2012 interim financial statements - Financial statements
- Key figures
- Consolidated income statement for the period
- Consolidated comprehensive income statement for the period
- Consolidated balance sheet
Key figures
| (in € millions) | First half 2012 | First half 2011 | Change First half 2012/2011 |
Full year 2011 |
|---|---|---|---|---|
| Revenue (*) | 17,942.3 | 17,322.5 | 3.6% | 36,955.9 |
| Revenue generated in France (*) | 11,495.4 | 11,125.9 | 3.3% | 23,561.8 |
| % of revenue (*) | 64.1% | 64.2% | 63.8% | |
| Revenue generated outside France (*) | 6,446.9 | 6,196.6 | 4.0% | 13,394.1 |
| % of revenue (*) | 35.9% | 35.8% | 36.2% | |
| Operating income from ordinary activities | 1,542.2 | 1,568.9 | -1.7% | 3,659.9 |
| % of revenue (*) | 8.6% | 9.1% | 9.9% | |
| Operating income | 1,521.4 | 1,554.4 | -2.1% | 3,601.0 |
| Net income attributable to owners of the parent | 784.4 | 813.5 | -3.6% | 1,904.3 |
| Diluted earnings per share (in €) | 1.44 | 1.48 | -2.6% | 3.48 |
| Dividend per share (in €) | 0.55 (**) | 0.55 (**) | 0.0% | 1.77 |
| Cash flow from operations | 2,346.9 | 2,332.9 | 0.6% | 5,366.2 |
| Operating investments (net of disposals) | (357.9) | (271.8) | 31.7% | (668.0) |
| Growth investments in concessions and PPPs | (598.1) | (492.1) | 21.5% | (1,135.4) |
| Free cash flow (after investments) | (358.6) | (601.6) | -40.4% | 2,134.2 |
| Equity including non-controlling interests | 13,362.2 | 13,055.3 | 2.4% | 13,615.3 |
| Net financial debt | (14,239.2) | (14,558.2) | -2.2% | (12,589.6) |
(*) Excluding concession subsidiaries’ revenue derived from works carried out by non-Group companies.
(**) Interim dividend.
Consolidated income statement for the period
| (in € millions) | First half 2012 | First half 2011 | Full year 2011 |
|---|---|---|---|
| Revenue (*) | 17,942.3 | 17,322.5 | 36,955.9 |
| Concession subsidiaries’ revenue derived from works carried out by non-Group companies | 279.5 | 369.7 | 690.2 |
| Total revenue | 18,221.8 | 17,692.2 | 37,646.1 |
| Revenue from ancillary activities | 108.5 | 73.2 | 205.0 |
| Operating expenses | (16,788.1) | (16,196.5) | (34,191.2) |
| Operating income from ordinary activities | 1,542.2 | 1,568.9 | 3,659.9 |
| Share-based payment expense (IFRS 2) | (48.6) | (40.7) | (101.4) |
| Goodwill impairment expense | (1.0) | - | (8.0) |
| Profit/(loss) of companies accounted for under the equity method | 28.9 | 26.2 | 50.5 |
| Operating income | 1,521.4 | 1,554.4 | 3,601.0 |
| Cost of gross financial debt | (374.8) | (362.2) | (741.9) |
| Financial income from cash investments | 49.2 | 43.9 | 95.2 |
| Cost of net financial debt | (325.6) | (318.3) | (646.6) |
| Other financial income | 69.1 | 46.6 | 99.2 |
| Other financial expense | (46.9) | (32.5) | (74.0) |
| Income tax expense | (390.7) | (379.8) | (983.6) |
| Net income from continuing operations | 827.4 | 870.4 | 1,996.0 |
| Net income from discontinued operations (halted or sold) | - | - | - |
| Net income | 827.4 | 870.4 | 1,996.0 |
| Net income attributable to non-controlling interests | 43.0 | 56.9 | 91.7 |
| Net income attributable to owners of the parent | 784.4 | 813.5 | 1,904.3 |
| Earnings per share from continuing operations - attributable to owners of the parent | |||
| Basic earnings per share (in €) | 1.46 | 1.50 | 3.52 |
| Diluted earnings per share (in €) | 1.44 | 1.48 | 3.48 |
| Earnings per share attributable to owners of the parent | |||
| Basic earnings per share (in €) | 1.46 | 1.50 | 3.52 |
| Diluted earnings per share (in €) | 1.44 | 1.48 | 3.48 |
(*) Excluding concession subsidiaries’ revenue derived from works carried out by non-Group companies.
