Groupe Bruxelles Lambert
30 July 2010 – After 17:45
Regulated information
Half-yearly Report
Data
at end June 2010 (end June 2009) (global/per share)
Net
earnings EUR
297 million (EUR 98 million) EUR
1.91 (EUR 0.63)
Net earnings excluding
impairments EUR
317 million (EUR 353 million) EUR
2.04 (EUR 2.27)
Cash
earnings EUR
361 million (EUR 371 million) EUR
2.24 (EUR 2.30)
Adjusted
net assets EUR
12,671 million (EUR 12,299 million) EUR
78.53 (EUR 76.22)
The
calculation per share is based on the number of shares issued on 30 June (161.4
million), except for the net earnings per share, which pursuant to
IFRS refers to the weighted average number of ordinary shares
(155.1 million shares in 2010).
GBL's Board of Directors
approved on 30 July 2010 the group's IFRS consolidated financial statements for
the first six months of 2010. These
accounts were prepared in accordance with IAS 34 (interim financial reporting)
and were put through a limited review by Deloitte.
Consolidated net earnings on 30 June 2010 stood at EUR 297 million, compared
with EUR 98 million for the same period in 2009. This evolution results from the group's
steady cash earnings and the larger contribution by the companies consolidated
using the equity method (EUR 50 million). Impairments in the first half of 2010
amounted to EUR 20 million on Iberdrola, compared with a total charge of EUR
235 million on Pernod Ricard and Iberdrola during the previous financial year. On
cumulated bases the consolidated net result increases by EUR 199 million.
Cash earnings were stable at EUR 361 million (EUR 371 million in
2009). The exceptional dividend received from GDF SUEZ in 2009 was partially
offset by the higher dividends paid by Lafarge, Imerys and Pernod Ricard as a
result of GBL's total investments of EUR 642 million in these companies since
June 2009.
GBL's adjusted net assets amounted to EUR 78.53 per share on 30 June 2010
(EUR 94.40 in December 2009), reflecting the stock market evolution
of its portfolio since the start of the year during a period of extremely
volatile prices. GBL's share price
(EUR 57.14 on 30 June 2010) is 13.4% lower than at the end of 2009, in line with the Cac 40 and Eurostoxx 50 indexes. Part of this change, i.e. -3.7%, is related
to removal of the GBL coupon paid in 2010.
* * *
For the sake of keeping
control over its medium-term financing, GBL took advantage of favourable market
conditions to issue 7.5-year bonds in the amount of EUR 350 million. This bond
issue, targeting individual investors in Belgium and Luxembourg, bears interest of 4.0%.
GBL had also bought back on
30 June a total of EUR 98 million in its exchangeable bonds payable in 2012,
securing a consolidated yield of 3.7%.
GBL's long-term debt is
consequently composed of:
·
EUR 337
million in GBL exchangeable bonds payable in April 2012;
·
EUR 350
million in bonds payable in December 2017.
During the first half of
2010, GBL increased its stake in Pernod Ricard from 9.1% to 9.8% at a cost of
some EUR 110 million, or EUR 61.4 per share.
At the end of June, GBL held cash/cash equivalent of around EUR 570 million including the
proceeds from the 2017 bond issue. Taking into account its treasury shares of
3.8% valued at EUR 346 million and debt of EUR 687 million, the group's net cash position amounted to EUR 230
million on 30 June 2010.
1. GBL’s
portfolio and adjusted net assets at 23 July 2010
|
|
Portfolio
|
Adjusted net assets
|
|
|
% of share capital
|
Share price (EUR)
|
(EUR million)
|
|
Total
|
4.0%
|
38.14
|
3,583
|
|
GDF SUEZ
|
5.2%
|
25.31
|
2,966
|
|
Lafarge
|
21.1%
|
43.12
|
2,600
|
|
Pernod Ricard
|
9.8%
|
62.61
|
1,623
|
|
Imerys
|
30.6%
|
45.25
|
1,046
|
|
Suez Environnement
|
7.1%
|
14.45
|
506
|
|
Iberdrola
|
0.6%
|
5.30
|
167
|
|
Private equity
|
-
|
-
|
162
|
|
Arkema and other
investments
|
-
|
-
|
100
|
|
Portfolio
|
|
|
12,753
|
|
Net cash /trading/treasury shares
|
|
|
373
|
|
Adjusted net assets
|
|
|
13,126
|
|
Adjusted net assets per share
(EUR)
|
|
|
81.35
|
|
Share price (EUR)
|
|
|
58.92
|
The number of
outstanding shares currently stands at 161,358,287. The cash position on 23
July includes the collection in early July of dividends from Lafarge, Pernod
Ricard and Iberdrola (EUR 143 million).
