Quarterly Report • May 25, 2016
Quarterly Report
Open in ViewerOpens in native device viewer
2016 First Quarter Consolidated Report
(translation from the Italian original, which remains the definitive version)
| Corporate Boards | 3 |
|---|---|
| Directors' Report | 4 |
| Consolidated Interim Report | |
| Financial Statements | 9 |
Consolidated Income Statement Consolidated Statement of Comprehensive Income Consolidated Statement of Financial Position Statement of Changes in Consolidated Equity |
|
| Notes to the 2016 First Quarter Consolidated Report | 13 |
| Attachments | 26 |
Declaration of the Executive Officer for financial reporting Changes in AFS financial assets measured at fair value |
Cesare d'Amico Vice Chairman Alberto Capponi (1)(2) Independent Director* Paolo d'Amico Director Giuseppe Ferrero (1) Independent Director* Manuela Mezzetti (1)(2) Independent Director * Daniela Palestra (2) Director
Giovanni Tamburi Chairman and Chief Executive Officer Alessandra Gritti Vice Chairman and Executive Officer Claudio Berretti Executive director & General Manager
| Emanuele Cottino | Chairman |
|---|---|
| Paola Galbiati | Standing Auditor |
| Andrea Mariani | Standing Auditor |
| Laura Visconti | Alternate Auditor |
| Fabio Pasquini | Alternate Auditor |
PricewaterhouseCoopers S.p.A.
(1) Member of the appointments and remuneration committee
The Tamburi Investment Partners group (hereafter "TIP Group") in the first three months of 2016 reports a pre-tax consolidated profit of approx. Euro 2.7 million, compared to approx. Euro 15.4 million in the first quarter of 2015. The 2015 result benefitted - for an amount of approx. Euro 10 million - from a capital gain on the sale of the investment in Dafe 4000 S.p.A. (parent of Intercos S.p.A.), while in the first quarter of 2016 there were no sales of investments, also due to the volatility and uncertainty on the financial markets.
Operating costs in the first quarter were in line with previous years, except for personnel costs, which decreased from Euro 2.7 million in 2015 to Euro 1.2 million mainly due to the variable remuneration component for executive directors.
The result of the period was largely impacted by the spin-off of Ferrari from FCA, completed on January 4, 2016. Following the spin-off Tamburi Investment Partners S.p.A (hereafter "TIP") received 367,422 Ferrari shares of which (i) 174,000 shares related to 1,740,000 FCA shares held at December 31, 2015 and (ii) 193,422 shares in relation to the mandatory convertible FCA loan. These transactions, in accordance with IFRS, while it has no theoretical sense as no gains were realised, were recorded for accounting purposes as a dividend distribution and therefore generated a gain in the income statement of approx. Euro 16 million, equal to the market value of the 367,422 Ferrari shares valued at the price communicated by the Italian Stock Exchange on January 4, 2016 (Euro 43.44 per share).
The FCA mandatory convertible loan was however recorded under current financial assets and consequently, based on the market price of the convertible loan at March 31, 2016, generated a loss in the income statement of Euro 11 million (equal to the difference between the market value of the FCA convertible loan at December 31, 2015 and as at March 31, 2016).
The net effect of the gain booked on the Ferrari shares in the income statement (Euro 16 million) and the loss from recording the market value of the FCA convertible loan (Euro 11 million) was approx. Euro 5 million.
The recording of the Ferrari shares in the TIP financial statements as a gain in the income statement resulted in (i) for the Ferrari shares from the spin-off the recording of an historical cost of Euro 43.44 per share while (ii) for the FCA shares and for the convertible loan the maintaining of the same carrying amount prior to the spin-off, therefore without considering the "demerger" of the Ferrari shares.
The FCA shares and the Ferrari shares are recorded in the financial statements under AFS financial assets (measured at fair value) and consequently, based on the market price at March 31, 2016, generated a decrease in the fair value reserve of approx. Euro 2.5 million in relation to the FCA shares and approx. Euro 5.1 million for the Ferrari shares.
In order to better understand not only the accounting treatment of the investment made in FCA (shares and convertible loan), but also the exact situation at March 31, 2016: (i) the purchase cost of the FCA shares still in portfolio was approx. Euro 16.6 million while the market price at March 31, 2016 of the shares and of the Ferrari shares received from the FCA shares was approx. Euro 18.7 million; (ii) the initial investment in the convertible loan, amounting to Euro 20.2 million, has a current value of Euro 22.5 million considering also the Ferrari shares received and the positive exchange rate effect (the convertible loan is in US Dollars). Considering also the capital gain realised in the previous year on the sale of FCA shares of approx. Euro 4.6 million and the interest received to date on the convertible loan (coupon of 7.875%), the investment in FCA remains - at least up to the present moment - extremely satisfying.
It is clear however - in application of the IFRS - the accounting treatment outlined above generated misleading accounting effects.
In the first quarter of 2016 TIP continued to undertake its role as business aggregator of strongly dynamic businesses with leadership positions in their respective sectors. Some investees have already announced the results for the first quarter of 2016, reporting new and in some cases significant growth.
Amplifon in the first quarter of 2016 reported consolidated revenues of Euro 254.5 million, up 11.2% on the same period of 2015 and a network expansion with 48 new stores and shop-inshops. The EBITDA, amounting to Euro 34.0 million, was up 12.1%.
Be reported an excellent quarter with further growth and revenues totalling Euro 32.1 million, +30% on the three months period ended March 31, 2015 and EBITDA of Euro 4.2 million compared to Euro 3.4 million in the first quarter of 2015.
FCA in the first quarter reported record revenues of Euro 26.6 billion, up 3% on the same quarter of 2015 and adjusted EBIT almost doubled to Euro 1.4 billion, with all sectors reporting positive results. The adjusted net profit amounted to Euro 0.5 billion (substantially zero in the first quarter 2015).
Ferrari announced record first quarter results with shipments and revenues growing respectively 15% and 8.8%. The adjusted EBIT, amounting to Euro 121 million, was up over 21%.
Interpump in the first quarter of 2016 further improved upon record numbers in 2015 with further growth in revenues (+1.8%) and improved EBITDA in absolute terms to Euro 47.6 million compared to Euro 43.5 million in Q1 2015 and an improved EBITDA margin, increasing to 21% compared to 19.5% at March 2015.
Moncler - held through Ruffini Partecipazioni S.r.l. - continued to be appreciated by the market with significant growth in share price also in 2016 (+12% in 2016), thanks to the 2015 results (+26.8% consolidated revenues and +28.8% adjusted EBITDA), ahead of consensus estimates. The performance in the first quarter of 2016 continued to be strong with revenue growth of 18% compared to the same period of the previous year.
Prysmian is a solid industrial leader capable of generating very strong margins. The adjusted EBITDA in the first quarter of 2016, amounting to Euro 150 million, grew 25% on the corresponding period of 2015.
The investments made by TIPO also performed very well.
iGuzzini in 2015 reported revenue and margin growth and strong cash flow.
This strong investment portfolio, with aggregated investments including club deals of approx. Euro 1.9 billion, a value calculated considering the consensus on the listed holdings, saw TIP's share price limit losses in the quarter compared to the market indices.
