AI assistant
Interpump Group — Earnings Release 2016
Aug 4, 2016
4294_ir_2016-08-04_06a5a176-6c06-46be-979b-7e6f013fc487.pdf
Earnings Release
Open in viewerOpens in your device viewer
| Informazione Regolamentata n. 0159-88-2016 |
Data/Ora Ricezione 04 Agosto 2016 12:34:22 |
MTA - Star | |
|---|---|---|---|
| Societa' | : | INTERPUMP GROUP | |
| Identificativo Informazione Regolamentata |
: | 77949 | |
| Nome utilizzatore | : | INTERPUMPNSS01 - BANCI | |
| Tipologia | : | IRAG 02 | |
| Data/Ora Ricezione | : | 04 Agosto 2016 12:34:22 | |
| Data/Ora Inizio Diffusione presunta |
: | 04 Agosto 2016 12:49:23 | |
| Oggetto | : | CONSOLIDATED RESULTS FOR THE FIRST HALF OF 2016 |
|
| Testo del comunicato |
Vedi allegato.
PRESS RELEASE
CONSOLIDATED RESULTS FOR THE FIRST HALF OF 2016
NET SALES: €472.5 million (+1.2%), €467.0 million in the first half of 2015
EBITDA: €102.3 million (+6.0%) or 21.7% of sales, €96.6 million or 20.7% of sales in the first half of 2015
EBIT: €81.0 million (+6.2%) or 17.1% of sales, €76.2 million in the first half of 2015 (16.3% of sales)
NET PROFIT: €49.1 million (normalized net profit of €50.3 million), +8.5% compared to normalized net profit of €46.3 million for the first half of 2015
FREE CASH FLOW: €29.5 million (€29.5 million also in the first half of 2015)
NET FINANCIAL POSITION: €309.8 million after the expense of €21.3 million in acquisitions, and the purchase of treasury shares for €42.7 million (€255.0 million at 31 December 2015)
CONSOLIDATED RESULTS FOR THE SECOND QUARTER OF 2016
NET SALES: €245.8 million (+0.6%), €244.4 million in the second quarter of 2015 EBITDA: €54.7 million (+3.1%) or 22.3% of sales, €53.1 million or 21.7% of sales in the second quarter of 2015 EBIT: €43.7 million (+2.5%) or 17.8% of sales, €42.6 million in the second quarter of 2015 (17.4% of sales)
NET PROFIT: €27.3 million, +1.4% compared to normalized net profit of €27.0 million in the second quarter of 2015
FREE CASH FLOW: €22.1 million (+46.7%), €15.0 million in the second quarter of 2015
Chairman Fulvio Montipò: "In the first half of 2016, in spite of the difficult situation in some international markets, the Company gained market share with a slight increase in sales.
The most important result, though, is the growth in the Group's already high profitability, which rose from 20.7% to 21.7% of sales (22.3% in the second quarter).
This satisfactory achievement was made possible by the ongoing rationalization process and the synergies resulting from recent acquisitions".
Sant'Ilario d'Enza (RE), 4 August 2016 – The Board of Directors of Interpump Group S.p.A. met today and approved the results for the second quarter and first half of 2016.
RESULTS FOR THE FIRST HALF OF 2016
Net sales for the first half of 2016 totaled €472.5 million, an increase of 1.2% over sales in the corresponding period of 2015 which amounted to €467.0 million (+0.4% on a on a like-for-like basis with unchanged consolidation scope and exchange rates).
