UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 8-K/A

CURRENT REPORT

Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

   

   

   

Date of Report (Date of earliest event reported): 

 

July 7, 2015

 

Ferro Corporation
__________________________________________
(Exact name of registrant as specified in its charter) 

   

   

   

Ohio

1-584

34-0217820

_____________________
(State or other jurisdiction

_____________
(Commission

______________
(I.R.S. Employer

of incorporation)

File Number)

Identification No.)

  

   

   

6060 Parkland Boulevard, Mayfield Heights, Ohio

   

44124

_________________________________
(Address of principal executive offices)

   

___________
(Zip Code)

   

   

   

Registrant’s telephone number, including area code:

   

216-875-5600 

Not Applicable
______________________________________________
Former name or former address, if changed since last report

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: 

[  ]  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[  ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[  ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[  ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 


 

Explanatory Note

On July 7, 2015, Ferro Corporation (“Ferro”) completed its previously announced acquisition of Nubiola Pigmentos (“Nubiola”), a worldwide producer of specialty inorganic pigments, pursuant to the Agreement for the Sale and Purchase of Nubiola, dated April 29, 2015, (as amended by that certain Addendum thereto dated July 7, 2015). This amendment to Ferro’s Current Report on Form 8-K filed on July 9, 2015, (the “Initial Form 8-K”) is being filed to provide the financial statements described in Item 9.01 below, which were not previously filed with the Initial Form 8-K, and which are permitted to be filed by amendment no later than 71 calendar days after the date the Initial Form 8-K was required to be filed with the Securities and Exchange Commission.

Item 9.01. Financial Statements and Exhibits.

 

(a)

Financial Statements of Businesses Acquired.

 

The historical audited combined financial statements of Nubiola as of and for the years ended December 31, 2014, 2013 and 2012 and related notes thereto are attached hereto as Exhibit 99.1 and are incorporated herein by reference.  

 

 

(b)

Pro Forma Financial Information.

 

The unaudited pro forma condensed combined balance sheet of Ferro as of March 31, 2015, and the unaudited pro forma condensed combined statements of operations for the year ended December 31, 2014, and for the three months ended March 31, 2015, and the related notes thereto are attached hereto as Exhibit 99.2 and are incorporated herein by reference.

 

(d)Exhibits.

 

 


Exhibit Number

Description

23.1

Consent of Grant Thornton, S.L.P.

99.1

Audited combined financial statements of Nubiola as of and for the years ended December 31, 2014, 2013 and 2012.

99.2

Unaudited pro forma condensed combined balance sheet of Ferro as of March 31, 2015, and unaudited pro forma condensed combined statements of operations for the year ended December 31, 2014, and for the three months ended March 31, 2015.

 


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Ferro Corporation

 

By:  /s/ Jeffrey L. Rutherford________

Name: Jeffrey L. Rutherford

Title:   Vice President and Chief Financial Officer

September 22, 2015

 

 


 

Exhibit Index

 

 


Exhibit Number

Description

23.1

Consent of Grant Thornton, S.L.P.

99.1

Audited combined financial statements of Nubiola as of and for the years ended December 31, 2014, 2013 and 2012.

99.2

Unaudited pro forma condensed combined balance sheet of Ferro as of March 31, 2015, and unaudited pro forma condensed combined statements of operations for the year ended December 31, 2014, and for the three months ended March 31, 2015.

 

 



Exhibit 23.1

Exhibit 23.1

 

 

CONSENT OF INDEPENDENT AUDITORS

 

We have issued our report dated September 18, 2015, with respect to the combined financial statements of Grupo Nubiola (Chemical Activities) as of December 31, 2014, 2013, and 2012 and for the three-year period ended December 31, 2014, which are included as an exhibit in the Current Report of Ferro Corporation on Form 8-K/ A dated September 22, 2015. We consent to the incorporation by reference of said report in the Registration Statements of Ferro Corporation on Forms S-8 (File Nos. 333-91774, 333-97529, 333-108179, 333-141088, 333-172079, and 333-190289).

 

 

/s/ Grant Thornton, S.L.P_______

 

GRANT THORNTON, S.L.P.

 

 

 

Sergi Puig-Serra

Barcelona, Spain

September  22, 2015

 

 

 

 

 

 

2

 



Exhibit 99.1

 

 

 

Exhibit 99.1

REPORT OF INDEPENDENT CERTIFIED AUDITORS

 

Shareholders/Partners of

IVORY CORPORATION, S.A.,

CORPORACIÓN QUÍMICA VHEM, S.L., and

COMERCIAL QUÍMICA DIBÓN, S.L.

commissioned by the Management

 

We have audited the accompanying combined financial statements of Ivory Corporation, S.A., Corporación Química Vhem, S.L. and Comercial Química Dibón, S.L. (hereafter referred to as “Grupo Nubiola”, Chemical Activities), which is explained in Note 1 of the attached notes to the combined financial statements, which comprise the combined balance sheets as of December 31, 2014, 2013 and 2012, and the related combined statements of profit and loss, changes in combined net equity, and cash flows for the years then ended, and the related notes to the combined financial statements.

Management’s responsibility for the financial statements

Management is responsible for the preparation and fair presentation of these combined financial statements in accordance with accounting principles generally accepted in Spain; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of combined financial statements that are free from material misstatement, whether due to fraud or error.

Auditor’s responsibility

Our responsibility is to express an opinion on these combined financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America and in Spain. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the combined financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the combined financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the combined financial statements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

 

 


 

 

 

 

Opinion

In our opinion, the combined financial statements referred to above present fairly, in all material respects, the financial position of Grupo Nubiola (Chemical Activities) as of December 31, 2014, 2013, and 2012, and the results of their operations and cash flows for the years then ended in accordance with accounting principles generally accepted in Spain.

 

Emphasis of Matter

Accounting principles generally accepted in Spain (Spanish GAAP) varies, in certain material respects, from accounting principles generally accepted in the United States of America (U.S. GAAP).  A summary of these differences and a partial reconciliation of the combined balance sheet and net income for each of the two years in the period ended December 31, 2014 from Spanish GAAP to U.S. GAAP, as permitted by Item 17 of Form 20-F of the Securities and Exchange Commission of the United States, are set forth in Note 26.  Our opinion is not modified with respect to this matter.

 

/s/ Grant Thornton, S.L.P_______

Grant Thornton, S.L.P.

 

 

Sergi Puig-Serra

Barcelona, Spain

September 18, 2015


 

 

 

GRUPO NUBIOLA (Chemical Activities)

Combined Balance Sheets

(stated in EUR)

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Note

12/31/2014

 

12/31/2013
(Balances restated)

 

12/31/2012

 

NON-CURRENT ASSETS

 

 

41,271,295 

 

37,749,416 

 

36,861,566 

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

4

1,709,378 

 

1,279,047 

 

1,386,826 

 

Goodwill

 

 

1,535,256 

 

1,245,289 

 

1,340,255 

 

Other intangible assets

 

 

174,122 

 

33,758 

 

46,571 

 

Tangible fixed assets

 

5

31,199,955 

 

27,817,933 

 

27,242,407 

 

Land and buildings

 

 

14,090,861 

 

13,914,389 

 

14,298,336 

 

Plant, machinery and others

 

 

12,973,560 

 

12,943,837 

 

9,887,270 

 

Assets in course and advance payments

 

 

4,135,534 

 

959,707 

 

3,056,801 

 

Real estate investments

 

6

2,859,590 

 

3,017,719 

 

3,106,337 

 

Long-term Investments in the group's and associated companies

 

8

74,575 

 

74,575 

 

74,575 

 

Stock from the group's and associated companies

 

 

74,575 

 

74,575 

 

74,575 

 

Long-term financial investments

 

9

62,085 

 

40,733 

 

40,738 

 

Deferred tax assets

 

20

5,365,712 

 

5,519,409 

 

5,010,683 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

82,726,260 

 

78,475,986 

 

82,481,306 

 

 

 

 

 

 

 

 

 

 

Non-current assets held for sale

 

24

607,633 

 

-  

 

-  

 

Inventories

 

10

24,434,542 

 

25,023,607 

 

26,559,587 

 

Trade debtors and other accounts receivable

 

11

22,683,399 

 

24,599,505 

 

22,839,625 

 

Accounts receivable for sales and services

 

 

16,435,121 

 

17,131,158 

 

17,043,092 

 

Other debtors

 

 

6,248,278 

 

7,468,347 

 

5,796,533 

 

Short-term financial investments

 

9

1,278,695 

 

6,004,903 

 

15,686,622 

 

Short-term accruals

 

 

109,473 

 

63,156 

 

52,437 

 

Cash and other equivalent liquid assets

 

 

33,612,518 

 

22,784,815 

 

17,343,035 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

 

123,997,555 

 

116,225,402 

 

119,342,872 

 

 

 

 

 

 

 

 

-  

 

 

 

 

 

 

 

 

 

 

NET EQUITY AND LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET EQUITY

 

 

88,609,874 

 

84,079,897 

 

82,588,081 

 

 

 

 

 

 

 

 

 

 

Own funds

 

12.1

88,341,219 

 

82,196,533 

 

76,431,676 

 

Capital

 

 

6,774,728 

 

7,266,602 

 

7,266,602 

 

Subscribed capital

 

 

6,774,728 

 

7,266,602 

 

7,266,602 

 

Issuance premium

 

 

-  

 

149,778 

 

149,778 

 

Reserves

 

 

70,285,725 

 

65,342,726 

 

61,024,149 

 

Results of the fiscal year attributed to the parent company

 

 

13,518,358 

 

9,437,427 

 

7,991,147 

 

(Dividend paid on account)

 

 

(2,237,592)

 

-  

 

-  

 

Adjustments due to change in value

 

12.2

(74,794)

 

1,356,109 

 

6,061,496 

 

Conversion differences in combined companies

 

 

(74,794)

 

1,463,660 

 

6,356,999 

 

Other adjustments due to change in value in combined companies

 

16

-  

 

(107,551)

 

(295,503)

 

Subsidies, donations and grants received

 

12.3

274,099 

 

460,521 

 

29,332 

 

Minority Interest

 

12.4

69,350 

 

66,734 

 

65,577 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES

 

 

4,158,403 

 

2,082,688 

 

3,562,055 

 

 

 

 

 

 

 

 

 

 

Long-term provisions

 

13

74,494 

 

55,104 

 

63,887 

 

Long-term debt

 

14

3,981,212 

 

1,919,757 

 

3,472,428 

 

Borrowings from financial institutions

 

 

2,192,716 

 

408,799 

 

2,094,403 

 

Derivatives

 

16

-  

 

152,425 

 

418,797 

 

Other financial liabilities

 

 

1,788,496 

 

1,358,533 

 

959,228 

 

Liabilities for deferred taxes

 

20

102,697 

 

107,827 

 

25,740 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

31,229,278 

 

30,062,817 

 

33,192,736 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities linked to assets haled for sale 

 

24

2,736 

 

-  

 

 

 

Short-term provisions

 

 

245,182 

 

100,256 

 

45,602 

 

Short-term debt

 

14

15,720,351 

 

15,593,214 

 

21,724,404 

 

Borrowings from financial institutions

 

 

14,312,228 

 

15,488,332 

 

21,504,919 

 

Derivatives

 

16

601,466 

 

-  

 

115,576 

 

Other financial liabilities

 

 

806,657 

 

104,882 

 

103,909 

 

Trade creditors and other accounts payable

 

15

15,261,009 

 

14,369,347 

 

11,422,730 

 

Suppliers

 

 

7,060,894 

 

6,744,384 

 

5,398,388 

 

Other creditors

 

 

8,200,115 

 

7,624,963 

 

6,024,342 

 

 

 

 

 

 

 

 

 

 

TOTAL NET EQUITY AND LIABILITIES

 

 

123,997,555 

 

116,225,402 

 

119,342,872 

 

The accompanying footnotes are an integral part of these combined financial statements

 

1

 


 

 

GRUPO NUBIOLA (Chemical Activities)

Combined Statements of Profit and Loss 

 (stated in EUR)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note

2014

 

2013
(restated)

 

2012

 

CONTINUED OPERATIONS

 

 

 

 

 

 

 

 

Net amount of turnover

 

 

107,694,121 

 

106,041,673 

 

103,804,416 

 

a) Sales

 

21a)

107,670,944 

 

106,015,243 

 

103,771,749 

 

Services rendered

 

 

23,177 

 

26,430 

 

32,667 

 

Variation in stocks of finished goods and work-in-progress

 

 

(3,091)

 

7,403 

 

(2,319,671)

 

Own work capitalized

 

 

35,152 

 

36,910 

 

31,328 

 

Supplies

 

 

(47,851,512)

 

(48,511,925)

 

(49,772,929)

 

a) Consumption of raw materials and other consumables

 

 

(47,263,286)

 

(47,635,781)

 

(49,426,749)

 

b) Subcontracting and similar

 

 

(491,041)

 

(616,933)

 

(441,062)

 

c) Impairment of merchandise, raw materials and other supplies

 

10

(97,185)

 

(259,211)

 

94,882 

 

Other operating revenue

 

 

959,289 

 

1,141,830 

 

860,065 

 

a) Ancillary and other current operating revenues

 

 

721,510 

 

871,494 

 

600,619 

 

b) Operating subsidies incorporated to the fiscal year results

 

 

237,779 

 

270,336 

 

259,446 

 

Personnel expenses

 

 

(16,665,040)

 

(16,077,988)

 

(15,210,781)

 

a) Wages, salaries and similar charges

 

 

(11,930,792)

 

(11,615,508)

 

(11,261,067)

 

b) Social security and similar costs

 

21b)

(4,734,248)

 

(4,462,480)

 

(3,949,714)

 

Other operating expenses

 

 

(25,956,310)

 

(26,298,733)

 

(22,734,225)

 

a) Loss, impairment and variation of provisions for trade transactions

 

11

(76,199)

 

(51,915)

 

(55,046)

 

b) Other current operating expenses

 

 

(25,880,111)

 

(26,246,818)

 

(22,679,179)

 

Fixed assets amortization

 

 

(3,700,959)

 

(3,222,220)

 

(3,365,538)

 

Excess provisions

 

 

11,519 

 

26,931 

 

53,762 

 

Impairment and result due to fixed asset disposal

 

 

158,104 

 

35,491 

 

1,499 

 

a) Impairment and loss

 

 

-  

 

(352)

 

-  

 

b) Results due to disposal and others

 

 

158,104 

 

35,843 

 

1,499 

 

Other results

 

 

295,012 

 

140,300 

 

132,743 

 

OPERATING RESULTS

 

 

14,976,285 

 

13,319,672 

 

11,480,669 

 

 

 

 

 

 

 

 

 

 

Financial income

 

17

296,937 

 

396,503 

 

339,797 

 

a) From participations in equity instruments

 

 

169,836 

 

58,493 

 

34,069 

 

b) From negotiable securities and other financial instruments

 

 

127,101 

 

338,010 

 

305,728 

 

Financial expenses

 

17

(474,136)

 

(633,223)

 

(810,904)

 

Variation of fair value in financial instruments

 

17

(147,136)

 

(237,733)

 

(400,406)

 

a) Trading portfolio and others

 

16

(147,136)

 

(237,733)

 

(400,406)

 

Exchange differences

 

 

3,598,343 

 

371,149 

 

80,904 

 

a) Other exchange differences

 

 

3,598,343 

 

371,149 

 

80,904 

 

FINANCIAL RESULTS

 

 

3,274,008 

 

(103,304)

 

(790,609)

 

RESULTS BEFORE TAXES

 

 

18,250,293 

 

13,216,368 

 

10,690,060 

 

Corporation taxes

 

 

(4,730,174)

 

(3,776,627)

 

(2,693,620)

 

COMBINED RESULTS OF THE FISCAL YEAR 

 

21c)

13,520,119 

 

9,439,741 

 

7,996,440 

 

 

 

 

 

 

 

 

 

 

Results of the fiscal year attributed to the parent company

 

21c)

13,518,358 

 

9,437,427 

 

7,991,147 

 

Results of the fiscal year attributed to minority interest

 

21c)

1,761 

 

2,314 

 

5,293 

 

The accompanying footnotes are an integral part of these combined financial statements

 

 

 

 

 

 

 

 

 

 

2

 


 

 

GRUPO NUBIOLA (Chemical Activities)

Statements of Changes in the Combined Net Equity

(stated in EUR)

 

A)STATEMENT OF RECOGNIZED INCOME AND EXPENSES

 

 

 

 

 

 

 

 

 

Note

2014

 

2013
(restated)

2012

Results of the profit and loss account

21c)

13,520,119 

 

9,439,741 
7,996,440 

Income and expenses allocated directly to net equity:

 

 

 

 

 

From cash flow hedging:

 

 

(24,308)
(108,242)

From actuarial profit and loss and other adjustments

 

(224,901)

 

(577)
4,902 

Subsidies, donations and grants received

 

41,314 

 

516,560 

Actuarial profit and loss and other adjustments

 

 

 

 

 

Tax effect

 

62,389 

 

(77,797)
28,959 

Total income and expenses allocated directly to net equity

 

(121,198)

 

413,878 
(74,411)

Transfer to the profit and loss account:

 

 

 

 

 

From cash flow hedging:

 

149,377 

 

285,353 
399,537 

Subsidies, donations and grants received

 

(230,904)

 

(1,870)
(14,835)

Tax effect

 

(38,658)

 

(79,377)
(107,609)

Total transfer to the profit and loss account

 

(120,185)

 

204,106 
277,093 

TOTAL COMBINED RECOGNIZED INCOME AND EXPENSES

 

13,278,736 

 

10,057,725 
8,199,122 

 

B)STATEMENT OF TOTAL CHANGES IN NET EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital

 

Issuance premium

Reserves and results from previous fiscal years (*)

 

Results of the fiscal year attributed to the parent company

 

Own shares

 

(Interim dividend)

 

Conversion differences

 

Others
Adjustments due to change in value

 

Subsidies, donations and grants received

 

Minority Interest

 

Total

ADJUSTED BALANCE, BEGINNING OF YEAR 2011

 

8,753,582 

 

149,778 
55,764,509 

 

7,090,100 

 

(1,351,296)

 

 

4,578,293 

 

(505,235)

 

39,906 

 

59,838 

 

74,579,475 

Total combined recognized income and expenses

 

 

3,524 

 

7,991,147 

 

 

 

 

209,732 

 

(10,574)

 

5,293 

 

8,199,122 

(-) Capital reductions

 

(1,486,980)

 

 

 

 

 

 

 

 

 

(1,486,980)

(-) Transactions with own shares

 

 

(1,118,587)

 

 

1,351,296 

 

 

 

 

 

 

232,709 

(-) Distribution of dividends

 

 

(725,000)

 

 

 

 

 

 

 

 

(725,000)

Other variations of net equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution results 2011

 

 

7,090,100 

 

(7,090,100)

 

 

 

 

 

 

 

Conversion differences

 

 

 

 

 

 

1,778,706 

 

 

 

 

1,778,706 

Other movements

 

 

9,603 

 

 

 

 

 

 

 

446 

 

10,049 

BALANCE, END OF YEAR 2012

 

7,266,602 

 

149,778 
61,024,149 

 

7,991,147 

 

 

 

6,356,999 

 

(295,503)

 

29,332 

 

65,577 

 

82,588,081 

Total combined recognized income and expenses

 

 

 

9,509,614 

 

 

 

 

187,952 

 

431,189 

 

1,157 

 

10,129,912 

(-) Distribution of dividends

 

 

(2,975,812)

 

 

 

 

 

 

 

 

(2,975,812)

Other variations of net equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution results 2012

 

 

7,991,147 

 

(7,991,147)

 

 

 

 

 

 

 

Conversion differences

 

 

 

 

 

 

(5,317,627)

 

 

 

 

(5,317,627)

Other movements (**)

 

 

(471,943)

 

 

 

 

 

 

 

 

(471,943)

BALANCE, END OF YEAR 2013

 

7,266,602 

 

149,778 
65,567,541 

 

9,509,614 

 

 

 

1,039,372 

 

(107,551)

 

460,521 

 

66,734 

 

83,952,611 

Restated due to errors 2013

 

 

(224,815)

 

(72,187)

 

 

 

424,288 

 

 

 

 

127,286 

ADJUSTED BALANCE, BEGINNING OF YEAR 2013

 

7,266,602 

 

149,778 
65,342,726 

 

9,437,427 

 

 

 

1,463,660 

 

(107,551)

 

460,521 

 

66,734 

 

84,079,897 

Total combined recognized income and expenses

 

 

(162,512)

 

13,518,358 

 

 

 

 

107,551 

 

(186,422)

 

1,761 

 

13,278,736 

(-) Distribution of dividends

 

 

(149,778)
(4,337,287)

 

 

 

(2,237,592)

 

 

 

 

 

(6,724,657)

(-) Capital reductions

 

(491,874)

 

 

 

 

 

 

 

 

 

(491,874)

Other variations of net equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution results 2013

 

 

9,437,427 

 

(9,437,427)

 

 

 

 

 

 

 

Conversion differences

 

 

 

 

 

 

(1,538,454)

 

 

 

 

(1,538,454)

Other movements (**)

 

 

5,371 

 

 

 

 

 

 

 

855 

 

6,226 

BALANCE, END OF YEAR 2014

 

6,774,728 

 

70,285,725 

 

13,518,358 

 

 

(2,237,592)

 

(74,794)

 

 

274,099 

 

69,350 

 

88,609,874 

 

 

* Includes reserves of combined entities

** Corresponds primarily to the reversal of revaluations at Nubiola Colombia Pigmentos, S.A.

 

The accompanying footnotes are an integral part of these combined financial statements

3

 


 

 

 

 

 

GRUPO NUBIOLA (Chemical Activities)

Combined Statements of Cash Flows

 (stated in EUR)

 

 

 

 

 

 

 

 

 

 

Note

2014

 

2013

 

2012

CASH FLOWS OF OPERATING ACTIVITIES

 

 

 

 

 

 

Profit for the period before taxes

 

18,250,293 

 

13,216,368 

 

10,690,060 

Depreciation of fixed assets

4,5,6

3,700,959 

 

3,222,220 

 

3,365,538 

Valuation corrections impairment

10,11

173,384 

 

311,126 

 

(39,836)

Variation of provisions

13

13,259 

 

(8,652)

 

18,125 

Allocation of grants

 

(230,904)

 

(270,336)

 

(14,835)

Results for low and disposals of fixed assets 

 

(158,104)

 

(35,843)

 

(1,499)

Financial income

 

(296,937)

 

(396,503)

 

(339,797)

Financial expenses

 

474,136 

 

633,223 

 

810,904 

Exchange differences

 

