● |
Performance in line with the path to recovery and profitable growth:
|
|
o | Improvement in the year-over-year revenue trend in Q2 2013 (-1% in Q2 after -3% in Q1 2013 at constant consolidation scope and exchange rates) | |
o |
Resilience of Q2 2013 adjusted operating cash flow: +0.5% at constant exchange rates, excluding restructuring costs, after a 7.0% decline in Q1 2013
|
|
o |
Adjusted operating income increased 28% to €539 million
|
|
o |
Adjusted net income was €131 million versus €18 million for the first half of 2012
|
|
● |
Positive impacts of the implementation of the Company’s transformation plan:
|
|
o |
Reduction in net financial debt to €10.0 billion at June 30, 2013
|
|
o |
Net cost reductions of €74 million in the first half of 2013
|
|
o |
New geographical organization since July 2013
|
|
o |
Continued commercial success with industrial clients and in growing geographies
|
|
o |
Reinforcement in progress of Veolia operations in Latin America
|
Revenue: €11.1 billion
Adjusted operating cash flow: €930 million
Adjusted operating income: €539 million
Adjusted net income: €131 million
Net income: €4 million
|
Divestments: €292 million
Positive Free Cash Flow: +€556 million
Net financial debt: €10.0 billion
Adjusted net financial debt: €6.7 billion
Adjusted leverage ratio: 3.1x
|
● |
Revenue of €11,074 million compared to re-presented €11,448 million for the first half ended June 30, 2012
|
|
o |
Water: revenue declined 3.7% at constant consolidation scope and exchange rates to €5,000 million
|
|
The Operations business was stable at constant consolidation scope and exchange rates: favorable indexation, but temporary slowdown in construction activity in certain contracts, lower volumes and contractual erosion in France. Good performance in Central and Eastern Europe operations as well as due to new contracts commencing in the United States.
|
||
Technologies and Networks (-10.4% at constant consolidation scope and exchange rates): Completion of Design & Build contracts outside of France and unfavorable weather impacts in France. Bookings increased 23%.
|
||
o |
Environmental Services: revenue declined 3.0% at constant consolidation scope and exchange rates to €3,985 million. Marked improvement in Q2 year-over-year trend (-1.4% in Q2 versus -4.6 % in Q1).
|
|
Continued unfavorable impact related to prices and volumes of recycled raw materials
|
||
Impact of volumes / activity levels reduced to -1.1% in the first half of 2013 compared to -3.5% in Q1.
|
||
o |
Energy Services: revenue increased 4.4% at constant consolidation scope and exchange rates to €1,972 million
|
|
Higher energy prices and favorable weather effects
|
||
● |
Adjusted operating cash flow of €930 million compared to re-presented €1,006 million for the half year ended June 30, 2012
|
|
o |
Water: decline of 3.2% at constant exchange rates, with stability in the Operations business
|
|
o |
Environmental Services: decline of 6.7% at constant exchange rates, including trend improvement in Q2
|
|
o |
Energy Services: quasi-stable despite the end of gas cogeneration contracts
|
|
● |
Significant growth in adjusted operating income: 29.2% growth at constant exchange rates to €539 million, versus re-presented €419 million for the half year ended June 30, 2012 due to:
|
|
o |
Significant contribution of joint ventures and associates, mainly due to Dalkia International, including a favorable base effect from €89 million in write downs of receivables and accrued expenses in Italy in the first half of 2012
|
|
o |
The positive impact of the cost reduction plan, net of implementation costs
|
|
o |
The benefit of the closure of the defined benefit pension plan for senior executives
|
|
● |
Adjusted net income attributable to owners of the Company: €131 million in the first half of 2013 compared to re-presented €18M for the same period ended June 30, 2012
|
|
o |
Adjusted net income benefitted from the significant increase in adjusted operating income.
|
|
o |
Net income for the first half of 2013 amounted to €4 million compared to €162 million for the same period ended June 30, 2012, and was impacted by goodwill impairments in the Environmental Services division in Germany, restructuring charges associated with the voluntary employee departure plan at VE SA and costs associated with the early buyback of bonds in order to optimize the Company’s cash position.
|
|
● |
Reduction in net financial debt: €10.0 billion at June 30, 2013 versus re-presented €10.8 billion at December 31, 2012. Adjusted net financial debt amounted to €6.7 billion at June 30, 2013 versus re-presented €7.8 billion at December 31, 2012.
|
FIRST HALF 2013 RESULTS4
|
·
|
the divestiture of Eolfi’s European activities on February 28, 2013, following the signature of a memorandum of understanding with Asah on January 21, 2013, for a share value of €23.5 million; and
|
·
|
the divestiture of the Veolia Water subsidiary in Portugal (Compagnie Générale des Eaux du Portugal – Consultadoria e Engenharia) on June 21, 2013, to Beijing Enterprises Water Group, for an enterprise value of approximately €91 million; and
|
·
|
the initial public offering on the Oman stock exchange of 35% of the shares of Sharqiyah Desalinisation Company on June 29, 2013. Following listing, this entity is equity accounted as of June 30, 2013. The impact on Group net financial debt is -€88.9 million.
