Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Interpump Group Interim / Quarterly Report 2023

Nov 10, 2023

4294_er_2023-11-10_370addaa-a201-4fe2-96f1-5b3d869e6185.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

{# SEO P0-1: filing HTML is rendered server-side so Googlebot sees the full text without executing JS or following an iframe to a Disallow'd CDN path. The content has already been sanitized through filings.seo.sanitize_filing_html. #}
Informazione
Regolamentata n.
0159-30-2023
Data/Ora Inizio
Diffusione
10 Novembre 2023
13:47:41
Euronext Star Milan
Societa' : INTERPUMP GROUP
Identificativo
Informazione
Regolamentata
: 183182
Nome utilizzatore : INTERPUMPN03 - Cugnasca
Tipologia : REGEM
Data/Ora Ricezione : 10 Novembre 2023 13:47:40
Data/Ora Inizio
Diffusione
: 10 Novembre 2023 13:47:41
Oggetto : IP - 3Q&3Q2023YTD Financial Results
Testo del comunicato

Group board approved 3Q&3Q2023YTD Financial Results.

INTERPUMP APPROVES THE CONSOLIDATED RESULTS FOR THE FIRST NINE MONTHS OF 2023

Chairman Fulvio Montipò:

"The first nine months have generated record financial data, despite the complex operating environment and the normalisation with respect to the exceptional dynamics experienced in 2022. The Sustainability Path taken by the Group is making substantive progress, with approval today of the Decarbonization Strategy and the Succession Plan. Accordingly, we have reason to believe that 2023 will be yet another year of great satisfaction, with sales ahead of our initial forecasts and an absolute record in terms of EBITDA margin.

DATA FOR 3Q2023:

Net sales: € 535.9 million, +3.3% compared with 3Q2022 (+0.2% at unchanged perimeter and +4.0% with the same exchange rates as well)

EBITDA: € 130.3 million, +5.6% compared with 3Q2022 and an EBITDA margin of 24.3% compared with 23.8% in the same period of 2022

Consolidated net profit: € 72.1 million, compared with € 75.2 million in 3Q2022

DATA FOR 3Q2023YTD:

Net sales: € 1,720.4 million, +11.4% compared with 3Q2022YTD (+8.8% at unchanged perimeter and +10.4% with the same exchange rates as well)

EBITDA: € 425.6 million, +16.6% compared with 3Q2022YTD and an EBITDA margin of 24.7% compared with 23.6% in the same period of 2022

Consolidated net profit: € 240.6 million, +12.0% compared with 3Q2022YTD

Net financial position: € 526.1 million compared with € 541.8 million at 31 December 2022 (in the period: investment of € 123.4 million, dividends of € 34.4 million and acquisitions of € 57.4 million)

Sant'Ilario d'Enza (RE), 10 November 2023 – The Board of Directors of Interpump Group S.p.A., meeting today under the chairmanship of Fulvio Montipò, approved the Interim Financial Report at 30 September 2023 on the consolidated results of the Group.

CONSOLIDATED RESULTS FOR 3Q2023

Net sales

Net sales totaled € 535.9 million in 3Q2023, an increase of 3.3% from € 518.6 million in the corresponding period of 2022 (+0.2% growth at unchanged perimeter1 ). At operating division level within the Group, Hydraulics grew by 0.4% (-1.0% at unchanged perimeter), while Water-Jetting grew by 11.5% (+3.5% at unchanged perimeter).

The Group achieved organic growth2 of 4.0%, with Hydraulics and Water-Jetting up by 2.3% and 7.1% respectively.

