AI assistant
Sogefi — Interim / Quarterly Report 2019
Jul 22, 2019
4192_10-q_2019-07-22_441fbf4e-963c-476b-88cf-30e92185c256.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer

| Informazione Regolamentata n. 0246-30-2019 |
Data/Ora Ricezione 22 Luglio 2019 15:21:14 |
MTA - Star | |
|---|---|---|---|
| Societa' | : | SOGEFI | |
| Identificativo Informazione Regolamentata |
: | 120897 | |
| Nome utilizzatore | : | SOGEFIN02 - YANN ALBRAND/ NICCOLO MORESCHINI |
|
| Tipologia | : | 1.2 | |
| Data/Ora Ricezione | : | 22 Luglio 2019 15:21:14 | |
| Data/Ora Inizio Diffusione presunta |
: | 22 Luglio 2019 15:21:15 | |
| Oggetto | : | FIRST HALF 2019 | SOGEFI (CIR GROUP): RESULTS FOR |
| Testo del comunicato |
Vedi allegato.

PRESS RELEASE
Board of Directors approves results as of June 30 2019
SOGEFI (CIR GROUP): RESULTS FOR FIRST HALF 2019
Revenues at € 777.8m, -3% at constant exchange rates in a global market down by 6.7%
EBITDA at € 86.4m (€ 95.3m in 2018)
Net income at € 6.9m (€ 14.8 in 2018)
Net debt (net of IFRS 16) at € 267.3m (€ 260.5 at 31/12/2018)
| (in €m) | 2018* | 2019** | Δ% | Δ% at constant exchange rates |
|---|---|---|---|---|
| Revenues | 812.6 | 777.8 | -4.3 | -3.0% |
| EBITDA | 95.3 | 86.4 | ||
| EBIT | 38.1 | 24.4 | ||
| Net income | 14.8 | 6.9 | ||
| Net debt (end of period) | 259.6 | 267.3 | ||
| Financial debts for right of use (IFRS 16) | n.a. | 64.8 | ||
| Net debt after IFRS 16 | n.a. | 332.1 | ||
Highlights from results for H1 2019
* The values for the year 2018 were restated on application of IFRS 5 and IAS 29.
** As from January 1 2019 "IFRS 16 – Leases" has been applied. This gives a new definition of a lease and introduces a criterion based on the right of use of an asset to distinguish between leasing contracts and contracts for the supply of services. The main effects are: EBITDA + € 6.1 million, EBIT + € 0.5 million, Net Income - € 1.2 million.
Milan, July 22 2019 – The Board of Directors of Sogefi S.p.A., which met today and was chaired by Monica Mondardini, approved the Semi-Annual Financial Report as of June 30 2019. Sogefi, a company of the CIR Group, is one of the main global producers of automotive components in three sectors: Air and Cooling, Filtration and Suspensions.
Laurent Hebenstreit, Chief Executive Officer of Sogefi, made the following statement:
"The first half was difficult for the automotive markets with a 6.7% decrease in volumes. However, Sogefi reported a decline in revenues of 3% at constant exchange rates, with a better performance than the market, especially in Europe. The profitability of the second quarter was, as expected, slightly better than in the first quarter".
Revenues
In the first half of 2019, the world car market reported a decline in production of 6.7%, with Europe down by 6.1%, Asia down by 12.4% and North America down by 2.7%. South America also reported a decline (-
3.2%) mainly because of the difficult Argentinian market (-33%).
Sogefi reported revenues of € 777.8 million, down by 3% at constant exchange rates and by 4.3% at historical exchange rates compared to the same period of 2018, with a better performance than that of the market in which it operates thanks to the resiliency of business in Europe.
