), (2) Deputy Chairman Matteo Colaninno Directors Michele Colaninno
Giuseppe Tesauro (3), (4), (5), (6), (7) Graziano Gianmichele Visentin (4), (5), (6), (7) Maria Chiara Carrozza Federica Savasi Patrizia Albano Andrea Formica (5), (6), (7)
Chairman Piera Vitali Statutory Auditors Giovanni Barbara Daniele Girelli Alternate Auditors Fabrizio Piercarlo Bonelli Gianmarco Losi Supervisory Body Antonino Parisi Giovanni Barbara Ulisse Spada
Alessandra Simonotto Alessandra Simonotto
Independent Auditors PricewaterhouseCoopers S.p.A.
(5) Member of the Internal Control and Risk Management Committee
(1) Director responsible for the internal control system and risk management
(2) Executive Director
All information on the powers reserved for the Board of Directors, the authority granted to the Chairman and CEO, as well as the functions of the various Committees of the Board of Directors, can be found in the Governance section of the Issuer's website www.piaggiogroup.com.
1 This information refers to the date of approval of the Interim Report on Operations as of 30 September 2019. Since 1 October 2019, Alessandra Simonotto has held the position of Chief Financial Officer. Until 30 September 2019, Simone Montanari was in this position.
16 January 2019 – The rating agency Moody's Investors Service (Moody's) notified its revised rating of the Piaggio Group (PIA.MI), from "B1" to "Ba3".
23 March 2019 – During the "Aprilia all Star" event, the MotoGP team unveiled the new RSV4 1100 Factory and the 225 CV special X version, to celebrate the ten years of the RSV4.
1 April 2019 - The Piaggio Group opened Istanbul's first Motoplex, to reach a total of 500 stores worldwide, which flank the traditional two-wheeler distribution network with over 3,300 dealers. In recent months Motoplexes have also been inaugurated in Spain (Madrid and Malaga), in Germany (Berlin), in Malta and in Greece (Patras). In the Asia-Pacific area, new Motoplexes were opened in the Taiwanese capital Taipei, in Da Nang in Vietnam, and in China in Ningbo (one of the country's most ancient cities), Chengdu (the provincial capital of Sichuan) and Hefei (the provincial capital of Anhui). Openings scheduled for the near future include a second Motoplex in New York (in the Brooklyn area), a store in Miami, one in Philadelphia, one in Dubai, one in Beijing and a flagship store in Utrecht.
28 June 2019 - The extraordinary Shareholders' Meeting met to examine and approve the proposed amendment to articles 5, 7, 8, 12 and 27 of the Articles of Association. Specifically: i) paragraph 4 of article 5 has been eliminated, as it referred to a resolution to increase capital, of which the deadline for subscription had expired; ii) article 7 was supplemented with the indication of an additional national newspaper in which to publish the excerpt of the notice convening the Shareholders' Meeting; iii) paragraph 4 was added to article 8, in order to establish that the Company is not required to nominate a party that shareholders can appoint as proxy to represent them at the Shareholders' Meeting pursuant to article 135-undecies of Italian Legislative Decree no. 58/1998; iv) paragraph 3 of article 12 was amended, in order to clarify that each list presented for renewal of the Board may now contain a number of candidates equal to the maximum number of Board members provided for in the Articles of Association, thus eliminating the previously existing obligation; v) lastly, article 27 was amended, introducing a new paragraph, 2, in order to establish the possibility for the Board of Directors of the Company to resolve the payment of an interim dividend, in compliance with applicable regulations and laws, in effect from time to time. The Articles of Association not directly affected by the amendments were unchanged.
4 July 2019 - The European Investment Bank (EIB) and the Piaggio Group signed a 7-year, €70 million loan agreement, to support investment plan Research and Development projects that will be carried out at Piaggio Group Italian sites over the 2019-2021 period. The loan agreement signed with the EIB will support the development of innovative technological solutions for products and processes in the areas of active and passive safety and sustainability (including electric engines and reduced consumption in combustion engines), with the aim of consolidating the scooter, motorcycle and commercial vehicle ranges. The loan will also further consolidate the Group's financial structure, extending the average duration and reducing the average cost of debt.
26 July 2019 - The Board of Directors approved a new policy to distribute dividends with the distribution of an interim dividend during the year (rather than a single distribution), to align with other international companies in the two-wheeler sector, also with the aim of optimise cash flow management, considering the seasonal nature of the business. After approving the Financial Statements as of 30 June 2019 and the Report on Operations, pursuant to article 2344-bis of the Civil Code, the Board of Directors therefore resolved to allocate an ordinary interim dividend for 2019, equal to 5.5 eurocents, gross of tax, for each eligible ordinary share (compared to a dividend of 9 eurocents resolved for the entire 2018 financial year), for a total amount of €/000 19,650.
27 August 2019 - Piaggio received notification of a first degree ruling issued following the proceedings brought by one of its suppliers in 2009 (in relation to which information was provided in the annual and half-year financial statements), ordering it to pay a total amount of approximately seven million, six hundred thousand euros and to publish the ruling in two national newspapers and two specialist journals. The Company would like to state that it considers the decision to be wrong, for numerous reasons, and has already appointed legal advisors to appeal against it.
| First nine months of 2019 |
First nine months of 2018 |
|||||
|---|---|---|---|---|---|---|
| Change | ||||||
| In millions of | Accounting | In millions of | Accounting | In millions of | ||
| euros | for a % | euros | for a % | euros | % | |
| Net revenues | 1,200.5 | 100.0% | 1,093.7 | 100.0% | 106.7 | 9.8% |
| Cost to sell2 | (836.7) | -69.7% | (759.4) | -69.4% | (77.4) | 10.2% |
| Gross industrial margin2 | 363.7 | 30.3% | 334.4 | 30.6% | 29.3 | 8.8% |
| Operating expenses | (264.2) | -22.0% | (249.5) | -22.8% | (14.7) | 5.9% |
| EBITDA2 | 188.8 | 15.7% | 166.0 | 15.2% | 22.8 | 13.8% |
| Amortisation/Depreciation | (89.3) | -7.4% | (81.0) | -7.4% | (8.2) | 10.1% |
| Operating income | 99.5 | 8.3% | 84.9 | 7.8% | 14.6 | 17.2% |
| Result of financial items | (18.1) | -1.5% | (18.8) | -1.7% | 0.8 | -4.1% |
| Profit before tax | 81.5 | 6.8% | 66.1 | 6.0% | 15.4 | 23.3% |
| Taxes | (35.4) | -3.0% | (29.7) | -2.7% | (5.7) | 19.2% |
| Net profit | 46.0 | 3.8% | 36.3 | 3.3% | 9.7 | 26.7% |
| First nine months | First nine months | ||
|---|---|---|---|
| of 2019 | of 2018 | Change | |
| In millions of euros | |||
| EMEA and Americas | 715.0 | 656.9 | 58.1 |
| India | 319.0 | 306.3 | 12.7 |
| Asia Pacific 2W | 166.4 | 130.5 | 35.9 |
| TOTAL NET REVENUES | 1,200.5 | 1,093.7 | 106.7 |
| Two-wheeler | 854.1 | 772.3 | 81.8 |
| Commercial Vehicles | 346.4 | 321.4 | 24.9 |
| TOTAL NET REVENUES | 1,200.5 | 1,093.7 | 106.7 |
In terms of consolidated turnover, the Group closed the first nine months of 2019 with higher net revenues compared to the same period of 2018 (+9.8%).
All geographic segments recorded positive trends (Asia Pacific +27.5%; +22.1% with constant exchange rates; EMEA and Americas +8.8%; India +4.2%; +2.0% with constant exchange rates).
As regards product type, the increase in turnover was greater for Two-Wheeler Vehicles (+10.6%) and more moderate for Commercial Vehicles (+7.8%). As a result, the percentage of Commercial Vehicles accounting for overall turnover went down from 29.4% in the first nine months of 2018 to the current figure of 28.9%; vice versa, the percentage of Two-Wheeler vehicles accounting for overall turnover rose from 70.6% in the first nine months of 2018 to the current figure of 71.1%.
2 For a definition of the parameter, see the "Economic Glossary".
The gross industrial margin of the Group increased in absolute terms compared to the first nine months of the previous year (+8.8%) in relation to a net turnover equal to 30.3% (30.6% in the first nine months of 2018).
Amortisation/depreciation included in the gross industrial margin was equal to €23.3 million (€23.1 million in the first nine months of 2018).
Operating expenses incurred in the period went up compared to the same period in the previous financial year, amounting to €264.2 million. This result is mainly due to the increase in amortisation/depreciation included in operating expenses (€66.0 million in the first nine months of 2019 compared to €57.9 million in the first nine months of 2018).
The change in the aforementioned income statement resulted in an increased consolidated EBITDA of €188.8 million (€166.0 million in the first nine months of 2018). In relation to turnover, EBITDA was equal to 15.7% (15.2% in the first nine months of 2018). This growth trend partially benefited (€+5.6 million) from the adoption of the new accounting standard IFRS 16. For effects, see the section "New accounting standards, amendments and interpretations adopted from 1 January 2019" in the Notes.
Operating income (EBIT) amounted to €99.5 million, up on the figure for the first nine months of 2018; in relation to turnover, EBIT was equal to 8.3% (7.8% in the first nine months of 2018).
The results for financing activities improved compared to the first nine months of the previous financial year, due to a lower debt exposure and reduction in borrowing costs, with Net Charges amounting to €18.1 million (€18.8 million in the first nine months of 2018). The improvement was partly mitigated by effects arising from currency management, the recognition of non-recurrent net income in 2018 and the adoption of the new accounting standard IFRS 16 starting from the 2019 financial year.
Income taxes for the period amounted to €35.4 million, equivalent to 43.5% of profit before tax.
Net profit stood at €46.0 million (3.8% of turnover), also an improvement on the figure for the same period of the previous financial year (€36.3 million; 3.3% of turnover).
| First nine months of 2019 |
First nine months of 2018 |
Change | |
|---|---|---|---|
| In thousands of units | |||
| EMEA and Americas | 203.5 | 195.6 | 7.9 |
| India | 202.2 | 211.9 | (9.7) |
| Asia Pacific 2W | 73.6 | 62.0 | 11.6 |
| TOTAL VEHICLES | 479.2 | 469.4 | 9.8 |
| Two-wheeler | 321.9 | 312.2 | 9.7 |
| Commercial Vehicles | 157.4 | 157.2 | 0.1 |
| TOTAL VEHICLES | 479.2 | 469.4 | 9.8 |
In the first nine months of 2019, the Piaggio Group sold 479,200 vehicles worldwide, recording growth compared to the first nine months of the previous year, when 469,400 vehicles were sold. 2W sales were up in Asia Pacific (+18.7%) and in EMEA and the Americas (+4.0%). In India instead, the number of vehicles sold recorded a slight downturn (-4.6%). As regards the type of products sold, the increase mainly referred to two-wheeler vehicles (+3.1%), while commercial vehicles reported a more or less stable trend (+0.1%).
In the first nine months of 2019, the average workforce had decreased in all geographic segments, apart from Asia Pacific where an increase in demand for two-wheeler vehicles led to a greater use of temporary staff.
| Employee/staff numbers | First nine months of 2019 |
First nine months of 2018 |
Change |
|---|---|---|---|
| EMEA and Americas | 3,634.9 | 3,671.2 | (36.3) |
| of which Italy | 3,360.5 | 3,423.0 | (62.5) |
| India | 1,893.6 | 2,198.3 | (304.7) |
| Asia Pacific 2W | 941.2 | 861.2 | 80.0 |
| Total | 6,469.7 | 6,730.7 | (261.0) |
As of 30 September 2019, the Group had 6,313 employees, a total reduction of 202 compared to 31 December 2018, mainly attributable to India.
| As of 30 September | As of 31 December | As of 30 September | |
|---|---|---|---|
| Employee/staff numbers | 2019 | 2018 | 2018 |
| EMEA and Americas | 3,564 | 3,586 | 3,645 |
| of which Italy | 3,287 | 3,324 | 3,383 |
| India | 1,793 | 2,026 | 2,228 |
| Asia Pacific 2W | 956 | 903 | 881 |
| Total | 6,313 | 6,515 | 6,754 |
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In millions of euros Statement of financial |
|||
| position | |||
| Net working capital | (119.7) | (59.5) | (60.2) |
| Property, plant and equipment | 278.5 | 276.5 | 2.1 |
| Intangible assets | 667.6 | 658.9 | 8.8 |
| Rights of use | 25.6 | 25.6 | |
| Financial assets | 9.7 | 8.7 | 1.0 |
| Provisions | (69.4) | (63.4) | (6.0) |
| Net capital employed | 792.3 | 821.2 | (28.9) |
| Net Financial Debt | 405.1 | 429.2 | (24.1) |
| Shareholders' equity | 387.2 | 392.0 | (4.8) |
| Sources of financing | 792.3 | 821.2 | (28.9) |
| Non-controlling interests | (0.2) | (0.2) | 0.0 |
As of 30 September 2019, net working capital amounted to negative €119.7 million, with a cash generation equal to approximately €60.2 million in the first nine months of 2019.
Property, plant and equipment, which include investment property, amounted to €278.5 million as of 30 September 2019, registering an increase of approximately €2.1 million compared to 31 December 2018. This growth is mainly due to the revaluation of Asian currencies against the euro (approximately €3.6 million), which offset the effect from depreciation, of which the value exceeded investments for the period by approximately €0.3 million, as well as the impairment of investment property (€-1.0 million).
Intangible assets totalled €667.6 million, up by approximately €8.8 million compared to 31 December 2018. This growth is mainly due to investments for the period, of which the value exceeded amortisation by approximately €8.0 million, and to the effect of the revaluation of Asian currencies against the euro (approximately €0.8 million).