Rest of North Pacific Rest of the
(€/000) Italy Europe America Area World Total
3Q2023
Hydraulics 65,830 134,705 108,618 36,942 37,799 383,894
Water-Jetting 15,009 51,665 48,253 22,451 14,636 152,014
Total 80,839 186,370 156,871 59,393 52,435 535,908
3Q2022
Hydraulics 64,280 132,154 108,651 45,398 31,849 382,332
Water-Jetting 11,365 48,658 48,252 16,750 11,290 136,315
Total 75,645 180,812 156,903 62,148 43,139 518,647

Turnover by business sector and geographical area was as follows:

1 With respect to the results for the corresponding period in 2022, the change in perimeter relates to Eurofluid, Indoshell Automotive System India, I.Mec and the Waikato Group. Eurofluid was acquired in October 2022, while Indoshell Automotive System India was purchased in February, with 31 March designated as the effective acquisition date. I.Mec was acquired in April and, most recently, the Waikato Group was purchased in May. As such, all companies have been consolidated in full in 3Q2023. The first two companies belong to the Hydraulics division, while the last two are part of the Water-Jetting division.

2 Same scope of consolidation and exchange rates.

2023/2022 percentage changes

Hydraulics +2.4% +1.9% +0.0% -18.6% +18.7% +0.4%
Water-Jetting +32.1% +6.2% +0.0% +34.0% +29.6% +11.5%
Total +6.9% +3.1% +0.0% -4.4% +21.5% +3.3%

The changes at unchanged perimeter are as follows:

2023/2022 percentage changes

Hydraulics -0.1% -0.6% +0.0% -18.6% +17.2% -1.0%
Water-Jetting +6.8% +1.2% -4.1% +13.5% +27.6% +3.5%
Total +1.0% -0.1% -1.3% -10.0% +19.9% +0.2%

Profitability

EBITDA totaled € 130.3 million in 3Q2023, up by 5.6% compared with € 123.4 million in the corresponding period of 2022 (+3.5% at unchanged perimeter) and representing 24.3% of sales (24.6% at unchanged perimeter), compared with 23.8% in 3Q2022.3

The following table sets out EBITDA by business sector:

3Q2023
€/000
% on total
revenues4
3Q2022
€/000
% on total
revenues4
Increase/
Decrease
Hydraulics 86,775 22.6% 83,493 21.8% +3.9%
Water-Jetting 43,514 28.4% 39,930 29.1% +9.0%
Total 130,289 24.3% 123,423 23.8% +5.6%

EBIT totaled € 103.0 million in 3Q2023, up by 4.6% from € 98.5 million and representing 19.2% of sales, compared with 19.0% in the corresponding period of 2022.

After net financial charges of € 6.7 million (€ 1.2 million of net financial income in 3Q2022) and income taxes of € 24.4 million (essentially in line with the € 24.7 million reported in the corresponding period of the prior year), 3Q2023 closed with a consolidated net profit of € 72.1 million, down by 4.1% compared with € 75.2 million in 3Q2022.

3 3Q2022 benefited from an advance insurance reimbursement - recognized as "Other operating income" - of € 4 million following the fire in May 2022 that seriously damaged one of the plants operated by I.M.M., the Romanian subsidiary.

4 Total revenues include those made to Group companies in the other business sector, while the revenues analyzed previously comprised solely those external to the Group; accordingly, for consistency, the percentage has been calculated on total revenues rather than on those reported previously (See Note 2 in the Explanatory Notes accompanying the Interim Financial Report for 3Q2023).

CONSOLIDATED RESULTS FOR 3Q2023YTD

Net sales

Net sales totaled € 1,720.4 million in the first nine months of 2023, an increase of 11.4% compared with € 1,544.9 million in the corresponding period of 2022 (+8.8% growth at unchanged perimeter5 ). At operating division level within the Group, Hydraulics grew by 10.5% (+8.5% at unchanged perimeter), while Water-Jetting grew by 14.0% (+9.8% at unchanged perimeter).

Organic growth at Group level was 10.4%, comprising 10.0% by the Hydraulics division and 11.7% by the Water-Jetting division.

