BOARD REPORT | 1 |
Board Report | |
I | |
2 | |
6 | |
14 | Exor performance |
46 | Subsequent events and 2025 outlook |
49 | |
56 | |
66 | |
87 | |
151 | |
163 | Financial Statements at 31 December 2024 |
248 | Exor N.V. - Other Information |
Independent Auditors' Report | |
Limited Assurance - Report of the Independent Auditor on the Sustainability Statement |
LETTER TO SHAREHOLDERS | I |
With Ratan at the lectio Inauguralis of the Giovanni Agnelli Associate Professorship in Economics at Bocconi University in 2013 (Credits: Bocconi University) |
II | LETTER TO SHAREHOLDERS |
EXOR NAV PER SHARE PERFORMANCE vs. THE MSCI WORLD INDEX (in EUR) | |||
Annual percentage change | |||
Year | 1 - Exor NAV per share in EUR | 2 - MSCI World Index in EUR | Relative results (1-2) |
2009 | 87.1 | 37.8 | 49.3 |
2010 | 44.2 | 17.2 | 27.0 |
2011 | (23.8) | (4.5) | (19.3) |
2012 | 19.3 | 11.4 | 7.9 |
2013 | 15.8 | 18.7 | (2.9) |
2014 | 14.5 | 17.2 | (2.7) |
2015 | 20.8 | 8.3 | 12.5 |
2016 | 13.2 | 8.5 | 4.7 |
2017 | 37.9 | 5.5 | 32.4 |
2018 | (9.5) | (5.9) | (3.6) |
2019 | 37.1 | 27.5 | 9.6 |
2020 | 3.5 | 4.6 | (1.1) |
2021 | 29.7 | 29.3 | 0.4 |
2022 | (7.6) | (14.2) | 6.6 |
2023 | 32.7 | 17.6 | 15.1 |
2024 | 9.0 | 24.8 | (15.8) |
Compound annual rate | 18.0 | 12.0 | 6.0 |
Note: data in 2009 starts from March 1st, the date before Exor's listing. | |||
€ million | 31-Dec-2024 | 1-Jan-2024 | Change vs. 1-Jan-2024 | |
Amount | % | |||
Companies | 37,162 | 34,225 | 2,937 | 8.6% |
Investments | 3,532 | 2,778 | 754 | 27.1% |
Others | 1,766 | 2,736 | (970) | (35.5)% |
Gross Asset Value (GAV) | 42,460 | 39,739 | 2,721 | 6.8% |
Gross Debt | (4,144) | (4,286) | 142 | (3.3)% |
Bonds and bank debt | (4,088) | (3,682) | (406) | 11.0% |
Other financial liabilities | (56) | (604) | 548 | (90.7)% |
Other Liabilities | (104) | (30) | (74) | 246.7% |
Net Asset Value (NAV) | 38,212 | 35,423 | 2,789 | 7.9% |
NAV per Share (EUR) | 178.8 | 164.0 | 14.8 | 9.0% |
LETTER TO SHAREHOLDERS | III |
IV | LETTER TO SHAREHOLDERS |
Inaugurating the e-building with President Mattarella (Credits: Ferrari) |
LETTER TO SHAREHOLDERS | V |
VI | LETTER TO SHAREHOLDERS |
Harrison Ford in Jeep’s Big Game Commercial (Credits: Stellantis) |
LETTER TO SHAREHOLDERS | VII |
VIII | LETTER TO SHAREHOLDERS |
LETTER TO SHAREHOLDERS | IX |
BIOFIRE® SPOTFIRE® System (Credits: bioMérieux) |
X | LETTER TO SHAREHOLDERS |
LETTER TO SHAREHOLDERS | XI |
XII | LETTER TO SHAREHOLDERS |
LETTER TO SHAREHOLDERS | XIII |
XIV | LETTER TO SHAREHOLDERS |
The Tree of Knowledge by Beeple (Credits: Lingotto) |
LETTER TO SHAREHOLDERS | XV |
Note: Gross Debt composition including bonds (public and private) and bank debt, excluding other financial liabilities. All figures are expressed in millions and in the original currency of issuance |
XVI | LETTER TO SHAREHOLDERS |
LETTER TO SHAREHOLDERS | XVII |
The Vento team (Credits: Vento) |
2 | BOARD REPORT |
2024 HIGHLIGHTS |
BOARD REPORT | 3 |
€ million, unless otherwise indicated | 31 December 2024 | 1 January 2024 |
Total Assets or Gross Asset Value(b) (GAV) | 42,460 | 39,739 |
Equity or Net Asset Value(b) (NAV) | 38,212 | 35,423 |
NAV per share - €(b) | 178.78 | 164.02 |
Market capitalization | 19,568 | 21,176 |
Share Price - € | 88.55 | 90.50 |
Discount to Net Asset Value (%) | (50)% | (45)% |
Net Financial Position(b) | (3,942) | (3,968) |
Loan-to-Value ratio (%)(b) | 9.6% | 10.1% |
Fair value companies | ||
- Listed | 33,763 | 31,210 |
- Unlisted | 3,399 | 3,015 |
Fair value investments | ||
- Lingotto Funds | 2,730 | 2,099 |
- Ventures | 802 | 679 |
€ million, unless otherwise indicated | Years ended 31 December | |
2024 | 2023 | |
Earnings per share, € - Profit attributable to owners of the parent – basic(a) | 68.27 | 18.72 |
Earnings per share, € - Profit attributable to owners of the parent – diluted(a) | 67.00 | 18.38 |
Dividends received, € ml | 1,135 | 849 |
Dividends paid, € ml | (99) | (99) |
Dividends per share paid, € | 0.46 | 0.44 |
Net profit, € ml | 14,671 | 4,194 |
4 | BOARD REPORT |
BOARD REPORT | 5 |
Stock Market data | 01/01/25 – 15/03/25 | 01/01/24 – 31/12/24 |
Share price - At the end of the period (€) | 89.60 | 88.55 |
Share price - Maximum (€) | 96.45 | 105.40 |
Share price - Minimum (€) | 87.50 | 86.28 |
Average daily volume exchanged during the period (shares) | 169,412 | 142,115 |
Average daily value exchanged during the period (€)(a) | 15,505,264 | 13,790,129 |
6 | BOARD REPORT |
PROFILE | ||
BOARD REPORT | 7 |
AMBITION & HUMILITY | CURIOSITY & FOCUS | |
We set high aspirations but remain grounded | We seek new ideas while prioritising what matters | |
COURAGE & RESPONSIBILITY | PATIENCE & DRIVE | |
We take bold actions while being mindful of their consequences | We take a long-term perspective but are relentless in getting things done |
8 | BOARD REPORT |
COMPANIES | • Continue Building Great Companies | |||||||
• Acquire New Companies | ||||||||
INVESTMENTS | • Develop our Financial and Ventures investment capabilities | |||||||
• Add investments ideas/themes | ||||||||
FINANCIALS | • NAV per share to outperform the MSCI World index | |||||||
• Target Gross Debt of ≤ €2bn keeping Loan-to-Value ratio below 20% | ||||||||
• Free Cash Flow in excess of dividends paid | ||||||||
• Management Cost1 <10bps | ||||||||
ESG | • Define approach to ESG | |||||||
• Deliver on commitments and launch new initiatives | ||||||||
Our Targets | 2024 | Last 5 years1 | ||||||
OBJECTIVES | NAV / Share growth (%) | Outperform MSCI World Index | ~9.0% vs. MSCI: ~24.8% | ~81% vs. MSCI: ~70% | ||||
TSR (CAGR) (%) | 8% | ~(2)% | ~5% | |||||
EXOR KPIs | FCF3 / Dividend paid | Above 1.0x | ~9.1x | ~5.1x | ||||
Management Cost / GAV | Below 10bps | ~7bps | ~6bps | |||||
Loan To Value ratio (%) | Below 20% | ~10% | ~8% |
BOARD REPORT | 9 |
UNDERSTANDING | PEOPLE | VALUE | |||||
We invest only when we understand | We back talent and look for cultural alignment | We decide based on value not only price | |||||
✓ | We learn from practitioners who bring deep knowledge | ✓ | We believe people are what make the difference | ✓ | We assess intrinsic and potential value to invest when the price is right | ||
✓ | We form our own opinions and strive to be aware of what we don’t know | ✓ | We know that behaviours are as important as skills or knowledge | ||||
10 | BOARD REPORT |
BOARD REPORT | 11 |
Company | Description | Economic and voting rights1 |
Ferrari is among the world’s leading luxury brands focused on the design, engineering, production and sale of the world’s most recognisable luxury performance sports cars. Ferrari is listed on the New York Stock Exchange and Euronext Milan and it is part of the FTSE MIB Index. | 19.5% | |
32.1% | ||
Stellantis is one of the world’s leading automakers and a mobility provider, guided by a clear vision: to offer freedom of movement with distinctive, affordable and reliable mobility solutions. Stellantis is listed on the New York Stock Exchange, Euronext Paris and Euronext Milan and it is part of the FTSE MIB Index and the CAC 40 Index. | 15.5% | |
24.0% | ||
Royal Philips is a leading health technology company focused on improving people's health and well-being through meaningful innovation. Philips’ patient and people-centric innovation leverages advanced technology and deep clinical and consumer insights to deliver personal health solutions for consumers and professional health solutions for healthcare providers and their patients in the hospital and the home. The company is a leader in diagnostic imaging, ultrasound, image-guided therapy, monitoring and enterprise informatics, and personal health. Royal Philips is listed on Euronext Amsterdam and the New York Stock Exchange and is part of the AEX Index. | 17.5% | |
17.8% | ||
CNH is a world-class agriculture, construction and services company that sustainably advances the noble work of agriculture and construction workers. CNH is listed on the New York Stock Exchange. | 26.9% | |
45.3% | ||
Institut Mérieux is an independent family-owned company and dedicated to the fight against infectious diseases and cancers, with a global and long-term vision. Thanks to four companies – bioMérieux, Transgene, Mérieux NutriSciences and Mérieux Développement – Institut Mérieux develops complementary approaches to meet today’s public health challenges: from prevention of health risks to innovative disease treatment, including the key step of diagnosis. | 10.0% | |
5.3% | ||
Juventus was founded in 1897 and is one of the most prominent professional football teams in the world. Juventus is listed on Euronext Milan. | 65.4% | |
78.9% | ||
12 | BOARD REPORT |
Company | Description | Economic and voting rights1 |
Iveco Group is a global automotive leader active in the Commercial & Specialty Vehicles, Powertrain and related Financial Services arenas. Iveco Group is listed on Euronext Milan and it is part of the FTSE MIB Index. | 27.1% | |
43.1% | ||
First launched in New York City in 2013, Via is a pioneering TransitTech company specialising in dynamic, on-demand and cost-effective mobility solutions for transit agencies, municipalities, school districts and corporates around the world. | 16.2% | |
19.0% | ||
Christian Louboutin was founded in 1991 and has grown to become one of the leading names in global luxury, world famous for its signature red sole women’s shoes. The company is also recognised for having successfully diversified its business into men’s footwear, leather goods & accessories and beauty. Christian Louboutin operates over 160 boutiques around the world. | 24.0% | |
24.0% | ||
Welltec® services the energy industry with market leading technologies that are used to build and repair oil and gas wells. Its solutions help clients to optimise their production and minimise their environmental footprint. The company was established in 1994 and is based in Denmark. | 47.6% | |
47.6% | ||
The Economist Group is a leading source of analysis on international business and world affairs. Based in London and serving a global readership and client base, it delivers its information through a range of formats, from newspapers and magazines to conferences and electronic services. | 34.7% | |
20%2 | ||
Clarivate™ is a leading global provider of transformative intelligence. It offers enriched data, insights & analytics, workflow solutions and expert services in the areas of Academia & Government, Intellectual Property and Life Sciences & Healthcare. Clarivate is listed on the New York Stock Exchange. | 9.7% | |
9.7% | ||
Formed in 2019, TagEnergy is a clean energy enterprise that develops and invests in competitive and clean power stations in order to compete directly and actively on the energy markets. Using renewables to provide both social responsibility and price efficiency, its operations span the renewables value chain through wind, solar and storage projects in the UK, Australia, Spain, Portugal and France. | 14.2% | |
14.2% |
BOARD REPORT | 13 |
Company | Description | Economic and voting rights1 |
GEDI Gruppo Editoriale is a leading media company in Italy, with news brands including La Repubblica, La Stampa, among others. GEDI is also one of the primary national radio hubs and is the leading Italian producer of digital audio contents through the platform OnePodcast. It also operates the multi-platform advertising business A. Manzoni & C. | 100% | |
100% | ||
NUO is a partnership created by Exor and The World-Wide Investment Company Limited (WWICL), Hong Kong’s oldest family office, to invest in and support the global development of medium-sized Italian companies specialising in premium consumer goods excellence. | 49.7% | |
50.0% | ||
Lifenet is an Italian company active in the healthcare sector, particularly in the management of hospitals and outpatient clinics. Founded in 2018, the company has presences in five Italian regions (Lombardy, Piedmont, Emilia- Romagna, Tuscany and Lazio). | 45.2% | |
45.2% | ||
Casavo is a European real estate platform that enables home buyers and sellers to seamlessly transact with a simple, transparent, and frictionless end- to-end digital journey. | 11.8% | |
12.7% | ||
SHANG XIA is a Chinese luxury company that uses its distinctive combination of contemporary design, hand artisanship and Chinese culture to create an artistic portfolio of apparel, furniture, homeware, leather goods, jewellery and accessories. | 82.3% | |
82.3% |
14 | BOARD REPORT |
EXOR PERFORMANCE | ||
BOARD REPORT | 15 |
16 | BOARD REPORT |
€ million, unless otherwise indicated | Note | 31 December 2024 | 1 January 2024 | Change | |
Amount | % | ||||
Companies | 1 | 37,162 | 34,225 | 2,937 | 8.6% |
Listed | 33,763 | 31,210 | 2,553 | 8.2% | |
Unlisted | 3,399 | 3,015 | 384 | 12.7% | |
Investments | 2 | 3,532 | 2,778 | 754 | 27.1% |
Lingotto Funds | 2,730 | 2,099 | 631 | 30.1% | |
Ventures | 802 | 679 | 123 | 18.1% | |
Others | 3 | 1,766 | 2,736 | (970) | (35.5%) |
Reinsurance Vehicles | 679 | 802 | (123) | (15.3)% | |
Other Assets | 512 | 474 | 38 | 8.0% | |
Liquidity | 575 | 1,460 | (885) | (60.6%) | |
Total Assets / Gross Asset Value (GAV) | 42,460 | 39,739 | 2,721 | 6.8% | |
Gross Debt | 4 | (4,144) | (4,286) | 142 | (3.3)% |
Bonds and Bank Debt | (4,088) | (3,682) | (406) | 11.0% | |
Financial Liabilities | (56) | (604) | 548 | (90.7%) | |
Other Liabilities | (104) | (30) | (74) | 247.8% | |
Equity / Net Asset Value(a) (NAV) [A] | 38,212 | 35,423 | 2,789 | 7.9% | |
Shares Outstanding [B](b) | 213,742,459 | 215,963,704 | (2,221,245) | (1.0)% | |
NAV per share - € [A / B] | 178.78 | 164.02 | 14.75 | 9.0% | |
BOARD REPORT | 17 |
€ million | GAV | Listed companies | Unlisted companies | Companies | Lingotto | Ventures | Investments | Others |
1 January 2024 | 39,739 | 31,210 | 3,015 | 34,225 | 2,099 | 679 | 2,778 | 2,736 |
Investment (Disposal) | 519 | 636 | 207 | 843 | 61 | 42 | 103 | (427) |
Change in Value(a) | 2,147 | 1,485 | 177 | 1,662 | 570 | 81 | 651 | (166) |
Reclassification | — | 432 | — | 432 | — | — | — | (432) |
Translation Effect | 55 | — | — | — | — | — | — | 55 |
31 December 2024 | 42,460 | 33,763 | 3,399 | 37,162 | 2,730 | 802 | 3,532 | 1,766 |
18 | BOARD REPORT |
BOARD REPORT | 19 |
31 December 2024 | 1 January 2024 | |||||||
Share Price | Number of shares | Economic Rights | Voting Rights | Share Price | Number of shares | Economic rights | Voting Rights | |
Ferrari | 412.40 | 44,435,280 | 22.91% | 36.67% | 305.20 | 44,435,280 | 22.91% | 36.46% |
Stellantis | 12.59 | 449,410,092 | 15.52% | 23.99% | 21.15 | 449,410,092 | 14.20% | 14.87% |
Philips | 24.40 | 164,553,857 | 17.51% | 17.79% | 21.09 | 139,297,503 | 15.25% | 15.25% |
CNH(b) | 11.33 | 366,927,900 | 26.89% | 45.33% | 12.18 | 366,927,900 | 26.89% | 44.16% |
Iveco Group | 9.34 | 73,385,580 | 27.06% | 43.36% | 8.15 | 73,385,580 | 27.06% | 43.25% |
Juventus(c) | 3.02 | 247,849,342 | 65.37% | 78.86% | 2.53 | 161,166,912 | 63.77% | 77.87% |
Clarivate(b) | 5.08 | 67,294,884 | 9.73% | 9.73% | 9.26 | 65,728,365 | — | — |
1 January 2024 | Other changes | Investment (disposal) | Change in value | 31 December 2024 | Dividends year ended 31 December | |||
€ million | 2024 | 2023 | ||||||
Ferrari | 13,562 | — | — | 4,763 | 18,325 | 108 | 81 | |
Stellantis | 9,505 | — | — | (3,847) | 5,658 | 697 | 602 | |
Philips(a) | 2,937 | — | 622 | 456 | 4,015 | 121 | 10 | |
CNH | 4,066 | — | — | (64) | 4,002 | 160 | 132 | |
Juventus | 542 | — | 14 | 193 | 749 | — | — | |
Iveco | 598 | — | — | 87 | 685 | 16 | — | |
Clarivate(b)(c) | — | 432 | — | (103) | 329 | — | — | |
Listed Companies | 31,210 | 432 | 636 | 1,485 | 33,763 | 1,102 | 825 | |
20 | BOARD REPORT |
Years ended at 31 December | Change | |||
€ million | 2024 | 2023 | ||
Shipments (in units) | 13,752 | 13,663 | 89 | 0.7% |
EMEA | 6,204 | 6,063 | 141 | 2.3% |
Americas | 4,003 | 3,811 | 192 | 5.0% |
Mainland China, Hong Kong and Taiwan | 1,162 | 1,490 | (328) | (22.0)% |
Rest of APAC | 2,383 | 2,299 | 84 | 3.7% |
Net revenues | 6,677 | 5,970 | 707 | 11.8% |
Car and spare parts | 5,728 | 5,119 | 609 | 11.9% |
Sponsorship, commercial and brand | 670 | 572 | 98 | 17.1% |
Engines | 279 | 279 | — | —% |
EBIT(a) | 1,888 | 1,617 | 271 | 16.8% |
Free cash flow from Industrial Activities(b) | 1,027 | 932 | 95 | 10.2% |
Net profit | 1,526 | 1,257 | 269 | 21.4% |
Net industrial debt(c) | (180) | (99) | (81) | 81.8% |
Available liquidity(d) | 2,292 | 1,722 | 570 | 33.1% |
Market Capitalization(e) | 79,974 | 59,185 | 20,789 | 35.1% |
Share price - € | 412.4 | 305.2 | 107.2 | 35.1% |
Exor's share | 18,325 | 13,562 | 4,763 | 35.1% |
BOARD REPORT | 21 |
22 | BOARD REPORT |
Years ended 31 December | Change | |||
€ million | 2024 | 2023 | ||
Shipments (in 000 of units) | 5,415 | 6,168 | (753) | (12.2)% |
North America | 1,432 | 1,903 | (471) | (24.8)% |
Enlarged Europe | 2,576 | 2,814 | (238) | (8.5)% |
Middle East & Africa | 423 | 443 | (20) | (4.5)% |
South America | 912 | 879 | 33 | 3.8% |
China and India & Asia Pacific | 61 | 102 | (41) | (40.2)% |
Maserati | 11 | 27 | (16) | (59.3)% |
Net revenues | 156,878 | 189,544 | (32,666) | (17.2)% |
North America | 63,450 | 86,500 | (23,050) | (26.6)% |
Enlarged Europe | 59,010 | 66,598 | (7,588) | (11.4)% |
Middle East & Africa | 10,097 | 10,560 | (463) | (4.4)% |
South America | 15,863 | 16,058 | (195) | (1.2)% |
China and India & Asia Pacific | 1,993 | 3,528 | (1,535) | (43.5)% |
Maserati | 1,040 | 2,335 | (1,295) | (55.5)% |
Other | 5,425 | 3,965 | 1,460 | 36.8% |
Adjusted operating Income(a) | 8,648 | 24,343 | (15,695) | (64.5)% |
Industrial free cash flows(b) | (6,045) | 12,858 | (18,903) | (147.0)% |
Net profit | 5,520 | 18,625 | (13,105) | (70.4)% |
Industrial net financial position(c) | 15,128 | 29,487 | (14,359) | (48.7)% |
Available liquidity(d) | 51,780 | 62,610 | (10,830) | (17.3)% |
Market Capitalization(e) | 36,462 | 66,944 | (30,482) | (45.5)% |
Share price - € | 12.59 | 21.15 | (8.56) | (40.5)% |
Exor's share | 5,658 | 9,505 | (3,847) | (40.5)% |
BOARD REPORT | 23 |
24 | BOARD REPORT |
Years ended 31 December | Change | |||
€ million | 2024 | 2023 | ||
Sales | 18,021 | 18,169 | (148) | (0.8)% |
Diagnosis & Treatment | 8,790 | 8,825 | (35) | (0.4)% |
Connected Care | 5,134 | 5,138 | (4) | (0.1)% |
Personal Health | 3,486 | 3,602 | (116) | (3.2)% |
Other | 611 | 604 | 7 | 1.2% |
Income from operations | 529 | (115) | 644 | 560.0% |
Net income | 698 | (463) | 1,161 | 250.8% |
EBITA(a) | 921 | 183 | 738 | 403.3% |
Adjusted EBITA(b) | 2,077 | 1,921 | 156 | 8.1% |
Adjusted EBITDA(c) | 2,982 | 2,845 | 137 | 4.8% |
Free Cash Flow(d) | 906 | 1,582 | (676) | 42.7% |
Market Capitalization(e) | 22,935 | 19,261 | 3,674 | 19.1% |
Share price - € | 24.40 | 21.09 | 3.31 | 15.7% |
Exor's share | 4,015 | 2,937 | 1,078 | 36.7% |
BOARD REPORT | 25 |
Years ended 31 December | Change | |||
$ million | 2024 | 2023 | ||
Revenues | 19,836 | 24,687 | (4,851) | (19.7)% |
Agriculture | 14,007 | 18,148 | (4,141) | (22.8)% |
Construction | 3,053 | 3,932 | (879) | (22.4)% |
Net revenues Industrial Activities | 17,060 | 22,080 | (5,020.0) | (22.7)% |
Financial Services | 2,774 | 2,573 | 201 | 7.8% |
Eliminations and other | 2 | 34 | (32) | (94.1)% |
Adjusted EBIT of Industrial Activities(a) | 1,404 | 2,634 | (1,230.0) | (46.7)% |
Agriculture | 1,470 | 2,636 | (1,166) | (44.2)% |
Construction | 169 | 238 | (69) | (29.0)% |
Unallocated items, elimination and other | (235) | (240) | 5 | (2.1)% |
Net (loss) income | 1,259 | 2,287 | (1,028) | (44.9)% |
Net Cash/(Debt) of Industrial Activities(b) | 1,968 | 907 | 1,061 | 117.0% |
Free cash flow of Industrial Activities(c) | (401) | 1,216 | (1,617) | (133.0)% |
Market Capitalization(d) | 15,459 | 15,118 | 341 | 2.3% |
Share price - $ | 11.3 | 11.1 | 0.2 | 1.8% |
Exor's share - € ml | 4,002 | 4,066 | (64) | (1.6)% |
26 | BOARD REPORT |
First half Year | Change | |||
€ million | 2024/2025 | 2023/2024 | ||
Revenues and income | 292 | 191 | 101 | 53.0% |
Operating costs | 193 | 206 | (12) | (5.9)% |
Operating result | 31 | (83) | 114 | (138.0)% |
Loss for the period | 17 | (95) | 112 | (117.8)% |
€ million | At 31 December 2024 | At 30 June 2024 | Change | |
Net financial debt(a) | 302 | 243 | 60 | 24.5% |
Market Capitalization | 1,146 | 839 | 307 | 36.6% |
Share price - € | 3.0 | 2.2 | 0.8 | 36.4% |
Exor's share | 749 | 553 | 196 | 35.4% |
BOARD REPORT | 27 |
Years ended 31 December | Change | |||
€ million | 2024 | 2023 | ||
Truck | 9,960 | 10,617 | (657) | (6.2)% |
Bus | 2,561 | 2,260 | 301 | 13.3% |
Defence | 1,133 | 984 | 149 | 15.1% |
Powertrain | 3,546 | 4,258 | (712) | (16.7)% |
Financial and eliminations | (2,252) | (2,479) | 227 | (9.2)% |
Net revenues Industrial Activities | 14,948 | 15,640 | (692) | (4.4)% |
Financial Services | 558 | 494 | 64 | 13.0% |
Eliminations and other | (217) | (156) | (61) | 39.1% |
Net Revenues(a) | 15,289 | 15,978 | (689) | (4.3)% |
Truck | 556 | 618 | (62) | (10.0)% |
Bus | 140 | 108 | 32 | 29.6% |
Defence | 113 | 76 | 37 | 48.7% |
Powertrain | 221 | 252 | (31) | (12.3)% |
Unallocated items, eliminations and other | (179) | (205) | 26 | (12.7)% |
Adjusted EBIT of Industrial Activities | 851 | 849 | 2 | 0.2% |
Financial Services | 131 | 122 | 9 | 7.4% |
Adjusted EBIT(a)(b) | 982 | 971 | 11 | 1.1% |
Net (loss) income | 394 | 268 | 126 | 47.0% |
Net cash (Debt) of Industrial Activities(d) | 1,870 | 1,852 | 18 | 1.0% |
Free cash flow of Industrial Activities(c) | 402 | 450 | (48) | (10.7)% |
Available liquidity(e) | 5,474 | 4,748 | 726 | 15.3% |
Market Capitalization(f) | 2,533 | 2,209 | 324 | 14.7% |
Share price - € | 9.3 | 8.1 | 1.2 | 14.8% |
Exor's share | 685 | 598 | 87 | 14.5% |
28 | BOARD REPORT |
Years ended 31 December | Change | |||
$ million | 2024 | 2023 | ||
Revenues | 2,557 | 2,629 | (72) | (2.7)% |
Academia & Government | 1,327 | 1,323 | 4 | 0.3% |
Intellectual Property | 811 | 863 | (52) | (6.0)% |
Life Sciences & Healthcare | 419 | 443 | (24) | (5.4)% |
Net income/(loss) | (637) | (911) | 274 | 30.1% |
Adjusted EBITDA(a) | 1,060 | 1,117 | (57) | (5.1)% |
Adjusted Net income(b) | 525 | 599 | (74) | (12.4)% |
Net cash provided by operating activities | 647 | 744 | (97) | (13.0)% |
Free Cash Flow(c) | 358 | 502 | (144) | 28.7% |
31 December 2024 | 31 December 2023 | Change | ||
Market Capitalization - $(d) | 3,512 | 6,170 | (2,658) | (43.1)% |
Share price - $ | 5.08 | 9.26 | (4.18) | (45.1)% |
Exor's share - € ml | 329 | 551 | (222) | (40.3)% |
BOARD REPORT | 29 |
1 January 2024 | Investment (Disposal) | Change in Value | 31 December 2024 | Dividends year ended 31 December | |||
€ million | 2024 | 2023 | |||||
Institut Mérieux | 843 | — | 48 | 891 | — | — | |
Via Transportation | 514 | 25 | 58 | 597 | — | — | |
Christian Louboutin | 700 | — | (125) | 575 | 4 | 3 | |
Welltec | 280 | — | 144 | 424 | — | — | |
The Economist Group | 384 | — | 32 | 416 | 18 | 12 | |
Tag Energy(a) | 100 | 89 | — | 189 | — | — | |
GEDI | 68 | 50 | — | 118 | — | — | |
Nuo | 42 | 34 | 26 | 102 | — | — | |
Lifenet | 71 | 8 | 1 | 80 | — | — | |
Casavo | 13 | 1 | (7) | 7 | — | — | |
Shang Xia | 0 | — | — | 0 | — | — | |
Unlisted companies | 3,015 | 207 | 177 | 3,399 | 22 | 15 | |
30 | BOARD REPORT |
BOARD REPORT | 31 |
32 | BOARD REPORT |
€ million | 1 January 2024 | Investment (Disposal) | Change in Value | 31 December 2024 |
Funds managed by Lingotto: | ||||
– Public Funds | 1,736 | — | 497 | 2,233 |
– Private Funds | 363 | 61 | 73 | 497 |
Lingotto Funds | 2,099 | 61 | 570 | 2,730 |
Ventures: | ||||
– Exor Ventures | 605 | 21 | 77 | 703 |
– Direct Investments(a) | 74 | 21 | 4 | 99 |
Ventures | 679 | 42 | 81 | 802 |
Investments | 2,778 | 103 | 651 | 3,532 |
BOARD REPORT | 33 |
34 | BOARD REPORT |
BOARD REPORT | 35 |
€ million | 1 January 2024 | Other Changes | Investment (Disposal) | Change in Value | Translation Effect | 31 December 2024 |
Reinsurance vehicles | 802 | — | (312) | 145 | 44 | 679 |
Other assets | 474 | — | 119 | (79) | (2) | 512 |
Liquidity | ||||||
Cash and cash equivalents and financial assets [A] | 318 | — | (118) | 2 | — | 202 |
Listed securities | ||||||
Clarivate(a) | 551 | (432) | 11 | (141) | 11 | — |
Forvia(d) | 203 | — | — | (117) | — | 86 |
Investlinx ETFs | 169 | — | — | 34 | — | 203 |
Masimo | 107 | — | (127) | 18 | 2 | — |
Neumora(d) | 65 | — | — | (22) | — | 43 |
Banijay(b)(d) | 21 | — | — | — | — | 21 |
Zegna(d) | 26 | — | — | (6) | — | 20 |
Listed securities [B] | 1,142 | (432) | (116) | (234) | 13 | 373 |
Liquidity(c) [A]+[B] | 1,460 | (432) | (234) | (232) | 13 | 575 |
Others | 2,736 | (432) | (427) | (166) | 55 | 1,766 |
€ million | 31 December 2024 | 1 January 2024 |
Bank accounts and time deposits | 169 | 149 |
Liquidity funds | — | 66 |
Cash and cash equivalents | 169 | 215 |
Short duration and bond funds | 2 | 58 |
Financial assets and financial receivables | 31 | 45 |
Cash, cash equivalents and financial assets(a) | 202 | 318 |
36 | BOARD REPORT |
€ million | 31 December 2024 | 1 January 2024 |
Cash, cash equivalents and financial assets(a) | 202 | 318 |
Listed securities | 373 | 1,142 |
Liquidity(a) | 575 | 1,460 |
Undrawn committed credit lines | 475 | 450 |
Available liquidity(a) | 1,050 | 1,910 |
€ million | 31 December 2024 | 1 January 2024 |
Exor bonds | 3,641 | 3,467 |
Bank debt | 447 | 215 |
Borrowings | 4,088 | 3,682 |
Other financial liabilities | 56 | 604 |
Gross debt(a) | 4,144 | 4,286 |
Issue | Maturity | Issue | Fixed | 31 December 2024 | 1 January 2024 | Change | ||||
date | date | price | Rate (%) | (million) | (€ million) | |||||
08-Oct-14 | 08-Oct-24 | 100.090 | 2.500 | €500 | (a) | — | 503 | (503) | ||
07-Dec-12 | 31-Jan-25 | 97.844 | 5.250 | €100 | 105 | 104 | 1 | |||
22-Dec-15 | 22-Dec-25 | 100.779 | (b) | 2.875 | €450 | (b) | 451 | 451 | — | |
20-May-16 | 20-May-26 | 99.650 | 4.398 | $170 | 164 | 154 | 10 | |||
18-Jan-18 | 18-Jan-28 | 98.520 | 1.750 | €500 | 505 | 504 | 1 | |||
29-Apr-20 | 29-Apr-30 | 98.489 | 2.250 | €500 | 503 | 502 | 1 | |||
19-Jan-21 | 19-Jan-31 | 99.089 | 0.875 | €500 | 500 | 500 | — | |||
09-May-11 | 09-May-31 | 100.000 | 2.800 | (c) | ¥10,000 | 62 | 65 | (3) | ||
14-Feb-24 | 14-Feb-33 | 99.370 | 3.750 | €650 | (d) | 665 | — | 665 | ||
14-Oct-19 | 14-Oct-34 | 100.000 | 1.750 | €500 | 484 | 482 | 2 | |||
15-Feb-18 | 15-Feb-38 | 98.183 | 3.125 | €200 | 202 | 202 | — | |||
Exor bonds | 3,641 | 3,467 | 174 | |||||||
– Current portion | 606 | 537 | 69 | |||||||
– Non-current portion | 3,035 | 2,930 | 105 | |||||||
BOARD REPORT | 37 |
€ million | 31 December 2024 | 1 January 2024 |
Cash, cash equivalents and financial assets | 202 | 318 |
Gross debt | 4,144 | 4,286 |
Net financial position(a) | (3,942) | (3,968) |
Years ended 31 December | ||
€ million | 2024 | 2023 |
Net financial position - Initial amount | (3,968) | 795 |
Dividends inflow [detail in Free Cash Flow] | 1,014 | 839 |
Asset disposals [see table below] | 439 | — |
Amount invested [see table below] | (886) | (4,392) |
Buyback Exor shares | (250) | (996) |
Dividends paid by Exor | (99) | (99) |
Other changes [see table below] | (192) | (115) |
Net change during the year | 26 | (4,763) |
Net financial position - Final amount | (3,942) | (3,968) |
Years ended 31 December | ||
€ million | 2024 | 2023 |
Asset disposals | 439 | — |
Reinsurance vehicles | 312 | — |
Masimo | 127 | — |
Amount invested | (886) | (4,392) |
Listed Companies | (515) | (2,888) |
Philips | (501) | (2,761) |
Juventus | (14) | (127) |
Unlisted Companies | (167) | (148) |
Tag Holding | (89) | (100) |
Via Transportation | (25) | (46) |
Nuo | (34) | (2) |
GEDI | (10) | — |
Other | (9) | — |
Investments | (103) | (798) |
Ventures | (42) | (85) |
Lingotto funds | (61) | (563) |
Investlinx ETFs | — | (150) |
38 | BOARD REPORT |
Years ended 31 December | ||
€ million | 2024 | 2023 |
Other Investments | (101) | (558) |
Clarivate | (11) | (386) |
Neumora | — | (47) |
Masimo | — | (111) |
