Quarterly Report • Mar 1, 2017
Quarterly Report
Open in ViewerOpens in native device viewer
To Our Shareholders,
The Annual Report of the Parent Company for the year ended 31st December 2016, which we submit to you for your approval, reports net income of € 110,102,226.
The review of operations in the consolidated annual report attached to this report may be consulted for information on operations and growth strategies.
In order to facilitate comprehension a reclassified income statement is given below showing revenue (1) and expense by function:
| € (thousands) | 2016 | % of revenue |
2015 | % of revenue |
Change 2016/2015 |
% |
|---|---|---|---|---|---|---|
| Net revenue (1) |
321,535 | 100.0 | 297,443 | 100.0 | 24,092 | 8.1 |
| Cost of sales | (138,757) | (43.2) | (137,854) | (46.4) | (903) | 0.7 |
| Gross profit | 182,778 | 56.8 | 159,589 | 53.6 | 23,189 | 14.5 |
| Selling expenses | (52,174) | (16.2) | (55,484) | (18.6) | 3,310 | (0.6) |
| R&D expenses | (24,645) | (7.7) | (22,519) | (7.6) | (2,126) | 9.4 |
| G&A expenses | (28,403) | (8.8) | (26,034) | (8.8) | (2,369) | 9.1 |
| Other income (expense), net | (2,960) | (0.9) | (3,108) | (1.0) | 148 | (4.8) |
| Operating income | 74,596 | 23.2 | 52,444 | 17.6 | 22,152 | 42.2 |
| Financial income (expense), net | (4,670) | (1.5) | (6,430) | (2.2) | 1,760 | (27.4) |
| Revaluation of investments | 10,643 | 3.3 | 6,872 | 2.3 | 3,771 | 54.9 |
| Dividends | 53,021 | 16.5 | 90,018 | 30.3 | (36,997) | (41.1) |
| Pre-tax income |
133,590 | 41.5 | 142,904 | 48.0 | (9,314) | (6.5) |
| Provision for income taxes | (23,488) | (7.3) | (17,388) | (5.8) | (6,100) | 35.1 |
| Net income | 110,102 | 34.2 | 125,516 | 42.2 | (15,414) | 12.3 |
(1) The net revenue reported in the reclassified income statement includes research and industrial grants amounting to € 761 thousand, rents received amounting to € 55 thousand and other revenue of € 13 thousand, which in the statutory balance sheet are classified under Note 4 as Other revenue and income.
Net revenues were up 8.1% on the same period in the previous year due in particular to greater sales abroad.
Good growth was recorded in Italy in sales of the following prescription products: Urorec® (silodosin), a specialty indicated for the treatment of the symptoms of benign prostatic hypertrophy (BPH); Zanipril® (lercanidipine+enalapril), a pharmaceutical specialty developed by Recordati indicated for the treatment of hypertension; Cardicor® (bisoprolol), a drug belonging to the beta blocker class indicated for the treatment of chronic cardiac insufficiency.
Sales of pharmaceutical chemicals, consisting of the active ingredients produced at the Campoverde di Aprilia plant, amounting to € 40,164 thousand, were up 11.4% compared with 2015.
The reduction in selling expenses compared with the previous year is due in particular to a provision made in 2015 to cover the risk of reductions in National Health Service spending, which was partially offset by the
greater costs resulting from the impact, on an annual basis, of the negotiating procedure concluded with AIFA (Italian Medicines Agency) on 29th September 2015 with effect from the last quarter of 2015.
Total R&D costs totalled € 24,645 thousand accounting for 7.7% of net revenue.
General and administrative expenses were up on 2015 due to the expansion of central management units needed for the integration, monitoring and co-ordination of foreign subsidiaries as the Group implemented its international growth strategy.
Operating income of € 74,596 thousand was up 42.2% on the year before amounting to 23.2% of net revenues.
Net financial expenses came to € 4,670 thousand, down 27.4% on 2015 partly due above all to the net negative impact of foreign exchange differences compared with the previous year.
Net income of € 110,102 thousand was down € 15,414 thousand compared with the previous year, due in particular to lower income from investments, notwithstanding the significant increase in operating income.
A brief summary is given below of the net financial position, while further details are given in item 43 of the notes to the financial statements.
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Cash and cash equivalents and current receivables | 206,672 | 180,701 | 25,971 |
| Short-term borrowings | (360,213) | (214,700) | (145,513) |
| Net current financial position | (153,541) | (33,999) | (119,542) |
| Loans and receivables due after one year | 16,396 | 22,357 | (5,961) |
| Borrowings – due after one year (1) |
(264,214) | (181,999) | (82,215) |
(1) Including the recognition at fair value of derivative instruments to hedge foreign exchange rate risk (cash flow hedges).
Dividends were distributed during the year totalling € 133.7 million, including € 61.5 million for the balance on the 2015 dividend and € 72.2 million as an interim dividend relating to 2016 and the Italian company Italchimici S.p.A. was acquired for a payment of € 106.3 million and the Swiss company Pro Farma AG for a payment of € 14.5 million.
Treasury stock consisting of 2,712,500 shares was sold during the year for € 22,718 thousand, following the exercise of stock option rights by Group employees under the 2010-2013 and 2014-2018 stock option plans. A total of 2,918,404 shares were purchased for a total price of € 71,605 thousand.
The Company held treasury stock consisting of 3,891,262 shares as at 31st December 2016 accounting for 1.86% of the share capital.
The section "Principal risks and uncertainties" in the review of operations in the consolidated annual report attached to this report may be consulted for an analysis and description of the principal risks and uncertainties to which the Company is exposed pursuant to paragraphs 1 and 2 of article 2428 of the Italian Civil Code.
The information required under paragraph three, point 6-bis of Art. 2428 of the Italian Civil Code concerning the Company's objectives and policies in respect of financial risk management is fully reported in the notes to the financial statements.
In compliance with the requirements contained in Art. 4, paragraph 7 of the Regulation on related-party transactions adopted with Consob Resolution 17221 of 12th March 2010 and subsequent amendments, the Company reports that it has adopted "Regulations for related-party transactions", the full text of which is available on the Company website at www.recordati.it (in the "Corporate Governance" section).
The Company has a secondary headquarters at 4 Via Mediana Cisterna, Campoverde di Aprilia (Latina).
Shares held by directors, statutory auditors, general managers and other key management personnel are reported in the Remuneration Report published in accordance with Art. 123-ter of the Consolidated Finance Act.
In compliance with Art. 37, paragraph two of the Markets Regulations adopted with Consob deliberation No. 16191 of 29th October 2007 as subsequently amended, we report that, although Recordati S.p.A. is controlled by Fimei S.p.A., it is not subject to management and co-ordination by that company within the meaning of articles 2497 et seq of the Italian Civil Code. This is because Fimei S.p.A. is a mere financial holding company with no operations of any kind and it does not exert any influence or conduct any activities which might affect the management decisions and organisation of Recordati S.p.A.
The Corporate Governance Report pursuant to article 123 bis of Legislative Decree 58/98, which contains information pursuant to article 89 bis of the Issuers' Regulations, may be consulted on the Company website at www.recordati.it, in the section "Corporate Governance".
As at 31st December 2016, intercompany accounts with Group companies and the parent company Fimei S.p.A. consisted of payables of € 397,392 thousand and receivables of € 155,664 thousand. The most significant items are as follows:
Sales and services to Group companies in 2016 came to € 117,085 thousand.
Dividends were received during the year as follows: € 53,000 thousand from Recordati S.A. Chemical & Pharmaceutical Company, € 20 thousand from Recordati Pharmaceutical Ltd and € 1 thousand from Herbacos Recordati s.r.o.
Tax payables include those to the parent company Fimei S.p.A. amounting to € 1,285 thousand, which relate to the following:
The following summary is set out in the table below in compliance with Consob deliberation No. 15519 of 27th July 2006:
| Percentage of transactions with related parties | Related parties | ||
|---|---|---|---|
| € (thousands) | Total | Amount | % |
| Percentage of transactions or positions in the balance sheet with related parties |
|||
| Trade receivables and other | 63,657 | 19,583 | 30.76 |
| Long-term financial assets | 16,396 | 16,225 | 98.96 |
| Short-term financial assets | 119,856 | 119,856 | 100 |
| Trade payables and other | 68,479 | 9,368 | 13.68 |
| Long-term financial liabilities | 276,712 | 66,407 | 24.00 |
| Short-term financial liabilities | 358,435 | 321,617 | 89.73 |
| statement with related parties | |||
|---|---|---|---|
| Revenue | 323,113 | 117,153 | 36,26 |
| Income from investments | 53,021 | 53,021 | 100 |
| Costs of purchases and service provision | 159,593 | 20,444 | 12.81 |
| Financial income/(expense), net | (4,670) | (1,009) | 21.61 |
Transactions and positions with related parties as a percentage of cash flows is basically the same as that for the income statement items because the transactions are conducted under normal market conditions.
The Company decided to take advantage, with effect from 20th December 2012, of the right not to comply with obligations to publish the reports required when significant extraordinary operations are performed consisting of mergers, demergers, share capital increases through contributions in kind, acquisitions and disposals, in accordance with Art. 70, paragraph 8 and with Art. 71, paragraph 1-bis of the Issuers' Regulations issued by Consob with Resolution No. 11971/1999 and subsequent amendments.
The implementation of company policies, operations at the beginning of the current year, the potential of our products, the financial strength of the Company and the managerial capacities of our personnel lead us to forecast a positive result again in 2017, despite the general economic trends and the impact of the measures to contain spending on pharmaceuticals.
Milan, 1st March 2017
on behalf of the Board of Directors The Vice Chairman and Chief Executive Officer Andrea Recordati
INCOME STATEMENTS FOR THE YEARS ENDED 31ST DECEMBER 2016 AND 31ST DECEMBER 2015
| Amounts in euro | Notes | 2016 | 2015 |
|---|---|---|---|
| Revenue | 3 | 320,706,360 | 297,438,073 |
| Other income: | 4 | 2,406,223 | 2,071,879 |
| Total income | 323,112,583 | 299,509,952 | |
| Raw materials costs | 5 | (92,531,130) | (97,503,869) |
| Personnel costs | 6 | (80,893,025) | (76,024,025) |
| Amortization | 7 | (9,426,053) | (9,116,144) |
| Other operating expenses | 8 | (67,061,983) | (68,261,145) |
| Changes in inventories | 9 | 1,395,412 | 3,839,021 |
| Operating income | 74,595,804 | 52,443,790 | |
| Revaluations of investments | 10 | 10,779,000 | 6,871,975 |
| Impairment of investments | 11 | (135,908) | 0 |
| Income from investments | 12 | 53,021,231 | 90,018,101 |
| Financial income (expense), net | 13 | (4,669,901) | (6,430,321) |
| Pre-tax income | 133,590,226 | 142,903,545 | |
| Taxes | 14 | (23,488,000) | (17,388,000) |
| Net income for the year | 110,102,226 | 125,515,545 |
| Earnings per share (in euro) | ||
|---|---|---|
| Basic | 0.534 | 0.611 |
| Diluted | 0.526 | 0.600 |
Basic earnings per share is calculated on average shares outstanding in the relative periods, consisting of 206,117,418 shares in 2016 and 205,270,094 in 2015. The figures are calculated net of average treasury stock held, which amounted to 3,007,738 shares in 2016 and 3,855,062 shares in 2015.
Diluted earnings per share is calculated taking into account stock options granted to employees.
