(Euro/millions)31-Dec-1731-Dec-1631-Dec-1531-Dec-1431-Dec-13
Trade receivables 298.0298.7242.1259.3 312.4
Inventory 127.6143.4108.2108.4 124.0
Trade payables (416.3)(415.0)(349.6)(343.4) (3,807.0)
Other assets (liabilities) (12.1)(14.6)(31.7)(14.9) 0.6
Net working capital (2.8)12.5(30.9)9.4 56.2
Intangible assets 593.0612.2552.3553.7 617.5
Tangible assets 26.933.331.232.4 43.9
Investments 38.043.044.939.5 38.6
Fixed invested capital 657.9688.5628.5625.6 700.0
Provisions (73.1)(68.6)(58.6)(64.5) (83.9)
Indemnity severances 47.5)(51.0)(44.1)(46.2) (50.4)
Assets/ (liabilities) of discontinued operations –56.6
Net invested capital 534.6581.4495.0580.9 621.9
Share capital 68.068.068.068.0 64.1
Reserves and minority shareholders’ equity 246.9227.3221.2220.5 380.0
Net result 30.422.56.40.6 (185.4)
Shareholders’ equity 345.3317.8295.5289.1 258.7
Net financial position 189.2263.6199.4291.8 363.2
Net invested capital 534.6581.4494.9580.9
(Euro/millions)20179M171H171Q1720169M161H161Q1620159M151H151Q15
Trade receivables 298.0332.4273.6250.5298.7342.7313.6241.9242.1255.8260.1249.2
Inventory 127.6 145.2160.5151.4143.4165.9184.3108.5108.2110.2115.3116.7
Trade payables (416.3)(435.0)(412.7)(381.7)(415.0)(441.2)(435.5)(336.1)(349.6)(359.5)(351.9)(333.8)
Other assets (liabilities) (12.1)10.224.33.7(14.6)7.518.1(24.3)(31.7)(2.0)11.2(3.2)
Net working capital (2.8)52.845.723.912.574.9(80.5)(10.0)(30.9)4.534.728.9
Intangible assets 593.0 598.0602.3611.8612.2599.9604.3550.9552.3556.6551.1552.7
Tangible assets 26.927.528.731.733.334.035.330.231.230.431.031.1
Investments 38.041.441.642.543.044.744.544.044.943.639.939.9
Fixed invested capital 657.9666.8672.5 686.0300.1678.6684.2625.2628.5630.6622.0623.7
Provisions (73.1)(70.5)(64.0)(64.4)300.1(75.5)(67.1)(54.4)(58.6)(61.0)(53.4)(58.7)
Indemnity severances (47.5)(47.5)(47.0)(50.2)(51.0)(50.1)(50.7)(43.0)(44.1)(45.5)(44.2)(45.5)
Assets/ (liabilities) of discontinued operations –10.919.145.856.0
Net invested capital 534.6601.5607.2595.4581.4638.8666.0517.8495.0528.6604.9604.3
Share capital 68.068.068.068.068.068.068.068.068.068.068.068.0
Reserves and minority shareholders’ equity 246.9246.3250.5250.4227.3223.9227.0226.7221.2219.8222.6221.9
Net result 30.431.24.4(9.2)22.517.9(3.8)(1.8)6.4(2.8)(12.2)(4.7)
Shareholders’ equity 354.3345.5322.8309.2317.8309.8291.2292.8295.5285.0278.4285.2
Net financial position 189.2256.0284.4286.2263.6329.0374.8224.9199.4243.6326.5319.2
Net invested capital 534.6581.4