20 feb: Kreditbanken A/S: årsrapport for 2018
21 feb: Indre værdi af SmallCap Danmark A/S er opgjort til 20,5 kr. pr. a..
21-02-2019 02:30:00

Bouygues : full-year 2018 results

PRESS RELEASE – PARIS – 21/02/2019

FULL-YEAR 2018 RESULTS

·Sharp improvement in fourth-quarter group profitability

·Rise in current operating profit and in net profit attributable to the Group

·Solid commercial performance in the three sectors of activity

·Dividend at €1.70 per share1

The consolidated financial statements at 31 December 2018 are presented in comparison with the financial statements at 31 December 2017, restated to take account of the application of IFRS 15 and of IFRS 9 on 1 January 2018. The impacts on 2017 results are shown in the notes to the 2018 consolidated financial statements (Note 23).

KEY FIGURES (€ million)

2017 restated

2018

 

Change

Sales

32,923

 

35,555

 

+8%a

Current operating profit

1,406

 

1,511

 

+€105m

o/w impact of Nextdoor in 2017 and Axione in 2018b

28

 

106

 

+€78m

Current operating margin

4.3

%

4.2

%

-0.1 pts

Operating profitc

1,519

 

1,776

 

+€257m

Net profit attributable to the Group

1,082

 

1,311

 

+€229m

Net profit attributable to the Group excl. exceptional itemsd

908

 

1,047

 

+€139m

Net debt (-)/Net surplus cash (+)

(1,917

)

(3,657

)

-€1,740m

(a) Up 3% like-for-like and at constant exchange rates

(b) Capital gain related to the partial divestment of shares and remeasurement of the residual interest in Nextdoor in 2017 and Axione in 2018

(c) Including non-current income of €113m in 2017 and €265m in 2018 mainly related to capital gains on the sale of mobile sites and FTTH infrastructure at Bouygues Telecom (see details on page 9)

(d) See reconciliation on page 11

([1]) Proposed to the Annual General Meeting on 25 April 2019

The Group increased its results year-on-year, boosted by a significant improvement in current operating profit across its three sectors of activity in fourth-quarter 2018.

The Group reported sales of €35.6 billion in 2018, up 8% over 2017 (up 3% like-for-like and at constant exchange rates).

Current operating profit was €1,511 million versus €1,406 million in 2017, driven by the very strong performance of Bouygues Telecom. It includes a capital gain of €106 million related to the divestment of 49% of Axione and remeasurement of the residual interest. Current operating profit in 2017 included a capital gain of €28 million related to the divestment of 50% of Nextdoor.

Restated for these two exceptional items, the Group’s current operating profit would have increased €27 million year-on-year.

The operating performance of the Group’s three sectors of activity in fourth-quarter 2018 offset the difficulties encountered in third-quarter 2018 on three projects at Bouygues Energies & Services and in Colas’ specialized activities in France.

The Group’s operating profit was €1,776 million, versus €1,519 million in 2017, an increase of 17%. It included non-current income of €265 million, €250 million of which was related to capital gains on the sale of mobile sites and FTTH infrastructure at Bouygues Telecom (compared to €113 million in 2017).

Net profit attributable to the Group in 2018 was €1,311 million, up €229 million year-on-year. Excluding exceptional items, net profit attributable to the Group was €1,047 million, up 15% year-on-year.

Robust commercial momentum in all activities was another feature of 2018:

  • At Bouygues Telecom, 573,000 new mobile plan customers excluding MtoM and 304,000 new FTTH customers in 2018;
  • A backlog in the construction businesses at end-December 2018 at a record level of €33.1 billion, up 5% year-on-year and up 7% at constant exchange rates;
  • TV advertising sales at TF1’s five unencrypted channels up 1% in 2018.

OUTLOOK2

The Group’s activities are positioned on markets thatoffer opportunities for growth:

  • Strong worldwide demand for complex projects, more sophisticated and integrated offers, and maintenance;
  • Significant appetite for premium and exclusive video content that can be monetized via data analysis (consumption, usage, profiles, etc.);
  • Explosion in B2C and B2B fixed and mobile usage.

In this favorable environment, the Group can use its robust competitive advantages to:

  • In 2019, improve the Group profitability and generate €300 million of free cash flow3at Bouygues Telecom;

  • Within two years, increase the Group free cash flow generation after WCR 4 to €1 billion thanks to the contribution of the three sectors of activity.