Turnover by business sector and geographical area was as follows:

Rest of North Pacific Rest of the
(€/000) Italy Europe America Area World Total
3Q2023YTD
Hydraulics 234,495 457,631 341,521 126,871 108,118 1,268,636
Water-Jetting 47,367 162,663 141,901 55,863 44,012 451,806
Total 281,862 620,294 483,422 182,734 152,130 1,720,442
3Q2022YTD
Hydraulics 207,490 412,730 307,531 125,074 95,629 1,148,454
Water-Jetting 38,545 134,172 146,984 44,432 32,352 396,485
Total 246,035 546,902 454,515 169,506 127,981 1,544,939
2023/2022 percentage changes
Hydraulics +13.0% +10.9% +11.1% +1.4% +13.1% +10.5%
Water-Jetting +22.9% +21.2% -3.5% +25.7% +36.0% +14.0%
Total +14.6% +13.4% +6.4% +7.8% +18.9% +11.4%

The changes at unchanged perimeter are as follows:

5 With respect to the results for first nine months of 2022, the change in perimeter relates to Draintech, Eurofluid, Indoshell Automotive System India, I.Mec and the Waikato Group. Draintech and Eurofluid were acquired in the prior year and consolidated from June and November 2022 respectively; accordingly, while the former only represents a change in perimeter for the first 6 months, the latter represents a change for the entire reporting period. Indoshell Automotive System India was purchased in February, with 31 March designated as the effective acquisition date. As such, this operation only had a financial impact in 1Q2023, followed by full consolidation in 2Q and 3Q2023. I.Mec and the Waikato Group were acquired at the end of April and in May respectively; accordingly, they have been consolidated from June onwards.

2023/2022 percentage changes

Hydraulics +9.9% +7.2% +11.1% +1.4% +11.9% +8.5%
Water-Jetting +11.7% +18.7% -5.3% +12.4% +34.9% +9.8%
Total +10.2% +10.0% +5.8% +4.3% +17.7% +8.8%

Profitability

In the first nine months of 2023, EBITDA totaled € 425.6 million, up by 16.6% compared with € 365.1 million in the corresponding period of 2022 (+14.3% growth at unchanged perimeter). As a percentage of sales, EBITDA was 24.7% (24.8% at unchanged perimeter) compared with 23.6% in the comparative period of the prior year. 6

The following table sets out EBITDA by business sector:

3Q2023YTD % on total 3Q2022YTD % on total Increase/
€/000 revenues4 €/000 revenues4 Decrease
Hydraulics 298,485 23.5% 250,798 21.8% +19.0%
Water-Jetting 127,154 27.9% 114,325 28.6% +11.2%
Total 425,639 24.7% 365,123 23.6% +16.6%

EBIT totaled € 347.0 million in the first nine months of 2023, up by 19.6% compared with € 290.1 million in the corresponding period of 2022 and representing 20.2% of sales (18.8% in the first nine months of 2022).

Consolidated net profit totaled € 240.6 million in 3Q2023YTD, an increase of 12.0% from € 214.7 million in the corresponding period of 2022. This total is stated after net financial charges of € 29.2 million (net financial income of € 1.1 million in the corresponding period of 2022) and income taxes of € 77.7 million (€ 76.6 million in the first nine months of 2022).

Basic earnings per share rose 10.7%, from € 2.013 in 3Q2022YTD to € 2.228 in 3Q2023YTD.

6 In February this year, the Group received the balance of the insurance reimbursement - € 9 million - due following the fire in May 2022 that seriously damaged one of the plants operated by I.M.M., the Romanian subsidiary. This amount was recognized as "Other operating income" in accordance with the matching principle, commencing from the date of collection: € 3.6 million in 1Q2023 and € 5.4 million in 2Q2023. For completeness, the overall accounting impact of this 2022 event was € 2.3 million in non-recurring costs, of which € 1.6 million in inventory writedowns. The new facility became fully operational little more than one year after the event.

Mostly due to continuation of the investment program launched at the end of 2021 to strengthen the productive capacity of the Group, capital employed at 30 September 2023 amounted to € 2,374.3 million, compared with € 2,170.7 million at 31 December 2022.

Financial situation

The net cash flow generated from operating activities during the reference period was € 318.8 million (€ 306.1 million in 3Q2022YTD) and the free cash flow amounted to € 100.7 million (€ 22.5 million in the corresponding period of the previous year). This improvement reflects the results of work by the Group since the second half of last year to return cash generation to a level considered more consistent with the business model, following both the efforts made back then to support operations with adequate levels of raw materials and production, and the impact of the sharp increase in turnover on the level of trade receivables.