Other, net | (90) | (14) |
Other changes | (192) | (115) |
Management costs(a) | (28) | (29) |
Net financial (expenses) income generated by the financial position(b) | (83) | 18 |
Other net changes(c) | (81) | (104) |
Years ended 31 December | ||
€ million | 2024 | 2023 |
– Stellantis | 697 | 602 |
– CNH | 160 | 132 |
– Ferrari | 108 | 81 |
– Iveco | 16 | — |
– Economist | 18 | 12 |
– Lingotto Investment | — | 5 |
– Louboutin | 4 | 3 |
– Other | 11 | 4 |
Dividends inflow | 1,014 | 839 |
Net financial income (expenses) | (83) | 18 |
Management costs | (28) | (29) |
Free cash flow | 903 | 828 |
Dividend paid | (99) | (99) |
Net free cash flows(a) | 804 | 729 |
Free Cash Flow/Dividend paid | 9.1 | 8.4 |
BOARD REPORT | 39 |
€ million | 31 December 2024 | 1 January 2024 |
Net financial position | (3,942) | (3,968) |
Other Liabilities | (104) | (30) |
Numerator [A] | (4,046) | (3,998) |
Gross Asset Value | 42,460 | 39,739 |
(less) Cash, cash equivalents and financial assets | (202) | (318) |
Denominator [B] | 42,258 | 39,421 |
LTV Ratio(a) (b) [A/B] | 9.6% | 10.1% |
Years ended 31 December | |||
€ million | Note | 2024 | 2023(a) |
Dividend income | 8 | 1,135 | 14 |
Change in fair value on investment activities | 9 | 2,110 | — |
Change in fair value on investment activities (one-off)(b) | 9 | 12,150 | — |
Profit from investments in subsidiaries and associates(c) | — | 3,661 | |
Profit from investments at FVTPL | — | 578 | |
General and administrative expenses | 10 | (58) | (57) |
Net financial income (expenses) | 11 | (83) | 18 |
Other expenses(d) | (492) | — | |
Profit (loss) before taxes | 14,762 | 4,214 | |
Income taxes(e) | (91) | (20) | |
Profit (loss) for the period | 14,671 | 4,194 | |
40 | BOARD REPORT |
Years ended 31 December | Change | ||
€ million | 2024 | 2023 | |
– Stellantis | 697 | 602 | 95 |
– CNH | 160 | 132 | 28 |
– Philips(a) | 121 | 10 | 111 |
– Ferrari | 108 | 81 | 27 |
– The Economist | 18 | 12 | 6 |
– Lingotto | — | 5 | (5) |
– Iveco | 16 | — | 16 |
– Louboutin | 4 | 3 | 1 |
Dividends from Companies | 1,124 | 845 | 279 |
– Other | 11 | 4 | 7 |
Dividends received | 1,135 | 849 | 286 |
Less: Dividends included in the share of the profit (loss) from investments accounted for using the equity method | — | (835) | 835 |
Dividends included in the income statement(b) | 1,135 | 14 | 1,121 |
Years ended 31 December 2024 | |||
€ million | Total | Application of Investment entity exemption at 1 January 2024 | Change in value |
Listed Companies | 12,884 | 11,815 | 1,069 |
Unlisted Companies | 512 | 335 | 177 |
Total Companies | 13,396 | 12,150 | 1,246 |
Lingotto Funds | 570 | — | 570 |
Ventures | 77 | — | 77 |
Investments | 647 | — | 647 |
Reinsurance Vehicles | 145 | — | 145 |
Listed securities and others | 72 | — | 72 |
Others | 217 | — | 217 |
Change in fair value | 14,260 | 12,150 | 2,110 |
BOARD REPORT | 41 |
Years ended 31 December | Change | ||
€ million | 2024 | 2023 | |
Personnel costs | 17 | 15 | 2 |
Compensation and other costs relating to directors(a) | 12 | 13 | (1) |
Service costs, net | 29 | 29 | 0 |
General and administrative expenses(b) | 58 | 57 | 1 |
Years ended 31 December | Change | ||
€ million | 2024 | 2023 | |
Profit (loss) from cash, cash equivalents, financial assets | |||
Realised gains (losses) | 1 | 36 | (35) |
Unrealised gains (losses) | 1 | 25 | (24) |
Interest income on: | |||
– bank current accounts and deposits | 22 | 60 | (38) |
– financial receivables and financial assets | 18 | 14 | 4 |
– debt securities | 3 | 3 | — |
Total profit (loss) from cash, cash equivalents, financial assets | 45 | 138 | (93) |
Cost of debt: | |||
Bonds(a) | (106) | (88) | (18) |
Bank debt and other | (8) | (12) | 4 |
Total cost of debt | (114) | (100) | (14) |
Exchange (losses) gains, net | 4 | (9) | 13 |
Derivatives and other(b) | (18) | (11) | (7) |
Net financial income (expenses) | (83) | 18 | (101) |
42 | BOARD REPORT |
APM | Definition | Purpose | Reconciliation |
Available liquidity | Liquidity plus undrawn committed credit facilities | To measure the assets that can be converted into cash and readily available funds | Composition on page 36 and reconciliation on page 43 |
Cash, cash equivalents and financial assets | Cash, cash equivalents and financial assets (including restricted cash) | To measure the assets that can be converted into cash, used in the calculation of the Net financial position | Composition on page 35 and reconciliation on page 43 |
Gross Asset Value (GAV) | Total value of assets including Companies, Investments and Others. It is equal to Total Assets as defined under IFRS | Use terminology in line with the industry to refer to Total Assets | n/a |
Gross debt | Sum of borrowings (bank debt and bond debt) and other financial liabilities as defined under IFRS | Use terminology in line with the industry to refer to borrowings and other liabilities | n/a |
Liquidity | Cash, cash equivalents and financial assets plus Listed securities. Listed securities are equity stakes, not defined as Companies, which can be converted into cash | To measure the assets that can be easily converted into cash | Composition on page 36 and reconciliation on page 43 |
Loan-to-Value (LTV) Ratio, expressed as a percentage | Net financial position plus other liabilities, divided by Gross Asset Value less Cash, cash equivalents and financial assets | To measure Exor's indebtedness level linked to the value of its assets. Credit rating agencies and counterparties use this measure to assess Exor’s financial risk profile | Refer to page 38: Loan to Value LTV ratio |
Management costs | General and administrative expenses which are recurring and cash-based. Exor monitors management costs linked to the value of its assets or GAV, measured in bps (basis points), on an annualized basis | To measure the cost efficiency of managing assets | Composition and reconciliation on page 44 |
Net Asset Value (NAV) | Gross Asset Value net of Gross Debt and Other Liabilities. It is equal to Equity as defined under IFRS | Use terminology in line with the industry to refer to Equity | n/a |
Net Asset Value per share (NAV per share) | Net Asset Value divided by outstanding shares (calculated as issued shares less treasury shares). NAV per share growth is the percentage change in NAV per share over the measurement period | To measure the NAV attributable to one share | n/a |
Net financial position | Cash, cash equivalents and financial assets less Gross debt | To measure the financial resources and indebtedness | Composition on page 37 and reconciliation on page 43 for the components |
Net free cash flow | Dividends inflow less management costs, financial income (expenses) and dividend paid. All these items are recurring and cash-based | To measure the cash that Exor is able to generate after recurring outflows | Composition on page 38 and reconciliation on page 44 |
BOARD REPORT | 43 |
€ million | 31 December 2024 | 1 January 2024 | Change |
Cash and cash equivalents(a) | 169 | 215 | (46) |
Short duration and bond funds | 2 | 58 | (56) |
Financial assets and financial receivables | 31 | 45 | (14) |
Cash and cash equivalents and financial assets included in the Net financial position | 202 | 318 | (116) |
Listed securities | 373 | 1,142 | (769) |
Liquidity | 575 | 1,460 | (885) |
Undrawn committed credit lines | 475 | 450 | 25 |
Available liquidity | 1,050 | 1,910 | (860) |
€ million | 31 December 2024 | 1 January 2024 | Change |
Cash and cash equivalents(a) | 169 | 215 | (46) |
Short duration and bond funds | 2 | 58 | (56) |
Financial assets and financial receivables | 31 | 45 | (14) |
Cash and cash equivalents and financial assets included in the Net financial position | 202 | 318 | (116) |
Borrowings(a) | 4,088 | 3,682 | 406 |
Other financial liabilities(a) | 56 | 604 | (548) |
Gross debt(a) | 4,144 | 4,286 | (142) |
Net financial position | (3,942) | (3,968) | 26 |
44 | BOARD REPORT |
€ million | Years ended 31 December | Change | |
2024 | 2023 | ||
Net result(a) | 14,671 | 4,194 | 10,477 |
Dividend in shares | (121) | (10) | (111) |
General and administrative expenses non-recurring and share-based compensation plan | 30 | 28 | 2 |
Change in fair value on investments activities | (2,110) | — | (2,110) |
Change in fair value on investment activities (one-off) | (12,150) | — | (12,150) |
Profit from investments in subsidiaries and associates | — | (2,826) | 2,826 |
Profit from investments at FVTPL | — | (578) | 578 |
Other expenses | 492 | — | 492 |
Income taxes | 91 | 20 | 71 |
Dividend paid | (99) | (99) | — |
Net Free Cash Flow | 804 | 729 | 75 |
Years ended 31 December | Change | ||
€ million | 2024 | 2023 | |
General and administrative expenses(a) | 58 | 57 | 1 |
General and administrative expenses - non recurring | (6) | (11) | 5 |
Share-based compensation plan | (24) | (17) | (7) |
Management costs | 28 | 29 | (1) |
BOARD REPORT | 45 |
€ million | Consolidated Statement of financial position at 31 December 2024 | Reclassification | Board Report at 31 December 2024 | |
Property, plant and equipment | 18 | (18) | — | |
Equity investment at FVTPL | 37,220 | (37,220) | — | |
33,763 | 33,763 | Listed Companies | ||
3,399 | 3,399 | Unlisted Companies | ||
Equity investments at FVTOCI | 365 | (365) | — | |
Other investment at FVTPL | 4,377 | (4,377) | — | |
2,730 | 2,730 | Lingotto Funds | ||
802 | 802 | Ventures | ||
679 | 679 | Reinsurance Vehicles | ||
Financial assets | 276 | (276) | — | |
Other assets | 25 | 487 | 512 | Other Assets |
Current tax receivables | 10 | (10) | — | |
Cash and cash equivalents | 169 | 405 | 575 | Liquidity |
Total Assets | 42,460 | — | 42,460 | Total Assets/GAV |
€ million | Consolidated Statement of financial position at 31 December 2024 | Reclassification | Board Report at 31 December 2024 | |
Equity and Liabilities | — | |||
Equity attributable to owners of the parent | 38,212 | — | 38,212 | |
Total Equity | 38,212 | — | 38,212 | Net Equity/NAV |
Liabilities | ||||
Deferred tax liabilities | 64 | (64) | ||
Borrowing | 4,088 | — | 4,088 | Bonds and bank debt |
Other financial liabilities | 56 | 56 | Financial liabilities | |
Trade payables | 4 | (4) | — | |
Tax payables | 30 | (30) | — | |
Other liabilities | 6 | 98 | 104 | Other liabilities |
Total Liabilities | 4,248 | — | 4,248 | |
Total Equity and Liabilities | 42,460 | — | 42,460 |
46 | BOARD REPORT |
SUBSEQUENT EVENTS AND 2025 OUTLOOK |
BOARD REPORT | 47 |
Investee Company | Number of shares(a) | Dividends | |
Per share (€) | Total (€ million) | ||
Stellantis N.V. | 449,410,092 | 0.68 | 306 |
CNH Industrial N.V.(b) | 366,927,900 | 0.23 | 84 |
Philips N.V.(c) | 172,779,520 | 0.85 | 147 |
Ferrari N.V. | 37,768,613 | 2.99 | 113 |
Iveco Group N.V. | 73,385,580 | 0.33 | 24 |
Exor's share of dividends | 674 | ||
48 | BOARD REPORT |
BOARD REPORT | 49 |
MAJOR SHAREHOLDERS AND OWNERSHIP STRUCTURE |
50 | BOARD REPORT |
Share class | Number of shares | Listing market |
Ordinary shares1 | 220,984,247 | Euronext Amsterdam |
Special voting shares A2 | 126,445,162 | n/a |
BOARD REPORT | 51 |
52 | BOARD REPORT |
BOARD REPORT | 53 |
54 | BOARD REPORT |
Shareholder | % of issued capital1 | latest AFM filing | ||
Baillie Gifford & Co | 10,881,385 | 4.92% | 1.50% | 13 Dec 2021 |
Harris Associates LP | 9,028,828 | 4.09% | 1.24% | 13 Dec 2021 |
Vanguard Group | 7,925,234 | 3.59% | 1.09% | 29 Sep 2022 |
BOARD REPORT | 55 |
56 | BOARD REPORT |
RISK MANAGEMENT RISKS AND CONTROL SYSTEM |
BOARD REPORT | 57 |
58 | BOARD REPORT |
BOARD REPORT | 59 |
60 | BOARD REPORT |
BOARD REPORT | 61 |
Risk category | Risk description | Risk appetite statement | |
Strategic risks | Strategic risks may affect Exor's long-term strategic performance objectives. | Moderate | Exor is willing to accept moderate risks in order to realise its strategic objectives. Exor defined tolerable levels of deviation from NAV per share compared with MSCI, credit rating and cash flow targets in the short and medium term, in order to achieve long-term goals. |
Operational risks | Operational risks include adverse, unexpected impacts resulting from internal processes, people and systems, or from external events linked to the performance of the Company’s portfolio of businesses. | Low – Moderate | Exor aims for lean operations focused on its core activities. |
Compliance risks | Compliance risks cover unanticipated failures to comply with applicable laws, regulations, policies and procedures. | Low | Exor strives to comply with (international) applicable laws and regulations at all times. Exor focuses on good governance of its activity as an investment entity. |
Reporting risks | Financial reporting risks primarily relate to (failure) of internal controls leading to possible misrepresentation of Exor’s positions and performance to investors and other stakeholders. | Low | In the external reporting Exor aims to provide an insightful, fair and accurate representation of the performance and economic results. Adequacy of financial reporting is secured through the financial reporting policies and internal control framework at Exor. |
Financial risks | Financial risks include uncertainty of financial return and the potential for financial loss due to capital structure imbalances, inadequate cash flows and the volatility of financial instruments. | Low – Moderate | Inherent to Exor’s long-term investment horizon, a low to moderate level of financial risk is accepted in the investment portfolio. Through capital market transactions, cash balances and bank credit line agreements, Exor seeks to maintain a capital structure profile which achieves long-term goals and maintains its covenant compliance. |
62 | BOARD REPORT |
Risk name | Risk description | Category | Controls/Mitigants |
General state of the economy and potential changes in the economic, social or political environment | Risk related to developments in the political / economic / social environment (e.g. legislation, nationalization, terrorism, general state of the economy, transition to lower carbon economy, labour shortage, supply chain disruption or inflation) of the countries where the company and/or the investee companies operate, with potential adverse effects on their respective industries as well. | Strategic - External | Investment diversification in accordance with the strategic objectives and risk appetite / risk bearing capacity. Periodically the diversification is monitored and reported by the Companies team. Presence of Exor on the boards of directors of selected investee companies to act as critical friends to support investee companies on their respective paths to greatness. |
Stock market performance and business portfolio (Portfolio composition) | Risk that stock market fluctuations may affect the value of the investee companies and the risks that investment decisions do not allow to (i) define an adequate portfolio mix in terms of diversification of the investments, resulting in difficulties in optimising Exor's future performance; (ii) obtain a return on investments that will increase the Net Asset Value per share, exceeding the MSCI World Index growth per share in Euro. | Strategic - External | Exor has a long-term approach in line with its strategy and priorities, reviewed annually by the Companies team. Investment diversification in accordance with the strategic objectives and risk appetite / risk bearing capacity. The diversification is periodically monitored and reported by the Companies team. Presence of Exor on the boards of directors of selected investee companies to act as critical friends to support investee companies on their respective paths to greatness (including sustainability topics). A strategic asset allocation system is in place, adhered and monitored by the Exor Leadership team. |
Execution of business plans by investee companies | Risk that investee companies do not deliver the performance expected by Exor, in relation to the implementation of their business plan and/or the inability to flexibly adjust their business plan to changes in market and regulations (including sustainability and transitional aspects). The quality and resilience of the business models of investee companies impacts their ability to provide attractive returns to Exor. | Strategic - Internal | Monitoring of investee companies based on a bi- annual financial dashboard and an annual ESG dashboard by the Companies team and reported to the Exor Leadership team and Board of Directors. Other monitoring procedures, e.g. through meetings with investee companies and internal tools, to track relevant topics on a case by case basis. Relevant information is periodically reported by the Companies and Corporate teams to the Exor leadership team and Board of Directors. Presence of Exor on the boards of directors of selected investee companies to act as critical friends to support investee companies on their respective paths to greatness (including sustainability topics). |
Retention of key talent and management of succession planning of key personnel | The risk of losing key resources (in Exor and/or investee companies) or having inadequate succession planning. | Strategic - Internal and External | For managing the loss of key resources within Exor, roles with significant impact have been identified, succession planning and other mitigants (contracting Third Party Service providers) have been implemented. When deciding new personnel changes/succession plans at investee companies, Exor, through its presence on the board of directors, can provide constructive dialogue and support as a critical friend. |
BOARD REPORT | 63 |
Events harmful to the reputation of the company | Risk that Exor's reputation may be undermined both directly due to the occurrence of negative events for Exor or its Board of Directors as well as indirectly by a change in the public perception of the investee companies (e.g. due to sustainability- related issues or relations with trade unions). | Strategic - Internal | As part of the Compliance framework of Exor and its annual Compliance plan, monitoring and reporting to the Exor Leadership team is conducted periodically. Presence of Exor on the boards of directors of selected investee companies to act as a critical friend to support investee companies on their respective paths to greatness (including sustainability topics). Exor's ESG Committee is monitoring periodically sustainability initiatives and the risks impacting Exor's sustainability objectives. |
Dividend risk (Cash flow) | Risk of holding investments in companies that do not pay sufficient dividend (e.g. due to underperformance of the investment) to recover the operating costs, net financial expenses of Exor and to have free cash flow to invest and/or to reduce the debt over time. Given that some of the companies within Exor’s portfolio are cyclical and some high dividend paying companies are in a downturn phase, the risk is increasing. | Strategic - Internal | Investment diversification in accordance with the strategic objectives and risk appetite / risk bearing capacity. Periodically the diversification is monitored and reported by the Companies team. Managing and monitoring periodically the cash-in, cash-out (cash flow), and operating costs by the Chief Financial Officer and Corporate team. Presence of Exor on the boards of directors of selected investee companies to act as critical friends to support investee companies on their respective paths to greatness. |
Non/late compliance with applicable legislation/ regulations or changes, Business Ethics and Sustainability requirements | Non/late compliance with applicable legislation/ regulations or changes. Possible changes in the legal and regulatory framework on the issues relevant for Exor, for example: (i) Market abuse regulations, insider trading (price sensitive information); (ii) Tax legislation/regulations; (iii) Relations with institutional parties (rating agencies, regulators, trade associations); (iv) External reporting requirements, accounting principles, sustainability requirements, including failure to report internal control failures; (v) Anti-bribery and corruption/intentional fraud risks; (vi) Anti-money laundering; (vii) Related party transactions. | Compliance - External | As part of the Compliance framework of Exor and its annual Compliance plan, monitoring and reporting to the senior management and Board of Directors is conducted periodically. External advisors for tax, legal, accounting, Sustainability services are contracted by Exor (if necessary), to support compliance with the applicable regulatory requirements, which are increasing (e.g. CSRD compliance). Exor's Board-approved Code of Conduct is monitored for adherence by the General Counsel who is part of the Corporate Team. All adverse findings are reported to the Exor Leadership team and (when necessary) the Board of Directors. Considering Exor is now an Investment Entity under IFRS 10 as of 1 January 2024, the reporting will change accordingly and the risk of business reporting compliance could increase in likelihood during this transition year. |
Management of relations with investee companies | Risk of failure in managing the relationships with the management of the subsidiaries due to the lack of establishing adequate opportunities to share strategic decisions and timely information on the management's choices of subsidiaries. | Strategic - Internal | Presence of Exor on the boards of directors of selected investee companies to act as critical friend to support investee companies on their respective paths to greatness (including sustainability topics). Clear roles and responsibilities have been established for Exor and investee companies (the role of Exor within investee companies). Constructive dialogues are held between the investee companies and the Exor Leadership team. Path to greatness discussions with investee companies are conducted periodically by the Exor Leadership team. |
64 | BOARD REPORT |
Risk related to capital markets fluctuations and financing systems | Exor is exposed to capital market fluctuations as changes in long-term interest rates could increase both counterparty risk for financial institutions (particularly banks which are used for financing and investment activities) and credit ratings (by rating agencies that may limit the access to the capital market). Consequences may result in an increase in the cost of collection and the valuation of certain assets with adverse effects on the financial and economic situation as well as potential non-compliance with bond covenants. | Financial - External | As part of internal policies and procedures, periodic meetings are held with rating agencies by the Chief Financial Officer and Corporate Finance team. Financial metrics (e.g. Loan to Value ratio and NAV) are regularly monitored by the Chief Financial Officer and Corporate team. In line with Exor's strategic priorities, internal policies and procedures, a conservative use of leverage is adhered. Treasury and debt financing policies and procedures are adhered to, ensuring that all financing activities; duration, interest rate and cost of capital are monitored and managed adequately by the Chief Financial Officer and Corporate team. Allocation across leading financial institutions for long-term financing and in accordance with the approved list of institutions by the Chief Financial Officer. Management of indebtedness prepared by the Chief Financial Officer and Corporate team, and approved by the Board of Directors. |
Cyber security / Unauthorized use of information | Risk of unauthorized use or access to company information due to an inadequate safeguard of the information itself, (breach of confidentiality and privacy), inadequate segregation of duties, cyber security and/or misuse of company name, like scamming. Geopolitical developments lead to an increase of cyber related attacks. | External - Operational | IT policies and procedures are in place and monitored periodically for adherence by the IT department. Training and awareness sessions are held by the IT department on cyber-and information security. Vulnerability assessment / penetration testing is conducted periodically by the IT department, with the support of third-party service providers. Periodically, Internal Audit conducts a review on the design and operating effectiveness of the implemented IT General Controls. The risk is linked to the unauthorized publication of personal data of employees and/or information about companies, thus the financial impact is considered very low. |
Health and well- being of employees | Risk related to the health and well-being of Exor employees, including the implications for impact on (mental) health and remote working. | HR (talent, retention, succession planning) | Periodic monitoring and open conversations with employees on well-being by respective line managers. All adverse findings are reported periodically to the Exor Leadership team and (when necessary) to the Board of Directors. Align and follow up with government advice on health/safety measures and remote working by respective line managers. |
BOARD REPORT | 65 |
Inconsistent, inaccurate and incomplete financial reporting | The fair value measurement of private investee companies (level 3 instruments) requires a series of assumptions and the use of unobservable inputs e.g. choice of discount rate. IFRS requires additional disclosure on how the private companies were valued. | Assets valuation and monitoring | Adequate reporting process is adhered to and supported by an experienced Exor team with clearly established processes and third party service providers, ensuring that all reports are submitted timely, completely and accurately. Employees take part in external training and/or webinars to stay up to date with the latest practices and regulations, where necessary. External advisors for IT and financial reporting services are contracted by Exor (if necessary), to support compliance with the applicable regulatory requirements. Periodically, Internal Auditors conduct a review on the design and operating effectiveness of the IT General controls and Financial Reporting controls. |
Management Fraud (fraud, bribery and corruption) | Risk of intentional fraud, bribery, corruption or management override in the application of accounting and ethical business principles due to excessive pressure on profit and financial targets. | Unethical behaviour and fraud | Segregation of duties are adhered to, as a general principle within Exor. This is being strengthened by the new ERP system. The approved Delegation of Authority (including limits) by the senior management is adhered to at all times. Any deviation requires an approval by the Chief Financial Officer and (when necessary) the Board of Directors. Exor’s updated Code of Conduct is monitored for adherence by the Head of Legal who is part of the Corporate team. All adverse findings are reported to the Exor Leadership team and (when necessary) to the Board of Directors. |
Cash management | The risk is to not properly manage the available cash. | Liquidity cash flow | Treasury (cash management), debt financing policies and procedures are adhered to, ensuring that all financing activities; duration, interest rate and cost of capital are monitored and managed adequately by the Chief Financial Officer and the Corporate team. |
66 | BOARD REPORT |
CORPORATE GOVERNANCE |
BOARD REPORT | 67 |
68 | BOARD REPORT |
Name | Year of birth | Position | Nationality | First appointment | Reappointment date | Current period in office(a) | End of current term | Final retirement |
Mr. Nitin Nohria | 1962 | Chairman/Senior Non-Executive Director | Indian | 31 May 2023 | n/a | 2 years | AGM 2026 | 2031 (2035) |
