AI assistant
Bekaert NV — Earnings Release 2010
Feb 25, 2011
3915_er_2011-02-25_b8118e1a-b5d8-4eb6-bc5b-26dd89db167f.pdf
Earnings Release
Open in viewerOpens in your device viewer
Press release
Regulated information
25 February 2011
Annual results 2010
Bekaert achieves exceptional growth in a favorable business environment
Press Katelijn Bohez T +32 56 23 05 71
Investor Relations Jacques Anckaert T +32 56 23 05 72
www.bekaert.com www.bekaert.mobi
Highlights1
Bekaert's strategy, with its focus on innovation, operational excellence and growth markets proved successful in 2010. Bekaert was able to respond fast to the opportunities that arose wherever a recovery from the global economic crisis set in or where markets grew substantially. The company brought into effect several capacity increase investments, thereby meeting the strong demand for high-end products in sectors with vigorous growth throughout 2010.
- Consolidated sales of € 3.3 billion and combined sales of € 4.5 billion (both 34% up versus 2009)
- EBIT of € 534 million compared with € 232 million or a margin on sales of 16.4% compared with 9.5%
- EBITDA of € 725 million compared with € 386 million or a margin on sales of 22.2% versus 15.8%
- EPS: € 6.21 compared with € 2.562
Thanks to healthy cash flow generation Bekaert maintained a strong balance sheet. Net debt amounted to € 522 million, leading to a gearing ratio of 30.8%.
The company further accelerated its longer-term growth initiatives in 2010:
- R&D expenses totaled € 79 million, a 25% increase compared with 2009, representing 2.4% of sales
- Capital expenditures reached € 248 million
The Board of Directors will propose a gross dividend of € 1. Including the intermediate dividend of € 0.6672 which was payable as from 15 October 2010, the total gross dividend thus amounts to € 1.667, a substantial increase compared with 20092 .
Outlook
Bekaert believes it has realized in 2010 a step change in performance. The company will continue investing extensively in manufacturing capacities and R&D and will further optimize its operational excellence, in order to pursue a high performance level.
Globally, Bekaert anticipates moderate growth perspectives in the coming years. In the short term we see measures for more controlled growth in China and policies to contain inflation in several countries as growth tempering factors. We also notice increased competitive capacities. Moreover, both the volatility of raw material prices and changes in fiscal incentive programs in several relevant business sectors are indicators for a more irregular future growth pattern.
Bekaert remains confident of sustained strong performance in the first half of 2011, but perceives limited visibility beyond six months as a general trend, due to uncertainty or volatility of global and local business developments.
1 All comparisons are made relative to the financial year 2009.
2 2009 indicators per share (EPS, dividend) are stock split-adjusted (three-for-one) to enable comparison with 2010 figures.
Financial statements 2010 - summary
| Key figures (in millions of €) | 2009 | 2010 | 1H 2010 | 2H 2010 |
|---|---|---|---|---|
| Consolidated sales | 2 437 | 3 262 | 1 535 | 1 727 |
| Operating result before non-recurring items (REBIT) | 257 | 562 | 262 | 300 |
| REBIT margin on sales | 10.5% | 17.2% | 17.1% | 17.4% |
| Non-recurring items | -25 | -28 | -19 | -9 |
| Operating result (EBIT) | 232 | 534 | 243 | 291 |
| EBIT margin on sales | 9.5% | 16.4% | 15.9% | 16.8% |
| Depreciation, amortization and impairment losses | 153 | 191 | 106 | 85 |
| EBITDA | 386 | 725 | 349 | 376 |
| EBITDA margin on sales | 15.8% | 22.2% | 22.7% | 21.8% |
| Combined sales | 3 343 | 4 469 | 2 113 | 2 356 |
Sales
Bekaert achieved consolidated sales of € 3.3 billion and combined sales of € 4.5 billion, an increase of 34% compared with 2009.3 4
Strong volumes drove an organic consolidated sales growth of 31.5%. The net movement in acquisitions and divestments contributed 1.4%, while currency effects added 1.0%.5
The combined sales' increase was 26.4% from organic growth and 1.0% from the net movement in acquisitions and divestments. The currency effect was larger (+6.3%) at the combined sales level due to the strong Brazilian Real and Chilean Peso.
