AI assistant
Prysmian — Earnings Release 2025
May 8, 2025
4170_10-q_2025-05-08_728479b9-6204-4b11-aa36-97d4fc28c870.pdf
Earnings Release
Open in viewerOpens in your device viewer

| Informazione Regolamentata n. 0902-47-2025 |
Data/Ora Inizio Diffusione 8 Maggio 2025 06:51:08 |
Euronext Milan | ||
|---|---|---|---|---|
| Societa' | : | PRYSMIAN | ||
| Identificativo Informazione Regolamentata |
: | 205238 | ||
| Utenza - referente | : | PRYSMIANN05 - Bifulco Maria Cristina | ||
| Tipologia | : | REGEM | ||
| Data/Ora Ricezione | : | 8 Maggio 2025 06:51:08 | ||
| Data/Ora Inizio Diffusione | : | 8 Maggio 2025 06:51:08 | ||
| Oggetto | : | Prysmian S.p.A.: First-quarter 2025 results | ||
| Testo del comunicato |
Vedi allegato


PRESS RELEASE – Q1 2025 INTEGRATED RESULTS
PRYSMIAN STARTS THE YEAR POSITIVELY WITH REVENUE GROWTH, SOLID MARGINS AND OUTSTANDING CASH GENERATION
- ORGANIC GROWTH AT 5% IN Q1'25. ADJ. EBITDA GROWS BY +27.9% TO €527 MILLION INCLUDING THE CONTRIBUTION FROM ENCORE WIRE. SOLID MARGIN1 AT 13.1% (12.4%, Q1'24)
- EXCELLENT PERFORMANCE IN TRANSMISSION, WITH OUTSTANDING ORGANIC GROWTH (+57.2%) AND PROFITABILITY IMPROVEMENT (16.9% MARGIN VS. 13.1% Q1'24)
- ROBUST MARGIN IN POWER GRID CONFIRMED (15.2% VS. 14.8%, Q1'24)
- RECOVERY IN ELECTRIFICATION IS UNDERWAY WITH THE I&C MARGIN REACHING 11.6%
- DIGITAL SOLUTIONS MAKES A POSITIVE START TO THE YEAR WITH AN INCREASE IN REVENUES (+3.4% ORGANIC GROWTH) AND PROFITABILITY (13.2% MARGIN VS. 10.8% Q1'24)
- EXCELLENT CASH GENERATION WITH THE FREE CASH FLOW LTM REACHING APPROX. €1 BILLION
- PERCENTAGE OF SUSTAINABLE REVENUES REMAINS SOLID (42.9%), WHILE THE USE OF RECYCLED CONTENT GROWS BY 2.6 P.P. VS. Q1'24 TO 18.8%, THANKS TO STRONG CIRCULAR ECONOMY COMMITMENT
- FY 2025 OUTLOOK CONFIRMED. ACQUISITION OF CHANNELL COMMERCIAL CORPORATION ON TRACK WITH THE CLOSING EXPECTED WITHIN THE SECOND QUARTER
Massimo Battaini, Prysmian CEO, said: "Prysmian closed the first quarter of the year with solid margins, together with outstanding cash generation, and during this quarter we also shared our medium-term targets at the Capital Markets Day in March, setting the direction for organic growth driven by our long-term evolution from cable manufacturer to solutions provider. These set of results demonstrate continued progress towards our strategic targets, as seen by the excellent performance in the Transmission business, together with the continuous improvement in Digital Solutions, which will be further enhanced by the acquisition of Channell, that is on track to close in the second quarter. The results that we have achieved also allow us to confirm our 2025 guidance, despite the uncertain macroeconomic scenario, as we focus on accelerating growth and profitability in the months ahead."
| (in million euros) | Q1 2025 | Q1 2024 | Change % |
|---|---|---|---|
| Revenues2 | 4,771 | 3,687 | 5.0% |
| Adjusted EBITDA | 527 | 412 | 27.9% |
| Group Net Profit | 150 | 185 | -18.9% |
| Net Financial Debt | 4,884 | 1,693 | N.M. |
| Free Cash Flow3 | 998 | 827 | 20.7% |
FINANCIAL HIGHLIGHTS
1 Starting from Q1'25 Prysmian will report in the press release the Adjusted EBITDA margin at standard metal prices. This decision has been made to enhance the understanding and comparison of results across different periods. The calculation of standard metal prices takes into account standard prices for copper (€5,500 per ton), aluminium (€1,500 per ton) and lead (€2,000 per ton) to remove the volatility from market fluctuations in metal prices. All references to margins in this press release refer to the Adjusted EBITDA margin at standard metal prices unless otherwise stated.
2 Change % as organic growth. Growth in revenues calculated net of changes in the scope of consolidation, changes in metal prices and exchange rate effects. As per 2025 organic growth calculation, Encore Wire has not been considered a change in scope of consolidation, so the organic growth has been calculated by including Encore Wire's revenues in the corresponding 2024 period on a pro-forma base.
3 FCF LTM (last twelve months) excluding Acquisitions & Disposals and Antitrust impact.