We still believe that almost all of the listed investments held by the TIP Group do not express market valuations in line with the results reported and their underlying fundamentals, which allows room for significant appreciation, in particular in the medium term period. In particular, in addition to that highlighted for FCA and Ferrari given the results reported, Hugo Boss was particularly penalised over the last 12 months; some governance matters and general concerns for the fashion-luxury sector have excessively penalised a group leader that maintains strong earnings and is almost debt free.
The first quarter of the year continued regularly for Azimut-Benetti, Eataly, Roche Bobois and other less significant investments.
In the first quarter of 2016, advisory revenues amounted to Euro 1.2 million compared to Euro 0.3 million in the same period of 2015 also thanks to the fees from the Beta deal.
The Beta deal - completed on January 21, 2016 - led by TIPO together with Roberto Ciceri, involved the total acquisition of the Beta Utensili S.p.A. Group ("Beta"), an international leader in the professional tools sector.
Beta, leader in Italy in the production and distribution of high quality professional tools reported consolidated revenues in 2015 of over Euro 120 million. The current workforce is approx. 530 employees. Exports account for over 50% of turnover.
The Beta deal saw a capital investment by TIP in TIPO of approx. Euro 7.5 million.
In line with the normal accounting practice for quarterly interim reports, the carrying values of the securities in non-listed companies available-for-sale were not modified compared to the values at December 31, 2015 as no information was made available such as to modify the fundamentals on which these valuations were based at the end of the previous year.
The value in the associated company Ruffini Partecipazioni S.r.l. was adjusted, only for equity purposes, in relation to the change in the fair value of the investment in Moncler S.p.A. Similarly Clubtre S.p.A. was adjusted for the fair value change in the investment in Prysmian S.p.A. In particular, in the quarter Clubtre generated a negative change in the fair value reserve of approx. Euro 4.2 million, while Ruffini Partecipazioni - thanks to the previously reported strong market performance of Moncler - generated a positive change in the fair value reserve of over Euro 21 million, and which substantially offset the negative equity adjustments principally related to Ferrari, FCA and Hugo Boss.
At March 31, 2016, TIP Group consolidated net debt totalled Euro 208.9 million– also taking into account the partial convertible loan of Euro 40 million and the TIP 2014-2020 bond loan – but without considering the non-current AFS financial assets considered by management as liquidity available in the short-term.
The principal change compared to the consolidated net debt at December 31, 2015 of approx. Euro 177.4 million related to the reduction in the current financial assets of approx. Euro 26.2 million. This decrease, in addition to the previously illustrated change in the value of the FCA convertible loan of approx. Euro 11 million, is due to the sales made in the period of approx. Euro 14.5 million.
The net equity at March 31, 2016 amounted to Euro 441.7 million.
Considering the nature of TIP's business activities the above-mentioned figures for the first three months of 2016, both in relation to the income statement and financial position, are not necessarily indicative of the results on an annual basis. In particular the results are significantly impacted by the realisation of capital gains deriving from the sale of investments which may arise in differing periods during the year.
The transactions with related parties are detailed in note No. 22.
In April 2016, the sale was completed of the investment in Bolzoni S.p.A. to Yale Materials Handling Inc., with a net capital gain for the TIP Group of over Euro 6 million and gross income of over Euro 13 million. Yale Materials Handling previously acquired 100% of Penta Holding S.r.l., which controls 51% of Bolzoni, and launched the subsequent public offer on the market. The sale of Bolzoni was made prior to the conclusion of the offer.
On May 2, 2016 TIP and the shareholders of Furla S.p.A. reached an agreement under which Furla shareholders will call the company's deliberative boards to approve a convertible loan amounting to Euro 15 million, which TIP is committed to underwrite in full. This convertible loan will automatically convert into Furla S.p.A. shares on the stock market listing. TIP also committed to underwrite, on the stock market listing, an additional Euro 15 million under identical financial conditions which will be proposed to the market. On the stock market listing TIP will also have the right to subscribe on its own behalf and on behalf of third parties chosen by them, a further share in the public offer within the "family & friends" tranche.
Furla, founded at Bologna in 1927 by Aldo and Margherita Furlanetto and today led by its president Giovanna Furlanetto, reported consolidated revenues in 2015 of approx. Euro 339 million, of which approx. 80% export and growth of over 30% on the previous year. The EBITDA was over Euro 44 million, up 29% on the previous year. The Furla Group has 415 shops in over 100 countries worldwide and over 1,550 employees.
As illustrated by the activities and deals completed during 2016, TIP continues to maintain its strong dynamism, focusing on deals targeting excellent businesses, that showed great entrepreneurial capacities and brilliant results.
With this background, the activities related to the ASSET ITALIA project are progressing, which will see the setting up of a new company with an "optioned" callable share capital in the order of hundreds of millions of Euro, but with no mandatory subscription to each proposed investment. Each investor - except TIP - which will be required to subscribe to all investments, may choose to undertake only operations considered "worthwhile" for each tranche to be underwritten. TIP will contribute approx. Euro 100 million (or at least 20% of the capital), guaranteeing, at minimal cost, operating and commercial support and will retain a share of any final profit based on reasonable metrics (5% instead of the customary 20%), over a threshold of 50%. In order to provide the project with the maximum liquidity following the completion of the current activities, TIP shareholders will be called to approve a capital increase for the swap with ASSET ITALIA shares. The ASSET ITALIA project will enter the executive phase by the summer.
At March 31, 2016, treasury shares in portfolio totalled 1,098,477, equal to 0.74% of the share capital. At the present date, treasury shares in portfolio total 1,128,160, equal to 0.76% of the share capital.
