AI assistant
Amplifon — Earnings Release 2020
Oct 28, 2020
4030_10-q_2020-10-28_b88afa3e-253e-45d8-a512-7a7dad28c291.pdf
Earnings Release
Open in viewerOpens in your device viewer


| Informazione Regolamentata n. 0525-57-2020 |
Data/Ora Ricezione 28 Ottobre 2020 12:58:32 |
MTA - Star | |
|---|---|---|---|
| Societa' | : | AMPLIFON | |
| Identificativo Informazione Regolamentata |
: | 138498 | |
| Nome utilizzatore | : | AMPLIFONNSS02 - Galli | |
| Tipologia | : | REGEM | |
| Data/Ora Ricezione | : | 28 Ottobre 2020 12:58:32 | |
| Data/Ora Inizio Diffusione presunta |
: | 28 Ottobre 2020 12:58:33 | |
| Oggetto | : | strong acceleration | Performance in the first 9 months shows |
| Testo del comunicato |
Vedi allegato.

Main results for the first nine months of 20201 :
- Consolidated revenues of 1,042.1 million euros, decreasing 14.4% at constant exchange rates and 14.9% at current exchange rates compared to the first nine months of 2019 due to the Covid-19 outbreak
- EBITDA amounted to 228.4 million euros, with the margin at 21.9%, 50 bps higher despite the impact of the pandemic and thanks to the decisive and timely actions on costs
- Net profit came to 41.1 million euros compared to 75.7 million euros on a recurring basis in the first nine months of 2019
- Net financial debt was 712.6 million euros, improving versus both the 786.7 million euros recorded at December 31st, 2019 and the 765.3 million euros posted at June 30th, 2020, with financial leverage down to 1.89x
- Free cash flow reached 127.1 million euros, an increase of 58.4 million euros or 85.2% compared to the first nine months of 2019, thanks to the effective measures implemented
Milan, October 28th , 2020 – Today the Board of Directors of Amplifon S.p.A. (MTA; Bloomberg ticker: AMP:IM), global leader in hearing solutions and services, approved the Interim Financial Report as at September 30th, 2020 during a meeting chaired by Susan Carol Holland.
1 Unless stated otherwise, the comments in this press release refer to the recurring income statement figures for Q3 and 9M 2019.

MAIN CONSOLIDATED ECONOMICAL AND FINANCIAL FIGURES – FIRST NINE MONTHS 2020
| (Euro millions) | First nine months 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Recurring | Non recurring |
Total | % on recurring |
Recurring | Non recurring |
Total | % on recurring |
Change % on recurring |
|
| Net revenues | 1,042.1 | - | 1,042.1 | 100.0% | 1,224.7 | - | 1,224.7 | 100.0% | -14.9% |
| EBITDA | 228.4 | - | 228.4 | 21.9% | 262.6 | (18.4) | 244.2 | 21.4% | -13.0% |
| EBIT | 79.7 | - | 79.7 | 7.6% | 124.7 | (18.7) | 106.0 | 10.2% | -36.1% |
| Net income | 41.1 | - | 41.1 | 3.9% | 75.7 | (14.0) | 61.7 | 6.2% | -45.7% |
| EPS adjusted (*, in Euro) | 0.281 | 0.432 | |||||||
| Free cash flow | 127.1 | 68.6 | |||||||
| 09/30/2020 | Change % | ||||||||
| Net Financial Position | 712.6 | 786.7 | -9.4% |
(*) EPS adjusted for the non-recurring items and for the amortization of the intangible assets as per the Purchase Price Allocation accounting treatment.
MAIN CONSOLIDATED ECONOMICAL AND FINANCIAL FIGURES – THIRD QUARTER 2020
| (Euro millions) | Q3 2020 | Q3 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Recurring | Non recurring |
Total | % on recurring |
Recurring | Non recurring |
Total | % on recurring |
Change % on recurring |
|
| Net revenues | 428.2 | - | 428.2 | 100.0% | 392.7 | - | 392.7 | 100.0% | 9.0% |
| EBITDA | 97.1 | - | 97.1 | 22.7% | 76.0 | (12.6) | 63.5 | 19.4% | 27.6% |
| EBIT | 48.1 | - | 48.1 | 11.2% | 29.3 | (12.9) | 16.5 | 7.5% | 64.1% |
| Net income | 28.5 | - | 28.5 | 6.7% | 16.3 | (9.1) | 7.2 | 4.2% | 74.8% |
| EPS adjusted (*, in Euro) | 0.160 | 0.103 |
(*) EPS adjusted for the non-recurring items and for the amortization of the intangible assets as per the Purchase Price Allocation accounting treatment.
"We are very satisfied with the excellent results achieved in the third quarter despite what continues to be a challenging environment due to the effects of the ongoing pandemic. The strong growth in revenues, which far outpaced the reference market, in fact, confirms the resiliency of our business and the strength of our competitive positioning, while the significant improvement in profitability and the maximization of cash generation testify to the effectiveness of the measures undertaken since the very inception of the crisis triggered by COVID-19", said Enrico Vita, Amplifon's Chief Executive Officer. "While we remain cautious in light of possible future developments of the pandemic worldwide, we continue to be positive about the future, reassured by the recent performance of the business in all our core markets and the unchanged fundamentals of our industry."

