AI assistant
Fila — Investor Presentation 2024
Aug 6, 2024
4343_ip_2024-08-06_d50c8b51-bdd3-4938-8f79-fe5255a0e249.pdf
Investor Presentation
Open in viewerOpens in your device viewer

HI 2024 Results Presentation
6 August 2024
1. Highlights
- 2. Business Review
- 3. Financial Review
-
4. DOMS Industries
-
1. Details on Revenues and EBITDA
- 2. Exchange rates
H1 2024 Highlights

H1 2024 RESULTS
- FILA H1 2024 results confirm the positive growth trend in profitability and free cash flow generation, as well as continuing growth in valuation of FILA's 30.6% stake in DOMS Industries
- Core Business Sales of -5.2% in H1 2024 vs H12023 (-3.5% on a comparable FX basis), with Q2 recovering to -0.9% vs -11.2% in Q1 due to the one-off SAP EWM disruption at Dixon USA. Europe and Central-South America confirm growth trends
- IFRS 16 Adjusted EBITDA grew +5.6% in H1 2024 (+7.8% ex IFRS 16), accelerating to +11.5% in Q2, with higher margins thanks to favourable product mix coupled with ongoing efficiency actions
- Improvement of €7.9m in Free Cash Flow to Equity, -€40.3 m in H1 2024 vs -€48.2 m in H1 2023, very positive considering that in calendar 2023 FILA generated a total of €60.3m of Free Cash Flow to Equity
- Net Bank Debt of €309.6m in H1 2024, €98.7m below H1 2023, thanks to DOMS IPO and strong cash flow generation, and despite the payment of €36.2m dividends in 2024
OUTLOOK FOR 2024 & CAPITAL MARKETS DAY
2024 Guidance envisages stable Revenues, mid-single digit growth in Adjusted EBITDA, and Free Cash Flow to Equity in the €40-50m range
Capital Markets Day scheduled for 12 November 2024, together with Q3 results, to provide the financial markets with insight on FILA's business, strategy and financial guidance for the medium term
Snapshot of H1 2024 results (excluding DOMS Industries)


Note: data on Sales and EBITDA with impact of DOMS and IFRS 16 included in the Appendices
Consistent Long Term Growth (excluding DOMS Industries)

Note: data on Sales and EBITDA with impact of DOMS and IFRS 16 included in the Appendices

- 1. Highlights
- 2. Business Review
- 3. Financial Review
-
4. DOMS Industries
-
1. Details on Revenues and EBITDA
- 2. Exchange rates

H1 2024 Core Business Sales (excluding DOMS Industries)

| H1 2023 | H1 2024 | Delta (€) | Comparable FX (€) |
Q2 2023 | Q2 2024 | Delta (€) | Comparable FX (€) |
|
|---|---|---|---|---|---|---|---|---|
| Total Fila Group |
351.7 | 333.3 | -18.4m -5.2% |
-12.3m -3.5% |
203,2 | 201.4 | -1.8m -0.9% |
-0.8m -0.4% |
| North | 182.4 | 163.6 | -18.8m | -18.7m | 109.2 | 106.4 | -2.8m | -3.3m |
| America | (52%) | (49%) | -10.3% | -10.3% | (54%) | (53%) | -2.5% | -3.0% |
| Europe | 116.9 | 117.7 | +0.7m | +1.7m | 64.8 | 66.0 | +1.2m | +1.5m |
| (33%) | (35%) | +0.6% | +1.4% | (32%) | (33%) | +1.8% | +2.2% | |
| C&SA | 43.8 | 43.8 | +0.0m | +4.9m | 24.5 | 24.5 | 0.0m | +1.2m |
| (12%) | (13%) | +0.1% | +11.1% | (12%) | (12%) | -0.1% | +5.0% | |
| Asia | 6.9 | 6.5 | -0.4m | -0.2m | 3.9 | 3.6 | -0.3m | -0.3m |
| (2%) | (2%) | -5.5% | -2.5% | (2%) | (2%) | -8.7% | -7.0% | |
| RoW | 1.7 | 1.7 | +0.0m | +0.1m | 0.7 | 0.9 | +0.2m | +0.2m |
| (0%) | (0.5%) | +1.5% | +4.2% | (0%) | (0%) | +24.7% | +24.6% |
Key Highlights
Sales declined -3.5% on a comparable FX basis in H1 2024 vs the prior year, with Q2 almost stable and recovering to -0.4% versus -7.8% in Q1. Negative currency impact mainly reflecting the devaluation of the Argentine Peso and Turkish lira
North America recovering from temporary disruption of logistics in March with introduction of SAP EWM module. Q2 reflecting the latest delays in deliveries, recovered during July, coupled with the reorganization of our offer towards businesses with better margins
Europe capitalising on re-stocking trend already visible in Q1, with Q2 on a comparable FX basis accelerating to +2.2% vs +0.4% in Q1
C&SA grew +5.0% on a comparable FX basis (Q2 24 vs Q2 23), with continuing strong growth in Mexico
H1 2024 Adjusted EBITDA (excluding DOMS Industries)


