Quarterly Report • Nov 10, 2016
Quarterly Report
Open in ViewerOpens in native device viewer
LEGRAND UNAUDITED CONSOLIDATED FINANCIAL INFORMATION SEPTEMBER 30, 2016
| Consolidated key figures | 2 |
|---|---|
| Consolidated statement of income | 3 |
| Consolidated balance sheet | 4 |
| Consolidated statement of cash flows | 6 |
| Notes to the consolidated financial statements | 7 |
| (in € millions) | 9 months 2016 | 9 months 2015 |
|---|---|---|
| Net sales | 3,704.6 | 3,560.3 |
| Adjusted operating profit(1) | 740.6 | 700.9 |
| As % of net sales | 20.0% | 19.7% |
| 20.2% before Acquisitions* |
||
| Operating profit | 707.5 | 668.7 |
| As % of net sales | 19.1% | 18.8% |
| Net income excluding minority interests | 425.6 | 416.2 |
| As % of net sales | 11.5% | 11.7% |
| Normalized free cash flow(2) | 482.5 | 479.8 |
| As % of net sales | 13.0% | 13.5% |
| Free cash flow(3) | 424.2 | 403.8 |
| As % of net sales | 11.5% | 11.3% |
| Net financial debt at September 30(4) | 1,149.4 | 1,022.4 |
*At 2015 scope of consolidation.
The reconciliation of consolidated key figures with the financial statements is available in the appendices to the first nine months 2016 results press release.
Consolidated Financial Information as of September 30, 2016 - 2 -
| 9 months ended | ||
|---|---|---|
| (in € millions) | September 30, 2016 September 30, 2015 | |
| Net sales | 3,704.6 | 3,560.3 |
| Operating expenses | ||
| Cost of sales | (1,740.7) | (1,714.9) |
| Administrative and selling expenses | (1,016.9) | (973.4) |
| Research and development costs | (175.5) | (159.2) |
| Other operating income (expenses) | (64.0) | (44.1) |
| Operating profit | 707.5 | 668.7 |
| Financial expenses | (74.9) | (68.7) |
| Financial income | 6.3 | 8.5 |
| Exchange gains (losses) | (0.2) | 6.7 |
| Financial profit (loss) | (68.8) | (53.5) |
| Profit before tax | 638.7 | 615.2 |
| Income tax expense | (210.1) | (198.4) |
| Share of profits (losses) of equity-accounted entities | (0.8) | 0.0 |
| Profit for the period | 427.8 | 416.8 |
| Of which: | ||
| - Net income excluding minority interests | 425.6 | 416.2 |
| - Minority interests | 2.2 | 0.6 |
| Basic earnings per share (euros) | 1.597 | 1.563 |
| Diluted earnings per share (euros) | 1.583 | 1.546 |
| 9 months ended | ||
|---|---|---|
| (in € millions) | September 30, 2016 September 30, 2015 | |
| Profit for the period | 427,8 | 416,8 |
| Items that may be reclassified subsequently to profit or loss | ||
| Translation reserves | (21,8) | (47,6) |
| Income tax relating to components of other comprehensive income |
(10,3) | 8,3 |
| Items that will not be reclassified to profit or loss | ||
| Actuarial gains and losses after deferred taxes | (10,6) | (1,9) |
| Comprehensive income for the period | 385,1 | 375,6 |
| Attributable to: | ||
| - Legrand | 382,9 | 375,4 |
| - Minority interests | 2,2 | 0,2 |
Consolidated Financial Information as of September 30, 2016 - 3 -
| (in € millions) | September 30, 2016 | December 31, 2015 |
|---|---|---|
| ASSETS | ||
| Non-current assets | ||
| Intangible assets | 1,848.3 | 1,822.0 |
| Goodwill | 3,088.0 | 2,776.3 |
| Property, plant and equipment | 566.6 | 562.2 |
| Investments in equity-accounted entities | 2.7 | 0.0 |
| Other investments | 14.8 | 18.3 |
| Other non-current assets | 5.8 | 6.4 |
| Deferred tax assets | 115.2 | 114.9 |
| Total non-current assets | 5,641.4 | 5,300.1 |
| Current assets | ||
| Inventories (Note 3) | 684.1 | 680.3 |
| Trade receivables (Note 4) | 615.2 | 545.4 |
| Income tax receivables | 34.0 | 28.6 |
| Other current assets | 170.2 | 170.0 |
| Marketable securities | 0.0 | 2.5 |
| Other current financial assets | 0.1 | 0.7 |
| Cash and cash equivalents | 751.9 | 1,085.9 |
| Total current assets | 2,255.5 | 2,513.4 |
