• Aucun résultat trouvé

Consolidated Income Statement (in million Euro)

N/A
N/A
Protected

Academic year: 2022

Partager "Consolidated Income Statement (in million Euro)"

Copied!
5
0
0

Texte intégral

(1)Consolidated Income Statement (in million Euro) Non-audited, consolidated figures following IFRS/IAS valuation rules 6m 2009. 6m 2010. Revenue. 1,339. 1,400. 4.6%. Cost of sales. (917). (906). -1.2%. Gross profit. % change. Q2 2009. Q2 2010. % change. 677. 736. 8.7%. (463). (471). 1.7%. 422. 494. 17.1%. 214. 265. 23.8%. (189). (188). -0.5%. (93). (99). 6.5%. (78). (77). -1.3%. (37). (40). 8.1%. (101). (104). 3.0%. (49). (53). 8.2%. 195. 167. -14.4%. 76. 92. 21.1%. (186). (172). -7.5%. (85). (96). 12.9%. 63. 120. 90.5%. 26. 69. 165.4%. (11). (6). -45.5%. (4). (3). -25.0%. Other finance income (expenses) - net. (46). (39). -15.2%. (23). (19). -17.4%. Net finance costs. (57). (45). -21.1%. (27). (22). -18.5%. Selling expenses Research & Development expenses Administrative expenses Other operating income Other operating expenses Results from operating activities Interest income (expenses) - net. Profit before income taxes. 6. 75. Income tax expense. (24). (18). (1). 47. (8). (8). Profit for the period. (18). 57. (9). 39. Owners of the company. (18). 57. (9). 39. Non-controlling interest. -. -. -. -. Results from operating activities. 63. 120. 26. 69. Restructuring and non-recurring items. (3). (17). (12). (15). Recurring EBIT. 66. 137. 38. 84. -25.0%. Outstanding shares per end of period. 124,788,430 124,788,430. 124,788,430 124,788,430. Weighted number of shares used for calculation Earnings per share (€). 124,788,430 124,788,430. 124,788,430 124,788,430. (0.14). 0.46. (0.07). 0.32. WorldReginfo - 2cb10c38-cd90-466b-85fa-962d317a9f57. Profit attributable to:.

(2) Consolidated Statements of Comprehensive Income for the period ending June 2009 / June 2010 (in million Euro). Profit for the period. June 2009. June 2010. (18). 57. 11. 99. Other Comprehensive Income for the period recognized directly in equity- net of tax Exchange differences on translating of foreign operations Cash Flow Hedges: Gains (losses) arising during the year recognized in equity. 3. (3). (11). -. Gains (losses) arising during the year recognized in equity. (2). -. Reclassification adjustment for gains included in profit and loss. (1). -. 0. 96. Total Comprehensive Income for the period. (18). 153. Attributable to equity holders of the company. (18). 153. -. -. Reclassification adjustment for gains included in profit and loss Roll-over of commodity contracts:. Other Comprehensive Income. Attributable to non-controlling interests. Consolidated Statements of Comprehensive Income for the quarter ending June 2009 / June 2010 (in million Euro). Q2 2009 Q2 2010 Profit for the period. (9). 39. (7). 50. Gains (losses) arising during the year recognized in equity. (1). (4). Reclassification adjustment for gains included in profit and loss. (4). -. (1). -. Exchange differences on translating of foreign operations Cash Flow Hedges:. Roll-over of commodity contracts: Gains (losses) arising during the year recognized in equity Reclassification adjustment for gains included in profit and loss. (1). -. (14). 46. Total Comprehensive Income for the period. (23). 85. Attributable to equity holders of the company. (23). 85. -. -. Other Comprehensive Income. Attributable to non-controlling interests. WorldReginfo - 2cb10c38-cd90-466b-85fa-962d317a9f57. Other Comprehensive Income for the period recognized directly in equity- net of tax.

(3) Consolidated Balance Sheet (in million Euro) Non-audited, consolidated figures following IFRS/IAS valuation rules 31/12/2009. 30/06/2010. 1,236 648 326 9 253 1,616 483 592 76 319 1 119 18 8 2,852. 1,276 684 320 11 261 1,782 585 641 73 309 1 136 28 9 3,058. 724 140 109 820 (282) (66) 3 1,263 570 14 553 44 9 73 865 11 206 123 44 156 86 234 3 2 2,852. 877 140 109 877 (285) 33 3 1,228 572 16 514 44 7 75 953 13 235 170 44 165 88 226 4 8 3,058. ASSETS Non-current assets Intangible assets Property, plant and equipment Investments Deferred tax assets Current assets Inventories Trade receivables Current tax assets Other receivables and other assets Assets classified as held for sale Cash and cash equivalents Deferred charges Derivative financial instruments Total assets. Equity Share capital Share premium Retained earnings Reserves Translation differences Non-controlling interest Non-current liabilities Liabilities for post-employment and long-term termination benefit plans Liabilities for personnel commitments Loans and borrowings Provisions Deferred income Deferred tax liabilities Current liabilities Loans and borrowings Trade payables Deferred revenue and advance payments Current tax liabilities Other liabilities Liabilities for personnel commitments Provisions Deferred income Derivative financial instruments Total Equity and Liabilities. WorldReginfo - 2cb10c38-cd90-466b-85fa-962d317a9f57. EQUITY AND LIABILITIES.