BALANCE SHEETS as at 31ST DECEMBER 2016 and AS at 31ST DECEMBER 2015
| Assets | |||
|---|---|---|---|
| Amounts in euro | Notes | 31st December 2016 |
31st December 2015 |
| Non-current assets | |||
| Property, plant and equipment | 15 | 44,850,587 | 43,519,565 |
| Intangible assets | 16 | 25,516,643 | 27,047,560 |
| Investments | 17 | 621,143,621 | 487,769,166 |
| Loans and receivables | 18 | 16,396,325 | 22,430,839 |
| Deferred tax assets | 19 | 3,721,972 | 3,688,917 |
| Total non-current assets | 711,629,148 | 584,456,047 | |
| Inventories | 20 | 54,944,368 | 53,548,956 |
|---|---|---|---|
| Trade receivables | 21 | 53,100,706 | 57,913,091 |
| Other receivables | 22 | 10,556,382 | 6,351,221 |
| Other current assets | 23 | 539,034 | 617,315 |
| Fair value of hedging derivatives (cash flow hedges) | 24 | 12,497,477 | 12,670,971 |
| Other short-term receivables | 25 | 119,856,750 | 46,986,497 |
| Short-term financial investments, cash and cash | |||
| equivalents | 26 | 86,814,873 | 133,714,593 |
| Total current assets | 338,309,590 | 311,802,644 |
| Total assets | 1,049,938,738 | 896,258,691 |
|---|---|---|
BALANCE SHEETS as at 31ST DECEMBER 2016 and as at 31ST DECEMBER 2015
| Amounts in euro | Notes | 31st | 31st | |
|---|---|---|---|---|
| December | December | |||
| 2016 | 2015 | |||
| Equity | ||||
| Share capital | 27 | 26,140,645 | 26,140,645 | |
| Additional paid-in capital | 27 | 83,718,523 | 83,718,523 | |
| Treasury stock | 27 | (76,761,059) | (35,060,604) | |
| Statutory reserve | 27 | 5,228,129 | 5,228,129 | |
| Other reserves | 27 | 237,931,918 | 243,032,301 | |
| Revaluation reserve | 27 | 2,602,229 | 2,602,229 | |
| Interim dividend | 27 | (72,245,319) | (61,605,690) | |
| Net income for the year | 27 | 110,102,226 | 125,515,545 | |
| Total shareholders' equity | 316,717,292 | 389,571,078 | ||
| Non-current liabilities Loans |
28 | 276,711,756 | 194,669,847 | |
| Personnel leaving indemnities | 29 | 11,236,914 | 11,172,370 | |
| Total non-current liabilities | 287,948,670 | 205,842,217 | ||
| Current liabilities | ||||
| Trade payables | 30 | 44,515,223 | 39,949,120 | |
| Other current payables | 31 | 19,567,259 | 20,676,799 | |
| Tax liabilities | 32 | 4,396,667 | 6,907,571 | |
| Other current liabilities | 33 | 788 | 6,997 | |
| Provisions | 34 | 12,958,448 | 14,315,189 | |
| Fair value of hedging derivatives (cash flow hedges) | 35 | 3,621,403 | 4,289,865 | |
| Loans – due within one year |
36 | 36,818,182 | 33,068,182 | |
| Bank overdrafts and short-term loans Other short-term borrowings |
37 38 |
1,777,678 321,617,128 |
1,758,054 179,873,619 |
|--|
STATEMENT OF COMPREHENSIVE INCOME FOR THE YEARS ENDED 31ST DECEMBER 2016 AND 31ST DECEMBER 2015
| € (thousands) | 2016 | 2015 |
|---|---|---|
| Net income for the year | 110,102 | 125,515 |
| Gains/(losses) on cash flow hedges Valuation of the personnel leaving indemnity fund pursuant to IAS |
(4,130) | (2,607) |
| 19 | (200) | 161 |
| Income (expense) for the year recognized directly in equity | (4,330) | (2,446) |
| Comprehensive income for the year | 105,772 | 123,069 |
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
| € (thousands) | Share capital |
Additional paid-in capital |
Treasury stock |
Statutory reserve |
Other reserves |
Other reserves Fair value hedging instruments |
Other reserves IAS compl iance |
Revaluat. Interim reserves dividend |
Net (loss)/ Total income for the year |
|---|---|---|---|---|---|---|---|---|---|
| Balance as at 31st December 2014 |
26,141 | 83,718 | (30,727) | 5,228 162,557 | (682) | 92,251 | 2,602 (53,080) | 88,926 376,934 | |
| Allocation of 2014 net income as per shareholders' resolution of 15.4.2015: |
|||||||||
| dividends to shareholders | (13,318) | 53,080 | (88,926) (49,164) | ||||||
| Purchase of treasury stock | (17,730) | (17,730) | |||||||
| Sales of treasury stock | 13,396 | (1,645) | 11,751 | ||||||
| Dividends expired | 5 | 5 | |||||||
| Interim dividends | (61,605) | (61,605) | |||||||
| Comprehensive income for the year |
(2,607) | 161 | 125,515 123,069 | ||||||
| IAS compliance as at 31st December 2015 – Stock |
|||||||||
| options Balance as at 31st |
6,311 | 6,311 | |||||||
| December 2015 | 26,141 | 83,718 | (35,061) | 5,228 147,599 | (3,289) | 98,723 | 2,602 (61,605) | 125,515 389,571 | |
| Allocation of 2015 net income as per shareholders' resolution of 13.4.2016: |
|||||||||
| to reserves dividends to shareholders |
2,425 | 61,605 | (2,425) 0 (123,090) (61,485) |
||||||
| Purchase of treasury stock Sales of treasury stock |
(71,605) 29,905 |
(7,187) | (71,605) 22,718 |
||||||
| Dividends expired Interim dividends Comprehensive income for |
5 | (72,245) | 5 (72,245) |
||||||
| the year IAS compliance at 31st December 2016 – Stock |
(4,130) | (200) | 110,102 105,772 | ||||||
| options | 3,986 | 3,986 | |||||||
| Balance as at 31st December 2016 |
26,141 | 83,718 | (76,761) | 5,228 142,842 | (7,419) 102,509 | 2,602 (72,245) | 110,102 316,717 |
Operating activities
CASH FLOW STATEMENT FOR THE YEARS ENDED 31ST DECEMBER 2016 AND 31ST DECEMBER 2015
| € (thousands) | 2016 | 2015 |
|---|---|---|
| (115,792) | ||
|---|---|---|
| 15,253 | ||
| Net cash from/(used in) financing activities | (100,584) | (130,764) |
| (32,752) | (65,672) | |
| Effect on shareholders' equity of application of IAS/IFRS | 1,493 | 1,686 |
| (48,887) | (5,979) | |
| (133,730) | (110,770) | |
| 113,292 | 49,971 | |
| (123,981) | 15,947 | |
| Net (increase)/decrease in other non-current assets | 6,035 | 23,953 |
| Net (increase)/decrease in equity investments | (120,790) | 186 |
| Net (investments)/disposals in intangible assets | (1,556) | (922) |
| Net (investments)/disposals in property, plant and equipment | (7,670) | (7,270) |
| 108,773 | 130,070 | |
| (2,511) | 4,309 | |
| Other payables and other current liabilities | (1,115) | 1,217 |
| 4,566 | 203 | |
| (1,395) | (3,839) | |
| Other receivables and other current assets | (4,127) | 732 |
| 4,812 | (2,084) | |
| 53,021 | 90,018 | |
| Increase/(decrease) in other non-current liabilities | 0 | (585) |
| (1,357) | 4,812 | |
| Increase/(decrease) in personnel leaving indemnities | 65 | (952) |
| (Increase)/decrease in deferred tax liabilities | 950 | (1,502) |
| (10,643) | (6,872) | |
| 3,087 | 3,082 | |
| Depreciation of property, plant and equipment | 6,339 | 6,034 |
| 125,515 (90,018) |
||
| 110,102 (53,021) |
| Short-term financial position at beginning of year * | (931) | (16,184) |
|---|---|---|
| Short-term financial position at end-of-year * | (116,723) | (931) |
* Includes the total of other short term loans, short-term financial investments and cash and cash equivalents, bank overdrafts and other short-term borrowings excluding the current portion of medium and long-term loans.
The separate annual financial statements comprise the income statement, the balance sheet, the statement of comprehensive income, the statement of changes in shareholders' equity, the cash flow statement and these notes to the financial statements. In compliance with Legislative Decree No. 38 of 28th February 2005, – in implementation of the options provided for by Art. 5 of Regulation (EC) No. 1606/2002 of the European Parliament and Council of 19th July 2002 concerning International Accounting Standards – the separate company financial statements have been prepared applying the international accounting standards (IAS/IFRS) issued or revised by the International Accounting Standards Board and homologated by the European Union and also the regulations issued in implementation of Art. 9 of Legislative Decree No. 38/2005. The "IAS/IFRS" are intended as including all the interpretations of the International Financial Reporting Interpretation Committee ("IFRIC"), previously named the Standing Interpretations Committee ("SIC").
The presentation adopted by the Company for the income statement in the separate annual financial statements classifies revenues and expenses by nature. The distinction between the principle of current and non-current was adopted for the presentation of assets and liabilities in the balance sheet.
These financial statements are presented in euro (€) and all amounts in the notes to the statements are rounded to the nearest thousand euro unless otherwise stated.
The financial statements have been prepared on a historical cost basis, except for hedging derivatives (and the relative underlying hedged financial liability) for which their fair value has been applied and except for defined benefit plans for which the actuarial valuation was performed as prescribed by IAS 19.
The principal accounting policies adopted are set out below.
Property, plant and equipment - Property, plant and equipment is stated at historical cost less accumulated depreciation and any recognised impairment loss. Subsequent costs are only capitalized when it is probable that the future economic benefits will flow to the Company. The costs for ordinary maintenance and repairs are recognized through profit and loss at the time at which they are incurred.
The carrying amount of property, plant and equipment is subject to impairment testing to measure any loss in value when events or situations occur which indicate that the carrying amount of the assets can no longer be recovered (see paragraph on impairment).
Depreciation is computed on a straight-line basis using rates which are held to be representative of the estimated useful life of the assets:
| Industrial buildings | 2.5% - 5.5% |
|---|---|
| Plant & machinery | 10% - 17.5% |
| Other equipment | 12% - 40% |
The depreciation of an asset begins when it is installed and is ready for use or, in the case of self-constructed assets, when the assets have been completed and are ready for use.
The gain or loss arising on the disposal or retirement of an asset is determined as the difference between the
sales proceeds and the carrying amount of the asset and it is recognized through profit or loss for the period.
Intangible assets - An intangible asset is recognized only if it can be identified, if it is probable that it will generate future economic benefits and its cost can be measured reliably. Intangible assets are valued at purchase cost, net of amortization calculated on a straight-line basis and on the basis of their estimated useful life which, however, cannot exceed 20 years. Patents, licenses and know-how are amortized from the year of the first sale of the relative products. Amortization of distribution and license rights is generally calculated over the duration of the contract.
Impairment - At each balance sheet date, the Company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss. Where it is not possible to estimate the recoverable amount of an individual asset, the Company estimates the recoverable amount of the cash-generating unit to which the asset belongs. The recoverable amount is the greater of net selling price and value in use. In measuring value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of the money and the risks specific to the asset.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. Impairment losses are recognized as an expense immediately.
Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognized. A reversal of an impairment loss is recognized as income immediately.
Investments in subsidiaries – Investments in subsidiaries are recognized at cost of acquisition adjusted for impairment.
Positive differences arising at the time of purchase between the acquisition cost and the quota of the equity at present values held in the subsidiary attributable to the Company are therefore included in the carrying amount of the investment.
Investments in subsidiaries are subject to impairment testing annually or more frequently if necessary in order to test for possible loss of value. Where evidence exists that the value of these investments has been impaired, this is recognized through profit or loss as an impairment loss. Where an impairment loss subsequently reverses or reduces, this is recognized in the income statement as a reversal of impairment within the limits of the cost of acquisition.
According to IFRS 2, stock option plans for the employees of subsidiaries constitute an increase in the value of the relative investments. That increase in value consists of the fair value of the options on the grant date and it is recognised as an increase in the investments at constant rates over the period between the grant and the vesting date, with the balancing entry recognized directly in equity.
Receivables (included in non-current assets) - Receivables are stated at their nominal value and reduced for impairment losses.
Inventories - Inventories are stated at the lower of cost or market value, where the market value of raw materials and subsidiaries is their substitution cost while that related to finished goods and work-in-process is their net realizable value.
Inventories of raw materials and supplies are valued at their average weighted acquisition cost including costs incurred in bringing the inventories to their location and condition at year-end.
Inventories of work-in-process and finished goods are measured at their average weighted manufacturing cost which includes the cost of raw materials, consumables, direct labour and indirect costs of production, exclusive of general expenses.
Inventories are written-down if the market value is lower than cost as described above or in the case of obsolescence resulting from slow moving stocks.
Trade receivables - Trade receivables are stated at their nominal value as reduced by appropriate allowances for estimated irrecoverable amounts.
Cash and cash equivalents - Cash in banks on demand and highly liquid investments.
Equity - Equity instruments issued by the Company are recorded at the amount of the proceeds received. The proposed dividend is recognized as a liability at the time of adoption of the dividend resolution at the annual shareholders' meeting.
The cost and selling prices of treasury shares are recognized directly in equity and therefore gains and losses on sales are not recognized in the income statement.
Loans - Interest-bearing loans are recorded at the proceeds received, net of direct issue costs. Subsequently, loans are measured using the amortized cost method as prescribed by IAS 39. The amortized cost is the amount of the liability on initial recognition net of capital repayments and transaction costs amortized using the effective interest rate method.
If the loans are hedged using derivative instruments qualifying as "fair value hedges", in accordance with IAS 39, these loans are measured at fair value as are their related derivative instruments.
Personnel leaving indemnities - Employee benefits presented in the balance sheet are the result of valuations carried out as prescribed by IAS 19. The liabilities recognized in the balance sheet for post-employment benefit plans represent the present value of the defined benefit obligation, as adjusted for unrecognized actuarial gains and losses and unrecognized past service cost. The present value of the defined benefit obligation is determined using the Projected Unit Credit Method. All actuarial gains and losses are recognized directly in the schedule of gains and losses stated in equity. Until 31st December 2006 the staff leaving indemnities of Italian companies were considered defined benefit plans. The regulations governing those indemnities were amended by Law 296 of 27th December 2006 (2007 Finance Act) and subsequent amendments made in early 2007. In view of those changes and for companies with at least 50 employees in particular, those indemnities are only to be treated as defined benefit plans for the amounts that matured prior to 1st January 2007 (and not yet paid at the balance sheet date), while subsequent to that date they are treated as a defined contribution plan.
Trade payables - Include payables arising from supply agreements and are stated at their nominal value.
Other payables - Include payables arising in the normal course of business (towards employees and third parties) and are stated at their nominal value.
Bank overdrafts and loans - Bank overdrafts and loans are recorded at the proceeds received, net of direct issue costs. Finance charges are accounted for on an accrual basis and are added to the carrying amount of the instrument to the extent that they are not settled in the period in which they arise.
Derivative financial instruments - The Company uses derivative financial instruments to hedge its risks associated with interest rate and foreign currency fluctuations. Such derivatives are measured at fair value at the end of each reporting period.
Hedging relationships are of two types, "fair value hedge" or "cash flow hedge". A "fair value hedge" is a hedge of the exposure to changes in the fair value of an asset or liability that is already recognized in the balance sheet. A "cash flow hedge" is a hedge of the exposure to variability in cash flows relating to a recognized asset or liability or to a forecasted transaction.
The gain or loss from the change in fair value of a derivative instrument qualifying as a "fair value hedge" is recognized immediately through profit or loss. At the same time, the carrying amount of the hedged item is adjusted for the corresponding gain or loss since the inception of the hedge, which also is recognized immediately through profit or loss.
The gain or loss from the change in fair value of a hedging instrument qualifying as a "cash flow hedge" is recognized directly in equity.
The gain or loss from the change in fair value of a derivative financial instrument which does not qualify as a hedging instrument is recognized immediately through profit or loss.
Provisions - Provisions are recognized when the Group has a present obligation as a result of past events, it is probable that an outflow of resources will be required to settle the obligation and a reliable estimate of the amount can be made.
Foreign currencies - Transactions in currencies other than the euro are initially recorded at the rates of exchange prevailing on the dates of the transactions. Monetary assets and liabilities denominated in such currencies are retranslated at the rates prevailing on the balance sheet date. Profits and losses arising on exchange are included in profit or loss for the period. Non-monetary assets and liabilities recorded at the rates of exchange prevailing on the dates of the transactions are not translated on the balance sheet date.
The expenses are presented in the income statement "by nature". The choice of this method of presentation is based on the nature of the Company as both a holding and an operating company. The objective is to both optimise and simplify general accounting practices and all the relative compliance activity required by Italian tax regulations.
Revenues - Revenues are recognized when it is probable that the economic benefits associated with a transaction will flow to the Company and that the amount of revenue can be measured reliably.
Revenue arising from the sale of goods is recognized when the enterprise has transferred the significant risks and rewards of ownership. These are stated net of discounts, rebates and returns.
Revenues include income from royalties due on licensed out products and up-front payments received under licensing agreements.
Research and development expenses - All research costs are expensed in the income statement in the year in which they are incurred in accordance with IAS 38. IAS 38 also prescribes that development costs must be capitalized if technical and commercial feasibility of the asset for development or sale have been established. Regulatory and other uncertainties inherent in the development of new products are so high that the guidelines for capitalization under IAS 38 are not met so that development costs are expensed as incurred during the year.
Research and development costs include amounts due under collaboration agreements with third parties.
Non-reimbursable government grants - Government grants towards investment in plant are recognized as income over the periods necessary to match them with the related costs and are stated in the balance sheet as deferred income. Non-reimbursable government grants, including those for research, are booked to the income statement on an accrual basis within the item "other revenue".
Share based payment transactions – According to IFRS 2, stock option plans for employees constitute a part of the remuneration of the beneficiaries, the cost of which is given by the fair value of the options on the grant date. It is recognized through profit and loss at constant rates over the period between the grant and the vesting date, with the balancing entry recognized directly in equity.
Financial items – These include interest income and expense, foreign exchange gains and losses, both realized and unrealized, and differences arising from the valuation of securities.