Milan, May 8, 2025 – The Board of Directors of Prysmian S.p.A. has approved the Group's consolidated results for the first quarter of 2025.
Group Revenues4 stood at €4,771 million in Q1'25, up from €3,687 million in Q1'24 with a +5.0% organic growth. This growth was mainly driven by Transmission, together with the positive contribution from Digital Solutions, which more than offset the performance of Power Grid and Electrification.
Adjusted EBITDA reached €527 million, up 27.9% compared to €412 million in Q1'24.
The overall margin was up 0.7 p.p. to 13.1% (12.4%, Q1'24).
The Transmission business doubled its Adjusted EBITDA to €124 million in Q1'25 (€62 million, Q1'24), with an improved margin at 16.9% (13.1%, Q1'24).
Power Grid continued to deliver solid profitability, with the Adjusted EBITDA at €116 million, and the margin at 15.2% (14.8%, Q1'24).
In Electrification, the Adjusted EBITDA of Industrial & Construction, which includes the contribution of Encore Wire from Q3'24, rose to €173 million, (€114 million, Q1'24) and the margin was 11.6% versus 11.3% in Q1'24.
There was sequential improvement in Specialties, with the Adjusted EBITDA reaching €74 million.
Digital Solutions enhanced profitability, with the Adjusted EBITDA at €42 million (€32 million, Q1'24) and the margin at 13.2% (10.8%, Q1'24).
EBITDA increased to €507 million (€393 million, Q1'24).
Net profit was €155 million (€150 million attributable to Group shareholders) versus €190 million (€185 million attributable to Group shareholders) in Q1'24. The €35 million decrease was mainly due to higher depreciation and amortization (also including the effect of Encore Wire purchase price allocation), a negative change in commodity derivatives at fair value and higher net finance costs following the acquisition of Encore Wire. These effects were partially offset by the increased EBITDA and lower taxes.
Free Cash Flow LTM rose to €998 million, substantially in line with the Free Cash Flow of the full year 2024 (€1,011 million).
Net Financial Debt increased to €4,884 million from €1,693 million on March 31 2024. The increase mainly reflects:
- the acquisition of Encore Wire and Warren & Brown (+€4,126 million);
- the conversion of the Convertible Bond completed in July 2024(-€733 million) partially offset by the share buyback launched in June 2024 (+€376 million);
- the dividend to shareholders paid in April 2024 (+€193 million);
- the Free Cash Flow earned in the last twelve months for €998 million generated by:
- o €1,557 million in net cash flow provided by operating activities before changes in net working capital;
- o €479 million in net cash flow provided by changes in net working capital;
- o €847 million in cash outflows for net capital expenditure;
- o €210 million in payments of net finance costs;
- o €19 million in dividends received from associates.
- o €1,557 million in net cash flow provided by operating activities before changes in net working capital;
4 In this press release, Prysmian continues to report revenues only at current metal prices.