| Total Assets | 7,896.9 | 7,813.5 |
Consolidated Financial Information as of September 30, 2016 - 4 -
| (in € millions) | September 30, 2016 | December 31, 2015 |
|---|---|---|
| EQUITY AND LIABILITIES | ||
| Equity | ||
| Share capital (Note 5) | 1,068.7 | 1,067.7 |
| Retained earnings | 3,045.4 | 3,006.2 |
| Translation reserves | (297.9) | (276.1) |
| Equity attributable to equity holders of Legrand | 3,816.2 | 3,797.8 |
| Minority interests | 11.1 | 9.6 |
| Total equity | 3,827.3 | 3,807.4 |
| Non-current liabilities | ||
| Long-term provisions | 112.8 | 108.8 |
| Provisions for post-employment benefits | 170.3 | 170.6 |
| Long-term borrowings (Note 6) | 1,509.5 | 1,823.2 |
| Other non-current liabilities | 0.0 | 0.4 |
| Deferred tax liabilities | 687.2 | 656.4 |
| Total non-current liabilities | 2,479.8 | 2,759.4 |
| Current liabilities | ||
| Trade payables | 519.9 | 531.3 |
| Income tax payables | 70.4 | 41.0 |
| Short-term provisions | 86.7 | 104.8 |
| Other current liabilities | 519.9 | 501.3 |
| Short-term borrowings (Note 6) | 391.8 | 67.9 |
| Other current financial liabilities | 1.1 | 0.4 |
| Total current liabilities | 1,589.8 | 1,246.7 |
| Total Equity and Liabilities | 7,896.9 | 7,813.5 |
| 9 months ended (in € millions) September 30, 2016 September 30, 2015 Profit for the period 427.8 416.8 Adjustments for non-cash movements in assets and liabilities: – Depreciation and impairment of tangible assets 70.4 71.6 – Amortization and impairment of intangible assets 34.0 31.9 – Amortization and impairment of capitalized development costs 19.7 20.9 – Amortization of financial expenses 1.8 1.7 – Impairment of goodwill 0.0 0.0 – Changes in long-term deferred taxes 13.7 5.4 – Changes in other non-current assets and liabilities 17.8 12.7 – Unrealized exchange (gains)/losses (3.8) 1.4 – Share of (profits) losses of equity-accounted entities 0.8 0.0 – Other adjustments 0.6 0.2 – (Gains)/losses on sales of assets, net 0.5 0.5 Changes in working capital requirement: – Inventories (Note 3) 6.7 (75.0) – Trade receivables (Note 4) (56.2) (101.9) – Trade payables (10.8) 30.3 – Other operating assets and liabilities (5.6) 69.2 Net cash from operating activities 517.4 485.7 – Net proceeds from sales of fixed and financial assets 1.2 0.9 – Capital expenditure (72.4) (64.2) – Capitalized development costs (22.0) (18.6) – Changes in non-current financial assets and liabilities 15.5 3.2 – Acquisitions of subsidiaries, net of cash acquired (409.7) (212.4) Net cash from investing activities (487.4) (291.1) – Proceeds from issues of share capital and premium (Note 5) 5.2 18.6 – Net sales (buybacks) of treasury shares and transactions under the liquidity contract (Note 5) (67.1) (49.6) – Dividends paid to equity holders of Legrand (307.1) (293.1) – Dividends paid by Legrand subsidiaries (0.7) (0.9) – Proceeds from new borrowings and drawdowns 3.3 0.0 – Repayment of borrowings (4.7) (12.4) – Debt issuance costs 0.0 0.0 |
|---|
| – Net sales (buybacks) of marketable securities 2.5 0.6 – Increase (reduction) in bank overdrafts |
| 16.8 24.0 – Acquisitions of ownership interests with no gain of control |
| 0.0 (1.8) Net cash from financing activities (351.8) (314.6) |
| Translation net change in cash and cash equivalents (12.2) (3.9) |
| Increase (decrease) in cash and cash equivalents (334.0) (123.9) |
| Cash and cash equivalents at the beginning of the period 1,085.9 726.0 |
| Cash and cash equivalents at the end of the period 751.9 602.1 |
| Items included in cash flows: |
| – Free cash flow (Note 7) 424.2 403.8 |
| – Interest paid* during the period 78.0 76.6 |
| – Income taxes paid during the period 156.6 104.8 |
* Interest paid is included in the net cash from operating activities.