Taxation - Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year and tax rates in force at the date of the balance sheet are applied.
Deferred tax is the tax expected to be payable or recoverable on temporary differences between the carrying amount of assets and liabilities in the financial statements and the corresponding tax basis used in the computation of taxable profit. Deferred tax liabilities are generally recognized for all taxable temporary differences and deferred tax assets are recognized to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilized. Such assets and liabilities are not recognized if the temporary difference arises from goodwill.
Deferred tax is calculated at the tax rates that are expected to apply to the period when the liability is settled or the asset realized. Deferred tax is charged or credited through profit or loss, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity.
Deferred tax assets and liabilities are offset when they relate to income taxes levied by the same taxation authority and the Company intends to settle its current tax assets and liabilities on a net basis.
Earnings per share - Earnings per share is the net income for the period attributable to ordinary shareholders divided by the weighted average number of ordinary shares outstanding during the period.
Diluted earnings per share is calculated by adjusting the average weighted number of outstanding shares for the effects of all the potential dilutive ordinary shares.
In 2016 these came to € 320,706 thousand (€ 297,438 thousand in 2015), details of which are as follows:
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Net sales | 314,270 | 291,203 | 23,067 |
| Royalties and up-front payments | 889 | 1,922 | (1,033) |
| Revenue from services | 5,547 | 4,313 | 1,234 |
| Total revenue | 320,706 | 297,438 | 23,268 |
Net sales revenue is as follows:
| € (thousands) | 2016 | 2015 | |||
|---|---|---|---|---|---|
| Italy | Abroad | Italy | Abroad | ||
| Pharmaceuticals | 183,561 | 90,357 | 181,229 | 73,319 | |
| Pharmaceutical chemicals | 2,708 | 37,144 | 2,420 | 33,187 | |
| Other | 325 | 175 | 689 | 359 | |
| Total revenue for net sales | 186,594 | 127,676 | 184,338 | 106,865 |
Revenue from pharmaceuticals in Italy was € 183.561 thousand, slightly up on the same period a year before. Prescription pharmaceuticals saw growth in sales of Urorec®, Zanipril® and Cardicor®. The review of operations may be consulted for further information on products.
Sales abroad in the pharmaceutical sector were up 23.2% on the year before due in particular to greater sales of lercanidipine, carglumic acid and tribenoside. Sales abroad in the chemical sector increased by 11.9% compared with the year before, due in particular to sales of verapamil and benidipine.
Net sales revenues included € 111,238 thousand (€ 97,254 thousand in 2015) for sales of products to subsidiaries:
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Recordati Ireland Ltd. | 80,513 | 65,262 | 15,251 |
| Innova Pharma S.p.A. | 20,873 | 23,969 | (3,096) |
| Laboratoires Bouchara Recordati S.a.s. | 144 | 111 | 33 |
| Casen Recordati S.L. | 104 | 89 | 15 |
| Jaba Recordati S.A. | 2,615 | 3,249 | (634) |
| Recordati Pharma GmbH | 2,901 | 3,083 | (182) |
| Recordati Ilaç | 497 | 503 | (6) |
| Orphan Europe S.a.r.l. | 2,959 | 812 | 2,147 |
| Opalia Pharma S.A. | 34 | 24 | 10 |
| Recordati Hellas Pharmaceuticals S.A. | 580 | 101 | 479 |
| Herbacos Recordati s.r.o. | 18 | 51 | (33) |
| Total | 111,238 | 97,254 | 13,984 |
All commercial transactions with subsidiaries took place under normal market conditions.
Revenues for royalties, up-front payments and services are composed as follows:
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Services and royalties to subsidiaries: | |||
| Orphan Europe Italy S.r.l. | 40 | 40 | 0 |
| Innova Pharma S.p.A. | 925 | 820 | 105 |
| Recordati Ireland Ltd. | 1,099 | 1,020 | 79 |
| Laboratoires Bouchara Recordati S.a.s. | 667 | 629 | 38 |
| Recordati Pharma GmbH | 226 | 193 | 33 |
| Casen Recordati S.L. | 267 | 218 | 49 |
| Jaba Recordati S.A. | 304 | 289 | 15 |
| Recordati Ilaç | 292 | 239 | 53 |
| Recordati Hellas Pharmaceuticals S.A. | 55 | 47 | 8 |
| Herbacos Recordati sro | 16 | 12 | 4 |
| Recordati Romania S.r.l. | 4 | 3 | 1 |
| Orphan Europe Sarl | 564 | 435 | 129 |
| Recordati Rare Diseases Inc. | 713 | 613 | 100 |
| Rusfic LLC | 26 | 21 | 5 |
| Recordati Polska Sp zoo | 14 | 7 | 7 |
| Italchimici S.p.A. | 635 | 0 | 635 |
| Total services and royalties to subsidiaries | 5,847 | 4,586 | 1,261 |
| Services and royalties to third parties | |||
| Royalties and up-front payments | 589 | 1,649 | (1,060) |
| Total services and royalties to third parties | 589 | 1,649 | (1,060) |
| Total revenue from services and royalties | 6,436 | 6,235 | 201 |
The revenue from services to subsidiaries related principally to the "Group Service Agreement" for services performed on behalf of subsidiaries during the year.
Proceeds from Laboratoires Bouchara Recordati S.a.s. include royalties amounting to € 300 thousand. Services and royalties to third parties, which amounted to € 589 thousand, related in particular to contractual charges made to partners for commissions and royalties on sales of Entact®.
Other revenue and income came to € 2,406 thousand in 2016, compared with € 2,072 thousand in 2015. It includes employees charges for the use of hired cars, other indemnities, non-recurring income, exceptional receivables and gains on the sale of non-current assets.
There were also the charges passed onto licensees for the "1.83% discount" and the "5% pay back" due on request from AIFA (Italian Medicines Agency) from the holder of the AIC (marketing authorisation).
A research grant of € 755 thousand was received in December from the Ministry of Education, Universities and Research in relation to the project DM 28917 GPS.
The item also included € 6 thousand for government grants for plant, € 55 thousand for income from property investments and € 13 thousand for charging for services provided to the subsidiary Fimei S.p.A..
Details of grants received for investments recognised in the income statement are given below for the last five years.
| € (thousands) | |
|---|---|
| 2012 | 16 |
| 2013 | 15 |
| 2014 | 14 |
| 2015 | 12 |
| 2016 | 6 |
| Total | 63 |
Income from property investments includes the rent of properties to the subsidiary Fimei S.p.A. amounting to € 8 thousand, the rent of premises at the Milan site to Innova Pharma S.p.A. amounting to € 12 thousand and the rent of part of the offices in via Marostica in Milan to Orphan Europe Italy S.r.l. for € 35 thousand.
These are composed as follows:
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Raw materials: | |||
| from licensing-in agreements | 37,248 | 43,423 | (6,175) |
| from other | 41,130 | 40,561 | 569 |
| 78,378 | 83,984 | (5,606) | |
| Goods for resale | 1,280 | 296 | 984 |
| Packaging materials | 7,215 | 7,123 | 92 |
| Others and consumables | 5,658 | 6,101 | (443) |
| Total | 92,531 | 97,504 | (4,973) |
The change in purchases of raw materials, goods and other materials correlates with the changes in the sales mix for each product.
Purchases of raw materials from others includes € 8,980 thousand for purchases from Recordati Ireland Ltd, € 5,477 thousand of purchases from Innova Pharma S.p.A. and € 2,715 thousand of purchases from Casen Recordati S.L.
Personnel costs were composed as follows:
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Wages and salaries | 54,864 | 53,164 | 1,700 |
| Social security costs | 17,075 | 17,275 | (200) |
| Salary resulting from stock option plans | 2,044 | 1,521 | 523 |
| Other costs | 6,910 | 4,064 | 2,846 |
| Total personnel costs | 80,893 | 76,024 | 4,869 |
The expense for stock option plans is a result of the application of IFRS 2, which requires the valuation of those options as a component of the wages of the beneficiaries and recognition of the cost determined in that manner in the income statement.
Other costs include the portions of the leaving indemnity charges for the year destined to pension funds in accordance with the legislation introduced by Law 296 of 27th December 2006.
Average labour force figures for the Company are as follows:
| 2016 | 2015 | Change 2016/2015 |
|
|---|---|---|---|
| Executives | 64 | 63 | 1 |
| Office workers | 565 | 568 | (3) |
| Manual workers | 355 | 342 | 13 |
| Total | 984 | 973 | 11 |
This is composed as follows:
Amortization of intangible assets
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Patent rights and marketing authorizations | 417 | 435 | (18) |
| Distribution, license, trademark and similar rights |
2,670 | 2,647 | 23 |
| Total | 3,087 | 3,082 | 5 |
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Industrial buildings | 1,106 | 1,153 | (47) |
| Light constructions | 0 | 1 | (1) |
| General plant | 493 | 483 | 10 |
| Accelerated depreciation machinery | 2,326 | 2,279 | 47 |
| Normal depreciation machinery | 1,050 | 849 | 201 |
| Miscellaneous laboratory equipment | 757 | 646 | 111 |
| Office furnishings and machines | 41 | 40 | 1 |
| Electronic equipment | 542 | 559 | (17) |
| Vehicles for internal transport | 24 | 24 | 0 |
| Total | 6,339 | 6,034 | 305 |
Other operating expenses were composed as follows:
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Pay back and discount of 1.83% | 7,046 | 9,659 | (2,613) |
| Meetings and scientific publications, market surveys and expenses for medical and scientific communications and |
|||
| advertising | 11,349 | 11,211 | 138 |
| Clinical and pharmacological trials and professional advice |
3,250 | 2,966 | 284 |
| Sales commissions to agents and depositories | 5,080 | 4,966 | 114 |
| Transport and storage | 2,292 | 2,426 | (134) |
| Utilities and similar (motor fuel, gas, water, etc.) | 5,054 | 5,384 | (330) |
| Destruction of industrial waste and cleaning | 1,876 | 1,899 | (23) |
| Innova co-promotion service | 2,619 | 2,826 | (207) |
| Maintenance | 3,825 | 3,132 | 693 |
| Insurance premiums | 681 | 651 | 30 |
| Directors' fees | 664 | 693 | (29) |
| Statutory auditors' fees | 126 | 126 | 0 |
| Sundry personnel costs | 3,059 | 3,402 | (343) |
| Legal, judiciary and notary expenses | 319 | 218 | 101 |
| Sundry services | 3,569 | 4,004 | (435) |
| Postal and telecommunications expenses | 353 | 454 | (101) |
| External processing | 6,432 | 5,865 | 567 |
| Royalties payable | 66 | 64 | 2 |
| Rents payable | 341 | 330 | 11 |
| Car hire expenses | 2,416 | 2,407 | 9 |
| Membership fees | 313 | 318 | (5) |
| Prior year expenses | 5 | 18 | (13) |
| Sundry taxation | 1,659 | 1,525 | 134 |
| Provisions for agent customer indemnities | 96 | 1,438 | (1,342) |
| Acquisition costs | 2,272 | 0 | 2,272 |
| Other operating expenses | 2,300 | 2,279 | 21 |
| Total | 67,062 | 68,261 | (1,199) |
The payback and 1.83% discount expense totalling € 7,046 thousand includes the contribution due to AIFA (Italian Medicines Agency), which replaces the 5% price reduction on some selected products. This procedure, already allowed and used in previous years, was continued again in 2016. The amount is calculated on sales of products made in 2015.
Commissions paid to agents included commissions to Recordati Rare Diseases for sales in the USA of pharmaceutical chemicals amounting to € 99 thousand.
Expenses for sundry services included the auditors' fees. Details of that remuneration are provided in attachment 6 in compliance with Art. 149-duodecies of the Consob Issuers' Regulations.
Expenses for the Innova Pharma S.p.A. co-promotion service related to services carried out by the sales network of that company on behalf of the Parent Company.
Details are given in the relevant parts of the Remuneration Report (published in accordance with Art. 123-ter of the Consolidated Finance Act) of the following: the remuneration of directors, statutory auditors, general managers and other key management personnel; the shares held in the Company by those persons; the stock option rights granted to them.
No use was made of finance lease assets in 2016.
External processing included work performed by Laboratoires Bouchara Recordati S.a.s. amounting to € 277 thousand.
Other operating expenses included services received from the subsidiary Recordati S.A. Chiasso amounting to € 276 thousand.
The item "sundry taxation" amounting to € 1,659 thousand (€ 1,525 thousand in 2015) relates to the following:
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Contribution under Decree Law No. 269/2003 | 262 | 266 | (4) |
| Government license tax | 525 | 406 | 119 |
| Municipal property and service taxes | 313 | 313 | 0 |
| Stamp duties and similar | 15 | 14 | 1 |
| Non-deductible taxes | 111 | 98 | 13 |
| Sundry taxes | 433 | 428 | 5 |
| Total | 1,659 | 1,525 | 134 |
In compliance with Decree Law 269 of 30th September 2003 converted into Law 326 of 24th November 2003, a contribution was paid in April amounting to 5% of the expenses incurred in the previous year for advertising activities, self certified by the Company within the legal time limits.
Taxes for government licenses are attributable to the maintenance and changes to registrations for ethical and self-medication products and to the registrations of new products. Sundry taxes include Tares (service and refuse tax), convention and congress registration taxes and Campoverde duties.
Details of changes in inventories are as follows:
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Raw materials, ancillary materials, | |||
| consumables and supplies | 159 | 125 | 34 |
| Intermediates and work-in-process | (1,463) | (1,408) | (55) |
| finished products and goods | 2,699 | 5,122 | (2,423) |
| Total | 1,395 | 3,839 | (2,444) |
This amounted to € 10,779 thousand (€ 6,872 thousand in 2015). The impairment of the investment in Casen Recordati S.L. was written back during the year within the limit of the cost. This investment had been written down in prior years and the relative costs had been recognised through profit and loss.
This amounted to € 136 thousand (€ 0 thousand in 2015) and relates to write-downs of the investments in Tecnofarmaci S.C.p.A. in liquidation by € 59 thousand and in Consorzio C4T S.c.a.r.l. by € 77 thousand.
These write-downs became necessary following the permanent impairment of the aforementioned investments and the company Tecnofarmaci S.c.p.A. being put into liquidation.
Income from investments came to € 53,021 thousand (€ 90,018 thousand in 2015) and related to subsidiaries.
This income consisted of dividends declared and received from Recordati S.A. Chemical & Pharmaceutical Company (€ 53,000 thousand), from Recordati Pharmaceuticals Ltd. (€ 20 thousand), and from Herbacos Recordati s.r.o. (€ 1 thousand).
Net financial income (expense) showed net expense of € 4,670 thousand in 2016 (€ 6,430 thousand in the same period of 2015). The main items are summarised in the table below.