Rights of use, equal to €25.6 million, represent the current value of future operating lease payments, as required by the adoption of the new accounting standard IFRS 16.
Financial assets which totalled €9.7 million, increased by €1.0 million compared to figures for the previous year.
Provisions totalled €69.4 million, up compared to 31 December 2018 (€63.4 million).
3 For a definition of individual items, see the "Economic Glossary".
As fully described in the next section on the "Consolidated Statement of Cash Flows", net financial debt as of 30 September 2019 was equal to €405.1 million, compared to €429.2 million as of 31 December 2018. The improvement of approximately €24.1 million (€43.1 million excluding the effect of adopting the new accounting standard IFRS 16) is due to the positive performance of operations, which enabled the payment of dividends (€32.2 million relative to 2018 and €19.6 million relative to the interim divided on 2019 results) and funding of the investments programme.
Compared to 30 September 2018, net financial debt was basically stable (down by €19.0 million, excluding the effect of adopting the new accounting standard IFRS 16).
Group shareholders' equity as of 30 September 2019 totalled €387.2 million, down by approximately €4.8 million compared to 31 December 2018.
The consolidated statement of cash flows prepared in accordance with the models provided by international financial reporting standards (IFRS) is shown in the "Consolidated Condensed Interim Financial Statements as of 30 September 2019"; the following is a comment relating to the summary statement shown.
| First nine months of |
First nine months of |
||
|---|---|---|---|
| 2019 | 2018 | Change | |
| In millions of euros | |||
| Change in Consolidated Net Debt | |||
| Opening Consolidated Net Debt | (429.2) | (446.7) | 17.5 |
| Cash flow from operating activities | 141.3 | 118.3 | 23.0 |
| (Increase)/Reduction in Net Working Capital | 60.2 | 23.3 | 36.9 |
| (Increase)/Reduction in net investments | (126.6) | (65.2) | (61.4) |
| Change in shareholders' equity | (50.8) | (34.9) | (16.0) |
| Total change | 24.1 | 41.6 | (17.5) |
| Closing Consolidated Net Debt | (405.1) | (405.1) | (0.0) |
In the first nine months of 2019 the Piaggio Group generated financial resources amounting to €24.1 million.
Cash flow from operating activities, defined as net profit, minus non-monetary costs and income, was equal to €141.3 million.
Working capital generated a cash flow of approximately €60.2 million; in detail:
Investing activities involved a total of €126.6 million of financial resources. This change was due to the following:
4 Net of customer advances.
As a result of the above financial dynamics, which generated a use of €24.1 million, the net debt of the Piaggio Group amounted to €–405.1 million. However, as already stated, the adoption of the new accounting standard IFRS 16 generated an increase in financial debt of €19.0 million.
In accordance with CESR/05-178b recommendation on alternative performance measures, in addition to IFRS financial measures, Piaggio has included other non-IFRS measures in its Interim Directors' Report. These are presented in order to measure the trend of the Group's operations to a better extent and should not be considered as an alternative to IFRS measures.
In particular the following alternative performance measures have been used:
The Piaggio Group is comprised of and operates by geographic segments - EMEA and the Americas, India and Asia Pacific - to develop, manufacture and distribute two-wheeler and commercial vehicles. Each Geographic Segment has production sites and a sales network dedicated to customers in the
relative segment. Specifically:
For details of final results from each operating segment, reference is made to the Notes to the Consolidated Financial Statements.
The volumes and turnover in the three geographic segments, also by product type, are analysed below.
| First nine months of 2019 |
First nine months of 2018 |
Change % | Change | |||||
|---|---|---|---|---|---|---|---|---|
| Two-wheeler | Volumes Sell-in |
Turnover | Volumes Sell-in |
Turnover | Volumes | Turnover | Volumes | Turnover |
| (units/000) | (million euros) |
(units/000) | (million euros) |
|||||
| EMEA and Americas | 188.6 | 639.1 | 184.0 | 591.6 | 2.5% | 8.0% | 4.6 | 47.6 |
| of which EMEA | 179.8 | 593.5 | 175.4 | 547.3 | 2.5% | 8.4% | 4.4 | 46.2 |
| (of which Italy) | 41.2 | 138.7 | 38.5 | 127.4 | 7.0% | 8.9% | 2.7 | 11.3 |
| of which America | 8.8 | 45.6 | 8.6 | 44.3 | 2.4% | 3.1% | 0.2 | 1.4 |
| India | 59.7 | 48.6 | 66.3 | 50.2 | -9.9% | -3.3% | (6.6) | (1.7) |
| Asia Pacific 2W | 73.6 | 166.4 | 62.0 | 130.5 | 18.7% | 27.5% | 11.6 | 35.9 |
| TOTAL | 321.9 | 854.1 | 312.2 | 772.3 | 3.1% | 10.6% | 9.7 | 81.8 |
| Scooters | 290.2 | 594.3 | 281.5 | 545.4 | 3.1% | 9.0% | 8.7 | 48.9 |
| Motorcycles | 31.7 | 156.6 | 30.7 | 126.9 | 3.1% | 23.4% | 1.0 | 29.7 |
| Spare parts and Accessories |
102.1 | 97.7 | 4.4% | 4.3 | ||||
| Other | 1.2 | 2.3 | -50.0% | (1.2) | ||||
| TOTAL | 321.9 | 854.1 | 312.2 | 772.3 | 3.1% | 10.6% | 9.7 | 81.8 |
Two-wheeler vehicles can mainly be grouped into two product segments, scooters and motorcycles, in addition to the related spare parts and accessories business, the sale of engines to third parties, involvement in main two-wheeler sports championships and technical service.
The world two-wheeler market comprises two macro areas, which clearly differ in terms of characteristics and scale of demand: economically advanced countries (Europe, United States, Japan) and emerging nations (Asia Pacific, China, India, Latin America).
In the first macro area, which is a minority segment in terms of volumes, the Piaggio Group has a historical presence, with scooters meeting the need for mobility in urban areas and motorcycles for recreational purposes.
In the second macro area, which in terms of sales, accounts for most of the world market and is the Group's target for expanding operations, two-wheeler vehicles are the primary mode of transport.
In Europe, the Piaggio Group's reference area, the two-wheeler market ended the first nine months of 2019 with 1,159,534 vehicles sold, an 8.7% increase compared to the first nine months of 2018 (+8.3% for the motorcycle segment and +9.2% for the scooter segment).
In Italy, the scooter segment saw an increase of 3.4%, while the motorcycle segment registered a growth of 8.8%.
North America's two-wheeler market dropped by 1.7% in the first nine months of 2019 compared to the same period of the previous year. The motorcycle market, which accounts for 94.6% of the overall market, decreased by 1.6%, while the scooter market dropped by 3%.
In Vietnam, the Asian nation with most Group vehicles, sales went down overall by 4.8%.
In India, the two-wheeler market recorded a drop (-14.0%) in the first nine months of 2019 compared to the same period of the previous year, driven by a decrease in the scooter segment (-16.5%) and in the motorcycle segment (-12.4%).
During the first nine months of 2019, the Piaggio Group sold a total of 321,900 units in the two-wheeler segment worldwide, accounting for a net turnover equal to approximately €854.1 million (+10.6%), including spare parts and accessories (€102.1 million, +4.4%).
The overall growth in both volumes (+3.1%) and turnover (+10.6%) was mainly due to the good performance of Asia Pacific (+18.7% volumes; +27.5% turnover, +22.1% with constant exchange rates). Both volumes and turnover increased (+2.5% and +8.0% respectively) in EMEA and the Americas. In India, instead, a slight decrease was recorded in both volumes (-9.9%) and turnover (- 3.3%; -5.1% with constant exchange rates).
On the European two-wheeler market, the Piaggio Group achieved a total share of 14.0% in the first nine months of 2019, down on the share held in the first nine months of 2018 (14.3%). The Group's leadership position in the scooter segment was confirmed (24.3% in the first nine months of 2019, compared to 25.5% in the first nine months of 2018). In Italy, the Piaggio Group's market share went from 19.2% in the first nine months of 2018 to 18.8% in the same period of 2019. The Group held a 29.4% share in the scooter segment (29.9% in the first nine months of 2018) and a 4.1% share in the motorcycle segment (3.7% in the first nine months of 2018).
In India, in the first nine months of 2019, the Group recorded a drop in sell-out volumes compared to the same period of the previous year, closing at 52,803 vehicles (-11.9%).
The Group's position on the North American scooter market stayed strong, where it ended the period with a share of 22.9% (23.3% in the first nine months of 2018).
Investments mainly targeted the following areas:
Industrial investments were also made, targeting safety, quality and the productivity of production processes.
5 Market shares for the first nine months of 2018 might differ from figures published last year, due to final vehicle registration data, which some countries publish with a few months' delay, being updated.
| First nine months of 2019 |
First nine months of 2018 |
Change % | Change | |||||
|---|---|---|---|---|---|---|---|---|
| Commercial Vehicles |
Volumes Sell-in |
Turnover | Volumes Sell-in |
Turnover | ||||
| (million | (million | Volumes | Turnover | Volumes | Turnover | |||
| (units/000) | euros) | (units/000) | euros) | |||||
| EMEA and Americas | 14.8 | 75.9 | 11.6 | 65.4 | 27.8% | 16.1% | 3.2 | 10.5 |
| of which EMEA | 11.6 | 69.8 | 10.0 | 62.1 | 15.9% | 12.4% | 1.6 | 7.7 |
| (of which Italy) | 3.2 | 38.1 | 2.8 | 34.3 | 14.0% | 11.1% | 0.4 | 3.8 |
| of which America | 3.3 | 6.1 | 1.6 | 3.3 | 102.0% | 86.5% | 1.6 | 2.8 |
| India | 142.5 | 270.5 | 145.6 | 256.1 | -2.1% | 5.6% | (3.1) | 14.4 |
| TOTAL | 157.4 | 346.4 | 157.2 | 321.4 | 0.1% | 7.8% | 0.1 | 24.9 |
| Ape | 153.6 | 266.2 | 152.8 | 246.1 | 0.5% | 8.2% | 0.8 | 20.1 |
| Porter | 3.3 | 40.0 | 3.0 | 35.4 | 8.3% | 13.1% | 0.3 | 4.6 |
| Quargo | 0.3 | 1.2 | 0.6 | 2.2 | -48.1% | -45.5% | (0.3) | (1.0) |
| Mini Truk | 0.2 | 0.5 | 0.7 | 2.0 | -75.2% | -73.1% | (0.6) | (1.5) |
| Spare parts and Accessories |
38.4 | 35.7 | 7.5% | 2.7 | ||||
| TOTAL | 157.4 | 346.4 | 157.2 | 321.4 | 0.1% | 7.8% | 0.1 | 24.9 |
The Commercial Vehicles category includes three- and four-wheelers with a maximum mass below 3.5 tons (category N1 in Europe) designed for commercial and private use, and related spare parts and accessories.
In the first nine months of 2019, the European light commercial vehicles market (vehicles with a maximum mass less than or equal to 3.5 tons), in which the Piaggio Group operates, recorded sales of 1,597,527 units, a 4.4% increase compared to the first nine months of 2018 (data source ACEA). In detail, the trends of main European reference markets are as follows: Germany (+11.2%), Italy (+6.9%), France (+5.9%), UK (+4.5%) and Spain (+1.9%).
Sales on the Indian three-wheeler market, where Piaggio Vehicles Private Limited, a subsidiary of Piaggio & C. S.p.A. operates, went down from 551,750 units in the first nine months of 2018 to 510,894 in the same period of 2019, registering a 7.4% decrease. Within this market, the passenger vehicles segment declined (-8.4%), closing at 417,358 units. The cargo segment decreased slightly (-2.9%), from 96,331 units in the first nine months of 2018 to 93,536 units in the first nine months of 2019.
Piaggio Vehicles Private Limited also operates on the four-wheeler light commercial vehicles (LCV) market for the transport of goods (cargo). The LCV cargo market, with vehicles with a maximum mass below 2 tons, recorded sales of 153,568 units in the first nine months of 2019, decreasing by 8.2% compared to the first nine months of 2018.
During the first nine months of 2019, the Commercial vehicles business generated a turnover of €346.4 million, up by 7.8% compared to the same period of the previous year.
In percentage terms, the most significant increase was recorded in EMEA and the Americas (16.1%) where all areas reported positive trends (EMEA +12.4%; Americas +86.5%).
In India, the Group increased revenues, despite a 2.1% downturn in volumes sold. The Indian affiliate Piaggio Vehicles Private Limited (PVPL) sold 121,651 three-wheelers on the Indian market (126,806 in the first nine months of 2018).
The same affiliate also exported 20,357 three-wheeler vehicles (17,426 as of 30 September 2018).
Overall, the Indian affiliate PVPL invoiced €270.5 million in the first nine months of 2019, compared to €256.1 million in the first nine months of 2018, (+5.6%; +3.4% with constant exchange rates).
Overall, during the period, the Piaggio Group sold 157,400 commercial vehicles, up slightly compared to the first nine months of 2018 (+0.1%).
The Piaggio Group operates in Europe and India on the light commercial vehicles market, with products designed for short range mobility in urban areas (European urban centres) and suburban areas (the product range for India).
The Group is also present in India, in the passenger vehicle and cargo sub-segments of the threewheeler market, where it is market leader.
On the Indian three-wheeler market, Piaggio had a market share of 23.8% (up on the figure of 23.0% in the first nine months of 2018). Detailed analysis of the market shows that Piaggio maintained its leadership position in the goods transport segment (cargo segment) with a share of 42.9% (45.7% in the first nine months of 2018). In the passenger segment, Piaggio's share increased, closing at 19.5% (18.2% in the first nine months of 2018).
Besides the traditional three-wheeler market in India, Piaggio also operates on the four-wheeler light commercial vehicles (LCV) market (cargo vehicles for goods transport) with the Porter range. On this market, the Group's share fell to 0.3% (0.9% in the first nine months of 2018).