Consolidated and combined sales by segment
Consolidated sales in millions of €
| Consolidated sales | 2009 | 2010 | Variance | Share |
|---|---|---|---|---|
| EMEA | 827 | 1 066 | +29% | 33% |
| North America | 474 | 638 | +35% | 19% |
| Latin America | 327 | 311 | -5% | 10% |
| Asia Pacific | 809 | 1 248 | +54% | 38% |
| Total | 2 437 | 3 262 | +34% | 100% |
Regional differences in the 2010 quarter-on-quarter progress:
| Consolidated sales | 1st Q | 2nd Q | 3rd Q | 4th Q |
|---|---|---|---|---|
| EMEA | 244 | 282 | 271 | 269 |
| North America | 141 | 172 | 170 | 154 |
| Latin America | 67 | 77 | 89 | 78 |
| Asia Pacific | 242 | 310 | 336 | 360 |
| Total | 694 | 841 | 866 | 862 |
3 All comparisons are made relative to the financial year 2009.
4 Combined sales are sales of consolidated companies plus 100% of sales of joint ventures and associates after intercompany elimination. 5 The generally positive effects of most currency movements versus the Euro were almost entirely compensated by the weak applicable exchange rate of the Venezuelan Bolivar.
Press release – Annual Results 2010 – 25 February 2011 2/14
Combined sales in millions of €
| Combined sales | 2009 | 2010 | Variance | Share |
|---|---|---|---|---|
| EMEA | 823 | 1 057 | +28% | 24% |
| North America | 469 | 631 | +35% | 14% |
| Latin America | 1 237 | 1 528 | +24% | 34% |
| Asia Pacific | 814 | 1 254 | +54% | 28% |
| Total | 3 343 | 4 469 | +34% | 100% |
Regional differences in the 2010 quarter-on-quarter progress:
| Combined sales | 1st Q | 2nd Q | 3rd Q | 4th Q |
|---|---|---|---|---|
| EMEA | 243 | 280 | 269 | 265 |
| North America | 139 | 171 | 169 | 152 |
| Latin America | 329 | 398 | 420 | 381 |
| Asia Pacific | 242 | 311 | 337 | 364 |
| Total | 953 | 1 160 | 1 195 | 1 162 |
Segment reports
EMEA
| Key figures (in millions of €) | 2009 | 2010 | 1H 2010 | 2H 2010 |
|---|---|---|---|---|
| Consolidated sales | 827 | 1 066 | 526 | 540 |
| Operating result before non-recurring items (REBIT) | 2 | 95 | 54 | 41 |
| REBIT margin on sales | 0.2% | 8.9% | 10.2% | 7.7% |
| Non-recurring items | -21 | -9 | -2 | -7 |
| Operating result (EBIT) | -19 | 87 | 52 | 35 |
| EBIT margin on sales | -2.3% | 8.1% | 9.8% | 6.5% |
| Depreciation, amortization and impairment losses | 66 | 57 | 30 | 27 |
| EBITDA | 47 | 144 | 81 | 63 |
| EBITDA margin on sales | 5.7% | 13.5% | 15.5% | 11.5% |
Sustained recovery and further change and improvement in product mix resulted in higher sales and profits across all activity platforms in EMEA, with the exception of building products. Both in Western and in Central Europe, Bekaert's manufacturing platforms operated at high capacity utilization levels driven by increased demand. Normal seasonality is reflected in the activity levels of the second half of the year.
The price evolution of steel-based raw materials added to the segment's revenues and profit mainly in the first half of the year, after a long period of steep decline until halfway through 2009.
Bekaert's constantly renewing product portfolio and continued efforts to enhance its operational excellence, as well as the company's timely implemented restructuring measures in Europe, also contributed to the strong earnings growth.
NORTH AMERICA
| Key figures (in millions of €) | 2009 | 2010 | 1H 2010 | 2H 2010 |
|---|---|---|---|---|
| Consolidated sales | 474 | 638 | 313 | 324 |
| Operating result before non-recurring items (REBIT) | -5 | 34 | 21 | 13 |
| REBIT margin on sales | -1.1% | 5.3% | 6.7% | 4.0% |
| Non-recurring items | -3 | -2 | -1 | -1 |
| Operating result (EBIT) | -8 | 32 | 20 | 12 |
| EBIT margin on sales | -1.8% | 5.0% | 6.5% | 3.6% |
| Depreciation, amortization and impairment losses | 21 | 18 | 9 | 9 |
| EBITDA | 13 | 50 | 29 | 21 |
| EBITDA margin on sales | 2.7% | 7.8% | 9.3% | 6.4% |
In North America, market demand in the automotive sector picked up strongly in 2010, while the industrial and agricultural applications continued to perform well. Profitability increased as a result of better capacity utilization driven by higher volumes in most activities, while highly competitive market circumstances put margins under pressure.
