Audit Report / Information • Dec 31, 2013
Audit Report / Information
Open in ViewerOpens in native device viewer
EEIIEIEI1/2
GROUP CONSOLIDATED REPORTING DEPARTMENT
Year ended December 31, 2013
The Statutory Auditors
PricewaterhouseCoopers Audit Crystal Park 63, rue de Villiers 92208 Neuilly-sur-Seine Cedex
KPMG Audit Immeuble KPMG 1, cours Valmy 92923 Paris La Défense
This is a free translation into English of the Statutory Auditors' report issued in French and is provided solely for the convenience of English speaking users. The Statutory Auditors' report includes information specifically required by French law in such reports, whether modified or not. This information is presented below the audit opinion on the consolidated financial statements and includes an explanatory paragraph discussing the Auditors' assessments of certain significant accounting and auditing matters. These assessments were considered for the purpose of issuing an audit opinion on the consolidated financial statements taken as a whole and not to provide separate assurance on individual account balances, transactions, or disclosures.
This report also includes information relating to the specific verification of information given in the Group's management report and in the documents addressed to shareholders.
This report should be read in conjunction with, and construed in accordance with, French law and professional auditing standards applicable in France.
Les Miroirs 18, avenue d'Alsace 92400 Courbevoie
To the Shareholders,
In compliance with the assignment entrusted to us by your Annual General Meeting, we hereby report to you, for the year ended December 31, 2013, on:
These consolidated financial statements have been approved by the Board of Directors. Our role is to express an opinion on these consolidated financial statements based on our audit.
Year ended December 31, 2013 Page 3
We conducted our audit in accordance with professional standards applicable in France; those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit involves performing procedures, using sampling techniques or other methods of selection, to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made, as well as the overall presentation of the consolidated financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
In our opinion, the consolidated financial statements give a true and fair view of the assets and liabilities and of the financial position of the Group at December 31, 2013 and of the results of its operations for the year then ended in accordance with International Financial Reporting Standards as adopted by the European Union.
Without qualifying our opinion, we draw your attention to the Note 4 of the consolidated financial statements which describes the impact of the adoption of IAS 19 revised – method for recognizing employee benefits - at January 1st 2013.
In accordance with the requirements of article L.823-9 of the French Commercial Code (Code de Commerce) relating to the justification of our assessments, we bring to your attention the following matters:
Measurement of property, plant and equipment and intangible assets
The Group regularly carries out impairment tests on its property, plant and equipment, goodwill and other intangible assets, and also assesses whether there is any indication of impairment of property, plant and equipment and amortizable intangible assets, based on the methods described in Note 1 to the consolidated financial statements ("Impairment of property, plant and equipment, intangible assets and goodwill"). We examined the methods applied in implementing these tests and the estimates and assumptions used, and we verified that the information disclosed in Note 1 to the consolidated financial statements is appropriate.
Year ended December 31, 2013 Page 4
Employee benefits
The methods applied for assessing employee benefits are set out in Note 1 to the consolidated financial statements ("Employee benefits – defined benefit plans"). These benefit obligations were reviewed by independent actuaries. Our work consisted of assessing the data and assumptions used, examining, on a test basis, the calculations performed and verifying that the information disclosed in Notes 1 and 16 to the consolidated financial statements is appropriate.
Provisions
As specified in Note 1 to the consolidated financial statements ("Other current and non-current liabilities and provisions"), the Group books provisions to cover risks. The nature of the provisions recorded under "Other current and non-current liabilities and provisions" are described in Note 18 to the consolidated financial statements. Based on the information available at the time of our audit, we ensured that the methods and data used to determine provisions, particularly relating to the European Commission's decision concerning the automotive glass industry, as well as the disclosures regarding said provisions provided in the notes to the consolidated financial statements, are appropriate.
These assessments were made as part of our audit of the consolidated financial statements taken as a whole, and therefore contributed to the opinion we formed which is expressed in the first part of this report.
As required by law, we have also verified in accordance with professional standards applicable in France the information presented in the Group's management report.
We have no matters to report as to its fair presentation and its consistency with the consolidated financial statements.
Neuilly-sur-Seine and Paris La Défense, February 19, 2014
The Statutory Auditors
PricewaterhouseCoopers Audit
KPMG Audit Department of KPMG S.A.
Pierre Coll Jean-Christophe Georghiou
Jean-Paul Thill Philippe Grandclerc
| Dec. 31, 2013 | Dec. 31, 2012 | ||
|---|---|---|---|
| Notes | restated* | ||
| (in EUR millions) | |||
| ASSETS Goodwill |
(5) | 10,413 | 10,936 |
| Other intangible assets | (6) | 3,131 | 3,196 |
| Property, plant and equipment | (7) | 12,635 | 13,696 |
| Investments in associates | (8) | 216 | 206 |
| Deferred tax assets | (17) | 1,125 | 1,247 |
| Other non-current assets | (9) | 407 | 359 |
| Non-current assets | 27,927 | 29,640 | |
| Inventories | (10) | 5,997 | 6,133 |
| Trade accounts receivable | (11) | 4,882 | 5,017 |
| Current tax receivable | (17) | 238 | 204 |
| Other receivables | (11) | 1,317 | 1,425 |
| Assets held for sale | (3) | 974 | 936 |
| Cash and cash equivalents | (21) | 4,391 | 4,179 |
| Current assets | 17,799 | 17,894 | |
| Total Assets | 45,726 | 47,534 | |
| EQUITY AND LIABILITIES | |||
| Capital stock | (12) | 2,221 | 2,125 |
| Additional paid-in capital and legal reserve | 6,265 | 5,699 | |
| Retained earnings and net income for the year | 10,661 | 10,313 | |
| Cumulative translation adjustments | (1,481) | (523) | |
| Fair value reserves | 7 | (15) | |
| Treasury stock | (12) | (147) | (181) |
| Shareholders' equity | 17,526 | 17,418 | |
| Minority interests | 344 | 412 | |
| Total equity | 17,870 | 17,830 | |
| Long-term debt | (21) | 9,395 | 9,588 |
| Provisions for pensions and other employee benefits | (16) | 2,785 | 3,470 |
| Deferred tax liabilities | (17) | 712 | 792 |
| Other non-current liabilities and provisions | (18) | 2,189 | 2,197 |
| Non-current liabilities | 15,081 | 16,047 | |
| Current portion of long-term debt | (21) | 1,721 | 1,732 |
| Current portion of other liabilities | (18) | 479 | 458 |
| Trade accounts payable | (19) | 5,928 | 6,143 |
| Current tax liabilities | (17) | 67 | 70 |
| Other payables and accrued expenses | (19) | 3,311 | 3,408 |
| Liabilities held for sale | (3) | 473 | 497 |
| Short-term debt and bank overdrafts | (21) | 796 | 1,349 |
| Current liabilities | 12,775 | 13,657 | |
| Total Equity and Liabilities | 45,726 | 47,534 |
*The restatements are explained in Note 4.
| (in EUR millions) | Notes | 2013 | 2012 restated* |
|---|---|---|---|
| Net sales | (34) | 42,025 | 43,198 |
| Cost of sales | (24) | (31,996) | (33,046) |
| Selling, general and administrative expenses including research | (24) | (7,265) | (7,289) |
| Operating income | 2,764 | 2,863 | |
| Other business income | (24) | 186 | 116 |
| Other business expense | (24) | (1,059) | (1,013) |
| Business income | 1,891 | 1,966 | |
| Borrowing costs, gross | (592) | (627) | |
| Income from cash and cash equivalents | 33 | 40 | |
| Borrowing costs, net | (559) | (587) | |
| Other financial income and expense | (25) | (236) | (225) |
| Net financial expense | (795) | (812) | |
| Share in net income of associates | (8) | 11 | 12 |
| Income taxes | (17) | (476) | (443) |
| Net income | 631 | 723 | |
| Attributable to equity holders of the parent | 595 | 693 | |
| Minority interests | 36 | 30 | |
| Earnings per share (in EUR ) | |||
| Weighted average number of shares in issue | 538,912,431 | 526,399,944 | |
| Basic earnings per share | (27) | 1.10 | 1.32 |
| Weighted average number of shares assuming full dilution | 541,984,225 | 528,692,847 | |
| Diluted earnings per share | (27) | 1.10 | 1.31 |
*The restatements are explained in Note 4.
| 2013 | 2012 restated* | |
|---|---|---|
| (in EUR millions) | ||
| Net income | 631 | 723 |
| Items that may be subsequently reclassified to profit or loss | ||
| Translation adjustments | (1,018) | (65) |
| Changes in fair value | 22 | 7 |
| Tax on items that may be subsequently reclassified to profit or loss | (28) | (24) |
| Items that will not be reclassified to profit or loss | ||
| Changes in actuarial gains and losses | 696 | (834) |
| Tax on items that will not be reclassified to profit or loss | (260) | 267 |
| Income and expense recognized directly in equity | (588) | (649) |
| Total recognized income and expense for the year | 43 | 74 |
| Attributable to equity holders of the parent | 67 | 63 |
| Minority interests | (24) | 11 |
*The restatements are explained in Note 4.
| (in EUR millions) | Notes | 2013 | 2012 restated* |
|---|---|---|---|
| Net income attributable to equity holders of the parent | 595 | 693 | |
| Minority interests in net income | (a) | 36 | 30 |
| Share in net income of associates, net of dividends received | (8) | (3) | (6) |
| Depreciation, amortization and impairment of assets | (24) | 1,897 | 1,988 |
| Gains and losses on disposals of assets | (24) | (99) | (60) |
| Unrealized gains and losses arising from changes in fair value and share-based payments | 34 | (23) | |
| Changes in inventories | (10) | (135) | 252 |
| Changes in trade accounts receivable and payable, and other accounts receivable and payable | (11)(19) | 22 | 429 |
| Changes in tax receivable and payable | (17) | (8) | (118) |
| Changes in deferred taxes and provisions for other liabilities and charges | (16)(17)(18) | (153) | (623) |
| Net cash from operating activities | 2,186 | 2,562 | |
| Purchases of property, plant and equipment [2013: (1,354), 2012: (1,773)] and intangible assets | (1,456) | (1,883) | |
| Increase (decrease) in amounts due to suppliers of fixed assets | (6)(7) (19) |
(12) | (67) |
| Acquisitions of shares in consolidated companies [2013: (63), 2012: (338)], net of cash acquired | (2) | (60) | (323) |
| Acquisitions of other investments | (9) | (37) | (15) |
| Increase in investment-related liabilities | (18) | 6 | 46 |
| Decrease in investment-related liabilities | (18) | (3) | (8) |
| Investments | (1,562) | (2,250) | |
| Disposals of property, plant and equipment and intangible assets | (6)(7) | 191 | 83 |
| Disposals of shares in consolidated companies, net of cash divested | (2) | 152 | 81 |
| Disposals of other investments | (9) | 0 | 1 |
| Divestments | 343 | 165 | |
| Increase in loans and deposits | (9) | (54) | (85) |
| Decrease in loans and deposits | (9) | 42 | 58 |
| Changes in loans and deposits | (12) | (27) | |
| Net cash from (used in) investing activities | (1,231) | (2,112) | |
| Issues of capital stock | (a) | 662 | 127 |
| (Increase) decrease in treasury stock | (a) | 31 | (162) |
| Dividends paid | (a) | (654) | (646) |
| Transactions with shareholders of parent company | 39 | (681) | |
| Minority interests' share in capital increases of subsidiaries | 4 | 13 | |
| Acquisitions of minority interests without gain of control | 0 | (1) | |
| Disposals of minority interests without loss of control | 13 | 5 | |
| Changes in investment related liabilities following the exercise of put options of minority | 0 | (69) | |
| Dividends paid to minority shareholders of consolidated subsidiaries and increase (decrease) in dividends payable | (61) | (55) | |
| Transactions with minority interests | (44) | (107) | |
| Increase (decrease) in bank overdrafts and other short-term debt | (576) | 296 | |
| Increase in long-term debt | (b) | 1,479 | 2,808 |
| Decrease in long-term debt | (b) | (1,562) | (1,515) |
| Changes in gross debt | (659) | 1,589 | |
| Net cash from (used in) financing activities | (664) | 801 | |
| Increase (decrease) in cash and cash equivalents | 291 | 1,251 | |
| Net effect of exchange rate changes on cash and cash equivalents | (80) | (16) | |
| Net effect from changes in fair value on cash and cash equivalents | 0 | (4) | |
| Cash and cash equivalents classified as assets held for sale | (3) | 1 | (1) |
| Cash and cash equivalents at beginning of year | 4,179 | 2,949 | |
| Cash and cash equivalents at end of year | 4,391 | 4,179 |
*The restatements are explained in Note 4.
(a) Refer to the consolidated statement of changes in equity.
(b) Including bond premiums, prepaid interest and issue costs.
Income tax paid amounted to €630 million in 2013 (2012: €730 million). Interest paid net of interest received amounted to €558 million (2012: €571 million).
| (Number of shares) | (in EUR millions) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Issued | Outstanding (excluding treasury stock) |
Capital stock |
Additional paid-in capital and legal reserve |
Retained earnings and net income for the year |
Cumulative translation adjustments |
Fair value reserves |
Treasury stock |
Share holders' equity |
Minority interests |
Total equity |
|
| At January 1, 2012 published | 535,563,723 | 526,205,696 | 2,142 | 5,920 | 10,654 | (476) | (22) | (403) | 17,815 | 403 | 18,218 |
| Restatements* | (10) | (10) | (10) | ||||||||
| At January 1, 2012 restated* | 535,563,723 | 526,205,696 | 2,142 | 5,920 | 10,644 | (476) | (22) | (403) | 17,805 | 403 | 18,208 |
| Income and expenses recognized directly in equity |
0 | 0 | (590) | (47) | 7 | 0 | (630) | (19) | (649) | ||
| Net income for the year | 693 | 693 | 30 | 723 | |||||||
| Total recognized income and expense for the year |
0 | 0 | 103 | (47) | 7 | 0 | 63 | 11 | 74 | ||
| Issues of capital stock | |||||||||||
| Group Savings Plan | 4,387,680 | 4,387,680 | 18 | 107 | 125 | 125 | |||||
| Stock option plans | 714,239 | 714,239 | 3 | (1) | 2 | 2 | |||||
| Other | 0 | 13 | 13 | ||||||||
| Dividends paid (EUR 1.24 per share) | (646) | (646) | (54) | (700) | |||||||
| Treasury stock purchased | (8,727,221) | (280) | (280) | (280) | |||||||
| Treasury stock sold | 3,854,183 | (19) | 137 | 118 | 118 | ||||||
| Treasury stock canceled | (9,540,000) | (38) | (327) | 365 | 0 197 |
0 197 |
|||||
| Forward purchases of treasury stock Share-based payments |
197 14 |
14 | 14 | ||||||||
| Changes in Group structure | 20 | 20 | 39 | 59 | |||||||
| At December 31, 2012 restated* | 531,125,642 | 526,434,577 | 2,125 | 5,699 | 10,313 | (523) | (15) | (181) | 17,418 | 412 | 17,830 |
| Income and expenses recognized directly in equity |
0 | 0 | 408 | (958) | 22 | 0 | (528) | (60) | (588) | ||
| Net income for the year | 595 | 595 | 36 | 631 | |||||||
| Total recognized income and expense for the year |
0 | 0 | 1,003 | (958) | 22 | 0 | 67 | (24) | 43 | ||
| Issues of capital stock | |||||||||||
| Group Savings Plan | 4,499,142 | 4,499,142 | 18 | 93 | 111 | 111 | |||||
| Stock option plans | 2,685,835 | 2,685,835 | 11 | 67 | 78 | 78 | |||||
| Dividends | 16,866,171 | 16,866,171 | 67 | 406 | 473 | 473 | |||||
| Other | 0 | 4 | 4 | ||||||||
| Dividends paid (EUR 1.24 per share) | (654) | (654) | (60) | (714) | |||||||
| Treasury stock purchased | (1,799,334) | (63) | (63) | (63) | |||||||
| Treasury stock sold | 2,731,226 | (3) | 97 | 94 | 94 | ||||||
| Share-based payments | 14 | 14 | 14 | ||||||||
| Changes in Group structure | (12) | (12) | 12 | 0 | |||||||
| At December 31, 2013 | 555,176,790 | 551,417,617 | 2,221 | 6,265 | 10,661 | (1,481) | 7 | (147) | 17,526 | 344 | 17,870 |
* The restatements are explained in Note 4.
The consolidated financial statements of Compagnie de Saint-Gobain and its subsidiaries ("the Group") have been prepared in accordance with the International Financial Reporting Standards (IFRS) adopted for use in the European Union at December 31, 2013. With the exception of IFRS 10, 11 and 12, these consolidated financial statements have been prepared in accordance with the IFRS issued by the International Accounting Standards Board (IASB).
The accounting policies applied are consistent with those used to prepare the financial statements for the year ended December 31, 2012, except for the application of the new standards and interpretations described below. The consolidated financial statements have been prepared using the historical cost convention, except for certain assets and liabilities that have been measured using the fair value model as explained in these notes.
The standards, interpretations and amendments to published standards applicable for the first time in 2013 (see the table below) do not have a material impact on the Group's consolidated financial statements, with the exception of the amendment to IAS 19 concerning employee benefits. The impact of this amendment is discussed in Note 4.The comparative information for 2012 included in these notes has been restated on the same basis.
The Group has not early adopted any new standards, interpretations or amendments to published standards that are applicable for accounting periods beginning on or after January 1, 2014 (see the table below). Application of IFRS 10 – Consolidated Financial Statements and IFRS 11 – Joint Arrangements would have the effect of reducing consolidated revenue by 0.6%.
These consolidated financial statements were adopted by the Board of Directors on February 20, 2014 and will be submitted to the Shareholders' Meeting for approval. They are presented in millions of euros.
The preparation of consolidated financial statements in compliance with IFRS requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of income and expenses during the period. These estimates and assumptions are based on past experience and on various other factors in the prevailing deteriorated economic and financial environment, which makes it difficult to predict future business performance. Actual amounts may differ from those obtained through the use of these estimates and assumptions.
The main estimates and assumptions described in these notes concern asset impairment tests (Note 1), sharebased payments (Notes 13, 14 and 15), the measurement of employee benefit obligations (Note 16), deferred taxes (Note 17), provisions for other liabilities and charges (Note 18) and financial instruments (Note 22).
| Standards, interpretations and amendments to existing standards applicable in 2013: | ||||
|---|---|---|---|---|
| Amendment to IAS 1 | Presentation of items of other comprehensive income | |||
| Amendments to IAS 12 | Deferred taxes: recovery of underlying assets and incorporation into the standard of SIC-21 | |||
| Income Taxes – Recovery of Revalued Non-Depreciable Assets | ||||
| Amendments to IAS 19 | Employee benefits | |||
| Amendments to IFRS 1 | Severe hyperinflation and removal of fixed dates for first-time adopters | |||
| Amendments to IFRS 7 | Disclosures – offsetting financial assets and financial liabilities | |||
| IFRS 13 | Fair value measurement | |||
| IFRIC 20 | Stripping costs in the production phase of a surface mine | |||
| Standards, interpretations and amendments to existing standards early adopted in 2013: | ||||
| IFRS 10 | Consolidated financial statements | |||
| IFRS 11 | Joint arrangements | |||
| IFRS 12 | Disclosure of interests in other entities | |||
| Amendment to IAS 27 | Separate financial statements | |||
| Amendment to IAS 28 | Investments in associates and joint ventures | |||
| Amendment to IAS 32 | Offsetting financial assets and financial liabilities | |||
| Amendment to IAS 36 | Recoverable amount disclosures for non-financial assets | |||
| Amendment to IAS 39 | Novation of derivatives and continuation of hedge accounting |
Standards adopted by the European Union may be consulted on the European Commission website, at http://ec.europa.eu/internal_market/accounting/ias/index_en.htm
The Group's consolidated financial statements include the accounts of Compagnie de Saint-Gobain and of all companies controlled by the Group, as well as those of jointly controlled companies and companies over which the Group exercises significant influence.
