For the operational management of the Group, Management adjusts the fiscal year result for certain expenses and income in connection with realized M&A transactions. The adjustments are made according to the management approach in the segment reporting. The adjusted results presented below therefore correspond to the management view.

Acquisition-related expenses and income are adjusted in the context of realized M&A transactions. These can include, for example, costs for legal advice, due diligence, auditing, expert opinions, travel expenses and the like. In addition, expenses from integration are adjusted within the first twelve months after acquisitions have taken place. This includes all forms of external consulting, severance costs, IT connection and other external implementation and integration costs.

In addition, effects from the purchase price allocation (PPA), such as expenses from depreciation of property, plant and equipment and intangible assets from revaluation effects, so-called step-up effects, are adjusted over time.

The following table shows the reconciliation for the adjusted result.

Profit and loss net of adjustments

T026

Note

H1 2024 unadjusted

Acquisition and integrations costs

Step-up effects from purchase price allocations

Total adjustments

H1 2024 adjusted

(5)

614,808

614,808

5,377

5,377

2,116

2,116

-270,806

121

121

-270,685

351,495

121

121

351,616

(6)

-97,010

108

108

-96,902

(7)

-173,296

-173,296

81,189

108

121

229

81,418

-27,943

396

396

-27,547

53,246

108

517

625

53,871

-12,329

10,297

10,297

-2,032

40,917

108

10,814

10,922

51,839

(8)

-12,879

-12,879

28,038

108

10,814

10,922

38,960

-13,035

-27

-2,728

-2,755

-15,790

15,003

81

8,086

8,167

23,170

107

107

14,896

81

8,086

8,167

23,063

0.47

0.72

(Continued) Profit and loss net of adjustments

Note

H1 2023 unadjusted

Step-up effects from purchase price allocations

Total adjustments

H1 2023 adjusted

(5)

638,977

638,977

-16,980

-16,980

1,296

1,296

-279,863

-279,863

343,430

343,430

(6)

-101,229

-101,229

(7)

-163,589

-163,589

78,612

78,612

-26,933

427

427

-26,506

51,679

427

427

52,106

-12,637

10,204

10,204

-2,433

39,042

10,631

10,631

49,673

(8)

-9,112

-9,112

29,930

10,631

10,631

40,561

-11,593

-2,674

-2,674

-14,267

18,337

7,957

7,957

26,294

72

72

18,265

7,957

7,957

26,222

0.57

0.82

In the first half of 2024, expenses of EUR 121 thousand were adjusted within EBITDA (earnings before interest, taxes, depreciation of property, plant and equipment and amortization of intangible assets). These relate to material expenses resulting from the valuation of the acquired inventories as part of the purchase price allocation for the acquisition of Teco. In addition, acquisition costs/integration costs of EUR 108 thousand were adjusted.

There had been no adjustments within EBITDA in the first half of the 2023 fiscal year.

In the first half of 2024, as in the previous year, depreciation of property, plant and equipment from purchase price allocations amounting to EUR 396 thousand (H1: 2023: EUR 427 thousand) was adjusted within EBITA (earnings before interest, taxes and amortization of intangible assets), and amortization of intangible assets from purchase price allocations amounting to EUR 10,297 thousand (H1 2023: EUR 10,204 thousand) was adjusted within EBIT.

Fictitious income taxes resulting from the adjustments are calculated using the tax rates of the respective local company concerned and taken into account in the adjusted result after taxes.

Legend

These contents are part of the Non-financial Group Report and were subject to a separate limited assurance examination.