(3,598,343)

 

(371,149)

 

(80,904)

Other income and expenses

 

(216,914)

 

-  

 

-  

Change in fair value financial instruments

 

601,466 

 

-  

 

23,496 

Cash flow generated by the exploitation of business

 

18,712,295 

 

16,300,454 

 

14,431,252 

Changes in the current capital:

 

 

 

 

 

 

Stock

 

491,027 

 

1,276,769 

 

12,484,971 

Trade receivables

 

616,791 

 

(139,981)

 

460,476 

Other receivables

 

1,415,336 

 

(1,678,267)

 

42,402 

Other current assets

 

(46,317)

 

(10,719)

 

104,424 

Trade creditors

 

319,156 

 

1,345,996 

 

692,051 

Other accounts payable

 

1,052,750 

 

42,562 

 

(1,163,311)

Other current liabilities

 

144,927 

 

54,654 

 

10,262 

Other operating activities cash flows:

 

 

 

 

 

 

Interest payments

 

(474,136)

 

(633,223)

 

(810,904)

Collections of interest

 

296,937 

 

396,503 

 

339,797 

Payments  for income tax

 

(5,259,393)

 

(2,704,266)

 

(2,586,213)

Other payments

 

-  

 

18,181 

 

13,127 

Cash flows of operating activities

 

17,269,373 

 

14,268,663 

 

24,018,334 

 

 

 

 

 

 

 

CASH FLOWS OF INVESTING ACTIVITIES

 

 

 

 

 

 

Payments for investments

 

 

 

 

 

 

Group and associated companies

 

-  

 

-  

 

(3,006)

Intangible fixed assets

4

(155,814)

 

(4,990)

 

(15,886)

Tangible fixed assets

5

(8,034,054)

 

(5,777,987)

 

(4,486,841)

Other financial assets

 

(45,633)

 

-  

 

(10,336,390)

Charges for divestitures

 

 

 

 

 

 

Intangible fixed assets

4

-  

 

5,764 

 

 

Tangible fixed assets

5

437,533 

 

326,450 

 

2,079 

Other financial assets

 

4,726,208 

 

9,681,724 

 

3,004,746 

Cash flows of investment activities

 

(3,071,760)

 

4,230,961 

 

(11,835,298)

 

 

 

 

 

 

 

CASH FLOWS OF FINANCING ACTIVITIES

 

 

 

 

 

 

Cancellation of net equity instruments

 

(491,874)

 

-  

 

(1,486,980)

Subsidies, gifts and bequests received

 

41,313 

 

784,965 

 

232,709 

Debts with credit institutions

 

1,783,917 

 

-  

 

3,808,440 

Other debts

 

1,131,738 

 

400,278 

 

516,084 

Debts with credit institutions

 

(1,176,104)

 

(7,817,767)

 

(6,954,103)

Dividends

 

(6,724,657)

 

(2,975,812)

 

(725,000)

Cash flows of financing activities

 

(5,435,667)

 

(9,608,336)

 

(4,608,850)

 

 

 

 

 

 

 

Effect of changes in exchange rates

 

2,065,757 

 

(3,449,508)

 

1,418,541 

NET INCREASE/DECREASE IN CASH OR EQUIVALENTS

 

10,827,703 

 

5,441,780 

 

8,992,727 

Cash and equivalents at the beginning of year

 

22,784,815 

 

17,343,035 

 

8,350,308 

Cash and equivalents at the end of the year

 

33,612,518 

 

22,784,815 

 

17,343,035 

 

The accompanying footnotes are an integral part of these combined financial statements

 

 

 

 

 

 

 

 

 

 

 

 

4

 


 

 

1.Parent company and subsidiaries

 

GRUPO NUBIOLA (chemical activities) is comprised of several companies, basically asset-holding, commonly shared, directly and indirectly, by a group of individuals. These companies (“parents”) are the following:

 

 

 

 

 

Company

 

Address

Ivory Corporation, S.A.

 

Luxembourg

Corporación Química Vhem, S.L.

 

Llodio (Álava)

Comercial Química Dibón, S.L.

 

Barcelona

 

 

Corporación Química Vhem, S.L. is owned 44% by Ivory Corporation, S.A., with the remaining capital a direct property of the individual and corporate shareholders.

The subsidiaries included in the group combined financial statements “the group”, which are engaged in pigment production and/or marketing activities, particularly ultramarine blue and other inorganic pigments are:

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

Percentage of ownership (1)

 

Net cost of ownership (euros)

 

Address

 

Activity

Nubiola Pigmentos, S.L. (a)

 

100.00 

%

 

8,004,857 

 

Barcelona (Spain)

 

Productive

Colores Hispania, S.A. (h)

 

100.00 

%

 

4,570,180 

 

Barcelona (Spain)

 

Inactive

Nubiola Romania, S.R.L. (b)

 

100.00 

%

 

1,602,790 

 

Doicesti (Romania)

 

Productive

Nubiola Colombia Pigmentos, S.A. (c)

 

100.00 

%

 

1,416,372 

 

Medellín (Colombia)

 

Productive

Nubiola India, LTD (d)

 

98.52 

%

 

205,067 

 

Chenai (India)

 

Productive

Dibon USA, LLC. (2) ( e)

 

100.00 

%

 

1,976,223 

 

Norcross, Georgia (USA)

 

Commercial

Georgia Colours, LLC. (2) (e )

 

100.00 

%

 

473,365 

 

Norcross, Georgia (USA)

 

Real Estate

Dibon USA, LLC. (h)

 

100.00 

%

 

-  

 

Norcross, Georgia (USA)

 

Ownership holding

Nubiola Pigmentos (Shangai) Co. (f)

 

100.00 

%

 

174,696 

 

Shangai (China)

 

Commercial

Nubiola Bulgaria OOD (g)

 

100.00 

%

 

-  

 

Rousse (Bulgaria)

 

Commercial

 

 

 

 

(1)Addition of percentages of direct ownership held by parent companies.

(2)Ownership of Dibón, U.S.A., LLC.

(a)Audited by Grant Thornton, S.L.P.

(b)Audited by Grant Thornton Audit S.R.L.

(c)Audited by Grant Thornton Ulloa Garzón y Asociados

(d)Audited by Walker, Chandiok & Co.

(e)Audited by Maulin & Jenkins

(f)Audited by Grant Thornton

(g)Audited by Specialised Auditing Company Activ Ltd.

(h)Corporations whose financial statements have not been audited

 

All the mentioned corporations close their annual accounts on December 31st and have been included in the combination by applying the global integration method, in case there is ownership among them, or by aggregation, in case there is no ownership among them, with the corresponding adjustments and deletions of operations and intra-group balances.

During the fiscal years 2014 and 2012, there were no changes in the scope of the consolidation. During fiscal year 2013, the only change in the scope of the combination was due to the merger between Nubiola USA, LLC (acquiring company) and Delta Colours, INC (acquired company).

The corporations Haining Lemei (China) and Arland Fundada 2012, S.L.U. (Spain) have not been included in the scope of the combination because they exhibit no significant figures as of December 31, 2014 (see Note 8).

The functional currency of the Group is the euro (EUR).

 

2.Basis for presentation of the combined annual accounts

5

 


 

 

 

a)Fair view

The combined financial statements, comprised of the combined balance sheets, the combined statements of profit and loss, the combined statements of changes in the net equity, the combined statements of cash flows and the explanatory notes 1 to 27, were obtained from the accounting records of the parent companies and subsidiaries detailed in Note 1, with application of the current legal provisions in accounting, specifically the Royal Decree No. 1159/2010, dated September 17, approving the regulations for the formulation of combined annual accounts and modifying the General Accounting Plan approved by Royal Decree No. 1514/2007, with the aim of showing a fair view of the Groups assets, financial situation, results and changes in net assets occurred during the corresponding fiscal year.

Except otherwise indicated, all the figures shown in the notes are expressed in euros.

b)Accounting principles

These financial statements have been prepared applying the accounting principles generally accepted in Spain. There is no mandatory accounting principle that, having a significant effect, has not been applied.

c)Combination principles

The combination has been done using the global integration method for all the subsidiaries, since an effective control was available thanks to the vote majority in their representation and decision entities.

d)Critical aspects of the uncertainty valuation and estimation.

Estimations made by the Directors of Corporación Química Vhem, S.L. have been used in the preparation of combined financial statements in order to valuate some assets, liabilities, income, expenses and commitments recorded in them. Basically, these estimations refer to:

a)The service life of material assets, intangibles and real estate investment (notes 3f, 3g and 3i).

 

b)The evaluation of possible loss due to impairment of certain assets (note 3h).

 

c)Valuation of certain financial instruments (note 3k).

 

d)Valuation of certain hedge accounting (note 3l).

 

e)The estimation of projections to assess recovery of deferred tax assets (note 3q).

 

In spite of these estimations being done based on the best available information as of closing of fiscal year 2014, it is possible that some events that may happen in the future force them to be modified (upward or downward) in the following fiscal years, which would be done in their case, prospectively.

e)Grouping of line items

Certain items of the combined balance sheets, the combined statements of profit and loss and of the combined statements of changes in net equity are presented in groups in order to make them easily understandable, while, to the extent that it is meaningful, the disaggregated information has been included in the corresponding explanatory notes.

f)Elements recorded in several items

No element that has been recorded in two or more items of the combined balance sheets has been identified in the preparation of the combined financial statements.

6

 


 

 

g)Comparison of information

Comparative information regarding the previous fiscal year is disclosed for all the amounts included in the combined financial statements for the current year.

In the preparation of the combined financial statements for the fiscal year 2014, and in order to enable comparison, the following reclassifications have been made in the balance corresponding to fiscal year 2013:

-  The amount of EUR 1,358,528 from the heading long-term debts with credit institutions to the heading other long-term financial liabilities.

 

-  The amount of EUR 104,882 from the heading long-term debts with credit institutions to the heading other long-term financial liabilities.

 

h)Classification of current and non-current items

For the classification of current items, the maximum term of one year from the date of these combined financial statements has been considered.

i)Changes in accounting criteria

In the preparation of the attached combined financial statements, changes in the significant accounting criteria have occurred regarding the criteria applied in the previous fiscal years that have involved the re-expression of the amounts included in the combined financial statements for the previous year.  Said changes in accounting criteria correspond to the treatment of the exchange differences in long-term foreign currency loans with companies from the group; said loans were considered as non-currency items, i.e., as a greater value of investment in the Parent company Corporación Química Vhem, S.L., and due to a change in the equity organization of the Group, the long-term loans with companies from the group change their accounting treatment and are considered as currency items.  Below is the comparison between the amounts shown in the combined balance for year 2013 and the re-expressed balances:

 

 

 

 

 

 

 

 

 

Asset /(Liability)

 

Balance according to combined financial statements

 

Balance Re-expressed

 

Difference

Assets for deferred taxes

5,392,123 

 

5,519,409 

 

127,286 

Reserves

65,567,541 

 

65,342,726 

 

(224,815)

Results of the fiscal year attributed to the parent company

9,509,614 

 

9,437,427 

 

(72,187)

Conversion differences in combined companies

1,039,372 

 

1,463,660 

 

424,288 

 

81,508,650 

 

81,763,222 

 

254,572 

 

The detail of the re-expressed figures of the combined profit and loss account for the year 2013 is as follows:

 

 

 

 

 

 

 

 

Income/(expenses)

 

Balance according to combined financial statements

 

Balance Re -expressed

 

Difference

Exchange differences

474,274 

 

371,149 

 

(103,125)

Profit taxes

(3,807,565)

 

(3,776,627)

 

30,938 

 

 

 

 

 

(72,187)

 

 

3.Valuation and recording standards

The main valuation standards applied in the preparation of the financial statements are the following:

7

 


 

 

a)Goodwill

It corresponds to the positive differences of the first combination between the accounting value of participation, whether direct or indirect, of the partner company in the capital of each subsidiary and the value of the proportional part of the own fund of said subsidiary attributable to such participation on the first of the first combination, considering as such January 1, 2004. When the acquisition date of the participation is after the date of the first combination, the goodwill is determine by the difference between the value satisfied by participation and the fair value of the assets and liabilities acquired as of such date.

The difference of the positive combination as of the date of the first combination is directly allocated, to the extent possible, to the equity elements of the subsidiary, increasing the value of the assets with the limit of their market value. The positive differences non attributable to equity elements are recorded as goodwill.

 

Until December 31, 2007 they were amortized on a straight line applying an annual 10%. According to the provisions included in the General Accounting Plan, the goodwill is not amortized, realizing annually the corresponding "impairment test” (see note 3h). The valuation corrections due to impairment, as a consequence of the application of the "impairment tests”, are not subject of reversal in the following fiscal years.

b)Negative difference of combination 

It corresponds to the positive differences of the first combination between the accounting value of participation, whether direct or indirect, of the partner company in the capital of each subsidiary and the value of the proportional part of the own fund of said subsidiary attributable to such participation on the first of the first combination, considering as such January 1, 2004.

 

The negative differences originate on acquisitions after the first date of combination, determined by the differences between the fair value of the assets and liabilities acquired and the amount paid, are attributed to the results of the fiscal year.

 

The generated negative differences of the first combination have the reserve consideration of the Parent company.

 

c)Conversion of financial statements into foreign currency

The conversion of annual accounts of a company whose currency is different to the euro has been done according to the following rules:

-The items of balance sheet assets and liabilities have been converted applying the exchange rate at closing.

 

-The net equity items, including the year's results, have been converted applying the historical exchange rate. In particular, the income and expenses, including those recognized in the net equity, have been converted applying the median exchange rate for the year.

 

-The differences arising in the funds among the figures obtained and the net equity at the beginning of the fiscal year, as well as those generated from the conversion of the profit and loss account, are recorded directly against net equity in the account “Conversion differences,” in their case, net of the tax effect and once deducted the part of said difference corresponding to the minority interest.

 

-The goodwill and adjustments to fair values of assets and liabilities derived from the application of the acquisition method are considered elements of the acquired company and have been converted by applying the exchange rate at closing.

8

 


 

 

 

d)Transactions among companies included in the scope of combination

The elimination of back to back credits and debits and expenses, income and results from internal operations have been performed based on the provisions to this regards contained in Royal Decree No. 1159/2010 dated September 17.

 

e)Equalization of line items

The valuation standards used by the different companies of the Group do not differ significantly, so no adjustments of valuation equalization were necessary, except in the case of two events:

-Retrocession of the adjustments due to inflation and revaluation of assets recorded between 2004 and 2007 (both inclusive) by the Colombian company.

 

-Equalization of the amortization rates of fixed assets.

f)Intangible assets

Industrial property and information technology applications are valued at the acquisition price or production cost. Particularly, the following criteria are applied:

-Industrial property

This heading includes research and development expenses activated when the corresponding patent or similar is obtained. They are amortized over a period of 5 years.

-Computer applications

The amounts satisfied by the access to property or right of use of computer programs are included, only in the cases where their utilization for several years is expected. The maintenance expenses of these computer applications are allocated as expenses of the fiscal year when incurred.

Its amortization is recorded linearly over 4 years, from the moment when the use of the corresponding computer application begins.

g)Tangible fixed assets

The tangible fixed assets are recorded at acquisition cost for the Group, which includes unrealized gains included in the acquisition cost of Colores Hispania, S.A., for EUR 659,000, plus the different revaluations practiced to it until December 31, 2003 in observance of the various local regulations (basically, balance sheet update laws in Spain and inflation adjustments in Colombia).

The expansion, updating and improvement costs are recorded as a greater value of the property, only if they include an increase in their capacity or efficiency, productivity or an extension of service life. The conversation and maintenance expenses are charged to the profit and loss account on the fiscal year when incurred.

The amortization is recorded linearly based on the estimated service life of the corresponding property. The annual coefficient of amortization applied are the following:

 

 

 

 

Construction

 

3% 

9

 


 

 

Technical facilities and machinery

 

10% 

Technical facilities, equipment and furniture

 

10 to 20%

Other tangible assets

 

15 to 25%

 

Additionally, the following particular standards apply:

g.1)Land and natural property

The refurbishing costs, such as for closing, earthwork, sanitation and drainage, building demolishing when necessary to build new plants, inspection and drawing of floorplans when they are performed prior to acquisition, as well as initial estimation of the current value of present liabilities derived from rehabilitation costs of the premise are included in their acquisition price.

Undeveloped land is not amortized.

g.2)Property associated to operational leasing and other similar operations

The investments that cannot be separated from those elements used through leasing qualified as operational, are accounted as immobilized material when they comply with the definition of assets.

The amortization of these investments is performed based on their service life, which will be the duration of the lease or assignment agreement, including the renewal period when there is evidence supporting that this will happen, when this is shorter than the asset's economic life.

g.3)Assets in construction and advances

All payments on account incurred in the purchase of property, technical facilities and other fixed assets before effective delivery or implementation of such are included.

h)Value impairment of intangible and tangible fixed assets

As of the closing of each fiscal year, provided there is evidence of loss of value, the Group next estimates, by means of the "impairment test”, the possible existence of loss of value that may reduce the recoverable value of said assets to an amount below their book value.

The recoverable amount is determined as the greater amount between the fair value less the sales costs and the use value.

The recoverable values are calculated for each cash generating unit, however in the case of tangible fixed assets, whenever possible, impairment calculations are performed individually, one element at a time.

In the event that a loss needs to be recognized due to impairment of a cash-generating unit to which all or part of goodwill has been allocated, the accounting value of the goodwill corresponding to said unit is reduced in the first place. If the impairment exceeds the amount of it, proportionally to its accounting value, the one from the rest of assets in the cash-generating unit is reduced next, up to the limit of greater value among the following: its fair value less the sales costs, its use value and zero. The impairment loss shall be recorded on account of the fiscal year's results.

When an impairment loss reverts later (a circumstance not allowed in the specific case of a goodwill), the amount in books of the asset or the cash-generating unit increases in the revised

10

 


 

 

estimation of its recoverable amount, but in a such a way that the increased amount in books does not exceed the amount in books that would have been determined if no impairment loss had been recognized in previous fiscal years. Said reversion of a value impairment loss is recognized as income in the profit and loss account.

i)Real estate investments

This heading groups the values of land, buildings and other constructions maintained, whether to be exploited under rental, obtain gains for their sales as a consequence of the increases occurred in the future with their corresponding market prices.

For these assets, the Group applies the valuation standards relating to tangible fixed assets.

j)Leasing and other similar operations

The Group records as financial leasing those operations for which the lessor transfers substantially to the lessee the risks and benefits inherent to ownership of the asset under contract, recording the rest as operating leasing.

The income and expenses derived from the operating lease contracts are accounted on the loss and profit account in the fiscal year when they accrue.

Any other charge or payment performed when contracting the operational lease is treated as an advance charge or payment, as the benefits of the leased asset are assigned or received.

k)Financial instruments

k.1)    Financial assets

The financial assets owned by the Group are classified, for valuation purposes, in the following categories:

 

k.1.1)  Receivable loans and items

Corresponding to credits, for commercial or non-commercial operations, originated in the sale of property, cash deliveries or provision of services, whose charges are of a determined or determinable among and that are not traded in an active market.

They are initially recorded at the fair value of the consideration paid plus the transaction costs directly attributable. They are valued later at their amortized cost, recording the interest accrued in the results account based on the current interest rate.

Notwithstanding the above, credit for commercial operations with a maturity no higher than one year and that do not have a contractual interest rate are valued initially at their face value, provided the effect of not updating the cash flows is not significant, in which case they will continue to be valued later at said amount, except if impaired.

The valuation rectifications due to impairment are recorded based on the difference between their book value and the current value at year closing of future cash flows estimated to be generated, discounted at the effective interest rate calculated at the time of their initial recognition. These corrections are recognized in the profit and loss account.

k.1.2)     Investments in the equity of companies and associates

11

 


 

 

Group companies are those linked to the parent companies under a control relationship, and associated companies are those upon which they exert significant influence. Investments that have not been object of elimination in the combination process are valued initially at cost, which will be equal to the fair value of the consideration paid plus the transaction costs directly attributable.

Its later valuation is performed at cost, reduced, in this case, by the accumulated amount from the impairment valuation correction. Said corrections are calculated as the difference between their book value and the recoverable amount, understood as the greater amount between its fair value minus the sales costs and the current value of future cash flows expected from investment. Except for a better evidence of the recoverable amount, the net equity of the participated entity is taken, corrected by the existing unrealized gains as of the date of valuation, including goodwill, if any.

Changes in value due to impairment valuation corrections and, in this case, its reversion, are recorded as an expense or income, respectively, in the profit and loss account.

k.1.3)    Investments held to maturity

The values representative of debt are included in this category, with a fix maturity date and charges of a set amount, that are traded in an active market and upon which the Group expresses its intention and ability to hold until maturity.

They are initially recorded at the fair value of the consideration paid plus the transaction costs directly attributable. These investments are valued later at their amortized cost and the interests accrued in the period are calculated by applying the effective interest rate method.

The valuation impairment corrections are recognized in the profit and loss account, calculated based on the difference between their book value and the current value at year closing of future cash flows estimated to be generated, discounted at the effective interest rate established at the time of their initial recognition.

k.1.4)   Other financial assets at fair value with changes in the profit and loss account

The financial assets derived as designed by the Group at the time of initial recognition are included, whether because said designation eliminates or reduces significantly any accounting asymmetry, whether because said assets are a group of financial assets whose performance is assessed by the Management of the Parent companies, based on their fair value and according to an established and documented strategy.

They are recorded initially at fair value of the consideration paid. Transaction costs directly attributable are recognized in the fiscal year's profit and loss account. Its later valuation is performed at fair value allocating the changes occurred in it directly to the profit and loss account.

k.2)     Financial liabilities

A financial liability is recognized in the balance when a mandatory part of the contract or legal business is converted by the Group according to the provisions set forth.

12

 


 

 

Debits and payable items originated by the purchase of goods and services for traffic operations of the company or non-commercial operations are initially valued at fair value of the consideration paid, adjusted by the transaction costs directly attributable.

Notwithstanding the above, credit for commercial operations with a maturity no higher than one year and that do not have a contractual interest rate are valued initially at their face value, provided the effect of not updating the cash flows is not significant, in which case they will continue to be valued later at said amount, except if impaired.

Debit and items payable are value, later, by their amortized cost, using effective interest rate. Those who, according to the comments in the previous paragraph, are valued initially at face value, continue to be valued at said amount.

The other financial assets, both short and long term, correspond to debt granted to the Group at zero interest rate; they are valued at their amortized cost and the interests accrued in the period are calculated by applying the effective interest rate method. At the initial moment, the debt is recorded at the current value considering as a reference a market interest rate and the balancing entry is recorded in a received subsidy, donation and grant account.