2. Half-yearly IFRS
consolidated results
|
EUR
million
|
30 June 2010
|
30 June
2009
|
|
Cash earnings
|
Mark to market and other non cash
|
Associated companies
|
Eliminations, capital gains, impairments and
reversals
|
Consoli
dated
|
Consoli dated
|
|
|
|
|
|
|
|
|
|
Net earnings from associated companies
|
-
|
-
|
125.2
|
-
|
125.2
|
75.5
|
|
|
|
|
|
|
|
|
|
Net dividends on investments
|
370.8
|
-
|
-
|
(144.0)
|
226.8
|
304.0
|
|
|
|
|
|
|
|
|
|
Interest income and expenses
|
(4.8)
|
(2.0)
|
-
|
-
|
(6.8)
|
(4.7)
|
|
|
|
|
|
|
|
|
|
Other financial income and expenses
|
6.2
|
(21.5)
|
-
|
-
|
(15.3)
|
(10.0)
|
|
|
|
|
|
|
|
|
|
Other operating income and expenses
|
(11.3)
|
(2.1)
|
-
|
-
|
(13.4)
|
(11.9)
|
|
|
|
|
|
|
|
|
|
Earnings on disposals impairments and reversals of
non-current assets
|
-
|
-
|
-
|
(20.4)
|
(20.4)
|
(255.6)
|
|
|
|
|
|
|
|
|
|
Taxes
|
-
|
0.6
|
-
|
-
|
0.6
|
0.5
|
|
|
|
|
|
|
|
|
|
Consolidated result (6 months 2010)
Basic result per share
Diluted result per share
|
360.9
|
(25.0)
|
125.2
|
(164.4)
|
296.7
1.91
1.91
|
|
|
Consolidated
result (6 months 2009)
Basic result per share
Diluted result per share
|
371.3
|
8.3
|
75.5
|
(357.3)
|
|
97.8
0.63
0.63
|
The weighted
average number of shares used to calculate earnings per share basic is
155,186,234 (155,792,046 on 30 June 2009); for earnings per share diluted, the
number is 159,398,376 (155,792,046 on 30 June 2009).
2.1.
Cash
earnings (EUR 361 million compared to EUR 371 million)
|
Net dividends
EUR million
|
|
30
June 2010
|
|
30
June 2009
|
|
|
|
|
|
|
|
Lafarge
|
|
120.9
|
|
82.5
|
|
Total (balance)
|
|
101.8
|
|
99.7
|
|
GDF SUEZ (exceptional)
|
|
-
|
|
93.7
|
|
GDF SUEZ (balance)
|
|
78.5
|
|
70.3
|
|
Imerys
|
|
23.1
|
|
19.2
|
|
Suez Environnement
|
|
22.8
|
|
22.8
|
|
Pernod Ricard (interim)
|
|
15.8
|
|
11.4
|
|
Iberdrola (balance)
|
|
6.2
|
|
4.6
|
|
Other
|
|
1.7
|
|
1.5
|
|
|
|
|
|
|
|
Total
|
|
370.8
|
|
405.7
|
Net dividends on shareholdings
in the first half of the year increased by EUR 59 million excluding the
exceptional GDF SUEZ dividend of EUR 94 million in 2009. This increase reflects the
combined effect of:
·
the additional contribution of EUR 42 million from the investments
in Lafarge and Imerys on the occasion of their capital increases in 2009, at an
unchanged dividend per share;
·
the
collection of a stable dividend from Total and Suez Environnement;
·
the EUR 14 million increase in the GDF SUEZ and Pernod
Ricard dividends: on the one hand, GDF SUEZ and Pernod Ricard paid a
dividend increased by 12% and 22% respectively; on the other, GBL has
invested some EUR 150 million in Pernod Ricard since June 2009.