|
·
|
Overall, financial divestitures (enterprise value) and industrial divestitures totaled €292 million in the half-year ended June 30, 2013.
|
·
|
on March 7, 2013, an agreement was signed with the British investment fund Actis for the sale of water, wastewater and electricity concession activities in Morocco;
|
·
|
on May 9, 2013, an agreement was signed by Veolia ES Special Services and Harkand Global Holdings Limited (US fund) for the sale of Marine Services;
|
·
|
during the second quarter of 2013, negotiations with the Land of Berlin were initiated to determine the terms of the Group’s full withdrawal from the Berlin water contract.
|
Revenue (€ millions)
|
||||||
Half-year Ended
June 30, 2013
|
Half-year ended
June 30, 2012
re-presented
|
%Change
2013/2012
|
Internal
growth
|
External
growth
|
Foreign
exchange
impact
|
|
11,073.8
|
11,448.3
|
-3.3%
|
-2.0%
|
-0.3%
|
-1.0%
|
·
|
in the Water division, a reduction in construction activity, partly offset by the positive price impact in France and in Central Europe;
|
·
|
in the Environmental Services division, a difficult macro-economic environment led to a decline in recycled raw material prices and volumes and a drop in activity levels, primarily in Europe;
|
·
|
growth in Energy Services division revenue (approximately €58 million compared with re-presented revenue for the half-year ended June 30, 2012), due to favorable weather conditions and energy prices in a difficult commercial environment.
|
·
|
On January 31, 2013, the city of Rialto and its concession company Rialto Water Services (RWS) awarded Veolia Water North America, a Veolia Water subsidiary, a contract to manage the city's water and wastewater systems. This 30-year contract will generate estimated cumulative revenue of €300 million.
|
·
|
Veolia ES Singapore, a subsidiary of Veolia Environmental Services, was awarded a contract for the collection and management of municipal waste and recycling in the Clementi Bukit Merah district of Singapore. This 7½-year contract will generate estimated cumulative revenue of SGD 220 million (approximately €135 million at June 30, 2013 exchange rates).
|
·
|
On April 15, 2013, QGC, a wholly-owned subsidiary of BG Group, awarded Veolia Water a 20-year contract to manage the three water treatment plants at its coal gas production sites in the Surat Basin, in Queensland, eastern Australia. This contract will generate estimated cumulative revenue of €650 million and includes a 5-year extension option on expiry.
|
·
|
On April 29, 2013, Dalkia announced the renewal of its management contract for heat generation and distribution installations in Bratislava's Petržalka district. This new 20-year contract will generate estimated cumulative revenue of €1.1 billion over the period 2019-2039.
|
·
|
On May 15, 2013, Veolia Water won a €130 million contract to build three units for the treatment of raw water and wastewater for the Chilean pulp and paper producer, CMPC.
|
·
|
On May 31, 2013, Thames Water, the UK's largest water and wastewater services company, selected a consortium comprising Veolia Water, Costain and Atkins to deliver a major tranche of its program of essential upgrades to water and wastewater networks and treatment facilities across London and the Thames Valley. The amount of work for Veolia Water could be worth as much as £450 million (€530 million) for the period 2015 to 2020.
|
·
|
On July 2, 2013, Marafiq awarded Veolia Water a contract to design, build and operate the largest ultrafiltration and reverse osmosis desalination plant in Saudi Arabia. This contract will generate USD 310 million (€232 million) in revenue for the plant's design and construction and USD 92 million (€69 million) in revenue for its operation over 10 years, with an option to extend the contract for a further 20 years.
|
(€ millions)
|
Adjusted operating cash flow | |||
Half-year ended
June 30, 2013
|
Half-year ended
June 30, 2012,
re-presented
|
% change
|
% change
at constant exchange rates
|
|
Water
|
430.3
|
446.3
|
-3.6%
|
-3.2%
|
Environmental Services
|
404.1
|
438.0
|
-7.8%
|
-6.7%
|
Energy Services
|
154.9
|
157.1
|
-1.4%
|
-1.2%
|
Other Segments
|
(59.3)
|
(35.0)
|
-69.4%
|
-69,4%
|
Adjusted operating cash flow
|
930.0
|
1,006.4
|
-7.6%
|
|
Adjusted operating cash flow at 2012 exchange rates
|
936.7
|
1,006.4
|
-6.9%
|
|
Adjusted operating cash flow margin
|
8.4%
|
8.8%
|
·
|
in the Water division, by contractual erosion in France and a drop in profitability of German activities tied to adverse price effects, as well as a deterioration in the margin of the Hong Kong project in the Technologies and Networks business;
|
·
|
in the Environmental Services division, by an unfavorable recycled raw material price differential in France and Germany and pressure on prices from industrial customers in a difficult competitive environment; and
|
·
|
by the impact of the Veolia Environnement SA’s voluntary employee departure plan.
|
·
|
the positive contribution of cost saving plans, net of implementation costs;
|
·
|
the CICE Employment and Competitivity tax credit partly offset by the “Forfait social”;
|
·
|
activity growth in the Water division in Central and Eastern Europe, tied to price increases and the good performance of industrial contracts in the United States; and
|
·
|
the reversal of operating difficulties and the related restructuring costs.