| Q2 2018 | Q2 2019 | reported change |
constant exchange rates |
reference market production |
H1 2018 | H1 2019 | reported change |
constant exchange rates |
reference market production |
weight based on H1 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
| 250.3 | 242.4 | -3.1% | -3.1% | -7.4% | 503.5 | 486.8 | -3.3% | -3.3% | -6.1% | 62.6% |
| 73.2 | 72.7 | -0.8% | -4.7% | -2.3% | 145.0 | 146.8 | 1.2% | -3.7% | -2.7% | 18.9% |
| 43.4 | 40.1 | -7.6% | 15.8% | -1.5% | 88.1 | 77.6 | -11.9% | 11.0% | -3.2% | 10.0% |
| 42.9 | 34.9 | -18.6% | -18.5% | -15.6% | 82.4 | 71.0 | -13.8% | -14.0% | -12.4% | 9.1% |
| 25.1 | 16.1 | -36.0% | -35.4% | -16.3% | 47.3 | 33.2 | -29.7% | -30.0% | -13.4% | 4.3% |
| -3.4 | -2.1 | -6.4 | -4.4 | |||||||
| 406.3 | 388.0 | -4.5% | -3.1% | -7.5% | 812.6 | 777.8 | -4.3% | -3.0% | -6.7% | 100.0% |
Performance of revenues by geographical area
Source: Sogefi and IHS data
By geographical area, revenues at constant exchange rates were down in Europe (-3.3%), in North America (-3.7%) and in Asia (-14%) while South America recorded +11%.
| €m | Q2 2018 | Q2 2019 | reported change |
constant exchange rates change |
H1 2018 | H1 2019 | reported change |
constant exchange rates change |
|---|---|---|---|---|---|---|---|---|
| Air&Cooling | 110.5 | 105.1 | -4.8% | -6.2% | 220.1 | 214.8 | -2.4% | -4.2% |
| Filtration | 138.5 | 138.5 | 0.0% | 1.4% | 278.1 | 272.4 | -2.1% | -0.6% |
| Suspensions | 158.1 | 145.3 | -8.1% | -4.7% | 316.0 | 292.3 | -7.5% | -4.3% |
| Intercompany eliminations | -0.8 | -1.0 | -1.6 | -1.7 | ||||
| Total | 406.3 | 388.0 | -4.5% | -3.1% | 812.6 | 777.8 | -4.3% | -3.0% |
Performance of revenues by Business Unit
By Business Unit, at constant exchange rates, Suspensions reported a decline of 4.3% (-7.5% at current exchange rates), Filtration was down by 0.6% (-2.1% at current exchange rates) and lastly, Air and Cooling declined by 4.2% (-2.4% at current exchange rates).
Operating results and net income
EBITDA came in at € 86.4 million versus € 95.3 million in the first half of 2018; profitability (EBITDA / Revenues %) fell from 11.7% to 11.1%. The reduction in EBITDA mainly reflects the lower volumes.
EBIT came to € 24.4 million compared to € 38.1 million in the first half of 2018. Profitability (EBIT / Revenues %) was 3.1% versus 4.7% in the first half 2018, this decline also deriving mainly from the reduction in volumes.
It is worth mentioning that the quarterly trend indicates a slight improvement in the profitability of the second quarter compared to the first (from 2.9% to 3.4%), as well as a realignment compared to the values of the same period of 2018 (3.8%).
Income before taxes and minority shareholder interests amounted to € 13.4 million (€ 24.2 million in first half 2018) after financial expense of € 11 million (€ 13.9 million in first half 2018).
Net income came to € 6.9 million, compared to the figure reported in the first half of 2018 (€ 14.8 million), after tax expense of € 8.3 million in first half 2019, versus € 10.4 million in the same period of 2018. The increase in the tax rate reflects the composition of the result considering that, with some areas showing
significant earnings and other areas reporting losses linked to the start-up of businesses or to ongoing difficulties, it was decided not to set aside deferred tax assets.
Net income includes a profit of € 4.0 million relating to the sale of the Fraize plant (reported under the item "discontinued operations"), which compares with € 3.1 million for the same activity in the first half of 2018.
Net debt
The Free Cash Flow for the first half of 2019 was negative for € 8.8 million, which includes € 5.4 million from the application of the IFRS 16 accounting principle; excluding the IFRS 16 effect, the cash flow for the period is equal to -€ 3.4 million, compared to the positive amount of € 3.9 million in the same period of 2018, as a consequence of the lower operating cash generation due to the effect of business performance.
Net debt stood at € 332.1 million as of June 30 2019, including € 64.8 million relating to the application of IFRS 16. Excluding this amount, the financial debt as of June 30 2019 came to € 267.3 million, and is substantially in line with net debt at the end of June and December 2018.
Shareholders' equity
At June 30 2019, equity excluding minority shareholder interests totalled € 195.4 million (€ 192.9 million at December 31 2018).