Interest expenses amounted to EUR -5
million and are in line with this heading for 2009. The bond issue launched in June 2010 will not impact
the 2010 result until the latter half of the year.
Other financial income and expenses amounted to EUR 6
million compared with EUR -22 million in 2009, when the outcome of trading for
the first half of 2009 had resulted in a loss of EUR 40 million.
Other operating income and expenses remained steady
at around EUR 11 million.
2.2.
Mark
to market and other non-cash (EUR -25 million compared
to EUR 8 million)
|
EUR million
|
|
30 June
2010
|
|
30 June
2009
|
|
|
|
|
|
|
|
Interest income and expenses
|
|
(2.0)
|
|
(1.9)
|
|
Other financial income and expenses
|
|
(21.5)
|
|
11.5
|
|
Other operating income and expenses
|
|
(2.1)
|
|
(1.8)
|
|
Taxes
|
|
0.6
|
|
0.5
|
|
Total
|
|
(25.0)
|
|
8.3
|
On 30 June 2010, this heading primarily included actuarial depreciation
on exchangeable bonds (EUR -2 million), changes in the fair value of options
(EUR -7 million) and elimination of the dividend on treasury shares (EUR -15
million). In 2009, this section also included a reversal of EUR 34 million on
the above-mentioned trading.
2.3.
Associated
companies (EUR 125 million compared to EUR 76 million)
Associated companies made a
net contribution of EUR 125 million, compared with EUR 76 million for the same
period in 2009:
|
EUR million
|
|
30 June 2010
|
|
30 June 2009
|
|
Lafarge
|
|
82.8
|
|
78.3
|
|
Imerys
|
|
36.5
|
|
3.6
|
|
ECP
|
|
5.9
|
|
(6.4)
|
|
Total
|
|
125.2
|
|
75.5
|
Lafarge (EUR 83 million
compared to EUR 78 million)
The first quarter of 2010
featured a difficult economic environment in Europe and in the United States
and particularly unfavourable weather conditions for the construction market in
the developed countries and certain emerging countries. However, the context
improved in the second quarter. Volumes rose in North America and there were signs of stabilisation in the Northern
European countries, although trends were mixed in the emerging countries.
In this context, at EUR
7,712 million, turnover for the half-year declined by 3% (4% at comparable
group structure and exchange rates) while current operating income, at EUR
1,072 million, declined by 5% (-9% at comparable group structure and exchange
rates). The overall solidity of the cement price, a lower energy bill and the
group's major cost-cutting efforts sustained its operating margin at 13.9% and
at more than 20% for the Cement business in spite of the decline in volume
during the first half of the year. For the second quarter, gross operating
income (EBITDA) of the Cement business increased by 110 basis points to 32.7%.
Net result for the period
amounted to EUR 393 million compared with EUR 370 million for the first half of
2009. Excluding adjustments to
provisions for the Cement litigation in Germany in 2009 and the capital gain on
the disposal of Cimpor shares in 2010, net result group's share declined by
29%.
The sharp appreciation in
the dollar and the pound sterling against the euro as at 30 June 2010 resulted
in an unfavourable exchange rate effect of EUR 1 billion on the debt compared
with 31 December 2009. The group also
continued to implement actions to improve its cash position and financial
structure. The group arranged disinvestments of EUR 350 million for the end of July
2010 as part of its disposal plan of EUR 300 to 500 million announced in
February 2010. It has also refinanced
for that date all 2010 due dates on Lafarge's long-term debt and extended in
both amount and duration its confirmed and unused credit lines, bringing them
to EUR 3.8 billion with an average maturity of more than three years.
Imerys (EUR 37 million compared to EUR 4 million)
During the first half of
2010, Imerys registered turnover of EUR 1,623 million, an 18% increase over the
same period in 2009. This performance takes account of a favourable exchange
rate impact of EUR 35 million, stemming from the weakening of the average
exchange rate of the euro compared with other currencies apart from the US
dollar, and an impact of changes in group structure of EUR -6 million. Imerys
benefited from the upturn in global economic activity driven by a strong
inventory rebuilding trend, especially in industrial equipment activities.
Growth continued in the emerging countries, which account for 26% of the group's
sales.
Current operating income
rose by 88% to EUR 207 million due to the strong increase in volumes and
sustained control over fixed and variable costs.