(2) Before application of IFRS 16

(3) Free cash flow = cash flow - cost of net debt - income tax expense - net capital expenditure. It is calculated before changes in WCR

(4) Free cash flow after WCR = cash flow - cost of net debt - income tax expense - net capital expenditure. It is calculated after changes in WCR related to operating activities and excluding 5G frequencies

DETAILED ANALYSIS BY SECTOR OF ACTIVITY

CONSTRUCTION BUSINESSES

The backlog in the construction businesses at end-December 2018 reached a record €33.1 billion, up 5% versus end-December 2017, and up 7% at constant exchange rates. It includes a backlog of €1.8-billion at the Miller McAsphalt group, Alpiq Engineering Services and AW Edwards.

In France, the backlog in the construction businesses at 31 December 2018 was stable excluding Axione5 at €14.4 billion.

The backlog at Bouygues Construction at end-December 2018 was €8.6 billion, down slightly by 1% excluding Axione5. In fourth-quarter 2018, it included the Ivry – Confluences property development project for €88 million. In the context of a declining residential property market and with the postponement of commercial property projects to 2019, the backlog at Bouygues Immobilier at 31 December 2018 was down 8% year-on-year at €2.4 billion. The backlog at Colas was €3.4 billion, up 8% versus 31 December 2017, driven by a growing roads market and rail order intake. In fourth-quarter 2018, Colas won a €52-million contract to resurface Runway 3 at Paris-Orly airport.

In international markets, the Group is well-positioned in expanding markets. The backlog at 31 December 2018 was €18.8 billion, up 13% year-on-year and up 17% at constant exchange rates (up 5% at constant exchange rates and excluding the Miller McAsphalt group, Alpiq Engineering Services and AW Edwards). It includes significant fourth-quarter orders such as the widening of a section of the Istria motorway in Croatia at Bouygues Construction for €167 million, and the construction of the Liège tram line at Colas for €266 million.

At end-December 2018, international business represented 61% of the backlog at Bouygues Construction and Colas, versus 57% at end-December 2017.

In fourth-quarter 2018, current operating profit for the construction businesses was €509 million, up €145 million year-on-year. It included a capital gain of €106 million related to the partial divestment of Axione6. Restated for the impact of that transaction, it was up €39 million year-on-year. This increase reflects, at Bouygues Construction, continued good performance in building and civil works and the return to a positive contribution from Bouygues Energies & Services, and at Colas, higher profitability in roads in mainland France. Current operating profit at Bouygues Immobilier was down €19 million in fourth-quarter 2018 due notably to the postponement of a commercial property project until the first half of 2019.

(5) After restatement in 2017 of Axione’s backlog for €0.5 billion, following the deconsolidation of Axione in 2018 (divestment of 49% of Axione to Mirova on 31 December 2018)

(6) Capital gain related to the partial divestment of shares and remeasurement of the residual interest. Axione will be recognized and accounted for using the equity method from 2019

The construction businesses reported sales of €28 billion in 2018, up 8% year-on-year and up 3% like-for-like and at constant exchange rates. Current operating profit was €915 million, down €28 million.

Restated for the impact of Nextdoor1 in 2017 and Axione1 in 2018, current operating profit decreased €106 million, due mainly to the difficulties encountered in third-quarter 2018 on three energy and services projects and in Colas’ specialized activities. In line with expectation, the current operating margin was 60 basis points lower at 2.9%.

The Group remains confident in the medium-to long-term prospects of the construction businesses. In this favorable context, its business segments aim to develop the most value-creating activities, such as urban development, eco-neighborhoods, smart cities, energy and services, industrial activities (aggregates and bitumen) and smart roads.

2019 will be characterized by the integration of the acquisitions completed in 2018: the Miller McAsphalt group at Colas, Alpiq Engineering Services at Bouygues Construction and Colas, and AW Edwards at Bouygues Construction.

Changes to senior management will be another characteristic, including the appointment of a new senior management team at Bouygues Immobilier and the arrival of a new Deputy CEO at Bouygues Energies & Services.

2019 will also be a year of strategic refocusing and adaptation to boost the profitability of the construction businesses. Colas is working to reposition Colas Rail in France by diversifying its customer base and reducing its freight business. Colas will also dispose of non-strategic activities such as Smac, as announced on 14 February 2019.

(7) Capital gain related to the partial divestment of shares and remeasurement of the residual interest in Nextdoor in 2017 and Axione in 2018

TF1

For the third straight year, TF1 grew its audience share in its target market of women under 50 who are purchasing decision-makers. It reached 32.6% in 2018, up 0.3 points year-on-year.

TF1 reported sales of €2,288 million, an increase of 7% versus 2017, reflecting good performance in advertising sales at the five unencrypted channels thanks to higher audience share, the impact of premium agreements signed with telecom operators and Canal+, and TF1’s expansion in content production and digital activities.

Current operating profit was €196 million in 2018, up €11 million versus 2017, in a year which included the Soccer World Cup. This increase reflected the group’s tight control on cost of programs, which was €943 million excluding the World Cup costs versus €984 million in 2017.