Significant changes in the Group's scope of consolidation during 2013 are presented in Note 2 and a list of the principal consolidated companies at December 31, 2013 is provided in Note 35.
Companies over which the Group exercises exclusive control, either directly or indirectly, are fully consolidated.
Interests in jointly controlled entities are proportionately consolidated. The Group has elected not to apply the alternative treatment permitted by IAS 31, under which jointly controlled companies may be accounted for by the equity method, and has maintained the proportionate consolidation method.
Companies over which the Group directly or indirectly exercises significant influence are accounted for by the equity method.
The Group's share of the profit of companies accounted for by the equity method is recognized in the income statement under "Share in net income of associates".
The Group has applied IFRS 3R and IAS 27A on a prospective basis starting from January 1, 2010. As a result, business combinations completed prior to that date are recognized in accordance with the previous versions of IFRS 3 and IAS 27.
When an entity is acquired by the Group, the identifiable assets and assumed liabilities of the entity are recognized at their fair value. Any adjustments to provisional values as a result of completing the initial accounting are recognized within 12 months and retrospectively at the acquisition date.
The final acquisition price (referred to as "consideration transferred" in IFRS 3R), including the estimated fair value of any earn-out payments or other deferred consideration (referred to as "contingent consideration"), is determined in the 12 months following the acquisition. Under IFRS 3R, any adjustments to the acquisition price beyond this 12-month period are recorded in the income statement. Since January 1, 2010, all costs directly attributable to the business combination, i.e. costs that the acquirer incurs to effect a business combination such as professional fees paid to investment banks, attorneys, auditors, independent valuers and other consultants, are no longer capitalized as part of the cost of the business combination, but are recognized as expenses as incurred.
In addition, since January 1, 2010, goodwill is recognized only at the date that control is achieved (or joint control is achieved in the case of proportionately consolidated companies or significant influence is obtained in the case of entities accounted for by the equity method). Any subsequent increase in ownership interest is recorded as a change in equity attributable to the equity holders of the parent without adjusting goodwill.
Goodwill is recorded in the consolidated balance sheet as the difference between the acquisition-date fair value of (i) the consideration transferred plus the amount of any minority interests and (ii) the identifiable net assets of the acquiree. Minority interests are measured either as their proportionate interest in the net identifiable assets (partial goodwill method) or at their fair value at the acquisition date (full goodwill method). As the Group generally applies the partial goodwill method, goodwill calculated by the full goodwill method is not material.
Goodwill represents the excess of the cost of an acquisition over the fair value of the Group's share of the assets and liabilities of the acquired entity. If the cost of the acquisition is less than the fair value of the net assets and liabilities acquired, the difference is recognized directly in the income statement.
When the Group acquires control of an entity in which it already held an equity interest, the transaction is treated as a step acquisition (an acquisition in stages), as follows: (i) as a disposal of the previously-held interest, with recognition of any gain or loss in the consolidated financial statements, and (ii) as an acquisition of the entire interest, with recognition of the corresponding goodwill (on both the old and new acquisitions).
When the Group disposes of part of an equity interest, leading to the loss of control (with a minority interest retained), the transaction is also treated as both a disposal and an acquisition, as follows: (i) as a disposal of the entire interest, with recognition of any gain or loss in the consolidated financial statements, and (ii) as an acquisition of the retained non-controlling (minority) interest, measured at fair value.
Potential voting rights conferred by call options on minority interests (non-controlling interests) are taken into account in determining whether the Group exclusively controls an entity only when the options are currently exercisable.
When calculating its percentage interest in controlled companies, the Group considers the impact of cross put and call options on minority interests in the companies concerned. This approach gives rise to the recognition in the financial statements of an investment-related liability (included within "Other liabilities") corresponding to the present value of the estimated exercise price of the put option, with a corresponding reduction in minority interests and equity attributable to equity holders of the parent. Any subsequent changes in the fair value of the liability are recognized by adjusting equity.
Up to December 31, 2009, transactions with minority interests were treated in the same way as transactions with parties external to the Group. As from January 1, 2010, changes in minority interests (referred to as "noncontrolling interests" in IFRS 3R) are accounted for as equity transactions between two categories of owners of a single economic entity in accordance with IAS 27A. As a result, they are recorded in the statement of changes in equity and have no impact on the income statement or balance sheet, except for changes in cash and cash equivalents.
Assets and liabilities that are immediately available for sale and for which a sale is highly probable are classified as non-current assets and liabilities held for sale. When several assets are held for sale in a single transaction, they are accounted for as a disposal group, which also includes any liabilities directly associated with those assets.
The assets or disposal groups held for sale are measured at the lower of carrying amount and fair value less costs to sell. Depreciation ceases when non-current assets or disposal groups are classified as held for sale. When the assets held for sale are consolidated companies, deferred tax is recognized on the difference between the consolidated carrying amount of the shares and their tax basis, in accordance with IAS 12.
Non-current assets and liabilities held for sale are presented separately on the face of the consolidated balance sheet, and income and expenses continue to be recognized in the consolidated income statement on a line-byline basis. Income and expenses arising on discontinued operations are recorded as a single amount on the face of the consolidated income statement.
At each balance sheet date, the value of the assets and liabilities is reviewed to determine whether any provision adjustments should be recorded due to a change in their fair value less costs to sell.
All intragroup balances and transactions are eliminated in consolidation.
The consolidated financial statements are presented in euros, which is Compagnie de Saint-Gobain's functional and presentation currency.
Assets and liabilities of subsidiaries outside the euro zone are translated into euros at the closing exchange rate and income and expense items are translated using the average exchange rate for the period, except in the case of significant exchange rate volatility.
The Group's share of any translation gains or losses is included in equity under "Cumulative translation adjustments" until the foreign operations to which they relate are sold or liquidated, at which time they are taken to the income statement, if the transaction results in a loss of control, or recognized directly in the statement of changes in equity, if the change in ownership interest does not result in a loss of control.
Foreign currency transactions are translated into the Company's functional currency using the exchange rates prevailing at the transaction date. Assets and liabilities denominated in foreign currencies are translated at the closing rate and any exchange differences are recorded in the income statement. As an exception to this principle, exchange differences relating to loans and borrowings between Group companies are recorded, net of tax, in equity under "Cumulative translation adjustments", as in substance they are an integral part of the net investment in a foreign subsidiary.
See the section above on "Business combinations".
Other intangible assets primarily include patents, brands, software and development costs. They are measured at historical cost less accumulated amortization and impairment.
Acquired retail brands and certain manufacturing brands are treated as intangible assets with indefinite useful lives as they have a strong national and/or international reputation. These brands are not amortized but are tested for impairment on an annual basis. Other brands are amortized over their useful lives, not to exceed 40 years.
Costs incurred to develop software in-house – primarily configuration, programming and testing costs – are recognized as intangible assets. Patents and purchased computer software are amortized over their estimated useful lives, not exceeding 20 years for patents and three to five years for software.
Research costs are expensed as incurred. Development costs meeting the recognition criteria under IAS 38 are included in intangible assets and amortized over their estimated useful lives (not to exceed five years) from the date when the products to which they relate are first marketed.
Concerning greenhouse gas emissions allowances, a provision is recorded in the consolidated financial statements to cover any difference between the Group's emissions and the allowances granted.
Land, buildings and equipment are carried at historical cost less accumulated depreciation and impairment.
Cost may also include incidental expenses directly attributable to the acquisition, such as transfers from equity of any gains/losses on qualifying cash flow hedges of property, plant and equipment purchases.
Expenses incurred in exploring and evaluating mineral resources are included in property, plant and equipment when it is probable that associated future economic benefits will flow to the Group. They include mainly the costs of topographical or geological studies, drilling costs, sampling costs and all costs incurred in assessing the technical feasibility and commercial viability of extracting the mineral resource.
Material borrowing costs incurred for the construction and acquisition of property, plant and equipment are included in the cost of the related asset.
Property, plant and equipment are considered as having no residual value, as they consist for the most part of industrial assets that are intended to be used until the end of their useful lives.
Property, plant and equipment other than land are depreciated using the components approach on a straight-line basis over the following estimated useful lives, which are regularly reviewed:
| • | Major factories and offices | 30-40 years |
|---|---|---|
| • | Other buildings | 15-25 years |
| • | Production machinery and equipment | 5-16 years |
| • | Vehicles | 3-5 years |
| • | Furniture, fixtures, office and computer equipment | 4-16 years |
Gypsum quarries are depreciated over their estimated useful lives, based on the quantity of gypsum extracted during the year compared with the extraction capacity.
Provisions for site restoration are recognized as components of assets whenever the Group has a legal or constructive obligation to restore a site in accordance with contractually determined conditions or in the event of a sudden or gradual deterioration in site conditions. These provisions are reviewed periodically and may be discounted over the expected useful lives of the assets concerned. The component is depreciated over the same useful life as that used for mines and quarries.
Government grants for purchases of property, plant and equipment are recorded under "Other payables" and taken to the income statement over the estimated useful lives of the relevant assets.
Assets held under leases that transfer to the Group substantially all of the risks and rewards of ownership (finance leases) are recognized as property, plant and equipment. They are recognized at the commencement of the lease term at the lower of the fair value of the leased property and the present value of the minimum lease payments.
Property, plant and equipment acquired under finance leases are depreciated on a straight-line basis over the shorter of the estimated useful life of the asset – determined using the same criteria as for assets owned by the Group – or the lease term. The corresponding liability is shown in the balance sheet net of related interest.
Rental payments under operating leases are expensed as incurred.
Non-current financial assets include available-for-sale and other securities, as well as other non-current assets, which primarily comprise long-term loans and deposits.
Investments classified as "available-for-sale" are carried at fair value. Unrealized gains and losses on these investments are recognized in equity, unless the investments have suffered an other-than-temporary or material decline in value, in which case an impairment loss is recorded in the income statement.
Property, plant and equipment, goodwill and other intangible assets are tested for impairment on a regular basis. These tests consist of comparing the asset's carrying amount to its recoverable amount. Recoverable amount is the higher of the asset's fair value less costs to sell and its value in use, calculated by reference to the present value of the future cash flows expected to be derived from the asset.
For property, plant and equipment and amortizable intangible assets, an impairment test is performed whenever revenues from the asset decline or the asset generates operating losses due to either internal or external factors, and no material improvement is forecast in the annual budget or the business plan.
For goodwill and other intangible assets (including brands with indefinite useful lives), an impairment test is performed at least annually based on the business plan. Goodwill is reviewed systematically and exhaustively at the level of each cash-generating unit (CGU). The Group's reporting segments are its business sectors, which may each include several CGUs. A CGU is a reporting sub-segment, generally defined as a core business of the segment in a given geographical area. It typically reflects the manner in which the Group organizes its business and analyzes its results for internal reporting purposes. A total of 36 CGUs had been identified at December 31, 2013.
Goodwill is allocated mainly to the Gypsum CGU (€3,162 million at December 31, 2013), the Industrial Mortars CGU (€1,962 million at December 31, 2013) and the Building Distribution CGUs (€3,135 million at December 31, 2013), primarily in the United Kingdom, France and Scandinavia. Details of goodwill and unamortizable brands by Sector are provided in the segment information tables in Note 34.
The method used for these impairment tests is consistent with that employed by the Group for the valuation of companies acquired in business combinations or acquisitions of equity interests. The carrying amount of the CGUs is compared to their value in use, corresponding to the present value of future cash flows excluding interest but including tax. Cash flows for the last year of the business plan are rolled forward over the following two years. For impairment tests of goodwill, normative cash flows (corresponding to cash flows at the mid-point in the business cycle) are then projected to perpetuity using a low annual growth rate (generally 1.5%, except for emerging markets or businesses with a high organic growth potential where a 2% rate may be used). The discount rate applied to these cash flows corresponds to the Group's average cost of capital (7.25% in both 2013 and 2012) plus a country risk premium where appropriate depending on the geographic area concerned. The discount rates applied in 2013 for the main operating regions were 7.25% for the euro zone and North America, 8.25% for Eastern Europe and China and 8.75% for South America.
The recoverable amount calculated using a post-tax discount rate gives the same result as a pre-tax rate applied to pre-tax cash flows.
Different assumptions measuring the method's sensitivity are systematically tested using the following parameters:
When the annual impairment test reveals that the recoverable amount of an asset is less than its carrying amount, an impairment loss is recorded.
Tests performed in 2013 led to the recognition of a €206 million impairment loss on Distribution Sector goodwill (mainly concerning the Lapeyre sub-group), along with impairment losses on various items of property, plant and equipment held by the other Sectors, particularly the Flat Glass Activity. The breakdown of asset impairments by Sector and by Activity for 2013 and 2012 is provided in the segment information tables in Note 34.
Based on projections made at December 31, 2013, a 0.5-point decrease in projected average annual growth in cash flows to perpetuity for all the CGUs would lead to approximately €20 million in additional write-downs of intangible assets, while a 0.5-point increase in the discount rate applied to all the CGUs would result in additional write-downs of around €50 million.
Impairment losses on goodwill can never be reversed through income. For property, plant and equipment and other intangible assets, an impairment loss recognized in a prior period may be reversed if there is an indication that the impairment no longer exists and that the recoverable amount of the asset concerned exceeds its carrying amount.
Inventories are stated at the lower of cost and net realizable value. The cost of inventories includes the costs of purchase, costs of conversion, and other costs incurred in bringing the inventories to their present location and condition. It is generally determined using the weighted-average cost method, and in some cases the First-In-First-Out (FIFO) method. Cost of inventories may also include the transfer from equity of any gains/losses on qualifying cash flow hedges of foreign currency purchases of raw materials. Net realizable value is the selling price in the ordinary course of business, less estimated costs to completion and costs to sell. No account is taken in the inventory valuation process of the impact of below-normal capacity utilization rates.
Operating receivables and payables are stated at nominal value as they generally have maturities of less than three months. Provisions for impairment are established to cover the risk of total or partial non-recovery.
The Group considers that its exposure to concentrations of credit risk is limited due to its diversified business lineup, broad customer base and global presence. Past-due trade receivables are regularly monitored and analyzed, and provisions are set aside when appropriate.
Trade and other accounts receivable and payable are due mainly within one year, with the result that their carrying amount approximates fair value.
For trade receivables transferred under securitization programs, the contracts concerned are analyzed and if substantially all the risks associated with the receivables are not transferred to the financing institutions, they remain on the balance sheet and a corresponding liability is recognized in short-term debt.
Long-term debt includes bonds, Medium Term Notes, perpetual bonds, participating securities and all other types of long-term financial liabilities including lease liabilities and the fair value of derivatives qualifying as interest rate hedges.
Under IAS 32, the distinction between financial liabilities and equity is based on the substance of the contracts concerned rather than their legal form. As a result, participating securities are classified as debt. At the balance sheet date, long-term debt is measured at amortized cost. Premiums and issuance costs are amortized using the effective interest method.
Short-term debt
Short-term debt includes the current portion of the long-term debt described above, short-term financing programs such as commercial paper or "Billets de Trésorerie" (French Commercial Paper), bank overdrafts and other short-term bank borrowings, as well as the fair value of credit derivatives not qualifying for hedge accounting. At the balance sheet date, short-term debt is measured at amortized cost, with the exception of derivatives that are held as hedges of debt. Premiums and issuance costs are amortized using the effective interest method.
Cash and cash equivalents
Cash and cash equivalents mainly consist of cash on hand, bank accounts and marketable securities that are short-term (i.e. generally with maturities of less than three months), highly liquid investments readily convertible into known amounts of cash and subject to an insignificant risk of changes in value. Marketable securities are measured at fair value through profit or loss.
Further details about long- and short-term debt are provided in Note 21.
The Group uses interest rate, foreign exchange and commodity derivatives to hedge its exposure to changes in interest rates, exchange rates and commodity prices that may arise in the normal course of business.
In accordance with IAS 32 and IAS 39, all of these instruments are recognized in the balance sheet and measured at fair value, irrespective of whether or not they are part of a hedging relationship that qualifies for hedge accounting under IAS 39.
Changes in fair value of both derivatives that are designated and qualify as fair value hedges and derivatives that do not qualify for hedge accounting are taken to the income statement (in business income for foreign exchange and commodity derivatives qualifying for hedge accounting, and in net financial expense for all other derivatives). However, in the case of derivatives that qualify as cash flow hedges, the effective portion of the gain or loss arising from changes in fair value is recognized directly in equity, and only the ineffective portion is recognized in the income statement.
Most interest rate derivatives used by the Group to swap fixed rates for variable rates are designated and qualify as fair value hedges. These derivatives hedge fixed-rate debts exposed to a fair value risk. In accordance with hedge accounting principles, debt included in a designated fair value hedging relationship is remeasured at fair value. As the effective portion of the gain or loss on the fair value hedge offsets the loss or gain on the underlying hedged item, the income statement is only impacted by the ineffective portion of the hedge.
Cash flow hedge accounting is applied by the Group mainly for derivatives used to fix the cost of future investments in financial assets or property, plant and equipment, future purchases of gas and fuel oil (fixed-forvariable price swaps) and future purchases of foreign currencies (forward contracts). The transactions hedged by these instruments are qualified as highly probable. The application of cash flow hedge accounting allows the Group to defer the impact on the income statement of the effective portion of changes in the fair value of these instruments by recording them in a special hedging reserve in equity. The reserve is reclassified into the income statement when the hedged transaction occurs and the hedged item affects income. In the same way as for fair value hedges, cash flow hedging limits the Group's exposure to changes in the fair value of these price swaps to the ineffective portion of the hedge.
Derivatives that do not qualify for hedge accounting
Changes in the fair value of derivatives that do not qualify for hedge accounting are recognized in the income statement. The instruments concerned mainly include cross-currency swaps; gas, currency and interest rate options; currency swaps; and futures and forward contracts.
The fair value of financial assets and financial liabilities quoted in an active market corresponds to their quoted price, classified as level 1 in the fair value hierarchy defined in IFRS 7 and IFRS 13. The fair value of financial assets and financial liabilities not quoted in an active market is established by a recognized valuation technique such as reference to the fair value of another recent and similar transaction, or discounted cash flow analysis based on observable market data, classified as level 2 in the IFRS 7 and IFRS 13 fair value hierarchy.
The fair value of short-term financial assets and liabilities is considered as being the same as their carrying amount due to their short maturities.
After retirement, the Group's former employees are eligible for pension benefits in accordance with the applicable laws and regulations in the respective countries in which the Group operates. There are also additional pension obligations in certain Group companies, both in France and in other countries.
In France, employees receive length-of-service awards on retirement based on years of service and the calculation methods prescribed in the applicable collective bargaining agreements.
The Group's obligation for the payment of pensions and length-of-service awards is determined at the balance sheet date by independent actuaries, using a method that takes into account projected final salaries at retirement and economic conditions in each country. These obligations may be financed by pension funds, with a provision recognized in the balance sheet for the unfunded portion.
In accordance with the amendment to IAS 19 applicable from January 1, 2013, the effect of any plan amendments (past service cost) is recognized immediately in the income statement.
Actuarial gains or losses reflect year-on-year changes in the actuarial assumptions used to measure the Group's obligations and plan assets, experience adjustments (differences between the actuarial assumptions and what has actually occurred), and changes in legislation. They are recognized in equity as they occur.
In the United States, Spain and Germany, retired employees receive benefits other than pensions, mainly concerning healthcare. The Group's obligation under these plans is determined using an actuarial method and is covered by a provision recorded in the balance sheet.
Provisions are also set aside on an actuarial basis for other employee benefits, such as jubilees or other longservice awards, deferred compensation, specific welfare benefits, and termination benefits in various countries. Any actuarial gains and losses relating to these benefits are recognized immediately.
The interest costs for these obligations and the expected return on the related plan assets are measured using the discount rate applied to estimate the obligation at the beginning of the period, and are recognized as financial expense or income.