For the Board of Directors The Chairman Giovanni Tamburi
Milan, May 13, 2016
| Consolidated Income Statement | |
|---|---|
| Tamburi Investment Partners Group |
| Three months | Three months | ||
|---|---|---|---|
| period ended | period ended | ||
| (in Euro) | March 31, 2016 | March 31, 2015 | Note |
| Revenue from sales and services | 1,171,927 | 347,260 | 4 |
| Other revenues | 24,804 | 25,344 | |
| Total revenue | 1,196,731 | 372,604 | |
| Purchases, service and other costs | (439,749) | (481,196) | 5 |
| Personnel expenses | (1,235,049) | (2,676,128) | 6 |
| Amortisation, depreciation & write-downs | (43,703) | (8,771) | |
| Operating profit/(loss) | (521,770) | (2,793,491) | |
| Financial income | 16,832,996 | 23,151,273 | 7 |
| Financial charges | (13,257,342) | (4,894,871) | 7 |
| Profit before adjustments to investments | 3,053,884 | 15,462,911 | |
| Share of profit/(loss) of investments under equity | |||
| method | 495,260 | (71,477) | 8 |
| Adjustments to AFS financial assets | (850,800) | 0 | 9 |
| Profit before taxes | 2,698,344 | 15,391,434 | |
| Current and deferred taxes | (595,514) | (1,293,219) | |
| Net Profit for the period | 2,102,830 | 14,098,215 | |
| Profit attributable to the shareholders of the | |||
| parent company | 2,180,885 | 14,195,550 | |
| Profit/(loss) attributable to minority interests | (78,055) | (97,335) | |
| Basic earnings per share | 0.01 | 0.10 | 18 |
| Diluted earnings per share | 0.01 | 0.10 | |
| Number of shares outstanding | 146,697,125 | 136,200,602 |
| Three months period ended |
Three months period ended |
||
|---|---|---|---|
| (in Euro) | March 31, 2016 | March 31, 2015 | Note |
| Income through P&L | |||
| Income and charges recorded directly to equity | 17 | ||
| Increase/decrease in non-current AFS financial assets | (514,180) (100,768) |
69,955,040 75,564,804 |
|
| Unrealised profit/(loss) Tax effect |
(413,412) | (5,609,764) | |
| Increase/decrease in investments valued under the equity | (6,998,136) | 17,944,101 | |
| method Unrealised profit/(loss) Tax effect |
(6,998,136) | 17,944,101 | |
| Increase/decrease in AFS current financial assets | (135,917) | 1,323,052 | |
| Unrealised profit/(loss) | (196,696) | 1,656,060 | |
| Tax effect | 60,779 | (333,008) | |
| Income not through P&L Employee benefits |
|||
| Other changes | (425,621) | ||
| Total income and charges recorded directly to equity | (8,073,854) | 89,222,193 | |
| Net Profit | 2,102,830 | 14,098,215 | |
| Total income and charges recorded | (5,971,024) | 103,320,408 | |
| Total income and charges attributable to the shareholders of the parent company |
(15,848,145) | 80,155,702 | |
| Total income and charges attributable to minority interests | 9,877,121 | 23,164,706 | |
| Total income and charges recorded per share | (0.04) | 0.76 | |
| Total income and charges recorded diluted per share | (0.03) | 0.73 | |
| Shares outstanding | 146,697,125 | 136,200,602 |
| (in Euro) | March 31, 2016 | December 31, 2015 | Note |
|---|---|---|---|
| Non-current assets | |||
| Property, plant and equipment | 127,108 | 114,094 | |
| Goodwill | 9,806,574 | 9,806,574 | |
| Other intangible assets | 480 | 1,310 | |
| Associated companies measured under the equity method | 186,855,766 | 185,498,596 | 10 |
| AFS financial assets | 449,917,936 | 429,418,286 | 11 |
| Financial receivables | 8,600,780 | 8,218,972 | 12 |
| Tax receivables | 293,787 | 293,787 | |
| Deferred tax assets | 239,504 | 824,940 | |
| Total non-current assets | 655,841,935 | 634,176,559 | |
| Current assets | |||
| Trade receivables | 1,251,465 | 2,581,564 | |
| Current financial assets | 16,048,723 | 26,946,127 | 13 |
| AFS financial assets | 6,286,033 | 21,613,809 | 14 |
| Cash and cash equivalents | 1,062,541 | 2,011,105 | 15 |
| Tax receivables | 437,450 | 442,172 | |
| Other current assets | 226,634 | 728,564 | |
| Total current assets | 25,312,846 | 54,323,341 | |
| Total assets | 681,154,781 | 688,499,900 | |
| Shareholders' Equity | |||
| Share capital | 76,853,713 | 76,853,713 | 16 |
| Reserves | 201,361,775 | 221,052,483 | 17 |
| Retained earnings | 66,373,446 | 41,139,559 | |
| Result of the parent company | 2,180,885 | 25,233,887 | 18 |
| Total net equity attributed to the shareholders of the | |||
| parent company | 346,769,819 | 364,279,642 | |
| Net equity attributable to minority interests | 94,939,964 | 85,062,843 | |
| Total Equity | 441,709,783 | 449,342,485 | |
| Non-current liabilities | |||
| Post-employment benefits | 232,315 | 226,451 | 19 |
| Financial payables | 138,672,113 | 138,594,609 | 20 |
| Deferred tax liabilities | 2,602,711 | 2,239,997 | |
| Total non-current liabilities | 141,507,139 | 141,061,057 | |
| Current liabilities | |||
| Trade payables | 572,805 | 349,324 | |
| Current financial liabilities | 93,684,371 | 89,417,843 | 21 |
| Tax payables | 2,448,418 | 1,792,375 | |
| Other liabilities | 1,232,265 | 6,536,816 | |
| Total current liabilities | 97,937,859 | 98,096,358 | |
| Total liabilities | 239,444,998 | 239,157,415 | |
| Total equity and liabilities | 681,154,781 | 688,499,900 |
(in Euro)
| Sha re ital cap |
Sha re ium prem rese rve |
Leg al rese rve |
Ext ra. rese rve |
Rev alua tion rese rve AFS fin ial anc ts asse |
Tre ry asu sha res rese rve |
Oth er rese rves |
IFR S bus ines s bin atio com n rese rve |
Me rger lus surp |
Ret aine d ing earn s |
Res ult for the peri od sha reho lder s of th rent e pa |
Net ity equ sha reh olde rs of th rent e pa |
Net ity equ min orit ies |
Res ult f or the peri od min orit ies |
Net ity equ |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| At J 1, 20 15 c olid ated anu ary ons |
74.6 09.8 47 |
95.1 14.5 30 |
14.1 48.9 39 |
0 | 50.8 13.8 99 |
(13. 606 .493 ) |
4.34 7.29 4 |
(483 .655 |
) 5.06 0.15 2 |
23.4 22.7 65 |
26.7 98.0 61 |
280 .225 .339 |
72.3 79.6 94 |
1.73 8.58 1 |
354 .343 .615 |
| Cha in fair valu e of fin anci al as sets nge |
|||||||||||||||
| avai labl e-fo r-sal e |
46.6 92.9 99 |
46.6 92.9 99 |
23.2 62.0 41 |
69.9 55.0 40 |
|||||||||||
| fair e of ed a Cha in valu inv uity estm ents t eq nge me asur |
17.9 44.1 01 |
17.9 44.1 01 |
17.9 44.1 01 |
||||||||||||
| Cha in fair valu e of t fin anci al as sets nge cur ren |
1.32 3.05 2 |
1.32 3.05 2 |
1.32 3.05 2 |
||||||||||||
| ploy ee b fits Em ene |
0 | 0 | |||||||||||||
| Oth han er c ges |
0 | 0 | |||||||||||||
| Tot d ch cord ed d al in irec tly t uity com e an arge s re o eq |
65.9 60.1 52 |
65.9 60.1 52 |
62.0 23.2 41 |
89.2 22.1 93 |
|||||||||||
| Pro fit ( loss ) th ths peri od e nde d M arch , 31 201 5 ree mon |
14.1 95.5 50 |
14.1 95.5 50 |
(97.3 35) |
14.0 98.2 15 |
|||||||||||
| Tot al c rehe nsiv e in omp e st atem ent com |
65.9 60.1 52 |
14.1 95.5 50 |
80.1 55.7 02 |
23.2 62.0 41 |
(97. 335) |
103. 320 .408 |
|||||||||
| ttrib utab le to y sh areh olde Net ity a min orit rs equ |
0 | ||||||||||||||
| Tran sfer ity r eval uati to equ on r eser ve |
0 | 0 | |||||||||||||
| 4/d Allo catio f pr ofit 201 ivid end n o s |
26.7 98.0 61 |
(26.7 98.0 61) |
0 | 1.73 8.58 1 |
