ASTALDI: NET PROFIT UP +20.1% AT 32 MILLION EUROS NET INDEBTEDNESS DOWN TO MILLION EUROS

Similar documents
ASTALDI, NET PROFIT INCREASED BY 16.7% TO EURO 10.2 MLN ORDER BACKLOG OUTREACHES EURO 8.5 BLN

Astaldi, the BoD approves the quarterly report at September 30, 2006

ASTALDI: AT 30 JUNE 2011, NET PROFIT +12.4% TO EUR 35 MILLION TOTAL REVENUES +14.3% TO OVER EUR 1.1 BILLION NEW ORDERS OF OVER EUR 1.

Astaldi in 2010: Net profit of EUR 62.6 million, +12% Revenues of EUR 2 billion, +9.2% Reduction of debt to EUR 384 million, 8.8%

ASTALDI: +14.8% INCREASE IN TOTAL REVENUES TO EUR 2.36 BILLION IN 2011 NET PROFIT OF EUR 71 MILLION, +12.9%

ASTALDI, REVENUES OF EUR 1.8 BILLION, +4.6% DURING THE FIRST NINE MONTHS OF THE YEAR and NET PROFIT OF EUR 60 MILLION, +14.5%

PRESS RELEASE S +7.5% TO

1Q 2011 Results Conference call May 11, 2011

- October, Pont Ventoux Hydroelectric (Venezuela) (Italy) (Italy) Hospital in Mestre. Milan Subway, Line 5. Rome Subway, Line C (Italy)

2010 Q1 RESULTS. Conference call - May 12, 2010

INTERIM REPORT ON OPERATIONS AT 31 MARCH Astaldi, consolidated net profit up by 14%

INTERIM REPORT ON OPERATIONS AT MARCH 31, 2008

THE BOARD OF DIRECTORS OF ASTALDI APPROVES A SHARE CAPITAL INCREASE UP TO A MAXIMUM OF EUR 300 MILLION AND CALLS THE SHAREHOLDERS MEETING

EBIT margin of 10%, with EBIT amounting to EUR 57.4 million (+9.4%) Net profit of EUR 21.2 million (+3.0%)

PRESS RELEASE THE YEAR

Business Plan Business Plan

Interim Financial Report at 31 March 2014

2005 First Half Consolidated Results

9M 2013 Results. November 11, 2013

FY 2012 Results. March 13 th, 2013

Astaldi Società per Azioni Registered Office and Head Office: Rome (Italy), Via Giulio Vincenzo Bona no. 65 Entered in the Rome Company Register TIN

2015 Nine Months Results

2006 Second Quarter Results. August 1, 2006

Interim Report on Operations at 31 March 2012

Astaldi. Italian Investment Seminar April 27, 2005

FY 2015 Results Presentation Conference Call March

H results 2 August 2017

Consolidated financial results 2014

1H 2015 Results A Durable Competitive Advantage

RESULTS AT 30 SEPTEMBER 2016

2012 LONDON STAR Conference. London, 2 3 October 2012

COMPANY PRESENTATION. FY 2017 Results. March 15, 2018

9M 2017 results 14 November 2017

February 10, Astaldi. 4Q 2004 and 2004 Preliminary Results

Autogrill: robust like for like revenue growth of 3.9% in the fist half of 2018

GOOD OPERATING MARGINS AND CASH GENERATION IN FIRST HALF 2016 RESULTS

THE BOARD OF DIRECTORS HAS EXAMINED A CAPITAL AND FINANCIAL STREGTHENING PROGRAMME AND APPROVED THE INTERIM REPORT ON OPERATIONS AT 30 SEPTEMBER

Milan STAR Conference - FY 2014 Results

Fitter for the Future Strategic Update

Astaldi Società per Azioni Corporate and Head Offices: Via Giulio Vincenzo Bona 65, Rome (Italy) Registered with the Companies Register of Rome TIN:

Consolidated income statement figures

BOARD APPROVES REPORT ON THE 1 st HALF OF Cembre (STAR): consolidated sales decline slightly (-0.6%)

RESULTS ENDED 30 SEPTEMBER 2014

FY16 Results Presentation

PRESS RELEASE TBS Group: the Board of Directors approves the interim financial report as of 30 September 2015

2007 Consolidated Annual Report

Scaroni: Enel, we will focus on energy

BOARD APPROVES THE INTERIM REPORT AT SEPTEMBER 30, 2018

Be: Revenues equal to / mln 92.7, 41.8% generated abroad. EBITDA + 5.4% and EBT % vs 9M-2016

RESULTS ENDED 30 JUNE 2013

ASTALDI Società per Azioni Head Office: Via Giulio Vincenzo Bona Rome (Italy) Registered with the Companies Register of Rome Tax code no.