Contributions to defined contribution plans are expensed as incurred.
Stock option plans
The cost of stock option plans is calculated using the Black & Scholes option pricing model, based on the following parameters:
The cost calculated using this method is recognized in the income statement over the vesting period of the options, ranging from three to four years.
For options exercised for new shares, the sum received by the Company when the options are exercised is recorded in "Capital stock" for the portion representing the par value of the shares, with the balance – net of directly attributable transaction costs – recorded under "Additional paid-in capital".
The method used by Saint-Gobain to calculate the costs of its Group Savings Plan ("PEG") takes into account the fact that shares granted to employees under the plan are subject to a five- or ten-year lock-up. The lock-up cost is measured and deducted from the 20% discount granted by the Group on employee share awards. The calculation parameters are defined as follows:
Leveraged plan costs are calculated under IFRS 2 in the same way as for non-leveraged plans, but also take into account the advantage accruing to employees who have access to share prices with a volatility profile adapted to institutional investors.
The cost of the plans is recognized in full at the end of the subscription period.
Performance shares and performance unit grants
The Group set up a worldwide share grant plan in 2009 whereby each Group employee was awarded seven shares, while since 2009, performance share plans have been established for certain categories of employees. These plans are subject to eligibility criteria based on the grantee's period of service with the Group. The plan costs calculated under IFRS 2 take into account the eligibility criteria, the performance criteria – which are described in Note 15 – and the lock-up feature. They are determined after deducting the present value of forfeited dividends on the performance shares and are recognized over the vesting period, which ranges from two to four years depending on the country. Since 2012, performance unit plans have been set up for certain employees in France. These plans are also subject to eligibility criteria based on the grantee's period of service with the Group and to certain performance criteria. The costs calculated under IFRS 2 therefore take into account these factors, as well as the fact that the units are cash-settled. IFRS 2 stipulates that for cash-settled share-based payment transactions, the granted instruments are initially measured at fair value at the grant date, then remeasured at each period end, with the cost adjusted accordingly pro rata to the rights that have vested at the period-end. The cost is recognized over the vesting period of the rights.
This item includes capital contributions in excess of the par value of capital stock as well as the legal reserve, which corresponds to a cumulative portion of the net income of Compagnie de Saint-Gobain.
Retained earnings and net income for the year
Retained earnings and net income for the year correspond to the Group's share in the undistributed earnings of all consolidated companies.
Treasury stock
Treasury stock is measured at cost and recorded as a deduction from equity. Gains and losses on disposals of treasury stock are recognized directly in equity and have no impact on net income for the period.
Forward purchases of treasury stock are treated in the same way. When a fixed number of shares is purchased forward at a fixed price, this amount is recorded in "Other liabilities" and as a deduction from equity under "Retained earnings and net income for the year".
Provisions for other liabilities and charges
A provision is booked when (i) the Group has a present legal or constructive obligation towards a third party as a result of a past event, (ii) it is probable that an outflow of resources will be required to settle the obligation, and (iii) the amount of the obligation can be estimated reliably.
If the timing or the amount of the obligation cannot be measured reliably, it is classified as a contingent liability and reported as an off-balance sheet commitment.
Provisions for other material liabilities and charges whose timing can be estimated reliably are discounted to present value.
Investment-related liabilities correspond to put options granted to minority shareholders of subsidiaries and liabilities relating to the acquisition of shares in Group companies, including additional purchase consideration. They are reviewed on a periodic basis and any subsequent changes in the fair value of minority shareholder puts are recognized by adjusting equity.
Revenue generated by the sale of goods or services is recognized net of rebates, discounts and sales taxes (i) when the risks and rewards of ownership have been transferred to the customer, or (ii) when the service has been rendered, or (iii) by reference to the stage of completion of the services to be provided.
Construction contracts are accounted for using the percentage of completion method, as explained below. When the outcome of a construction contract can be estimated reliably, contract revenue and costs are recognized as revenue and expenses, respectively, by reference to the stage of completion of the contract activity at the balance sheet date. When the outcome of a construction contract cannot be estimated reliably, contract revenue is recognized only to the extent of contract costs incurred that it is probable will be recovered. When it is probable that total contract costs will exceed total contract revenue, the expected loss is recognized as an expense immediately.
Construction contract revenues are not material in relation to total consolidated net sales.
Operating income is a measure of the performance of the different Sectors and has been used by the Group as its key external and internal management indicator for many years. Foreign exchange gains and losses are included in operating income, as are changes in the fair value of financial instruments that do not qualify for hedge accounting when they relate to operating items.
Other business income and expense mainly include movements in provisions for claims and litigation and environmental provisions, gains and losses on disposals of assets, impairment losses, restructuring costs incurred upon the disposal or discontinuation of operations and the costs of workforce reduction measures.
Business income includes all income and expenses other than borrowing costs and other financial income and expense, the Group's share in net income of associates, and income taxes.
Net financial expense includes borrowing and other financing costs, income from cash and cash equivalents, interest cost for pension and other post-employment benefit plans, net of the return on plan assets, and other financial income and expense such as exchange gains and losses and bank charges.
Current income tax is the estimated amount of tax payable in respect of income for a given period, calculated by reference to the tax rates that have been enacted or substantively enacted at the balance sheet date, plus any adjustments to current taxes recorded in previous financial periods.
Deferred taxes are recorded using the balance sheet liability method for temporary differences between the carrying amount of assets and liabilities and their tax basis. Deferred tax assets and liabilities are measured at the tax rates expected to apply to the period when the asset is realized or the liability settled, based on the tax laws that have been enacted or substantively enacted at the balance sheet date.
Deferred tax assets are recognized only if it is considered probable that there will be sufficient future taxable income against which the temporary difference can be utilized. They are reviewed at each balance sheet date and written down to the extent that it is no longer probable that there will be sufficient taxable income against which the temporary difference can be utilized. In determining whether to recognize deferred tax assets for tax loss carryforwards, the Group applies a range of criteria that take into account the probable recovery period based on business plan projections and the strategy for the long-term recovery of tax losses applied in each country.
No deferred tax liability is recognized in respect of undistributed earnings of subsidiaries that are not intended to be distributed.
Deferred taxes are recognized as income or expense in the income statement, except if they relate to items that are recognized directly in equity, in which case the deferred tax is also recognized in equity.
Basic earnings per share are calculated by dividing net income by the weighted average number of shares in issue during the period, excluding treasury stock.
Diluted earnings per share are calculated by adjusting earnings per share (see Note 27) and the average number of shares in issue for the effects of all dilutive potential common shares, such as stock options and convertible bonds. The calculation is performed using the treasury stock method, which assumes that the proceeds from the exercise of dilutive instruments are assigned on a priority basis to the purchase of common shares in the market.
Recurring net income corresponds to income after tax and minority interests but before capital gains or losses, asset impairment losses, material non-recurring provisions and the related tax and minority interests.
The method used for calculating recurring net income is explained in Note 26.
EBITDA corresponds to operating income before depreciation and amortization.
The method used for calculating EBITDA is explained in Note 26.
Return on capital employed (ROCE) corresponds to annualized operating income adjusted for changes in the scope of consolidation, expressed as a percentage of total assets at the period-end. Total assets include net property, plant and equipment, working capital, net goodwill and other intangible assets, but exclude deferred tax assets arising from non-amortizable brands and land.
Cash flow from operations corresponds to net cash generated from operating activities before the impact of changes in working capital requirement, changes in current taxes and movements in provisions for other liabilities and charges and deferred taxes. Cash flow from operations is adjusted for the effect of material non-recurring provision charges.
The method used for calculating cash flow from operations is explained in Note 26.
This item corresponds to cash flow from operations less the tax effect of asset disposals and of non-recurring provision charges and reversals.
The method used for calculating cash flow from operations before tax on capital gains and losses and non-recurring provisions is explained in Note 26.
In compliance with IFRS 8, segment information reflects the Group's internal presentation of operating results to senior management. The Group has chosen to present segment information by Sector and Activity, without any further aggregation compared with the internal presentation. There were no changes in the presentation of segment information in 2013 compared with prior years.
| France Outside France | Total | |||
|---|---|---|---|---|
| Fully consolidated companies | ||||
| At January 1, 2013 | 166 | 719 | 885 | |
| Newly consolidated companies | 4 | 11 | 15 | |
| Merged companies | (7) | (44) | (51) | |
| Deconsolidated companies | (1) | (2) | (3) | |
| Change in consolidation method | 0 | |||
| At December 31, 2013 | 162 | 684 | 846 | |
| Proportionately consolidated companies | ||||
| At January 1, 2013 | 3 | 23 | 26 | |
| Newly consolidated companies | 0 | |||
| Deconsolidated companies | 0 | |||
| Change in consolidation method | 0 | |||
| At December 31, 2013 | 3 | 23 | 26 | |
| Companies accounted for by the equity method | ||||
| At January 1, 2013 | 4 | 78 | 82 | |
| Newly consolidated companies | 3 | 3 | ||
| Merged companies | (6) | (6) | ||
| Deconsolidated companies | (7) | (7) | ||
| Change in consolidation method | 0 | |||
| At December 31, 2013 | 4 | 68 | 72 | |
| TOTAL at January 1, 2013 | 173 | 820 | 993 | |
| TOTAL at December 31, 2013 | 169 | 775 | 944 |
On December 19, 2013, the Group signed an agreement for the sale of its US-based Fiber Cement siding business to Plycem USA, a subsidiary of Elementia of Mexico. This business was part of Saint-Gobain's Exterior Products Activity of the Construction Products Sector. It manufactures and sells fiber cement siding, trim and accessory products for the United States and Canadian residential and commercial construction markets. The transaction was finalized in early 2014.
On March 7, 2013, the Group signed an agreement for the sale of its US-based PVC Pipe and Foundations business to North American Pipe Corporation, a subsidiary of Westlake Chemical Corporation. The sale was completed on May 1, 2013 once anti-trust approvals had been obtained.
On June 8, 2012, Saint-Gobain signed an agreement for the acquisition of the Celotex Group, one of the United Kingdom's leading manufacturers of high performance insulating foam. The transaction was completed in the second half of the year and Celotex was consolidated from September 1, 2012.
On March 30, 2012, Saint-Gobain completed the acquisition of Brossette from Wolseley, after the transaction was approved by France's competition authorities on March 23. Brossette is a distributor of plumbing-heatingsanitaryware products in France. It was consolidated as from April 1, 2012.
The impact on the balance sheet at December 31, 2013 of changes in Group structure and in consolidation methods was as follows:
| Companies consolidated for the first time |
Companies removed from the scope of consolidation |
Total | |
|---|---|---|---|
| (in EUR millions) | |||
| Impact on assets | |||
| Non-current assets | 63 | (37) | 26 |
| Inventories | 7 | (27) | (20) |
| Trade accounts receivable | 3 | (27) | (24) |
| Other current assets excluding cash and cash equivalents | 8 | (1) | 7 |
| 81 | (92) | (11) | |
| Impact on equity and liabilities | |||
| Shareholders' equity and minority interests | 2 | 78 | 80 |
| Provisions for pensions and other employee benefits | 0 | 0 | 0 |
| Non-current liabilities | 1 | (1) | 0 |
| Trade accounts payable | 5 | (12) | (7) |
| Other payables and accrued expenses | 6 | (3) | 3 |
| 14 | 62 | 76 | |
| Enterprise value of consolidated companies | |||
| acquired/divested (a) | 67 | (154) | (87) |
| Impact on consolidated net debt* | |||
| Impact on cash and cash equivalents | (3) | 1 | (2) |
| Impact on net debt excluding cash and cash equivalents (b) | 7 | (2) | 5 |
| 4 | (1) | 3 | |
| Acquisitions/disposals of shares in consolidated companies | |||
| net of cash acquired/divested (a) - (b) | 60 | (152) | (92) |
*Corresponding to the debt, short-term credit facilities and cash and cash equivalents of acquired/divested companies.
On January 17, 2013, Compagnie de Saint-Gobain signed an agreement for the sale of Saint-Gobain Containers, Inc. (SGCI) to Ardagh. On July 1, the US Federal Trade Commission (FTC) filed a complaint in Federal Court seeking to prevent the sale from being consummated. Discussions have been initiated in an effort to resolve the FTC's concerns. As these discussions were still ongoing as of January 13, 2014, Saint-Gobain and Ardagh decided to extend their agreement concerning the sale until April 30, 2014.
As required by IFRS 5, the assets and liabilities of Verallia North America (Saint-Gobain Containers, Inc. and its subsidiaries) are reported in the consolidated balance sheets at December 31, 2013 and December 31, 2012 under "Assets held for sale" and "Liabilities held for sale".
A deferred tax asset relating to the cumulative reserves carried in respect of Verallia North America was recognized at December 31, 2012 for an amount of €20 million, in accordance with IAS 12. This asset was reduced to €12 million at December 31, 2013, based on an updated estimate.
| (in EUR millions) | Dec. 31, 2013 | Dec. 31, 2012 |
|---|---|---|
| Goodwill and other intangible assets | 185 | 195 |
| Property, plant and equipment, net | 506 | 449 |
| Other non-current assets | 9 | 12 |
| Inventories, trade accounts receivable and other accounts receivable | 274 | 279 |
| Cash and cash equivalents | 0 | 1 |
| Total assets held to sale | 974 | 936 |
| Provisions for pensions and other employee benefits | 228 | 348 |
| Deferred tax liabilities and other non-current liabilities | 78 | 6 |
| Trade accounts payable, other payables and accrued expenses, and other current liabilities | 167 | 143 |
| Short term debt and bank overdrafts | 0 | 0 |
| Total liabilities held for sale | 473 | 497 |
In the same way as at the 2012 year-end, Verallia North America's off-balance sheet commitments have been excluded from the Group's off-balance sheet commitments at December 31, 2013. They concern future minimum lease payments due under operating leases and other commitments for approximately €37 million (December 31, 2012: €50 million).
The average number of employees of Verallia North America (4,384 in 2013) is included in the average number of Group employees for the year (Note 33).
The amendments to IAS 19 – Employee Benefits are applicable from January 1, 2013 with retrospective application to all periods presented. The main changes for the Group are as follows:
If the amended standard had been applied from January 1, 2012, the impact on the 2012 financial statements would have been as follows:
The impact on each of the financial statements is presented below:
Impact on the consolidated balance sheet
The balance sheets at January 1 and December 31, 2012 have been adjusted as follows:
| Dec. 31, 2011 published |
restatements | At January 1st , |
Dec. 31, 2012 published |
restatements | Dec. 31, 2012 restated |
|
|---|---|---|---|---|---|---|
| (in EUR millions) | 2012 restated | |||||
| Assets | ||||||
| Goodwill | 11,041 | 11,041 | 10,936 | 10,936 | ||
| Deferred tax assets | 949 | 4 | 953 | 1,236 | 11 | 1,247 |
| Other non-current assets | 17,887 | 17,887 | 17,457 | 17,457 | ||
| Current assets | 16,357 | 16,357 | 17,894 | 17,894 | ||
| Total assets | 46,234 | 4 | 46,238 | 47,523 | 11 | 47,534 |
| Equity and liabilities | ||||||
| Shareholders' equity | 17,815 | (10) | 17,805 | 17,439 | (21) | 17,418 |
| Minority interests | 403 | 403 | 412 | 412 | ||
| Long-term debt | 8,326 | 8,326 | 9,588 | 9,588 | ||
| Provisions for pensions and other employee benefits | 3,458 | (13) | 3,445 | 3,465 | 5 | 3,470 |
| Deferred tax liabilities | 893 | 893 | 792 | 792 | ||
| Other non-current liabilities and provisions | 2,143 | 26 | 2,169 | 2,171 | 26 | 2,197 |
| Current liabilities | 13,196 | 1 | 13,197 | 13,656 | 1 | 13,657 |
| Total equity and liabilities | 46,234 | 4 | 46,238 | 47,523 | 11 | 47,534 |
Impact on the consolidated income statement
The impact on the 2012 consolidated income statement can be summarized as follows:
| 2012 published | restatements | 2012 restated | |
|---|---|---|---|
| (in EUR millions) | |||
| Business income | 1,984 | (18) | 1,966 |
| Borrowing costs, net | (587) | (587) | |
| Other financial income and expense | (137) | (88) | (225) |
| Net financial expense | (724) | (88) | (812) |
| Share in net income of associates | 12 | 12 | |
| Income taxes | (476) | 33 | (443) |
| Net income | 796 | (73) | 723 |
| Attributable to equity holders of the parent | 766 | (73) | 693 |
| Minority interests | 30 | 0 | 30 |
The impact on the 2012 consolidated statement of recognized income and expense can be summarized as follows:
| 2012 published | restatements | 2012 restated |
|---|---|---|
| 723 | ||
| (65) | (65) | |
| 7 | 7 | |
| (24) | (24) | |
| (922) | 88 | (834) |
| 293 | (26) | 267 |
| (711) | 62 | (649) |
| 85 | (11) | 74 |
| 74 | (11) | 63 |
| 11 | 0 | 11 |
| 796 | (73) |
Impact on the consolidated statement of cash flows
The impact on the 2012 consolidated statement of cash flows can be summarized as follows:
| 2012 published | restatements | 2012 restated | |
|---|---|---|---|
| (in EUR millions) | |||
| Net income attributable to equity holders of the parent | 766 | (73) | 693 |
| Other profit or loss items | 1,929 | 1,929 | |
| Changes in working capital | 563 | 563 | |
| Changes in deferred taxes and provisions for other liabilities and charges | (696) | 73 | (623) |
| Net cash from operating activities | 2,562 | 0 | 2,562 |
| Net cash from (used in) investing activities | (2,112) | 0 | (2,112) |
| Net cash from (used in) financing activities | 801 | 0 | 801 |
| Increase (decrease) in cash and cash equivalents | 1,251 | 0 | 1,251 |
| Net effect of exchange rate changes on cash and cash equivalents | (16) | (16) | |
| Net effect from changes in fair value on cash and cash equivalents | (4) | (4) | |
| Cash and cash equivalents classified as assets held for sale | (1) | (1) | |
| Cash and cash equivalents at beginning of year | 2,949 | 0 | 2,949 |
| Cash and cash equivalents at end of year | 4,179 | 0 | 4,179 |
| 2013 | 2012 | |
|---|---|---|
| (in EUR millions) | ||
| At January 1 | ||
| Gross value | 11,765 | 11,903 |
| Accumulated impairment | (829) | (862) |
| Net | 10,936 | 11,041 |
| Movements during the year | ||
| Changes in Group structure | 12 | 143 |
| Reclassification to assets held for sale | 8 | (191) |
| Impairment | (216) | (67) |
| Translation adjustments | (327) | 10 |
| Total | (523) | (105) |
| At December 31 | ||
| Gross value | 11,415 | 11,765 |
| Accumulated impairment | (1,002) | (829) |
| Net | 10,413 | 10,936 |
In 2013, movements in goodwill mainly arose from translation adjustments and impairment losses on Building Distribution Sector goodwill.
