EXOR GROUP – Consolidated Statement of Financial Position - Shortened

1/1/2012(a) € million Note 9/30/2013   12/31/2012  (a) Change
   Non-current assets            
4,355.1  Investments accounted for using the equity method 7 4,098.0   4,009.7   88.3
   Other financial assets:            
1,734.6  - Investments measured at fair value 8 356.2   2,236.3   (1,880.1)
206.5  - Other investments 9 570.3   544.4   25.9
1.0  - Other financial assets   16.0 (b) 15.6 (b) 0.4
0.7  Other property, plant and equipment and intangible assets   0.3   0.3   0.0
6,297.9  Total Non-current assets   5,040.8   6,806.3   (1,765.5)
   Current assets            
701.0  Financial assets and cash and cash equivalents 11 2,544.7   752.0   1,792.7
27.5  Tax receivables and other receivables   5.9   5.8   0.1
728.5  Total Current assets   2,550.6   757.8   1,792.8
70.3  Non-current assets held for sale   0.0   7.4   (7.4)
7,096.7  Total Assets   7,591.4   7,571.5   19.9
5,935.9  Capital issued and reserves attributable to owners of the parent 10 6,192.6   6,168.8   23.8
   Non-current liabilities            
1,045.8  Bonds and other financial debt 11 1,268.2   1,279.5   (11.3)
2.2  Provisions for employee benefits   2.4   2.4   0.0
6.5  Deferred tax liabilities, other liabilities and provisions    22.9   6.4 (c) 16.5
1,054.5  Total Non-current liabilities   1,293.5   1,288.3   5.2
   Current liabilities            
96.3  Bonds, bank debt and other financial liabilities 11 96.1   108.5   (12.4)
10.0  Other payables and provisions   9.2 (c) 5.9   3.3
106.3  Total Current liabilities   105.3   114.4   (9.1)
7,096.7  Total Equity and Liabilities   7,591.4   7,571.5   19.9
(a) Following the retrospective application of the amendment to IAS 19 – Employee benefits from January 1, 2013, the figures previously reported in the statement of financial position at January 1, 2012 and December 31, 2012, presented for comparison purposes, have been restated as required by IAS 1. (b) Includes mainly the financial receivable by EXOR from Alpitour for €15 million; this is the remaining balance of the Deferred Price on the sale of Alpitour (€15 million), inclusive of interest capitalized at September 30, 2013 (€1.6 million) and net of expenses of the same amount accounted for following the settlement of certain disputes that arose with the buyer in the period subsequent to acquisition and relating to events prior to the sale by EXOR. This receivable is not included in the net financial position balance. (c) Includes the estimate of expenses of €6 million (€3.5 million at December 31, 2012, classified in non-current liabilities) provided for the disputes which arose with the Alpitour buyer in the period subsequent to acquisition and relating to events prior to the sale by EXOR, which presumably will be settled during 2013.

Download xls

Commercial Register No.64236277 Legal notes | Credits