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Foreign exchange gains (losses) | 12 | (1,402) | 1,414 |
| Loss on the derecognition of investments |
0 | (148) | 148 |
| Interest income from subsidiaries | 1,832 | 3,323 | (1,491) |
| Interest expense payable to subsidiaries | (823) | (888) | 65 |
| Interest expense on loans | (1,178) | (2,272) | 1,094 |
| Interest expense on bond debt | (2,923) | (3,063) | 140 |
| Net interest on short-term financial positions | (620) | (1,156) | 536 |
| Bank charges | (790) | (660) | (130) |
| Interest cost in respect of defined benefit plans (IAS 19) |
(180) | (164) | (16) |
| Total | (4,670) | (6,430) | 1,760 |
The balance on foreign exchange differences represented income of € 12 thousand for 2016, compared with a cost of € 1,402 thousand in 2015. More specifically, the loss for the year consisted of a gain of € 691 thousand on transactions concluded during the year and a loss of € 679 thousand resulting from the translation as that 31st December 2016 of assets and liabilities in foreign currency. Art. 2426, point 8-bis is therefore applicable to that income, by which, if a net gain arises from the foreign exchange translation performed at the end of the year, that amount is allocated to a special reserve that is not distributable until the gain is actually realized.
Interest income from subsidiaries is as follows:
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Jaba Recordati S.A. | 0 | 4 | (4) |
| Italchimici S.p.A. | 53 | 0 | 53 |
| Recordati S.A. – Luxembourg |
73 | 731 | (658) |
| Pro Farma AG |
3 | 0 | 3 |
| Orphan Europe Sarl | 121 | 0 | 121 |
| Fic Médical S.a.r.l. | 1 | 3 | (2) |
| Recordati Polska Sp. z.o.o. | 9 | 13 | (4) |
| Casen Recordati S.L. | 758 | 1,174 | (416) |
| Rusfic LLC | 731 | 1,308 | (577) |
| Opalia Pharma S.A. | 83 | 89 | (6) |
| Recordati Rare Diseases - Mexico |
0 | 1 | (1) |
| Total | 1,832 | 3,323 | (1,491) |
Interest income relates to loans granted to subsidiaries during the year (€ 926 thousand) and to the centralised cash pooling treasury system in operation at the Parent Company since 2007 on the basis of which monthly interest receivable and payable is recognized at market rates (€ 906 thousand).
The following short-term loans were outstanding as at 31st December: to Recordati Polska z.o.o. (PLN 1,500,000); to Opalia Pharma S.A. (TND 1,000,000); to Pro Farma AG (CHF 1,000,000) and to Recordati S.A. Luxembourg (€21,000 thousand). Two long-term loans were outstanding, one to Casen Recordati S.L. (€ 21,000 thousand) and one to Opalia Pharma (TND 3,000,000),
Interest expense paid to subsidiaries is as follows:
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Fic Médical S.a.r.l. | 0 | 3 | (3) |
| Casen Recordati S.L. | 35 | 49 | (14) |
| Laboratoires Bouchara Recordati Sas | 25 | 74 | (49) |
| Innova Pharma S.p.A. | 47 | 121 | (74) |
| Recordati S.A. – Luxembourg |
3 | 48 | (45) |
| Jaba Recordati S.A. | 2 | 1 | 1 |
| Recordati Ireland Ltd. | 100 | 101 | (1) |
| Orphan Europe Spain S.L. | 5 | 10 | (5) |
| Orphan Europe United Kingdom Ltd. | 0 | 8 | (8) |
| Orphan Europe Sarl | 4 | 220 | (216) |
| Recordati Pharma GmbH | 21 | 44 | (23) |
| Recordati Rare Diseases Inc. | 407 | 2 | 405 |
| Recordati S.A. - Switzerland |
2 | 0 | 2 |
| Recordati Hellas Pharmaceuticals S.A. | 0 | 5 | (5) |
| Orphan Europe Germany GmbH | 5 | 8 | (3) |
| Herbacos Recordati s.r.o. | 15 | 27 | (12) |
| Orphan Europe Italy S.r.l. | 14 | 28 | (14) |
| Orphan Europe Benelux BVBA | 1 | 2 | (1) |
| Bouchara Recordati s.a.s. | 69 | 94 | (25) |
| Orphan Europe Nordic A.B. | 1 | 1 | 0 |
| Orphan Europe Switzerland Gmbh | 1 | 1 | 0 |
| Rusfic LLC | 0 | 27 | (27) |
| Orphan Europe Middle East FZ LLC | 13 | 14 | (1) |
| Recordati Orphan Drugs | 53 | 0 | 53 |
| Total | 823 | 888 | (65) |
Interest expense relates to loans granted by subsidiaries during the year (€ 437 thousand) and to the centralised cash pooling treasury system amounting to € 386 thousand.
Taxes recognized in the income statement are composed as follows:
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Current taxation: | |||
| IRES (corporate income tax) | 19,257 | 16,416 | 2,841 |
| IRAP (regional tax on production) | 3,106 | 2,535 | 571 |
| Total current taxation | 22,363 | 18,951 | 3,412 |
| Deferred taxation: | |||
| Movement in deferred tax assets/liabilities, net | (328) | (2,334) | 2,006 |
| Use of prior years deferred tax assets/liabilities | 1,309 | 771 | 538 |
| Deferred tax asset rate adjustment | 144 | 0 | 144 |
| Total deferred tax liabilities | 1,125 | (1,563) | 2,688 |
| Total | 23,488 | 17,388 | 6,100 |
Provisions for taxes were made on the basis of estimated taxable income.
The provision for deferred tax (assets)/liabilities of € 328 thousand is composed as follows:
| 2016 | 2015 | |||
|---|---|---|---|---|
| Temporary differences |
Tax Effect | Temporary differences |
Tax Effect | |
| DEFERRED TAX ASSETS | ||||
| - Provisions |
(749) | (180) | (7,137) | (1,963) |
| - Costs relating to future years |
(619) | (148) | (709) | (195) |
| - Write-down of inventories |
0 | 0 | (641) | (176) |
| TOTAL | (1,368) | (328) | (8,487) | (2,334) |
| DEFERRED TAX ASSETS/LIABILITIES, | ||||
| NET | (328) | (2,334) |
The use of deferred tax assets amounting to € 1,309 thousand, relates to provisions of € 1,114 thousand and costs relating to future years of € 195 thousand.
The tax credit for deferred tax assets was adjusted as a result of a change in the rate for IRES (corporate income tax), which from 2017 will fall from 27.5% to 24% the (€ 144 thousand).
The reconciliation between the current tax rate for income tax levied on the Company and the actual tax rate incurred is as follows.
| 2016 | 2015 | |
|---|---|---|
| % | % | |
| Tax rate applicable for IRES (corporate income tax) purposes |
27.5 | 27.5 |
| Dividends from subsidiaries | (10.4) | (16.5) |
| Contributions to congresses | 0.4 | 0.4 |
| Economic Growth legislation (ACE) impact | (0.5) | (0.4) |
| Effect of reversal of investment write-down | (2.2) | (1.3) |
| Other differences, net | 0.5 | 0.7 |
| Tax rate applicable for IRES (corporate income tax) purposes |
15.3 | 10.4 |
| IRAP (regional tax on production) | 2.3 | 1.8 |
| Tax rate on pre-tax income |
17.6 | 12.2 |
IRAP as a percentage of pre-tax profit was 2.3% because the tax is calculated on a different tax basis which includes interest and some extraordinary items.
Property plant and equipment, net of accumulated depreciation, as at 31st December 2016 and 2015 amounted to € 44,851 thousand and € 43,520 thousand respectively. Changes in this item are given below.
| € (thousands) | Land and buildings |
Plant and machinery |
Other fixtures |
Construction in progress |
Total property, plant and equipment |
|---|---|---|---|---|---|
| Cost of acquisition | |||||
| Balance as at 31.12.15 | 37,805 | 152,241 | 34,916 | 4,641 | 229,603 |
| Additions | 230 | 1,340 | 565 | 5,616 | 7,751 |
| Disposals | 0 | (995) | (5) | 0 | (1,000) |
| Reclassifications | 352 | 2,905 | 378 | (3,708) | (73) |
| Balance as at 31.12.16 |
38,387 | 155,491 | 35,854 | 6,549 | 236,281 |
| Accumulated depreciation | |||||
| Balance as at 31.12.15 | 27,867 | 128,789 | 29,427 | 0 | 186,083 |
| Depreciation | 1,106 | 3,870 | 1,364 | 0 | 6,340 |
| Disposals | 0 | (988) | (5) | 0 | (993) |
| Balance as at 31.12.16 | 28,973 | 131,671 | 30,786 | 0 | 191,430 |
| Carrying amount | |||||
| as at 31st December 2016 | 9,414 | 23,820 | 5,068 | 6,549 | 44,851 |
| as at 31st December 2015 | 9,938 | 23,452 | 5,489 | 4,641 | 43,520 |
The additions of € 7,751 thousand in 2016 relate to investments in the Milan plant and headquarters of € 2,680 thousand and to various investments in the production facilities at the Campoverde di Aprilia plant amounting to € 5,071 thousand.
Depreciation for the period amounted to € 6,340 thousand and was calculated on all depreciable assets using rates which are held to be representative of the estimated useful life of the assets.
Intangible assets, net of accumulated amortisation, as at 31st December 2016 and 2015 amounted to € 25,517 thousand and € 27,048 thousand respectively. Changes in this item are given below.
| € (thousands) | Patent rights and marketing authorizations |
Distribution, license, trademark and similar rights |
Other Assets under construction and advances |
Total intangible assets |
|
|---|---|---|---|---|---|
| Cost of acquisition | |||||
| Balance as at 31.12.15 | 30,575 | 40,774 | 13,234 | 1,237 | 85,820 |
| Additions | 0 | 502 | 0 | 981 | 1,483 |
| Reclassifications | 0 | 192 | 0 | (119) | 73 |
| Balance as at 31.12.16 | 30,575 | 41,468 | 13,234 | 2,099 | 87,376 |
| Accumulated amortization | |||||
| Balance as at 31.12.15 | 26,548 | 18,990 | 13,234 | 0 | 58,772 |
| Amortization | 416 | 2,671 | 0 | 0 | 3,087 |
| Balance as at 31.12.16 | 26,964 | 21,661 | 13,234 | 0 | 61,859 |
| Carrying amount | |||||
| as at 31st December 2016 | 3,611 | 19,807 | 0 | 2,099 | 25,517 |
| as at 31st December 2015 | 4,027 | 21,784 | 0 | 1,237 | 27,048 |
The increase in intangible assets of € 1,483 thousand relates mainly to licenses for the use of software. All intangible assets have a defined useful life and are amortized over a period not exceeding 20 years.
Investments amounted to € 621,144 thousand as at 31st December 2016 up € 133,375 thousand compared with 2015, as reported in the table in Attachment 1. The percentage of ownership and the number of shares or quotas possessed are reported in Attachment 2.
A comparison between the carrying amount of investments in subsidiaries and their valuation using the equity method, in accordance with Art. 2426 of the Italian Civil Code, is reported in Attachment 3.
IAS 27 - Separate financial statements - requires recognition of investments in subsidiaries according to the cost method or, as an alternative, using the fair value in accordance with IAS 39. Recordati S.p.A. has adopted the cost criterion and therefore, where there are indications that part or all of the cost cannot be recovered, the carrying amount must be reduced to the relative recoverable amount, in compliance with IAS 36 – Impairment of assets. Where that impairment subsequently reverses or reduces, the carrying amount is increased to the amount of the new estimate of the recoverable amount which, however, cannot exceed the original cost. For the calculation of reversals for investments in companies that are not listed and that is where no reliable market value (fair value less costs to sell) can be determined, the recoverable amount has been defined as the value in use, intended as the present value of the estimated cash flows from it based on the expected results of the
investments and the estimated amount of a hypothetical "ultimate disposal". The expected results forecast in the business plans of each investment were taken into consideration in the calculation of the value in use, increased by their "terminal value" appropriately adjusted to take account of risks and uncertainties intrinsic to the assumptions on which the plans were based. Those results and the "terminal value" were discounted to present values by applying the current cost of capital of the companies in compliance with the method recommended in IAS 36. Application of the methodology described did not give rise to any impairment and it allowed the reversal amounting to € 10,779 thousand of impairment recognised in previous years of the investment in Casen Recordati S.L..
According to IFRS 2, stock option plans for the employees of subsidiaries constitute an increase in the value of the relative investments. That increase in value consists of the fair value of the options on the grant date and it is recognised as an increase in the investments at constant rates over the period between the grant and the vesting date, with the balancing entry recognized directly in equity. The cost of the stock options granted to employees of foreign companies was recognised as an increase in the value of the relative investments amounting to € 1,942 thousand.
A detailed summary of both directly and indirectly controlled subsidiaries is given in Attachment 4 with the sales revenue and net income for each company.
All the investments reported regard share capital with voting rights.
The relative part of the consolidated report may be consulted for further information on investments.
Non-current loans and receivables as at 31st December 2016 amounted to € 16,396 thousand (€ 22,431 thousand as at 31st December 2015) and related almost entirely to long-term loans granted to Casen Recordati (€ 15,000 thousand due in 2020) and to Opalia Pharma (TND 3,000,000 equivalent to € 1,225 thousand due in 2019).
These amounted to € 3,722 thousand as at 31st December 2016 (€ 3,689 thousand as at 31st December 2015) an increase of € 33 thousand.
The main deferred tax assets and changes in them are analyzed in the two tables below: The main deferred tax assets and changes in them are analyzed in the two tables below:
| € (thousands) | 2016 | 2015 |
|---|---|---|
| Balance as at 1st January | 3,689 | 3,860 |
| Increases | 1,645 | 3,539 |
| Uses | (1,309) | (1,048) |
| Adjustment for change in the tax rate | (303) | 0 |
| Reclassification of deferred tax liabilities | 0 | (2,662) |
| Balance as at 31st December | 3,722 | 3,689 |
| € (thousands) | Valuation of derivative instruments |
Provisions | Inventory write downs |
IAS. Valuation Other of investment |
Total | |
|---|---|---|---|---|---|---|
| Balance as at 1st January | 1,249 | 3,124 | 421 | (1,526) | 421 | 3,689 |
| Addition | 1,253 | 180 | 0 | 0 | 212 | 1,645 |
| Use | 0 | (755) | (359) | 0 | (195) | (1,309) |
| Adjustment for change | ||||||
| In the tax rate | (159) | (302) | (8) | 194 | (28) | (303) |
| Balance as at 31st December |
2,343 | 2,247 | 54 | (1,332) | 410 | 3,722 |
Inventories at as at 31st December 2016 and 2015 amounted to € 54,944 thousand and € 53,549 thousand respectively, as shown in the following table:
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Raw materials, ancillary materials, | |||
| consumables and supplies | 11,490 | 11,331 | 159 |
| Intermediates and work-in-process | 12,093 | 13,556 | (1,463) |
| Finished goods | 31,361 | 28,662 | 2,699 |
| Total | 54,944 | 53,549 | 1,395 |
Trade receivables as at 31st December 2016 and 2015 amounted to € 53,101 thousand and € 57,913 thousand respectively as shown below:
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Trade receivables from subsidiaries | 18,820 | 23,615 | (4,795) |
| Trade receivables from others: | |||
| Italy | 28,460 | 29,715 | (1,255) |
| Abroad | 7,014 | 5,812 | 1,202 |
| 54,294 | 59,142 | (4,848) | |
| Less: | |||
| Allowance for doubtful accounts | (1,193) | (1,229) | 36 |
| Total trade receivables | 53,101 | 57,913 | (4,812) |
Exposure calculated on receivables from others stood at 62 days outstanding as at 31st December 2016 an improvement of two days compared with a year earlier.