BUSINESS OVERVIEW QUARTERLY VIEW
| (in million euros) | REVENUES | Adjusted EBITDA | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Revenues at current metal prices | Margins at standard metal prices |
Margins at current metal prices |
|||||||
| Q1 2025 | Q1 2024 | Org. Growth | Q1 2025 | Q1 2024 | Margin Q1 2025 |
Margin Q1 2024 |
Margin Q1 2025 |
Margin Q12024 |
|
| TRANSMISSION | 743 | 474 | 57.2% | 124 | 62 | 16.9% | 13.1% | 16.6% | 13.0% |
| POWER GRID | 874 | 852 | -2.2% | 116 | 115 | 15.2% | 14.8% | 13.3% | 13.5% |
| ELECTRIFICATION | 2,815 | 2,049 | -1.9% | 245 | 203 | 11.0% | 11.4% | 8.7% | 9.9% |
| INDUSTRIAL & CONSTRUCTION. |
1,923 | 1,193 | -1.0% | 173 | 114 | 11.6% | 11.3% | 9.0% | 9.5% |
| SPECIALTIES | 777 | 762 | -4.3% | 74 | 85 | 11.5% | 12.6% | 9.5% | 11.1% |
| DIGITAL SOLUTIONS | 339 | 312 | 3.4% | 42 | 32 | 13.2% | 10.8% | 12.5% | 10.4% |
| TOTAL GROUP | 4,771 | 3,687 | 5.0% | 527 | 412 | 13.1% | 12.4% | 11.0% | 11.2% |
TRANSMISSION
Transmission started the year with outstanding organic growth and an improvement in profitability due to smooth project execution and enhanced project mix.
Revenues grew significantly to reach €743 million, up from €474 million at Q1'24 (+57.2% organic growth).
The Adjusted EBITDA doubled from €62 million in Q1'24 to €124 million in Q1'25. The margin also improved to reach 16.9% (13.1%, Q1'24).
The backlog stood at €17 billion, substantially stable compared to FY24.
POWER GRID
Power Grid continued to deliver robust performance.
Revenues stood at €874 million (-2.2% organic growth).
The Adjusted EBITDA was €116 million, in line with Q1'24. The margin was 15.2%, up from 14.8% in Q1'24.
ELECTRIFICATION
Industrial & Construction
Following a slow start to the year in January and February, there was a solid rebound in March.
Revenues were €1,923 million in Q1'25, compared to €1,193 million in Q1'24 (-1.0% organic growth).
The Adjusted EBITDA stood at €173 million (€114 million, Q1'24), while the margin was 11.6%. The results include Encore Wire, which has been fully consolidated as of Q3'24.
Specialties
In Specialties there was a sound sequential improvement across almost all businesses in the first quarter.
Revenues reached €777 million (-4.3% organic growth).
The Adjusted EBITDA was €74 million, up from €59 million in Q4'24, while down compared to €85 million in Q1'24. The margin was 11.5% (12.6%, Q1'24).

DIGITAL SOLUTIONS
Digital Solutions made a positive start to the year.
Revenues grew to €339 million, up from €312 million in Q1'24 (+3.4% organic growth).
The Adjusted EBITDA increased to €42 million, rising 30.2% year-on-year. The margin was 13.2%, an increase of 2.4 p.p..
The acquisition of Channell, which will enhance Prysmian's Digital Solutions business through connectivity solutions, is on track and expected to close within Q2'25.
SUSTAINABILITY HIGHLIGHTS
The Q1'25 results confirm Prysmian's firm commitment to decarbonization, as well as its social and environmental targets. These targets were upgraded at the recent Capital Markets Day in New York City.
Scope 1&2 GHG emissions reductions versus the 2019 baseline were steady with FY24 at -37%.
The percentage of revenues linked to sustainable solutions stood at 42.9%, substantially stable compared with FY24 (43.1%).
In line with Prysmian's focus on the circular economy, there was a continued increase in the percentage of recycled content, which rose to 18.8% (16.2%, FY24) driven by North America, in particular due to the contribution from Encore Wire.
From a social perspective, the percentage of women in executive positions was in line with FY24 at 19.5%, while the percentage of women desk workers hired was 45.2% (47.5% FY24).
| KPI | Q1 2025 | FY 2024 | Change |
|---|---|---|---|
| % of reduction of Scope 1 and 2 GHG emissions vs baseline 2019* | -37.0% | -37.0% | 0.0% |
| % of revenues linked to sustainable solutions | 42.9% | 43.1% | -0.2% |
| % of recycled content on PE jacket and copper | 18.8% | 16.2% | 2.6% |
| % of executive women (job grade ≥ 20) | 19.5% | 19.2% | 0.3% |
| % of desk workers women hired | 45.2% | 47.5% | -2.3% |
*Calculation based on the data from the last twelve months.
OUTLOOK
Prysmian confirms the 2025 guidance, announced in February 2025, with:
- o Adjusted EBITDA in the range of €2,250–€2,350 million;
- o Free cash flow in the range of €950-€1,050 million;
- o Scope 1&2 GHG emission reductions in the range of -38% and -40% vs 2019.
This guidance excludes the future contribution from the acquisition of Channell, which is expected to close within the first half of the year. These goals assume no material changes in the geopolitical situation, in addition to excluding extreme dynamics in the prices of production factors or significant supply chain disruptions (including impacts from tariffs). The forecasts are based on the Company's current business perimeter assuming a EUR/USD exchange rate of 1.06, and do not include impacts on cash flows related to Antitrust issues.
EVENTS AFTER 31 MARCH 2025
For significant events that took place after 31st March 2025, please refer to the dedicated section on the corporate website www.prysmian.com.


