1
H1 2016 Results
1 September 2016
H1 2016 Results 1 September 2016 1 FIRST-HALF 2016 HIGHLIGHTS - - PowerPoint PPT Presentation
H1 2016 Results 1 September 2016 1 FIRST-HALF 2016 HIGHLIGHTS ACQUISITION OF LOGITERS Revenues STRONG ORGANIC GROWTH +10.1 % At constant exchange rates FIRM COMMERCIAL MOMENTUM SOLID RESULTS 2 1 2 3 FIRST-HALF 2016 FINANCIAL
1
1 September 2016
2
3
4
5
Portugal
Spain
6
7
8
1.2 0.3 2.6 - Acq. of CEPL 1.7 0.9 0.2 Dec 2011 Dec 2012 July 2013 Dec 2013 Dec 2014 Dec 2015 Aug 2016 1.3 - Acq. of Logiters *
* Proforma, unaudited
9
37%
10 France Iberia Europe (except Iberia) International (except Europe and Iberia)
FRANCE PORTUGAL SPAIN BENELUX POLAND GERMANY RUSSIA
11
12
13
Netherlands France Russia Belgium France France Germany France Russia France France
14
15
H1 2015 Currency effects l-f-l France l-f-l international H1 2016
16
H1 2016 H1 2015 Change
(€ m)
17
(€ m)
Recurring operating income
Depreciation of customer relationships
Operating income
Net financial expense
Tax expense
Income from equity associates
Consolidated net income
interests
shareholders
early repayments of debt
million
million
€2.4 million vs. €2,3 million giving an effective tax rate of 27% vs. 26%
18 (€ m)
Cash flow from operating activities before WCR and capex
Change in working capital requirement
Operating capex
Cash flow (used in) from operating activities
Net financial expense
Other changes
Non-operational changes
Decrease (increase) in net debt
19
(€ m)
30/06/2016 31/12/2015 CEPL acquisition debt
Property finance leases
Finance leases
Other debts
Gross debt
Net current cash
Net debt
and early repayment of €4.5 million
20
(€ m)
30/06/2016 31/12/2015 Goodwill
Other non-current assets
Non-current assets
Working capital requirement
Net current cash
Gross debt
Net debt
Equity
21
FY 2013 FY 2014 H1 2015 FY 2015 H1 2016
* See definitions in the appendix ** Proforma including the effects of the CEPL acquisition as if it had been carried out on 30 June 2013
22
23
24
25
26