AI assistant
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 viewerOpens in your device viewer
| 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:
-
- 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;
-
- 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;
-
- 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.


-
- 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
-
- 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:
-
- to identify "key personnel", being those with senior administrative and/or operational roles within the Group;
-
- to identify "candidates" who could replace "key personnel", establishing a hierarchy based on the level of readiness reached by each of them;
-
- 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 |