Operating performance of the Group

Reclassified consolidated income statement of the Salini Impregilo Group

(Amounts in thousands of euros)Jan - Sep 2014Jan - Sep
2013 (§)
Change
Operating revenue 3,032,935 2,307,600 725,335
Other revenue 55,407 34,328 21,079
Total revenue 3,088,342 2,341,928 746,414
Operating costs (2,788,553) (2,167,910) (620,643)
Gross operating profit (EBITDA) 299,789 174,018 125,771
EBITDA %  9.7% 7.4%  
Amortization and depreciation (118,158) (89,864) (28,294)
Operating profit (EBIT)  181,631 84,154 97,477
Return on Sales  5.9% 3.6%  
Financing income (costs) and gains (losses) on investments      
Financing costs (111,693) (60,205) (51,488)
Gains (losses) on investments 4,492 205,270 (200,778)
Net financing costs and net gains on investments (107,201) 145,065 (252,266)
Earnings before taxes (EBT) 74,430 229,219 (154,789)
Income taxes (27,539) (26,104) (1,435)
Profit (loss) from continuing operations 46,891 203,115 (156,224)
Profit (loss) from discontinued operations 55,226 (40,934) 96,160
Net profit (loss) before allocation to non-controlling interests 102,117 162,181 (60,064)
Non-controlling interests 3,626 3,207 419
Profit (loss) attributable to the owners of the parent 105,743 165,388 (59,645)

(§) The income statement figures for the period January-September 2013 have been reclassified following the adoption of the new standards IFRS 10 and IFRS 11 and IFRS 3 and in accordance with the provisions of IFRS 5 with reference to Todini Costruzioni Generali and Fisia Babcock Environment.

The following table shows the reclassified consolidated income statement for the period January-September 2014 compared to the reclassified consolidated income statement for the period January-September 2013, reclassified as mentioned above in order to facilitate the comparison of the information on a like-for-like basis.

Reclassified consolidated income statement of the Salini Impregilo Group for the period January-September 2014 on a comparable basis with the same period of the previous year

(Amounts in thousands of euros)Jan - Sep 2014

Jan - Sep 2013
on a like-for-like basis

Change
Operating revenue 3,032,935 2,840,616 192,319
Other revenue 55,407 46,637 8,770
Total revenue 3,088,342 2,887,253 201,089
Purchasing costs (372,226) (390,769) 18,543
Service and subcontractor costs (1,992,749) (1,890,559) (102,190)
Personnel costs (340,682) (300,078) (40,604)
Other operating costs (79,153) (42,825) (36,328)
Provisions and impairment losses (3,743) (7,092) 3,349
Operating costs (2,788,553) (2,631,323) (157,230)
Gross operating profit (EBITDA) 299,789 255,930 43,859
EBITDA % 9.7% 8.9%  
Amortization and depreciation (118,158) (104,088) (14,070)
Operating profit (EBIT) 181,631 151,842 29,789
Return on Sales 5.9% 5.3%  
Financing income (costs) and gains (losses) on investments      
Financial income 27,214 24,407 2,807
Financial expense (98,805) (92,622) (6,183)
Net exchange rate gains (40,102) (577) (39,525)
Financing costs (111,693) (68,792) (42,901)
Gains (losses) on investments 4,492 5,403 (911)
Net financing costs and net gains on investments (107,201) (63,389) (43,812)
Earnings before taxes (EBT) 74,430 88,453 (14,023)
Income taxes (27,539) (44,806) 17,267
Profit (loss) from continuing operations 46,891 43,647 3,244
Profit (loss) from discontinued operations 55,226 53,998 1,228
Net profit (loss) before allocation to non-controlling interests 102,117 97,645 4,472
Non-controlling interests 3,626 3,385 241
Profit (loss) attributable to the owners of the parent 105,743 101,030 4,713

Revenue

Operating profit

Financing income (costs) and gains (losses) on investments

Profit (loss) from discontinued operations