AI assistant
Legrand — Annual Report 2016
Feb 9, 2017
1478_10-k_2017-02-09_ebd49a6b-2fc6-458d-8d03-00bfcb856cdf.pdf
Annual Report
Open in viewerOpens in your device viewer
CONSOLIDATED FINANCIAL INFORMATION
AS OF DECEMBER 31, 2016
www.legrand.com
legrand
LEGRAND
STATUTORY AUDITORS' REPORT
ON THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED DECEMBER 31, 2016
PricewaterhouseCoopers Audit
63, rue de Villiers
92208 Neuilly-sur-Seine cedex
Deloitte & Associés
185, avenue Charles-de-Gaulle
92200 Neuilly-sur-Seine
Statutory Auditors’ Report on the Consolidated Financial Statements
For the Year ended December 31, 2016
This is a free translation into English of the statutory auditors’ report on the consolidated financial statements issued in French and it 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.
This report should be read in conjunction with, and construed in accordance with, French law and professional auditing standards applicable in France.
To the Shareholders
LEGRAND
Société anonyme
128, avenue du Maréchal de Lattre de Tassigny
87000 Limoges
In compliance with the assignment entrusted to us by your Annual General Meetings, we hereby report to you, for the year ended December 31, 2016, on:
- the audit of the accompanying consolidated financial statements of Legrand;
- the justification of our assessments;
- the specific verification required by law.
The 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.
I - Opinion on the consolidated financial statements
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.
LEGRAND
Statutory Auditors' Report on the Consolidated Financial Statements
for the Year ended December 31, 2016
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 as at December 31, 2016 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.
II - Justification of our assessments
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:
Goodwill and intangible assets represent respectively € 3.121,9 million and € 1.880,0 million of the total consolidated assets of your Company and have been recorded as a result of the acquisition of Legrand France in 2002 and of other subsidiaries since 2005. As mentioned in notes 3.1 and 3.2 to the consolidated financial statements, your Company performs, each year, an impairment test of the value of goodwill and intangible assets with indefinite useful lives; and assesses whether changes or circumstances relating to long term assets, which could lead to an impairment loss, have occurred during the year. We have reviewed the methods by which the impairment tests are performed as well as the projected cash flow and assumptions used for these impairment tests and verified that information disclosed in notes 3.1 and 3.2 to the consolidated financial statements is 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.
III - Specific verification
As required by law, we 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, February 8, 2017
The Statutory Auditors
PricewaterhouseCoopers Audit
Deloitte & Associés
Edouard Sattler
Jean-François Viat
legrand
LEGRAND
CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2016
| Consolidated key figures | 2 |
|---|---|
| Consolidated statement of income | 3 |
| Consolidated balance sheet | 4 |
| Consolidated statement of cash flows | 6 |
| Consolidated statement of changes in equity | 7 |
| Notes to the consolidated financial statements | 8 |
Consolidated key figures
| (in € millions) | 2016 | 2015 |
|---|---|---|
| Net sales | 5,018.9 | 4,809.9 |
| Adjusted operating profit^{(1)} | 978.5 | 930.4 |
| As % of net sales | 19.5% | 19.3% |
| 19.7% before Acquisitions* | ||
| Operating profit | 934.0 | 886.7 |
| As % of net sales | 18.6% | 18.4% |
| Adjusted net income excluding minority interests | 567.3 | 550.6 |
| As % of net sales | 11.3% | 11.4% |
| Net income excluding minority interests | 628.5 | 550.6 |
| As % of net sales | 12.5% | 11.4% |
| Normalized free cash flow^{(2)} | 623.9 | 617.2 |
| As % of net sales | 12.4% | 12.8% |
| Free cash flow^{(3)} | 673.0 | 666.0 |
| As % of net sales | 13.4% | 13.8% |
| Net financial debt at December 31^{(4)} | 957.0 | 802.7 |
Comment on adjusted net income excluding minority interests:
2016 adjusted net income excluding minority interests does not take into account the favorable accounting impact of a tax income generated by the mechanical revaluation of deferred tax liabilities on trademarks that resulted from the announcement of reductions in the corporate income tax rate, mainly in France. This €61.2 million tax income is adjusted as it has no cash impact, and bears no relationship to the Group's performance.
*At 2015 scope of consolidation.
(1) Adjusted operating profit is defined as operating profit adjusted for amortization of revaluation of intangible assets at the time of acquisitions and for expense and income relating to acquisitions and, where applicable, for impairment of goodwill.
(2) Normalized free cash flow is defined as the sum of net cash from operating activities - based on a working capital requirement representing 10% of the last 12 month's sales and whose change at constant scope of consolidation and exchange rates is adjusted for the period considered - and net proceeds of sales from fixed and financial assets, less capital expenditure and capitalized development costs.
(3) Free cash flow is defined as the sum of net cash from operating activities and net proceeds from sales of fixed and financial assets, less capital expenditure and capitalized development costs.
(4) Net financial debt is defined as the sum of short-term borrowings and long-term borrowings, less cash and cash equivalents and marketable securities.
The reconciliation of consolidated key figures with the financial statements is available in the appendices to the 2016 results press release.
Consolidated financial statements as of December 31, 2016
legrand
Consolidated statement of income
| 12 months ended | ||
|---|---|---|
| (in € millions) | December 31, 2016 | December 31, 2015 |
| Net sales (Notes 2.1 et 2.3.1) | 5,018.9 | 4,809.9 |
| Operating expenses (Note 2.4) | ||
| Cost of sales | (2,381.0) | (2,333.5) |
| Administrative and selling expenses | (1,364.7) | (1,310.3) |
| Research and development costs | (237.7) | (216.1) |
| Other operating income (expenses) | (101.5) | (63.3) |
| Operating profit | 934.0 | 886.7 |
| Financial expenses | (101.3) | (93.7) |
| Financial income | 10.9 | 11.0 |
| Exchange gains (losses) | 6.5 | 6.0 |
| Financial profit (loss) | (83.9) | (76.7) |
| Profit before tax | 850.1 | 810.0 |
| Income tax expense (Note 2.5) | (218.6)* | (258.0) |
| Share of profits (losses) of equity-accounted entities | (1.3) | 0.0 |
| Profit for the period | 630.2* | 552.0 |
| Of which: | ||
| - Net income excluding minority interests | 628.5* | 550.6 |
| - Minority interests | 1.7 | 1.4 |
| Basic earnings per share (euros) (Note 4.1.3) | 2.359 | 2.067 |
| Diluted earnings per share (euros) (Note 4.1.3) | 2.339 | 2.046 |
*For full-year 2016, profit for the period, net income excluding minority interests and income tax expense shall be read respectively €569.0 million, €567.3 million and €(279.8) million, once adjusted for the favorable accounting impact representing a €61.2 million tax income, coming from the announcement of reductions in the corporate income tax rates, mainly in France. This tax income is adjusted as it has no cash impact, and bears no relationship to the Group's performance.
Consolidated statement of comprehensive income
| 12 months ended | ||
|---|---|---|
| (in € millions) | December 31, 2016 | December 31, 2015 |
| Profit for the period | 630.2 | 552.0 |
| Items that may be reclassified subsequently to profit or loss | ||
| Translation reserves | 36.2 | 5.5 |
| Income tax relating to components of other comprehensive income | (2.1) | 11.1 |
| Items that will not be reclassified to profit or loss | ||
| Actuarial gains and losses (Note 4.5.1.1) | (13.8) | (5.6) |
| Deferred taxes on actuarial gains and losses | 0.4 | 3.6 |
| Comprehensive income for the period | 650.9 | 566.6 |
| Attributable to: | ||
| - Legrand | 649.1 | 565.4 |
| - Minority interests | 1.8 | 1.2 |
The accompanying Notes are an integral part of these consolidated financial statements.
Consolidated financial statements as of December 31, 2016
legrand
Consolidated balance sheet
(in € millions)
December 31, 2016 December 31, 2015
| ASSETS | ||
|---|---|---|
| Non-current assets | ||
| Intangible assets (Note 3.1) | 1,880.0 | 1,822.0 |
| Goodwill (Note 3.2) | 3,121.9 | 2,776.3 |
| Property, plant and equipment (Note 3.3) | 597.4 | 562.2 |
| Investments in equity-accounted entities | 2.2 | 0.0 |
| Other investments | 19.7 | 18.3 |
| Other non-current assets | 5.3 | 6.4 |
| Deferred tax assets (Note 4.7) | 102.5 | 114.9 |
| Total non-current assets | 5,729.0 | 5,300.1 |
| Current assets | ||
| Inventories (Note 3.4) | 670.6 | 680.3 |
| Trade receivables (Note 3.5) | 564.2 | 545.4 |
| Income tax receivables | 41.1 | 28.6 |
| Other current assets (Note 3.6) | 164.8 | 170.0 |
| Marketable securities | 0.0 | 2.5 |
| Other current financial assets | 1.6 | 0.7 |
| Cash and cash equivalents (Note 3.7) | 940.1 | 1,085.9 |
| Total current assets | 2,382.4 | 2,513.4 |
| Total Assets | 8,111.4 | 7,813.5 |
The accompanying Notes are an integral part of these consolidated financial statements.
Consolidated financial statements as of December 31, 2016
legrand
(in € millions)
December 31, 2016 December 31, 2015
| EQUITY AND LIABILITIES | ||
|---|---|---|
| Equity | ||
| Share capital (Note 4.1) | 1,069.3 | 1,067.7 |
| Retained earnings (Notes 4.2 and 4.3.1) | 3,227.8 | 3,006.2 |
| Translation reserves (Note 4.3.2) | (240.0) | (276.1) |
| Equity attributable to equity holders of Legrand | 4,057.1 | 3,797.8 |
| Minority interests | 9.3 | 9.6 |
| Total equity | 4,066.4 | 3,807.4 |
| Non-current liabilities | ||
| Long-term provisions (Notes 4.4 and 4.5.2) | 127.4 | 108.8 |
| Provisions for post-employment benefits (Note 4.5.1) | 166.0 | 170.6 |
| Long-term borrowings (Note 4.6.1) | 1,550.7 | 1,823.2 |
| Other non-current liabilities | 0.0 | 0.4 |
| Deferred tax liabilities (Note 4.7) | 636.2 | 656.4 |
| Total non-current liabilities | 2,480.3 | 2,759.4 |
| Current liabilities | ||
| Trade payables | 558.3 | 531.3 |
| Income tax payables | 30.8 | 41.0 |
| Short-term provisions (Note 4.4) | 82.4 | 104.8 |
| Other current liabilities (Note 4.8) | 546.2 | 501.3 |
| Short-term borrowings (Note 4.6.2) | 346.4 | 67.9 |
| Other current financial liabilities | 0.6 | 0.4 |
| Total current liabilities | 1,564.7 | 1,246.7 |
| Total Equity and Liabilities | 8,111.4 | 7,813.5 |
The accompanying Notes are an integral part of these consolidated financial statements.
Consolidated financial statements as of December 31, 2016
legrand
Consolidated statement of cash flows
| 12 months ended | ||
|---|---|---|
| (in € millions) | December 31, 2016 | December 31, 2015 |
| Profit for the period | 630.2 | 552.0 |
| Adjustments for non-cash movements in assets and liabilities: | ||
| - Depreciation and impairment of tangible assets (Note 2.4) | 97.1 | 97.4 |
| - Amortization and impairment of intangible assets (Note 2.4) | 47.4 | 43.2 |
| - Amortization and impairment of capitalized development costs (Note 2.4) | 30.5 | 29.1 |
| - Amortization of financial expenses | 2.4 | 2.2 |
| - Impairment of goodwill (Note 3.2) | 0.0 | 0.0 |
| - Changes in long-term deferred taxes | (36.7) | 2.3 |
| - Changes in other non-current assets and liabilities (Notes 4.4 and 4.5) | 33.7 | 18.8 |
| - Unrealized exchange (gains)/losses | (16.2) | 3.4 |
| - Share of (profits) losses of equity-accounted entities | 1.3 | 0.0 |
| - Other adjustments | 0.9 | 0.3 |
| - (Gains)/losses on sales of assets, net | 0.8 | 1.3 |
| Changes in working capital requirement: | ||
| - Inventories (Note 3.4) | 36.4 | (36.0) |
| - Trade receivables (Note 3.5) | 18.8 | (22.2) |
| - Trade payables | 15.7 | 21.3 |
| - Other operating assets and liabilities (Notes 3.6 and 4.8) | (30.5) | 83.1 |
| Net cash from operating activities | 831.8 | 796.2 |
| - Net proceeds from sales of fixed and financial assets | 2.1 | 3.2 |
| - Capital expenditure (Notes 3.1 and 3.3) | (126.3) | (106.0) |
| - Capitalized development costs | (34.6) | (27.4) |
| - Changes in non-current financial assets and liabilities | 14.1 | 3.5 |
| - Acquisitions of subsidiaries, net of cash acquired (Note 1.3.2) | (407.4) | (237.1) |
| Net cash from investing activities | (552.1) | (363.8) |
| - Proceeds from issues of share capital and premium (Note 4.1.1) | 8.3 | 20.1 |
| - Net sales (buybacks) of treasury shares and transactions under the liquidity contract (Note 4.1.2) | (81.8) | (39.9) |
| - Dividends paid to equity holders of Legrand (Note 4.1.3) | (307.1) | (293.1) |
| - Dividends paid by Legrand subsidiaries | (1.9) | (1.7) |
| - Proceeds from new borrowings and drawdowns (Note 4.6.1) | 0.0 | 300.0 |
| - Repayment of borrowings (Note 4.6.1) | (7.6) | (12.6) |
| - Debt issuance costs | 0.0 | (3.7) |
| - Net sales (buybacks) of marketable securities | 2.5 | 0.6 |
| - Increase (reduction) in bank overdrafts | (5.5) | (24.7) |
| - Acquisitions of ownership interests with no gain of control (Note 1.3.2) | (23.4) | (15.8) |
| Net cash from financing activities | (416.5) | (70.8) |
| Translation net change in cash and cash equivalents | (9.0) | (1.7) |
| Increase (decrease) in cash and cash equivalents | (145.8) | 359.9 |
| Cash and cash equivalents at the beginning of the period | 1,085.9 | 726.0 |
| Cash and cash equivalents at the end of the period (Note 3.7) | 940.1 | 1,085.9 |
| Items included in cash flows: | ||
| - Interest paid* during the period | 85.0 | 78.7 |
| - Income taxes paid during the period | 246.4 | 166.4 |
- Interest paid is included in the net cash from operating activities.