The financial instruments derived from liabilities, i.e., with unfavorable valuation for the company are valued at their fair value, following the same criteria than those corresponding to the financial assets maintained to negotiate as described in the previous paragraph.

The Group writes off the financial liabilities when they extinguish the obligations that generated them.    

k.3)    Bonds delivered and received

Bonds delivered, both at long and short-term, are value by the face amount and the cash flow discount is not performed since their effect is not significant.

l)Hedge accounting

The Group has several interest rate hedging, classified as cash flow hedging, and exchange rate hedging, classified as fair value hedging, which are accounted as described below:

-Cash flow hedging: Those that cover exposure to the variation of cash flows attributed to a certain risk associated to recognized assets or liabilities or a highly probable transaction. The portion of the gain or loss on the hedging instrument that has been determined as effective hedging is recognized temporarily in net equity and is allocated in the profit and loss account in the same period in which the element is hedged, unless the hedge relates to a forecast transaction that results in the recognition of a non-financial asset or liability, in which case the amounts recognized in net equity are included in the cost of the asset or liability when acquired or assumed.

-Fair value hedging: They are recorded in this way those that hedge the exposure to changes in fair value of recognized assets or liabilities or firm commitments not yet recognized. Changes in the value of the hedging instrument and the hedged item attributable to the hedged risk are recognized in profit and loss account.

 

m)Inventories

Inventories are valued at cost or market value, whichever is lower.

The cost is determined based on the following criteria:

13

 


 

 

-Raw materials and commercial products at median acquisition price.

-In progress and finished products, the cost resulting from adding the value of consumed raw materials, direct and indirect costs incurred in production.

 

The market value is determined for the raw materials and commercial products considering replacement cost or net realizable value, if lower. For products in progress and finished, its net realizable value, net of selling expenses.

n)Transactions in foreign currency

The functional currency conversion of monetary items denominated in foreign currency is performed by applying the exchange rate at the time of the relevant transaction, adjusted at year end according to the exchange rate at that time.

Exchange differences that occur as a result of the valuation at year end of debits and credits in foreign currencies are recognized directly in the profit and loss account.

o)Cash and other equivalent liquid assets

Cash and cash equivalents and other liquid assets include cash in hand and bank deposits with credit institutions. Also, included under this heading are other short-term highly liquid investments if they are readily convertible into certain amounts of cash and which are subject to an insignificant risk of changes in value. To this end investments with maturities of less than three months from the date of acquisition are included.

p)Subsidies received

The Group records the subsidies received according to the following criteria:

p.1)Non-refundable capital subsidies

They are initially recorded as income recognized directly in equity, being recognized in the profit and loss account as income on a systematic and rational basis in line with the expenses derived from the subsidy, donation or grant according to the criteria described below:

-The amounts received without assignment to a specific purpose are recognized as income for the year.

-The amounts corresponding to the difference between the face value and the present value of financial debts to zero interest rate are considered to correspond to interest rate subsidies. They are charged to income upon accrual of interest on the debt, offsetting the amounts to be recorded each year as financial expense.

-If they are granted for the acquisition of assets or inventories, they are charged to income in proportion to the redemption or, where applicable, when their disposal, impairment loss or low balance sheet occurs.

p.2)Non-refundable operating subsidies

Operating subsidies are credited to income on accrual basis.

q)Profit tax

The expense or income for profit tax is calculated by adding the expense or income for the current tax plus the part corresponding to the expense or income for deferred tax. The Group does not pay taxes in a combined taxing regime since it does it individually for each company.

The current tax is the amount that results from applying the tax rate to the taxable profit and after applying the deductions allowable for tax purposes.

14

 


 

 

The expense or income deferred tax corresponds to the recognition and de-recognition of assets and deferred tax liabilities. These include temporary differences identified as those amounts expected to be payable or recoverable arising from differences between the carrying amounts of assets and liabilities and their tax value and tax loss carryforwards pending offset and credits for deduction tax not fiscally applied. These amounts are recorded by applying the temporary difference or credit corresponding to the tax rate expected to be recovered or settled.

Liabilities for deferred taxes are recognized for all temporary taxable differences except for those arising from the initial recognition of goodwill or other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit and is not a business combination.

For its part, deferred tax assets are only recognized to the extent that it is considered probable that the Group will have future taxable profits against which they can be utilized.

Assets and deferred tax liabilities arising from transactions charged or credited directly to equity are also recognized in equity.

At each accounting closing the deferred taxes recorded in order to ascertain whether they still exist, and the appropriate adjustments to them, are reviewed. Also, assets for deferred taxes not recorded on the balance sheet are assessed and are recognized to the extent that their recovery is probable with future tax profits.

r)Assets of an environmental nature

Tangible fixed assets intended to minimize the environmental impact and improving the environment is valued at acquisition cost. The costs of expansion, modernization or improvements leading to increased productivity, capacity, efficiency, or a lengthening of the useful life of these assets are capitalized as an increased cost thereof. Repairs and the cost of repair and maintenance incurred during the year are charged to the profit and loss account.

The expenses arising from environmental activities or those activities to manage the environmental effects of the Group's operations are recognized on an accrual basis, i.e. when the actual flow of goods and services produced that they represent takes place, regardless of the monetary or financial flow.

s)Provisions

It corresponds to credit balances covering present obligations arising from past events, whose cancellation may cause an outflow of resources, which are uncertain regarding their amount and / or timing.

t)Non-current assets and disposal groups held for sale

t.1) Non-current assets held for sale

A non-current asset is classified as held for sale when its carrying amount is expected to be recovered mainly through sale rather than through continuing use and provided that the following conditions are met:

-The asset is available in its current condition for immediate sale, subject to usual and customary terms for sale.

-Its sale is highly probable, because the following circumstances occur:

1)The Group is committed to a plan to sell the asset, as it has initiated a program to locate a buyer and complete the plan.

2)The sale of the asset is actively being negotiated at the right price in relation to its current fair value.

15

 


 

 

3)It is expected that the sale will be completed within one year from the date of classification of assets as held for sale, unless, by events or circumstances beyond the control of the Company, the period of sale has to be extended, although it will remain committed to the asset disposal plan.

4)Actions to complete the plan indicate that it is unlikely that significant changes to it will occur or that it will be removed.

Non-current assets held for sale are measured at book value at the time of their classification in this category or at fair value less costs to sell, whichever is lower, registering in this case an impairment loss of that asset.

While an asset is classified as non-current held for sale, it is not amortized, allocating the appropriate valuation adjustments so that the carrying amount does not exceed the fair value less sale costs.

The impairment losses of non-current assets held for sale and reversed when the circumstances that motivated them have ceased to exist, are recognized in the income statement, except when it is appropriate to register them directly in the net equity according to the criteria generally applicable to the assets in their specific rules.

In the preparation of the cash flow statement these reclassifications that do not affect the cash flows of the group have been eliminated.

t.2)Disposal groups held for sale

The pool of assets and liabilities directly associated with those that will be available jointly, as a group are recorded under this heading, in a single transaction.

The same rules as in the previous paragraph are applied in their valuation. Consequently, the assets and associated liabilities that are excluded from its scope, are valued according to specific rules applicable to them.

Once this valuation is performed, the group of elements is valued jointly at the lower of their carrying amount and fair value less selling costs, including possible impairment losses as appropriate.

u)Transactions among related parties

Transactions between related parties, regardless of the degree of linkage, are accounted for in accordance with the general rules, initially at fair value. If the price agreed in an operation differs from its fair value, the difference is recognized based on the economic reality of the operation. Subsequent valuation is made in accordance with the provisions of the relevant rules.

v)Income and expenses

Are recognized on an accrual basis, i.e. when the actual flow of goods and services they represent occurs, regardless of when the resulting monetary or financial flow deriving from them occurs. Revenue is measured at the fair value of the consideration received, net of discounts and taxes.

The recognition of revenue from sales is when the risks and rewards of ownership of the property sold have been transferred to the buyer and the Group does not have the power to manage the goods, nor does it retain effective control over the same.

As for revenues from services, these are recognized by reference to the stage of completion of the transaction as of the balance sheet date, provided the outcome of the transaction can be estimated reliably.

16

 


 

 

w)Cash flow Statement

 

The cash flow statement has been prepared using the indirect method, and in this the following expressions are used which means:

 

-Operating activities: activities that constitute the revenue of the Group companies, and other activities that can not be classified as investing or financing activities.

 

-Investing activities: activities of acquisition, sale or other disposal of long-term assets and other investments not included in cash equivalents.

 

-Financing activities: activities that result in changes in the size and composition of the equity and liabilities that are not part of operating activities.

 

4.Intangible assets

The amounts and variations during the year under the items comprising intangible assets are as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

Concessions, patents, licenses, trademarks and similar

 

Computer applications

 

Other intangible assets

 

Goodwill

 

Total

Gross values

 

 

 

 

 

 

 

 

 

Balance as of 12/31/2011

720,978 

 

738,297 

 

7,472 

 

1,382,038 

 

2,848,785 

Entries

 

 

-  

 

15,886 

 

-  

 

15,886 

Conversion differences

(10)

 

 -

 

(25)

 

(41,783)

 

(41,818)

Balance as of 12/31/2012

720,968 

 

738,297 

 

23,333 

 

1,340,255 

 

2,822,853 

Entries

 

 

-  

 

4,990 

 

-  

 

4,990 

Write-offs

(1,814)

 

-  

 

(5,541)

 

-  

 

(7,355)

Transfers

-  

 

15,886 

 

(15,886)

 

-  

 

-  

Conversion differences

(87)

 

(3,838)

 

575 

 

(94,966)

 

(98,316)

Balance as of 12/31/2013

719,067 

 

750,345 

 

7,471 

 

1,245,289 

 

2,722,172 

Entries

-  

 

155,814 

 

-  

 

-  

 

155,814 

Conversion differences

(9)

 

4,152 

 

-  

 

289,967 

 

294,110 

Balance as of 12/31/2014

719,058 

 

910,311 

 

7,471 

 

1,535,256 

 

3,172,096 

Accumulated amortization

 

 

 

 

 

 

 

 

 

Balance as of 12/31/2011

(717,159)

 

(698,544)

 

(4,312)

 

-  

 

(1,420,015)

Provision for amortization

(1,308)

 

(13,637)

 

(1,067)

 

-  

 

(16,012)

Balance as of 12/31/2012

(718,467)

 

(712,181)

 

(5,379)

 

-  

 

(1,436,027)

Provision for amortization

(80)

 

(14,142)

 

(1,067)

 

-  

 

(15,289)

Write-offs

608 

 

985 

 

-  

 

-  

 

1,593 

Conversion differences

84 

 

6,514 

 

-  

 

-  

 

6,598 

Transfers

-  

 

-  

 

-  

 

-  

 

-  

Balance as of 12/31/2013

(717,855)

 

(718,824)

 

(6,446)

 

-  

 

(1,443,125)

Provision for amortization

(990)

 

(15,115)

 

(1,022)

 

-  

 

(17,127)

Conversion differences

 

(2,473)

 

-  

 

-  

 

(2,465)

Balance as of 12/31/2014

(718,837)

 

(736,412)

 

(7,468)

 

-  

 

(1,462,717)

 

 

 

 

 

 

 

 

 

 

Net accounting value as of 12/31/2012

2,501 

 

26,116 

 

17,954 

 

1,340,255 

 

1,386,826 

Net accounting value as of 12/31/2013

1,212 

 

31,521 

 

1,025 

 

1,245,289 

 

1,279,047 

Net accounting value as of 12/31/2014

221 

 

173,899 

 

 

1,535,256 

 

1,709,378 

17

 


 

 

 

 

The gross value of items in use that are fully amortized is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

Balance as of

 

Balance as of

 

Balance as of

Account

 

12/31/2014

 

12/31/2013

 

12/31/2012

 

 

 

 

 

 

 

Concessions, patents, licenses, trademarks and similar

 

713,047 

 

710,103 

 

710,111 

Computer applications

 

942,248 

 

719,886 

 

673,594 

 

 

1,655,295 

 

1,429,989 

 

1,383,705 

 

 

The intangible assets outside of the Spanish territory are the following (in Euro):

 

 

 

 

 

 

 

 

 

 

 

Balance as of

 

Balance as of

 

Balance as of

Account

 

12/31/2014

 

12/31/2013

 

12/31/2012

 

 

 

 

 

 

 

Concessions, patents, licenses, trademarks and similar

 

9,804 

 

9,813 

 

11,655 

Computer applications

 

115,128 

 

110,976 

 

117,993 

Goodwill

 

1,535,256 

 

1,245,289 

 

1,340,255 

Other intangible assets

 

7,466 

 

7,466 

 

7,466 

Accumulated amortization

 

(124,517)

 

(111,587)

 

(108,481)

 

 

1,543,137 

 

1,261,957 

 

1,368,888 

 

Goodwill

The detail and movements in the “Goodwill” account are the following (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

Delta Colours, Inc.

 

Nubiola USA, Inc.

 

Georgia Colours, Inc.

 

Nubiola Bulgaria OOD

 

Total

 

 

 

 

 

 

 

 

 

 

Balance as of 12/31/2011

726,048 

 

465,552 

 

187,225 

 

3,213 

 

1,382,038 

Entries

-  

 

-  

 

-  

 

-  

 

-  

Conversion differences

(21,330)

 

(12,379)

 

(8,074)

 

-  

 

(41,783)

Balance as of 12/31/2012

704,718 

 

453,173 

 

179,151 

 

3,213 

 

1,340,255 

Entries

-  

 

-  

 

-  

 

-  

 

-  

Conversion differences

(48,478)

 

(28,135)

 

(18,353)

 

-  

 

(94,966)

Balance as of 12/31/2013

656,240 

 

425,038 

 

160,798 

 

3,213 

 

1,245,289 

Entries

-  

 

-  

 

-  

 

-  

 

-  

Conversion differences

148,024 

 

85,909 

 

56,034 

 

-  

 

289,967 

Balance as of 12/31/2014

804,264 

 

510,947 

 

216,832 

 

3,213 

 

1,535,256 

 

The determination of the recoverable amount of goodwill and cash-generating unit is done through cash flow projections, applying reasonable growth and discount assumptions.

18

 


 

 

 

5.Tangible fixed assets

The amounts and variations during the year under the items comprising tangible assets are as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

Land and construction (*)

 

Technical facilities and other tangible assets

 

Assets in construction and advances

 

Total

Gross values

 

 

 

 

 

 

 

Balance as of 12/31/2011

19,453,401 

 

50,388,160 

 

774,367 

 

70,615,928 

Entries

221,631 

 

336,641 

 

3,928,569 

 

4,486,841 

Write-offs

-  

 

(52,971)

 

-  

 

(52,971)

Transfers

97,928 

 

1,567,220 

 

(1,665,148)

 

-  

Conversion differences

75,014 

 

1,406,343 

 

19,013 

 

1,500,370 

Balance as of 12/31/2012

19,847,974 

 

53,645,393 

 

3,056,801 

 

76,550,168 

Entries

75,712 

 

270,469 

 

5,431,806 

 

5,777,987 

Write-offs

(553,178)

 

(872,463)

 

-  

 

(1,425,641)

Transfers

1,182,304 

 

6,115,242 

 

(7,230,116)

 

67,430 

Conversion differences

(570,989)

 

(3,097,296)

 

(298,784)

 

(3,967,069)

Balance as of 12/31/2013

19,981,823 

 

56,061,345 

 

959,707 

 

77,002,875 

Entries

885,033 

 

400,631 

 

6,748,390 

 

8,034,054 

Write-offs

(281,618)

 

(233,872)

 

-  

 

(515,490)

Transfers

485,592 

 

3,020,383 

 

(3,505,975)

 

-  

Transfer to non-current assets held for sale

(400,711)

 

(168,029)

 

-  

 

(568,740)

Conversion differences

116,112 

 

(1,300,750)

 

(66,588)

 

(1,251,226)

Balance as of 12/31/2014

20,786,231 

 

57,779,708 

 

4,135,534 

 

82,701,473 

Accumulated amortization

 

 

 

 

 

 

 

Balance as of 12/31/2011

(4,834,639)

 

(40,178,482)

 

-  

 

(45,013,121)

Provision for amortization

(680,397)

 

(2,640,999)

 

-  

 

(3,321,396)

Write-offs

-  

 

52,391 

 

-  

 

52,391 

Transfers

-  

 

-  

 

-  

 

-  

Conversion differences

(34,602)

 

(991,033)

 

-  

 

(1,025,635)

Balance as of 12/31/2012

(5,549,638)

 

(43,758,123)

 

-

 

(49,307,761)

Provision for amortization

(675,158)

 

(2,411,465)

 

-  

 

(3,086,623)

Write-offs

1,641 

 

644,425 

 

-  

 

646,066 

Transfers

(38,170)

 

44,288 

 

-  

 

6,118 

Conversion differences

193,891 

 

2,363,367 

 

-  

 

2,557,258 

Balance as of 12/31/2013

(6,067,434)

 

(43,117,508)

 

-  

 

(49,184,942)

Provision for amortization

(716,349)

 

(2,844,508)

 

-  

 

(3,560,857)

Write-offs

40,615 

 

195,446 

 

-  

 

236,061 

Transfer to non-current assets held for sale

108,645 

 

68,962 

 

-  

 

177,607 

Conversion differences

(60,847)

 

891,460 

 

-  

 

830,613 

Balance as of 12/31/2014

(6,695,370)

 

(44,806,148)

 

-  

 

(51,501,518)

 

 

 

 

 

 

 

 

Net accounting value as of 12/31/2012

14,298,336 

 

9,887,270 

 

3,056,801 

 

27,242,407 

Net accounting value as of 12/31/2013

13,914,389 

 

12,943,837 

 

959,707 

 

27,817,933 

Net accounting value as of 12/31/2014

14,090,861 

 

12,973,560 

 

4,135,534 

 

31,199,955 

 

(*) From which, EUR 4,178,176 guarantee mortgage loans.

 

The Group has properties whose net value, independent from construction and land, as of closing of fiscal years 2014, 2013 and 2012, is the following (in Euro):

 

 

 

 

 

 

 

 

 

Account

 

Balance as of 12/31/2014

 

Balance as of 12/31/2013

 

Balance as of 12/31/2012

19

 


 

 

Land

 

4,849,707 

 

4,206,316 

 

4,279,363 

Construction

 

9,241,154 

 

9,708,073 

 

10,018,973 

 

 

14,090,861 

 

13,914,389 

 

14,298,336 

 

The Group has leased some of the buildings to third parties (see note 7). This construction is not classified as investment property since the amount is not significant.

The value of tangible fixed assets that are fully depreciated and still in use is as follows (in Euro):

 

 

 

 

 

 

 

 

 

Account

 

Balance as of 12/31/2014

 

Balance as of 12/31/2013

 

Balance as of 12/31/2012

 

 

 

 

 

 

 

Construction

 

1,296,317 

 

1,018,278 

 

971,973 

Technical facilities and other tangible assets

 

31,228,863 

 

30,913,858 

 

32,411,108 

 

 

32,525,180 

 

31,932,136 

 

33,383,081 

 

 

The tangible fixed assets outside of Spanish territory is as follows (in Euro):

 

 

 

 

 

 

 

 

Account

 

Balance as of 12/31/2014

 

Balance as of 12/31/2013

 

Balance as of 12/31/2012

Land and construction

 

9,231,204 

 

9,375,208 

 

9,241,359 

Technical facilities and machinery

 

34,054,633 

 

35,491,015 

 

34,936,555 

Assets in construction and advances

 

1,977,704 

 

446,682 

 

2,577,155 

Accumulated amortization

 

(28,775,737)

 

(28,882,148)

 

(29,527,215)

 

 

16,487,804 

 

16,430,757 

 

17,227,854 

 

The Group's policy is to formalize insurance policies to cover possible risks to which the various elements of its tangible fixed assets are subject. At closing of fiscal year 2014, 2013,  and 2012 there was no deficit of hedging related to said risks.

 

6.Real estate investments

Balances and movements of the investment properties included under this heading are the following (in Euro):

 

 

 

 

 

 

 

 

 

Land

 

Construction

 

Total

 

 

 

 

 

 

Balance as of 12/31/2011

2,835,309 

 

413,107 

 

3,248,416 

Balance as of 12/31/2012

2,835,309 

 

413,107 

 

3,248,416 

Write-offs

-  

 

(111,717)

 

(111,717)

Balance as of 12/31/2013

2,835,309 

 

301,390 

 

3,136,699 

Additions

24,281 

 

-  

 

24,281 

Transfer to non-current assets held for sale

-  

 

(301,390)

 

(301,390)

Balance as of 12/31/2014

2,859,590 

 

-  

 

2,859,590 

Accumulated amortization

 

 

 

 

 

Balance as of 12/31/2011

-  

 

(121,423)

 

(121,423)

Provision for amortization

-  

 

(20,656)

 

(20,656)

Balance as of 12/31/2012

-  

 

(142,079)

 

(142,079)

Provision for amortization

-  

 

(15,070)

 

(15,070)

Write-offs

-  

 

38,169 

 

38,169 

Balance as of 12/31/2013

-  

 

(118,980)

 

(118,980)

Provision for amortization

-  

 

(15,070)

 

(15,070)

Transfer to non-current assets held for sale

-  

 

134,050 

 

134,050 

Balance as of 12/31/2014

-  

 

-  

 

-  

 

 

 

 

 

 

Net accounting value as of 12/31/2012

2,835,309 

 

271,028 

 

3,106,337 

20

 


 

 

Net accounting value as of 12/31/2013

2,835,309 

 

182,410 

 

3,017,719 

Net accounting value as of 12/31/2014

2,859,590 

 

-  

 

2,859,590 

 

 

 

The Group's investment property consists of land owned by Colors Hispania, SA and Nubiola Bulgaria OOD and maintained with the goal of obtaining capital gains by selling.

7.Leasing and other similar operations

7.1.Operating leasing

The amount of operating lease payments are recognized as revenue is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

Fiscal year  2014

 

Fiscal year  2013

 

Fiscal year  2012

Minimum lease charges

 

110,574 

 

111,208 

 

107,178 

 

 

110,574 

 

111,208 

 

107,178 

 

The Group has contracted with tenants future minimum non-cancellable operating and upgradeable lease payments in response to changes in the CPI, which in accordance with the current contracts in force are (in Euro):

 

 

 

 

 

 

 

 

 

 

 

Minimum installments pending

 

 

Fiscal year  2014

 

Fiscal year  2013

 

Fiscal year 2012

Less than a year

 

110,574 

 

111,208 

 

107,178 

Between one and five years

 

 -

 

 -

 

 -

More than five years

 

 -

 

 -

 

 -

 

 

110,574 

 

111,208 

 

107,178 

 

The most significant operating lease agreement held by the Group as lessor at closing of fiscal years 2014, 2013 and 2012 is signed by Nubiola Pigments, S.L. and it corresponds to the lease of a ship, an office space and the complete and necessary installation, including tanks, for the development of the activity of sea dumping of saline waters. These buildings are located on a surface ceded to the Company as an administrative concession by the Port Authority of Bilbao (APB), in the port of Zierbana. The contract began on October 1, 2005 and its duration is four years and the same shall be extended by annual periods. Also, the amounts from rents charged for the years 2014, 2013 and 2012 amounted to EUR 82,551, EUR 82,304, and EUR 82,309 respectively.