Net result, group's share,
amounted to EUR 119 million, compared with EUR 12 million in the first half of
2009.
Imerys continued its
industrial development in the second quarter of 2010 with its commissioning of
a new calcium carbonate plant for paper in China and, on 26 July 2010, with the acquisition of Para
Pigmentos S.A., a Brazilian producer of kaolin for paper.
Ergon Capital Partners / Ergon Capital
Partners II (ECP) (EUR 6 million compared
to EUR -6 million)
ECP contributed EUR 6 million to GBL's result compared
with EUR -6 million on 30 June 2009. This difference stems mainly from changes
in the book valuations of its portfolio.
2.4.
Eliminations
and capital gains (EUR -164
million compared to EUR -357 million)
|
EUR
million
|
|
30 June 2010
|
|
30 June 2009
|
|
|
|
|
|
|
|
Impairments on listed companies
|
|
(20.4)
|
|
(234.7)
|
|
Pernod Ricard
|
|
-
|
|
(198.2)
|
|
Iberdrola
|
|
(20.4)
|
|
(36.5)
|
|
|
|
|
|
|
|
Other
|
|
-
|
|
(20.9)
|
|
|
|
|
|
|
|
Eliminations
of the dividends (Lafarge
and Imerys)
|
|
(144.0)
|
|
(101.7)
|
|
|
|
|
|
|
|
Total
|
|
(164.4)
|
|
(357.3)
|
In the context of the slump on financial markets, GBL
recorded, in compliance with IFRS requirements,
EUR 637 million in cumulative impairments on its investments in Pernod Ricard
and Iberdrola, of which
EUR 402 million in 2008 and EUR 235 million in 2009.
Iberdrola's closing share
price on 30 June 2010 was EUR 4.63. Pursuant
to IFRS requirements, GBL therefore had to record an additional impairment of
EUR 20 million on Iberdrola. The
total impairment on this investment amounts to EUR 144 million.
GBL recorded EUR -513
million in impairments on Pernod Ricard.
The net consolidated value of this investment therefore amounts to EUR 41.2
per share. Based on a share price of
EUR 63.98 on 30 June 2010, there is an unrealized gain of EUR 76 million, above
the impairment, which no longer appears to be justified. However, in accordance with IFRS requirements, this reversal may
not be recorded in the income statement.
As a result of the decline
in the Lafarge share price, an impairment test had to be performed. Its result
showed that no impairment on the consolidated value (EUR 69.0 per share) was
justified at the end of the period on 30 June based on the available
information at that time.
Net dividends on
shareholdings consolidated using the equity method are eliminated and represent
EUR 144 million from Lafarge and Imerys.
3.
Comprehensive
income
|
EUR million
|
30 June 2010
|
30 June 2009
|
|
|
Result
of the period
(note 2
supra)
|
Elements
entered directly in shareholders’ equity
|
Comprehensive
income
|
Comprehensive
income
|
|
|
|
Mark to market
|
Associated companies
|
|
|
|
|
|
|
|
|
|
|
Investments’
contribution
|
331.6
|
(1,585.8)
|
466.4
|
(787.8)
|
(836.9)
|
|
GDF SUEZ
|
78.5
|
(795.1)
|
-
|
(716.6)
|
(866.0)
|
|
Suez Environnement
|
22.8
|
(88.9)
|
-
|
(66.1)
|
36.8
|
|
Total
|
101.8
|
(755.3)
|
-
|
(653.5)
|
59.3
|
|
Lafarge
|
82.8
|
-
|
394.8
|
477.6
|
25.8
|
|
Imerys
|
36.5
|
-
|
71.6
|
108.1
|
24.3
|
|
Pernod Ricard
|
15.8
|
86.8
|
-
|
102.6
|
(84.5)
|
|
Iberdrola
|
(14.2)
|
(43.6)
|
-
|
(57.8)
|
-
|
|
Other
|
7.6
|
10.3
|
-
|
17.9
|
(32.6)
|
|
|
|
|
|
|
|
|
Other
income and expenses
|
(34.9)
|
0.0
|
0.0
|
(34.9)
|
(26.1)
|
|
30 June
2010
|
296.7
|
(1,585.8)
|
466.4
|
(822.7)
|
|
|
30 June 2009
|
97.8
|
(929.1)
|
(31.7)
|
|
(863.0)
|
In accordance with IAS 1, GBL publishes a
consolidated comprehensive income, which is an integral part of the
consolidated financial statements. It amounted to EUR -823 million at end June
2010 compared with EUR -863 million in 2009.