|
Adjusted operating income*
|
||||
(€ millions)
|
Half-year ended
June 30, 2013
|
Half-year ended
June 30, 2012,
re-presented
|
% Change
|
% change at
constant
exchange rates
|
Water
|
230.6
|
238.1
|
-3.2%
|
-3.2%
|
Environmental Services
|
157.8
|
165.8
|
-4.8%
|
-3.3%
|
Energy Services
|
176.7
|
65.2
|
171.1%
|
172.2%
|
Other Segments
|
(26.5)
|
(49.8)
|
46.8%
|
46.8%
|
Total
|
538.6
|
419.3
|
28.4%
|
|
Total at 2012 exchange rates
|
541.6
|
419.3
|
29.2%
|
·
|
the decrease in adjusted operating cash flow, offset by;
|
·
|
the positive contribution of equity-accounted entities (particularly Dalkia International); and
|
·
|
the reversal of senior executive pension provisions in Veolia Environnement SA, which had a positive impact of €40.3 million in the first half of 2013.
|
·
|
The share of net income of joint ventures of €96.8 million for the half-year ended June 30, 2013, compared with a re-presented net loss of €42.9 million for the half-year ended June 30, 2012. This substantial improvement was primarily due the recovery of Dalkia International Italian activities (SIRAM) and the base effect related to write-downs on receivables and accrued expenses in Italy recognized as of June 30, 2012 of €89 million, and to the growth in Dalkia International activities in Central and Eastern Europe.
|
·
|
The share of net income of associates of €12.3 million for the half-year ended June 30, 2013, compared with re-presented €4.6 million for the half-year ended June 30, 2012.
|
·
|
Water activities in Morocco, in the course of divestiture;
|
·
|
Citelum urban lighting activities in the Energy Services division, in the course of divestiture;
|
·
|
Berlin water, in the course of divestiture; and
|
·
|
European wind energy activities, divested in February 2013.
|
·
|
the issue of deeply subordinated perpetual securities in the amount of €1,454.0 million, net of paid coupons, at the beginning of January 2013
|
·
|
the €749 million cash deterioration associated with working capital requirements.
|
o
|
the impact of the seasonal nature of the Group’s activities (€500 million increase in operating working capital in the first half of 2013);
|
o
|
an extension, in certain businesses, of days sales outstanding for customer receivables due from Public authorities; and
|
o
|
Contractual changes in billing terms and conditions in the Water division in France.
|
-
|
to sell €6 billion in assets8, including the repayment of joint venture loans relating to divestures;
|
-
|
to reduce its net financial debt to between €8 billion and €9 billion and adjusted net financial debt (net of joint venture loans) to between €6 billion and €7 billion excluding the impact of foreign exchange fluctuations;
|
-
|
to adjust, given changes in the economic environment, gross cost reductions to €270 million in 2013 and net cost reductions to €170 million, including, due to the new accounting treatment of joint ventures, 80% in operating income; and
|
-
|
to pay a dividend in 2013 and 2014 of €0.70 per share, in respect of fiscal years 2012 and 2013 respectively.
|
-
|
organic revenue growth of over 3% per year;
|
-
|
growth in adjusted operating cash flow of over 5% per year;
|
-
|
a debt leverage ratio (adjusted net financial debt/(Operating cash flow before changes in working capital + principal payments on operating financial assets)) of around 3.0x +/-5%;
|
-
|
a payout ratio in line with the historical average.
|
Revenue (€ millions)
|
|||||
Half-year ended
June 30, 2013
|
Half-year ended June 30, 2012,
re-presented
|
% Change 2013/2012
|
Internal growth
|
External growth
|
Foreign exchange impact
|
5,000.4
|
5,243.7
|
-4.6%
|
-3.7%
|
0.3%
|
-1.2%
|
·
|
Revenue from Operations remained stable at -0.2% at constant consolidation scope and exchange rates (-1.1% at current consolidation scope and exchange rates). Excluding the negative impact of Construction activities, Operations revenue would have increased by 1.6% at constant consolidation scope and exchange rates (+0.7% at current consolidation scope and exchange rates). This relative stability reflects contrasting trends:
|
o
|
In France, revenue declined €45.5 million, or 2.5% at constant consolidation scope (-2.8% at current consolidation scope), in line with a slowdown in the construction business, contractual erosion and a decrease in volumes sold (-1.9% in the half-year) accentuated by weather conditions and despite a favorable indexing effect compared with 2012.
|
o
|
Outside France, revenue rose slightly at constant consolidation scope and exchange rates (+1.6%) and remained stable at current consolidation scope and exchange rates (+0.2%). In Europe, revenue grew (4.0% at constant and current consolidation scope and exchange rates), with good performances in the Czech Republic tied to price increases and favorable volume trends in Germany. Revenue was penalized in the United Kingdom by the completion of construction contracts. Revenue declined 7.5% in the Asia-Pacific region at constant consolidation scope and exchange rates (-14.9% at current consolidation scope and exchange rates) due to a downturn in construction business in Korea and Japan. The 6.2% increase reported in the United States at constant consolidation scope and exchange rates (4.8% at current consolidation scope and exchange rates) benefited from the good performance of industrial contracts.