Sales by business area and geographical area were as follows:
| Rest of | North | Far East & | Rest of the | |||
|---|---|---|---|---|---|---|
| (€/000) | Italy | Europe | America | Oceania | World | Total |
| 1st half of 2016 | ||||||
| Hydraulic Sector | 61,444 | 113,439 | 73,280 | 18,711 | 35,281 | 302,155 |
| Water Jetting Sector | 16,721 | 47,650 | 71,668 | 24,739 | 9,535 | 170,313 |
| Total | 78,165 | 161,089 | 144,948 | 43,450 | 44,816 | 472,468 |
| 1st half of 2015 | ||||||
| Hydraulic Sector | 56,382 | 104,700 | 78,370 | 21,356 | 37,042 | 297,850 |
| Water Jetting Sector | 16,629 | 45,088 | 74,148 | 21,468 | 11,826 | 169,159 |
| Total | 73,011 | 149,788 | 152,518 | 42,824 | 48,868 | 467,009 |
| Percentage changes 2016/2015 | ||||||
| Hydraulic Sector | +9.0% | +8.3% | -6.5% | -12.4% | -4.8% | +1.4% |
| Water Jetting Sector | +0.6% | +5.7% | -3.3% | +15.2% | -19.4% | +0.7% |
| Total | +7.1% | +7.5% | -5.0% | +1.5% | -8.3% | +1.2% |
Gross operating income (EBITDA) amounted to €102.3 million (21.7% of sales) compared to €96.6 million in the first half of 2015, which represented 20.7% of sales, a rise of 6.0%.
The following table sets out EBITDA by business sector:
| First half | % of | First half | % of | ||
|---|---|---|---|---|---|
| 2016 | total | 2015 | total | Increase/ | |
| €/000 | sales | €/000 | sales | decrease | |
| Hydraulic Sector | 59,464 | 19.7% | 53,829 | 18.1% | +10.5% |
| Water Jetting Sector | 42,882 | 25.1% | 42,653 | 25.1% | +0.5% |
| Other Sectors | (10) | n.s. | 69 | n.s. | n.s. |
| Total | 102,336 | 21.7% | 96,551 | 20.7% | +6.0% |
Operating income (EBIT) amounted to €81.0 million (17.1% of sales) compared to €76.2 million in the first half of 2015, (16.3% of sales), a rise of 6.2%.
Net profit totaled €49.1 million in 2016. Net profit in the corresponding period in 2015 included one-off financial income of €32.0 million arising from the earlier-than-expected exercise of put options by third parties, and net exchange gains of €3.1 million due to the significant depreciation of the euro against all the other currencies (and in particular the US dollar) occurred during the period. There were net exchange losses of €0.3 million in the first half of 2016. Normalized net profit for the first half of 2015, excluding these two items, amounted to €46.3 million, while normalized net profit for the first half of 2016 totaled €50.3 million, 8.5%
higher. Basic earnings per share amounted to €0.461 (€0.753 in the first half of 2015, likewise affected by the above-mentioned non-recurring items).
Capital employed rose from €900.8 million at 31 December 2015 to €950.7 million at 30 June 2016, mainly due to the acquisition of Tubiflex. Non-annualized ROCE amounted to 8.5% (8.4% in the first half of 2015). Nonannualized ROE totaled 8.1%, also affected by the above-mentioned non-recurring items.
The net financial position at 30 June 2016 amounted to €309.8 million compared to €255.0 million at 31 December 2015 due to payments of €21.3 million made for acquisitions and the purchase of treasury shares of €42.7 million, as well as the distribution of dividends for €21.0 million. This amount does not include commitments for the purchase of minority shares in existing subsidiaries (put options) and liabilities for acquisitions totaling €30.9 million overall (€23.2 million at 31 December 2015). Net cash generated from operations amounted to €73.8 million (€71.7 million in the first half of 2015), a rise of 2.9%. Free cash flow totaled €29.5 million (same as in the first half of 2015).
At 30 June 2016 the Company held 3,923,752 treasury shares, or 3.6% of its capital, purchased at an average price of €12.4754.
RESULTS FOR THE SECOND QUARTER OF 2016
Net sales for the second quarter of 2016 totaled €245.8 million, an increase of 0.6% over the corresponding period of 2015 (€244.4 million). The rise was 0.1% on a like-for-like basis (unchanged consolidation scope and exchange rates).