Overview
The performance in the first nine months of the year was characterized by very different trends over the reporting period depending on the impact of the COVID-19 outbreak and the restrictive measures adopted to contain its spread. After a very positive beginning of the year, the Group's performance was, in fact, severely impacted by the pandemic and the adoption of restrictive measures in the period March-June. Strong growth was, however, recorded since the beginning of July. The third quarter of 2020 was witness not only to a recovery that was stronger and faster than initially expected, but also to Amplifon's excellent capabilities in limiting the impact of the pandemic on its economic and financial results.
Consolidated revenues came to 428.2 million euros in the third quarter of 2020, an increase of 10.4% at constant exchange rates and 9.0% at current exchange rates compared to the third quarter of 2019. This performance, significantly above market, reflects an organic growth of 8.2%, along with the 2.2% contribution of acquisitions and a negative foreign exchange effect of 1.4%. Organic growth benefitted from both the decision to keep the network operative during the lockdown months and to quickly resume investments in business growth as soon as external conditions allowed it. EBITDA was 27.6% higher compared to the third quarter of 2019, coming in at 97.1 million euros, with a margin that rose 330 basis points to 22.7%. In addition to the strong increase in revenues, this significant improvement in profitability is attributable to the greater operating efficiency and the increased productivity stemming from the actions on costs implemented in the second quarter and, partially, to the limited use of social schemes to offset the impact of the pandemic, as well as an income of around 2 million euros due to the renegotiation of the lease agreements for the distribution network2 . This strong increase in profitability was achieved despite the sizeable investments made in the business such as marketing investments, which were higher than in the third quarter of 2019, and the restart of key Corporate growth projects. Net profit amounted to 28.5 million euros, an increase of 74.8% compared to the third quarter of 2019.
Revenues amounted to 1,042.1 million euros in the first nine months of 2020, down 14.4% at constant exchange rates and 14.9% at current exchange rates due to the restrictive measures adopted mainly in the period March-June in all the Group's core markets to contain the spread of the pandemic. EBITDA, however, came to 228.4 million euros with the margin at 21.9%, 50 basis points higher than in the first nine months of 2019, thanks to the excellent results of the swift action plan implemented on costs. Net profit was 41.1 million euros compared to a recurring net profit of 75.7 million euros in the first nine months of 2019. Adjusted earnings per share (adjusted EPS)3 came in at 28.1 euro cents compared to 43.2 euro cents in the first nine months of 2019.
The balance sheet and financial indicators continue to confirm the Group's solidity, even in this unprecedented period: more in detail, thanks to the significant actions taken and their results in terms of cash generation and safeguarding the net financial position, the Company generated free cash flow of 127.1 million euros compared to 68.6 million euros in the first nine months of 2019 (+85.2%) and net financial debt came to 712.6 million euros, improving versus both December 2019 and June 2020, with financial leverage at the end of the period down to 1.89x.
2 On May 28th, 2020, IASB issued an amendment to IFRS 16 which was endorsed by the European Union on October 9th, 2020. The amendment introduces a practical expedient based on which any reductions in rent owed through June 30th, 2021 obtained as a result of Covid-19 lease renegotiations are not considered lease changes and are recognized as variable rent which has a positive on the income statement.
3 Net earnings per share adjusted (adjusted EPS) for non-recurring expenses and amortization linked to acquisitions in accordance with the Purchase Price Allocation accounting treatment.

Economic results for the first nine months of 2020
Consolidated revenues came to 1,042.1 million euros in the first nine months of 2020, down 14.4% at constant exchange rates and 14.9% at current exchange rates compared to the first nine months of the prior year, impacted by the restrictive measures implemented to contain the spread of the pandemic mainly in the spring. This performance reflects a negative organic performance for 16.3% and the positive contribution of acquisitions for +1.9%. The foreign exchange effect was negative for 0.5%.
The trend in the different geographic areas varied according to the duration and intensity of the restrictive measures adopted, as well as the speed of the recovery: in EMEA, initially the most affected area by the lockdown measures, the recovery was very quick since the end of April, with a performance above the prior year already in July; in the AMERICAS, North America reported strong recovery beginning in early May, returning to good organic growth in the third quarter, while Latin America continues to be severely impacted by the pandemic which struck at the end of March; all APAC countries, with the exception of India, recorded an improvement in the period, with a return to growth in the third quarter.
EBITDA amounted to 228.4 million euros with the margin at 21.9%, 50 basis points higher than in the first nine months of 2019, thanks to the timely and decisive actions on costs which allowed the Company to significantly limit the impact on profitability in the second quarter, as well as improve efficiency and productivity, as shown by the noticeable profitability expansion recorded in the third quarter. The Company also benefitted from an income of around 9 million euros due to the renegotiation of lease agreements for the distribution network4 . EBIT amounted to 79.7 million euros, or 7.6% of revenues, compared to a recurring EBIT of 124.7 million euros in the first nine months of 2019.