6 Market shares for the first nine months of 2018 might differ from figures published last year, due to final vehicle registration data, which some countries publish with a few months' delay, being updated.
Investments mainly targeted the following areas:
Industrial investments were also made, targeting safety, quality and the productivity of production processes.
1 October 2019 - Alessandra Simonotto, head of Administration & Reporting and Manager in Charge of Preparing the Company Accounts and Documents, is to continue her progress inside the Group by taking on the role of CFO – following the resignation of Simone Montanari for personal reasons. She will begin work in her new role on 1st October 2019, with the same powers and functions.
In a context where the Group has consolidated its position on global markets, Piaggio is committed to:
From a technological point of view, the Piaggio Group will continue research to develop new solutions for current and future mobility challenges through the efforts of Piaggio Fast Forward (Boston) and to explore the new frontiers of design through PADc (Piaggio Advanced Design center) in Pasadena.
More in general, the Group is committed - as in the past and for operations in 2019 - to increasing productivity with a strong focus on efficient costs and investments, while complying with its business ethics.
Net sales, costs, payables and receivables as of 30 September 2019 involving parent companies, subsidiaries and associates relate to the sale of goods or services which are a part of normal operations of the Group.
Transactions are carried out at normal market values, depending on the characteristics of the goods and services provided.
Information on related-party transactions, including the information required by Consob communication no. DEM/6064293 of 28 July 2006 is presented in the "Notes to the Condensed Consolidated Interim Financial Statements as of 30 September 2019".
Net working capital: defined as the net sum of: Trade receivables, Other current and non-current receivables, Inventories, Trade payables, Other current and non-current payables, Current and noncurrent tax receivables, Deferred tax assets, Tax payables and Deferred tax liabilities.
Property, plant and equipment: consist of property, plant, machinery and industrial equipment, net of accumulated depreciation, investment property and assets held for sale.
Intangible assets: consist of capitalised development costs, costs for patents and know-how and goodwill arising from acquisition/merger operations carried out by the Group.
Rights of use: refer to the discounted value of operating lease payments due, as provided for by IFRS 16.
Financial assets: defined by the Directors as the sum of investments and other non-current financial assets.
Provisions: consist of retirement funds and employee benefits, other long-term provisions and the current portion of other long-term provisions.
Gross industrial margin: defined as the difference between Revenues and the corresponding Cost to sell of the period.
Cost to sell: include the cost for materials (direct and consumables), accessory purchase costs (transport of incoming material, customs, movements and warehousing), employee costs for direct and indirect manpower and related expenses, work carried out by third parties, energy costs, depreciation of property, plant, equipment and industrial equipment, external maintenance and cleaning costs net of sundry cost recovery recharged to suppliers.
Operating expenses: consist of employee costs, costs for services, leases and rentals, and additional operational expenditure net of operating income not included in the gross industrial margin. Operating expenses also include amortisation and depreciation not included in the calculation of the gross industrial margin.
Consolidated EBITDA: defined as "Operating income" before the amortisation/depreciation and impairment costs of intangible assets, property, plant and equipment and rights of use, as resulting from the consolidated income statement.
Net capital employed: determined as the algebraic sum of "Net fixed assets", "Net working capital" and provisions.
In some cases, data could be affected by rounding off defects due to the fact that figures are represented in millions of Euros; changes and percentages are calculated from figures in thousands of euros and not from rounded off figures in millions of euros.
Piaggio Group
| First nine months of 2019 |
First nine months of 2018 |
|||||
|---|---|---|---|---|---|---|
| Total | of which related parties |
Total | of which related parties |
|||
| In thousands of Euros | Notes | |||||
| Net revenues | 4 | 1,200,453 | 111 | 1,093,740 | 2,663 | |
| Cost for materials | 5 | (729,290) | (12,612) | (653,919) | (17,451) | |
| Cost for services and leases and rentals | 6 | (182,306) | (1,744) | (170,978) | (2,828) | |
| Employee costs | 7 | (173,075) | (165,937) | |||
| Depreciation and impairment costs of property, plant and equipment Amortisation and impairment costs of intangible |
8 | (30,383) | (30,008) | |||
| assets | 8 | (53,704) | (51,031) | |||
| Amortisation of rights of use | 8 | (5,172) | 0 | |||
| Other operating income | 9 | 90,021 | 294 | 78,744 | 203 | |
| Net reversals (impairment) of trade and other | ||||||
| receivables | 10 | (1,197) | (1,492) | |||
| Other operating costs | 11 | (15,798) | (16) | (14,194) | (94) | |
| Operating income | 99,549 | 84,925 | ||||
| Income/(loss) from investments | 12 | 735 | 624 | 765 | 757 | |
| Financial income | 13 | 2,577 | 19 | 6,770 | 17 | |
| Borrowing costs | 13 | (21,155) | (128) | (26,531) | (82) | |
| Net exchange gains/(losses) | 13 | (223) | 160 | |||
| Profit before tax | 81,483 | 66,089 | ||||
| Taxes for the period | 14 | (35,445) | (29,740) | |||
| Profit from continuing operations | 46,038 | 36,349 | ||||
| Assets held for sale: | ||||||
| Profits or losses arising from assets held for sale | 15 | |||||
| Net Profit (loss) for the period | 46,038 | 36,349 | ||||
| Attributable to: | ||||||
| Owners of the Parent | 46,038 | 36,349 | ||||
| Non-controlling interests | 0 | |||||
| Earnings per share (figures in €) | 16 | 0.129 | 0.102 | |||
| Diluted earnings per share (figures in €) | 16 | 0.129 | 0.102 |
| First nine months of |
First nine months of |
||
|---|---|---|---|
| In thousands of Euros | Notes | 2019 | 2018 |
| Net Profit (Loss) for the period (A) | 46,038 | 36,349 | |
| Items that will not be reclassified in the income statement |
|||
| Remeasurements of defined benefit plans | 41 | (2,980) | (1,114) |
| Total | (2,980) | (1,114) | |
| Items that may be reclassified in the income statement | |||
| Profit (loss) deriving from the translation of financial statements of foreign companies denominated in foreign currency |
41 | 3,951 | (8,681) |
| Portion of components of the Statement of Comprehensive Income of subsidiaries/associates valued with the equity method |
41 | 117 | (208) |
| Total profits (losses) on cash flow hedges | 41 | 92 | 139 |
| Total | 4,160 | (8,750) | |
| Other components of the Statement of Comprehensive Income | |||
| (B)* | 1,180 | (9,864) | |
| Total Profit (loss) for the period (A + B) | 47,218 | 26,485 | |
| * Other Profits (and losses) take account of relative tax effects | |||
| Attributable to: | |||
| Owners of the Parent | 47,214 | 26,450 | |
| Non-controlling interests | 4 | 35 |
| As of 30 September 2019 |
As of 31 December 2018 |
|||||
|---|---|---|---|---|---|---|
| of which related |
of which related |
|||||
| Total | parties | Total | parties | |||
| In thousands of Euros ASSETS |
Notes | |||||
| Non-current assets | ||||||
| Intangible assets | 17 | 667,642 | 658,888 | |||
| Property, plant and equipment | 18 | 269,272 | 266,198 | |||
| Rights of use | 19 | 25,562 | ||||
| Investment Property | 20 | 9,275 | 10,269 | |||
| Investments | 35 | 8,658 | 7,934 | |||
| Other financial assets | 36 | 3,923 | 6,029 | |||
| Long-term tax receivables | 25 | 17,156 | 17,399 | |||
| Deferred tax assets | 21 | 61,053 | 59,250 | |||
| Trade receivables | 23 | |||||
| Other receivables | 24 | 13,338 | 94 | 16,625 | 94 | |
| Total non-current assets | 1,075,879 | 1,042,592 | ||||
| Assets held for sale | 27 | |||||
| Current assets | ||||||
| Trade receivables | 23 | 126,095 | 974 | 86,557 | 1,264 | |
| Other receivables | 24 | 28,949 | 14,752 | 33,507 | 15,262 | |
| Short-term tax receivables | 25 | 21,268 | 7,368 | |||
| Inventories | 22 | 225,327 | 224,108 | |||
| Other financial assets | 37 | 3,880 | 2,805 | |||
| Cash and cash equivalents | 38 | 212,472 | 188,740 | |||
| Total current assets | 617,991 | 543,085 | ||||
| Total assets | 1,693,870 | 1,585,677 |
| As of 30 September 2019 |
As of 31 December 2018 |
|||||
|---|---|---|---|---|---|---|
| of which related |
of which related |
|||||
| Total | parties | Total | parties | |||
| In thousands of Euros SHAREHOLDERS' EQUITY AND LIABILITIES |
Notes | |||||
| Shareholders' equity | ||||||
| Share capital and reserves attributable to the owners of the Parent |
40 | 387,360 | 392,163 | |||
| Share capital and reserves attributable to non-controlling interests |
40 | (207) | (211) | |||
| Total shareholders' equity | 387,153 | 391,952 | ||||
| Non-current liabilities | ||||||
| Financial liabilities > 12 months | 39 | 479,650 | 512,498 | |||
| Lease liabilities for rights of use > 12 months | 39 | 12,349 | 3,427 | |||
| Trade payables | 28 | |||||
| Other long-term provisions | 29 | 10,928 | 9,504 | |||
| Deferred tax liabilities | 30 | 12,636 | 2,806 | |||
| Retirement funds and employee benefits | 31 | 43,144 | 41,306 | |||
| Tax payables | 32 | |||||
| Other long-term payables | 33 | 6,574 | 5,939 | |||
| Total non-current liabilities | 565,281 | 572,053 | ||||
| Current liabilities | ||||||
| Financial liabilities < 12 months | 39 | 125,705 | 113,502 | |||
| Lease liabilities for rights of use < 12 months | 39 | 6,692 | 1,357 | |||
| Trade payables | 28 | 520,192 | 7,995 | 432,722 | 8,402 | |
| Tax payables | 32 | 16,370 | 14,635 | |||
| Other short-term payables | 33 | 57,115 | 6,286 | 48,220 | 6,725 | |
| Current portion of other long-term provisions | 29 | 15,362 | 12,593 | |||
| Total current liabilities | 741,436 | 621,672 | ||||
| Total Shareholders' Equity and Liabilities | 1,693,870 | 1,585,677 |
This statement shows the factors behind changes in cash and cash equivalents, net of short-term bank overdrafts, as required by IAS 7.