Sales for the second quarter by business area and geographical area were as follows:
| Rest of | North | Far East & | Rest of the | |||
|---|---|---|---|---|---|---|
| (€/000) | Italy | Europe | America | Oceania | World | Total |
| 2nd quarter of 2016 | ||||||
| Hydraulic Sector | 32,425 | 58,591 | 37,054 | 9,824 | 18,646 | 156,540 |
| Water Jetting Sector | 9,983 | 25,174 | 34,966 | 13,453 | 5,644 | 89,220 |
| Total | 42,408 | 83,765 | 72,020 | 23,277 | 24,290 | 245,760 |
| 2nd quarter of 2015 | ||||||
| Hydraulic Sector | 29,893 | 53,703 | 39,300 | 11,313 | 17,999 | 152,208 |
| Water Jetting Sector | 9,454 | 24,726 | 39,036 | 11,595 | 7,365 | 92,176 |
| Total | 39,347 | 78,429 | 78,336 | 22,908 | 25,364 | 244,384 |
| Percentage changes 2016/2015 | ||||||
| Hydraulic Sector | +8.5% | +9.1% | -5.7% | -13.2% | +3.6% | +2.8% |
| Water Jetting Sector | +5.6% | +1.8% | -10.4% | +16.0% | -23.4% | -3.2% |
| Total | +7.8% | +6.8% | -8.1% | +1.6% | -4.2% | +0.6% |
Gross operating income (EBITDA) amounted to €54.7 million (22.3% of sales) compared to €53.1 million in the second quarter of 2015, which represented 21.7% of sales, a rise of 3.1%. The EBITDA margin therefore
increased by 0.6 percentage points year-on-year in the second quarter. The following table sets out EBITDA by business sector:
| Second quarter 2016 €/000 |
% of total sales |
Second quarter 2015 €/000 |
% of total sales |
Increase/ decrease |
|
|---|---|---|---|---|---|
| Hydraulic Sector | 31,788 | 20.3% | 28,845 | 18.9% | +10.2% |
| Water Jetting Sector | 22,912 | 25.6% | 24,164 | 26.1% | -5.2% |
| Other Sectors | (1) | n.s. | 66 | n.s. | n.s. |
| Total | 54,699 | 22.3% | 53,075 | 21.7% | +3.1% |
Operating income (EBIT) amounted to €43.7 million (17.8% of sales) compared to €42.6 million in the second quarter of 2015 (17.4% of sales), a rise of 2.5%.
Consolidated net profit for the second quarter totaled €27.3 million (€51.4 million in the second quarter of 2015, also benefiting from the above-mentioned factors). Excluding non-recurring items, normalized net profit for the second quarter was 1.4% higher than normalized net profit for the second quarter of 2015.
Basic earnings per share amounted to €0.258 compared to €0.478 in the second quarter of 2015, likewise affected by the above-mentioned non-recurring financial income. * * *
Pursuant to article 65-bis, paragraph 2 and article 82 of Consob Resolution no. 11971/1999 as amended, it is hereby noted that the Interim Report at 30 June 2016 is available to the public at the Company's registered office and at Borsa Italiana S.p.A. and may also be consulted on the "Financial Statements & Reports" page of the "Investor Relations" section of the Company's website www.interpumpgroup.it.
Sant'Ilario d'Enza (RE), 4 August 2016
On behalf of the Board of Directors Fulvio Montipò Chairman
The manager in charge of drafting company accounting documents, Carlo Banci, declares pursuant to the terms of section 2, article 154 bis of the Consolidated Finance Act that the accounting disclosures in the present release correspond to the contents of the underlying documents, the accounting books and the accounting entries.