This evolution resulted primarily from the change in the share price of investments
held in the portfolio.
This comprehensive income represents the change
in equity during the first half of 2010, excluding distribution of the GBL
dividend. It is calculated on the consolidated earnings for the period (EUR 297
million) to which is added the market impact on available-for-sale investments
(Total, GDF SUEZ, Pernod Ricard, etc.) (EUR -1,586 million) and changes in
equity of associated companies (EUR 466 million).
4.
Risk factors
Each of the main headings of the portfolio held
by GBL is exposed to specific risks that are detailed in the GBL annual financial
report for the period ended 31 December 2009 (p. 110), which refers readers
seeking further information to the sites of the different companies in which
interests are held.
The risks specific to GBL on 31 December 2009
are detailed in the GBL's annual financial report (p. 110-111). GBL is subject
to the same risks for the second half of 2010.
5.
Outlook for 2010
Most net dividends on investments, which make
up GBL's cash earnings, are collected during the first half of the year. For
the remainder of the year, GBL expects to receive interim dividends essentially
from Total, GDF SUEZ and Pernod Ricard, to be approved by their respective
management bodies.
The consolidated result will also take account
of the evolution of the contribution of the associated companies (Lafarge,
Imerys and ECP), which are themselves dependent on economic developments, as
well as adjustments to the fair value of financial instruments and any
impairments/reversals of impairments on the portfolio.
Results on the third quarter (30 September)
will be published on 5 November 2010.
6. Auditor's report on the
half-yearly information
We have performed a limited review of the
accompanying consolidated condensed bamance sheet, condensed statement of
comprehensive income, condensed statement of changes in equity and selective
notes 1 to 6 (jointly the “interim financial information”) of Groupe Bruxelles
Lambert SA (“the company”) and its subsidiaries (jointly “the group”) for the
six month ended 30 June 2010. The board of directors of the company is
responsible for the preparation and fair presentation of this interim financial
information. Our responsibility is to express a conclusion on this interim
financial information based on our review.
The interim financial information has been
prepared in accordance with IAS 34, ‘Interim Financial Reporting” as adopted by
the EU.
Our limited review of the interim financial
information was conducted in accordance with the recommended auditing standards
on limited reviews applicable in Belgium, as issued by the “Institut des
Réviseurs d’Entreprises/Intituut van de Bedrijfsrevisoren”. A limited review
consists of making inquiries of group management and applying analytical and other
review procedures to the interim financial information and underlying financial
data. A limited review is substantially less in scope than an audit performed
in accordance with the auditing standards on consolidated annual accounts as
issued bu the “Institut des Réviseurs d’Entreprises/Instituut van de
Bedrijfsrevisoren”. Accordingly, we do not express an audit opinion.
Based on our limited review, nothing has come to
our attention that causes us to believe that the interim financial information
for the six-month period ended 30 June 2010 is not prepared, in a ll material
aspects, in accordance with IAS 34 “Interim Financial Reporting” as adopted by
the E.U.
30 July 2010
The Statutory
Auditor
______________________________________________
DELOITTE Bedrijfsrevisoren /
Reviseurs d’Entreprises
SC
s.f.d. SCRL
Represented by Michel Denayer
7. Declaration by Management
Baron Albert Frère, Gérald
Frère and Thierry de Rudder, making up the Executive Management, and Chief
Financial Officer Patrick De Vos certify in the name and on behalf of GBL, that
to the best of their knowledge:
-
the
condensed consolidated financial statements for the half-year ended 30 June
2010 were prepared in accordance with IFRS rules and gives a fair and true view
of the assets, financial position and results of GBL and of its consolidated
companies (1);
-
the
half-yearly financial report contains a true picture of the evolution of GBL's
activities, results and position, and of its consolidated companies, as well as
a description of the main risks and uncertainties with which they are
confronted.
(1) "Consolidated companies" are GBL's
subsidiaries within the meaning of Article 6 of the Company Code.