Mr. John Elkann | 1976 | Chief Executive Officer | Italian | 11/12/2016 | 31 May 2023 | 8 years | AGM 2026 | n/a |
Mr. Tiberto Ruy Brandolini D’Adda | 1948 | Non-Executive Director | Italian | 31 May 2023 | n/a | 2 years | AGM 2026 | 2031 (2035) |
Mrs. Ginevra Elkann | 1979 | Non-Executive Director | Italian | 11 December 2016 | 31 May 2023 | 8 years | AGM 2025 | 2024 (2028) |
Mr. Alessandro Nasi | 1974 | Non-Executive Director | Italian | 11 December 2016 | 31 May 2023 | 8 years | AGM 2025 | 2024 (2028) |
Ms. Melissa Bethell | 1974 | Non-Executive Director | British | 30 May 2017 | 31 May 2023 | 7 years | AGM 2026 | 2025 (2029) |
Mr. Marc Bolland | 1959 | Non-Executive Director | Dutch | 11 December 2016 | 31 May 2023 | 8 years | AGM 2025 | 2024 (2028) |
Mrs. Laurence Debroux | 1969 | Non-Executive Director | French | 30 May 2017 | 31 May 2023 | 7 years | AGM 2026 | 2025 (2029) |
Ms. Sandra Dembeck | 1974 | Non-Executive Director | German | 31 May 2023 | n/a | 2 years | AGM 2026 | 2031 (2035) |
Mr. Axel Dumas | 1970 | Non-Executive Director | French | 24 May 2022 | 31 May 2023 | 3 years | AGM 2026 | 2030 (2034) |
BOARD REPORT | 69 |
70 | BOARD REPORT |
BOARD REPORT | 71 |
72 | BOARD REPORT |
Director | Board of Directors | Audit Committee | Compensation Committee | ESG Committee |
Nitin Nohria | 5/5 | 4/4 | 3/3 | 3/3 |
John Elkann | 5/5 | |||
Tiberto Ruy Brandolini D'Adda | 5/5 | |||
Ginevra Elkann | 5/5 | |||
Alessandro Nasi | 5/5 | |||
Melissa Bethell | 5/5 | 3/3 | ||
Marc Bolland | 5/5 | 4/4 | 3/3 | |
Laurence Debroux | 5/5 | 4/4 | 3/3 | |
Sandra Dembeck | 5/5 | 4/4 | ||
Axel Dumas | 5/5 | 2/3 |
BOARD REPORT | 73 |
74 | BOARD REPORT |
BOARD REPORT | 75 |
76 | BOARD REPORT |
BOARD REPORT | 77 |
78 | BOARD REPORT |
BOARD REPORT | 79 |
80 | BOARD REPORT |
BOARD REPORT | 81 |
82 | BOARD REPORT |
BOARD REPORT | 83 |
84 | BOARD REPORT |
BOARD REPORT | 85 |
86 | BOARD REPORT |
BOARD REPORT | 87 |
SUSTAINABILITY STATEMENT | ||
88 | BOARD REPORT |
BOARD REPORT | 89 |
90 | BOARD REPORT |
BOARD STRUCTURE | Exor creates effective board structures • Board size – keep boards relatively small to maintain high-quality debate • Committees – focus committees on audit, sustainability and remuneration issues • Meetings – create systematic annual board schedules and agendas | |
PEOPLE | Exor spends time choosing the right directors • Exor role – play an active role within the boards of all its companies • Diversity – ensure there is a range of perspectives on all boards • Expertise – appoint directors with appropriate sector and functional expertise | |
PROCESS | Exor incentivises and improves board performance • Assessment – conduct regular Chair, CEO and board reviews • Remuneration – encourage directors to become shareholders • Director terms – appoint directors for clear and overlapping terms | |
BOARD REPORT | 91 |
92 | BOARD REPORT |
BOARD REPORT | 93 |
94 | BOARD REPORT |
Core elements of due diligence | Paragraphs in the Sustainability Statement |
Embedding due diligence in governance, strategy and business model | 1. General information - 1.2 Governance - Sustainability Information Flows 1. General information - 1.2 Governance - Integration of sustainability-related performance in incentive schemes 1. General information - 1.4 The Double Materiality Assessment - The DMA results |
Engaging with affected stakeholders in all key steps of the due diligence | 1. General information - 1.3 Strategy and business model - Interests and views of stakeholders 1. General information - 1.4 The Double Materiality Assessment - The process and methodology |
Identifying and assessing adverse impacts | 1. General information - 1.4 The Double Materiality Assessment - The process and methodology 1. General information - 1.4 The Double Materiality Assessment - The DMA results |
Taking actions to address those adverse impacts | 1. General information - 1.1 Basis of preparation - General basis for preparation of the Sustainability Statement 1. General information - 1.3 Strategy and business model - Sustainability in Exor 2. Environmental information - 2.2 Emission reduction and climate change 2. Environmental information - 2.3 Environmental impacts in the value chain 3. Social information - 3.1 Exor employees 3. Social information - 3.3 Working conditions in the value chain 3. Social information - 3.4 End users in the value chain 4. Governance information - 4.1.2 Governance in the value chain |
Tracking the effectiveness of these efforts and communicating | 1. General information - 1.3 Strategy and business model - Sustainability in Exor 2. Environmental information - 2.2 Emission reduction and climate change 2. Environmental information - 2.3 Environmental impacts in the value chain 3. Social information - 3.1 Exor employees 3. Social information - 3.2 Diversity and inclusion 3. Social information - 3.3 Working conditions in the value chain 3. Social information - 3.4 End users in the value chain 4. Governance information - 4.1.2 Governance in the value chain |
BOARD REPORT | 95 |
Upstream | Own Operations | Downstream |
Goods and services suppliers | Exor offices | Investee companies |
Investors | Workforce |
HOW WE BUILD: | WHAT MAKES A COMPANY GREAT: | |
• Leaders who perform and embody our values • Governance aligned with ownership and leadership • Progressing on path to greatness | BUILD GREAT COMPANIES | • Distinctive in what it does • Seek renewal and change • Acts in a responsible way • Performs to the highest standards |
96 | BOARD REPORT |
1 | CREATING AN ENVIRONMENT WHERE COMPANIES CAN THRIVE | 2 | EMPOWERING LEADERS TO BUILD GREAT COMPANIES | 3 | USING GOVERNANCE TO STEER OUR COMPANIES | |||||
✓ | Long-term committed capital | ✓ | Use Exor's network to find new leaders | ✓ | Build effective boards | |||||
✓ | Strong network | ✓ | Act as a “critical-friend” to leaders in its companies | ✓ | Support companies in their management successions | |||||
✓ | Support and challenge companies’ plans | ✓ | Encourage the creation of strong and positive cultures | ✓ | Play an active role in the boards of all its companies | |||||
✓ | Promote diversity and inclusiveness | |||||||||
AMBITION & HUMILITY | CURIOSITY & FOCUS | |
We set high aspirations but remain grounded | We seek new ideas while prioritising what matters | |
COURAGE & RESPONSIBILITY | PATIENCE & DRIVE | |
We take bold actions while being mindful of their consequences | We take a long-term perspective but are relentless in getting things done |
BOARD REPORT | 97 |
FOUNDATIONS | • These are the fundamental sustainable governance procedures, policies and guidelines that Exor and its investee companies need to operate with integrity, responsibility and ethics | |
PASSIONS | • Exor has identified key passions that it expects all of its investee companies to pursue in ways that are aligned within their business strengths and priorities | |
COMMUNICATION | • Exor expects its investee companies to communicate their sustainability priorities and progress clearly to stakeholders and facilitates engagement across them to learn from each other and to work together where helpful | |
Emissions reduction | Education | Diversity and inclusion | |||||
We are committed to 21st century sustainable manufacturing with a clear path to carbon neutrality | We have a history of championing the life changing power of education | We believe hiring and empowering diverse talent leads to better business results | |||||
98 | BOARD REPORT |
Exor sustainability passions | Commitments at Exor (holding level) | Supporting its companies to: |
Emissions reduction | • Achieve carbon neutrality by 2022 and net zero emissions by 2025 | • Set reduction targets for Scope 1 and 2 emissions and measure Scope 3 |
Education | • Reduce the gender gap in STEM subjects • Help high potential young entrepreneurs | • Pursue company-relevant educational initiatives accompanied by clear metrics and targets |
Diversity and inclusion | • Maintain 40/60 gender balance and consider diverse candidates for all new appointments | • Set diversity targets and measure & report progress against them |
BOARD REPORT | 99 |
Emissions reduction | Education: decreasing inequalities and promoting innovation | Diversity and inclusion | |||||
Stakeholder | Areas of focus | Engagement methods |
Exor employees | Motivation and development, equal opportunities, health and safety, ethical business conduct and values | Regular meetings and communications, annual review of objectives, internal initiatives and compensation |
Investors & analysts, rating agencies, media | Market transparency, communications, financial and non-financial performance | Annual and half-year reporting, investor events, meetings with investors, corporate website, press releases |
Investee companies | Progress on paths to greatness, enablers and next steps | Active representation and participation in the boards, regular communication and meetings |
Authorities and regulators | Compliance with applicable laws and regulations, risk management | Annual report and half-year reporting, corporate website and ad-hoc interactions where necessary |
100 | BOARD REPORT |
BOARD REPORT | 101 |
102 | BOARD REPORT |
ESRS Topic | Material Topic | Impact | Financial |
E1 Climate Change | Emissions reduction and climate change | Negative actual impact in the value chain: GHG emissions generated by the motor vehicle sector contributing to climate change (including resource extraction and production of materials, transport, industrial processes, GHG emissions from the vehicles sold and the vehicles' end of life). (Short-Medium-Long term) Positive actual impact in the value chain: reduction of CO2 emissions through the sale of alternative products and services and low- carbon vehicles (batteries, alternative fuels, etc.). (Short-Medium-Long term) | Risk in own operations: investment entities whose investments are in high-emissions sectors can potentially risk poorer investment returns as markets and regulations transition to a greener economic model. Other potential factors that could lead to weaker investment returns include technological shifts, fluctuations in supply and demand and policy changes. (Short-Medium-Long Term) Risk in the value chain: business interruptions, loss in revenues, reduced product availability and an increase in repair costs or damaged buildings at an investee level caused by extreme weather events (hurricanes and floods) as well as longer shifts in climate patterns potentially leading to droughts, heat waves and water stress. (Short-Medium term) Risk in the value chain: reputational damage and loss of financial support due to failure to meet stakeholders' increasing expectations related to climate commitments and transparency of investee companies, also caused by delays in securing carbon removal technologies and new technology for electrification. (Medium-Long term) Opportunity in the value chain: the increasing customer demand and regulatory requirements for energy-efficient vehicles and equipment with a lower environmental impact may lead to expanded market share and revenue growth for investee companies. (Short-Medium-Long term) |
E2 Pollution | Environmental impacts across the value chain | Risk in the value chain: environmental and health issues caused by the air pollution related to operations at investee-company level, especially related to industrial processes. (Short-Medium-Long Term) | Risk in the value chain: the emergence of laws regarding the use of harmful substances in consumer products of manufacturing/ industrial investee companies may lead to increased regulatory oversight and financial losses due to reputational harm.(Short- Medium-Long Term) |
BOARD REPORT | 103 |
E5 Circular economy | Environmental impacts across the value chain | Positive actual impact in the value chain: sourcing through the use of bio-sourced materials, recycled materials and materials of natural origin reducing resource depletion, such as use of water, deforestation and impact on local wildlife by embedding circular economy practices (e.g. marketing reconditioned products, reducing waste and resource extraction, also through repair, remanufacturing, reuse, recycling, revalorisation) (Medium-Long-Term) Negative actual impact in the value chain: generation of waste linked to operational processes at investee companies, including hazardous waste and generation of plastics, packaging, electronic waste, deriving from own operations and upstream activities. (Short-Medium Term) | |
S1 Own workforce | Diversity and inclusion Exor employees | Positive actual impact: promotion of a healthy and safe working environment through adherence with legislation. Initiatives to improve work-life balance including smart working, part-time or flexible working arrangements, parental and other leave that help to ensure the well-being of Exor's employees. (Short-Medium Term) Positive actual impact: employee skills development and training can increase motivation and job satisfaction. (Medium- Long Term) Positive actual impact: to be an attractive employer committed to building a diverse and high-performing workforce, Exor attracts and retains talents by adopting non-discriminatory practices with a strong company culture and gender balance. (Short-Medium-long Term) | Opportunity: providing adequate training and skill development opportunities can avoid competition for highly skilled employees in the sector and can lead to a better performance by the Company. (Short-Medium-Term) |
104 | BOARD REPORT |
S2 Workers in the value chain | Diversity and inclusion | Negative actual impact in the value chain: operating in countries with the lowest direct costs can lead to products being manufactured in countries with limited worker safety regulations and enforcement, resulting in negative impact on workers of investee companies. (Short-Medium Term) Positive actual impact in the value chain: organisational efficiency and customer satisfaction through investment in technological innovation and employee digital skill development, as well as the adoption of a structured performance appraisal system and customised training programmes aimed at enhancing and developing employees' skills. (Short-Medium Term) Negative actual impact in the value chain: precarious working conditions and breach/ violation of human rights due to the employment of precarious workers (children, migrants, refugees) in the value chain operations which lead to potential breaches of human rights in countries with weak labour laws, leading to a deterioration of social dialogue and salary negotiations in such countries.(Short-Medium-Long Term) |
BOARD REPORT | 105 |
S4 Consumers and End- users | End users in the value chain | Negative actual impact in the value chain: breach of personal data either through cyberattacks or on-board systems on dedicated vehicles or customer applications (including geo-location data) or violation of confidentiality and security in the processing of personal information and data of stakeholders. (Short-Medium Term) Positive actual impact in the value chain: adoption of an internal regulatory framework at investee level to protect the confidentiality and privacy of information and to safeguard corporate reputation and information asymmetries in the marketplace. (Short- Medium Term) Positive actual impact in the value chain: improving road safety through the development of a smart fully integrated communication system between cars to avoid accidents and the treatment after a car crash through the development of smart system alerting hospital/insurance/police/key contact person after a crash occurs. (Short-Medium Term) Negative actual impact in the value chain: customers and consumers (e.g. passengers, patients) caused by safety and quality compliance of investee companies products and services (e.g. passengers potential deaths or serious injuries caused by vehicle safety defects). (Short-Medium Term) Positive actual impact in the value chain: decreasing inequalities through the offering of varied mobility options that can facilitate the movement of populations without the purchase of vehicles e.g. shared mobility/ vehicle rental. (Medium-Long Term) | |
G1 Business conduct | Corporate culture and business ethics | Positive actual impact in the value chain: implementing a whistle-blower mechanism guarantees the protection of whistleblowers and a transparent corporate culture where stakeholders can report violations confidentially. (Short-Medium-Long Term) Positive actual impact in the value chain: helping suppliers at an investee-company level to improve their responsible practices through industry collaboration and standardised responsible procurement practices. (Medium-Long Term) | Risk in own operations: the lack of transparency in Exor's tax approach and/or the wrong interpretation of tax regulations can cause reputational damage and sanctions. (Short-Medium-Long Term) Risk in own operations: the unauthorized use or access to company information due to an inadequate safeguard of the information itself, (breach of confidentiality and privacy), inadequate segregation of duties, cyber security and/or misuse of company name, like scamming. Geopolitical developments lead to an increase of cyber related attacks. (Short- Medium Term) |
106 | BOARD REPORT |
EU Taxonomy Objectives | |
1) | Climate change mitigation (CCM) |
2) | Climate change adaptation (CCA) |
3) | Sustainable use and protection of water and marine resources (WTR) |
4) | Transition to a circular economy (CE) |
5) | Pollution prevention and control (PPC) |
6) | Protection and restoration of biodiversity and ecosystems (BIO) |
BOARD REPORT | 107 |
108 | BOARD REPORT |
Relevant sub-topics | Impacts, risks and opportunities |
Climate change adaptation | Risk in own operations: investment entities whose investments are in high-emissions sectors can potentially risk poorer investment returns as markets and regulations transition to a greener economic model. Other potential factors that could lead to weaker investment returns include technological shifts, fluctuations in supply and demand and policy changes. (Short-Medium-Long Term) Risk in the value chain: business interruptions, loss in revenues, reduced product availability and an increase in repair costs or damaged buildings at an investee level caused by extreme weather events (hurricane, floods) as well as longer shifts in climate patterns potentially leading to droughts, heat waves and water stress. (Short-Medium term) |
Climate change mitigation | Negative actual impact in the value chain: GHG emissions generated by the motor vehicle sector contributing to climate change (including resource extraction and production of materials, transport, industrial processes, GHG emissions from the vehicles sold and the vehicles' end of life). (Short-Medium-Long term) Positive actual impact in the value chain: reduction of CO2 emissions through the sale of alternative products and services and low-carbon vehicles (batteries, alternative fuels, etc.). (Short-Medium-Long term) Risk in the value chain: reputational damage and loss of financial support due to failure to meet stakeholders' increasing expectations related to climate commitments and transparency of investee companies, also caused by delays in securing carbon removal technologies and new technology for electrification. (Medium-Long term) Opportunity in the value chain: the increasing customer demand and regulatory requirements for energy-efficient vehicles and equipment with a lower environmental impact may lead to expanded market share and revenue growth for investee companies. (Short-Medium-Long term) |
BOARD REPORT | 109 |
110 | BOARD REPORT |
# | Classification | Risk Event | Impact description |
1 | (Transition) Policy & Legal: new or more stringent regulations on carbon pricing mechanism on Scope 1 & 2 in specific countries where investee companies mainly operate. | Introduction of new regulation on carbon pricing mechanism and potential increase of carbon tax on Scope 1 & 2. | Impact on Exor's GAV due to the increase of investee-company operating costs related to cash outflows for the payment of carbon tax due to emerging regulation and increase of carbon prices. |
2 | (Transition) Market: rapid spread of low emission products is increasing sharply and it is expected to keep growing in the future. | Inability of the investee companies to adapt in time to the transition of electric vehicles (BEV and FCEV). | Impact on Exor's GAV due to potential loss in revenues at investee-company level due to electric vehicle strategy roll out not being aligned with future market demand in the different climate pathway scenarios. |
3 | (Transition) Policy & Legal: more stringent regulations on CO2 emissions thresholds for vehicles sold based on portfolio mix in countries where it is applicable. | Higher penalties for exceeding CO2 emissions levels applied to investee- company vehicles sold in specific countries based on portfolio composition. | Impact on Exor's GAV due to the increase in investee-company operating costs related to the payment of penalties for exceeding CO2 emissions levels for vehicles. |
4 | (Physical) Acute: event-driven risks including increased severity of extreme weather events, such as hurricanes and floods. (Physical) Chronic: longer-term shifts in climate patterns might cause droughts, heat waves and water stress. | Business interruption or loss in productivity at investee-company level. | Impact on Exor's GAV due to loss in revenues, reduced product availability and an increase in repair costs of damaged buildings at investee-company level. |
# | Classification | Opportunity Event | Impact description |
1 | (Transition) Product and services, Technology: development of new products and services through R&D and innovation | Investee companies product portfolio extension, through the development of precision farming solutions and hydrogen technology. | Impact on Exor's GAV due to an increase in investee-company revenues related to the development of new products and services. |
2 | (Transition) Energy efficiency: energy efficiency projects through decarbonisation strategy | Energy efficiency projects, aimed primarily at reducing CO2 emissions and reaching decarbonisation targets at investee level. | Impact on Exor's GAV due to operating costs savings at investee- company level. |
BOARD REPORT | 111 |
112 | BOARD REPORT |
# | Climate factor | Risk event | Scenario | Time horizon | ||
Short term | Medium term | Long term | ||||
1 | Change of policy and regulation related to carbon pricing mechanism | Impact on Exor's GAV due to the increase of investees' operating costs related to the payment of carbon tax | A | Marginal | Marginal | Marginal |
B | Marginal | Marginal | Marginal | |||
C | Marginal | Marginal | Marginal | |||
2 | Battery electric vehicles future market demand | Impact on Exor’s GAV due to potential loss in revenues at the investees' level due to electric vehicle strategy rollout not being aligned with future market demand | A | Marginal | Limited | Limited |
B | Marginal | Marginal | Marginal | |||
C | Marginal | Limited | Medium | |||
3 | Change of policy and regulation related to vehicle emissions thresholds | Impact on Exor’s GAV due to the increase of investees' operating costs related to the payment of penalties for vehicles' CO₂ emissions exceedance | A | Marginal | Marginal | Marginal |
B | Marginal | Limited | Limited | |||
C | Marginal | Limited | Limited | |||
4 | Increased severity of extreme weather events and long-term shift in climate patterns | Impact on Exor's GAV due to loss in revenues, reduced product availability, and an increase in repair costs of damaged buildings at the investee level | A | Marginal | Marginal | Marginal |
C | Marginal | Marginal | Marginal | |||
D | Marginal | Marginal | Limited | |||
Scenarios: A (business as usual), B (intermediate scenario), C (accelerated scenario) and D (slowed-down) | ||||||
Economic thresholds (% of GAV at risk): No impact (0% ), Marginal (0-0.25%), Limited (0.25-1%), Medium (1-2%), Significant (2-4%) and Extreme (>4%) | ||||||
BOARD REPORT | 113 |
# | Climate factor | Risk event | Scenario | Time horizon | ||
Short term | Medium term | Long term | ||||
1 | Socio-economic development, market demand of food, changes in customer preferences, increase of global temperature | Investee companies' product portfolio extension, through the development of precision farming solutions and hydrogen technology | A | Marginal | Marginal | Marginal |
C | Marginal | Marginal | Marginal | |||
D | Marginal | Marginal | Marginal | |||
2 | Shifting to renewable energy sources | Energy efficiency projects at the investee level, aimed primarily at reducing CO₂ emissions and reaching decarbonisation targets | A | Marginal | Limited | Limited |
C | Marginal | Marginal | Marginal | |||
D | Marginal | Limited | Medium | |||
Scenarios: A (business as usual), B (intermediate scenario), C (accelerated scenario) and D (slowed-down) | ||||||
Economic thresholds (% of GAV at risk): No impact (0% ), Marginal (0-0.25%), Limited (0.25-1%), Medium (1-2%), Significant (2-4%) and Extreme (>4%) | ||||||
114 | BOARD REPORT |
BOARD REPORT | 115 |
Investee companies in scope | Adopted policies | Adopted actions | Adopted targets | |||||
ESRS Sub- topics | # of investee companies in scope | % of adjusted GAV | # of investee companies | % of adjusted GAV | # of investee companies | % of adjusted GAV | # of investee companies | % of adjusted GAV |
Climate Change Mitigation | 5 | 100% | 4 | 88% | 5 | 100% | 5 | 100% |
Climate Change Adaptation | 4 | 44% | 3 | 32% | 4 | 44% | 2 | 30% |
116 | BOARD REPORT |
BOARD REPORT | 117 |
All units are (tCO2eq) | 2024 | Milestones and target years | |||
2025 | 2030 | 2050 | △ (base year) | ||
Scope 1 GHG emissions | |||||
Gross Scope 1 GHG emissions | 12 | n.a | n.a | n.a | n.a |
Percentage of Scope 1 GHG emissions from regulated emission trading schemes (%) | —% | n.a | n.a | n.a | n.a |
Scope 2 GHG emissions | |||||
Gross location-based Scope 2 GHG emissions | 25 | n.a | n.a | n.a | n.a |
Gross market-based Scope 2 GHG emissions | 9 | n.a | n.a | n.a | n.a |
Significant scope 3 GHG emissions | |||||
Total Gross indirect (Scope 3) GHG emissions | 42,344,330 | n.a | n.a | n.a | n.a |
1 Purchased goods and services | 686 | n.a | n.a | n.a | n.a |
2 Capital goods | N/A | n.a | n.a | n.a | n.a |
3 Fuel and energy-related Activities (not included in Scope 1 or Scope 2) | 7 | n.a | n.a | n.a | n.a |
4 Upstream transportation and distribution | 5 | n.a | n.a | n.a | n.a |
5 Waste generated in operations | 1 | n.a | n.a | n.a | n.a |
6 Business travel | 176 | n.a | n.a | n.a | n.a |
7 Employee commuting | 8 | n.a | n.a | n.a | n.a |
8 Upstream leased assets | 4 | n.a | n.a | n.a | n.a |
9 Downstream transportation | N/A | n.a | n.a | n.a | n.a |
10 Processing of sold products | N/A | n.a | n.a | n.a | n.a |
11 Use of sold products | 0 | n.a | n.a | n.a | n.a |
12 End-of-life treatment of sold products | N/A | n.a | n.a | n.a | n.a |
13 Downstream leased assets | N/A | n.a | n.a | n.a | n.a |
14 Franchises | N/A | n.a | n.a | n.a | n.a |
15 Investments | 42,343,442 | n.a | n.a | n.a | n.a |
Total GHG emissions | |||||
Total GHG emissions (location- based) | 42,344,366 | n.a | n.a | n.a | n.a |
Total GHG emissions (market- based) | 42,344,351 | n.a | n.a | n.a | n.a |
118 | BOARD REPORT |
Material sub-topics | Material sub-topics | Impacts, risks and opportunities |
E2 Pollution | Pollution of air | Risk in the value chain: environmental and health issues caused by the air pollution related to operations at investee-company level, especially related to industrial processes. (Short-Medium-Long Term) |