This unaudited consolidated financial information of Legrand is presented for the nine months ended September 30, 2016. This unaudited consolidated financial information should be read in conjunction with consolidated financial statements for the year ended December 31, 2015 such as established in the Registration Document deposited under visa no D.16-0232 with the French Financial Markets Authority (AMF) on March 30, 2016.
All the amounts are presented in millions of euros unless otherwise indicated. Some totals may include rounding differences.
The consolidated financial statements have been prepared in accordance with the International Financial Reporting Standards (IFRS) and International Financial Reporting Interpretations Committee (IFRIC) interpretations adopted by the European Union and applicable or authorized for early adoption from January 1, 2016.
None of the IFRSs issued by the International Accounting Standards Board (IASB) that have not been adopted for use in the European Union are applicable to the Group.
The contributions to the Group's consolidated financial statements of companies acquired since January 1, 2015 were as follows:
| 2015 | March 31 | June 30 | September 30 | December 31 |
|---|---|---|---|---|
| Full consolidation method | ||||
| Valrack | Balance sheet only | Balance sheet only | Balance sheet only | 10 months' profit |
| IME | Balance sheet only | Balance sheet only | 7 months' profit | |
| Raritan Inc. | Balance sheet only | 3 months' profit | ||
| QMotion | Balance sheet only |
| 2016 | March 31 | June 30 | September 30 |
|---|---|---|---|
| Full consolidation method |
|||
| Valrack | 3 months' profit | 6 months' profit | 9 months' profit |
| IME | 3 months' profit | 6 months' profit | 9 months' profit |
| Raritan Inc. | 3 months' profit | 6 months' profit | 9 months' profit |
| QMotion | 3 months' profit | 6 months' profit | 9 months' profit |
| Fluxpower | Balance sheet only | Balance sheet only | 8 months' profit |
| Primetech | Balance sheet only | Balance sheet only | 8 months' profit |
| Pinnacle | Balance sheet only | 5 months' profit | |
| Luxul Wireless | Balance sheet only | 5 months' profit | |
| Jontek | Balance sheet only | 5 months' profit | |
| Trias | Balance sheet only | Balance sheet only | |
| CP Electronics | Balance sheet only | Balance sheet only | |
| Solarfective | Balance sheet only | ||
| Equity method | |||
| TBS(1) | 6 months' profit | 9 months' profit |
(1) Created together with a partner, TBS is to produce and sell transformers and busways in the Middle East.
The main acquisitions carried out in the first nine months of 2016 were as follows:
In all, acquisitions of subsidiaries (net of cash acquired) came to a total of €409.7 million in the first nine months of 2016, versus €212.4 million in the first nine months of 2015 (plus €1.8 million for acquisitions of ownership interests without gain of control).