The net financial position at 30 September 2023 was € 526.1 million, compared with € 541.8 million at 31 December 20227 . With outflows of € 180.8 million - capex of € 123.4 million and equity investments of € 57.4 million - development activities absorbed the most resources. Dividend payments during the period totaled € 34.4 million, while € 2.1 million was collected from the sale of treasury shares to the beneficiaries of stock option plans.

Details of the principal equity investments acquired during the reference period:

    1. Indoshell Automotive System India P.L.: company specialized in the casting of ferrous and non-ferrous metals - 85% of the capital8 was purchased by the Group on 20 February 2023;
    1. I.Mec S.r.l.: company specialized in the production of mechanical sifters, being vibrating devices for the granulometric selection of materials - 70% of the capital9 was purchased by the Group on 20 April 2023;
    1. Waikato Group: leader in the New Zealand and Australian markets for mechanized milking Interpump purchased total control of this group on 18 May 2023.

All three operations reflect the strategy of the Group to grow via diversification and the mitigation of risk. In particular, the Indian company strengthens the ability of Interpump to procure iron castings, which are fundamental for the "valves" sector and important for many other sectors within the Group. By gradually strengthening the productive capacity of this newly-acquired company, the Group seeks to reduce drastically its reliance on external parties for the procurement

7 At period end, the Group had commitments for the acquisition of stakes in subsidiaries totaling € 75.1 million, compared with € 62.8 million at 31 December 2022.

8 "Put and call" mechanisms have already been established at a fixed price, so that Interpump Group can purchase the residual equity interest from April 2027

9 "Put and call" mechanisms have already been established, so that the counterparties can purchase and sell the residual equity interest from April 2026.

of this type of raw material. The other two acquisitions accelerate the growth of the Group in the area of Flow Processing technologies, as used in the food processing, pharmaceuticals and cosmetics industries, which commenced in 2015 with the acquisition of Bertoli. In particular, the acquisition of Waikato strengthens the presence of the Group in the Pacific Area.

At 30 September 2023 Interpump S.p.A. held 1,913,863 treasury shares in the portfolio corresponding to 1.758% of share capital, acquired at an average unit cost of € 38.7871.

UPDATE ON IMPLEMENTATION OF THE ESG PLAN FOR 2023-2025

At today's meeting the Board of Directors also approved the 2023-2032 Decarbonization Strategy and the Group Succession Plan being, respectively, actions E.1 and G.3 in the 2023-25 ESG Plan.

Definition of the 2023-32 Decarbonization Strategy (the "ESG Strategy") lays the foundations for every Environmental initiative envisaged in the ESG Plan for 2023-25 (the "ESG Plan") and represents one of the principal actions planned for the two-year period 2023-24. These seek to embed core ESG principles in the Group strategy, establishing the related values within the relevant organizational context. The 30% reduction in Group emissions by 202510 and greater focus on achieving the decarbonization targets set for 2030 and 2050 are key objectives of the ESG Strategy that, consistent with the ESG Plan, applies to the entire Group. In particular, as defined in the Strategy, the medium/long-term decarbonization targets seek to achieve a c. 45% reduction in Group emissions by 2032.

These objectives will be pursued via the combined application of three main drivers: additional photovoltaic installations, the purchase of energy from renewable sources and, lastly, structured, long-term power purchase agreements of the type previously mentioned. Compared with the program envisaged on approval of the ESG Plan, these drivers will be applied more intensively with, in particular, greater emphasis on Europe.

Implementation of the ESG Strategy is expected to require investment of about € 3 million, accompanied by operational costs of less than € 6 million.11

Lastly, it is important to highlight that definition of the ESG Strategy represents clear progress along the Group's Sustainability Path, consistent with the commitment made to deliver constant steady improvement:

10 Action E.2 in the ESG Plan for 2023-25. This objective was defined with reference to reported Scope 1 & 2 emissions, base year 2021.

11 Considering the amounts already budgeted in the ESG Plan, the estimated resources dedicated to the Group's Sustainability Path over the next decade will involve total investment of about € 13 million and total operational costs of about € 9 million.

