Consolidated Financial Statements of the F.I.L.A. Group
Separate Financial Statements of F.I.L.A. S.p.A.
17
The account “Provisions”, amounting to Euro 62,444 thousand, mainly refers to “Deferred Tax
Liabilities”, “Post-Employment Benefits and Employee Benefits” and “Provisions for risks and
charges”. The increase on December 31, 2015 was Euro 36,231 thousand and principally concerned
deferred tax liabilities (Euro 47,034 thousand at December 31, 2016, increasing Euro 27,549
thousand
on 2015), against a contribution at the acquisition date by the Daler-Rowney Lukas Group (February
3, 2016), by St. Cuthberts Holding (September 14, 2016) and by the Canson Group (October 5, 2016)
of a total of Euro 30,244 thousand, arising during the respective “Business Combination” processes
under IFRS 3 and substantially concerning the tax effect generated by the fair value adjustment of
“Brands”, “Development Technology” and “Plant and Machinery”. Excluding the Deferred Tax
movements, “Provisions” increased Euro 8,682 thousand, of which Euro 5,991 thousand concerning
“Post-Employment Benefits and Employee Benefits” (primarily the plans put in place by Daler
Rowney Ltd and Canson SAS) and Euro 2,691 thousand relating to “Provisions for Risks and
Charges”, principally concerning the Restructuring Provisions of Euro 1,845 thousand established for
the integration and adjustment of the Group structure following the acquisition in 2016).
The “Equity” of the F.I.L.A. Group, amounting to Euro 238,970 thousand at December 31, 2016,
increased Euro 27,243 thousand on the previous year. This is principally due to the exercise of
“Market Warrants” for Euro 21,444 thousand and the comprehensive net profit in 2016 of the Group
companies, totalling Euro 21,972 thousand, offset by the “Translation Reserve” concerning the
conversion of the Group companies financial statements for Euro 10,384 thousand, recorded
principally in UK Sterling and Mexican Pesos, the distribution of dividends to shareholders of the
F.I.L.A. Group of Euro 4,462 thousand, in addition to the “IAS 19 Reserve” for Euro 1,961 thousand
and the fair value measurement of derivative instruments related to the loan issued in support of the
acquisitions of the Canson Group and the Daler-Rowney Lukas Group for Euro 462 thousand.
Following the conclusion of the Market Warrants exercise period, the “Net Financial Instruments”
account amounted to zero, which at December 31, 2015 amounted to Euro 21,504 thousand. The
effect of the conversion into shares of the Market Warrants resulted in a change to equity as
previously described of Euro 21,444 thousand; the residual non-exercised portion was recognised to
the income statement as financial income for Euro 60 thousand.
The F.I.L.A. Group “
Net Financial Position” at December 31, 2016 was a net debt of Euro 223,437
thousand, increasing Euro 184,693 thousand on December 31, 2015. For greater details, reference
should be made to the “Financial Overview” paragraph.
Consolidated Financial Statements of the F.I.L.A. Group
Separate Financial Statements of F.I.L.A. S.p.A.
18
Financial Overview
The overview of the 2016 Group operating and financial performance is completed by the Group Net
Financial Position and Statement of Cash Flow reported below.
The
Net Financial Position at December 31, 2016 reports a debt of Euro 223,437 thousand.
December 31, 2016
December 31, 2015
Change
A
Cash
73
132
(59)
B
Other cash equivalents
59,446
30,551
28,895
C
Securities held-for-trading
-
-
-
D
Liquidity ( A + B + C)
59,519
30,683
28,836
E
Current financial receivables
275
268
7
F
Current bank payables
(52,879)
(67,319)
14,440
G
Current portion of non-current debt
(24,158)
(715)
(23,443)
H
Other current financial payables
(16,497)
(505)
(15,992)
I
Current financial debt ( F + G + H )
(93,534)
(68,539)
(24,995)
J
Net current financial debt (I + E+ D)
(33,740)
(37,588)
3,848
K
Non-current bank payables
(189,902)
(1,404)
(188,498)
L
Bonds issued
-
-
-
M
Other non-current financial payables
(150)
(106)
(44)
N
Non-current financial debt ( K + L + M )
(190,052)
(1,510)
(188,542)
O
Net financial debt (J+N)
(223,792)
(39,098)
(184,694)
P
Loans issued to third parties
355
354
1
Q
Net financial debt (O + P) - F.I.L.A. Group
(223,437)
(38,744)
(184,693)
Note:
3) At December 31, 2016 there were no transactions with related parties which impacted the net financial debt.
Euro thousands
1) The net financial debt calculated at point “O” complies with Consob Communication DEM/6064293 of July 28, 2006, which excludes non-current financial
assets. The net financial debt of the F.I.L.A. Group differs from the above communication by Euro 355 thousand in relation to the non-current loans granted to
third parties by F.I.L.A. S.p.A. (Euro 350 thousand) and Omyacolor S.A. (Euro 5 thousand)
2) The Market Warrants recognised to the financial statements at December 31, 2015 of Euro 21,504 thousand are not considered an integral part of the net
financial debt as cashless financial instruments.
Compared to December 31, 2015 (debt of Euro 38,744 thousand), net debt increased Euro 184,693
thousand, as outlined below in the Statement of Cash Flow.