Inventories are as follows:
| (in € millions) | September 30, 2016 | December 31, 2015 |
|---|---|---|
| Purchased raw materials and components | 254.2 | 238.2 |
| Sub-assemblies, work in progress | 91.7 | 88.1 |
| Finished products | 448.2 | 459.6 |
| Gross value at the end of the period | 794.1 | 785.9 |
| Impairment | (110.0) | (105.6) |
| Net value at the end of the period | 684.1 | 680.3 |
Trade receivables are as follows:
| (in € millions) | September 30, 2016 | December 31, 2015 |
|---|---|---|
| Trade accounts and notes receivable | 689.7 | 621.1 |
| Impairment | (74.5) | (75.7) |
| Net value at the end of the period | 615.2 | 545.4 |
Share capital as of September 30, 2016 amounted to €1,068,696,252 represented by 267,174,063 ordinary shares with a par value of €4 each, for 267,174,063 voting rights.
As of September 30, 2016, the Group held 1,090,128 shares in treasury, versus 156,595 shares as of December 31, 2015, i.e. 933,533 additional shares consequently to:
As of September 30, 2016, among the 1,090,128 shares held in treasury by the Group, 1,005,128 shares have been allocated according to the allocation objectives described in Note 5.2.1, and 85,000 shares are held under the liquidity contract.
| Number of | Share capital | Premiums | ||
|---|---|---|---|---|
| shares | Par value |
(euros) | (euros) | |
| As of December 31, 2015 | 266,930,602 | 4 | 1,067,722,408 | 1,055,470,630 |
| Exercise of options under the 2007 plan | 48,727 | 4 | 194,908 | 1,025,684 |
| Exercise of options under the 2008 plan | 55,637 | 4 | 222,548 | 912,800 |
| Exercise of options under the 2009 plan | 21,508 | 4 | 86,032 | 193,892 |
| Exercise of options under the 2010 plan | 117,589 | 4 | 470,356 | 2,073,633 |
| Repayment of paid-in capital* | (112,476,300) | |||
| As of September 30, 2016 | 267,174,063 | 4 | 1,068,696,252 | 947,200,339 |
* Portion of dividends distributed in June 2016 deducted from the premium account.
In the first nine months of 2016, 243,461 shares were issued under the 2007 to 2010 stock option plans, resulting in a capital increase representing a total amount of €5.2 million (premiums included).
As of September 30, 2016, the Group held 1,090,128 shares in treasury (156,595 as of December 31, 2015, out of which 94,945 under the share buyback program and 61,650 under the liquidity contract) which can be detailed as follows:
During the first nine months of 2016, the Group acquired 1,462,290 shares, at a cost of €67,149,658 and sold 4,921 shares, initially acquired at a cost of €122,631.
As of September 30, 2016, the Group held 1,005,128 shares, acquired at a total cost of €46,613,988. These shares are being held for the following purposes:
On May 29, 2007, the Group appointed a financial institution to maintain a liquid market for its ordinary shares on the Euronext™ Paris market under a liquidity contract complying with the Code of Conduct issued by the AMAFI (French Financial Markets Association) approved by the AMF on March 22, 2005. €15.0 million in cash was allocated by the Group to the liquidity contract.
As of September 30, 2016, the Group held 85,000 shares under this contract, purchased at a total cost of €4,448,928.
During the first nine months of 2016, transactions under the liquidity contract led to a cash outflow of €174,923 corresponding to net purchases of 23,350 shares.
Long-term borrowings can be analyzed as follows:
| (in € millions) | September 30, 2016 | December 31, 2015 |
|---|---|---|
| 8 ½% debentures | 347.6 | 356.6 |
| Bonds | 1,100.0 | 1,400.0 |
| Other borrowings | 69.1 | 75.6 |
| 1,516.7 | 1,832.2 | |
| Debt issuance costs | (7.2) | (9.0) |
| Total | 1,509.5 | 1,823.2 |
Short-term borrowings can be analyzed as follows:
| (in € millions) | September 30, 2016 | December 31, 2015 |
|---|---|---|
| Bonds* | 300.0 | 0.0 |
| Commercial paper | 15.0 | 15.0 |
| Other borrowings | 76.8 | 52.9 |
| Total | 391.8 | 67.9 |
* Corresponds to bonds which will be redeemable at maturity on February 24, 2017.