Sant'Ilario d'Enza (RE), 4 August 2016
Carlo Banci Manager in charge of drafting company accounting documents
For further information please contact: Moccagatta Associati Tel. +39 02 8645.1695 - [email protected] www.interpumpgroup.it
FAX. +39.0522.904444 - E-mail [email protected]
Consolidated statement of financial position
| (€/000) | 30/06/2016 | 31/12/2015 |
|---|---|---|
| 5ASSETS | ||
| Current assets | ||
| Cash and cash equivalents | 117,355 | 135,130 |
| Trade receivables | 212,182 | 178,129 |
| Inventories | 255,720 | 238,637 |
| Tax receivables | 10,374 | 14,361 |
| Other current assets | 9,668 | 7,811 |
| Total current assets | 605,299 | 574,068 |
| Non-current assets | ||
| Property, plant and equipment | 289,831 | 286,066 |
| Goodwill | 369,948 | 347,388 |
| Other intangible assets | 31,596 | 33,193 |
| Other financial assets | 783 | 1,025 |
| Tax receivables | 1,894 | 1,934 |
| Deferred tax assets | 25,383 | 25,190 |
| Other non-current assets | 1,416 | 1,209 |
| Total non-current assets | 720,851 | 696,005 |
| Total assets | 1,326,150 | 1,270,073 |
FAX. +39.0522.904444 - E-mail [email protected]
| (€/000) | 30/06/2016 | 31/12/2015 |
|---|---|---|
| LIABILITIES | ||
| Current liabilities | ||
| Trade payables | 112,622 | 94,022 |
| Payables to banks | 1,938 | 5,735 |
| Interest-bearing financial payables (current portion) | 106,262 | 83,833 |
| Derivative financial instruments | 3 | 77 |
| Taxes payable | 17,275 | 19,904 |
| Other current liabilities | 54,345 | 48,840 |
| Provisions for risks and charges | 4,014 | 4,423 |
| Total current liabilities | 296,459 | 256,834 |
| Non-current liabilities | ||
| Interest-bearing financial payables | 318,930 | 300,549 |
| Liabilities for employee benefits | 17,824 | 17,264 |
| Deferred tax liabilities | 48,016 | 48,098 |
| Other non-current liabilities | 31,835 | 22,017 |
| Provisions for risks and charges | 3,072 | 2,683 |
| Total non-current liabilities | 419,677 | 390,611 |
| Total liabilities | 716,136 | 647,445 |
| SHAREHOLDERS' EQUITY | ||
| Share capital | 54,578 | 56,032 |
| Legal reserve | 11,323 | 11,323 |
| Share premium reserve | 104,611 | 138,955 |
| Reserve for measurement of hedging derivatives | ||
| at fair value | - | (13) |
| Reserve for remeasurement of defined benefit plans | (3,553) | (3,501) |
| Translation reserve | 19,073 | 22,657 |
| Other reserves | 420,570 | 391,704 |
| Group shareholders' equity | 606,602 | 617,157 |
| Minority interests | 3,412 | 5,471 |
| Total shareholders' equity | 610,014 | 622,628 |
| Total shareholders' equity and liabilities | 1,326,150 | 1,270,073 |
FAX. +39.0522.904444 - E-mail [email protected]
Consolidated income statement for the first half year
| (€/000) | 2016 | 2015 |
|---|---|---|
| Net sales | 472,468 | 467,009 |
| Cost of sales | (300,172) | (298,713) |
| Gross industrial margin | 172,296 | 168,296 |
| % of net sales | 36.5% | 36.0% |
| Other operating income | 7,234 | 6,539 |
| Distribution costs | (42,985) | (43,007) |
| General and administrative expenses | (54,371) | (54,039) |
| Other operating costs | (1,198) | (1,565) |
| EBIT | 80,976 | 76,224 |
| % of net sales | 17.1% | 16.3% |
| Financial income | 3,967 | 39,560 |
| Financial expenses | (7,490) | (7,960) |
