Earnings Release • Nov 12, 2020
Earnings Release
Open in ViewerOpens in native device viewer
| Informazione Regolamentata n. 0533-44-2020 |
Data/Ora Ricezione 12 Novembre 2020 18:05:43 |
MTA - Star | ||
|---|---|---|---|---|
| Societa' | : | ESPRINET | ||
| Identificativo Informazione Regolamentata |
: | 139188 | ||
| Nome utilizzatore | : | ESPRINETN02 - Perfetti | ||
| Tipologia | : | REGEM | ||
| Data/Ora Ricezione | : | 12 Novembre 2020 18:05:43 | ||
| Data/Ora Inizio Diffusione presunta |
: | 12 Novembre 2020 18:05:44 | ||
| Oggetto | : | CONFIRMS THE PHASE OF NET INCOME +450% |
THE THIRD QUARTER PERFORMANCE SIGNIFICANT GROWTH OF THE GROUP: REVENUES +26%, ADJ. EBITDA +76%, |
|
| Testo del comunicato |
Vedi allegato.
Sales: Euro 1,124 million, +26% (Q3 19: Euro 894 million) Adj. EBITDA: Euro 17.7 million, +76% (Q3 19: Euro 10.0 million) Net income: Euro 9.8 million, +450% (Q3 19: Euro 1.8 million)
Sales: Euro 2,959 million, +13% (9M 19: Euro 2,611 million) Adj. EBITDA: Euro 41.6 million, +36% (9M 19: Euro 30.6 million) Net income: Euro 17.5 million, +87% (9M 19: Euro 9.4 million) Cash Conversion Cycle: 8 days (9M 19: 26 days) ROCE: 15.7% (9M 19: 8.2%)
Net Financial Position: negative for Euro 14.5 million (9M 19: negative for Euro 183.6 million)
Vimercate (Monza Brianza), 12 November 2020 - The Board of Directors of ESPRINET (PRT:IM), a leader in southern Europe in the distribution of IT, Consumer Electronics and Advanced Solutions, today approved the Interim Report on Operations as at 30 September 2020.
Alessandro Cattani, Chief Executive Officer of ESPRINET: "The Group's excellent financial performance in the first 9 months of 2020, better than the expectations, is proof of the strength of our business model. The consolidation of our market shares in all the countries in which we operate is a sign that increasingly more customers are choosing ESPRINET as a reliable supplier of technological products and solutions that, in the current pandemic context, have shown that they are critical in guaranteeing business continuity and whose demand is expected to grow considerably in the future too. The year 2020 was also characterised by the acquisition of the GTI Group, thanks to which we significantly strengthened our presence in southern Europe, becoming the second player in the Advanced Solutions segment both in Italy and in Spain, as well as notably ramping up the strategy to monitor "pay-per-use" distribution, in particular in the Cloud segment, where GTI is the undisputed leader in the Spanish market. We are especially satisfied with the result in terms of the ROCE, the KPI chosen for the purposes of creating value for shareholders, which stands at 15.7% thanks to the efficient management of the cash conversion cycle and the increase in operating profitability. We also continue to be a source of stability for our customers and suppliers who are faced with difficult market conditions: in light of these elements, we have revised upwards the guidance for 2020, in which we expect to register revenues of more than Euro 4.4 billion and an adjusted EBITDA greater than Euro 62 million, including the contribution of the consolidation of GTI in the fourth quarter".
Before non-recurring expenses of Euro 2.3 million according to the definition of CONSOB resolution no. 15519 of 27 July 2006 and Consob Communication no. DEM/6064293 of 28 July 2006, of which Euro 0.9 million connected with the transaction involving the acquisition of GTI, Euro 1.2 million related to the termination of the contract with the Group's former director and CFO and Euro 0.2 million incurred to deal with the Covid-19 pandemic.
ESPRINET records growth for the third consecutive quarter in 2020, with Sales of Euro 1,124 million, +26% compared to Euro 894 million in Q3 19 (after +4% in Q1 and +9% in Q2).
Gross Profit stood at Euro 45.9 million, marking an increase of +22% compared to Q3 19 (Euro 37.8 million) due to the higher revenues that offset the slight reduction in the percentage margin (4.09% compared to 4.23%), due to the mix effect resulting from the significant growth in the weight of sales of PCs and Smartphones.