Substances of concern | Risk in the value chain: the emergence of laws regarding the use of harmful substances in consumer products of manufacturing/industrial investee companies may lead to increased regulatory oversight and financial losses due to reputational harm. (Short-Medium-Long Term) | |
E5 Circular Economy | Resource inflows, including resource use Resource outflows related to products and services | Positive actual impact in the value chain: sourcing through the use of bio- sourced materials, recycled materials and materials of natural origin reducing resource depletion, such as use of water, deforestation and impact on local wildlife by embedding circular economy practices (e.g. marketing reconditioned products, reducing waste and resource extraction, also through repair, remanufacturing, reuse, recycling, revalorisation) (Medium-Long- Term) |
Waste | Negative actual impact in the value chain: generation of waste linked to operational processes at investee companies, including hazardous waste and generation of plastics, packaging, electronic waste, deriving from their own operations and upstream activities. (Short-Medium Term) |
BOARD REPORT | 119 |
Investee companies in scope | Adopted policies | Adopted actions | Adopted targets | ||||||
ESRS Topics | ESRS Sub- topics | # of investee companies in scope | % of adjusted GAV | # of investee companies | % of adjusted GAV | # of investee companies | % of adjusted GAV | # of investee companies | % of adjusted GAV |
Pollution | Pollution of air | 2 | 19% | 2 | 19% | 2 | 19% | 2 | 19% |
Substances of concern | 2 | 73% | 2 | 73% | 2 | 73% | 0 | —% | |
Circular Economy | Resource inflows, including resource use | 5 | 100% | 4 | 83% | 5 | 100% | 3 | 27% |
Resource outflows related to products and services | 3 | 86% | 2 | 68% | 2 | 30% | 1 | 12% | |
Waste | 3 | 71% | 3 | 71% | 3 | 71% | 2 | 14% | |
120 | BOARD REPORT |
AMBITION & HUMILITY | CURIOSITY & FOCUS | |
We set high aspirations but remain grounded | We seek new ideas while prioritising what matters | |
COURAGE & RESPONSIBILITY | PATIENCE & DRIVE | |
We take bold actions while being mindful of their consequences | We take a long-term perspective but are relentless in getting things done |
BOARD REPORT | 121 |
Material sub-topics | Impacts, risks and opportunities |
Working conditions | Positive actual impact: promotion of a healthy and safe working environment through adherence with legislation. Initiatives to improve work-life balance including smart working, part-time or flexible working arrangements, parental and other leave that help to ensure the well-being of Exor's employees. (Short- Medium-Term) |
Equal treatment and opportunities for all | Positive actual impact: employee skills development and training can increase motivation and job satisfaction. (Medium-Long Term) Positive actual impact: to be an attractive employer committed to building a diverse and high-performing workforce, Exor attracts and retains talents by adopting non-discriminatory practices with a strong company culture and gender balance. (Short-Medium-Long Term) Opportunity: providing adequate training and skill development opportunities can avoid competition for highly skilled employees in the sector and can lead to a better performance by the Company. (Short-Medium Term) |
122 | BOARD REPORT |
BOARD REPORT | 123 |
124 | BOARD REPORT |
Type of employment contract | 31 December 2024 | ||
Male | Female | Total | |
Permanent | 13 | 9 | 22 |
Temporary | 0 | 1 | 1 |
Non-guaranteed hours | 0 | 0 | 0 |
Total | 13 | 10 | 23 |
BOARD REPORT | 125 |
Topic | Employees |
People covered by health and safety management system | n.a. |
Number of fatalities as a result of work-related injuries and work-related ill health | 0 |
The number of recordable work-related accidents | 0 |
The number of cases of recordable work-related ill health | 0 |
The number of days lost to work-related injuries and fatalities from work-related accidents | 0 |
Employment category | 31 December 2024 | ||
Male | Female | Total | |
Top Manager | 1 | 3 | 4 |
Middle Manager | 3 | 1 | 4 |
Professional | 9 | 6 | 15 |
Total | 13 | 10 | 23 |
126 | BOARD REPORT |
Employment category | 31 December 2024 | |||
<30 | 30-50 | >50 | Total | |
Top Manager | 0 | 1 | 3 | 4 |
Middle Manager | 0 | 4 | 0 | 4 |
Professional | 7 | 6 | 2 | 15 |
Total | 7 | 11 | 5 | 23 |
BOARD REPORT | 127 |
128 | BOARD REPORT |
Material sub-topics | Impacts, risks and opportunities |
Working conditions | Negative actual impact in the value chain: operating in countries with the lowest direct costs can lead to products being manufactured in countries with limited worker safety regulations and enforcement, resulting in negative impact on workers of investee companies. (Short-Medium Term) |
Equal treatment and opportunities for all | Positive actual impact in the value chain: organisational efficiency and customer satisfaction through investment in technological innovation and employee digital skill development, as well as the adoption of a structured performance appraisal system and customised training programmes aimed at enhancing and developing employees' skills. (Short-Medium Term) |
Other work-related rights | Negative actual impact in the value chain: precarious working conditions and breach/violation of human rights due to the employment of precarious workers (children, migrants, refugees) in the value chain operations which lead to potential breaches of human rights in countries with weak labour laws, leading to a deterioration of social dialogue and salary negotiations in such countries.(Short- Medium-Long Term) |
BOARD REPORT | 129 |
Investee companies in scope | Adopted policies | Adopted actions | Adopted targets | ||||||
ESRS Topics | ESRS Sub- topics | # of investee companies in scope | % of adjusted GAV | # of investee companies | % of adjusted GAV | # of investee companies | % of adjusted GAV | # of investee companies | % of adjusted GAV |
Workers in the Value Chain | Equal treatment and opportunities for all | 5 | 100% | 5 | 100% | 5 | 100% | 3 | 32% |
Other worker- related rights | 5 | 100% | 5 | 100% | 5 | 100% | 3 | 32% | |
Working conditions | 5 | 100% | 4 | 44% | 4 | 44% | 4 | 44% | |
130 | BOARD REPORT |
Material sub-topics | Impacts, risks and opportunities |
Information-related impacts for consumers and/or end-users | Negative actual impact in the value chain: breach of personal data either through cyberattacks or on-board systems on dedicated vehicles or customer applications (including geo-location data) or violation of confidentiality and security in the processing of personal information and data of stakeholders. (Short-Medium Term) Positive actual impact in the value chain: adoption of an internal regulatory framework at investee level to protect the confidentiality and privacy of information and to safeguard corporate reputation and information asymmetries in the marketplace. (Short-Medium Term) |
Personal safety of consumers and/or end-users | Positive actual impact in the value chain: improving road safety through the development of a smart fully integrated communication system between cars to avoid accidents and the treatment after a car crash through the development of smart system alerting hospital/insurance/police/key contact person after a crash occurs. (Short-Medium Term) Negative actual impact in the value chain: customers and consumers (e.g. passengers, patients) caused by safety and quality compliance of investee companies products and services (e.g. passengers potential deaths or serious injuries caused by vehicle safety defects). (Short-Medium Term) |
Social inclusion of consumers and/ or end-users | Positive actual impact in the value chain: Decreasing inequalities through the offering of services and products that are accessible and affordable for all (e.g. offering mobility solutions that can facilitate the movement of populations without the purchase of vehicles; bringing access to quality and affordable health care). (Medium-Long Term) |
BOARD REPORT | 131 |
Investee companies in scope | Adopted policies | Adopted actions | Adopted targets | ||||||
ESRS Topics | ESRS Sub-topics | # of investee companies in scope | % of adjusted GAV | # of investee companies | % of adjusted GAV | # of investee companies | % of adjusted GAV | # of investee companies | % of adjusted GAV |
Consumers and end- users | Information -related impacts for consumers and/or end-users | 4 | 98% | 3 | 86% | 4 | 98% | 2 | 25% |
Personal safety of consumers and/or end-users | 5 | 100% | 5 | 100% | 5 | 100% | 2 | 14% | |
Social inclusion of consumers and/or end-users | 2 | 25% | 1 | 12% | 1 | 12% | 1 | 12% | |
132 | BOARD REPORT |
BOARD STRUCTURE | Exor creates effective board structures • Board size – keep our boards relatively small to maintain high-quality debate • Committees – focus committees on audit, sustainability and remuneration issues • Meetings – create systematic annual board schedules and agendas | |
PEOPLE | Exor spends time choosing the right directors • Exor role – play an active role within the boards of all its companies • Diversity – ensure there is a range of perspectives on all boards • Expertise – appoint directors with appropriate sector and functional expertise | |
PROCESS | Exor incentivises and improves board performance • Assessment – conduct regular Chair, CEO and board reviews • Remuneration – encourage directors to become shareholders • Director terms – appoint directors for clear and overlapping terms | |
BOARD REPORT | 133 |
Relevant sub-topics | Impacts, risks and opportunities |
Corporate culture | Risk in own operations: the lack of transparency in Exor's tax approach and/or the wrong interpretation of tax regulations can cause reputational damage and sanctions. (Short-Medium-Long Term) Risk in own operations: the unauthorised use or access to company information due to an inadequate safeguard of the information itself, (breach of confidentiality and privacy), inadequate segregation of duties, cyber security and/or misuse of company name, like scamming. Geopolitical developments lead to an increase of cyber related attacks. (Short-Medium- Term) |
Protection of whistleblowers | Positive actual impact in own operations: implementing a whistle-blower mechanism guarantees the protection of whistleblowers and a transparent corporate culture where stakeholders can report violations confidentiality. (Short- Medium-Long Term) |
Management of relationships with suppliers including payment practices | Positive actual impact in the value chain: helping suppliers at an investee- company level to improve their responsible practices through industry collaboration and standardised responsible procurement practices. (Medium-Long Term) |
134 | BOARD REPORT |
Investee companies in scope | Adopted policies | Adopted actions | Adopted targets | ||||||
ESRS Topics | ESRS Sub- topics | # of investee companies in scope | % of adjusted GAV | # of investee companies | % of adjusted GAV | # of investee companies | % of adjusted GAV | # of investee companies | % of adjusted GAV |
Business Conduct | Management of relationships with suppliers including payment practices | 5 | 100% | 5 | 100% | 5 | 100% | 2 | 14% |
BOARD REPORT | 135 |
Disclosure requirement and related datapoint | Page number/paragraph Sustainability Statement 2024 |
ESRS 2 - GENERAL DISCLOSURES | |
BP-1 General basis for preparation of the Sustainability Statement | General information - 1.1 Basis of preparation (see page 88) |
BP-2 Disclosures in relation to specific circumstances | General information - 1.1 Basis of preparation (see page 89) |
GOV-1 The role of the administrative, management and supervisory bodies | General information - 1.2 Governance (see page 90-91) |
GOV-2 Information provided to and sustainability matters addressed by the undertaking's administrative, management and supervisory bodies | General information - 1.2 Governance (see page 92) |
GOV-3 Integration of sustainability-related performance in incentive schemes | General information - 1.2 Governance (see page 92) |
GOV-4 Statement on due diligence | General information - 1.2 Governance (see page 93-94) |
GOV-5 Risk management and internal controls over sustainability reporting | General information - 1.2 Governance (see page 94) |
SBM-1 Strategy, business model and value chain | General information - 1.3 Strategy and business model (see page 95-98) |
SBM-2 Interests and views of stakeholders | General information - 1.3 Strategy and business model (see page 98-99) |
SBM-3 - Material impacts, risks and opportunities and their interaction with strategy and business model | General information - 1.4 The Double Materiality Assessment (see page 100- 105) |
IRO-1 Description of the process to identify and assess material impacts, risks and opportunities | General information - 1.4 The Double Materiality Assessment (see page 99-100) |
IRO-2 Disclosure Requirements in ESRS covered by the undertaking's Sustainability Statement | General information - 1.4 The Double Materiality Assessment (see page 106) |
ESRS E1 CLIMATE CHANGE | |
IRO-1 Description of the processes to identify and assess material climate-related impacts, risks and opportunities | Environmental information - 2.2 Emissions reduction and climate change (see page 108) |
E1-2 Policies related to climate change mitigation and adaptation | Environmental information - 2.2 Emissions reduction and climate change - 2.2.1 Approach to climate change in Exor (see page 114) |
136 | BOARD REPORT |
E1-3 Actions and resources in relation to climate change policies | Environmental information - 2.2 Emissions reduction and climate change - 2.2.1 Approach to climate change in Exor (see page 114) |
E1-4 Targets related to climate change mitigation and adaptation | Environmental information - 2.2 Emissions reduction and climate change - 2.2.1 Approach to climate change in Exor (see page 114) |
E1-6 Gross Scopes 1, 2, 3 and Total GHG emissions | Environmental information - 2.2 Emissions reduction and climate change - 2.2.2 Emission reduction in the value chain (see page 116-118) |
ESRS E2 POLLUTION | |
IRO-1 Description of the processes to identify and assess material pollution-related impacts, risks and opportunities | Environmental information - 2.3 Environmental impacts across the value chain (see page 118-120) |
E2-1 Policies related to pollution | Environmental information - 2.3 Environmental impacts across the value chain (see page 118-120) |
E2-2 Actions and resources related to pollution | Environmental information - 2.3 Environmental impacts across the value chain (see page 118-120) |
E2-3 Targets related to pollution | Environmental information - 2.3 Environmental impacts across the value chain (see page 118-120) |
ESRS E5 RESOURCE USE AND CIRCULAR ECONOMY | |
IRO-1 Description of the processes to identify and assess material resource use and circular economy-related impacts, risks and opportunities | Environmental information - 2.3 Environmental impacts across the value chain (see page 118-120) |
E5-1 Policies related to resource use and circular economy | Environmental information - 2.3 Environmental impacts across the value chain (see page 118-120) |
E5-2 Actions and resources related to resource use and circular economy | Environmental information - 2.3 Environmental impacts across the value chain (see page 118-120) |
E5-3 Targets related to resource use and circular economy | Environmental information - 2.3 Environmental impacts across the value chain (see page 118-120) |
ESRS S1 OWN WORKFORCE | |
SBM-2 Interests and views of stakeholders | General information - 1.3 Strategy and business model (see page 98-99) |
SBM-3 Material impacts, risks and opportunities and their interaction with strategy and business model | Social information - 3.1 Exor employees (see page 121) |
S1-1 Policies related to own workforce | Social information - 3.1 Exor employees (see page 121-122) |
S1-2 Processes for engaging with own workforce and workers' representatives about impacts | Social information - 3.1 Exor employees (see page 123) |
BOARD REPORT | 137 |
S1-3 Processes to remediate negative impacts and channels for own workforce to raise concerns | Social information - 3.1 Exor employees (see page 123) |
S1-4 Taking action on material impacts on own workforce, and approaches to managing material risks and pursuing material opportunities related to own workforce, and effectiveness of those actions | Social information - 3.1 Exor employees (see page 123-124) |
S1-5 Targets related to managing material negative impacts, advancing positive impacts, and managing material risks and opportunities | Social information - 3.1 Exor employees (see page 124) |
S1-6 Characteristics of the undertaking's employees | Social information - 3.1 Exor employees (see page 124) |
S1-9 Diversity metrics | Social information - 3.2.1 Diversity in Exor (see page 125-126) |
S1-14 Health and safety metrics | Social information - 3.1 Exor employees (see page 125) |
S1-16 Remuneration metrics (pay gap and total remuneration) | Social information - 3.2.1 Diversity in Exor (see page 126-128) |
S1-17 Incidents, complaints and severe human rights impacts | Social information - 3.2.1 Diversity in Exor (see page 128) |
ESRS S2 WORKERS IN THE VALUE CHAIN | |
SBM-3 Material impacts, risks and opportunities and their interaction with strategy and business model | Social information - 3.3 Working conditions in the value chain (see page 128-129) |
S2-1 Policies related to value chain workers | Social information - 3.3 Working conditions in the value chain (see page 128-129) |
S2-4 Taking action on material impacts on value chain workers, and approaches to managing material risks and pursuing material opportunities related to value chain workers, and effectiveness of those actions | Social information - 3.3 Working conditions in the value chain (see page 128-129) |
S2-5 Targets related to managing material negative impacts, advancing positive impacts, and managing material risks and opportunities | Social information - 3.3 Working conditions in the value chain (see page 128-129) |
ESRS S4 CONSUMERS AND END-USERS | |
SBM-3 Material impacts, risks and opportunities and their interaction with strategy and business model | Social information - 3.4 End users in the value chain (see page 130-131) |
S4-1 Policies related to consumers and end-users | Social information - 3.4 End users in the value chain (see page 130-131) |
S4-4 Taking action on material impacts on consumers and end- users, and approaches to managing material risks and pursuing material opportunities related to consumers and end-users, and effectiveness of those actions | Social information - 3.4 End users in the value chain (see page 130-131) |
138 | BOARD REPORT |
S4-5 Targets related to managing material negative impacts, advancing positive impacts, and managing material risks and opportunities | Social information - 3.4 End users in the value chain (see page 130-131) |
ESRS G1 BUSINESS CONDUCT | |
GOV-1 The role of the administrative, management and supervisory bodies | General information - 1.2 Governance (see page 90) |
IRO-1 Description of the processes to identify and assess material impacts, risks and opportunities | Governance information - 4.1.1 Exor's Governance (see page 133) |
G1-1 Business conduct policies and corporate culture | Governance information - 4.1.1 Exor's Governance (see page 133-143) |
Disclosure requirement | Data point | SFDR reference | Pillar 3 reference | Benchmark regulation reference | EU Climate Law reference | Page/ relevance | |
ESRS 2 GOV-1 | 21 (d) | Board's gender diversity | ✓ | ✓ | Material (see page 90-91) | ||
ESRS 2 GOV-1 | 21 (e) | Percentage of board members who are independent | ✓ | Material (see page 90-91) | |||
ESRS 2 GOV-4 | 30 | Statement on due diligence | ✓ | Material (see page 93-94) | |||
ESRS 2 SBM-1 | 40 (d) i | Involvement in activities related to fossil fuel activities | ✓ | ✓ | ✓ | Not material | |
ESRS 2 SBM-1 | 40 (d) ii | Involvement in activities related to chemical production | ✓ | ✓ | Not material | ||
ESRS 2 SBM-1 | 40 (d) iii | Involvement in activities related to controversial weapons | ✓ | ✓ | Not material | ||
ESRS 2 SBM-1 | 40 (d) iv | Involvement in activities related to cultivation and production of tobacco | ✓ | Not material | |||
ESRS E1-1 | 14 | Transition plan to reach climate neutrality by 2050 | ✓ | Not material | |||
BOARD REPORT | 139 |
ESRS E1-1 | 16 (g) | Undertakings excluded from Paris- aligned Benchmarks | ✓ | ✓ | Not material | ||
ESRS E1-4 | 34 | GHG emission reduction targets | ✓ | ✓ | ✓ | Material (see page 114) | |
ESRS E1-5 | 38 | Energy consumption from fossil sources disaggregated by sources (only high climate impact sectors) | ✓ | Not material | |||
ESRS E1-5 | 37 | Energy consumption and mix | ✓ | Not material | |||
ESRS E1-5 | 40-43 | Energy intensity associated with activities in high climate impact sectors | ✓ | Not material | |||
ESRS E1-6 | 44 | Gross Scope 1, 2, 3 and Total GHG emissions | ✓ | ✓ | ✓ | Material (see page 117) | |
ESRS E1-6 | 53-55 | Gross GHG emissions intensity | ✓ | ✓ | ✓ | Not material | |
ESRS E1-7 | 56 | GHG removals and carbon credits | ✓ | Not material | |||
ESRS E1-9 | 66 | Exposure of the benchmark portfolio to climate-related physical risks | ✓ | Not material | |||
ESRS E1-9 | 66 (a) | Disaggregation of monetary amounts by acute and chronic physical risk | ✓ | Not material | |||
ESRS E1-9 | 66 (c) | Location of significant assets at material physical risk | ✓ | Not material | |||
ESRS E1-9 | 67 (c) | Breakdown of the carrying value of its real estate assets by energy- efficiency classes | ✓ | Not material |
140 | BOARD REPORT |
ESRS E1-9 | 69 | Degree of exposure of the portfolio to climate-related opportunities | ✓ | Not material | |||
ESRS E2-4 | 28 | Amount of each pollutant listed in Annex II of the E-PRTR Regulation emitted to air, water and soil | ✓ | Not material | |||
ESRS E3-1 | 9 | Water and marine resources | ✓ | Not material | |||
ESRS E3-1 | 13 | Dedicated policy | ✓ | Not material | |||
ESRS E3-1 | 14 | Sustainable oceans and seas | ✓ | Not material | |||
ESRS E3-4 | 28 (c) | Total water recycled and reused | ✓ | Not material | |||
ESRS E3-4 | 29 | Total water consumption in m3 per net revenue on own operations | ✓ | Not material | |||
ESRS 2 IRO-1 E4 | 16 (a) i | Biodiversity sensitive areas | ✓ | Not material | |||
ESRS 2 IRO-1 E4 | 16 (b) | Land degradation, desertification or soil sealing | ✓ | Not material | |||
ESRS 2 IRO-1 E4 | 16 (c) | Threatened species | ✓ | Not material | |||
ESRS E4-2 | 24 (b) | Sustainable land / agriculture practices or policies | ✓ | Not material | |||
ESRS E4-2 | 24 (c) | Sustainable oceans / seas practices or policies | ✓ | Not material |
BOARD REPORT | 141 |
ESRS E4-2 | 24 (d) | Policies to address deforestation | ✓ | Not material | |||
ESRS E5-5 | 37 (d) | Non-recycled waste | ✓ | Not material | |||
ESRS E5-5 | 39 | Hazardous waste and radioactive waste | ✓ | Not material | |||
ESRS 2 SBM3 - S1 | 14 (f) | Risk of incidents of forced labour | ✓ | Not material | |||
ESRS 2 SBM3 - S1 | 14 (g) | Risk of incidents of child labour | ✓ | Not material | |||
ESRS S1-1 | 20 | Human rights policy commitments | ✓ | Material (see page 121-122) | |||
ESRS S1-1 | 21 | Due diligence policies on issues addressed by the fundamental International Labor Organisation Conventions 1 to 8 | ✓ | Material (see page 121-122) | |||
ESRS S1-1 | 22 | Processes and measures for preventing trafficking in human beings | ✓ | Not material | |||
ESRS S1-1 | 23 | Workplace accident prevention policy or management system | ✓ | Material (see page 121-122) | |||
ESRS S1-3 | 32 (c) | Grievance/ complaints handling mechanisms | ✓ | Material (see page 123) | |||
ESRS S1-14 | 88 (b), (c) | Number of fatalities and number and rate of work-related accidents | ✓ | ✓ | Material (see page 125) | ||
ESRS S1-14 | 88 (e) | Number of days lost to injuries, accidents, fatalities or illness | ✓ | Material (see page 125) |
142 | BOARD REPORT |
ESRS S1-16 | 97 (a) | Unadjusted gender pay gap | ✓ | ✓ | Material (see page 126) | ||
ESRS S1-16 | 97 (b) | Excessive CEO pay ratio | ✓ | Material (see page 126) | |||
ESRS S1-17 | 103 (a) | Incidents of discrimination | ✓ | Material (see page 128) | |||
ESRS S1-17 | 104 (a) | Non-respect of UNGPs on Business and Human Rights and OECD Guidelines | ✓ | ✓ | Not material | ||
ESRS 2 SBM3 – S2 | 11 (b) | Significant risk of child labour or forced labour in the value chain | ✓ | Not material | |||
ESRS S2-1 | 17 | Human rights policy commitments | ✓ | Not material | |||
ESRS S2-1 | 18 | Policies related to value chain workers | ✓ | Not material | |||
ESRS S2-1 | 19 | Non-respect of UNGPs on Business and Human Rights principles and OECD guidelines | ✓ | ✓ | Not material | ||
ESRS S2-1 | 19 | Due diligence policies on issues addressed by the fundamental International Labor Organisation Conventions 1 to 8 | ✓ | Not material | |||
ESRS S2-4 | 36 | Human rights issues and incidents connected to its upstream and downstream value chain | ✓ | Not material | |||
ESRS S3-1 | 16 | Human rights policy commitments | ✓ | Not material |
BOARD REPORT | 143 |
ESRS S3-1 | 17 | Non-respect of UNGPs on Business and Human Rights, ILO principles or and OECD guidelines | ✓ | ✓ | Not material | ||
ESRS S3-4 | 36 | Human rights issues and incidents | ✓ | Not material | |||
ESRS S4-1 | 16 | Policies related to consumers and end-users | ✓ | Not material | |||
ESRS S4-1 | 17 | Non-respect of UNGPs on Business and Human Rights and OECD guidelines | ✓ | ✓ | Not material | ||
ESRS S4-4 | 35 | Human rights issues and incidents | ✓ | Not material | |||
ESRS G1-1 | 10 (b) | United Nations Convention against Corruption | ✓ | Not material | |||
ESRS G1-1 | 10 (d) | Protection of whistleblowers | ✓ | Material (see page 134) | |||
ESRS G1-4 | 24 (a) | Fines for violation of anti-corruption and anti-bribery laws | ✓ | ✓ | Not material | ||
ESRS G1-4 | 24 (b) | Standards of anti-corruption and anti- bribery | ✓ | Not material |
144 | BOARD REPORT |
Financial year 2024 | Year | Substantial Contribution Criteria | DNSH criteria ('Does Not Significantly Harm') (h) | ||||||||||||||||
Economic activities | Code (a) | Absolute Turnover (€/million) | Proportion of Turnover, Year 2024 | Climate Change Mitigation | Climate Change Adaptation | Water | Pollution | Circular economy | Biodiversity | Climate Change Mitigation | Climate Change Adaptation | Water | Pollution | Circular economy | Biodiversity | Minimum Safeguards | Taxonomy-aligned or eligible proportion of Turnover, FY 2023 | Category enabling activity | Category transitional activity |
A. TAXONOMY-ELIGIBLE ACTIVITIES | |||||||||||||||||||
A.1 Environmentally sustainable activities (Taxonomy-aligned) | |||||||||||||||||||
Manufacture of low carbon technologies for transport | 3.3 CCM | 0 | —% | - | - | - | - | - | - | - | - | - | - | - | - | - | 1% | E | - |
Turnover of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 0 | —% | - | - | - | - | - | - | - | - | - | - | - | - | - | 1% | - | - | |
of which Enabling | 0 | —% | - | - | - | - | - | - | - | - | - | - | - | - | - | 1% | E | - | |
of which Transitional | 0 | —% | - | - | - | - | - | - | - | - | - | - | - | - | - | —% | - | T | |
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (g) | |||||||||||||||||||
Manufacture of low carbon technologies for transport | 3.3 CCM | 0 | —% | - | - | - | - | - | - | 38% | E | - | |||||||
Manufacture of other low carbon technologies | 3.6 CCM | 0 | —% | - | - | - | - | - | - | —% | E | - | |||||||
Transport by motorbikes, passenger cars and light commercial vehicles | 6.5 CCM | 0 | —% | - | - | - | - | - | - | —% | - | - | |||||||