ADDITIONAL RESOLUTIONS MADE BY THE BOARD OF DIRECTORS
Please be advised that the Board of Statutory Auditors of Prysmian S.p.A., appointed at the Shareholders' Meeting held on April 16 2025, during a meeting chaired by Stefano Sarubbi, verified that the Standing Auditors (Stefano Sarubbi, Cecilia Andreoli and Nadia Valenti) all meet the independence requirements set out in art. 148, paragraph 3 of the Consolidated Finance Act and art. 2, Recommendation 7, of the Corporate Governance Code.
The Board of Directors has therefore acknowledged the communication from the Board of Statutory Auditors regarding the positive outcome of these checks and the existence of the independence requirements for the Statutory Auditors.
CONFERENCE CALL
The results of the first quarter of 2025 will be presented to the financial community during a conference call today at 10:00 CET. Below you will find the link to access the webcast: Webcast link
https://edge.media-server.com/mmc/p/6yw5bejt
A recording of the conference call will be subsequently available on the Group's website: www.prysmian.com. The documentation used during the presentation will be available today in the Investor Relations section of the Prysmian website at www.prysmian.com and can be viewed on the Borsa Italiana website www.borsaitaliana.it and in the central storage mechanism at .
Prysmian
Prysmian is a global cabling solutions provider leading the energy transition and digital transformation. By leveraging its wide geographical footprint and extensive product range, its track record of technological leadership and innovation, and a strong customer base, the company is well-placed to capitalize on its leading positions and win in new and growing markets. Prysmian's business strategy perfectly matches key market drivers by developing resilient, highperforming, sustainable and innovative cable solutions in the segments of Transmission, Power Grid, Electrification and Digital Solutions. Prysmian is a public company listed on the Italian Stock Exchange, with almost 150 years of experience, over 33,000 employees, 107 plants and 27 R&D centers in over 50 countries, and over €17 billion of revenues in 2024.
For more info:
Chief Investor Relations, Sustainability Media Relations & Marketing Director [email protected] and Communication Officer [email protected] [email protected] mob +39.331.6573546
Cristina Bifulco Jonathan Heywood Media Relations