Adjusted EBITDA, amounted to Euro 17.7 million, +76% compared to Euro 10.0 million in Q3 19, calculated gross of one-off costs of Euro 1.2 million connected with the termination of the contract with the Group's former director and CFO. A reduction of 2% was recorded in "Other operating costs", amounting to Euro 12.8 million, compared to Euro 13.1 million in Q3 19.
Adjusted EBIT, gross of the one-off costs mentioned above, came to Euro 14.1 million, a significant growth compared to Euro 6.7 million in Q3 19. EBIT came to Euro 13.0 million, marking an increase of +95% compared to Euro 6.7 million in Q3 19.
Profit before income taxes amounted to Euro 12.5 million, up considerably compared to Euro 3.1 million in Q3 19.
Net Income amounted to Euro 9.8 million, a notable increase compared to Euro 1.8 million in Q3 19; it should be noted that the tax rate reflected, in Q3 19, the effect of some extraordinary items that did not recur in Q3 20.
Sales in the first 9 months came to Euro 2,959 million, +13% compared to Euro 2,611 million in 9M 19.
Gross Profit amounted to Euro 128.7 million, marking an increase of +8% compared to 9M 19 (Euro 119.2 million) due to the higher revenues which offset the slight reduction in the percentage margin (4.35% compared to 4.57%) and despite the dilutive effect related to the decrease in Celly's revenues and margins caused by the partial suspension of activities during the March and April period, as a result of the legal restrictions connected with the handling of COVID-19.
Adjusted EBITDA, calculated gross of one-off costs of Euro 2.3 million2, stood at Euro 41.6 million, +36% compared to Euro 30.6 million in 9M 19.
Adjusted EBIT, gross of non-recurring expenses of Euro 3.4 million3, stood at Euro 30.9 million, +50% compared to Euro 20.6 million in 9M 19. EBIT amounted to Euro 27.6 million, +34% compared to Euro 20.6 million in 9M 19.
Profit before income taxes came to Euro 23.3 million, +75% compared to Euro 13.3 million in 9M 19, also due to the significant reduction in exchange losses attributable to the €/\$ exchange rate and lower financial charges which, in 2019, reflected Euro 0.9 million for the early repayment of mediumterm loans.
2 Of which Euro 0.9 million connected with the transaction involving the acquisition of GTI, Euro 1.2 million related to the termination of the
contract with the Group's former director and CFO and Euro 0.2 million incurred to deal with the Covid-19 pandemic. 3 Of which Euro 2.3 million in one-off costs pursuant to note 2 and Euro 1.1 million in impairment of goodwill relating to the CGU attributable to the distribution of mobile phone accessories which is handled by the subsidiary Celly.
Net Income amounted to Euro 17.5 million, +87% compared to Euro 9.4 million in 9M 19.
In the first 9 months of 2020, the IT Clients market4 recorded growth of +13%, driven by the significant increase in demand for PCs (+25%), while Printing fell by -5%. In the Consumer Electronics market, the drivers of growth were Smartphones (+5%) and Domestic Appliances (+23%). Advanced Solutions recorded growth of +6% driven by the demand for Software, Services, Cloud, able to offset the lower demand for Hardware components (-4%).
The Group continued to act as a one-stop-shop in the IT supply chain supporting, thanks to the completeness of its portfolio of products and solutions, the increasingly higher demand for technologies capable of enabling smart-working and e-learning. Sales came to Euro 2,959 million, +13% compared to Euro 2,611 million in 9M 19, with an increase of +19% in the Consumer Electronics segment driven by the growth in Smartphones (+29%) and Domestic Appliances (+22%), and an increase of +15% in the IT Clients segment due to the considerable increase in PCs (+21%). In the Advanced Solutions segment, revenues relating to Software, Services and Cloud rose by +12%, partly offsetting the decrease in Hardware components (-13%).
In the first 9 months of 2020, all reference markets recorded growth: according to Context data, Italy is worth Euro 6.0 billion (+10.5% compared to 9M 19), Spain Euro 4.2 billion (+9.3%) and Portugal Euro 991 million (+6.1%). ESPRINET outperforms the market, consolidating its shares in all the countries in which it operates and, in the first 9 months of 2020, registered the best result in the last few years.