(1.73 8.58 1) |
0 | |||||||||
| ribu of divi den ds Dist tion |
0 | 0 | |||||||||||||
| Oth han er c ges |
(272 .606 ) |
(272 .606 ) |
(272 .606 ) |
||||||||||||
| War ion rant con vers |
0 | 0 | |||||||||||||
| Acq of sha uisi tion trea sury res |
(1.09 8.00 0) |
(1.09 8.00 0) |
(1.09 8.00 0) |
||||||||||||
| Sale of sha trea sury res |
733. 329 |
1.61 0.45 1 |
2.34 3.78 0 |
2.34 3.78 0 |
|||||||||||
| At M arch 31, 2015 soli date d con |
74.6 09.8 47 |
95.8 47.8 59 |
14.1 48.9 39 |
0 | 116. 774 .051 |
(13. 094 .042 ) |
4.07 4.68 8 |
(483 .655 |
) 5.06 0.15 2 |
50.2 20.8 26 |
14.1 95.5 50 |
361. 354 .215 |
97.3 80.3 16 |
(97. 335) |
458 .637 .198 |
| At J 1, 20 16 c olid ated anu ary ons |
76.8 53.7 13 |
113. 531. 528 |
14.9 21.9 69 |
0 | 90.8 19.0 62 |
(1.8 43.3 81) |
(953 .192 ) |
(483 .655 |
) 5.06 0.15 2 |
41.1 39.5 59 |
25.2 33.8 87 |
364 .279 .642 |
85.3 01.4 78 |
(238 .635 ) |
449 .342 .486 |
| Cha in fair valu e of fin anci al as sets nge |
|||||||||||||||
| avai labl e-fo r-sal e |
(10.4 69.3 56) |
(10.4 69.3 56) |
6 9.95 5.17 |
(514 ) .180 |
|||||||||||
| Cha in fair valu e of inv ed a uity estm ents t eq nge me asur |
(6.99 8.13 6) |
(425 .621 ) |
(7.42 3.75 7) |
(7.42 3.75 7) |
|||||||||||
| Cha in fair valu e of t fin anci al as sets nge cur ren |
(135 .917 ) |
(135 .917 ) |
(135 .917 ) |
||||||||||||
| ploy ee b fits Em ene |
0 | 0 | |||||||||||||
| Oth han er c ges |
0 | 0 | |||||||||||||
| Tot al in d ch cord ed d irec tly t uity com e an arge s re o eq |
(17. 603 .409 ) |
(425 .621 ) |
(18. 029 .030 ) |
9.95 5.17 6 |
(8.0 73.8 54) |
||||||||||
| fit ( loss ) th ths peri od e nde d M arch 6 Pro , 31 201 ree mon |
2.18 0.88 5 |
2.18 0.88 5 |
55) (78.0 |
2.10 2.83 0 |
|||||||||||
| Tot al c rehe nsiv e in e st atem ent omp com |
(17. 603 .409 ) |
2.18 0.88 5 |
(15. 848. 145) |
(78. 055) |
(5.9 71.0 24) |
||||||||||
| Net ity a ttrib utab le to min orit y sh areh olde equ rs |
0 | 0 | |||||||||||||
| Tran sfer ity r eval uati to equ on r eser ve |
0 | 0 | |||||||||||||
| Allo catio f pr ofit 201 5/d ivid end n o s |
25.2 33.8 87 |
(25.2 33.8 87) |
0 | (238 .635 ) |
238 .635 |
0 | |||||||||
| Oth han er c ges |
0 | 0 | |||||||||||||
| Dist ribu tion of divi den ds |
0 | 0 | |||||||||||||
| ion War rant con vers |
0 | 0 | |||||||||||||
| Acq uisi tion of sha trea sury res |
(1.66 1.67 8) |
(1.66 1.67 8) |
(1.66 1.67 8) |
||||||||||||
| Sale of sha trea sury res |
0 | 0 | |||||||||||||
| At M arch 31, 2016 soli date d con |
76.8 53.7 13 |
113. 531. 528 |
14.9 21.9 69 |
0 | 73.2 15.6 53 |
(3.5 05.0 59) |
(1.3 78.8 13) |
(483 .655 |
) 5.06 0.15 2 |
66.3 73.4 46 |
2.18 0.88 5 |
346 .769 .819 |
95.0 18.0 19 |
(78. 055) |
441. 709 .783 |
The TIP Group is an independent investment merchant bank focused on Italian medium-sized companies which undertakes activities of:
The parent company TIP was incorporated in Italy as a limited liability company and with registered office in Italy.
The company was listed in 2005 and on December 20, 2010, Borsa Italiana S.p.A. attributed the STAR qualification to the TIP ordinary shares.
The present consolidated interim report at March 31, 2016 were approved by the Board of Directors on May 13, 2016 and were published in continuation with the past, while awaiting the full definition of the regulatory framework.
The consolidated interim report at March 31, 2016 was prepared on the going concern basis and the accounting policies adopted in the consolidated financial statements at December 31, 2015.
The consolidated interim report comprises the income statement, the statement of comprehensive income, the statement of financial position, the statement of changes in consolidated equity and the explanatory notes, together with the Directors' Report. The financial statements were prepared in units of Euro, without decimal amounts.
The consolidated interim report at March 31, 2016, pursuant to Article 82 of the Issuers' Regulation was prepared in condensed format, in accordance with the above-mentioned standard, and therefore do not contain all the disclosures required for annual financial statements.
The consolidated income statement and the statement of comprehensive income for the period to March 31, 2015 and the consolidated balance sheet at December 31, 2015 were utilised for comparative purposes.
The consolidated interim report at March 31, 2016 was not audited.
The consolidation scope includes the parent company TIP - Tamburi Investment Partners S.p.A. and the companies over which it exercises direct or indirect control. An investor controls an entity in which an investment has been made when exposed to variable income streams or when possessing rights to such income streams based on the relationship with the entity, and at the same time has the capacity to affect such income steams through the exercise of its power. Subsidiaries are consolidated from the date control is effectively transferred to the Group, and cease to be consolidated from the date control is transferred outside the Group.
At March 31, 2016 the consolidation scope included the companies TXR S.r.l., Clubsette S.r.l. and Clubuno S.r.l.
The details of the subsidiaries were as follows:
| Company | Registered office | Share capital | Percentage held |
|---|---|---|---|
| Clubsette S.r.l. | Milan | 100,000 | 52.50% |
| TXR S.r.l. | Milan | 100,000 | 51.00% |
| Clubuno S.r.l. | Milan | 10,000 | 100% |
The consolidation of the subsidiaries is made on the basis of the respective financial statements of the subsidiaries, adjusted where necessary to ensure uniform accounting policies with the Parent Company.
The financial statements of the subsidiaries are prepared utilising the same accounting policies utilised by the Parent Company. All inter-company balances and transactions, including any unrealised gains deriving from transactions between Group companies are fully eliminated. Unrealised losses are eliminated except when they represent a permanent impairment in value.
The choices adopted by the Group relating to the presentation of the consolidated financial statements are illustrated below:
The company undertakes investment banking and merchant banking activities. Top management activity in the above-mentioned areas, both at marketing contact level and institutional initiatives and direct involvement in the various deals, is highly integrated. In addition, also in relation to execution activity, the activity is organised with the objective to render the "on-call" commitment more flexible of professional staff in advisory or equity activity.
In relation to this choice it is almost impossible to provide a clear representation of the separate financial economic impact of the different areas of activity, as the breakdown of the personnel costs of top management and other employees on the basis of a series of estimates related to parameters which could be subsequently superseded by the actual operational activities would result in an extremely high distortion of the level of profitability of the segments of activity.