The accompanying Notes are an integral part of these consolidated financial statements.
Consolidated financial statements as of December 31, 2016
legrand
- 6 -
Consolidated statement of changes in equity
Equity attributable to equity holders of Legrand
| (in € millions) | Share capital | Retained earnings | Translation reserves | Actuarial gains and losses* | Total | Minority interests | Total equity |
|---|---|---|---|---|---|---|---|
| As of December 31, 2014 | 1,065.4 | 2,813.6 | (281.8) | (49.2) | 3,548.0 | 10.4 | 3,558.4 |
| Profit for the period | 550.6 | 550.6 | 1.4 | 552.0 | |||
| Other comprehensive income | 11.1 | 5.7 | (2.0) | 14.8 | (0.2) | 14.6 | |
| Total comprehensive income | 561.7 | 5.7 | (2.0) | 565.4 | 1.2 | 566.6 | |
| Dividends paid | (293.1) | (293.1) | (1.7) | (294.8) | |||
| Issues of share capital and premium | 3.9 | 16.2 | 20.1 | 20.1 | |||
| Cancellation of shares acquired under the share buyback program | (1.6) | (16.8) | (18.4) | (18.4) | |||
| Net sales (buybacks) of treasury shares and transactions under the liquidity contract | (21.5) | (21.5) | (21.5) | ||||
| Change in scope of consolidation** | (8.6) | (8.6) | (0.3) | (8.9) | |||
| Current taxes on share buybacks | (0.5) | (0.5) | (0.5) | ||||
| Share-based payments | 6.4 | 6.4 | 6.4 | ||||
| As of December 31, 2015 | 1,067.7 | 3,057.4 | (276.1) | (51.2) | 3,797.8 | 9.6 | 3,807.4 |
| Profit for the period | 628.5 | 628.5 | 1.7 | 630.2 | |||
| Other comprehensive income | (2.1) | 36.1 | (13.4) | 20.6 | 0.1 | 20.7 | |
| Total comprehensive income | 626.4 | 36.1 | (13.4) | 649.1 | 1.8 | 650.9 | |
| Dividends paid | (307.1) | (307.1) | (1.9) | (309.0) | |||
| Issues of share capital and premium (Note 4.1.1) | 1.6 | 6.7 | 8.3 | 8.3 | |||
| Cancellation of shares acquired under the share buyback program (Note 4.1.1) | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Net sales (buybacks) of treasury shares and transactions under the liquidity contract (Note 4.1.2) | (81.8) | (81.8) | (81.8) | ||||
| Change in scope of consolidation** | (16.7) | (16.7) | (0.2) | (16.9) | |||
| Current taxes on share buybacks | (0.4) | (0.4) | (0.4) | ||||
| Share-based payments (Note 4.2) | 7.9 | 7.9 | 7.9 | ||||
| As of December 31, 2016 | 1,069.3 | 3,292.4 | (240.0) | (64.6) | 4,057.1 | 9.3 | 4,066.4 |
- Net of deferred taxes
** Corresponds mainly to acquisitions of additional shares in companies already consolidated and to puts on minority interests
The accompanying Notes are an integral part of these consolidated financial statements.
Consolidated financial statements as of December 31, 2016
legrand
Notes to the consolidated financial statements
Note 1 - Basis of preparation of the consolidated financial statements 9
1.1 General information 9
1.2 Accounting policies 9
1.3 Scope of consolidation 14
Note 2 - Results for the year 17
2.1 Net sales 17
2.2 Segment information 17
2.3 Quarterly data – non-audited 21
2.4 Operating expenses 24
2.5 Income tax expense 24
Note 3 - Details on non-current and current assets 25
3.1 Intangible assets 25
3.2 Goodwill 28
3.3 Property, plant and equipment 31
3.4 Inventories 34
3.5 Trade receivables 35
3.6 Other current assets 36
3.7 Cash and cash equivalents 36
Note 4 - Details on non-current and current liabilities 37
4.1 Share capital and earnings per share 37
4.2 Stock option plans and performance share plans 40
4.3 Retained earnings and translation reserves 44
4.4 Provisions 45
4.5 Provision for post-employment benefits and other long-term employee benefits 46
4.6 Long-term and short-term borrowings 53
4.7 Deferred taxes 56
4.8 Other current liabilities 57
Note 5 - Other information 58
5.1 Financial instruments and management of financial risks 58
5.2 Related-party information 64
5.3 Off-balance sheet commitments and contingent liabilities 64
5.4 Statutory auditors' fees 65
5.5 Subsequent events 65
Consolidated financial statements as of December 31, 2016
- 8 -
legrand
Note 1 - Basis of preparation of the consolidated financial statements
1.1 General information
Legrand ("the Company") along with its subsidiaries (together "Legrand" or "the Group") is the global specialist in electrical and digital building infrastructures.
The Group has manufacturing and/or distribution subsidiaries and offices in more than 90 countries, and sells its products in close to 180 countries.
The Company is a French société anonyme incorporated and domiciled in France. Its registered office is located at 128, avenue du Maréchal de Lattre de Tassigny – 87000 Limoges (France).
The consolidated financial statements were approved by the Board of Directors on February 8, 2017.
They should be read in conjunction with the consolidated financial statements for the year ended December 31, 2015 as set out in the Registration Document filed with the AMF on March 30, 2016 under no. D. 16-0232.
All amounts are presented in millions of euros unless otherwise specified. Some totals may include rounding differences.
1.2 Accounting policies
As a company incorporated in France, Legrand is governed by French company laws, including the provisions of the Code de commerce (French Commercial Code).
The consolidated financial statements cover the 12 months ended December 31, 2016. They have been prepared in accordance with the International Financial Reporting Standards (IFRS) and IFRS Interpretations Committee interpretations adopted by the European Union(1) and applicable or authorized for early adoption from January 1, 2016.
None of the IFRS issued by the International Accounting Standards Board (IASB) that have not been adopted for use in the European Union are applicable to the Group.
The preparation of financial statements in accordance with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Group's accounting policies.
The areas involving a specific degree of judgment or complexity, or areas where assumptions and estimates are significant to the consolidated financial statements are disclosed in Note 1.2.3.
The consolidated financial statements have been prepared using the historical cost convention, except for some classes of assets and liabilities in accordance with IFRS. The classes concerned are mentioned in Note 5.1.1.2.
(1) The IFRS adopted by the European Union as of December 31, 2016 can be downloaded from the "IFRS financial statements" page on the following website: http://ec.europa.eu/internal_market/accounting/ias/index_en.htm.
Consolidated financial statements as of December 31, 2016
legrand
1.2.1 New standards, amendments and interpretations that may impact the Group's financial statements
1.2.1.1 New standards, amendments and interpretations with mandatory application from January 1, 2016 that have an impact on the Group's 2016 financial statements
Amendment to IFRS 8 – Operating Segments
This amendment requires disclosing the judgments made by management in applying the aggregation criteria to operating segments. In particular, a brief description of the operating segments that have been aggregated and the economic indicators that have been assessed in determining that the aggregated operating segments share similar economic characteristics are now disclosed in the notes to the financial statements in Note 2.2.
1.2.1.2 New standards, amendments and interpretations with mandatory application from January 1, 2016 that have no impact on the Group's 2016 financial statements
Amendment to IAS 19 – Employee Benefits
This amendment clarifies the recognition of contributions from employees when accounting for defined benefit plans, depending on whether the contributions are set out in the formal terms of the plan and whether they are linked to periods of service.
The amendment specifies that only contributions set out in the formal terms of the plan that are not linked to periods of service do not reduce the service cost.
Amendment to IFRS 2 – Share-based Payment
This amendment provides guidance on the performance conditions set out in share-based payment plans. In particular, any performance condition whose period extends beyond the period of the service condition is deemed to be a non-vesting condition. Consequently, this type of condition is reflected in the estimation of the fair value of the plan at the grant date, but will have no subsequent impact on the IFRS 2 charge to be recognized over the vesting period.
1.2.1.3 New standards, amendments and interpretations adopted by the European Union not applicable to the Group until future periods
IFRS 15 – Revenue from Contracts with Customers
In May 2014, the IASB issued IFRS 15 – Revenue from Contracts with Customers, which replaces IAS 18 – Revenue and IAS 11 – Construction Contracts.
IFRS 15 sets out the requirements for recognizing revenue arising from all contracts with customers (except for contracts that fall within the scope of other standards). In addition, the standard requires the reporting entity to disclose certain contract information, particularly in the case of contracts that are expected to extend beyond one year, and to describe the assumptions used by the entity to calculate the revenue amounts to be reported.
This standard is effective for annual periods beginning on or after January 1, 2018.
Consolidated financial statements as of December 31, 2016
legrand
CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2016
IFRS 9 – Financial Instruments
In July 2014, the IASB published the complete version of IFRS 9 – Financial Instruments, which replaces most of the guidance in IAS 39 – Financial Instruments: Recognition and Measurement. The complete standard covers three main topics: classification and measurement, impairment and hedge accounting.
IFRS 9 introduces a single model for determining whether financial assets should be measured at amortized cost or at fair value. This model supersedes the various models set out in IAS 39. The IFRS 9 model is dependent on the entity's business model objective for managing financial assets and the contractual cash flow characteristics of the financial assets. As under IAS 39, all financial liabilities are eligible for measurement at amortized cost, except for financial liabilities held for trading, which must be measured at fair value through profit or loss.
In addition, IFRS 9 introduces a single impairment model that supersedes the various models set out in IAS 39 and also includes a simplified approach for financial assets that fall within the scope of IFRS 15 – Revenue from Contracts with Customers. This model is based in particular on the notion of expected credit losses, which applies regardless of the financial assets' credit quality.
Lastly, whereas most of the IAS 39 hedge accounting rules still apply, IFRS 9 allows more types of hedge relationships to qualify for hedge accounting, in addition to derivatives.
This standard is effective for annual periods beginning on or after January 1, 2018.
The Group reviewed these standards, to determine their possible impacts on the consolidated financial statements and related disclosures. Their impact on the Group is not expected to be material.
1.2.1.4 New standards, amendments and interpretations not yet adopted by the European Union not applicable to the Group until future periods
Amendment to IAS 7 – Statement of Cash Flows
In January 2016, the IASB issued an amendment to IAS 7 – Statement of Cash Flows.
This amendment requires disclosing in the financial statements an analysis of changes in financial liabilities, detailing changes impacting cash flows versus changes not impacting cash flows.
This standard, which has not yet been adopted by the European Union, should be effective for annual periods beginning on or after January 1, 2017.
Amendment to IAS 12 – Income Taxes
In January 2016, the IASB issued an amendment to IAS 12 – Income Taxes. This amendment clarifies the elements to include in estimated future taxable profits to justify the recognition of deferred tax assets resulting from tax losses.
This standard, which has not yet been adopted by the European Union, should be effective for annual periods beginning on or after January 1, 2017.
Amendment to IFRS 15 – Revenue from Contracts with Customers
In April 2016, the IASB issued amendments to IFRS 15 – Revenue from Contracts with Customers.
- 11 -
These amendments clarify in particular the concept of performance obligations that are not considered "distinct within the context of the contract". Revenue resulting from such performance obligations is to be recognized as a single performance obligation.
These amendments, which have not yet been adopted by the European Union, should be effective for annual periods beginning on or after January 1, 2018.
Amendment to IFRS 2 – Share-based Payment
In June 2016, the IASB issued an amendment to IFRS 2 – Share-based Payment. This amendment specifies in particular that, for cash-settled share-based payment plans, non-market performance conditions and service conditions must impact the number of granted shares expected to vest but not their fair value.
In addition, the amendment outlines that, for equity-settled share-based payment plans, the IFRS 2 charge recognized in equity does not have to be reduced by any withholding tax to be paid by the entity to tax authorities on behalf of beneficiaries.