In 9M 20, the market recorded growth of +8% in the Business Segment (IT Reseller) and +13% in the Consumer Segment (Retailer, E-tailer). Group Sales recorded growth both in the Business Segment (+9%) and in the Consumer Segment (+18%); in this context, ESPRINET helped to guarantee the business continuity of the end users of IT Resellers, also dealing with the spikes in demand in the Retailer and E-tailer channel.
The Cash Conversion Cycle5 recorded the best ever performance, closing at 8 days (-5 days compared to Q2 20 and -18 days compared to the Q3 19). In particular, the following trends were recorded:
The Net Financial Position, influenced by technical factors such as the seasonal nature of the business and the trend in customer and supplier behavioural models in the different periods of the year which do not, therefore, make it representative of the average levels of net financial debt observed in the first 9 months of 2020, is a negative Euro 14.5 million, down compared to 30 June 2020 (positive for
4 Source: Context.
5 Equal to the average of the last 4 quarters of days of turnover of operating net working capital calculated as the sum of trade receivables, inventories and trade payables.
Euro 113.2 million) and an improvement compared to 30 September 2019 (negative for Euro 183.6 million). It is strictly influenced by the management of Working Capital (equal to Euro 206.6 million compared to Euro 61.5 million as at 30 June 2020 and Euro 347.3 million as at 30 September 2019), whose result is also influenced by the degree of use of factoring, securitisation and the technical forms of advance collection of receivables with similar effects - i.e. "confirming" -, plans that generated an overall impact on the level of consolidated net financial debts amounting to roughly Euro 370 million, an increase compared to Euro 311 million as at 30 September 2019.
The ROCE recorded a significant increase, sitting at 15.7%, compared to 8.2% in 9M 19. The main changes related to this trend, can be summarised as follows:
| (€/millions) | 9M 2020 | H1 2020 | 9M 2019 |
|---|---|---|---|
| LTM EBIT 6 | 52.6 | 42.6 | 44.6 |
| NOPAT7 | 38.9 | 31.7 | 33.0 |
| Average net invested capital 8 | 248.5 | 277.3 | 400.3 |
| ROCE9 | 15.7% | 11.4% | 8.2% |
The significant growth in volumes, together with the effects of the actions taken on the customer satisfaction and cost structure front, allowed the company to record a better performance than the expectations in the first 9 months of 2020. Also on the basis of the positive trend in revenues in October and the central importance of the IT distribution industry in the current global context, the ESPRINET Group revises upwards the guidance for 2020, predicting revenues of more than Euro 4.4 billion (growth of over 11% compared to Euro 3,950 million in 2019) and an Adjusted EBITDA of greater than Euro 62 million, both values including the contribution for the fourth quarter of 2020 deriving from the consolidation of GTI.
On 1° October, ESPRINET, through the sub-holding for Spanish activities Esprinet Iberica S.l.u., signed the closing for the purchase of GTI, leading distributor of "cloud" software and solutions in Spain. The transaction positions the Group as the second player in the Advanced Solutions segment also in Spain and is consistent with the Group's strategy of establishing itself as a key player in the Software as a Service ("SaaS") and Infrastructure as a Service ("IaaS") segments, in line with the progressive affirmation of a pay-per-use technology sales model compared to the traditional transactional method.
In line with the strategy of greater coverage of high margin niche markets in the Consumer Electronics segment, on 28 October, ESPRINET acquired the remaining 15% stake in Celly S.p.A.. The
6 Equal to the sum of EBITs - excluding the effects of IFRS 16 - in the last 4 quarters.
7 LTM EBIT, as defined above, net of taxes calculated at the actual tax rate of the last set of annual consolidated financial statements published.
8Equal to the average of"Loans" at the closing date of the period and at the 4 previous quarterly closing dates (excluding the equity effects of IFRS 16).
9 Equal to the ratio between (a) NOPAT, as defined above, and (b) the average net invested capital as defined above.
transaction is in preparation for the subsequent merger by incorporation of Celly in the Parent Company, which will make it possible to benefit from commercial and operating synergies: with the goal of accelerating the process of integration of employees, customers, suppliers and processes, ESPRINET will shortly launch the necessary operations to go ahead with the rental of the company by the first quarter of 2021.