Net profit (NP) was 41.1 million euros, compared to a recurring net profit of 75.7 million euros in the first nine months of 2019. This result is attributable mainly to the decrease in revenues caused by the pandemic and the slight increase in D&A and financial expenses. The tax rate came to 28.7%. Adjusted earnings per share (adjusted EPS) 5 came in at 28.1 euro cents, compared to 43.2 euro cents in the first nine months of 2019.
Performance by geographic area
EMEA: strong recovery with an excellent third quarter performance both on top line and profitability
Revenues in Europe, the Middle East and Africa (EMEA) reached 740.7 million euros in the first nine months of 2020, down 15.6% at current exchange rates and 15.8% in local currency. The organic performance was negative for 17.2%, while acquisitions contributed by +1.4%. The foreign exchange effect was positive for 0.2%.
Europe was impacted by the severe restrictive measures adopted to contain the spread of Covid-19 from March, but began to recover already at the end of April and was back to growth since July.
More in detail, in the third quarter of 2020 revenues were 12.0% higher than in the third quarter of 2019, coming in at 303.2 million euros. This result was driven for 10.8% by organic growth, thanks to the strong performance recorded in all the core markets (particularly in Italy, France and Spain) and for 1.2% by acquisitions.
EBITDA amounted to 179.7 million euros in the first nine months of 2020, with the margin on revenues at 24.3%, 90 basis points higher than in the same period of 2019. In the third quarter, EBITDA came to 76.8 million euros, an increase of 32.2% against the comparison period, with the margin on revenues rising 390 basis points to 25.3% thanks to strong revenue growth, as well as greater efficiency and productivity.
4 Amendment to IFRS 16 published by the International Accounting Standards Board (IASB) on May 28th, 2020 and endorsed by the European Union on October 9th 2020
5 Net earnings per share adjusted (adjusted EPS) for non-recurring expenses and amortization linked to acquisitions in accordance with the Purchase Price Allocation accounting treatment.

AMERICAS: varied impact of Covid-19 across the Region, with the core US market showing a strong recovery and back to solid organic growth in local currency in the third quarter
Revenues in AMERICAS came to 174.2 million euros in the first nine months of 2020, a decrease of 12.5% in local currencies and of 14.4% at current exchange rates. This result reflects a negative organic performance for 13.0%, the contribution of acquisitions for +0.5%, and the negative exchange effect for 1.9%.
North America was impacted by Covid-19 from the end of March, but showed rapid recovery already in early May, reaching solid growth of around 7% at constant exchange rates in the third quarter. Latin America has, on the other hand, suffered for almost the entire period since the beginning of the pandemic.
In the third quarter of 2020 the Region's revenues amounted to 69.6 million euros, up 2.8% at constant exchange rates and down 2.7% at current exchange rates. This performance was driven for +2.2% by organic growth and for +0.6% by acquisitions. The exchange effect was negative for 5.5%.
EBITDA amounted to 38.7 million euros in the first nine months of 2020, with the margin coming in at 22.2%, 20 basis points higher than in the comparison period. In the third quarter, EBITDA amounted to 16.0 million euros, with margin at 23.0%, approximately 110 basis points higher than the third quarter of 2019.
ASIA-PACIFIC: strong recovery in revenues and outstanding operating leverage, further accelerated by an outstanding third quarter
Revenues in ASIA-PACIFIC amounted to 127.3 million euros in the first nine months of 2020, a decrease of 6.1% in local currencies and 9.2% at current exchange rates. The organic performance was negative for 13.3%; a +7.2% contribution came from M&A, attributable to the acquisition of Attune Hearing in Australia, while the exchange effect was negative for 3.1%.
The nine-month performance reflects the different timing and impact of the pandemic, as well as the differences in the duration and intensity of the restrictive measures adopted. During the third quarter, however, all the countries in the Region, with the exception of India, were back to strong growth (China and New Zealand even double-digit) despite the localized lockdowns in the State of Victoria in Australia and in Auckland, New Zealand.
More in detail, revenues in the third quarter amounted to 55.5 million euros, up 15.3% in local currencies and 12.8% at current exchange rates. Organic growth was +5.3% and the contribution from M&A was +10.0%, while the exchange effect was negative for 2.5%.
A significant increase in profitability was seen also in ASIA-PACIFIC. EBITDA amounted to 45.1 million euros in the first nine months of the year, an increase of 8.4% compared to the first nine months of 2019, with the margin on revenues up 5.7 percentage points. In the third quarter, EBITDA came to 22.5 million euros with the margin at 40.5%, an increase of 11.3 percentage points attributable also to the activation of social schemes to mitigate the impact of the localized lockdowns.
Balance sheet figures as at September 30 th , 2020
The balance sheet and financial indicators continue to confirm the Group's solidity, even in this challenging situation.
Net equity amounted to 726.7 million euros at September 30th, 2020, higher than the 696.1 million euros recorded at December 31st, 2019.