(4) Consolidated Statement of Cash Flows (in million Euro) Non-audited, consolidated figures following IFRS/IAS valuation rules. Results from operating activities. 63. 120. 26. 69. Depreciation / Amortization and impairment losses. 53. 47. 26. 23. Changes in fair value of derivative financial instruments. 3. 2. 1. 1. Change in non-current deferred income. -. (2). -. (1). (Gains) / losses on retirement of non-current assets. 1. (1). -. 0. Negative goodwill on acquisition. -. (4). -. (1). (70). (39). (19). (9). Change in current provisions. (19)*. (13). (21)*. (21). Income taxes paid. (13)*. (13). (7)*. (6). Change in inventories. 34. (53). 43. (26). Change in trade receivables including cash inflows from securitization. 83. 19. 47. 25. (40). 21. (23). 19. Change in non-current provisions. Change in trade payables Change in deferred revenue and advance payments. 24. 35. (6). (2). Change in other working capital. 13*. (34). 39*. (10). Net cash from / (used in) operating activities. 132. 85. 106. 61. Cash outflows for additions to intangible assets. (5). (3). (2). (1). (15). (14). (8). (9). Cash inflows from disposals of intangible assets. 1. 3. -. 1. Cash inflows from disposals of property, plant and equipment. 2. 2. 1. 1. 18. 15. 11. 9. Cash outflows for acquisitions. -. (16). -. 0. Interest and dividends received. 1. 2. -. 1. Cash outflows for other investing activities. -. (5). -. (5). Net cash from / (used in) investing activities. 2. (16). 2. (3). Cash outflows for additions to property, plant and equipment. Cash inflows from lease portfolio. Net issuances of debt. (132). (54). (109). (51). Interest paid. (19). (11). (12). (10). Other financial flows. (16). 0. (11). 2. (167). (65). (132). (59). (33). 4. (24). (1). 4. 13. 1. 4. (23). 3. Net cash from / (used in) financing activities. Change in cash and cash equivalents due to business activities Change in cash and cash equivalents due to changes in exchange rate fluctuations Change in cash and cash equivalents. (29). 17. Cash and cash equivalents at 1 January. 149. 118. Cash and cash equivalents at 30 June. 120. 135. (*) As reported 2009, restated. In the course of the fourth quarter of 2009 ‘Income taxes paid’ are being presented on a separate line. ‘Income taxes paid’ have been reclassified from ‘Change in current provision’, ‘Change in other working capital’ and ‘Current tax income (expense). Comparative information for the year 2009 has been restated.. WorldReginfo - 2cb10c38-cd90-466b-85fa-962d317a9f57. 6m 2009 6m 2010 Q2 2009 Q2 2010.

(5) Consolidated Statements of changes in Equity (in million Euro) Non-audited, consolidated figures following IFRS/IAS valuation rules. Comprehensive income for the period Profit for the period Other comprehensive income Foreign currency translation differences Effective portion of changes in fair value of cash flow hedges, net of tax Total comprehensive income and other comprehensive income for the period Balance at June 30, 2010. 12. -. 2. (66). 721. 57. TOTAL EQUITY. Revaluation reserve. (296). NON-CONTROLLING INTEREST. Share-based payment reserve. 820. Total. Reserve for own shares. 109. Translation differences. Retained Earnings. 140. Hedging reserve. Share premium. Balance at January 1, 2010. Share capital. ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY. 3. 724. 57. 57. 99. 99 (3). 99 (3). (3) -. -. 57. -. -. -. (3). 99. 153. -. 153. 140. 109. 877. (296). 12. -. (1). 33. 874. 3. 877. (1). 12. (90). (18) 11 (8). 700. 4. 704. (18). -. (18). 11 (8). 11 (8). -. -. (18). -. -. -. (3) (11). 11. (3) (18). -. (3) (18). 140. 109. 796. (296). 12. (1). 1. (79). 682. 4. 686. WorldReginfo - 2cb10c38-cd90-466b-85fa-962d317a9f57. 12. TOTAL EQUITY. Revaluation reserve. (296). Total. Share-based payment reserve. 814. Translation differences. Reserve for own shares. 109. Hedging reserve. Retained Earnings. 140. NON-CONTROLLING INTEREST. Comprehensive income for the period Profit for the period Other comprehensive income Foreign currency translation differences Effective portion of changes in fair value of cash flow hedges, net of tax Other Total comprehensive income and other comprehensive income for the period Balance at June 30, 2009. Share premium. Balance at January 1, 2009. Share capital. ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY.

(6)

Références

Documents relatifs

f Comme attendu, le cash flow opérationnel libre du pôle Amont devient négatif (-186 millions d’euros en 2006 contre +197 millions d’euros en 2005) en raison, principalement, de

L’EBIT atteint pour sa part un montant de 9,3 millions €, après prise en compte d’un profit de dilution de 7,6 millions € lié à la prime d’émission reconnue sur

Launched in September 2005 to accelerate growth and profitability in Outsourcing Services, the Margin Acceleration Plan MAP is bearing its first fruit: operating margin totaled

Aegon reports net income of EUR 358 million in Q3 2016 Solid earnings supported by expense savings – limited impact from assumption changes and model updates ● Underlying earnings

AMERICAS Underlying earnings before tax decline to USD 469 million; a result of lower fixed annuity earnings Net income increases to USD 342 million New life sales decline to USD

Total sales* of EUR 1,411 million New life sales total EUR 501 million; higher sales in New Markets and the Netherlands offset by the UK Gross deposits total EUR 7.4 billion,

AEGON AMERICAS Reporting structure Earnings Investments Life and protection Life Accident and health Individual savings and retirement products Fixed annuities Variable annuities

€M Net profit – Group share Value adjustments for investment and development properties Profit or loss on disposals Goodwill adjustment Fair value adjustment of hedging