PRESS RELEASE. The Board of Directors Approves the Semiannual Report at June 30, 2012

30 June approves the Interim Financial Report for the six month period to. June IH

SOGEFI (CIR GROUP): RESULTS HIGHER IN FIRST NINE MONTHS OF Highlights from 9M 2017 results

ASTALDI GROUP REPORT FOR THE THREE MONTHS AS AT SEPTEMBER 2002

+3% INCREASE IN REVENUES TO MILLION DRIVEN BY A POSITIVE PERFORMANCE

INTERIM FINANCIAL REPORT AS AT SEPTEMBER 30, 2017 (Translation into English of the original Italian version)

Press Release. The Board of Directors approves the Interim Management Report as of March 31, 2018

BOARD APPROVES INTERIM REPORT ON THE 1 st HALF OF 2014

INTERIM FINANCIAL REPORT AS AT SEPTEMBER 30, 2013 (Translation into English of the original Italian version)

Annual Shareholders Meeting

EDISON CLOSES THE FIRST 9 MONTHS WITH REVENUES OF 6.5 BILLION EUROS, EBITDA AT 620 MILLION EUROS AND PROFIT OF 87 MILLION EUROS.

Press Office Tel Foro Buonaparte, 31 Fax Milan MI

PRESS RELEASE. De'LONGHI SpA: FIRST HALF 2012 RESULTS

EDISON CLOSES Q1 WITH REVENUES OF 2.8 BILLION AND EBITDA SHOWING STRONG GROWTH AT 229 MILLION.

(Translation from the Italian original which remains the definitive version)

PRESS RELEASE Milan, 30 July 2013

PRESS RELEASE ENAV: EBITDA GROWS IN Q DRIVEN BY EFFICIENCY INCREASE IN AIR TRAFFIC

DIRECTORS REPORT PART I

The Board of Directors approved the Draft Financial Statements of Cembre S.p.A. and the Consolidated Financial Statements at December 31, 2017

TERNIENERGIA: 2012 EBITDA margin of 16% and net profit of Euro 6.9 million, proposed dividend amounting to Euro 0,055 per share

Building a stronger Astaldi

Saluggia, November 11, The Board of Directors of DIASORIN S.p.A. approves the results for the third quarter of 2011

DIRECTORS APPROVES FIRST HALF 2012 FINANCIALS. REVENUES GROWING, SIGNIFICANT RECOVERY

PRESS RELEASE ISAGRO BOD APPROVES THE RESULTS OF FIRST NINE MONTHS OF 2018

AMPLIFON: THE PATH OF STRONG GROWTH AND IMPROVING

Fourth quarter report as at 31 December 2002 ASTALDI GROUP FOURTH QUARTER REPORT AS AT 31 DECEMBER 2002

PRESS RELEASE. B&C Speakers S.p.A.

2012 Financial highlights

Including the non-recurring expense arising as a result of the settlement, the Group 2013 income statement reflects a net loss of 6.

Including the non-recurring expense arising as a result of the settlement, the Group 2013 income statement reflects a net loss of 6.

PRESS RELEASE SAIPEM: Board of Directors approves Interim Report as at March 31, 2013, results in line with expectations.

Strategic Review Financial Highlights. Business opportunities. Results by business

H FINANCIAL RESULTS. Milan September 18 th, 2018

BOARD APPROVES INTERIM REPORT ON THE 1 st HALF OF Cembre (STAR): consolidated sales up 10.1% in the 1st Half of 2018

Zignago Vetro S.p.A. PRESS RELEASE. The Board of Directors of Zignago Vetro S.p.A. approves the Interim Report at September 30, 2013

2016 Full Year Results Ended 31th December CONFERENCE CALL Cesena,13th April 2017

SOGEFI (CIR GROUP): Highlights from 9M 2018 results

IREN Group: the Board of Directors has approved the results for the year ending 31 December 2017 Improved results (Net profit

Changes are stated at comparable exchange rates to give a better picture of the actual trend in business. 2. Net cash flows from operations.