The officer charged with the drawing up of the accounting documents of the Company, Pietro Aglianò, declares that, in compliance with the provisions of paragraph 2 of art. 154-bis of Legislative Decree No. 58/1998 (T.U.F. - Consolidated Law on Finance), the financial data shown in this press release corresponds to the findings resulting from accounting documents, books and accounting records.
Esprinet (PRT:IM – ISIN IT0003850929), with more than 1,500 employees and 4 billion euro in turnover in 2019, is the leading company in Southern Europe (Italy, Spain and Portugal) in the distribution of Information Technology and Consumer Electronics to IT resellers, VAR, System Integrators, specialised stores, retailers and e-commerce portals, as well as the fourth largest distributor in Europe and in the top 10 at global level. The Group's vision is to simply life for people and organisations, by expanding and facilitating the distribution and use of technology. "Enabling your tech experience" is the payoff that encapsulates the evolution of the company into a genuine technology services hub that enables the use of technology.
The Group supplies roughly 130,000 products (PCs, printers, accessories, software, cloud, datacentres & cybersecurity, smartphones, audio-video, TV, gaming, household appliances, electric mobility) of more than 650 manufacturers to 31,000 business and consumer resellers through multiple sales models, both self-service (best-in-class e-commerce platform and Cash & Carry stores) and assisted (tele-sales and system engineers in the field).
In addition to providing traditional wholesaling services (bulk breaking and credit), Esprinet fulfils the role of simplifier of the use of technology. The Group offers, for example, a turnkey e-commerce platform to hundreds of resellers, in-shop management for thousands of retail sales points, specialised payment and financing solutions for the resellers community, by also offering the generation of demand by end users and big data analysis to the main technology manufacturers and resellers which outsource marketing activities increasingly more frequently.
Cloud services, collaboration software, video-conference systems, advanced IT infrastructures and specialised consumer electronics solutions such as connected household appliances or gaming platforms are the new areas of growth with added value which fuel further future growth in revenues for the sector, while logistics and financial services, as well as the "pay-per-use" sales model, offer increased opportunities for margin growth.
The widespread use of technology and the need for quicker and simpler methods to make increasingly more complex and diversified technologies available for people and companies, pave the way for further improvements in the scenarios of the technological distribution industry.
Press release available on www.esprinet.com on
For more information:
ESPRINET S.p.A. Tel. +39 02 404961 Giulia Perfetti [email protected]
Tel. +39 02 45473884 Maria Antonietta Pireddu [email protected] Federico Nasta [email protected]
Paola Bramati Tel. +39 02 404961; Mobile +39 346 6290054 [email protected]
| €/millions | 9 months 2020 |
% | 9 months 2019 |
% | % Var. |
|---|---|---|---|---|---|
| PC (notebook, tablet, desktop, monitor) | 1,162.2 | 39.3% | 960.9 | 36.8% | 21% |
| Printing devices and supplies | 291.6 | 9.9% | 300.1 | 11.5% | -3% |
| Other IT products | 188.7 | 6.4% | 168.2 | 6.4% | 12% |