This standard, which has not yet been adopted by the European Union, should be effective for annual periods beginning on or after January 1, 2018.
The Group reviewed these amendments, to determine their possible impacts on the consolidated financial statements and related disclosures. Their impact on the Group is not expected to be material.
IFRS 16 – Leases
In January 2016, the IASB issued IFRS 16 – Leases, which supersedes IAS 17.
IFRS 16 provides a single lessee accounting model for the majority of leases with a term of more than 12 months. This model requires the lessee to recognize a right-of-use asset and a financial liability in the balance sheet when a lease contract conveys the right to control the use of an identified asset. In addition, the standard requires the lessee to recognize the lease expense partly as a depreciation charge within operating expenses and partly as an interest expense within financial expenses.
This standard, which has not yet been adopted by the European Union, should be effective for annual periods beginning on or after January 1, 2019.
The Group is reviewing this standard, to determine its possible impacts on the consolidated financial statements and related disclosures.
Consolidated financial statements as of December 31, 2016
legrand
- 12 -
1.2.2 Basis of consolidation
Subsidiaries are consolidated if they are controlled by the Group.
The Group has exclusive control over an entity when it has power over the entity, i.e., it has substantive rights to govern the entity's key operations, is exposed to variable returns from its involvement with the entity, and has the ability to affect those returns.
Such subsidiaries are fully consolidated from the date when effective control is transferred to the Group. They are deconsolidated from the date on which control ceases.
Any entity over which the Group has:
- significant influence (a situation that occurs when the Group holds more than 20% of the voting rights without providing it with substantive rights to govern the entity's key operations);
- joint-control (a situation where the Group's participation gives it substantive rights to govern the entity's key operations jointly with a partner but does not provide exclusive control to the Group);
is consolidated using the equity method.
Such subsidiaries are initially recognized at acquisition cost and consolidated from the date when effective control is transferred to the Group. They are deconsolidated from the date on which control ceases.
Items included in the financial statements of each Group entity are measured using the currency of the primary economic environment in which the entity operates (the "functional currency"). The consolidated financial statements are presented in euros, which is the Company's functional and presentation currency.
1.2.3 Use of judgments and estimates
The preparation of financial statements in conformity with IFRS requires management to make estimates and assumptions that are reflected in the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results may differ from those estimates.
Estimates and judgments are continually evaluated. They are based on historical experience and other factors, including expectations of future events, and are believed to be reasonable under the circumstances.
1.2.3.1 Impairment of goodwill and intangible assets
Trademarks with indefinite useful lives and goodwill are tested for impairment at least once a year and whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
Intangible assets with finite useful lives are amortized over their estimated useful lives and are tested for impairment when there is any indication that their recoverable amount may be less than their carrying amount.
Future events could cause the Group to conclude that evidence exists that certain intangible assets acquired in a business combination are impaired. Any resulting impairment loss could have a material adverse effect on the Group's consolidated financial statements and in particular on the Group's operating profit.
Consolidated financial statements as of December 31, 2016
legrand
Discounted cash flow estimates (used for impairment tests on goodwill and trademarks with indefinite useful lives) are based on management's estimates of key assumptions, especially discount rates, long term growth and profitability rates and royalty rates for trademarks with indefinite useful lives.
1.2.3.2 Accounting for income taxes
As part of the process of preparing the consolidated financial statements, the Group is required to estimate income taxes in each of the jurisdictions in which it operates. This involves estimating the actual current tax exposure and assessing temporary differences resulting from differing treatment of items such as deferred revenue or prepaid expenses for tax and accounting purposes. These differences result in deferred tax assets and liabilities, which are reported in the consolidated balance sheet.
The Group must then assess the probability that deferred tax assets will be recovered from future taxable profit. Deferred tax assets are recognized only when it is probable that sufficient taxable profit will be available, based on management-approved taxable profit forecasts.
The Group has not recognized all of its deferred tax assets because it is not probable that some of them will be recovered before they expire. The amounts involved mainly concern operating losses carried forward and foreign income tax credits. The assessment is based on estimates of future taxable profit by jurisdiction in which the Group operates and the period over which the deferred tax assets are recoverable.
1.2.3.3 Other assets and liabilities based on estimates
Other assets and liabilities based on estimates include provisions for pensions and other post-employment benefits, impairment of trade receivables, inventories and financial assets, share-based payments, provisions for contingencies and charges, capitalized development costs, and any annual volume rebates offered to customers.
1.3 Scope of consolidation
1.3.1 List of main consolidated companies
The consolidated financial statements comprise the financial statements of Legrand and its 191 subsidiaries. The main operating subsidiaries as of December 31, 2016, all of which being 100% owned and fully consolidated, are as follows:
| France | ||
|---|---|---|
| Legrand France | France | Limoges |
| Legrand SNC | France | Limoges |
| Italy | ||
| Bticino Spa | Italy | Varese |
Consolidated financial statements as of December 31, 2016
legrand
Rest of Europe
| Legrand Group Belgium | Belgium | Diegem |
|---|---|---|
| Legrand ZRT | Hungary | Szentes |
| Legrand Polska | Poland | Zabkowice |
| Legrand LLC | Russia | Moscow |
| Inform Elektronik | Turkey | Istanbul |
| Legrand Elektrik | Turkey | Gebze |
| Legrand Electric | United Kingdom | Birmingham |
North and Central America
| Bticino de Mexico SA de CV | Mexico | Querétaro |
|---|---|---|
| Cablofil Inc. | United States | Mascoutah |
| Lastar Inc. | United States | Dayton |
| Legrand Home Systems Inc. | United States | Middletown |
| Middle Atlantic Products Inc. | United States | Fairfield |
| Ortronics Inc. | United States | New London |
| Pass & Seymour Inc. | United States | Syracuse |
| Pinnacle Architectural Lighting Inc. | United States | Denver |
| Raritan Inc. | United States | Somerset |
| The WattStopper Inc. | United States | Santa Clara |
| The Wiremold Company | United States | West Hartford |
Rest of the world
| Legrand Group Pty Ltd | Australia | Sydney |
|---|---|---|
| GL Eletro-Eletronics Ltda | Brazil | Sao Paulo |
| HDL Da Amazonia Industria Eletronica Ltda | Brazil | Manaus |
| Electro Andina Ltda | Chile | Santiago |
| DongGuan Rocom Electric | China | Dongguan |
| TCL International Electrical | China | Huizhou |
| TCL Wuxi | China | Wuxi |
| Legrand Colombia | Colombia | Bogota |
| Novateur Electrical and Digital Systems | India | Mumbai |
| Legrand SNC FZE | United Arab Emirates | Dubai |
Consolidated financial statements as of December 31, 2016
legrand
1.3.2 Changes in the scope of consolidation
The contributions to the Group's consolidated financial statements of companies acquired since January 1, 2015 were as follows:
| 2015 | March 31 | June 30 | September 30 | December 31 |
|---|---|---|---|---|
| Full consolidation method | ||||
| Valrack | Balance sheet only | Balance sheet only | Balance sheet only | 10 months' profit |
| IME | Balance sheet only | Balance sheet only | 7 months' profit | |
| Raritan Inc. | Balance sheet only | 3 months' profit | ||
| QMotion | Balance sheet only | |||
| 2016 | March 31 | June 30 | September 30 | December 31 |
| --- | --- | --- | --- | --- |
| Full consolidation method | ||||
| Valrack | 3 months' profit | 6 months' profit | 9 months' profit | 12 months' profit |
| IME | 3 months' profit | 6 months' profit | 9 months' profit | 12 months' profit |
| Raritan Inc. | 3 months' profit | 6 months' profit | 9 months' profit | 12 months' profit |
| QMotion | 3 months' profit | 6 months' profit | 9 months' profit | 12 months' profit |
| Fluxpower | Balance sheet only | Balance sheet only | 8 months' profit | 11 months' profit |
| Primetech | Balance sheet only | Balance sheet only | 8 months' profit | 11 months' profit |
| Pinnacle | Balance sheet only | 5 months' profit | 8 months' profit | |
| Luxul Wireless | Balance sheet only | 5 months' profit | 8 months' profit | |
| Jontek | Balance sheet only | 5 months' profit | 8 months' profit | |
| Trias | Balance sheet only | Balance sheet only | 8 months' profit | |
| CP Electronics | Balance sheet only | Balance sheet only | 7 months' profit | |
| Solarfective | Balance sheet only | 5 months' profit | ||
| Equity method | ||||
| TBS^{(1)} | 6 months' profit | 9 months' profit | 12 months' profit |
(1) Created together with a partner, TBS is to produce and sell transformers and busways in the Middle East.
The main acquisitions carried out in 2016 were as follows:
- the Group acquired Fluxpower in Germany and Primetech in Italy, specialized in UPS. These companies have combined annual sales of nearly €9 million;
- the Group acquired Pinnacle Architectural Lighting, one of the US leaders in architectural lighting solutions for non-residential buildings. Pinnacle Architectural Lighting has annual sales of around $105 million;
- the Group acquired Luxul Wireless, the US leader in audio/video infrastructure products for residential buildings and small- to mid-size commercial buildings. Luxul Wireless has annual sales of over $20 million;
- the Group acquired Jontek, specialist in solutions for monitoring assisted living platforms in the UK. Jontek has annual sales of around £3 million;
Consolidated financial statements as of December 31, 2016
legrand
- the Group acquired 80% of Trias, an Indonesian specialist in cable management and distribution cabinets. Trias has annual sales of around €6 million;
- the Group acquired CP Electronics, the UK leader in energy-efficient lighting control. CP Electronics has annual sales of around £24 million;
- the Group acquired Solarfective, a Canadian specialist in natural lighting control for commercial buildings. Solarfective has annual sales of around €13 million.
In all, acquisitions of subsidiaries (net of cash acquired) came to a total of €407.4 million in 2016 (plus €23.4 million for acquisitions of ownership interests without gain of control), versus €237.1 million in 2015 (plus €15.8 million for acquisitions of ownership interests without gain of control).
Note 2 - Results for the year
2.1 Net sales
In 2016, the Group's consolidated net sales came to €5,018.9 million, up +4.3% in total compared with 2015 due to organic growth (+1.8%), changes in scope of consolidation (+4.7%) and the unfavorable impact of exchange rates (-2.1%).
The Group derived the large majority of its revenue from sales to generalist and specialist distributors. The two largest distributors accounted for close to 21% of consolidated net sales. The Group estimates that no other distributor accounted for more than 5% of consolidated net sales.
Revenue from the sale of goods is recognized when ownership and liability for loss or damage is transferred to the buyer, which is generally upon shipment.
The Group offers some sales incentives to customers, consisting primarily of volume rebates and cash discounts. Volume rebates are typically based on three, six, and twelve-month arrangements with customers, and rarely extend beyond one year. Based on the trade of the current period, such rebates are recognized on a monthly basis as a reduction in revenue from the underlying transactions that reflect progress by the customer towards earning the rebate, with a corresponding deduction from the customer's trade receivables balance.
Revenue is also presented net of product returns which are strictly limited by sales conditions defined on a country by country basis.
2.2 Segment information
In accordance with IFRS 8, operating segments are determined based on the reporting made available to the chief operating decision maker of the Group and to the Group's management.
Consolidated financial statements as of December 31, 2016
legrand
Given that Legrand activities are carried out locally, the Group is organized for management purposes by countries or groups of countries which are allocated for internal reporting purposes into five geographical segments:
- France;
- Italy;
- Rest of Europe, mainly including Benelux (including particularly Belgium and the Netherlands), Germany, Iberia (including Portugal and Spain), Poland, Russia, Turkey, and the UK;
- North and Central America, including Canada, Mexico, the United States, and other Central American countries; and
- Rest of the world, mainly including Australia, China, India, Saudi Arabia and South America (including particularly Brazil, Chile and Colombia).
The first four segments are under the responsibility of four segment managers who are directly accountable to the chief operating decision maker of the Group.
Rest of the world is the only segment subject to an aggregation of several operating segments which are under the responsibility of segment managers who are themselves directly accountable to the chief operating decision maker of the Group. The economic models of subsidiaries within these segments are quite similar.
Indeed, their sales are made up of electrical and digital building infrastructure products in particular to electrical installers mainly through third-party distributors.
On January 1, 2016, the United States/Canada segment became the North and Central America segment. This change reflects the new organization of Legrand's operations in North America, with the United States, Canada, Mexico and the other countries in Central America now headed by the same segment manager which is in keeping with the region's market structure.