Preparation for re-use of end-of-life products and product components | 5.3 CE | 0 | —% | - | - | - | - | - | - | —% | - | - | |||||||
Sale of second-hand goods | 5.4 CE | 0 | —% | - | - | - | - | - | - | 1% | - | - | |||||||
Marketplace for the trade of second-hand goods for reuse | 5.6 CE | 0 | —% | - | - | - | - | - | - | —% | E | - | |||||||
Programming and broadcasting activities | 8.3 CCA | 0 | —% | - | - | - | - | - | - | —% | E | - | |||||||
Libraries, archives, museums and cultural activities | 13.2 CCA | 0 | —% | - | - | - | - | - | - | —% | E | - | |||||||
Motion picture, video and television program production, sound recording and music publishing activities | 13.3 CCA | 0 | —% | - | - | - | - | - | - | —% | E | - | |||||||
Turnover of Taxonomy eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 0 | —% | - | - | - | - | - | - | 39% | - | - | ||||||||
A. Turnover of Taxonomy eligible activities (A.1+A.2) | 0 | —% | - | - | - | - | - | - | 40% | - | - | ||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
Turnover of Taxonomy-non-eligible activities | 0 | —% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Total (A+B) | 0 | —% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
BOARD REPORT | 145 |
Proportion of Turnover/Total Turnover | ||
Taxonomy-aligned per objective | Taxonomy-aligned per objective | |
CCM | 0 | 0 |
CCA | 0 | 0 |
WTR | 0 | 0 |
CE | 0 | 0 |
PPC | 0 | 0 |
BIO | 0 | 0 |
146 | BOARD REPORT |
Financial year 2024 | Year | Substantial Contribution Criteria | DNSH criteria ('Does Not Significantly Harm') (h) | ||||||||||||||||
Economic activities | Code (a) | Absolute Turnover (€/million) | Proportion of Turnover, Year 2024 | Climate Change Mitigation | Climate Change Adaptation | Water | Pollution | Circular economy | Biodiversity | Climate Change Mitigation | Climate Change Adaptation | Water | Pollution | Circular economy | Biodiversity | Minimum Safeguards | Taxonomy-aligned or eligible proportion of Turnover, FY 2023 | Category enabling activity | Category transitional activity |
A. TAXONOMY-ELIGIBLE ACTIVITIES | |||||||||||||||||||
A.1 Environmentally sustainable activities (Taxonomy-aligned) | |||||||||||||||||||
Manufacture of low carbon technologies for transport | 3.3 CCM | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 10% | E | - |
Turnover of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 10% | - | - | |
of which Enabling | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 10% | E | - | |
of which Transitional | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | —% | - | T | |
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (g) | |||||||||||||||||||
Manufacture of electrical and electronic equipment | 1.2 CE | 0 | 0 | - | - | - | - | - | - | —% | - | - | |||||||
Water Supply | 2.1 WTR | 0 | 0 | - | - | - | - | - | - | —% | - | - | |||||||
Sustainable urban drainage systems (SUDS) | 2.3 WTR | 0 | 0 | - | - | - | - | - | - | —% | - | - | |||||||
Remediation of contaminated sites and areas | 2.4 PPC | 0 | 0 | - | - | - | - | - | - | —% | - | - | |||||||
Manufacture of low carbon technologies for transport | 3.3 CCM | 0 | 0 | - | - | - | - | - | - | 38% | E | - | |||||||
Maintenance of roads and motorways | 3.4 CE | 0 | 0 | - | - | - | - | - | - | —% | - | - | |||||||
Use of concrete in civil engineering | 3.5 CE | 0 | 0 | - | - | - | - | - | - | —% | - | - | |||||||
Manufacture of energy efficiency equipment for buildings | 3.5 CCM | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Manufacture of other low carbon technologies | 3.6 CCM | 0 | 0 | - | - | - | - | - | - | 2% | E | - | |||||||
Manufacture of aluminium | 3.8 CCM | 0 | 0 | - | - | - | - | - | - | —% | - | T | |||||||
Electricity generation using solar photovoltaic | 4.1 CCM | 0 | 0 | - | - | - | - | - | - | —% | - | - | |||||||
Provision of IT/OT data-driven solutions | 4.1 CE | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Transmission and distribution of electricity | 4.9 CCM | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Installation and operation of electric heat pumps | 4.16 CCM | 0 | 0 | - | - | - | - | - | - | —% | - | - | |||||||
BOARD REPORT | 147 |
Construction, extension and operation of water collection, treatment and supply systems | 5.1 CCM | 0 | 0 | - | - | - | - | - | - | —% | - | - | |||||||
Renewal of water collection, treatment and supply systems | 5.2 CCM | 0 | 0 | - | - | - | - | - | - | —% | - | - | |||||||
Collection and transport of non-hazardous waste in source segregated fractions | 5.5 CCM | 0 | 0 | - | - | - | - | - | - | —% | - | - | |||||||
Transport by motorbikes, passenger cars and light commercial vehicles | 6.5 CCM | 0 | 0 | - | - | - | - | - | - | —% | - | T | |||||||
Infrastructure for rail transport | 6.14 CCM | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Construction of new buildings | 7.1 CCM/3.1 CE | 0 | 0 | - | - | - | - | - | - | —% | - | - | |||||||
Renovation of existing buildings | 7.2 CCM/CE | 0 | 0 | - | - | - | - | - | - | —% | - | T | |||||||
Installation, maintenance & repair of energy efficient equipment | 7.3 CCM | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Installation, maintenance and repair of charging stations for electric vehicles in buildings (and parking spaces attached to buildings) | 7.4 CCM | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Installation, maintenance and repair of instruments and devices for measuring, regulation and controlling energy performance of buildings | 7.5 CCM | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Installation, maintenance and repair of renewable energy technologies | 7.6 CCM | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Data processing, hosting and related activities | 8.1 CCM | 0 | 0 | - | - | - | - | - | - | 1% | - | T | |||||||
Computer programming, consultancy and related activities | 8.2 CCA | 0 | 0 | - | - | - | - | - | - | —% | - | - | |||||||
Data-driven solutions for GHG emissions reductions | 8.2 CCM | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Programming and broadcasting activities | 8.3 CCA | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Research, development and innovation for direct air capture of CO2 | 9.2 CCM | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Close to market research, development and innovation | 9.2 CCA | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Education | 11.1 CCA | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Libraries, archives, museums and cultural activities | 13.2 CCA | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Motion picture, video and television programme production, sound recording and music publishing activities | 13.3 CCA | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Emergency services | 14.1 CCA | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Turnover of Taxonomy eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 0 | 0 | - | - | - | - | - | - | 41% | - | - | ||||||||
A. Turnover of Taxonomy eligible activities (A.1+A.2) | 0 | 0 | - | - | - | - | - | - | 51% | - | - | ||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
Turnover of Taxonomy-non-eligible activities | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Total (A+B) | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
148 | BOARD REPORT |
Proportion of Capex/Total Capex | ||
Taxonomy-aligned per objective | Taxonomy-aligned per objective | |
CCM | 0 | 0 |
CCA | 0 | 0 |
WTR | 0 | 0 |
CE | 0 | 0 |
PPC | 0 | 0 |
BIO | 0 | 0 |
BOARD REPORT | 149 |
Financial year 2024 | Year | Substantial Contribution Criteria | DNSH criteria ('Does Not Significantly Harm') (h) | ||||||||||||||||
Economic activities | Code (a) | Absolute Turnover (€/ million) | Proportion of Turnover, Year 2024 | Climate Change Mitigation | Climate Change Adaptation | Water | Pollution | Circular economy | Biodiversity | Climate Change Mitigation | Climate Change Adaptation | Water | Pollution | Circular economy | Biodiversity | Minimum Safeguards | Taxonomy- aligned or eligible | Category enabling activity | Category transitional activity |
A. TAXONOMY-ELIGIBLE ACTIVITIES | |||||||||||||||||||
A.1 Environmentally sustainable activities (Taxonomy-aligned) | |||||||||||||||||||
Manufacture of low carbon technologies for transport | 3.3 CCM | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 5% | E | - |
Turnover of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 5% | - | - | |
of which Enabling | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 5% | E | - | |
of which Transitional | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | —% | - | T | |
A.2 Taxonomy-Eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (g) | |||||||||||||||||||
Manufacture of low carbon technologies for transport | 3.3 CCM | 0 | 0 | - | - | - | - | - | - | 33% | E | - | |||||||
Manufacture of other low carbon technologies | 3.6 CCM | 0 | 0 | - | - | - | - | - | - | 12% | E | - | |||||||
Renovation of existing buildings | 7.2 CCM/CE | 0 | 0 | - | - | - | - | - | - | —% | - | T | |||||||
Installation, maintenance and repair of energy efficiency equipment | 7.3 CCM | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Installation, maintenance and repair of instruments and devices for measuring, regulation and controlling energy performance of buildings | 7.5 CCM | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Data processing, hosting and related activities | 8.1 CCM | 0 | 0 | - | - | - | - | - | - | —% | - | T | |||||||
Programming and broadcasting activities | 8.3 CCA | 0 | 0 | - | - | - | - | - | - | 1% | E | - | |||||||
Close to market research, development and innovation | 9.2 CCA | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Libraries, archives, museums and cultural activities | 13.2 CCA | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Motion picture, video and television programme production, sound recording and music publishing activities | 13.3 CCA | 0 | 0 | - | - | - | - | - | - | —% | E | - | |||||||
Turnover of Taxonomy eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 0 | 0 | - | - | - | - | - | - | 46% | - | - | ||||||||
A. Turnover of Taxonomy eligible activities (A.1+A.2) | 0 | 0 | - | - | - | - | - | - | 51% | - | - | ||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
Turnover of Taxonomy-non-eligible activities | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Total (A+B) | 0,625 | 100% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
150 | BOARD REPORT |
Proportion of Opex/Total Opex | ||
Taxonomy-aligned per objective | Taxonomy-aligned per objective | |
CCM | 0 | 0 |
CCA | 0 | 0 |
WTR | 0 | 0 |
CE | 0 | 0 |
PPC | 0 | 0 |
BIO | 0 | 0 |
Nuclear energy related activities | ||
1 | The undertaking carries out, funds or has exposures to research, development, demonstration and deployment of innovative electricity generation facilities that produce energy from nuclear processes with minimal waste from the fuel cycle. | NO |
2 | The undertaking carries out, funds or has exposures to construction and safe operation of new nuclear installations to produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production, as well as their safety upgrades, using best available technologies. | NO |
3 | The undertaking carries out, funds or has exposures to safe operation of existing nuclear installations that produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production from nuclear energy, as well as their safety upgrades. | NO |
Fossil gas related activities | ||
4 | The undertaking carries out, funds or has exposures to construction or operation of electricity generation facilities that produce electricity using fossil gaseous fuels. | NO |
5 | The undertaking carries out, funds or has exposures to construction, refurbishment, and operation of combined heat/cool and power generation facilities using fossil gaseous fuels. | NO |
6 | The undertaking carries out, funds or has exposures to construction, refurbishment and operation of heat generation facilities that produce heat/cool using fossil gaseous fuels. | NO |
BOARD REPORT | 151 |
REMUNERATION REPORT |
152 | BOARD REPORT |
BOARD REPORT | 153 |
154 | BOARD REPORT |
Performance measure | 2024 target | Achievement YTD |
Loan-to-Value (LTV) Ratio | <20% | Achieved 10% |
Net Free Cash Flow (FCF) | > 0 | Achieved Net FCF at EUR 804 million |
Management cost as a % of Gross Asset Value | < 10 bps | Achieved Management cost at 7bps |
BOARD REPORT | 155 |
156 | BOARD REPORT |
Performance level | TSR (CAGR) | NAV (CAGR) vs MSCI-WI | ESG targets | |
CSRD Disclosure | Matabi | |||
Threshold | 3.3% | Not applicable* | None | 5,000 |
Target | 6.3% | —% | CSRD compliant | 6,000 |
Maximum | 15.8% | 6.3% | CSRD compliant and unqualified opinion | 7,000 |
Weighting | 30% | 50% | 10% | 10% |
Performance level | Executive Directors |
Below threshold | —% |
Threshold (TSR and Matabì) | 50% |
Target | 100% |
Maximum | 300% |
BOARD REPORT | 157 |
158 | BOARD REPORT |
BOARD REPORT | 159 |
Directors | Office held | Year | Fixed Remuneration (€) | Variable Remuneration (€) | Exceptional Awards1 (€) | Pension and Similar (€) | Total (€) | |||
Base salary or annual fee | Committee fee | Fringe benefits | One-year variable | Multi-year variable | ||||||
IAS 24 category | short term benefits | share based payments | short term benefit | post employ- ment benefit | ||||||
NOHRIA Nitin(2) | Chairman | 2024 | 233,216 | 32,500 | — | — | — | — | — | 265,716 |
2023 | 134,596 | 19,144 | — | — | — | 3,427,500 | — | 3,581,240 | ||
ELKANN John(3) | CEO | 2024 | 500,000 | 2,880 | 500,000 | 10,290,976 | — | — | 11,293,856 | |
CEO | 2023 | 500,000 | — | 2,880 | 500,000 | 7,399,001 | — | — | 8,401,881 | |
BRANDOLINI D'ADDA Tiberto Ruy(4) | Director | 2024 | — | — | — | — | — | — | — | — |
2023 | — | — | — | — | — | — | — | — | ||
NASI Alessandro(5) | Director | 2024 | — | — | — | — | — | — | — | — |
2023 | — | — | — | — | — | — | — | — | ||
ELKANN Ginevra(5) | Director | 2024 | — | — | — | — | — | — | — | — |
2023 | — | — | — | — | — | — | — | — | ||
BOLLAND Marc | Director | 2024 | 50,000 | 25,000 | — | — | — | — | — | 75,000 |
2023 | 50,000 | 25,000 | — | — | — | — | — | 75,000 | ||
BETHELL Melissa | Director | 2024 | 50,000 | 7,500 | — | — | — | — | — | 57,500 |
2023 | 50,000 | 10,603 | — | — | — | — | — | 60,603 | ||
DEBROUX Laurence | Director | 2024 | 50,000 | 27,500 | — | — | — | — | — | 77,500 |
2023 | 50,000 | 27,500 | — | — | — | — | — | 77,500 | ||
DEMBECK Sandra(6) | Director | 2024 | 50,000 | 15,000 | — | — | — | — | — | 65,000 |
2023 | 29,452 | 8,836 | — | — | — | — | — | 38,288 | ||
DUMAS Axel(7) | Director | 2024 | — | — | — | — | — | — | — | — |
2023 | — | — | — | — | — | — | — | — | ||
BANGA Ajay(8) | 2024 | — | — | — | — | — | — | |||
Chairman | 2023 | — | — | — | — | — | 941,593 | — | 941,593 | |
Total 2024 | 933,216 | 107,500 | 2,880 | 500,000 | 10,290,976 | — | — | 11,834,572 | ||
Total 2023 | 814,048 | 91,083 | 2,880 | 500,000 | 7,399,001 | 4,369,093 | — | 13,176,105 | ||
160 | BOARD REPORT |
Amount in € | 2024 | 2023 | 2022 | 2021 | 2020 |
(Change to 2023) | (Change to 2022) | (Change to 2021) | (Change to 2020) | (Change to 2019) | |
Company performance | |||||
Net profit attributable to owner of the parent | 14.671.000.000 (+249.8%) | 4,194,000,000 (-0.8%) | 4,227,000,000 (+146.2%) | 1,717,000,000 (+5,823.3%) | (30,000,000) (-101%) |
Net Asset Value per share | 178.8 (+10.1%) | 162.36 (+32.7%) | 122.34 (-7.6%) | 132.42 (+29.7%) | 102.08 (+ 3.5%) |
Earnings per share - diluted | 67.0 (+264.5%) | 18.38 (+1.5%) | 18.10 (+132.4%) | 7.79 (+6,092%) | (0.13) (-101.0%) |
Executive Director | |||||
ELKANN John | 11,293,856 (+34.4%) | 8,401,881(+103.8%) | 4,122,120 (+28.43%) | 3,209,523 (-30.8%) | 4,640,779 (-13.67%) |
Non-Executive Directors | |||||
BRANDOLINI D'ADDA Tiberto Ruy(1) | 0 (0%) | 0 (0%) | n/a | n/a | n/a |
ELKANN Ginevra | 0 (0%) | 0 (0%) | 0 (0%) | 0 (0%) | 0 (0%) |
NASI Alessandro | 0 (0%) | 0 (-100%) | 0 (-100%) | 3,000 (-60%) | 7,500 (0%) |
NOHRIA Nitin(1) | 265,716 (-92,58%) | 3,581,240 (+100%) | n/a | n/a | n/a |
BETHELL Melissa | 57,500 (-5.1%) | 60,603 (-10.8%) | 67,938 (-4.98%) | 71,500 (+120.0%) | 32,500 (-53.6%) |
BOLLAND Marc | 75,000 (0%) | 75,000 (+4.1%) | 72,062 (+19.1%) | 60,500 (+384.0%) | 12,500 (-75.0%) |
DEBROUX Laurence | 77,500 (0%) | 77,500 (0%) | 77,500 (+6.9%) | 72,500 (+163.6%) | 27,500 (-57.7%) |
DEMBECK Sandra(1) | 65,000 (69.8%) | 38,288 (+100%) | n/a | n/a | n/a |
DUMAS Axel Olivier(3) | 0 (0%) | 0 (0%) | 0 (0%) | n/a | n/a |
AGNELLI Andrea(2) | 0 (0%) | 0 (0%) | 0 (0%) | 0 (0%) | 0 (0%) |
BANGA Ajay(2) | 0 (-100%) | 941,593 (+1,262%) | 69,123 (+92.0%) | 36,000 (+100%) | n/a |
Employees | |||||
Average employee remuneration(4) | 994,143 (+17.6%) | 845,621 (+20.4%) | 702,620 (+88.3%) | 373,126 (+5.3%) | 354,494 (+5.3%) |
Pay ratios | 11.36 (+ 14.3%) | 9.94 (+ 69.4%) | 5.87 (-31.7%) | 8.59 (-33.7%) | 12.96 (-18.8%) |
Opening balance | Movements during the 2024 | Closing balance | Fair value at grant date | ||||||||||||
Name | Plan | Perfor- mance period | Grant Date | Vesting Date | End of holding period | Number of shares under award at 1 January 2024 | Shares Granted | Shares Vested | Shares Forfeited | Number of shares under award at 31 December 2024 | of which subject to a perfor- mance condition | of which subject to a holding period | Fair value of shares previously awarded | Fair value of shares awarded during the year | Annual accounting expense |
ELKANN John | Exor LTI 2022 PSU | 2022-2025 | 01/07/20 22 | 30/06/20 25 | 30/06/20 27 | 278,281 | — | — | — | 278,281 | 278,281 | 278,281 | — | 6,221,436 | |
ELKANN John | Exor LTI 2023 PSU | 2023-2026 | 01/07/20 23 | 30/06/20 26 | 30/06/20 28 | 75,262 | — | — | — | 75,262 | 75,262 | 75,262 | 7,046,087 | — | 2,355,130 |
ELKANN John | Exor LTI 2024 PSU | 2024-2026 | 01/07/20 24 | 31/12/20 26 | 31/12/20 28 | — | 33,307 | — | — | 33,307 | 33,307 | 33,307 | — | 3,306,319 | 662,712 |
BOARD REPORT | 161 |
Name | Plan | Grant date | Perfor- mance period | Vesting period | Exercise period | Exercise price | Number of options outstanding at 31 December 2024 | Number of options exercisable at 31 December 2024 | Number of options offered and accepted during 2024 | Number of options exercised during 2024 | Number of options expired in 2024 | Fair value of options awarded during the year | Annual accounting expense |
ELKANN John | Exor 2016 LTI Stock Option | 1/7/2016 | 0 | 30/5/2016 – 30/5/2021 | 1/6/2024 – 31/12/2026 | € 32.38 | 2,013,950 | 2,013,950 | — | — | — | ||
ELKANN John | Exor LTI 2024 PSO | 1/7/2024 | 1/1/2024 – 31/12-2026 | 1/7/2024 – 31/12-2026 | 1/1/2027-3 1/12/2030 | € 108.09 | 298,671 | — | 298,671 | — | — | 5,246,998 | 1,051,698 |
Exor N.V. ordinary shares | |
NOHRIA Nitin | 10,000 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 163 |
For the years ended 31 December | |||||
Consolidated | Company only | ||||
(€ million) | Note | 2024 | 2023 reclassified1 | 2024 | 2023 reclassified1 |
Dividend income | 5 | 1,787 | 2,532 | ||
Change in fair value on investment activities | 6 | 25,688 | 23 | ||
Impairment of investments | — | (193) | |||
Revenues | 7 | — | 1 | ||
General and administrative expenses | 8 | ( | ( | (49) | (49) |
Cost of sales | ( | — | — | ||
Research and development costs | ( | — | — | ||
Other income (expenses) net | 9 | ( | ( | (118) | — |
Result from investments | — | — | |||
Financial income | 10 | 128 | 120 | ||
Financial expenses | 11 | ( | ( | (153) | (135) |
Profit (loss) before taxes | 27,283 | 2,299 | |||
Income taxes | 12 | ( | ( | — | — |
Profit (loss) for the year | 27,283 | 2,299 | |||
Profit (loss) attributable to: | |||||
Owners of the parent | |||||
Non-controlling interests | |||||
Earnings per share (in €) | 13 | ||||
Basic earnings per share | |||||
Diluted earnings per share | |||||
164 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
For the years ended 31 December | ||||
Consolidated | Company only | |||
(€ million) | 2024 | 2023 | 2024 | 2023 |
Profit (loss) for the period (A) | 27,283 | 2,299 | ||
Items that will not be reclassified to the Income Statement in subsequent periods: | ||||
Gains (losses) on remeasurement of defined benefit plans | ( | — | — | |
Share of gains (losses) on remeasurement of defined benefit plans for equity method investees | ( | — | — | |
Gains (losses) on financial assets at fair value through other comprehensive income | 272 | 213 | ||
Gains (losses) on financial assets at fair value through other comprehensive income for equity method investees | — | — | ||
Related tax effect | — | — | ||
Total items that will not be reclassified to the Income Statement in subsequent periods, net of tax (B1) | 272 | 213 | ||
Items that may be reclassified to the Income Statement in subsequent periods: | ||||
Gains (losses) on cash flow hedging instruments | ( | ( | (6) | (3) |
Foreign exchange translation gains (losses) | ( | — | — | |
Share of other comprehensive income (loss) of equity method investees | ( | — | — | |
Related tax effect | — | — | ||
Total items that may be reclassified to the Income Statement in subsequent periods, net of tax (B2) | ( | (6) | (3) | |
Total Other Comprehensive Income (Loss), net of tax (B)=(B1)+(B2) | ( | 266 | 210 | |
Total Comprehensive Income (A)+(B) | 27,549 | 2,509 | ||
Total Comprehensive Income (Loss) attributable to: | ||||
Owners of the parent | 27,549 | 2,509 | ||
Non-controlling interests | — | — | ||
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 165 |
At 31 December | |||||
Consolidated | Company Only | ||||
(€ million) | Note | 2024 | 2023 reclassified1 | 2024 | 2023 reclassified1 |
Assets | |||||
Intangible assets | 14 | — | — | ||
Property, plant and equipment | 15 | 1 | 1 | ||
Equity investments accounted for at cost | 16 | 853 | 6,691 | ||
Investments accounted for using the equity method | 17 | — | — | ||
Equity investments at FVTPL | 18 | 36,891 | — | ||
Equity investments at FVTOCI | 19 | 355 | 3,923 | ||
Other investments at FVTPL | 20 | 2 | 49 | ||
Financial assets | 21 | 2,142 | 2,070 | ||
Leased assets | — | — | |||
Deferred tax assets | 12 | — | — | ||
Other assets | 8 | 561 | |||
Inventories | 22 | — | — | ||
Trade receivables | — | — | |||
Receivables from financing activities | 23 | — | — | ||
Current tax receivables | 5 | 3 | |||
Cash and cash equivalents | 24 | 40 | 65 | ||
Assets held for sale | — | — | |||
Total assets | 40,295 | 13,363 | |||
Equity and liabilities | |||||
Equity attributable to owners of the parent | 36,140 | 8,909 | |||
Non-controlling interests | — | — | |||
Total equity | 25 | 36,140 | 8,909 | ||
Liabilities | |||||
Provisions for employee benefits | 27 | — | — | ||
Other provisions | 28 | — | — | ||
Deferred tax liabilities | 12 | — | — | ||
Borrowings | 29 | 4,088 | 3,682 | ||
Other financial liabilities | 30 | 55 | 761 | ||
Trade payables | 31 | 9 | 7 | ||
Tax payables | 2 | 3 | |||
Other liabilities | 1 | 1 | |||
Liabilities held for sale | — | — | |||
Total liabilities | 4,155 | 4,454 | |||
Total equity and liabilities | 40,295 | 13,363 | |||
166 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
For the years ended 31 December | |||||
Consolidated | Company only | ||||
(€ million) | Note | 2024 | 2023 reclassified2 | 2024 | 2023 reclassified2 |
Cash and cash equivalents at 31 December | 65 | 1,052 | |||
Deconsolidation of Subsidiaries previously consolidated line-by line | ( | — | — | ||
Cash and cash equivalents at 1 January | 65 | 1,052 | |||
Cash flows from operating activities: | |||||
Profit (loss) of the year excluding dividend | 25,496 | (233) | |||
Dividend received | 5 | 1,787 | 2,532 | ||
Profit (loss) of the year | 27,283 | 2,299 | |||
Adjustment for: | |||||
Change in fair value on investments activities | 6 | ( | (25,688) | — | |
Finance income | ( | (100) | — | ||
Finance expenses | 96 | — | |||
Share-based payment expense | 26 | 18 | 12 | ||
Amortisation and depreciation | — | — | |||
Gains on disposal of property, plant and equipment | ( | — | — | ||
Other non-cash items3 | ( | (172) | 197 | ||
Change in other assets and liabilities from operating activities: | |||||
Other change in working capital | ( | 1 | (18) | ||
(Payments) on acquisition of equity investments | 18-19 | ( | (1,250) | — | |
Capital increase in consolidated subsidiaries | 16 | (100) | — | ||
Proceeds from sale of equity investments | 18-19 | — | — | ||
(Payments) on acquisition of other investments at FVTPL | 20 | ( | — | — | |
Proceeds from sale of other investments at FVTPL | 20 | — | — | ||
Change in provision | — | — | |||
Change in deferred taxes | ( | — | — | ||
Cash flows from operating activities | 88 | 2,490 | |||
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 167 |
For the years ended 31 December | |||||
Consolidated | Company only | ||||
(€ million) | Note | 2024 | 2023 reclassified2 | 2024 | 2023 reclassified2 |
Cash flows used in investing activities: | |||||
Investments in property, plant and equipment and intangible assets | ( | — | — | ||
Investments in joint ventures, associates, unconsolidated subsidiaries and other entities | ( | — | (3,320) | ||
Proceeds from disposal of investments, tangible and intangible | — | — | |||
Proceeds on disposal of financial assets | 20 | 54 | 1,624 | ||
Increase of financial assets | 20 | ( | (3) | — | |
Net increase of financial assets | — | — | |||
Increase of financial receivables from related parties | 21 | ( | (282) | (730) | |
Decrease of financial receivables from related parties | 21 | 148 | — | ||
Net change in receivables from financing activities | ( | — | — | ||
Interest received | 13 | — | |||
Other changes | ( | — | — | ||
Cash flows used in investing activities from continuing operations | ( | ( | (70) | (2,426) | |
Cash flows used in investing activities- discontinued operations | — | — | |||
Cash flows used in investing activities | ( | ( | (70) | (2,426) | |
Cash flows used in financing activities: | |||||
Issuance of notes | 29 | 643 | — | ||
Repayment of notes | 29 | ( | ( | (500) | — |
Proceeds from borrowings | 29 | 445 | 65 | ||
Repayment of borrowings | 29 | ( | ( | (215) | — |
Repayment of /Proceeds from short term debt and other financial liabilities | — | — | |||
Interest paid | ( | (87) | — | ||
Repayment of financial liabilities to related parties | — | (170) | |||
Proceeds from financial liabilities to related parties | — | 148 | |||
Proceed from exercise of share based payments | 26 | 6 | 5 | ||
Buyback of Exor's shares | 25 | ( | ( | (249) | (996) |
Buyback of shares of consolidated subsidiaries | ( | — | — | ||
Dividends paid | 25 | ( | ( | (99) | (99) |
Other changes | — | (4) | |||
Cash flows used in financing activities from continuing operations | ( | (56) | (1,051) | ||
168 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
For the years ended 31 December | |||||
Consolidated | Company only | ||||
(€ million) | Note | 2024 | 2023 reclassified2 | 2024 | 2023 reclassified2 |
Cash flows used in financing activities – discontinued operations | ( | — | — | ||
Cash flows used in financing activities | ( | (56) | (1,051) | ||
Translation exchange differences | ( | 13 | — | ||
Total change in Cash and cash equivalents | ( | ( | (25) | (987) | |
Cash and cash equivalents at the end of the period | 40 | 65 | |||
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 169 |
(€ million) | Share Capital | Treasury Stock Reserve | Profit (loss)1 | Other reserves | Cash flow hedge reserve | Currency translation differences | Financial assets measured at FVTOCI | Remeasu rement of defined benefit plans | Cumulative share of OCI of equity method investments | Total Owners of the parent | Non- controlling interests | Total |
31 December 2022 | ( | ( | ( | |||||||||
Allocation of prior year result | ( | |||||||||||
Share-based compensation | ||||||||||||