Half-yearly IFRS financial statements
Consolidated statement of comprehensive income
|
EUR million
|
Notes
|
|
30
June 2010
|
|
30
June 2009
|
|
|
|
|
|
|
|
|
Net
earnings from associated companies
|
1
|
|
125.2
|
|
75.5
|
|
|
|
|
|
|
|
|
Net
dividends on investments
|
2
|
|
226.8
|
|
304.0
|
|
|
|
|
|
|
|
|
Interest
income and expenses
|
3
|
|
(6.8)
|
|
(4.7)
|
|
Non-current assets
|
|
|
0.3
|
|
(0.5)
|
|
Currents assets and financial debts
|
|
|
(7.1)
|
|
(4.2)
|
|
|
|
|
|
|
|
|
Other
financial income and expenses
|
4
|
|
(15.3)
|
|
(10.0)
|
|
Gains on trading assets and derivatives
|
|
|
(14.2)
|
|
(8.5)
|
|
Other
|
|
|
(1.1)
|
|
(1.5)
|
|
Other operating income and expenses
|
|
|
(13.4)
|
|
(11.9)
|
|
Earnings
on disposals and impairments of non-current assets
|
2
|
|
(20.4)
|
|
(255.6)
|
|
Taxes
|
|
|
0.6
|
|
0.5
|
|
|
|
|
|
|
|
|
Consolidated
result of the period
|
|
|
296.7
|
|
97.8
|
|
|
|
|
|
|
|
|
Other
comprehensive income
|
|
|
|
|
|
|
Investments
available-for-sale –
Fair
value adjustment
|
2
|
|
(1,585.8)
|
|
(929.1)
|
|
Share in
other comprehensive income of associated companies
|
1
|
|
466.4
|
|
(31.7)
|
|
Other
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
Comprehensive
income of the period
|
|
|
(822.7)
|
|
(863.0)
|
|
Minority interest
|
|
|
-
|
|
-
|
|
Earnings
per share
Basic
|
6
|
|
1.91
|
|
0.63
|
|
Diluted
|
|
|
1.91
|
|
0.63
|
Consolidated balance sheet
|
EUR million
|
Notes
|
|
30 June
2010
|
|
31
December 2009
|
|
|
|
|
|
|
|
|
Non-current
assets
|
|
|
13,699.9
|
|
14,711.0
|
|
Tangible assets
|
|
|
20.4
|
|
18.0
|
|
Investments
|
|
|
13,657.2
|
|
14,671.3
|
|
Shareholdings in associated companies
|
1
|
|
5,005.0
|
|
4,556.4
|
|
Investments
available-for-sale
|
2
|
|
8,652.2
|
|
10,114.9
|
|
Other
non-current assets
|
|
|
21.8
|
|
21.2
|
|
Deferred tax assets
|
|
|
0.5
|
|
0.5
|
|
Current
assets
|
3
|
|
700.8
|
|
632.2
|
|
Trading assets
|
|
|
12.9
|
|
14.7
|
|
Cash and cash equivalents
|
|
|
533.3
|
|
604.8
|
|
Other assets
|
|
|
154.6
|
|
12.7
|
|
Total
assets
|
|
|
14,400.7
|
|
15,343.2
|
|
|
|
|
|
|
|
|
Shareholders’
equity
|
6
|
|
13,644.8
|
|
14,845.1
|
|
Capital
|
|
|
653.1
|
|
653.1
|
|
Share premium account
|
|
|
3,815.8
|
|
3,815.8
|
|
Reserves
|
|
|
9,175.9
|
|
10,376.2
|
|
Minority interest
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
683.1
|
|
428.4
|
|
Exchangeable bonds
|
3
|
|
680.8
|
|
424.7
|
|
Deferred tax liabilities
|
|
|
1.7
|
|
2.7
|
|
Provisions
|
|
|
0.6
|
|
1.0
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
72.8
|
|
69.7
|
|
Financial debt
|
|
|
-
|
|
-
|
|
Tax liabilities
|
|
|
2.3
|
|
1.5
|
|
Derivatives
|
|
|
37.7
|
|
26.1
|
|
Other creditors
|
|
|
32.8
|
|
42.1
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders’ equity
|
|
|
14,400.7
|
|
15,343.2
|