Operating cash flow, before payment of lease liabilities, amounted to 205.4 million euros. The payment of lease liabilities, equal to 50.3 million euros, brought the operating cash flow to 155.1 million euros, higher compared to the 127.4 million euros recorded in the comparison period of 2019. The excellent free cash flow, positive for 127.1 million euros, was 58.4 million euros higher (+85.2%) than the 68.6 million euros generated in the first nine months of 2019, after investments (net of disposals) of 28.1

million euros versus 58.7 million euros in the comparison period of 2019. Net cash-out for acquisitions (41.9 million euros versus 53.0 million euros in the first nine months of 2019), along with other financing activities of 7.9 million euros, bring cash flow for the period to positive 77.3 million euros versus negative 15.4 million euros in the comparison period.
Net financial debt came to 712.6 million euros, improving versus both the 786.7 million euros recorded at December 31st, 2019 and the 765.3 million euros posted at June 30th, 2020, with financial leverage at September 30th, 2020 down to 1.89x, compared to 2.18x at June 30th, 2020.
Outlook
The current developments in the Covid-19 outbreak in many areas of the world limit the visibility on the next months and require caution. Looking at the final part of the year, with regards to revenues, in October the Company is currently trading above the levels recorded in the same period of 2019, and, for November and December, performance will depend upon the level of restrictive measures that will be re-introduced by the Governments of the affected markets; with regards to profitability, the Company expects to continue to reap the benefits of the actions implemented since the second quarter.
Lastly, the Company remains positive beyond 2020 both in terms of sales and profitability, thanks to the resilience of the business, the unchanged industry's fundamentals and consumer's behavior, as well as the strength of its competitive positioning and its execution capabilities in both growth and challenging environments such as the current one.
Assignment of Performance Stock Grant Plan 2019-2025
In relation to the above-mentioned plan, the Board of Directors resolved to assign, on October 30th, 2020, 99,800 shares at target as the second tranche of the cycle of the stock grant for the period 2020-2022, based on the recommendations of the Remuneration and Appointments Committee and pursuant to Art. 84 bis, par. 5 of Consob Regulation n. 11971/1999, as amended.
The information regarding the beneficiaries and the respective rights assigned will be reported in the table prepared in accordance with the indications provided in Table n. 1, Form 7 of Annex 3A of Regulation n. 11971/1999 and reflecting the characteristics already disclosed in the Information Document, which will be made available within the time period required by law at the Company's registered office and published on the Company's website https://corporate.amplifon.com.
The Information Document relating to the new Stock Grant Plan 2019-2025, which contains all the detailed information required by current law, is available to the public in the same manner.
*****
The Company announces that the Interim Financial Statements as at September 30th, 2020 will be made available to the public from November 6 th at the Company's registered office, on the Company's website (https://corporate.amplifon.com) and on the authorized storage system eMarket STORAGE ().
*****
The results for Q3 2020 will be presented to the financial community today at 15:00 (CET) during a conference call and audiowebcast. To participate in the conference call dial one of the following numbers: +44 121 281 8003 (UK), +1 718 705 8794 (USA) or +39 02 805 88 11 (Italy); or access the audiowebcast directly through the following link: https://78449.choruscall.com/dataconf/productusers/amplifon/mediaframe/41353/indexr.html
A few presentation slides will be made available prior to the beginning of the conference call, beginning at 14:30 CET, in the Investors section (Presentations) of the website: https://corporate.amplifon.com. Those who are unable to attend the conference call may access a recording which will be available immediately after the call until 24:00 (CET) of October 31st , 2020, by dialing the following numbers: +39 02 802 0987 (Italy), access code: 904# - codice guest: 700904#; or, if the recording is no longer available, by accessing the webpage:
https://corporate.amplifon.com/en/investors/financial-calendar/results-presentation-q3-2020.

*****
In compliance with paragraph 2 of Article 154 bis of the "Uniform Financial Services Act" (Legislative Decree 58/1998), the Manager charged with preparing the Company's financial reports, Gabriele Galli, declares that the accounting information reported in the present press release corresponds to the underlying documentary reports, books of account and accounting entries.
*****
This press release contains forward-looking statements. These statements are based on the Company's current expectations and projections about future events and, by their nature, are subject to inherent risks and uncertainties. They relate to events and depend on circumstances that may or may not occur or exist in the future, and, as such, undue reliance should not be placed on them. Actual results may differ materially from those expressed in such statements as a result of a variety of factors, including: continued volatility and further deterioration of capital and financial markets, changes in general macro-economic conditions, economic growth and other changes in business conditions, changes in laws and regulations (both in Italy and abroad), and many other factors, most of which are outside of the Company's control.
About Amplifon
Amplifon, global leader in the hearing care retail market, empowers people to rediscover all the emotions of sound. Amplifon's some 17,000 people worldwide strive every day to understand the unique needs of every customer, delivering exclusive, innovative and highly personalized products and services, to ensure everyone the very best solution and an outstanding experience. The Group operates through a network of around 11,000 points of sale in 28 Countries and 5 continents. More information about the Group is available at: https://corporate.amplifon.com.