Consolidated financial statements as of December 31, 2016
legrand
12 months ended December 31, 2016
Geographical segments
| Europe | North and central America | Rest of the world | ||||
|---|---|---|---|---|---|---|
| (in € millions) | France | Italy | Others | Total | ||
| Net sales to third parties | 977.8 | 529.4 | 844.6 | 1,496.7 | 1,170.4 | 5,018.9 |
| Cost of sales | (360.8) | (186.8) | (478.3) | (701.9) | (653.2) | (2,381.0) |
| Administrative and selling expenses, R&D costs | (386.5) | (157.9) | (223.0) | (513.4) | (321.6) | (1,602.4) |
| Other operating income (expenses) | (24.6) | (2.4) | (9.5) | (20.2) | (44.8) | (101.5) |
| Operating profit | 205.9 | 182.3 | 133.8 | 261.2 | 150.8 | 934.0 |
| - of which acquisition-related amortization, expenses and income | ||||||
| • accounted for in administrative and selling expenses, R&D costs | (3.2) | (0.2) | (5.0) | (22.9) | (13.2) | (44.5) |
| • accounted for in other operating income (expenses) | 0.0 | |||||
| - of which goodwill impairment | 0.0 | |||||
| Adjusted operating profit | 209.1 | 182.5 | 138.8 | 284.1 | 164.0 | 978.5 |
| - of which depreciation expense | (26.0) | (18.2) | (13.8) | (12.7) | (25.8) | (96.5) |
| - of which amortization expense | (2.4) | (3.6) | (0.6) | (2.5) | (1.0) | (10.1) |
| - of which amortization of development costs | (21.9) | (7.5) | (0.6) | 0.0 | (0.5) | (30.5) |
| - of which restructuring costs | (8.7) | (1.3) | (5.7) | (0.8) | (8.6) | (25.1) |
| Capital expenditure | (33.1) | (30.1) | (14.3) | (25.3) | (23.5) | (126.3) |
| Capitalized development costs | (21.5) | (7.6) | (3.5) | 0.0 | (2.0) | (34.6) |
| Net tangible assets | 174.3 | 116.4 | 86.1 | 78.6 | 142.0 | 597.4 |
| Total current assets | 826.3 | 124.1 | 327.2 | 398.2 | 706.6 | 2,382.4 |
| Total current liabilities | 689.8 | 173.7 | 129.2 | 217.3 | 354.7 | 1,564.7 |
Consolidated financial statements as of December 31, 2016
- 19 -
legrand
12 months ended December 31, 2015
Geographical segments
| (in € millions) | Europe | North and central America(1) | Rest of the world(1) | Total | ||
|---|---|---|---|---|---|---|
| France | Italy | Others | ||||
| Net sales to third parties | 1,013.1 | 505.2 | 808.5 | 1,278.6 | 1,204.5 | 4,809.9 |
| Cost of sales | (390.9) | (181.1) | (461.2) | (615.7) | (684.6) | (2,333.5) |
| Administrative and selling expenses, R&D costs | (398.1) | (161.5) | (211.4) | (423.0) | (332.4) | (1,526.4) |
| Other operating income (expenses) | (12.5) | (1.3) | (14.4) | (14.4) | (20.7) | (63.3) |
| Operating profit | 211.6 | 161.3 | 121.5 | 225.5 | 166.8 | 886.7 |
| - of which acquisition-related amortization, expenses and income | ||||||
| • accounted for in administrative and selling expenses, R&D costs | (7.5) | (0.1) | (2.5) | (17.7) | (15.9) | (43.7) |
| • accounted for in other operating income (expenses) | 0.0 | |||||
| - of which goodwill impairment | 0.0 | |||||
| Adjusted operating profit | 219.1 | 161.4 | 124.0 | 243.2 | 182.7 | 930.4 |
| - of which depreciation expense | (27.2) | (19.5) | (15.2) | (11.8) | (23.1) | (96.8) |
| - of which amortization expense | (1.5) | (3.6) | (0.7) | (2.2) | (1.3) | (9.3) |
| - of which amortization of development costs | (20.4) | (8.1) | (0.2) | (0.1) | (0.3) | (29.1) |
| - of which restructuring costs | (10.2) | (1.0) | (4.7) | (0.3) | (11.8) | (28.0) |
| Capital expenditure | (28.3) | (16.0) | (17.2) | (15.4) | (29.1) | (106.0) |
| Capitalized development costs | (19.2) | (6.5) | (0.9) | 0.0 | (0.8) | (27.4) |
| Net tangible assets | 173.4 | 108.3 | 86.1 | 66.2 | 128.2 | 562.2 |
| Total current assets | 1,053.3 | 132.6 | 295.1 | 331.6 | 700.8 | 2,513.4 |
| Total current liabilities | 389.9 | 175.9 | 143.7 | 196.2 | 341.0 | 1,246.7 |
(1) For the 12 month period ended December 31, 2015, the published data have been restated to reflect the change in geographical segments starting January 1, 2016.
Consolidated financial statements as of December 31, 2016
legrand
- 20 -
2.3 Quarterly data – non-audited
2.3.1 Quarterly net sales by geographical segment (billing region)
| (in € millions) | 1^{st} quarter 2016 | 1^{st} quarter 2015 |
|---|---|---|
| France | 239.3 | 250.3 |
| Italy | 147.5 | 137.2 |
| Rest of Europe | 205.0 | 200.4 |
| North and Central America^{(1)} | 334.5 | 290.3 |
| Rest of the world^{(1)} | 263.3 | 286.5 |
| Total | 1,189.6 | 1,164.7 |
| (in € millions) | 2^{nd} quarter 2016 | 2^{nd} quarter 2015 |
| --- | --- | --- |
| France | 271.7 | 274.0 |
| Italy | 139.3 | 131.5 |
| Rest of Europe | 207.8 | 205.0 |
| North and Central America^{(1)} | 353.5 | 330.0 |
| Rest of the world^{(1)} | 286.5 | 306.5 |
| Total | 1,258.8 | 1,247.0 |
| (in € millions) | 3^{rd} quarter 2016 | 3^{rd} quarter 2015 |
| --- | --- | --- |
| France | 218.1 | 223.2 |
| Italy | 119.9 | 111.1 |
| Rest of Europe | 203.1 | 195.5 |
| North and Central America^{(1)} | 423.2 | 329.1 |
| Rest of the world^{(1)} | 291.9 | 289.7 |
| Total | 1,256.2 | 1,148.6 |
| (in € millions) | 4^{th} quarter 2016 | 4^{th} quarter 2015 |
| --- | --- | --- |
| France | 248.7 | 265.6 |
| Italy | 122.7 | 125.4 |
| Rest of Europe | 228.7 | 207.6 |
| North and Central America^{(1)} | 385.5 | 329.2 |
| Rest of the world^{(1)} | 328.7 | 321.8 |
| Total | 1,314.3 | 1,249.6 |
(1) For each quarter of 2015, the published data have been restated to reflect the change in geographical segments starting January 1, 2016.
Consolidated financial statements as of December 31, 2016
legrand
2.3.2 Quarterly income statements
| (in € millions) | 1^{st} quarter 2016 | 1^{st} quarter 2015 |
|---|---|---|
| Net sales | 1,189.6 | 1,164.7 |
| Operating expenses | ||
| Cost of sales | (559.4) | (565.4) |
| Administrative and selling expenses | (335.9) | (325.9) |
| Research and development costs | (59.0) | (53.7) |
| Other operating income (expenses) | (19.3) | (11.2) |
| Operating profit | 216.0 | 208.5 |
| Financial expenses | (24.4) | (22.6) |
| Financial income | 2.4 | 3.4 |
| Exchange gains (losses) | (3.7) | (0.6) |
| Financial profit (loss) | (25.7) | (19.8) |
| Profit before tax | 190.3 | 188.7 |
| Income tax expense | (62.1) | (60.7) |
| Share of profits (losses) of equity-accounted entities | 0.0 | 0.0 |
| Profit for the period | 128.2 | 128.0 |
| Of which: | ||
| - Net income excluding minority interests | 127.4 | 127.4 |
| - Minority interests | 0.8 | 0.6 |
| (in € millions) | 2^{nd} quarter 2016 | 2^{nd} quarter 2015 |
| --- | --- | --- |
| Net sales | 1,258.8 | 1,247.0 |
| Operating expenses | ||
| Cost of sales | (583.4) | (588.0) |
| Administrative and selling expenses | (338.6) | (338.2) |
| Research and development costs | (59.1) | (55.6) |
| Other operating income (expenses) | (22.9) | (17.1) |
| Operating profit | 254.8 | 248.1 |
| Financial expenses | (25.6) | (23.0) |
| Financial income | 2.0 | 2.5 |
| Exchange gains (losses) | 3.5 | 1.6 |
| Financial profit (loss) | (20.1) | (18.9) |
| Profit before tax | 234.7 | 229.2 |
| Income tax expense | (77.7) | (73.1) |
| Share of profits (losses) of equity-accounted entities | (0.3) | 0.0 |
| Profit for the period | 156.7 | 156.1 |
| Of which: | ||
| - Net income excluding minority interests | 156.1 | 156.0 |
| - Minority interests | 0.6 | 0.1 |
Consolidated financial statements as of December 31, 2016
legrand
(in € millions)
| 3^{rd} quarter 2016 | 3^{rd} quarter 2015 | |
|---|---|---|
| Net sales | 1,256.2 | 1,148.6 |
| Operating expenses | ||
| Cost of sales | (597.9) | (561.5) |
| Administrative and selling expenses | (342.4) | (309.3) |
| Research and development costs | (57.4) | (49.9) |
| Other operating income (expenses) | (21.8) | (15.8) |
| Operating profit | 236.7 | 212.1 |
| Financial expenses | (24.9) | (23.1) |
| Financial income | 1.9 | 2.6 |
| Exchange gains (losses) | 0.0 | 5.7 |
| Financial profit (loss) | (23.0) | (14.8) |
| Profit before tax | 213.7 | 197.3 |
| Income tax expense | (70.3) | (64.6) |
| Share of profits (losses) of equity-accounted entities | (0.5) | 0.0 |
| Profit for the period | 142.9 | 132.7 |
| Of which: | ||
| - Net income excluding minority interests | 142.1 | 132.8 |
| - Minority interests | 0.8 | (0.1) |
(in € millions)
| 4^{th} quarter 2016 | 4^{th} quarter 2015 | |
|---|---|---|
| Net sales | 1,314.3 | 1,249.6 |
| Operating expenses | ||
| Cost of sales | (640.3) | (618.6) |
| Administrative and selling expenses | (347.8) | (336.9) |
| Research and development costs | (62.2) | (56.9) |
| Other operating income (expenses) | (37.5) | (19.2) |
| Operating profit | 226.5 | 218.0 |
| Financial expenses | (26.4) | (25.0) |
| Financial income | 4.6 | 2.5 |
| Exchange gains (losses) | 6.7 | (0.7) |
| Financial profit (loss) | (15.1) | (23.2) |
| Profit before tax | 211.4 | 194.8 |
| Income tax expense | (8.5)* | (59.6) |
| Share of profits (losses) of equity-accounted entities | (0.5) | 0.0 |
| Profit for the period | 202.4* | 135.2 |
| Of which: | ||
| - Net income excluding minority interests | 202.9* | 134.4 |
| - Minority interests | (0.5) | 0.8 |
*Adjusted for the €61.2 million tax income, fourth-quarter 2016 income tax expense shall be read €(69.7) million, profit for the period €141.2 million and net income excluding minority interests €141.7 million.
Consolidated financial statements as of December 31, 2016
legrand
2.4 Operating expenses
Operating expenses include the following main categories of costs:
| (in € millions) | 12 months ended | |
|---|---|---|
| December 31, 2016 | December 31, 2015 | |
| Raw materials and component costs | (1,592.2) | (1,579.5) |
| Personnel costs | (1,299.1) | (1,256.3) |
| Other external costs | (921.7) | (857.7) |
| Depreciation and impairment of tangible assets | (97.1) | (97.4) |
| Amortization and impairment of intangible assets | (77.9) | (72.3) |
| Restructuring costs | (25.1) | (28.0) |
| Goodwill impairment | 0.0 | 0.0 |
| Other | (71.8) | (32.0) |
| Operating expenses | (4,084.9) | (3,923.2) |
"Other" primarily includes impairment losses and reversals on inventories (Note 3.4), trade receivables (Note 3.5), and provisions for contingencies (Note 4.4).
The Group had an average of 35,902 employees in 2016 (versus 36,097 in 2015), of which 28,883 back-office employees and 7,019 front-office employees (versus 29,206 and 6,891, respectively, in 2015).
2.5 Income tax expense
Income tax expense consists of the following:
| (in € millions) | 12 months ended | |
|---|---|---|
| December 31, 2016 | December 31, 2015 | |
| Current taxes: | ||
| France | (44.9) | (70.3) |
| Outside France | (205.1) | (196.0) |
| Total | (250.0) | (266.3) |
| Deferred taxes: | ||
| France | 33.6 | 11.8 |
| Outside France | (2.2) | (3.5) |
| Total | 31.4 | 8.3 |
| Total income tax expense: | ||
| France | (11.3) | (58.5) |
| Outside France | (207.3) | (199.5) |
| Total | (218.6)* | (258.0) |
- For full-year 2016, income tax expense shall be read €(279.8) million, once adjusted for the favorable accounting impact representing a €61.2 million tax income, coming from the announcement of reductions in the corporate income tax rates, mainly in France. This tax income is adjusted as it has no cash impact, and bears no relationship to the Group's performance.