| Total IT Clients | 1,642.5 | 55.5% | 1,429.2 | 54.7% | 15% |
| Hardware (networking, storage, server & others) | 259.7 | 8.8% | 299.0 | 11.5% | -13% |
| Software, Services, Cloud | 116.7 | 3.9% | 104.3 | 4.0% | 12% |
| Total Advanced Solutions | 376.4 | 12.7% | 403.3 | 15.4% | -7% |
| Smartphones | 836.7 | 28.3% | 649.4 | 24.9% | 29% |
| White goods | 43.6 | 1.5% | 35.7 | 1.4% | 22% |
| Gaming hardware and software | 15.4 | 0.5% | 21.6 | 0.8% | -29% |
| Other consumer electronics products | 106.8 | 3.6% | 133.2 | 5.1% | -20% |
| Total Consumer Electronics | 1,002.5 | 33.9% | 839.9 | 32.2% | 19% |
| Adjustments | (62.3) | -2.1% | (61.3) | -2.3% | 2% |
| Sales from contracts with customers | 2,959.1 | 100.0% | 2,611.1 | 100.0% | 13% |
| €/millions | 9 months 2020 |
9 months 2019 |
% Var. |
|---|---|---|---|
| Italy | 1,845.3 | 1,678.7 | 10% |
| Spain | 1,055.1 | 883.7 | 19% |
| Portugal | 39.2 | 22.9 | 71% |
| UE | 12.1 | 13.4 | -10% |
| Extra-UE | 7.4 | 12.4 | -40% |
| Sales from contracts with customers | 2,959.1 | 2,611.1 | 13% |
| €/millions | 9 months 2020 |
9 months 2019 |
% Var. |
|---|---|---|---|
| Retailer/e-tailer | 1,459.8 | 1,234.5 | 18% |
| IT Reseller | 1,561.6 | 1,437.8 | 9% |
| Adjustments | (62.3) | (61.3) | 2% |
| Sales from contracts with customers | 2,959.1 | 2,611.1 | 13% |
| (€/000) | 9 months 2020 |
9 months 2019 |
% Var. | Q3 2020 | Q3 2019 | % Var. |
|---|---|---|---|---|---|---|
| Sales from contracts with customers | 2,959,102 | 2,611,054 | 13% | 1,124,426 | 893,569 | 26% |
| Cost of goods sold excl. factoring/securitisation | 2,827,593 | 2,488,889 | 14% | 1,077,412 | 854,829 | 26% |
| Financial cost of factoring/securisation(1) Gross Profit(2) |
2,773 128,736 |
2,948 119,217 |
-6% 8% |
1,081 45,933 |
954 37,786 |
13% 22% |
| Gross Profit % | 4.35% | 4.57% | 4.09% | 4.23% | ||
| Personnel costs | 48,483 | 47,149 | 3% | 15,522 | 14,699 | 6% |
| Other operating costs | 38,643 | 41,419 | -7% | 12,752 | 13,075 | -2% |
| EBITDA adjusted | 41,610 | 30,649 | 36% | 17,659 | 10,012 | 76% |
| EBITDA adjusted % | 1.41% | 1.17% | 1.57% | 1.12% | ||
| Depreciation e amortisation | 3,247 | 3,492 | -7% | 1,063 | 1,177 | -10% |
| IFRS 16 Right of Use depreciation | 7,415 | 6,511 | 14% | 2,476 | 2,172 | 14% |
| Goodwill impairment | - | - | n/s | - | - | n/s |
| EBIT adjusted | 30,948 | 20,646 | 50% | 14,120 | 6,663 | >100% |
| EBIT adjusted % | 1.05% | 0.79% | 1.26% | 0.75% | ||
| Non recurring costs(3) | 3,366 | - | 100% | 1,150 | - | 100% |
| EBIT | 27,582 | 20,646 | 34% | 12,970 | 6,663 | 95% |
| EBIT % | 0.93% | 0.79% | 1.15% | 0.75% | ||
| IFRS 16 interest expenses on leases | 2,509 | 2,048 | 23% | 827 | 690 | 20% |
| Other financial (income) expenses | 1,712 | 3,286 | -48% | 362 | 1,575 | -77% |
| Foreign exchange (gains) losses | 99 | 2,015 | -95% | (742) | 1,339 | <100% |
| Profit before income taxes | 23,262 | 13,297 | 75% | 12,523 | 3,059 | >100% |
| Income taxes | 5,779 | 3,939 | 47% | 2,723 | 1,278 | >100% |
| Net income | 17,483 | 9,358 | 87% | 9,800 | 1,781 | >100% |
(1) Cash discounts for 'non-recourse' advances of trade receivables as part of revolving factoring and securitization programs.
(2) Gross of amortization/depreciation that, by destination, would be included in the cost of sales.
(3) Of which Euro 1.1 million otherwise included in "Other operating costs" and 1.1 million euro otherwise included in
"Goodwill Impairment".