Continued weak performance of Bekaert's Progressive Composites plant in Vista, California, negatively impacted the segment's profitability and led to the divestiture of the activities in December 2010.
| Key figures (in millions of €) | 2009 | 2010 | 1H 2010 | 2H 2010 |
|---|---|---|---|---|
| Consolidated sales | 327 | 311 | 144 | 167 |
| Operating result before non-recurring items (REBIT) | 28 | 26 | 14 | 12 |
| REBIT margin on sales | 8.4% | 8.3% | 9.5% | 7.3% |
| Non-recurring items | -1 | -12 | -12 | 0 |
| Operating result (EBIT) | 26 | 14 | 1 | 12 |
| EBIT margin on sales | 8.0% | 4.4% | 0.9% | 7.3% |
| Depreciation, amortization and impairment losses | 10 | 25 | 19 | 6 |
| EBITDA | 36 | 38 | 20 | 18 |
| EBITDA margin on sales | 11.1% | 12.3% | 13.9% | 10.9% |
| Combined sales | 1 237 | 1 528 | 727 | 801 |
LATIN AMERICA
In Venezuela, sales and profits have been negatively affected since the beginning of the year as a result of supply restrictions and the applicable exchange rate of the Bolivar. Top line sales were hit drastically as a result of the foreign exchange effect (€ -117 million). Due to the uncertain economic environment in the country, Bekaert also booked an impairment loss of € 12 million on the Vicson assets in the first half of the year. While circumstances continue to be difficult, the operational activities remain at acceptable levels.
Bekaert's subsidiaries in Ecuador, Colombia and Peru delivered robust sales growth in 2010.
Combined revenues were up 23.6% in Latin America. Bekaert's joint ventures in Brazil and Chile reported increased sales in a highly competitive environment which was caused by the strong local currencies.
ASIA PACIFIC
| Key figures (in millions of €) | 2009 | 2010 | 1H 2010 | 2H 2010 |
|---|---|---|---|---|
| Consolidated sales | 809 | 1 248 | 552 | 696 |
| Operating result before non-recurring items (REBIT) | 288 | 471 | 206 | 264 |
| REBIT margin on sales | 35.6% | 37.7% | 37.4% | 38.0% |
| Non-recurring items | 0 | -4 | -3 | -1 |
| Operating result (EBIT) | 288 | 467 | 203 | 264 |
| EBIT margin on sales | 35.6% | 37.4% | 36.8% | 37.9% |
| Depreciation, amortization and impairment losses | 62 | 94 | 48 | 46 |
| EBITDA | 349 | 560 | 252 | 309 |
| EBITDA margin on sales | 43.2% | 44.9% | 45.6% | 44.5% |
Compared to 2009, the sales and profit growth in Asia Pacific reflects a solid demand driven by strong industrial development across the region. This applies to most product groups and respective markets, with the automotive and solar energy related sectors as fast developing markets. Sales and profit growth from increased volumes largely offset the impact of somewhat eroding margins toward the end of the year.
Depreciation, amortization and impairment losses increased by more than 50% mainly due to the higher depreciation costs on plant assets, reflecting the many expansion programs that came into effect in the region.
Investment update and other information
Bekaert further accelerated its high investments in research and development, totaling € 79.3 million in 2010, an increase of 25%. These R&D expenses mainly applied to the activities of the international technology centers in Deerlijk (Belgium) and Jiangyin (China). In March 2010, Bekaert opened a new technical center in Ranjangaon (India) to support the local customers with dedicated development services. The engineering department, which is the main supplier of proprietary machinery for the company's investment programs, operated at a high activity level throughout the year, supporting the many capacity expansion programs.
Several expansion projects came into effect to support the growth in the emerging markets. Capital expenditure amounted to € 247.6 million in 2010 (of which € 230.3 million in property, plant and equipment) and is expected to attain at least the same level in 2011. Investments in China, Indonesia, Slovakia and Russia are in the course of implementation. In India, Bekaert is accelerating its expansion investments with a 75% tire cord capacity increase of its existing plant in Ranjangaon, as well as the purchase of land to build a new steel cord production plant in Thervoy Kandigai (Chennai, located in South East India), to cater for the growing demand from tire makers based in Chennai.