In the consolidated interim report at March 31, 2016 only the "revenue from sales and services" component is provided, related only to the advisory activities, excluding therefore "other revenues".
| Euro | Three months period ended March 31, 2016 |
Three months period ended March 31, 2015 |
|---|---|---|
| Revenue from sales and services | 1,171,927 | 347,260 |
The account comprises:
| Three months period | Three months period | ||
|---|---|---|---|
| Euro | ended March 31, 2016 | ended March 31, 2015 | |
| 1. | Services | 311,585 | 357,349 |
| 2. | Rent, leasing and similar costs | 89,088 | 91,596 |
| 3. | Other charges | 39,076 | 32,251 |
| Total | 439,749 | 481,196 |
Service costs mainly relate to professional fees, Euro 85,084, of which Euro 17,250 for audit fees, general expenses, Euro 66,789, services, Euro 44,340, commercial expenses, Euro 34,184, Board of Statutory Auditors and Control Board fees, Euro 16,062, and administration expenses, Euro 5,096.
This account refers to leases and hire charges.
These costs include "Salaries and wages" and "Directors' fees", both fixed and variable components matured in the period.
The account comprises:
| Three months period | Three months period | ||
|---|---|---|---|
| Euro | ended March 31, 2016 | ended March 31, 2015 | |
| 1. | Investment income | 15,978,212 | 10,647,502 |
| 2. | Income from securities recorded in current assets | 731,968 | 12,425,320 |
| 3. | Other income | 122,816 | 78,451 |
| Total financial income | 16,832,996 | 23,151,273 | |
| 4. | Interest and other financial charges | (13,257,342) | (4,894,871) |
| Total financial charges | (13,257,342) | (4,894,871) | |
| Net financial income | 3,575,654 | 18,256,402 | |
| Three months period | Three months period | |
|---|---|---|
| Euro | ended March 31, 2016 | ended March 31, 2015 |
| Gain on disposal of investments | 0 | 10,647,502 |
| Income from acquisition of Ferrari N.V. shares | 15,960,812 | 0 |
| Income from repayment FE Interim B.V share | 17,500 | 0 |
| Total | 15,978,212 | 10,647,502 |
Following the spin-off of Ferrari from FCA, on January 4, 2016 the TIP Group received 174,000 Ferrari shares based on the FCA shares held at December 31, 2015 and 193,422 shares based on the FCA convertible securities. These transactions, in accordance with IFRS, were recorded for accounting purposes as a dividend distribution and therefore generated a gain in the income statement of approx. Euro 16 million, equal to the market value of the Ferrari shares communicated by the Italian Stock Exchange on January 4, 2016. However the negative change in the convertible loan's market value following the distribution of the Ferrari shares and the consequent FCA share price trend generated a charge in the income statement in the quarter of approx. Euro 11 million. The net effect of approx. Euro 16 million gains and charges of approx. Euro 11 million gave rise to a net gain of approx. Euro 5 million recorded in the quarter. The above-mentioned operations gave rise to a decrease in the fair value reserve attributable to FCA for approx. Euro 2.5 million and to Ferrari for approx. Euro 5.1 million. These operations were recorded in the financial statements as follows: (i) for the FCA shares and for the convertible loan the maintaining of the initial carrying amount, therefore without considering the "demerger" of the Ferrari shares; (ii) for the Ferrari shares the initial book value was recorded for Euro 15.9 million, Euro 43.44 per share.
In the first quarter of 2015, the gains on investment disposals related to the disposal of the shares of Dafe 4000 S.p.A. (in turn parent of Intercos S.p.A.).
| Three months period | Three months period | |
|---|---|---|
| Euro | ended March 31, 2016 | ended March 31, 2015 |
| Losses on sale of shares | 195,471 | 1,555,955 |
| Exchange differences on sale of securities | 0 | 386,347 |
| Unrealised gains on market securities | 0 | 9,731,973 |
| Interest on securities in current assets | 536,497 | 751,045 |
| Total | 731,968 | 12,425,320 |
| Three months period | Three months period | |
|---|---|---|
| Euro | ended March 31, 2016 | ended March 31, 2015 |
| Bank interest | 350 | 9,413 |
| Interest on loans | 121,808 | 40,362 |
| Other | 658 | 28,676 |
| Total | 122,816 | 78,451 |
| Euro | Three months period ended March 31, 2016 |
Three months period ended March 31, 2015 |
|---|---|---|
| Bank and loan interest | 264,427 | 215,226 |
| Interest on bonds | 1,682,133 | 1,632,935 |
| Unrealised losses on derivative instruments | 0 | 1,293,062 |
| Loss on sale of securities | 0 | 34,875 |
| Unrealised losses on securities (IFRS effect on FCA convertible | ||
| loan) | 11,243,767 | 0 |
| Incentive plan costs (stock option) | 0 | 1,590,694 |
| Other financial charges | 67,015 | 128,079 |
| Total | 13,257,342 | 4,894,871 |
The "Interest on bonds" refers to that matured in favour of the partial convertible bond of Euro 40 million, as well as the 2014-2020 TIP Bond of Euro 100 million calculated in accordance with the amortised cost method applying the effective interest rate.
The unrealised losses on securities derives from the application of IFRS on the market prices of the investments made in the FCA convertible loan, negative following the spin-off of the investment in Ferrari N.V. This negative effect must, from a managerial viewpoint, be considered together with the income of Euro 16 million described in Note 7.1.
The Shareholders' Meeting of April 29, 2016 approved the partial amendment of the "TIP 2014- 2016 Incentive Plan" with the renaming to the "2014-2021 Incentive Plan", providing for the same terms of the "TIP 2014-2016 Incentive Plan" (including conditions and vesting rights), the possibility to assign options during the 2016/2019 period and for the exercise up to 2021. Currently no options were assigned relating to this incentive plan.
The account includes
| Euro | Three months period ended March 31, 2016 |
Three months period ended March 31, 2015 |
|
|---|---|---|---|
| 1. | Share of result of associates | 495,260 | (71,477) |
| Total revaluations/(write-downs) | 495,260 | (71,477) |
| Three months period | Three months period | |
|---|---|---|
| Euro | ended March 31, 2016 | ended March 31, 2015 |
| BE Think, Solve, Executive S.p.A. | 237,079 | 0 |
| Clubtre S.p.A. | (207,293) | (142,009) |
| Clubitaly S.p.A. | (30,311) | 0 |
| Data Holding 2007 S.r.l. | 0 | 70,532 |
| Gruppo IPG Holding S.r.l. | 131,000 | 0 |
| Tip-Pre IPO S.p.A. – TIPO S.p.A. | 364,785 | 0 |
| Total | 495,260 | (71,477) |
| Three months period | Three months period | |
|---|---|---|
| Euro | ended March 31, 2016 | ended March 31, 2015 |
| Write-down of AFS financial assets | (850,800) | 0 |
| Total | (850,800) | 0 |
AFS financial assets are comprised of minority investments in listed companies and are measured at fair value with changes through equity. When the reduction in value compared to the acquisition cost constitutes a "loss in value" in accordance with IFRS and despite the intrinsic value, the effect of the adjustment is recognised through the income statement.
Reference should be made to Attachment 1 of the present financial statements.
| (10) Associated companies measured under the equity method | |||
|---|---|---|---|
| Euro | March 31, 2016 | December 31, 2015 | |
| Investments in associates | 186,855,766 | 185,498,596 | |
| Total | 186,855,766 | 185,498,596 |
The investments in associated companies refer to:
For the changes in the investments in associated companies reference should be made to attachment 2.