Employees
The Sogefi Group had 6,683 employees at June 30 2019, compared to 6,967 at December 31 2018. Apart from the decline in business, the reduction was also due to the disposal in 2019 of the Fraize plant (127 employees at December 31 2018 and 123 at June 30 2018).
Results of the Parent Company Sogefi S.p.A.
In the first half of 2019 Sogefi S.p.A. recorded net income of € 32.7 million compared to € 24.2 million in the corresponding period of the previous year. The increase was mainly due to the higher dividends distributed by the subsidiaries (+€ 4.4 million) and lower net financial expense (-€ 3.7 million).
Net debt at June 30 2019 amounted to € 188.6 million, compared to € 225.7 million at December 31 2018.
Shareholders' equity stood at € 236.5 million at June 30 2019, up from € 203.2 million at December 31 2018.
Outlook for the year
In relation to the forecasts for the automotive market, after the 6.7% decline reported in the first half of 2018, the sources generally used at the sector level are expecting, for the second half of the year, a much lower decrease (-0.4% ), which also reflects the weakness of the market in the second half of 2018. Based on these general prospects, as well as on specific factors, Sogefi expects sales in the second half of
the year to be substantially in line with the same period of last year.
Given the above, the EBIT margin in the second half is expected to improve slightly compared to the first half of the year.
*** The executive responsible for the preparation of the Company's financial statements, Yann Albrand, hereby declares, in compliance with the terms of paragraph 2 Article 154-bis of the Finance Consolidation Act (TUF), that the accounting figures contained in this press release correspond to the results documented in the Company's accounts and general ledger.
***
Contacts: Sogefi Investor Relations Yann Albrand Stefano Canu tel.: +39 02 467501 e-mail: [email protected] www.sogefigroup.com
CIR Group Press Office Mariella Speciale tel.: +39 02 722701 e-mail: [email protected] www.cirgroup.com
This press release can also be consulted on the website:http://www.sogefigroup.com/it/area-stampa/index.html
***
Attached are the main results of the Income Statement and the Statement of Financial Position as of June 30 2019 of the Sogefi
group.
SOGEFI GROUP
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
(in millions of Euro)
| ASSETS | 06.30.2019 | 12.31.2018 (*) |
|---|---|---|
| CURRENT ASSETS | ||
| Cash and cash equivalents | 116.2 | 91.7 |
| Other financial assets | 3.3 | 1.2 |
| Working capital | ||
| Inventories | 113.2 | 115.7 |
| Trade receivables | 167.3 | 141.3 |
| Other receivables | 14.8 | 8.5 |
| Tax receivables | 23.4 | 23.1 |
| Other assets | 4.2 | 2.1 |
| TOTAL WORKING CAPITAL | 322.9 | 290.7 |
| ASSETS HELD FOR SALE | - | 13.6 |
| TOTAL CURRENT ASSETS | 442.4 | 397.2 |
| NON-CURRENT ASSETS | ||
| Fixed assets | ||
| Land | 13.1 | 13.3 |
| Property, plant and equipment | 369.7 | 368.5 |
| Other tangible fixed assets | 4.3 | 4.3 |
| Right of use | 65.5 | 4.7 |
| Intangible assets | 277.4 | 279.0 |
| TOTAL FIXED ASSETS | 730.0 | 669.8 |
| OTHER NON-CURRENT ASSETS | ||
| Investments in joint ventures | - | - |
| Other financial assets available for sale | - | - |
| Non-current trade receivables | - | - |
| Financial receivables | 5.2 | 5.1 |
| Other receivables | 33.7 | 34.3 |
| Deferred tax assets | 39.2 | 36.6 |
| TOTAL OTHER NON-CURRENT ASSETS | 78.1 | 76.0 |
| TOTAL NON-CURRENT ASSETS | 808.1 | 745.8 |
| TOTAL ASSETS | 1,250.5 | 1,143.0 |
(*) The Group applied the new accounting principle IFRS 16 "Leases" at the date of first-time adoption (January 1 2019) using the modified retrospective method. Therefore, the cumulative effect of the adoption of IFRS 16 will be recognized as an adjustment to the opening balance of retained earnings at January 1 2019 without restating the comparative data.