Adjusted IFRS 16 EBITDA jumped +11.5% in Q2 versus -6.2% in Q1 leading to an overall +5.6% in H1 24 EBITDA margin improvement to
Key Highlights
21.3% in H1 2024 vs 19.1% in the prior year, thanks to the efficiency gains mix effect, as well as a more selective commercial approach
North America EBITDA margin improved to 23.1% in H1 versus 19.1% in the prior year, despite the impact of SAP EWM, and with a record margin of 26.6% in Q2 2024
Europe EBITDA margin of 18.3% in H1 2024 vs 17.1% in the prior year, and despite losses in Russia (€0.5m in H1)
CS&A EBITDA increases +2.0% in H1 2024 versus 2023, with +10.5% in H2 despite Argentine peso and losses in Dominican Republic (€0.7m in H1)
- 1. Highlights
- 2. Business Review
- 3. Financial Review
-
4. DOMS Industries
-
1. Details on Revenues and EBITDA
- 2. Exchange rates

Adjusted IFRS 16 Income Statement
| EMARKET SDIR |
|---|
| CERTIFIED |
| (€ million) | H1 2023 w/DOMS |
H1 2023 o/w DOMS |
H1 2024 ex-DOMS |
Change |
|---|---|---|---|---|
| Core Business Sales | 415.6 | 63.9 | 333.3 | -82.3 |
| Other revenues | 5.0 | 0.3 | 4.1 | -0.8 |
| Total Revenues | 420.6 | 64.2 | 337.4 | -83.1 |
| Cost for Raw Materials and Supplies and net increase (decrease) in Inventory |
-196.0 | -43.4 | -143.8 | 52.2 |
| Costs for Services and Use of Third-Party Assets | -60.9 | -5.8 | -52.3 | 8.6 |
| Personnel Costs | -79.2 | -9.1 | -67.9 | 11.3 |
| Other Operating Costs | -4.6 | 0.0 | -2.6 | 2.0 |
| Net IC Revenue/Cost DOMS on EBITDA | - | 7.0 | - | - |
| Adjusted EBITDA | 79.9 | 12.8 | 70.8 | -9.1 |
| Deprecation & Amortisation | -20.7 | -2.8 | -17.4 | 3.3 |
| Write-Downs | -1.1 | - | -0.4 | 0.7 |
| EBIT | 58.1 | 10.0 | 53.1 | -5.1 |
| Financial income/expenses | -20.8 | - 0.6 |
-11.3 | 9.5 |
| Income/expenses from associates at equity method |
0.5 | 0.5 | 1.4 | 0.9 |
| PBT | 37.8 | 9.9 | 43.2 | 5.3 |
| Taxes | -10.1 | -2.4 | -10.6 | -0.5 |
| Adjusted Net Profit (Loss) | 27.7 | 7.5 | 32.6 | 4.9 |
| Adjusted Group Net Profit (Loss) | 23.7 | 3.8 | 32.0 | 8.3 |
| Adjustments for Non-Recurring Items to EBITDA | - 3.0 |
0.0 | -2.5 | -0.5 |
| Adjustments for Non-Recurring Items to Group Net Profit |
- 2.5 |
0.0 | -4.3 | -1.8 |
Key Highlights
Adjusted Group Net Profit surges +35% to €32.0m in H1 24 from €23.7m in H1 23 (note that the H1 result includes DOMS' contribution for Jan-Mar 2024)
PPA Amortisation of €5.8m in H1 23 and €5.0m in H1 24
Significant decline in Financial Expenses due to lower indebtedness, improved margin ratchets, and repayment of Mexican Peso denominated facilities
Income from associates relates to FILA's 30.6% stake in DOMS
Adjustments for Non-Recurring Items related to reorganization costs in North America, the performance shares incentive plan and fair value evaluation of intangible assets
IFRS 16 Cash Flow Statement
| EMARKET SDIR |
|---|
| CERTIFIED |
| (€ million) | H1 2023 w/DOMS |
H1 2024 ex-DOMS |
Change |
|---|---|---|---|
| Adjusted EBITDA | 79.9 | 70.8 | -9.1 |
| Changes in net working capital | -81.3 | -89.5 | -8.2 |
| Investments in tangible and intangible assets | -17.9 | -3.9 | 14.0 |
| Operating Cash Flow | -19.3 | -22.5 | -3.2 |
| IFRS 16 rent payments | -8.0 | -6.8 | 1.2 |
| Tax payments | -5.2 | -0.7 | 4.5 |
| Net financial expenses | -15.2 | -10.8 | 4.4 |
| Net financial expenses IFRS 16 | -2.8 | -1.9 | 0.9 |
| Non-monetary costs and other changes |
5.4 | 4.9 | -0.5 |
| Adjusted Free Cash Flow to Equity | -45.1 | -37.8 | 7.3 |
| Adjustments for Non-Recurring Items | -3.0 | -2.5 | 0.5 |
| Reported FCF to Equity | -48.2 | -40.3 | 7.9 |
| Buybacks/ dividends | -7.6 | -36.2 | -28.5 |
| Effect of FX rate movements | -0.9 | -3.7 | -2.8 |
| Changes in amortised cost and MTM |
1.0 | 4.2 | 3.2 |
| Changes in IFRS 16 Net Financial Position | 1.9 | 10.4 | 8.4 |