The financial assets refer to minority investments in listed and non-listed companies.
| Euro | March 31, 2016 | December 31, 2015 |
|---|---|---|
| Investments in listed companies | 188,628,241 | 189,379,051 |
| Investments in non-listed companies | 261,289,695 | 240,039,235 |
| Total | 449,917,936 | 429,418,286 |
The changes in the investments measured at fair value are shown in Attachment 1. In relation to
the effects of the measurement of investments in listed companies reference should be made to note (9) and note (17).
AFS financial assets are comprised of minority investments in listed companies and are measured at fair value with changes through equity. The fair value is identified, in the case of listed investments, with the stock market price at the balance sheet date.
| Book value January 1, 2016 |
Purchases or subscription |
Decreases | Changes in fair value |
Write-downs | Book value March 31, 2016 |
|
|---|---|---|---|---|---|---|
| Non-listed | ||||||
| companies | 240,039,235 | - | - | 21,250,460 | 261,289,695 | |
| Listed | ||||||
| companies | 189,379,051 | 21,451,218 | - | (21,351,228) | (850,800) | 188,628,241 |
| Total | 429,418,286 | 21,451,218 | - | (100,768) | (850,800) | 449,917,936 |
The changes in the "AFS financial assets" during the year were due to:
The principal changes in the year refer to the acquisitions made in listed companies totalling Euro 21,451,218, of which Euro 15,960,812 referring to the Ferrari N.V. shares received following the spin-off operation.
The TIP Group, through TXR S.r.l., currently holds 38.34% of Furn Investment S.a.s., a company which wholly-owns Roche Bobois Group S.p.A.. This investment, at March 31, 2016, was not classified as an associated company, although in the presence of a holding above 20% and some indicators which would be associated with significant influence. In particular, Furn Investment S.a.s. is unable to provide periodic financial information such as to permit the TIP Group to record the investment under the equity method.
The unavailability of such information represents a limitation in the exercise of significant influence and consequently it was considered appropriate to qualify the investment as an investment available for sale.
| (12) Financial receivables | ||
|---|---|---|
| Euro | March 31, 2016 | December 31, 2015 |
| Non-current loans | 8,600,780 | 8,218,972 |
| Total | 8,600,780 | 8,218,972 |
Non-current loans refer to the loan granted to Tefindue S.p.A. for Euro 8,340,780; the loan resulted in the separate recording of the embedded derivative which was classified under "Current financial assets" for Euro 214,950 at March 31, 2016. Tefindue S.p.A. is the company which holds indirectly, through Clexidra S.r.l., a shareholding in Octo Telematics S.p.A., international leader in the development and management of leading telecommunication systems and services for the automotive sector mainly for the insurance market.
| Euro | March 31, 2016 | December 31, 2015 |
|---|---|---|
| Bonds and other debt securities | 16,048,723 | 26,946,127 |
Current financial assets mainly refer to the FCA convertible loan.
| Euro | March 31, 2016 | December 31, 2015 |
|---|---|---|
| Bond securities | 6,286,033 | 21,613,809 |
| Total | 6,286,033 | 21,613,809 |
AFS financial assets represents the market value of bond securities at March 31, 2016.
The account represents the balance of banks deposits determined by the nominal value of the current accounts with credit institutions.
| Euro | March 31, 2016 | December 31, 2015 |
|---|---|---|
| Bank deposits | 1,056,918 | 2,006,216 |
| Cash and cash equivalents on hand | 5,623 | 4,889 |
| Total | 1,062,541 | 2,011,105 |
The following table shows the composition of the net financial position.
| March 31, 2016 | December 31, 2015 | |
|---|---|---|
| 2,011,105 | ||
| 48,559,936 | ||
| - | ||
| - | ||
| 50,571,041 | ||
| (138,594,609) | ||
| (89,417,843) | ||
| Net financial position (E+F+G) | (208,959,187) | (177,441,411) |
| Cash and cash equivalents Current financial assets Current financial receivables Other current assets Liquidity (A+B+C+D) Financial payables Current financial liabilities |
1,062,541 22,334,756 - - 23,397,297 (138,672,113) (93,684,371) |
Current financial assets refer to securities held for trading. The decrease in the period of approx. Euro 26 million, in addition to the previously illustrated change in the FCA convertible loan for approx. Euro 11 million, relates to the sales made in the period of approx. Euro 14.5 million.
Financial payables mainly refers to the partially convertible bond and the issue of the TIP 2014- 2020 bond.
Current financial liabilities refers to bank payables, interest on bonds matured and not yet paid, the deferred payment on the acquisition price of Ruffini Partecipazioni S.r.l. and a loan granted by the subsidiary Clubsette S.r.l..
The share capital of TIP is composed of:
| Shares | Number | Nominal value in Euro |
|---|---|---|
| Ordinary shares | 147,795,602 | 0.52 |
| Total | 147,795,602 | 0.52 |
The share capital of Tamburi Investment Partners S.p.A. amounts to Euro 76,853,713, represented by 147,795,602 ordinary shares of a nominal value of Euro 0.52 each.
The treasury shares of TIP in portfolio at March 31, 2016 totalled 1,098,477, comprising 0.74% of the share capital.
| No. treasury shares at | No. of shares acquired | No. of shares sold in | No. treasury shares at |
|---|---|---|---|
| January 1, 2016 | in 2016 | 2016 | March 31, 2016 |
| 541,678 | 556,799 | - | 1,098,477 |
The following additional disclosures is provided on the shareholders' equity at March 31, 2016.
These amount to Euro 14,921,969. The Shareholders' Meeting of April 29, 2016 approved the allocation of Euro 448,774 of the 2015 profits to the legal reserve.
The share premium reserve amounts to Euro 113,531,528.
These amount to Euro 73,215,653. This is an unavailable reserve as referring to the change in the fair value compared to the acquisition value of the investments in portfolio.
Other reserves amounts to a negative Euro 1,378,813 and comprises for Euro 5,723,190 the reserve relating to the revaluation of the investments measured under the equity method, for Euro 104,434 the convertible bond option reserve, for Euro 10,542 the employee benefit reserve and for a negative Euro 7,216,979 other changes related to investments measured under the equity method.
During 2012 TIP placed a partial convertible bond ("POC") into ordinary shares for a total value of Euro 40,000,000. The conversion rate was 20% of the nominal value.
As the POC is a "composite" financial instrument, TIP recognised separately the "financial liability" and "equity" components in accordance with IAS 32.
At March 31, 2016 the "liability component" was Euro 39,947,009.
The "equity" component is equal to the difference between the "present value" of the issue cash flows and the liquidity from subscribing to the POC convertible shares.
The value of the "equity component" was Euro 104,434 and will not change until the maturity of the POC.
The merger surplus amounts to Euro 5,060,152 deriving from the incorporation operation of Secontip S.p.A. in TIP on January 1, 2011.
Retained earnings amount to Euro 66,373,446 and increased, compared to December 31, 2015, for Euro 25,233,887, following the allocation of the 2015 net profit.
The reserve is negative and amounts to Euro 483,655, unchanged compared to December 31, 2015.
The negative reserve amounts to Euro 3,505,059. This relates to a non-distributable reserve.