Prysmian's Financial Report on March 31 2025, approved by the Board of Directors on May 7 2025 will be available to the public today, at the Company's registered office in Via Chiese 6, Milan. It will also be made available, at the same time, on the corporate website www.prysminan.com on the website of Borsa Italiana S.p.A www.borsaitaliana.com and in the authorised central storage mechanism used by the Company at . This document may contain forward-looking statements relating to future events and future operating, economic and financial results of Prysmian. By their nature, forward-looking statements involve risk and uncertainty because they depend on the occurrence of future events and circumstances. Therefore, actual results may differ materially from those reflected in forward-looking statements due to a variety of factors. The managers responsible for preparing corporate accounting documents (Stefano Invernici and Alessandro Brunetti) hereby declare, pursuant to Article 154-bis, paragraph 2, of Italy's Unified Financial Act, that the accounting information contained in this press release corresponds to the underlying documents, accounting books and records.
EBITDA means the operating result gross of the effect of the change in the fair value of derivatives on commodities, other items measured at fair value, amortization, depreciation, and write-downs. This indicator allows to present the Group's operating profitability situation before the main non-monetary items. Adjusted EBITDA means the EBITDA described above calculated before charges and income relating to corporate reorganizations, charges and income considered to be of a non-recurring nature, as indicated in the consolidated income statement, and other nonoperating income and expenses. This indicator allows to present the Group's operating profitability before the main non-monetary items, without the economic effects of events considered unrelated to the current management of the Group itself.
Adjusted EBITDA before share of net profit/(loss) of equity-accounted companies: Adjusted EBITDA as defined above calculated before the share of net profit/(loss) of equity-accounted companies;
Adjusted operating income means the operating income before income and expense for business reorganization before non-recurring items, as presented in the consolidated income statement before other non-operating income and expense and before the fair value change in derivatives on commodities and in other fair value items. The purpose of this indicator is to present the Group's operating profitability without the effects of events considered to be outside its recurring operations;
Organic growth means the growth in revenues calculated net of changes in the scope of consolidation, changes in metal prices and exchange rate effects. As per 2025 organic growth calculation, Encore Wire has not been considered a change in scope of consolidation, so the organic growth has been calculated as if Encore Wire had been consolidated as of January 1 2024.
Revenues at standard metal prices means the revenues determined considering standard metal prices. Standard metal prices are defined as follows: standard copper price of Euro 5,500 per tonne; standard aluminium price of Euro 1,500 per tonne; standard lead price of Euro 2,000 per tonne. Standard metal prices are kept at constant value for multiple periods in order to improve the comparability of sales and Adjusted EBITDA margin over time. In this way the fluctuations of metal prices are sterilized over time from the managerial perspective.
Net financial debtis an indicator ofthe financial structure, determined by the: sum of the following items: – Borrowings from banks and other lenders – non-current portion – Borrowings from banks and other lenders – current portion – Derivatives on financial transactions recorded as Non-current derivatives and classified under Long-term financial receivables – Derivatives on financial transactions recorded as Current derivatives and classified under Short-term financial receivables – Derivatives on financial transactions recorded as Non-current derivatives and classified under Long-term financial payables – Derivatives on financial transactions recorded as Current derivatives and classified under Short-term financial payables – Medium/long-term financial receivables recorded in Other non-current receivables – Loan arrangement fees recorded in Other non-current receivables – Short-term financial receivables recorded in Other current receivables – Loan arrangement fees recorded in Other current receivables – Financial assets at amortised cost – Financial assets at fair value through profit or loss – Financial assets at fair value through other comprehensive income – Cash and cash equivalents.

ANNEX A
Consolidated Statement of Financial Position
| (in millions of Euro) | 31.03.2025 | 31.12.2024 |
|---|---|---|
| Non-current assets | ||
| Property, plant and equipment | 4,944 | 4,921 |
| Goodwill | 3,388 | 3,499 |
| Other intangible assets | 1,331 | 1,416 |
| Equity-accounted investments | 240 | 248 |
| Other investments at fair value through other comprehensive income | 13 | 12 |
| Financial assets at amortised cost | 4 | 4 |
| Derivatives | 71 | 63 |
| Deferred tax assets | 328 | 328 |
| Other receivables | 43 | 42 |
| Total non-current assets | 10,362 | 10,533 |
| Current assets | ||
| Inventories | 3,150 | 2,858 |
| Trade receivables | 3,010 | 2,433 |
| Other receivables | 1,280 | 1,194 |
| Financial assets at fair value through profit or loss | 37 | 32 |
| Derivatives | 111 | 107 |
| Financial assets at fair value through other comprehensive income | 11 | 11 |
| Cash and cash equivalents | 532 | 1,033 |
| Total current assets | 8,131 | 7,668 |
| Assets held for sale | 1 | 1 |
| Total assets | 18,494 | 18,202 |
| Equity | ||
| Share capital | 30 | 30 |
| Reserves | 4,790 | 4,328 |
| Net result attributable to the Group | 150 | 729 |
| Equity attributable to the Group | 4,970 | 5,087 |
| Share capital and reserves attributable to non-controlling interests | 200 | 210 |
| Total equity | 5,170 | 5,297 |
| Non-current liabilities | ||
| Borrowings from banks and other lenders | 4,654 | 5,158 |
| Employee benefit obligations | 307 | 310 |
| Provisions for risks and charges | 105 | 99 |
| Deferred tax liabilities | 555 | 579 |
| Derivatives | 38 | 30 |
| Other payables | 35 | 36 |
| Total non-current liabilities | 5,694 | 6,212 |
| Current liabilities | ||
| Borrowings from banks and other lenders | 823 | 257 |
| Provisions for risks and charges | 713 | 734 |
| Derivatives | 83 | 58 |
| Trade payables | 2,869 | 2,462 |
| Other payables | 3,030 | 3,066 |
| Current tax payables | 112 | 116 |
| Total current liabilities | 7,630 | 6,693 |
| Total liabilities | 13,324 | 12,905 |
| Total equity and liabilities | 18,494 | 18,202 |