    1. expansion of the sample: there are now 29 Group companies included in the statistical base underpinning the ESG Strategy, compared with 25 in the ESG Plan. This means that the approximate coverage of turnover and Scope 1 & 2 emissions has risen to 80% and 90% respectively;12
    1. scenario analyses in relation to possible acquisitions: external growth is a core element of Group strategy and, accordingly, the ESG Strategy has been supplemented with analyses designed to understand better the impact of acquisitions and identify forms of mitigation, so that external growth does not compromise the pursuit of short- and long-term decarbonization objectives.

In relation to action G.3, the fundamental objective of the Succession Plan (the "Plan") is to guarantee the continuity of the Group and the stability of its operations in the case of temporary, albeit prolonged - or even permanent - inability of persons with key administrative or operational roles to perform their duties. Development of this Plan took two different but interrelated directions: "Identification" and "Preparation". The first involved the definition of the procedures:

    1. to identify "key personnel", being those with senior administrative and/or operational roles within the Group;
    1. to identify "candidates" who could replace "key personnel", establishing a hierarchy based on the level of readiness reached by each of them;
    1. to replace each "key person" should they become unable to perform their duties, whether temporarily or permanently.

The "Preparation" phase envisages the definition of a management development plan for Group employees and collaborators, in order to facilitate their growth using meritocratic criteria.

The following table sets out the 2023 actions included in the ESG Plan for 2023-25, highlighting those already implemented:

ESG PLAN 2023-25
2023 Actions Implementation
E.1 Definition of a carbon neutrality strategy Approved by the Board of Directors
on 10 November 2023
E.4 Pilot project in the circular economy field
S.5 Preparation of supplier rating model, applying
environmental and social criteria

12 2022 data, source: Non-Financial Statement 2022. The sample of 25 companies included in the ESG Plan covered approximately 65% of Group turnover and 80% of Scope 1 & 2 emissions (2021 data, source: Non-Financial Statement 2021). Note that this expansion of the statistical base and use of 2022 data does not include recalculating or adjusting the objectives quantified in the ESG Plan, the achievement of which will be assessed with reference to the 2021 data.

G.1 Establishment of a Board Sustainability Shareholders' Meeting resolution
Committee adopted on 28 April 2023
G.2 Revision of the Code of Ethics Approved by the Board of Directors
on 10 November 2022
G.3 Succession plan formalization Shareholders' Meeting resolution adopted
on 28 April 2023
(separation of Chairman and CEO roles and
appointment of Chief Executive Officer)
Approved by the Board of Directors
on 10 November 2023
G.513 Annual update of information required by GRI
207-4 on Country-by-Country Reporting
G.69 Communication of ESG Plan implementation

Lastly in June, via Contarini Leopoldo and Interpump Hydraulics, the Group expressed close solidarity with approximately 50 employees who suffered personally from the extreme weather phenomena that hit the Emilia-Romagna Region in May. This took the form of a "one-time" net payment to them, recognized in their payslips for the following month, totaling about € 215,000.

EVENTS OCCURRING AFTER THE END OF 3Q2023

No atypical or unusual transactions have been carried out subsequent to 30 September 2023 that would call for changes to the Interim Financial Report at 30 September 2023.

BUSINESS OUTLOOK

The results for 3Q2023 are positive. The first nine months of 2023 have generated records for both turnover and EBITDA margin. The geo-political, macro-economic and financial environment has deteriorated, while inflation continues to condition the markets, which have normalised with respect to the dynamics experienced in 2022. Nevertheless, Group has reason to believe that 2023 will close with sales ahead of our initial forecasts, while the EBITDA margin will achieve another new record level.