| Changes in Reported Net Financial Position | -53.8 | -65.6 | -11.8 |
Key Highlights
H1 results reflect customary outflow for working capital due to seasonality, growth in Europe and Mexico, as well as a temporary EWM impact
Given its strong growth profile, DOMS Industries required significant investments in capital expenditure and working capital
Decline in capex of €14.0m vs 2023, with FILA at €3.9m in 2024 vs €17.9m in 2023 reflecting significant investments in DOMS' production facilities
Lower net financial expenses of €4.4m and IFRS 16 rent payments fall €0.9m due to savings in Mexico and DOMS
Overall result is an improvement in Free Cash Flow to Equity of €7.9m in H1 24 compared to H1 23
Net Bank Debt & Net Financial Position
| EMARKET SDIR |
|---|
| CERTIFIED |
| (€ million) | H1 2023 w/DOMS |
FY 2023 ex-DOMS |
H1 2024 ex-DOMS |
|---|---|---|---|
| Cash and Cash Equivalents | 65.3 | 124.8 | 63.6 |
| Financial Liabilities and Receivables | -473.6 | -354.3 | -373.2 |
| Net Bank Debt | -408.3 | -229.5 | -309.6 |
| LTM Adjusted IFRS 16 EBITDA | 133.0 | 110.2 | 114.0 |
| Leverage ratio on Net Bank Debt | 3.1x | 2.1x | 2.7x |
| Amortized Cost and Financial Receivables | 1.4 | 2.8 | 3.9 |
| Net Financial Position excl. IFRS and MtM Hedging |
-406.9 | -226.6 | -305.7 |
| Mark to Market Hedging | 4.5 | -0.9 | 2.2 |
| IFRS 16 | -86.6 | -75.9 | -65.5 |
| IFRS 16 Net Financial Position | -489.0 | -303.4 | -369.0 |
Key Highlights
Net Bank Debt of €309.6m in H1 24, compared to €408.3m at H1 23
Compared to YE 2023, Net Bank Debt in H1 24 grew by €80.1m due to customary working capital dynamics and dividend payments of €36.2m and negative FX impact of €3.7m
Based on LTM, Net Bank Debt declined by €98.7m, of which DOMS IPO cash-in (+€69.1m), extraordinary dividends (-€29.4m) and FX impacts (-€2.1m)
Based on LTM Adjusted IFRS 16 EBITDA of €114.0m, Leverage Ratio of 2.7x in H1 24
Reduction of €10.4m IFRS 16 debt due to efficiencies on the cost of leased production facilities in Mexico and the deconsolidation of DOMS Industries
Reported IFRS 16 Balance Sheet
| EMARKET SDIR |
|---|
| CERTIFIED |
| (€ million) | H1 2023 w/DOMS |
FY 2023 ex-DOMS |
H1 2024 ex-DOMS |
|---|---|---|---|
| Intangible Assets | 438.2 | 378.0 | 378.6 |
| Tangible Assets | 172.7 | 123.3 | 109.8 |
| Biological Assets | 1.7 | 1.2 | 1.3 |
| Financial Fixed Assets | 5.5 | 161.1 | 163.1 |
| Fixed Assets |
618.0 | 663.7 | 652.7 |
| Other Non Current Asset/Liabilities |
25.2 | 23.3 | 20.6 |
| Trade Receivables | 198.6 | 99.8 | 188.0 |
| Inventories | 305.1 | 264.4 | 266.4 |
| Trade Payables | -126.2 | -105.7 | -107.6 |
| Trade Working Capital | 377.5 | 258.5 | 346.7 |
| Other Current Asset and Liabilities | -2.9 | 4.5 | -3.4 |
| Net Working Capital | 374.6 | 263.0 | 343.3 |
| Provision & Funds | -82.4 | -72.7 | -72.7 |
| Net Capital Employed | 935.4 | 877.4 | 944.0 |
| Shareholders Equity | -446.4 | -574.0 | -574.9 |
| IFRS 16 Net Financial Position | -489.0 | -303.4 | -369.0 |
| Total Net Sources | 935.4 | -877.4 | -944.0 |
| Trade Working Capital | 377.5 | 258.5 | 346.7 |
| LTM reported Sales | 666.6 | 644.9 | 626.4 |
| Trade Working Capital % LTM Sales | 56.6% | 40.1% | 55.4% |
Key Highlights
As indicated in the Q1 results presentation, H1 24 compared to H1 23 largely reflects the impact of the deconsolidation of DOMS Industries
On a constant perimeter basis, change from YE 2023 to H1 24 reflects customary seasonality, with increases in Trade Receivables (+€88.2m) while Inventories are stable (+€2.0m)
Trade Working Capital decreased to 55.4% of Revenues in H1 24 from 56.6% in H1 23
Financial Fixed Assets largely composed of FILA's 30.6% stake in DOMS for €161.9m under the equity method
- 1. Highlights
- 2. Business Review
- 3. Financial Review
-
4. DOMS Industries
-
1. Details on Revenues and EBITDA
- 2. Exchange rates

