Legrand: Unaudited Consolidated Financial Information as of September 30, 2024

In This Article:

LIMOGES, France, November 07, 2024--(BUSINESS WIRE)--Regulatory News:

Legrand (Paris:LR):

Consolidated statement of income........................................2
Consolidated statement of comprehensive income...............2
Consolidated balance sheet.................................................3
Consolidated statement of cash flows...................................5
Notes to the consolidated financial statements.....................6

Consolidated statement of income

9 months ended

(in € millions)

September 30, 2024

September 30, 2023

Net sales

6,229.0

6,307.3

Operating expenses

Cost of sales

(2,982.6)

(3,004.2)

Administrative and selling expenses

(1,664.2)

(1,615.1)

Research and development costs

(290.8)

(276.9)

Other operating income (expenses)

(101.7)

(137.3)

Operating profit

1,189.7

1,273.8

Financial expenses

(110.6)

(66.0)

Financial income

79.0

59.1

Exchange gains (losses)

(16.4)

0.4

Financial profit (loss)

(48.0)

(6.5)

Profit before tax

1,141.7

1,267.3

Income tax expense

(307.8)

(329.8)

Share of profits (losses) of equity-accounted entities

0.0

0.0

Profit for the period

833.9

937.5

Of which:

- Net profit attributable to the Group

833.7

937.2

- Minority interests

0.2

0.3

Basic earnings per share (euros)

3.183

3.528

Diluted earnings per share (euros)

3.160

3.503

Consolidated statement of comprehensive income

9 months ended

(in € millions)

September 30, 2024

September 30, 2023

Profit for the period

833.9

937.5

Items that may be reclassified subsequently to profit or loss

Translation reserves

(94.4)

9.3

Cash flow hedges

(11.1)

(3.9)

Income tax relating to components of other comprehensive income

(0.9)

0.4

Items that will not be reclassified to profit or loss

Actuarial gains and losses after deferred taxes

0.7

(0.1)

Other

0.0

0.0

Comprehensive income for the period

728.2

943.2

Of which:

- Comprehensive income attributable to the Group

729.1

942.9

- Minority interests

(0.9)

0.3

Consolidated balance sheet

(in € millions)

September 30, 2024

December 31, 2023

Non-current assets

Intangible assets

2,361.4

2,436.9

Goodwill

6,614.3

5,476.2

Property, plant and equipment

837.4

848.3

Right-of-use assets

276.2

260.8

Other investments

42.3

27.7

Other non-current assets

157.5

145.5

Deferred tax assets

143.3

141.0

TOTAL NON CURRENT ASSETS

10,432.4

9,336.4

Current assets

Inventories (Note 4)

1,360.8

1,222.3

Trade receivables (Note 5)

1,059.9

969.9

Income tax receivables

223.2

192.7

Other current assets

274.0

302.9

Other current financial assets

0.8

1.8

Cash and cash equivalents

1,834.6

2,815.4

TOTAL CURRENT ASSETS

4,753.3

5,505.0

TOTAL ASSETS

15,185.7

14,841.4

(in € millions)

September 30, 2024

December 31, 2023

Equity

Share capital (Note 6)

1,049.0

1,056.1

Retained earnings

6,337.1

6,126.5

Translation reserves

(553.2)

(459.9)

Equity attributable to equity holders of Legrand

6,832.9

6,722.7

Minority interests

8.6

12.0

TOTAL EQUITY

6,841.5

6,734.7

Non-current liabilities

Long-term provisions

181.3

176.8

Provisions for post-employment benefits

135.4

136.2

Long-term borrowings (Note 7)

4,627.1

4,089.0

Deferred tax liabilities

959.2

930.3

TOTAL NON-CURRENT LIABILITES

5,903.0

5,332.3

Current liabilities

Trade payables

923.7

936.5

Income tax payables

70.1

61.9

Short-term provisions

160.7

153.9

Other current liabilities

873.7

888.1

Short-term borrowings (Note 7)

412.3

732.3

Other current financial liabilities

0.7

1.7

TOTAL CURRENT LIABILITIES

2,441.2

2,774.4

TOTAL EQUITY AND LIABILITIES

15,185.7

14,841.4

Consolidated statement of cash flows

9 months ended

(in € millions)

September 30, 2024

September 30, 2023

Profit for the period

833.9

937.5

Adjustments for non-cash movements in assets and liabilities:

– Depreciation and impairment of tangible assets

100.8

92.3

– Amortization and impairment of intangible assets

83.4

86.8

– Amortization and impairment of capitalized development costs

17.1

22.4

– Amortization and impairment of right-of-use assets

61.1

56.0

– Amortization of financial expenses

3.9

2.8

– Impairment of goodwill

0.0

0.0

– Changes in long-term deferred taxes

21.8

38.8

– Changes in other non-current assets and liabilities

35.1

12.8

– Unrealized exchange (gains)/losses

(6.7)

16.3

– Share of (profits)/losses of equity-accounted entities

0.0

0.0

– Other adjustments

12.2

0.2

– Net (gains)/losses on sales of activities and assets

0.9

1.4

Changes in working capital requirement:

– Inventories (Note 4)

(160.3)

43.9

– Trade receivables (Note 5)

(100.9)

(32.8)

– Trade payables

(7.1)

7.3

– Other operating assets and liabilities

(23.9)

61.1

Net cash from operating activities

871.3

1,346.8

– Net proceeds from sales of fixed and financial assets

5.2

1.0

– Capital expenditure

(107.0)

(111.3)

– Capitalized development costs

(20.3)

(22.4)

– Changes in non-current financial assets and liabilities

(10.7)

(65.0)

– Acquisitions and disposals of subsidiaries, net of cash

(1,186.0)

(99.7)

Net cash from investing activities

(1,318.8)

(297.4)

– Proceeds from issues of share capital and premium (Note 6)

0.0

0.0

– Net sales/(buybacks) of treasury shares and transactions under the liquidity contract (Note 6)

(45.0)

(228.5)

– Dividends paid to equity holders of Legrand

(547.0)

(504.0)

– Dividends paid by Legrand subsidiaries

0.0

0.0

– Proceeds from long-term financing

801.5

704.1

– Repayment of long-term financing* (Note 7)

(71.5)

(42.2)

– Debt issuance costs

(15.3)

(3.2)

– Increase/(reduction) in short-term financing

(617.9)

(144.7)

– Acquisitions of ownership interests with no gain of control

(20.0)

(9.2)

Net cash from financing activities

(515.2)

(227.7)

Translation net change in cash and cash equivalents

(18.1)

3.7

Increase (decrease) in cash and cash equivalents

(980.8)

825.4

Cash and cash equivalents at the beginning of the period

2,815.4

2,346.8

Cash and cash equivalents at the end of the period

1,834.6

3,172.2

Items included in cash flows:

– Interest paid during the period**

80.5

51.5

– Income taxes paid during the period

301.5

* Of which €58.3 million corresponding to lease financial liabilities repayment for the 9 months ended September 30, 2024 (€55.0 million for the 9 months ended September 30, 2023).

** Interest paid is included in the net cash from operating activities; of which €8.4 million interest on lease financial liabilities for the 9 months ended September 30, 2024 (€6.5 million for the 9 months ended September 30, 2023).

Notes to the consolidated financial statements

KEY FIGURES.....................................................................................................7
NOTE 1 - INTRODUCTION..................................................................................8
NOTE 2 - SIGNFICANT TRANSACTIONS AND EVENTS FOR THE PERIOD.....8
NOTE 3 - CHANGES IN THE SCOPE OF CONSOLIDATION.............................8
NOTE 4 - INVENTORIES....................................................................................10
NOTE 5 - TRADE RECEIVABLES.......................................................................10
NOTE 6 - SHARE CAPITAL.................................................................................10
NOTE 7 - LONG-TERM AND SHORT-TERM BORROWINGS............................11
NOTE 8 - SEGMENT INFORMATION................................................................13
NOTE 9 - SUBSEQUENT EVENTS.....................................................................16

KEY FIGURES

(in € millions)

9 months ended September 30, 2024

9 months ended September 30, 2023

Net sales

6,229.0

6,307.3

Adjusted operating profit

1,276.1

1,363.5

As % of net sales

20.5%

21.6%

20.6 % before acquisitions⁽¹⁾

Operating profit

1,189.7

1,273.8

As % of net sales

19.1%

20.2%

Net profit attributable to the Group

833.7

937.2

As % of net sales

13.4%

14.9%

Normalized free cash flow

1,046.5

1,112.9

As % of net sales

16.8%

17.6%

Free cash flow

749.2

1,214.1

As % of net sales

12.0%

19.2%

Net financial debt at September 30

3,204.8

2,153.7

(1) At 2023 scope of consolidation and excluding Russia.

Adjusted operating profit is defined as operating profit adjusted for: i/ amortization and depreciation of revaluation of assets at the time of acquisitions and for other P&L impacts relating to acquisitions, ii/ impacts related to disengagement from Russia (impairment of assets and effective disposal) and, iii/ where applicable, impairment of goodwill.