| Adjustment of the value of investments carried at equity | (39) | (147) |
| Profit for the period before taxes | 77,414 | 107,677 |
| Income taxes | (28,279) | (27,048) |
| Consolidated profit for the period | 49,135 | 80,629 |
| % of net sales | 10.4% | 17.3% |
| Attributable to: | ||
| Shareholders of the parent company | 48,868 | 80,350 |
| Minority shareholders of subsidiaries | 267 | 279 |
| Consolidated profit for the period | 49,135 | 80,629 |
| EBITDA | 102,336 | 96,551 |
| % of net sales | 21.7% | 20.7% |
| Shareholders' equity | 610,014 | 587,266 |
| Net debt | 309,775 | 282,494 |
| Debt for the purchase of equity investments | 30,918 | 42,397 |
| Capital employed | 950,707 | 912,157 |
| Non-annualized ROCE | 8.5% | 8.4% |
| Non-annualized ROE | 8.1% | 13.7% |
| Basic earnings per share | 0.461 | 0.753 |
FAX. +39.0522.904444 - E-mail [email protected]
Statement of consolidated comprehensive income for the first half year
| (€/000) | 2016 | 2015 |
|---|---|---|
| Consolidated profit for the first half year (A) | 49,135 | 80,629 |
| Other comprehensive income which will subsequently be reclassified to consolidated profit or loss |
||
| Cash flow hedge accounting for derivatives hedging interest rate risk: | ||
| - Gains (losses) on derivatives for the period | - | - |
| - Less: Adjustment for gains (losses) reclassified to profit or loss - Less: Adjustment for the recognition of fair value in equity in the |
- | - |
| previous period | 19 | 27 |
| Total | 19 | 27 |
| Gains (losses) on translating the financial statements of foreign | ||
| companies | (3,797) | 17,583 |
| Gains (losses) from companies accounted for using the equity method | (14) | (21) |
| Relative taxation | (6) | (8) |
| Total other comprehensive income which will subsequently be reclassified to consolidated profit or loss, net of the tax effect (B) |
(3,798) | 17,581 |
| Total other comprehensive income which will not subsequently be reclassified to consolidated profit or loss |
||
| Gains (losses) on the remeasurement of defined benefit plans | (72) | - |
| Relative taxation | 20 | - |
| Total other comprehensive income which will not subsequently be reclassified to consolidated profit or loss (C) |
(52) | - |
| Consolidated comprehensive income for the first half year (A) + (B) + (C) |
45,285 | 98,210 |
| Attributable to: | ||
| Shareholders of the parent company | 45,202 | 97,660 |
| Minority shareholders of subsidiaries | 83 | 550 |
| Consolidated comprehensive income for the period | 45,285 | 98,210 |
FAX. +39.0522.904444 - E-mail [email protected]
Consolidated income statement for the second quarter
| (€/000) | 2016 | 2015 |
|---|---|---|
| Net sales | 245,760 | 244,384 |
| Cost of sales | (155,382) | (154,426) |
| Gross industrial margin | 90,378 | 89,958 |
| % of net sales | 36.8% | 36.8% |
| Other operating income | 3,923 | 3,325 |
| Distribution costs | (22,602) | (22,184) |
| General and administrative expenses | (27,462) | (27,513) |
| Other operating costs | (559) | (972) |
| EBIT | 43,678 | 42,614 |
| % of net sales | 17.8% | 17.4% |
| Financial income | 1,580 | 25,714 |
| Financial expenses | (2,530) | (2,982) |
| Adjustment of the value of investments carried at equity | 17 | (75) |
| Profit for the period before taxes | 42,745 | 65,271 |
| Income taxes | (15,477) | (13,869) |