| First nine months of 2019 | First nine months of 2018 | ||||
|---|---|---|---|---|---|
| of which | of which | ||||
| related | related | ||||
| Total | parties | Total | parties | ||
| In thousands of Euros | Notes | ||||
| Operating activities | |||||
| Net Profit (loss) for the period | 46,038 | 36,349 | |||
| Allocation of profit to non-controlling interests | 0 | 0 | |||
| Taxes for the period | 14 | 35,445 | 29,740 | ||
| Depreciation of property, plant and equipment | 8 | 30,383 | 30,008 | ||
| Amortisation of intangible assets | 8 | 53,420 | 50,438 | ||
| Amortisation of rights of use | 8 | 5,172 | 0 | ||
| Provisions for risks and retirement funds and employee benefits | 14,466 | 13,677 | |||
| Write-downs / (Reinstatements) | 2,379 | 2,316 | |||
| Losses / (Gains) on the disposal of property, plants and equipment | (38) | (75) | |||
| Financial income | 13 | (2,577) | (6,770) | ||
| Dividend income | (111) | (8) | |||
| Borrowing costs | 13 | 21,155 | 26,531 | ||
| Income from public grants | (3,545) | (1,495) | |||
| Portion of earnings of affiliated companies | (624) | (757) | |||
| Change in working capital: | |||||
| (Increase)/Decrease in trade receivables | 23 | (40,520) | 290 | (36,887) | 485 |
| (Increase)/Decrease in other receivables | 24 | 23 | 510 | 1,359 | (407) |
| (Increase)/Decrease in inventories | 22 | (1,219) | (23,300) | ||
| Increase/(Decrease) in trade payables | 28 | 87,470 | (407) | 64,487 | 2,220 |
| Increase/(Decrease) in other payables | 33 | 9,530 | (439) | 5,294 | (1,047) |
| Increase/(Decrease) in provisions for risks | 29 | (6,586) | (6,616) | ||
| Increase/(Decrease) in retirement funds and employee benefits | 31 | (7,700) | (7,611) | ||
| Other changes | (16,984) | 2,064 | |||
| Cash generated from operating activities | 225,577 | 178,744 | |||
| Interest paid | (17,336) | (22,587) | |||
| Taxes paid | (23,020) | (19,812) | |||
| Cash flow from operating activities (A) | 185,221 | 136,345 | |||
| Investment activities | |||||
| Investment in property, plant and equipment | 18 | (30,122) | (20,942) | ||
| Sale price, or repayment value, of property, plant and equipment | 85 | 745 | |||
| Investment in intangible assets | 17 | (61,434) | (51,298) | ||
| Sale price, or repayment value, of intangible assets | 41 | 65 | |||
| Public grants collected | 2,114 | 0 | |||
| Dividends received | 111 | 0 | |||
| Collected interests | 515 | 286 | |||
| Cash flow from investment activities (B) | (88,690) | (71,144) | |||
| Financing activities | |||||
| Purchase of treasury shares | 40 | (212) | (1,272) | ||
| Outflow for dividends paid | 40 | (51,805) | (19,698) | ||
| Loans received | 39 | 40,055 | 283,889 | ||
| Outflow for repayment of loans | 39 | (61,757) | (253,664) | ||
| Reimbursement of lease liabilities for rights of use | 39 | (4,005) | 0 | ||
| Repayment of finance leases | 39 | (955) | (858) | ||
| Cash flow from financing activities (C) | (78,679) | 8,397 | |||
| Increase / (Decrease) in cash and cash equivalents (A+B+C) | 17,852 | 73,598 | |||
| Opening balance | 188,386 | 127,894 | |||
| Exchange differences | 5,803 | (3,999) | |||
| Closing balance | 212,041 | 197,493 |
Movements from 1 January 2019 / 30 September 2019
| Share capital | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reserve for | Consolidated | and reserves attributable to |
||||||||||
| Share | measurement | IAS | Group | Group | non | TOTAL | ||||||
| Notes | Share capital |
premium reserve |
Legal reserve |
of financial instruments |
transition reserve |
translation reserve |
Treasury shares |
Earnings reserve |
shareholders' equity |
controlling interests |
SHAREHOLDERS' EQUITY |
|
| In thousands of Euros | ||||||||||||
| As of 1 January 2019 | 207,614 | 7,171 | 20,125 | (114) | (15,525) | (27,607) | (1,537) | 202,036 | 392,163 | (211) | 391,952 | |
| Profit for the period Other components of the |
46,038 | 46,038 | 46,038 | |||||||||
| Statement of Comprehensive Income |
41 | 92 | 4,064 | (2,980) | 1,176 | 4 | 1,180 | |||||
| Total profit (loss) for the period |
0 | 0 | 0 | 92 | 0 | 4,064 | 0 | 43,058 | 47,214 | 4 | 47,218 | |
| Transactions with shareholders: |
||||||||||||
| Allocation of profits | 40 | 1,779 | (1,779) | 0 | 0 | |||||||
| Distribution of dividends | 40 | (32,155) | (32,155) | (32,155) | ||||||||
| Interim dividend | 40 | (19,650) | (19,650) | (19,650) | ||||||||
| Purchase of treasury shares |
40 | (212) | (212) | (212) | ||||||||
| As of 30 September 2019 |
207,614 | 7,171 | 21,904 | (22) | (15,525) | (23,543) | (1,749) | 191,510 | 387,360 | (207) | 387,153 |
| Notes | Share capital |
Share premium reserve |
Legal reserve |
Reserve for measurement of financial instruments |
IAS transition reserve |
Group translation reserve |
Treasury shares |
Earnings reserve |
Consolidated Group shareholders' equity |
Share capital and reserves attributable to non controlling interests |
TOTAL SHAREHOLDERS' EQUITY |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| In thousands of Euros | ||||||||||||
| As of 1 January 2018 | 207,614 | 7,171 | 19,095 | (320) | (11,505) | (24,467) | 0 | 187,708 | 385,296 | (236) | 385,060 | |
| Profit for the period Other components of the Statement of Comprehensive Income |
41 | 139 | (8,924) | 36,349 (1,114) |
36,349 (9,899) |
35 | 36,349 (9,864) |
|||||
| Total profit (loss) for | ||||||||||||
| the period | 0 | 0 | 0 | 139 | 0 | (8,924) | 0 | 35,235 | 26,450 | 35 | 26,485 | |
| Transactions with shareholders: |
||||||||||||
| Allocation of profits | 40 | 1,030 | (1,030) | 0 | 0 | |||||||
| Distribution of dividends | 40 | (19,698) | (19,698) | (19,698) | ||||||||
| Adoption of IFRS 9 | 40 | (4,020) | (4,020) | (4,020) | ||||||||
| Purchase of treasury shares |
40 | (1,272) | (1,272) | (1,272) | ||||||||
| As of 30 September 2018 |
207,614 | 7,171 | 20,125 | (181) | (15,525) | (33,391) | (1,272) | 202,215 | 386,756 | (201) | 386,555 |
Piaggio & C. S.p.A. (the Company) is a corporation established in Italy at the Pisa Register of Companies. The address of the registered office is Viale Rinaldo Piaggio 25 - Pontedera (Pisa). The main activities of the company and its subsidiaries are set out in the Report on Operations. These Financial Statements are expressed in euros (€) since this is the currency in which most of the Group's transactions take place. Transactions in foreign currency are recorded at the exchange rate in effect on the date of the transaction. Monetary assets and liabilities in foreign currency are translated at the exchange rate in effect at the reporting date.
The scope of consolidation has not changed compared to the Consolidated Financial Statements as of 31 December 2018, while it has changed compared to the Consolidated Financial Statements as of 30 September 2018 due to the liquidation of Fondo Immobiliare First Atlantic on 14 December 2018.
These Condensed Interim Financial Statements have been drafted in compliance with the International Accounting Standards (IAS/IFRS) in force at that date, issued by the International Accounting Standards Board and approved by the European Union, as well as in compliance with the provisions established in Article 9 of Legislative Decree no. 38/2005 (Consob Resolution no. 15519 dated 27 July 2006 containing the "Provisions for the presentation of financial statements", Consob Resolution no. 15520 dated 27 July 2006 containing the "Changes and additions to the Regulation on Issuers adopted by Resolution no. 11971/99", Consob communication no. 6064293 dated 28 July 2006 containing the "Corporate reporting required in accordance with Article 114, paragraph 5 of Legislative Decree no. 58/98"). The interpretations of the International Financial Reporting Interpretations Committee ("IFRIC"), previously the Standing Interpretations Committee ("SIC"), were also taken into account.
During the drafting of these Condensed Consolidated Interim Financial statements, prepared in compliance with IAS 34 - Interim Financial Reporting, the same accounting standards adopted in the drafting of the Consolidated Financial Statements as of 31 December 2018 were applied, with the exception of the paragraph "New accounting standards, amendments and interpretations applied as from 1 January 2019". The information provided in the Interim Report should be read together with the Consolidated Financial Statements as of 31 December 2018, prepared according to IFRS.
The preparation of the interim financial statements requires management to make estimates and assumptions which have an impact on the values of revenues, costs, consolidated balance sheet assets and liabilities and on the information regarding contingent assets and liabilities at the reporting date. If these management estimates and assumptions should, in future, differ from the actual situation, they will be changed as appropriate in the period in which the circumstances change. For a more detailed description of the most significant measurement methods of the Group, reference is made to the section "Use of estimates" of the Consolidated Financial Statements as of 31 December 2018.
It should also be noted that some assessment processes, in particular the most complex ones such as establishing any impairment of fixed assets, are generally undertaken in full only when preparing the annual financial statements, when all the potentially necessary information is available, except in cases where there are indications of impairment which require an immediate assessment of any impairment loss.
The Group's activities, especially those regarding two-wheeler products, are subject to significant seasonal changes in sales during the year.
Income tax is recognised on the basis of the best estimate of the average weighted tax rate for the entire financial period.
In January 2016, the IASB published IFRS 16 "Leases". This new standard replaced IAS 17. The main change concerns the accounting of lease agreements by lessees that, according to IAS 17, were required to make a distinction between a finance lease (on balance sheet) and an operating lease (off balance sheet). With IFRS 16, operating leases are treated for accounting purposes as finance leases. According to the new standard, an asset (the right to use the leased item) and a financial liability are recognised for future rental payments. The IASB has provided for the optional exemption for certain leasing contracts and low value and short-term leases.
The standard mainly has an effect on the recognition of the Group's operating leases.
The Group opted to use the simplified transition approach, and therefore comparative amounts of the year prior to first-time adoption were not modified. Assets recognised for rights to use are measured for the amount of the lease debt at the time of adoption.
As from 1 January 2019, the adoption of the new standard resulted in commitments for lease agreements being recognised in the financial statements (and in corresponding financial liabilities) as rights of use, according to the following logic:
| As of 31 December 2018 | |
|---|---|
| In millions of Euros | |
| + Commitments for operating leases | 29 |
| - short-term operating leases | (1) |
| - operating leases of a moderate value | (1) |
| - operating leases, no IFRS 16 compliance | (5) |
| - discounting effect | (1) |
| Total rights of use | 21 |
The effects of adopting IFRS 16 on the financial statements as of 30 September 2019 are summarised in the following table.
| As of 30 September 2019 published |
Effect of IFRS 16 |
As of 30 September 2019 without the adoption of IFRS 16 |
|
|---|---|---|---|
| In thousands of Euros | |||
| Rights of use | 25,562 | 25,562 | 0 |
| Lease liabilities for rights of use | 19,041 | 19,041 | 0 |
| Other non-current receivables | 13,338 | (7,536) | 20,874 |
| Other current receivables | 28,949 | (167) | 29,116 |
| Amortisation of rights of use | (5,172) | (5,172) | 0 |
| Costs for services, leases and rentals | (182,306) | 5,585 | (187,891) |
| Borrowing costs | (21,155) | (713) | (20,442) |
| Effect on the income statement before taxes | (300) |
In October 2017, the IASB published an amendment to IFRS 9 "Prepayment features with negative compensation". The amendment confirms that when a financial liability recognised at amortised cost is changed without this resulting in de-recognition, the relative profit or loss must be immediately recognised in profit or loss. The profit or loss are measured as the difference between the previous cash flow and the flow redetermined based on the change. This amendment, applicable from 1 January 2019, did not have a significant impact on the financial statements or disclosure.
The amendments issued in October 2017 clarify that entities must apply the provisions of IFRS 9 "Financial instruments" to non-current investments in associates and joint ventures for which the equity method is not applied. The amendments are applicable from 1 January 2019 and did not have a significant impact on the financial statements or on disclosure.
In December 2017, the IASB published its annual improvements to IFRS 2015–2017 (IFRS 3, IFRS 11, IAS 12 and IAS 23). The amendments are applicable from 1 January 2019 and did not have a significant impact on the financial statements or on disclosure.
In February 2018, the IASB published some amendments to IAS 19, that will require companies to revise assumptions for determining the cost and borrowing costs at each change of the plan. The amendments are applicable from 1 January 2019 and did not have a significant impact on the financial statements or on disclosure.
In June 2017 the IASB published interpretation IFRIC 23 "Uncertainty over Income Tax Treatments" which provides information on how to account for uncertainties over the tax treatment of a given phenomenon in the recognition of income taxes. IFRIC 23 became effective on 1 January 2019 and did not have a significant impact on the financial statements or on disclosure.
At the date of these Financial Statements, competent bodies of the European Union had not completed the approval process necessary for the application of the following accounting standards and amendments:
The Group will adopt these new standards, amendments and interpretations, based on the application date indicated, and will evaluate potential impact, when the standards, amendments and interpretations are endorsed by the European Union.
A specific paragraph in this Report provides information on any significant events occurring after the end of the period and on the expected operating outlook.
The exchange rates used to translate the financial statements of companies included in the scope of consolidation into euros are shown in the table below.
| Currency | Spot exchange rate 30 September 2019 |
Average exchange rate first nine months of 2019 |
Spot exchange rate 31 December 2018 |
Average exchange rate first nine months of 2018 |
|---|---|---|---|---|
| US Dollar | 1.0889 | 1.12362 | 1.1450 | 1.19420 |
| Pounds Sterling | 0.88573 | 0.883464 | 0.89453 | 0.88405 |
| Indian Rupee | 77.1615 | 78.83009 | 79.7298 | 80.19052 |
| Singapore Dollars | 1.5060 | 1.53324 | 1.5591 | 1.60033 |
| Chinese Yuan | 7.7784 | 7.71347 | 7.8751 | 7.77886 |
| Croatian Kuna | 7.4110 | 7.41086 | 7.4125 | 7.41765 |
| Japanese Yen | 117.59 | 122.56963 | 125.85 | 130.92534 |
| Vietnamese Dong | 25,156.91 | 25,906.44125 | 26,230.56 | 27,174.07228 |
| Canadian Dollars | 1.4426 | 1.49349 | 1.5605 | 1.53724 |
| Indonesian Rupiah | 15,456.93 | 15,929.37792 | 16,565.86 | 16,769.34251 |
| Brazilian Real | 4.5288 | 4.36465 | 4.4440 | 4.29662 |
The organisational structure of the Group is based on 3 Geographic Segments, involved in the production and sale of vehicles, relative spare parts and assistance in areas under their responsibility: EMEA and the Americas, India and Asia Pacific 2W. Operating segments are identified by management, in line with the management and control model used.
In particular, the structure of disclosure corresponds to the structure of periodic reporting analysed by the Chairman and Chief Executive Officer for business management purposes.
Each Geographic Segment has production sites and a sales network dedicated to customers in the relative segment. Specifically:
Central structures and development activities currently focused in EMEA and the Americas, are handled by individual segments.
| EMEA and | |||||
|---|---|---|---|---|---|
| Americas | India | Asia Pacific 2W | Total | ||
| Sales volumes (unit/000) | 1-1/30-9-2019 | 203.5 | 202.2 | 73.6 | 479.2 |
| 1-1/30-9-2018 | 195.6 | 211.9 | 62.0 | 469.4 | |
| Change | 7.9 | (9.7) | 11.6 | 9.8 | |
| Change % | 4.0% | -4.6% | 18.7% | 2.1% | |
| Net turnover (millions of | 1-1/30-9-2019 | 715.0 | 319.0 | 166.4 | 1,200.5 |
| Euros) | 1-1/30-9-2018 | 656.9 | 306.3 | 130.5 | 1,093.7 |
| Change | 58.1 | 12.7 | 35.9 | 106.7 | |
| Change % | 8.8% | 4.2% | 27.5% | 9.8% | |
| Gross margin (millions of | |||||
| Euros) | 1-1/30-9-2019 | 212.1 | 86.6 | 64.9 | 363.7 |
| 1-1/30-9-2018 | 202.7 | 81.9 | 49.7 | 334.4 | |
| Change | 9.4 | 4.7 | 15.2 | 29.3 | |
| Change % | 4.6% | 5.8% | 30.5% | 8.8% | |
| EBITDA (millions of Euros) | 1-1/30-9-2019 | 188.8 | |||
| 1-1/30-9-2018 | 166.0 | ||||
| Change | 22.8 | ||||
| Change % | 13.8% | ||||
| EBIT (millions of Euros) | 1-1/30-9-2019 | 99.5 | |||
| 1-1/30-9-2018 | 84.9 | ||||
| Change | 14.6 | ||||
| Change % | 17.2% | ||||
| Net profit (millions of Euros) | 1-1/30-9-2019 | 46.0 | |||
| 1-1/30-9-2018 | 36.3 | ||||
| Change | 9.7 | ||||
| Change % | 26.7% | ||||
C) INFORMATION ON THE CONSOLIDATED INCOME STATEMENT
Revenues are shown net of premiums recognised to customers (dealers).