DOMS Share Price Performance & Valuation for FILA
- DOMS Industries was IPO on December 20th at a price of INR 790, increasing 68% on the 1st trading day
- DOMS is currently trading at INR 2,293, increasing +79% in 2024, significantly outperforming the BSE Index
- FILA's 30.6% stake is currently worth €462m, based on the closing price on 5 August 2024

Note: EUR/INR exchange rates on the same date of the share price 15
DOMS Industries Market Data

| DOMS Consensus Results and Broker Recommendations (source: FactSet, 5 August 2024) |
|||||
|---|---|---|---|---|---|
| INR millions | 2024A* | 2025E | 2026E | 2027E | |
| Sales | 15,371 | 19,148 | 23,465 | 29,265 | |
| EBITDA | 2,727 | 3,263 | 4,033 | 5,036 | |
| EBIT | 2,215 | 2,647 | 3,224 | 3,904 | |
| Net Income | 1,532 | 1,955 | 2,402 | 2,990 |
| Broker | Rating Date | Rating | Target Price (INR) |
|---|---|---|---|
| Restricted | 21 Jun 2024 | Buy | 2,320.00 |
| ICICI Securities | 18 Jun 2024 | Buy | 2,545.00 |
| JM Financial Instit. Securities | 14 Jun 2024 | Buy | 2,239.00 |
| Nuvama Instit. Equities | 24 May 2024 | Buy | 2,353.00 |
| IIFL Research | 24 May 2024 | Buy | 2,360.00 |
| Asian Markets Securities | 24 May 2024 | Buy | 2,086.00 |
| Average | 2,289.00 | ||
DOMS Industries Share Price Performance