Buyback of Exor shares | ( | ( | ( | |||||||||
Cancellation Exor shares held in treasury shares | ( | |||||||||||
Capital increase by subsidiaries | ||||||||||||
Dividends | ( | ( | ( | ( | ||||||||
Total comprehensive income | ( | ( | ( | ( | ||||||||
Effect of the change in the percentage ownership of companies | ( | ( | ( | ( | ( | ( | ( | ( | ||||
Other changes | ||||||||||||
31 December 2023 | ( | ( | ( |
(€ million) | Share Capital | Treasury Stock Reserve | Profit (loss)1 | Other reserves | Cash flow hedge reserve | Currency translation differences | Financial assets measured at FVTOCI | Remeasu rement of defined benefit plans | Cumulative share of OCI of equity method investments | Total Owners of the parent | Non- controlling interests | Total |
31 December 2023 | ( | ( | ( | |||||||||
Reversal of OCI reserves and reclassification related to Investment Entity exemption | ( | ( | ( | ( | ( | |||||||
Allocation of prior year result | ( | |||||||||||
Share-based compensation | ||||||||||||
Buyback of Exor shares | ( | ( | ( | |||||||||
Cancellation Exor shares held in treasury shares | ( | |||||||||||
Dividends | ( | ( | ( | |||||||||
Total comprehensive income | ( | |||||||||||
Clarivate and Philips from FVTOCI to FVTPL | ( | |||||||||||
Other changes | ||||||||||||
31 December 2024 | ( | ( | ( |
170 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | Share capital | Treasury Stock | Profit (loss) | Other reserves | Fair value reserve | Cash flow hedge reserve | Total Equity |
Equity at 31 December 2022 | 7 | (552) | 404 | 7,754 | (134) | (5) | 7,474 |
Allocation of prior year result | — | — | (404) | 404 | — | — | — |
Buyback Exor shares | — | (996) | — | — | — | — | (996) |
Cancellation Exor shares held in treasury shares | — | 398 | — | (398) | — | — | — |
Notional cost of Exor share-based plans | — | — | — | 17 | — | — | 17 |
Exercise of stock options | — | — | — | 4 | — | — | 4 |
Dividend paid | — | — | — | (99) | — | — | (99) |
Total comprehensive income | — | — | 2,299 | — | 213 | (3) | 2,509 |
Net changes during the year | — | (598) | 1,895 | (72) | 213 | (3) | 1,435 |
Equity at 31 December 2023 | 7 | (1,150) | 2,299 | 7,682 | 79 | (8) | 8,909 |
(€ million) | Share capital | Treasury Stock | Profit (loss)1 | Other reserves | Fair value reserve | Cash flow hedge reserve | Total Equity |
Equity at 31 December 2023 | 7 | (1,150) | 2,299 | 7,682 | 79 | (8) | 8,909 |
Allocation of prior year result | — | — | (2,299) | 2,299 | — | — | — |
Buyback Exor shares | — | (249) | — | — | — | — | (249) |
Cancellation Exor shares held in treasury shares | — | 1,054 | — | (1,054) | — | — | — |
Notional cost of Exor share-based plans | — | — | — | 24 | — | — | 24 |
Exercise of stock options | — | — | — | 6 | — | — | 6 |
Dividend paid | — | — | — | (99) | — | (99) | |
Total comprehensive income | — | — | 27,283 | — | 272 | (6) | 27,549 |
Reclassification fair value reserve | — | — | — | 696 | (696) | — | — |
Net changes during the year | — | 805 | 24,984 | 1,872 | (424) | (6) | 27,231 |
Equity at 31 December 2024 | 7 | (345) | 27,283 | 9,554 | (345) | (14) | 36,140 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 171 |
172 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
For the year ended 31 December 2023 | ||||
(€ million) | As published | Classification as an investment entity | Reclassified | |
Dividend income | — | 14 | 14 | |
Change in fair value on investment activities | — | 649 | 649 | |
Net revenues | 44,742 | (44,742) | — | |
Revenues | — | 44,742 | 44,742 | |
General and administrative expenses | — | (3,515) | (3,515) | |
Cost of sales | (33,434) | — | (33,434) | |
Selling, general and administrative expenses | (3,515) | 3,515 | — | |
Research and development costs | (2,473) | — | (2,473) | |
Other income (expenses), net | (442) | — | (442) | |
Result from investments | 3,034 | (14) | 3,020 | |
Net financial expenses | (40) | 40 | — | |
Financial income | — | 402 | 402 | |
Financial expenses | — | (1,091) | (1,091) | |
Profit (loss) before taxes | 7,872 | — | 7,872 | |
Tax expense | (1,095) | 1,095 | — | |
Income taxes | — | (1,095) | (1,095) | |
Profit (loss) for the year | 6,777 | — | 6,777 | |
Profit (loss) attributable to: | ||||
Owners of the parent | 4,194 | 4,194 | ||
Non-controlling interests | 2,583 | 2,583 | ||
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 173 |
For the year ended 31 December 2023 | ||||
(€ million) | As published | Classification as an investment entity | Reclassified | |
Investment income | ||||
Dividends from investments | 2,532 | (2,532) | — | |
Total investment income | 2,532 | (2,532) | ||
Dividend income | 2,532 | 2,532 | ||
Change in fair value on investment activities | 23 | 23 | ||
Impairment and gains (losses) on investments | ||||
Impairment of investments | (193) | — | (193) | |
Total impairment and gains (losses) on investments | (193) | |||
Net general expenses | ||||
Personnel costs | (5) | 5 | — | |
Purchases of goods and services from third parties | (13) | 13 | — | |
Purchases of goods and services from related parties | (31) | 31 | — | |
Revenues from related parties | 1 | (1) | — | |
Total net general expenses | (48) | |||
Revenues | — | 1 | 1 | |
General and administrative expenses | — | (49) | (49) | |
Net financial income (expenses) | ||||
Financial expenses from third parties | (97) | 97 | — | |
Financial expenses from related parties | (4) | 4 | — | |
Financial income from third parties | 46 | (46) | — | |
Financial income from related parties | 71 | (71) | — | |
Gains (losses) on foreign exchange | (8) | 8 | — | |
Total net financial income (expenses) | 8 | |||
Financial income | — | 120 | 120 | |
Financial expenses | — | (135) | (135) | |
Profit (loss) before income taxes | 2,299 | — | 2,299 | |
Income taxes | — | — | — | |
Profit (loss) for the year | 2,299 | — | 2,299 | |
174 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
At 31 December 2023 | ||||
(€ million) | Note | As published | Classification as an investment entity | Reclassified |
Non-current assets | ||||
Intangible assets | 9,887 | — | 9,887 | |
Property, plant and equipment | 7,061 | — | 7,061 | |
Investments accounted for using the equity method | 14,968 | — | 14,968 | |
Equity investments at FVTPL | a) | — | 107 | 107 |
Investments and other financial assets | a) | 9,369 | (9,369) | — |
Equity investments at FVTOCI | a) | — | 4,495 | 4,495 |
Other investments at FVTPL | a) | — | 5,437 | 5,437 |
Financial assets | a) | — | 435 | 435 |
Leased assets | 1,358 | — | 1,358 | |
Deferred tax assets | 1,671 | — | 1,671 | |
Other non-current assets | 603 | (603) | — | |
Other assets | — | 1,906 | 1,906 | |
Total Non-current assets | 44,917 | |||
Current assets | ||||
Inventories | 8,805 | — | 8,805 | |
Trade receivables | 864 | — | 864 | |
Receivables from financing activities | 28,848 | — | 28,848 | |
Current tax receivables | 200 | — | 200 | |
Investments and other financial assets | a) | 1,109 | (1,109) | — |
Other current assets | 1,299 | (1,299) | — | |
Cash and cash equivalents | 8,678 | — | 8,678 | |
Total Current assets | 49,803 | |||
Assets held for sale | 59 | — | 59 | |
Total Assets | 94,779 | — | 94,779 | |
Equity and Liabilities | ||||
Equity attributable to owners of the parent | 23,268 | — | 23,268 | |
Non-controlling interests | 9,864 | — | 9,864 | |
Total Equity | 33,132 | — | 33,132 | |
Liabilities | ||||
Provisions for employee benefits | 1,321 | — | 1,321 | |
Other provisions | 5,035 | — | 5,035 | |
Deferred tax liabilities | 271 | — | 271 | |
Financial debt and derivative liabilities | b) | 40,218 | (40,218) | — |
Borrowings | b) | — | 19,200 | 19,200 |
Other financial liabilities | b) | — | 21,018 | 21,018 |
Trade payables | 7,930 | — | 7,930 | |
Tax payables | 871 | — | 871 | |
Other liabilities | 5,943 | — | 5,943 | |
Liabilities held for sale | 58 | — | 58 | |
Total Liabilities | 61,647 | — | 61,647 | |
Total Equity and Liabilities | 94,779 | — | 94,779 | |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 175 |
31 December 2023 as published | Reclassification to | ||||||
(€ million) | Non-current | Current | Equity investments at FVTPL | Equity investments at FVTOCI | Other investments at FVTPL | Financial assets | Other assets |
Investments at FVTOCI | 4,495 | — | — | 4,495 | — | — | — |
Investment funds managed by Lingotto Management | 3,623 | — | — | — | 3,623 | — | — |
Reinsurance vehicles | 802 | — | — | — | 802 | — | — |
Ventures | — | 655 | — | — | 655 | — | — |
Debt securities, investment funds and equity investments at FVTPL | 330 | 218 | 107 | — | 357 | 84 | |
Derivative assets | — | 205 | — | — | — | 205 | |
Financial receivables | 31 | 31 | — | — | — | 58 | 4 |
Other financial assets | 88 | — | — | — | — | 88 | |
Total investments and other financial assets | 9,369 | 1,109 | 107 | 4,495 | 5,437 | 435 | 4 |
31 December 2023 as published | Reclassification to | ||
(€ million) | Borrowings | Other financial liabilities | |
Notes | 13,034 | 13,034 | — |
Bank debt | 6,166 | 6,166 | — |
Asset-backed financing | 15,633 | — | 15,633 |
Payables represented by securities | 1,974 | — | 1,974 |
Other financial debt | 2,510 | — | 2,510 |
Lease liabilities | 606 | — | 606 |
Derivative liabilities | 295 | — | 295 |
Financial debt and derivative liabilities | 40,218 | 19,200 | 21,018 |
176 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
At 31 December 2023 | ||||
(€ million) | Note | As published | Classification as an investment entity | Reclassified |
Non-current assets | ||||
Property, plant and equipment | 1 | — | 1 | |
Investments accounted for at cost | 6,691 | — | 6,691 | |
Financial investments at FVTOCI | 3,923 | (3,923) | — | |
Equity investments at FVTOCI | 3,923 | 3,923 | ||
Debt securities at amortised cost | a) | 25 | (25) | — |
Financial receivables from related parties | a) | 130 | (130) | — |
Other investments at FVTPL | a) | — | 49 | 49 |
Non-current loan at fair value through profit and loss | a) | 10 | (10) | — |
Financial assets | a) | 2,070 | 2,070 | |
Other non-current assets | 557 | (557) | — | |
Other assets | 561 | 561 | ||
Total Non-current assets | 11,336 | |||
Current assets | — | |||
Tax receivables | 3 | (3) | — | |
Current tax receivables | — | 3 | 3 | |
Financial investments at fair value through profit and loss | a) | 49 | (49) | — |
Other financial assets | a) | 1 | (1) | — |
Financial receivables from related parties | a) | 1,907 | (1,907) | — |
Other receivables | 1 | (1) | — | |
Cash and cash equivalents | 65 | — | 65 | |
Total Current assets | 2,027 | |||
Total Assets | 13,363 | — | 13,363 | |
Equity and liabilities | ||||
Equity | 8,909 | 8,909 | ||
Non-current liabilities | ||||
Non-convertible bonds | b) | 2,930 | (2,930) | — |
Total Non-current liabilities | 2,930 | |||
Current liabilities | ||||
Non-convertible bonds | b) | 537 | (537) | — |
Borrowings | b) | — | 3,682 | 3,682 |
Bank debt and commercial paper | b) | 215 | (215) | — |
Other financial liabilities | 29 | 732 | 761 | |
Financial payables to related parties | b) | 732 | (732) | — |
Trade payables and other payables to related parties | 6 | (6) | — | |
Trade payables to third parties | 1 | (1) | — | |
Trade payables | — | 7 | 7 | |
Tax payables | 3 | — | 3 | |
Other payables | 1 | (1) | — | |
Other liabilities | — | 1 | 1 | |
Total Current liabilities | 1,524 | |||
Total Liabilities | 4,454 | — | 4,454 | |
Total Equity and Liabilities | 13,363 | — | 13,363 | |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 177 |
31 December 2023 as published | Reclassification to | ||||
(€ million) | Non-current | Current | Other investments at FVTPL | Financial assets | Other assets |
Debt securities at amortised cost | 25 | — | — | 25 | — |
Financial receivables from related parties | 130 | — | — | 130 | — |
Non-current loan at FVTPL | 10 | — | — | 10 | — |
Financial investments at FVTPL | — | 49 | 49 | — | — |
Other financial assets | — | 1 | — | 1 | — |
Financial receivables from related parties | — | 1,907 | — | 1,903 | 4 |
Total | 165 | 1,957 | 49 | 2,069 | 4 |
31 December 2023 as published | Reclassification to | |||
(€ million) | Non-current | Current | Borrowings | Other financial liabilities |
Non-convertible bonds | 2,930 | 537 | 3,467 | — |
Bank debt and commercial paper | — | 215 | 215 | — |
Financial payables to related parties | — | 732 | — | 732 |
Total | 2,930 | 1,484 | 3,682 | 732 |
For the years ended 31 December 2023 | ||||
(€ million) | As published | Classification as an investment entity and other1 | Reclassified | |
Cash and cash equivalents at beginning of the year | 11,577 | — | 11,577 | |
Cash flows from operating activities: | ||||
Profit (loss) from continuing operations | 6,777 | (6,777) | — | |
Profit (loss) of the year | — | 6,777 | 6,777 | |
Adjustment for: | ||||
Share-based payment expense | — | 100 | 100 | |
Amortisation and depreciation | 2,050 | — | 2,050 | |
Gains on disposal of property, plant and equipment | (35) | — | (35) | |
Other non-cash items2 | (2,984) | (100) | (3,084) | |
Dividends received | 690 | (690) | — | |
Change in other assets and liabilities from operating activities: | ||||
Other change in working capital | — | (2,337) | (2,337) | |
Change in provisions | 1,039 | — | 1,039 | |
Change in deferred taxes | (478) | — | (478) | |
Change in inventories, trade and other receivables and payables | (813) | 813 | — | |
Cash flows from operating activities | 6,246 | (2,214) | 4,032 | |
178 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
For the years ended 31 December 2023 | ||||
(€ million) | As published | Classification as an investment entity and other1 | Reclassified | |
Cash flows used in investing activities: | — | |||
Investments in property, plant and equipment and intangible assets | (2,810) | — | (2,810) | |
Investments in joint ventures, associates, unconsolidated subsidiaries and other entities | (4,027) | (579) | (4,606) | |
Proceeds from disposal of investments, tangible, intangible and financial assets | 202 | — | 202 | |
Proceeds on disposal of financial assets | — | 1,956 | 1,956 | |
Net Increase of financial assets | — | 214 | 214 | |
Net change in receivables from financing activities | (3,703) | (3,703) | ||
Net proceeds from/payments to | (4,360) | 4,360 | — | |
financial receivables | (5,951) | 5,951 | — | |
other financial assets | 1,591 | (1,591) | — | |
Other changes | 2 | (34) | (32) | |
Cash flows used in investing activities from continuing operations | (10,993) | 2,214 | (8,779) | |
Other cash flows used in investing activities | 47 | — | 47 | |
Cash flows used in investing activities - discontinued operations | 47 | — | 47 | |
Cash flows used in investing activities | (10,946) | 2,214 | (8,732) | |
Cash flows used in financing activities: | ||||
Issuance of notes | 1,641 | — | 1,641 | |
Repayment of notes | (2,178) | — | (2,178) | |
Proceeds from borrowings | — | 2,544 | 2,544 | |
Repayment of borrowings | — | (1,516) | (1,516) | |
Proceeds of other long-term debt | 2,479 | (2,479) | — | |
Repayment of other long-term debt | (1,516) | 1,516 | — | |
Net change in short-term debt and other financial assets/liabilities | 4,512 | (67) | 4,445 | |
Exercise of stock options | 4 | — | 4 | |
Buyback of Exor shares | (996) | — | (996) | |
Buyback of consolidated subsidiaries shares | (1,119) | — | (1,119) | |
Dividends paid | (716) | — | (716) | |
Other changes | 38 | 2 | 40 | |
Cash flows used in financing activities from continuing operations | 2,149 | — | 2,149 | |
Cash flows used in financing activities – discontinued operations | (42) | — | (42) | |
Cash flows used in financing activities | 2,107 | — | 2,107 | |
Translation exchange differences | (306) | (306) | ||
Total Change in Cash and cash equivalents | (2,899) | — | (2,899) | |
Cash and cash equivalents at the end of the year | 8,678 | — | 8,678 | |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 179 |
(€ million) | For the years ended 31 December 2023 | |||
As published | Classification as an investment entity | Reclassified | ||
Cash and cash equivalents, at beginning of year | 1,052 | 1,052 | ||
Cash flows from (used in) operating activities: | ||||
Profit (loss) of the year excluding dividend | — | (233) | (233) | |
Dividend received | — | 2,532 | 2,532 | |
Profit (loss) for the year | 2,299 | — | 2,299 | |
Adjustments for: | ||||
Share-based payment expense | — | 12 | 12 | |
Impairment and realised (gains)/losses on investments | 193 | (193) | — | |
Other non-cash items | 4 | 193 | 197 | |
Notional cost of Exor share-based plans | 12 | (12) | — | |
Total adjustments | 209 | — | ||
Other change in working capital | — | (18) | (18) | |
Trade payables and other payables to related parties, excluding items adjusting profit | (18) | 18 | — | |
Cash flows from (used in) operating activities | 2,490 | — | 2,490 | |
Cash flows from (used in) investing activities: | ||||
Investments in joint ventures, associates, unconsolidated subsidiaries and other companies | — | (3,320) | (3,320) | |
Proceeds on disposal of financial assets | — | 1,624 | 1,624 | |
Increase of financial receivable from related parties | — | (730) | (730) | |
Investments in subsidiaries, associated and other entities | (442) | 442 | — | |
Change in financial receivables from related parties | (730) | 730 | — | |
Net Investments in financial assets at FVTOCI | (2,878) | 2,878 | — | |
Net investments in debt securities at amortised cost | 3 | (3) | — | |
Change in financial assets at FVTPL | 1,621 | (1,621) | — | |
Cash flows from (used in) investing activities | (2,426) | — | (2,426) | |
Cash flows from (used in) financing activities: | ||||
Proceeds from borrowings | — | 65 | 65 | |
Net change in short term debt and other financial assets and liabilities | 67 | (67) | — | |
Proceeds from exercise of share-based payment plan | — | 5 | 5 | |
Exercise of stock options | 5 | (5) | — | |
Buyback Exor shares | — | (996) | (996) | |
Buyback program | (996) | 996 | — | |
Repayment of financial liabilities to related parties | — | (170) | (170) | |
Proceeds from financial liabilities to related parties | — | 148 | 148 | |
Change in financial payables to related parties | (25) | 25 | — | |
Cash flow hedge derivatives | (3) | 3 | — | |
Dividend paid | (99) | — | (99) | |
Other changes | — | (4) | (4) | |
Cash flows from (used in) financing activities | (1,051) | — | (1,051) | |
Total change in cash and cash equivalents | (987) | — | (987) | |
Cash and cash equivalents, at end of year | 65 | — | 65 | |
180 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 181 |
31 December 2023 reclassified | Deconsolidation of subsidiaries previously consolidated line by line | Change in value | 1 January 2024 | |||||||
(€ million) | CNH Industrial | Iveco Group | Ferrari Group | Juventus | GEDI | Other Minor | Adj | |||
Assets | ||||||||||
Intangible assets | 9,887 | (5,150) | (1,841) | (2,205) | (320) | (276) | — | (95) | — | — |
Property, plant and equipment | 7,061 | (2,015) | (3,186) | (1,575) | (203) | (56) | (9) | — | — | 17 |
Investments accounted for using the equity method | 14,968 | (431) | (166) | (55) | (1) | — | (836) | (13,479) | — | — |
Equity investments at FVTPL | 107 | — | — | — | — | — | — | 18,635 | 12,150 | 30,892 |
Equity investments at FVTOCI | 4,495 | — | (15) | — | — | — | — | (514) | — | 3,966 |
Other investments at FVTPL | 5,437 | (49) | (9) | (12) | — | — | — | (1,574) | 3,793 | |
Financial assets | 435 | (190) | (88) | (56) | (24) | (36) | (17) | 244 | — | 268 |
Leased assets | 1,358 | (1,282) | (76) | — | — | — | — | — | — | — |
Deferred tax assets | 1,671 | (778) | (657) | (218) | — | (18) | — | — | — | — |
Other assets | 1,906 | (546) | (450) | (131) | (96) | (44) | (61) | 3 | 581 | |
Inventories | 8,805 | (4,961) | (2,868) | (949) | (11) | (8) | (10) | 2 | — | — |
Trade receivables | 864 | (120) | (326) | (261) | (43) | (164) | (7) | 58 | — | 1 |
Receivables from financing activities | 28,848 | (22,327) | (5,802) | (1,456) | — | — | — | 737 | — | — |
Current tax receivables | 200 | (36) | (142) | (12) | — | (3) | — | — | — | 7 |
Cash and cash equivalents | 8,678 | (4,566) | (2,698) | (1,122) | (13) | (31) | (33) | — | — | 215 |
Assets held for sale | 59 | — | (59) | — | — | — | — | — | — | |
Total Assets | 94,779 | (42,451) | (18,383) | (8,052) | (711) | (636) | (973) | 4,017 | 12,150 | 39,740 |
Equity and liabilities | ||||||||||
Equity | ||||||||||
Equity attributable to owners of the parent | 23,268 | (7,866) | (2,354) | (3,061) | (74) | (76) | (831) | 14,641 | — | 23,647 |
Profit and Loss | — | — | — | — | — | — | — | (374) | 12,150 | 11,776 |
Non-controlling interests | 9,864 | (60) | (36) | (10) | — | (5) | — | (9,753) | — | — |
Total equity | 33,132 | (7,926) | (2,390) | (3,071) | (74) | (81) | (831) | 4,514 | 12,150 | 35,423 |
Liabilities | ||||||||||
Provisions for employee benefits | 1,321 | (625) | (544) | (123) | — | (29) | — | — | — | — |
Other provisions | 5,035 | (2,964) | (1,836) | (187) | (3) | (45) | — | — | — | — |
Deferred tax liabilities | 271 | (36) | (28) | (137) | (1) | (56) | — | (13) | — | — |
Borrowing | 19,200 | (12,461) | (1,631) | (1,195) | (225) | (6) | — | — | — | 3,682 |
Other financial liabilities | 21,018 | (13,305) | (4,509) | (1,296) | (115) | (263) | (113) | (813) | — | 604 |
Trade payables | 7,930 | (3,259) | (3,927) | (931) | (31) | (100) | (7) | 328 | — | 3 |
Tax payables | 871 | (609) | (120) | (89) | (20) | (2) | (10) | — | — | 21 |
Other liabilities | 5,943 | (1,266) | (3,340) | (1,023) | (242) | (54) | (12) | 1 | — | 7 |
Liabilities held for sale | 58 | — | (58) | — | — | — | — | — | — | |
Total liabilities | 61,647 | (34,525) | (15,993) | (4,981) | (637) | (555) | (142) | (497) | — | 4,317 |
Total equity and liabilities | 94,779 | (42,451) | (18,383) | (8,052) | (711) | (636) | (973) | 4,017 | 12,150 | 39,740 |
182 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
Company | Country | % Ownership | |
Group | Non-controlling interest | ||
Exor Nederland N.V. | Netherlands | 100.00 | — |
Exor S.A. | Luxembourg | 100.00 | — |
Exor Investments Limited | United Kingdom | 100.00 | — |
Exor SN LLC | USA | 100.00 | — |
Ancom USA Inc. | USA | 100.00 | — |
Company/Group | Country | % Ownership | |
Group | Non-controlling interest | ||
CNH Industrial N.V. | Netherlands | 28.42 | 71.58 |
Ferrari N.V. | Netherlands | 24.63 | 75.37 |
Iveco Group N.V. | Netherlands | 27.67 | 72.33 |
Juventus Football Club S.p.A. | Italy | 63.77 | 36.23 |
GEDI Gruppo Editoriale S.p.A. | Italy | 89.62 | 10.38 |
Exor Seeds L.P. | USA | 87.80 | 12.20 |
Exor Ventures L.P. | USA | 98.50 | 1.50 |
Shang Xia Trading Co. Ltd(1) | People's Rep.of China | 82.30 | 17.70 |
Lingotto Investment Management LLP(2) | United Kingdom | 100.00 | — |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 183 |
For the year ended 31 December | ||
Average | 2024 | |
U.S. dollar | 1.082 | 1.039 |
British pound | 0.847 | 0.829 |
Japanese yen | 163.850 | 163.060 |
184 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
Financial asset cash flow business model | Initial measurement(1) | Subsequent measurement category(2) |
Solely to collect the contractual cash flows represented by principal and interest (Held to Collect) | Fair value including transaction costs | Amortised cost(3) |
Collect both the contractual cash flows and generate cash flows arising from the sale of assets (Held to Collect and Sell) | Fair value including transaction costs | Fair value through other comprehensive income (“FVTOCI”) |
Generate cash flows primarily from the sale of assets (Held to Sell) | Fair value | Fair value through profit and loss (“FVTPL”) |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 185 |
186 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 187 |
188 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 189 |
190 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
For the year ended 31 December | ||
Average | 2023 | |
U.S. dollar | 1.081 | 1.105 |
Brazilian real | 5.401 | 5.350 |
Chinese renminbi | 7.657 | 7.851 |
Polish zloty | 4.543 | 4.348 |
Czech Koruna | 24.004 | 24.724 |
Argentinian peso(1) | 892.924 | 892.924 |
British pound | 0.870 | 0.869 |
Swiss franc | 0.972 | 0.926 |
Canadian dollar | 1.460 | 1.464 |
Hong Kong dollar | 8.466 | 8.631 |
Singapore dollar | 1.452 | 1.459 |
Australian dollar | 1.628 | 1.626 |
Japanese Yen | 151.854 | 156.330 |
Turkish lira(2) | 32.603 | 32.603 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 191 |
Trucks and buses | Agricultural and Construction Equipment | Engines | |
Number of years | 4-8 | 5 | 8-10 |
192 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
Buildings | Plant, machinery and equipment | Other assets | |
Depreciation rate | 2.5% - 10% | 3% - 33% | 3% - 33% |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 193 |
194 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
Stage | Description | Time period for measurement of ECL |
Stage 1 | A financial instrument that is not credit impaired on initial recognition | 12-month ECL |
Stage 2 | A financial instrument with a significant increase in credit risk since initial recognition | Lifetime ECL |
Stage 3 | A financial instrument that is credit-impaired or has defaulted | Lifetime ECL |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 195 |
196 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 197 |
198 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 199 |
200 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 201 |
202 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 203 |
(€ million) | Revenues from external customers | Revenues from other operating segments | Revenues | Profit (loss) | Profit (loss) attributable to owner of the parent (1) |
At 31 December 2023 | |||||
Stellantis | — | — | — | 2,790 | 2,790 |
CNH Industrial | 22,095 | 567 | 22,662 | 2,149 | 608 |
Iveco Group | 14,777 | 1,436 | 16,213 | 234 | 60 |
Ferrari | 5,918 | 52 | 5,970 | 1,257 | 308 |
Juventus | 378 | 44 | 422 | (189) | (121) |
GEDI | 477 | 3 | 480 | (91) | (77) |
Other and adjustments(2) | 105 | (1,110) | (1,005) | 627 | 626 |
Consolidated data | 43,750 | 992 | 44,742 | 6,777 | 4,194 |
(€ million) | Cash and cash equivalents | Total assets | Total financial debt and derivative liabilities | Total equity | Issued capital and reserves attributable to owners of the parent(1) |
At 31 December 2023 | |||||
Stellantis | — | 12,765 | — | 12,765 | 12,765 |
CNH Industrial | 4,566 | 42,450 | 25,766 | 7,926 | 2,187 |
Iveco Group | 2,698 | 18,384 | 6,141 | 2,390 | 657 |
Ferrari | 1,122 | 8,051 | 2,490 | 3,071 | 754 |
Juventus | 13 | 711 | 340 | 74 | 93 |
GEDI | 31 | 636 | 268 | 81 | 68 |
Other and adjustments(2) | 248 | 11,782 | 5,213 | 6,825 | 6,744 |
Consolidated data | 8,678 | 94,779 | 40,218 | 33,132 | 23,268 |
204 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
For the years ended 31 December | ||||
2024 | 2023 reclassified | 2024 | 2023 reclassified | |
(€ million) | Consolidated | Company only | ||
Dividend from equity investments at cost | ||||
Exor Nederland | 631 | 1,642 | 631 | 1,642 |
Exor Investments Limited | 25 | 46 | 25 | 46 |
Elimination in consolidation process | (656) | (1,688) | — | — |
Total dividend from equity investments at cost | — | — | 656 | 1,688 |
Dividend from equity investments at FVTPL | ||||
Stellantis | 697 | 602 | 697 | 602 |
CNH Industrial | 160 | 132 | 160 | 132 |
Philips | 121 | 10 | 121 | 10 |
Ferrari | 108 | 81 | 108 | 81 |
Iveco Group | 16 | — | 16 | — |
The Economist | 18 | 12 | 18 | 12 |
Christian Louboutin | 4 | 3 | 4 | 3 |
Lingotto | — | 5 | — | — |
Elimination in consolidation process | — | (835) | — | — |
Total dividend from equity investments at FVTPL | 1,124 | 10 | 1,124 | 840 |
Dividend from equity investments at FVTOCI | ||||
Forvia | 5 | — | 5 | — |