In 2012, movements in goodwill mainly arose from changes in the scope of consolidation, with the acquisition of Celotex by the Construction Products Sector and Brossette by the Building Distribution Sector, and the reclassification as "Assets held for sale" of the remaining Verallia North America goodwill (Note 3).
| Patents | Non amortizable |
Software | Develop-ment costs |
Other | Total | |
|---|---|---|---|---|---|---|
| (in EUR millions) | brands | |||||
| At January 1, 2012 restated | ||||||
| Gross value | 141 | 2,778 | 834 | 80 | 334 | 4,167 |
| Accumulated amortization and impairment | (108) | (681) | (48) | (182) | (1,019) | |
| Net | 33 | 2,778 | 153 | 32 | 152 | 3,148 |
| Movements during the year | ||||||
| Changes in Group structure and reclassifications | (4) | (1) | 11 | 2 | 11 | 19 |
| Reclassification to assets held for sale | 0 | 0 | (4) | 0 | 0 | (4) |
| Acquisitions | 3 | 62 | 36 | 9 | 110 | |
| Disposals | 0 | (2) | 0 | (2) | (4) | |
| Translation adjustments | 0 | 29 | (1) | 0 | (2) | 26 |
| Amortization and impairment | (4) | (64) | (17) | (14) | (99) | |
| Total movements | (5) | 28 | 2 | 21 | 2 | 48 |
| At December 31, 2012 restated | ||||||
| Gross value | 140 | 2,806 | 870 | 118 | 342 | 4,276 |
| Accumulated amortization and impairment | (112) | (715) | (65) | (188) | (1,080) | |
| Net | 28 | 2,806 | 155 | 53 | 154 | 3,196 |
| Movements during the year | ||||||
| Changes in Group structure and reclassifications | 1 | (1) | 6 | (4) | (15) | (13) |
| Reclassification to assets held for sale | 0 | 0 | 2 | 0 | 0 | 2 |
| Acquisitions | 3 | 55 | 22 | 22 | 102 | |
| Disposals | 0 | (1) | 0 | (2) | (3) | |
| Translation adjustments | (1) | (39) | (7) | (1) | (6) | (54) |
| Amortization and impairment | (4) | (64) | (20) | (11) | (99) | |
| Total movements | (1) | (40) | (9) | (3) | (12) | (65) |
| At December 31, 2013 | ||||||
| Gross value | 139 | 2,766 | 890 | 127 | 317 | 4,239 |
| Accumulated amortization and impairment | (112) | (744) | (77) | (175) | (1,108) | |
| Net | 27 | 2,766 | 146 | 50 | 142 | 3,131 |
The "Other" column includes amortizable manufacturing brands totaling €47 million at December 31, 2013 (December 31, 2012: €54 million).
| Land and quarries |
Buildings Machinery and equipment |
Assets under construction |
Total | ||
|---|---|---|---|---|---|
| (in EUR millions) | |||||
| At January 1, 2012 | |||||
| Gross value | 2,462 | 8,529 | 21,660 | 1,518 | 34,169 |
| Accumulated depreciation and impairment | (420) | (4,524) | (14,959) | (41) | (19,944) |
| Net | 2,042 | 4,005 | 6,701 | 1,477 | 14,225 |
| Movements during the year | |||||
| Changes in Group structure and reclassifications | 29 | 45 | 15 | 44 | 133 |
| Reclassification to assets held for sale | (10) | (66) | (338) | (35) | (449) |
| Acquisitions | 65 | 97 | 414 | 1,197 | 1,773 |
| Disposals | (14) | (17) | (32) | (7) | (70) |
| Translation adjustments | (13) | (2) | (48) | (31) | (94) |
| Depreciation and impairment | (43) | (311) | (1,407) | (61) | (1,822) |
| Transfers | 239 | 948 | (1,187) | 0 | |
| Total movements | 14 | (15) | (448) | (80) | (529) |
| At December 31, 2012 | |||||
| Gross value | 2,512 | 8,697 | 21,377 | 1,500 | 34,086 |
| Accumulated depreciation and impairment | (456) | (4,707) | (15,124) | (103) | (20,390) |
| Net | 2,056 | 3,990 | 6,253 | 1,397 | 13,696 |
| Movements during the year | |||||
| Changes in Group structure and reclassifications | 20 | (7) | 13 | (14) | 12 |
| Reclassification to assets held for sale | 1 | 4 | (61) | (1) | (57) |
| Acquisitions | 17 | 64 | 272 | 1,001 | 1,354 |
| Disposals | (42) | (65) | (30) | (16) | (153) |
| Translation adjustments | (71) | (162) | (311) | (91) | (635) |
| Depreciation and impairment | (35) | (333) | (1,207) | (7) | (1,582) |
| Transfers | 240 | 963 | (1,203) | 0 | |
| Total movements | (110) | (259) | (361) | (331) | (1,061) |
| At December 31, 2013 | |||||
| Gross value | 2,408 | 8,557 | 21,202 | 1,169 | 33,336 |
| Accumulated depreciation and impairment | (462) | (4,826) | (15,310) | (103) | (20,701) |
| Net | 1,946 | 3,731 | 5,892 | 1,066 | 12,635 |
In 2013, other movements in property, plant and equipment included assets acquired under finance leases for an amount of €18 million (2012: €18 million). These finance leases are not included in the cash flow statement, in accordance with IAS 7. At December 31, 2013, total property, plant and equipment acquired under finance leases amounted to €77 million (December 31, 2012: €109 million) (Note 28).
| 2013 | 2012 | |
|---|---|---|
| (in EUR millions) | ||
| At January 1 | ||
| Equity in associates | 157 | 129 |
| Goodwill | 49 | 38 |
| Investments in associates | 206 | 167 |
| Movements during the year | ||
| Changes in Group structure | (7) | 31 |
| Translation adjustments | (11) | 2 |
| Transfers, share issues and other movements | 25 | 0 |
| Dividends paid | (8) | (6) |
| Share in net income of associates | 11 | 12 |
| Total movements | 10 | 39 |
| At December 31 | ||
| Equity in associates | 167 | 157 |
| Goodwill | 49 | 49 |
| Investments in associates | 216 | 206 |
Annual net sales recorded in the individual financial statements of associates totaled €830 million in 2013 (2012: €984 million) and their aggregate net income totaled €34 million (2012: €32 million). At December 31, 2013, total assets and liabilities of these companies amounted to €1,099 million and €497 million, respectively (December 31, 2012: €1,082 million and €535 million).
| Available-for sale and other securities |
Capitalized loans and deposits |
Pension plan surpluses |
Total | |
|---|---|---|---|---|
| (in EUR millions) | ||||
| At January 1, 2012 | ||||
| Gross value | 48 | 273 | 52 | 373 |
| Provisions for impairment in value | (19) | (7) | (26) | |
| Net | 29 | 266 | 52 | 347 |
| Movements during the year | ||||
| Changes in Group structure | 1 | 1 | 2 | |
| Increases/(decreases) | 14 | 27 | 4 | 45 |
| Movements in provisions for impairment in value | 0 | 1 | 1 | |
| Translation adjustments | 0 | (3) | 1 | (2) |
| Transfers and other movements | (3) | (31) | (34) | |
| Total movements | 12 | (5) | 5 | 12 |
| At December 31, 2012 | ||||
| Gross value | 59 | 266 | 57 | 382 |
| Provisions for impairment in value | (18) | (5) | (23) | |
| Net | 41 | 261 | 57 | 359 |
| Movements during the year | ||||
| Changes in Group structure | (16) | 2 | (14) | |
| Increases/(decreases) | 37 | 12 | 21 | 70 |
| Movements in provisions for impairment in value | 0 | 1 | 1 | |
| Translation adjustments | (2) | (18) | (1) | (21) |
| Transfers and other movements | (2) | 14 | 12 | |
| Total movements | 17 | 11 | 20 | 48 |
| At December 31, 2013 | ||||
| Gross value | 74 | 278 | 77 | 429 |
| Provisions for impairment in value | (16) | (6) | (22) | |
| Net | 58 | 272 | 77 | 407 |
The change in impairment provisions on other non-current assets in 2013 reflects €1 million in additions (2012: €1 million) and €2 million in reversals (2012: €2 million).
As discussed in Note 1, available-for-sale and other securities are measured at fair value.
| December 31, | December 31, | |
|---|---|---|
| (in EUR millions) | 2013 | 2012 |
| Gross value | ||
| Raw materials | 1,407 | 1,463 |
| Work in progress | 248 | 249 |
| Finished goods | 4,824 | 4,910 |
| Gross inventories | 6,479 | 6,622 |
| Provisions for impairment in value | ||
| Raw materials | (143) | (134) |
| Work in progress | (9) | (10) |
| Finished goods | (330) | (345) |
| Provisions for impairment in value | (482) | (489) |
| Net | 5,997 | 6,133 |
In 2013, cost of sales came to €31,996 million (2012: €33,046 million).
Impairment losses on inventories recorded in the 2013 income statement totaled €158 million (2012: €174 million).Impairment reversals, due to increases in the net realizable value of inventories, amounted to €123 million in 2013 (2012: €130 million) and were recorded as a deduction from impairment losses for the year.
| December 31, | December 31, | |
|---|---|---|
| (in EUR millions) | 2013 | 2012 |
| Gross value | 5,383 | 5,512 |
| Provisions for impairment in value | (501) | (495) |
| Trade accounts receivable | 4,882 | 5,017 |
| Advances to suppliers | 548 | 621 |
| Prepaid payroll taxes | 21 | 20 |
| Other prepaid and recoverable taxes (other than income tax) | 350 | 351 |
| Other | 402 | 438 |
| Less: | ||
| France | 96 | 94 |
| Other Western European countries | 149 | 165 |
| North America | 15 | 22 |
| Emerging countries and Asia | 142 | 157 |
| Provisions for impairment in value | (4) | (5) |
| Other receivables | 1,317 | 1,425 |
The change in impairment provisions for trade accounts receivable in 2013 reflects €126 million in additions (2012: €107 million) and €102 million in reversals (2012: €98 million) – resulting from recoveries as well as write-offs. Bad debt write-offs are also reported under this caption, for €83 million (2012: €71 million).
Net past-due trade receivables amounted to €938 milion at December 31, 2013, after deducting provisions of €426 million (December 31, 2012: €874 million, after deducting provisions of €436 million), including €208 million over three months past due (December 31, 2012: €206 million).
At December 31, 2013, Compagnie de Saint-Gobain's capital stock comprised 555,176,790 shares of common stock with a par value of €4 each, all in the same class (December 31, 2012: 531,125,642 shares).
During 2013, 4,499,142 new shares were issued to members of the 2013 Group Savings Plan at a price of €24.77, representing total proceeds of €111 million.
Saint-Gobain shares held by Compagnie de Saint-Gobain and Saint-Gobain Corporation are shown as a deduction from equity under "Treasury stock" at historical cost. At December 31, 2013, 3,759,173 shares were held in treasury (December 31, 2012: 4,691,065). 1,799,334 shares were bought back on the market during the year (2012: 8,727,221) and 2,731,226 shares were sold (2012: 3,854,183). No shares were cancelled (2012: 9,540,000).
The liquidity contract set up with Exane BNP Paribas on November 16, 2007 was rolled over in 2013 and 2012. In addition, for the purposes of a compensation plan set up in January 2008 for certain employees in the United States, Compagnie de Saint-Gobain shares are held by a trust administered by Wachovia Bank, National Association. In the consolidated financial statements these shares are treated as being controlled by Saint-Gobain Corporation.
Compagnie de Saint-Gobain has stock option plans available to certain employees.
The options are exercisable for Saint-Gobain shares at a price based on the average share price for the 20 trading days preceding the grant date. Since 1999, no stock options have been granted at a discount to the average price.
Since the November 2007 plan, all stock options are subject to a four-year vesting period. Under earlier plans, the vesting period was three years for non-residents and four years for tax residents. Options must be exercised within ten years of the date of grant. All rights to options are forfeited if the holder leaves the Group, unless expressly agreed otherwise by both the Chairman and Chief Executive Officer of Compagnie de Saint-Gobain and the Appointments, Compensation and Governance Committee of the Board of Directors.
All options granted between 1999 and 2002 were exercisable for existing shares, while those granted between 2003 and 2007 and in 2012 were exercisable for new shares. For plans launched between 2008 and 2011 and in 2013, the origin of the shares is determined at the latest at the end of the vesting period, with any options exercised before the decision is made being exercised for new shares. The Board of Directors decided that options granted under the 2008 and 2009 plans would be exercisable for new shares.
Until 2008, options were subject to a performance condition for certain grantees only. Since 2009, the plans are subject to a performance condition for all grantees.
For options granted under the 2013 plan, the value used to calculate the 30% contribution sociale tax due by grantees employed by French companies in the Group is €5.97 per option.
The following table presents changes in the number of outstanding options:
| EUR 4 par value shares |
Average exercise price (in EUR ) |
|
|---|---|---|
| Options outstanding at December 31, 2011 | 25,799,443 | 41.54 |
| Options granted | 253,000 | 27.71 |
| Options exercised | (815,091) | 21.68 |
| Options forfeited | (855,949) | 30.13 |
| Options outstanding at December 31, 2012 | 24,381,403 | 42.46 |
| Options granted | 247,250 | 38.80 |
| Options exercised | (2,497,850) | 31.26 |
| Options forfeited* | (667,106) | 32.26 |
| Options outstanding at December 31, 2013 | 21,463,697 | 44.05 |
*Options granted under the 2003 plan that had not been exercised when the plan expired on November 19, 2013.
Stock option expense recorded in the income statement amounted to €4 million in 2013 (2012: €2 million). The fair value of options granted in 2013 amounted to €1 million.
The table below summarizes information about stock options outstanding at December 31, 2013, after taking into account the partial fulfillment of the performance criteria attached to certain plans.
| Options exercisable | Options not exercisable | Total options outstanding |
|||||
|---|---|---|---|---|---|---|---|
| Grant date | Exercise price (in EUR ) |
Number of options |
Weighted average contractual life (in months) |
Exercise price (in EUR ) |
Number of options |
Number of options |
Type of options |
| 2004 | 39.39 | 3,947,594 | 11 | 3,947,594 | Subscription | ||
| 2005 | 41.34 | 4,051,181 | 23 | 4,051,181 | Subscription | ||
| 2006 | 52.52 | 4,306,454 | 35 | 4,306,454 | Subscription | ||
| 2007 | 64.72 | 3,403,171 | 47 | 3,403,171 | Subscription | ||
| 2008 | 25.88 | 2,664,966 | 59 | 2,664,966 | Subscription | ||
| 2009 | 36.34 | 963,541 | 71 | 963,541 | Subscription | ||
| 2010 | 83 | 35.19 | 1,144,390 | 1,144,390 | Subscription or Purchase* | ||
| 2011 | 95 | 31.22 | 482,150 | 482,150 | Subscription or Purchase* | ||
| 2012 | 107 | 27.71 | 253,000 | 253,000 | Subscription | ||
| 2013 | 119 | 38.80 | 247,250 | 247,250 | Subscription or Purchase* | ||
| Total | 19,336,907 | 2,126,790 | 21,463,697 | * |
2010, 2011 and 2013 plans: see text above
At December 31, 2013, 19,336,907 stock options were exercisable (at an average price of €45.17) and 2,126,790 options (average price €33.82) had not yet vested.
The Group Savings Plan ("PEG") is an employee stock purchase plan open to all Group employees in France and in most other countries where the Group does business. Eligible employees must have completed a minimum of three months' service with the Group. The purchase price of the shares, as set by the Chairman and Chief Executive Officer on behalf of the Board of Directors, corresponds to the average of the opening share prices quoted over the 20 trading days preceding the pricing date.
In 2013, the Group issued 4,499,182 shares with a par value of €4 (2012: 4,387,680 shares) to members of the PEG, for a total of €111 million (2012: €125 million).
In some years, as well as the standard plans, leveraged plans are offered to employees in countries where this is allowed under local law and tax rules.
Standard plans
Under the standard plans, eligible employees are offered the opportunity to invest in Saint-Gobain stock at a 20% discount. The stock is subject to a 5- or 10-year lock-up, except following the occurrence of certain events. The compensation cost recorded in accordance with IFRS 2 is measured by reference to the fair value of a discount offered on restricted stock (i.e. stock subject to a lock-up). The cost of the lock-up for the employee is defined as the cost of a two-step strategy that involves first selling the restricted stock forward five or ten years and then purchasing the same number of shares on the spot market and financing the purchase with debt. The borrowing cost is estimated at the rate that would be charged by a bank to an individual with an average risk profile for a general purpose five- or ten-year consumer loan repayable at maturity (see Note 1 for details of the calculation).
The standard plan cost recorded in the income statement amounted to €0 in 2013 (2012: €0 million), net of the lockup cost for employees of €20 million (2012: €19 million).
The following table shows the main features of the standard plans, the amounts invested in the plans and the valuation assumptions applied in 2013 and 2012.
| 2013 | 2012 | |
|---|---|---|
| Plan characteristics | ||
| Grant date | 25 March | 26 March |
| Plan duration (in years) | 5 or 10 | 5 or 10 |
| Benchmark price (in EUR ) | 30.96 | 35.73 |
| Purchase price (in EUR ) | 24.77 | 28.59 |
| Discount (in %) | 20.00% | 20.00% |
| (a) Total discount on the grant date (in %) | 16.82% | 17.60% |
| Employee investments (in EUR millions) | 111.4 | 125.4 |
| Total number of shares purchased | 4,499,142 | 4,387,680 |
| Valuation assumptions | ||
| Interest rate paid by employees* | 5.80% | 6.35% |
| 5-year risk-free interest rate | 0.89% | 1.75% |
| Repo rate | 0.94% | 0.40% |
| (b) Lock-up discount (in %) | 23.50% | 20.18% |
| Total cost to the Group (in %) (a-b) | -6.68% | -2.58% |
*A 0.5-point decline in borrowing costs for the employee would have no impact on the 2013 cost as calculated in accordance with IFRS 2.
No leveraged plans were set up in 2013 or 2012.
Various performance share plans have been set up by Saint-Gobain since 2009.
As of December 31, 2013, six performance share plans were outstanding:
A performance share plan for eligible employees and officers of the Group in France and abroad authorized by the Board of Directors on November 19, 2009. The shares were subject to a performance condition, which was met, and would have been forfeited if the grantee had left the Group before the end of the vesting period. In all, 622,790 performance share rights were awarded, as follows:
for eligible Group employees in France, the vesting period ended on March 29, 2012 and the shares were delivered on March 30, 2012 (245,320 shares were delivered; 15,080 rights were forfeited due to the grantees leaving the Group). The vesting period has been followed by a two-year lock-up, such that the shares may not be sold until March 31, 2014 except in the case of the grantee's death or disability;
| Number of | |
|---|---|
| rights | |
| Number of performance share rights at December 31, 2011 | 3,662,387 |
| Performance share rights granted in November 2012 | 542,370 |
| Shares issued/delivered | (641,669) |
| Lapsed and canceled rights | (897,242) |
| Number of performance share rights at December 31, 2012 | 2,665,846 |
| Performance share rights granted in November 2013 | 541,655 |
| Shares issued/delivered | (188,055) |
| Lapsed and canceled rights | (1,960) |
| Number of performance share rights at December 31, 2013 | 3,017,486 |
The table below shows changes in the number of performance share rights:
The fair value of the performance shares corresponds to the Saint-Gobain share price on the grant date less (i) the value of dividends not payable on the shares during the vesting period, and (ii) as for the Group Savings Plan, less the discount on restricted stock (i.e. stock subject to a 4-year lock-up), which has been estimated at around 30%. The compensation cost is recognized over the 2- or 4-year vesting period of the performance shares.
The cost recorded in the income statement for the two plans amounted to €10 million in 2013 (2012: €12 million).
The following table shows the expected dates when vested performance shares will be issued/delivered under the six plans, except in the case of the grantee's death or disability or departure from the Group before the end of the vesting period:
| Grant date | Number of rights at December 31, 2013 |
End of the vesting period |
Type of rights |
|---|---|---|---|
| November 19, 2009 | 929,691 | March 2014 | transmitting |
| November 19, 2009 | 345,160 | March 2014 | transmitting |
| November 18, 2010 | 249,520 | March 2015 | transmitting |
| November 24, 2011 | 170,164 | March 2014 | transmitting |
| November 24, 2011 | 238,926 | March 2016 | transmitting |
| November 22, 2012 | 542,370 | November 2016 | existing |
| November 21, 2013 | 541,655 | November 2017 | existing |
| Total | 3,017,486 |
Performance unit plans were set up in 2012 and 2013. The units are subject to a performance condition and will be forfeited if the grantee leaves the Group before the end of the vesting period. The units will not give rise to the allocation of new or existing shares of the Company, but will entitle grantees to deferred cash compensation determined by reference to the Company's share price.