The amount of operating lease payments are recognized as expenses as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

Fiscal year 2014

 

Fiscal year 2013

 

Fiscal year 2012

Minimum lease payments

 

405,442 

 

381,323 

 

290,130 

 

 

405,442 

 

381,323 

 

290,130 

 

The Group has contracted with lessors future minimum non-cancellable operating and upgradeable lease payments in response to changes in the CPI, which in accordance with the current contracts in force are (in Euro):

 

 

 

 

 

 

 

 

 

 

Minimum installments pending

 

 

Fiscal year 2014

 

Fiscal year 2013

 

Fiscal year 2012

 

 

 

 

 

 

 

Less than a year

 

362,349 

 

442,968 

 

227,916 

Between one and five years

 

178,434 

 

165,827 

 

166,532 

More than five years

 

39,872 

 

39,872 

 

38,764 

 

 

580,655 

 

648,667 

 

433,212 

 

21

 


 

 

The most significant operating leases held by the Group at closing of fiscal years 2014, 2013 and 2012 are as follows:

-Nubiola Pigmentos, S.L.: On May 13, 2002, the Port Authority of Bilbao granted the Company a concession for the occupation of a plot of about 2,988 m2, for storage of ultramarine blue, wet treatment and receiving of industrial water, in Zierbena.

 

The concession has a term of 20 years counted from the date of this resolution concession. Also, the amounts from rent paid for the years 2014, 2013, and 2012 amounted to EUR 37,433, EUR 39,782 and EUR 38,764, respectively.

-Office rental of Nubiola Pigmentos (Shangai) Co.

 

-Leasing of the building where the offices Nubiola Pigments, SL and Chemical Corporation Vhem, S.L. are located. The lease has been signed with a related company (see note 23).

 

-The rest of operating leases corresponds to various rental vehicles and trucks that the group companies renew at completion.

 

8.Related companies

The most significant information relating to associated companies is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2014

Designation/Address/Activity

 

Book value of participation

 

% participation Direct

 

Share capital

 

Reserves

 

Results Net

 

Accumulated impairment

Haining Lemei

 

71,569 

 

25% 

 

n/a

 

n/a

 

n/a

 

(71,750)

China

 

 

 

 

 

 

 

 

 

 

 

 

Pigment commercialization

 

 

 

 

 

 

 

 

 

 

 

 

Arland Fundada 2012, S.L.U.

 

3,006 

 

100% 

 

n/a

 

n/a

 

n/a

 

-

Llodio - Alava

 

 

 

 

 

 

 

 

 

 

 

 

Promotion, urban management and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

74,575 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2013

Designation/Address/Activity

 

Book value of participation

 

% participation Direct

 

Share capital

 

Reserves

 

Results Net

 

Accumulated impairment

Haining Lemei

 

71,569 

 

25% 

 

n/a

 

n/a

 

n/a

 

(71,750)

China

 

 

 

 

 

 

 

 

 

 

 

 

Pigment commercialization

 

 

 

 

 

 

 

 

 

 

 

 

Arland Fundada 2012, S.L.U.

 

3,006 

 

100% 

 

n/a

 

n/a

 

n/a

 

Llodio - Alava

 

 

 

 

 

 

 

 

 

 

 

 

Promotion, urban management and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

74,575 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2012

22

 


 

 

Designation/Address/Activity

 

Book value of participation

 

% participation Direct

 

Share capital

 

Reserves

 

Results Net

 

Accumulated impairment

Haining Lemei

 

71,569 

 

25% 

 

n/a

 

n/a

 

n/a

 

(71,750)

China

 

 

 

 

 

 

 

 

 

 

 

 

Pigment commercialization

 

 

 

 

 

 

 

 

 

 

 

 

Arland Fundada 2012, S.L.U.

 

3,006 

 

100% 

 

n/a

 

n/a

 

n/a

 

Llodio - Alava

 

 

 

 

 

 

 

 

 

 

 

 

Promotion, urban management and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

74,575 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9.Long- and short-term financial investments

The Group classifies its financial investments, except for the investments in equity of associated companies that are shown in paragraph 8, based on the following categories (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term financial investments

 

Representative value of debt

 

Credit, derivatives and others

 

Total

 

12/31/2014

 

12/31/2013

 

12/31/2014

 

12/31/2013

 

12/31/2014

 

12/31/2013

Categories:

 

 

 

 

 

 

 

 

 

 

 

Receivable loans and items (1)

-   

 

-   

 

62,085 

 

40,733 

 

62,085 

 

40,733 

 

-   

 

-   

 

62,085 

 

40,733 

 

62,085 

 

40,733 

 

 

 

 

 

 

 

 

 

Long-term financial investments

 

Representative value of debt

 

Credit, derivatives and others

 

Total

 

12/31/2012

 

12/31/2012

 

12/31/2012

Categories:

 

 

 

 

 

Receivable loans and items (1)

-   

 

40,738 

 

40,738 

 

-   

 

40,738 

 

40,738 

 

 

(1)Loans and receivables as of December 31, 2014 include bonds and long-term deposits amounting to EUR 62,085 (EUR 40,733 as of December 31, 2013 and EUR 40,738 as of December 31, 2012) with no set maturity.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term financial investments

 

 

Equity instruments

Credit, derivatives and others

 

Total

 

 

12/31/2014

 

12/31/2013

 

12/31/2014

 

12/31/2013

 

12/31/2014

 

12/31/2013

Categories:

 

 

 

 

 

 

 

 

 

 

 

 

Receivable loans and items(**)

 

-   

 

-   

 

725,000 

 

400,000 

 

725,000 

 

400,000 

Assets at fair value with changes in the profit and loss account:

 

-   

 

35,612 

 

-   

 

-   

 

-   

 

35,612 

Investments held to maturity(*)

 

553,695 

 

3,452,291 

 

-   

 

2,117,000 

 

553,695 

 

5,569,291 

Hedging derivatives (note 16)

 

-   

 

-   

 

-   

 

-   

 

-   

 

-   

 

 

553,695 

 

3,487,903 

 

725,000 

 

2,517,000 

 

1,278,695 

 

6,004,903 

23

 


 

 

 

 

 (*)Correspond, basically, to time deposits in financial entities. Additionally they include 1,600 thousand euros of deposits given to a Colombian company which has been taken over by the authorities of that country; the recoverability of this amount will depend on the final outcome of such intervention (Colombian society has made a provision of 1,046 thousand euros).

(**) Credits granted to third parties related to shareholders accruing a Euribor one-year interest rate plus 3.25 points.

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term financial investments

 

 

Equity

 

Debt

 

Derivatives

 

Total

 

 

instruments

 

securities

 

and other

 

 

 

 

12/31/2012

 

12/31/2012

 

12/31/2012

 

12/31/2012

Categories:

 

 

 

 

 

 

 

 

Loans (**)

 

-

 

-

 

-

 

-

Assets at fair value with changes in the profit and loss account:

 

-

 

-

 

-

 

-

Held for trading

 

153,639 

 

-

 

-

 

153,639 

Investments held to maturity(*)

 

-

 

15,449,186 

 

-

 

15,449,186 

Hedging derivatives (note 16)

 

-

 

-

 

83,797 

 

83,797 

 

 

153,639 

 

15,449,186 

 

83,797 

 

15,686,622 

 

(*)Correspond, basically, to time deposits in financial entities. Additionally they include 1 387 thousand euros of deposits given to a Colombian company which has been taken over by the authorities of that country; the recoverability of this amount will depend on the final outcome of such intervention (the Colombian company has made a provision of 692 thousand euros).

(**) Credits granted to third parties related to shareholders accruing a Euribor one-year interest rate plus 3.25 points.

b)Classification by maturity

The maturity breakdown of the various financial assets with fixed or determinable maturity, at year-end 2014 is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

2016

 

2017

 

Rest

 

Total

Financial investments:

 

 

 

 

 

 

 

 

 

 

Equity instruments

 

 

 

 

 

Credits to companies 

 

725,000 

 

 

 

 

725,000 

Others financial assets

 

553,695 

 

 

 

62,085 

 

615,780 

 

 

1,278,695 

 

 

 

62,085 

 

1,340,780 

 

 

The maturity breakdown of the various financial assets with set maturity, as of closing of fiscal year 2013 is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2015

 

2016

 

Rest

 

Total

Financial investments:

 

 

 

 

 

 

 

 

 

 

Equity instruments

 

35,612 

 

 

 

 

35,612 

Credits to companies

 

400,000 

 

 

 

 

400,000 

Others financial assets

 

5,569,291 

 

 

 

40,733 

 

5,610,024 

 

 

6,004,903 

 

 

 

40,733 

 

6,045,636 

 

 

 

 

 

 

24

 


 

 

The maturity breakdown of the various financial assets with set maturity, as of closing of fiscal year 2012 is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

2014

 

2015

 

Rest

 

Total

Financial investments:

 

 

 

 

 

 

 

 

 

 

Equity instruments

 

153,639 

 

-

 

-

 

-

 

153,639 

Debt securities

 

15,449,186 

 

-

 

-

 

-

 

15,449,186 

Hedging derivatives

 

83,797 

 

-

 

-

 

-

 

83,797 

Other financial assets

 

-

 

-

 

-

 

40,738 

 

40,738 

 

 

15,686,622 

 

-

 

-

 

40,738 

 

15,727,360 

 

10.Inventories

The detail of inventories, by company, is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of  December 31, 2014

Company

 

Raw materials and other supplies

 

In progress and semi-finished products

 

Marketable  products

 

Finished product

 

Advances

 

Total

Nubiola Colombia Pigmentos, S.A.

 

2,871,334 

 

1,454,230 

 

316,656 

 

2,579,135 

 

17,154 

 

7,238,509 

Nubiola Rumania, S.R.L.

 

2,255,122 

 

409,155 

 

275,918 

 

652,271 

 

-    

 

3,592,467 

Comercial Química Dibón, S.L.

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

Nubiola India, Ltd.

 

553,811 

 

901,736 

 

674,444 

 

-    

 

-    

 

2,129,990 

Consolidado Colores Hispania, S.A. y Nubiola Pigmentos, S.L.

 

1,034,101 

 

684,926 

 

1,747,948 

 

2,140,727 

 

-    

 

5,607,702 

Delta Colours, Inc.

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

Nubiola Pigmentos (Shangai), Co.

 

-    

 

-    

 

769,403 

 

-    

 

-    

 

769,403 

Nubiola USA, LLC

 

-    

 

-    

 

5,096,470 

 

-    

 

-    

 

5,096,470 

 

 

6,714,368 

 

3,450,047 

 

8,880,839 

 

5,372,134 

 

17,154 

 

24,434,542 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2013

Company

 

Raw materials and other supplies

 

Product in progress and semi-finished

 

Marketable products

 

Finished product

 

Advances

 

Total

Nubiola Colombia Pigmentos, S.A.

 

3,611,537 

 

1,340,936 

 

225,585 

 

3,497,127 

 

21,867 

 

8,697,054 

Nubiola Rumania, S.R.L.

 

1,572,387 

 

236,341 

 

314,279 

 

1,088,170 

 

-    

 

3,211,177 

25

 


 

 

Comercial Química Dibón, S.L.

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

Nubiola India, Ltd.

 

376,030 

 

672,845 

 

339,899 

 

62,446 

 

-    

 

1,451,220 

Nubiola Bulgaria OOD

 

-    

 

-    

 

854 

 

-    

 

-    

 

854 

Consolidado Colores Hispania, S.A. y Nubiola Pigmentos, S.L.

 

900,073 

 

583,560 

 

2,074,148 

 

2,488,457 

 

-    

 

6,046,238 

Delta Colours, Inc.

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

Nubiola Pigmentos (Shangai), Co.

 

-    

 

-    

 

910,665 

 

 

 

-    

 

910,665 

Nubiola USA, LLC

 

-    

 

-    

 

4,706,399 

 

 

 

-    

 

4,706,399 

 

 

6,460,027 

 

2,833,683 

 

8,571,830 

 

7,136,200 

 

21,867 

 

25,023,607 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2012

Company

 

Raw materials and other supplies

 

Product in progress and semi-finished

 

Marketable products

 

Finished product

 

Advances

 

Total

Nubiola Colombia Pigmentos, S.A.

 

2,745,861 

 

1,402,379 

 

100,918 

 

4,098,631 

 

1,340,297 

 

9,688,086 

Nubiola Rumania, S.R.L.

 

1,520,270 

 

419,415 

 

148,645 

 

839,835 

 

3,404 

 

2,931,569 

Comercial Química Dibón, S.L.

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

Nubiola India, Ltd.

 

352,891 

 

772,235 

 

487,287 

 

328,557 

 

-    

 

1,940,970 

Nubiola Bulgaria OOD

 

-    

 

-    

 

1,510 

 

-    

 

-    

 

1,510 

Consolidado Colores Hispania, S.A. y Nubiola Pigmentos, S.L.

 

762,521 

 

666,355 

 

511,179 

 

4,150,431 

 

-    

 

6,090,486 

Delta Colours, Inc.

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

Nubiola Pigmentos (Shangai), Co.

 

-    

 

-    

 

-    

 

990,275 

 

-    

 

990,275 

Nubiola USA, LLC

 

-    

 

-    

 

1,612,364 

 

3,304,327 

 

-    

 

4,916,691 

 

 

5,381,543 

 

3,260,384 

 

2,861,903 

 

13,712,056 

 

1,343,701 

 

26,559,587 

 

 

At year-end 2014, 2013 and 2012, the Group had no firm commitments to buy or sell, or futures contracts or options related to inventories.

During 2014 the impairment recorded in the profit and loss account amounts to EUR 14,532 (EUR 259,211 in 2013).

During 2012 the impairment recorded in the statement of profit and loss corresponded to Nubiola Pigmentos, S.L. for the amount of EUR 46,937, Nubiola Rumania, S.R.L. for the amount of EUR 16,977. The reversion recorded in the profit and loss account corresponded to Nubiola Pigmentos, S.L. for the amount of EUR 67,950, and Nubiola USA, LLC for the amount of EUR 90,846.

 

11.Trade debtors and other accounts receivable

The breakdown of the balance of "Trade debtors and other accounts receivable" is as follows (in Euro):

 

 

 

 

 

 

 

 

 

Heading

 

12/31/2014

 

12/31/2013

 

12/31/2012

26

 


 

 

Clients for sales and service provision

 

16,435,121 

 

17,131,158 

 

17,043,092 

Misc. debtors

 

658,575 

 

563,296 

 

361,793 

Staff

 

389,688 

 

441,354 

 

429,892 

Other credits with Public Administration Offices (see note 20)

 

5,200,015 

 

6,463,697 

 

5,004,848 

Total

 

22,683,399 

 

24,599,505 

 

22,839,625 

 

The changes arising from impairment losses arising from credit risk by class of financial assets were as follows (in Euro):

 

 

 

 

 

 

Fiscal year 2014

 

 

Credit, derivatives

 

 

and others

Heading

 

Short-term

Loss due to initial impairment

 

(431,146)

Impairment valuation adjustment

 

(77,498)

Impairment reversal

 

1,299 

Outflows and depletions

 

-

Conversion differences

 

-

Loss due to final impairment

 

(507,345)

 

 

 

 

 

 

 

Fiscal year 2013

 

 

Credit, derivatives

 

 

and others

Heading

 

Short-term

Loss due to initial impairment

 

(417,781)

Impairment valuation adjustment

 

(51,915)

Impairment reversal

 

2,219 

Outflows and depletions

 

36,331 

Conversion differences

 

Loss due to final impairment

 

(431,146)

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2012

 

 

Credit, derivatives

 

 

and others

Heading

 

Short-term

Loss due to initial impairment

 

(426,925)

Impairment valuation adjustment

 

(71,420)

Impairment reversal

 

16,374 

Outflows and depletions

 

64,190 

Conversion differences

 

Loss due to final impairment

 

(417,781)

 

12.Net equity and own funds

12.1.Own funds

a)Share capital

Gathers the capital of the parent companies not eliminated in the combination process, i.e., the portion of capital held by the shareholders / individual partners who are senior partners together. Detail as of December 31, 2014, is as follows (in Euro):

27

 


 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

Face value of

 

Share

 

 

shares/

 

each share/

 

capital

Company

 

stock

 

stock

 

 

Ivory Corporation, S.A.

 

669,300 

 

9.368 

 

6,270,000 

Corporación Química Vhem, S.L.

 

33,036 

 

15.16 

 

500,843 

Comercial Química Dibón, S.L.

 

971 

 

4.0009 

 

3,885 

 

 

 

 

 

 

6,774,728 

 

On September 30, 2014 the General Shareholders Meeting of the parent company Corporación Química Vhem, S.L. agreed a reduction of share capital of EUR 878,348, by reducing the nominal value of all shares, from EUR 30.05 to EUR 15.16 each. The purpose of the capital reduction is the partial refund of contributions made to partners in proportion to the value actually paid, in accordance with Articles 329 and 330 of the Corporations Act.

 

Detail as of December 31, 2013, is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

Number of

 

Face value of

 

Share

 

 

shares/

 

each share/

 

capital

Company

 

stock

 

stock

 

 

Ivory Corporation, S.A.

 

669,300 

 

9.368 

 

6,270,000 

Corporación Química Vhem, S.L.

 

33,036 

 

30.05 

 

992,717 

Comercial Química Dibón, S.L.

 

971 

 

4.0009 

 

3,885 

 

 

 

 

 

 

7,266,602 

 

 

 

 

Detail as of December 31, 2012, is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

Number of

 

Face value of

 

Share

 

 

shares/

 

each share/

 

capital

Company

 

stock

 

stock

 

 

Ivory Corporation, S.A.

 

669,300 

 

9.368 

 

6,270,000 

Corporación Química Vhem, S.L.

 

33,036 

 

30.05 

 

992,717 

Comercial Química Dibón, S.L.

 

971 

 

4.0009 

 

3,885 

 

 

 

 

 

 

7,266,602 

 

On June 29, 2012 the Special General Shareholders Meeting of the parent company Ivory Corporation, S.A., agreed:

 

a)Reduction of share capital in the amount of EUR 232,739 through amortization of 20,700 own stocks

 

b)Reduction of share capital in EUR 1,254,241, through reduction of the face value of each one of the representative stocks of share capital, set in the amount of EUR 11,242 per share, up to the amount of EUR 9,368 per share, i.e., the face value is reduced to EUR 1,874 per share.

 

b) Issuance premium

Corresponds to Corporación Química Vhem, S.L., in the part that was not eliminated during the combination process.

c) Reserves

28

 


 

 

The breakdown is as follows (in Euro):

 

 

 

 

 

 

 

 

 

Balance as of

 

Balance as of

 

Balance as of

 

12/31/2014

 

12/31/2013 (*)

 

12/31/2012

Non-distributable reserves

708,945 

 

730,355 

 

658,593 

Distributable reserves of parent companies

16,509,813 

 

7,488,297 

 

8,207,225 

Differences of first combination

26,165,176 

 

26,165,176 

 

26,165,176 

Combination reserves in companies

26,901,791 

 

30,958,898 

 

25,993,155 

 

70,285,725 

 

65,342,726 

 

61,024,149 

 

(*)Balances re-expressed as of December 31, 2013 (note 2i).

-  Non-distributable reserves

They correspond to the legal reserve of the parent companies, in the portion not eliminated or reclassified in the combination process. In general, they are not distributable and may be used to offset losses, provided that there are no other reserves available for this purpose. Detail by company as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of

 

Balance as of

 

Balance as of

 

12/31/2014

 

12/31/2013

 

12/31/2012

Ivory Corporation, S.A.

506,204 

 

438,362 

 

366,600 

Corporación Química VHEM, S.L.

201,940 

 

291,192 

 

291,192 

Comercial Química Dibón, S.L.

801 

 

801 

 

801 

 

708,945 

 

730,355 

 

658,593 

 

-   Distributable reserves of parent companies

They correspond to the voluntary reserves of the parent companies, in the portion not eliminated or reclassified in the combination process. The detail is as follows (in Euro):

 

 

 

 

 

 

 

 

 

Balance as of

 

Balance as of

 

Balance as of

 

12/31/2014

 

12/31/2013

 

12/31/2012

Ivory Corporation, S.A.

8,102,348 

 

987,650 

 

966,741 

Corporación Química VHEM, S.L.

5,923,082 

 

4,208,350 

 

5,305,187 

Comercial Química Dibón, S.L.

2,484,383 

 

2,292,297 

 

1,935,297 

 

16,509,813 

 

7,488,297 

 

8,207,225 

 

 

-   Negative differences of first combination

The detail of difference of first combination, by company, is as follows (in Euro):

 

 

 

 

 

 

 

 

 

Balance as of

 

Balance as of

 

Balance as of

 

12/31/2014

 

12/31/2013

 

12/31/2012

Corporación Química Vhem, S.L.

2,821,053 

 

2,821,053 

 

2,821,053 

Nubiola Pigmentos, S.A. + Colores Hispania, S.A.

8,497,964 

 

8,497,964 

 

8,497,964 

Nubiola Rumanía, S.R.L.

4,808,410 

 

4,808,410 

 

4,808,410 

Nubiola Colombia Pigmentos, S.A.

10,223,253 

 

10,223,253 

 

10,223,253 

Nubiola India, Ltd.

485,078 

 

485,078 

 

485,078 

Nubiola USA, LLC.

(670,582)

 

(670,582)

 

(670,582)

 

26,165,176 

 

26,165,176 

 

26,165,176 

29

 


 

 

 

-   Combination reserves in companies

 

 

 

 

 

 

 

 

 

Detail by company as follows (in Euro):

 

 

 

 

 

 

 

 

 

Balance as of

 

Balance as of

 

Balance as of

 

12/31/2014

 

12/31/2013 (*)

 

12/31/2012

Corporación Química Vhem S.L.

(8,063,769)

 

(3,142,359)

 

(1,214,982)

Delta Colours, Inc.

-  

 

(1,083,102)

 

(963,624)

Nubiola Rumanía, S.R.L.