The current operating margin, including the cost of screening the Soccer World Cup, was stable at 8.6% (down 0.1 points year-on-year). Excluding World Cup costs, it would have been 11.7%.

Operating profit was €174 million, including, for the final year, non-current charges of €22 million corresponding to the amortization of audiovisual rights remeasured as part of the acquisition of Newen Studios.

For 2019, TF1 confirmed its target of a double-digit current operating margin.

 

BOUYGUES TELECOM

Bouygues Telecom continued its good commercial momentum in 2018 and recorded robust growth in its financial results.

The company added over 1,963,000 mobile customers in 2018, of which 587,000 were in fourth-quarter 2018, for a total of 16.4 million mobile customers at end-December 2018. Mobile plan customers excluding MtoM reached 10.9 million, with 573,000 new adds in 2018, of which 121,000 were in fourth-quarter 2018.

In the fixed segment, Bouygues Telecom accelerated its sign-up of FTTH customers, with 102,000 new adds

in fourth-quarter 2018 making it the best quarter since fiber offers were launched. The company doubled

its FTTH penetration rate year-on-year to 16% at end-2018. It had 569,000 FTTH customers at 31 December 2018.

The company had a total of 3.7 million fixed customers at end-December 2018, a year-on-year increase of 235,000, of which 73,000 were in fourth-quarter 2018.

Bouygues Telecom continued to bring very-high-speed fixed to as many consumers as possible. It had 30.6 million premises secured at 31 December 2018 (up 10.6 million versus end-2017), and 7.2 million premises marketed (up 3.2 million versus end-2017). The partnership agreement with CityFast8 in fourth-quarter 2018 covering 3.4 million premises enabled Bouygues Telecom to secure 100% of premises in the Very Dense Area.

Bouygues Telecom reported sales of €5,344 million in 2018, up 6% year-on-year. Sales from services rose 5% to €4,256 million.

EBITDA reached €1,268 million, €171 million more than in 2017. The EBITDA margin was 29.8%, up 2.8 points year-on-year. This strong growth reflects a higher-than-expected increase in sales from services and the on-going efforts to maintain an efficient cost base.

Current operating profit was €431 million in 2018, up €111 million year-on-year.

Operating profit was €753 million in 2018, up 63% versus 2017. It included non-current income of €250 million related to capital gains on the sale of mobile sites and FTTH infrastructure, and €110 million related to the cancellation of fees paid for the use of 1800 MHz frequencies prior to 2018, and non‑current charges of €47 million related to network sharing.

Gross capex was €1,242 million, in line with expectations.

Free cash flow was €188 million in 2018, up €131 million versus 2017. Bouygues Telecom is thus well-positioned to reach its free cash flow9 target of €300 million in 2019.

As part of its strategy, Bouygues Telecom’s goal is to differentiate via a quality customer experience. The company launched over 200 projects to make the user experience seamless and to meet customers expectations faster. Moreover, high-quality networks ensure that customers benefit from a reliable mobile and fixed access. The company has set a target of over 28,000 mobile sites by end-2023 and of 12 million FTTH premises marketed by end-2019 (20 million in 2022).

Bouygues Telecom is also planning to accelerate its expansion in B2B by increasing its fixed market share among large firms and expanding its fixed and mobile market share among SMEs notably thanks to external growth, as illustrated by the acquisition of Keyyo10.

(8) An FTTH access services provider in the Very Dense Area owned by Axione and Mirova

(9] Free cash flow = cash flow - cost of net debt - income tax expense - net capital expenditure. It is calculated before changes in WCR

(10) Acquisition of a 43.6% stake in Keyyo on 18 January 2019 and a public tender offer by Bouygues Telecom with a view to holding 100% of Keyyo shares

ALSTOM

As announced on 14 November 2018, Alstom’s contribution to the Group’s net profit in 2018 was €230 million, versus a contribution of €105 million in 2017.

Since end-2017, Alstom and Siemens Mobility have been working on a plan to merge their activities in order to create a European champion in transportation. The European Commission vetoed the plan on 6 February 2019 despite the remedies proposed by the two firms.

With a robust financial structure and a record backlog of €40 billion11, representing five years of sales, Alstom will now focus on pursuing growth in a buoyant market.

Bouygues is confident in the future of Alstom and its capacity to pursue its development.

(11) For the first nine months of Alstom’s FY 2018/19

FINANCIAL SITUATION

The Group maintained a healthy and solid financial position.

Net debt at 31 December 2018 was €3.7 billion versus €1.9 billion at 31 December 2017. The change mainly reflects recent acquisitions (the Miller McAsphalt group, aufeminin and Alpiq Engineering Services).