13 This objective is addressed annually during the 2023-25 ESG Plan period.

S. Ilario d'Enza (RE), 10 November 2023 On behalf of the Board of Directors

The Chairman Fulvio Montipò

Mauro Barani, the manager responsible for drafting the company's accounting documents, declares - pursuant to art. 154-(2), subsection 2, TUF - that the accounting disclosures in this press release correspond to the contents of the underlying documents, the accounting books and the accounting entries. * * *

This press release contains, or may contain, forward-looking statements that are based on current expectations and projections made by the Interpump Group with regard to future events. By their nature, these are inherently subject to a degree of risk and uncertainty. Such declarations relate to events and depend on circumstances that may or may not occur in the future and, as such, it would be inappropriate to rely on them unduly. Actual results may differ significantly from those envisaged in such declarations for many reasons, including the constant volatility and further deterioration of the capital and financial markets, changes in macroeconomic conditions and economic growth, other changes in business conditions, changes in regulations and in the institutional context (in both Italy and other countries), and a large number of additional factors, the majority of which are beyond the control of the Group.

Pursuant to art. 65-(2) (subsection 2) of Consob resolution 11971/1999 as amended, the Interim Financial Report at 30 September 2023 will be made available to the public at the registered office and may also be consulted on the "Financial Statements and Reports" page of the "Investor relations" section of the corporate website www.interpumpgroup.it, as well as on the website of the authorized repository .

* * *

The corporate website will also provide access to several slides presenting the results for 3Q2023 that will be illustrated today at 4 p.m. CET during a conference call and audio webcast with the financial community.

* * *

Media Relations: Investor Relations: Moccagatta Associati Elisabetta Cugnasca Tel. +39 02 8645.1695 Tel. +39 0522-904433 [email protected] [email protected]

Consolidated income statement for 3Q2023

(€/000) 2023 2022
Revenues 535,908 518,647
Cost of sales (347,768) (342,083)
Gross industrial margin 188,140 176,564
Other operating income 8,525 17,213
Distribution expenses (40,417) (39,180)
General and administrative expenses (51,835) (48,078)
Other operating costs (1,409) (8,034)
EBIT 103,004 98,485
Financial income 7,382 11,117
Financial charges (14,036) (9,947)
Equity method contribution 155 255
Profit for the period before taxes 96,505 99,910
Income taxes (24,393) (24,690)
Consolidated profit for the period 72,112 75,220
Attributable to:
Shareholders of Parent 71,623 74,433
Minority shareholders of subsidiaries 489 787
Consolidated profit for the period 72,112 75,220
Basic earnings per share 0.670 0.709
Diluted earnings per share 0.667 0.706

Consolidated statement of comprehensive income for 3Q2023

(€/000) 2023 2022
3Q consolidated profit (A) 72,112 75,220
Other comprehensive income (losses) which will subsequently be
reclassified to consolidated profit or loss
Gains (losses) on translating the financial statements
of foreign companies
3,175 19,447
Gains (losses) from companies accounted for using
the equity method
(55) (29)
Applicable taxes - -
Total other consolidated income (losses) which will subsequently be
reclassified to consolidated profit or loss,
net of the tax effect (B) 3,120 19,418
3Q comprehensive consolidated profit (A) + (B) 75,232 94,638
Attributable to:
Shareholders of Parent 74,622 93,805
Minority shareholders of subsidiaries 610 833
Comprehensive consolidated profit for the period 75,232 94,638

Consolidated income statement for 3Q2023YTD

(€/000) 2023 2022
Revenues 1,720,442 1,544,939
Cost of sales
Gross industrial margin
(1,113,270)
607,172
(1,008,462
)
536,477
Other operating income 31,225 32,167
Distribution expenses (125,783) (116,277)
General and administrative expenses (161,194) (146,991)
Other operating costs (4,431) (15,243)
EBIT 346,989 290,133
Financial income 20,332 26,274
Financial charges (49,555) (25,171)
Equity method contribution 484 115
Profit for the period before taxes 318,250 291,351
Income taxes (77,684) (76,618)
Consolidated profit for the period 240,566 214,733
Attributable to:
Shareholders of Parent
Minority shareholders of subsidiaries
Consolidated profit for the period
238,202
2,364
240,566
212,557
2,176
214,733
Basic earnings per share 2.228 2.013
Diluted earnings per share 2.219 1.997

