Pro Forma Consolidated Income Statement for the year ended December 31, 2013

    Pro forma adjustments   
In thousands of Euro Salini Consolidated Income Statement Impregilo Consolidated Income Statement for the three month period ended March 31, 2013 Effects of merger and reclassifications Net financial expenses Transaction costs Purchase price allocation adjustments Salini Impregilo  Consolidated Pro forma Income Statement
  (1) (2) (3) (4) (5) (6)  
Revenues 3,333,820 505,374 - - - - 3,839,194
Other operating revenues 91,841 14,277 - - - - 106,118
Total revenues 3,425,661 519,651 - - - - 3,945,312
Cost of sales (615,068) (84,260) - - - - (699,328)
Cost of services (1,971,341) (275,854) - - 38,118 - (2,209,077)
Personnel costs (459,443) (94,005) - - - - (553,448)
Amortisation. depreciation and write-downs (168,844) (22,991) - - - (11,740) (203575)
Other operating costs (63,313) (18,545) - - - - (81,858)
Total costs (3,278,009) (495,655) - - 38,118 (11,740) (3,747,286)
Operating income 147,652 23,996 - - 38,118 (11,740) 198,026
Financial income 271,923 56,647 (282,619) 1,116 - 3,034 50,101
Financial expenses (334,236) (66,730) 258,251 (19,870) - (737) (163,322)
Income/(expenses) from equity-accounted investments 203,736 714 (202,584) - - - 1,866
Net exchange rate gains/(losses) - - 24,368 - - - 24,368
Pre-tax profit 289,075 14,627 (202,584) (18,754) 38,118 (9,443) 111,039
Income tax (43,234) (5,236) - 5,157 (11,969) 3,055 (52,227)
Net profit from operations 245,841 9,391 (202,584) (13,596) 26,149 (6,388) 58,812
Net profit from discontinued operations (88,140) 59,474 - - - - (28,666)
Net profit for the year 157,701 68,865 (202,584) (13,596) 26,149 (6,388) 30,146
attributable to:              
Net profit for the period attributable to the Group 166,944 69,038 (193,797) (13,596) 26,149 (6,388) 48,349
Net profit/(loss) for the period attributable to minority interests (9,243) (173) (8,787) - - - (18,203)