Furthermore, the Bouygues group has a high level of available cash of €10 billion at end-2018.

DIVIDEND

The Board of Directors will ask at the Annual General Meeting of 25 April 2019 for the approval of  a dividend payment of €1.70 per share, the same as in 2017. The ex-date, record date and payment date have been set at 30 April, 2 May and 3 May 2019 respectively.

BOARD OF DIRECTORS

The Board of Directors will seek at the Annual General Meeting of 25 April 2019 the renewal of  the terms of office of Olivier Bouygues, Clara Gaymard, Colette Lewiner, Rose-Marie Van Lerberghe, Michèle Vilain, SCDM and SCDM Participations, and the appointment of Raphaëlle Deflesselle as director representing employee shareholders, in replacement of Sandra Nombret.

Subject to approval by the Annual General Meeting, the ratio of independent directors12 will be 50% and of women directors13 58%.

(12) Excluding directors representing employees or employee shareholders

(13) Excluding directors representing employees

REMUNERATION OF CORPORATE OFFICERS

In accordance with Afep-Medef recommendations, information about the remuneration of corporate officers and stock options granted is released today on the www.bouygues.com website under Finance/Shareholders, Regulated information.

Financial calendar

  • 25 April 2019: Bouygues Annual General Meeting
  • 3 May 2019: Dividend payment
  • 16 May 2019: First-quarter 2019 results (7.30am CET)
  • 29 August 2019: First-half 2019 results (7.30am CET)
  • 14 November 2019: Nine-month 2019 results (7.30am CET)

 
 
 

The financial statements have been audited and the statutory auditors have issued a report certifying them without reserve.

Please find the full financial statements and notes to the financial statements on www.bouygues.com

The full-year results presentation to financial analysts will be webcast live on 21 February 2019 at 11am (CET) on www.bouygues.com

Investors and analysts contact:

investors@bouygues.com • Tel.: +33 (0)1 44 20 10 79

Press contact:

presse@bouygues.com • Tel.: +33 (0)1 44 20 12 01

BOUYGUES SA • 32 avenue Hoche • 75378 Paris CEDEX 08 • www.bouygues.com

2018 BUSINESS ACTIVITY

BACKLOG

AT THE CONSTRUCTION BUSINESSES

(€ million)

End-December

 

2017 restated

2018

Change

Bouygues Construction 21,177 22,183 +5 %
Bouygues Immobilier 2,709 2,478 -9 %
Colas 7,584 8,485 +12 %

Total

31,470

33,146

+5

%

BOUYGUES CONSTRUCTION

ORDER INTAKE

(€ million)

   

2017

2018

Change

France 6,175 5,834 -6 %
International 6,955 8,706 +25 %

Total

13,130

14,540

+11

%

BOUYGUES IMMOBILIER

RESERVATIONS

(€ million)

   

2017

2018

Change

Residential property 2,636 2,337 -11 %
Commercial property 429 277 -35 %

Total

3,065

2,614

-15

%

COLAS

BACKLOG

(€ million)

End-December

 

2017

2018

Change

Mainland France 3,161 3,414 +8 %
International and French overseas territories 4,423 5,071 +15 %

Total

 7,584

 8,485

+12

%

TF1

AUDIENCE SHAREa

   

2017

 

2018

 

Change

Total

32.3

%

32.6

%

+0.3 pts

(a) Source: Médiamétrie – women under 50 who are purchasing decision-makers

BOUYGUES TELECOM

CUSTOMER BASE (‘000)

End-December

2017

2018

Change

Mobile customer base excl. MtoM 10,998 11,414 +416
Mobile plan base excl. MtoM 10,317 10,890 +573

Total mobile customers

14,387

16,351

+1,963

Total fixed customers

3,442

3,676

+234

2018 FINANCIAL PERFORMANCE

     

CONDENSED CONSOLIDATED INCOME STATEMENT (€ million)

2017 restated

2018

 

Change

Sales

32,923

 

35,555

 

+8%a

Current operating profit

1,406

 

1,511

 

+€105m

Other operating income and expenses 113b 265c +€152m

Operating profit

1,519

 

1,776

 

+€257m

Cost of net debt (226 ) (216 ) +€10m
Other financial income and expenses 38   17   -€21m
Income tax (299 ) (427 ) -€128m
Share of net profit of joint ventures and associates 169   303   +€134m

o/w Alstom

105

 

230

 

+€125m

Net profit from continuing operations

1,201

 

1,453

 

+€252m

Net profit attributable to non-controlling interests (119 ) (142 ) -€23m

Net profit attributable to the Group

1,082

 

1,311

 

+€229m

Net profit attributable to the Group excl. exceptional items

908

 

1,047

 