Consolidated comprehensive income statement for the period
| First half 2012 | First half 2011 | Full year 2011 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| (in € millions) | Attributable to owners of the parent |
Attributable to non- controlling interests |
Total | Attributable to owners of the parent |
Attributable to non- controlling interests |
Total | Attributable to owners of the parent |
Attributable to non- controlling interests |
Total |
| Net income | 784.4 | 43.0 | 827.4 | 813.5 | 56.9 | 870.4 | 1,904.3 | 91.7 | 1,996.0 |
| Financial instruments of controlled companies: changes in fair value | (50.6) | (0.8) | (51.5) | 43.9 | 1.2 | 45.1 | (110.9) | 0.4 | (110.6) |
| of which: | |||||||||
| Available-for-sale financial assets | 21.6 | - | 21.6 | 19.0 | (0.0) | 19.0 | (19.9) | (0.0) | (19.9) |
| Cash flow hedges (*) | (72.2) | (0.8) | (73.1) | 24.9 | 1.2 | 26.1 | (91.1) | 0.4 | (90.7) |
| Financial instruments of companies accounted for under the equity method: changes in fair value | (153.7) | (12.0) | (165.7) | 20.2 | 2.8 | 23.0 | (255.2) | (16.8) | (272.0) |
| Currency translation differences | 48.1 | 5.3 | 53.4 | (45.6) | (5.8) | (51.5) | (6.1) | (1.0) | (7.1) |
| Tax (**) | 63.1 | 3.9 | 67.0 | (20.4) | (1.0) | (21.5) | 117.0 | 3.8 | 120.8 |
| Income and expense for the period recognised directly in equity | (93.1) | (3.6) | (96.7) | (2.0) | (2.8) | (4.9) | (255.3) | (13.6) | (268.9) |
| of which: | |||||||||
| Controlled companies | 10.3 | 2.7 | 13.0 | (12.8) | (3.1) | (15.9) | (80.2) | (0.5) | (80.7) |
| Companies accounted for under the equity method | (103.4) | (6.3) | (109.7) | 10.8 | 0.2 | 11.0 | (175.1) | (13.1) | (188.2) |
| Total comprehensive income | 691.3 | 39.4 | 730.6 | 811.5 | 54.1 | 865.5 | 1,649.0 | 78.1 | 1,727.1 |
(*) Changes in the fair value of cash flow hedges (interest-rate hedges) are recognised in equity for the effective portion. Cumulative gains and losses in equity are taken to profit or loss at the time when the cash flow affects profit or loss.
(**) Including a positive tax effect of €67.0 million relating to changes in the fair value of financial instruments in the first half of 2012 (compared with a negative effect of €21.5 million in the first half of 2011), a €7.4 million negative effect relating to available-for-sale financial assets (compared with a negative effect of €6.5 million in the first half of 2011) and a €74.5 million positive effect relating to cash flow hedges (effective part) (compared with a negative effect of €14.9 million in the first half of 2011).
Consolidated balance sheet
Assets
| (in € millions) | 30/06/2012 | 30/06/2011 | 31/12/2011 |
|---|---|---|---|
| Non-current assets | |||
| Concession intangible assets | 23,861.8 | 23,888.5 | 23,921.5 |
| Goodwill | 6,428.2 | 6,139.2 | 6,263.8 |
| Other intangible assets | 379.0 | 351.6 | 374.8 |
| Property, plant and equipment | 4,536.5 | 4,217.6 | 4,399.1 |
| Investment property | 30.7 | 50.6 | 48.0 |
| Investments in companies accounted for under the equity method | 783.0 | 724.4 | 748.6 |
| Other non-current financial assets | 1,618.6 | 1,059.9 | 1,267.6 |
| Deferred tax assets | 179.9 | 146.1 | 179.1 |
| Total non current assets | 37,817.7 | 36,577.9 | 37,202.5 |
| Current assets | |||
| Inventories and work in progress | 1,066.3 | 880.4 | 1,004.1 |
| Trade receivables | 11,325.7 | 10,515.2 | 10,222.0 |
| Other current operating assets | 4,388.7 | 4,145.0 | 4,131.3 |
| Other current non-operating assets | 32.7 | 33.4 | 46.3 |
| Current tax assets | 87.8 | 170.3 | 70.4 |
| Other current financial assets | 383.5 | 246.5 | 356.6 |
| Cash management financial assets | 254.5 | 750.1 | 169.6 |
| Cash and cash equivalents | 4,962.6 | 4,001.4 | 7,372.4 |
| Total current assets (before assets classified as held for sale) | 22,501.8 | 20,742.3 | 23,372.7 |
| Assets held for sale | - | - | - |
| Total current assets | 22,501.8 | 20,742.3 | 23,372.7 |
| Total assets | 60,319.5 | 57,320.2 | 60,575.2 |
Last updated: 31/07/2012