The values for 2018 relating to financial leases were reclassified from the line "Property, plant and equipment" to the line "Right of use".
| LIABILITIES | 06.30.2019 | 12.31.2018 (*) |
|---|---|---|
| CURRENT LIABILITIES | ||
| Bank overdrafts and short-term loans | 4.1 | 2.1 |
| Current portion of medium/long-term financial debts and | ||
| other loans | 110.6 | 57.8 |
| Short-term financial debts for right of use | 12.8 | 1.6 |
| TOTAL SHORT-TERM FINANCIAL DEBTS | 127.5 | 61.5 |
| Other short-term liabilities for derivative financial instruments | 0.5 | 0.8 |
| TOTAL SHORT-TERM FINANCIAL DEBTS AND DERIVATIVE | ||
| FINANCIAL INSTRUMENTS | 128.0 | 62.3 |
| Trade and other payables | 356.0 | 345.5 |
| Tax payables | 11.9 | 10.0 |
| Other current liabilities | 36.0 | 38.9 |
| LIABILITIES RELATED TO ASSETS HELD FOR SALE | - | 9.4 |
| TOTAL CURRENT LIABILITIES | 531.9 | 466.1 |
| NON-CURRENT LIABILITIES | ||
| MEDIUM/LONG TERM FINANCIAL DEBTS AND DERIVATIVE | ||
| FINANCIAL INSTRUMENTS | ||
| Financial debts to bank | 134.7 | 117.8 |
| Other medium/long-term financial debts | 136.4 | 173.5 |
| Medium/long-term financial debts for right of use | 57.8 | 5.0 |
| TOTAL MEDIUM/LONG-TERM FINANCIAL DEBTS | 328.9 | 296.3 |
| Other medium/long term financial liabilities for derivative financial | ||
| instruments | - | - |
| TOTAL MEDIUM/LONG-TERM FINANCIAL DEBTS AND DERIVATIVE | ||
| FINANCIAL INSTRUMENTS | 328.9 | 296.3 |
| OTHER LONG-TERM LIABILITIES | ||
| Long-term provisions | 75.0 | 67.2 |
| Other payables | 61.2 | 62.9 |
| Deferred tax liabilities TOTAL OTHER LONG-TERM LIABILITIES |
38.3 174.5 |
36.6 166.7 |
| TOTAL NON-CURRENT LIABILITIES SHAREHOLDERS' EQUITY |
503.4 | 463.0 |
| Share capital | 62.5 | 62.5 |
| Reserves and retained earnings (accumulated losses) | 126.0 6.9 |
116.4 14.0 |
| Group net result for the period | ||
| TOTAL SHAREHOLDERS' EQUITY ATTRIBUTABLE TO THE HOLDING | ||
| COMPANY | 195.4 | 192.9 |
| Non-controlling interests | 19.8 | 21.0 |
| TOTAL SHAREHOLDERS' EQUITY | 215.2 | 213.9 |
| TOTAL LIABILITIES AND EQUITY | 1,250.5 | 1,143.0 |
(*) The Group applied the new accounting principle IFRS 16 "Leases" at the date of first-time adoption (January 1 2019) using the modified retrospective method. Therefore, the cumulative effect of the adoption of IFRS 16 will be recognized as an adjustment to the opening balance of retained earnings at January 1 2019, without restating the comparative data.
The values for 2018 relating to financial leases were reclassified from the line "Current portion of medium/long-term financial debts and other loans" to the line "Short-term financial debts for right of use" and from the line "Other medium/long-term financial debts" to the line "Medium/long-term financial debts for right of use".