Consolidated Financial Information as of September 30, 2016 - 11 -
In accordance with IFRS 8, operating segments are determined based on the reporting made available to the chief operating decision maker of the Group and to the Group's management.
Given that Legrand activities are carried out locally, the Group is organized for management purposes by countries or groups of countries which are allocated for internal reporting purposes into five geographical segments:
The first four segments are under the responsibility of four segment managers who are directly accountable to the chief operating decision maker of the Group.
Rest of the world is the only segment subject to an aggregation of several operating segments which are under the responsibility of segment managers who are themselves directly accountable to the chief operating decision maker of the Group, knowing that the economic models of subsidiaries within these segments are quite similar. Indeed, their sales are made up of electrical and digital building infrastructure products to electrical installers mainly through third-party distributors.
On January 1, 2016, the United States/Canada segment became the North and Central America segment. This change reflects the new organization of Legrand's operations in North America, with the United States, Canada, Mexico and the other countries in Central America now headed by the same segment manager which is in keeping with the region's market structure.
| 9 months ended September 30, 2016 | Geographical segments | ||||||
|---|---|---|---|---|---|---|---|
| North and | Rest | Items not | |||||
| Europe | central | of the allocated to |
|||||
| (in € millions) | France | Italy | Others | America | world | segments | Total |
| Net sales to third parties | 729.1 | 406.7 | 615.9 | 1,111.2 | 841.7 | 3,704.6 | |
| Cost of sales | (263.9) | (140.7) | (351.5) | (521.1) | (463.5) | (1,740.7) | |
| Administrative and selling expenses, R&D costs | (298.1) | (120.8) | (160.5) | (380.4) | (232.6) | (1,192.4) | |
| Other operating income (expenses) | (18.1) | (0.9) | (7.3) | (14.0) | (23.7) | (64.0) | |
| Operating profit | 149.0 | 144.3 | 96.6 | 195.7 | 121.9 | 707.5 | |
| - of which acquisition-related amortization, expenses and income |
|||||||
| • accounted for in administrative and selling expenses, R&D costs • accounted for in other operating income |
(3.5) | (0.2) | (2.1) | (17.5) | (9.8) | (33.1) | |
| (expenses) | 0.0 | ||||||
| - of which goodwill impairment | 0.0 | ||||||
| Adjusted operating profit | 152.5 | 144.5 | 98.7 | 213.2 | 131.7 | 740.6 | |
| - of which depreciation expense | (19.0) | (13.3) | (10.6) | (9.5) | (17.6) | (70.0) | |
| - of which amortization expense | (1.4) | (2.4) | (0.5) | (2.0) | (0.7) | (7.0) | |
| - of which amortization of development costs | (13.9) | (5.2) | (0.2) | 0.0 | (0.4) | (19.7) | |
| - of which restructuring costs | (7.9) | (1.0) | (4.2) | (0.9) | (4.6) | (18.6) | |
| Net cash provided by operating activities | 517.4 | 517.4 | |||||
| Net proceeds from sales of fixed and financial assets | 1.2 | 1.2 | |||||
| Capital expenditure | (18.1) | (15.3) | (8.2) | (16.9) | (13.9) | (72.4) | |
| Capitalized development costs | (14.7) | (5.3) | (0.5) | 0.0 | (1.5) | (22.0) | |
| Free cash flow | 424.2 | 424.2 | |||||
| Normalized free cash flow | 482.5 | 482.5 | |||||
| Normalized free cash flow as % of sales | 13.0% | ||||||
| Current operating assets excluding taxes | 230.1 | 144.4 | 276.6 | 343.0 | 475.4 | 1,469.5 | |
| Net tangible assets | 169.7 | 108.2 | 82.1 | 70.7 | 135.9 | 566.6 | |