Consolidated statement of changes in shareholders’
equity
|
EUR million
|
Capital
|
Share premium
|
Revaluation reserves
|
Treasury shares
|
Differen-ces on transla-tion
|
Exchan-geable bonds
2005-2012
|
Retained earnings
|
Total
reserves
|
|
|
|
|
|
|
|
|
|
|
|
At
31 December 2008
|
653.1
|
3,815.8
|
3,021.9
|
(207.7)
|
(212.5)
|
17.6
|
6,330.2
|
13,418.4
|
|
Comprehensive
income
|
-
|
-
|
(926.0)
|
-
|
(24.6)
|
-
|
87.6
|
(863.0)
|
|
Total
transactions with equityholders
|
-
|
-
|
-
|
(12.8)
|
-
|
-
|
(353.5)
|
(366.3)
|
|
At 30 June 2009
|
653.1
|
3,815.8
|
2,095.9
|
(220.5)
|
(237.1)
|
17.6
|
6,064.3
|
12,189.1
|
|
Comprehensive
income
|
-
|
-
|
1,708.3
|
-
|
24.4
|
-
|
939.6
|
2,672.3
|
|
Total
transactions with equityholders
|
-
|
-
|
-
|
(14.6)
|
-
|
-
|
(1.7)
|
(16.3)
|
|
At
31 December 2009
|
653.1
|
3,815.8
|
3,804.2
|
(235.1)
|
(212.7)
|
17.6
|
7,002.2
|
14,845.1
|
|
Comprehensive
income
|
-
|
-
|
(1,616.7)
|
-
|
512.8
|
-
|
281.2
|
(822.7)
|
|
Total
transactions with equityholders
|
-
|
-
|
-
|
(10.0)
|
-
|
-
|
(367.6)
|
(377.6)
|
|
At 30 June 2010
|
653.1
|
3,815.8
|
2,187.5
|
(245.1)
|
300.1
|
17.6
|
6,915.8
|
13,644.8
|
On 20 April 2010, GBL shareholders
collected a gross dividend of EUR 2.42 per share (EUR 2.30 in 2009).
On 30 June 2010, GBL held 6,099,444 treasury
shares (compared with 6,054,739 on 31 December 2009).
Consolidated cash flow
statement
EUR million
|
|
30 June 2010
|
|
30 June 2009
|
|
|
|
|
|
|
|
Cash flow
from current operations
|
|
187.2
|
|
443.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated result of the period before interest
and taxes
|
|
302.9
|
|
102.0
|
|
Adjustments for :
|
|
|
|
|
|
Net
earnings from associated companies
|
|
(125.2)
|
|
(75.5)
|
|
Dividends
paid by associated companies
|
|
23.1
|
|
-
|
|
Fair
value revaluation
|
|
2.1
|
|
(0.7)
|
|
Earnings
on disposals, impairments and reversals of non-current assets
|
|
20.4
|
|
255.6
|
|
Other
|
|
(13.7)
|
|
13.7
|
|
|
|
|
|
|
|
Interest income and expenses received (paid)
|
|
(12.2)
|
|
(12.4)
|
|
Taxes received
|
|
-
|
|
-
|
|
|
|
|
|
|
|
Change in
trading securities and derivatives
|
|
1.8
|
|
150.3
|
|
Change in working capital requirements
|
|
(12.0)
|
|
10.2
|
|
|
|
|
|
|
|
Cash flow from investing activities
|
|
(124.8)
|
|
(564.8)
|
|
|
|
|
|
|
|
Acquisitions of :
|
|
|
|
|
|
Investments
|
|
(130.4)
|
|
(397.2)
|
|
Other
financial assets
|
|
-
|
|
(167.5)
|
|
|
|
|
|
|
|
Proceeds from disposals of tangible assets
|
|
-
|
|
-
|
|
Disposals
of investments and other financial assets
|
|
5.6
|
|
-
|
|
|
|
|
|
|
|
Cash flow
from funding activities
|
|
(133.9)
|
|
378.9
|
|
|
|
|
|
|
|
Dividends paid
|
|
(375.7)
|
|
(358.3)
|
|
Amounts received from financial debt
|
|
349.8
|
|
750.0
|
|
Repayment of financial debt
|
|
(98.0)
|
|
-
|
|
Net changes in treasury shares |