Consolidated Income Statement
| (in millions of Euro) | 3 months 2025 | 3 months 2024 |
|---|---|---|
| Revenues | 4,771 | 3,687 |
| Change in inventories of finished goods and work in progress | 253 | 139 |
| Other income | 13 | 8 |
| Total Revenues and income | 5,037 | 3,834 |
| Raw materials, consumables used and goods for resale | (3,207) | (2,410) |
| Fair value change in derivatives on commodities | (55) | 8 |
| Personnel costs | (541) | (462) |
| Amortization, depreciation, impairment and impairment reversal | (150) | (100) |
| Other expenses | (806) | (598) |
| Share of net profit/(loss) of equity-accounted companies | 7 | 15 |
| Operating income | 285 | 287 |
| Finance costs | (291) | (185) |
| Finance income | 218 | 163 |
| Result before taxes | 212 | 265 |
| Taxes | (57) | (75) |
| Net Result | 155 | 190 |
| Of which: | ||
| - attributable to non-controlling interests | 5 | 5 |
| - attributable to the Group | 150 | 185 |
| Basic earnings/(loss) per share (in Euro) | 0.52 | 0.68 |
| Diluted earnings/(loss) per share (in Euro) | 0.52 | 0.64 |

Consolidated Statement of Comprehensive Income
| (in millions of Euro) | 3 months 2025 | 3 months 2024 |
|---|---|---|
| Net profit/(loss) | 155 | 190 |
| Other comprehensive income: | ||
| A) Change in cash flow hedge reserve: | 20 | 54 |
| - Profit/(loss) for the period | 23 | 76 |
| - Taxes | (3) | (22) |
| B) Other changes relating to cash flow hedges: | (8) | (18) |
| - Profit/(loss) for the period | (12) | (25) |
| - Taxes | 4 | 7 |
| C) Change in currency translation reserve | (254) | 76 |
| D) Actuarial gains/(losses) on employee benefits (*): | - | - |
| - Profit/(loss) for the period | - | - |
| - Taxes | - | - |
| Total other comprehensive income (A+B+C+D): | (242) | 112 |
| Total comprehensive income/(loss) | (87) | 302 |
| Of which: | ||
| - attributable to non-controlling interests | - | 8 |
| - Group share | (87) | 294 |
(*) the statement of comprehensive income items which cannot be restated in the net result of the period in subsequent periods.


Consolidated Statement of Cash Flows
| (in millions of Euro) | 3 months 2025 | 3 months 2024 | |
|---|---|---|---|
| Profit/(loss) before taxes | 212 | 265 | |
| Amortization, depreciation and impairment | 150 | 100 | |
| Share of net profit/(loss) of equity-accounted companies | (7) | (15) | |
| Dividends received from equity-accounted companies | 6 | 3 | |
| Share-based payments | 17 | 14 | |
| Fair value change in derivatives on commodities | 55 | (8) | |
| Net finance costs | 73 | 22 | |
| Changes in inventories | (369) | (204) | |
| Changes in trade receivables/payables | (191) | (478) | |
| Changes in other receivables/payables | (150) | (42) | |
| Change in employee benefit obligations | (5) | (5) | |
| Change in provisions for risks | (13) | (4) | |
| Net income taxes paid | (39) | (27) | |
| A. | Cash flow from operating activities | (261) | (379) |
| Investments in property, plant and equipment | (160) | (100) | |
| Investments in intangible assets | (4) | (2) | |
| Investments in financial assets at fair value through profit or loss | (4) | - | |
| Disposals of financial assets at fair value through profit or loss | - | 58 | |
| B. | Cash flow from investing activities | (168) | (44) |
| Share buy-back and other changes in equity | (49) | - | |
| Dividend distribution | - | (9) | |
| Repayments of loans | (466) | (100) | |
| Changes in other net financial receivables/payables and other movements |
546 | (40) | |
| Finance costs paid | (122) | (59) | |
| Finance income received | 36 | 41 | |
| C. | Cash flow from financing activities | (55) | (167) |
| D. | Net currency translation difference on cash and cash equivalents | (17) | 4 |
| E. | Net increase/(decrease) in cash and cash equivalents (A+B+C+D) | (501) | (586) |
| F. | Cash and cash equivalents at the beginning of the period | 1,033 | 1,741 |
| G. | Cash and cash equivalents at the end of the period (E+F) | 532 | 1,155 |