| Current operating liabilities excluding taxes | 340.5 | 178.0 | 114.5 | 186.9 | 306.6 | 1,126.5 |
| 9 months ended September 30, 2015 | Geographical segments | ||||||
|---|---|---|---|---|---|---|---|
| North and | Rest | Items not | |||||
| Europe | central | of the allocated to |
|||||
| (in € millions) | France | Italy | Others | America(1) | world(1) | segments | Total |
| Net sales to third parties | 747.5 | 379.8 | 600.9 | 949.4 | 882.7 | 3,560.3 | |
| Cost of sales | (278.4) | (131.3) | (342.7) | (458.7) | (503.8) | (1,714.9) | |
| Administrative and selling expenses, R&D costs | (293.8) | (118.4) | (157.6) | (312.4) | (250.4) | (1,132.6) | |
| Other operating income (expenses) | (11.7) | (1.1) | (10.9) | (8.0) | (12.4) | (44.1) | |
| Operating profit | 163.6 | 129.0 | 89.7 | 170.3 | 116.1 | 668.7 | |
| - of which acquisition-related amortization, expenses and income |
|||||||
| • accounted for in administrative and selling expenses, R&D costs |
(4.5) | 0.0 | (1.9) | (13.8) | (12.0) | (32.2) | |
| • accounted for in other operating income (expenses) |
0.0 | ||||||
| - of which goodwill impairment | 0.0 | ||||||
| Adjusted operating profit | 168.1 | 129.0 | 91.6 | 184.1 | 128.1 | 700.9 | |
| - of which depreciation expense | (20.1) | (14.2) | (11.0) | (8.8) | (17.1) | (71.2) | |
| - of which amortization expense | (1.0) | (2.4) | (0.6) | (1.6) | (1.0) | (6.6) | |
| - of which amortization of development costs | (14.3) | (6.1) | (0.1) | (0.2) | (0.2) | (20.9) | |
| - of which restructuring costs | (7.4) | (0.4) | (3.4) | (0.3) | (6.9) | (18.4) | |
| Net cash provided by operating activities | 485.7 | 485.7 | |||||
| Net proceeds from sales of fixed and financial assets | 0.9 | 0.9 | |||||
| Capital expenditure | (15.4) | (9.6) | (10.7) | (11.2) | (17.3) | (64.2) | |
| Capitalized development costs | (12.8) | (5.0) | (0.3) | 0.0 | (0.5) | (18.6) | |
| Free cash flow | 403.8 | 403.8 | |||||
| Normalized free cash flow | 479.8 | 479.8 | |||||
| Normalized free cash flow as % of sales | 13.5% | ||||||
| Current operating assets excluding taxes | 228.4 | 144.4 | 265.6 | 317.4 | 469.8 | 1,425.6 | |
| Net tangible assets | 169.5 | 106.7 | 84.8 | 62.6 | 113.9 | 537.5 | |
| Current operating liabilities excluding taxes | 333.4 | 185.1 | 110.2 | 163.4 | 286.6 | 1,078.7 |
(1) For the 9 month period ended September 30, 2015, the published data have been restated to reflect the change in geographical segments starting January 1, 2016.
Consolidated Financial Information as of September 30, 2016 - 14 -
| (in € millions) | st quarter 2016 1 |
st quarter 2015 1 |
|---|---|---|
| France | 239.3 | 250.3 |
| Italy | 147.5 | 137.2 |
| Rest of Europe | 205.0 | 200.4 |
| North and Central America(1) | 334.5 | 290.3 |
| Rest of the world(1) | 263.3 | 286.5 |
| Total | 1,189.6 | 1,164.7 |
| (in € millions) | nd quarter 2016 2 |
nd quarter 2015 2 |
|---|---|---|
| France | 271.7 | 274.0 |
| Italy | 139.3 | 131.5 |
| Rest of Europe | 207.8 | 205.0 |
| North and Central America(1) | 353.5 | 330.0 |
| Rest of the world(1) | 286.5 | 306.5 |
| Total | 1,258.8 | 1,247.0 |
| (in € millions) | rd quarter 2016 3 |
rd quarter 2015 3 |
|---|---|---|
| France | 218.1 | 223.2 |
| Italy | 119.9 | 111.1 |
| Rest of Europe | 203.1 | 195.5 |
| North and Central America(1) | 423.2 | 329.1 |
| Rest of the world(1) | 291.9 | 289.7 |
| Total | 1,256.2 | 1,148.6 |
(1) For the 1st quarter 2015, 2nd quarter 2015 and 3rd quarter 2015, the published data have been restated to reflect the change in geographical segments starting January 1, 2016.