Consolidated financial statements as of December 31, 2016
legrand
The reconciliation of total income tax expense for the period to income tax calculated at the standard tax rate in France is as follows, based on profit before tax of €850.1 million in 2016 (versus €810.0 million in 2015):
| 12 months ended | ||
|---|---|---|
| (Tax rate) | December 31, 2016 | December 31, 2015 |
| Standard French income tax rate | 34.43% | 34.43% |
| Increases (reductions): | ||
| - Additional contributions in France | 0.00% | 0.43% |
| - Effect of foreign income tax rates | (5.07%) | (5.28%) |
| - Non-taxable items | 0.61% | (0.23%) |
| - Income taxable at specific rates | 0.34% | (0.01%) |
| - Other | 2.88% | 2.79% |
| 33.19% | 32.13% | |
| Impact on deferred taxes of: | ||
| - Changes in tax rates | (7.07%)* | 0.52% |
| - Recognition or non-recognition of deferred tax assets | (0.41%) | (0.79%) |
| Effective tax rate | 25.71%* | 31.86% |
- For full-year 2016, the impact on deferred taxes of changes in tax rates shall be read 0.12% and the effective tax rate 32.90%, once adjusted for the favorable accounting impact representing a €61.2 million tax income, coming from the announcement of reductions in the corporate income tax rates, mainly in France. This tax income is adjusted as it has no cash impact, and bears no relationship to the Group's performance.
Note 3 - Details on non-current and current assets
3.1 Intangible assets
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Trademarks with indefinite useful lives | 1,408.0 | 1,408.0 |
| Trademarks with finite useful lives | 289.8 | 258.0 |
| Patents | 24.8 | 2.0 |
| Other intangible assets | 157.4 | 154.0 |
| Net value at the end of the period | 1,880.0 | 1,822.0 |
3.1.1 Trademarks with indefinite and finite useful lives
The Legrand and Bticino brands represent close to 98% of the total value of trademarks with indefinite useful lives. These trademarks with indefinite useful lives are used internationally, and therefore contribute to all of the Group's cash-generating units. They should contribute indefinitely to future consolidated cash flows because management plans to continue using them indefinitely. The Group performs periodical reviews of these trademarks' useful lives.
Consolidated financial statements as of December 31, 2016
legrand
Trademarks with finite useful lives are amortized over their estimated useful lives ranging:
- from 10 years when management plans to gradually replace them by other major trademarks owned by the Group;
- to 20 years when management plans to replace them by other major trademarks owned by the Group only over the long term or when, in the absence of such an intention, management considers that the trademarks may be threatened by a major competitor in the long term.
Amortization of trademarks is recognized in the income statement under administrative and selling expenses.
Trademarks can be analyzed as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Gross value at the beginning of the period | 1,852.9 | 1,827.1 |
| - Acquisitions | 52.2 | 4.8 |
| - Adjustments | 0.0 | 0.0 |
| - Disposals | 0.0 | 0.0 |
| - Translation Adjustments | 12.7 | 21.0 |
| Gross value at the end of the period | 1,917.8 | 1,852.9 |
| Accumulated amortization and impairment at the beginning of the period | (186.9) | (153.3) |
| - Depreciation expense | (27.8) | (25.5) |
| - Reversals | 0.0 | 0.0 |
| - Translation Adjustments | (5.3) | (8.1) |
| Accumulated amortization and impairment at the end of the period | (220.0) | (186.9) |
| Net value at the end of the period | 1,697.8 | 1,666.0 |
To date, no impairment has been recognized for these trademarks.
Each trademark with an indefinite useful life is tested for impairment separately, in the fourth quarter of each year and whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
Impairment tests are performed using the relief from royalty method. This method consists of measuring the royalties that the company would have to pay to license the trademark from a third party. The theoretical value of these royalties is then measured by estimating future revenue generated by the trademark over its useful life, as if the trademark were owned by a third party.
The following impairment testing parameters were used in the period ended December 31, 2016:
| Recoverable amount | Carrying amount of trademarks with indefinite useful lives | Value in use | |
|---|---|---|---|
| Discount rate (before tax) | Growth rate to perpetuity | ||
| Value in use | 1,408.0 | 9.2 to 10.0% | 2.9 to 3.1% |
No impairment was recognized in the period ended December 31, 2016.
Consolidated financial statements as of December 31, 2016
legrand
Sensitivity tests were performed on the discount rates and long-term growth rates used for impairment testing purposes. Based on the results of these tests, a 50-basis point change in these rates would not lead to any impairment losses being recognized on trademarks with an indefinite useful life.
The following impairment testing parameters were used in the period ended December 31, 2015:
| Recoverable amount | Carrying amount of trademarks with indefinite useful lives | Value in use | |
|---|---|---|---|
| Discount rate (before tax) | Growth rate to perpetuity | ||
| Value in use | 1,408.0 | 9.8 to 10.3% | 2.6 to 3.1% |
No impairment was recognized in the period ended December 31, 2015.
3.1.2 Patents
Patents can be analyzed as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Gross value at the beginning of the period | 591.2 | 585.8 |
| - Acquisitions | 25.1 | 0.0 |
| - Disposals | 0.0 | 0.0 |
| - Translation Adjustments | 3.2 | 5.4 |
| Gross value at the end of the period | 619.5 | 591.2 |
| Accumulated amortization and impairment at the beginning of the period | (589.2) | (582.5) |
| - Depreciation expense | (2.7) | (0.6) |
| - Reversals | 0.0 | 0.0 |
| - Translation Adjustments | (2.8) | (6.1) |
| Accumulated amortization and impairment at the end of the period | (594.7) | (589.2) |
| Net value at the end of the period | 24.8 | 2.0 |
To date, no impairment has been recognized for these patents.
3.1.3 Other intangible assets
Other intangible assets are recognized at cost less accumulated amortization and impairment. They include in particular:
- costs incurred for development projects (relating to the design and testing of new or improved products). They are amortized from the date of sale of the product on a straight-line basis over the period in which the asset's future economic benefits are consumed, not exceeding 10 years. Costs incurred for projects
Consolidated financial statements as of December 31, 2016
legrand
that do not meet the IAS 38 definition of an intangible asset are recorded in research and development costs for the year in which they are incurred;
- software, which is generally purchased from an external supplier and amortized over 3 years;
- customer relationships acquired in business combinations. Corresponding to contractual relationships with key customers, they are measured using the discounted cash flow method and are amortized over a period ranging from 3 to 20 years.
Other intangible assets can be analyzed as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Capitalized development costs | 349.7 | 313.9 |
| Software | 115.0 | 108.8 |
| Other | 84.0 | 82.7 |
| Gross value at the end of the period | 548.7 | 505.4 |
| Accumulated amortization and impairment | ||
| at the end of the period | (391.3) | (351.4) |
| Net value at the end of the period | 157.4 | 154.0 |
To date, no material impairment has been recognized for these items.
3.2 Goodwill
To determine the goodwill for each business combination, the Group applies the partial goodwill method whereby goodwill is calculated as the difference between the consideration paid to acquire the business combination and the portion of the acquisition date fair value of the identifiable net assets acquired and liabilities assumed that is attributable to the Group.
Under this method no goodwill is allocated to minority interests. Changes in the percentage of interest held in a controlled entity are recorded directly in equity without recognizing any additional goodwill.
Goodwill is tested for impairment annually, in the fourth quarter of each year, and whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
Within the Legrand Group, the level at which goodwill is measured (cash-generating units) corresponds to individual countries or to groups of countries, when they either have similar market characteristics or are managed as a single unit.
Value in use is estimated based on discounted cash flows for the next five years and a terminal value calculated from the final year of the projection period. The cash flow data used for the calculation is taken from the most recent medium-term business plans approved by Group management. Business plan projections are based in consistency with the latest available external forecasts of trends in the Group's markets. Cash flows beyond the projection period of five years are estimated by applying a growth rate to perpetuity.
Consolidated financial statements as of December 31, 2016
legrand
The discount rates applied derive from the capital asset pricing model. They are calculated for each individual country, based on financial market and/or valuation services firm data (average data over the last three years). The cost of debt used in the calculations is the same for all individual countries (being equal to the Group's cost of debt).
Goodwill can be analyzed as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| France | 685.8 | 685.6 |
| Italy | 381.5 | 379.3 |
| Rest of Europe | 341.4 | 265.6 |
| North and Central America^{(1)} | 1,038.9 | 799.5 |
| Rest of the world^{(1)} | 674.3 | 646.3 |
| Net value at the end of the period | 3,121.9 | 2,776.3 |
(1) For the 12 months ended 31 December 2015, the published data have been restated to reflect the change in geographical segments starting January 1, 2016.
France, Italy and North and Central America are each considered to be a single cash-generating unit (CGU), whereas both Rest of Europe and Rest of the world regions include several CGUs.
In the Rest of Europe and Rest of the world regions, no final amount of goodwill allocated to a CGU represents more than 10% of total goodwill. Within these two regions, China, India and South America are the largest CGUs.
Changes in goodwill can be analyzed as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Gross value at the beginning of the period | 2,814.0 | 2,601.0 |
| - Acquisitions | 385.1 | 174.7 |
| - Adjustments | (63.6) | (5.0) |
| - Reclassifications | 0.0 | 1.9 |
| - Translation adjustments | 24.4 | 41.4 |
| Gross value at the end of the period | 3,159.9 | 2,814.0 |
| Impairment value at the beginning of the period | (37.7) | (37.3) |
| - Impairment losses | 0.0 | 0.0 |
| - Translation adjustments | (0.3) | (0.4) |
| Impairment value at the end of the period | (38.0) | (37.7) |
| Net value at the end of the period | 3,121.9 | 2,776.3 |
Adjustments correspond to the difference between provisional and final goodwill.
Consolidated financial statements as of December 31, 2016
legrand
Acquisition price allocations, which are performed within one year of each business combination, are as follows:
| (in € millions) | 12 months ended | |
|---|---|---|
| December 31, 2016 | December 31, 2015 | |
| - Trademarks | 52.2 | 4.8 |
| - Deferred taxes on trademarks | (15.6) | (0.9) |
| - Patents | 25.1 | 0.0 |
| - Deferred taxes on patents | (7.0) | 0.0 |
| - Other intangible assets | 0.0 | 0.0 |
| - Deferred taxes on other intangible assets | 0.0 | 0.0 |
| - Tangible assets | 10.6 | 0.0 |
| - Deferred taxes on tangible assets | (1.8) | 0.0 |
The following impairment testing parameters were used in the period ended December 31, 2016:
| Recoverable amount | Carrying amount of goodwill | Value in use | ||
|---|---|---|---|---|
| Discount rate (before tax) | Growth rate to perpetuity | |||
| France | 685.8 | 8.2% | 2% | |
| Italy | 381.5 | 8.8% | 2% | |
| Rest of Europe | Value in use | 341.4 | 7.1 to 17.1% | 2 to 5% |
| North and Central America | 1,038.9 | 9.4% | 3.2% | |
| Rest of the world | 674.3 | 8.5 to 19.1% | 2 to 5% | |
| Net value at the end of the period | 3,121.9 |
No goodwill impairment losses were identified in the period ended December 31, 2016 including for CGUs facing a difficult or uncertain macro-economic environment.
Sensitivity tests performed on the discount rates, long-term growth rates and operating margin rates showed that a 50 basis point unfavorable change in each of these three parameters would not lead to any material impairment of goodwill on an individual basis for each CGU.
An additional sensitivity test was conducted for the United Kingdom CGU, and does not lead to any material impairment of goodwill.
Consolidated financial statements as of December 31, 2016
legrand
The following impairment testing parameters were used in the period ended December 31, 2015:
| Recoverable amount | Carrying amount of goodwill | Value in use | ||
|---|---|---|---|---|
| Discount rate (before tax) | Growth rate to perpetuity | |||
| France | 685.6 | 8.9% | 2% | |
| Italy | 379.3 | 10.0% | 2% | |
| Rest of Europe | Value in use | 265.6 | 7.5 to 14.2% | 2 to 5% |
| North and Central America(1) | 799.5 | 10.0% | 3.2% | |
| Rest of the World(1) | 646.3 | 8.5 to 19.5% | 2 to 5% | |
| Net value at the end of the period | 2,776.3 |
(1) For the 12 months ended December 31, 2015, the published data have been restated to reflect the change in geographical segments starting January 1, 2016.
No goodwill impairment losses were identified in the period ended December 31, 2015.
3.3 Property, plant and equipment
Depreciation is calculated on a straight-line basis over the estimated useful lives of the respective assets; the most commonly adopted useful lives are the following:
- Lightweight buildings. 25 years
- Standard buildings. 40 years
- Machinery and equipment. 8 to 10 years
- Tooling. 5 years
- Office furniture and equipment. 5 to 10 years
Assets acquired under lease agreements that transfer substantially most of the risks and rewards of ownership to the Group are capitalized on the basis of the present value of future minimum lease payments and are depreciated over the shorter of the lease contract period and the asset's useful life determined in accordance with Group policies.