(Translation from the Italian original which remains the definitive version)

Astaldi Business Plan. Milan November 15 th, 2012

January- December Net Group profit % 31 December 2008 NFP (416,432) (471,442) (364,848) January- December 2008

Strategy Plan E Fit for the Future. May 2016

BORSA ITALIANA - STAR segment PRESS RELEASE. INTERIM REPORT AS AT SEPTEMBER 30 th 2018 (in brackets results as at 30/09/2017)

BOARD OF DIRECTORS REPORT ON OPERATIONS IN THE 4 TH QUARTER OF 2002

RAI WAY S.P.A.: RESULTS FOR THE FIRST HALF 2016 APPROVED, REPORTING AN INCREASE IN ADJUSTED EBITDA OF 3,6%

FIERA MILANO: THE BOARD OF DIRECTORS APPROVES THE 2017 RESULTS

AMPLIFON: 2017 THIRD YEAR OF RECORD REVENUES AND EBITDA. NET

Enel: the Board approves 2006 results

Transcription:

The Board of Directors has approved the Intermediate Report at 30 September 2008 ASTALDI: NET PROFIT UP +20.1% AT 32 MILLION EUROS NET INDEBTEDNESS DOWN TO 467.7 MILLION EUROS Main consolidated data at 30 September 2008 Total revenues up to 1,087 million euros, +16.9% EBITDA at 122.2 million euros, +17.1% EBIT at 92.5 million euros, +19.7% Net profit at 32.2 million euros, +20.1% Orders backlog at 8.5 billion euros New contracts in nine month period: 1.2 billion euros Net financial position: (467.7) million euros Rome, 12 November 2008 The Board of Directors of Astaldi S.p.A., in today s meeting chaired by Vittorio Di Paola, has approved the consolidated results at 30 September 2008. Despite the difficult economic situation and the resulting complex aspects of the markets, the first nine months of 2008 have close with a net profit of 32.2 million euros, up by +20.1% compared to the same period last year. Revenues are also up (+16.9%), totalling 1,087 million euros. The net financial position has also improved, totalling (467.7) million euros in the third quarter, also thanks to the first positive effects of receipts of contract advances for contracts acquired abroad. This was the comment by Stefano Cerri, CEO: The performance of Astaldi in 2008 is continuing to improve in line with plans. The Company s net financial indebtedness has fallen in the third quarter, leading us to forecast a debt/equity ratio near to one by the end of the year. We are preparing to face the coming challenges, including those regarding the present market crisis, well aware that over time we have created a solid basis for growth. Consolidated economic results for the first nine months of 2008 The first nine months of 2008 have confirmed the results in line with planning, thanks to the quality of the policies and strategic choices made over the previous financial years and the excellent planning of the activities, which have enabled us to face a macroeconomic situation that has worsened due to fears of a slowdown in the world s economies, the worsening of credit conditions for households and business, and the inflation deriving from rises in raw material prices. 1

Revenues totalling 1,041 million euros (892 million euros at 30 September 2007), with a rise of +16.7%, reflect the increase in production activities for some of the contracts under way in Italy and abroad, with the reaching of the full production phase for significant general contracting and project financing projects acquired over the previous financial years. Total revenues are up by +16.9%, at 1,087 million euros (929.9 million euros in the same period last year), thanks also to the contribution of other operating revenues, up by 20.9% compared to the same period last year. The cost structure reflect an increase in activities and the growing trends in the orders backlog towards general contracting, typically associated with economies of scale and the greater use of third party subcontracting. Production costs total 788.1 million euros (+18.1% compared to 667.4 million euros at 30 September 2007), accounting for 72.5% of total revenues (71.8% at 30 September 2007). Personnel costs total 156.1 million euros (+11.1%, compared to 140.5 million euros last year), with a lower impact on revenues of 14.4% (15.1% last year). EBITDA (gross operating margin) is up by +17.1% and totalling 122.2 million euros (104.3 million euros last year), with an EBITDA margin of 11.2%. EBIT (net operating result), totalling 92.5 million euros, shows a higher growth of +19.7% compared to 77.2 million euros at 30 September 2007, with an EBIT margin rising to 8.5% from 8.3% last year. The net financial charges total 38 million euros (+19% compared to 31.9 million euros to the end of September 2007). Increasing activities of the Group have, in fact, meant higher average borrowing, due to the increase of invested capital typically associated with the increase of production volumes and business cycles. We should also point out that despite the considerable complexities of the credit market, up to now, the global rise in the cost of borrowing has not had any significant effects on the P&L: in this part of the financial year, changes to the cost of borrowing were limited, also thanks to the implementation of a policy to hedge interest rate risks. Net profit totals 32.2 million euros, up by +20.1% compared to 26.8 million euros last year, with a net margin stable at 3%. Consolidated assets and financial situation at 30 September 2008 The assets and financial structure of the Group reflects an investment policy designed to favour projects (under general contracting and project finance) with growing return on capital invested. The net financial position at 30 September 2008, net of treasury shares, is (467.7) million euros. On the overall planned growth shown when compared to the (393.5) million euros recorded at the beginning of the year, it also shows a reduction of 29 million euros when compared with the previous (496.5) million euros recorded at 30 June 2008. On the one hand, the figures for the financial position on an annual basis reflect the support provided to production; on the other, the planned cash-flow trends in relation to projects under way and also the receipt of contract advances expected for contracts acquired abroad, are starting to produce their first positive effects, allowing for a more balanced used of resources and creating the conditions for a reduction of the capital invested by the end of 2008, with positive effects on the net financial position of the Group. It is likewise important to highlight that the current debt structure, mainly oriented towards the medium-long term, presents the first significant deadline for refinancing only in 2013. 2