Consolidated Financial Information as of September 30, 2016 - 15 -
| (in € millions) | st quarter 2016 1 |
st quarter 2015 1 |
|---|---|---|
| Net sales | 1,189.6 | 1,164.7 |
| Operating expenses | ||
| Cost of sales | (559.4) | (565.4) |
| Administrative and selling expenses | (335.9) | (325.9) |
| Research and development costs | (59.0) | (53.7) |
| Other operating income (expenses) | (19.3) | (11.2) |
| Operating profit | 216.0 | 208.5 |
| Financial expenses | (24.4) | (22.6) |
| Financial income | 2.4 | 3.4 |
| Exchange gains (losses) | (3.7) | (0.6) |
| Financial profit (loss) | (25.7) | (19.8) |
| Profit before tax | 190.3 | 188.7 |
| Income tax expense | (62.1) | (60.7) |
| Share of profits (losses) of equity-accounted entities | 0.0 | 0.0 |
| Profit for the period | 128.2 | 128.0 |
| Of which: | ||
| - Net income excluding minority interests | 127.4 | 127.4 |
| - Minority interests | 0.8 | 0.6 |
| (in € millions) | nd quarter 2016 2 |
nd quarter 2015 2 |
|---|---|---|
| Net sales | 1,258.8 | 1,247.0 |
| Operating expenses | ||
| Cost of sales | (583.4) | (588.0) |
| Administrative and selling expenses | (338.6) | (338.2) |
| Research and development costs | (59.1) | (55.6) |
| Other operating income (expenses) | (22.9) | (17.1) |
| Operating profit | 254.8 | 248.1 |
| Financial expenses | (25.6) | (23.0) |
| Financial income | 2.0 | 2.5 |
| Exchange gains (losses) | 3.5 | 1.6 |
| Financial profit (loss) | (20.1) | (18.9) |
| Profit before tax | 234.7 | 229.2 |
| Income tax expense | (77.7) | (73.1) |
| Share of profits (losses) of equity-accounted entities | (0.3) | 0.0 |
| Profit for the period | 156.7 | 156.1 |
| Of which: | ||
| - Net income excluding minority interests | 156.1 | 156.0 |
| - Minority interests | 0.6 | 0.1 |
Consolidated Financial Information as of September 30, 2016 - 16 -
| (in € millions) | rd quarter 2016 3 |
rd quarter 2015 3 |
|---|---|---|
| Net sales | 1,256.2 | 1,148.6 |
| Operating expenses | ||
| Cost of sales | (597.9) | (561.5) |
| Administrative and selling expenses | (342.4) | (309.3) |
| Research and development costs | (57.4) | (49.9) |
| Other operating income (expenses) | (21.8) | (15.8) |
| Operating profit | 236.7 | 212.1 |
| Financial expenses | (24.9) | (23.1) |
| Financial income | 1.9 | 2.6 |
| Exchange gains (losses) | 0.0 | 5.7 |
| Financial profit (loss) | (23.0) | (14.8) |
| Profit before tax | 213.7 | 197.3 |
| Income tax expense | (70.3) | (64.6) |
| Share of profits (losses) of equity-accounted entities | (0.5) | 0.0 |
| Profit for the period | 142.9 | 132.7 |
| Of which: | ||
| - Net income excluding minority interests | 142.1 | 132.8 |
| - Minority interests | 0.8 | (0.1) |
No significant events occurred between September 30, 2016 and the date when the consolidated financial statements were prepared.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.