| Consolidated profit for the period | 27,268 | 51,402 |
| % of net sales | 11.1% | 21.0% |
| Attributable to: | ||
| Shareholders of the parent company | 27,203 | 51,147 |
| Minority shareholders of subsidiaries | 65 | 255 |
| Consolidated profit for the period | 27,268 | 51,402 |
| EBITDA | 54,699 | 53,075 |
| % of net sales | 22.3% | 21.7% |
| Shareholders' equity | 610,014 | 587,266 |
| Net debt | 309,775 | 282,494 |
| Debt for the purchase of equity investments | 30,918 | 42,397 |
| Capital employed | 950,707 | 912,157 |
| Non-annualized ROCE | 4.6% | 4.7% |
| Non-annualized ROE | 4.5% | 8.8% |
| Basic earnings per share | 0.258 | 0.478 |
FAX. +39.0522.904444 - E-mail [email protected]
Statement of consolidated comprehensive income for the second quarter
| (€/000) | 2016 | 2015 |
|---|---|---|
| Consolidated profit for the second quarter (A) | 27,268 | 51,402 |
| Other comprehensive income which will subsequently be reclassified to consolidated profit or loss |
||
| Cash flow hedge accounting for derivatives hedging interest rate risk: | ||
| - Gains (losses) on derivatives for the period - Less: Adjustment for gains (losses) reclassified to profit or loss |
- (7) |
- - |
| - Less: Adjustment for the recognition of fair value in equity in the | ||
| previous period | (5) | - |
| Total | (12) | - |
| Gains (losses) on translating the financial statements of foreign companies |
7,105 | (11,236) |
| Gains (losses) from companies accounted for using the equity method | 3 | (24) |
| Relative taxation | 4 | - |
| Total other comprehensive income which will subsequently be reclassified to consolidated profit or loss, net of the tax effect (B) |
7,100 | (11,260) |
| Total other comprehensive income which will not subsequently be reclassified to consolidated profit or loss |
||
| Gains (losses) on the remeasurement of defined benefit plans | (72) | - |
| Relative taxation | 20 | - |
| Total other comprehensive income which will not subsequently be reclassified to consolidated profit or loss (C) |
(52) | - |
| Consolidated comprehensive income for the second quarter (A) + (B) + (C) |
34,316 | 40,142 |
| Attributable to: | ||
| Shareholders of the parent company | 34,234 | 40,128 |
| Minority shareholders of subsidiaries | 82 | 14 |
| Consolidated comprehensive income for the period | 34,316 | 40,142 |
FAX. +39.0522.904444 - E-mail [email protected]
Consolidated cash flow statement for the for the first half year
| (€/000) | 2016 | 2015 |
|---|---|---|
| Cash flows from operating activities | ||
| Profit before taxes | 77,414 | 107,677 |
| Adjustments for non-cash items: | ||
| Losses (gains) on the sale of fixed assets | (926) | (1,361) |
| Amortization and depreciation | 20,879 | 19,616 |
| Costs recognized in the income statement relative to stock options that do not involve | ||
| monetary outflows for the Group | 854 | 680 |
| Losses (profits) from equity investments | 39 | 147 |
| Net change in risk provisions and allocations to employee benefit provisions | (301) | 11 |
| Expenditures for tangible assets to be leased | (4,676) | (4,617) |
| Proceeds from the disposal of leased tangible assets | 3,623 | 2,926 |
| Net financial (income) expenses | 3,523 | (31,600) |
| 100,429 | 93,479 | |