Consolidated statement of comprehensive income for 3Q2023YTD

(€/000) 2023 2022
Consolidated profit (A) 240,566 214,733
Other comprehensive income (losses) which will subsequently be
reclassified to consolidated profit or loss
Gains (losses) on translating the financial statements
of foreign companies
841 55,829
Gains (losses) from companies accounted for using
the equity method
(316) 420
Applicable taxes - -
Total other consolidated income (losses) which will subsequently be
reclassified to consolidated profit or loss,
net of the tax effect (B) 525 56,249
Comprehensive consolidated profit for the first nine months (A) + (B) 241,091 270,982
Attributable to:
Shareholders of Parent 239,326 267,788
Minority shareholders of subsidiaries 1,765 3,194
Comprehensive consolidated profit for the period 241,091 270,982

Consolidated statement of financial position at 30 September 2023

(€/000) 30/09/2023 31/12/2022
ASSETS
Current assets
Cash and cash equivalents 348,982 358,275
Trade receivables 459,554 433,812
Inventories 726,888 683,819
Tax receivables 45,839 45,133
Other current assets 36,423 33,983
Total current assets 1,617,686 1,555,022
Non-current assets
Property, plant and equipment 762,501 681,095
Goodwill 776,572 754,944
Other intangible assets 71,648 61,863
Other financial assets 2,988 2,961
Tax receivables 3,839 5,051
Deferred tax assets 67,746 66,184
Other non-current assets 3,396 2,648
Total non-current assets 1,688,690 1,574,746
Assets held for sale - 1,291
Total assets 3,306,376 3,131,059

(€/000) 30/09/2023 31/12/2022
LIABILITIES
Current liabilities
Trade payables 278.798 312.222
Payables to banks 37.623 30.928
Interest-bearing financial payables (current portion) 260.277 288.456
Tax liabilities 55.890 60.662
Other current liabilities 169.566 111.553
Provisions for risks and charges 9.877 13.329
Total current liabilities 812.031 817.150
Non-current liabilities
Interest-bearing financial payables 577.220 580.675
Liabilities for employee benefits 20.796 20.088
Deferred tax liabilities 57.227 56.947
Tax liabilities 358 355
Other non-current liabilities 52.450 76.745
Provisions for risks and charges 13.231 12.989
Total non-current liabilities 721.282 747.799
Total liabilities 1.533.313 1.564.949
SHAREHOLDERS' EQUITY
Share capital 55.622 55.584
Legal reserve 11.323 11.323
Share premium reserve 45.444 39.444
Remeasurement reserve for defined benefit plans (5.320) (5.320)
Translation reserve 19.503 18.379
Other reserves 1.637.697 1.434.138
Group shareholders' equity 1.764.269 1.553.548
Non-controlling interests 8.794 12.562
Total shareholders' equity 1.773.063 1.566.110
Total shareholders' equity and liabilities 3.306.376 3.131.059

Consolidated cash flow statement at 30 September 2023

(€/000) 2023 2022
Cash flows from operating activities
Profit before taxes 318,250 291,351
Adjustments for non-cash items:
Losses (gains) on the sale of fixed assets (3,238) (4,016)
Amortization and depreciation 76,188 73,250
Costs recognized in the income statement relative
to stock options that do not involve
monetary outflows for the Group 3,934 3,689
Losses (profits) from investments (484) (115)
Net change in risk provisions and allocations to employee
benefit provisions 4,052 1,051
benefit provisions
Expenditures for tangible assets to be leased
(11,981) (4,051)