| * Note: DOMS Industries fiscal year falls on 31 March |
+26.8% vs INR 1805 in FILA Q1 2024 presentation |
+€91.6m vs €370.4m in 16 FILA Q1 2024 presentation |
|||
|---|---|---|---|---|---|
| Average | 2,289.00 | FILA Stake (€m) |
462.0 | ||
| Asian Markets Securities | 24 May 2024 | Buy | 2,086.00 | EUR/INR | 92.2 |
| FILA Stake (INR bn) |
42.6 | ||||
| IIFL Research | 24 May 2024 | Buy | 2,360.00 | FILA Stake (%) |
30.6% |
| Nuvama Instit. Equities | 24 May 2024 | Buy | 2,353.00 | DOMS Market Capitalisation (INR bn) |
139.1 |
| JM Financial Instit. Securities | 14 Jun 2024 | Buy | 2,239.00 | DOMS Share Price on 5 Aug, 2024 (INR) | |
- 1. Highlights
- 2. Business Review
- 3. Financial Review
-
4. DOMS Industries
-
1. Details on Revenues and EBITDA
- 2. Exchange rates
H1 2024 Adjusted EBITDA (excluding DOMS)

| H1 2023 | H1 2024 | delta | 2023 Margin |
2024 Margin |
Q2 2023 | Q2 2024 | delta | 2023 Margin |
2024 Margin |
|
|---|---|---|---|---|---|---|---|---|---|---|
| Total Fila | 67.0 | 70.8 | +5.6% | 19.1% | 21.3% | 44.3 | 49.4 | +11.5% | 21.7% | 24.5% |
| Group | 60.0 | 64.6 | +7.8% | 17.1% | 19.4% | 41.0 | 46.1 | +12.4% | 20.2% | 22.9% |
| 34.9 | 37.8 | +8.3% | 19.1% | 23.1% | 24.1 | 28.3 | +17.3% | 22.1% | 26.6% | |
| North America |
32.1 | 35.5 | +10.3% | 17.6% | 21.7% | 23.0 | 27.3 | +19.1% | 21.0% | 25.7% |
| 20,0 | 21.5 | +7.8% | 17.1% | 18.3% | 12.7 | 14.1 | +11.0% | 19.6% | 21.4% | |
| Europe | 18.3 | 19.9 | +8.8% | 15.7% | 17.0% | 11.9 | 13.2 | +11.1% | 18.4% | 20.1% |
| 8.9 | 9.1 | +2.0% | 20.3% | 20.7% | 5.2 | 5.7 | +10.0% | 21.2% | 23.3% | |
| 7.0 | 7.6 | +8.7% | 16.0% | 17.4% | 4.2 | 4.7 | +10.0% | 17.3% | 19.0% | |
| C&SA | ||||||||||
| 3.3 | 2.3 | -30.8% | 48.2% | 35.3% | 2.3 | 1.2 | -49.5% | 59.4% | 32.8% | |
| Asia | 2.6 | 1.6 | -38% | 37.6% | 24.7% | 2.0 | 0.8 | -57.9% | 50.3% | 23.2% |
| 0.0 | 0.1 | n.m. | -2.5% | 6.0% | 0.0 | 0.1 | n.m. | -4.3% | 9.8% | |
| RoW | -0.1 | 0.0 | n.m. | -7.7% | 0.2% | -0.1 | 0.0 | n.m. | -10.3% | 4.6% |
Adjusted EBITDA Excluding IFRS 16
Sales – w/DOMS and ex-DOMS