In order to support its worldwide growth, Bekaert has recruited almost 5 000 employees in 2010 and currently employs over 27 000 people worldwide.
The complex transaction process of the intended shareholding in the spring wire and overhead conductor business of Xinyu Iron & Steel Co., Ltd in Xinyu, Jiangxi Province, China, is taking more time than anticipated. Bekaert expects progress in the course of 2011.
On 22 December 2010 Bekaert signed the final agreement for the takeover by Arisawa of Bekaert's Progressive Composites plants in Vista, California and in Munguía, Spain. Bekaert herewith divested its activity platform of pressure vessels, which accounted for less than 1% of the Group's consolidated sales.
Bekaert implemented a three-for-one share split on 10 November 2010. All share-related figures in this press release are split-adjusted.
Bekaert bought back 965 700 shares in 2010 at an average price of € 61.84. The total number of shares booked as treasury shares as at 31 December 2010 amounts to 963 700.
Financial Review
70% dividend increase
In light of Bekaert's strong performance in 2010 the Board of Directors will propose that the General Meeting of Shareholders approve the distribution of a gross dividend of € 1 per share. This will bring the total gross dividend (including the intermediate dividend of € 0.6676 distributed as from 15 October 2010) to € 1.667, compared with € 0.980 last year. The dividend of € 1, which is subject to approval by the General Meeting of Shareholders on 11 May 2011, equals a net dividend per share of € 0.750 (€ 0.850 on shares with VVPR strip, entitling the holder to reduced withholding tax of 15%) and becomes payable as from 18 May 2011.
Excellent results
Bekaert achieved an operating result before non-recurring items (REBIT) of € 562.5 million. This equates to a REBIT margin on sales of 17.2%. Non-recurring expenses amounted to € 28.2 million and mainly related to a partial impairment of the Vicson plant assets in Venezuela (€ 12.4 million) and provisions for the reconversion projects of closed down factories and environmental liabilities (€ 10.9 million). Including nonrecurring items, EBIT was € 534.3 million, representing an EBIT margin on sales of 16.4%. EBITDA reached € 724.7 million, representing an EBITDA margin on sales of 22.2%.
Selling and administrative expenses increased as a result of the business growth, but decreased to a lower ratio on sales (8.1% compared with 8.9% in 2009). Research and development expenses grew by 25% in line with Bekaert's continuous innovation strategy.
Interest expenses amounted to € 59.4 million (versus € 62.9 million). Other financial income and expenses turned positive (€ 17.7 million versus € -8.9 million), mainly due to foreign exchange gains in Venezuela (versus losses in 2009) and on dividends from China.
Taxation on profit amounted to € 139.5 million, largely exceeding the taxation in previous years (€ 33.9 million in 2009), and driven by higher profits and an increased overall tax rate as a result of expired tax holidays in China as well as updated assumptions on tax positions. Bekaert expects a comparable effective tax rate in 2011.
The share in the result of joint ventures and associated companies amounted to € 36.1 million, which is slightly below the € 37.8 million of 2009.
The result for the period thus reached € 398.5 million. After non-controlling interests (€ 30.9 million), the result for the period attributable to the Group was € 367.6 million, compared with € 151.8 million in 2009. Earnings per share rose to € 6.21 from € 2.56 in 2009.
Healthy balance sheet
As at 31 December 2010, shareholders' equity represented 46.2% of total assets. Net debt increased to € 521.9 million, mainly due to a working capital increase as a result of the growing business. Average working capital on sales was brought down to 20.9%. The gearing ratio (net debt to equity) was 30.8% compared with 28.8% as at 31 December 2009.
Cash flow statement
Cash from operating activities amounted to € 342.5 million (2009: € 497.4 million). Operating working capital increased by € 276.9 million due to the growing business. Cash flow attributable to investing activities amounted to € 210.5 million: € 230.3 million related to expenditure from investments in, amongst others, Asia Pacific, Slovakia, Russia and Belgium and € 29.7 million from the acquisition of the two former Bridgestone steel cord plants. Dividends received from joint ventures represented a positive cash flow of € 40.4 million.
