Key income and financial position figures

Compare

 

Group highlights

Impregilo
Group highlights

The voluntary public tender offer launched by Salini S.p.A. in the first half of 2013 for all Impregilo S.p.A. ordinary shares, resulted in an interest in the share capital of the latter company equivalent to 88.83% of the ordinary shares as at 31 December 2013.

The first subscription phase of the public tender offer was closed on 18 April 2013. On said date, Salini S.p.A. gained control over Impregilo S.p.A., which prior to that date had been accounted for as an associate.

In order to determine the scope of consolidation and in accordance with the provisions of IFRS 3, the acquisition date for accounting purposes was set on 1 April 2013.

As a result, the balance sheet data as at 31 December 2013 of the subsidiary Impregilo S.p.A. were fully consolidated in the financial statements of the Salini S.p.A. Group, whereas only the results for the second, third and fourth quarters of 2013 were consolidated in the income statement.

On 12 September 2013, as a part of this transaction, the extraordinary shareholders’ meetings of Salini S.p.A. and Impregilo S.p.A. approved the merger by incorporation of Salini S.p.A. into Impregilo S.p.A. The merger went into effect as of 1 January 2014 as a result of a share exchange ratio of 6.45 Impregilo ordinary shares to each Salini share, with no cash adjustments.

As from said date, the company resulting from the merger has taken the name of Salini Impregilo S.p.A.

In this Annual Report, for the purpose of consistent and uniform disclosure, reference to the previous company name is made for anything concerning management events prior to the effective date of the merger. A more extensive disclosure concerning the merger is provided in the documents made available to the public as required by the applicable provisions of law and regulations.

In accordance with IFRS 3, the company measured its controlling interest in Impregilo S.p.A. with the purchase price allocation (PPA) method, reporting assets and liabilities - including potential ones - at fair value at the acquisition date. This has resulted in a significant impact on the income statement in terms of revenues, non-core business, the calculation of taxes and the net result of discontinued operations, while the balance sheet was significantly impacted in terms of intangible assets, investments and tax payables.

Further details can be found in the paragraph on business combinations in the explanatory notes to the financial statements.

Finally, the net result of discontinued operations includes the consolidated data of the subsidiary Todini Costruzioni Generali S.p.A., which has been measured in this financial year in view of its disposal. In accordance with the provisions of standard IFRS 5, for the purpose of comparing the financial statements, the statement of income of the previous period was restated by classifying the investee’s consolidated data as at 31 December 2012 under the “Discontinued operations”.

(Values in €/000)December 2013December 2012
Total revenues 3,425,661 1,214,880
EBITDA 316,496 128,781
EBITDA margin 9.2% 10.6%
EBIT 147,652 64,816
EBIT margin 4.3% 5.3%
EBT 289,075 349,181
EBT margin 8.4% 28.7%
Net profit attributable to the Group 166,944 324,968
     
Total fixed assets 777,137 946,101
Operating working capital 336,999 (243,954)
Non-current assets held for sale 653,604 0
Non-current liabilities held for sale (418,061) 0
Reserves (125,688) (18,752)
NET INVESTED CAPITAL 1,223,991 683,395
Shareholders’ equity (892,283) (588,340)
Net financial payables (331,708) (95,005)
FUNDING (1,223,991) (683,395)
     
Net Debt / Equity 0.37 0.16
Net Debt / EBITDA 1.05 0.74
ROS (Return on Sales) 4% 5%
ROI (Return on Investments) 12% 9%
Current Asset Ratio 1.6 1.4

NB. The 2013 figures were consolidated with the balance sheet and income statement data (from 1 April 2013) of the Impregilo Group, whereas the 2012 figures regarded the Salini S.p.A. Group alone, being its first stand-alone year.

EBITDA, EBIT e ROI

Portfolio of work in hand by sector

(€/000)DEC2013DEC2012
Construction 21,988,015 76.3% 19,939,115 75.3%
Concessions 6,533,660 22.7% 6,260,723 23.7%
Plants 309,464 1.1% 271,874 1.0%
28,831,139 26,471,712

Portfolio of work in hand by sector

Construction portfolio of work in hand

(€/000)DEC 2013DEC 2012
Railways 5,675,811 25.8% 4,493,205 22.5%
High-speed railways 3,616,708 16.4% 3,195,684 16.0%
Hydraulic works 5,518,057 25.1% 6,108,364 30.6%
Miscellaneous works 3,355,850 15.3% 3,145,201 15.8%
Road works 3,821,589 17.4% 2,996,661 15.0%
21,988,015 19,939,115

Construction portfolio of work in hand

Portfolio of work in hand by geographical area

(€/000)DEC 2013DEC 2012
Africa 6,841,843 23.7% 6,737,317 25.5%
Europe 4,139,939 14.4% 3,082,093 11.6%
Asia 2,617,851 9.1% 1,215,625 4.6%
North America 366,883 1.3% 350,364 1.3%
Central America 331,537 1.1% 629,870 2.4%
South America 3,245,558 11.3% 3,671,589 13.9%
Italy 11,069,898 38.4% 10,784,855 40.7%
Oceania 217,630 0.8% - -
28,831,139 26,471,712

Portfolio of work in hand by geographical area

Operating revenues by sector

(€/000)DEC 2013DEC 2012
Construction 3,205,360 96.1% 1,174,185 100.0%
Concessions 15,719 0.5% - -
Plants 112,741 3.4% - -
SUW - 0.0% - -
3,333,820 1,174,185

Operating revenues by sector

Operating revenues by geographical area

(€/000)DEC 2013DEC 2012
EU 997,709 40.4% 304,222 25.9%
Non-EU 225,616 9.1% 37,156 3.2%
Asia 390,987 15.8% 254,561 21.7%
Africa 850,382 34.5% 578,246 49.2%
America 3,063 0.1% - -
2,467,757 1,174,185

Operating revenues by geographical area

Summary personnel figures

(€/000)DEC 2013
Personnel costs   459,443
Number of employees 31,172

Summary personnel figures