Investor Relations
Amplifon S.p.A. Francesca Rambaudi Tel +39 02 5747 2261 [email protected]
Media Relations Brunswick Lidia Fornasiero/ Barbara Scalchi Tel +39 02 9288 6200 [email protected]
Corporate Communication Amplifon S.p.A. Luca Marini Tel +39 02 5747 2005 [email protected]

MAIN CONSOLIDATED ECONOMICAL AND FINANCIAL FIGURES – FIRST NINE MONTHS 2020
| (Euro millions) | First nine months 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Recurring | Non recurring |
Total | % on recurring |
Recurring | Non recurring |
Total | % on recurring |
Change % on recurring |
|
| Net revenues | 1,042.1 | - | 1,042.1 | 100.0% | 1,224.7 | - | 1,224.7 | 100.0% | -14.9% |
| EBITDA | 228.4 | - | 228.4 | 21.9% | 262.6 | (18.4) | 244.2 | 21.4% | -13.0% |
| EBIT | 79.7 | - | 79.7 | 7.6% | 124.7 | (18.7) | 106.0 | 10.2% | -36.1% |
| Net income | 41.1 | - | 41.1 | 3.9% | 75.7 | (14.0) | 61.7 | 6.2% | -45.7% |
| EPS adjusted (*, in Euro) | 0.281 | 0.432 | |||||||
| Free cash flow | 127.1 | 68.6 | |||||||
| 09/30/2020 | 12/31/2019 | Change % | |||||||
| Net Financial Position | 712.6 | 786.7 | -9.4% |
(*) EPS adjusted for the non-recurring items and for the amortization of the intangible assets as per the Purchase Price Allocation accounting treatment.
MAIN CONSOLIDATED ECONOMICAL AND FINANCIAL FIGURES – THIRD QUARTER 2020
| (Euro millions) | Q3 2020 | Q3 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Recurring | Non recurring |
Total | % on recurring |
Recurring | Non recurring |
Total | % on recurring |
Change % on recurring |
|
| Net revenues | 428.2 | - | 428.2 | 100.0% | 392.7 | - | 392.7 | 100.0% | 9.0% |
| EBITDA | 97.1 | - | 97.1 | 22.7% | 76.0 | (12.6) | 63.5 | 19.4% | 27.6% |
| EBIT | 48.1 | - | 48.1 | 11.2% | 29.3 | (12.9) | 16.5 | 7.5% | 64.1% |
| Net income | 28.5 | - | 28.5 | 6.7% | 16.3 | (9.1) | 7.2 | 4.2% | 74.8% |
| EPS adjusted (*, in Euro) | 0.160 | 0.103 |
(*) EPS adjusted for the non-recurring items and for the amortization of the intangible assets as per the Purchase Price Allocation accounting treatment.

| (€ thousands) | First 9M 2020 |
% | First 9M 2019 |
% | Change | Change % | Exchange diff. |
Change % in local currency |
Organic growth % (*) |
|---|---|---|---|---|---|---|---|---|---|
| Total EMEA | 740,652 | 71.1% | 877,827 | 71.7% | (137,175) | -15.6% | 1,420 | -15.8% | -17.2% |
| Total Americas | 174,163 | 16.7% | 203,382 | 16.6% | (29,219) | -14.4% | (3,739) | -12.5% | -13.0% |
| Total APAC | 127,307 | 12.2% | 140,218 | 11.4% | (12,911) | -9.2% | (4,304) | -6.1% | -13.3% |
| Corporate and intercompany elimination |
- | - | 3,314 | 0.3% | (3,314) | -100.0% | - | -100.0% | -100.0% |
| Total | 1,042,122 | 100.0% | 1,224,741 | 100.0% | (182,619) | -14.9% | (6,623) | -14.4% | -16.3% |
(*) Organic growth is calculated as sum of same store growth and openings.
| (€ thousands) | Q3 2020 | % | Q3 2019 | % | Change | Change % | Exchange diff. |
Change % in local currency |
Organic growth % (*) |
|---|---|---|---|---|---|---|---|---|---|
| Total EMEA | 303,182 | 70.8% | 270,699 | 69.0% | 32,483 | 12.0% | 65 | 12.0% | 10.8% |
| Total Americas | 69,562 | 16.2% | 71,498 | 18.2% | (1,936) | -2.7% | (3,958) | 2.8% | 2.2% |
| Total APAC | 55,479 | 13.0% | 49,181 | 12.5% | 6,298 | 12.8% | (1,256) | 15.3% | 5.3% |
| Corporate and intercompany elimination |
- | - | 1,327 | 0.3% | (1,327) | -100.0% | - | -100.0% | -100.0% |
| Total | 428,223 | 100.0% | 392,705 | 100.0% | 35,518 | 9.0% | (5,149) | 10.4% | 8.2% |
(*) Organic growth is calculated as sum of same store growth and openings.