1,293,335 

 

(142,104)

 

(881,038)

Nubiola Bulgaria OOD

(1,182,578)

 

(1,064,037)

 

(1,000,523)

Comercial Química Dibon S.L.

(331,141)

 

(379,308)

 

(419,326)

Nubiola Colombia Pigmentos, S.A.

14,962,250 

 

13,834,516 

 

12,574,927 

Nubiola Pigmentos (Shangai) Co.

3,603,108 

 

3,229,108 

 

2,497,180 

Nubiola India, Ltd.

1,375,309 

 

1,287,384 

 

947,376 

Nubiola Pigmentos, S.L. + Colores Hispania, S.A.

13,884,674 

 

15,617,994 

 

12,572,736 

Georgia Colours, LLC.

993,426 

 

828,860 

 

664,309 

Ivory Corporation, S.A.

(1,294,451)

 

111,349 

 

236,503 

Nubiola USA, LLC.

2,359,925 

 

2,472,465 

 

1,504,190 

Dibón USA, LLC

(698,298)

 

(611,868)

 

(524,573)

 

26,901,791 

 

30,958,898 

 

25,993,155 

 

(*)Balances re-expressed as of December 31, 2013 (note 2i).

d) Own shares

On June 29, 2012, the Special General Shareholders Meeting of the parent company Ivory Corporation, S.A. agreed on the amortization of the total of own shares corresponding to 20,700 shares.

 

12.2.Adjustment due to change in value

-   The breakdown is as follows (in Euro):

 

 

 

 

 

 

 

 

 

Balance as of

 

Balance as of

 

Balance as of

 

12/31/2014

 

12/31/2013 (*)

 

12/31/2012

Conversion differences

(74,794)

 

1,463,660 

 

6,356,999 

Other adjustments due to change in value

-  

 

(107,551)

 

(295,503)

 

(74,794)

 

1,356,109 

 

6,061,496 

 

(*)Balances re-expressed as of December 31, 2013 (note 2i).

-   Conversion differences

 

 

30

 


 

 

 

 

 

 

Detail by company as follows (in Euro):

 

 

 

 

 

 

 

 

 

Balance as of

 

Balance as of

 

Balance as of

 

12/31/2014

 

12/31/2013 (*)

 

12/31/2012

Corporación Química Vhem S.L.

724,767 

 

391,355 

 

56,029 

Delta Colours, Inc.

131,148 

 

131,148 

 

131,148 

Nubiola Rumanía, S.R.L.

(1,578,696)

 

(1,548,094)

 

(1,625,059)

Nubiola Bulgaria OOD

452 

 

(142)

 

49 

Comercial Química Dibon S.L.

4,648 

 

2,768 

 

(54,977)

Nubiola Colombia Pigmentos, S.A.

396,167 

 

3,240,436 

 

8,099,833 

Nubiola Pigmentos (Shangai) Co.

246,714 

 

73,277 

 

271,203 

Nubiola India, Ltd.

(785,794)

 

(1,104,710)

 

(620,359)

Nubiola Pigmentos, S.L. + Colores Hispania, S.A.

5,127 

 

4,116 

 

1,005 

Georgia Colours, LLC.

66,772 

 

(131,148)

 

(131,148)

Nubiola USA, LLC.

400,386 

 

2,804 

 

1,841 

Dibón USA, LLC

44,135 

 

132,470 

 

227,434 

Ivory Corporation, S.A.

269,381 

 

269,380 

 

 -

 

(74,794)

 

1,463,660 

 

6,356,999 

 

(*)Balances re-expressed as of December 31, 2013 (note 21).

-   Other adjustments due to change in value

This heading includes valuations, net of tax, of cash flow hedges (see note 16).

 

12.3.Subsidies, donations and grants

Balances and variations in the items comprising subsidies, donations and grants received are as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Account

 

Issuing organization

 

Balance as of 12/31/2013

 

Additions

 

Transfers to results

 

Conversion differences

 

Balance as of 12/31/2014

Interest rate subsidies

 

C.D.T.I.

 

243,827 

 

 

(8,148)

 

 

235,679 

Capital subsidies

 

European Commission

216,694 

 

 

(178,274)

 

 

38,420 

Other

 

-

 

 

41,314 

 

(41,314)

 

 

 

 

 

 

460,521 

 

41,314 

 

(227,736)

 

 

274,099 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Account

 

Issuing organization

 

Balance as of 12/31/2012

 

Additions

 

Write-offs

 

Transfers to results

 

Balance as of 12/31/2013

31

 


 

 

Interest rate subsidies

 

C.D.T.I.

 

29,271 

 

242,284 

 

(26,380)

 

(1,348)

 

243,827 

Capital subsidies

 

European Commission

 

450,048 

 

 

(233,354)

 

216,694 

Other

 

-

 

61 

 

35,051 

 

 

(35,112)

 

 

 

 

 

29,332 

 

727,383 

 

(26,380)

 

(269,814)

 

460,521 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Account

 

Issuing organization

 

Balance as of 12/31/2011

 

Additions

 

Transfers to results

 

Conversion differences

 

Balance as of 12/31/2012

Interest rate subsidies

 

C.D.T.I.

 

38,543 

 

-

 

(9,272)

 

-

 

29,271 

Other

 

-

1,363 

 

-

 

(1,268)

 

(34)

 

61 

 

 

 

 

39,906 

 

-

 

(10,540)

 

(34)

 

29,332 

 

At closing of fiscal years 2014, 2013 and 2012 all the requirements for the perception and enjoyment of the subsidies detailed above had been met.

12.4.Minority interest 

The movements of the fiscal year are as follows (in Euro):

 

 

 

Balance as of 12/31/2011

59,838 

Other movements

446 

Result of the fiscal year attributable to participation (note 21c)

5,293 

Balance as of 12/31/2012

65,577 

Other movements

(1,157)

Result of the fiscal year attributable to participation (note 21c)

2,314 

Balance as of 12/31/2013

66,734 

Other movements

855 

Result of the fiscal year attributable to participation (note 21c)

1,761 

Balance as of 12/31/2014

69,350 

 

 

 

The detail of this paragraph is as follows (in Euro):  

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2014

 

Fiscal year 2013

 

Fiscal year 2012

 

 

Nubiola

 

Nubiola

 

Nubiola

Heading

 

India, Ltd.

 

India, Ltd.

 

India, Ltd.

Share capital

 

15,358 

 

15,358 

 

15,358 

Reserves and results from previous fiscal years

 

52,231 

 

49,062 

 

44,926 

Results of the fiscal year

 

1,761 

 

2,314 

 

5,293 

 

 

69,350 

 

66,734 

 

65,577 

 

13.Long-term provisions

The detail of the balances and movements is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32

 


 

 

Heading

 

Balance as of 12/31/2013

 

Provision

 

Applications

 

Transfers

 

Conversion differences

 

Balance as of 12/31/2014

Provisions for pensions

 

55,104 

 

13,259 

 

 

 

 

6,131 

 

74,494 

Other provisions

 

 

 

 

 

 

 

 

55,104 

 

13,259 

 

 

 

6,131 

 

74,494 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Heading

 

Balance as of 12/31/2012

 

Provision

 

Applications

 

Transfers

 

Conversion differences

 

Balance as of 12/31/2013

Provisions for pensions

 

63,887 

 

 

(8,652)

 

 

(131)

 

55,104 

Other provisions

 

 

 

 

 

 

 

 

63,887 

 

 

(8,652)

 

 

(131)

 

55,104 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Heading

 

Balance as of 12/31/2011

 

Provision

 

Applications

 

Transfers

 

Conversion differences

 

Balance as of 12/31/2012

Provisions for pensions

 

41,646 

 

23,364 

 

 

 

(1,123)

 

63,887 

Other provisions

 

5,239 

 

 

(5,239)

 

 

 

 

 

46,885 

 

23,364 

 

(5,239)

 

 

(1,123)

 

63,887 

 

 

 

 

14.Long- and short-term debt 

The long- and short-term debts are classified according to the following categories (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

 

 

 

Derivatives and

 

 

 

 

 

Debts with credit institutions

 

others

 

Total

 

12/31/2014

 

12/31/2013

 

12/31/2014

 

12/31/13 (*)

 

12/31/2014

 

12/31/2013

Categories:

 

 

 

 

 

 

 

 

 

 

 

Debits and payables

2,192,716 

 

408,799 

 

1,788,496 

 

1,358,533 

 

3,981,212 

 

1,767,332 

Derivatives (note 16)

-   

 

-   

 

-   

 

152,425 

 

-   

 

152,425 

 

2,192,716 

 

408,799 

 

1,788,496 

 

1,510,958 

 

3,981,212 

 

1,919,757 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term debt

 

 

 

 

 

Derivatives and

 

 

 

 

 

Debts with credit institutions

 

others

 

Total

 

12/31/2014

 

12/31/2013

 

12/31/2014

 

12/31/13 (*)

 

12/31/2014

 

12/31/2013

Categories:

 

 

 

 

 

 

 

 

 

 

 

Debits and payables

14,312,228 

 

15,488,332 

 

806,657 

 

104,882 

 

15,118,885 

 

15,593,214 

Derivatives (note 16)

-   

 

-   

 

601,466 

 

-   

 

601,466 

 

-   

 

14,312,228 

 

15,488,332 

 

1,408,123 

 

104,882 

 

15,720,351 

 

15,593,214 

 

(*)Balances reclassified according to the information comparison note 2g.

 

 

 

 

 

 

 

 

 

Long-term debt

33

 


 

 

 

Debts with credit institutions

 

Derivatives and others

 

Total

 

12/31/2012

 

12/31/2012

 

12/31/2012

Categories:

 

 

 

 

 

Debits and payables

2,094,403 

 

959,228 

 

3,053,631 

Derivatives (note 16)

-

 

418,797 

 

418,797 

 

2,094,403 

 

1,378,025 

 

3,472,428 

 

 

 

 

 

 

 

 

 

 

Short-term debt

 

Debts with credit institutions

 

Derivatives and others

 

Total

 

12/31/2012

 

12/31/2012

 

12/31/2012

Categories:

 

 

 

 

 

Debits and payables

21,504,919 

 

103,909 

 

21,608,828 

Derivatives (note 16)

-

 

115,576 

 

115,576 

 

21,504,919 

 

219,485 

 

21,724,404 

 

a)Classification by maturity

 

The maturity breakdown of the long- and short-term debts with fixed or determinable maturity, at closing of fiscal year 2014 is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

2016

 

2017

 

2018

 

2019

 

Rest

 

Total

Debts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debts with credit institutions

 

14,312,228 

 

323,625 

 

220,847 

 

224,371 

 

227,951 

 

1,195,921 

 

16,504,944 

Derivatives

 

601,466 

 

 

 

 

 

 

601,466 

Other financial liabilities

 

806,657 

 

771,457 

 

261,513 

 

233,005 

 

142,297 

 

380,224 

 

2,595,153 

 

 

15,720,351 

 

1,095,082 

 

482,360 

 

457,376 

 

370,248 

 

1,576,145 

 

19,701,563 

 

 

The maturity breakdown of the long- and short-term debts with set or determinable maturity, at closing of fiscal year 2013 is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2015

 

2016

 

2017

 

2018

 

Rest

 

Total

Debts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debts with credit institutions

 

15,488,332 

 

302,553 

 

 

 

 

 

 

15,790,885 

Derivatives

 

 

152,425 

 

 

 

 

 

152,425 

Other financial liabilities

 

104,882 

 

486,778 

 

270,412 

 

164,166 

 

543,424 

 

 

1,569,662 

 

 

15,593,214 

 

941,755 

 

270,412 

 

164,166 

 

543,424 

 

 

17,512,971 

 

 

The maturity breakdown of the long- and short-term debts with set or determinable maturity, at closing of fiscal year 2012 is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

2014

 

2015

 

2016

 

2017

 

Rest

 

Total

34

 


 

 

Debts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debts with credit institutions

 

21,504,919 

 

1,685,190 

 

302,967 

 

106,246 

 

 -

 

 -

 

23,599,322 

Derivatives

 

115,576 

 

418,797 

 

 -

 

 -

 

 -

 

 -

 

534,373 

Other financial liabilities

 

103,909 

 

40,106 

 

493,566 

 

82,932 

 

134,259 

 

208,365 

 

1,063,137 

 

 

21,724,404 

 

2,144,092 

 

796,534 

 

189,178 

 

134,259 

 

208,365 

 

25,196,832 

 

 

 

 

 

b)Other information

 

The discount lines and credit facilities granted are as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2014

 

 

 

 

Drawn-down amount

 

Available

 

 

Limit

 

as of 12/31/14

 

amount

Mortgage loans

 

2,708,788 

 

2,708,788 

 

-  

Credit facilities

 

14,500,000 

 

13,589,871 

 

910,129 

Other

 

-  

 

206,284 

 

(206,284)

 

 

17,208,788 

 

16,504,943 

 

703,845 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2013

 

 

 

 

Drawn-down amount

 

Available

 

 

Limit

 

as of 12/31/13

 

amount

Loans

 

2,428,326 

 

2,428,326 

 

-  

Credit facilities

 

14,500,000 

 

13,468,805 

 

1,031,195 

Other

 

1,463,410 

 

1,463,410 

 

-  

 

 

18,391,736 

 

17,360,541 

 

1,031,195 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2012

 

 

 

 

Drawn-down amount

 

Available

 

 

Limit

 

as of 12/31/13

 

amount

Loans

 

9,037,978 

 

9,037,978 

 

-  

Credit facilities

 

15,934,487 

 

14,552,350 

 

1,382,137 

Other

 

8,994 

 

8,994 

 

-  

 

 

24,981,459 

 

23,599,322 

 

1,382,137 

 

All the debts accrue market interest.

 

15.Trade creditors and other accounts payable

The breakdown of the balance of "Trade creditors and other accounts payable" is as follows (in Euro):

 

 

 

 

 

 

 

 

 

Heading

 

12/31/2014

 

12/31/2013

 

12/31/2012

Suppliers

 

7,060,894 

 

6,744,384 

 

5,398,388 

Misc. creditors

 

3,597,598 

 

3,395,781 

 

2,811,772 

Staff (salaries payable)

 

1,119,014 

 

668,900 

 

1,299,316 

Other credits with Public Administration Offices (see note 20)

 

3,375,808 

 

3,423,110 

 

1,841,560 

Client advances

 

107,785 

 

137,172 

 

71,693 

Total

 

15,261,099 

 

14,369,347 

 

11,422,730 

 

 

35

 


 

 

Details of outstanding payments to suppliers and creditors, according to Law 15/2010 of July 5 of the Spanish companies is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments made during the year

 

2014

 

2013

 

2012

 

 

Amount

 

Percentage

 

Amount

 

Percentage

 

Amount

 

Percentage

Payments made within the maximum legal period

 

5,951,122 

 

41.41% 

 

5,206,626 

 

39.61% 

 

10,340,759 

 

74.25% 

Rest of payments made in the period

 

8,420,063 

 

58.59% 

 

7,938,620 

 

60.39% 

 

3,586,301 

 

25.75% 

Total payments during the fiscal year

 

14,371,185 

 

100.00% 

 

13,145,246 

 

100.00% 

 

13,927,060 

 

100.00% 

Weighted average term exceeded in days

 

13 

 

 

 

16 

 

 

 

 

 

 

 

 

 

 

 

 

Pending payments as of closing date

 

12/31/2014

 

12/31/2013

 

12/31/2012

 

 

Amount

 

Amount

 

Amount

Pending payments exceeding the maximum legal period as of the closing date

 

1,737,184 

 

1,625,220 

 

513,873 

36

 


 

 

16.Derivative financial instruments

The detail of derivative financial instruments is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

 

 

Fair values

 

Amount notional (USD)

 

Assets

 

Liabilities

 

 

 

Non-current

 

Current

 

Non-current

 

Current

Hedging derivatives 

 

 

 

 

 

 

 

 

 

Fair value hedging

 

 

 

 

 

 

 

 

 

Exchange rate insurance

8,000,000 

 

-

 

-

 

-

 

601,466 

Total hedging derivatives

 

 

-

 

-

 

-

 

601,466 

Total

8,000,000 

 

-

 

-

 

-

 

601,466 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

 

 

Fair values

 

Amount notional

 

Assets

 

Liabilities

 

 

 

Non-current

 

Current

 

Non-current

 

Current

Hedging derivatives

 

 

 

 

 

 

 

 

 

Cash flow hedging

 

 

 

 

 

 

 

 

 

Interest rate exchanges

5,000,000 

 

-

 

-

 

152,425 

 

-

Fair value hedging

 

 

 

 

 

 

 

 

 

Exchange rate insurance

-

 

-

 

-

 

-

 

-

Total hedging derivatives

 

 

-

 

-

 

152,425 

 

-

Total

5,000,000 

 

-

 

-

 

152,425 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

 

 

Fair values

 

Amount notional

 

Assets

 

Liabilities

 

 

 

Non-current

 

Current

 

Non-current

 

Current

Hedging derivatives

 

 

 

 

 

 

 

 

 

Cash flow hedging

 

 

 

 

 

 

 

 

 

Interest rate exchanges

5,000,000 

 

-

 

-

 

418,797 

 

-

Fair value hedging

 

 

 

 

 

 

 

 

 

Exchange rate insurance

3.000.000 USD

 

-

 

83,797 

 

-

 

115,576 

Total hedging derivatives

 

 

-

 

83,797 

 

418,797 

 

115,576 

Total

 

 

-

 

83,797 

 

418,797 

 

115,576 

 

 

 

Hedging derivatives

 

The Group uses derivative financial instruments to hedge the risks to which their activities, operations and future cash flows are exposed. As part of these transactions, the Company has contracted certain hedging financial instruments, as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2014

Description of hedging

 

Type

 

Underlying

 

Bank

 

Maturity

 

Amount (USD)

 

Insured type

37

 


 

 

Exchange rate hedging

 

Sales insurance

 

Euros vs. USD

 

Santander

 

1/7/2015

 

(8,000,000)

 

1,20

Exchange rate hedging

 

Purchase insurance

 

Euros vs. USD

 

Santander

 

1/7/2015

 

8,000,000 

 

1,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2013

Description of hedging

 

Type

 

Underlying

 

Bank

 

Maturity

 

Amount Euros

 

Limits

Interest rate hedging

 

Swap

 

Euribor

 

Deutsche Bank

 

6/5/2014

 

5,000,000 

 

6.90% 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2012

Description of hedging

 

Type

 

Underlying

 

Bank

 

Maturity

 

Amount Euros

 

Limits

Interest rate hedging

 

Swap

 

Euribor

 

Deutsche Bank

 

6/5/2014

 

5,000,000 

 

6.90% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2012

Description of hedging

 

Type

 

Style

 

Bank

 

Underlying

 

Amount USD

 

Insured range

Exchange rate hedging

 

FX Forward

 

Europea

 

Deutsche Bank

 

Euros vs. USD

 

3,000,000 

 

1.255

Exchange rate hedging

 

FX Option

 

Europea

 

Deutsche Bank

 

Euros vs. USD

 

3,000,000 

 

1,39 - 1.22

 

As of December 31, 2014, 2013 and 2012 the Group has met the requirements detailed in Note 3 on valuation rules to classify financial instruments listed below as hedges. In particular, they have been formally designated as such, and verified that the hedge is effective.

 

a)Fair value hedging

 

The breakdown of fair value hedges in effect at closing of fiscal year 2014 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount

 

 

 

Fair

 

 

 

 

 

contracted in

 

 

 

value

 

Description of hedging

 

Type

 

USD

 

Maturity

 

Liability

 

Exchange rate hedging

 

Exchange insurance  Purchase / Sale

 

8,000,000 / (8,000,000)

 

1/7/2014

 

601,466 

 

 

At closing of fiscal year 2014, the expense recognized in the profit and loss account for the assessment of fair value hedges amounted to EUR 601,466 and has been registered under "exchange differences". At closing of fiscal year 2014, the expense recognized in the profit and loss account for the assessment of cash flow hedges amounted to EUR 147,136 and has been registered under "variation in fair value in financial instruments".

The breakdown of fiscal year 2012 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2012

Description of hedging

 

Type

 

Amount contracted in USD

 

Maturity

 

Fair value Asset

 

Fair value Liability

Exchange rate hedging

 

FX Forward

 

3,000,000

 

3/26/2013

 

-

 

115,576 

Exchange rate hedging

 

FX Option

 

3,000,000

 

3/26/2013

 

83,797 

 

-

 

 

 

 

 

 

 

 

83,797 

 

115,576 

 

b)Cash flow hedging

38

 


 

 

 

The breakdown of cash flow hedging is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2013

 

 

 

 

Amount

 

 

 

Ineffectiveness

 

Fair value

 

 

 

 

contracted in

 

 

 

recorded in

 

Liability

Description of hedging

 

Type

 

euros

 

Maturity (*)

 

results

 

 

Interest rate hedging

 

Swap

 

5,000,000 

 

6/5/2014

 

3,048 

 

152,425 

 

 

 

 

 

 

 

 

 

 

152,425 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2012

 

 

 

 

Amount

 

 

 

Ineffectiveness

 

Fair value

 

 

 

 

contracted in

 

 

 

recorded in

 

Liability

Description of hedging

 

Type

 

euros

 

Maturity (*)

 

results

 

 

Interest rate hedging

 

Swap

 

5,000,000 

 

6/5/2014

 

(11,312)

 

418,797 

 

 

 

 

 

 

 

 

 

 

418,797 

 

(*)The maturity of the hedging instrument matches the year in which the cash flows are expected to occur and affect the profit and loss account.