+€139m

(a) Up 3% like-for-like and at constant exchange rates

(b) Including non-current charges of €23m at TF1 corresponding to amortization of audiovisual rights remeasured as part of the acquisition of Newen Studios, of €5m at Colas related to preliminary works for the dismantling of the Dunkirk site and non-current income of €141m at Bouygues Telecom (of which non-current income of €223m related to the capital gain on the sale of sites and non-current charges of €79m related to network sharing)

(c) Including non-current charges of €31m at Colas mainly related to works for the dismantling of the Dunkirk site and the one-off year-end bonus, of €22m at TF1 corresponding to amortization of audiovisual rights remeasured as part of the acquisition of Newen Studios, of €4m at Bouygues Construction related to the one-off year-end bonus and non-current income of €322m at Bouygues Telecom (of which non-current income of €110m related to the cancellation of fees paid for the use of 1800 MHz frequencies and of €250m related to the capital gain on the sale of mobile sites and FTTH infrastructure and non-current charges of €47m related to network sharing)

 

 

 

CALCULATION OF EBITDA (€ million)

2017 restated

2018

 

Change

Current operating profit

1,406

 

1,511

 

+€105m

Net depreciation and amortization expense 1,596   1,703   +€107m
Charges to provisions and impairment losses,

net of reversals due to utilization

330   417   +€87m
Reversals of unutilized provisions and impairment losses and other (434 ) (487 ) -€53m

EBITDA

2,898

 

3,144

 

+€246m

           

SALES BY SECTOR OF ACTIVITY (€ million)

2017 restated

2018

 

Change

Forex effect

Scope effect

lfl &

constant fx

Construction businessesa

25,790

 

27,966

 

8.4

%

1.4

%

-6.9

%

3.0

%

o/w Bouygues Construction

11,660

 

12,358

 

6.0

%

1.7

%

-6.5

%

1.2

%

o/w Bouygues Immobilier

  2,749 

 

  2,628 

 

-4.4

%

0.0

%

0.8

%

-3.6

%

o/w Colas

11,705

 

13,190

 

12.7

%

1.4

%

-8.9

%

5.3

%

TF1

  2,132 

 

  2,288 

 

7.3

%

0.0

%

-5.4

%

1.9

%

Bouygues Telecom

5,060

 

5,344

 

5.6

%

-

 

-

 

5.6

%

Bouygues SA and other

143

 

168

 

nm

-

 

-

 

nm

Intra-Group eliminationsb

(526

)

(421

)

nm

-

 

-

 

nm

Group sales

32,923

 

35,555

 

8.0

%

1.1

%

-5.7

%

3.4

%

o/w France

21,008

 

21,788

 

3.7

%

0.0

%

-0.2

%

3.5

%

o/w international

11,915

 

13,767

 

15.5

%

3.1

%

-15.4

%

3.3

%

(a) Total of the sales contributions (after eliminations within the construction businesses)

(b) Includes intra-Group eliminations of the construction businesses

     

CONTRIBUTION TO GROUP EBITDA

BY SECTOR OF ACTIVITY

(€ million)

2017 restated

2018

 

Change

Construction businesses

1,434

 

1,427

 

-€7m

o/w Bouygues Construction

472

 

491

 

+€19m

o/w Bouygues Immobilier

226

 

161

 

-€65m

o/w Colas

736

 

775

 

+€39m

TF1

392

 

470

 

+€78m

Bouygues Telecom

1,097

 

1,268

 

+€171m

Bouygues SA and other

(25

)

(21

)

+€4m

Group EBITDA

2,898

 

3,144

 

+€246m

 

   

CONTRIBUTION TO GROUP CURRENT OPERATING PROFIT BY SECTOR OF ACTIVITY

(€ million)

2017 restated

2018

 

Change

Construction businesses

943

 

915

 

-€28m

o/w Bouygues Construction

363

 

368

 

+€5m

o/w Bouygues Immobilier

218

 

188

 

-€30m

o/w Colas

362

 

359

 

-€3m

TF1

185

 

196

 

+€11m

Bouygues Telecom

320

 

431

 

+€111m

Bouygues SA and other

(42

)

(31

)

+€11m

Group current operating profit

1,406

 

1,511

 

+€105m

     

CONTRIBUTION TO GROUP OPERATING PROFIT BY SECTOR OF ACTIVITY

(€ million)

2017 restated

2018

 

Change

Construction businesses

938

 

880

 

-€58m

o/w Bouygues Construction

363

 

364

 

+€1m

o/w Bouygues Immobilier

218

 

188

 

-€30m

o/w Colas

357

 

328

 

-€29m

TF1

162

 

174

 

+€12m

Bouygues Telecom

461

 

753

 