6 All indicators per share (EPS, dividend) are stock split-adjusted (three-for-one) to enable comparison with 2010 figures. Press release – Annual Results 2010 – 25 February 2011 6/14
NV Bekaert SA (statutory accounts)
The Belgium-based entity's sales amounted to € 465.4 million, up 33% compared with 2009 due to a stronger market demand and better product mix. The operating result was € 15.1 million, compared with the loss of € 59.8 million last year. Lower dividends and unfavorable exchange effects explain the lower result for the period: € 4.8 million compared with € 39.4 million in 2009.
Financial Calendar
| 2010 annual report available on www.bekaert.com | 31 | March | 2011 |
|---|---|---|---|
| First quarter trading update 2011 | 11 | May | 2011 |
| General Meeting of Shareholders | 11 | May | 2011 |
| Dividend ex-date | 13 | May | 2011 |
| Dividend payable (coupon nr. 13) | 18 | May | 2011 |
| 2011 half year results | 29 | July | 2011 |
| Third quarter trading update 2011 | 9 | November | 2011 |
The statutory auditor has confirmed that his audit procedures, which have been substantially completed, have revealed no material adjustments that would have to be made to the accounting information included in this press release. The consolidated financial statements have been prepared in accordance with IFRS as adopted by the European Union and the same accounting policies and methods of computation as in the December 31, 2009 annual consolidated financial statements were used.
Statement from the responsible persons
The undersigned persons state that, to the best of their knowledge:
-
the consolidated financial statements of NV Bekaert SA and its subsidiaries as of 31 December 2010 have been prepared in accordance with the International Financial Reporting Standards, and give a true and fair view of the assets and liabilities, financial position and results of the whole of the companies included in the consolidation; and
-
the annual report on the consolidated financial statements gives a fair overview of the development and the results of the business and of the position of the whole of the companies included in the consolidation, as well as a description of the principal risks and uncertainties faced by them.
On behalf of the Board of Directors:
Bert De Graeve Baron Buysse
Chief Executive Officer Chairman of the Board of Directors
Profile
Bekaert (www.bekaert.com) is a global technological leader in its two core competences: advanced metal transformation and advanced materials and coatings, and a market leader in drawn wire products and applications. Bekaert (Euronext Brussels: BEKB) is a global company with headquarters in Belgium, employing 27 000 people worldwide. Serving customers in 120 countries, Bekaert pursues sustainable profitable growth in all its activities and generated combined sales of € 4.5 billion in 2010.
Annex 1: Press release 25 February 2011
Consolidated income statement
| (in thousands of €) | 2009 | 2010 |
|---|---|---|
| Sales | 2 437 328 | 3 262 496 |
| Cost of sales | -1 903 161 | -2 358 225 |
| Gross profit | 534 167 | 904 271 |
| Selling expenses | -105 401 | -128 998 |
| Administrative expenses | -110 621 | -135 830 |
| Research and development expenses | -63 430 | -79 330 |
| Other operating revenues | 15 442 | 15 978 |
| Other operating expenses | -13 392 | -13 602 |
| Operating result before non-recurring items (REBIT) | 256 765 | 562 489 |
| Non-recurring items | -24 574 | -28 221 |
| Operating result (EBIT) | 232 191 | 534 268 |
| Interest income | 6 253 | 9 305 |
| Interest expense | -62 933 | -59 356 |
| Other financial income and expenses | -8 944 | 17 694 |
| Result before taxes | 166 567 | 501 911 |
| Income taxes | -33 902 | -139 464 |
| Result after taxes (consolidated companies) | 132 665 | 362 447 |
| Share in the results of joint ventures and associates | 37 773 | 36 064 |
| RESULT FOR THE PERIOD | 170 438 | 398 511 |
| Attributable to | ||
| the Group | 151 792 | 367 647 |
| non-controlling interests | 18 646 | 30 864 |
Annex 2: Press release 25 February 2011
Reconciliation of segment reporting
Key Figures per Segment
| (in millions of €) | EMEA | N-AM | L-AM | APAC | OTHER | 2010 |
|---|---|---|---|---|---|---|
| Consolidated sales | 1 066 | 638 | 311 | 1 248 | - | 3 262 |
| Operating result before non-recurring items | 95 | 34 | 26 | 471 | -64 | 562 |
| REBIT margin on sales | 8.9% | 5.3% | 8.3% | 37.7% | - | 17.2% |
| Non-recurring items | -9 | -2 | -12 | -4 | -1 | -28 |
| Operating result (EBIT) | 87 | 32 | 14 | 467 | -65 | 534 |
| EBIT margin on sales | 8.1% | 5.0% | 4.4% | 37.4% | - | 16.4% |
| Depreciation, amortization, impairment losses | 57 | 18 | 25 | 94 | -3 | 191 |
| EBITDA | 144 | 50 | 38 | 560 | -68 | 725 |
| EBITDA margin on sales | 13.5% | 7.8% | 12.3% | 44.9% | - | 22.2% |
The reconciliation column "other" mainly reflects the impact of corporate services, engineering, and technology activities of the group.