The debt/equity ratio is 1.4. The corporate debt/equity which excludes the quota of indebtedness for concession and project financing activities, since it is self-liquidating, is 1.3. Euro/000 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 A Cash and cash equivalents 319,516 291,156 309,311 295,538 235,770 B Securities held for negotiation 13,154 24,632 10,871 14,764 15,619 C Liquidity (A+B) 332,670 315,788 320,182 310,303 251,389 D Financial receivables 13,816 12,673 19,322 25,365 15,368 E Current payables to banks (176,863) (259,369) (215,055) (212,182) (280,429) F Current part of non-current payables (74,931) (75,904) (79,990) (97,328) (1,859) G Other current financial payables (13,284) (12,794) (16,476) (12,874) (12,888) H Current financial indebtedness (E+F+G) (265,078) (348,067) (311,520) (322,385) (295,176) I Net current financial indebtedness (C+D+H) 81,408 (19,606) 27,984 13,284 (28,419) J Non-current payables to banks (539,947) (467,135) (456,070) (396,039) (397,575) K Other non-current payables (13,970) (14,424) (14,385) (15,787) (17,906) L Non-current financial indebtedness (J+K) (553,916) (481,560) (470,455) (411,826) (415,480) M Net financial indebtedness (I+L) (472,509) (501,166) (442,472) (398,543) (443,899) Treasury shares in portfolio 4,858 4,662 5,438 5,048 4,305 Net total financial position (467,650) (496,504) (437,034) (393,495) (439,594) Third quarter 2008 The accounts for the third quarter of 2008 reflect the trends recorded for the results of the first nine months of the year. Revenues total 368.5 million euros (+12.9% compared to the third quarter 2007), thanks to the increase in activity recorded in Italy and abroad, contributing to total revenues of 382.3 million euros (+14.1% up). The costs confirm the growing trend of the orders backlog towards activities mainly conducted under general contracting; production costs totalling 281.9 million euros (+16.1%), accounting for 73.7% of total revenues (72.5% in the first nine months of 2007); personnel costs are 51.8 million euros, with a reduced impact of 13.6% (14.5% in the third quarter 2007). The consequent cost structure means better economic performance rates, also on a quarterly basis. The EBITDA (gross operating margin) is 42.1 million euros (+15.3%), accounting for 11% of total revenues (10.9% in the third quarter 2007), while the EBIT is 31.9 million euros (+14.9%), representing 8.4% of revenues (8.3% in the third quarter of last year). Net financial charges totalling 16.6 million euros have been only slightly affected by increased interest rates for the period, and in any case, the higher average level of indebtedness associated with Group operations is currently being reduced. The quarter closes with a net profit (+47.5%), totalling 11.1 million euros, accounting for 2.9% of revenues. The orders backlog New contracts recorded in the first nine months of the year totalled 1.2 billion euros, bringing the orders backlog at 30 September 2008 to 8.5 billion euros, of which 6.4 billion euros regarding the construction sector and 2.1 billion euros for concession and project finance activities. The structure of the orders backlog is coherent with the development plans adopted by the Group and with the results recorded in the previous periods. A total of 62% of activities, including concession initiatives, concerns domestic initiatives; the remaining 38% refers to business activities abroad, mainly in Latin America, Eastern Europe, Algeria and Turkey. Transport infrastructures are still the major sector for the Group activities (62% of the total backlog), while there is a growing contribution from the sector of energy production plants (6%), followed by civil and industrial building, accounting for 7%. The major and qualified role in the concessions sector has been confirmed at 2.1 billion euros, i.e. 25% of the total backlog. 3