As of December 31, 2013, two performance unit plans were outstanding:
The expense recognized in 2013 in respect of these plans amounted to €5 million.
| December 31, | December 31, | |
|---|---|---|
| 2013 | 2012 restated | |
| (in EUR millions) | ||
| Pensions | 2,007 | 2,521 |
| Length-of-service awards | 296 | 304 |
| Post-employment healthcare benefits | 352 | 500 |
| Total provisions for pensions and other post-employment benefit obligations | 2,655 | 3,325 |
| Healthcare benefits | 23 | 27 |
| Long-term disability benefits | 18 | 23 |
| Other long-term benefits | 89 | 95 |
| Provisions for pensions and other employee benefits | 2,785 | 3,470 |
The following table shows defined benefit obligations under pension and other post-employment benefit plans and the related plan assets:
| December 31, 2013 |
December 31, 2012 restated |
|
|---|---|---|
| (in EUR millions) | ||
| Provisions for pensions and other post-employment benefit obligations | 2,655 | 3,325 |
| Pension plan surpluses | (77) | (57) |
| Net pension and other post-employment benefit obligations | 2,578 | 3,268 |
| Pension and other post employment benefit obligations |
Fair value of plan assets |
Other Net pension and other post employment benefit obligations |
||
|---|---|---|---|---|
| (in EUR millions) | ||||
| At January 1, 2012 restated | 9,807 | (6,593) | 6 | 3,220 |
| Movements during the year | ||||
| Service cost | 188 | 188 | ||
| Interest cost/return on plan assets* | 439 | (315) | 124 | |
| Contributions to pension | (470) | (470) | ||
| Employee contributions | (14) | (14) | ||
| Actuarial gains and losses and asset ceiling | 1,212 | (388) | 10 | 834 |
| Currency translation adjustment | 2 | (24) | (22) | |
| Benefit payments | (493) | 393 | (100) | |
| Past service cost** | (176) | (176) | ||
| Changes in Group structure | 39 | (23) | 16 | |
| Curtailments/settlements | (5) | (5) | ||
| Other | 8 | (4) | (2) | 2 |
| Reclassification to liabilities held for sale | (977) | 648 | (329) | |
| Total movements | 237 | (197) | 8 | 48 |
| At December 31, 2012 restated | 10,044 | (6,790) | 14 | 3,268 |
| Movements during the year | ||||
| Service cost | 213 | 213 | ||
| Interest cost/return on plan assets* | 396 | (277) | 119 | |
| Contributions to pension | (184) | (184) | ||
| Employee contributions | (11) | (11) | ||
| Actuarial gains and losses and asset ceiling | (595) | (107) | 6 | (696) |
| Currency translation adjustment | (292) | 224 | (1) | (69) |
| Benefit payments | (468) | 376 | (92) | |
| Past service cost | (58) | (58) | ||
| Changes in Group structure | 0 | |||
| Curtailments/settlements | (31) | (31) | ||
| Changes in liabilities held for sale | 150 | (31) | 119 | |
| Total movements | (685) | (10) | 5 | (690) |
| At December 31, 2013 | 9,359 | (6,800) | 19 | 2,578 |
Changes in pension and other post-employment benefit obligations are as follows:
*The actual return on plan assets came to €384 million for the year (2012: €703 million).
**Including the changes in reference and calculation assumptions in the United Kingdom explained in the paragraphs on actuarial assumptions.
The following tables show the funded status of pension and other post-employment benefit obligations by geographic area:
| December 31, 2013 (in EUR millions) |
France | Other Western European countries |
North America | Rest of the World |
Net total |
|---|---|---|---|---|---|
| Average duration (in years) | 13 | 17 | 13 | 9 | 16 |
| Defined benefit obligation - funded plans | 478 | 5,694 | 2,085 | 122 | 8,379 |
| Defined benefit obligation - unfunded plans | 309 | 312 | 334 | 25 | 980 |
| Fair value of plan assets | (282) | (4,803) | (1,614) | (101) | (6,800) |
| Deficit/(surplus) | 505 | 1,203 | 805 | 46 | 2,559 |
| Asset ceiling | 19 | ||||
| Net pension and other post-employment benefit obligations | 2,578 |
| December 31, 2012 restated | France | Other Western European |
North America | Rest of the World |
Net total |
|---|---|---|---|---|---|
| (in EUR millions) | countries | ||||
| Defined benefit obligation - funded plans | 505 | 5,728 | 2,421 | 147 | 8,801 |
| Defined benefit obligation - unfunded plans | 310 | 386 | 500 | 47 | 1,243 |
| Fair value of plan assets | (285) | (4,769) | (1,619) | (117) | (6,790) |
| Deficit/(surplus) | 530 | 1,345 | 1,302 | 77 | 3,254 |
| Asset ceiling | 14 | ||||
| Net pension and other post-employment benefit obligations | 3,268 |
The Group's main defined benefit plans are as follows:
In France, in addition to length-of-service awards, there are three defined benefit plans all of which are final salary plans. These plans were closed to new entrants by the companies concerned between 1969 and 1997. Effective March 1, 2012, a new defined benefit plan complying with Article L.137-11 of France's Social Security Code was set up by Compagnie de Saint-Gobain.
In Germany, retirement plans provide pensions and death and disability benefits for employees. These plans have been closed to new entrants since 1996.
In the Netherlands, ceilings have been introduced for defined benefit supplementary pension plans, above which they are converted into defined contribution plans.
In the United Kingdom, retirement plans provide pensions as well as death and permanent disability benefits. These defined benefit plans – which are based on employees' average salaries over their final years of employment – have been closed to new entrants since 2001.
In the United States and Canada, the Group's defined benefit plans are final salary plans. Since January 1, 2001, new employees have been offered a defined contribution plan.
Provisions for other long-term employee benefits amounted to €130 million at December 31, 2013 (December 31, 2012: €145 million), and covered all other employee benefits, notably long-service awards in France, jubilees in Germany and employee benefits in the United States. The related defined benefit obligation is generally calculated on an actuarial basis using the same rules as for pension obligations.
Pensions and other post-employment benefit obligations are determined on an actuarial basis using the projected unit credit method, based on estimated final salaries.
The Group's total pension and other post-employment benefit obligations amounted to €9,359 million at December 31, 2013 (December 31, 2012: €10,044 million).
For defined benefit plans, plan assets have been progressively built up by contributions, primarily in the United States, the United Kingdom and Germany. Contributions paid by the Group totaled €184 million in 2013 (2012: €470 million). The actual return on plan assets came to €384 million for the year (2012: €703 million).
The fair value of plan assets – which came to €6,800 million at December 31, 2013 (December 31, 2012: €6,790 million) – is deducted from the Group's defined benefit obligation, as estimated using the projected unit credit method, in order to calculate the unfunded obligation to be covered by a provision.
Plan assets are mainly composed of equities (39%) and bonds (38%), with the remaining 23% invested in other asset classes.
Projected contributions to pension plans for 2014 are estimated at around €240 million.
Assumptions related to mortality, employee turnover and future salary increases take into account the economic conditions specific to each country and company.
| France | Other European countries | United States | ||
|---|---|---|---|---|
| (in %) | Euro zone | United Kingdom |
||
| Discount rate | 3.50% | 3.50% | 4.45% | 4.75% |
| Salary increases | 2.50% | 2.00% to 2.60% | 2.00%* | 3.00% |
| Return on plan assets | 3.50% | 3.50% | 4.45% | 4.75% |
| Inflation rate | 1.90% | 1.80% to 2.00% | 2.25% | 2.10% |
*A cap applies to the reference salaries used to calculate benefit entitlements.
| France | Other European countries | United States | ||
|---|---|---|---|---|
| (in %) | Euro zone | United Kingdom |
||
| Discount rate | 3.25% | 3.25% | 4.15% | 3.75% |
| Salary increases | 2.50% | 2.00% to 2.60% | 2.00%* | 3.00% |
| Return on plan assets | 3.25% | 3.25% | 4.15% | 3.75% |
| Inflation rate | 1.90% | 1.75% to 2.00% | 1.65% | 2.00% |
*A cap applies to the reference salaries used to calculate benefit entitlements.
Discount rates were set by region or country based on observed bond rates at December 31, 2013.
A 0.5-point decrease (increase) in the discount rate would lead to an increase (decrease) in defined benefit obligations of around €170 million for the North American plans, €200 million for the euro-zone plans and €320 million for the UK plans. A 0.5-point increase in the inflation rate would lead to an overall increase in defined benefit obligations of €430 million.
The same assumptions concerning mortality, employee turnover and interest rates are used to determine the Group's defined benefit obligations for other long-term employee benefits. In the United States, retirees' healthcare costs are projected to rise by 7.61% per year. A 1-point increase in this rate would lead to an increase in the related projected benefit obligation of around €35 million.
Calculation assumptions in the United Kingdom have been partly modified by the introduction, in 2012, of a cap on reference salaries and the adjustment of benefit entitlements for employees taking early retirement or retiring for health reasons. The resulting reduction in the related benefit obligation, for the amount of £140 million in 2012, has been recognized under "Past service cost" in the table analyzing changes in pension and other postemployment benefit obligations.
In 2006, the Group elected to apply the option available under IAS 19 and to record in equity actuarial gains and losses and the change in the asset ceiling (Note 1). In 2013, €696 million was recognized in equity (decrease in provisions). This amount corresponds to €595 million in actuarial differences, including a €34 million experience adjustment (corresponding to the effects of differences between previous actuarial assumptions and what has actually occurred), €6 million due to the raising of the asset ceiling, and a €107 million increase in plan assets.
Firm equity and bond markets helped to add €384 milion to the value of plan assets, compared with an estimated increase of €277 million. A 0.5-point increase or decrease in the actual return on plan assets would have an impact of approximately €35 million on equity.
When plan assets exceed the defined benefit obligation, the excess is recognized in other non-current assets under "Plan surplus" (Note 9) provided that it corresponds to future economic benefits. The asset ceiling corresponds to the maximum future economic benefit. Changes in the asset ceiling are recognized in equity.
In accordance with IFRS 5, the provisions for pensions and other post-employment benefits for employees of Verallia North America were classified as liabilities held for sale at December 31, 2013, for an amount of €210 million (December 31, 2012: €329 million). Including provisions for other long-term benefits in the amount of €18 million (December 31, 2012: €19 million), the total amount reclassified as "Liabilities held for sale" was €228 million (December 31, 2012: €348 million) (Note 3).
The cost of the Group's pension and other post-employment benefit plans (excluding other employee benefits) is as follows:
| 2013 | 2012 restated | |
|---|---|---|
| (in EUR millions) | ||
| Service cost | 213 | 188 |
| Interest cost | 396 | 439 |
| Expected return on plan assets | (277) | (315) |
| Curtailments and settlements | (89) | (181) |
| Pensions, length-of-service awards and other post-employment benefits | 243 | 131 |
| Employee contributions | (11) | (14) |
| Total | 232 | 117 |
Contributions to defined contribution plans for 2013 represented an estimated €644 million (2012: €681 million), including €447 million for government-sponsored basic pension schemes (2012: €473 million), €138 million for government-sponsored supplementary pension schemes, mainly in France (2012: €138 million), and €59 million for corporate-sponsored supplementary pension plans (2012: €70 million).
The pre-tax income of consolidated companies is as follows:
| 2013 | 2012 restated | |
|---|---|---|
| (in EUR millions) | ||
| Net income | 631 | 723 |
| Less: | ||
| Share in net income of associates | 11 | 12 |
| Income taxes | (476) | (443) |
| Pre-tax income of consolidated companies | 1,096 | 1,154 |
Income tax expense breaks down as follows:
| 2013 | 2012 restated | |
|---|---|---|
| (in EUR millions) | ||
| Current taxes | (622) | (612) |
| France | (123) | (151) |
| Outside France | (499) | (461) |
| Deferred taxes | 146 | 169 |
| France | 38 | 64 |
| Outside France | 108 | 105 |
| Total income tax expense | (476) | (443) |
The effective tax rate breaks down as follows:
| 2013 | 2012 restated | |
|---|---|---|
| (in %) | ||
| Tax rate in France | 34.4 | 34.4 |
| Impact of tax rates outside France | (8.9) | (3.8) |
| Impact of Finance Law in France (add-in 10.7% in 2013 and add-in 5% in 2012) | 3.6 | 1.7 |
| Capital gains and losses and asset impairments | 12.2 | 4.3 |
| Provisions for deferred tax assets | 11.7 | 4.3 |
| Effect of changes in future tax rates | (6.4) | (3.7) |
| Research tax credit | (2.2) | (1.6) |
| Other deferred and miscellaneous taxes | (1.0) | 2.8 |
| Effective tax rate | 43.4 | 38.4 |
| Net deferred tax |
|
|---|---|
| assets/(liability) | |
| (in EUR millions) | |
| At January 1, 2012 restated | 60 |
| Deferred tax (expense)/benefit | 169 |
| Changes in deferred taxes on actuarial gains and losses recognized in accordance with IAS 19 (note | 267 |
| 16) Translation adjustments |
(19) |
| Impact of changes in Group structure and other | (22) |
| At December 31, 2012 restated | 455 |
| Deferred tax (expense)/benefit | 146 |
| Changes in deferred taxes on actuarial gains and losses recognized in accordance with IAS 19 (note | (260) |
| 16) Translation adjustments |
(10) |
| Impact of changes in Group structure and other | 82 |
| At December 31, 2013 | 413 |
The table below shows the principal components of the deferred tax:
| December 31, | December 31, | |
|---|---|---|
| (in EUR millions) | 2013 | 2012 restated |
| Deferred tax assets | 1,125 | 1,247 |
| Deferred tax liabilities | (712) | (792) |
| Net deferred tax | 413 | 455 |
| Pensions | 680 | 946 |
| Brands | (738) | (781) |
| Depreciation & amortization, accelerated capital allowances and tax-driven provisions | (985) | (1,005) |
| Tax loss carryforwards | 873 | 748 |
| Other | 583 | 547 |
| Total | 413 | 455 |
Deferred taxes are offset at the level of each tax entity, i.e., by tax group where applicable (mainly in France, the United Kingdom, Spain, Germany, the United States and the Netherlands).
Deferred tax assets of €1,125 million were recognized at December 31, 2013 (December 31, 2012: €1,247 million). They include deferred tax assets of €523 million in the United States that are expected to be recovered within the maximum utilization period of 20 years and €157 in Germany, where the "Organschaft" group relief system allows deferred tax assets to be recovered within a short period. Deferred tax liabilities recognized at December 31, 2013 amounted to €712 million (December 31, 2012: €792 million), including €254 million in France and €174 million in the United Kingdom. Deferred tax liabilities recognized in other countries represented considerably smaller amounts.
Deferred tax assets whose recovery is not considered probable totaled €349 million at December 31, 2013 (December 31, 2012: €261 million) and are fully accrued.
| Provisions for claims and |
Provisions for environ-mental |
Provisions for restruc-turing |
Provisions for personnel costs |
Provisions for customer |
Provisions for other contin |
Total provision for other |
Investment related |
Total | |
|---|---|---|---|---|---|---|---|---|---|
| litigation | risks | costs | warranties | gencies | liabilities | liabilities | |||
| (in EUR millions) | |||||||||
| At January 1, 2012 restated | |||||||||
| Current portion | 117 | 33 | 93 | 36 | 113 | 138 | 530 | 204 | 734 |
| Non-current portion | 1,384 | 136 | 90 | 37 | 142 | 255 | 2,044 | 125 | 2,169 |
| Total | 1,501 | 169 | 183 | 73 | 255 | 393 | 2,574 | 329 | 2,903 |
| Movements during the year | |||||||||
| Additions | 157 | 8 | 151 | 24 | 95 | 88 | 523 | 523 | |
| Reversals | (7) | (2) | (37) | (8) | (24) | (53) | (131) | (131) | |
| Utilizations | (97) | (13) | (112) | (18) | (66) | (77) | (383) | (383) | |
| Changes in Group structure | 0 | 0 | 5 | 1 | 0 | 4 | 10 | 10 | |
| Other (reclassifications and translation adjustments) | (6) | (11) | (5) | (5) | (4) | 9 | (22) | (245) | (267) |
| Total movements | 47 | (18) | 2 | (6) | 1 | (29) | (3) | (245) | (248) |
| At December 31, 2012 restated | |||||||||
| Current portion | 102 | 16 | 98 | 32 | 105 | 103 | 456 | 2 | 458 |
| Non-current portion | 1,446 | 135 | 87 | 35 | 151 | 261 | 2,115 | 82 | 2,197 |
| Total | 1,548 | 151 | 185 | 67 | 256 | 364 | 2,571 | 84 | 2,655 |
| Movements during the year | |||||||||
| Additions | 168 | 12 | 184 | 35 | 96 | 60 | 555 | 555 | |
| Reversals | (25) | (7) | (32) | (11) | (25) | (46) | (146) | (146) | |
| Utilizations | (109) | (9) | (140) | (16) | (50) | (37) | (361) | (361) | |
| Changes in Group structure | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
| Other (reclassifications and translation adjustments) | (18) | 13 | (1) | (4) | (8) | (33) | (51) | 15 | (36) |
| Total movements | 16 | 9 | 11 | 4 | 13 | (55) | (2) | 15 | 13 |
| At December 31, 2013 | |||||||||
| Current portion | 111 | 27 | 113 | 28 | 148 | 51 | 478 | 1 | 479 |
| Non-current portion | 1,453 | 133 | 83 | 43 | 121 | 258 | 2,091 | 98 | 2,189 |
| Total | 1,564 | 160 | 196 | 71 | 269 | 309 | 2,569 | 99 | 2,668 |
In 2013, provisions for claims and litigation covered potential costs arising from investigations by the competition authorities involving the Flat Glass business and from asbestos-related litigation. These provisions are described in further detail in Note 29.
Provisions for environmental risks cover costs relating to environmental protection measures, as well as site rehabilitation and clean-up costs.
Provisions for restructuring costs came to €196 milion at December 31, 2013 (December 31, 2012: €185 million), including net additions of €152 million during the year. The provisions primarily concern Benelux (€45 million), Germany (€39 million), France (€35 million) and the United Kingdom (€25 million).
These provisions primarily cover indemnities due to employees that are unrelated to the Group's reorganization plans.
These provisions cover the Group's commitments under the warranties granted to customers in the United States and other markets. They are determined on a statistical basis using a range of criteria and take into account contractual warranty payments made in prior years in the business and region concerned. In addition, specific provisions may be set aside for identified risks.
At December 31, 2013, provisions for other contingencies amounted to €309 million and mainly concerned France (€89 million), Germany (€82 million), the United States (€47 million) and Latin America (€42 million).
Changes in investment-related liabilities primarily concerned liabilities arising from put options granted to minority shareholders in subsidiaries.
| (in EUR millions) | December 31, 2013 |
December 31, 2012 |
|---|---|---|
| Trade accounts payable | 5,928 | 6,143 |
| Customer deposits | 826 | 795 |
| Payable to suppliers of non-current assets | 282 | 298 |
| Grants received | 89 | 125 |
| Accrued personnel expenses | 1,135 | 1,173 |
| Accrued taxes other than on income | 395 | 408 |
| Other | 584 | 609 |
| France | 76 | 89 |
| Germany | 58 | 57 |
| United Kingdom | 108 | 120 |
| Other Western European countries | 104 | 109 |
| North America | 41 | 32 |
| Emerging countries and Asia | 197 | 202 |
| Total other payables and accrued expenses | 3,311 | 3,408 |
Trade and other accounts payable are due mainly within one year, with the result that their carrying amount approximates fair value.
In a crisis environment, the Group could be unable to raise the financing or refinancing needed to cover its investment plans on the credit market or the capital market, or to obtain such financing or refinancing on acceptable terms.
There is also no guarantee that the Company's credit rating will remain at the current level.