+€292m

Bouygues SA and other

(42

)

(31

)

+€11m

Group operating profit

1,519a

1,776b

+€257m

(a) Including non-current charges of €23m at TF1 corresponding to amortization of audiovisual rights remeasured as part of the acquisition of Newen Studios, of €5m at Colas related to preliminary works for the dismantling of the Dunkirk site and non-current income of €141m at Bouygues Telecom (of which non-current income of €223m related to the capital gain on the sale of sites and non-current charges of €79m related to network sharing)

(b) Including non-current charges of €31m at Colas mainly related to works for the dismantling of the Dunkirk site and the one-off year-end bonus, of €22m at TF1 corresponding to amortization of audiovisual rights remeasured as part of the acquisition of Newen Studios, of €4m at Bouygues Construction related to the one-off year-end bonus and non-current income of €322m at Bouygues Telecom (of which non-current income of €110m related to the cancellation of fees paid for the use of 1800 MHz frequencies and of €250m related to the capital gain on the sale of mobile sites and FTTH infrastructure and non-current charges of €47m related to network sharing)

CONTRIBUTION TO NET PROFIT ATTRIBUTABLE TO THE GROUP BY SECTOR OF ACTIVITY

(€ million)

2017 restated

2018

 

Change

Construction businesses

762

 

653

 

-€109m

o/w Bouygues Construction

319

 

296

 

-€23m

o/w Bouygues Immobilier

126

 

138

 

+€12m

o/w Colas

317

 

219

 

-€98m

TF1

60

 

56

 

-€4m

Bouygues Telecom

231

 

447

 

+€216m

Alstom

105

 

230

 

+€125m

Bouygues SA and other

(76

)

(75

)

+€1m

Net profit attributable to the Group

1,082

 

1,311

 

+€229m

Net profit attributable to the Group excl. exceptional itemsa

908

 

1,047

 

+€139m

(a) See reconciliation below

IMPACT OF EXCEPTIONAL ITEMS ON NET PROFIT ATTRIBUTABLE TO THE GROUP

(€ million)

2017 restated

2018

 

Change

Net profit attributable to the Group

1,082

 

1,311

 

+€229m

o/w non-current income/charges related to the construction businesses (net of taxes)

3

 

24

 

+€21m

o/w non-current income/charges related to TF1 (net of taxes)

7

 

6

 

-€1m

o/w non-current income/charges related to Bouygues Telecom (net of taxes)

(72

)

(193

)

-€121m

o/w impacta of divestment of Axione (2018) and Nextdoor (2017)

(25

)

(101

)

-€76m

o/w reimbursement of the 3% tax on dividends

(87

)

0

 

+€87m

Net profit attributable to the Group excl. exceptional items

908

 

1,047

 

+€139m

(a) Capital gain related to the partial divestment of shares and remeasurement of the residual interest

NET SURPLUS CASH (+)/NET DEBT (-)

BY BUSINESS SEGMENT

(€ million)

     

End-Dec 2017 restated

End-Dec 2018

Change

Bouygues Construction 3,409   3,119   -€290m
Bouygues Immobilier (86 ) (238 ) -€152m
Colas 433   (517 ) -€950m
TF1 257   (28 ) -€285m
Bouygues Telecom (976 ) (1,278 ) -€302m
Bouygues SA and other (4,954 ) (4,715 ) +€239m

TOTAL

(1,917

)

(3,657

)

-€1,740m

     

CONTRIBUTION TO NET CAPITAL EXPENDITURE BY SECTOR OF ACTIVITY

(€ million)

2017 restated

2018

Change

Construction businesses

488

497

+€9m

o/w Bouygues Construction

119

201

+€82m

o/w Bouygues Immobilier

14

8

-€6m

o/w Colas

355

288

-€67m

TF1

198

204

+€6m

Bouygues Telecom

726

865

+€139m

Bouygues SA and other

10

7

-€3m

TOTAL

1,422

1,573

+€151m

     

CONTRIBUTION TO GROUP FREE CASH FLOW BY SECTOR OF ACTIVITY (€ million)

2017 restated

2018

 

Change

Construction businesses

707

 

609

 

-€98m

o/w Bouygues Construction

274

 

106

 

-€168m

o/w Bouygues Immobilier

113

 

126

 

+€13m

o/w Colas

320

 

377

 

+€57m

TF1

127

 

159

 

+€32m

Bouygues Telecom

57

 

188

 

+€131m

Bouygues SA and other

(27

)

(41

)

-€14m

TOTAL

864

 

915

 

+€51m

APPLICATION OF IFRS 16 (LEASES) FROM 1 JANUARY 2019

MAIN IMPACTS ON 2018 GROUP FINANCIAL STATEMENTSa

(€ million)