This item does not include transport costs, which are recharged to customers (€/000 22,095) and invoiced advertising cost recoveries (€/000 2,783), which are posted under other operating income.
The revenues for disposals of Group core business assets essentially refer to the marketing of vehicles and spare parts on European and non-European markets.
The breakdown of revenues by geographic segment is shown in the following table:
| First nine months of 2019 |
First nine months of | 2018 | Changes | ||||
|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | Amount | % | ||
| In thousands of Euros | |||||||
| EMEA and Americas | 715,041 | 59.6 | 656,945 | 60.1 | 58,096 | 8.8 | |
| India | 319,004 | 26.6 | 306,278 | 28.0 | 12,726 | 4.2 | |
| Asia Pacific 2W | 166,408 | 13.8 | 130,517 | 11.9 | 35,891 | 27.5 | |
| Total | 1,200,453 | 100.0 | 1,093,740 | 100.0 | 106,713 | 9.8 |
In the first nine months of 2019 net sales revenues increased by 9.8% compared to the same period of the previous year. For a more detailed analysis of trends in individual geographic segments, see comments in the Report on Operations.
The increase in costs for materials of €/000 75,371 compared to the first nine months of 2018 is mainly due to the increase in products sold. The item includes €/000 12,612 (€/000 17,451 in the first nine months of 2018) for purchases of scooters from the Chinese affiliate Zongshen Piaggio Foshan Motorcycle Co., that are sold on European and Asian markets.
Costs for services and leases and rental costs recorded an increase of €/000 11,328 compared to the first nine months of 2018. The item includes costs for temporary work of €/000 1,661.
Costs for leases and rental costs for the first nine months of 2019 were reduced by €/000 5,585 following the adoption of the new accounting standard IFRS 16, which requires operating lease costs to be recognised as amortisation of rights of use and as borrowing costs relative to the assumed debt.
Employee costs include €/000 1,494 relating to costs for redundancy plans mainly for the Pontedera and Noale production sites.
| First nine months 2019 |
First nine months of 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Salaries and wages | (131,836) | (124,522) | (7,314) |
| Social security contributions | (33,086) | (32,761) | (325) |
| Termination benefits | (5,617) | (5,592) | (25) |
| Other costs | (2,536) | (3,062) | 526 |
| Total | (173,075) | (165,937) | (7,138) |
Below is a breakdown of the headcount by actual number and average number:
| Average number | |||
|---|---|---|---|
| First nine months of 2019 First nine months of 2018 | Change | ||
| Level | |||
| Senior management | 104.1 | 97.7 | 6.4 |
| Middle management | 667.9 | 628.6 | 39.3 |
| White collars | 1,731.2 | 1,706.8 | 24.4 |
| Blue collars | 3,966.5 | 4,297.6 | (331.1) |
| Total | 6,469.7 | 6,730.7 | (261.0) |
Average employee numbers were affected by seasonal workers in the summer (on fixed-term employment contracts).
In fact the Group uses fixed-term employment contracts to handle typical peaks in demand in the summer months.
| Number as of | |||
|---|---|---|---|
| 30 September 2019 | 31 December 2018 | Change | |
| Level | |||
| Senior management | 106 | 100 | 6 |
| Middle management | 683 | 640 | 43 |
| White collars | 1,724 | 1,738 | (14) |
| Blue collars | 3,800 | 4,037 | (237) |
| Total | 6,313 | 6,515 | (202) |
| EMEA and Americas | 3,564 | 3,586 | (22) |
| India | 1,793 | 2,026 | (233) |
| Asia Pacific 2W | 956 | 903 | 53 |
| Total | 6,313 | 6,515 | (202) |
This item includes:
This item, consisting mainly of increases in fixed assets for internal work and of recoveries of costs re-invoiced to customers, increased by €/000 11,277 compared to the first nine months of 2018.
This item consists of:
| First nine months 2019 |
First nine months 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Release of provisions | 91 | 32 | 59 |
| Losses on receivables | (186) | (10) | (176) |
| Write-down of receivables in working capital | (1,102) | (1,514) | 412 |
| Total | (1,197) | (1,492) | 295 |
The increase of €/000 1,604 is mainly due to higher provisions for risks (€/000 -764) and to the greater impairment of the property fund (€/000 -785) compared to the same period of the previous year.
Income from investments refers to the portion attributable to the Group of the Zongshen Piaggio Foshan Motorcycle Co. Ltd joint venture (€/000 611) and of the associate Pontech (€/000 13) measured at equity, as well as dividends from the associates IVM (€/000 93) and Ecofor Service (€/000 18).
The balance of financial income (borrowing costs) in the first nine months of 2019 was negative by €/000 18,801, an improvement on the figure of €/000 19,601 for the same period of the previous year, thanks to lower average debt and the reduction in the cost of debt. This improvement would be even higher, considering that figures for 2018 included €/000 910 from non-recurrent net income generated by the liability management operation on the high yield debenture loan and that the new accounting standard IFRS 16 was adopted in 2019, resulting in the recognition of charges for €/000 713.
Income tax for the period, determined based on IAS 34, was estimated by applying a rate of 43.5% to profit before tax, equivalent to the best estimate of the weighted average rate predicted for the financial year.
At the end of the reporting period, there were no gains or losses from assets held for disposal or sale.
Earnings per share are calculated as follows:
| First nine months 2019 |
First nine months |
||
|---|---|---|---|
| Net profit | €/000 | 46,038 | 2018 36,349 |
| Earnings attributable to ordinary shares | €/000 | 46,038 | 36,349 |
| Average number of ordinary shares in circulation | 357,279,871 | 358,057,087 | |
| Earnings per ordinary share | € | 0.129 | 0.102 |
| Adjusted average number of ordinary shares | 357,279,871 | 358,057,087 | |
| Diluted earnings per ordinary share | € | 0.129 | 0.102 |
Increases mainly refer to the capitalisation of development costs for new products and new engines, as well as the purchase of software.
In the first nine months of 2019, borrowing costs for €/000 580 were capitalised.
The table below shows the breakdown of intangible assets as of 30 September 2019, as well as changes during the period.
| Concessions, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| In thousands of Euros | Development costs | Patent rights and know-how | licences and trademarks Goodwill |
Other | Total | |||||||||
| In operation |
Assets under development and advances |
Total | In operation |
Assets under development and advances |
Total | In operation |
Assets under development and advances |
Total | In operation |
Assets under development and advances |
Total | |||
| Historical cost | 257,677 | 26,935 | 284,612 | 381,477 | 27,034 | 408,511 | 128,021 | 557,322 | 7,517 | 7,517 1,332,014 | 53,969 1,385,983 | |||
| Provisions for write-down | (1,572) | (1,484) | (3,056) | (360) | (360) | 0 | (1,932) | (1,484) | (3,416) | |||||
| Accumulated amortisation | (200,332) | (200,332) | (316,695) | (316,695) | (88,836) (110,382) | (7,434) | (7,434) | (723,679) | 0 (723,679) | |||||
| Assets as of 01 01 2019 | 55,773 | 25,451 | 81,224 | 64,422 | 27,034 | 91,456 | 39,185 | 446,940 | 83 | 0 | 83 | 606,403 | 52,485 | 658,888 |
| Investments | 7,092 | 19,454 | 26,546 | 6,779 | 27,724 | 34,503 | 356 | 29 | 385 | 14,227 | 47,207 | 61,434 | ||
| Transitions in the period | 10,551 | (10,551) | 0 | 11,686 | (11,686) | 0 | 29 | (29) | 0 | 22,266 | (22,266) | 0 | ||
| Amortisation | (22,260) | (22,260) | (27,428) | (27,428) | (3,617) | (115) | (115) | (53,420) | 0 | (53,420) | ||||
| Disposals | (5) | (5) | (4) | (4) | (32) | (32) | (41) | 0 | (41) | |||||
| Write-downs | (283) | (283) | 0 | 0 | 0 | (283) | (283) | |||||||
| Exchange differences | 519 | 259 | 778 | 33 | 5 | 38 | 18 | 18 | 570 | 264 | 834 | |||
| Other changes | 0 | 0 | 230 | 230 | 230 | 0 | 230 | |||||||
| Total movements for the period | (4,103) | 8,879 | 4,776 | (8,934) | 16,043 | 7,109 | (3,617) | 0 | 486 | 0 | 486 | (16,168) | 24,922 | 8,754 |
| Historical cost | 283,614 | 36,154 | 319,768 | 399,941 | 43,077 | 443,018 | 128,021 | 557,322 | 8,510 | 8,510 1,377,408 | 79,231 1,456,639 | |||
| Provisions for write-down | (1,824) | (1,824) | 0 | 0 | 0 | (1,824) | (1,824) | |||||||
| Accumulated amortisation | (231,944) | (231,944) | (344,453) | (344,453) | (92,453) (110,382) | (7,941) | (7,941) | (787,173) | 0 (787,173) | |||||
| Assets as of 30 09 2019 | 51,670 | 34,330 | 86,000 | 55,488 | 43,077 | 98,565 | 35,568 | 446,940 | 569 | 0 | 569 | 590,235 | 77,407 | 667,642 |
Property, plant and equipment mainly refer to Group production facilities in Pontedera (Pisa), Noale (Venice), Mandello del Lario (Lecco), Baramati (India) and Vinh Phuc (Vietnam).
The increases mainly relate to the construction of moulds for new vehicles launched during the period.
Borrowing costs attributable to the construction of assets which require a considerable period of time to be ready for use are capitalised as a part of the cost of the actual assets.
In the first nine months of 2019, borrowing costs for €/000 204 were capitalised.
The table below shows the breakdown of property, plant and equipment as of 30 September 2019, as well as changes during the period.
| In thousands of Euros | Land | Buildings | Plant and machinery | Equipment | Other assets | Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| In | Assets under construction and |
In | Assets under construction and |
In | Assets under construction and |
In | Assets under construction and |
In | Assets under construction and |
|||||||
| operation | advances | Total | operation | advances | Total | operation | advances | Total | operation | advances | Total | operation | advances | Total | ||
| Historical cost | 27,640 | 169,761 | 1,425 | 171,186 | 486,249 | 8,688 | 494,937 | 513,415 | 7,272 | 520,687 | 54,308 | 758 | 55,066 | 1,251,373 | 18,143 | 1,269,516 |
| Reversals Provisions for write |
0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| down Accumulated |
(622) | (622) | (483) | (483) | (2,408) | (2,408) | (64) | (64) | (3,577) | 0 | (3,577) | |||||
| depreciation | (78,788) | (78,788) | (380,606) | (380,606) | (493,277) | (493,277) | (47,070) | (47,070) | (999,741) | 0 | (999,741) | |||||
| Assets as of 01 01 2019 |
27,640 | 90,351 | 1,425 | 91,776 | 105,160 | 8,688 | 113,848 | 17,730 | 7,272 | 25,002 | 7,174 | 758 | 7,932 | 248,055 | 18,143 | 266,198 |
| Investments | 90 | 1,401 | 1,491 | 1,062 | 15,854 | 16,916 | 5,551 | 1,714 | 7,265 | 4,167 | 283 | 4,450 | 10,870 | 19,252 | 30,122 | |
| Transitions in the period | 531 | (531) | 0 | 9,844 | (9,844) | 0 | 3,953 | (3,953) | 0 | 313 | (313) | 0 | 14,641 | (14,641) | 0 | |
| Depreciation | (3,691) | (3,691) | (15,907) | (15,907) | (6,919) | (6,919) | (3,866) | (3,866) | (30,383) | 0 | (30,383) | |||||
| Disposals | 0 | (5) | (5) | (1) | (1) | (41) | (41) | (47) | 0 | (47) | ||||||
| Write-downs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| Exchange differences | 808 | 11 | 819 | 2,344 | 283 | 2,627 | 0 | 161 | 5 | 166 | 3,313 | 299 | 3,612 | |||
| Other changes | 0 | 0 | 0 | 73 | (303) | (230) | 73 | (303) | (230) | |||||||
| Total movements for the period |
0 | (2,262) | 881 (1,381) | (2,662) | 6,293 | 3,631 | 2,584 | (2,239) | 345 | 807 | (328) | 479 | (1,533) | 4,607 | 3,074 | |
| Historical cost | 27,640 | 171,623 | 2,306 | 173,929 | 503,005 | 14,981 | 517,986 | 522,919 | 5,033 | 527,952 | 57,662 | 430 | 58,092 | 1,282,849 | 22,750 | 1,305,599 |
| Reversals Provisions for write |
0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| down | (622) | (622) | (483) | (483) | (2,408) | (2,408) | (64) | (64) | (3,577) | 0 | (3,577) | |||||
| Accumulated depreciation |
(82,912) | (82,912) | (400,024) | (400,024) | (500,197) | (500,197) | (49,617) | (49,617) (1,032,750) | 0 (1,032,750) | |||||||
| Assets as of 30 09 2019 |
27,640 | 88,089 | 2,306 | 90,395 | 102,498 | 14,981 | 117,479 | 20,314 | 5,033 | 25,347 | 7,981 | 430 | 8,411 | 246,522 | 22,750 | 269,272 |
As of 30 September 2019, the net value of assets held through finance leases was as follows:
| In thousands of Euros | As of 30 September 2019 |
|---|---|
| Vespa painting plant | 10,057 |
| Vehicles | 99 |
| Total | 10,156 |
Future lease rental commitments are detailed in note 39.