The new contracts basically refer to the transport infrastructures sector, in Italy and abroad (Turkey and Romania), and energy production plants (mainly Latin America). In particular, we can point out the contract for the Chacayes dam in Chile, worth 282 million euros (95% pertaining to Astaldi), to be built in partnership with the Australian group Pacific Hydro. This project involves the building of more hydroelectric plants for a total value of 600 million dollars, for which Astaldi has already signed an agreement with Pacific Hydro to ensure the exclusive; this is a prelude to the signature of further new contracts in 2009. Another significant project is for the El Chaparral Hydroelectric Plant in El Salvador, worth 220 million dollars, and confirming leadership in the sector of energy production plants, as well as strengthening the Company s role in Latin America. Then there is the contract for the new Istanbul underground, worth 751 million euros (42% pertaining to Astaldi), the most significant project undertaken in recent years by the Istanbul municipal authorities. We can also recall the acquisition of an initial section of the Pedemontana Lombarda Motorway, worth 630 million euros (24% pertaining to Astaldi), and new contracts in the sector of transport infrastructures in Romania. Finally, the orders backlog includes the items underlying the appointment of Astaldi as Promoter for project financing for the construction and subsequent management of the link between the Port of Ancona and the A14 Motorway and the Adriatica National Road (NR 16), for which the final outcome of the procedure is soon expected. Euro/million Start of period 01/01/2008 Increases Decreases for production End of period 30/09/2008 Transport infrastructures 5,386 704 (777) 5,312 of which: Railways and undergrounds 4,127 368 (509) 3,986 Roads and motorways 1,169 256 (239) 1,186 Airports and ports 89 80 (29) 140 Hydraulic works and hydroelectric plants 237 360 (120) 478 Civil and industrial building 574 173 (144) 602 Concessions 2,119 0 0 2,119 Total Orders Backlog 8,316 1,237 (1,041) 8,512 Forecast corporate results and subsequent events Despite the complex aspects emerging in the economic and financial situation, the further consolidation of the Group is expected on the international level. With regard to foreign business, efforts will be made to consolidate the Group in the countries where it has traditionally worked (Latin America, Maghreb, Eastern Europe). Other positive scenarios could open up: in neighbouring markets (Poland, Peru); in Chile, for the agreements signed between Astaldi and Pacific Hydro to ensure the exclusive; in Venezuela, for the options regarding railway projects under way; in Honduras, for the recent cooperation agreements signed between the Italian and Honduran Governments. In El Salvador, new, significant agreements are expected in the hydroelectric sector. With regard to Italy, we are awaiting the outcome of the tender procedures for project financing for the construction and subsequent management of the link between the Port of Ancona and nearby roads; there may also be extensions to Line 5 of the Milan underground. The start-up of the management phase for the New Hospital in Mestre will enhance this contribution to revenues. 4

Finally, negotiations with the Republic of Croatia have successfully concluded for the definition of the receipt of credit items referring to the arbitration decision on the contract for the construction and management of the Zagreb-Gorican motorway. The agreement signed by Astaldi and the Republic of Croatia provides for the payment of the credit due in three tranches, the first of which has already been settled. The manager appointed to draw up to Company s accounting documents, Paolo Citterio, Astaldi General Manager, Administration and Finance, hereby declares, pursuant to para. 2 of Art. 154-bis of the Single Law on Finance that the accounting information contained in this press release corresponds with the figures in the documents, books and accounts. The Intermediate Report at 30 September 2008, not subjected to auditing, will be available on the Astaldi website at the address www.astaldi.it within the terms established by law. Listed on the STAR segment of the Italian stock exchange, Astaldi Group has been active for more than 80 years, in Italy and abroad, in designing and constructing large-scale civil engineering works. The Group operates in the following areas of activity: transport infrastructures (railways, undergrounds, roads, motorways, ports, and airports); hydraulic works and power production plants (dams, hydroelectric plants, water systems, oil pipelines, gas pipelines, nuclear power stations, and treatment plants); civil and industrial construction (hospitals, universities, airports, law courts, and car parks; concession of such works as healthcare facilities, transport infrastructures, car parks. The Group is currently a General Contractor capable of promoting financial aspects and coordinating all resources and skills for the optimal development and management of complex and high-value public works. For further information: Astaldi S.p.A. PMS Corporate Communications Tel. +39 06/41766389 Tel. +39 06/48905000 Alessandra Onorati Giancarlo Frè Torelli Head IR & Corporate Communications a.onorati@astaldi.com www.astaldi.it 5