2018 reported

IFRS 16 impacts

2018 restated after application of IFRS 16

Neutralization of IFRS 16 lease impacts

2018 adjusted

EBITDA

3,144   +367 3,511    

Current operating profit

1,511   +53 1,564    

Operating profit

1,776   +53 1,829    

Cost of net debt

(216 ) -57 (273 )   

Net profit attributable to the Group

1,311   -3 1,308    
      

Net debt (-)/Net surplus cash (+)

(3,657 ) -1,591 (5,248 ) +1,636 (3,612 )

(a) All of the restated financial statements above are provisional pending final quantification in the Group’s information systems; they have not been subject to any audit or limited review by the statutory auditors

The impacts of IFRS 16 by business segments are shown in Note 24 to the consolidated financial statements

 

GLOSSARY

4G consumption: data consumed on 4G cellular networks, excluding Wi-Fi.

4G users: customers who have used the 4G network during the last three months (Arcep definition).

ABPU (Average Billing Per User):

- In the mobile segment, it is equal to the total of mobile sales billed to customers (B2C or B2B) divided by the

average number of customers over the period. It excludes MtoM SIM cards and free SIM cards.

- In the fixed segment, it is equal to the total of fixed sales billed to customers (excluding B2B) divided by the

average number of customers over the period.

BtoB (business to business): when one business makes a commercial transaction with another.

Backlog (Bouygues Construction, Colas): the amount of work still to be done on projects for which a firm order has been taken, i.e. the contract has been signed and has taken effect (after notice to proceed has been issued and suspensory clauses have been lifted).

Backlog (Bouygues Immobilier): sales outstanding from notarized sales plus total sales from signed reservations that have still to be notarized.

Under IFRS 11, Bouygues Immobilier’s backlog does not include sales from reservations taken via companies accounted for by the equity method (co-promotion companies where there is joint control).

Construction businesses: Bouygues Construction, Bouygues Immobilier and Colas.

EBITDA: current operating profit before net depreciation and amortization expense, net provisions and impairment losses, reversals of unutilized provisions and impairment losses and before effects of acquisition/loss of control.

EBITDA margin (Bouygues Telecom): EBITDA/sales from services.

Free cash flow: cash flow minus cost of net debt minus income tax expense minus net capital expenditures. It is calculated before changes in WCR. The calculation of free cash flow by business segment is set out in Note 16 “Segment information” to the consolidated financial statements at 31 December 2018, available at bouygues.com.

Free cash flow after WCR: cash flow - cost of net debt - income tax expense - net capital expenditure. It is calculated after changes in WCR related to operating activities

FTTH (Fiber to the Home): optical fiber from the central office (where the operator’s transmission equipment is installed) all the way to homes or business premises (Arcep definition).

FTTH premises secured: the horizontal deployed, being deployed or ordered up to the concentration point.

FTTH premises marketed: the connectable sockets, i.e. the horizontal and vertical deployed and connected via the concentration point.

Growth in sales like-for-like and at constant exchange rates:

- at constant exchange rates: change after translating foreign-currency sales for the current period at the

exchange rates for the comparative period;

- on a like-for-like basis: change in sales for the periods compared, adjusted as follows:

  • for acquisitions, by deducting from the current period those sales of the acquired entity that have no equivalent during the comparative period;
  • for divestments, by deducting from the comparative period those sales of the divested entity that have no equivalent during the current period.

MtoM: machine to machine communication. This refers to direct communication between machines or smart devices or between smart devices and people via an information system using mobile communications networks, generally without human intervention.

Net surplus cash/(net debt): the aggregate of; cash and cash equivalents, overdrafts and short-term bank borrowings, non-current and current debt, and financial instruments. A positive figure represents net surplus cash and a negative one represents net debt. The main components of change in net debt are presented in Note 9 to the consolidated financial statements at 31 December 2018, available at bouygues.com.

Order intake (Bouygues Construction, Colas): a project is included under order intake when the contract has been signed and has taken effect (the notice to proceed has been issued and all suspensory clauses have been lifted) and the financing has been arranged. The amount recorded corresponds to the sales the project will generate.

PIN: Public-Initiative Network.

Reservations by value (Bouygues Immobilier): the € amount of the value of properties reserved over a given

period.

- Residential properties: the sum of the value of unit and block reservation contracts signed by customers and

approved by Bouygues Immobilier, minus registered cancellations.

- Commercial properties: these are registered as reservations on notarized sale.

For co-promotion companies:

  • if Bouygues Immobilier has exclusive control over the co-promotion company (full consolidation), 100% of amounts are included in reservations;
  • if joint control is exercised (the company is accounted for by the equity method), commercial activity is recorded according to the amount of the equity interest in the co-promotion company.