The adjustment of receivables in non euro currencies resulted in the recognition of negative exchange rate differences of € 99 thousand. The receivables are recognized inclusive of those adjustments. Trade receivables from Group companies arose from the supply of goods and services and are composed as follows:
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Innova Pharma S.p.A. | 4,293 | 6,261 | (1,968) |
| Recordati Ireland Ltd. | 9,110 | 13,504 | (4,394) |
| Laboratoires Bouchara Recordati S.a.s. | 422 | 265 | 157 |
| Jaba Recordati S.A. | 913 | 1,573 | (660) |
| Recordati Pharma GmbH | 834 | 918 | (84) |
| Casen Recordati S.L. | 162 | 118 | 44 |
| Recordati Ilaç | 224 | 93 | 131 |
| Orphan Europe Italy S.r.l. | 23 | 23 | 0 |
| Recordati Hellas Pharmaceuticals S.A | 80 | 21 | 59 |
| Herbacos Recordati S.A. | 10 | 22 | (12) |
| Recordati S.A. Chemical & Pharmaceutical | 0 | 146 | (146) |
| Orphan Europe Sarl | 2,004 | 612 | 1,392 |
| Recordati Romania S.r.l. | 3 | 0 | 3 |
| Recordati Polska S.p. z.o.o. | 9 | 2 | 7 |
| Recordati Rare Diseases Inc. | 0 | 30 | (30) |
| Opalia Pharma S.A. | 50 | 3 | 47 |
| Rusfic LLC | 30 | 24 | 6 |
| Italchimici S.p.A. | 653 | 0 | 653 |
| Total | 18,820 | 23,615 | (4,795) |
The changes compared to the previous year are considered transitory and are related to automated netting procedures for outstanding intercompany positions, by which intercompany items are automatically offset against each other each month and the relative balances settled.
Changes in the allowance for doubtful accounts are as follows:
| € (thousands) | 2016 | 2015 |
|---|---|---|
| Balance as at 1st January | 1,229 | 1,007 |
| Utilization for losses on receivables | (138) | (40) |
| Addition for the year | 102 | 262 |
| Balance as at 31st December | 1,193 | 1,229 |
The allowance is considered appropriate in relation to potential risks of insolvency.
The composition of the principal receivables in foreign currency is as follows:
| 31.12.2016 | 31.12.2015 | |||
|---|---|---|---|---|
| Currency | €(000) | Currency | €(000) | |
| Receivables in US\$ | 4,810,374 | 4,466 | 3,389,789 | 3,119 |
Other receivables stood at € 10,556 thousand (€ 6,351 thousand as at 31st December 2015). The composition is given in the table below.
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Tax income | 1,426 | 1,887 | (461) |
| From parent companies | 19 | 2 | 17 |
| From subsidiaries | 744 | 663 | 81 |
| Advances to employees and agents | 6,556 | 1,618 | 4,938 |
| Others | 1,811 | 2,181 | (370) |
| Total other receivables | 10,556 | 6,351 | 4,205 |
Tax receivables as at 31st December 2016 amounted to € 1,426 thousand (€ 1,887 thousand in 2015). They were composed as follows:
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Assets for current taxation | 0 | 1,052 | (1,052) |
| Refund requested from tax authorities | 43 | 43 | 0 |
| Receivables from the tax authorities for VAT | 1,326 | 721 | 605 |
| Receivables for foreign VAT tax authorities | 48 | 65 | (17) |
| Sundry items | 9 | 6 | 3 |
| Total tax receivables | 1,426 | 1,887 | (461) |
The VAT credit consisted of the balance for December 2016 and the VAT refund applied for on 18th October 2007 in relation to VAT on motor vehicles.
Other receivables from parent companies amounted to € 19 thousand and relate to sundry charges.
Receivables from subsidiaries stood at € 744 thousand (€ 663 thousand in 2015) and related to VAT transferred under Group procedures from the company Innova Pharma S.p.A.
Advances to employees and agents as at 31st December 2016 and 2015 came to € 6,556 thousand and € 1,618 thousand respectively. They consisted of advances to employees, expense accounts for medical representatives and loans granted to employees who exercised stock option rights amounting to € 6,163 thousand for the purchase of 420,000 shares resulting from the options granted on 9th February 2011, 8th May 2012, 30th October 2013 and 29th July 2014.
Receivables from others amounted to € 1,811 thousand as at 31st December 2016 (€2.181 thousand as at 31st December 2015) and were comprised mainly of receivables from suppliers for advances and refunds due.
Other current assets amounted to € 539 thousand (€ 617 thousand at 31st December 2015) and related mainly to prepaid expenses. These were advance instalments on periodic services covering two financial years.
The market value (fair value) as at 31st December 2016 of cross currency swaps entered into by the Company to hedge a bond for \$ 75 million issued on 30th September 2014 and an intercompany loan of \$ 70 million received from Recordati Rare Diseases on 8th November 2016 totalled \$ 12,497 thousand. That value represents the potential benefit resulting from a lower value in euro of the future cash flows in United States dollars in terms of principal and interest, due to an appreciation of the foreign currency with respect to the time of finalising the loan and acquiring the hedge instruments. More specifically, the fair value of the derivative to hedge the \$ €50 million tranche of the loan granted by Mediobanca was positive by € 8,050 thousand, while that of the instrument to hedge the \$ €25 million tranche of the loan granted by Unicredit was positive by € 3,969 thousand.
The fair value of the derivative to hedge the loan from Recordati Rare Diseases, entered into with Unicredit, was positive by € 478 thousand.
Other short-term receivables all consist of amounts due from subsidiaries as follows:
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Casen Recordati S.L. | 6,025 | 6,034 | (9) |
| Jaba Recordati S.A. | 0 | 2 | (2) |
| Orphan Europe Sarl |
8,974 | 0 | 8,974 |
| Recordati S.A. – Luxembourg |
70,225 | 30,349 | 39,876 |
| FIC Médical S.a.s. | 1 | 446 | (445) |
| Recordati Ireland Ltd. | 1 | 1 | 0 |
| Recordati Polska sp. z.o.o. | 342 | 356 | (14) |
| Rusfic LLC | 4,050 | 9,317 | (5,267) |
| Opalia Pharma S.A. | 417 | 481 | (64) |
| Italchimici S.p.A. | 28,888 | 0 | 28,888 |
| Pro Farma AG |
933 | 0 | 933 |
| Total | 119,856 | 46,986 | 72,870 |
These receivables are attributable to a cash pooling treasury system in operation at the Parent Company and to loans granted to Casen Recordati S.L., Recordati S.A. Luxembourg, Recordati Polska sp. z.o.o. , Opalia Pharma S.A. and Pro Farma AG.. Interest is paid on these receivables at market rates.
These are composed as shown in the following table.
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Deposits in bank current accounts | 86,812 | 133,711 | (46,899) |
| Cash on hand | 3 | 4 | (1) |
| Total | 86,815 | 133,715 | (46,900) |
Cash and cash equivalents as at 31st December 2016, consisted of current accounts and short-term bank deposits.
A summary of the changes in the shareholders' equity accounts is reported in the relative statement. Following the entry into force of Legislative Decree 6/2003, which amended the Italian Civil Code, the table contained in Attachment 5 was introduced, which gives the composition of reserves on the basis of availability for use and distribution.
Share capital - The share capital as at 31st December 2016, amounting to € 26,140,644.50 is fully paid up and consists of 209,125,156 ordinary shares with a par value of € 0.125 each. It remained unchanged in the course of 2016.
As at 31 December 2016 the Company had two stock option plans in place in favour of certain Group employees, the 2010-2013 plan with options granted on 9th February 2011, 8th May 2012, 17th April
2013 and 30th October 2013 and the 2014-2018 plan with options granted on 29th July 2014 and 13th April 2016. The exercise price of the options is the average of the Company's listed share price during the 30 days prior to the grant date. The options vest over a period of five years and options not exercised within the eighth year of the date of grant expire. Options cannot be exercised if the employee leaves the Company before they are vested.
| Strike price (€) |
Options outstanding as at 1.1.2016 |
Options granted during 2016 |
Options exercised during 2016 |
Options cancelled and expired |
Options outstanding as at 31.12.2016 |
|
|---|---|---|---|---|---|---|
| Grant date | ||||||
| 9th February 2011 | 6.7505 | 1,372,500 | - | (770,000) | (5,000) | 597,500 |
| 8th May 2012 | 5.3070 | *2,285,000 | - | (850,000) | (10,000) | 1,425,000 |
| 17th April 2013 | 7.1600 | 142,500 | - | (22,500) | - | 120,000 |
| 30th October 2013 | 8.9300 | 270,000 | - | (90,000) | (25,000) | 155,000 |
| 29th July 2014 | 12.2900 | 5,735,000 | - | (980,000) | (225,000) | 4,530,000 |
| 13th April 2016 | 21.9300 | - | 3,973,000 | - | 3,973,000 | |
| Total | 9,805,000 | 3,973,000 | (2,712,500) | (265,000) | 10,800,500 |
Details of stock options outstanding as at 31st December 2016 are given in the table below.
* An increase of 25,000 options compared with the end of 2015 following an adjustment in the calculation of options cancelled.
Additional paid-in capital as at 31st December 2016 amounted to € 83,719 thousand and was unchanged compared with 31st December 2015.
The adoption of international accounting standards resulted in the elimination of revaluation reserves amounting to € 68,644 thousand. The tax obligation on these (untaxed – taxation suspended) was transferred to the additional paid-in capital reserve.
As at 31st December 2016 this amounted to € 76,761 thousand, consisting of 3,891,262 treasury shares held in portfolio.
The change during the year was € 41,700 thousand, the result of:
the disposal of 2,712,500 shares for € 29,905 thousand for use in the 2010-2013 and 2014-2018 stock option plans;
the purchase of 2,918,404 treasury shares for € 71,605 thousand.
This amounted to € 5,228 thousand and was unchanged compared to 31st December 2015 because the limit set by Art. 2430 of the Italian Civil Code had been reached.
Other reserves totalled € 237,932 thousand. Details are as follows:
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Extraordinary reserve | 121,403 | 126,160 | (4,757) |
| Reserve under Art. 13 Par. 6 of Legislative Decree 124/1993 |
99 | 99 | 0 |
| Extraordinary VAT concession reserve | 517 | 517 | 0 |
| Research and investment grants | 17,191 | 17,191 | 0 |
| Non-distributable reserve for investments in | |||
| southern Italy | 3,632 | 3,632 | 0 |
| International accounting standards reserve | 102,509 | 98,723 | 3,786 |
| Total | 245,351 | 246,322 | (971) |
| Fair value derivative instruments | (7,419) | (3,290) | (4,129) |
| Total other reserves | 237,932 | 243,032 | (5,100) |
• Extraordinary reserve
This amounted as at 31st December 2016 and 2015 to € 121,403 thousand and € 126,160 thousand respectively, a decrease of € 4,757 thousand attributable to the following changes:
• Non-distributable reserve for investments in southern Italy This amounted to € 3,632 thousand and is unchanged compared with the previous year.
This amounted to € 102,509 thousand (€ 98,723 thousand as at 31st December 2015) and is composed as follows:
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Reversal of fixed asset revaluations | 40,479 | 40,479 | 0 |
| Revaluation of investments | 43,054 | 43,054 | 0 |
| Inventories | 463 | 463 | 0 |
| Personnel leaving indemnities | (680) | (480) | (200) |
| Stock options | 12,460 | 10,416 | 2,044 |
| Adjustment to investments for stock options | 6,733 | 4,791 | 1,942 |
| Total | 102,509 | 98,723 | 3,786 |
Changes that occurred in the items in 2016 included the following:
The amount as at 31st December 2016, net of tax, was negative by € 7,419 thousand.
This amounted to € 2,602 thousand (unchanged compared with 2015) and consisted of revaluation balances within the meaning of Law 413/1991.
Untaxed (taxation suspended) reserves as at 31st December 2016 amounted to € 87,826 thousand and consisted of € 15,964 thousand of reserves for grants received net of the taxed portion, € 517 thousand of the VAT concession reserve and € 99 thousand of the reserve formed pursuant to the Law regulating pension funds and € 71,246 thousand of the revaluation reserves net of the substitute taxes. Revaluation reserves amounting to € 68,644 thousand were eliminated in compliance with international accounting standards and the non-taxability was transferred to the additional paid-in capital reserve. No deferred tax provisions were recognized in respect of those reserves, because, in accordance with IAS 12, these deferred tax provisions are recognized in the year in which the distribution is declared.
The composition of medium and long-term loans at 31st December 2016 and 2015 is shown below.
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Bond subscribed by the investor Prudential | 71,151 | 68,889 | 2,262 |
| Loan granted by Unicredit at a floating interest rate repayable in semi-annual instalments by 2020. |
35,000 | 45,000 | (10,000) |
| Loan granted by ING Banca at a floating interest rate repayable in semi-annual instalments by 2020. |
26,250 | 30,000 | (3,750) |
| Loan granted by BNL at a floating interest rate repayable in semi-annual instalments by 2018. |
25,000 | 37,500 | (12,500) |
| Loan granted by Centrobanca (now UBI Banca) at a floating interest rate repayable in semi-annual instalments by 2022 |
40,909 | 47,727 | (6,818) |
| Loan granted by BNL at a floating interest rate repayable in semi-annual instalments by 2020. |
25,000 | 0 | 25,000 |
| Loan granted by Banca Intesa at a floating interest rate repayable in semi-annual instalments by 2021. |
25,000 | 0 | 25,000 |
| Loan granted by Recordati Rare Diseases at a fixed interest rate repayable in semi-annual instalments by 2025. |
66,407 | 0 | 66,407 |
| Total amortised cost of loans | 314,717 | 229,116 | 85,601 |
| Portion due within one year | (36,818) | (33,068) | (3,750) |
| Portion due after one year | 277,899 | 196,048 | 81,851 |
| Expenses relating to loans Total |
(1,187) 276,712 |
(1,378) 194,670 |
191 82,042 |
The repayment schedules for the portions of the medium and long-term loans due after 31st December 2017 are as follows:
| € (thousands) | |
|---|---|
| 2018 | 36,818 |
| 2019 | 45,152 |
| 2020 | 36,402 |
| 2021 | 15,152 |
| 2022 | 14,281 |
| 2023 and after | 128,907 |
| Total | 276,712 |
On 30th September 2014 the Company subscribed a bond for a total of \$ 75 million, divided into two tranches: \$ 50 million at a fixed rate of 4.28% per annum, repayable semi-annually from 30th March 2022 and maturing on 30th September 2026 and \$ 25 million at a fixed rate of 4.51% per annum, repayable semi-annually from 30th March 2023 and maturing on 30th September 2029. The translation
of the debt as at 31st December 2016 determined an increase in liabilities of € 2,262 thousand compared with 31st December 2015 due to an appreciation of the United States dollar against the euro. The loan was hedged at the same time by two cross currency swap transactions, which involved transformation of the debt into a total of € 56.0 million, at a fixed interest rate of 2.895% per annum for the tranche maturing in 12 years and at a fixed interest rate of 3.15% per annum for that maturing in 15 years. The measurement of the hedging instruments at fair value as at 31st December 2016, was positive on aggregate by € 12,019 thousand and was recognised directly as an increase in equity and an increase in the asset item "fair value of hedging derivatives – cash flow hedges" (see note 24). The bond loan is subject to covenants and failure to comply with them may result in the immediate call of the loan.