Banijay(1) | 1 | 1 | 1 | 1 |
Other non-listed | 5 | 3 | 1 | 3 |
Total dividend from equity investments at FVTOCI | 11 | 4 | 7 | 4 |
Dividend income | 1,135 | 14 | 1,787 | 2,532 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 205 |
For the years ended 31 December | ||||
2024 | 2023 reclassified | 2024 | 2023 reclassified | |
(€ million) | Consolidated | Company only | ||
Equity investment at FVTPL | 13,420 | — | 25,686 | — |
Other investments at FVTPL | 840 | 649 | 2 | 23 |
Change in fair value on investment activities | 14,260 | 649 | 25,688 | 23 |
Application of IE exemption at 1 January 2024 | Change in value | For the year ended 31 December 2024 | ||||
(€ million) | Consolidated | Company only | Consolidated | Company only | Consolidated | Company only |
Equity investments at FVTPL | ||||||
Subsidiaries - listed | 15,075 | 15,726 | 4,979 | 4,979 | 20,054 | 20,705 |
Subsidiaries - unlisted | — | 26 | 6 | 6 | 6 | 32 |
Subsidiaries - total | 15,075 | 15,752 | 4,985 | 4,985 | 20,060 | 20,737 |
Associates - listed | (3,260) | 8,156 | (3,910) | (3,794) | (7,170) | 4,362 |
Associates - unlisted | 335 | 410 | 177 | 177 | 512 | 587 |
Associates - total | (2,925) | 8,566 | (3,733) | (3,617) | (6,658) | 4,949 |
Other equity investments - listed | — | — | 18 | — | 18 | — |
Other equity investments | — | — | 18 | — | 18 | — |
Total equity investments at FVTPL | 12,150 | 24,318 | 1,270 | 1,368 | 13,420 | 25,686 |
Other investments at FVTPL | ||||||
Funds managed by Lingotto | — | — | 570 | — | 570 | — |
Reinsurance vehicles | — | — | 145 | — | 145 | — |
Ventures | — | — | 77 | — | 77 | — |
Other minor | — | — | 48 | 2 | 48 | 2 |
Total other investments at FVTPL | — | — | 840 | 2 | 840 | 2 |
Change in fair value on investment activities | 12,150 | 24,318 | 2,110 | 1,370 | 14,260 | 25,688 |
Application of IE exemption at 1 January 2024 | Change in value | For the year ended 31 December 2024 | ||||
(€ million) | Consolidated | Company only | Consolidated | Company only | Consolidated | Company only |
Listed subsidiaries and associates | 11,815 | 23,882 | 1,069 | 1,185 | 12,884 | 25,067 |
Unlisted subsidiaries and associates | 335 | 436 | 183 | 183 | 518 | 619 |
Other equity investments - listed | — | — | 18 | — | 18 | — |
Total equity investments at FVTPL | 12,150 | 24,318 | 1,270 | 1,368 | 13,420 | 25,686 |
206 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | Type1 | Application of IE exemption at 1 January 2024 | Change in value | For the year ended 31 December 2024 | |||
Consolidated | Company only | Consolidated | Company only | Consolidated | Company only | ||
Equity investments at FVTPL | |||||||
Listed | |||||||
CNH Industrial | S | 1,878 | 2,592 | (64) | (64) | 1,814 | 2,528 |
Iveco Group | S | (59) | 377 | 87 | 87 | 28 | 464 |
Ferrari | S | 12,808 | 12,884 | 4,763 | 4,763 | 17,571 | 17,647 |
Juventus | S | 448 | (127) | 193 | 193 | 641 | 66 |
Stellantis | A | (3,260) | 8,156 | (3,847) | (3,847) | (7,107) | 4,309 |
Philips | A | — | — | 53 | 53 | 53 | 53 |
Clarivate | A | — | — | (116) | — | (116) | — |
Total listed | 11,815 | 23,882 | 1,069 | 1,185 | 12,884 | 25,067 | |
(€ million) | Type1 | Application of IE exemption at 1 January 2024 | Change in value | Year ended 31 December 2024 | |||
Consolidated | Company only | Consolidated | Company only | Consolidated | Company only | ||
Equity investments at FVTPL | |||||||
Unlisted | |||||||
The Economist | A | 71 | 56 | 32 | 32 | 103 | 88 |
Welltec | A | 132 | 184 | 144 | 144 | 276 | 328 |
Christian Louboutin | A | 106 | 159 | (125) | (125) | (19) | 34 |
Nuo | A | 4 | — | 26 | 26 | 30 | 26 |
Lifenet | A | 8 | — | 1 | 1 | 9 | 1 |
TAG Holding | A | 2 | — | — | — | 2 | — |
Via Transportation | A | — | — | 58 | 58 | 58 | 58 |
Institut Merieux | A | 12 | 11 | 48 | 48 | 60 | 59 |
Casavo | A | — | — | (7) | (7) | (7) | (7) |
Lingotto Investment Management (UK) | S | — | 26 | 6 | 6 | 6 | 32 |
Total unlisted | 335 | 436 | 183 | 183 | 518 | 619 | |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 207 |
For the years ended 31 December | ||||
2024 | 2023 reclassified | 2024 | 2023 reclassified | |
(€ million) | Consolidated | Company only | ||
Revenues from sales of goods and services | — | 41,172 | — | 1 |
Interest income of financial services activities | — | 1,300 | — | — |
Rents and other income on operating leases | — | 671 | — | — |
Revenues from sponsorships and advertising | — | 643 | — | — |
Other | — | 956 | — | — |
Revenues | — | 44,742 | — | 1 |
For the years ended 31 December | ||||
2024 | 2023 reclassified | 2024 | 2023 reclassified | |
(€ million) | Consolidated | Company only | ||
Personnel cost | 17 | 15 | 6 | 5 |
Other costs | 26 | 26 | 18 | 20 |
General and administrative expenses from third parties | 43 | 41 | 24 | 25 |
Compensation and other costs relating to directors | 12 | 13 | 12 | 13 |
Consulting fees and services from subsidiaries | 3 | 3 | 13 | 11 |
General and administrative expenses from related parties1 | 15 | 16 | 25 | 24 |
General and administrative expenses of subsidiaries deconsolidated at 1 January 2024 | — | 3,458 | — | — |
Total general and administrative expenses | 58 | 3,515 | 49 | 49 |
For the years ended 31 December | ||||
2024 | 2023 reclassified | 2024 | 2023 reclassified | |
Consolidated | Company only1 | |||
Average number of employee | 23 | 23 | 11 | 11 |
Average number of employee of subsidiaries deconsolidated at 1 January 2024 | — | 83,750 | — | — |
Cost of personnel (€ million) | 17 | 15 | 6 | 5 |
Cost of personnel of subsidiaries deconsolidated at 1 January 2024 (€ million) | — | 6,293 | — | — |
208 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
For the years ended 31 December | ||||
2024 | 2023 reclassified | 2024 | 2023 reclassified | |
(€ million) | Consolidated | Company only | ||
Loss on reversal OCI reserves | (374) | — | — | — |
Write-off of financial assets | (118) | — | (118) | — |
Other expenses | — | (3) | — | — |
Other income (expenses) net of subsidiaries deconsolidated at 1 January 2024 | — | (439) | — | — |
Other income (expenses) net | (492) | (442) | (118) | — |
For the years ended 31 December | ||||
2024 | 2023 reclassified | 2024 | 2023 reclassified | |
(€ million) | Consolidated | Company only | ||
Bank interest | 22 | 60 | 13 | 11 |
Interest income, realised gains and fair value adjustment on financial instruments at FVTPL | — | 36 | — | 7 |
Realised and unrealised gain on exchange rate | 20 | 26 | 19 | 26 |
Other income | 8 | 5 | 8 | 5 |
Financial income from third parties | 50 | 127 | 40 | 49 |
Interest income on loan granted to GEDI | 9 | — | 9 | 8 |
Interest income on loan granted to Full More | 6 | — | 6 | 4 |
Interest income on loan granted to Exor SA | — | — | 73 | 59 |
Financial income from related parties1 | 15 | — | 88 | 71 |
Financial income of subsidiaries deconsolidated at 1 January 2024 | — | 275 | — | — |
Financial income | 65 | 402 | 128 | 120 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 209 |
For the years ended 31 December | ||||
2024 | 2023 reclassified | 2024 | 2023 reclassified | |
(€ million) | Consolidated | Company only | ||
Interest on bonds | 107 | 87 | 107 | 87 |
Interest on bank debt | 6 | 7 | 6 | 7 |
Losses on derivative instruments at FVTPL | 18 | 32 | 18 | — |
Realised and unrealised losses on exchange rate | 16 | 34 | 16 | 34 |
Other expenses | 1 | 2 | 1 | 3 |
Financial expenses from third parties | 148 | 162 | 148 | 131 |
Interest expenses on payables to Exor Nederland | — | 5 | 4 | |
Financial expenses from related parties1 | — | — | 5 | 4 |
Financial expenses of subsidiaries deconsolidated at 1 January 2024 | — | 929 | — | — |
Financial expenses | 148 | 1,091 | 153 | 135 |
For the years ended 31 December | ||||
2024 | 2023 reclassified | 2024 | 2023 reclassified | |
(€ million) | Consolidated | Company only | ||
Current tax expense | 29 | 14 | — | — |
Deferred tax (benefit) expense | 62 | — | — | — |
Tax (benefit) expense relating to prior periods | — | 8 | — | — |
Income taxes of subsidiaries deconsolidated at 1 January 2024 | — | 1,073 | — | — |
Income taxes | 91 | 1,095 | — | — |
210 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | 2024 | 2023 |
Pre-tax profit (loss) | 27,283 | 2,299 |
Theoretical tax (expense) income at 25.8% | (7,039) | (593) |
Tax effect on: | ||
Participation exemption on dividends received | 460 | 650 |
Revaluation results on investments | 6,627 | (50) |
Impairment loss on loans to investments | (30) | — |
Fair value reserve | 3 | 2 |
Non-deductible cost for stock option plan | (5) | (3) |
Cash flow hedge reserve | 2 | 1 |
Non-deductible interest | (7) | — |
Other | (1) | (1) |
Total | 7,049 | 600 |
Unrecognised deferred tax assets on differences emerged | (10) | (7) |
Total tax (expense) income | 0 | 0 |
Effective tax rate | 0% | 0% |
Total tax (expense) income | 0 | 0 |
Loss from financial year | (€ million) |
2015 | — |
2016 | 6 |
2017 | 112 |
2018 | 87 |
2019 | 19 |
2020 | 13 |
2021 | 17 |
2022 | 79 |
2023 | 25 |
2024 | 41 |
Total | 399 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 211 |
For the years ended 31 December | ||||
2024 | 2023 reclassified | 2024 | 2023 reclassified | |
(€ million) | Consolidated | Company only | ||
Deferred tax assets | — | 1,671 | — | — |
Deferred tax liabilities | 64 | 271 | — | — |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | Increase | Trans difference | At 31 December 2024 |
Deferred tax assets on tax losses carry- forward | 1,032 | (670) | 362 | 50 | — | 412 |
Other deferred tax assets | 3,148 | (3,018) | 130 | 8 | — | 138 |
Total deferred tax assets - gross | 4,180 | (3,688) | 492 | 58 | — | 550 |
Unrecognised deferred tax assets | (1,242) | 750 | (492) | (58) | — | (550) |
Deferred tax assets offset with tax liabilities | (1,267) | 1,267 | — | — | — | — |
Total deferred tax assets recognised | 1,671 | (1,671) | — | — | — | — |
Deferred tax liabilities | 1,538 | (1,538) | — | 62 | 2 | 64 |
Deferred tax liabilities offset with tax assets | (1,267) | 1,267 | — | — | — | — |
Total deferred tax liabilities recognised | 271 | (271) | — | 62 | 2 | 64 |
For the years ended 31 December | |||
2024 | 2023 | ||
Net profit attributable to equity holders of Exor | € million | 14,671 | 4,194 |
Weighted average common shares outstanding | thousands | 214.883 | 224.047 |
Basic earnings per share | € | 68.27 | 18.72 |
212 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
For the years ended 31 December | |||
2024 | 2023 | ||
Net profit (loss) attributable to owners of the parent | € million | 14,671 | 4,194 |
Weighted average common shares outstanding | € thousands | 214.883 | 224.047 |
Number of shares deployable for share-based compensation plans granted by Exor | € thousands | 4.453 | 3.607 |
Weighted average common shares outstanding for diluted earnings per share | € thousands | 218.957 | 227.654 |
Diluted earnings per share | € | 67.00 | 18.42 |
Dilutive effect due to share-based compensation plans granted by Exor subsidiaries | € | — | (0.040) |
Diluted earnings per share | € | 67.00 | 18.38 |
(€ million) | Goodwill | Trademark and Intangible assets with an indefinite useful life | Development costs | Patents, concessions and licenses externally acquired | Other intangible assets externally acquired | Players’ registration rights | Total |
Balance at 31 December 2023 reclassified | |||||||
Original cost | 5,311 | 543 | 10,362 | 1,440 | 2,175 | 677 | 20,508 |
Accumulated amortisation and impairment | (1,063) | (85) | (6,708) | (1,226) | (1,150) | (389) | (10,621) |
Net carrying amount | 4,248 | 458 | 3,654 | 214 | 1,025 | 288 | 9,887 |
Application of IE exemption | |||||||
Original cost | (5,311) | (543) | (10,362) | (1,440) | (2,175) | (677) | (20,508) |
Accumulated amortisation and impairment | 1,063 | 85 | 6,708 | 1,226 | 1,150 | 389 | 10,621 |
Net carrying amount | (4,248) | (458) | (3,654) | (214) | (1,025) | (288) | (9,887) |
Balance at 1 January 2024 | — | — | — | — | — | — | — |
(€ million) | At 31 December 2024 | At 31 December 2023 reclassified | ||
Consolidated | Company only | Consolidated | Company only | |
Other tangible assets | 16 | — | 6,468 | — |
Right-of-use assets | 2 | 1 | 593 | 1 |
Total Property, plant and equipment | 18 | 1 | 7,061 | 1 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 213 |
(€ million) | Land | Industrial buildings | Plant, machinery and equipment | Assets sold with a buy- back commitment | Other tangible assets | Advances and tangible assets in progress | Total |
Carrying amount at 31 December 2023 reclassified | |||||||
Historical cost | 407 | 3,558 | 12,157 | 1,984 | 1,063 | 780 | 19,949 |
Accumulated depreciation and impairment | (8) | (2,152) | (9,788) | (686) | (846) | (1) | (13,481) |
Net carrying amount | 399 | 1,406 | 2,369 | 1,298 | 217 | 779 | 6,468 |
Application of IE exemption | |||||||
Historical cost | (407) | (3,542) | (12,157) | (1,984) | (1,063) | (780) | (19,933) |
Accumulated depreciation and impairment | 8 | 2,151 | 9,788 | 686 | 846 | 1 | 13,480 |
Net carrying amount | (399) | (1,391) | (2,369) | (1,298) | (217) | (779) | (6,453) |
Carrying amount at 1 January 2024 | |||||||
Historical cost | — | 16 | — | — | — | — | 16 |
Accumulated depreciation and impairment | — | (1) | — | — | — | — | (1) |
Net carrying amount | — | 15 | — | — | — | — | 15 |
Changes during the year (original cost) | |||||||
Additions | — | — | — | — | — | — | — |
Translation differences | — | 1 | — | — | — | — | 1 |
Total | — | 1 | — | — | — | — | 1 |
Changes during the year (accumulated depreciation and impairment) | |||||||
Depreciation | — | — | — | — | — | — | — |
Translation differences | — | — | — | — | — | — | — |
Total | — | — | — | — | — | — | — |
Carrying amount at 31 December 2024 | |||||||
Historical cost | — | 17 | — | — | — | — | 17 |
Accumulated depreciation and impairment | — | (1) | — | — | — | — | (1) |
Net carrying amount | — | 16 | — | — | — | — | 16 |
(€ million) | Land | Industrial buildings | Plant, machinery and equipment | Other assets | Total |
Carrying amount at 31 December 2023 reclassified | 20 | 376 | 87 | 110 | 593 |
Application of IE exemption | (19) | (376) | (86) | (110) | (591) |
Carrying amount at 1 January 2024 | 1 | — | 1 | — | 2 |
Depreciation | — | — | — | — | — |
Additions | — | — | — | — | — |
Carrying amount at 31 December 2024 | 1 | — | 1 | — | 2 |
Of which Company only | — | — | 1 | — | 1 |
214 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | Increases | Decreases | At 31 December 2024 |
Subsidiaries | ||||||
Listed | ||||||
CNH Industrial | 1,474 | (1,474) | — | — | — | — |
Ferrari | 677 | (677) | — | — | — | — |
Iveco Group | 221 | (221) | — | — | — | — |
Juventus Football Club | 669 | (669) | — | — | — | — |
Total listed | 3,041 | (3,041) | — | — | — | — |
Unlisted | ||||||
Exor S.A. | 645 | — | 645 | 100 | — | 745 |
Exor Nederland N.V. | 75 | — | 75 | 10 | — | 85 |
Exor Investments Limited | 17 | — | 17 | 6 | — | 23 |
GEDI Gruppo Editoriale | 68 | (68) | — | — | — | — |
Lingotto Investment Management UK | 27 | (27) | — | — | — | — |
Total unlisted | 832 | (95) | 737 | 116 | — | 853 |
Total subsidiaries | 3,873 | (3,136) | 737 | 116 | — | 853 |
Associated | ||||||
Listed | ||||||
Stellantis | 1,350 | (1,350) | — | — | — | — |
Total Listed | 1,350 | (1,350) | — | — | — | — |
Unlisted | ||||||
Christian Louboutin | 541 | (541) | — | — | — | — |
The Economist Group | 328 | (328) | — | — | — | — |
Institut Merieux | 278 | (278) | — | — | — | — |
TAG Holding | 100 | (100) | — | — | — | — |
Welltec | 95 | (95) | — | — | — | — |
Lifenet | 71 | (71) | — | — | — | — |
NUO | 42 | (42) | — | — | — | — |
Casavo | 13 | (13) | — | — | — | — |
Total unlisted | 1,468 | (1,469) | — | — | — | — |
Total associated | 2,818 | (2,818) | — | — | — | — |
Equity investments accounted for at cost | 6,691 | (5,954) | 737 | 116 | — | 853 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 215 |
€ million | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 |
Investments in joint ventures | 380 | (380) | — |
Investments in associates | 14,588 | (14,588) | — |
Equity method investments | 14,968 | (14,968) | — |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | At 31 December 2024 |
Listed | ||||
Subsidiaries | — | 18,768 | 18,768 | 23,761 |
Associated | — | 9,505 | 9,505 | 10,002 |
Total listed | — | 28,273 | 28,273 | 33,763 |
Unlisted | ||||
Subsidiaries | — | 120 | 120 | 176 |
Associated | — | 2,392 | 2,392 | 3,281 |
Total unlisted | — | 2,512 | 2,512 | 3,457 |
Other equity investments at FVTPL | 107 | — | 107 | — |
Masimo Corporation | 107 | — | 107 | — |
Equity investments at FVTPL - Consolidated | 107 | 30,785 | 30,892 | 37,220 |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | At 31 December 2024 |
Listed | ||||
Subsidiaries | — | 18,768 | 18,768 | 23,761 |
Associated | — | 9,505 | 9,505 | 9,673 |
Total listed | — | 28,273 | 28,273 | 33,434 |
Unlisted | ||||
Subsidiaries | — | 120 | 120 | 176 |
Associated | — | 2,392 | 2,392 | 3,281 |
Total unlisted | — | 2,512 | 2,512 | 3,457 |
Equity investments at FVTPL - Company only | — | 30,785 | 30,785 | 36,891 |
216 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | Type(1) | At 31 December 2024 | At 1 January 2024 | ||||||||
% Econ. | % Voting | Number of shares | Fair value unit | Fair value total | % Econ. | % Voting | Number of shares | Fair value unit | Fair value total | ||
Listed | |||||||||||
Ferrari | S | 22.9% | 36.7% | 44,435,280 | 412.40 | 18,325 | 22.9% | 36.5% | 44,435,280 | 305.20 | 13,562 |
Stellantis | A | 15.5% | 24.0% | 449,410,092 | 12.59 | 5,658 | 14.2% | 14.9% | 449,410,092 | 21.15 | 9,505 |
Philips(2) | A | 17.5% | 17.8% | 164,553,857 | 24.40 | 4,015 | — | — | — | — | — |
CNH Industrial(3) | S | 26.9% | 45.3% | 366,927,900 | 11.33 | 4,002 | 26.9% | 44.2% | 366,927,900 | 12.18 | 4,066 |
Iveco Group | S | 27.1% | 43.4% | 73,385,580 | 9.34 | 685 | 27.1% | 43.3% | 73,385,580 | 8.15 | 598 |
Juventus(4) | S | 65.4% | 78.9% | 247,849,342 | 3.02 | 749 | 63.8% | 77.9% | 161,166,912 | 2.53 | 542 |
Total Listed - Company only | 33,434 | 28,273 | |||||||||
of which Subsidiaries | 23,761 | 18,768 | |||||||||
of which Associates | 9,673 | 9,505 | |||||||||
Add associates owned by consolidated subsidiaries | |||||||||||
Clarivate(2)(3) | A | 9.7% | 9.7% | 67,294,884 | 5.08 | 329 | — | — | 65,728,365 | 9.26 | — |
Total Listed - Consolidated | 33,763 | 28,273 | |||||||||
of which Subsidiaries | 23,761 | 18,768 | |||||||||
of which Associates | 10,002 | 9,505 | |||||||||
(€ million) | Type(1) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | Invest. | Disposal | Change in value(3) | Translation difference | Other changes | At 31 December 2024 |
Listed | ||||||||||
Ferrari | S | — | 13,562 | 13,562 | — | — | 4,763 | — | — | 18,325 |
Stellantis | A | — | 9,505 | 9,505 | — | — | (3,847) | — | — | 5,658 |
Philips(2) | A | — | — | — | 579 | — | 53 | 3,383 | 4,015 | |
CNH Industrial | S | — | 4,066 | 4,066 | — | — | (64) | — | — | 4,002 |
Iveco Group | S | — | 598 | 598 | — | — | 87 | — | — | 685 |
Juventus | S | — | 542 | 542 | 14 | — | 193 | — | — | 749 |
Total listed - Company only | — | 28,273 | 28,273 | 593 | — | 1,185 | — | 3,383 | 33,434 | |
of which subsidiaries | — | 18,768 | 18,768 | 14 | — | 4,979 | — | — | 23,761 | |
of which associates | — | 9,505 | 9,505 | 579 | — | (3,794) | — | 3,383 | 9,673 | |
Add associates owned by consolidated subsidiaries | ||||||||||
Clarivate | A | — | — | — | — | — | (116) | 13 | 432 | 329 |
Total listed - Consolidated | — | 28,273 | 28,273 | 593 | — | 1,069 | 13 | 3,815 | 33,763 | |
of which subsidiaries | 18,768 | 18,768 | 14 | — | 4,979 | — | — | 23,761 | ||
of which associates | 9,505 | 9,505 | 579 | — | (3,910) | 13 | 3,815 | 10,002 | ||
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 217 |
(€ million) | At 31 December 2024 | At 1 January 2024 | |||||
Type1 | % Econ. | % Voting | Fair value total | % Econ. | % Voting | Fair value total | |
Unlisted | |||||||
Christian Louboutin | A | 24.0% | 24.0% | 575 | 24.0% | 24.0% | 700 |
Via Transportation | A | 19.0% | 19.0% | 597 | 17.3% | 17.3% | 514 |
The Economist Group2 | A | 34.7% | 43.4% | 416 | 34.7% | 43.4% | 384 |
Welltec | A | 47.6% | 47.6% | 424 | 47.6% | 47.6% | 280 |
Institut Merieux | A | 10.0% | 5.3% | 891 | 3.6% | 3.6% | 288 |
Tag Holding | A | 44.9% | 44.9% | 189 | 43.5% | 43.5% | 100 |
Nuo | A | 49.7% | 50.0% | 102 | 50.0% | 50.0% | 42 |
Lifenet | A | 45.2% | 45.2% | 80 | 44.7% | 44.7% | 71 |
GEDI | S | 100.0% | 100.0% | 118 | 89.6% | 89.6% | 68 |
Lingotto Investments Management (UK) | S | 100.0% | 100.0% | 58 | 100.0% | 100.0% | 52 |
Casavo(3) | A | 11.8% | 12.7% | 7 | 12.2% | 12.2% | 13 |
Full More Group | S | 82.3% | 82.3% | — | 82.3% | 82.3% | — |
Total unlisted Consolidated and Company only | 3,457 | 2,512 | |||||
of which Subsidiaries | 176 | 120 | |||||
of which Associates | 3,281 | 2,392 | |||||
218 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | Type1 | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | Invest. | Disposal | Change in value(2) | At 31 December 2024 |
Unlisted | ||||||||
Christian Louboutin | A | — | 700 | 700 | — | — | (125) | 575 |
Via Transportation | A | — | 514 | 514 | 25 | — | 58 | 597 |
The Economist Group | A | — | 384 | 384 | — | — | 32 | 416 |
Welltec | A | — | 280 | 280 | — | — | 144 | 424 |
Institut Merieux | A | — | 288 | 288 | 555 | — | 48 | 891 |
Tag Holding | A | — | 100 | 100 | 89 | — | — | 189 |
Nuo | A | — | 42 | 42 | 34 | — | 26 | 102 |
Lifenet | A | — | 71 | 71 | 8 | — | 1 | 80 |
GEDI | S | — | 68 | 68 | 50 | — | — | 118 |
Lingotto Investments Management (UK) | S | — | 52 | 52 | — | — | 6 | 58 |
Casavo | A | — | 13 | 13 | 1 | — | (7) | 7 |
Total unlisted Consolidated and Company only | — | 2,512 | 2,512 | 762 | — | 183 | 3,457 | |
of which subsidiaries | — | 120 | 120 | 50 | — | 6 | 176 | |
of which associates | — | 2,392 | 2,392 | 712 | — | 177 | 3,281 | |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | Invest. | Disposal | Change in value(1) | Translation difference | At 31 December 2024 |
Masimo Corporation | 107 | — | 107 | — | (127) | 18 | 2 | — |
Other equity investments at FVTPL | 107 | — | 107 | — | (127) | 18 | 2 | — |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 219 |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | Investment | Change in value | Trans. difference | Other changes | At 31 December 2024 |
Listed | ||||||||
Philips | 2,937 | — | 2,937 | 43 | 403 | — | (3,383) | — |
Forvia | 203 | — | 203 | — | (117) | — | — | 86 |
Neumora | 65 | — | 65 | — | (22) | — | — | 43 |
Zegna | 26 | — | 26 | — | (6) | — | — | 20 |
Banijay | 21 | — | 21 | — | — | — | — | 21 |
Unlisted | — | |||||||
Via Transportation(1) | 514 | (514) | — | — | — | — | — | — |
Other | 157 | — | 157 | 14 | 14 | — | — | 185 |
Equity investments at FVTOCI - Company only | 3,923 | (514) | 3,409 | 57 | 272 | — | (3,383) | 355 |
Add equity investments owned by consolidated subsidiaries | ||||||||
Clarivate | 551 | — | 551 | 11 | (141) | 11 | (432) | — |
Other unlisted equity investments owned by consolidated subsidiaries | 21 | (15) | 6 | 4 | — | — | — | 10 |
Equity investments at FVTOCI - Consolidated | 4,495 | (529) | 3,966 | 72 | 131 | 11 | (3,815) | 365 |
220 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | Invest. | Disposal | Translation difference | Change in value(1) | At 31 December 2024 |
Funds managed by Lingotto | ||||||||
Public Funds | 2,802 | (1,066) | 1,736 | — | — | — | 497 | 2,233 |
Private Funds | 821 | (458) | 363 | 61 | — | — | 73 | 497 |
Total funds managed by Lingotto | 3,623 | (1,524) | 2,099 | 61 | — | — | 570 | 2,730 |
Funds managed by third party | 277 | — | 277 | — | (60) | — | 48 | 265 |
Reinsurance vehicles | 802 | — | 802 | — | (312) | 44 | 145 | 679 |
Ventures | 655 | (50) | 605 | 57 | (36) | — | 77 | 703 |
Debt securities and other financial instruments | 80 | (70) | 10 | — | (10) | — | — | — |
Other investments at FVTPL | 5,437 | (1,644) | 3,793 | 118 | (418) | 44 | 840 | 4,377 |
(€ million) | At 31 December 2023 reclassified | Invest. | Disposal | Change in value(1) | At 31 December 2024 |
Funds managed by third party | 39 | (39) | 2 | 2 | |
Debt securities | 10 | — | (10) | — | — |
Other investments at FVTPL | 49 | — | (49) | 2 | 2 |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | Increase | Decrease | Write-off | At 31 December 2024 |
Financial receivables from related parties | |||||||
Loan granted to GEDI S.p.A. | — | 139 | 139 | 59 | (49) | — | 149 |
Loan granted to Full More Group | — | 90 | 90 | 28 | — | (118) | — |
Convertible bond Lifenet | — | — | — | 91 | — | — | 91 |
Other | — | 3 | 3 | — | (3) | — | — |
Total financial receivables from related parties1 | — | 232 | 232 | 178 | (52) | (118) | 240 |
Financial receivables from third parties | 58 | (48) | 10 | 1 | — | — | 11 |
Total financial receivables | 58 | 184 | 242 | 179 | (52) | (118) | 251 |
Debt securities at amortised cost and other financial instruments | 377 | (351) | 26 | 4 | (5) | — | 25 |
Total financial assets | 435 | (167) | 268 | 183 | (57) | (118) | 276 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 221 |
(€ million) | At 31 December 2023 reclassified | Increase | Decrease | Write-off | At 31 December 2024 |
Financial receivables from related parties | |||||
Loan granted to Exor S.A. | 1,801 | 200 | (136) | — | 1,865 |
Loan granted to GEDI S.p.A. | 139 | 59 | (49) | — | 149 |
Loan granted to Full More Group | 90 | 28 | — | (118) | — |
Convertible bond Lifenet | — | 91 | — | — | 91 |
Other | 3 | — | (3) | — | — |
Total financial receivables from related parties1 | 2,033 | 378 | (188) | (118) | 2,105 |
Financial receivables from third parties | 10 | 1 | — | — | 11 |
Total financial receivables | 2,043 | 379 | (188) | (118) | 2,116 |
Debt securities at amortised cost and other financial instruments | 27 | 4 | (5) | — | 26 |
Total financial assets | 2,070 | 383 | (193) | (118) | 2,142 |
(€ million) | At 31 December | |
2024 | 2023 reclassified | |
Due within one year | 1,875 | 1,813 |
Due between one and five years | 241 | 230 |
Due beyond five years | — | — |
Total financial receivables | 2,116 | 2,043 |
(€ million) | Raw Materials | Work in progress | Finished goods | Total Inventories |
Balance at 31 December 2023 reclassified | 2,519 | 971 | 5,315 | 8,805 |
Application of IE exemption | (2,519) | (971) | (5,315) | (8,805) |
Balance at 1 January 2024 | — | — | — | — |
222 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | At 31 December reclassified | Application of IE exemption | At 1 January 2024 |
Retail financing | 13,528 | (13,528) | — |
Finance leases | 581 | (581) | — |
Total Retail | 14,109 | (14,109) | — |
Dealer financing | 14,633 | (14,633) | — |
Total Wholesale | 14,633 | (14,633) | — |
Other | 106 | (106) | — |
Total receivables from financing activities | 28,848 | (28,848) | — |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | At 31 December 2024 | |||
Consolidated | Company only | Consolidated | Consolidated | Company only | Consolidated | Company only | |
Cash at banks | 7,200 | 11 | (7,067) | 133 | 11 | 153 | 24 |
Money market securities at FVTPL | 338 | — | (338) | — | — | — | — |
Money market securities at amortised cost | 186 | — | (186) | — | — | — | — |
Liquidity funds | 66 | 38 | — | 66 | 38 | — | — |
Restricted cash | 888 | 16 | (872) | 16 | 16 | 16 | 16 |
Total Cash and cash equivalents | 8,678 | 65 | (8,463) | 215 | 65 | 169 | 40 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 223 |
At 31 December 2024 | At 31 December 2023 reclassified | Change | |
(€ million) | |||
Share capital | 7 | 7 | — |
Capital Reserves | 1,240 | 1,240 | — |
Earnings reserves and other reserves: | |||
Retained earnings | 8,222 | 6,374 | 1,848 |
Share based compensation reserve | 93 | 68 | 24 |
Total earnings reserves and other reserves | 8,315 | 6,442 | 1,873 |