Reclassified Consolidated Income Statement Euro/000 Reference to financial statements 30/09/08 % 30/09/07 % III Quarter 2008 % III Quarter 2007 % Revenues A 1,041,263 95.8% 892,127 95.9% 368,494 96.4% 326,518 97.5% Other operating revenues B 45,704 4.2% 37,800 4.1% 13,818 3.6% 8,410 2.5% Total revenues 1,086,967 100.0% 929,926 100.0% 382,312 100.0% 334,928 100.0% Production costs C (788,095) -72.5% (667,363) -71.8% (281,905) -73.7% (242,885) -72.5% Added value 298,871 27.5% 262,564 28.2% 100,407 26.3% 92,043 27.5% Personnel costs D (156,136) -14.4% (140,489) -15.1% (51,814) -13.6% (48,418) -14.5% Other operating costs E (20,538) -1.9% (17,760) -1.9% (6,480) -1.7% (7,104) -2.1% EBITDA 122,197 11.2% 104,315 11.2% 42,113 11.0% 36,522 10.9% Amortization and depreciation F (29,920) -2.8% (25,369) -2.7% (10,341) -2.7% (8,836) -2.6% Provisions E (382) 0.0% (2,103) -0.2% 0.0% 0.0% (Capitalized costs for internal constructions) G 566 0.1% 383 0.0% 174 0.0% 113 0.0% EBIT 92,460 8.5% 77,226 8.3% 31,946 8.4% 27,799 8.3% Net financial income and charges H (38,017) -3.5% (31,934) -3.4% (16,644) -4.4% (12,952) -3.9% Effect of valuation of shareholdings using equity method I (650) -0.1% 1,427 0.2% (968) -0.3% 136 0.0% Profit (loss) before tax 53,794 4.9% 46,719 5.0% 14,334 3.7% 14,983 4.5% Tax L (18,559) -1.7% (20,307) -2.2% (3,170) -0.8% (7,442) -2.2% Profit (loss) for the year M 35,235 3.2% 26,412 2.8% 11,164 2.9% 7,540 2.3% Minority (profit) loss N (3,040) -0.3% 398 0.0% (97) 0.0% (35) 0.0% Group net profit O 32,195 3.0% 26,810 2.9% 11,067 2.9% 7,505 2.2% 6

Stato Patrimoniale Consolidato Riclassificato Euro/000 Reference to accounts 30 September 2008 31 December 2007 30 September 2007 Intangible assets B 3,754 3,374 6,406 Tangible assets A 267,002 246,675 235,777 Equity holdings C 56,827 53,696 55,015 Other net fixed assets D 28,056 30,364 39,194 TOTAL Fixed Assets (A) 355,639 334,108 336,393 Inventories E 82,397 60,915 55,653 Contracts in progress F 643,692 519,229 567,590 Trade receivables G 33,962 36,844 38,599 Receivables from customers G 454,927 426,223 369,951 Other assets I 212,583 160,091 157,813 Tax receivables Z 87,684 88,592 90,467 Advances from customers R (299,826) (237,466) (241,033) Subtotal 1,215,419 1,054,428 1,039,039 Trade payables S - I (82,892) (88,474) (99,118) Payables to suppliers S - I (459,124) (383,834) (325,765) Other liabilities V - P (185,766) (170,337) (158,435) Subtotal (727,782) (642,645) (583,318) Working capital (B) 487,637 411,784 455,721 Employee benefits T (10,244) (10,932) (13,438) Provisions for non-current risks and charges U (24,277) (24,333) (35,295) Total Provisions (C) (34,521) (35,265) (48,733) Net invested capital ( D ) = ( A ) + ( B ) + ( C ) 808,756 710,628 743,381 Cash and cash equivalents L 319,516 295,538 235,770 Current financial receivables H 11,393 22,943 14,908 Non-current financial receivables D 2,423 2,423 460 Securities H 13,154 14,764 15,619 Current financial payables Q (265,078) (322,385) (295,176) Non-current financial payables P (553,916) (411,826) (415,480) Net financial payables/receivables ( E ) (472,509) (398,543) (443,899) Group equity M (329,519) (310,251) (298,361) Minority equity N (6,728) (1,834) (1,120) Equity ( G ) = ( D ) - ( E ) O 336,247 312,085 299,482 7