| (in millions of Euro) | Period | Period | ||||
|---|---|---|---|---|---|---|
| 01.01 – 06.30.2019 | 01.01 – 06.30.2018 (*) | Change | ||||
| Amount | % | Amount | % | Amount | % | |
| Sales revenues | 777.8 | 100.0 | 812.6 | 100.0 | (34.8) | (4.3) |
| Variable cost of sales | 549.2 | 70.6 | 566.9 | 69.8 | (17.7) | (3.1) |
| CONTRIBUTION MARGIN | 228.6 | 29.4 | 245.7 | 30.2 | (17.1) | (7.0) |
| Manufacturing and R&D overheads | 74.4 | 9.7 | 76.3 | 9.4 | (1.9) | (2.6) |
| Depreciation and amortization | 60.1 | 7.7 | 53.3 | 6.6 | 6.8 | 12.7 |
| Distribution and sales fixed expenses | 20.5 | 2.6 | 21.2 | 2.6 | (0.7) | (3.2) |
| Administrative and general expenses | 42.0 | 5.4 | 45.0 | 5.5 | (3.0) | (6.6) |
| Restructuring costs | 4.3 | 0.6 | 2.7 | 0.3 | 1.6 | 59.9 |
| Losses (gains) on disposal | 0.1 | - | (0.1) | - | 0.2 | - |
| Exchange losses (gains) | 1.8 | 0.2 | 3.0 | 0.3 | (1.2) | (39.9) |
| Other non-operating expenses (income) | 1.0 | 0.1 | 6.2 | 0.8 | (5.2) | (83.4) |
| EBIT | 24.4 | 3.1 | 38.1 | 4.7 | (13.7) | (35.9) |
| Financial expenses (income), net | 11.0 | 1.4 | 13.9 | 1.7 | (2.9) | (20.8) |
| Losses (gains) from equity investments | - | - | - | - | - | - |
| RESULT BEFORE TAXES AND NON | ||||||
| CONTROLLING INTERESTS | 13.4 | 1.7 | 24.2 | 3.0 | (10.8) | (44.7) |
| Income taxes | 8.3 | 1.0 | 10.4 | 1.3 | (2.1) | (20.7) |
| NET RESULT BEFORE NON | ||||||
| CONTROLLING INTERESTS | 5.1 | 0.7 | 13.8 | 1.7 | (8.7) | (62.8) |
| Loss (income) attributable to non | ||||||
| controlling interests | (2.2) | (0.3) | (2.1) | (0.3) | (0.1) | (9.6) |
| NET INCOME (LOSS) OF OPERATING | ||||||
| ACTIVITIES | 2.9 | 0.4 | 11.7 | 1.4 | (8.8) | (75.6) |
| Net income (loss) from discountinued | ||||||
| operations | 4.0 | 0.5 | 3.1 | 0.4 | 0.9 | 28.7 |
| GROUP NET RESULT | 6.9 | 0.9 | 14.8 | 1.8 | (7.9) | (53.6) |
RECLASSIFIED CONSOLIDATED INCOME STATEMENT FROM 01.01.2019 TO 06.30.2019
(*) The effect of the adoption of IAS 29 "Financial Reporting in Hyperinflationary Economies", applied in December 2018, has been spread over all four quarters of 2018.
The values for 2018 relating to "Assets held for sale" were reclassified to the line "Net income (loss) from discontinued operations", net of any tax effect, after the application of IFRS 5 "Non-current Assets Held for Sale and Discontinued Operations".
The Group applied the new accounting principle IFRS 16 "Leases" at the date of first-time adoption (January 1 2019) using the modified retrospective method. Therefore, the cumulative effect of the adoption of IFRS 16 will be recognized as an adjustment to the opening balance of retained earnings at January 1 2019, without restating the comparative data.
| (in millions of Euro) | Period | Period | ||||
|---|---|---|---|---|---|---|
| 04.01 – 06.30.2019 04.01 – 06.30.2018 (*) |
Change | |||||
| Amount | % | Amount | % | Amount | % | |
| Sales revenues | 388.0 | 100.0 | 406.3 | 100.0 | (18.3) | (4.5) |
| Variable cost of sales | 272.0 | 70.1 | 283.5 | 69.8 | (11.5) | (4.1) |
| CONTRIBUTION MARGIN | 116.0 | 29.9 | 122.8 | 30.2 | (6.8) | (5.6) |
| Manufacturing and R&D overheads | 36.1 | 9.3 | 37.6 | 9.2 | (1.5) | (3.9) |
| Depreciation and amortization | 30.2 | 7.8 | 27.3 | 6.7 | 2.9 | 10.7 |
| Distribution and sales fixed expenses | 10.2 | 2.6 | 11.0 | 2.7 | (0.8) | (8.1) |
| Administrative and general expenses | 20.4 | 5.3 | 22.8 | 5.6 | (2.4) | (10.0) |
| Restructuring costs | 2.4 | 0.6 | 1.7 | 0.4 | 0.7 | 45.3 |
| Losses (gains) on disposal | 0.1 | - | (0.1) | - | 0.2 | - |
| Exchange losses (gains) | 0.8 | 0.2 | 2.3 | 0.6 | (1.5) | (68.1) |
| Other non-operating expenses (income) | 2.8 | 0.7 | 4.7 | 1.2 | (1.9) | (42.1) |