The changes in the non-current AFS financial assets valuation reserve, which represents the total of income and charges recognised directly through equity, is illustrated in the table below:
| Euro | Book value at 1.1.2016 |
Change | Book value at 31.3.2016 |
|
|---|---|---|---|---|
| Non-current AFS financial assets | 76,283,484 | (100,768) | 76,182,716 | |
| Investments measured under the equity method | 37,988,568 | (6,998,136) | 30,990,522 | |
| AFS financial assets | 281,338 | (196,696) | 84,642 | |
| Tax effect | (1,331,009) | (352,633) | (1,683,642) | |
| Total reserve | 113,222,471 | (7,648,233) | 100,265,938 | |
| of which: | ||||
| minority interest share | 22,403,409 | 9,955,176 | 32,358,585 | |
| Group share | 90,819,062 | (17,603,409) | 73,215,653 |
The table above illustrates the implicit gains of the investments between January 1, 2016 and March 31, 2016, net of the potential tax charge at the balance sheet date, which are recognised under equity in the account "Valuation reserve AFS financial assets".
For details of changes reference should be made to attachment 1 and paragraph 11 (Non-current AFS financial assets), attachment 2 and paragraph 10 (Investments measured under the equity method) and paragraph 14 (Current AFS financial assets).
For the changes in the year and breakdown of other equity items reference should be made to the specific statement.
At March 31, 2016, the basic earnings per share – net profit divided by the number of shares outstanding at March 31, 2016 – was Euro 0.01.
At March 31, 2016, the diluted earnings per share was Euro 0.01. This represents the net profit for the period of Euro 2,102,830 divided by the number of ordinary shares in circulation at March 31, 2016 (146,697,125), calculated taking into account the treasury shares held at the same date and increased by the number of new shares issued (36,948,900) relating to the exercise of the remaining warrants outstanding.
At March 31, 2016, the balance of the account related to the Post-Employment Benefits due to all employees of the company at the end of employment service. The liability is not updated based on actuarial valuations.
The financial payables of Euro 138,672,113 refer to:
In accordance with the application of international accounting standards required by Consob recommendation No. DEM 9017965 of February 6, 2009 and the Bank of Italy/Consob/Isvap No. 4 of March 4, 2010, we report that this account does not include any exposure related to covenants not complied with.
The amount of Euro 93,684,371 mainly relates to bank loans (Euro 66,401,259), the loan of the subsidiary Clubsette S.r.l. (Euro 14,034,531), deferred payment for the price paid for the acquisition of the investment in Ruffini Partecipazioni S.r.l. (Euro 8,309,509) and interest on the TIP 2014-2020 bond loan (Euro 4,518,690), relating to the period from April 14, 2015 (last coupon payment date) to March 30, 2016. This interest was paid on April 14, 2016.
The table reports the transactions with related parties in the first quarter of 2016, outlined in the amounts, type and counterparties.
| Amount/Balan | |||
|---|---|---|---|
| Amount/Balance | ce at March 31, | ||
| Party | Type | at March 31, 2016 | 2016 |
| Be S.p.A. | Revenues | 15,000 | - |
| Be S.p.A. | Trade receivables | 15,000 | - |
| Clubtre S.p.A. | Revenues | 12,500 | 12,542 |
| Clubtre S.p.A. | Trade receivables | 12,500 | 12,542 |
| Clubitaly S.p.A. | Revenues | 7,500 | 8,755 |
| Clubitaly S.p.A. | Trade receivables | 7,500 | 8,755 |
| Gruppo IPG Holding S.p.A. | Revenues | 7,500 | 7,500 |
| Gruppo IPG Holding S.p.A. | Trade receivables | 7,500 | 7,500 |
| Palazzari & Turries S.r.l. | Trade receivables | - | 546 |
| TIPO S.p.A. | Revenues | 125,000 | 127,133 |
| TIPO S.p.A. | Trade receivables | 125,000 | 127,133 |
| Services provided to Directors/companies related to | Revenues from | ||
| Board | services | 9,070 | 21,070 |
| Receivables for services provided to | |||
| Directors/companies related to Board | Trade receivables | 9,070 | 21,070 |
| Revenues (services | |||
| Giovanni Tamburi | provided) | 125 | 125 |
| Giovanni Tamburi | Trade receivables | 125 | 125 |
| Services received from companies related to the | Costs (services | ||
| Board of Directors | received) | 461,698 | 1,106,387 |
| Payables for services received from companies | |||
| related to the Board of Directors | Other payables | 461,698 | 1,028,554 |
| Data Holding 2007 S.r.l. | Financial receivables | - | 3,900,810 |
| Data Holding 2007 S.r.l. | Financial Interest | - | 8,959 |
| Financial payables of companies related to the | |||
| Board of Directors | Financial payables | - | 5,487,842 |
The services offered for all the above listed parties were undertaken at contractual terms and conditions in line with the market.
For the Board of Directors The Chairman Giovanni Tamburi
Milan, May 13, 2016
Declaration of the Executive Officer for financial reporting as per Article 81-ter of Consob Regulation No. 11971 of May 14, 1999 and subsequent amendments and supplements.
of the administrative and accounting procedures for the compilation of the interim consolidated financial statements for the period ended March 31, 2016.
No significant aspect emerged concerning the above.