The Group's overall exposure to liquidity risk on net debt is managed by the Treasury and Financing Department of Compagnie de Saint-Gobain. Except in special cases, all of the Group companies' long-term financing needs and the majority of their short-term financing needs are met by Compagnie de Saint-Gobain or by the Delegations' cash pools.
The main objective of liquidity risk management processes is to guarantee that the Group's financing sources will be rolled over at maturity and to optimize annual borrowing costs. Long-term debt therefore systematically represents a high percentage of overall debt. At the same time, the maturity schedules of long-term debt are set in such a way that replacement capital market issues are spread over time.
Medium-term notes are the main source of long-term financing used by the Group, along with bonds. However it also uses perpetual bonds, participating securities, a long-term securitization program, bank borrowings and lease financing.
Short-term debt is composed of borrowings under French Commercial Paper (Billets de Trésorerie) programs and, from time to time, Euro Commercial Paper and US Commercial Paper programs, but also includes receivables securitization programs and bank overdrafts. Short-term financial assets comprise marketable securities and cash equivalents.
To maintain secure sources of financing, Compagnie de Saint-Gobain has various confirmed syndicated lines of credit.
A breakdown of long- and short-term debt is provided by type and maturity in Note 21. The amounts, currencies, and acceleration clauses of the Group's financing programs and confirmed credit lines are also discussed in Note 21.
Saint-Gobain's long-term debt issues have been rated BBB with a negative outlook by Standard & Poor's since October 29, 2012 and Baa2 with a negative outlook by Moody's since November 12, 2012.
Short-term investments consist of bank deposits and mutual fund units. To reduce liquidity or volatility risk, whenever possible, the Group invests in money market and/or bond funds.
The Group's overall exposure to interest rate risk on net debt is managed by the Treasury and Financing Department of Compagnie de Saint-Gobain. Where subsidiaries use derivatives to hedge interest rate risks, their counterparty is generally Compagnie de Saint-Gobain, the Group's parent company.
The Group's overall exposure to interest rate risk on consolidated debt is managed primarily with the objective of fixing the cost of medium-term debt and optimizing annual borrowing costs. According to Group policy, the derivative financial instruments used to hedge these risks comprise interest rate swaps, cross-currency swaps, options – including caps, floors and swaptions – and forward rate agreements.
Based on a sensitivity analysis of the Group's total net debt after hedging, a 50-basis point increase in euro interest rates at the balance sheet date would lead to an €12 million increase in net income, and a 50-basis point increase in euro and sterling interest rates at the balance sheet date would lead to a €6 million increase in equity.
The currency hedging policies described below could be inadequate to protect the Group against unexpected or sharper than expected fluctuations in exchange rates resulting from economic and financial market conditions. Foreign exchange risks are managed by hedging commercial transactions carried out by Group entities in currencies other than their functional currencies. Compagnie de Saint-Gobain and its subsidiaries use foreign exchange contracts and currency options to hedge exposures arising from current and future commercial transactions. The subsidiaries generally set up options through the Group's parent company, Compagnie de Saint-Gobain, which then takes a reverse position on the market.
Most forward contracts have short maturities, of around three months. However, forward contracts taken out to hedge firm orders may have terms in excess of one year.
Wherever possible, foreign exchange risks are hedged with Compagnie de Saint-Gobain upon receipt of the orders sent by the subsidiaries, or with the local delegations' cash pools. In other cases, hedges are contracted with the subsidiaries' banks.
The Group monitors its exposure to foreign exchange risk using a monthly reporting system that captures the foreign exchange positions taken by subsidiaries. At December 31, 2013, 98% of the Group's foreign exchange position was hedged.
| Long | Short | |
|---|---|---|
| (in millions of euro equivalents) | ||
| EUR | 1 | 2 |
| USD | 3 | 8 |
| Other currencies | 0 | 6 |
| Total | 4 | 16 |
The net foreign exchange exposure of subsidiaries whose functional currency is not one of those presented below was as follows at December 31, 2013:
Based on a sensitivity analysis at December 31, 2013, a 10% increase in the exchange rates of the main currencies used by subsidiaries would have the following impact on net income:
| Net gain or | |
|---|---|
| (in EUR millions) | loss |
| EUR | (0.1) |
| USD | (0.5) |
A 10% fall in exchange rates would have a reverse impact in the same amounts, assuming that all other variables were unchanged.
The Group is exposed to changes in the price of raw materials used in its products and in energy prices. The energy and raw materials hedging programs may be inadequate to protect the Group against significant or unforeseen price swings that could result from the prevailing financial and economic environment.
The Group may limit its exposure to energy price fluctuations by using swaps and options to hedge part of its fuel oil, natural gas and electricity purchases. The swaps and options are mainly contracted in the functional currency of the entities concerned. Hedges of gas and fuel oil purchases are managed by a steering committee comprising members of the Group Finance Department, the Group Purchasing Department (Saint-Gobain Achats – SGA) and the relevant Delegations.
Hedges of energy purchases (excluding fixed-price purchases negotiated directly with suppliers by the Purchasing Department) are generally arranged by the Group Treasury and Financing Department (or with the Delegations' treasury departments) in accordance with instructions received from SGA.
The steering committee does not manage hedges not mentioned above because:
In both of these cases, local purchasing units manage energy risk primarily through fixed-price purchases.
The Group may from time to time enter into contracts to hedge purchases of other commodities, in accordance with the principles outlined above for energy purchases.
The Group may be exposed to the risk of losses on cash and other financial instruments held or managed on its behalf by financial institutions, if any of its counterparties defaults on its obligations. Group policy is to limit its exposure by dealing solely with leading counterparties and monitoring their credit ratings, in line with guidelines approved by the Board of Directors. However, credit risks arising from transactions with financial counterparties can escalate rapidly and a high credit rating is no guarantee that an institution will not experience a rapid deterioration of its financial position. As a result, there is no guarantee that this policy will be effective in entirely eliminating counterparty risk. Any default by a counterparty could have a material adverse effect on the Group's objectives, operating income and financial position.
To limit the Group's exposure to credit risk, the Treasury and Financing Department deals primarily with counterparties with a long-term rating of A- or above from Standard & Poor's or A3 or above from Moody's. Concentrations of credit risk are closely monitored to ensure that they remain at reasonable levels.
Note 22 provides details of the Group's interest rate and energy hedges, and the interest rates for the main items of debt. It also provides a breakdown of debt by currency and interest rate (fixed or variable).
Long- and short-term debt consists of the following:
| December 31, | December 31, | |
|---|---|---|
| (in EUR millions) | 2013 | 2012 |
| Bond issues and Medium-Term Notes | 8,374 | 8,989 |
| Perpetual bonds and participating securities | 203 | 203 |
| Securitizations long-term | 400 | 0 |
| Other long-term debt including finance leases | 383 | 374 |
| Fair value of interest rate hedges | 35 | 22 |
| Total long-term debt (excluding current portion) | 9,395 | 9,588 |
| Current portion of long-term debt | 1,721 | 1,732 |
| Short-term financing programs (US CP, Euro CP, Billets de trésorerie ) | 110 | 691 |
| Bank overdrafts and other short-term bank borrowings | 597 | 570 |
| Securitizations short-term | 91 | 89 |
| Fair value of derivatives not qualified as hedges of debt | (2) | (1) |
| Short-term debt and bank overdrafts | 796 | 1,349 |
| TOTAL GROSS DEBT | 11,912 | 12,669 |
| Cash at bank | (1,312) | (1,400) |
| Mutual funds and other marketable securities | (3,079) | (2,779) |
| Cash and cash equivalents | (4,391) | (4,179) |
| TOTAL NET DEBT, INCLUDING ACCRUED INTEREST | 7,521 | 8,490 |
The fair value of gross long-term debt (including the current portion) managed by Compagnie de Saint-Gobain amounted to €10.5 billion at December 31, 2013, for a carrying amount of €9.9 billion. The fair value of bonds corresponds to the market price on the last day of the year. For other borrowings, fair value is considered as being equal to the amount repayable.
| Within 1 year | 1 to 5 years Beyond 5 years | Total | |||
|---|---|---|---|---|---|
| (in EUR millions) | Currency | ||||
| Bond issues and Medium-Term Notes | EUR | 1,187 | 3,822 | 3,415 | 8,424 |
| GBP | 359 | 655 | 1,014 | ||
| JPY | 34 | 34 | |||
| NOK | 89 | 89 | |||
| Perpetual bonds and participating securities | EUR | 203 | 203 | ||
| Securitizations long-term | EUR | 181 | 400 | 581 | |
| Other long-term debt including finance leases | All currencies | 144 | 223 | 160 | 527 |
| Fair value of interest rate hedges | EUR | 35 | 35 | ||
| Accrued interests long-term debt | All currencies | 209 | 209 | ||
| TOTAL LONG-TERM DEBT | 1,721 | 4,927 | 4,468 | 11,116 | |
| Borrowings due within one year and other short-term financing | All currencies | 795 | 795 | ||
| Fair value of derivatives not qualified as hedges of debt | All currencies | (2) | (2) | ||
| Accrued interests short-term debt | All currencies | 3 | 3 | ||
| TOTAL SHORT-TERM DEBT | 796 | 0 | 0 | 796 | |
| TOTAL GROSS DEBT | 2,517 | 4,927 | 4,468 | 11,912 |
Debt at December 31, 2013 can be analyzed as follows by maturity:
At December 31, 2013, future interest payments on gross long-term debt (including the current portion) managed by Compagnie de Saint-Gobain were due as follows:
| Within 1 year | 1 to 5 years | Beyond 5 years | Total | |
|---|---|---|---|---|
| (in EUR millions) | ||||
| Future interest payments on gross long-term debt | 409 | 1,101 | 840 | 2,350 |
Interest on perpetual bonds and participating securities is calculated through to 2033.
During 2013, Compagnie de Saint-Gobain carried out the following debt management transactions to extend the average maturity of debt while reducing average borrowing costs.
• On September 27, 2013, €10 million 20-year 4.16% private placement, due September 2033.
On January 29, 2013, a €155 million bank loan was repaid at maturity.
On May 20, 2013, a €575 million bond issue was redeemed at maturity.
On September 16, 2013, a €606 million bond issue was redeemed at maturity.
In 1985, Compagnie de Saint-Gobain issued €125 million worth of perpetual bonds (25,000 bonds with a face value of €5,000).
Up to December 31, 2013, 18,496 perpetual bonds had been bought back and canceled, and 6,504 perpetual bonds were outstanding, representing a total face value of €33 million.
The bonds pay interest at a variable rate indexed to Euribor. Interest paid in 2013 amounted to €31.68 per bond.
The bonds are not redeemable and interest on them is classified as a component of finance costs.
In June 1983, Compagnie de Saint-Gobain issued 1,288,299 non-voting participating securities with a face value of FRF 1,000. Their face value is now €152.45, following their conversion into euros in 1999.
A certain number of securities have been bought back over the years. At December 31, 2013, 606,883 securities were outstanding with an aggregate face value of €92.5 million.
Interest on the securities ranges from 75% to 125% of the average corporate bond rate (TMO), based on the Group's consolidated income. Interest paid in 2013 amounted to €5.30 per security.
In April 1984, 194,633 non-voting participating securities were issued with a face value of ECU 1,000, now €1,000.
A certain number of securities have been bought back over the years. At December 31, 2013, 77,516 securities were outstanding with an aggregate face value of €77.5 million.
Interest comprises (i) a fixed portion of 7.5% per year applicable to 60% of the security, and (ii) a variable portion applicable to the remaining 40% of the security, which is linked to consolidated net income of the previous year, subject to the cap specified in the issue agreement. In all, depending on the level of consolidated net income, the interest rate ranges from a minimum of 4.5% to a maximum of 6.75% if the TMOE rate is below 5% or TMOE + 175bps if the TMOE rate is above 5%. Interest for 2013 amounted to €63.70 per security, paid in two installments (€33.55 and €30.15).
These securities are not redeemable and the interest paid on them is reported under "Borrowing costs".
Compagnie de Saint-Gobain has a number of medium and long-term financing programs (Medium Term Notes) and short-term financing programs (Commercial Paper and Billets de Trésorerie).
| Programs (in millions of currency units) |
Currency | Maturities | Authorized program at Dec. 31, 2013 |
Outstanding issues at Dec. 31, 2013 |
Outstanding issues at Dec. 31, 2012 |
|---|---|---|---|---|---|
| Medium Term Notes | EUR | 1 to 30 years | 15,000 | 9,375 | 9,246 |
| US Commercial Paper | USD | Up to 12 months | 1,000* | 0 | 0 |
| Euro Commercial Paper | USD | Up to 12 months | 1,000* | 0 | 0 |
| Billets de Trésorerie | EUR | Up to 12 months | 3,000 | 110 | 691 |
*Equivalent to €725 million based on the exchange rate at December 31, 2013.
In accordance with market practices, Billets de Trésorerie, Euro Commercial Paper and US Commercial Paper are generally issued with maturities of one to six months. They are treated as variable-rate debt, because they are rolled over at frequent intervals.
Compagnie de Saint-Gobain has various syndicated lines of credit that are intended to provide a secure source of financing for the Group (including as additional backing for its US Commercial Paper, Euro-Commercial Paper and Billets de Trésorerie programs). They include:
Based on Saint-Gobain's current credit rating for long-term debt issues, the two facilities are not subject to any hard covenants.
Neither of these two lines of credit was drawn down at December 31, 2013.
The Group has set up two receivables securitization programs, one through its French subsidiary GIE Point-P Finances, and the other through its US subsidiary, Saint-Gobain Receivables Corporation.
The €600 million French program was set up on December 2, 2013. At December 31, 2013, it amounted to €581 million. Based on observed seasonal fluctuations in receivables included in the program and on the contract's features, €400 million of this amount was classified as non-current and the balance as current.
Interest on the program amounted to €0.2 million in 2013.
The US program, which is rolled over each year, amounted to €91 million at December 31, 2013 (December 31, 2012: €89 million).
Interest on the program amounted to €1.8 million in 2013 (2012: €2.5 million).
This item includes bank overdrafts, local short-term bank borrowings taken out by subsidiaries, and accrued interest on short-term debt.
At December 31, 2013, €49 million of Group debt was secured by various non-current assets (real estate and securities).
The following table presents a breakdown of the principal derivatives used by the Group:
| Fair value at December 31, 2013 | Fair value at Nominal value broken down by maturity at December 31, 2013 | |||||||
|---|---|---|---|---|---|---|---|---|
| Derivatives | Derivatives | Total | December 31, | Within 1 year | 1 to 5 years | Beyond 5 | Total | |
| recorded in | recorded in | 2012 | years | |||||
| (in EUR millions) | assets | liabilities | ||||||
| Fair value hedges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow hedges | ||||||||
| Currency | 12 | (4) | 8 | 1 | 1,101 | 18 | 0 | 1,119 |
| Interest rate | 4 | (39) | (35) | (22) | 0 | 0 | 395 | 395 |
| Energy and commodity | 0 | 0 | 0 | (2) | 42 | 4 | 0 | 46 |
| Other risks | 3 | 0 | 3 | 0 | 0 | 41 | 0 | 41 |
| Cash flow hedges - total | 19 | (43) | (24) | (23) | 1,143 | 63 | 395 | 1,601 |
| Derivatives not qualifying for hedge accounting | ||||||||
| Currency | 4 | (9) | (5) | 6 | 1,508 | 1 | 0 | 1,509 |
| Interest rate | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Energy and commodity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Derivatives non qualifying for hedge accounting - total | 4 | (9) | (5) | 6 | 1,508 | 1 | 0 | 1,509 |
| TOTAL | 23 | (52) | (29) | (17) | 2,651 | 64 | 395 | 3,110 |
| "o/w derivatives used to hedge net debt" | 14 | (47) | (33) | (21) | 0 |
Currency swaps
The Group uses currency swaps mainly to convert euro-denominated funds into foreign currencies for cash management purposes.
Forward foreign exchange contracts and currency options
Forward foreign exchange contracts and currency options are used to hedge foreign currency transactions, particularly commercial transactions (purchases and sales) and investments.
Interest rate swaps
The Group uses interest rate swaps to convert part of its fixed (variable) rate bank debt and bond debt to variable (fixed) rates.
Cross-currency swaps
The Group uses cross-currency swaps to convert foreign currency debt (euro debt) into euro debt (foreign currency debt).
Energy and commodity swaps
Energy and commodity swaps are used to hedge the risk of changes in the price of certain purchases used in the subsidiaries' operating activities, particularly energy (fuel oil, natural gas and electricity) purchases.
Equity derivatives
Equity derivatives are used to hedge the risk of changes in the Saint-Gobain share price in connection with the performance units-based long-term incentive plan.
Credit value adjustments to derivative instruments are calculated in accordance with IFRS 13 based on historical probabilities of default derived from calculations performed by a leading rating agency and on the estimated loss given default. At December 31, 2013, credit value adjustments were not material.
At December 31, 2013, the cash flow hedging reserve carried in equity in accordance with IFRS had a credit balance of €7 million, mainly breaking down as follows:
The ineffective portion of gains and losses on cash flow hedges is not material.
The fair value of derivatives classified as financial assets and liabilities at fair value through profit or loss represented a €5 million loss at December 31, 2013 (December 31, 2012: €6 million profit).
Saint-Gobain regularly analyzes its contracts in order to separately identify financial instruments classified as embedded derivatives under IFRS.
At December 31, 2013, no embedded derivatives deemed to be material at Group level were identified.
The weighted average interest rate on total debt under IFRS, after hedging (using currency swaps, cross-currency swaps and interest rate swaps) was 4.4% at December 31, 2013 (December 31, 2012: 4.7%).
Internal rate of return on long-term debt
The average internal rate of return for the main component of long-term debt before hedging (bonds and medium-term notes) was 4.89% at December 31, 2013 (December 31, 2012: 5.17%).