| (Increase) decrease in trade receivables and other current assets | (26,692) | (26,110) |
| (Increase) decrease in inventories | (15,003) | (10,103) |
| Increase (decrease) in trade payables and other current liabilities | 15,334 | 9,531 |
| Interest paid | (2,612) | (3,069) |
| Realized exchange differences | (1,122) | 2,923 |
| Taxes paid | (22,922) | (21,656) |
| Net cash from operating activities | 47,412 | 44,995 |
| Cash flows from investing activities | ||
| Payments for the purchase of investments net of cash received and gross of treasury | ||
| shares transferred | (26,092) | (153,939) |
| Sale of equity investments and business units including cash transferred | 746 | 746 |
| Capital expenditure on property, plant and equipment | (17,237) | (14,729) |
| Proceeds from the sale of tangible fixed assets | 540 | 997 |
| Investments in intangible assets | (1,517) | (1,345) |
| Financial income received | 216 | 272 |
| Other | (53) | (134) |
| Net cash used in investing activities | (43,397) | (168,132) |
| Cash flows from financing activities | ||
| Disbursement (repayment) of loans | 41,516 | 131,642 |
| Dividends paid | (21,031) | (20,368) |
| Payment for the purchase of treasury shares | (42,728) | (21,533) |
| Disposal of treasury shares to acquire equity investments | 5,516 | 60,542 |
| Proceeds from the sale of treasury shares to stock option beneficiaries | 560 | 3,077 |
| Disbursement (repayment) of shareholder loans | (7) | (242) |
| Change in other financial fixed assets | (26) | (25) |
| Payment of finance lease installments (principal) | (1,302) | (1,687) |
| Net cash from (used in) financing activities | (17,502) | 151,406 |
| Net increase (decrease) in cash and cash equivalents | (13,487) | 28,269 |
FAX. +39.0522.904444 - E-mail [email protected]
| (€/000) | 2016 | 2015 |
|---|---|---|
| Net increase (decrease) in cash and cash equivalents | (13,487) | 28,269 |
| Exchange differences from converting the cash of non-EU companies | (652) | 1,557 |
| Opening cash and cash equivalents for companies consolidated on a line-by-line basis for the first time |
161 | 435 |
| Cash and cash equivalents at the beginning of the period | 129,395 | 59,389 |
| Cash and cash equivalents at the end of the period | 115,417 | 89,650 |
| Cash and cash equivalents may be analyzed as follows: | ||
| 30/06/2016 | 31/12/2015 | |
| €/000 | €/000 | |
| Cash and cash equivalents as per the consolidated statement of financial position | 117,355 | 135,130 |
| Bank payables (overdrafts and subject to collection advances) | (1,938) | (5,735) |
| Cash and cash equivalents as per the consolidated cash flow statement | 115,417 | 129,395 |
13
Statement of changes in consolidated shareholders' equity
| Sha re ita l cap |
al Leg res erv e |
Sha re mi pre um res erv e |
ve f Re ser or ent me asu rem of hed ing g der iva tive t s a fa ir v alu e |
Re ve f ser or rem eas ure m of ent def ine d ben ef it lan p s |
nsl Tra ati on res erv e |
Oth er res erv es |
Gr oup sha reh old e rs' uity eq |
Mi rity no int sts ere |
To tal |
|
|---|---|---|---|---|---|---|---|---|---|---|
| At 1 J 20 15 an uar y |
53, 87 1 |
11, 323 |
101 23 7 , |
( 19) |
( 5, 27 3) |
3, 809 |
295 747 , |
46 695 0, |
5, 855 |
46 6, 55 0 |
| nit ion in th e i of the fa ir val of Re st ate nt cog nco me me ue |
