Consolidated Financial Statements of the F.I.L.A. Group
Separate Financial Statements of F.I.L.A. S.p.A.
15
Statement of Financial Position
The F.I.L.A. Group Key Statement of Financial Position accounts at December 31, 2016 are reported
below.
Euro thousands
December
2016
December
2015
Change
2016 - 2015
Intangible Assets
218,440
88,156
130,284
Property, plant & equipment
81,321
47,901
33,420
Financial Assets
3,656
1,785
1,871
Net Fixed Assets
303,416
137,842
165,574
Other Assets - Non-Current Liabilities
20,737
13,901
6,836
Inventories
177,406
118,519
58,887
Trade and Other Receivables
113,582
77,731
35,851
Trade and Other Payables
(90,445)
(52,985)
(37,460)
Other Current Assets and
Liabilities
154
3,180
(3,026)
Net Working Capital
200,697
146,445
54,252
Provisions
(62,444)
(26,213)
(36,231)
Net Capital Employed
462,407
271,975
190,432
Equity
(238,970)
(211,727)
(27,243)
Net Financial Instruments
-
(21,504)
21,504
Net Financial Position
(223,437)
(38,744)
(184,693)
Net Funding Sources
(462,407)
(271,975)
(190,432)
The “Net Capital Employed” of the F.I.L.A. Group at December 31, 2016 of Euro 462,407 thousand
principally comprised “Net Fixed Assets” of Euro 303,416 thousand (increasing on December 31,
2015 Euro 165,574 thousand) and the “Net Working Capital” totalling Euro 200,697 (increasing on
December 31, 2015 Euro 54,252 thousand). These increases include the change in the consolidation
scope concerning “M&A” operations in the year for Euro 160,086 thousand, mainly concerning the
Daler-Rowney Lukas group acquired on February 3, 2016, St. Cuthbert Holding acquired on
September 14, 2016 and the Canson Group on October 5, 2016.
The increase in “Net Fixed Assets” of Euro 165,574 thousand, principally concerns the increase in
“Intangible Assets” (Euro 130,284 thousand) and “Property, Plant and Equipment” (Euro 33,420
thousand) and is due to the change in the consolidation scope in 2016 for Euro 140,256 thousand,
substantially relating to the Daler-Rowney Lukas Group and the Canson Group and net investments in
the year by Group companies.
The increase in “Intangible Assets” of Euro 130,284 thousand is principally due to the change in the
consolidation scope. The contribution on the acquisition date of the companies involved in the
“Business Combinations” amounted in fact to Euro 107,200 thousand, substantially for “Brands” and
“Development Technology”; the goodwill recognised to the F.I.L.A. Group consolidated financial
Consolidated Financial Statements of the F.I.L.A. Group
Separate Financial Statements of F.I.L.A. S.p.A.
16
statements from the operations in question is also considered (Euro 35,540 thousand). Net of the
effects from the acquisitions and negative currency differences of Euro 7,720 thousand, the net
carrying amount of “Intangible Assets” overall reduced Euro 4,736 thousand. The effect principally
relates to the amortisation of “Brands and Other Intangible Assets” of Writefine Products Private
Limited (India), Grupo F.I.L.A. – Dixon, S.A. de C.V. (Mexico) and the Daler-Rowney Lukas Group.
Investments by Group companies totalled Euro 834 thousand, principally by F.I.L.A. S.p.A. (Euro
691 thousand) and largely relating to the installation of the new ERP.
The increase in “Property, Plant and Equipment” of Euro 33,420 thousand principally relates to the
value of the Daler-Rowney Lukas Group assets, those of the Canson Group and of St. Cuthberts, with
a total contribution at the acquisition date of Euro 33,057 thousand. Excluding the effects from
“Business Combinations” and the negative currency differences of Euro 1,947 thousand, the increase
in the year was Euro 2,310 thousand, principally due to investments in the year of Euro 11,759
thousand, less depreciation of Euro 9,163 thousand. The principal investments by the Group in 2016
concerned Writefine Products Private Limited (Euro 3,328 thousand), F.I.L.A. S.p.A. (Euro 2,925
thousand), Daler Rowney Ltd (Euro 1,007 thousand), Fila Dixon Stationery (Kunshan) Co., Ltd.
(Euro 757 thousand), Grupo F.I.L.A. – Dixon, S.A. de C.V. (Euro 572 thousand) and Canson SAS
(Euro 477 thousand).
The increase in “Financial Assets” of Euro 1,871 thousand is due both to the change in the
consolidation scope and the Fair Value recognition of hedging derivatives (Euro 462 thousand)
undertaken by F.I.L.A. S.p.A. on the loan disbursed in 2016 for the execution of the M&A operations.
The principal “Net Working Capital” changes related to the increase in “Inventories” (Euro 58,887
thousand), of which Euro 44,242 thousand concerning the contribution at the acquisition date of the
Daler-Rowney Lukas Group and the Canson Group and the increase in inventories at the US, Indian,
Dominican, French and German and English subsidiaries, principally due to the demand for a broader
“Art & Craft” product range and improved customer service.
The increase in “Trade and Other Receivables” for Euro 35,851 thousand, substantially concerning
the increased revenue and the seasonality of the “Art & Craft Business”, is offset by the increase in
“Trade and Other Payables” of Euro 37,460 thousand, primarily due to increased
purchases in support
of expanding production volumes and extraordinary consultancy for the M&A operations, mainly
relating to the parent.