|
·
|
Technologies and Networks revenue fell 10.4% at constant consolidation scope and exchange rates (-11.3% at current consolidation scope and exchange rates), primarily due to the completion of numerous contracts in France and internationally in the “Design and Build” sector and by the lower contribution of the Hong Kong Sludge contract. SADE revenue was negatively impacted by unfavorable weather conditions in France and in Belgium. Bookings are however up 22.8% compared to June 2012 at €2 billion.
|
(€ millions)
|
Half-year ended
June 30, 2013
|
Half-year ended
June 30, 2012,
re-presented
|
% change
|
% change at
constant
exchange rates
|
Adjusted operating cash flow
|
430.3
|
446.3
|
-3.6%
|
-3.2%
|
Adjusted operating cash flow margin
|
8.6%
|
8.5%
|
||
Adjusted operating income *
|
230.6
|
238.1
|
-3.2%
|
-3.2%
|
Operating income
|
209.2
|
179.5
|
16.5%
|
16.5%
|
Operating income margin
|
4.2%
|
3.4%
|
·
|
contractual erosion and lower volumes in France;
|
·
|
a decline in the profitability in German operations due to an unfavorable change in margins on electricity;
|
·
|
the exceptional activity in Japan in 2012 following the earthquake, not repeated in 2013; and
|
·
|
the degradation in the margin on the Hong Kong contract in the Technologies and Networks business.
|
·
|
the positive contribution of cost saving plans, net of implementation costs;
|
·
|
good performance of industrial contracts in the United States;
|
·
|
the base effect of write-downs on trade receivables and costs relating to the separation of regulated activities in the United Kingdom recognized in the first half of 2012; and
|
·
|
revenue growth in Central and Eastern Europe tied to price increases.
|
Revenue (€ millions)
|
|||||
Half-year ended
June 30, 2013
|
Half-year ended
June 30, 2012,
re-presented
|
% Change
2013/2012
|
Internal growth
|
External growth
|
Foreign
exchange
impact
|
3,984.7
|
4,206.9
|
-5.3%
|
-3.0%
|
-1.2%
|
-1.1%
|
·
|
In France, revenue declined 4.9% at constant and current consolidation scope, as a result of unfavorable movements in recycled raw material prices (paper and scrap metals) and in volumes.
|
·
|
Outside France, revenue declined slightly by 1.6% at constant consolidation scope and exchange rates (-5.5% at current consolidation scope and exchange rates). Revenue in Germany fell 10.9% at constant consolidation scope (-10.5% at current consolidation scope) under the combined effect of lower recycled raw material prices and volumes and adverse economic trends in the industrial and commercial sectors. Revenue in the United Kingdom increased 1.7% at constant consolidation scope and exchange rates (-1.8% at current consolidation scope and exchange rates) due to the increase in PFI contract revenue. In North America, revenue benefitted from growth in hazardous waste and activity levels in the petrochemical and refining sectors. Revenue grew 6.8% in Australia at constant consolidation scope and exchange rates (+2.2% at current consolidation scope and exchange rates), due in particular to the growth of the mining sector.
|
(€ millions)
|
Half-year ended
June 30, 2013
|
Half-year ended
June 30, 2012,
re-presented
|
% change
|
% change at
constant
exchange rates
|
Adjusted operating cash flow
|
404.1
|
438.0
|
-7.8%
|
-6.7%
|
Adjusted operating cash flow margin
|
10.1%
|
10.4%
|
||
Adjusted operating income *
|
157.8
|
165.8
|
-4.8%
|
-3.3%
|
Operating income
|
89.0
|
132.4
|
-32.8%
|
-30.9%
|
Operating income margin
|
2.2%
|
3.1%
|
·
|
the net impact of the cost reduction plans; and
|
·
|
the reversal of operating difficulties and the related restructuring costs incurred primarily in Italy and the Africa-Middle East region.
|
-
|
100% of revenue of Dalkia France activities;
|
-
|
the revenue of U.S. operations wholly owned by the Group.
|
Revenue (€ millions)
|
|||||
Half-year ended
June 30, 2013
|
Half-year ended
June 30, 2012,
re-presented
|
% Change
2013/2012
|
Internal growth
|
External growth
|
Foreign
exchange
impact
|
1,972.3
|
1,914.3
|
3.0%
|
4.4%
|
-1.3%
|
-0.1 %
|
·
|
In France, revenue grew 3.7% at constant consolidation scope (2.3% at current consolidation scope), due to a rise in energy prices, combined with more favorable weather conditions and good performance in the construction business.
|
·
|
In the United States, revenue surged 13.9% at constant consolidation scope and exchange rates (12.4% at current consolidation scope and exchange rates), due, firstly, to a favorable electricity and gas price effect, and secondly, an increase in steam volumes sold following a return to harsh weather conditions compared with a particular soft first half-year in 2012.