||||||||||
| ck tio d a nd rci sab le sto nte op ns gra exe |
- | - | 680 | - | - | - | - | 680 | - | 680 |
| Pu rch of sha tre ase asu ry res |
( 853 ) |
- | - | - | - | - | ( 20 680 ) , |
( 21 533 ) , |
- | ( 21 53 3) , |
| Sal f tr sh ck tio n b fic iar ies s to sto e o eas ury are op ene |
265 | - | 2, 812 |
- | - | - | - | 3, 077 |
- | 3, 077 |
| Tra nsf of sha fo ity tre ent er asu ry res as pa ym r e qu |
- | |||||||||
| inv est nts me |
2, 549 |
- | 57 993 , |
- | - | - | 60 542 , |
- | 60 542 , |
|
| Pu rch of sid ual in s in bsi dia rie ter est ase re su s |
- | - | - | - | - | - | ( 14) |
( 14) |
- | ( 14) |
| Di vid end s d istr ibu ted |
- | - | - | - | - | - | ( 19, 32 1) |
( 19, 32 1) |
( 925 ) |
( 20 24 6) , |
| reh ive in e f the fir st h alf of Co 20 15 mp ens com or |
- | - | - | 19 | - | 17, 29 1 |
80, 350 |
97 660 , |
550 | 98 210 , |
| At 30 Jun e 2 015 |
55, 832 |
11, 323 |
162 722 , |
- | ( 5, 27 3) |
21, 100 |
336 082 , |
786 58 1, |
5, 48 0 |
26 6 58 7, |
| Re nit ion in th e i of the fa ir val of st ate nt cog nco me me ue |
||||||||||
| ck tio d a nd rci sab le sto nte op ns gra exe |
- | - | 690 | - | - | - | - | 690 | - | 690 |
| Pu rch of sha tre ase asu ry res |
( 46 9) |
- | ( 32, 709 ) |
- | - | - | 22 002 , |
( 11, 176 ) |
- | ( 11, 176 ) |
| Sal f tr sh ck tio n b fic iar ies s to sto e o eas ury are op ene |
656 | - | 5, 354 |
- | - | - | ( 92 1) |
5, 089 |
- | 5, 089 |
| Tra nsf of sha fo ity tre ent er asu ry res as pa ym r e qu |
- | |||||||||
| inv est nts me |
13 | - | 2, 898 |
- | - | ( 2, 562 ) |
349 | - | 349 | |
| rch of sid ual in s in bsi dia rie Pu ter est ase re su s |
- | - | - | - | - | - | ( 177 ) |
( 177 ) |
( 280 ) |
( 457 ) |
| Co reh ive in e f the d h alf of 20 15 mp ens com or se con |
- | - | - | ( 13) |
1, 772 |
1, 557 |
37 280 , |
40 596 , |
27 1 |
40 867 , |
| At 31 De ber 20 15 cem |
56, 032 |
11, 323 |
138 955 , |
( 13) |
( 3, 50 1) |
22, 65 7 |
39 1, 704 |
61 7, 15 7 |
5, 47 1 |
622 628 , |
| Re nit ion in th e i of the fa ir val of st ate nt cog nco me me ue ck tio d a nd rci sab le sto nte op ns gra exe |
- | - | 854 | - | - | - | - | 854 | - | 854 |
| rch of sha Pu tre ase asu ry res |
( 1, 750 ) |
- | ( 40 97 8) , |
- | - | - | - | ( 42 72 8) , |
- | ( 42 72 8) , |
| Sal f tr sh ck tio n b fic iar ies s to sto e o eas ury are op ene |
62 | - | 49 8 |
- | - | - | - | 560 | - | 560 |
| Tra nsf of sha fo ity tre ent er asu ry res as pa ym r e qu |
||||||||||
| inv est nts me |
234 | - | 5, 282 |
- | - | - | - | 5, 516 |
- | 5, 516 |
| rch of sid ual in s in bsi dia rie Pu ter est ase re su s |
- | - | - | - | - | 43 | 52 | 95 | ( 1, 040 ) |
( 945 ) |
| Di vid end s d istr ibu ted |
- | - | - | - | - | - | ( 20 054 ) , |
( 20 054 ) , |
( ) 967 |
( 21 02 1) , |
| Di vid end d s a ppr ove |
- | - | - | - | - | - | - | - | ( 135 ) |
( 135 ) |
| Co reh ive in e f the fir st h alf of 20 16 mp ens com or |
- | - | - | 13 | ( 52) |
( 3, 627 ) |
48 868 , |
45 202 , |
83 | 45 285 , |
| 30 e 2 016 At Jun |
54, 578 |
11, 323 |
104 61 1 , |
- | 3, 553 ( ) |
19, 073 |
42 0, 0 57 |
606 602 , |
3, 412 |
610 014 , |
FAX. +39.0522.904444 - E-mail [email protected] . SOC. Euro 56.617.232,88 I.V. - REG. IMPRESE R.E. - COD.FISCALE 11666900151 - C.C.I.A.A. R.E.A. N. 204185