Proceeds from the disposal of leased tangible assets 5,362 8,296
Net financial charges (revenues) 29,223 (1,109)
413,202 368,346
(Increase) decrease in trade receivables and other current assets (9,588) (74,990)
(Increase) decrease in inventories (28,581) (133,183)
Increase (decrease) in trade payables and other current liabilities (39,430) 29,795
Interest paid (21,911) (4,051)
Realized exchange differences (3,038) 2,632
Taxes paid (69,463) (60,841)
Net cash from operating activities 241,191 127,708
Cash flows from investing activities
Payments for the purchase of investments, net of cash received and (40,790) (25,778)
excluding treasury shares assigned
Capital expenditure on property, plant and equipment
(121,774) (79,531)
Proceeds from the sale of property, plant and equipment 2,598 952
Increase in intangible assets (4,237) (4,420)
Financial income received 1,865 481
Other (55) (1,193)
Net cash (used in) investing activities (162,393) (109,489)
Cash flows from financing activities
Disbursements (repayments) of loans (44,863) 94,249
Dividends paid (34,435) (30,387)
Disbursements for purchase of treasury shares - (94,793)
Proceeds from the sale of treasury shares to stock option beneficiaries 2,104 9,591
Disbursals (repayments) of shareholder loans (567) (568)
Change in other financial assets (393) -
Payment of finance lease installments (principal) (15,470) (20,462)
Net cash generated by (used in) financing activities (93,624) (42,370)
Net increase (decrease) in cash and cash equivalents (14,826) (24,151)
Cash and cash equivalents consist of the following:
30/09/2023
€/000
31/12/2022
€/000
Cash and cash equivalents as per the consolidated statement of financial 348,982 358,275
position
Bank payables (overdrafts and subject to collection advances) (37,623) (30,928)
Cash and cash equivalents as per the consolidated cash flow statement 311,359 327,347

Statement of changes in consolidated shareholders' equity at 30 September 2023

Remeasurement
Share reserve for Group Non
Share Legal premium defined benefit Translation Other shareholders' controlling
capital reserve reserve plans reserve reserves equity interests Total
At 1 January 2022 55,327 11,323 66,472 (8,170) 6,013 1,197,234 1,328,199 11,465 1,339,664
Recognition in income statement of fair value
of stock options granted and exercisable - - 3,689 - - - 3,689 - 3,689
Purchase of treasury shares (1,082) - (93,711) - - - (94,793) - (94,793)
Sale of treasury shares to stock option beneficiaries 362 - 9,229 - - - 9,591 - 9,591
Transfer of treasury shares to
pay for equity investments
- - - - - - - - -
Purchase of residual interests in subsidiaries - - - (56) - 65 9 (534) (525)
Dividends paid - - - - - (29,092) (29,092) (1,199) (30,291)
Dividends resolved - - - - - (566) (566) - (566)
Comprehensive profit (loss) for 3Q2022YTD - - - - 55,231 212,557 267,788 3,194 270,982
Balances at 30 September 2022 54,607 11,323 (14,321) (8,226) 61,244 1,380,198 1,484,825 12,926 1,497,751
Recognition in income statement of fair value
of stock options granted and exercisable - - 1,306 - - - 1,306 - 1,306
Purchase of treasury shares - - - - - - - - -
Sale of treasury shares to stock option beneficiaries 977 - 52,459 - - - 53,436 - 53,436
Transfer of treasury shares to
pay for equity investments
- - - - - - - - -
Winding up of subsidiaries - - - - - - - - -
Purchase of residual interests in subsidiaries - - - (19) - - (19) - (19)
Dividends paid - - - - - (566) (566) (311) (877)
Dividends resolved - - - - - 566 566 - 566
Comprehensive profit (loss) for 4Q2022 - - - 2,925 (42,865) 53,940 14,000 (53) 13,947
At 31 December 2022 55,584 11,323 39,444 (5,320) 18,379 1,434,138 1,553,548 12,562 1,566,110
Recognition in income statement of fair value
of stock options granted and exercisable - - 3,934 - - - 3,934 - 3,934
Purchase of treasury shares - - - - - - - - -
Sale of treasury shares to stock option beneficiaries 38 - 2,066 - - - 2,104 - 2,104
Transfer of treasury shares
to
pay for equity investments
- - - - - - - - -
Winding up of subsidiaries - - - - - - - - -
Purchase of residual interests in subsidiaries - - - - - (2,569) (2,569) (3,431) (6,000)
Dividends paid - - - - - (32,074) (34,074) (2,102) (34,176)
Dividends resolved - - - - - - - - -
Comprehensive profit (loss) for 3Q2023YTD - - - - 1,124 238,202 239,326 1,765 241,091
Balances at 30 September 2023 55,622 11,323 45,444 (5,320) 19,503 1,637,697 1,764,269 8,794 1,773,063