(Euro/millions)31-Dec-1631-Dec-1531-Dec-1431-Dec-13
Trade receivables300.1242.1259.3 312.4
Inventory143.4108.2108.4 124.0
Trade payables(416.4)(349.6)(343.4) (3,807.0)
Other assets (liabilities)(14.6)(31.7)(14.9) 0.6
Net working capital12.5(30.9)9.4 56.2
Intangible assets612.2552.3553.7 617.5
Tangible assets33.331.232.4 43.9
Investments43.044.939.5 38.6
Fixed invested capital688.5628.5625.6 700.0
Provisions(68.6)(58.6)(64.5) (83.9)
Indemnity severances(51.0)(44.1)(46.2) (50.4)
Assets/ (liabilities) of discontinued operations0.00.056.6 0.0
Net invested capital581.4495.0580.9 621.9
Share capital68.068.068.0 64.1
Reserves and minority shareholders’ equity227.3221.2220.5 380.0
Net result22.56.40.6 (185.4)
Shareholders’ equity317.8295.5289.1 258.7
Net financial position263.6199.4291.8 363.2
Net invested capital581.4494.9580.9
(Euro/millions)9M171H171Q1720169M161H161Q1620159M151H151Q15
Trade receivables 332.4273.6250.5300.1342.7313.6241.9242.1255.8260.1249.2
Inventory 145.2160.5151.4143.4165.9184.3108.5108.2110.2115.3116.7
Trade payables (435.0)(412.7)(381.7)(416.4)(441.2)(435.5)(336.1)(349.6)(359.5)(351.9)(333.8)
Other assets (liabilities) 10.224.33.7(14.6)7.518.1(24.3)(31.7)(2.0)11.2(3.2)
Net working capital 52.845.723.912.574.9(80.5)(10.0)(30.9)4.534.728.9
Intangible assets 598.0602.3611.8612.2599.9604.3550.9552.3556.6551.1552.7
Tangible assets 27.528.731.733.334.035.330.231.230.431.031.1
Investments 41.441.642.543.044.744.544.044.943.639.939.9
Fixed invested capital 666.8672.5 686.0300.1678.6684.2625.2628.5630.6622.0623.7
Provisions (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)(47.0)(50.2)(51.0)(50.1)(50.7)(43.0)(44.1)(45.5)(44.2)(45.5)
Assets/ (liabilities) of discontinued operations 0.00.00.00.010.919.10.00.00.045.856.0
Net invested capital 601.5607.2595.4581.4638.8666.0517.8495.0528.6604.9604.3
Share capital 68.068.068.068.068.068.068.068.068.068.068.0
Reserves and minority shareholders’ equity 246.3250.5250.4227.3223.9227.0226.7221.2219.8222.6221.9
Net result 31.24.4(9.2)22.517.9(3.8)(1.8)6.4(2.8)(12.2)(4.7)
Shareholders’ equity 345.5322.8309.2317.8309.8291.2292.8295.5285.0278.4285.2
Net financial position 256.0284.4286.2263.6329.0374.8224.9199.4243.6326.5319.2
Net invested capital 601.5638.8