|
(€ million)
|
Half-year ended
June 30, 2013
|
Half-year ended
June 30, 2012,
re-presented
|
% change
|
% change at
constant
exchange rates
|
Adjusted operating cash flow
|
154.9
|
157.1
|
-1.4%
|
- 1.2%
|
Adjusted operating cash flow margin
|
7.9%
|
8.2%
|
||
Adjusted operating income *
|
176.7
|
65.2
|
171.1%
|
172.2%
|
Operating income
|
108.7
|
119.6
|
-9.1%
|
-9.0%
|
Operating income margin
|
5.5%
|
6.2%
|
·
|
in Central and Eastern Europe, due to the dual favorable impact of price and weather effects in all countries of the region and despite a reduction in renewable energy electricity production subsidies in Poland and the Czech Republic;
|
·
|
the turnaround of results in Italy following restructuring measures implemented and write-downs on receivables and accrued expenses of €89 million recognized in the half-year ended June 30, 2012.
|
Revenue (€ millions)
|
|||||
Half-year ended
June 30, 2013
|
Half-year ended
June 30, 2012,
re-presented
|
% Change
2013/2012
|
Internal growth
|
External growth
|
Foreign
exchange
impact
|
116.4
|
83.4
|
39.6%
|
6.0%
|
33.6%
|
0%
|
(€ millions)
|
Half-year ended
June 30, 2012,
published
|
Restatement
IFRS 5 (1)
|
Restatement
IFRS 10
and 11
|
Restatement IAS 19r
|
Half-year ended
June 30, 2012,
re-presented
|
Revenue
|
14,781
|
(4)
|
(3,329)
|
11,448
|
|
Adjusted operating cash flow
|
1,384
|
23
|
(401)
|
1,006
|
|
Operating income
|
523
|
47
|
(202)
|
5
|
373
|
Operating income after share of net income (loss) of equity-accounted entities (2)
|
523
|
38
|
(231)
|
5
|
335
|
Adjusted operating income (3)
|
631
|
15
|
(232)
|
5
|
419
|
Net Income (4)
|
153
|
4
|
5
|
162
|
|
Adjusted Net Income(4)
|
8
|
1
|
4
|
5
|
18
|
Gross Investments
|
1,348
|
(404)
|
944
|
||
Free Cash Flow
|
348
|
204
|
552
|
||
Net financial debt
|
14,693
|
(2,331)
|
12,362
|
||
Loans granted to joint ventures
|
-
|
-
|
3,648
|
-
|
3,648
|
Adjusted net financial debt
|
-
|
-
|
-
|
-
|
8,714
|
(1)
|
Water activities in Morocco, Berlin Water and Eolfi
|
(2)
|
Including the re-presented share of net income (loss) of joint ventures and associates for the half-year ended June 30, 2012
|
(3)
|
Including the re-presented share of adjusted net income (loss) of joint ventures and associates for the half-year ended June 30, 2012
|
(4)
|
Attributable to owners of the Company
|
·
|
Following application of the new standards, inter-company loans granted to joint ventures are no longer deducted from net financial debt. Non-eliminated inter-company loans are presented in the balance sheet in loans and financial receivables. As these loans and receivables are not included in the Group definition of Cash and cash equivalents and these joint ventures no longer generate strictly operating flows in the consolidated financial statements, the Group now uses in addition to net financial debt, the indicator adjusted net financial debt. Adjusted net financial debt is therefore equal to Net financial debt less loans and receivables to joint ventures.
|
·
|
Adjusted operating income is equal to net income after the share of adjusted net income (loss) of equity-accounted entities, adjusted to exclude the impact of goodwill impairment and certain special items. Special items include items such as gains and losses from asset disposals that substantially change the economics of one or more cash-generating units and restructuring costs. Special items also include significant impairment charges relating to assets other than goodwill. In general, we exclude impairment charges in respect of such assets as “special” items when they are large enough to significantly impact the economics of a cash-generating unit. Items may qualify as “special” even though they may have occurred in prior years or are likely to recur in subsequent years. Other “special” items may be non-recurring, meaning that the nature of the relevant charge or gain is such that it is not reasonably to recur within two years and there was not a similar charge or gain within the two prior years.
|
·
|
The term “internal growth” (or “growth at constant consolidation scope and exchange rates”) includes growth resulting from:
|
o
|
the expansion of an existing contract, primarily resulting from an increase in prices and/or volumes distributed or processed,
|
o
|
new contracts, and
|
o
|
the acquisition of operating assets allocated to a particular contract or project;
|
·
|
The term “external growth” includes growth through acquisitions (performed in the period or which had only partial effect in the prior period), net of divestitures, of entities and/or assets deployed in different markets and/or containing a portfolio of more than one contract;
|
·
|
The term “change at constant exchange rates” represents the change resulting from the application of exchange rates of the prior period to the current period, all other things being equal;
|
·
|
Net financial debt (NFD) represents gross financial debt (non-current borrowings, current borrowings, bank overdrafts and other cash position items), net of cash and cash equivalents and excluding fair value adjustments to derivatives hedging debt;
|
·
|
The financing rate is defined as the ratio of net finance costs (excluding fair value adjustments to instruments not qualifying for hedge accounting) to average monthly net financial debt for the period, including net finance costs of discontinued operations;
|
·
|
The “adjusted leverage ratio” is defined as the ratio of adjusted net financial debt to operating cash flow before changes in working capital plus operating financial asset repayments.