| EBIT | 13.0 | 3.4 | 15.5 | 3.8 | (2.5) | (16.2) |
| Financial expenses (income), net | 4.7 | 1.3 | 7.1 | 1.8 | (2.4) | (33.1) |
| Losses (gains) from equity investments | - | - | - | - | - | - |
| RESULT BEFORE TAXES AND NON | ||||||
| CONTROLLING INTERESTS | 8.3 | 2.1 | 8.4 | 2.0 | (0.1) | (0.7) |
| Income taxes | 4.7 | 1.1 | 5.3 | 1.3 | (0.6) | (11.2) |
| NET RESULT BEFORE NON | ||||||
| CONTROLLING INTERESTS | 3.6 | 1.0 | 3.1 | 0.7 | 0.5 | 17.3 |
| Loss (income) attributable to non | ||||||
| controlling interests | (1.0) | (0.3) | (1.0) | (0.2) | - | (2.6) |
| NET INCOME (LOSS) OF OPERATING | ||||||
| ACTIVITIES | 2.6 | 0.7 | 2.1 | 0.5 | 0.5 | 24.9 |
| Net income (loss) from discountinued | ||||||
| operations | 2.7 | 0.7 | 1.5 | 0.4 | 1.2 | 78.1 |
| GROUP NET RESULT | 5.3 | 1.4 | 3.6 | 0.9 | 1.7 | 47.8 |
RECLASSIFIED CONSOLIDATED INCOME STATEMENT FOR THE SECOND QUARTER OF 2019
(*) The effect of the adoption of IAS 29 "Financial Reporting in Hyperinflationary Economies", applied in December 2018, has been spread over all four quarters of 2018.
The values for 2018 relating to "Assets held for sale" were reclassified to the line "Net income (loss) from discontinued operations", net of any tax effect, after the application of IFRS 5 "Non-current Assets Held for Sale and Discontinued Operations".
The Group applied the new accounting principle IFRS 16 "Leases" at the date of first-time adoption (January 1 2019) using the modified retrospective method. Therefore, the cumulative effect of the adoption of IFRS 16 will be recognized as an adjustment to the opening balance of retained earnings at January 1 2019, without restating the comparative data.
CONSOLIDATED CASH FLOW STATEMENT
| (in millions of Euro) | December 31, | ||
|---|---|---|---|
| June 30, 2019 | 2018 | June 30, 2018 | |
| SELF-FINANCING | 74.7 | 134.4 | 80.2 |
| Change in net working capital | (23.0) | (9.1) | (11.8) |
| Other medium/long-term assets/liabilities | - | 8.6 | (2.1) |
| CASH FLOW GENERATED BY OPERATIONS | 51.7 | 133.9 | 66.3 |
| Net decrease from sale of fixed assets | 3.6 | 2.6 | 0.3 |
| TOTAL SOURCES | 55.3 | 136.5 | 66.6 |
| Increase in intangible assets | 15.9 | 35.5 | 18.0 |
| Purchase of tangible assets | 19.0 | 58.1 | 27.4 |
| Purchase of tooling | 19.1 | 39.2 | 17.6 |
| Increase in tangible assets for right of use | 8.9 | - | - |
| TOTAL APPLICATION OF FUNDS | 62.9 | 132.8 | 63.0 |
| Exchange differences on assets/liabilities and equity | (1.2) | (0.8) | 0.3 |
| FREE CASH FLOW | (8.8) | 2.9 | 3.9 |
| Holding Company increases in capital | - | 0.3 | 0.2 |
| Increase in share capital of consolidated subsidiaries | - | 0.1 | 0.1 |
| Dividends paid by subsidiaries to non-controlling | |||
| interests | (3.5) | - | - |
| Change in fair value of effective derivative instruments | - | 0.2 | 0.2 |
| CHANGES IN SHAREHOLDERS' EQUITY | (3.5) | 0.6 | 0.5 |
| Change in net financial position | (12.3) | 3.5 | 4.4 |
| Opening net financial position | (260.5) | (264.0) | (264.0) |
| Financial debts for right of use at January 1°, 2019 | (59.3) | - | - |
| CLOSING NET FINANCIAL POSITION | (332.1) | (260.5) | (259.6) |
CONSOLIDATED NET FINANCIAL POSITION
| 06.30.2019 | 12.31.2018 | 06.30.2018 |
|---|---|---|
| 116.2 | 91.7 | 104.4 |
| - | - | - |
| - | - | - |
| 116.2 | 91.7 | 104.4 |
| 3.3 | 1.2 | 1.7 |
| (4.1) | (2.1) | (2.1) |
| (123.4) | (59.4) | (76.0) |
| (0.5) | (0.8) | (0.2) |
| (128.0) | (62.3) | (78.3) |
| (8.5) | 30.6 | 27.8 |
| (134.7) | (117.8) | (113.8) |
| (134.8) | (171.8) | (168.7) |
| (59.3) | (6.6) | (7.5) |
| (328.8) | (296.2) | (290.0) |
| (337.3) | (265.6) | (262.2) |
| 5.2 | 5.1 | 2.6 |
| (332.1) | (260.5) | (259.6) |
SOGEFI S.p.A.