Consolidated financial statements as of December 31, 2016
legrand
3.3.1 Changes in property, plant and equipment
December 31, 2016
| (in € millions) | Land | Buildings | Machinery and equipment | Assets under construction and other | Total |
|---|---|---|---|---|---|
| Gross value | |||||
| At the beginning of the period | 60.3 | 595.1 | 1,699.9 | 272.4 | 2,627.7 |
| - Acquisitions | 0.2 | 4.0 | 38.7 | 70.3 | 113.2 |
| - Disposals | (0.2) | (3.8) | (60.3) | (12.9) | (77.2) |
| - Transfers and changes in scope of consolidation | (4.0) | 22.7 | 37.6 | (32.0) | 24.3 |
| - Translation adjustments | 0.6 | 4.5 | 5.8 | 2.6 | 13.5 |
| At the end of the period | 56.9 | 622.5 | 1,721.7 | 300.4 | 2,701.5 |
| Depreciation and impairment | |||||
| At the beginning of the period | (9.1) | (389.3) | (1,479.6) | (187.5) | (2,065.5) |
| - Depreciation expense | (0.2) | (16.4) | (66.9) | (13.6) | (97.1) |
| - Reversals | 0.0 | 3.0 | 59.4 | 12.0 | 74.4 |
| - Transfers and changes in scope of consolidation | 9.3 | (8.1) | (6.4) | (1.5) | (6.7) |
| - Translation adjustments | 0.0 | (2.4) | (4.8) | (2.0) | (9.2) |
| At the end of the period | 0.0 | (413.2) | (1,498.3) | (192.6) | (2,104.1) |
| Net value | |||||
| At the beginning of the period | 51.2 | 205.8 | 220.3 | 84.9 | 562.2 |
| - Acquisitions/Depreciation | 0.0 | (12.4) | (28.2) | 56.7 | 16.1 |
| - Disposals/Reversals | (0.2) | (0.8) | (0.9) | (0.9) | (2.8) |
| - Transfers and changes in scope of consolidation | 5.3 | 14.6 | 31.2 | (33.5) | 17.6 |
| - Translation adjustments | 0.6 | 2.1 | 1.0 | 0.6 | 4.3 |
| At the end of the period | 56.9 | 209.3 | 223.4 | 107.8 | 597.4 |
As of December 31, 2016, total property, plant and equipment includes €10.7 million corresponding to assets held for sale, which are measured at the lower of their carrying amount and fair value less disposal costs.
Consolidated financial statements as of December 31, 2016
legrand
December 31, 2015
| (in € millions) | Land | Buildings | Machinery and equipment | Assets under construction and other | Total |
|---|---|---|---|---|---|
| Gross value | |||||
| At the beginning of the period | 53.9 | 582.8 | 1,644.6 | 257.8 | 2,539.1 |
| - Acquisitions | 0.0 | 2.6 | 30.3 | 65.6 | 98.5 |
| - Disposals | 0.0 | (4.6) | (32.0) | (8.8) | (45.4) |
| - Transfers and changes in scope of consolidation | 5.9 | 11.9 | 58.7 | (49.4) | 27.1 |
| - Translation adjustments | 0.5 | 2.4 | (1.7) | 7.2 | 8.4 |
| At the end of the period | 60.3 | 595.1 | 1,699.9 | 272.4 | 2,627.7 |
| Depreciation and impairment | |||||
| At the beginning of the period | (8.6) | (369.4) | (1,427.1) | (177.4) | (1,982.5) |
| - Depreciation expense | (0.5) | (18.5) | (65.6) | (12.8) | (97.4) |
| - Reversals | 0.0 | 3.9 | 29.1 | 7.1 | 40.1 |
| - Transfers and changes in scope of consolidation | 0.0 | (3.6) | (15.7) | 2.8 | (16.5) |
| - Translation adjustments | 0.0 | (1.7) | (0.3) | (7.2) | (9.2) |
| At the end of the period | (9.1) | (389.3) | (1,479.6) | (187.5) | (2,065.5) |
| Net value | |||||
| At the beginning of the period | 45.3 | 213.4 | 217.5 | 80.4 | 556.6 |
| - Acquisitions/Depreciation | (0.5) | (15.9) | (35.3) | 52.8 | 1.1 |
| - Disposals/Reversals | 0.0 | (0.7) | (2.9) | (1.7) | (5.3) |
| - Transfers and changes in scope of consolidation | 5.9 | 8.3 | 43.0 | (46.6) | 10.6 |
| - Translation adjustments | 0.5 | 0.7 | (2.0) | 0.0 | (0.8) |
| At the end of the period | 51.2 | 205.8 | 220.3 | 84.9 | 562.2 |
3.3.2 Property, plant and equipment held under finance leases
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Buildings | 21.8 | 21.7 |
| Other | 0.9 | 0.6 |
| Gross value at the end of the period | 22.7 | 22.3 |
| Less accumulated depreciation | (11.7) | (10.5) |
| Net value at the end of the period | 11.0 | 11.8 |
Consolidated financial statements as of December 31, 2016
legrand
3.3.3 Liabilities recorded in the balance sheet arising from finance leases
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Long-term borrowings | 9.6 | 10.8 |
| Short-term borrowings | 1.3 | 1.5 |
| Total | 10.9 | 12.3 |
3.3.4 Future minimum lease payments under finance leases
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Due in less than one year | 1.5 | 1.7 |
| Due in one to two years | 1.5 | 1.5 |
| Due in two to three years | 1.5 | 1.5 |
| Due in three to four years | 1.5 | 1.5 |
| Due in four to five years | 1.6 | 1.5 |
| Due beyond five years | 3.5 | 5.0 |
| Gross value of future minimum lease payments | 11.1 | 12.7 |
| Of which accrued interest | (0.2) | (0.4) |
| Net present value of future minimum lease payments | 10.9 | 12.3 |
3.4 Inventories
Inventories are measured at the lower of cost (of acquisition or production) or net realizable value, with cost determined principally on a first-in, first-out (FIFO) basis. Net realizable value is the estimated selling price in the ordinary course of business, less applicable variable selling expenses.
Impairment provisions are recognized when inventories are considered wholly or partially obsolete, and for finished goods inventories when their net realizable value is lower than their net book value.
Inventories are as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Purchased raw materials and components | 254.2 | 238.2 |
| Sub-assemblies, work in progress | 85.7 | 88.1 |
| Finished products | 447.4 | 459.6 |
| Gross value at the end of the period | 787.3 | 785.9 |
| Impairment | (116.7) | (105.6) |
| Net value at the end of the period | 670.6 | 680.3 |
Consolidated financial statements as of December 31, 2016
- 34 -
legrand
3.5 Trade receivables
Trade receivables are initially recognized at fair value and are subsequently measured at amortized cost.
A provision can be recognized in the income statement when there is objective evidence of impairment such as:
- when a debtor is late on payment (allowances are estimated using an aged receivables schedule);
- when a debtor has defaulted; or
- when a debtor's credit rating has been downgraded or its business environment has deteriorated.
Trade receivables can be analyzed as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Trade accounts and notes receivable | 640.7 | 621.1 |
| Impairment | (76.5) | (75.7) |
| Net value at the end of the period | 564.2 | 545.4 |
The Group uses factoring contracts to reduce the risk of late payments.
During 2016, a total of €511.3 million in receivables were transferred under the terms of the factoring contracts.
The resulting costs were recognized in financial profit (loss) for an amount of less than €2.0 million.
The factoring contract terms qualify the receivables for derecognition under IAS 39. The amount derecognized as of December 31, 2016 was €102.9 million (€79.7 million as of December 31, 2015).
Past-due trade receivables can be analyzed as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Less than 3 months past due receivables | 109.6 | 102.2 |
| From 3 to 12 months past due receivables | 30.5 | 33.2 |
| More than 12 months past due receivables | 31.8 | 29.8 |
| Total | 171.9 | 165.2 |
Provisions for impairment of past-due trade receivables amounted to €67.3 million as of December 31, 2016 (€67.7 million as of December 31, 2015). These provisions break down as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Provisions for less than 3 months past due receivables | 9.6 | 10.1 |
| Provisions for 3 to 12 months past due receivables | 25.9 | 27.8 |
| Provisions for more than 12 months past due receivables | 31.8 | 29.8 |
| Total | 67.3 | 67.7 |
Consolidated financial statements as of December 31, 2016
legrand
3.6 Other current assets
Other current assets are as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Employee advances | 4.2 | 3.0 |
| Prepayments | 31.4 | 26.7 |
| Taxes other than income tax | 99.6 | 92.3 |
| Other receivables | 29.6 | 48.0 |
| Net value at the end of the period | 164.8 | 170.0 |
These assets are valued at amortized cost.
3.7 Cash and cash equivalents
Cash and cash equivalents consist of cash, short-term deposits and all other financial assets with an original maturity of less than three months. The other financial assets maturing in less than three months are readily convertible to known amounts of cash and are not subject to any material risk of change in value.
Cash and cash equivalents that are unavailable in the short term for the Group correspond to the bank accounts of certain subsidiaries facing complex, short-term fund repatriation conditions due mainly to regulatory reasons.
Cash and cash equivalents totaled €940.1 million as of December 31, 2016 (€1,085.9 million as of December 31, 2015) and corresponded primarily to deposits with an original maturity of less than three months. Of this amount, about €10.3 million were not available in the short term to the Group as of December 31, 2016 (€19.2 million as of December 31, 2015).
Consolidated financial statements as of December 31, 2016
legrand
Note 4 - Details on non-current and current liabilities
4.1 Share capital and earnings per share
Share capital as of December 31, 2016 amounted to €1,069,309,496 represented by 267,327,374 ordinary shares with a par value of €4 each, for 267,327,374 theoretical voting rights and 265,961,813 exercisable voting rights (after subtracting shares held in treasury by the Group as of this date).
As of December 31, 2016, the Group held 1,365,561 shares in treasury, versus 156,595 shares as of December 31, 2015, i.e. 1,208,966 additional shares corresponding to:
- the net acquisition of 1,757,369 shares outside of the liquidity contract;
- the transfer of 547,186 shares to employees under performance share plans;
- the net sale of 1,217 shares under the liquidity contract (Note 4.1.2.2).
As of December 31, 2016, among the 1,365,561 shares held in treasury by the Group, 1,305,128 shares have been allocated according to the allocation objectives described in Note 4.1.2.1, and 60,433 shares are held under the liquidity contract.
4.1.1 Changes in share capital
Changes in share capital in 2016 were as follows:
| Number of shares | Par value | Share capital (euros) | Premiums (euros) | |
|---|---|---|---|---|
| As of December 31, 2015 | 266,930,602 | 4 | 1,067,722,408 | 1,055,470,630 |
| Exercise of options under the 2007 plan | 72,141 | 4 | 288,564 | 1,515,270 |
| Exercise of options under the 2008 plan | 133,772 | 4 | 535,088 | 2,189,370 |
| Exercise of options under the 2009 plan | 37,651 | 4 | 150,604 | 338,695 |
| Exercise of options under the 2010 plan | 153,208 | 4 | 612,832 | 2,699,387 |
| Repayment of paid-in capital* | (112,476,300) | |||
| As of December 31, 2016 | 267,327,374 | 4 | 1,069,309,496 | 949,737,052 |
*Portion of dividends distributed in June 2016 deducted from the premium account.
In 2016, 396,772 shares were issued under the 2007 to 2010 stock option plans, resulting in a capital increase representing a total amount of €8.3 million (premiums included).
Consolidated financial statements as of December 31, 2016
legrand
4.1.2 Share buyback program and transactions under the liquidity contract
As of December 31, 2016, the Group held 1,365,561 shares in treasury (156,595 as of December 31, 2015, out of which 94,945 under the share buyback program and 61,650 under the liquidity contract) which can be detailed as follows:
4.1.2.1 Share buyback program
During 2016, the Group acquired 1,762,290 shares, at a cost of €83,403,426 and sold 4,921 shares, initially acquired at a cost of €122,631.
As of December 31, 2016, the Group held 1,305,128 shares, acquired at a total cost of €62,825,168. These shares are being held for the following purposes:
- for allocation upon exercise of performance share plans (5,128 shares purchased at a cost of €238,047); and
- for cancellation of 1,300,000 shares acquired at a cost of €62,587,122.
4.1.2.2 Liquidity contract
On May 29, 2007, the Group appointed a financial institution to maintain a liquid market for its ordinary shares on the Euronext™ Paris market under a liquidity contract complying with the Code of Conduct issued by the AMAFI (French Financial Markets Association) approved by the AMF on March 22, 2005. €15.0 million in cash was allocated by the Group to the liquidity contract.
As of December 31, 2016, the Group held 60,433 shares under this contract, purchased at a total cost of €3,150,945.
During 2016, transactions under the liquidity contract led to a cash inflow of €1,359,603 corresponding to net sales of 1,217 shares.
4.1.3 Earnings per share
Basic earnings per share are calculated by dividing net profit attributable to equity holders of Legrand by the weighted number of ordinary shares outstanding during the period.
Diluted earnings per share are calculated according to the treasury stock method, by dividing profit attributable to equity holders of Legrand by the weighted average number of ordinary shares outstanding during the period, plus the number of dilutive potential ordinary shares. The weighted average number of ordinary shares outstanding used in these calculations is adjusted for the share buybacks and sales carried out during the period and does not take into account shares held in treasury.