|
·
|
Adjusted net income attributable to owners of the Company is equal to net income attributable to owners of the Company adjusted to exclude goodwill impairment and certain special items. Special items include items such as gains and losses from asset disposals that substantially change the economics of one or more cash-generating units and restructuring costs. Special items also include significant impairment charges relating to assets other than goodwill. In general, we exclude impairment charges in respect of such assets as “special” items when they are large enough to significantly impact the economics of a cash-generating unit. Items may qualify as “special” even though they may have occurred in prior years or are likely to recur in subsequent years. Other “special” items may be nonrecurring, meaning that the nature of the relevant charge or gain is such that it is not reasonably to recur within two years and there was not a similar charge or gain within the two prior years.
|
·
|
The adjusted operating cash flow margin is defined as the ratio of adjusted operating cash flow to revenue from continuing operations;
|
·
|
Free Cash Flow represents cash generated (sum of operating cash flow before changes in working capital and principal payments on operating financial assets) net of the cash component of the following items: (i) changes in working capital for operations, (ii) operations involving equity (share capital movements, dividends paid and received), (iii) investments net of divestitures, (iv) the change in receivables and other financial assets, (v) net financial interest paid and (vi) tax paid;
|
·
|
The term net investment, as presented in the Statement of change in net financial debt, includes industrial investments net of industrial asset disposals (purchases of intangible assets and property, plant and equipment net of disposals), financial investment net of financial divestitures (purchases of financial assets net of divestitures, including the net financial debt of companies entering or leaving the scope of consolidation), partial purchases net of sales resulting from transactions with non-controlling interests where there is no change in control, new operating financial assets and principal payments on operating financial assets. The net investment concept also takes into account issues of share capital by non-controlling interests.
|
|
The Group considers growth investments, which generate additional cash flows, separately from maintenance-related investments, which reflect the replacement of equipment and installations used by the Group.
|
CONSOLIDATED STATEMENT OF FINANCIAL POSITION - ASSETS
(€ millions)
|
As of
June 30, 2013
|
As of
December 31, 2012
re-presented(1)
|
As of
January 1, 2012
re-presented(1)
|
Goodwill
|
3,793.5
|
3,911.9
|
4,796.2
|
Concession intangible assets
|
2,318.0
|
2,373.1
|
2,219.3
|
Other intangible assets
|
851.1
|
926.3
|
1,014.9
|
Property, plant and equipment
|
4,526.1
|
4,706.3
|
6,497.4
|
Investments in joint ventures
|
2,783.2
|
2,721.2
|
2,939.6
|
Investments in associates
|
431.6
|
477.7
|
360.8
|
Non-consolidated investments
|
43.3
|
47.0
|
65.4
|
Non-current operating financial assets
|
2,000.4
|
2,215.9
|
2,091.5
|
Non-current derivative instruments - Assets
|
245.7
|
280.0
|
745.0
|
Other non-current financial assets
|
1,944.8
|
2,441.3
|
2,864.6
|
Deferred tax assets
|
1,041.9
|
1,018.7
|
1,065.0
|
Non-current assets
|
19 979.6
|
21,119.4
|
24,659.7
|
Inventories and work-in-progress
|
647.0
|
614.9
|
664.5
|
Operating receivables
|
8,295.5
|
8,573.8
|
8,836.5
|
Current operating financial assets
|
154.6
|
167.0
|
165.2
|
Other current financial assets
|
1,724.4
|
1,488.6
|
978.9
|
Current derivative instruments – Assets
|
52.5
|
45.4
|
49.6
|
Cash and cash equivalents
|
3,683.4
|
4,998.0
|
5,025.4
|
Assets classified as held for sale
|
1,953.1
|
1,469.6
|
687.5
|
Current assets
|
16,510.5
|
17,357.3
|
16,407.6
|
TOTAL ASSETS
|
36,490.1
|
38,476.7
|
41,067.3
|
(1)
|
New consolidation standards presented in note 1.1.3.1. and revised Employee Benefits standard presented in note 1.1.3.2. of the Condensed Consolidated Interim Financial statements provide for a mandatory retrospective application. As a consequence, consolidated financial statements as of December 31, 2012 as well as January 1, 2012 have been represented accordingly.