| non - recurring - - - - (3,366) - (3,366) |
2019 2,611,054 (2,492,357) 118,697 (38,222) (59,048) (781) 20,646 |
non - recurring - - - - - - |
|---|---|---|
| - | ||
| - | (7,349) | - |
| (3,366) | 13,297 | - |
| 632 | (3,939) | - |
| (2,734) | 9,358 | - |
| 140 | ||
| (2,734) | 9,218 | - |
| 0.18 | ||
| 0.18 | ||
| 9 months | 9 months | |
|---|---|---|
| (€/000) | 2020 | 2019 |
| Net income (A) | 17,483 | 9,358 |
| Other comprehensive income: | ||
| - Changes in 'cash flow hedge' equity reserve | - | (47) |
| - Taxes on changes in 'cash flow hedge' equity reserve | - | 11 |
| - Changes in translation adjustment reserve | (4) | - |
| Other comprehensive income not be reclassified in the separate income statement: |
||
| - Changes in 'TFR' equity reserve | (62) | (347) |
| - Taxes on changes in 'TFR' equity reserve | 15 | 97 |
| Other comprehensive income (B): | (51) | (286) |
| Total comprehensive income (C=A+B) | 17,432 | 9,072 |
| - of which attributable to Group | 17,413 | 8,947 |
| - of which attributable to non-controlling interests | 19 | 125 |
| Q3 | non - | Q3 | non - | |
|---|---|---|---|---|
| (€/000) | 2020 | recurring | 2019 | recurring |
| Sales from contracts with customers | 1,124,426 | - | 893,569 | - |
| Cost of sales | (1,078,712) | - | (855,951) | - |
| Gross profit | 45,714 | - | 37,618 | - |
| Sales and marketing costs | (11,472) | - | (12,219) | - |
| Overheads and administrative costs | (20,987) | (1,150) | (18,742) | - |
| Impairment loss/reversal of financial assets | (285) | - | 6 | - |
| Operating income (EBIT) | 12,970 | (1,150) | 6,663 | - |
| Finance costs - net | (447) | - | (3,604) | - |
| Profit before income taxes | 12,523 | (1,150) | 3,059 | - |
| Income tax expenses | (2,723) | 320 | (1,278) | - |
| Net income | 9,800 | (830) | 1,781 | - |
| - of which attributable to non-controlling interests | 152 | (120) | ||
| - of which attributable to Group | 9,648 | (830) | 1,901 | - |
| Earnings per share - basic (euro) | 0.18 | 0.04 | ||
| Earnings per share - diluted (euro) | 0.17 | 0.04 | ||
| Q3 | Q3 | |
|---|---|---|
| (€/000) | 2020 | 2019 |
| Net income (A) | 9,800 | 1,781 |
| Other comprehensive income: | ||
| - Changes in 'cash flow hedge' equity reserve | - | 53 |
| - Taxes on changes in 'cash flow hedge' equity reserve | - | 27 |
| - Changes in translation adjustment reserve | (3) | 2 |
| Other comprehensive income not be reclassified in the separate income statement: |
||
| - Changes in 'TFR' equity reserve | (38) | (139) |
| - Taxes on changes in 'TFR' equity reserve | 9 | 39 |
| Other comprehensive income (B): | (32) | (18) |
| Total comprehensive income (C=A+B) | 9,768 | 1,763 |
| - of which attributable to Group | 9,614 | 1,890 |
| - of which attributable to non-controlling interests | 154 | (127) |
| (€/000) | 30/09/2020 | 31/12/2019 |
|---|---|---|
| Fixed assets | 218,556 | 226,007 |
| Operating net working capital | 206,647 | (121,027) |
| Other current assets/liabilities | (16,358) | (1,354) |
| Other non-current assets/liabilities | (18,536) | (16,879) |
| Total uses | 390,309 | 86,747 |
| Short-term financial liabilities | 72,413 | 35,862 |
| Lease liabilities | 8,618 | 8,597 |
| Financial receivables from factoring companies | (1,134) | (3,526) |
| Other financial receivables | (9,721) | (9,719) |
| Cash and cash equivalents | (234,797) | (463,777) |
| Net current financial debt | (164,621) | (432,563) |
| Borrowings | 85,385 | 61,045 |
| Lease liabilities | 94,258 | 100,212 |
| Other financial receivables | (492) | (969) |
| Net Financial debt (A) | 14,530 | (272,275) |
| Net equity (B) | 375,779 | 359,022 |
| Total sources of funds (C=A+ B) | 390,309 | 86,747 |
| (€/000) | 30/09/2020 | 31/12/2019 |
|---|---|---|
| ASSETS | ||
| Non - current assets | ||