Consolidated financial statements as of December 31, 2016
legrand
Basic and diluted earnings per share, calculated on the basis of the average number of ordinary shares outstanding during the period, are as follows:
| 12 months ended | |||
|---|---|---|---|
| December 31, 2016 | December 31, 2015 | ||
| Net income excluding minority interests (in € millions) | A | 628.5* | 550.6 |
| Average number of shares (excluding shares held in treasury) | B | 266,395,359 | 266,375,725 |
| Average dilution from: | |||
| Performance shares | 816,291 | 965,118 | |
| Stock options | 1,499,504 | 1,833,063 | |
| Average number of shares after dilution (excluding shares held in treasury) | C | 268,711,154 | 269,173,906 |
| Number of stock options and performance share grants outstanding at the period end | 3,171,684 | 3,620,509 | |
| Sales (buybacks) of shares and transactions under the liquidity contract (net during the period) | (1,756,152) | (846,650) | |
| Shares allocated during the period under performance share plans | 547,186 | 783,861 | |
| Basic earnings per share (euros) | A/B | 2.359** | 2.067 |
| Diluted earnings per share (euros) | A/C | 2.339** | 2.046 |
| Dividend per share (euros) | 1.150 | 1.100 |
Net income excluding minority interests benefits in 2016 from a favorable accounting impact representing an amount of €61.2 million, coming from the tax income generated by the mechanical revaluation of deferred tax liabilities on trademarks that resulted from the announcement of reductions in the corporate income tax rate, mainly in France. This tax income is adjusted as it has no cash impact, and bears no relationship to the Group's performance. The corresponding basic earnings per share and diluted earnings per share* shall be therefore read in the following table:
| 12 months ended | |||
|---|---|---|---|
| December 31, 2016 | December 31, 2015 | ||
| Adjusted net income excluding minority interests (in € millions) | D | 567.3 | 550.6 |
| Adjusted basic earnings per share (euros) | D/B | 2.130 | 2.067 |
| Adjusted diluted earnings per share (euros) | D/C | 2.111 | 2.046 |
As mentioned above, during 2016, the Group:
- acquired 1,300,000 shares for cancellation;
- issued 396,772 shares under stock option plans;
- transferred 547,186 shares under performance share plans, out of the 462,290 shares bought back in 2016 and 90,024 bought back from previous years for this purpose; and
- sold a net 1.217 shares under the liquidity contract.
These movements were taken into account on an accruals basis in the computation of the average number of ordinary shares outstanding during the period, in accordance with IAS 33. If the shares had been issued and bought back on January 1, 2016, earnings per share and diluted earnings per share would have amounted to €2.363 and €2.338 respectively for the twelve months ended December 31, 2016.
During 2015, the Group:
- issued 972,987 shares under stock option plans;
Consolidated financial statements as of December 31, 2016
legrand
- transferred 783,861 shares under performance share plans, out of the 810,000 shares bought back for this purpose; and
- acquired a net 36,650 shares under the liquidity contract.
These movements were taken into account on an accruals basis in the computation of the average number of ordinary shares outstanding during the period, in accordance with IAS 33. If the shares had been issued and bought back on January 1, 2015, basic earnings per share and diluted earnings per share would have amounted to €2.064 and €2.035 respectively for the twelve months ended December 31, 2015.
4.2 Stock option plans and performance share plans
The cost of stock options or performance shares is measured at the fair value of the award on the grant date, using the Black & Scholes option pricing model or the binomial model, and is recognized in the income statement under personnel costs on a straight-line basis over the vesting period with a corresponding adjustment to equity. Changes in the fair value of stock options after the grant date are not taken into account.
The expense recognized by crediting equity is adjusted at each period-end during the vesting period to take into account changes in the number of shares that are expected to be delivered to employees when the performance shares vest or the stock options are exercised.
4.2.1 Performance share plans
4.2.1.1 2012 performance share plan
The following performance share plan was approved by the Company's Board of Directors in previous years:
| Plan 2012 | |
|---|---|
| Date approved by shareholders | May 26, 2011 |
| Grant date | March 7, 2012 |
| Total number of performance share rights granted | 987,910 (1) |
| o/w to Executive Director | 30,710 |
| French tax residents: March 8, 2014 | |
| Non-residents: March 8, 2016 | |
| End of vesting period | |
| French tax residents: March 9, 2016 | |
| Non-residents: March 8, 2016 | |
| End of lock-up period | |
| Number of performance shares acquired as of December 31, 2016 | (933,481) |
| Number of performance share rights cancelled or forfeited | (54,429) |
| Performance share rights outstanding as of December 31, 2016 | 0 |
(1) Given the dividend distribution features approved at the General Meeting of Shareholders on May 29, 2015, the number of remaining performance shares was adjusted to take into account the impact of this transaction on the interests of performance share beneficiaries in accordance with article L.228-99 of the French Commercial Code.
Consolidated financial statements as of December 31, 2016
legrand
4.2.1.2 2015 and 2016 performance share plans
The following performance share plans were also approved by the Company's Board of Directors:
| Plan 2015 | Plan 2016 | |||
|---|---|---|---|---|
| Date approved by shareholders | May 24, 2013 | May 24, 2013 | ||
| Grant date | May 29, 2015 | May 27, 2016 | ||
| Total number of performance share rights initially granted | 386,150 | (1) | 492,140 | (1) |
| o/w to Executive Director | 14,487 | (1) | 15,181 | (1) |
| Total IFRS 2 charge in € millions | 16.3 | (2) | 20.3 | (2) |
| End of vesting period | June 17, 2019 | June 17, 2020 | ||
| End of lock-up period | June 17, 2019 | June 17, 2020 | ||
| Number of performance shares acquired as of December 31, 2016 | 0 | 0 | ||
| Number of performance share rights cancelled or forfeited | (13,343) | 0 | ||
| Performance share rights outstanding as of December 31, 2016 | 372,807 | 492,140 |
(1) Given the dividend distribution features approved at the General Meetings of Shareholders on May 29, 2015 and on May 27, 2016, the number of remaining performance shares was adjusted to take into account the impact of these transactions on the interests of performance share beneficiaries in accordance with article L.228-99 of the French Commercial Code.
Moreover, the number of granted performance shares has been reduced following the Executive Director's decision to waive his entitlement to 9,577 performance shares granted under the 2015 plan and 10,122 performance shares granted under the 2016 plan.
(2) Total charge estimated at the grant date, which is spread over the 4 year vesting period.
The final number of shares ultimately granted to beneficiaries is determined based on a service condition and several performance criteria.
| Type of performance criteria | Description of performance criteria | Weight of performance criteria by plan | |
|---|---|---|---|
| 2015 | 2016 | ||
| “External” financial performance criterion | Comparison between the arithmetic mean of Legrand’s consolidated EBITDA margin as published in the consolidated financial statements for the three years preceding the date of expiry of the three-year vesting period and the arithmetic mean of EBITDA margins achieved by companies forming part of the MSCI World Capital Goods index over the same period. | 50% | 33^{1/3}% |
| “Internal” financial performance criterion | Arithmetic mean of levels of normalized free cash flow as a percentage of sales, as published in the consolidated financial statements for the three years preceding the date of expiry of the three-year vesting period. | 50% | 33^{1/3}% |
| Non-financial performance criterion | Arithmetic mean of average levels of attainment of Group CSR Roadmap priorities over a three-year period. | 0% | 33^{1/3}% |
Consolidated financial statements as of December 31, 2016
legrand
The number of shares ultimately granted to beneficiaries is calculated as follows, knowing that the weight of each performance criterion in the determination of the number of shares finally granted to beneficiaries is the same each year for a given plan:
"External" financial performance criterion
| Pay-out rate (1) | 0% | 100% | 150% |
|---|---|---|---|
| Average gap in Legrand's favour between Legrand and the MSCI average over a three-year period | 2015 Plan: | 2015 Plan: | 2015 Plan: |
| 4 points or less | 8.3 points | 10.5 points or more | |
| 2016 Plan: | 2016 Plan: | 2016 Plan: | |
| 3.5 points or less | 7.8 points | 10.0 points or more |
"Internal" financial performance criterion
| Pay-out rate (1) | 0% | 100% | 150% |
|---|---|---|---|
| Average normalized free cash flow as a percentage of sales over a three-year period | 2015 Plan: | 2015 Plan: | 2015 Plan: |
| 9.4% or less | 12.8% | 14.5% or more | |
| 2016 Plan: | 2016 Plan: | 2016 Plan: | |
| 8.8% or less | 12.2% | 13.9% or more |
Non-financial performance criterion (applicable to the 2016 performance share plan)
| Applicable to beneficiaries with the exception of the Executive Director | |||||
|---|---|---|---|---|---|
| Pay-out rate (1) | 0% | Between 70% and 100% | Between 100% and 105% | Between 105% and 150% | Capped at 150% |
| Average rate of attainment of Group CSR Roadmap priorities over a three-year period | Below 70% | Between 70% and 100% | Between 100% and 125% | Between 125% and 200% | Above 200% |
| Applicable to the Executive Director | |||||
| Pay-out rate (1) | 0% | Between 70% and 90% | Between 90% and 97% | Between 97% and 150% | Capped at 150% |
| Average rate of attainment of Group CSR Roadmap priorities over a three-year period | Below 70% | Between 70% and 90% | Between 90% and 125% | Between 125% and 213% | Above 213% |
(1) For any point between the limits given in the table above, the pay-out rate would be calculated in a linear way.
If all these shares from the 2015 and 2016 plans were to vest (i.e., 864,947 shares), the Company's capital would be diluted by 0.3% as of December 31, 2016.
Consolidated financial statements as of December 31, 2016
legrand
4.2.2 Stock option plans
No stock option plans have been implemented since the 2010 Plan.
The following stock option plans were approved by the Company's Board of Directors in previous years:
| 2007 Plan | 2008 Plan | 2009 Plan | 2010 Plan | |||||
|---|---|---|---|---|---|---|---|---|
| Date approved by shareholders | May 15, 2007 | May 15, 2007 | May 15, 2007 | May 15, 2007 | ||||
| Grant date | May 15, 2007 | March 5, 2008 | March 4, 2009 | March 4, 2010 | ||||
| Total number of options granted | 1,642,578 | (1) | 2,022,337 | (1) | 1,190,249 | (1) | 3,271,715 | (1) |
| o/w to Executive Directors | 79,871 | (1) | 142,282 | (1) | 94,663 | (1) | 220,212 | (1) |
| - Gilles Schnepp | 40,880 | (1) | 72,824 | (1) | 48,460 | (1) | 135,935 | (1) |
| - Olivier Bazil | 38,991 | (1) | 69,458 | (1) | 46,203 | (1) | 84,277 | (1) |
| Start of exercise period | May 16, 2011 | March 6, 2012 | March 5, 2013 | March 5, 2014 | ||||
| Expiry of exercise period | May 15, 2017 | March 5, 2018 | March 4, 2019 | March 4, 2020 | ||||
| Exercise price | €24.91 | |||||||
| Average closing price over the 20 trading days preceding the grant date | (1) | €20.34 | ||||||
| Average closing price over the 20 trading days preceding the grant date | (1) | €12.97 | ||||||
| Average closing price over the 20 trading days preceding the grant date | (1) | €21.57 | ||||||
| Average closing price over the 20 trading days preceding the grant date | (1) | |||||||
| Exercise terms (plans comprising several tranches) | (2) | (3) | (2) | (3) | (2) | (3) | (2) | (3) |
| Number of options exercised as of December 31, 2016 | (1,244,096) | (1,466,477) | (781,985) | (1,759,586) | ||||
| Number of options cancelled or forfeited | (108,448) | (122,844) | (108,507) | (238,401) | ||||
| Stock options outstanding as of December 31, 2016 | 290,034 | 433,016 | 299,757 | 1,273,728 |
(1) Given the dividend distribution features approved at the General Meetings of Shareholders on May 29, 2015 and on May 27, 2016, the number and exercise price of stock options was adjusted to take into account the impact of these transactions on the interests of stock option beneficiaries, in accordance with article L.228-99 of the French Commercial Code.
(2) Options vest after a maximum of four years, except in the event of resignation or termination for willful misconduct.
(3) All these plans were subject to performance conditions (see Note 12 to the consolidated financial statements for the twelve months ended December 31, 2014).
The weighted average market price of the Company stock upon exercise of stock options in 2016 was €51.36.
If all these options were to be exercised (i.e., 2,296,535 options), the Company's capital would be diluted at most by 0.9% (which is a maximum dilution as it does not take into account the exercise price of these options) as of December 31, 2016.
4.2.3 Share-based payments: IFRS 2 charges
In accordance with IFRS 2, a charge of €7.9 million was recorded in 2016 (€6.4 million in 2015) for all of these plans combined. See also Note 4.5.2 for cash-settled long-term employee benefit plans implemented from 2013.
Consolidated financial statements as of December 31, 2016
legrand
4.3 Retained earnings and translation reserves
4.3.1 Retained earnings
Consolidated retained earnings of the Group as of December 31, 2016 amounted to €3,227.8 million.
As of the same date, the Company had retained earnings including profit for the period of €1,115.3 million available for distribution. Taking into account the 1,300,000 shares held as of December 31, 2016 for cancellation, retained earnings including profit for the period available for distribution would amount to €1,057.9 million.