| 2022 | 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| w/DOMS | Q1 | Q2 | Q3 | Q4 | FY | Q1 | Q2 | Q3 | Q4 | FY | |||
| Europe | 54.6 | 69.1 | 58.4 | 53.0 | 235.1 | 52.1 | 64.8 | 52.0 | 45.3 | 214.2 | |||
| North America |
68.7 | 103.3 | 91.2 | 61.8 | 325.0 | 73.2 | 109.2 | 84.5 | 54.7 | 321.6 | |||
| CSA | 15.0 | 21.9 | 20.2 | 20.5 | 77.7 | 19.3 | 24.5 | 22.1 | 25.3 | 91.2 | |||
| Asia | 26.8 | 29.4 | 33.5 | 33.0 | 122.6 | 33.1 | 37.7 | 39.1 | 38.8 | 148.7 | |||
| Other | 0.9 | 0.9 | 1.1 | 1.2 | 4.0 | 1.0 | 0.7 | 0.9 | 0.9 | 3.5 | |||
| Total | 166.0 | 224.6 | 204.5 | 169.5 | 764.6 | 178.7 | 236.9 | 198.5 | 165.0 | 779.2 |
| 2022 | 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ex-DOMS | Q1 | Q2 | Q3 | Q4 | FY | Q1 | Q2 | Q3 | Q4 | FY |
| Europe | 54.6 | 69.1 | 58.4 | 53.0 | 235.1 | 52.1 | 64.8 | 52.0 | 45.3 | 214.2 |
| North America |
68.7 | 103.3 | 91.2 | 61.8 | 325.0 | 73.2 | 109.2 | 84.5 | 54.7 | 321.6 |
| CSA | 15.0 | 21.9 | 20.2 | 20.5 | 77.7 | 19.3 | 24.5 | 22.1 | 25.3 | 91.2 |
| Asia | 3.6 | 3.2 | 4.1 | 3.3 | 14.1 | 3.0 | 3.9 | 4.1 | 3.4 | 14.4 |
| Other | 0.9 | 0.9 | 1.1 | 1.2 | 4.0 | 1.0 | 0.7 | 0.9 | 0.9 | 3.5 |
| Total | 142.8 | 198.4 | 175.1 | 139.8 | 656.1 | 148.6 | 203.2 | 163.5 | 129.6 | 644.9 |
Adjusted IFRS 16 EBITDA – w/DOMS and ex-DOMS

| Incl. IFRS 16 | 2022 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| w/DOMS | Q1 | Q2 | Q3 | Q4 | FY | Q1 | Q2 | Q3 | Q4 | FY |
| Europe | 9.2 | 17.5 | 11.3 | 5.6 | 43.6 | 7.3 | 12.8 | 8.7 | 2.3 | 30.9 |
| North America |
9.9 | 19.4 | 12.5 | 3.9 | 45.7 | 10.6 | 24.4 | 18.6 | 5.7 | 59.3 |
| CSA | 3.1 | 4.4 | 4.5 | 2.5 | 14.5 | 3.7 | 5.2 | 3.6 | 2.3 | 14.8 |
| Asia | 4.0 | 4.4 | 6.3 | 6.7 | 21.5 | 6.7 | 9.3 | 8.6 | 6.3 | 30.9 |
| Other | 0.1 | -0.1 | -0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 |
| Total | 26.3 | 45.8 | 34.5 | 18.9 | 125.5 | 28.3 | 51.6 | 39.5 | 16.7 | 136.1 |
| Incl. IFRS 16 | 2022 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ex-DOMS | Q1 | Q2 | Q3 | Q4 | FY | Q1 | Q2 | Q3 | Q4 | FY |
| Europe | 9.1 | 17.4 | 11.2 | 5.9 | 43.6 | 7.1 | 12.8 | 8.8 | 2.2 | 30.9 |
| North America |
9.8 | 19.3 | 12.5 | 4.2 | 45.8 | 10.4 | 24.5 | 18.8 | 5.5 | 59.2 |
| CSA | 3.0 | 4.4 | 4.4 | 2.6 | 14.4 | 3.7 | 5.3 | 3.7 | 2.3 | 14.9 |
| Asia | 1.1 | 0.7 | 2.4 | 0.7 | 5.0 | 1.3 | 2.0 | 1.6 | 0.1 | 5.0 |
| Other | 0.1 | -0.1 | -0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 |
| Total | 23.1 | 41.8 | 30.4 | 13.6 | 108.9 | 22.5 | 44.5 | 32.9 | 10.3 | 110.2 |
Adjusted EBITDA excluding IFRS 16 – w/DOMS and ex-DOMS