The amounts recognized during the year in equity and realized gains and losses in relation to the above financial derivative transactions were (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2014

 

Fiscal year 2013

 

Fiscal year 2012

Amount recognized in net equity .- Increase / (decrease)

 

-  

 

(107,551)

 

(295,503)

Amount allocated to profit and loss .- (Loss) / gain

 

(147,136)

 

(237,733)

 

(400,406)

 

17.Information related to the income statement and net equity

The net gains or losses from the various categories of financial instruments, indicating separately income and expense calculated by applying the effective interest method, were as follows (in Euro):

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss or

 

Financial income

 

 

profits

 

from application of TIE

 

 

Fiscal year 2014

 

Fiscal year 2013

 

Fiscal year 2012

 

Fiscal year 2014

 

Fiscal year 2013

 

Fiscal year 2012

Investments held to maturity

 

-  

 

-  

 

-  

 

127,101 

 

338,010 

 

305,728 

Financial derivatives

 

-  

 

61,880 

 

83,797 

 

-  

 

-  

 

-  

Investments valued at cost

 

169,836 

 

58,493 

 

34,069 

 

-  

 

-  

 

-  

 

 

169,836 

 

120,373 

 

117,866 

 

127,101 

 

338,010 

 

305,728 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39

 


 

 

 

 

Net loss or

 

Financial expenses

 

 

profits

 

from application of TIE

 

 

Fiscal year 2014

 

Fiscal year 2013

 

Fiscal year 2012

 

Fiscal year 2014

 

Fiscal year 2013

 

Fiscal year 2012

Debits and payables

 

-  

 

-  

 

-  

 

(474,136)

 

(633,223)

 

(810,904)

Financial derivatives

 

(147,136)

 

(299,613)

 

(484,203)

 

-  

 

-  

 

-  

 

 

(147,136)

 

(299,613)

 

(484,203)

 

(474,136)

 

(633,223)

 

(810,904)

 

18.Information on fair value 

At closing of fiscal year, the fair value of financial assets is as follows (in Euro):

 

 

 

 

 

 

 

 

 

Fiscal year 2012

 

 

Fair value

 

Book value

Derivatives and others

 

83,797 

 

83,797 

 

 

83,797 

 

83,797 

 

 

At closing of fiscal year, the fair value of financial liabilities is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2014

 

Fiscal year 2013

 

Fiscal year 2012

 

 

Fair value

 

Book value

 

Fair value

 

Book value

 

Fair value

 

Book value

Derivatives and others

 

601,466 

 

601,466 

 

152,425 

 

152,425 

 

534,373 

 

534,373 

 

 

601,466 

 

601,466 

 

152,425 

 

152,425 

 

534,373 

 

534,373 

 

19.Information on the nature and level of risk arising from financial instruments

 

Qualitative information

The management of financial risks of the Group is centralized in the Finance Department of Corporación Química Vhem, S.L., which has mechanisms required to control exposure to changes in exchange rates, and interest rates, as well as the credit and liquidity risks. The main financial risks affecting the group companies are as follows:

a)Credit risk:

In general, the Group holds its cash and cash equivalents in financial institutions with high credit ratings. Additionally, it is noted that there is no significant concentration of credit risk with third parties.

b)Liquidity risk:

In order to ensure liquidity and meet all payment commitments arising from its activity, the Group has the cash shown on its balance sheet and financing lines as described in note 14 of long- and short-term debt.

c)Market risk:

Both the Treasury and the Group's borrowings are exposed to interest rate risk, which could have an adverse effect on the financial results and cash flows. Therefore, the risk management policy aims to limit and control the variations in interest rates on the result and cash flow, maintaining an adequate overall cost of debt. To achieve this goal, the Group has contracted interest rate hedging instruments to cover potential fluctuations in financial costs (see Note 16 Derivative financial instruments).

40

 


 

 

Regarding the exchange rate risk, it focuses mainly on the sale of finished products to countries in South America and North America, denominated in USD, and the purchase of raw materials, and operating expenses in USD. In order to mitigate this risk, the Group's policy is to enter into financial instruments (exchange insurance) and hedging derivatives to reduce exchange differences for foreign currency transactions.

Quantitative information

a) Interest rate risk

The Group's policy is to maintain its borrowings in fixed rate securities and hedge the variable ones with the hedging specified in note 16.

b) Exchange rate risk

The risk management policy of the Group is to cover the fair value of sales made in USD during the period.

Note 16 on derivative financial instruments details the derivative financial instruments contracted to hedge them.

 

20.Fiscal situation

Balances with public administration offices are as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of 12/31/2014

 

 

Balance debtors

 

 

 

Balance creditors

Account

 

Non-current

 

Current

 

 

 

Non-current

 

Current

Assets for deferred taxes

 

5,365,712 

 

 

 

 

 

Liabilities for deferred taxes

 

 

 

 

 

102,697 

 

Value added tax

 

 

4,936,942 

 

 

 

 

188,569 

Individual income tax

 

 

 

 

 

 

620,933 

Corporate taxes

 

 

160,429 

 

 

 

 

1,736,626 

Social Security Bodies

 

 

2,520 

 

 

 

 

177,208 

Subsidies receivable

 

 

100,123 

 

 

 

 

Other

 

 

 

 

 

 

652,472 

 

 

5,365,712 

 

5,200,015 

 

 

 

102,697 

 

3,375,808 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of 12/31/2013 (*)

 

 

Balance debtors

 

 

 

Balance creditors

Account

 

Non-current

 

Current

 

 

 

Non-current

 

Current

Assets for deferred taxes

 

5,519,409 

 

243,536 

 

 

 

107,827 

 

Liabilities for deferred taxes

 

 

 

 

 

 

Value added tax

 

 

6,041,690 

 

 

 

 

126,127 

Individual income tax

 

 

 

 

 

 

569,343 

Corporate taxes

 

 

355,696 

 

 

 

 

2,453,676 

Treasury debtor/creditor for other concepts

 

 

 

 

 

 

Social Security Bodies

 

 

100 

 

 

 

 

176,216 

Subsidies receivable

 

 

 

 

 

 

Other

 

 

(177,325)

 

 

 

 

97,748 

 

 

5,519,409 

 

6,463,697 

 

 

 

107,827 

 

3,423,110 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of 12/31/2012

41

 


 

 

 

 

Balance debtors

 

 

 

Balance creditors

Account

 

Non-current

 

Current

 

 

 

Non-current

 

Current

Assets for deferred taxes

 

5,010,683 

 

 

 

 

 

Liabilities for deferred taxes

 

 

 

 

 

25,740 

 

Value added tax

 

 

4,517,770 

 

 

 

 

144,080 

Individual income tax

 

 

 

 

 

 

663,657 

Corporate taxes

 

 

349,243 

 

 

 

 

803,727 

Treasury debtor/creditor for other concepts

 

 

2,890 

 

 

 

 

Social Security Bodies

 

 

 

 

 

 

162,919 

Subsidies receivable

 

 

243,536 

 

 

 

 

Other

 

 

(108,591)

 

 

 

 

67,177 

 

 

5,010,683 

 

5,004,848 

 

 

 

25,740 

 

1,841,560 

 

 

(*)Balances re-expressed as of December 31, 2013 (note 21).

The current balances are included in the paragraphs "other debtors" and "other creditors", respectively.

The loss carryforwards tax offset of Spanish companies, are (in Euro):

 

 

 

 

 

 

 

 

 

 

 

Year generated

 

Last application fiscal year

 

Fiscal year 2014

 

Fiscal year 2013

 

Fiscal year 2012

2012 and prior

 

2028

 

82,888 

 

99,129 

 

131,118 

2013

 

2028

 

388,734 

 

388,734 

 

 

 

 

 

 

471,622 

 

487,863 

 

131,118 

 

Assets for deferred taxes recorded

The detail of this account’s balance is as follows (in Euro):

 

 

 

 

 

 

 

 

 

Temporary differences

 

12/31/2014

 

12/31/2013 (*)

 

12/31/2012

 

 

 

 

 

 

 

Tax credit carryforwards

 

2,156,552 

 

2,214,076 

 

2,180,207 

Lower tax amortizations

 

-  

 

(5,362)

 

5,981 

Hedging transactions

 

-  

 

41,825 

 

114,918 

Fiscal credits for negative tax

 

471,622 

 

595,729 

 

398,508 

Temporary differences due to combination adjustments

 

2,205,477 

 

2,284,807 

 

1,940,087 

Other

 

532,061 

 

388,334 

 

370,980 

 

 

5,365,712 

 

5,519,409 

 

5,010,681 

 

(*)Balances restated as of December 31, 2013 (note 2i).

The detail of the deductions to be applied is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

As of 12/31/2014

Fiscal year

 

Nubiola

 

Corporación Química

 

 

generated

 

Pigmentos, S.L.

 

Vhem, S.L.

 

Total

1996

 

-    

 

27,973 

 

27,973 

1997

 

-    

 

49,807 

 

49,807 

1998

 

-    

 

9,964 

 

9,964 

1999

 

-    

 

52,853 

 

52,853 

2000

 

-    

 

15,341 

 

15,341 

42

 


 

 

2001

 

-    

 

20,278 

 

20,278 

2003

 

-    

 

7,683 

 

7,683 

2004

 

-    

 

40,275 

 

40,275 

2005

 

-    

 

33,653 

 

33,653 

2006

 

-    

 

27,486 

 

27,486 

2007

 

-    

 

7,482 

 

7,482 

2008

 

49,868 

 

59,161 

 

109,029 

2009

 

114,010 

 

125,660 

 

239,670 

2010

 

3,567 

 

113,436 

 

117,003 

2011

 

16,459 

 

316,374 

 

332,833 

2012

 

3,127 

 

279,268 

 

282,395 

2013

 

198,131 

 

209,272 

 

407,403 

2014

 

199,467 

 

175,957 

 

375,424 

 

 

584,629 

 

1,571,923 

 

2,156,552 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of 12/31/2013

Fiscal year

 

Nubiola

 

Corporación Química

 

 

generated

 

Pigmentos, S.L.

 

Vhem, S.L.

 

Total

1996

 

-    

 

27,973 

 

27,973 

1997

 

-    

 

49,807 

 

49,807 

1998

 

-    

 

9,964 

 

9,964 

1999

 

-    

 

52,853 

 

52,853 

2000

 

-    

 

15,341 

 

15,341 

2001

 

-    

 

20,278 

 

20,278 

2003

 

-    

 

7,683 

 

7,683 

2004

 

-    

 

40,275 

 

40,275 

2005

 

-    

 

33,653 

 

33,653 

2006

 

307,462 

 

27,486 

 

334,949 

2007

 

21,201 

 

7,482 

 

28,683 

2008

 

154,156 

 

59,161 

 

213,318 

2009

 

114,009 

 

125,660 

 

239,669 

2010

 

3,567 

 

113,436 

 

117,003 

2011

 

16,459 

 

316,374 

 

332,833 

2012

 

3,126 

 

279,268 

 

282,394 

2013

 

198,130 

 

209,272 

 

407,402 

 

 

818,111 

 

1,395,966 

 

2,214,076 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of 12/31/2012

Fiscal year

 

Nubiola

 

Corporación Química

 

 

generated

 

Pigmentos, S.L.

 

Vhem, S.L.

 

Total

1996

 

 -

 

27,973 

 

27,973 

1997

 

 -

 

49,807 

 

49,807 

1998

 

 -

 

9,964 

 

9,964 

1999

 

 -

 

52,853 

 

52,853 

2000

 

 -

 

15,341 

 

15,341 

2001

 

 -

 

20,278 

 

20,278 

2003

 

 -

 

7,683 

 

7,683 

2004

 

 -

 

40,275 

 

40,275 

2005

 

228,300 

 

33,652 

 

261,953 

2006

 

452,694 

 

27,486 

 

480,181 

2007

 

21,201 

 

7,482 

 

28,683 

2008

 

154,156 

 

59,162 

 

213,318 

2009

 

114,009 

 

125,660 

 

239,669 

2010

 

3,567 

 

113,436 

 

117,003 

2011

 

16,459 

 

316,374 

 

332,833 

43

 


 

 

2012

 

3,126 

 

279,269 

 

282,395 

 

 

993,513 

 

1,186,695 

 

2,180,207 

 

The deferred tax assets indicated above were recognized in the balance sheet because the Directors of Corporación Química Vhem, S.L. and group management consider that according to the best estimates of future results, including certain tax planning, it is probable that these assets will be recovered.

 

Liabilities for deferred taxes recorded

The detail of this account’s balance is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

Temporary differences (liabilities for deferred taxes)

12/31/2014

 

12/31/2013

 

12/31/2012

 

 

 

 

 

 

Accelerated amortizations for tax purposes

11,041 

 

13,002 

 

14,355 

Recognition of interest loan CDTI at 0 interest rate

91,656 

 

94,825 

 

11,385 

 

102,697 

 

107,827 

 

25,740 

 

 

Group companies generally have all their taxes for the not prescribed exercises open to inspection.

21.Income and expenses

a)Turnover

The breakdown of the net sales amount distributed by company and country is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

Company

Country

 

2014

 

2013

 

2012

Nubiola Pigmentos, S.L. + Colores Hispania, S.A.

Spain

 

35,343,935 

 

35,911,701 

 

33,487,696 

Nubiola Rumanía, S.R.L.

Romania

 

8,036,324 

 

6,327,281 

 

6,275,482 

Nubiola Colombia Pigmentos, S.A.

Colombia

 

27,007,180 

 

27,476,482 

 

29,337,874 

Nubiola India, LTD

India

 

4,402,695 

 

3,716,082 

 

4,243,571 

Nubiola USA, LLC

USA

 

26,220,821 

 

25,817,039 

 

24,363,919 

Nubiola Pigmentos (Shangai) Co.

China

 

6,659,989 

 

6,763,812 

 

6,061,318 

Nubiola Bulgaria

Bulgaria

 

 

2,845 

 

1,889 

 

 

 

107,670,944 

 

106,015,243 

 

103,771,749 

 

The breakdown of the net sales amount distributed by activity category and geographical markets is as follows (in Euro):

 

 

 

 

 

 

 

 

 

2014

 

2013

 

2012

North America

28,678,868 

 

25,790,503 

 

24,103,443 

South America

24,862,187 

 

28,124,299 

 

30,287,753 

Europe

33,163,047 

 

28,355,680 

 

26,866,250 

Asia

17,361,355 

 

20,859,007 

 

19,573,459 

Africa and Oceania

3,605,486 

 

2,885,753 

 

2,940,844 

 

107,670,944 

 

106,015,243 

 

103,771,749 

 

The net turnover relates mainly to the sale of chemicals.

b)Social contributions

44

 


 

 

It corresponds almost entirely to social security by Group companies.

c)Detail of combination results

The contribution of each company included in the scope of combination to combined income statement is as follows (in Euro):

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2014

 

Combined

 

Results attributed to

 

Results attributable

 

result

 

minority interest

 

to the Parent

Company

 

 

(Benefits)/Loss

 

company

Ivory Corporation, S.A.

(99,780)

 

-  

 

(99,780)

Corporación Química VHEM, S.L.

53,734 

 

-  

 

53,734 

Comercial Química Dibón, S.L.

219,121 

 

-  

 

219,121 

Nubiola Pigmentos, S.L. + Colores Hispania, S.A.

4,276,726 

 

-  

 

4,276,726 

Nubiola Romania, S.R.L.

1,822,784 

 

-  

 

1,822,784 

Nubiola Colombia Pigmentos, S.A.

5,159,205 

 

-  

 

5,159,205 

Nubiola India, Limited

85,939 

 

(1,761)

 

84,178 

Nubiola USA, LLC.

1,122,019 

 

-  

 

1,122,019 

Georgia Colours, LLC.

416,248 

 

-  

 

416,248 

Nubiola Pigmentos (Shangai) Co.

893,105 

 

-  

 

893,105 

Nubiola Bulgaria, OOD

(389,208)

 

-  

 

(389,208)

Dibón USA, LLC

(39,774)

 

-  

 

(39,774)

 

13,520,119 

 

(1,761)

 

13,518,358 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2013 (*)

 

Combined

 

Results attributed to

 

Results attributable

 

result

 

minority interest

 

to the Parent

Company

 

 

(Benefits)/Loss

 

company

Ivory Corporation, S.A.

(48,942)

 

-  

 

(48,942)

Corporación Química VHEM, S.L.

(870,659)

 

-  

 

(870,659)

Comercial Química Dibón, S.L.

192,327 

 

-  

 

192,327 

Nubiola Pigmentos, S.L. + Colores Hispania, S.A.

3,447,323 

 

-  

 

3,447,323 

Nubiola Romania, S.R.L.

1,435,439 

 

-  

 

1,435,439 

Nubiola Colombia Pigmentos, S.A.

3,492,290 

 

-  

 

3,492,290 

Nubiola India, Limited

90,239 

 

(2,314)

 

87,925 

Nubiola USA, LLC.

970,562 

 

-  

 

970,562 

Georgia Colours, LLC.

164,566 

 

-  

 

164,566 

Nubiola Pigmentos (Shangai) Co.

723,521 

 

-  

 

723,521 

Nubiola Bulgaria, OOD

(118,541)

 

-  

 

(118,541)

Dibón USA, LLC

(38,383)

 

-  

 

(38,383)

 

9,439,741 

 

(2,314)

 

9,437,427 

 

(*)Balances restated as of December 31, 2013 (note 2i)

45

 


 

 

 

 

 

 

 

 

 

Fiscal year 2012

 

Combined

 

Results attributed to

 

Results attributable

 

result

 

minority interest

 

to the Parent

Company

 

 

(Benefits)/Loss

 

company

Ivory Corporation, S.A.

(32,483)

 

-

 

(32,483)

Corporación Química VHEM, S.L.

50,670 

 

-

 

50,670 

Comercial Química Dibón, S.L.

399,910 

 

-

 

399,910 

Nubiola Pigmentos, S.L. + Colores Hispania, S.A.

3,030,246 

 

-

 

3,030,246 

Nubiola Romania, S.R.L.

794,557 

 

-

 

794,557 

Nubiola Colombia Pigmentos, S.A.

1,774,807 

 

-

 

1,774,807 

Nubiola India, Limited

345,301 

 

(5,293)

 

340,008 

Delta Colours, Inc.

(119,478)

 

-

 

(119,478)

Nubiola USA, LLC.

968,275 

 

-

 

968,275 

Georgia Colours, LLC.

164,551 

 

-

 

164,551 

Nubiola Pigmentos (Shanghai) Co.

731,928 

 

-

 

731,928 

Nubiola Bulgaria, OOD

(63,514)

 

-

 

(63,514)

Dibón USA, LLC

(48,330)

 

-

 

(48,330)

 

7,996,440 

 

(5,293)

 

7,991,147 

 

22.Information about the environment

The Group values investments related to environmental issues at their acquisition price. The amortization of the same is done in accordance with current amortization tables, taking into account the nature of the same. The detail of the investments performed is as follows (in Euro):

 

 

 

 

 

 

 

 

Description

2014

 

2013

 

2012

Smoke emissions, solid and conditioning of facilities

72,641 

 

3,253,849 

 

359,017 

Water treatment

104,610 

 

49,237 

 

11,283 

Other

11,232 

 

106,424 

 

3,195 

 

188,483 

 

3,409,509 

 

373,495 

 

All those items that can be charged as an expense in the period, consumables, industrial safety items, etc., are taken directly to the income statement at the time of accrual thereof.

The costs accrued during 2014, 2013, and 2012 of an environmental nature have been EUR 674,707, EUR 606,044 and EUR 487,886 respectively, which relate mainly to expenses incurred for cleaning and waste management.

The Group has not made provisions to cover risks and charges for environmental actions, considering that there are no contingencies related to the protection and improvement of the environment.

23.Transactions with related parties 

The remuneration paid for all items during the years 2014, 2013 and 2012 by all members of the Boards of Directors and senior executives of the parent companies amounted to EUR 247,105, EUR 162,559 and EUR 133,276 respectively, for assistance and counseling, and EUR 1,291,800, EUR 888,869 and EUR 767,699, respectively, for salaries and wages.

 

During the years 2014, 2013, and 2012  the Group has paid EUR 78,869, EUR 91,295 and EUR 84,287, respectively in respect of rentals to the related company Societat Claris 89-91, S.L.

As of December 31, 2014, 2013 and 2012 there are no loans or advances granted to members of the Board of Directors and senior management of parent companies.

46

 


 

 

 

The Group has no obligation whatsoever in respect of pensions and life insurance to current and former members of the governing bodies and senior management of parent companies.

 

The Directors of the parent companies and other related parties per Article 231 of the Corporate Enterprises Act have reported no conflicts, direct or indirect, they may have with the Group’s interest concerns.

24.Non-current assets held for sale and liabilities associated with non-current assets held for sale

At the date of preparation of these financial statements, the Group has sold all fixed assets and property investments of the subsidiary Nubiola Bulgaria OOD, for its liquidation, so that the requirements established in the General Accounting Plan for these assets to be classified as "non-current assets held for sale" have been met. Also, according to the provisions of the regulations for the preparation of combined financial statements, the company Nubiola Bulgaria OOD has been object of combined and the assets and liabilities of the company at December 31, 2014 have been classified as non-current assets held for sale and liabilities associated with non-current assets held for sale.

The description of the assets and liabilities classified in this paragraph is as follows (in Euro):

 

 

 

 

ASSET

12/31/2014

NON-CURRENT ASSET

584,168 

Tangible fixed assets

391,133 

Land and construction

292,067 

Technical facilities and other tangible assets

99,066 

Real estate investments

167,340 

Construction

167,340 

Assets for deferred taxes

25,695 

CURRENT ASSET

23,465 

Inventories

853 

Commercial

853 

Trade debtors and other accounts receivable

3,046 

Clients for sales and service provision

1,948 

Misc. debtors

1,098 

Cash and other equivalent liquid assets

19,566 

Treasury 

19,566 

TOTAL ASSET

607,633 

 

 

 

 

 

12/31/2014

CURRENT LIABILITIES

2,736 

Trade creditors and other accounts payable

2,736 

Providers

2,646 

Other debts with Public Administration Offices

90 

TOTAL NET EQUITY AND LIABILITIES 

2,736 

 

No results have been recorded in the profit and loss statement, or the statement of changes in the derivatives net equity of this reclassification of assets and liabilities.

25.Other information

The average number of employees during the years 2014, 2013 and 2012 by category, as well as the breakdown by sex of the staff at closing is as follows:

 

 

 

 

 

 

 

 

 

Fiscal year 2014

 

 

 

 

Staff as of 12/31/14

47

 


 

 

Professional category

 

Median number of employees

 

Men

 

Women

Counsels

 

 

 

General Directors / Group Directors (Upper Managements)

 

 

 

-

Functional Area Directors and Department Managers

 

52 

 

38 

 

14 

Sales Teams 

 

26 

 

15 

 

11 

Production workers

 

484 

 

426 

 

58 

Clerical

 

54 

 

20 

 

34 

Other

 

75 

 

35 

 

40 

 

 

703 

 

545 

 

158 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2013

 

 

 

 

Staff as of 12/31/2013

Professional category

 

Median number of employees

 

Men

 

Women

Counsels

 

 

 

General Directors / Group Directors (Upper Managements)

 

 

 

-

Functional Area Directors and Department Managers

 

22 

 

19 

 

Sales Teams

 

44 

 

24 

 

20 

Production workers

 

490 

 

409 

 

81 

Clerical

 

50 

 

22 

 

28 

Other

 

153 

 

103 

 

50 

 

 

771 

 

588 

 

183 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal year 2012

 

 

 

 

Staff as of 12/31/2012

Professional category

 

Median number of employees

 

Men

 

Women

Counsels

 

 

 

-

General Directors / Group Directors (Upper Managements)

 

 

 

-

Functional Area Directors and Department Managers

 

27 

 

20 

 

Sales Teams

 

44 

 

23 

 

21 

Production workers

 

471 

 

423 

 

49 

Clerical

 

53 

 

21 

 

32 

Other

 

133 

 

87 

 

46 

 

 

739 

 

585 

 

155 

 

The fees received by Grant Thornton for the years 2014, 2013 and 2012, for audit work amounted to EUR 65,220, EUR 64,571 and EUR 63,615, respectively. Those perceived by the auditors belonging to the Grant Thornton International network who participated in audits of foreign companies amount to EUR 50,631, EUR 46,626 and EUR 47,461, respectively.