The financial covenants are as follows:
Those conditions were amply fulfilled.
In May 2015, the Company signed a loan agreement with Unicredit for € 50.0 million, granted net of fees and commissions of € 0.4 million. The main terms and conditions of the loan are a floating interest rate equal to the six-month Euribor plus a spread of 80 basis points and a life of five years with semiannual repayments of the principal from November 2015 and until May 2020. The loan is partially hedged by an interest rate swap (a cash flow hedge), with which a portion of the debt is transformed to a fixed interest rate of 1.734%. Measurement of the fair value of the derivative instrument for the hedge of € 25 million was negative by € 483 thousand and this was recognised directly as a reduction in equity and an increase in the liability item "fair value of hedging derivatives (cash flow hedges)"(see note 35).
The loan contract with UniCredit contains financial covenants which, if not complied with, may result in the immediate call of the loan.
The financial covenants are as follows:
Those conditions were amply fulfilled.
In 2015 the Company renegotiated a loan agreement with ING Bank for € 30.0 million, originally signed by the Company on 8th January 2014 with a change made solely to the interest rate. The new terms and conditions are for a floating interest rate equal to the six-month Euribor plus a spread of 85 basis points (compared with 190 basis points under the previous agreement), while the semi-annual repayments of the principal from July 2016 and until January 2020 remain unchanged. The loan was fully hedged by an interest rate swap (a cash flow hedge), which transformed the whole debt to a fixed interest rate of 1.913% after the renegotiation described above. Measurement of the fair value of the derivative instrument for the hedge was negative by € 652 thousand and this was recognised directly as a reduction in equity and an increase in the liability item "fair value of hedging derivatives – cash flow hedges" (see note 35).
The loan contract with ING Bank contains financial covenants which, if not complied with, may result in the immediate call of the loan.
The financial covenants are as follows:
Those conditions were amply fulfilled.
On 30th September 2013, the Company signed a loan agreement with Banca Nazionale del Lavoro for € 50.0 million, disbursed net of expenses and commissions of € 0.6 million. The main terms and conditions were a floating interest rate equal to the six-month Euribor plus a spread (which, following a renegotiation between the parties, was reduced from 200 basis points to 70 basis points from 1st April 2015) and a life of 5 years with semi-annual repayments of the principal by September 2018 commencing from March 2015. The loan was fully hedged with an interest rate swap (a cash flow hedge), which transformed the whole debt to a fixed interest rate which now stands at 1.6925% following the recent renegotiation. Measurement of the fair value of the derivative instrument for the hedge was negative by € 373 thousand and this was recognised directly as a reduction in equity and an increase in the liability item "fair value of hedging derivatives – cash flow hedges" (see note 35). The loan contract with Banca Nazionale del Lavoro contains financial covenants which, if not complied with, may result in the immediate call of the loan.
The financial covenants are as follows:
Those conditions were amply fulfilled.
On 30th November 2010, the Company signed a loan contract with Centrobanca (now UBI Banca), for a three-year programme of investments in Research & Development. The loan, which Centrobanca (now UBI Banca) funded through a loan from the European Investment Bank, amounted to € 75.0 million, net of expenses of € 0.3 million, of which € 30 million was disbursed in 2010 and € 45 million in 2011. The main terms and conditions were a floating interest rate and a life of 12 years with repayment in semi-annual instalments of the principal from June 2012 and through December 2022. In June 2012 the loan was hedged by an interest rate swap (a cash flow hedge), which transformed the whole debt to an interest rate of 2.575%. The € 1,987 thousand fair value of the cash flow hedge was recognised directly in equity, net of deferred tax assets, and stated as a current liability (see note 35). The loan contract contains financial covenants which, if not complied with, may result in the immediate call of the loan. The financial covenants are as follows:
Those conditions were amply fulfilled.
On 23rd September 2016, the Company signed a loan agreement with Banca Nazionale del Lavoro for € 25.0 million, disbursed net of fees and commissions of € 0.1 million. The main terms and conditions were a floating interest rate equal to the 6-month Euribor plus a spread of 40 basis points and a life of 4 years with semi-annual repayments of the principal by September 2020 commencing from March 2019.
The loan was fully hedged at the same time by an interest rate swap (a cash flow hedge), which transformed the whole debt to a fixed interest rate of 0.41%. Measurement of the fair value of the derivative instrument for the hedge was negative by € 61 thousand and this was recognized directly as a reduction in equity and an increase in the liability item "fair value of hedging derivatives – cash flow hedges" (see note 35).
The loan contract with Banca Nazionale del Lavoro contains financial covenants which, if not complied with, may result in the immediate call of the loan.
The financial covenants are as follows:
• the ratio of consolidated net debt to consolidated EBITDA (for a period of twelve consecutive months) must be less than 3.00 to 1.00;
• the ratio of consolidated EBIT to consolidated net interest expense (for a period of twelve consecutive months) must exceed 3.00 to 1.00.
Those conditions were amply fulfilled.
On 23rd December 2016, the Company signed a loan agreement with Banca Intesa S.p.A. for € 25.0 million, disbursed net of fees and commissions of € 0.1 million. The main terms and conditions are a floating interest rate equal to the 6-month Euribor plus a spread of 60 basis points and a life of 5 years with semi-annual repayments of the principal by December 2021 commencing from June 2019. The loan was fully hedged by an interest rate swap (a cash flow hedge), which transformed the whole debt to a fixed interest rate of 0.68%. Measurement of the fair value of the derivative instrument for the hedge was negative by € 65 thousand and this was recognised directly as a reduction in equity and an increase in the liability item "fair value of hedging derivatives – cash flow hedges" (see note 35).
The loan contract with Banca Intesa contains financial covenants which, if not complied with, may result in the immediate call of the loan.
The financial covenants are as follows:
Those conditions were amply fulfilled.
On 8th November 2016, the Company signed a loan agreement with the subsidiary Recordati Rare Diseases for a total loan of \$ 70.0 million divided into two tranches \$ 30 million at a fixed rate of 3.35% per annum, repayable in a single instalment due on 13th June 2023 and \$ 40 million at a fixed rate of 3.50% per annum, repayable in a single instalment due on 13th June 2025. The loan was hedged at the same time by two cross currency swap transactions, which involved transformation of the debt into a total of € 62.9 million, at a fixed interest rate of 1.56% per annum for the tranche maturing in 7 years and at a fixed interest rate of 1.76% per annum for that maturing in 9 years. The measurement of the hedging instruments at fair value as at 31st December 2016, was positive on aggregate by € 478 thousand and was recognised directly as an increase in equity and an increase in the asset item "fair value of hedging derivatives – cash flow hedges" (see note 24).
The loan contract contains covenants which, if not complied with, may result in the immediate call of the loan.
The financial covenants are as follows:
Those conditions were amply fulfilled.
The balance as at 31st December 2016 amounted to € 11,237 thousand (€ 11,172 thousand as at 31st December 2015). Changes in the item were as follows:
| € (thousands) | 2016 | 2015 |
|---|---|---|
| Balance as at 1st January | 11,172 | 12,125 |
| Additions during the year | 180 | 164 |
| Use for the year | (352) | (877) |
| Change in fair value of the personnel leaving indemnity | ||
| fund (IAS 19) | 237 | (240) |
| Balance as at 31st December | 11,237 | 11,172 |
The valuation of the personnel leaving indemnity fund in accordance with IAS 19 generated a liability as at 31st December 2016 of € 11,237 thousand. The calculations made, which used actuarial parameters updated as at 31st December 2016, found a greater liability and resulted in the recognition of an adjustment of € 237 thousand to the fund compared with the figure as at 31st December 2015, which was stated, net of tax, in the statement of comprehensive income recognised as equity, as required by the relative accounting standard.
Trade accounts payable, which are entirely of a business nature and include end-of-year provisions for invoices to be received as at 31st December 2016 and 2015 amounted to € 44,515 thousand and € 39.949 thousand, respectively.
Balances as at 31st December 2016 and 2015 were as follows:
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Suppliers, subsidiaries | 8,050 | 7,856 | 194 |
| Suppliers, Italy | 22,179 | 11,906 | 10,273 |
| Suppliers, Italy for invoices to be received | 7,611 | 12,942 | (5,331) |
| Suppliers, abroad | 4,780 | 4,649 | 131 |
| Suppliers, abroad for invoices to be received | 1,895 | 2,596 | (701) |
| Total trade payables | 44,515 | 39,949 | 4,566 |
Details for subsidiaries are as follows:
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Recordati Rare Diseases Inc. | 94 | 43 | 51 |
| Laboratoires Bouchara Recordati S.a.s. | 106 | 56 | 50 |
| Innova Pharma S.p.A. | 4,050 | 5,692 | (1,642) |
| Italchimici S.p.A. | 3 | 0 | 3 |
| Recordati Ireland Ltd. | 3,044 | 1,301 | 1,743 |
| Casen Recordati S.L. | 641 | 580 | 61 |
| Recordati S.A. – Switzerland |
112 | 153 | (41) |
| Herbacos Recordati S.r.o. | 0 | 31 | (31) |
| Total payables to subsidiaries | 8,050 | 7,856 | 194 |
There were no concentrations of large debts to a single or a small number of suppliers.
The adjustment of trade payables in non-euro currencies resulted in the recognition of net positive exchange rate differences of € 90 thousand.
The largest trade payables in foreign currency were as follows:
| 31.12.2016 31.12.2015 |
||||
|---|---|---|---|---|
| Currency | €(000) | Currency | €(000) | |
| Payables in US\$ | 1,509,749 | 1,512 | 4,362,129 | 4,040 |
| Payables in GBP | 156,007 | 193 | 67,136 | 89 |
As at 31st December 2016 other accounts payable amounted to € 19,567 thousand (€ 20,677 thousand as at 31st December 2015). They were composed as follows:
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Payables to third parties | 0 | 586 | (586) |
| Employees | 8,635 | 8,212 | 423 |
| Social security | 6,640 | 6,540 | 100 |
| Commissions to agents | 963 | 846 | 117 |
| Others | 3,329 | 4,493 | (1,164) |
| Total other payables | 19,567 | 20,677 | (1,110) |
Amounts due to employees include amounts accrued and not paid, vacations not taken and bonuses for presence and for achieving objectives.
Social security payables not only include contribution expenses for those periods but also the amount due to pension institutes for December.
Amounts payable to agents include € 391 thousand in commissions for foreign agents.
Other payables include directors' fees as at 31st December (€ 418 thousand), credit notes to be issued (€ 162 thousand) and those for the debt to Regions pursuant to Law 122 of 30th July 2010 amounting to € 1,980 thousand. Other payables include €33 thousand owed to Orphan Italy in relation to VAT transfers within the Group.
Tax liabilities as at 31st December 2016 amounted to € 4,397 thousand (€ 6,908 thousand as at 31st December 2015).
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Payables to FIMEI S.p.A. for taxes | 1,285 | 4,381 | (3,096) |
| Liabilities for current taxation | 561 | 0 | 561 |
| Liabilities for employee withholding taxes | 2,517 | 2,443 | 74 |
| Liabilities for self-employed withholding taxes | 33 | 45 | (12) |
| Other tax liabilities | 1 | 39 | (38) |
| Total tax liabilities | 4,397 | 6,908 | (2,511) |
The payables to the parent company FIMEI S.p.A. are composed as follows:
Liabilities for current taxation consist of the IRAP (regional production tax) due for the year, net of payments on account.
Other current liabilities amounted to € 1 thousand (€ 7 thousand in 2015) and consist of liabilities for grants for investment received between 1998 and 2003 and carried over into subsequent years in relation to the residual useful life of the assets to which they relate.
These consist of tax and other provisions as reported in the table below.
| Other risks | 7,467 | 9,521 | (2,054) |
|---|---|---|---|
| For agent customer indemnities | 1,536 | 1,484 | 52 |
| Tax | 3,955 | 3,310 | 645 |
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
The change in the provision for other risks is due to utilizations of € 2,461 thousand and additional provisions of € 407 thousand.
Utilizations related mainly to the conclusion of labour litigation cases, to payment of a notice indemnity to employees and to covering the National Health Service pharmaceutical overspend. Additions on the other hand related to probable additional notice indemnities regarding employees and provisions for labour litigation.
The interest rate swaps to hedge the cash flows related to medium and long-term loans measured at fair value as at 31st December 2016 gave rise to a € 3,621 thousand liability which represents the unrealised benefit of paying the current expected future rates instead of the rates agreed for the duration of the loans. The fair value measurement relates to interest rate swaps entered into by the Company to hedge interest rates on loans granted by Centrobanca (€ 1,987 thousand), Banca Nazionale del Lavoro (€ 434 thousand), ING Bank (€ 652 thousand), Unicredit (€ 483 thousand) and Banca Intesa (€65 thousand).
That liability just mentioned is recognised in shareholders' equity within the "fair value derivatives reserve" net of the relative deferred tax assets amounting to € 869 thousand.
The portions of medium and long-term loans due within one year as at 31st December 2016 and 2015 were composed as follows:
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Loan granted by Ing Bank at a floating interest rate repayable in semi-annual instalments by 2020. |
7,500 | 3,750 | 3,750 |
| Loan granted for research by Centrobanca (now UBI Banca) at a floating interest rate repayable in semi-annual instalments by 2022. |
6,818 | 6,818 | 0 |
| Loan granted by BNL at a floating interest rate repayable in semi-annual instalments by 2018. |
12,500 | 12,500 | 0 |
| Loan granted by Unicredit at a floating interest rate repayable in semi-annual instalments by 2020. |
10,000 | 10,000 | 0 |
| Total | 36,818 | 33,068 | 3,750 |
Bank overdrafts and short-term loans as at 31st December 2016 and 2015 amounted to € 1,778 thousand and € 1,758 thousand, respectively.