This financial statement item refers to the discounted value of operating lease payments due, as provided for by IFRS 16.
The Group opted to use the optional exemption provided for by IASB for certain lease agreements and low value and short-term leases.
Investment property refers to the Spanish site of Martorelles, where production was stopped in March 2013 and relocated to Italian sites.
In thousands of Euros
| Opening balance as of 1 January 2019 | 10,269 |
|---|---|
| Fair value adjustment | (994) |
| Final balance as of 30 September 2019 | 9,275 |
During the last quarter, no indicators of changes in fair value were identified, and therefore the carrying amount determined for the Half-year Financial Report as of 30 June 2019, with the assistance of a specific appraisal by an independent expert, was confirmed. The expert evaluated the "Fair value less cost of disposal" using a market approach (as provided for by IFRS 13). This analysis identified the total value of the investment as €/000 9,275.
The Group uses the "fair value model" as provided for in IAS 40, thus the measurement updated during 2019 resulted in profit adjusted to fair value, equal to €/000 994 being recognised under other costs in the income statement for the period.
Deferred tax assets and liabilities are recognised at their net value when they may be offset in the same tax jurisdiction.
The item totalled €/000 61,053, up on the figure of €/000 59,250 as of 31 December 2018.
As part of measurements to define deferred tax assets, the Group mainly considered the following:
In view of these considerations, and with a prudential approach, it was decided to not wholly recognise the tax benefits arising from losses that can be carried over and from temporary differences.
This item comprises:
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Raw materials and consumables | 110,117 | 104,701 | 5,416 |
| Provision for write-down | (11,117) | (10,602) | (515) |
| Net value | 99,000 | 94,099 | 4,901 |
| Work in progress and semi-finished products | 15,062 | 18,623 | (3,561) |
| Provision for write-down | (852) | (852) | 0 |
| Net value | 14,210 | 17,771 | (3,561) |
| Finished products and goods | 130,397 | 132,387 | (1,990) |
| Provision for write-down | (19,046) | (20,295) | 1,249 |
| Net value | 111,351 | 112,092 | (741) |
| Advances | 766 | 146 | 620 |
| Total | 225,327 | 224,108 | 1,219 |
As of 30 September 2019, inventories had increased by €/000 1,219, in line with the trend expected for production volumes and sales in the future.
As of 30 September 2019 and 31 December 2018, no trade receivables were recognised as noncurrent assets. Current trade receivables are broken down as follows:
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Trade receivables due from customers | 125,121 | 85,293 | 39,828 |
| Trade receivables due from JV | 946 | 1,252 | (306) |
| Trade receivables due from parent companies | 14 | 12 | 2 |
| Trade receivables due from associates | 14 | 14 | |
| Total | 126,095 | 86,557 | 39,538 |
Receivables due from joint ventures refer to amounts due from Zongshen Piaggio Foshan Motorcycles Co. Ltd.
Receivables due from associates regard amounts due from Immsi Audit.
The item Trade receivables comprises receivables referring to normal sale transactions, recorded net of a provision for bad debts of €/000 25,695.
The Group sells, on a rotating basis, a large part of its trade receivables with and without recourse. Piaggio has signed contracts with some of the most important Italian and foreign factoring companies as a move to optimise the monitoring and the management of its trade receivables, besides offering its customers an instrument for funding their own inventories, for factoring classified as without the substantial transfer of risks and benefits. On the contrary, for factoring without recourse, contracts have been formalised for the substantial transfer of risks and benefits. As of 30 September 2019, trade receivables still due sold without recourse totalled €/000 124,926. Of these amounts, Piaggio received payment prior to natural expiry of €/000 114,768.
As of 30 September 2019, advance payments received from factoring companies and banks, for trade receivables sold with recourse totalled €/000 15,955 with a counter entry recorded in current liabilities.
They consist of:
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Non-current portion: Sundry receivables due from associates |
94 | 94 | 0 |
| Prepaid expenses | 10,288 | 13,673 | (3,385) |
| Advances to employees | 35 | 45 | (10) |
| Security deposits | 1,369 | 1,309 | 60 |
| Receivables due from others | 1,552 | 1,504 | 48 |
| Total non-current portion | 13,338 | 16,625 | (3,287) |
Receivables due from associates regard amounts due from the Fondazione Piaggio.
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Current portion: | |||
| Sundry receivables due from parent companies | 13,529 | 14,205 | (676) |
| Sundry receivables due from JV | 1,223 | 1,034 | 189 |
| Sundry receivables due from associates | - | 23 | (23) |
| Accrued income | 1,253 | 1,369 | (116) |
| Prepaid expenses | 6,054 | 2,880 | 3,174 |
| Advance payments to suppliers | 1,292 | 2,625 | (1,333) |
| Advances to employees | 237 | 2,133 | (1,896) |
| Fair value of derivatives | 128 | 4 | 124 |
| Security deposits | 269 | 263 | 6 |
| Receivables due from others | 4,964 | 8,971 | (4,007) |
| Total current portion | 28,949 | 33,507 | (4,558) |
Receivables due from Parent Companies refer to receivables due from Immsi and arise from the recognition of accounting effects relating to the transfer of taxable bases pursuant to the Group Consolidated Tax Convention.
Receivables due from joint ventures refer to amounts due from Zongshen Piaggio Foshan Motorcycle Co. Ltd.
The item Fair Value of derivatives comprises the fair value of hedging transactions on the exchange risk on forecast transactions recognised on a cash flow hedge basis.
Receivables due from tax authorities consist of:
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| VAT receivables | 20,277 | 8,498 | 11,779 |
| Income tax receivables | 15,352 | 14,773 | 579 |
| Other tax receivables | 2,795 | 1,496 | 1,299 |
| Total | 38,424 | 24,767 | 13,657 |
Non-current tax receivables totalled €/000 17,156, compared to €/000 17,399 as of 31 December 2018, while current tax receivables totalled €/000 21,268 compared to €/000 7,368 as of 31 December 2018.
As of 30 September 2019, there were no receivables due after 5 years.
As of 30 September 2019, there were no assets held for sale.
As of 30 September 2019 and as of 31 December 2018 no trade payables were recorded under non-current liabilities. Trade payables recorded as current liabilities are broken down as follows:
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Amounts due to suppliers | 512,197 | 424,320 | 87,877 |
| Trade payables to JV | 7,950 | 6,671 | 1,279 |
| Trade payables due to other related parties | 1 | 24 | (23) |
| Amounts due to affiliates | 55 | (55) | |
| Amounts due to parent companies | 44 | 1,652 | (1,608) |
| Total | 520,192 | 432,722 | 87,470 |
| Balance as of 31 |
Exchange differences |
Balance as of30 |
||||
|---|---|---|---|---|---|---|
| December 2018 |
Alloca tions |
Uses | Reclassifi cations |
September 2019 |
||
| In thousands of Euros | ||||||
| Provision for product warranties | 16,594 | 8,845 | (5,460) | 53 | 270 | 20,302 |
| Provision for contractual risks | 2,972 | 1,139 | (1,064) | 35 | 3,082 | |
| Risk provision for legal disputes | 1,788 | 39 | (42) | (8) | 26 | 1,803 |
| Provisions for risk on guarantee | 58 | 58 | ||||
| Other provisions for risks | 685 | 422 | (65) | 3 | 1,045 | |
| Total | 22,097 | 10,445 (6,631) | 45 | 334 | 26,290 |
The breakdown and changes in provisions for risks during the period were as follows:
The breakdown between the current and non-current portion of long-term provisions is as follows:
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Non-current portion | |||
| Provision for product warranties | 6,802 | 5,361 | 1,441 |
| Provision for contractual risks | 2,311 | 2,310 | 1 |
| Risk provision for legal disputes | 1,212 | 1,213 | (1) |
| Provisions for risk on guarantee | 58 | 0 | 58 |
| Other provisions for risks and charges | 545 | 620 | (75) |
| Total non-current portion | 10,928 | 9,504 | 1,424 |
| As of 30 September As of 31 December |
|||
|---|---|---|---|
| 2019 | 2018 | Change | |
| In thousands of Euros | |||
| Current portion | |||
| Provision for product warranties | 13,500 | 11,233 | 2,267 |
| Provision for contractual risks | 771 | 662 | 109 |
| Risk provision for legal disputes | 591 | 575 | 16 |
| Provisions for risk on guarantee | - | 58 | (58) |
| Other provisions for risks and charges | 500 | 65 | 435 |
| Total current portion | 15,362 | 12,593 | 2,769 |
The product warranty provision relates to allocations for technical assistance on products covered by customer service which are estimated to be provided over the contractually envisaged warranty period. This period varies according to the type of goods sold and the sales market, and is also determined by customer take-up to commit to a scheduled maintenance plan.
The provision increased during the period by €/000 8,845 and was used for €/000 5,460 in relation to charges incurred during the period.
62
The provision for contractual risks refers mainly to charges which may arise from the ongoing negotiation of a supply contract.
The provision for litigation concerns labour litigation and other legal proceedings. For an analysis of the proceedings, reference is made to the Half-Year Report as of 30 June 2019. The only consideration to note concerns the notification received of a first degree ruling, issued following the proceedings brought by a supplier in 2009 (in relation to which information was provided in the Half-Year Report as of 30 June 2019), ordering Piaggio to pay a total amount of approximately seven million, six hundred thousand euros and to publish the ruling in two national newspapers and two specialist journals. The Company has appealed against the ruling, considering the decision of the Court of Pisa to be wrong, for numerous reasons.
Deferred tax liabilities amount to €/000 12,636 compared to €/000 2,806 as of 31 December 2018.
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Retirement funds | 812 | 769 | 43 |
| Post-employment benefits provision | 42,332 | 40,537 | 1,795 |
| Total | 43,144 | 41,306 | 1,838 |
Retirement funds comprise provisions for employees allocated by foreign companies and additional customer indemnity provisions, which represent the compensation due to agents in the case of the agency contract being terminated for reasons beyond their control. Uses refer to the payment of benefits already accrued in previous years, while allocations refer to benefits accrued in the period. The item "Termination benefits provision", comprising severance pay of employees of Italian companies, includes termination benefits indicated in defined benefit plans.
As regards the discount rate, the Group has decided to use the iBoxx Corporates AA rating with a 7-10 duration as the valuation reference.
If the iBoxx Corporates A rating with a 7-10 duration had been used, the value of actuarial losses and the provision as of 30 September 2019 would have been lower by €/000 964.
Trade payables recorded as current liabilities are broken down as follows:
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Due for income taxes | 7,442 | 8,511 | (1,069) |
| Due for non-income tax | 90 | 50 | 40 |
| Tax payables for: | |||
| - VAT | 4,570 | 2,010 | 2,560 |
| - Tax withheld at source | 3,616 | 3,803 | (187) |
| - other | 652 | 261 | 391 |
| Total | 8,838 | 6,074 | 2,764 |
| Total | 16,370 | 14,635 | 1,735 |
The item includes tax payables recorded in the financial statements of individual consolidated companies, set aside in relation to tax charges for the individual companies on the basis of applicable national laws.
Payables for withheld taxes made refer mainly to withheld taxes on employees' earnings, on employment termination payments and on self-employed earnings.
This item comprises:
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Non-current portion: | |||
| Guarantee deposits | 3,413 | 2,750 | 663 |
| Deferred income | 3,091 | 3,113 | (22) |
| Other payables | 70 | 76 | (6) |
| Total non-current portion | 6,574 | 5,939 | 635 |
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Current portion: | |||
| Payables to employees | 27,570 | 17,452 | 10,118 |
| Accrued expenses | 8,868 | 3,782 | 5,086 |
| Deferred income | 1,527 | 1,403 | 124 |
| Amounts due to social security institutions |
5,343 | 8,584 | (3,241) |
| Fair value of derivatives | 36 | 16 | 20 |
| Miscellaneous payables to JV | 8 | 31 | (23) |
| Sundry payables due to associates | 5 | (5) | |
| Sundry payables due to parent companies |
6,278 | 6,689 | (411) |
| Other payables | 7,485 | 10,258 | (2,773) |
| Total current portion | 57,115 | 48,220 | 8,895 |
Amounts due to employees include the amount for holidays accrued but not taken of €/000 10,036 and other payments to be made for €/000 17,534.
Payables to parent companies consist of payables to Immsi referring to expenses relative to the consolidated tax convention.
The item fair value of derivatives mainly refers to the fair value of hedging derivatives relative to the exchange risk on forecast transactions recognised on an cash flow hedge basis.
The item Accrued expenses includes €/000 125 for interest on hedging derivatives and relative hedged items measured at fair value.
The Group has loans due after 5 years, which are referred to in detail in Note 39 Financial Liabilities and Operating Leases.
With the exception of the above payables, no other long-term payables due after five years exist.
The investments heading comprises:
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Interests in joint ventures | 8,514 | 7,786 | 728 |
| Investments in associates | 144 | 148 | (4) |
| Total | 8,658 | 7,934 | 724 |
The increase in the item Interests in joint ventures refers to the equity valuation of the investment in the Zongshen Piaggio Foshan Motorcycles Co. Ltd. joint venture.
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Fair value of derivatives | 3,886 | 5,992 | (2,106) |
| Investments in other companies | 37 | 37 | 0 |
| Total | 3,923 | 6,029 | (2,106) |
The item Fair Value of derivatives is related to the fair value of the Cross Currency Swap on the private debenture loan.
The item refers to the fair value of the cross currency swap on the private debenture loan.
The item, which mainly includes short-term and on demand bank deposits, is broken down as follows:
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Bank and postal deposits | 159,208 | 131,282 | 27,926 |
| Cash on hand | 53 | 62 | (9) |
| Securities | 53,211 | 57,396 | (4,185) |
| Total | 212,472 | 188,740 | 23,732 |
The item Securities refers to deposit agreements entered into by the Indian affiliate to effectively use temporary liquidity.