 

 

48

 


 

 

 

 

26.Summary of Significant Differences between Spanish GAAP and US GAAP

The accompanying combined financial statements were prepared in accordance with accounting principles generally accepted in Spain (Spanish GAAP) which differ from those generally accepted in the United States (US GAAP”).  The significant differences, as they apply to the combined financial statements presented, are summarized below.

Goodwill (a)

Up to December 2007, Spanish GAAP allowed for amortization of goodwill on a straight line basis over a maximum period of twenty years. Under US GAAP, goodwill is not amortized but is subject to periodic impairment tests.

Government grants (b)

 

Under Spanish GAAP, government grants received without obligation to be repaid are presented as equity.  Interest free loans from the government are initially recorded at fair value as financial liabilities.  The difference between the proceeds received from the loan and its fair value is considered a government grant and recorded as equity. 

 

Under US GAAP, government grants related to assets shall be presented in the balance sheet as deferred income.

 

Uncertain Tax Positions (c)

Under Spanish GAAP, a provision is recorded when a present obligation from a past event exists and it is probable that an outflow of resources will be required to settle the obligation.  The amount recognized as a provision shall be the best estimate of the amount that an entity would pay to settle the obligation at the end of the reporting period. US GAAP requires a two-step process, separating recognition from measurement.  A benefit is recognized when it is “more likely than not” to be sustained based on the technical merits of the position.  The amount of benefit to be recognized is based on the largest amount of tax benefit that is greater than 50% likely of being realized upon ultimate settlement. No benefit is recorded for tax positions that do not meet the recognition threshold.

Following is a reconciliation of the balance sheet of the Company as shown in the financial statements under Spanish GAAP to the balance sheet according to US GAAP.  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to December 31, 2014 Balance Sheet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

49

 


 

 

 

 

 

As Reported

 

 

Adjustments necessary to reconcile to US GAAP

 

 

As Adjusted

 

 

(in thousands of Euro)

Goodwill

 

 

1,535 

 

 

606 

(a)

 

2,141 

 

 

 

 

 

 

 

 

 

 

Deferred income

 

 

 -

 

 

(366)

(b)

 

(366)

 

 

 

 

 

 

 

 

 

 

   Non-current deferred tax liability

 

 

 

 

 

92 

(b)

 

 

   Non-current deferred tax liability

 

 

 

 

 

(1,192)

(c)

 

 

   Non-current deferred tax liability - previous year

 

 

 

 

 

(4,484)

(c)

 

 

Total non-current deferred tax liability

 

 

(102)

 

 

(5,584)

 

 

(5,686)

 

 

 

 

 

 

 

 

 

 

Subsidies, donations and grants received

 

 

(274)

 

 

274 

(b)

 

 -

 

 

 

 

 

 

 

 

 

 

  Reserves

 

 

 

 

 

(606)

(a)

 

 

  Reserves - expense for year

 

 

 

 

 

1,192 

(c)

 

 

  Reserves - previous year

 

 

 

 

 

4,484 

(c)

 

 

Total reserves

 

 

(70,286)

 

 

5,070 

 

 

(65,216)

 

 

Adjustments to December 31, 2013 Balance Sheet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

Adjustments necessary to reconcile to US GAAP

 

 

As Adjusted

 

 

(in thousands of Euro)

Goodwill

 

 

1,245 

 

 

606 

(a)

 

1,851 

 

 

 

 

 

 

 

 

 

 

Deferred income

 

 

 -

 

 

(555)

(b)

 

(555)

 

 

 

 

 

 

 

 

 

 

  Non-current deferred tax liability

 

 

 

 

 

95 

(b)

 

 

  Non-current deferred tax liability

 

 

 

 

 

(600)

(c)

 

 

  Non-current deferred tax liability - previous year

 

 

 

 

 

(3,884)

(c)

 

 

Total non-current deferred tax liability

 

 

(108)

 

 

(4,389)

 

 

(4,497)

 

 

 

 

 

 

 

 

 

 

Subsidies, donations and grants received

 

 

(460)

 

 

460 

(b)

 

 -

 

 

 

 

 

 

 

 

 

 

  Reserves

 

 

 

 

 

(606)

(a)

 

 

  Reserves - expense for year

 

 

 

 

 

600 

(c)

 

 

  Reserves - previous year

 

 

 

 

 

3,884 

(c)

 

 

Total reserves

 

 

(65,343)

 

 

3,878 

 

 

(61,465)

 

 

 

 

 

 

Following is a reconciliation of net income of the Company as shown in the combined financial statements to net income according to accounting principles generally accepted in the United States.

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

December 31, 2013

Net income under Spanish GAAP

 

 

13,520 

 

 

9,440 

Adjustments:

 

 

 

 

 

 

Income tax expense

 

 

1,192 

 

 

600 

Net income under US GAAP

 

 

12,328 

 

 

8,840 

 

50

 


 

 

There are no significant differences to the cash flow under US GAAP. 

 

27.Subsequent events

As of July 7, 2015 the company Ferro Spain Management Company, SL acquired the entirety of the share capital of Corporacion Quimica Vhem, SL, Dibon USA, LLC and Ivory Corporation, SA (together with its direct and indirect subsidiaries), which also caused a change in the entire board of Directors of Grupo Nubiola (Chemical Activities).

 

51

 


 

 

Prepared by the Directors of Corporación Química Vhem, S.L., in Barcelona, on September 18, 2015.

 

 

 

 

/s/ Dieter Binder___________

D. Dieter Binder

 

/s/ Sandra Jane Frydryk___________

Dna. Sandra Jane Frydryk

 

/s/ Luca Pecorara___________

D. Luca Pecorara

 

/s/ Jose Tortajada Girbes___________

D. Jose Tortajada Girbes

 

/s/ Angel Castillo Arteta______

D. Angel Castillo Arteta

 

/s/ Antionio Jose Dos Santos Patrocinio__

D. Antonio Jose Dos Santos Patrocinio

 

 

 

 

 

 

 

 

 

 

 



Exhibit 99 - Pro Forma

Exhibit 99.2

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

On July 7, 2015, Ferro Corporation (“Ferro” or the “Company”) acquired the entire share capital of Corporación Química Vhem, S.L., Dibon USA, LLC and Ivory Corporation, S.A. (together with their direct and indirect subsidiaries, the “Acquired Business” or “Nubiola”) pursuant to a definitive agreement dated April 29, 2015. See Note 1 to this unaudited pro forma condensed combined financial information for additional information on the Transaction (as defined herein). The unaudited pro forma condensed combined financial information is presented to illustrate the effects of the acquisition (the “Acquisition”) of Nubiola by the Company and certain contemporaneous financing transactions (collectively, the “Transaction”). Historically, the Acquired Business has formed part of Grupo Nubiola (the “Nubiola Group”).

The unaudited pro forma condensed combined balance sheet as of March 31, 2015, and the unaudited pro forma condensed combined statements of operations for the year ended December 31, 2014, and for the three months ended March 31, 2015, are based upon, derived from and should be read in conjunction with the historical audited consolidated financial statements of the Company for the year ended December 31, 2014 (which are available in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014), the historical audited combined financial statements of the Nubiola Group for the year ended December 31, 2014 (which the Company has filed as Exhibit 99.1 in its Current Report on Form 8-K/A filed September 22, 2015), and the historical unaudited consolidated financial statements of the Company for the three-month period ended March 31, 2015 (which are available in the Company’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2015).

 The Company prepares its financial information in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) with all amounts stated in U.S. dollars. The Nubiola Group’s historical combined financial statements have been prepared in accordance with accounting principles generally accepted in Spain (“Spanish GAAP”).   The unaudited pro forma condensed combined financial statements reflect certain adjustments to Nubiola Group’s financial statements to align those financials with Ferro’s U.S. GAAP accounting policies.  These adjustments reflect Ferro’s best estimates based upon the information currently available. The Nubiola Group’s financial statements have been translated from Euros to U.S. Dollars using historical exchange rates.  See Note 4 for the translation of Nubiola Group’s historical financial statements.

The Acquisition has been accounted for as a business combination using the acquisition method of accounting under the provisions of Accounting Standards Codification (“ASC”) 805, “Business Combinations” (“ASC 805”). The unaudited pro forma condensed combined financial information set forth below gives effect to the closing of the Acquisition for a purchase price of €161 million (approximately $177 million) in cash, which was funded with a combination of the Company’s cash on hand and borrowings under the Company’s revolving credit facility.

The pro forma adjustments are based upon available information and certain assumptions which management believes are reasonable under the circumstances and which are described in the accompanying notes to the unaudited pro forma condensed combined financial information. Actual results may differ materially from the assumptions within the accompanying unaudited pro forma condensed combined financial information. Under ASC 805, generally all assets acquired and liabilities assumed are recorded at their acquisition date fair value. For purposes of the unaudited pro forma condensed combined financial information, the fair value of Nubiola’s identifiable tangible and intangible assets acquired and liabilities assumed are based on a preliminary estimate of fair value. Any excess of the purchase price over the fair value of identified assets acquired and liabilities assumed will be recognized as goodwill. Management believes the fair values recognized for the assets to be acquired and liabilities to be assumed are based on reasonable estimates and assumptions.

The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2014 and the three months ended March 31, 2015, assume that the Transaction occurred on January 1, 2014. The unaudited pro forma condensed combined balance sheet as of March 31, 2015, assumes that the Transaction occurred on March 31, 2015. The unaudited pro forma condensed combined financial information is not necessarily indicative of the combined financial position or results of operations that would have been realized had the Transaction occurred as of the dates indicated, nor is it meant to be indicative of any anticipated combined financial position or future results of operations that the Company will experience after the Transaction. In addition, the accompanying unaudited pro forma condensed combined statements of operations do not include any expected cost savings, operating synergies, or revenue enhancements that may be realized subsequent to the Transaction, or the impact of any non-recurring activity and transaction-related or integration-related costs.

This unaudited pro forma condensed combined financial information should be read in conjunction with the accompanying notes and assumptions, as well as the historical consolidated financial statements and related notes of the Company and the Nubiola Group as referenced herein.

 

 


 

Ferro Corporation and Subsidiaries

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Year Ended December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferro as Reported

 

 

Nubiola Group in US GAAP
(As Translated to USD per Note 4)

 

 

Pro Forma Adjustments

 

 

 

Pro Forma Combined

 

 

 

(Dollars in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

1,111,626 

 

$

143,115 

 

$

(3,475)

5(c), 5(d)

 

$

1,251,266 

Cost of sales

 

 

826,541 

 

 

104,478 

 

 

668 

5(a),5(b),5(c)

 

 

931,687 

Gross profit (loss)

 

 

285,085 

 

 

38,637 

 

 

(4,143)

 

 

 

319,579 

Selling, general and administrative expenses

 

 

286,762 

 

 

20,611 

 

 

(2,229)

5(a),5(b),5(d),5(e)

 

 

305,144 

Restructuring and impairment charges

 

 

8,849 

 

 

 —

 

 

 —

 

 

 

8,849 

Other expense (income):

 

 

 

 

 

 

 

 

 

 

 

 

 —

Interest expense

 

 

16,263 

 

 

630 

 

 

2,355 

5(g), 5(h)

 

 

19,248 

Interest earned

 

 

(118)

 

 

 —

 

 

 —

 

 

 

(118)

Loss on extinguishment of debt

 

 

14,384 

 

 

 —

 

 

 —

 

 

 

14,384 

Foreign currency losses (gains), net

 

 

1,159 

 

 

(4,781)

 

 

506 

5(d)

 

 

(3,116)

Miscellaneous expense (income), net

 

 

622 

 

 

(2,076)

 

 

 —

 

 

 

(1,454)

(Loss) income before income taxes

 

 

(42,836)

 

 

24,253 

 

 

(4,775)

 

 

 

(23,358)

Income tax (benefit) expense

 

 

(34,227)

 

 

7,870 

 

 

(2,292)

5(d), 5(f)

 

 

(28,649)

(Loss) income from continuing operations

 

 

(8,609)

 

 

16,383 

 

 

(2,483)

 

 

 

5,291 

Less: Net income attributable to noncontrolling interests

 

 

160 

 

 

 —

 

 

 —

 

 

 

160 

Net (loss) income from continuing operations attributable to Ferro Corporation common shareholders

 

$

(8,769)

 

$

16,383 

 

$

(2,483)

 

 

$

5,131 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

 

86,920 

 

 

 

 

 

 

 

 

 

86,920 

Weighted-average diluted shares outstanding

 

 

86,920 

 

 

 

 

 

 

 

 

 

86,920 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share from continuing operations attributable to Ferro Corporation common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (loss) earnings per common share:

 

$

(0.10)

 

 

 

 

 

 

 

 

$

0.06 

Diluted (loss) earnings per common share:

 

$

(0.10)

 

 

 

 

 

 

 

 

$

0.06 

 

 

 

 

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-3

 


 

 

 

 

Ferro Corporation and Subsidiaries

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Three Months Ended March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferro as Reported

 

 

Nubiola Group in US GAAP
(As Translated to USD per Note 4)

 

 

Pro Forma Adjustments

 

 

 

Pro Forma Combined

 

 

 

(Dollars in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

262,772 

 

$

33,710 

 

$

(660)

5(c)

 

$

295,822 

Cost of sales

 

 

192,137 

 

 

23,576 

 

 

301 

5(a),5(b),5(c)

 

 

216,014 

Gross profit (loss)

 

 

70,635 

 

 

10,134 

 

 

(961)

 

 

 

79,808 

Selling, general and administrative expenses

 

 

49,456 

 

 

4,674 

 

 

(503)

5(a),5(b),5(d),5(e)

 

 

53,627 

Restructuring and impairment charges

 

 

509 

 

 

 —

 

 

 —

 

 

 

509 

Other expense (income):

 

 

 

 

 

 

 

 

 

 

 

 

 —

Interest expense

 

 

3,150 

 

 

107 

 

 

639 

5(g), 5(h)

 

 

3,896 

Interest earned

 

 

(37)

 

 

 —

 

 

 —

 

 

 

(37)

Foreign currency losses (gains), net

 

 

1,728 

 

 

(2,574)

 

 

435 

5(d)

 

 

(411)

Miscellaneous expense (income), net

 

 

399 

 

 

(335)

 

 

 —

 

 

 

64 

Income (loss) before income taxes

 

 

15,430 

 

 

8,262 

 

 

(1,532)

 

 

 

22,160 

Income tax expense (benefit)

 

 

2,459 

 

 

2,163 

 

 

(733)

5(d), 5(f)

 

 

3,889 

Income (loss) from continuing operations

 

 

12,971 

 

 

6,099 

 

 

(799)

 

 

 

18,271 

Less: Net loss attributable to noncontrolling interests

 

 

(1,955)

 

 

 —

 

 

 —

 

 

 

(1,955)

Net income (loss) from continuing operations attributable to Ferro Corporation common shareholders

 

$

14,926 

 

$

6,099 

 

$

(799)

 

 

$

20,226 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

 

87,114 

 

 

 

 

 

 

 

 

 

87,114 

Weighted-average diluted shares outstanding

 

 

88,298 

 

 

 

 

 

 

 

 

 

88,298 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share from continuing operations attributable to Ferro Corporation common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share:

 

$

0.17 

 

 

 

 

 

 

 

 

$

0.21 

Diluted earnings per common share:

 

$

0.17 

 

 

 

 

 

 

 

 

$

0.21 

 

 

 

 

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-4

 


 

Ferro Corporation and Subsidiaries

Unaudited Pro Forma Condensed Combined Balance Sheet

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ferro as reported

 

 

Nubiola Group in U.S. GAAP
(As Translated to USD per Note 4)

 

 

Pro Forma Adjustments

 

 

 

Pro Forma Combined

 

 

 

(Dollars  in thousands)

ASSETS

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

105,175 

 

$

39,928 

 

$

(74,622)

6(a),6(b),6(j)

 

$

70,481 

Accounts receivable, net

 

 

231,482 

 

 

31,431 

 

 

(426)

6(a),6(i)

 

 

262,487 

Inventories

 

 

153,334 

 

 

30,187 

 

 

5,810 

6(d)

 

 

189,331 

Deferred income taxes

 

 

7,886 

 

 

927 

 

 

 

 

 

8,813 

Other receivables

 

 

22,729 

 

 

 —

 

 

 

 

 

22,729 

Other current assets

 

 

16,980 

 

 

2,774 

 

 

(2,088)

6(a)

 

 

17,666 

Current assets held-for-sale

 

 

19,575 

 

 

 —

 

 

 —

 

 

 

19,575 

Total current assets

 

 

557,161 

 

 

105,247 

 

 

(71,326)

 

 

 

591,082 

Other assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

$

193,138 

 

 

34,757 

 

 

34,017 

6(a),6(e)

 

 

261,912 

Goodwill

 

 

91,562 

 

 

2,624 

 

 

15,823 

6(c), 6(g)

 

$

110,009 

Intangible assets, net

 

 

57,092 

 

 

186 

 

 

26,468 

6(g), 6(f)

 

 

83,746 

Deferred income taxes

 

 

33,592 

 

 

5,877 

 

 

 

 

 

39,469 

Other non-current assets

 

 

59,949 

 

 

205 

 

 

(204)

6(a) 

 

 

59,950 

Non-current assets held-for-sale

 

 

24,810 

 

 

 —

 

 

 —

 

 

 

24,810 

Total assets

 

$

1,017,304 

 

$

148,896 

 

$

4,778 

 

 

$

1,170,978 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans payable and current portion of long-term debt

 

$

6,097 

 

$

17,694 

 

$

(17,694)

6(a) 

 

$

6,097 

Accounts payable

 

 

126,017 

 

 

22,961 

 

 

(221)

6(a) 

 

 

148,757 

Accrued payrolls

 

 

22,296 

 

 

 —

 

 

 

 

 

22,296 

Accrued expenses and other current liabilities

 

 

40,550 

 

 

454 

 

 

(172)

6(a) 

 

 

40,832 

Current liabilities held-for-sale

 

 

6,930 

 

 

 —

 

 

 —

 

 

 

6,930 

Total current liabilities

 

 

201,890 

 

 

41,109 

 

 

(18,087)

 

 

 

224,912 

Other liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, less current portion

 

 

302,178 

 

 

3,842 

 

 

101,158 

6(a),6(k)

 

 

407,178 

Postretirement and pension liabilities

 

 

157,397 

 

 

 —

 

 

 

 

 

157,397 

Other non-current liabilities

 

 

44,365 

 

 

6,410 

 

 

21,601 

6(h)

 

 

72,376 

Non-current liabilities held-for-sale

 

 

2,180 

 

 

 —

 

 

 —

 

 

 

2,180 

Total liabilities

 

 

708,010 

 

 

51,361 

 

 

104,672 

 

 

 

864,043 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

93,436 

 

 

7,270 

 

 

(7,270)

6(l)

 

 

93,436 

Paid-in capital

 

 

311,888 

 

 

 —

 

 

 

 

 

311,888 

Retained earnings

 

 

82,377 

 

 

87,142 

 

 

(89,501)

6(i),6(j),6(l)

 

 

80,018 

Accumulated other comprehensive loss

 

 

(58,447)

 

 

3,123 

 

 

(3,123)

6(l)

 

 

(58,447)

Common shares in treasury, at cost

 

 

(128,499)

 

 

 —

 

 

 

 

 

(128,499)

Total shareholders’ equity

 

 

300,755 

 

 

97,535 

 

 

(99,894)

 

 

 

298,396 

Noncontrolling interests

 

 

8,539 

 

 

 —

 

 

 

 

 

8,539 

Total equity

 

 

309,294 

 

 

97,535 

 

 

(99,894)

 

 

 

306,935 

Total liabilities and equity

 

$

1,017,304 

 

$

148,896 

 

$

4,778 

 

 

$

1,170,978 

 

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

 

F-5

 


 

 

 

 

Ferro Corporation and Subsidiaries

1. Description of Transactions

On April 29, 2015, Ferro Corporation (“Ferro” or the “Company”) entered into an agreement (the “Purchase Agreement”) with Comercial Química Dibón, S.L., Mr. Ricardo Nubiola Bellido, Mr. Raimundo Nubiola Bellido, Mr. Andrés Nubiola Bellido, Mr. José-Oriol Nubiola Bellido, Mrs. Núria Nubiola Bellido, Mr. Juan María Caral Nubiola, Mrs. Gloria Nubiola Bellido, Mrs. Mercedes Nubiola Bellido, Mrs. Montserrat Nubiola Bellido, Corporación Financiera Arán, S.L., Olarte, S.L., Mernube, S.L., Glornube, S.L., Agencia Inmobiliaria La Finca, S.L., Corporación Química Vhem, S.L. and Dibon USA, LLC (collectively, the “Sellers”) to purchase the entire share capital of Corporación Química Vhem, S.L., Dibon USA, LLC and Ivory Corporation, S.A. (together with their direct and indirect subsidiaries, the “Acquired Business” or “Nubiola”). Nubiola is a worldwide producer of specialty inorganic pigments and the world’s largest producer of Ultramarine Blue.  Nubiola has approximately 750 employees globally. Nubiola manufactures product in facilities in Spain, Romania, Colombia and India and utilizes sales offices in various countries including the Americas, Europe/Middle East/Asia and Asia Pacific (“APAC”), and distributor relationships around the world. Nubiola product segments include the following:

Ultramarines: Blue, violet and pink pigments with a wide range of standard and higher value-added uses including packaging, cosmetics and coatings.

Iron Oxides: Red, yellow, black and brown pigments used in construction, coatings and plastics.

Corrosion Inhibitors: Coatings that prevent corrosion and rust in various metal components exposed to electrochemical action or water.

Other product groups include Chrome Yellows and Molybdate Oranges, Chrome Oxide Greens, Bismuth Vandates / Blends and Chrome Sulphates.  

Historically, the Acquired Business has formed part of Grupo Nubiola (the “Nubiola Group”). The assets and liabilities of the Nubiola Group which were not acquired consist primarily of cash and cash equivalents, inter-company loans among members of the Nubiola Group, certain land and buildings, and certain long-term financial investments. 