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Current account overdrafts | 837 | 723 | 114 |
| Interest on loans | 149 | 268 | (119) |
| Interest on bond debt | 792 | 767 | 25 |
|---|---|---|---|
| Total | 1,778 | 1,758 | 20 |
The balance on other short-term payables consisted entirely of amounts due to subsidiaries as follows:
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Recordati S.A. – Luxembourg |
11,673 | 11,687 | (14) |
| Innova Pharma S.p.A. | 31,935 | 25,182 | 6,753 |
| Laboratoires Bouchara Recordati S.a.s. | 18,369 | 15,158 | 3,211 |
| Herbacos Recordati S.r.o. | 2,101 | 1,500 | 601 |
| Casen Recordati S.L. | 26,493 | 9,554 | 16,939 |
| Orphan Europe Germany GmbH | 4,844 | 2,519 | 2,325 |
| Orphan Europe Sarl | 0 | 10,031 | (10,031) |
| Recordati Rare Diseases Inc. | 109 | 2 | 107 |
| Recordati Orphan Drugs | 42,750 | 0 | 42,750 |
| Orphan Europe Spain S.L. | 3,816 | 2,665 | 1,151 |
| Orphan Europe Italy S.r.l. | 10,577 | 7,476 | 3,101 |
| Recordati Ireland Ltd. | 75,645 | 37,534 | 38,111 |
| FIC Médical S.a.r.l. | 301 | 0 | 301 |
| Orphan Europe Benelux BVBA | 1,371 | 622 | 749 |
| Orphan Europe Portugal LDA | 304 | 2 | 302 |
| Recordati Hellas Pharmaceuticals S.A. | 341 | 191 | 150 |
| Recordati Pharma Gmbh | 21,233 | 16,379 | 4,854 |
| Bouchara Recordati Sas | 60,081 | 36,283 | 23,798 |
| Orphan Europe Nordic A.B. | 1,241 | 341 | 900 |
| Orphan Europe Switzerland GmbH | 331 | 331 | 0 |
| Jaba Recordati S.A. | 2,800 | 403 | 2,397 |
| Orphan Middle East FZ LLC | 5,302 | 2,014 | 3,288 |
| Total | 321,617 | 179,874 | 141,743 |
The amount due to Recordati S.A. Luxembourg relates to interest on a long-term loan extinguished in prior years.
Payables to other subsidiaries relate to the centralised cash pooling treasury system and to an outstanding loan of € 2,100 thousand from the company Herbacos Recordati S.r.o. and a loan of € 5,300 thousand from Orphan Middle East FZ LLC .
As prescribed by IFRS 7, a comparison of the carrying amounts as at 31st December 2016 and the fair values of financial assets and liabilities is given below.
| € (thousands) | Carrying amount |
Fair value |
|---|---|---|
| Financial assets | ||
| Other short-term receivables | 119,857 | 119,857 |
| Short-term financial investments, cash and cash equivalents | 86,815 | 86,815 |
| Trade receivables | 53,101 | 53,101 |
| Other receivables | 10,556 | 10,556 |
| Fair value of hedging derivatives (cash flow hedges) | 12,497 | 12,497 |
| Financial liabilities Loans |
||
| - at fixed rate hedged by cross currency swaps (CCS) |
137,267 | 132,536 |
|---|---|---|
| - at floating rate hedged with interest rate swaps (IRS) |
176,263 | 176,263 |
| Trade payables | 44,515 | 44,515 |
| Other payables | 23,965 | 23,965 |
| Fair value of hedging derivatives (cash flow hedges) | 3,621 | 3,621 |
| Bank overdrafts and short-term loans | 1,778 | 1,778 |
| Other short-term borrowings | 321,617 | 321,617 |
The Company constantly monitors the financial risks to which it is exposed in order to take immediate mitigating action when necessary. Financial policies are designed to achieve a balanced and prudent structure as a basic condition for funding internal and external growth.
As prescribed by IFRS 7, the main financial risks to which the Company is exposed are hereby disclosed.
The liquidity risk to which the Company may be exposed is the inability to raise sufficient financial resources for its ongoing business and for the development of its industrial and commercial activities. The two main factors which determine the Company's liquidity are, on the one hand, the resources generated or absorbed by operations and by investments, and on the other, the expiry and renewal terms of debt or the degree of liquidity of financial investments and market conditions.
The terms and conditions of the Company's loans and its financial assets are set out in notes 24, 25, 37, and 38 which address, respectively, short-term financial investments, cash and cash equivalents, loans and bank overdrafts.
The Company believes that the funds and credit lines currently available, in addition to those generated by operations and financing activities, are enough to satisfy investment needs, working capital requirements and the repayment of debts on their natural due dates.
The Company closely controls its credit exposure through the allocation of credit limits to each single customer and an internal reporting system. As at 31st December 2016 the credit exposure was not critical due to the large number of customers, their geographical distribution and the average amount of each account receivable. More specifically as at 31st December 2016 gross trade receivables, inclusive of those receivable from subsidiaries, totalled € 54,294 thousand and the relative allowance for doubtful accounts of € 1,194 thousand recognized is considered to be sufficient in relation to the risk of insolvencies.
The Company raises funds using debt and invests excess cash in money market funds and other financial instruments. The fluctuation of market interest rates influences the cost and returns of the debt and investment instruments, which therefore affect the Group's net financial charges. The Company's policy is to limit the risk arising from interest rate fluctuations by establishing fixed interest rate loans or variable interest rate loans hedged by derivative contracts designed to minimize such fluctuations, as described in Note 27. As a result of this policy and considering the current amount of net debt, it is believed that changes in current interest rates would not have a significant impact on net financial expenses.
The Company is exposed to foreign currency fluctuations which can affect its operating results. In particular, the Company is exposed to foreign currency fluctuations on its international sales and financing denominated in currencies other than the euro, such as U.S. Dollars, Japanese yen, GB pounds, Swiss francs and Russian rubles. The net exposure to these currencies is, however, marginal when compared to the Company's volumes of business
Reporting by business segment and geographical area, presented in compliance with IFRS 8 – Operating segments – has been performed according to the same accounting policies employed in the presentation of the consolidated financial statements of the Group where, following the acquisition of Orphan Europe, two main segments have been identified: the pharmaceuticals segment and the orphan pharmaceuticals segment, which relates to the whole of Orphan Europe. Consequently the only business segment that exists for Recordati S.p.A. is the pharmaceuticals segment. Furthermore, the pharmaceutical chemicals business is considered an integral part of the pharmaceuticals segment because from an organisational and strategic viewpoint it is involved principally in the production of the active ingredients required to produce pharmaceuticals.
The following table presents net revenues by geographic area:
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Europe | 297,839 | 278,194 | 19,645 |
| of which Italy | 188,258 | 186,415 | 1,843 |
| Australasia | 8,485 | 6,138 | 2,347 |
| America | 12,882 | 11,247 | 1,635 |
| Africa | 1,500 | 1,859 | (359) |
| Total | 320,706 | 297,438 | 23,268 |
The Company is party to certain legal actions, the outcomes of which are not expected to result in any significant liability.
On 29th September 2006 a notice of tax assessment was served on the Company by the Milan 6 Office of the Tax Authorities relating to the fiscal year 2003. It was assessed for additional taxation as follows: corporate income tax of € 2.3 million, IRAP (regional production tax) of € 0.2 million and VAT of € 0.1 million and the imposition of fines of € 2.6 million. The Company believed no amount was due and considered the assessment flawed both from a legitimacy as well as a substantive point of view, and is supported in its position by professional opinion. An appeal was therefore filed with the Provincial Tax Commission of Milan. The first instance judgment before section 33 of the Provincial Tax Commission was concluded partially in the Company's favour with decision No. 539/33/07 dated 11th October 2007, filed on 16th October 2007. An appeal was subsequently filed against that judgment with the Regional Tax Commission of Milan, firstly by the Milan Office 6 of the Tax Authorities with notice served on 8 November 2008 and secondly by the Company with notice served on 7 January 2009. With judgment No. 139/32/09 of 10 June 2009, filed on 27th November 2009, section 32 of the Regional Tax Commission of Milan rejected the interlocutory appeal filed by the Company and accepted the principal appeal of the Milan Office 6 of the Tax Authorities. As a result of that judgment the claims contained in the aforementioned tax assessment relating to the tax year 2003 were confirmed in their entirety and the Company paid the full amount due. On 26th May 2010, the Company appealed that decision before the Supreme Court of Cassation.
On 24th September 2014 the Company received a visit from the Milan Tax Police Unit of the Guardia di Finanza (finance police) as part of a general tax inspection for IRES (corporate income tax) and IRAP (regional tax on production) purposes (relating to the years 2010, 2011, 2012). The inspection was concluded for the year 2010 with a "Record of Findings" issued on 23rd September 2015 with which the inspectors found that the cost for a provision of services amounting to € 50,000 was not sufficiently documented and therefore to be considered not deductible from taxable income. On 19th October 2015 the Company filed an application for full settlement of the findings by consent, concluded following payment of the sums due. On 26th July 2016 as part of the tax inspection into the company mentioned above, the Milan Tax Police Unit of the Guardia di Finanza notified the Company of a "Record of Findings" for the financial year 2011, followed by a tax assessment by the tax authorities on the basis of which it found a cost of €50,000 for a provision of services – which had been appealed against also in the previous year – not sufficiently documented and therefore considered not deductible from taxable income. On 15th December 2016 the Company decided to comply with the tax assessment.
The following summary is set out in the table below in compliance with Consob deliberation No. 15519 of 27th July 2006:
| € (thousands) | 31.12.2016 | 31.12.2015 | Change 2016/2015 |
|---|---|---|---|
| Deposits in bank current accounts and cash on hand |
86,815 | 133,715 | (46,900) |
| Short-term loans to Group companies | 119,857 | 46,986 | 72,871 |
| Cash and cash equivalents and current receivables |
206,672 | 180,701 | 25,971 |
| Bank overdrafts and short-term loans | (1,778) | (1,758) | (20) |
| Loans – due within one year |
(36,818) | (33,068) | (3,750) |
| Short-term borrowings from Group Companies | (321,617) | (179,874) | (141,743) |
| Short-term borrowings | (360,213) | (214,700) | (145,513) |
| Net current financial position | (153,541) | (33,999) | (119,542) |
| Loans and receivables – due after one year |
16,396 | 22,357 | (5,961) |
| due after one year (1) Borrowings – |
(264,214) | (181,999) | (82,215) |
| Net financial position | (401,359) | (193,641) | (207,718) |
(1) Including the recognition at fair value of derivative instruments to hedge foreign exchange rate risk (cash flow hedges).
In compliance with Consob communication of 28th July 2006 a summary is given in the table below of the main events, transactions and actions which are non-recurring and which do not repeat frequently in the usual course of business. The overall net effect of such occurrences on the profit and loss, balance sheet and cash flow of the Company is not significant.
| € (thousands) | 2016 | 2015 | Change 2016/2015 |
|---|---|---|---|
| Risk of reductions in National Health Service spending on pharmaceuticals. |
0 | (4,997) | 4,997 |
| Expenses related to the return of expired pharmaceuticals |
(200) | (500) | 300 |
| Company acquisition costs | (2,272) | 0 | (2,272) |
| Biopharma marketing proceedings reimbursement |
354 | 0 | 354 |
| Total non-recurring operating expense | (2,118) | (5,497) | 3,379 |
In compliance with CONSOB communication of 28th July 2006, the Company performed no atypical and/or unusual transactions in 2016, as defined in that same communication, according to which atypical and/or unusual transactions are those which because of their significance or importance, the nature of the counterparties, the content of the transaction, the way in which the transfer price is decided and the timing of the event (close to the end of the financial year) might give rise to doubts concerning: the accuracy and completeness of the information in the financial statements, a conflict of interests, the security of the company's assets, the protection of the interests of minority shareholders.