STATEMENT OF FINANCIAL POSITION
(in millions of Euro)
| June 30, | December 31, | June 30, | |
|---|---|---|---|
| 2019 | 2018 | 2018 | |
| Short-term assets | 5.0 | 8.3 | 7.2 |
| Short-term liabilities | (3.4) | (4.4) | (5.7) |
| Net working capital | 1.6 | 3.9 | 1.5 |
| Equity investments | 381.1 | 380.9 | 416.0 |
| Other fixed assets | 43.6 | 44.6 | 48.4 |
| CAPITAL INVESTED | 426.3 | 429.4 | 465.9 |
| Other medium and long-term liabiities | (1.2) | (0.5) | (1.6) |
| NET CAPITAL INVESTED | 425.1 | 428.9 | 464.3 |
| Net financial indebtedness | 188.6 | 225.7 | 223.8 |
| Shareholders' equity | 236.5 | 203.2 | 240.5 |
| TOTAL | 425.1 | 428.9 | 464.3 |
RECLASSIFIED INCOME STATEMENT FOR THE FIRST HALF OF 2019
(in millions of Euro)
| 1st half 2019 | 1st half 2018 | Year 2018 | |
|---|---|---|---|
| Financial income/expenses and dividends | 34.3 | 26.3 | 27.2 |
| Adjustments to financial assets | - | - | (36.0) |
| Other operating revenues | 4.1 | 6.3 | 12.5 |
| Operating costs | (5.7) | (8.8) | (15.5) |
| Other non-operating income (expenses) | - | (0.7) | (3.9) |
| RESULT BEFORE TAXES | 32.7 | 23.1 | (15.7) |
| Income taxes | (0.0) | (1.1) | (2.0) |
| NET RESULT | 32.7 | 24.2 | (13.7) |
CASH FLOW STATEMENT
(in millions of Euro)
| 1st half 2019 | 1st half 2018 | Year 2018 | |
|---|---|---|---|
| SELF-FINANCING | 35.1 | 26.7 | 28.0 |
| Change in net working capital | 2.3 | 5.6 | 3.1 |
| Other medium/long-term assets/liabilities | 0.6 | 1.7 | 2.0 |
| CASH FLOW GENERATED BY OPERATIONS | 38.0 | 34.0 | 33.1 |
| Sale of equity investments | - | - | - |
| TOTAL SOURCES | 38.0 | 34.0 | 33.1 |
| Increase of intangible assets | 0.2 | 0.2 | 0.3 |
| Purchase of equity investments | 0.2 | 0.2 | 1.2 |
| TOTAL APPLICATION OF FUNDS | 0.4 | 0.4 | 1.5 |
| FREE CASH FLOW | 37.6 | 33.6 | 31.6 |
| Holding Company increases in capital | - | 0.2 | 0.3 |
| Change in fair value derivative instruments | - | 0.2 | 0.2 |
| CHANGES IN SHAREHOLDER'S EQUITY | - | 0.4 | 0.5 |
| Change in net financial position | 37.6 | 34.0 | 32.1 |
| Opening net financial position | (225.7) | (257.8) | (257.8) |
| Financial debts for right of use at January 1°, 2019 | (0.5) | - | - |
| CLOSING NET FINANCIAL POSITION | (188.6) | (223.8) | (225.7) |