The table below presents the breakdown by interest rate (fixed or variable) of the Group's gross debt at December 31, 2013, after giving effect to interest rate swaps, cross-currency swaps and currency swaps.
| Gross debt denominated in foreign currencies | After hedging | ||
|---|---|---|---|
| (in EUR millions) | Variable rate | Fixed rate |
Total |
| EUR | 910 | 8,802 | 9,712 |
| Other currencies | 984 | 971 | 1,955 |
| TOTAL | 1,894 | 9,773 | 11,667 |
| 16% | 84% | 100% | |
| Fair value of related derivatives | 33 | ||
| Accrued interest | 212 | ||
| TOTAL GROSS DEBT | 11,912 |
Financial assets and liabilities are classified as follows in accordance with IFRS 7:
| Dec. 31, 2013 | Finzncial instruments at fair value | Total financial | Other financial instruments | Total financial | Financial instrument at fair value hierarchy | Total financial | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in EUR millions) | instruments | instruments | under IFRS 7 | instruments | |||||||||
| Balance sheet headings and classes of instrument |
Notes | Financial instruments throught profit |
Derivatives designated as hedges |
Assets and liabilities measured at fair |
measured at fair value |
Available-for sale financial assets |
Loans and receivables |
Liabilities at amortized cost |
Level 1: quoted prices and cash |
Level 2: internal model using observable |
Level 3: internal model using non observable |
measured at fair value |
|
| or loss | value (fair value option) |
factors | factors | ||||||||||
| Trade and other accounts receivables | (11) | 0 | 6,199 | 6,199 | 0 | ||||||||
| Loans and deposits | (9) | 0 | 272 | 272 | 0 | ||||||||
| Available for sale and other securities | (9) | 0 | 58 | 58 | 0 | ||||||||
| Derivatives recorded in assets | (21)(22) | 3 | 11 | 14 | 14 | 14 | 14 | ||||||
| Cash and cash equivalents | (21) | 4,391 | 4,391 | 4,391 | 4,391 | 4,391 | |||||||
| Total assets | 3 | 11 | 4,391 | 4,405 | 58 | 6,471 | 0 | 10,934 | 4,391 | 14 | 0 | 4,405 | |
| Trade and other accounts payable | (19) | 0 | (9,239) | (9,239) | 0 | ||||||||
| Long and short-term debt | (21) | 0 | (11,879) | (11,879) | 0 | ||||||||
| Derivatives recorded in liabilities | (21)(22) | (8) | (39) | (47) | (47) | (47) | (47) | ||||||
| Total liabilities | (8) | (39) | 0 | (47) | 0 | 0 | (21,118) | (21,165) | 0 | (47) | 0 | (47) | |
| Total | (5) | (28) | 4,391 | 4,358 | 58 | 6,471 | (21,118) | (10,231) | 4,391 | (33) | 0 | 4,358 |
| Dec. 31, 2012 | Finzncial instruments at fair value | Total financial | Other financial instruments | Total financial | Financial instrument at fair value hierarchy | Total financial | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in EUR millions) | instruments | instruments | under IFRS 7 | instruments | ||||||||
| Balance sheet headings and classes of Notes |
Financial | Derivatives | Assets and | measured at | Available-for | Loans and | Liabilities at | Level 1: quoted | Level 2: internal | Level 3: internal | measured at | |
| instrument | instruments | designated as | liabilities | fair value | sale financial | receivables | amortized cost | prices and cash | model using | model using non | fair value | |
| throught profit | hedges | measured at fair | assets | observable | observable | |||||||
| or loss | value (fair value | factors | factors | |||||||||
| option) | ||||||||||||
| Trade and other accounts receivables (11) |
0 | 6,442 | 6,442 | 0 | ||||||||
| Loans and deposits (9) |
0 | 261 | 261 | 0 | ||||||||
| Available for sale and other securities (9) |
0 | 41 | 41 | 0 | ||||||||
| (21)(22) Derivatives recorded in assets |
3 | 3 | 3 | 3 | 3 | |||||||
| (21) Cash and cash equivalents |
4,179 | 4,179 | 4,179 | 4,179 | 4,179 | |||||||
| Total assets | 3 | 0 | 4,179 | 4,182 | 41 | 6,703 | 0 | 10,926 | 4,179 | 3 | 0 | 4,182 |
| Trade and other accounts payable (19) |
0 | (9,551) | (9,551) | 0 | ||||||||
| Long and short-term debt (21) |
(155) | (155) | (12,493) | (12,648) | (155) | (155) | ||||||
| Derivatives recorded in liabilities (21)(22) |
(2) | (22) | (24) | (24) | (24) | (24) | ||||||
| Total liabilities | (2) | (22) | (155) | (179) | 0 | 0 | (22,044) | (22,223) | 0 | (179) | 0 | (179) |
| Total | 1 | (22) | 4,024 | 4,003 | 41 | 6,703 | (22,044) | (11,297) | 4,179 | (176) | 0 | 4,003 |
| 2013 | 2012 restated | |
|---|---|---|
| (in EUR millions) | ||
| Net sales | 42,025 | 43,198 |
| Personnel costs | ||
| Salaries and payroll taxes | (8,218) | (8,431) |
| Share-based payments(a) | (19) | (14) |
| Pensions(b) | (129) | (23) |
| Depreciation and amortization | (1,425) | (1,550) |
| Other(c) | (29,470) | (30,317) |
| Operating income | 2,764 | 2,863 |
| Other business income(d) | 186 | 116 |
| Negative goodwill recognized in income | 0 | 0 |
| Other business income | 186 | 116 |
| Restructuring costs(e) | (308) | (285) |
| Provisions and expenses relating to claims and litigation(f) | (145) | (152) |
| Impairment of assets and other business expenses(g) | (568) | (505) |
| Other | (38) | (71) |
| Other business expense | (1,059) | (1,013) |
| Business income | 1,891 | 1,966 |
(a) Details of share-based payments (IFRS 2 expense) are provided in Notes 13, 14 and 15.
(b) Changes in pension costs are presented in Note 16 "Provisions for pensions and other employee benefits".
| 2013 | 2012 restated | |
|---|---|---|
| (in EUR millions) | ||
| Interest cost - pension and other post-employment benefit obligations | (403) | (446) |
| Expected return on plan assets | 277 | 315 |
| Interest cost - pension and other post-employment | ||
| benefit obligations - net | (126) | (131) |
| Other financial expense | (127) | (121) |
| Other financial income | 17 | 27 |
| Other financial income and expense | (236) | (225) |
Net financial expense amounted to €795 million in 2013 (2012: €812 million). Of this amount, €522 million (2012: €484 million) relates to instruments carried at amortized cost by Compagnie de Saint-Gobain and Saint-Gobain Nederland. Instruments measured at fair value by these two entities resulted in a positive impact of €4 million (2012: €2 million positive impact).
EBITDA amounted to €4,189 million in 2013 (2012: €4,413 million), calculated as follows:
| (in EUR millions) | 2013 | 2012 restated |
|---|---|---|
| Operating income | 2,764 | 2,863 |
| Depreciation and amortization | 1,425 | 1,550 |
| EBITDA | 4,189 | 4,413 |
Recurring net income totaled €1,027 million in 2013 (2012: €1,053 million). Based on the weighted average number of shares outstanding at December 31 (538,912,431 shares in 2013 and 526,399,944 shares in 2012), recurring earnings per share amounted to €1.91 in 2013 and €2 in 2012.
The difference between net income and recurring net income (attributable to equity holders of the parent) corresponds to the following items:
| (in EUR millions) | 2013 2012 restated | |
|---|---|---|
| Net income attributable to equity holders of the parent | 595 | 693 |
| Less: | ||
| Gains on disposals of assets | 99 | 60 |
| Impairment of assets and acquisition costs incurred in connexion with business combinations | (480) | (449) |
| Provision for competition litigation and other non-recurring provision charges | (77) | (96) |
| Impact of minority interests | 0 | 2 |
| Tax impact | 26 | 123 |
| Recurring net income attributable to equity holders of the parent | 1,027 | 1,053 |
Cash flow from operations for 2013 amounted to €2,537 million (2012: €2,718 million). Excluding tax on capital gains and non-recurring provision charges, cash flow from operations came to €2,511 million in 2013 (2012: €2,595 million). These amounts are calculated as follows:
| 2013 | 2012 restated | |
|---|---|---|
| (in EUR millions) | ||
| Net income attributable to equity holders of the parent | 595 | 693 |
| Minority interests in net income | 36 | 30 |
| Share in net income of associates, net of dividends received | (3) | (6) |
| Depreciation, amortization and impairment of assets | 1,897 | 1,988 |
| Gains and losses on disposals of assets | (99) | (60) |
| Non-recurring charges to provisions | 77 | 96 |
| Unrealized gains and losses arising from changes in fair value and share-based payments | 34 | (23) |
| Cash flow from operations | 2,537 | 2,718 |
| Tax on capital gains and losses and non-recurring charges to provisions | (26) | (123) |
| Cash flow from operations before tax on capital gains and losses and non-recurring charges to | ||
| provisions | 2,511 | 2,595 |
The calculation of earnings per share is shown below.
| Net income attributable to equity holders of the parent (in EUR millions) |
Number of shares |
Earnings per share (in EUR ) |
|
|---|---|---|---|
| 2013 | |||
| Weighted average number of shares outstanding | 595 | 538,912,431 | 1.10 |
| Weighted average number of shares assuming full dilution | 595 | 541,981,225 | 1.10 |
| 2012 restated | |||
| Weighted average number of shares outstanding | 693 | 526,399,944 | 1.32 |
| Weighted average number of shares assuming full dilution | 693 | 528,692,847 | 1.31 |
The weighted average number of shares outstanding is calculated by deducting treasury stock (3,759,173 shares at December 31, 2013) from the average number of shares outstanding during the year.
The weighted average number of shares assuming full dilution is calculated based on the weighted average number of shares outstanding, assuming conversion of all dilutive instruments. The Group's dilutive instruments include stock options and performance share grants corresponding to a weighted average of 737,508 and 2,331,286 shares respectively in 2013.
Puts granted to minority shareholders are carried in the balance sheet under investment-related liabilities. They are reviewed on a periodic basis and any subsequent changes in their fair value are recognized by adjusting equity.
The Group's commitments related to debt and financial instruments are discussed in Notes 21 and 22, respectively.
Obligations under finance leases
Non-current assets acquired under finance leases are recognized as an asset and a liability in the consolidated balance sheet.
At December 31, 2013, €26 million of future minimum lease payments due under finance leases concerned land and buildings. Total assets under finance leases recognized in consolidated assets amounted to €77 million at December 31, 2013 (December 31, 2012: €109 million).
| (in EUR millions) | December 31, 2013 |
December 31, 2012 |
|---|---|---|
| Future minimum lease payments | ||
| Due within 1 year | 19 | 21 |
| Due in 1 to 5 years | 42 | 43 |
| Due beyond 5 years | 14 | 10 |
| Total | 75 | 74 |
| Less finance charge | (12) | (9) |
| Present value of future minimum lease payments | 63 | 65 |
The Group leases equipment, vehicles and office, manufacturing and warehouse space under various non-cancelable operating leases. Lease terms generally range from one to nine years. The commitment corresponding to total future minimum payments over the lease term is discounted. The leases contain rollover options for varying periods of time and some include clauses covering the payment of real estate taxes and insurance. In most cases, management expects that these leases will be rolled over or replaced by other leases in the normal course of business.
Net rental expense was €841 million in 2013, corresponding to rental expense of €860 million – of which €561 million for property leases – less €19 million in revenue from subleases.
Future minimum payments due under non-cancelable operating leases are as follows:
| Total 2013 | Payments due | ||||||
|---|---|---|---|---|---|---|---|
| Within 1 year | In 1 to 5 years | Beyond 5 years | |||||
| (in EUR millions) | |||||||
| Operating leases | |||||||
| Rental expense | 3,068 | 744 | 1,538 | 786 | 3,022 | ||
| Subletting revenue | (60) | (17) | (27) | (16) | (56) | ||
| Total | 3,008 | 727 | 1,511 | 770 | 2,966 |
Non-cancelable purchase commitments include commitments to purchase raw materials and services and firm orders for property, plant and equipment.
| Total 2013 | Total 2012 | ||||
|---|---|---|---|---|---|
| Within 1 year | In 1 to 5 years | Beyond 5 years | |||
| (in EUR millions) | |||||
| Non-cancelable purchase commitments | |||||
| Non-current assets | 58 | 43 | 15 | 0 | 128 |
| Raw materials and energy | 1,183 | 376 | 618 | 189 | 1,096 |
| Services | 312 | 100 | 192 | 20 | 218 |
| Investments and other | 40 | 31 | 9 | 0 | 57 |
| Total | 1,593 | 550 | 834 | 209 | 1,499 |
The €94 million increase in non-cancelable purchase commitments in 2013 mainly concerned purchases of energy and services.
In some cases, the Group grants seller's warranties to the buyers of divested businesses. A provision is set aside whenever a risk is identified and the related cost can be estimated reliably.
The Group also receives guarantees, amounting to €118 million at December 31, 2013 (December 31, 2012: €110 million).
| Total 2013 | Payments due | ||||||
|---|---|---|---|---|---|---|---|
| Within 1 year | In 1 to 5 years | Beyond 5 years | |||||
| (in EUR millions) | |||||||
| Commercial commitments | |||||||
| Security for borrowings | 49 | 13 | 22 | 14 | 45 | ||
| Other commitments given | 166 | 43 | 61 | 62 | 163 | ||
| Total | 215 | 56 | 83 | 76 | 208 |
At December 31, 2013, pledged assets amounted to €618 million (December 31, 2012: €708 million). The year-onyear net decline mainly reflected a decrease in pledges of fixed assets in India and an increase in pledges of financial assets in the United Kingdom.
Guarantees given to the Group in respect of receivables amounted to €122 million at December 31, 2013 (December 31, 2012: €136 million).
Other commitments
Greenhouse gas emissions allowances granted to Group companies under the 2008-2012 plan represent approximately 6.9 million metric tons of CO2 emissions per year. The 2013 and 2012 allowances are above the greenhouse gas emissions for those years and, consequently, no provision has been recorded in this respect in the Group accounts.
In France, further individual lawsuits were filed in 2013 by former employees (or persons claiming through them) of Everite and Saint-Gobain PAM ("the employers") – which in the past had carried out fiber-cement operations – for asbestos-related occupational diseases, with the aim of obtaining supplementary compensation over and above the amounts paid by the French Social Security authorities in this respect. A total of 767 such lawsuits have been issued against the two companies since 1997.
At December 31, 2013, 704 of these 767 lawsuits had been completed in terms of both liability and quantum. In all of these cases, the employers were held liable on the grounds of "inexcusable fault".
Compensation paid by Everite and Saint-Gobain PAM in settlement of these lawsuits totaled approximately €1.4 million.
Concerning the 63 lawsuits outstanding against Everite and Saint-Gobain PAM at December 31, 2013, the merits of eight have been decided but the compensation awards have not yet been made, pending issue of medical reports or Appeal Court rulings. A further 31 of these 63 lawsuits have been completed in terms of both liability and quantum, but liability for the payment of compensation has not yet been assigned.
Out of the 24 remaining lawsuits, at December 31, 2013 the procedures relating to the merits of 20 cases were at different stages, with two in the process of being investigated by the French Social Security authorities and 18 pending before the Social Security courts. The final four suits have been struck out. The plaintiffs can ask for them to be re-activated at any time within a two-year period.
In addition, as of December 31, 2013, 198 similar suits had been filed since the outset by current or former employees of fourteen other French companies in the Group (excluding Saint-Gobain Desjonquères and Saint-Gobain Vetrotex, which have been sold), in particular involving circumstances where equipment containing asbestos had been used to protect against heat from furnaces.
As of December 31, 2013, 135 lawsuits had been completed. In 62 of these cases, the employer was held liable for inexcusable fault. Compensation paid by the companies totaled approximately €0.9 million.
For the 63 suits outstanding at December 31, 2013, arguments were being prepared by the French Social Security authorities in four cases, 49 were being investigated – including 34 pending before the Social Security courts and 15 before the Courts of Appeal – and seven had been completed in terms of liability but not in terms of quantum or liability for paying the compensation, of which six pending before the Courts of Appeal and one before the Court of Cassation. The final three suits have been struck out. The plaintiffs can ask for them to be re-activated at any time within a two-year period.
Nine of the Group's French subsidiaries, including five that operate or have operated facilities in France classified as presenting an asbestos hazard, are the subject of damages claims that are different from those described above.
"Facilities classified as presenting an asbestos hazard" are defined as manufacturing facilities that have been closed or are still operating which previously manufactured materials containing asbestos or used asbestos protection and insulation equipment and are included on the official list of facilities whose current or former employees are entitled to the asbestos workers benefit (ACAATA).
At December 31, 2013, a total of 765 suits had been brought by current or former employees claiming compensation for various damages suffered as a result of their alleged exposure to asbestos. None of these plaintiffs were suffering from an asbestos-related disease and some of them were not receiving the ACAATA benefit. Of these 765 suits, 51 have been terminated. Three plaintiffs had their claims dismissed, while 48 others were recognized as having been exposed to an asbestos risk, and their claims were accepted, leading to payment of total compensation of €0.6 million. Of the remaining 714 suits, 78 are pending before the competent Courts of Appeal – including one where the appellant is the plaintiff and 77 where the appellants are the companies concerned – and 635 before the competent labor tribunals. These 635 suits are at different stages in the procedure. One has been struck out by the labor tribunal's conciliation board, with the plaintiff entitled to ask for it to be re-activated at any time within a two-year period.
In the United States, several companies that once manufactured products containing asbestos such as asbestoscement pipes, roofing products, specialized insulation or gaskets, are facing legal action from persons other than their employees or former employees. These claims for compensatory – and in many cases punitive – damages are based on alleged exposure to the products, although in many instances the claimants cannot demonstrate any specific exposure to one or more products, or any specific illness or physical disability. The vast majority of these claims are made simultaneously against many other non-Group entities which have been manufacturers, distributors, installers or users of products containing asbestos.
About 4,500 new claims were filed against CertainTeed in 2013, compared to about 4,000 in 2012 and 2011, 5,000 in 2010, and 4,000 in 2009. Over the last five years the number of new claims has remained relatively stable.
Almost all of the claims against CertainTeed are settled out of court or dismissed. Approximately 4,500 of the pending claims were resolved in 2013, compared to 9,000 in 2012, 8,000 in 2011, 13,000 in 2010, and 8,000 in 2009. Taking into account the 43,000 outstanding claims at the end of 2012 and the new claims having arisen during the year, as well as claims settled, some 43,000 claims were outstanding at December 31, 2013. A large number of these pending claims were filed more than five years ago by individuals without any significant asbestos-related impairment, and it is likely that many of these claims ultimately will be dismissed.
The Group recorded a €90 million charge in 2013 to cover future developments in relation to claims. This amount is identical to the amount recorded in 2012 and 2011, lower than the €97 million recorded in 2010, and higher than the €75 million recorded in 2009. At December 31, 2013, the Group reserve for asbestos-related claims against CertainTeed in the United States amount to €407 million (USD 561 million), compared with €417 million (USD €550 million) at December 2012, €389 million (USD 504 million) at December 31,2011, €375 million, (USD 501 million) at December 31, 2010, and €347 million, (USD 500 million) at December 31, 2009.
Compensation paid in respect of these claims against CertainTeed, including claims settled prior to 2013 but only paid out in 2013, and those fully resolved and paid in 2013, and compensation paid (net of insurance) in 2013 by other Group businesses in connection with asbestos-related litigation, amounted to €66 million (USD 88 million), compared to €52 million (USD 67 million) in 2012, €59 million (USD 82 million) in 2011, €78 million (USD 103 million) in 2010, and €55 million (USD 77 million) in 2009.
In Brazil, former Group employees suffering from asbestos-related occupational illness are offered either exclusively financial compensation or lifetime medical assistance combined with financial compensation. Only a small number of asbestos-related lawsuits brought by former employees (or persons claiming through them) were outstanding at December 31, 2013, and they do not currently represent a material risk for the companies concerned.
***
***
In the November 12, 2008 decision concerning its investigation into automotive glass manufacturers, the European Commission held that actions carried out between 1998 and 2003 by Saint-Gobain Glass France, Saint-Gobain Sekurit France and Saint-Gobain Sekurit Deutschland GmbhH had violated Article 81 of the Treaty of Rome and fined them €896 million. Compagnie de Saint-Gobain was held jointly and severally liable for the payment of this amount.
The companies concerned believe the fine is excessive and disproportionate, and have appealed the decision before the General Court of the European Union.
The European Commission has granted them a stay of payment until the appeal has been heard, in exchange for a bond covering the €896 million fine and the related interest, calculated at the rate of 5.25% from March 9, 2009. The necessary steps were taken to set up this bond within the required timeframe.
The appeal was heard by the General Court of the European Union in Luxembourg on December 11, 2012. The Court was expected to hand down its ruling within six to twelve months, but had still not done so as of February 1, 2014. The ruling is now expected during 2014.
In a decision dated February 28, 2013, the European Commission reduced by €16 million the fine announced in November 2008, to correct a mistake that it had made in calculating the sales on which the fine was based. The reduced fine imposed by the Commission amounts to €880 million.
The provision set aside to cover the fine, the late interest, the cost of the above bond and the related legal costs amounted to €1,119 million at December 31, 2013.
| 2013 | 2012 |
|---|---|
| 3 | 1 |
| 0 | 0 |
| 5 | 3 |
| 0 | 0 |
| 0 | 0 |
| 1 | 2 |
| 0 | 0 |
| 3 | 5 |
| 30 | 35 |
Transactions with proportionately consolidated companies are treated as transactions with external parties and the Group's share of revenue arising from such transactions is not eliminated on consolidation. In 2013, these revenues amounted to 26 million (2012: €23 million).