The Chief Executive Officer The Executive Officer
Milan, May 13, 2016
| C S f At hm 1 – ha in A F in ia l a ta t ts c en ng es an c ss e |
d fa ( ir lu ) t m ea su re a va e |
|---|---|
| --------------------------------------------------------------------------------------------------------------------------------------- | --------------------------------------------------------------------------- |
| Bal anc |
01. 01.2 016 e at |
incr ease s |
dec reas |
es | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| in E uro |
No . sh ares |
hist oric |
fair valu e |
incr ease s |
wri te-d own s |
boo k va lue |
uis. recl assi fica tion acq or s |
fair valu e |
dec reas es |
fair valu e |
rsal reve |
wri te-d own s |
Val t ue a |
| t cos |
adju stm ents |
(dec es) reas |
P& L |
fair valu e |
sub scri ptio n |
incr ease |
dec reas es |
fair valu e |
P& L |
31.3 .201 6 |
|||
| No n-li sted ies com pan |
|||||||||||||
| Azi t Be i S.p .A. nett mu |
737 .725 |
38.9 90.0 00 |
38.9 90.0 00 |
38.9 90.0 00 |
|||||||||
| Fur n In S.a. S vest |
37.8 57.7 73 |
29.5 01.0 26 |
3.50 9.30 1 |
33.0 10.3 27 |
33.0 10.3 27 |
||||||||
| Ruf fini Par teci pazi oni S.r.l |
1.40 0 |
122. 803. 490 |
44.2 02.5 10 |
167. 006 .000 |
21.2 50.4 60 (1) |
188. 256 .460 |
|||||||
| Oth quit y in d ot her min stru ts an er e men or |
1.76 4.65 9 |
63.0 81 |
(794 .832 ) |
1.03 2.90 8 |
1.03 2.90 8 |
||||||||
| Tot al n liste d co anie on- mp s |
154. 069 .175 |
47.7 11.8 11 |
39.0 53.0 81 |
(794 .832 ) |
240 .039 .235 |
21.2 50.4 60 |
261. 289 .695 |
||||||
| Lis ted ies com pan |
|||||||||||||
| Am plif on S .p.A |
9.53 8.03 6 |
34.8 84.3 70 |
41.3 72.2 28 |
76.2 56.5 98 |
(3.57 6.76 4) |
72.6 79.8 34 |
|||||||
| Bol i S.p .A zon |
3.10 7.79 4 |
5.44 2.15 9 |
5.13 9.65 2 |
3.04 5.42 1 |
(1.45 0.89 5) |
12.1 76.3 37 |
1.02 5.57 2 |
0 | 13.2 01.9 09 |
||||
| Dig ital Mag ics S.p.A |
892. 930 |
375. 000 |
207 .639 |
4.53 1.00 9 |
5.11 3.64 8 |
19.1 82 |
(800 .334 ) |
4.33 2.49 6 |
|||||
| Ferr ari N .V. U SD |
543 .422 |
(2.33 3.54 1) |
17.7 64.7 89 |
15.4 31.2 48 |
8.40 2.25 2 |
(3.92 9.50 6) |
19.9 03.9 94 |
||||||
| Ferr ari N .V. e uro |
174. 000 |
0 | 7.55 8.56 0 |
(1.20 7.56 0) |
6.35 1.00 0 |
||||||||
| Fiat Ch rysl er A obil es N .V. utom |
1.74 0.00 0 |
14.8 46.5 50 |
(1.72 0.01 7) |
1.77 8.65 5 |
14.9 05.1 88 |
(2.55 1.18 8) |
12.3 54.0 00 |
||||||
| Hug o B AG oss |
700 .000 |
(16.5 62.3 90) |
62.5 22.3 90 |
60.0 00 45.9 |
5.36 7.37 1 |
(10.9 79.3 71) |
40.3 48.0 00 |
||||||
| M& C S .p.A |
12.5 62.1 15 |
1.88 6.20 1 |
(195 .340 ) |
1.69 0.86 1 |
(28.8 93) |
1.66 1.96 8 |
|||||||
| Mo nrif S.p .A |
12.6 58.2 32 |
11.3 74.7 82 |
(135 .831 ) |
(7.89 5.91 2) |
3.34 3.03 9 |
135. 831 |
(821 .907 ) |
2.65 6.96 3 |
|||||
| Noe mal ife S.p.A |
1.24 8.50 5 |
5.26 5.97 0 |
3.13 0.22 6 |
8.39 6.19 6 |
761 .588 |
9.15 7.78 4 |
|||||||
| Serv talia S.p .A. izi I |
548 .432 |
2.93 8.28 9 |
387 .318 |
(1.24 1.56 4) |
2.08 4.04 2 |
(54.8 44) |
2.02 9.19 8 |
||||||
| Oth er li sted ies com pan |
2.91 4.46 6 |
(791 .370 ) |
1.89 8.79 8 |
4.02 1.89 4 |
103. 853 |
74.6 89 |
(249 .343 ) |
3.95 1.09 3 |
|||||
| Tot al li sted ies com pan |
79.9 27.7 87 |
28.6 93.9 14 |
91.5 41.0 62 |
(10. 783 .711 ) |
189. 379 .051 |
21.4 51.2 18 0 |
1.86 1.84 9 |
0 | (23. 348 .908 ) |
135. 831 |
(850 .800 ) |
188. 628 .241 |
|
| Tot al in tme nts ves |
233 .996 .962 |
76.4 05.7 25 |
130. 594 .143 |
(11.5 78.5 43) |
429 .418 .286 |
21.4 51.2 18 0 |
23.1 12.3 09 |
0 | (23. 348 .908 ) |
135. 831 |
(850 .800 ) |
449 .917 .936 |
(1) The change in the fair value relates to the investment in Moncler S.p.A.
| Bala | at 01 .01.2 016 nce |
decr ease s |
Boo k va lue |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| in E uro |
No. shar es |
His toric |
writ e- |
luati reva ons |
shar e of |
shar ehol der l oan |
decr or ease |
incr ease |
Boo k va lue |
shar e of |
incr ease |
(dec es) (wri te-d ) reas own |
at 31 .3.20 16 |
||
| cost | back s |
(wri te-d s) own |
lts m red resu easu |
capi tal a dvan ce |
resti tutio n |
(dec e) reas |
in ac coun ts |
Purc hase s |
Recl ass. |
lts m red resu easu |
(dec e) reas |
stitu tion luati or re reva ons |
|||
| und uity meth od er eq |
fair v alue |
und uity meth od er eq |
fair v alue |
||||||||||||
| Be T hink , Sol ve, E te S.p .A. xecu |
31.58 2.225 |
16.59 6.460 |
217.2 39 |
(53.0 70) |
(86.7 00) |
16.67 3.92 9 |
237.0 79 |
(32.7 77) |
16.87 8.23 1 |
||||||
| Club italy S.p.A |
27.50 | 0 33.00 0.000 |
(181. 956) |
(116 .549) |
1.040 .145 |
33.7 41.64 0 |
(30.3 11) |
(392 .844) |
33.3 18.48 5 |
||||||
| Club tre S .p.A. |
42.00 0 |
17.50 0 |
5.260 .038 |
41.94 8.846 |
(7.93 4.801 ) |
35.58 7.747 |
74.87 9.330 |
(207. 293) |
) (1) (4.18 5.733 |
70.4 86.30 4 |
|||||
| Gatti & C o Gm bh |
10.70 0 |
275.0 00 |
(19.1 31) |
(11.6 51) |
244. 218 |
244. 218 |
|||||||||
| Grup po I PG H oldin g S.p .A. |
67.34 | 8 39.84 7.870 |
5.010 .117 |
(7.59 7.729 ) |
18.93 9.309 |
(1.02 2.501 ) |
(9.68 2.990 ) |
45.4 94.0 76 |
131.0 00 |
(29.0 00) |
45.5 96.0 76 |
||||
| Palaz zari & T urrie s Lim ited |
90.00 0 |
225.0 00 |
65.34 9 |
108.1 15 |
398. 464 |
398. 464 |
|||||||||
| Tip- Pre Ipo S.p.A |
342.8 56 |
8.000 .000 |
377.3 69 |
5.689 .570 |
14.06 6.939 |
8.285 .667 |
364.7 85 |
(2.78 3.403 ) |
19.93 3.98 8 |
||||||
| Tota l |
97.9 61.83 |
0 5.010 .117 |
(7.73 3.46 7) |
24.7 73.8 70 |
41.94 8.84 6 |
(9.01 0.372 ) |
32.5 47.7 72 |
185.4 98.59 6 |
8.285 .667 |
0 | 495. 260 |
(7.42 3.75 7) |
0 0 |
186.8 55.76 6 |
(1) The change in the fair value relates to the fair value change in Prysmian S.p.A..
| in Eu ro |
Va lu 1. 1. 2 0 1 6 t e a |
In cr ea se s |
D ec re as es |
In te st re |
D isc in nt ou g |
Va lu 3 1. 3. 2 0 1 6 t e a |
|---|---|---|---|---|---|---|
| he f b O in ia l r iva les t r an c ec e |
8, 2 1 8, 9 7 2 |
2 6 0, 0 0 0 |
1 2 1, 8 0 8 |
8, 6 0 0, 7 8 0 |
||
| To l ta |
8, 2 1 8, 9 2 7 |
2 6 0, 0 0 0 |
- | 1 2 1, 8 0 8 |
8, 6 0 0, 8 0 7 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.