| Excl. IFRS 16 | 2022 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| w/DOMS | Q1 | Q2 | Q3 | Q4 | FY | Q1 | Q2 | Q3 | Q4 | FY |
| Europe | 8.4 | 16.8 | 10.5 | 4.7 | 40.4 | 6.4 | 12.0 | 7.8 | 1.2 | 27.4 |
| North America |
8.5 | 18.0 | 11.0 | 2.5 | 40.0 | 9.2 | 23.0 | 17.4 | 4.4 | 54.0 |
| CSA | 2.2 | 3.6 | 3.5 | 1.6 | 10.9 | 2.8 | 4.3 | 2.6 | 1.3 | 10.9 |
| Asia | 3.4 | 4.0 | 5.8 | 5.8 | 19.0 | 6.0 | 8.7 | 8.0 | 6.1 | 28.8 |
| Other | 0.1 | -0.1 | -0.1 | 0.1 | 0.0 | -0.1 | -0.1 | 0.0 | 0.1 | 0.0 |
| Total | 22.7 | 42.1 | 30.7 | 14.7 | 110.3 | 24.3 | 47.9 | 35.8 | 13.1 | 121.1 |
| Excl. IFRS 16 | 2022 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ex-DOMS | Q1 | Q2 | Q3 | Q4 | FY | Q1 | Q2 | Q3 | Q4 | FY |
| Europe | 8.3 | 16.7 | 10.5 | 4.6 | 40.1 | 6.3 | 12.0 | 7.9 | 1.2 | 27.5 |
| North America |
8.4 | 17.9 | 11.0 | 2.3 | 39.6 | 9.0 | 23.1 | 17.5 | 4.4 | 54.1 |
| CSA | 2.2 | 3.5 | 3.5 | 1.5 | 10.8 | 2.7 | 4.3 | 2.7 | 1.2 | 10.9 |
| Asia | 0.8 | 0.4 | 2.0 | 1.2 | 4.3 | 1.0 | 1.6 | 1.2 | -0.2 | 3.6 |
| Other | 0.1 | -0.1 | -0.1 | 0.1 | 0.0 | 0.0 | -0.1 | 0.0 | 0.1 | 0.0 |
| Total | 19.8 | 38.4 | 26.8 | 9.8 | 94.8 | 19.0 | 41.0 | 29.3 | 6.7 | 96.1 |
Exchange Rates (source: Bank of Italy)

| Currency | Avg H1 23 | Avg H1 24 | 30/06/2023 | 31/12/2023 | 30/06/2024 | |
|---|---|---|---|---|---|---|
| Argentinean Peso | ARS | 229.14 | 929.38 | 278.50 | 892.92 | 975.39 |
| Australian Dollar | AUD | 1.60 | 1.64 | 1.64 | 1.63 | 1.61 |
| Brazilian Real | BRL | 5.48 | 5.49 | 5.28 | 5.36 | 5.89 |
| Canadian Dollar | CAD | 1.46 | 1.47 | 1.44 | 1.46 | 1.47 |
| Swiss Franc | CHF | 0.99 | 0.96 | 0.98 | 0.93 | 0.96 |
| Chilean Peso | CLP | 871.24 | 1,016.77 | 872.59 | 977.07 | 1,021.54 |
| Renminbi Yuan | CNY | 7.49 | 7.80 | 7.90 | 7.85 | 7.77 |
| Dominican Peso | DOP | 59.76 | 63.63 | 60.13 | 64.18 | 63.24 |
| UK Pound | GBP | 0.88 | 0.85 | 0.86 | 0.87 | 0.85 |
| Indonesian Rupiah | IDR | 16,274.92 | 17,207.01 | 16,384.54 | 17,079.71 | 17,487.21 |
| Shekel | ILS | 3.88 | 3.99 | 4.05 | 4.00 | 4.02 |
| Indian Rupee | INR | 88.88 | 89.98 | 89.21 | 91.90 | 89.25 |
| Mexican Peso | MXN | 19.66 | 18.52 | 18.56 | 18.72 | 19.57 |
| Polish Zloty | PLN | 4.63 | 4.32 | 4.44 | 4.34 | 4.31 |
| Russian Ruble | RUB | 83.77 | 98.15 | 97.12 | 100.22 | 92.07 |
| Swedish Krona | SEK | 11.33 | 11.39 | 11.81 | 11.10 | 11.36 |
| Turkish Lira | TRY | 21.54 | 34.25 | 28.32 | 32.65 | 35.19 |
| US Dollar | USD | 1.08 | 1.08 | 1.09 | 1.11 | 1.07 |
| South African Rand | ZAR | 19.68 | 20.25 | 20.58 | 20.35 | 19.50 |
Disclaimer