Some Group subsidiaries, particularly in the Building Distribution Sector, carry out transactions with subsidiaries of the Wendel group. All of these transactions are on an arm's length basis.
The amounts recorded in the balance sheet and income statement corresponding to the Group's interest in its proportionately consolidated companies are as follows:
| (in EUR millions) | 2013 | 2012 |
|---|---|---|
| Assets | ||
| Non-current assets | 278 | 277 |
| Current assets | 132 | 134 |
| Liabilities | ||
| Non-current liabilities | 1 | 1 |
| Current liabilities | 86 | 90 |
| Expenses | ||
| Operating expenses | 260 | 258 |
| Income | ||
| Sales | 290 | 293 |
Direct and indirect compensation and benefits paid to members of the Board of Directors and the Group's senior management were as follows in 2013 and 2012:
| (in EUR millions) | 2013 | 2012 |
|---|---|---|
| Attendance fees | 0.8 | 0.8 |
| Direct and indirect compensation (gross): | ||
| Fixed portion | 9.0 | 8.0 |
| Variable portion | 4.0 | 4.6 |
| Estimated compensation cost - pensions and other employee benefits (IAS 19) | 2.0 | 2.2 |
| IFRS 2 expense - Share-based Payment* | 3.6 | 1.3 |
| Termination benefits | 0.9 | 0.0 |
| Total | 20.3 | 16.9 |
*Including, in 2012, the impact of adjusting costs recorded in prior years due to performance targets being only partly met.
Direct and indirect compensation and benefits paid in 2013 to members of the Board of Directors and the Group's senior management by the French and foreign companies in the Group amounted to €13.9 million (2012: €12.6 million), including €4.0 million (2012: €4.6 million) in variable compensation and €0.9 million in termination benefits (2012: €0 million).
Pensions and other post-employment benefits (defined benefit obligations in respect of retirement bonuses and pensions) accruing to the Group's directors and officers totaled €47.2 million at December 31, 2013 (December 31, 2012: €41.8 million).
| (Average number of employees) | 2013 | 2012 |
|---|---|---|
| Fully consolidated companies | ||
| Managers | 26,940 | 26,719 |
| Administrative employees | 77,577 | 80,662 |
| Other employees | 81,487 | 85,448 |
| Total | 186,004 | 192,829 |
| Proportionately consolidated companies* | ||
| Managers | 114 | 118 |
| Administrative employees | 537 | 531 |
| Other employees | 1,071 | 969 |
| Sub-total | 1,722 | 1,618 |
| Total | 187,726 | 194,447 |
*Proportion of headcount allocated to the Group.
At December 31, 2013, the total number of Group employees – including in proportionately consolidated companies – was 185,364 (December 31, 2012: 191,113).
Segment information is presented as follows:
Management uses several different internal indicators to measure operational performance and to make resource allocation decisions. These indicators are based on the data used to prepare the consolidated financial statements and meet financial reporting requirements. Intragroup ("internal") sales are generally carried out on the same terms as sales to external customers and are eliminated in consolidation. The accounting policies used are the same as those applied for consolidated financial reporting purposes, as described in Note 1. The column "Other" corresponds solely to holding companies and certain corporate support functions (tax, cash management, purchasing, etc.)
| 2013 | INNOVATIVE MATERIALS | CONSTRUCTION PRODUCTS | BUILDING DISTRI BUTION |
PACKAGING | Other* | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in EUR millions) | Flat Glass |
High Performance Materials |
Intra Segment Elimi nations |
Total | Interior Solutions |
Exterior Solutions |
Intra Segment Elimi nations |
Total | ||||
| External sales | 4,957 | 3,987 | 8,944 | 5,331 | 5,347 | 10,678 | 18,769 | 3,616 | 18 | 42,025 | ||
| Internal sales | 39 | 99 | (12) | 126 | 574 | 331 | (58) | 847 | 4 | 0 | (977) | 0 |
| Net sales | 4,996 | 4,086 | (12) | 9,070 | 5,905 | 5,678 | (58) | 11,525 | 18,773 | 3,616 | (959) | 42,025 |
| Operating income/(loss) | 138 | 520 | 658 | 480 | 519 | 999 | 638 | 462 | 7 | 2,764 | ||
| Business income/(loss) | (210) | 459 | 249 | 439 | 473 | 912 | 329 | 422 | (21) | 1,891 | ||
| Share in net income/(loss) of associates | 0 | 0 | 0 | 7 | 0 | 7 | 1 | 2 | 1 | 11 | ||
| Depreciation and amortization | 316 | 155 | 471 | 313 | 175 | 488 | 261 | 175 | 30 | 1,425 | ||
| Impairment of assets | 141 | 26 | 167 | 15 | 75 | 90 | 210 | 5 | 0 | 472 | ||
| Capital expenditure** | 234 | 178 | 412 | 246 | 187 | 433 | 205 | 270 | 34 | 1,354 | ||
| Cash flow from operations | 580 | 722 | 420 | 436 | 379 | 2,537 | ||||||
| EBITDA | 454 | 675 | 1,129 | 793 | 694 | 1,487 | 899 | 637 | 37 | 4,189 | ||
| Goodwill, net | 1,535 | 5,684 | 3,135 | 59 | 0 | 10,413 | ||||||
| Non-amortizable brands | 0 | 847 | 1,919 | 0 | 0 | 2,766 | ||||||
| Total segment assets and liabilities*** | 6,951 | 11,780 | 8,138 | 1,947 | 152 | 28,968 |
*"Other" corresponds to a) the elimination of intragroup transactions for internal sales and b) holding company transactions for the other captions.
**Capital expenditure does not include the cost of acquiring non-current assets under finance leases.
***Segment assets and liabilities include net property, plant and equipment, working capital, goodwill and net other intangible assets, after deducting deferred taxes on brands and land.
| 2012 restated | INNOVATIVE MATERIALS | CONSTRUCTION PRODUCTS | BUILDING DISTRI BUTION |
PACKAGING | Other* | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in EUR millions) | Flat Glass |
High Performance Materials |
Intra Segment Elimi nations |
Total | Interior Solutions |
Exterior Solutions |
Intra Segment Elimi nations |
Total | ||||
| External sales | 5,079 | 4,264 | 9,343 | 5,260 | 5,558 | 10,818 | 19,229 | 3,792 | 16 | 43,198 | ||
| Internal sales | 51 | 112 | (21) | 142 | 587 | 357 | (53) | 891 | 4 | 0 | (1,037) | 0 |
| Net sales | 5,130 | 4,376 | (21) | 9,485 | 5,847 | 5,915 | (53) | 11,709 | 19,233 | 3,792 | (1,021) | 43,198 |
| Operating income/(loss) | 104 | 622 | 726 | 484 | 488 | 972 | 762 | 414 | (11) | 2,863 | ||
| Business income/(loss) | (274) | 535 | 261 | 408 | 384 | 792 | 614 | 387 | (88) | 1,966 | ||
| Share in net income/(loss) of associates | 0 | 1 | 1 | 7 | 0 | 7 | 1 | 2 | 1 | 12 | ||
| Depreciation and amortization | 333 | 167 | 500 | 321 | 186 | 507 | 274 | 243 | 26 | 1,550 | ||
| Impairment of assets | 301 | 25 | 326 | 44 | 9 | 53 | 53 | 6 | 0 | 438 | ||
| Capital expenditure** | 459 | 236 | 695 | 339 | 196 | 535 | 233 | 282 | 28 | 1,773 | ||
| Cash flow from operations | 730 | 638 | 555 | 489 | 306 | 2,718 | ||||||
| EBITDA | 437 | 789 | 1,226 | 805 | 674 | 1,479 | 1,036 | 657 | 15 | 4,413 | ||
| Goodwill, net | 1,597 | 5,844 | 3,435 | 60 | 0 | 10,936 | ||||||
| Non-amortizable brands | 0 | 856 | 1,950 | 0 | 0 | 2,806 | ||||||
| Total segment assets and liabilities*** | 7,577 | 12,388 | 8,495 | 1,921 | 163 | 30,544 |
*"Other" corresponds to a) the elimination of intragroup transactions for internal sales and b) holding company transactions for the other captions.
**Capital expenditure does not include the cost of acquiring non-current assets under finance leases.
***Segment assets and liabilities include net property, plant and equipment, working capital, goodwill and net other intangible assets, after deducting deferred taxes on brands and land.
| 2013 | France | Other Western European countries |
North America | Emerging countries and Asia |
Internal sales | Total |
|---|---|---|---|---|---|---|
| (in EUR millions) | ||||||
| Net sales | 11,743 | 17,587 | 5,917 | 8,564 | (1,786) | 42,025 |
| Capital expenditure* | 252 | 373 | 245 | 484 | 1,354 | |
| Total segment assets and liabilities** | 6,721 | 11,883 | 4,268 | 6,096 | 28,968 |
* Capital expenditure does not include the cost of acquiring non-current assets under finance leases.
** Segment assets and liabilities include net property, plant and equipment, working capital, goodwill and net other intangible assets, after deducting deferred taxes on brands and land.
| 2012 restated | France | Other Western European countries |
North America | Emerging countries and Asia |
Internal sales | Total |
|---|---|---|---|---|---|---|
| (in EUR millions) | ||||||
| Net sales | 12,044 | 18,014 | 6,179 | 8,709 | (1,748) | 43,198 |
| Capital expenditure* | 300 | 435 | 314 | 724 | 1,773 | |
| Total segment assets and liabilities** | 6,993 | 12,453 | 4,419 | 6,679 | 30,544 |
*Capital expenditure does not include the cost of acquiring non-current assets under finance leases.
**Segment assets and liabilities include net property, plant and equipment, working capital, goodwill and net other intangible assets, after deducting deferred taxes on brands and land.
The table below shows the Group's principal consolidated companies, typically those with annual sales of over €100 million.
| Saint-Gobain Glass France | France | 100.00% |
|---|---|---|
| Saint-Gobain Sekurit France | France | 100.00% |
| Saint-Gobain Glass Logistics | France | 100.00% |
| Saint-Gobain Sekurit Deutschland GmbH & CO Kg | Germany | 99.99% |
| Saint-Gobain Glass Deutschland GmbH | Germany | 99.99% |
| Saint-Gobain Deutsche Glas GmbH | Germany | 99.99% |
| Saint-Gobain Glass Benelux | Belgium | 99.97% |
| Saint-Gobain Sekurit Benelux SA | Belgium | 99.99% |
| Saint-Gobain Autover Distribution SA | Belgium | 99.99% |
| Cebrace Cristal Plano Ltda | Brazil | 50.00% |
| Saint-Gobain Do Brasil Ltda | Brazil | 100.00% |
| Hankuk Glass Industries Inc. | South Korea | 80.47% |
| Hankuk Sekurit Limited | South Korea | 90.13% |
| Saint-Gobain Cristaleria S.L | Spain | 99.83% |
| Saint-Gobain Glass India Ltd | India | 98.71% |
| Saint-Gobain Glass Italia S.p.a | Italy | 100.00% |
| Saint-Gobain Sekurit Italia | Italy | 100.00% |
| Saint-Gobain Glass Mexico | Mexico | 99.83% |
| Koninklijke Saint-Gobain Glass Nederland | Netherlands | 100.00% |
| Saint-Gobain Glass Polska Sp Zoo | Poland | 99.99% |
| Saint-Gobain Sekurit Hanglas Polska Sp Zoo | Poland | 97.61% |
| Glassolutions Saint-Gobain Ltd (Solaglas) | United Kingdom | 99.99% |
| Saint-Gobain Glass UK Limited | United Kingdom | 99.99% |
| HIGH PERFORMANCE MATERIALS | ||
| Saint-Gobain Abrasifs | France | 99.97% |
| Société Européenne des Produits Réfractaires | France | 100.00% |
| Saint-Gobain Abrasives GmbH | Germany | 100.00% |
| Saint-Gobain Do Brasil Ltda | Brazil | 100.00% |
| Saint-Gobain Abrasives Canada, Inc. | Canada | 100.00% |
| Saint-Gobain Abrasives, Inc. | United States | 100.00% |
| Saint-Gobain Ceramics & Plastics, Inc. | United States | 100.00% |
| Saint-Gobain Performance Plastics Corporation | United States | 100.00% |
| Saint-Gobain Solar Gard, LLC | United States | 100.00% |
| Saint-Gobain Abrasivi S.p.a | Italy | 99.97% |
| SEPR Italia S.p.a | Italy | 100.00% |
| Saint-Gobain Abrasives BV | Netherlands | 100.00% |
| Saint-Gobain Abrasives Ltd | United Kingdom | 99.99% |
| Saint-Gobain Adfors CZ S.R.O. | Czech Republic | 100.00% |
| Placoplatre SA | France | 99.75% |
|---|---|---|
| Saint-Gobain Isover | France | 100.00% |
| Saint-Gobain Rigips GmbH | Germany | 100.00% |
| Saint-Gobain Isover G+H AG | Germany | 99.91% |
| Saint-Gobain Construction Products Belgium | Belgium | 100.00% |
| Saint-Gobain Construction Products South Africa Ltd | South Africa | 100.00% |
| Certain Teed Gypsum Canada, Inc. | Canada | 100.00% |
| Saint-Gobain Placo Iberica | Spain | 99.83% |
| CertainTeed Corporation | United States | 100.00% |
| Certain Teed Gypsum & Ceillings USA, Inc. | United States | 100.00% |
| Gypsum Industries Ltd | Ireland | 100.00% |
| Saint-Gobain PPC Italia S.p.a | Italy | 100.00% |
| Mag-Isover K.K. | Japan | 99.98% |
| BPB United Kingdom Ltd | United Kingdom | 100.00% |
| BPB Plc | United Kingdom | 100.00% |
| Saint-Gobain Construction Product Russia Insulation | Russia | 100.00% |
| Saint-Gobain Isover AB | Sweden | 100.00% |
| Saint-Gobain Ecophon AB | Sweden | 100.00% |
| Thai Gypsum Products PLC | Thailand | 99.69% |
| Izocam Ticaret VE Sanayi A.S. | Turkey | 47.53% |
| Celotex Group Limited | United Kingdom | 100.00% |
| Saint-Gobain Weber | France | 100.00% |
|---|---|---|
| Saint-Gobain PAM | France | 100.00% |
| Saint-Gobain Weber GmbH | Germany | 100.00% |
| Saint-Gobain PAM Deutschland GmbH | Germany | 100.00% |
| Saint-Gobain Do Brasil Ltda | Brazil | 100.00% |
| Saint-Gobain Canalizaçao Ltda | Brazil | 100.00% |
| Saint-Gobain (Xuzhou) Pipe Co., Ltd | China | 100.00% |
| Saint-Gobain Pipelines Co., Ltd | China | 100.00% |
| Saint-Gobain Weber Cemarksa SA | Spain | 99.83% |
| Saint-Gobain PAM España SA | Spain | 99.83% |
| CertainTeed Corporation | United States | 100.00% |
| Saint-Gobain PAM Italia S.p.a | Italy | 100.00% |
| Saint-Gobain PAM UK Ltd | United Kingdom | 99.99% |
| Saint-Gobain Byggprodukter AB | Sweden | 100.00% |
| Saint-Gobain Weber AG | Switzerland | 100.00% |
| Distribution Sanitaire Chauffage | France | 100.00% |
|---|---|---|
| Lapeyre | France | 100.00% |
| Point.P | France | 100.00% |
| Saint-Gobain Building Distribution Deutschland GmbH | Germany | 100.00% |
| Saint-Gobain Distribuiçao Brasil Ltda | Brazil | 100.00% |
| Saint-Gobain Distribution Denmark | Denmark | 100.00% |
| Saint-Gobain Distribucion Construccion, S.L | Spain | 99.83% |
| Norandex Building Material Distribution, Inc. | United States | 100.00% |
| Optimera As | Norway | 100.00% |
| Saint-Gobain Distribution The Netherlands B.V | Netherlands | 100.00% |
| Saint-Gobain Dystrybucja Budowlana Sp Zoo | Poland | 99.99% |
| Saint-Gobain Building Distribution Ltd | United Kingdom | 99.99% |
| Saint-Gobain Building Distribution CZ, Spol S.R.O. | Czech Republic | 100.00% |
| Saint-Gobain Distribution Nordic Ab | Sweden | 100.00% |
| Sanitas Troesch Ag | Switzerland | 100.00% |
| Saint-Gobain Emballage | France | 100.00% |
|---|---|---|
| Saint-Gobain Oberland Aktiengesellschaft | Germany | 96.67% |
| Saint-Gobain Vidros SA | Brazil | 100.00% |
| Saint-Gobain Vicasa SA | Spain | 99.75% |
| Saint-Gobain Containers, Inc. | United States | 100.00% |
| Saint-Gobain Vetri S.p.a | Italy | 99.99% |
None.
| CONSOLIDATED BALANCE SHEET 2 | |
|---|---|
| CONSOLIDATED INCOME STATEMENT 3 | |
| CONSOLIDATED STATEMENT OF RECOGNIZED INCOME AND EXPENSE 4 | |
| CONSOLIDATED STATEMENT OF CASH FLOWS 5 | |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 6 | |
| NOTE 1 - ACCOUNTING PRINCIPLES AND POLICIES 7 | |
| NOTE 2 - CHANGES IN GROUP STRUCTURE 22 | |
| NOTE 3 – ASSETS AND LIABILITIES HELD FOR SALE 24 | |
| NOTE 4 – IMPACT OF CHANGES IN ACCOUNTING METHODS 25 | |
| NOTE 5 – GOODWILL 27 | |
| NOTE 6 – OTHER INTANGIBLE ASSETS 28 | |
| NOTE 7 – PROPERTY, PLANT AND EQUIPMENT 29 | |
| NOTE 8 – INVESTMENTS IN ASSOCIATES 30 | |
| NOTE 9 – OTHER NON-CURRENT ASSETS 31 | |
| NOTE 10 – INVENTORIES 32 | |
| NOTE 11 – TRADE AND OTHER ACCOUNTS RECEIVABLE 32 | |
| NOTE 12 – EQUITY 33 | |
| NOTE 13 – STOCK OPTION PLANS 33 | |
| NOTE 14 – GROUP SAVINGS PLAN 35 | |
| NOTE 15 – PERFORMANCE SHARE AND PERFORMANCE UNIT PLANS 36 | |
| NOTE 16 – PROVISIONS FOR PENSIONS AND OTHER EMPLOYEE BENEFITS 39 | |
| NOTE 17 – CURRENT AND DEFERRED TAXES 45 | |
| NOTE 18 – OTHER CURRENT AND NON-CURRENT LIABILITIES AND PROVISIONS 47 | |
| NOTE 19 – TRADE AND OTHER ACCOUNTS PAYABLE AND ACCRUED EXPENSES 48 | |
| NOTE 20 – RISK FACTORS 49 | |
| NOTE 21 – NET DEBT 52 | |
| NOTE 22 - FINANCIAL INSTRUMENTS 56 | |
| NOTE 23 – FINANCIAL ASSETS AND LIABILITIES 59 | |
| NOTE 24 – BUSINESS INCOME BY EXPENSE TYPE 60 | |
| NOTE 25 – NET FINANCIAL EXPENSE 61 | |
| NOTE 26 – EBITDA – RECURRING NET INCOME – CASH FLOW FROM OPERATIONS 61 | |
| NOTE 27 – EARNINGS PER SHARE 63 | |
| NOTE 28 – COMMITMENTS 63 | |
| NOTE 29 – LITIGATION 66 | |
| NOTE 30 – RELATED-PARTY TRANSACTIONS 69 | |
| NOTE 31 – JOINT VENTURES 69 | |
| NOTE 32 – MANAGEMENT COMPENSATION 70 | |
| NOTE 33 – EMPLOYEES 70 | |
| NOTE 34 – SEGMENT INFORMATION 71 | |
| NOTE 35 – PRINCIPAL FULLY CONSOLIDATED COMPANIES 73 | |
| NOTE 36 – SUBSEQUENT EVENTS 76 | |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.