CONSOLIDATED INCOME STATEMENT – FIRST NINE MONTHS 2020
| (€ thousands) | First nine months 2020 | First nine months 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Recurring | Non recurring |
Total | % on recurring |
Recurring | Non recurring |
Total | % on recurring |
Change % on recurring |
|
| Revenues from sales and services | 1,042,122 | - | 1,042,122 | 100.0% | 1,224,741 | - | 1,224,741 | 100.0% | -14.9% |
| Operating costs | (826,925) | - | (826,925) | -79.4% | (963,216) | (18,372) | (981,588) | -78.6% | 14.1% |
| Other income and costs | 13,160 | - | 13,160 | 1.3% | 1,085 | - | 1,085 | 0.1% | 1,112.9% |
| Gross operating profit (EBITDA) | 228,357 | - | 228,357 | 21.9% | 262,610 | (18,372) | 244,238 | 21.4% | -13.0% |
| Depreciation, amortization and impairment of non-current assets |
(51,753) | - | (51,753) | -4.9% | (45,424) | (198) | (45,622) | -3.7% | -13.9% |
| Right-of-use depreciation | (67,515) | - | (67,515) | -6.5% | (64,770) | (166) | (64,936) | -5.3% | -4.2% |
| Operating result before the amortization and impairment of PPA related assets (EBITA) |
109,089 | - | 109,089 | 10.5% | 152,416 | (18,736) | 133,680 | 12.4% | -28.4% |
| PPA related depreciation, amortization and impairment |
(29,425) | - | (29,425) | -2.9% | (27,707) | - | (27,707) | -2.3% | -6.2% |
| Operating profit (EBIT) | 79,664 | - | 79,664 | 7.6% | 124,709 | (18,736) | 105,973 | 10.2% | -36.1% |
| Income, expenses, valuation and adjustments of financial assets |
(438) | - | (438) | -0.1% | 220 | - | 220 | 0.0% | -299.1% |
| Net financial expenses | (22,083) | - | (22,083) | -2.1% | (19,699) | - | (19,699) | -1.6% | -12.1% |
| Exchange differences and non hedge accounting instruments |
560 | - | 560 | 0.1% | (237) | - | (237) | 0.0% | 336.3% |
| Profit (loss) before tax | 57,703 | - | 57,703 | 5.5% | 104,993 | (18,736) | 86,257 | 8.6% | -45.0% |
| Tax | (16,584) | - | (16,584) | -1.6% | (29,281) | 4,717 | (24,564) | -2.4% | 43.4% |
| Net profit (loss) | 41,119 | - | 41,119 | 3.9% | 75,712 | (14,019) | 61,693 | 6.2% | -45.7% |
| Profit (loss) of minority interests | 12 | - | 12 | 0.0% | 30 | - | 30 | 0.0% | -60.0% |
| Net profit (loss) attributable to the Group |
41,107 | - | 41,107 | 3.9% | 75,682 | (14,019) | 61,663 | 6.2% | -45.7% |
CONSOLIDATED INCOME STATEMENT – THIRD QUARTER 2020
| (€ thousands) | Q3 2020 | Q3 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Recurring | Non recurring |
Total | % on recurring |
Recurring | Non recurring |
Total | % on recurring |
Change % on recurring |
||
| Revenues from sales and services | 428,223 | - | 428,223 | 100.0% | 392,705 | - | 392,705 | 100.0% | 9.0% | |
| Operating costs | (333,230) | - | (333,230) | -77.8% | (316,922) | (12,567) | (329,489) | -80.7% | -5.1% | |
| Other income and costs | 2,065 | - | 2,065 | 0.5% | 262 | - | 262 | 0.1% | 688.2% | |
| Gross operating profit (EBITDA) | 97,058 | - | 97,058 | 22.7% | 76,045 | (12,567) | 63,478 | 19.4% | 27.6% | |
| Depreciation, amortization and impairment of non-current assets |
(17,523) | - | (17,523) | -4.2% | (15,595) | (133) | (15,728) | -4.0% | -12.4% | |
| Right-of-use depreciation | (21,550) | - | (21,550) | -5.0% | (21,995) | (166) | (22,161) | -5.6% | 2.0% | |
| Operating result before the amortization and impairment of PPA related assets (EBITA) |
57,985 | - | 57,985 | 13.5% | 38,455 | (12,866) | 25,589 | 9.8% | 50.8% | |
| PPA related depreciation, amortization and impairment |
(9,847) | - | (9,847) | -2.3% | (9,118) | - | (9,118) | -2.3% | -8.0% | |
| Operating profit (EBIT) | 48,138 | - | 48,138 | 11.2% | 29,337 | (12,866) | 16,471 | 7.5% | 64.1% | |
| Income, expenses, valuation and adjustments of financial assets |
(182) | - | (182) | -0.1% | 27 | - | 27 | 0.0% | -774.1% | |