| 487,769 | 0 | 120,790 | 10,643 | 1,942 | 621,144 | |
|---|---|---|---|---|---|---|
| 167 | - | - (136) |
- 31 |
|||
| Consorzio C4T – Pomezia (Rome) | 78 | - | - (77) |
- 1 |
||
| Consorzio Nazionale Imballaggi – Rome | 0 | - | - - |
- - |
||
| Consorzio Dafne – Reggello (Florence) | 2 | - | - - |
- 2 |
||
| Sifir S.p.A. – Reggio Emilia | 0 | - | - - |
- - |
||
| Tecnofarmaci S.p.A. – Pomezie (Rome) | 87 | - | - (59) |
- 28 |
||
| Investments in other companies: | ||||||
| 487,602 | 0 | 120,790 | 10,779 | 1,942 | 621,113 | |
| Pro Farma AG - Switzerland | - | - | 14,496 | - | - 14,496 |
|
| Italchimici S.p.A. – Italy | - | - | 106,294 | - | - 106,294 |
|
| Recordati Polska Sp. z.o.o. - Poland | 19,195 | - | - - |
116 | 19,311 | |
| Herbacos Recordati s.r.o. – Czech Republic | 15 | - | - - |
- 15 |
||
| Recordati Hellas Pharmaceuticals S.A. – Greece | 97 | - | - - |
- 97 |
||
| Recordati Pharmaceuticals Ltd. – United Kingdom |
753 | - | - - |
- 753 |
||
| Bouchara Recordati S.a.s. – France | 55,277 | - | - - |
425 | 55,702 | |
| Recordati Portuguesa LDA – Portugal | 78 | - | - - |
- 78 |
||
| Innova Pharma S.p.A. – Italy | 10,555 | - | - | - | 6 | 10,561 |
| Casen Recordati S.L. – Spain | 181,346 | - | - 10,779 |
338 | 192,463 | |
| Recordati S.A. – Luxembourg | 220,286 | - | - - |
1,057 | 221,343 | |
| Investments in subsidiaries | ||||||
| 31st Dec 2015 | capital sales and redemptions |
subscriptions | Write-backs (+) | valuation | 31st Dec 2016 | |
| € (thousands) | Balance as at | Share | Acquisitions | Write-downs (-) | Stock option | Balance as at |
| € (thousands) | Balance as at 31st Dec 2016 |
Percentage ownership |
Number of shares or quotas possessed |
|---|---|---|---|
| Investments in subsidiaries | |||
| Recordati S.A. – Luxembourg | 221,343 | 100.00 | 82,500,000 |
| Casen Recordati S.L. – Spain | 192,463 | 68.45 | 1,635,660 |
| Innova Pharma S.p.A. – Italy | 10,561 | 100.00 | 960,000 |
| Recordati Portuguesa LDA – Portugal | 78 | 98.00 | 1 |
| Bouchara Recordati S.a.s. – France | 55,702 | 99.94 | 9,994 |
| Recordati Pharmaceuticals Ltd. – United Kingdom | 753 | 3.33 | 500,000 |
| Recordati Hellas Pharmaceuticals S.A. – Greece | 97 | 0.95 | 9,500 |
| Herbacos Recordati s.r.o. – Czech Republic | 15 | 0.08 | 2 |
| Recordati Polska Sp. z.o.o. - Poland | 19,311 | 100.00 | 90,000 |
| Italchimici S.p.A. – Italy | 106,294 | 100.00 | 7,646,000 |
| Pro Farma AG - Switzerland | 14,496 | 100.00 | 30,000 |
| 621,113 | |||
| Investments in other companies: | |||
| Tecnofarmaci S.CpA. in liquidation - Pomezia - Rome | 28 | 4.18 | 79,500 |
| Sifir S.p.A. – Reggio Emilia | 0 | 0.04 | 1,304 |
| Consorzio Dafne – Reggello (Florence) | 2 | 1.22 | 1 |
| Consorzio Nazionale Imballaggi – Rome | 0 | n.s. | 1 |
| Consorzio C4T – Pomezia (Rome) | 1 | 0.30 | 1 |
| 31 | |||
| TOTAL | 621,144 |
COMPARISON BETWEEN THE CARRYING AMOUNT OF DIRECT INVESTMENTS IN SUBSIDIARIES AND THEIR VALUATION USING THE EQUITY METHOD
| 367,988 | 785,564 | 55,466 | 647,005 | 621,113 | 1,208,225 | ||
|---|---|---|---|---|---|---|---|
| Pro Farma AG - Switzerland | 2,794 | 3,754 | 51 | 100.00 | 3,754 | 14,496 | 14,787 |
| Italchimici S.p.A. | 7,646 | 30,820 | (3,212) | 100.00 | 30,820 | 106,294 | 105,112 |
| Herbacos-Recordati – Czech Republic | 947 | 9,211 | 1,878 | 0.08 | 7 | 15 | 20 |
| Recordati Polska – Poland | 1,020 | 972 | 3 | 100.00 | 972 | 19,311 | 15,640 |
| Recordati Hellas S.A – Greece | 10,050 | 4,899 | (113) | 0.95 | 47 | 97 | 43 |
| Recordati Pharmaceuticals Ltd. – United Kingdom |
17,520 | 18,512 | 885 | 3.33 | 616 | 753 | 607 |
| Innova Pharma S.p.A. – Milan | 1,920 | 33,315 | 1,920 | 100.00 | 33,315 | 10,561 | 33,310 |
| Recordati Portuguesa LDA – Portugal | 25 | 36 | (1) | 98.00 | 35 | 78 | 36 |
| Bouchara Recordati S.a.s. – France | 4,600 | 98,972 | 22,177 | 99.94 | 98,913 | 55,702 | 163,795 |
| Casen Recordati S.L. - Spain | 238,966 | 337,674 | 20,291 | 68.447 | 231,128 | 192,463 | 226,395 |
| Recordati S.A. – Luxembourg | 82,500 | 247,399 | 11,587 | 100.00 | 247,399 | 221,343 | 648,480 |
| Investments | |||||||
| € (thousands) | Share capital | 31.12.2016 Equity |
Profit (loss) | % Ownership |
Corresponding pro-rata equity (A) |
Carrying amount (B) |
Valuation Art. 2426 (C) |
| Difference A-B | 25,892 |
|---|---|
| Surplus C-B | 587,112 |
* The carrying amount of the investment in Recordati Polska Sp. Zoo was not adjusted to bring it into line with the amount calculated using the equity method because the results of the annual impairment test showed that the difference was not to be considered an indicator of permanent impairment.
SUMMARY INFORMATION ON SUBSIDIARIES
| Subsidiaries | Headquarters | Currency | Share capital | Profit (loss) 2016 |
Equity al 31/12/2016 |
Revenue 2016 |
|
|---|---|---|---|---|---|---|---|
| INNOVA PHARMA S.p.A. Marketing and sales of pharmaceuticals |
Italy | €(000) | 1,920 | 1,920 | 33,315 | 45,507 | |
| CASEN RECORDATI S.L. Marketing and sales of pharmaceuticals |
Spain | €(000) | 238,966 | 20,291 | 337,674 | 87,718 | |
| RECORDATI S.A. Chemical and Pharmaceutical Company Holding company |
Luxembourg | €(000) | 82,500 | 11,587 | 247,399 | 0 | |
| BOUCHARA RECORDATI S.A.S. Research, production and sales of pharmaceuticals |
France | €(000) | 4,600 | 22,177 | 98,972 | 15,550 | |
| RECORDATI PORTUGUESA LDA Dormant |
Portugal | €(000) | 25 | (1) | 36 | 0 | |
| REC.RARE DISEASES COMERCIO DE MEDICAMENTOS LTDA. Dormant, holds pharmaceutical marketing rights in Brazil |
Brazil | BRL(000) | 0 | (698) | 669 | 1,242 | |
| RECORDATI RARE DISEASES Inc. Research, production and sales of pharmaceuticals |
U.S.A. | USD(000) | 11,979 | 33,728 | 108,669 | 111,825 | |
| RECORDATI IRELAND LTD Research, production and sales of pharmaceuticals |
Ireland | €(000) | 200 | 64,949 | 188,666 | 248,048 | |
| RECORDATI S.A. Service provision, holds pharmaceutical marketing rights |
Switzerland | CHF(000) | 2,000 | 72 | 2,276 | 4,402 | |
| LABORATOIRES BOUCHARA RECORDATI S.A.S. Research, production and sales of pharmaceuticals |
France | €(000) | 14,000 | 16,306 | 32,594 | 171,767 | |
| RECORDATI PHARMA GmbH Marketing and sales of pharmaceuticals |
Germany | €(000) | 600 | 16,350 | 126,606 | 93,767 | |
| RECORDATI PHARMACEUTICALS LTD Marketing and sales of pharmaceuticals |
United Kingdom |
GBP(000) | 15,000 | 758 | 15,850 | 2,735 | |
| RECORDATI HELLAS PHARMACEUTICALS S.A. Marketing and sales of pharmaceuticals |
Greece | €(000) | 10,050 | (113) | 4,899 | 11,391 | |
| JABA RECORDATI S.A. Marketing and sales of pharmaceuticals |
Portugal | €(000) | 2,000 | 2,065 | 8,135 | 39,872 | |
| JABAFARMA PRODUTOS FARMACÊUTICOS S.A. Marketing of pharmaceuticals |
Portugal | €(000) | 50 | 92 | 515 | 720 | |
| BONAFARMA PRODUTOS FARMACÊUTICOS S.A. Marketing of pharmaceuticals |
Portugal | €(000) | 50 | 539 | 2,744 | 2,450 | |
| RECORDATI ORPHAN DRUGS S.A.S. Holding company |
France | €(000) | 57,000 | 6,092 | 94,628 | 2,013 | |
| ORPHAN EUROPE SWITZERLAND GmbH Marketing and sales of pharmaceuticals |
Switzerland | CHF(000) | 20 | 20 | 328 | 153 | |
| ORPHAN EUROPE MIDDLE EAST FZ LLC Marketing and sales of pharmaceuticals |
United Arab Emirates |
€(000) | 20 | 6,102 | 10,610 | 13,080 | |
| ORPHAN EUROPE NORDIC A.B. Marketing and sales of pharmaceuticals |
Sweden | SEK(000) | 100 | 10,284 | 16,209 | 32,599 | |
| ORPHAN EUROPE PORTUGAL LDA Marketing and sales of pharmaceuticals |
Portugal | €(000) | 5 | 49 | 567 | 446 |
| Subsidiaries | Headquarters | Currency | Share capital | Profit (loss) 2016 |
Equity as at 31/12/2016 |
Revenue 2016 |
|---|---|---|---|---|---|---|
| ORPHAN EUROPE S.A.R.L. Research, production and sales of pharmaceuticals |
France | €(000) | 320 | 21,916 | 52.854 | 76.892 |
| ORPHAN EUROPE UNITED KINGDOM LTD Marketing and sales of pharmaceuticals |
United Kingdom |
GBP(000) | 50 | 1,613 | 2.491 | 4.936 |
| ORPHAN EUROPE GERMANY GmbH Marketing and sales of pharmaceuticals |
Germany | €(000) | 26 | 3,096 | 3.509 | 9.614 |
| ORPHAN EUROPE SPAIN S.L. Marketing and sales of pharmaceuticals |
Spain | €(000) | 1,775 | 893 | 4.644 | 3.714 |
| ORPHAN EUROPE ITALY S.R.L. Marketing and sales of pharmaceuticals |
Italy | €(000) | 40 | 2,480 | 10.929 | 8.225 |
| ORPHAN EUROPE BENELUX BVBA Marketing and sales of pharmaceuticals |
Belgium | €(000) | 19 | 1,309 | 1.897 | 4.444 |
| FIC MEDICAL S.A.R.L. Marketing of pharmaceuticals |
France | €(000) | 174 | 128 | 969 | 2.565 |
| HERBACOS RECORDATI s.r.o. Research, production and sales of pharmaceuticals |
Czech Republic | CZK(000) | 25,600 | 50,752 | 248.899 | 356.299 |
| RECORDATI SK s.r.o. Marketing and sales of pharmaceuticals |
Slovak Republic |
€(000) | 33 | 20 | 233 | 625 |
| RUSFIC LLC Marketing and sales of pharmaceuticals |
Russian Federation |
RUB(000) | 3,560 | 125,264 | 714.410 | 5.038.720 |
| RECOFARMA ILAÇ Ve Hammaddeleri Sanayi Ve Ticaret L.Ş. Marketing of pharmaceuticals |
Turkey | TRY(000) | 10 | (16) | 169 | 381 |
| RECORDATI ROMANIA S.R.L. Marketing and sales of pharmaceuticals |
Rumania | RON(000) | 5,000 | 1,248 | 7.823 | 20.654 |
| RECORDATI İLAÇ Sanayi Ve Ticaret A.Ş. Research, production and sales of pharmaceuticals |
Turkey | TRY(000) | 120,875 | 30,743 | 156.612 | 267.911 |
| RECORDATI POLSKA Sp. z o.o Marketing and sales of pharmaceuticals |
Poland | PLN(000) | 4,500 | 15 | 4.285 | 61.063 |
| ACCENT LLC Holds pharmaceutical marketing rights |
Russian Federation |
RUB(000) | 20 | 1,906 | 22.454 | 3.600 |
| RECORDATI UKRAINE LLC Marketing of pharmaceuticals |
Ukraine | UAH(000) | 1,032 | 4,036 | 18.573 | 71.307 |
| CASEN RECORDATI Portugal Unipessoal Ltd Marketing and sales of pharmaceuticals |
Portugal | €(000) | 100 | 111 | 301 | 462 |
| OPALIA PHARMA S.A. Research, production and sales of pharmaceuticals |
Tunisia | TND(000) | 8,738 | 4,458 | 24.393 | 43.530 |
| OPALIA RECORDATI SARL Marketing of pharmaceuticals |
Tunisia | TND(000) | 20 | 449 | 998 | 2.065 |
| RECORDATI RARE DISEASE S.A. DE CV Marketing of pharmaceuticals |
Mexico | MXN(000) | 50 | (9,176) | (10.684) | 1.635 |
| RECORDATI RARE DISEASE COLOMBIA S.A.S Marketing of pharmaceuticals |
Colombia | COP(000) | 150,000 | 1,135,841 | 1.688.670 | 6.291.106 |
| ITALCHIMICI S.p.A. * Marketing and sales of pharmaceuticals |
Italy | €(000) | 7,646 | (3,212) | 30.820 | 22.895 |
| PRO FARMA AG * Marketing and sales of pharmaceuticals |
Switzerland | CHF(000) | 3,000 | 55 | 4.031 | 4.977 |
| PRO FARMA GmbH * Marketing and sales of pharmaceuticals |
Austria | €(000) | 35 | (3) | 387 | 381 |
* Acquired in 2016.
DETAILS OF ITEMS IN SHAREHOLDERS' EQUITY
| € (thousands) | Amount | Possibility of use |
Amount available |
Amount distributable without tax effects |
Amount distributable with tax effects |
Notes |
|---|---|---|---|---|---|---|
| Share capital | 26,141 | |||||
| Additional paid-in capital reserve | 83,718 | A B C | 83,718 | 15,074 | 68,644 | 1 |
| Revaluation reserve | 2,602 | A B C | 2,602 | 0 | 2,602 | |
| Statutory reserve | 5,228 | B | ||||
| By-law reserves | 0 | |||||
| Treasury stock reserve | (76,761) | (76,761) | (76,761) | |||
| Other reserves | ||||||
| Extraordinary reserve | 121,403 | A B C | 121,403 | 121,403 | 0 | |
| Reserve under Art. 13 Par. 6 of Legislative Decree 124/1993 |
99 | A B C | 99 | 0 | 99 | |
| Research and investment grants | 17,191 | A B C | 17,191 | 1,227 | 15,964 | 2 |
| Extraordinary VAT concession reserve | 517 | A B C | 517 | 0 | 517 | |
| Southern Italy investment fund | 3,632 | |||||
| IAS reserve | 95,090 | A B C | 95,090 | 95,090 | ||
| Interim dividends | (72,245) | (72,245) | (72,245) | |||
| Profit for the year | 110,102 | A B C | 110,102 | 110,102 | ||
| Total shareholders' equity | 316,717 | 281,716 | 193,890 | 87,826 |
A for share capital increase
B to replenish losses
C to distribute to shareholders
1 The additional paid-in capital reserve may be distributed when the statutory reserve has reached one fifth of the share capital
2 The research and investment grant reserve has already been subject to taxation of € 1,227 thousand.
DISCLOSURE OF AUDITORS' FEES FOR ACCOUNTING AUDITS AND OTHER SERVICES
Amounts in euro
| Type of service | Provider of the service | Remuneration |
|---|---|---|
| Accounting audit | Parent Company Auditor | 103,800 |
| Attestation services | Parent Company Auditor | 26,000 |
| Due diligence | Parent Company Auditor | 76,000 |
| Due diligence | Network of Parent Company auditor | 139,319 |
The undersigned, Andrea Recordati, in his capacity as Vice Chairman and Chief Executive Officer, and Fritz Squindo, as the Manager responsible for the preparation of the financial statements of Recordati S.p.A., pursuant to the provisions or article 154-bis, clauses 3 and 4, of Legislative Decree No. 58 of 24th February 1998, hereby attest
the adequacy with respect to the Company structure and
of the administrative and accounting procedures applied in the preparation of the separate company financial statements for the financial year 2016.
2.1 the financial statements as at and for the year ended 31st December 2016:
2.2 The report on operations includes a reliable operating and financial review of the Company as well as a description of the main risks and uncertainties to which it is exposed.
Milan, 1st March 2017
Vice Chairman and Manager responsible for the preparation Chief Executive Officer of the Company's financial reports
Andrea Recordati Fritz Squindo
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.