This document has been prepared by F.I.L.A. S.p.A. ("F.I.L.A." or the "Company"), for information purposes only, exclusively with the aim of assisting you to understand and assess F.I.L.A.'s activities. Statements contained in this presentation, particularly regarding any possible or assumed future performance of the F.I.L.A. Group, are or may be forward-looking statements based on F.I.L.A.'s current expectations and projections about future events. By their nature, forwardlooking statements involve known and unknown risks, uncertainties and other factors that are in some cases beyond F.I.L.A.'s control. These risks, uncertainties and factors may cause F.I.L.A.'s actual results, performance or achievements to differ materially from those expressed or implied by the forward-looking statements (and from past results, performances or achievements). Forward-looking statements are not guarantees of future performance. Consequently, F.I.L.A. and its management can give no assurance regarding the future accuracy of the estimates of future performance set forth in this document or the actual occurrence of the expected developments. The data and information contained in this document are subject to changes and integrations. Although F.I.L.A. reserves the right to make such changes and integrations when it deems necessary or appropriate, F.I.L.A. assumes no affirmative obligation to update, change or integrate this document, except as and to the extent required by law. Any reference to the past performance of the F.I.L.A. Group shall not be taken as an indication of future performance. In addition, this presentation includes certain ''Adjusted'' financial and operating indicators and non-IFRS measures, which have been adjusted to reflect extraordinary events, non-recurring and/or non-monetary transactions and/or activities that are not directly related to the Group's ordinary business. These measures are not indicative of our historical operating results, nor are they meant to be predictive of future results. These measures are used by F.I.L.A.'s management to monitor the underlying performance of the business and the operations. Since not all companies calculate these measures in an identical manner, F.I.L.A.'s presentation may not be consistent with similar measures used by other companies. Such "Adjusted" information has been included to facilitate the comparison of financial information among different financial periods; however, it should be noted that such information is not recognized as a measure of financial performance or liquidity under IFRS and/or does not constitute an indication of the historical performance of the Company or the Group. Therefore, investors should not place undue reliance on such data and information. The information contained in this document does not constitute or form any part of, and should not be construed as, any offer, invitation or recommendation to purchase, sell or subscribe for any securities in any jurisdiction and neither the issue of the information nor anything contained herein shall form the basis of or be relied upon in connection with, or act as any inducement to enter into, any investment activity. This document does not purport to contain all of the information that may be required to evaluate any investment in the Company or any of its securities and should not be relied upon to form the basis of, or be relied on in connection with, any contract or commitment or investment decision whatsoever. This presentation is intended to present background information on F.I.L.A., its business and the industry in which it operates and is not intended to provide complete disclosure upon which an investment decision could be made. The merit and suitability of investment in F.I.L.A. should be independently evaluated and determined by investors. Analyses in this presentation are not, and do not purport to be, appraisals of the assets, stock or business of F.I.L.A., and do not form any publicity material relating to the securities. Any person considering an investment in F.I.L.A. is advised to obtain independent advice as to the legal, tax, accounting, regulatory, financial, credit and other related advice prior to making an investment.
By attending this presentation, you agree to be bound by the foregoing terms.

F.I.L.A. Investor Relations
Cristian Nicoletti CFO & IR Officer Pietro Masera, Daniele Ridolfi - IR [email protected] +39 02 38105206