Annex 3: Press release 25 February 2011
Consolidated statement of comprehensive income
| (in thousands of €) | 2009 | 2010 |
|---|---|---|
| Result for the period | 170 438 | 398 511 |
| Other comprehensive income | ||
| Exchange differences | 7 251 | 125 364 |
| Net investment hedges (exchange differences effect) | - | -8 665 |
| Cash flow hedges | 5 909 | -1 068 |
| Remeasurement of net assets held prior to acquiring control | 7 952 | - |
| Available-for-sale investments | 15 055 | -664 |
| Actuarial gains and losses (-) on defined benefit plans Share of other comprehensive income of joint ventures and |
10 031 | -9 099 |
| associates | -1 | -6 |
| Other | -1 | - |
| Deferred taxes relating to other comprehensive income | 1 794 | 909 |
| Other comprehensive income for the period, net of tax | 47 990 | 106 771 |
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | 218 428 | 505 282 |
| Attributable to | ||
| the Group | 202 275 | 469 417 |
| non-controlling interests | 16 153 | 35 865 |
Annex 4: Press release 25 February 2011
Consolidated balance sheet
| (in thousands of €) | 2009 | 2010 |
|---|---|---|
| Assets as at 31 December | ||
| Non-current assets | 1 535 524 | 1 765 873 |
| Intangible assets | 50 709 | 73 051 |
| Goodwill | 54 302 | 58 097 |
| Property, plant and equipment | 1 127 714 | 1 295 115 |
| Investments in joint ventures and associates | 218 559 | 243 795 |
| Other non-current assets | 40 609 | 32 128 |
| Deferred tax assets | 43 631 | 63 687 |
| Current assets | 1 293 989 | 1 907 264 |
| Inventories | 358 413 | 507 650 |
| Trade receivables | 479 630 | 774 308 |
| Other receivables | 49 289 | 63 942 |
| Short-term deposits | 154 636 | 104 699 |
| Cash and cash equivalents | 121 171 | 338 238 |
| Other current assets | 121 924 | 118 427 |
| Assets classified as held for sale | 8 926 | - |
| Total | 2 829 513 | 3 673 137 |
| Equity and liabilities as at 31 December | ||
| Equity | 1 373 581 | 1 696 627 |
| Share capital | 175 118 | 176 242 |
| Share premium | 19 404 | 27 582 |
| Retained earnings | 1 168 913 | 1 463 838 |
| Other Group reserves | -78 599 | -56 995 |
| Equity attributable to the Group | 1 284 836 | 1 610 667 |
| Non-controlling interests | 88 745 | 85 960 |
| Non-current liabilities | 820 976 | 936 879 |
| Employee benefit obligations | 135 623 | 150 893 |
| Provisions | 29 383 | 34 335 |
| Interest-bearing debt | 598 146 | 700 488 |
| Other non-current liabilities | 5 085 | 9 452 |
| Deferred tax liabilities | 52 739 | 41 711 |
| Current liabilities | 634 956 | 1 039 631 |
| Interest-bearing debt | 151 360 | 320 315 |
| Trade payables | 247 131 | 341 664 |
| Employee benefit obligations | 98 393 | 128 231 |
| Provisions | 8 683 | 15 257 |
| Income taxes payable | 39 402 | 94 666 |
| Other current liabilities | 87 721 | 139 498 |
| Liabilities associated with assets classified as held for sale | 2 266 | - |
| Total | 2 829 513 | 3 673 137 |
Annex 5: Press release 25 February 2011
Consolidated statement of changes in equity
| (in thousands of €) | 2009 | 2010 |
|---|---|---|
| Opening balance | 1 172 332 | 1 373 581 |
| Total comprehensive income for the period | 218 428 | 505 282 |
| Capital contribution by non-controlling interests | 5 646 | 1 639 |
| Effect of acquisitions and disposals | 26 155 | -1 253 |
| Creation of new shares | 2 986 | 9 302 |
| Treasury shares transactions | 1 760 | -57 628 |
| Dividends to shareholders of NV Bekaert SA | -55 240 | -97 757 |