Sales from services (Bouygues Telecom) comprise:

- Sales billed to customers, which include:

-      In Mobile:

  • For BtoC customers: sales from outgoing call charges (voice, texts and data), connection fees, and value-added services.
  • For BtoB customers: sales from outgoing call charges (voice, texts and data), connection fees, and value-added services, plus sales from business services.
  • Machine-To-Machine (MtoM) sales.
  • Visitor roaming sales.
  • Sales generated with Mobile Virtual Network Operators (MVNOs).

-      In Fixed:

  • For BtoC customers: sales from outgoing call charges, fixed broadband services, TV services (including Video on Demand and catch-up TV), and connection fees and equipment hire.
  • For BtoB customers: sales from outgoing call charges, fixed broadband services, TV services (including Video on Demand and catch-up TV), and connection fees and equipment hire, plus sales from business services.
  • Sales from bulk sales to other fixed line operators.

- Sales from incoming Voice and Texts.

- Spreading of handset subsidies over the projected life of the customer account, required to comply with

IFRS 15.

- Capitalization of connection fee sales, which is then spread over the projected life of the customer account

Other sales (Bouygues Telecom): difference between Bouygues Telecom’s total sales and sales from services.

It comprises:

- Sales from handsets, accessories and other

- Roaming sales

- Non-telecom services (construction of sites or installation of FTTH lines)

- Co-financing of advertising

Very-high-speed: subscriptions with peak downstream speeds higher or equal to 30 Mbit/s. Includes FTTH, FTTLA, 4G box and VDSL2 subscriptions (Arcep definition).

 

Attachment

bsa_bmD_eng_rvb_2x.png

Relateret indhold
Del

Opret kommentar

Relateret debat

  • 1 uge
  • 1 måned
  • 1 År
Ingen indlæg

Sydbank sænker Ambu-anbefaling - flere finanshuse retter kursmål efter nedjustering

23-08-2019 11:27:06
Sydbank ser en aktie i Ambu som "mindre attraktiv" end tidligere, efter medicoselskabet senest i denne uge skar i forventningerne til resultaterne for hele 2018/19.Derfor sættes anbefalingen ned til "hold" fra "køb", skriver Søren Løntoft Hansen, senioraktieanalytiker i Sydbank.- I kølvandet på strategiopdateringen i juni og gårsdagens melding om investeringerne i det direkte salg i USA har vi sæn..

Aktier/åbning: Rockwool drøner ned i grønt marked

23-08-2019 09:23:02
Der er læsterlige klø til aktien i Rockwool i de første handler på fondsbørsen fredag morgen. Aktien falder med 9,6 pct. til 1480 kr. efter forlænget åbningsauktion.Det store fald er lig en bundplacering i C25-indekset, der stiger med 0,6 pct. til 1146,0.Rockwools regnskab for andet kvartal gav en nedjustering til hele året. Selskabet venter nu en omsætningsvækst i år i lokal valuta på 2-5 pct. mo..

Maersk Drilling-regnskab: Lavere dagsrater for rigge tyngede indtjeningen

23-08-2019 08:59:16
Maersk Drilling, der på børsen er kendt som The Drilling Company of 1972, var generelt presset af tilbagegang i første halvår, hvor faldende dagsrater gjorde ondt på toplinjen.Samlet endte halvåret med underskud, mens driften nu er mere end halvvejs i mål, når man sammenholder med Maersk Drillings forventninger.Selskabet kom ud af første halvår med en omsætning på 623 mio. dollar. Det var en tilba..

Mest læste nyheder

  • 24 timer
  • 48 timer
  • 1 uge
1
Ambu/SEB: Sænker kursmål og gentager anbefaling
2
Ambu/ABG: Sænker kursmålet oven på regnskab og nedjustering
3
Aktier/åbning: Rockwool drøner ned i grønt marked
4
Aktier/tendens: Simcorp i hopla regnskabsdag med udsigt til plusser
5
Ambu/Danske Bank: Sænker kursmål og gentager anbefaling

Relaterede aktiekurser

Bouygues 33,06 0,7% Stigning i aktiekurs

Copyright Berlingske Media 2019  Handelsbetingelser  |  Cookiedeklaration  |  Cookie- og Privatlivspolitik  |  Ophavsret og vilkår
Aktieinformation leveres af Morningstar.
Data er forsinket 15-20 minutter iht. de enkelte børsers regler om videredistribution.
 
23. august 2019 14:04:20
(UTC+01:00) Brussels, Copenhagen, Madrid, Paris
Version: LiveBranchBuild_20190819.1 - EUROWEB1 - 2019-08-23 14:04:20 - 2019-08-23 14:04:20 - 1 - Website: OKAY