| Net financial expenses | (7,864) | - | (7,864) | -1.8% | (6,579) | - | (6,579) | -1.7% | -19.5% | |
| Exchange differences and non hedge accounting instruments |
(172) | - | (172) | 0.0% | (349) | - | (349) | -0.1% | 50.7% | |
| Profit (loss) before tax | 39,920 | - | 39,920 | 9.3% | 22,436 | (12,866) | 9,570 | 5.7% | 77.9% | |
| Tax | (11,261) | - | (11,261) | -2.6% | (6,081) | 3,718 | (2,363) | -1.5% | -85.2% | |
| Net profit (loss) | 28,659 | - | 28,659 | 6.7% | 16,355 | (9,148) | 7,207 | 4.2% | 75.2% | |
| Profit (loss) of minority interests | 128 | - | 128 | 0.0% | 35 | - | 35 | 0.0% | 265.7% | |
| Net profit (loss) attributable to the Group |
28,531 | - | 28,531 | 6.7% | 16,320 | (9,148) | 7,172 | 4.2% | 74.8% |
NON-RECURRING ITEMS
| First nine months (€ thousands) 2020 |
First nine months 2019 |
|---|---|
| GAES integration costs - |
(18,372) |
| Impact of the non-recurring items on EBITDA - |
(18,372) |
| Impairment of GAES intangible asset - |
(364) |
| Impact of the non-recurring items on EBIT - |
(18,736) |
| Impact of the non-recurring items on profit before tax - |
(18,736) |
| Impact of the above items on the tax burden for the period - |
4,717 |
| Impact of the non-recurring items on net profit - |
(14,019) |
| (€ thousands) | Q3 2020 |
Q3 2019 |
|---|---|---|
| GAES integration costs | - | (12,567) |
| Impact of the non-recurring items on EBITDA | - | (12,567) |
| Impairment of GAES intangible asset | - | (299) |
| Impact of the non-recurring items on EBIT | - | (12,866) |
| Impact of the non-recurring items on profit before tax | - | (12,866) |
| Impact of the above items on the tax burden for the period | - | 3,718 |
| Impact of the non-recurring items on net profit | - | (9,148) |
CONSOLIDATED SEGMENT INFORMATION
| (€ thousands) | First nine months 2020 | First nine months 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| EMEA | Americas | Asia Pacific | Corporate (*) | Total | EMEA | Americas | Asia Pacific | Corporate (*) |
Total | |
| Net Revenues | 740,652 | 174,163 | 127,307 | - | 1,042,122 | 877,827 | 203,382 | 140,218 | 3,314 | 1,224,741 |
| EBITDA | 179,677 | 38,706 | 45,132 | (35,158) | 228,357 | 187,046 | 44,753 | 41,654 | (29,215) | 244,238 |
| % on sales | 24.3% | 22.2% | 35.5% | -3.4% | 21.9% | 21.3% | 22.0% | 29.7% | -2.4% | 19.9% |
| Recurring EBITDA |
179,677 | 38,706 | 45,132 | (35,158) | 228,357 | 205,394 | 44,777 | 41,654 | (29,215) | 262,610 |
| % on sales | 24.3% | 22.2% | 35.5% | -3.4% | 21.9% | 23.4% | 22.0% | 29.7% | -2.4% | 21.4% |
| EBIT | 69,387 | 29,875 | 22,854 | (42,452) | 79,664 | 80,999 | 37,038 | 23,792 | (35,856) | 105,973 |
| % on sales | 9.4% | 17.2% | 18.0% | -4.1% | 7.6% | 9.2% | 18.2% | 17.0% | -2.9% | 8.7% |
(*) The impact of the centralized costs is calculated as a percentage of the Group's total sales.
| (€ thousands) | Q3 2020 | Q3 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| EMEA | Americas | Asia Pacific | Corporate (*) | Total | EMEA | Americas | Asia Pacific | Corporate (*) |
Total | |
| Net Revenues | 303,182 | 69,562 | 55,479 | - | 428,223 | 270,699 | 71,498 | 49,181 | 1,327 | 392,705 |
| EBITDA | 76,811 | 16,000 | 22,476 | (18,229) | 97,058 | 45,555 | 15,637 | 14,385 | (12,099) | 63,478 |
| % on sales | 25.3% | 23.0% | 40.5% | -4.3% | 22.7% | 16.8% | 21.9% | 29.2% | -3.1% | 16.2% |
| Recurring EBITDA |
76,811 | 16,000 | 22,476 | (18,229) | 97,058 | 58,122 | 15,637 | 14,385 | (12,099) | 76,045 |
| % on sales | 25.3% | 23.0% | 40.5% | -4.3% | 22.7% | 21.5% | 21.9% | 29.2% | -3.1% | 19.4% |
| EBIT | 40,589 | 13,434 | 14,885 | (20,770) | 48,138 | 9,830 | 13,027 | 8,127 | (14,513) | 16,471 |
| % on sales | 13.4% | 19.3% | 26.8% | -4.9% | 11.2% | 3.6% | 18.2% | 16.5% | -3.7% | 4.2% |
(*) The impact of the centralized costs is calculated as a percentage of the Group's total sales.