The table below reconciles the amount of cash and cash equivalents above with cash and cash equivalents recognised in the Statement of Cash Flows.
| As of 30 September 2019 |
As of 30 September 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Liquidity | 212,472 | 197,498 | 14,974 |
| Current account overdrafts | (431) | (5) | (426) |
| Closing balance | 212,041 | 197,493 | 14,548 |
In the first nine months of 2019, the Group's overall debt decreased by €/000 1,604, despite the recognition of payables for rights of use (€/000 19,041 as of 30 September 2019) under financial liabilities in the financial statements as from 1 January 2019, following the adoption of the new accounting standard IFRS 16; reference is made to the relative effects in the previous section "New accounting standards, amendments and interpretations adopted from 1 January 2019". Net of this change and the fair value measurement of financial derivatives to hedge the exchange risk and interest rate risk, and the adjustment of relative hedged items, as of 30 September 2019 total financial debt of the Group had decreased by €/000 19,385.
| Financial liabilities as of 30 September 2019 |
Financial liabilities as of 31 December 2018 |
Change | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Current | Non current |
Total | Current | Non current |
Total | Current | Non current |
Total | |
| In thousands of Euros | |||||||||
| Gross financial debt | 122,319 | 476,258 | 598,577 | 110,939 | 507,023 | 617,962 | 11,380 | (30,765) | (19,385) |
| Amounts due under rights of use | 6,692 | 12,349 | 19,041 | 6,692 | 12,349 | 19,041 | |||
| Fair value adjustment | 3,386 | 3,392 | 6,778 | 2,563 | 5,475 | 8,038 | 823 | (2,083) | (1,260) |
| Total | 132,397 | 491,999 | 624,396 | 113,502 | 512,498 | 626,000 | 18,895 | (20,499) | (1,604) |
Net financial debt of the Group amounted to €/000 405,146 as of 30 September 2019 compared to €/000 429,222 as of 31 December 2018.
| As of 30 September 2019 |
As of 31 December 2018 |
Change | |
|---|---|---|---|
| In thousands of Euros | |||
| Liquidity | 212,472 | 188,740 | 23,732 |
| Securities | 0 | ||
| Current financial receivables | 0 | 0 | 0 |
| Payables due to banks | (46,379) | (47,033) | 654 |
| Current portion of bank loans | (47,774) | (42,708) | (5,066) |
| Debenture loan | (11,022) | (10,325) | (697) |
| Amounts due to factoring companies | (15,955) | (9,291) | (6,664) |
| Amounts due under finance leases | (1,153) | (1,237) | 84 |
| Amounts due under rights of use | (6,692) | (6,692) | |
| Current portion of payables due to other | |||
| lenders | (36) | (345) | 309 |
| Current financial debt | (129,011) | (110,939) | (18,072) |
| Net current financial debt | 83,461 | 77,801 | 5,660 |
| Payables due to banks and lenders | (187,620) | (207,239) | 19,619 |
| Debenture loan | (281,344) | (291,694) | 10,350 |
| Amounts due under finance leases | (7,156) | (7,930) | 774 |
| Amounts due under rights of use | (12,349) | (12,349) | |
| Amounts due to other lenders | (138) | (160) | 22 |
| Non-current financial debt | (488,607) | (507,023) | 18,416 |
| NET FINANCIAL DEBT | (405,146) | (429,222) | 24,076 |
| of which lease liabilities for rights of use | (19,041) | 0 | (19,041) |
Non-current financial liabilities totalled €/000 488,607 against €/000 507,023 as of 31 December 2018, whereas current financial liabilities totalled €/000 129,011 compared to €/000 110,939 as of 31 December 2018.
The tables below summarise the breakdown of financial debt as of 30 September 2019 and as of 31 December 2018, as well as changes for the period.
| Cash flows | ||||||||
|---|---|---|---|---|---|---|---|---|
| Balance as of |
New | Exchange | Other | Balance as of |
||||
| 31.12.2018 | Changes | Repayments | issues | Reclassifications | delta | changes | 30.09.2019 | |
| In thousands of Euros | ||||||||
| Liquidity | 188,740 | 17,929 | 5,803 | 212,472 | ||||
| Securities | 0 | 0 | ||||||
| Current financial receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current account overdrafts | (354) | (77) | (431) | |||||
| Current account payables Current portion of medium-/long-term bank |
(46,679) | 13,999 | (11,600) | (1,668) | (45,948) | |||
| loans | (42,708) | 27,776 | (32,667) | (181) | 6 | (47,774) | ||
| Total current bank loans | (89,741) | 0 | 41,775 | (11,677) | (32,667) | (1,849) | 6 | (94,153) |
| Debenture loan | (10,325) | 10,360 | (11,050) | (7) | (11,022) | |||
| Amounts due to factoring companies | (9,291) | 9,291 | (15,955) | (15,955) | ||||
| Amounts due under finance leases | (1,237) | 955 | (869) | (2) | (1,153) | |||
| Amounts due under rights of use Current portion of payables due to |
(6,692) | (6,692) | ||||||
| other lenders | (345) | 331 | (22) | (36) | ||||
| Current financial debt | (110,939) | 0 | 62,712 | (27,632) | (44,608) | (1,849) | (6,695) | (129,011) |
| Net current financial debt | 77,801 | 17,929 | 62,712 | (27,632) | (44,608) | 3,954 | (6,695) | 83,461 |
| Medium-/long-term bank loans | (207,239) | (12,500) | 32,667 | (154) | (394) | (187,620) | ||
| Debenture loan | (291,694) | 11,050 | (700) | (281,344) | ||||
| Amounts due under finance leases | (7,930) | 869 | (95) | (7,156) | ||||
| Amounts due under rights of use | (12,349) | (12,349) | ||||||
| Amounts due to other lenders | (160) | 22 | (138) | |||||
| Non-current financial debt | (507,023) | 0 | 0 | (12,500) | 44,608 | (154) | (13,538) | (488,607) |
| NET FINANCIAL DEBT | (429,222) | 17,929 | 62,712 | (40,132) | 0 | 3,800 | (20,233) | (405,146) |
| of which lease liabilities for rights of use | 0 | 0 | 0 | 0 | 0 | 0 | (19,041) | (19,041) |
Medium and long-term bank debt amounts to €/000 235,394 (of which €/000 187,620 non-current and €/000 47,774 current) and consists of the following loans:
As of 30 September 2019, the loan of €/000 70,000 granted by the European Investment Bank on 4 July 2019 was not yet granted, as decided by the Parent Company under the contract flexibility granted (18-month period of use).
All the above financial liabilities are unsecured.
The item Bonds for €/000 292,366 (nominal value of €/000 302,101) refers to:
a €/000 22,059 private debenture loan (nominal value of €/000 22,101), (US Private Placement) issued on 25 July 2011 for \$/000 75,000 wholly subscribed by an American institutional investor, payable in 5 annual portions from July 2017, with a semi-annual coupon. As of 30 September 2019 the fair value valuation of the debenture loan was equal to €/000 28,879 (the fair value was determined based on IFRS relative to fair value hedging). A Cross Currency Swap has been taken out on this debenture loan to hedge the exchange risk and interest rate risk;
The company may repay in advance:
Financial advances received from factoring companies and banks, on the sale of trade receivables with recourse, totalled €/000 15,955.
Payables for finance leases amounted to €/000 8,309 (nominal value of €/000 8,319) and break down as follows:
Payables for rights of use totalled €/000 19,041 (non-current portion equal to €/000 12,349).
Medium-/long-term payables due to other lenders equal to €/000 174 of which €/000 138 due after the year and €/000 36 as the current portion, are detailed as follows:
a loan for €/000 13 granted by BMW Finance for the purchase of cars;
a subsidised loan for a total of €/000 161 from the Region of Tuscany, related to regulations on incentives for investments in research and development (non-current portion equal to €/000 138).
In line with market practices for borrowers with a similar credit rating, main loan contracts require compliance with:
The measurement of financial covenants and other contract commitments is monitored by the Group on an ongoing basis.
The high yield debenture loan issued by the company in April 2018 provide for compliance with covenants which are typical of international practice on the high yield market. In particular, the company must observe the EBITDA/Net borrowing costs index, based on the threshold established in the Prospectus, to increase financial debt defined during issue. In addition, the Prospectus includes some obligations for the issuer, which limit, inter alia, the capacity to:
Failure to comply with the covenants and other contract commitments of the loan and debenture loan, if not remedied in agreed times, may give rise to an obligation for the early repayment of the outstanding amount of the loan.
The Group operates in an international context where transactions are conducted in currencies different from the euro. This exposes the Group to risks arising from exchange rates fluctuations. For this purpose, the Group has an exchange rate risk management policy which aims to neutralise the possible negative effects of the changes in exchange rates on company cash-flows.
This policy analyses:
As of 30 September 2019, the Group had undertaken the following futures operations (recognised based on the settlement date), relative to payables and receivables already recognised to hedge the transaction exchange risk:
| Amount in | Value in local currency (forward exchange |
Average | |||
|---|---|---|---|---|---|
| Company | Transaction | Currency | currency | rate) | maturity |
| Piaggio & C. | Purchase | CNY | In thousands 53,500 |
In thousands 6,803 |
14/11/2019 |
| Piaggio & C. | Purchase | GBP | 800 | 895 | 09/10/2019 |
| Piaggio & C. | Purchase | JPY | 80,000 | 668 | 25/12/2019 |
| Piaggio & C. | Purchase | SEK | 20,000 | 1,866 | 09/10/2019 |
| Piaggio & C. | Purchase | USD | 16,250 | 14,502 | 14/11/2019 |
| Piaggio & C. | Sale | CAD | 450 | 307 | 19/11/2019 |
| Piaggio & C. | Sale | CAD | 450 | 307 | 19/11/2019 |
| Piaggio & C. | Sale | CNY | 5,000 | 634 | 11/10/2019 |
| Piaggio & C. | Sale | GBP | 300 | 337 | 09/10/2019 |
| Piaggio & C. | Sale | JPY | 160,000 | 1,341 | 29/10/2019 |
| Piaggio & C. | Sale | SEK | 4,000 | 374 | 09/10/2019 |
| Piaggio & C. | Sale | USD | 54,050 | 48,466 | 15/12/2019 |
| Piaggio Vehicles Private Limited | Sale | USD | 4,274 | 303,324 | 31/10/2019 |
| Piaggio Vehicles Private Limited | Sale | € | 7,500 | 596,710 | 29/11/2019 |
| Piaggio Indonesia | Purchase | USD | 5,685 | 81,019,713 | 28/10/2019 |
| Piaggio Vespa BV | Sale | USD | 4,750 | 4,152 | 21/04/2020 |
| Piaggio Vietnam | Purchase | € | 9,100 | 237,724,700 | 30/10/2019 |
| Piaggio Vietnam | Sale | USD | 29,000 | 680,086,000 | 24/11/2019 |
- the settlement exchange risk: arises from the translation into euro of the financial statements of subsidiaries prepared in currencies other than the euro during consolidation. The policy adopted by the Group does not require this type of exposure to be covered;
- the economic exchange risk: arises from changes in company profitability in relation to annual figures planned in the economic budget on the basis of a reference change (the "budget change") and is covered by derivatives. The items of these hedging operations are therefore represented by foreign costs and revenues forecast by the sales and purchases budget. The total of forecast costs and revenues is processed monthly and relative hedging is positioned exactly on the average weighted date of the economic event, recalculated based on historical criteria. The economic occurrence of future receivables and payables will occur during the budget year.
As of 30 September 2019, the Group had undertaken the following hedging transactions on the exchange risk:
| Company | Transaction | Currency | Amount in currency |
Value in local currency (forward exchange rate) |
Average maturity |
|---|---|---|---|---|---|
| In thousands | In thousands | ||||
| Piaggio & C. | Purchase | CNY | 28,000 | 3,454 | 25/11/2019 |
| Piaggio & C. | Sale | GBP | 1,980 | 2,197 | 11/11/2019 |
To hedge the economic exchange risk alone, cash flow hedging is adopted with the effective portion of profits and losses recognised in a specific shareholders' equity reserve. Fair value is determined based on market quotations provided by main traders.
As of 30 September 2019 the total fair value of hedging instruments for the economic exchange risk recognised on a hedge accounting basis was positive by €/000 92.
This risk arises from fluctuating interest rates and the impact this may have on future cash flows arising from variable rate financial assets and liabilities. The Group regularly measures and controls its exposure to the risk of interest rate changes, as established by its management policies, in order to reduce fluctuating borrowing costs, and limit the risk of a potential increase in interest rates. This objective is achieved through an adequate mix of fixed and variable rate exposure, and the use of derivatives, mainly interest rate swaps and cross currency swaps. As of 30 September 2019, the following hedging derivatives had been taken out:
Fair value hedging derivatives (fair value hedging and fair value options)
a Cross Currency Swap to hedge the private debenture loan issued by the Parent Company for a nominal amount of \$/000 75,000. The purpose of the instrument is to hedge both the exchange risk and interest rate risk, turning the loan from US dollars to euro, and from a fixed rate to a variable rate; the instrument is accounted for on a fair value hedge basis, with effects arising from the measurement recognised in profit or loss. As of 30 September 2019, the fair value of the instrument was equal to €/000 7,766. The net economic effect arising from the measurement of the instrument and underlying private debenture loan was equal to €/000 229.
| FAIR VALUE | |
|---|---|
| In thousands of Euros | |
| Piaggio & C. S.p.A. | |
| Cross Currency Swap | 7,766 |
For the composition of shareholders' equity, please refer to the Statement of Changes in Consolidated Shareholders' Equity. The following describes some of the most significant items.
During the period, the nominal share capital of Piaggio & C. did not change.
