Consolidated Financial Statements of the F.I.L.A. Group
Separate Financial Statements of F.I.L.A. S.p.A.
24
The main changes in the accounts at December 31, 2016 excluding the changes in the consolidation
scope and compared with December 31, 2015, for performance assessment are illustrated below:
“Intangible Assets” amount to Euro 86,449 thousand and decreased on December 31, 2015 Euro
1,707 thousand, principally due to the amortisation of Group company “Intangible assets” (Euro 3,395
thousand); we particularly highlight those of the subsidiary Writefine Products Limited (India) of
Euro 1,902 thousand, concerning the amortisation of the “DOMS” brand and of the “Customer List”,
measured as part of the company’s acquisition on October 31, 2015. Investments in the year totalled
Euro 831 thousand and principally concern F.I.L.A. S.p.A. (Euro 691 thousand) for the installation of
the new ERP.
“Property, Plant and Equipment” amounted to Euro 49,736 thousand, with the Euro 1,835 thousand
increase principally relating to net investments of Euro 8,483 thousand, offset by depreciation of Euro
6,487 thousand. The main Group companies incurring investment charges in the year were F.I.L.A.
S.p.A. (Euro 2,925 thousand) for the acquisition of machinery for the Rufina facility and Writefine
Products Limited (Euro 3,328 thousand) for the extension of the local production facility.
F.I.L.A. Group “Net Working Capital” at December 31, 2016 was Euro 142,297 thousand, broken
down among “Inventories” (Euro 128,539 thousand), increasing on December 31, 2015 Euro 10,021
thousand, “Trade and Other Receivables” (Euro 70,178 thousand), reducing on December 31, 2015
Euro 7,553 thousand and “Trade and Other Payables” (Euro 57,059 thousand), increasing on the
previous year (Euro 4,074 thousand).
The increase in “Inventories” of Euro 10,021 thousand mainly relates to Dixon Ticonderoga
Company (U.S.A.), Grupo F.I.L.A.-Dixon, S.A. de C.V. (Mexico) and Writefine Products
Limited (India) against future sales orders to be filled;
the decrease in “Trade and Other Receivables” of Euro 7,553 thousand relates both to the
currency effect, particularly on the Mexican Peso, and improved receipt times, principally at
F.I.L.A. S.p.A. and Dixon Ticonderoga Company (U.S.A.);
The increase in “Trade and Other Payables” for Euro 4,074 thousand mainly concerned
Grupo F.I.L.A.-Dixon, S.A. de C.V. (Mexico) and F.I.L.A. S.p.A.. This follows both
increased Group purchases in support of higher production volumes and inventory, in addition
to extraordinary consultancy for the “M&A” operations executed by the parent.
For the “Net Financial Position”, reference should be made to the” Financial overview” paragraph of
the Directors’ Report.
Consolidated Financial Statements of the F.I.L.A. Group
Separate Financial Statements of F.I.L.A. S.p.A.
25
Business Segments – Income Statement
The income statement for the F.I.L.A. Group by region for 2016 and 2015 is reported below:
December 2016
Euro thousands
Core Business Revenue
247,063
135,588
96,159
89,942
2,621
(148,764)
422,609
of which Intercompany
(68,904)
(2,064)
(39,173)
(38,593)
(29)
EBITDA
20,717
17,623
13,641
10,162
305
(5,624)
56,824
Net financial charges
6,666
3,328
(1,575)
(487)
145
(13,857)
(5,780)
of which Intercompany
(11,064)
(2,949)
112
-
44
Net Profit/(loss)
15,432
13,225
8,437
3,192
396
(18,709)
21,972
Non-controlling interest profit
268
-
-
693
18
979
F.I.L.A. Group Net Profit
15,164
13,225
8,437
2,499
378
(18,709)
20,993
December 2015
Euro thousands
Core Business Revenue
150,253
86,582
76,647
49,638
521
(88,308)
275,333
of which Intercompany
(24,611)
(727)
(22,159)
(40,809)
(3)
EBITDA
16,505
15,394
9,271
5,421
(642)
(4,169)
41,780
Net financial charges
(31,779)
1,530
(2,710)
(466)
(243)
(8,498)
(42,166)
of which Intercompany
(6,577)
(1,985)
48
-
16
Net Profit/(loss)
(21,509)
11,313
3,017
3,428
(906)
(11,743)
(16,400)
Non-controlling interest profit/(loss)
157
(89)
-
195
263
F.I.L.A. Group Net Profit/(loss)
(21,666)
11,402
3,017
3,233
(906)
(11,743)
(16,663)
America_Central_-_South'>Consolidation
F.I.L.A.
Group
F.I.L.A.
Group
Europe
North
America
Central - South
America
Asia
Rest of the
World
Consolidation
Europe
North
America
Central - South
America
Asia
Rest of the
World
For a better understanding of the changes between the comparative periods, the F.I.L.A. Group
Business Segments for 2016 are presented below, net of corporate operation related changes.
December 2016 - LIKE-FOR-LIKE CONSOLIDATION
SCOPE
Euro thousands
Core Business Revenue
155,863
90,978
73,513
49,733
976
(81,783)
289,280
of which Intercompany
(24,108)
(1,247)
(18,845)
(37,583)
-
EBITDA
19,001
17,142
8,802
4,219
47
(4,907)
44,302
Net financial charges
6,936
2,590
(1,751)
(273)
172
(12,979)
(5,305)
of which Intercompany
(10,156)
(2,949)
88
-
38
Net Profit
17,610
12,917
3,844
2,434
184
(17,392)
19,597
Non-controlling interest profit
266
491
18
775
F.I.L.A. Group Net Profit
17,344
12,917
3,844
1,943
166
(17,392)
18,822
F.I.L.A.
Group
Europe
North
America
Central-South
America
Asia
Rest of the
World
Consolidation
The main changes in the income statement accounts for the year 2016 (“Core Business Revenue”,
“EBITDA” and “Net Financial Charges”) compared to the previous year, excluding the changes in the
consolidation scope, are illustrated below:
“Core Business Revenue” of Euro 289,280 thousand increased on 2015 by Euro 13,947 thousand
(+5.1%), principally relating to “Europe” and “North America”.
Dostları ilə paylaş: |