| Property, plant and equipment | 11,864 | 11,824 |
| Right of use assets | 100,243 | 107,310 |
| Goodwill | 89,616 | 90,716 |
| Intangibles assets | 622 | 480 |
| Deferred income tax assets | 14,004 | 13,469 |
| Receivables and other non - current assets | 2,699 | 3,177 |
| 219,048 | 226,976 | |
| Curent assets | ||
| Inventory | 503,503 | 497,220 |
| Trade receivables | 427,513 | 470,999 |
| Income tax assets | 1,200 | 1,514 |
| Other assets | 35,813 | 40,956 |
| Cash and cash equivalents | 234,797 | 463,777 |
| 1,202,826 | 1,474,466 | |
| Total assets | 1,421,874 | 1,701,442 |
| EQUITY | ||
| Share capital | 7,861 | 7,861 |
| Reserves | 347,932 | 325,554 |
| Group net income | 17,460 | 23,099 |
| Group net equity | 373,253 | 356,514 |
| Non - controlling interest | 2,526 | 2,508 |
| Total equity | 375,779 | 359,022 |
| LIABILITIES | ||
| Non - current liabilities | ||
| Borrowings | 85,385 | 61,045 |
| Lease liabilities | 94,258 | 100,212 |
| Deferred income tax liabilities | 11,987 | 9,712 |
| Retirement benefit obligations | 4,703 | 4,669 |
| Provisions and other liabilities | 1,846 | 2,498 |
| 198,179 | 178,136 | |
| Current liabilities | ||
| Trade payables | 724,369 | 1,089,246 |
| Short-term financial liabilities | 72,413 | 35,862 |
| Lease liabilities | 8,618 | 8,597 |
| Income tax liabilities | 2,652 | 27 |
| Provisions and other liabilities | 39,864 | 30,552 |
| 847,916 | 1,164,284 | |
| Total liabilities | 1,046,095 | 1,342,420 |
| Total equity and liabilities | 1,421,874 | 1,701,442 |
| 9 months | 9 months | |
|---|---|---|
| (euro/000) | 2020 | 2019 |
| Cash flow provided by (used in) operating activities (D=A+B+C) | (280,519) | (316,576) |
| Cash flow generated from operations (A) | 39,629 | 31,398 |
| Operating income (EBIT) | 27,582 | 20,646 |
| Depreciation, amortisation and other fixed assets write-downs | 11,762 | 10,004 |
| Net changes in provisions for risks and charges | (652) | 337 |
| Net changes in retirement benefit obligations | (53) | (524) |
| Stock option/grant costs | 990 | 935 |
| Cash flow provided by (used in) changes in working capital (B) | (315,293) | (342,057) |
| Inventory | (6,283) | (8,738) |
| Trade receivables | 43,486 | 17,831 |
| Other current assets | 3,067 | 3,922 |
| Trade payables | (365,007) | (348,319) |
| Other current liabilities | 9,444 | (6,753) |
| Other cash flow provided by (used in) operating activities (C) | (4,855) | (5,917) |
| Interests paid | (3,560) | (4,023) |
| Received interests | 234 | 202 |
| Foreign exchange (losses)/gains | 31 | (1,887) |
| Income taxes paid | (1,560) | (209) |
| Cash flow provided by (used in) investing activities (E) | (3,776) | (463) |
| Net investments in property, plant and equipment | (3,392) | (1,463) |
| Net investments in intangible assets | (385) | (142) |
| Net investments in other non current assets | 1 | (306) |
| 4Side business combination | - | 1,448 |
| Cash flow provided by (used in) financing activities (F) | 55,315 | 932 |
| Medium/long term borrowing | 44,000 | 47,000 |
| Repayment/renegotiation of medium/long-term borrowings | (11,189) | (111,062) |
| Net change in leasing liabilities | (6,201) | (6,777) |
| Net change in financial liabilities | 27,477 | 80,652 |
| Net change in financial assets and derivative instruments | 2,869 | 721 |
| Dividend payments | - | (6,919) |
| Own shares acquisition | (1,656) | (2,500) |
| Changes in third parties net equity | 15 | (183) |
| Net increase/(decrease) in cash and cash equivalents (G=D+E+F) | (228,980) | (316,107) |
| Cash and cash equivalents at year-beginning | 463,777 | 381,308 |
| Net increase/(decrease) in cash and cash equivalents | (228,980) | (316,107) |
| Cash and cash equivalents at year-end | 234,797 | 65,201 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.