RECLASSIFIED CONSOLIDATED BALANCE SHEET
| (€ thousands) | 09/30/2020 | 12/31/2019 | Change |
|---|---|---|---|
| Goodwill | 1,235,138 | 1,215,511 | 19,627 |
| Customer lists, non-compete agreements, trademarks and location rights | 253,540 | 270,307 | (16,767) |
| Software, licenses, other int.ass., wip and advances | 92,854 | 97,201 | (4,347) |
| Tangible assets | 173,874 | 196,579 | (22,705) |
| Right of use assets | 408,660 | 418,429 | (9,769) |
| Fixed financial assets | 38,371 | 44,887 | (6,516) |
| Other non-current financial assets | 29,819 | 32,282 | (2,463) |
| Total fixed assets | 2,232,256 | 2,275,196 | (42,940) |
| Inventories | 63,623 | 64,592 | (969) |
| Trade receivables | 159,502 | 205,219 | (45,717) |
| Other receivables | 73,020 | 75,998 | (2,978) |
| Current assets (A) | 296,145 | 345,809 | (49,664) |
| Total assets | 2,528,401 | 2,621,005 | (92,604) |
| Trade payables | (149,745) | (177,390) | 27,645 |
| Other payables | (284,589) | (284,827) | 238 |
| Provisions for risks (current portion) | (3,438) | (4,242) | 804 |
| Short term liabilities (B) | (437,772) | (466,459) | 28,687 |
| Working capital (A) – (B) | (141,627) | (120,650) | (20,977) |
| Derivative instruments | (6,172) | (8,763) | 2,591 |
| Deferred tax assets | 75,390 | 81,427 | (6,037) |
| Deferred tax liabilities | (94,533) | (102,111) | 7,578 |
| Provisions for risks (non-current portion) | (47,681) | (50,290) | 2,609 |
| Employee benefits (non-current portion) | (24,679) | (25,281) | 602 |
| Loan fees | 8,877 | 1,611 | 7,266 |
| Other long-term payables | (139,316) | (143,701) | 4,385 |
| NET INVESTED CAPITAL | 1,862,515 | 1,907,438 | (44,923) |
| Shareholders' equity | 725,757 | 695,031 | 30,726 |
| Third parties' equity | 965 | 1,084 | (119) |
| Net equity | 726,722 | 696,115 | 30,607 |
| Long term net financial debt | 1,127,151 | 752,648 | 374,503 |
| Short term net financial debt | (414,599) | 34,050 | (448,649) |
| Total net financial debt | 712,552 | 786,698 | (74,146) |
| Lease liabilities | 423,241 | 424,625 | (1,384) |
| Total lease liabilities & net financial debt | 1,135,793 | 1,211,323 | (75,530) |
| NET EQUITY, LEASE LIABILITIES AND NET FINANCIAL DEBT | 1,862,515 | 1,907,438 | (44,923) |

CONSOLIDATED NET FINANCIAL DEBT MATURITY PROFILE
| (€ millions) | 2020 | 2021 | 2022 | 2023 | 2024 and beyond |
Total |
|---|---|---|---|---|---|---|
| Private placement | - | - | - | (46.57) | (38.81) | (85.37) |
| Eurobond | - | - | - | - | (350.00) | (350.00) |
| Bank loans | (0.98) | (25.85) | (87.61) | (82.96) | (305.61) | (503.00) |
| Financing for GAES acquisition | - | (39.75) | (79.50) | (79.50) | - | (198.75) |
| Bank accounts | (11.53) | - | - | - | - | (11.53) |
| Others | (3.21) | (1.25) | (21.89) | (0.10) | (0.07) | (26.53) |
| Cash and cash equivalents | 462.63 | - | - | - | - | 462.63 |
| Total | 446.91 | (66.85) | (189.00) | (209.13) | (694.49) | (712.55) |
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
| (€ thousands) | First nine months 2020 (*) | First nine months 2019 (**) |
|---|---|---|
| EBIT | 79,664 | 105,973 |
| Amortization, depreciation and write-downs | 148,693 | 138,265 |
| Provisions, other non-monetary items and gain/losses from disposals | 13,374 | 27,515 |
| Net financial expenses | (19,654) | (17,374) |
| Taxes paid | (15,000) | (29,833) |
| Changes in net working capital | (1,653) | (37,537) |
| Cash flow provided by (used in) operating activities before repayment of lease liabilities | 205,424 | 187,009 |
| Repayment of lease liabilities | (50,278) | (59,647) |
| Cash flow provided by (used in) operating activities (A) | 155,146 | 127,362 |
| Cash flow provided by (used in) operating investing activities (B) | (28,070) | (58,735) |
| Free Cash Flow (A) + (B) | 127,076 | 68,627 |
| Net cash flow provided by (used in) acquisitions (C) | (41,947) | (53,008) |
| (Purchase) sale of other investment and securities (D) | - | 3 |
| Cash flow provided by (used in) investing activities (B+C+D) | (70,017) | (111,740) |
| Cash flow provided by (used in) operating activities and investing activities | 85,129 | 15,622 |
| Dividends | - | (30,939) |
| Fees paid on medium/long-term financing | (7,533) | - |
| Capital increases, third parties' contributions and dividends paid by subsidiaries to third parties |
(272) | (53) |
| Hedging instruments and other changes in non-current assets | (73) | (33) |
| Net cash flow from the period | 77,251 | (15,403) |
| Net financial indebtedness as of period opening date | (786,698) | (840,856) |
| Effect of exchange rate fluctuations on financial position | (3,105) | (492) |
| Change in net financial position | 77,251 | (15,403) |
| Net financial indebtedness as of period closing date | (712,552) | (856,751) |
(*) Cash flow is negatively impacted by non-recurring items for Euro 1,372 thousand.
(**) Cash flow is negatively impacted by non-recurring items for Euro 9,500 thousand.