On July 7, 2015, the Company consummated the acquisition of Nubiola pursuant to the terms of the Purchase Agreement for a purchase price of  €161 million (approximately $177 million). The acquisition was funded with a combination of the Company’s excess cash on hand and borrowings of additional $105 million under the Company’s existing revolving credit facility. Amounts which reference the transfer of consideration are translated from Euro to U.S. dollars using the July 7, 2015, spot rate of $1.1014 to €1.00.

2. Basis of Presentation

The unaudited pro forma condensed combined financial information was prepared using the acquisition method of accounting and was based on the historical financial information of the Company and the Nubiola Group. The acquisition method of accounting, based on ASC 805, uses the fair value concepts defined in ASC 820, “Fair Value Measurement” (“ASC 820”). The historical consolidated financial information of Ferro has been adjusted in the accompanying unaudited pro forma condensed combined financial information to give effect to pro forma events that are (i) directly attributable to the acquisition, (ii) factually supportable, and (iii) with respect to the unaudited pro forma condensed combined statements of operations, expected to have a continuing impact on the consolidated results.

ASC 820 defines fair value, establishes the framework for measuring fair value for any asset acquired or liability assumed under U.S. GAAP, expands disclosures about fair value measurements and specifies a hierarchy of valuation techniques based on the nature of the inputs used to develop the fair value measures. Fair value is defined in ASC 820 as “the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date”. This is an exit price concept for the valuation of an asset or liability. Market participants are assumed to be buyers or sellers in the most advantageous market for the asset or liability. Fair value measurement for an asset assumes the highest and best use by these market participants, and as a result, assets may be required to be recorded which are not intended to be used or sold and/or assets may be required to be valued at a fair value measurement that does not reflect management’s intended use for those assets. Fair value measurements can be highly subjective and it is possible that the application of reasonable judgment could result in different assumptions and a range of alternative estimates using the same facts and circumstances.

F-6

 


 

ASC 805 requires, among other things, that most assets acquired and liabilities assumed in a business combination be recognized at their fair values as of the acquisition date.

3. Accounting Policies

Acquisition accounting rules require evaluation of certain assumptions and estimates, as well as determination of financial statement classifications which are completed during the measurement period as defined in current accounting standards. Adjustments were made to translate the financial statements of Nubiola Group from Euro into U.S. dollars, as set out further in Note 4. During the preparation of this unaudited pro forma condensed combined financial information, management performed a preliminary analysis of Nubiola Group’s accounting policies. Accordingly, this unaudited pro forma condensed combined financial information assumes no material differences in accounting policies between the two companies. Management will conduct a final review of Nubiola’s accounting policies in an effort to determine if differences in accounting policies require adjustment or reclassification of Nubiola’s results of operations or require reclassification of assets or liabilities to conform to the Company’s accounting policies and classifications, or other adjustments which may be required by acquisition accounting rules. As a result of that review, management may identify differences that, when conformed, could have a material impact on this unaudited pro forma condensed combined financial information.

 

4. Reconciliation to U.S. GAAP of Nubiola Group’s Historical Financial Information:

Nubiola Group’s historical financial statements have been prepared in accordance with Spanish GAAP.  Adjustments have been made to align Nubiola Group’s historical financial statements with the Company’s U.S. GAAP accounting policies. These adjustments represent the Company’s best estimates based upon available information.

Nubiola Group’s financial information reflected in the pro forma financial information has been translated from Euro into U.S. dollars using the following historical exchange rates: 

December 31, 2014 Average:1.3289

March 31, 2015 Average:1.1271

March 31, 2014 Spot:1.0731

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

F-7

 


 

 

Unaudited Pro Forma Nubiola Group Statement of Operations for the Year Ended December 31, 2014

The following table reflects the adjustments made to the Nubiola Group consolidated statement of operations for the year ended December 31, 2014, to translate from Euro to U.S. dollars using a historical average exchange rate of $1.3289 to €1.00 from January 1, 2014, to December 31, 2014.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nubiola in IFRS (in Euros)

 

 

U.S. GAAP Adjustments (in Euros)

 

 

 

Nubiola in U.S. GAAP (in Euros)

 

 

Nubiola in U.S. GAAP (in USD)

 

 

 

(In thousands)

Net sales

 

107,694 

 

 —

 

 

107,694 

 

$

143,115 

Cost of sales

 

 

78,620 

 

 

 —

 

 

 

78,620 

 

 

104,478 

Gross profit

 

 

29,074 

 

 

 —

 

 

 

29,074 

 

 

38,637 

Selling, general and administrative expenses

 

 

15,510 

 

 

 —

 

 

 

15,510 

 

 

20,611 

Other expense (income):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

474 

 

 

 —

 

 

 

474 

 

 

630 

Foreign currency (gains), net

 

 

(3,598)

 

 

 —

 

 

 

(3,598)

 

 

(4,781)

Miscellaneous (income), net

 

 

(1,562)

 

 

 —

 

 

 

(1,562)

 

 

(2,076)

Income before income taxes

 

 

18,250 

 

 

 —

 

 

 

18,250 

 

 

24,253 

Income tax expense

 

 

4,730 

 

 

1,192 

(a)

 

 

5,922 

 

 

7,870 

Income (loss) from continuing operations

 

13,520 

 

(1,192)

 

 

12,328 

 

$

16,383 

 

(a)

Under U.S. GAAP, a tax liability is recognized when it is “more likely than not” to be sustained based on the technical merits of the position.  The amount of liability to be recognized is based on the largest amount of tax liability that is greater than 50% likely of being realized upon ultimate settlement.

Unaudited Pro Forma Nubiola Group Statement of Operations for the Three Months Ended March 31, 2015

The following table reflects the adjustments made to the Nubiola Group condensed combined statement of operations for the three months ended March 31, 2015, to translate from Euro to U.S. dollars using a historical average exchange rate of $1.1271 to €1.00 from January 1, 2015, to March 31, 2015.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nubiola in IFRS (in Euros)

 

 

U.S. GAAP Adjustments (in Euros)

 

 

 

Nubiola in U.S. GAAP (in Euros)

 

 

Nubiola in U.S. GAAP (in USD)

 

 

 

(In thousands)

Net sales

 

29,909 

 

 —

 

 

29,909 

 

$

33,710 

Cost of sales

 

 

20,917 

 

 

 —

 

 

 

20,917 

 

 

23,576 

Gross profit

 

 

8,992 

 

 

 —

 

 

 

8,992 

 

 

10,134 

Selling, general and administrative expenses

 

 

4,147 

 

 

 —

 

 

 

4,147 

 

 

4,674 

Other expense (income):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

95 

 

 

 —

 

 

 

95 

 

 

107 

Foreign currency (gains), net

 

 

(2,284)

 

 

 —

 

 

 

(2,284)

 

 

(2,574)

Miscellaneous (income), net

 

 

(297)

 

 

 —

 

 

 

(297)

 

 

(335)

Income before income taxes

 

 

7,331 

 

 

 —

 

 

 

7,331 

 

 

8,262 

Income tax expense

 

 

1,859 

 

 

60 

(b)

 

 

1,919 

 

 

2,163 

Income (loss) from continuing operations

 

5,472 

 

(60)

 

 

5,412 

 

$

6,099 

 

(b)

Under U.S. GAAP, a tax liability is recognized when it is “more likely than not” to be sustained based on the technical merits of the position.  The amount of liability to be recognized is based on the largest amount of tax liability that is greater than 50% likely of being realized upon ultimate settlement.

 

 

 

 

 

 

 

 

 

F-8

 


 

Unaudited Pro Forma Nubiola Group Balance Sheet as of March 31, 2015

The following table reflects the adjustments made to the Nubiola Group condensed combined balance sheet as of March 31, 2015, to translate from Euro to U.S. dollars using the spot rate of $1.0731 to €1.00 as of March 31, 2015.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nubiola in IFRS (in Euros)

 

 

U.S. GAAP Adjustments (in Euros)

 

 

 

Nubiola in U.S. GAAP (in Euros)

 

 

Nubiola U.S. GAAP (in USD)

 

 

(In thousands)

ASSETS

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

37,208 

 

 —

 

 

37,208 

 

$

39,928 

Accounts receivable, net

 

 

29,289 

 

 

 —

 

 

 

29,289 

 

 

31,431 

Inventories

 

 

28,131 

 

 

 —

 

 

 

28,131 

 

 

30,187 

Deferred income taxes

 

 

864 

 

 

 —

 

 

 

864 

 

 

927 

Other current assets

 

 

2,585 

 

 

 —

 

 

 

2,585 

 

 

2,774 

Total current assets

 

 

98,077 

 

 

 —

 

 

 

98,077 

 

 

105,247 

Other assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

32,389 

 

 

 —

 

 

 

32,389 

 

 

34,757 

Goodwill

 

 

1,839 

 

 

606 

(c)

 

 

2,445 

 

 

2,624 

Intangible assets, net

 

 

173 

 

 

 —

 

 

 

173 

 

 

186 

Deferred income taxes

 

 

5,477 

 

 

 —

 

 

 

5,477 

 

 

5,877 

Other non-current assets

 

 

191 

 

 

 —

 

 

 

191 

 

 

205 

Total assets

 

138,146 

 

606 

 

 

138,752 

 

$

148,896 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans payable and current portion of long-term debt

 

16,489 

 

 —

 

 

16,489 

 

$

17,694 

Accounts payable

 

 

21,397 

 

 

 —

 

 

 

21,397 

 

 

22,961 

Accrued expenses and other current liabilities

 

 

57 

 

 

366 

(d)

 

 

423 

 

 

454 

Total current liabilities

 

 

37,943 

 

 

366 

 

 

 

38,309 

 

 

41,109 

Other liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, less current portion

 

 

3,580 

 

 

 —

 

 

 

3,580 

 

 

3,842 

Other non-current liabilities

 

 

328 

 

 

5,644 

(d), (e)

 

 

5,972 

 

 

6,410 

Total liabilities

 

 

41,851 

 

 

6,010 

 

 

 

47,861 

 

 

51,361 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

6,775 

 

 

 —

 

 

 

6,775 

 

 

7,270 

Retained earnings

 

 

86,610 

 

 

(5,404)

(c),(d),(e)

 

 

81,206 

 

 

87,142 

Accumulated other comprehensive loss

 

 

2,910 

 

 

 —

 

 

 

2,910 

 

 

3,123 

Total shareholders’ equity

 

 

96,295 

 

 

(5,404)

 

 

 

90,891 

 

 

97,535 

Total liabilities and equity

 

138,146 

 

606 

 

 

138,752 

 

$

148,896 

 

(c)

Up to December 2007, Spanish GAAP allowed for amortization of goodwill on a straight line basis. Under U.S. GAAP, goodwill is not amortized.

(d)

Under Spanish GAAP, government grants received without obligation to be repaid are presented as equity.  Interest free loans from the government are initially recorded at fair value as financial liabilities.  The difference between the proceeds received from the loan and its fair value is considered a government grant and recorded as equity.  Under U.S. GAAP, government grants shall be presented in the balance sheet as deferred income.

(e)

Under U.S. GAAP, a tax liability is recognized when it is “more likely than not” to be sustained based on the technical merits of the position.  The amount of liability to be recognized is based on the largest amount of tax liability that is greater than 50% likely of being realized upon ultimate settlement.

 

 

 

 

 

 

 

 

 

F-9

 


 

5. Unaudited Pro Forma Condensed Combined Statement of Operations Adjustments Related to the Acquisition

5(a)  Represents the elimination of historic Nubiola Group’s fixed asset depreciation and the addition of pro forma depreciation expense on the portion of the purchase price allocated to fixed assets as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Fixed Assets:

 

 

Fair Value

 

 

Estimated Useful Life

 

 

Estimated Depreciation Expense for Year Ended December 31, 2014

 

 

Estimated Depreciation Expense for Three Months Ended March 31, 2015

 

 

 

(in thousands)

 

 

 

 

(in thousands)

Land

 

$

18,600 

 

 

Indefinite

 

 

 

 

 

 

Real and Personal Property

 

 

51,125 

 

 

1 - 20 years

 

$

6,583 

 

$

1,475 

       Total acquired fixed assets

 

$

69,725 

 

 

 

 

 

 

 

 

 

       Total depreciation expense

 

 

 

 

 

 

 

$

6,583 

 

$

1,475 

Less: Nubiola Group's historical depreciation expense

 

 

4,918 

 

 

1,043 

Pro forma adjustment for depreciation expense

 

$

1,665 

 

$

432 

 

Depreciation expense has been calculated on a preliminary basis, using the straight-line method over the estimated useful life. 

5(b)  Represents the elimination of historic Nubiola Group’s intangible asset amortization and the addition pro forma amortization expense on the portion of the purchase price allocated to definite-lived intangible assets as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired Intangible Assets:

 

 

Fair Value

 

 

Estimated Useful Life

 

 

Estimated Amortization Expense for Year Ended December 31, 2014

 

 

Estimated Amortization Expense for Three Months Ended March 31, 2015

 

 

 

(in thousands)

 

 

 

 

(in thousands)

Trade Names

 

$

6,058 

 

 

Indefinite

 

 

 

 

 

 

Technology

 

 

16,741 

 

 

15 years

 

$

1,221 

 

$

282 

Customer Relationships

 

 

3,855 

 

 

20 years

 

 

176 

 

 

39 

       Total acquired intangible assets

 

$

26,654 

 

 

 

 

 

 

 

 

 

       Total amortization expense

 

 

 

 

 

 

 

$

1,397 

 

$

321 

Less: Nubiola Group's historical amortization expense

 

 

23 

 

 

Pro forma adjustment for amortization expense

 

$

1,374 

 

$

316 

 

Amortization expense has been calculated on a preliminary basis, using the straight-line method over the estimated useful life.

5(c)  Represents the elimination of $3.4 million of revenue and $2.8 million of cost of goods sold for sales from Nubiola to the Company for the year ended December 31, 2014, and $0.7 million of revenue and $0.5 million of cost of goods sold for the three months ended March 31, 2015, which would be eliminated as intercompany transactions for Nubiola and the Company on a combined basis.

5(d)  Represents the elimination of  Nubiola Group income and expenses not acquired in the Transaction.

 

 

 

 

 

 

 

 

Elimination of income and expense not acquired

 

 

 

Year Ended December 31, 2014

 

 

Three Months Ended March 31, 2015

Net sales

 

 

$

(80)

 

$

 -

Selling, general and administrative expenses

 

 

 

(665)

 

 

(25)

Foreign currency gain

 

 

 

506 

 

 

435 

Income tax expense

 

 

 

(125)

 

 

(112)

Total net (expense) income not acquired

 

 

$

(364)

 

$

298 

 

5(e)  Reflects the elimination of the Company’s and Nubiola’s transaction costs related to the Acquisition of $1.2 million and $0.4 million for the year ended December 31, 2014, and for the three months ended March 31, 2015, respectively. The impact of transaction costs already incurred has not been reflected in the unaudited pro forma combined statement of operations since these

F-10

 


 

costs are expected to be nonrecurring in nature. These charges include financial advisory fees, legal, accounting and other professional fees incurred by the Company and Nubiola that are directly related to the Acquisition.

5(f)   Represents the income tax effect of the pro forma adjustments related to the Acquisition calculated using the statutory income tax rate in the United States and Spain of 36.7% and 30%, for the year ended December 31, 2014 and of 36.7% and 28%, for the three months ended March 31, 2015, respectively.  The effective tax rate of the combined company could be significantly different depending on the mix of post-acquisition income and other activities.

5(g)  As stated above, the Company borrowed an additional $105 million under its revolving credit facility to finance the Acquisition. Interest on the revolving credit facility accrues at a variable rate, at the Company’s option, either a base rate or a LIBOR rate plus an applicable variable margin. This adjustment represents incremental interest expense of $3.0 million for the year ended December 31, 2014, and $0.7 million for the three months ended March 31, 2015, on additional borrowings under the revolving credit facility as a result of the Transaction. An increase or decrease of 12.5 basis points in the interest rate would impact the interest expense by $0.1 million, annually. 

5(hTo remove Nubiola Group’s interest expense, all of which was related to debt eliminated in the Acquisition.

 

6. Unaudited Pro Forma Condensed Combined Balance Sheet Adjustments Related to the Acquisition

The purchase price for the Acquisition has been allocated to the assets acquired and liabilities assumed based on their estimated relative fair values. The allocation of the purchase price discussed below is preliminary.    The final allocation of the purchase price will be determined at a later date and is dependent on a number of factors, including the final evaluation of the fair value of Nubiola’s tangible and identifiable intangible assets acquired and liabilities assumed. Such final adjustments, which could differ materially from the pro forma adjustments herein, may include increases or decreases to amortization resulting from the allocation of the purchase price to amortizable tangible and intangible assets, along with the related income tax effect. Amounts are translated from Euro to U.S. dollars using the Acquisition closing date, or July 7, 2015, spot rate of $1.1014 to €1.00.  

6(a)  Represents changes to the Nubiola Group historical balance sheet as of March 31, 2015 to reflect the exclusion of assets not acquired and liabilities not assumed in accordance with the terms of the Transaction. Refer to the table below for the calculation of the book value of net assets acquired.

 

 

 

 

 

 

 

Assets and liabilities not transferred

 

 

 

 

Cash and cash equivalents

 

 

$

430 

Accounts receivable

 

 

 

31 

Other current assets

 

 

 

2,088 

Property, plant and equipment, net

 

 

 

3,318 

Other noncurrent assets

 

 

 

204 

Loans payable and current portion of long-term debt

 

 

 

(17,694)

Long-term debt, less current portion

 

 

 

(3,842)

Accounts payable

 

 

 

(221)

Other current liabilities

 

 

 

(172)

Total net liabilities not assumed

 

 

$

(15,858)

 

 

 

 

 

 

 

Book value of Acquired Business

 

 

 

 

Historical Nubiola Group net assets

 

 

$

97,535 

Less: Net liabilities not assumed

 

 

 

(15,858)

Book value of Acquired Business

 

 

$

113,393 

 

6(b)  Represents cash consideration transferred to the Sellers as calculated below:

 

 

 

 

 

 

Consideration paid to the Sellers

 

 

 

 

Consideration funded from excess cash

 

 

$

72,228 

Consideration funded from borrowings under the existing revolving credit facility

 

 

 

105,000 

Total consideration paid to Sellers

 

 

$

177,228 

 

6(c)  Reflects the acquisition of the historical book value of Nubiola’s net assets at March 31, 2015.

F-11

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note

 

 

Amount

Consideration paid to Sellers

6(b)

 

$

177,228 

 

 

 

 

 

Recognized amounts of identifiable assets acquired and liabilities assumed

 

 

 

 

Book value of net assets of Acquired Business

6(a)

 

$

113,393 

Net fair value step-up adjustments to inventories

6(d)

 

 

5,810 

Net fair value step-up adjustments to long-lived tangible assets

6(e)

 

 

37,335 

 

 

 

 

 

Fair value of identifiable intangible assets acquired

 

 

 

 

Indefinite-lived intangible assets

6(f)

 

 

6,058 

Definite-lived intangible assets

6(f)

 

 

20,596 

Total fair value of identifiable intangible assets acquired

6(f)

 

 

26,654 

Less: Historical book value of Nubiola goodwill and other intangible assets

6(g)

 

 

2,810 

Net assets to be acquired

 

 

 

180,382 

 

 

 

 

 

Long-term deferred tax liability 

6(h)

 

 

(21,601)

Goodwill

6(g)

 

$

18,447 

 

 

 

 

 

 

6(d)  Of the total consideration, approximately, $5.8 million relates to inventory adjustments. The fair value of finished goods and work-in-process inventory represents the estimated selling price less cost to dispose and a reasonable profit allowance for completing the selling effort. The fair value of work-in-process inventory also includes a reasonable profit allowance for completing the manufacturing effort.

6(e)  Of the total consideration, approximately $37.3 million relates to fixed assets adjustments. The fair value estimate for fixed assets is preliminary and is determined based on the assumptions that market participants would use in pricing an asset, based on the most advantageous market for the asset (i.e., its highest and best use). This preliminary fair value estimate could include assets that are not intended to be used, may be sold or are intended to be used in a manner other than their best use. For purposes of the accompanying unaudited pro forma condensed combined financial information, it is assumed that all assets will be used in a manner that represents their highest and best use. The final fair value determination for fixed assets may differ from this preliminary determination.

6(f)  Of the total consideration, approximately $26.7 million relates to identified intangible assets. The fair value estimate for identifiable intangible assets is preliminary and is determined based on the assumptions that market participants would use in pricing an asset, based on the most advantageous market for the asset (i.e., its highest and best use). This preliminary fair value estimate could include assets that are not intended to be used, may be sold or are intended to be used in a manner other than their best use. For purposes of the accompanying unaudited pro forma condensed combined financial information, it is assumed that all assets will be used in a manner that represents their highest and best use. The final fair value determination for identified intangibles may differ from this preliminary determination.

The fair value of identifiable intangible assets is determined primarily using the “Relief from Royalty Method”, which requires identifying the hypothetical cash flows generated by an assumed royalty rate that a third party would pay to license, and discounting them back to the valuation date.

6(g)  Prior to the Acquisition, Nubiola historical balance sheet included $2.6 million of goodwill and  $0.2 million of intangible assets. As a result of the Transaction, goodwill is calculated as the difference between the fair value of the consideration transferred and the values assigned to the identifiable tangible and intangible assets acquired and liabilities assumed and is primarily a result of anticipated synergies.  

6(h)  Reflects long-term deferred income tax liabilities resulting from fair value adjustments. The estimates of deferred tax liabilities were determined based on the book and tax basis differences of the fair value step-ups attributable to the net assets acquired. This estimate of deferred income tax liabilities is preliminary and is subject to change based upon management’s final determination of the fair values of tangible and identifiable intangible assets acquired by jurisdiction.

F-12

 


 

6(iRepresents the elimination of $0.4 million of accounts receivable relating of sales from Nubiola to the Company, which would be eliminated as intercompany transactions for Nubiola and the Company on a combined basis. 

6(j) To record nonrecurring acquisition-related transaction costs incurred by the Company of $1.9 million. In accordance with ASC 805, acquisition-related transaction costs are not included as a component of consideration transferred but are required to be expensed as incurred. The unaudited pro forma condensed combined balance sheet reflects the $1.9 million of costs as a reduction of cash with a corresponding decrease in retained earnings. These costs are not presented in the unaudited pro forma combined consolidated statements of operations because they will not have a continuing impact on the combined results.

6(k)  To fund the Acquisition, the Company borrowed an additional $105 million under its existing revolving credit facility.

6(lReflects that elimination of Nubiola’s equity accounts.

 

 


 

F-13