|
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
- EQUITY AND LIABILITIES
(€ millions)
|
As of
June 30, 2013
|
As of
December 31, 2012
re-presented(1)
|
As of
January 1, 2012
re-presented(1)
|
Share capital
|
2,744.4
|
2,610.4
|
2,598.2
|
Additional paid-in capital
|
7,851.2
|
8,466.3
|
9,796.2
|
Reserves and retained earnings attributable to owners of the Company
|
(2,236.5)
|
(3,970.5)
|
(5,386.9)
|
Total equity attributable to owners of the Company
|
8,359.1
|
7,106.2
|
7,007.5
|
Total equity attributable to non-controlling interests
|
1,405.0
|
1,391.4
|
1,532.8
|
Equity
|
9,764.1
|
8,497.6
|
8,540.3
|
Non-current provisions
|
1,835.3
|
1,792.9
|
1,793.8
|
Non-current borrowings
|
10,111.4
|
12,131.3
|
14,213.3
|
Non-current derivative instruments – Liabilities
|
147.6
|
186.8
|
156.8
|
Deferred tax liabilities
|
993.8
|
1,010.3
|
1,465.1
|
Non-current liabilities
|
13,088.1
|
15,121.3
|
17,629.0
|
Operating payables
|
8,523.2
|
9,562.8
|
9,897.8
|
Current provisions
|
455.8
|
466.7
|
533.6
|
Current borrowings
|
3,507.6
|
3,606.1
|
3,753.2
|
Current derivative instruments – Liabilities
|
50.7
|
73.6
|
85.0
|
Bank overdrafts and other cash position items
|
260.9
|
252.7
|
390.5
|
Liabilities directly associated with assets classified as held for sale
|
839.7
|
895.9
|
237.9
|
Current liabilities
|
13,637.9
|
14,857.8
|
14,898.0
|
TOTAL EQUITY AND LIABILITIES
|
36,490.1
|
38,476.7
|
41,067.3
|
(1)
|
New consolidation standards presented in note 1.1.3.1. and revised Employee Benefits standard presented in note 1.1.3.2. of the Condensed Consolidated Interim Financial Statements provide for a mandatory retrospective application. As a consequence, consolidated financial statements as of December 31 December 31, 2012 as well as January 1, 2012 have been represented accordingly.
|
(€ millions)
|
Half-year ended
June 30, 2013
|
Half-year ended
June 30, 2012
re-presented(1)(3)
|
Revenue
|
11,073.8
|
11,448.3
|
o/w Revenue from operating financial assets
|
91.0
|
92.2
|
Cost of sales
|
(9,300.4)
|
(9,575.7)
|
Selling costs
|
(264.0)
|
(263.9)
|
General and administrative expenses
|
(1,158.1)
|
(1,231.7)
|
Other operating revenue and expenses
|
12.6
|
(4.0)
|
Operating income
|
363.9
|
373.0
|
Share of net income (loss) of equity-accounted entities
|
109.1
|
(38.3)
|
o/w share of net income (loss) of joint ventures
|
96.8
|
(42.9)
|
o/w share of net income (loss) of associates
|
12.3
|
4.6
|
Operating income after share of net income (loss) of equity-accounted entities
|
473.0
|
334.7
|
Finance costs
|
(328.1)
|
(327.0)
|
Income from cash and cash equivalents
|
22.5
|
30.3
|
Other financial income and expenses
|
13.4
|
23.5
|
Income tax expense
|
(76.1)
|
(82.3)
|
Share of net income (loss) of other equity-accounted entities
|
-
|
-
|
Net income (loss) from continuing operations
|
104.7
|
(20.8)
|
Net income (loss) from discontinued operations
|
(16.4)
|
211.3
|
Net income (loss) for the period
|
88.3
|
190.5
|
Attributable to owners of the Company
|
3.6
|
162.2
|
Attributable to non-controlling interests
|
84.7
|
28.3
|
(in euros)
|
||
NET INCOME (LOSS) ATTRIBUTABLE TO OWNERS OF THE COMPANY PER SHARE (2)
|
||
Diluted
|
(0.03)
|
0.32
|
Basic
|
(0.03)
|
0.32
|
NET INCOME (LOSS) FROM CONTINUING OPERATIONS ATTRIBUTABLE TO OWNERS OF THE COMPANY PER SHARE (2)
|
||
Diluted
|
0.01
|
(0.12)
|
Basic
|
0.01
|
(0.12)
|
NET INCOME (LOSS) FROM DISCONTINUED OPERATIONS ATTRIBUTABLE TO OWNERS OF THE COMPANY PER SHARE (2)
|
||
Diluted
|
(0.04)
|
0.44
|
Basic
|
(0.04)
|
0.44
|
(1)
|
Pursuant to IFRS 5, Non-Current Assets Held for Sale and Discontinued Operations, the income statements of:
|
●
|
discontinued operations in the course of divestiture:
|
-
|
urban lighting activities (Citelum) in the Energy Services division;
|
-
|
Water activities in Morocco
|
-
|
The share of net income of the Berlin Water associate, until June 30,2013
|
●
|
discontinued operations divested:
|
-
|
regulated activities in the United Kingdom in the Water division, divested in June 2012
|
-
|
Solid Waste activities in the United States in the Environmental Services division, divested in November 2012
|
-
|
American wind energy activities, divested in December 2012;
|
-
|
European wind energy activities, divested in February 2013;
|
|
are presented retrospectively in a separate line, Net income (loss) from discontinued operations, for the half-year ended June 30, 2012.
|
(2)
|
Pursuant to IAS 33, the weighted average number of shares outstanding taken into account for the calculation of 2012 net income per share was adjusted following the distribution of a scrip dividend in June 2013. The adjusted weighted average number of shares is therefore 507.7 million (basic and diluted) as of June 30, 2012.