| Dividends to non-controlling interests | -46 | -39 086 |
| Other | 1 560 | 2 547 |
| Closing balance | 1 373 581 | 1 696 627 |
Annex 6: Press release 25 February 2011
Consolidated cash flow statement
| (in thousands of €) | 2009 | 2010 |
|---|---|---|
| Operating result (EBIT) | 232 191 | 534 268 |
| Non-cash and investing items included in operating result | 108 941 | 192 766 |
| Income taxes paid | -31 141 | -113 305 |
| Gross cash flows from operating activities | 309 991 | 613 729 |
| Change in operating working capital | 195 642 | -276 886 |
| Other operating cash flows | -8 233 | 5 635 |
| Cash flows from operating activities | 497 400 | 342 478 |
| New business combinations | -3 299 | -29 650 |
| Other portfolio investments | -63 | -289 |
| Proceeds from disposals of investments | -525 | 12 596 |
| Dividends received | 41 070 | 40 360 |
| Purchase of intangible assets | -8 136 | -17 276 |
| Purchase of property, plant and equipment | -158 396 | -230 339 |
| Other investing cash flows | 2 362 | 14 085 |
| Cash flows from investing activities | -126 987 | -210 513 |
| Interest received | 4 872 | 9 578 |
| Interest paid | -44 069 | -53 033 |
| Gross dividend paid | -50 625 | -118 504 |
| Proceeds from non-current interest-bearing debt | 397 984 | 163 643 |
| Repayment of non-current interest-bearing debt | -159 747 | -75 060 |
| Cash flows from current interest-bearing debt | -284 532 | 121 004 |
| Treasury shares transactions | 1 760 | -57 738 |
| Other financing cash flows | -206 240 | 90 222 |
| Cash flows from financing activities | -340 597 | 80 112 |
| Net increase or decrease (-) in cash and cash equivalents | 29 816 | 212 077 |
| Cash and cash equivalents at the beginning of the period | 104 761 | 121 171 |
| Effect of exchange rate fluctuations | -13 406 | 4 990 |
| Cash and cash equivalents at the end of the period | 121 171 | 338 238 |
Annex 7: Press release 25 February 2011
Additional key figures
| (in € per share) | 2009 | 2010 |
|---|---|---|
| Number of existing shares at 31 December | 59 503 407 | 59 884 973 |
| Book value | 23.08 | 28.33 |
| Share price at 31 December | 36.17 | 85.90 |
| Weighted average number of shares Basic |
59 220 618 | 59 249 600 |
| Diluted | 59 355 930 | 59 558 664 |
| Result for the period attributable to the Group | ||
| Basic | 2.56 | 6.21 |
| Diluted | 2.56 | 6.17 |
| Basic before non-recurring items | 2.97 | 6.64 |
| Cash flow attributable to the Group | ||
| Basic | 5.15 | 9.42 |
| Diluted | 5.14 | 9.37 |
| (in thousands of € - ratios) | ||
| Cash flow attributable to the Group | 305 139 | 558 006 |
| EBITDA | 385 538 | 724 711 |
| Depreciation and amortization | 153 347 | 190 443 |
| Capital employed | 1 751 981 | 2 267 252 |
| Operating working capital | 519 256 | 840 989 |
| Net debt | 395 364 | 521 864 |
| REBIT on sales | 10.5% | 17.2% |
| EBIT on sales | 9.5% | 16.4% |
| EBITDA on sales | 15.8% | 22.2% |
| Equity on total assets | 48.5% | 46.2% |
| Gearing (net debt on equity) | 28.8% | 30.8% |
| Net debt on EBITDA | 1.0 | 0.7 |
| NV Bekaert SA - Statutory Profit and Loss Statement | ||
| (in thousands of €) | ||
| Sales | 349 154 | 465 397 |
| Operating result | -59 815 | 15 103 |
| Financial result | 109 724 | -20 327 |
| Profit from ordinary activities | 49 909 | -5 224 |
| Extraordinary results | -13 410 | 8 992 |
| Profit before income taxes | 36 499 | 3 768 |
| Income taxes | 2 866 | 992 |
| Result for the period | 39 365 | 4 760 |