At March 31, 2014 EXOR’s Net Asset Value (NAV) is €9,886 million and grew by €1,034 million (+12%) from €8,852 million at December 31, 2013.

The composition and change in NAV are the following:

€ million 03/01/2009 (a) 12/31/2013 03/31/2014 Change vs 12/31/2013
     Amount %
Investments
2,921   6,445 7,419 974 +15%
Financial investments 274   663 634 (29) -4%
Cash and cash equivalents 1,121   2,572 2,604 32 +1%
Treasury shares 19   633 705 72 +11%
Gross Asset Value 4,335   10,313 11,362 1,049 +10%
Gross Debt (1,157)   (1,291) (1,306) (15) +1%
Ordinary holding costs capitalized over 10 years (210)   (170) (170) - -
Net Asset Value (NAV) 2,968   8,852 9,886 1,034 +12%

((a)    Effective date of the merger of IFIL in IFI and the name change of the latter to EXOR.

Download xls

The gross asset value at March 31, 2014 has been calculated by valuing listed investments and other equity shares at trading prices, other private equity investments at fair value determined annually by independent experts (most recent update at December 31, 2013) and other private investment holdings (funds and similar instruments) at the most recently available fair value. Bonds held to maturity are measured at amortized cost. EXOR treasury stock is measured at share trading prices, except ordinary shares used to service Stock Option Plans, which are measured at the option exercise price, if lower than the share trading price and the shares granted to recipients of the stock grant component of the new Incentive Plan approved on May 29, 2012 by the shareholders’ meeting. The latter are deducted from the total number of treasury shares.

NAV is presented with the aim of aiding financial analysts and investors in forming their own assessments.

The following pie chart shows the composition of gross asset value at March 31, 2014 (€11,362 million).

“Other investments” include the investments in Almacantar, Juventus Football Club, Gruppo Banca Leonardo, Banijay Holding, The Economist Group, in addition to minor sundry investments.

Investments denominated in U.S. dollars and Pounds sterling are translated to Euro at the official exchange rates at March 31, 2014 respectively of 1.3788 and 0.8282.

invest.png

Change in NAV compared to the MSCI World Index in Euro

change-in-nav.jpg

Commercial Register No.64236277 Legal notes | Credits