Therefore, as of 30 September 2019, the nominal share capital of Piaggio & C., fully subscribed and paid up, was equal to €207,613,944.37, divided into 358,153,644 ordinary shares.
During the period, 105,000 treasury shares were acquired. Therefore, as of 30 September 2019, Piaggio & C. held 898,818 treasury shares, equal to 0.251% of the shares issued.
| 2019 | 2018 | |
|---|---|---|
| no. of shares | ||
| Situation as of 1 January | ||
| Shares issued | 358,153,644 | 358,153,644 |
| Treasury portfolio shares | 793,818 | 0 |
| Shares in circulation | 357,359,826 | 358,153,644 |
| Movements for the period | ||
| Purchase of treasury shares | 105,000 | 793,818 |
| Situation as of 30 September 2019 and 31 December 2018 |
||
| Shares issued | 358,153,644 | 358,153,644 |
| Treasury portfolio shares | 898,818 | 793,818 |
| Shares in circulation | 357,254,826 | 357,359,826 |
The share premium reserve as of 30 September 2019 was unchanged compared to 31 December 2018.
The legal reserve as of 30 September 2019 had increased by €/000 1,779 as a result of the allocation of earnings for the last year.
The financial instrument fair value reserve relates to the effects of cash flow hedge accounting implemented on foreign currencies, interest and specific commercial transactions. These transactions are described in full in the note on financial instruments.
The Shareholders' Meeting of Piaggio & C. S.p.A. of 12 April 2019 resolved to distribute a dividend of 9.0 eurocents per ordinary share. During April this year, therefore, dividends were distributed to a total value of €/000 32,155. During 2018, dividends totalling €/000 19,698 were paid.
In the meeting of 26 July 2019, the Board of Directors approved a new policy to distribute dividends with the distribution of an interim dividend during the year (rather than a single distribution), to align with other international companies in the two-wheeler sector, also with the aim of optimise cash flow management, considering the seasonal nature of the business. After approving the Financial Statements as of 30 June 2019 and the Report on Operations, pursuant to article 2344-bis of the Civil Code, the Board of Directors therefore resolved to allocate an ordinary interim dividend for 2019, equal to 5.5 eurocents, gross of tax, for each eligible ordinary share (compared to a dividend of 9 eurocents resolved for the entire 2018 financial year), for a total amount of €/000 19,650.
| Total amount | Dividend per share | ||||
|---|---|---|---|---|---|
| 2019 | 2018 | 2019 | 2018 | ||
| €/000 | €/000 | € | € | ||
| Of the previous year's result Interim dividend on 2019 result |
32,155 19,650 |
19,698 | 0.090 0.055 |
0.055 | |
| Earnings reserve | €/000 191,510 |
The end of period figures refer to non-controlling interests in Aprilia Brasil Industria de Motociclos S.A.
The figure is broken down as follows:
| Reserve for measurement of financial instruments |
Group translation reserve |
Earnings reserve |
Group total |
Share capital and reserves attributable to non-controlling interests |
Total Other components of the Statement of Comprehensive Income |
|
|---|---|---|---|---|---|---|
| In thousands of Euros | ||||||
| As of 30 September 2019 | ||||||
| Items that will not be reclassified in the income statement |
||||||
| Remeasurements of defined benefit plans | (2,980) | (2,980) | (2,980) | |||
| Total | 0 | 0 | (2,980) | (2,980) | 0 | (2,980) |
| Items that may be reclassified in the income statement |
||||||
| Total translation gains (losses) | 3,947 | 3,947 | 4 | 3,951 | ||
| Portion of components of the Statement of Comprehensive Income of subsidiaries/ associates valued with the equity method |
117 | 117 | 117 | |||
| Total profits (losses) on cash flow hedges | 92 | 92 | 92 | |||
| Total | 92 | 4,064 | 0 | 4,156 | 4 | 4,160 |
| Other components of the Statement of Comprehensive Income |
92 | 4,064 | (2,980) | 1,176 | 4 | 1,180 |
| As of 30 September 2018 Items that will not be reclassified in the income statement |
||||||
| Remeasurements of defined benefit plans | (1,114) | (1,114) | (1,114) | |||
| Total | 0 | 0 | (1,114) | (1,114) | 0 | (1,114) |
| Items that may be reclassified in the income statement |
||||||
| Total translation gains (losses) | (8,716) | (8,716) | 35 | (8,681) | ||
| Portion of components of the Statement of Comprehensive Income of subsidiaries/ associates valued with the equity method |
(208) | (208) | (208) | |||
| Total profits (losses) on cash flow hedges | 139 | 139 | 139 | |||
| Total | 139 | (8,924) | 0 | (8,785) | 35 | (8,750) |
| Other components of the Statement of Comprehensive Income |
139 | (8,924) | (1,114) | (9,899) | 35 | (9,864) |
down as follows:
| As of 30 September 2019 | As of 30 September 2018 | ||||||
|---|---|---|---|---|---|---|---|
| Gross value | Tax (expense) / benefit |
Net value | Gross value | Tax (expense) / benefit |
Net value | ||
| In thousands of Euros | |||||||
| Remeasurements of defined benefit plans | (3,921) | 941 | (2,980) | (1,454) | 340 | (1,114) | |
| Total translation gains (losses) | 3,951 | 3,951 | (8,681) | (8,681) | |||
| Portion of components of the Statement of Comprehensive Income of subsidiaries/ associates valued with the equity method |
117 | 117 | (208) | (208) | |||
| Total profits (losses) on cash flow hedges | 121 | (29) | 92 | 231 | (92) | 139 | |
| Other components of the Statement of Comprehensive Income |
268 | 912 | 1,180 | (10,112) | 248 | (9,864) |
As of 30 September 2019, there were no incentive plans based on financial instruments.
Net sales, costs, payables and receivables as of 30 September 2019 involving parent companies, subsidiaries and associates relate to the sale of goods or services which are a part of normal operations of the Group.
Transactions are carried out at normal market values, depending on the characteristics of the goods and services provided.
Information on related-party transactions, including the information required by Consob communication no. DEM/6064293 of 28 July 2006 is presented in these notes to the consolidated financial statements.
The procedure for transactions with related parties, pursuant to article 4 of Consob Regulation no. 17221 of 12 March 2010 as amended, approved by the Board on 30 September 2010, is published on the institutional site of the Issuer www.piaggiogroup.com, under Governance.
Piaggio & C. S.p.A. is controlled by the following companies:
| Designation | Registered office | Type | % of ownership | |||
|---|---|---|---|---|---|---|
| As of 30 | As of 31 | |||||
| September 2019 | December 2018 | |||||
| IMMSI S.p.A. | Mantova - Italy | Direct parent company | 50.0703 | 50.6287 | ||
| Omniaholding S.p.A. | Mantova - Italy | Final parent company | 0.0215 | 0.0215 |
Piaggio & C. S.p.A. is subject to the management and coordination of IMMSI S.p.A. pursuant to article 2497 and subsequent of the Italian Civil Code. During the period, management and coordination comprised the following activities:
as regards mandatory financial disclosure, and in particular the financial statements and reports on operations of the Group, IMMSI has produced a group manual containing the accounting standards adopted and options chosen for implementation, in order to give a consistent and fair view of the consolidated financial statements.
In 2016, for a further three years, the Parent Company7 signed up to the National Consolidated Tax Mechanism pursuant to articles 117 to 129 of the Consolidated Income Tax Act (T.U.I.R.) of which IMMSI S.p.A. is the consolidating company, and to whom other IMMSI Group companies report to. The consolidating company determines a single global income equal to the algebraic sum of taxable amounts (income or loss) realised by individual companies that opt for this type of group taxation.
The consolidating company recognises a receivable from the consolidated company which is equal to the corporate tax to be paid on the taxable income transferred by the latter. Whereas, in the case of companies reporting tax losses, the consolidating company recognises a payable related to corporate tax on the portion of loss actually used to determine global overall income, or calculated as a decrease of overall income for subsequent tax periods, according to the procedures in article 84, based on the criterion established by the consolidation agreement.
Under the National Consolidated Tax Mechanism, companies may, pursuant to article 96 of Presidential Decree no. 917/86, allocate the excess of interest payable which is not deductible to one of the companies so that, up to the excess of Gross Operating Income produced in the same tax period by other subjects party to the consolidation, the amount may be used to reduce the total income of the Group.
Piaggio & C. S.p.A. has two office lease agreements with IMMSI, one for property in Via Broletto 13 in Milan, and the other for property in Via Abruzzi 25 in Rome. A part of the property in Via Broletto 13 in Milan is sub-leased by Piaggio & C. S.p.A. to Piaggio Concept Store Mantova Srl.
Piaggio & C. S.p.A. has undertaken a rental agreement for offices owned by Omniaholding S.p.A.. This agreement, signed in normal market conditions, was previously approved by the Related Parties Transactions Committee, as provided for by the procedure for transactions with related parties adopted by the Company.
7 Aprilia Racing and Piaggio Concept Store Mantova were also party to the national consolidated tax convention, of which IMMSI S.p.A. is the consolidating company.
Piaggio Concept Store Mantova Srl has a lease contract for its sales premises and workshop with Omniaholding S.p.A.. This agreement was signed in normal market conditions.
Pursuant to article 2.6.2, section 13 of the Regulation of Stock Markets organised and managed by Borsa Italiana S.p.A., the conditions as of article 37 of Consob regulation no. 16191/2007 exist.
The main relations with subsidiaries, eliminated in the consolidation process, refer to the following transactions:
Piaggio & C. S.p.A.
Piaggio Vietnam sells vehicles, spare parts and accessories, which it has manufactured in some cases, for sale on respective markets, to:
Piaggio Vehicles Private Limited sells vehicles, spare parts and accessories, for sale on respective markets, and components and engines to use in manufacturing, to Piaggio & C. S.p.A..
Piaggio Vehicles Private Limited and Piaggio Vietnam exchange materials and components for use in their manufacturing activities.
o distribute vehicles, spare parts and accessories purchased by Piaggio & C. S.p.A. on their respective markets.
o provide a vehicle, spare part and accessory distribution service to Piaggio Vietnam for their respective markets.
o provide a sales promotion service and after-sales services to Piaggio & C. S.p.A. for their respective markets.
o provides a sales promotion service and after-sales services to Piaggio Vietnam in the Asia Pacific region.
o provides a sales promotion service and after-sales services to Piaggio Group Americas in Canada.
o provides a vehicle and component research/design/development service to Piaggio & C. S.p.A.
Aprilia Racing provides to Piaggio & C. S.p.A.:
Main intercompany relations between subsidiaries and JV Zongshen Piaggio Foshan Motorcycle Co. Ltd, refer to the following transactions:
grants licences for rights to use the brand and technological know how to Zongshen Piaggio Foshan Motorcycle Co. Ltd..
sells vehicles to Zongshen Piaggio Foshan Motorcycle Co. Ltd. for sale on the Chinese market.
| Fondazione Piaggio |
Zongshen Piaggio Foshan |
IMMSI Audit |
Pontech - Pontedera & Tecnologia |
Is Molas | Omniaholding | IMMSI | Total | % of accounting item |
||
|---|---|---|---|---|---|---|---|---|---|---|
| As of 30 September 2019 In thousands of Euros |
||||||||||
| Income statement | ||||||||||
| Revenues from sales | 111 | 111 | 0.01% | |||||||
| Costs for materials | (12,612) | (12,612) | 1.73% | |||||||
| Costs for services | (615) | (86) | (940) | (1,641) | 0.96% | |||||
| Insurance | (25) | (25) | 0.73% | |||||||
| Leases and rentals | (33) | (45) | (78) | 0.97% | ||||||
| Other operating income | 229 | 24 | 3 | 38 | 294 | 0.33% | ||||
| Other operating costs | (2) | (1) | (13) | (16) | 0.10% | |||||
| Write-down/Impairment of investments |
611 | 13 | 624 | 84.90% | ||||||
| Financial income | 19 | 19 | 0.74% | |||||||
| Borrowing costs | (10) | (118) | (128) | 0.61% | ||||||
| Assets | ||||||||||
| Other non-current receivables | 94 | 94 | 0.70% | |||||||
| Current trade receivables | 946 | 14 | 14 | 974 | 0.77% | |||||
| Other current receivables | 1,223 | 13,529 | 14,752 | 50.96% | ||||||
| Liabilities | ||||||||||
| Lease liabilities for rights of use > 12 months |
156 | 3,271 | 3,427 | 27.75% | ||||||
| Lease liabilities for rights of use < 12 months |
207 | 1,150 | 1,357 | 20.28% | ||||||
| Current trade payables | 7,950 | 1 | 35 | 9 | 7,995 | 1.54% | ||||
| Other current payables | 8 | 6,278 | 6,286 | 11.01% |
For the first nine months of 2019, no significant non-recurrent transactions were recorded. The following is reported for the first nine months of 2018:
The transaction resulted in the following being recognised in profit or loss for the first nine months of 2018:
The operation comes under significant non-recurrent transactions, as defined by Consob Communication no. DEM/6064293 of 28 July 2006.
During 2018 and the first nine months of 2019, the Group did not record any significant atypical and/or unusual operations, as defined by Consob Communication DEM/6037577 of 28 April 2006 and DEM/6064293 of 28 July 2006.
To date, no events have occurred after 30 September 2019 that make additional notes or adjustments to these Financial Statements necessary.
In this regard, refer to the Report on Operations for significant events after 30 September 2019.
This document was published on 12 November 2019 and authorised by the Chairman and Chief Executive Officer.
* * *
In accordance with paragraph 2 of article 154-bis of the Consolidated Finance Act, the Financial Reporting Officer, Alessandra Simonotto, states that the accounting information in this document is consistent with the accounts.
Mantova, 30 October 2019 for the Board of Directors Chairman and Chief Executive Officer Roberto Colaninno
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.