Reclassified consolidated financial position
Reclassified consolidated statements of financial position of the Terna Group at 31 December 2010 and 31 December 2009 are presented below.
In millions of euros | at 31 Dec, 2010 | at 31 Dec, 2009 | Change |
---|---|---|---|
Net non-current assets | |||
Intangible assets and goodwill | 470.6 | 457.6 | 13 |
Property, plant and equipment | 7,802.6 | 6,989.9 | 812.7 |
Financial assets (1) |
30.4 | 21 | 9.4 |
Total | 8,303.6 | 7,468.5 | 835.1 |
Net working capital | |||
Trade receivables(2) | 511.5 | 371.8 | 139.7 |
Inventories | 11.4 | 11.7 | -0.3 |
Other assets (3) | 16.2 | 10.7 | 5.5 |
Trade payables (4) | 480.6 | 381.3 | 99.3 |
Net payable for pass-through energy-related items (5) |
77.3 | 303.4 | -226.1 |
Tax liabilities, net (6) | 55.7 | 14.8 | 40.9 |
Other liabilities (7) | 294.2 | 265.3 | 28.9 |
Total | -368.7 | -570.6 | 201.9 |
Gross invested capital | 7,934.9 | 6,897.9 | 1,037.0 |
Other provisions (8) | 624.2 | 638.3 | -14.1 |
Net invested capital in continuing operations | 7,310.7 | 6,259.6 | 1,051.1 |
Net invested capital in discontinued operations and assets held for sale (9) |
398.8 | 0.1 | 398.7 |
Total net invested capital | 7,709.5 | 6,259.7 | 1,449.8 |
Equity attributable to the owners of the Parent | 2,760.5 | 2,501.5 | 259.1 |
Equity attributable to non-controlling interests | 0.2 | 0 | 0.2 |
Net financial debt of continuing operations (10) (*) |
4977 | 3,758.2 | 1,218.8 |
Net financial debt of discontinued operations and assets held for sale (11) |
-28.3 | 0 |
-28.3 |
Total net financial debt | 4,948.7 | 3,758.2 | 1,190.5 |
Total | 7,709.5 | 6,259.7 | 1,449.8 |
(1) “Equity-accounted investees”, “Other non-current assets” and “Non-current financial assets” for the carrying amount of the other interests (€ 0.5 million);
(2) “Trade receivables” net of the receivables for energy-related pass-through revenue (€ 984.3 million);
(3) “Other current assets" net of other tax assets (€ 4.6 million) and “Current financial assets“;
(4) “Trade payables” net of the payables for energy-related pass-through costs (€ 1,061.6 million);
(5) the receivables for energy-related pass-through revenue (€ 984.3 million) element of “Trade receivables” and the payables for energy-related
pass-through costs (€1,061.6 million) element of “Trade payables”;
(6) “Tax assets”, the other tax assets element (€ 4.6 million) of “Other current assets”, the other tax liabilities element (€ 7.5 million) of “Other current liabilities” and “Tax liabilities”;
(7) “Other non-current liabilities”, “Current financial liabilities” and “Other current liabilities” net of other tax liabilities (€ 7.5 million);
(8) “Employee benefits”, “Provisions for contingencies and charges” and “Deferred tax liabilities”;
(9) “Invested capital in discontinued operations and assets held for sale” (€ 547.5 million) and “Debt from discontinued operations and assets held for sale”;
(10) “Long-term loans”, “Current portion of long-term loans”, “Short-term loans”, “Non-current financial liabilities”, “Cash and cash equivalents” and “Noncurrent financial assets” for the value of FVH derivatives (€ 200.3 million).
(11) “Invested capital in discontinued operations and assets held for sale” (€ 28.3 million).
(*) Effective net financial debt for continuing operations, if we consider the loan and net liability of the treasury current a/c of Terna S.p.A. with regards to RTR, amounts to € 4,722.4 million.