ANNEX B
Reconciliation table between Net result, EBITDA and Adjusted EBITDA of the Group
| (in millions of Euro) | 2024 | 2023 |
|---|---|---|
| Net result | 155 | 190 |
| Taxes | 57 | 75 |
| Finance income | (218) | (163) |
| Finance costs | 291 | 185 |
| Amortization, depreciation, impairment and impairment reversal | 150 | 100 |
| Fair value change in derivatives on commodities | 55 | (8) |
| Fair value share-based payment | 17 | 14 |
| EBITDA | 507 | 393 |
| Company reorganization | 6 | 19 |
| Non-recurring expenses/(income) | 2 | (2) |
| Other non-operating expenses/(income) | 12 | 2 |
| Total adjustments to EBITDA | 20 | 19 |
| Adjusted EBITDA | 527 | 412 |

Statement of Cash Flows with reference to change in net financial position.
| (in millions of Euro) | 3 months 2025 | 3 months 2024 | Change |
|---|---|---|---|
| EBITDA | 507 | 393 | 114 |
| Changes in provisions (including employee benefit obligations) and other changes |
(18) | (9) | (9) |
| Share of net profit/(loss) of equity-accounted companies | (7) | (15) | 8 |
| Net cash flow from operating activities (before changes in net working capital) | 482 | 369 | 113 |
| Changes in net working capital | (710) | (724) | 14 |
| Taxes paid | (39) | (27) | (12) |
| Dividends from investments in equity-accounted companies | 6 | 3 | 3 |
| Net cash flow from operating activities | (261) | (379) | 118 |
| Net cash flow used in operating investing activities | (164) | (102) | (62) |
| Free cash flow (unlevered) | (425) | (481) | 56 |
| Net finance costs | (86) | (18) | (68) |
| Free cash flow (levered) | (511) | (499) | (12) |
| Dividend distribution | - | (9) | 9 |
| Share buy-back | (49) | - | (49) |
| Net cash flow provided/(used) in the period | (560) | (508) | (52) |
| Opening net financial debt | (4,296) | (1,188) | (3,108) |
| Net cash flow provided/(used) in the period | (560) | (508) | (52) |
| Increase in net financial debt for IFRS 16 | (54) | (23) | (31) |
| Other changes | 26 | 26 | - |
| Closing net financial debt | (4,884) | (1,693) | (3,191) |

Revenues bridge
| (in millions of Euro) | ||||||
|---|---|---|---|---|---|---|
| Transmission | Power Grid | Industrial & Construction (***) |
Specialties | Digital Solutions |
Prysmian Total* | |
| Q1 2024 Revenues |
474 | 852 | 1,776 | 762 | 312 | 4,269 |
| Organic growth (**) |
271 | (18) | (18) | (32) | 10 | 213 |
| Metal effect | 2 | 35 | 143 | 47 | 6 | 255 |
| Exchange rate | (4) | 5 | 22 | - | 11 | 34 |
| Q1 2025 Revenues |
743 | 874 | 1,923 | 777 | 339 | 4,771 |
(*) The Prysmian total includes "Other Electrification", not explicitly illustrated, because it is not material, and consider I & C on reporting Bases as per revenues.
(**) Growth in revenues calculated net of changes in the scope of consolidation, changes in metal prices and exchange rate effects. As per 2025 organic growth calculation, Encore Wire has not been considered a change in scope of consolidation, so the organic growth has been calculated as if Encore Wire had been consolidated as of 1st January 2024.
(***) Industrial & Construction figures are here presented as combined basis, as if Encore Wire had been consolidated since 1 st January 2024.