Basic earnings per share is calculated by dividing net income attributable to owners of the Company by the weighted average number of ordinary shares outstanding during the fiscal year. According to IAS 33.9 and 12 standards, net income attributable to owners of the Company has been adjusted to take into account the cost of the coupon payable to holders of deeply subordinated securities issued by Veolia Environnement.
As of June 30, 2013, the weighted average number of shares outstanding is 510,034,028 (basic and diluted)
|
(3)
|
New consolidation standards presented in note 1.1.3.1. and revised Employee Benefits standard presented in note 1.1.3.2. of the Condensed Consolidated Interim Financial statements provide for a mandatory retrospective application. As a consequence, consolidated financial statements as of December 31, 2012 as well as January 1, 2012 have been represented accordingly.
|
(€ million)
|
Half-year ended
June 30, 2013
|
Half-year ended
June 30, 2012,
re-presented(1)
|
Net income (loss) for the period
|
88.3
|
190.5
|
Operating depreciation, amortization, provisions and impairment losses
|
593.4
|
656.8
|
Financial amortization and impairment losses
|
16.1
|
1.3
|
Gains/losses on disposal and dilution
|
(17.2)
|
(271.4)
|
Share of net income (loss) of joint ventures
|
(97.0)
|
79.0
|
Share of net income (loss) of associates
|
(21.9)
|
(4.8)
|
Dividends received
|
(1.6)
|
(1.5)
|
Finance costs and finance income
|
317.8
|
316.9
|
Income tax expense
|
80.7
|
96.0
|
Other items
|
30.0
|
91.3
|
Operating cash flow before changes in working capital
|
988.6
|
1,154.1
|
Changes in working capital
|
(748.8)
|
(499.8)
|
Income taxes paid
|
(123.3)
|
(97.8)
|
Net cash from operating activities
|
116.5
|
556.5
|
Including Net cash from operating activities of discontinued operations
|
(14.6)
|
44.3
|
Industrial investments
|
(525.5)
|
(697.9)
|
Proceeds on disposal of intangible assets and property, plant and equipment
|
30.4
|
25.6
|
Purchases of investments
|
(3.3)
|
(54.5)
|
Proceeds on disposal of financial assets
|
85.7
|
650.5
|
Operating financial assets
|
||
New operating financial assets
|
(75.6)
|
(89.5)
|
Principal payments on operating financial assets
|
94.6
|
95.4
|
Dividends received (including dividends received from joint ventures and associates)
|
75.6
|
73.4
|
New non-current loans granted
|
(489.6)
|
(116.9)
|
Principal payments on non-current loans
|
11.2
|
17.2
|
Net decrease/increase in current loans
|
139.9
|
(29.7)
|
Net cash used in investing activities
|
(656.6)
|
(126.4)
|
Including Net cash used in investing activities of discontinued operations
|
(31.9)
|
615.9
|
Net increase/decrease in current borrowings
|
(599.0)
|
(551.3)
|
New non-current borrowings and other debts
|
81.3
|
1,112.1
|
Principal payments on non-current borrowings and other debts
|
(1,180.6)
|
(1,183.5)
|
Proceeds on issue of shares
|
0.4
|
0.2
|
Share capital reduction
|
-
|
-
|
Transactions with non-controlling interests: partial purchases
|
(8.5)
|
(80.0)
|
Transactions with non-controlling interests: partial sales
|
1.3
|
1.9
|
Proceeds on issue of deeply subordinated securities
|
1,470.2
|
-
|
Coupons on deeply subordinated securities
|
(16.6)
|
-
|
Purchases of/proceeds from treasury shares
|
-
|
-
|
Dividends paid
|
(171.6)
|
(403.5)
|
Interest paid
|
(459.5)
|
(454.3)
|
Net cash used in financing activities
|
(882.6)
|
(1,558.4)
|
Including Net cash used in financing activities of discontinued operations
|
(38.5)
|
568.6
|
NET CASH AT THE BEGINNING OF THE PERIOD
|
4,745.3
|
4,634.9
|
Effect of foreign exchange rate changes and other
|
99.9
|
(35.5)
|
NET CASH AT THE END OF THE PERIOD
|
3,422.5
|
3,471.1
|
Cash and cash equivalents
|
3,683,4
|
3,916.1
|
Bank overdrafts and other cash position items
|
260,9
|
445.0
|
NET CASH AT THE END OF THE PERIOD
|
3,422.5
|
3,471.1
|
(1)
|
New consolidation standards presented in note 1.1.3.1. and revised Employee Benefits standard presented in note 1.1.3.2. of the Condensed Consolidated Interim Financial statements provide for a mandatory retrospective application. As a consequence, consolidated financial statements as of December 31, 2012 as well as January 1, 2012 have been represented accordingly.
|
|
VEOLIA ENVIRONNEMENT
|
|
By: /s/ Antoine Frérot
|
|
Name: Antoine Frérot
Title: Chairman and Chief Executive Officer
|