Fair value reserve | (345) | 79 | (424) |
Cash-flow hedge reserve | (14) | (8) | (6) |
Treasury shares | (345) | (1,150) | 805 |
Result for the year | 27,283 | 2,299 | 24,984 |
Equity in the company financial statements | 36,140 | 8,909 | 27,232 |
(€ million) | At 31 December 2024 | At 31 December 2023 reclassified |
Equity attributable to owners of the parent in the consolidated financial statements | 38,212 | 23,268 |
Difference between the equity of consolidated subsidiaries and associated accounted for using the equity method and the respective carrying amount | (2,072) | (14,377) |
Other adjustments | — | 18 |
Equity in the company financial statements | 36,140 | 8,909 |
224 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
For the years ended 31 December | ||
(€ million) | 2024 | 2023 reclassified |
Net profit attributable to owners of the parent in the consolidated financial statements | 14,671 | 4,194 |
Difference related to the adjustment for application of investment entity exemption at 1 January 2024 | 12,542 | — |
Share of the profit of consolidated companies and companies accounted for by the equity method, net of consolidation adjustments | (584) | (4,232) |
Dividends received from consolidated companies and companies accounted for by the equity method | 656 | 2,523 |
Adjustments for elimination gains/losses/impairment on consolidated companies | (2) | (170) |
Other adjustments | — | (16) |
Net profit in the company financial statements | 27,283 | 2,299 |
No. of shares | Amount per share (€)1 | Total amount (€ thousand) | % | |
Balance at 31 December 2022 | 13,126,619 | 42.07 | 552,279 | 5.450 |
Buyback Exor shares | 3,174,389 | 77.41 | 245,723 | |
Buyback Exor shares - tender offer | 8,873,452 | 84.52 | 749,999 | |
Shares assigned under equity incentive plans | (144,149) | 0.00 | (1) | |
Cancellation of treasury shares | (7,007,464) | 56.76 | (397,719) | |
Balance at 31 December 2023 | 18,022,847 | 63.82 | 1,150,281 | 7.700 |
Buyback Exor shares | 2,529,730 | 98.58 | 249,381 | |
Shares assigned under equity incentive plans | (302,500) | 0.00 | (3) | |
Cancellation of treasury shares | (13,008,289) | 81.05 | (1,054,333) | |
Balance at 31 December 2024 | 7,241,788 | 47.68 | 345,326 | 3.277 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 225 |
For the years ended at 31 December | ||||
Consolidated | Company only | |||
(€ million) | 2024 | 2023 | 2024 | 2023 |
Items that will not be reclassified to the income statement in subsequent periods: | ||||
Gains (losses) on remeasurement of defined benefit plans | — | (68) | — | — |
Share of gains (losses) on remeasurement of defined benefit plans for equity method investees | — | (28) | — | — |
Gains (losses) on financial assets at FVTOCI | 131 | 228 | 272 | 213 |
Gains (losses) on financial assets at FVTOCI for equity method investees | — | 5 | — | — |
Total items that will not be reclassified to the income statement in subsequent periods, before tax effect (B1) | 131 | 137 | 272 | 213 |
Items that may be reclassified to the income statements in subsequent periods: | ||||
Gains (losses) on cash flow hedging instruments arising during the period | (16) | (111) | (6) | (3) |
Gains (losses) on cash flow hedging instruments reclassified to the income statement | — | (23) | — | — |
Gains (losses) on cash flow hedging instruments | (16) | (134) | (6) | (3) |
Foreign exchange translation gains (losses) arising during the period | 81 | (609) | — | — |
Foreign exchange translation gains (losses) reclassified to the income statement | — | 11 | — | — |
Foreign exchange translation gains (losses) | 81 | (598) | — | — |
Share of OCI of equity method investees arising during the period | — | (380) | — | — |
Share of OCI of equity method investees | — | (380) | — | — |
Total Items that may be reclassified to the income statement in subsequent periods, before tax effect (B2) | 65 | (1,112) | (6) | (3) |
Total OCI, before tax effect (B1)+(B2)=(B) | 196 | (975) | 266 | 210 |
Tax effect | — | 74 | — | — |
Total OCI, net of tax | 196 | (901) | 266 | 210 |
226 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | For the years ended 31 December | |||||
2024 | 2023 | |||||
Pre-tax amount | Tax benefit (expense) | Net amount | Pre-tax amount | Tax benefit (expense) | Net amount | |
Gains (losses) on remeasurement of defined benefit plans | — | — | — | (68) | 33 | (35) |
Gains (losses) on financial assets at FVTOCI | 131 | — | 131 | 228 | — | 228 |
Gains (losses) on cash flow hedging instruments | (16) | — | (16) | (134) | 41 | (93) |
Foreign exchange translation gains (losses) | 81 | — | 81 | (598) | — | (598) |
Share of OCI of equity method investees | — | — | — | (403) | — | (403) |
Total OCI | 196 | — | 196 | (975) | 74 | (901) |
(€ million) | For the years ended 31 December | |||||
2024 | 2023 | |||||
Pre-tax amount | Tax benefit (expense) | Net amount | Pre-tax amount | Tax benefit (expense) | Net amount | |
Gains (losses) on financial assets at FVTOCI | 272 | — | 272 | 213 | — | 213 |
Gains (losses) on cash flow hedging instruments | (6) | — | (6) | (3) | — | (3) |
Total OCI | 266 | — | 266 | 210 | — | 210 |
2024 | 2023 | |||
Number of options | Weighted average exercise price (€) | Number of options | Weighted average exercise price (€) | |
Outstanding at the beginning of the year | 2,771,722 | 32.38 | 2,909,886 | 32.38 |
Exercised | (336,863) | 32 | (138,164) | 32 |
Expired | — | — | — | — |
Outstanding at the end of the year1 | 2,434,859 | 32.38 | 2,771,722 | 32.38 |
Exercisable at the end of the year1 | 2,434,859 | — | 2,183,903 | — |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 227 |
LTI 2022 Plan | LTI 2023 Plan | LTI 2024 Plan | |||||
PSU Awards | RSU Awards | PSU Awards | RSU Awards | PSO Awards | PSU Awards | RSU Awards | |
Balance at 31 December 2024 | 581,363 | 8,393 | 167,842 | 7,427 | 671,431 | 74,837 | 12,143 |
Balance at 31 December 2023 | 581,363 | 16,781 | 167,648 | 10,846 | — | — | — |
LTI 2022 Plan | LTI 2023 Plan | LTI 2024 Plan | |||
(€ million) | Years ended 31 December | ||||
2024 | 2023 | 2024 | 2023 | 2024 | |
Total expense | 43 | 43 | 17 | 17 | 21 |
Expense recognised in the year | 14 | 14 | 6 | 3 | 4 |
Unrecognised expense | 7 | 21 | 8 | 14 | 16 |
(€ million) | For the years ended 31 December | |
2024 | 2023 | |
Compensation to the CEO | 10 | 7 |
Personnel costs | 2 | 1 |
Cost of service | 6 | 4 |
Carrying amount of the investment in subsidiaries | 6 | 5 |
Total cost of share-based compensation plan | 24 | 17 |
228 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
Performance level | TSR (CAGR) | NAV (CAGR) vs MSCI-WI |
Threshold | 4% | Not applicable* |
Target | 8% | — |
Maximum | 20% | 10% |
Performance level | Executive Directors |
Below threshold | — |
TSR Threshold (0.5 x target) | 50% |
Target | 100% |
Maximum | 300% |
2024 | 2023 | |||
Outstanding PSU Awards | Outstanding RSU Awards | Outstanding PSU Awards | Outstanding RSU Awards | |
Balance at the beginning of the year | 581,363 | 16,781 | 581,597 | 25,401 |
Granted | — | — | 398 | 399 |
Forfeited | — | — | (632) | (632) |
Vested | — | (8,388) | — | (8,387) |
Balance at the end of the year | 581,363 | 8,393 | 581,363 | 16,781 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 229 |
Performance level | TSR (CAGR) | NAV (CAGR) vs MSCI-WI |
Threshold | 4% | Not applicable* |
Target | 8% | —% |
Maximum | 20% | 10% |
Performance level | Executive Directors |
Below threshold | —% |
Threshold (TSR only) | 50% |
Target | 100% |
Maximum | 300% |
230 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
2024 | 2023 | |||
Outstanding PSU Awards | Outstanding RSU Awards | Outstanding PSU Awards | Outstanding RSU Awards | |
Balance at the beginning of the year | 167,648 | 10,846 | — | — |
Granted | 194 | 194 | 167,648 | 10,846 |
Forfeited | — | — | — | — |
Vested | — | (3,613) | — | — |
Balance at the end of the year | 167,842 | 7,427 | 167,648 | 10,846 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 231 |
Performance level | TSR (CAGR) | NAV (CAGR) vs MSCI-WI | ESG targets | |
CSRD Disclosure | Matabi | |||
Threshold | 3.3% | Not applicable* | None | 5,000 |
Target | 6.3% | —% | CSRD compliant | 6,000 |
Maximum | 15.8% | 6.3% | CSRD compliant and unqualified opinion | 7,000 |
Weighting | 30% | 50% | 10% | 10% |
Performance level | Executive Directors |
Below threshold | —% |
Threshold (TSR and Matabì) | 50% |
Target | 100% |
Maximum | 300% |
Outstanding PSO Awards | Outstanding PSU Awards | Outstanding RSU Awards | |
Balance at the beginning of the year | — | — | — |
Granted | 671,431 | 74,837 | 12,143 |
Forfeited | — | — | — |
Vested | — | — | — |
Balance at the end of the year | 671,431 | 74,837 | 12,143 |
232 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 |
Present value of defined benefit obligations: | |||
Pension plans | 1,573 | (1,573) | — |
Healthcare and life insurance plans | 157 | (157) | — |
Other post-employment benefits | 278 | (278) | — |
Fair value of plan assets on pension plan | (1,246) | 1,246 | — |
Fair value of plan assets of healthcare and life insurance plans | (52) | 52 | — |
Asset ceiling | 49 | (49) | — |
Defined benefit plan assets | 10 | (10) | — |
Other provision for employee | 552 | (552) | — |
Total provisions for employee benefits | 1,321 | (1,321) | — |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 |
Warranty recall campaigns and technical assistance | 1,181 | (1,181) | — |
Restructuring provisions | 75 | (75) | — |
Investment provisions | 5 | (5) | — |
Other risks | 3,774 | (3,774) | — |
Total Other provisions | 5,035 | (5,035) | — |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | Proceeds | Repayments | Other changes | At 31 December 2024 |
Notes | 3,467 | — | 3,467 | 643 | (500) | 31 | 3,641 |
Bank debts | 215 | — | 215 | 445 | (215) | 2 | 447 |
Total borrowings - Company only | 3,682 | — | 3,682 | 1,088 | (715) | 33 | 4,088 |
Net of: | |||||||
Notes of consolidated subsidiaries | 9,567 | (9,567) | — | — | — | — | — |
Bank debts of consolidated subsidiaries | 5,951 | (5,951) | — | — | — | — | — |
Total | 15,518 | (15,518) | — | — | — | — | — |
Notes | 13,034 | (9,567) | 3,467 | 643 | (500) | 31 | 3,641 |
Bank debts | 6,166 | (5,951) | 215 | 445 | (215) | 2 | 447 |
Total borrowings - Consolidated | 19,200 | (15,518) | 3,682 | 1,088 | (715) | 33 | 4,088 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 233 |
Issue date | Maturity date | Issue price | Coupon | Rate | Nominal value | Balance at (€ million) | |
31 December 2024 | 1 January 2024 | ||||||
08-Oct-14 | 08-Oct-24 | 100.09 | Annually | Fixed 2.500% | €500,396 | — | 503 |
07-Dec-12 | 31-Jan-25 | 97.84 | Annually | Fixed 5.250% | €100,000 | 105 | 104 |
22-Dec-15 | 22-Dec-25 | 100.78 | Annually | Fixed 2.875% | €450,000 | 451 | 451 |
20-May-16 | 20-May-26 | 99.65 | Semi-annually | Fixed 4.398% | $170,000 | 164 | 154 |
18-Jan-18 | 18-Jan-28 | 98.52 | Annually | Fixed 1.750% | €500,000 | 505 | 504 |
29-Apr-20 | 29-Apr-30 | 98.49 | Annually | Fixed 2.25% | €500,000 | 503 | 502 |
19-Jan-21 | 19-Jan-31 | 99.09 | Annually | Fixed 0.875% | €500,000 | 500 | 500 |
09-May-11 | 09-May-31 | 100.00 | Semi-annually | Fixed 2.800%(a) | ¥10,000,000 | 62 | 65 |
14-Feb-24 | 14-Feb-33 | 99.37 | Annually | Fixed 3.750% | €650,000 | 665 | — |
14-Oct-19 | 14-Oct-34 | 100.00 | Annually | Fixed 1.750% | €500,000 | 484 | 482 |
15-Feb-18 | 15-Feb-38 | 98.18 | Annually | Fixed 3.125% | €200,000 | 202 | 202 |
Total | 3,641 | 3,467 | |||||
(€ million) | At 1 January 2024 | Drawn | Repayments | Other changes | At 31 December 2024 |
Term Loan | 150 | — | (150) | — | — |
Uncommitted credit line and other debt | 65 | 447 | (65) | — | 447 |
Total Bank debts | 215 | 447 | (215) | — | 447 |
234 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
At 31 December 2024 | At 1 January 2024 | |||||||
(€ million) | Due within one year | Due between one and five years | Due beyond five years | Total | Due within one year | Due between one and five years | Due beyond five years | Total |
Notes | 606 | 661 | 2,374 | 3,641 | 537 | 1,758 | 1,172 | 3,467 |
Bank debts | 447 | — | — | 447 | 215 | — | — | 215 |
Total Borrowings | 1,053 | 661 | 2,374 | 4,088 | 752 | 1,758 | 1,172 | 3,682 |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | Repayment | Other change | At 31 December 2024 |
Asset-backed financing | 15,633 | (15,633) | — | — | — | — |
Payables represented by securities | 1,974 | (1,974) | — | — | — | — |
Derivative liabilities | 295 | (250) | 45 | — | 8 | 53 |
Other financial debt | 1,937 | (1,935) | 2 | — | (1) | 1 |
Financial debt to related parties | 573 | (18) | 555 | (555) | — | — |
Lease liabilities | 606 | (604) | 2 | — | 2 | |
Total Other financial liabilities | 21,018 | (20,414) | 604 | (555) | 7 | 56 |
(€ million) | At 31 December 2023 reclassified | Repayment | Other change | At 31 December 2024 |
Derivative liabilities | 27 | — | 26 | 53 |
Financial debt to Institut Merieux | 555 | (555) | — | — |
Financial debt to Exor Nederland | 176 | (176) | — | — |
Other financial debt | 2 | — | (1) | 1 |
Lease liabilities | 1 | — | — | 1 |
Total Other financial liabilities | 761 | (731) | 25 | 55 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 235 |
At 31 December 2024 | At 1 January 2024 | |||||||
(€ million) | Due within one year | Due between one and five years | Due beyond five years | Total | Due within one year | Due between one and five years | Due beyond five years | Total |
Derivative | 18 | — | 35 | 53 | — | — | 27 | 27 |
Financial debt to Institut Merieux | — | — | — | — | 555 | — | — | 555 |
Financial debt to Exor Nederland | — | — | — | — | 176 | — | — | 176 |
Other financial debt | — | 1 | — | 1 | — | 2 | — | 2 |
Lease liabilities | — | 1 | — | 1 | — | 1 | — | 1 |
Total Other financial liabilities | 18 | 2 | 35 | 55 | 731 | 3 | 27 | 761 |
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | Other change | At 31 December 2024 |
Trade payables to third parties | 1 | — | 1 | — | 1 |
Trade payables to related parties1 | 6 | — | 6 | 2 | 8 |
Total trade payables - Company only | 7 | — | 7 | 2 | 9 |
Add of: | |||||
Trade payables to third parties of consolidated subsidiaries | 7,778 | (7,778) | — | — | — |
Trade payables to related parties of consolidated subsidiaries | 149 | (149) | — | — | — |
Consolidation adjustments | (4) | — | (4) | (1) | (5) |
Total of consolidated subsidiaries | 7,923 | (7,927) | (4) | (1) | (5) |
Trade payables to third parties | 7,779 | (7,778) | 1 | — | 1 |
Trade payables to related parties1 | 151 | (149) | 2 | 1 | 3 |
Total trade payables - Consolidated | 7,930 | (7,927) | 3 | 1 | 4 |
236 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 237 |
(€ million) | 31 December 2024 | 1 January 2024 | Valuation technique | Unobservable input |
Main unlisted equity investments at FVTPL - Level 3 | ||||
Christian Louboutin | 575 | 700 | Comparable companies multiples | EV/Sales multiple, EV/EBITDA multiple |
Via Transportation | 597 | 514 | ||
The Economist Group | 416 | 384 | ||
Welltec | 424 | 280 | ||
Total main unlisted equity investments at FVTPL - Level 3 | 2,012 | 1,878 | ||
Other unlisted equity investments at FVTPL - Level 3 | ||||
Tag Holding | 189 | 100 | Comparable companies multiples, DCF method, price of recent investments | EV/Sales multiple, P/E multiple, EV/EBITDA multiple, discount rates, perpetual growth rates, implied terminal EV/ EBITDA multiple |
Nuo | 102 | 42 | ||
Lifenet | 80 | 71 | ||
GEDI | 118 | 68 | ||
Other | 65 | 65 | ||
Total other unlisted equity investments at FVTPL - Level 3 | 554 | 346 | ||
Total unlisted equity investments at FVTPL - Level 3 | 2,566 | 2,224 | ||
of which subsidiaries | 176 | 120 | ||
of which associates | 2,390 | 2,104 | ||
238 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | 31 December 2024 | 1 January 2024 |
Equity investments at FVTPL - Level 3 | 2,566 | 2,224 |
Unobservable input | ||
Discount rates | 8.6% - 13.6% | 10% - 11.6% |
Perpetual growth rates | 0% - 2.0% | 0% - 0.3% |
Implied terminal EV/EBITDA multiple | 8.7x | n.a |
P/E multiple | 10.3x | n.a. |
EV/Sales multiple | 0.4x - 9.9x | 1.4x - 11.0x |
EV/EBITDA multiple | 5.5x - 13.4x | 4.9x - 13.0x |
Consolidated | Company only | ||||||||
(€ million) | Note | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total |
At 31 December 2024 | |||||||||
Equity investments at FVTPL: | |||||||||
Subsidiaries | 18 | 23,761 | — | 176 | 23,937 | 23,761 | — | 176 | 23,937 |
Associates | 18 | 10,002 | 891 | 2,390 | 13,283 | 9,673 | 891 | 2,390 | 12,954 |
Total equity investments at FVTPL | 18 | 33,763 | 891 | 2,566 | 37,220 | 33,434 | 891 | 2,566 | 36,891 |
Total equity investments at FVTOCI | 19 | 170 | 2 | 193 | 365 | 170 | — | 185 | 355 |
Other investments at FVTPL: | |||||||||
Funds managed by Lingotto | 20 | — | 2,233 | 497 | 2,730 | — | — | — | — |
Funds managed by other | 20 | 205 | — | 60 | 265 | 2 | — | — | 2 |
Reinsurance vehicles | 20 | — | — | 679 | 679 | — | — | — | — |
Ventures | 20 | — | — | 703 | 703 | — | — | — | — |
Total other investments at FVTPL | 20 | 205 | 2,233 | 1,939 | 4,377 | 2 | — | — | 2 |
Financial receivables | 21 | — | — | 11 | 11 | — | — | 11 | 11 |
Assets at 31 December 2024 | 34,138 | 3,126 | 4,709 | 41,973 | 33,606 | 891 | 2,762 | 37,259 | |
Derivative financial liabilities | 30 | — | (35) | (18) | (53) | — | (35) | (18) | (53) |
Liabilities at 31 December 2024 | — | (35) | (18) | (53) | — | (35) | (18) | (53) | |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 239 |
Consolidated | Company only | ||||||||
(€ million) | Note | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total |
At 1 January 2024 | |||||||||
Equity investments at FVTPL: | |||||||||
Subsidiaries | 18 | 18,768 | — | 120 | 18,888 | 18,768 | — | 120 | 18,888 |
Associates | 18 | 9,505 | 288 | 2,104 | 11,897 | 9,505 | 288 | 2,104 | 11,897 |
Other equity investments | 18 | 107 | — | — | 107 | — | — | — | — |
Total equity investments at FVTPL | 18 | 28,380 | 288 | 2,224 | 30,892 | 28,273 | 288 | 2,224 | 30,785 |
Total equity investments at FVTOCI | 19 | 3,803 | 6 | 157 | 3,966 | 3,252 | — | 157 | 3,409 |
Other investments at FVTPL: | |||||||||
Funds managed by Lingotto | 20 | — | 1,736 | 363 | 2,099 | — | — | — | — |
Funds managed by other | 20 | 227 | — | 50 | 277 | 49 | — | — | 49 |
Reinsurance vehicles | 20 | — | — | 802 | 802 | — | — | — | — |
Ventures | 20 | — | — | 605 | 605 | — | — | — | — |
Debt securities and other financial instruments | 20 | 10 | — | — | 10 | — | — | — | — |
Total other investments at FVTPL | 20 | 237 | 1,736 | 1,820 | 3,793 | 49 | — | — | 49 |
Financial receivables | 21 | — | — | 10 | 10 | — | — | 10 | 10 |
Liquidity funds and money market securities | 24 | 66 | — | — | 66 | 38 | — | — | 38 |
Assets at 1 January 2024 | 32,486 | 2,030 | 4,211 | 38,727 | 31,612 | 288 | 2,391 | 34,291 | |
Derivative financial liabilities | 30 | — | (27) | (18) | (45) | — | (27) | — | (27) |
Liabilities at 1 January 2024 | — | (27) | (18) | (45) | — | (27) | — | (27) | |
240 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
Gains (losses) recognised | |||||||||
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | In the income statement | In OCI reserves | Increase | Decrease | Net transfers into/(out of) Level 3 | At 31 December 2024 |
Equity investment at FVTPL | — | 2,224 | 2,224 | 153 | — | 188 | — | — | 2,565 |
Equity investment at FVTOCI | 683 | (525) | 157 | — | 14 | 21 | — | — | 192 |
Investment funds managed by Lingotto | 821 | (458) | 363 | 73 | — | 61 | — | — | 497 |
Funds managed by other | 50 | — | 50 | 10 | — | — | — | — | 60 |
Reinsurance vehicles | 802 | — | 802 | 145 | — | 44 | (312) | — | 679 |
Ventures | 655 | (50) | 605 | 77 | — | 57 | (36) | — | 703 |
Financial receivables | 10 | — | 10 | — | — | — | — | — | 10 |
Total Assets Consolidated | 3,021 | 1,191 | 4,211 | 458 | 14 | 371 | (348) | — | 4,706 |
Derivative financial liabilities | (18) | (18) | — | — | (18) | 18 | — | (18) | |
Total Liabilities Consolidated | (18) | — | (18) | — | — | (18) | 18 | — | (18) |
Gains (losses) recognised | |||||||||
(€ million) | At 31 December 2023 reclassified | Application of IE exemption | At 1 January 2024 | In the income statement | In OCI reserves | Increase | Decrease | Net transfers into/(out of) Level 3 | At 31 December 2024 |
Equity investment at FVTPL | — | 1,710 | 1,710 | 147 | — | 702 | — | — | 2,559 |
Equity investment at FVTOCI | 671 | (514) | 157 | — | 14 | 14 | — | — | 185 |
Financial receivables | 10 | — | 10 | — | — | 1 | — | — | 11 |
Total Assets | 681 | 1,196 | 1,877 | 147 | 14 | 717 | — | — | 2,755 |
Derivative financial | — | — | — | — | — | (18) | — | — | (18) |
Total Liabilities | — | — | — | — | — | (18) | — | — | (18) |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 241 |
Note | At 31 December 2024 | At 1 January 2024 | |||||||
Carrying amount | Fair value | Carrying amount | Fair value | Carrying amount | Fair value | Carrying amount | Fair value | ||
(€ million) | Consolidated | Company only | Consolidated | Company only | |||||
Financial assets | |||||||||
Debt securities at amortised cost | 21 | 21 | 21 | 21 | 21 | 26 | 26 | 26 | 26 |
Total financial assets | 21 | 21 | 21 | 21 | 26 | 26 | 26 | 26 | |
Financial liabilities | |||||||||
Borrowings | 29 | (4,088) | (3,889) | (4,088) | (3,889) | (3,682) | (3,473) | (3,682) | (3,473) |
Lease liabilities | 29 | (2) | (2) | (1) | (1) | (2) | (2) | (2) | (2) |
Total financial liabilities | (4,090) | (3,891) | (4,089) | (3,890) | (3,684) | (3,475) | (3,684) | (3,475) | |
(€ million) | At 31 December 2024 | |||||||
Consolidated | Company only | |||||||
Level 1 | Level 2 | Level 3 | Fair value | Level 1 | Level 2 | Level 3 | Fair value | |
Financial assets | ||||||||
Debt securities | 21 | — | — | 21 | 21 | — | — | 21 |
Total financial assets | 21 | — | — | 21 | 21 | — | — | 21 |
Financial liabilities | ||||||||
Borrowings | (3,819) | (70) | — | (3,889) | (3,819) | (70) | — | (3,889) |
Lease liabilities | (1) | — | (1) | (2) | (1) | — | — | (1) |
Total financial liabilities | (3,820) | (70) | (1) | (3,891) | (3,820) | (70) | — | (3,890) |
(€ million) | At 1 January 2024 | |||||||
Consolidated | Company only | |||||||
Level 1 | Level 2 | Level 3 | Fair value | Level 1 | Level 2 | Level 3 | Fair value | |
Financial assets | ||||||||
Debt securities | 26 | — | — | 26 | 26 | — | — | 26 |
Total financial assets | 26 | — | — | 26 | 26 | — | — | 26 |
Financial liabilities | ||||||||
Borrowings | (3,408) | (65) | — | (3,473) | (3,408) | (65) | — | (3,473) |
Lease liabilities | (1) | — | (1) | (2) | (1) | — | — | (1) |
Total financial liabilities | (3,409) | (65) | (1) | (3,475) | (3,409) | (65) | — | (3,474) |
242 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | For the year ended 31 December 2024 | For the year ended 31 December 2023 reclassified | ||||||
General and administrative expenses | Dividend income | Financial income | Financial expenses | Revenues | Cost of sales | General and administrative expenses | Financial expenses | |
Associates | — | 840 | — | — | — | — | — | — |
Other related parties | 12 | — | — | — | — | — | 13 | — |
Unconsolidated subsidiaries | 3 | 284 | 15 | — | — | — | 3 | — |
Total related parties | 15 | 1,124 | 15 | — | — | — | 16 | — |
Joint ventures | — | — | — | — | 841 | 469 | 1 | 1 |
Associates | — | — | — | — | 165 | 6 | 1 | — |
Total related parties of subsidiaries deconsolidated on 1 January 2024 | — | — | — | — | 1,006 | 475 | 2 | 1 |
Total related parties | 15 | 1,124 | 15 | — | 1,006 | 475 | 18 | 1 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 243 |
(€ million) | At 31 December 2024 | At 1 January 2024 | ||||
Trade payables | Other receivables | Other payables | Trade payables | Other receivables | Other payables | |
Associates | — | 6 | — | — | 4 | — |
Other related parties | — | — | 1 | — | — | 1 |
Unconsolidated subsidiaries | — | — | — | 1 | — | — |
Total related parties | — | 6 | 1 | 1 | 4 | 1 |
(€ million) | At 31 December 2024 | At 1 January 2024 | ||
Financial receivables | Financial Debt | Financial receivables | Financial debt | |
Associates | 91 | — | 3 | 555 |
Unconsolidated subsidiaries | 149 | — | 229 | — |
Total related parties | 240 | — | 232 | 555 |
(€ million) | Year ended at 31 December 2024 | Year ended at 31 December 2023 reclassified | ||||||
General and administrative expenses | Dividend income | Financial income | Financial expenses | General and administrative expenses | Dividend income | Financial income | Financial expenses | |
Subsidiaries | 13 | 940 | 88 | 5 | 11 | 1,900 | 71 | 4 |
Associates | — | 840 | — | — | — | 628 | — | — |
Other related parties | 12 | — | — | — | 13 | — | — | — |
Total related parties | 25 | 1,780 | 88 | 5 | 24 | 2,528 | 71 | 4 |
(€ million) | At 31 December 2024 | At 31 December 2023 reclassified | ||||
Other receivables | Trade payables | Other payables | Other receivables | Trade payables | Other payables | |
Subsidiaries | — | 7 | — | — | 5 | — |
Associates | 6 | — | — | 4 | — | — |
Other related parties | — | — | 1 | — | — | 1 |
Total related parties | 6 | 7 | 1 | 4 | 5 | 1 |
(€ million) | At 31 December 2024 | At 31 December 2023 reclassified | |
Financial receivables | Financial receivables | Financial payables | |
Subsidiaries | 2,015 | 2,030 | 176 |
Associates | 91 | 3 | 555 |
Total related parties | 2,106 | 2,033 | 731 |
244 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | 31 December 2024 | 31/12/2023 reclassified |
Subsidiaries | ||
Loan granted to Exor S.A. | 1,866 | 1,801 |
Loan granted to GEDI | 149 | 139 |
Loan granted to Full More Group | — | 90 |
Total financial receivables from subsidiaries | 2,015 | 2,030 |
Associates | ||
Convertible bond Lifenet | 91 | — |
Loan Tag Holding | — | 3 |
Total financial receivables from associates | 91 | 3 |
Total financial receivables from related parties | 2,106 | 2,033 |
(€ million) | 31 December 2024 | 31 December 2023 |
Financial payables to Institut Merieux | — | 555 |
Loan granted by Exor Nederland (interest at USD Libor plus 200 bps) | — | 176 |
Total financial payables to related parties | — | 731 |
(€ million) | Exor | Consolidated Subsidiaries | Total |
Total compensation 2024 | 12 | — | 12 |
Total compensation 2023 | 13 | 3 | 16 |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 245 |
(€ million) | 31 December 2024 | of which USD | +10%bps | -10%bps |
Equity investments at FVTPL | 37,220 | 1,402 | (123) | 150 |
Equity investments at FVTOCI | 365 | 210 | (22) | 27 |
Other investments at FVTPL | 4,377 | 1,953 | (171) | 209 |
Cash and cash equivalents | 169 | 144 | (13) | 15 |
246 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
(€ million) | Fair value | +10%bps | -10%bps |
Equity investments at FVTPL | 3,722 | (3,722) | |
Equity investments at FVTOCI | 37 | (37) | |
Other investments at FVTPL | 438 | (438) |
(€ thousands) | For the years ended 31 December | ||
2024 | 2023 | ||
Audit | Parent - Exor N.V. | 228 | 279 |
Consolidated subsidiaries | — | 16,460 | |
Other services | Parent - Exor N.V. | 147 | — |
Consolidated subsidiaries | 65 | 1,751 | |
Total | 440 | 18,490 | |
FINANCIAL STATEMENTS AT 31 DECEMBER 2024 | 247 |
248 | FINANCIAL STATEMENTS AT 31 DECEMBER 2024 |
Independent auditor's report |
Independent auditor's report |
Independent auditor's report |
Independent auditor's report |
Independent auditor's report |
Independent auditor's report |
Independent auditor's report |
Independent auditor's report |
Limited assurance - Report of the Independent Auditor on the Sustainability Statement |
Limited assurance - Report of the Independent Auditor on the Sustainability Statement |
Limited assurance - Report of the Independent Auditor on the Sustainability Statement |
Limited assurance - Report of the Independent Auditor on the Sustainability Statement |