4.3.2 Translation reserves
Assets and liabilities of Group entities whose functional currency is different from the presentation currency are translated using the exchange rate at the balance sheet date. Statements of income are translated using the average exchange rate for the period. Gains or losses arising from the translation of the financial statements of foreign subsidiaries are recognized directly in equity, under "Translation reserves", until such potential time as the Group no longer controls the entity.
Translation reserves record the impact of fluctuations in the following currencies:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| US dollar | 38.0 | 9.4 |
| Other currencies | (278.0) | (285.5) |
| Total | (240.0) | (276.1) |
The Group operates in more than 90 countries. It is mainly exposed to a dozen currencies other than euro and US dollar, including the Indian rupee, Chinese yuan, Brazilian real, British pound, Russian ruble, Australian dollar, Mexican peso, Turkish lira and Chilean peso.
Under IAS 39, non-derivative financial instruments may be designated as hedges only when they are used to hedge foreign currency risk and provided that they qualify for hedge accounting.
Accordingly, in the case of hedges of a net investment in a foreign operation, the portion of the gain or loss on the hedging instrument that is deemed to be an effective hedge is recognized in equity, as required under paragraph 102 of IAS 39.
Consequently, unrealized foreign exchange gains and losses on US dollar-denominated $8\frac{1}{2}\%$ Debentures (Yankee bonds) are recognized in translation reserves. Losses on these bonds recognized in translation reserves in 2016 amounted to €11.8 million, resulting in a net negative balance of €90.7 million as of December 31, 2016.
In addition, in accordance with IAS 21, translation gains and losses on receivables or payables are treated as part of a net investment in the related foreign Group entity. Gains recognized in translation reserves in 2016 amounted to €5.2 million, resulting in a net positive balance of €9.4 million as of December 31, 2016.
Consolidated financial statements as of December 31, 2016
legrand
To hedge a significant portion of the foreign currency risk generated by Brexit uncertainty with regard to the Group's net assets denominated in British pounds (which represent less than 5.0% of the Group's total net assets), the Group has entered into a derivative contract since the end of May 2016. In accordance with IAS 39, foreign exchange gains and losses on this derivative financial instrument are recognized in translation reserves. Gains on this derivative financial instrument recognized in translation reserves amounted to €13.4 million as of December 31, 2016.
4.4 Provisions
Changes in provisions in 2016 are as follows:
| (in € millions) | December 31, 2016 | |||||
|---|---|---|---|---|---|---|
| Products warranties | Claims and litigation | Tax and employee risks | Restructuring | Other | Total | |
| At beginning of period | 18.8 | 56.4 | 14.9 | 12.8 | 110.7 | 213.6 |
| Changes in scope of consolidation | 0.7 | 0.0 | 1.5 | 0.0 | 0.0 | 2.2 |
| Increases | 7.3 | 20.0 | 10.5 | 11.4 | 27.6 | 76.8 |
| Utilizations | (4.5) | (12.7) | (2.7) | (9.4) | (42.6) | (71.9) |
| Reversals of surplus provisions | (1.6) | (9.3) | 0.0 | (1.2) | (4.4) | (16.5) |
| Reclassifications | 0.4 | 0.2 | 0.2 | (0.7) | 1.1 | 1.2 |
| Translation adjustments | (0.1) | 0.8 | 1.9 | 0.4 | 1.4 | 4.4 |
| At end of period | 21.0 | 55.4 | 26.3 | 13.3 | 93.8 | 209.8 |
| Of which non-current portion | 10.4 | 36.8 | 23.0 | 2.1 | 55.1 | 127.4 |
"Other" includes long-term provisions for employee benefits, corresponding mainly to cash-settled long-term employee benefit plans described in Note 4.5.2 for an amount of €59.0 million as of December 31, 2016 (see also consolidated statement of changes in equity for performance share plans described in Note 4.2.1).
"Other" also includes a €9.3 million provision for environmental risks as of December 31, 2016, mainly to cover estimated depollution costs related to property assets held for sale.
Changes in provisions in 2015 were as follows:
| (in € millions) | December 31, 2015 | |||||
|---|---|---|---|---|---|---|
| Products warranties | Claims and litigation | Tax and employee risks | Restructuring | Other | Total | |
| At beginning of period | 17.6 | 62.8 | 11.3 | 15.6 | 93.2 | 200.5 |
| Changes in scope of consolidation | 0.6 | 7.6 | 0.9 | 0.2 | 0.3 | 9.6 |
| Increases | 6.9 | 15.0 | 1.9 | 9.6 | 42.1 | 75.5 |
| Utilizations | (4.5) | (7.6) | (3.2) | (11.4) | (5.0) | (31.7) |
| Reversals of surplus provisions | (2.5) | (16.8) | 0.0 | (1.5) | (5.6) | (26.4) |
| Reclassifications | 0.1 | (4.4) | 4.2 | 0.0 | (7.2) | (7.3) |
| Translation adjustments | 0.6 | (0.2) | (0.2) | 0.3 | (7.1) | (6.6) |
| At end of period | 18.8 | 56.4 | 14.9 | 12.8 | 110.7 | 213.6 |
| Of which non-current portion | 8.6 | 31.3 | 10.0 | 1.0 | 57.9 | 108.8 |
Consolidated financial statements as of December 31, 2016
legrand
"Other" includes long-term provisions for employee benefits, corresponding mainly to cash-settled long-term employee benefits plans for an amount of €74.2 million as of December 31, 2015.
"Other" also includes a €10.8 million provision for environmental risks as of December 31, 2015 to cover mainly estimated depollution costs related to property assets held for sale.
4.5 Provision for post-employment benefits and other long-term employee benefits
4.5.1 Pension and other post-employment benefit obligations
Group companies operate various pension plans. The plans are funded through payments to insurance companies or trustee-administered funds, determined by periodic actuarial calculations. The Group has both defined contribution and defined benefit plans.
A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Contributions are recognized as an expense for the period of payment. The Group has no legal or constructive obligations to pay further contributions if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in current and prior periods.
A defined benefit plan is a pension plan that defines an amount of pension benefit that an employee will receive on retirement, usually dependent on one or more factors such as age, years of service and end-of-career salary. The liability recognized in the balance sheet for defined benefit pension plans is the present value of the defined benefit obligation at the balance sheet date, less the fair value of plan assets. The past service cost arising from changes to pension benefit plans is expensed in full as incurred.
In accordance with IAS 19, the Group recognizes all actuarial gains and losses outside profit or loss, in the consolidated statement of comprehensive income.
Defined benefit obligations are calculated using the projected unit credit method. This method takes into account estimated years of service at retirement, final salaries, life expectancy and staff turnover, based on actuarial assumptions. The present value of the defined benefit obligation is determined by discounting the estimated future cash outflows using interest rates of investment grade corporate bonds that are denominated in the currency in which the benefits will be paid and have terms to maturity approximating the period to payment of the related pension liability.
Some Group companies provide post-employment healthcare benefits to their retirees. Entitlement to these benefits is usually conditional on the employee remaining with the company up to retirement age and completion of a minimum service period. These benefits are treated as post-employment benefits under defined benefit plans.
Consolidated financial statements as of December 31, 2016
legrand
Pension and other post-employment defined benefit obligations can be analyzed as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| France (Note 4.5.1.2) | 87.9 | 94.7 |
| Italy (Note 4.5.1.3) | 39.2 | 38.6 |
| United Kingdom (Note 4.5.1.4) | 17.7 | 11.9 |
| United States (Note 4.5.1.5) | 5.1 | 11.0 |
| Other countries | 24.2 | 20.9 |
| Total pension and other post-employment defined benefit obligations | 174.1 | 177.1 |
| Of which current portion | 8.1 | 6.5 |
The total amount of those liabilities is €174.1 million as of December 31, 2016 (€177.1 million as of December 31, 2015) and is analyzed in Note 4.5.1.1 which shows total liabilities of €356.8 million as of December 31, 2016 (€361.7 million as of December 31, 2015) less total assets of €182.7 million as of December 31, 2016 (€184.6 million as of December 31, 2015).
The provisions recorded in the balance sheet correspond to the portion of the total liability remaining payable by the Group; this amount is equal to the difference between the total obligation recalculated at each balance sheet date, based on actuarial assumptions, and the net residual value of the plan assets at that date.
Consolidated financial statements as of December 31, 2016
legrand
4.5.1.1 Analysis of pension and other post-employment defined benefit obligations
The total (current and non-current) obligation under the Group's pension and other post-employment benefit plans, consisting primarily of plans in France, Italy, the United States and United Kingdom, is as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Defined benefit obligation | ||
| Projected benefit obligation at beginning of period | 361.7 | 352.8 |
| Service cost | 9.1 | 9.8 |
| Interest cost | 10.4 | 10.7 |
| Benefits paid or unused | (31.5) | (36.0) |
| Employee contributions | 0.4 | 0.5 |
| Actuarial losses/(gains) | 17.9 | 4.0 |
| Curtailments, settlements, special termination benefits | 0.0 | 0.6 |
| Translation adjustments | (12.7) | 16.0 |
| Other | 1.5 | 3.3 |
| Projected benefit obligation at end of period (I) | 356.8 | 361.7 |
| Fair value of plan assets | ||
| Fair value of plan assets at beginning of period | 184.6 | 169.1 |
| Expected return on plan assets | 6.2 | 6.5 |
| Employer contributions | 10.2 | 9.7 |
| Employee contributions | 0.7 | 0.8 |
| Benefits paid | (13.0) | (13.8) |
| Actuarial (losses)/gains | 4.1 | (1.6) |
| Translation adjustments | (10.1) | 13.9 |
| Other | 0.0 | 0.0 |
| Fair value of plan assets at end of period (II) | 182.7 | 184.6 |
| Liability recognized in the balance sheet (I) - (II) | 174.1 | 177.1 |
| Current liability | 8.1 | 6.5 |
| Non-current liability | 166.0 | 170.6 |
Actuarial losses recognized in equity in 2016 amounted to €13.8 million (€13.4 million after tax).
The €13.8 million actuarial losses resulted from:
- €12.3 million in losses from changes in financial assumptions;
- €1.2 million in losses from changes in demographic assumptions; and
- €0.3 million in experience losses.
The discount rates used are determined by reference to the yield on high-quality bonds based on the following benchmark indices:
- Euro zone: iBoxx € Corporates AA 10+;
- United Kingdom: iBoxx £ Corporates AA 15+;
- United States: Citibank Pension Liability Index.
Consolidated financial statements as of December 31, 2016
legrand®
Sensitivity tests were performed on:
- the discount rate. According to the results of these tests, a 50-basis point reduction in the rate would lead to the recognition of additional actuarial losses of around €25.6 million and would increase the liability as of December 31, 2016 by the same amount;
- the rate of future salary increases. According to the results of these tests, a 50-basis point increase in the rate would lead to the recognition of additional actuarial losses of around €8.7 million and would increase the liability as of December 31, 2016 by the same amount.
Discounted future payments for the Group's pension and other post-employment benefit plans are as follows:
(in € millions)
| 2017 | 17.6 |
|---|---|
| 2018 | 14.7 |
| 2019 | 14.2 |
| 2020 | 15.0 |
| 2021 and beyond | 295.3 |
| Total | 356.8 |
The impact of service costs and interest costs on profit before tax for the period is as follows:
| 12 months ended | ||
|---|---|---|
| (in € millions) | December 31, 2016 | December 31, 2015 |
| Service cost | (9.1) | (9.8) |
| Net interest cost* | (4.2) | (4.2) |
| Total | (13.3) | (14.0) |
*The expected return on assets and interest costs are presented as a net amount in financial expenses.
The weighted average allocation of pension plan assets is as follows as of December 31, 2016:
| (as a percentage) | France | United Kingdom | United States | Weighted total |
|---|---|---|---|---|
| Equity instruments | 43.1 | 65.0 | 53.7 | |
| Debt instruments | 50.8 | 33.8 | 42.5 | |
| Insurance funds | 100.0 | 6.1 | 1.2 | 3.8 |
| Total | 100.0 | 100.0 | 100.0 | 100.0 |
These assets are marked to market.
Consolidated financial statements as of December 31, 2016
legrand
4.5.1.2 Provisions for retirement benefits and supplementary pension benefits in France
The provisions recorded in the consolidated balance sheet concern the unvested entitlements of active employees. The Group has no obligation with respect to the vested entitlements of former employees, as the benefits were settled at the time of their retirement, either directly or through payments to insurance companies in full discharge of the liability.
The main defined benefit plan applicable in France concerns statutory length-of-service awards, under which all retiring employees are eligible for a lump-sum payment calculated according to their length of service. This payment is defined either in the collective bargaining agreement to which their company is a party or in a separate company-level agreement, whichever is more advantageous to the employee. The amount generally varies depending on the employee category (manager/non-manager).
In France, provisions recorded in the consolidated balance sheet amount to €87.9 million as of December 31, 2016 (€94.7 million as of December 31, 2015) corresponding to the difference between the projected benefit obligation of €88.1 million as of December 31, 2016 (€95.4 million as of December 31, 2015) and the fair value of the related plan assets of €0.2 million as of December 31, 2016 (€0.7 million as of December 31, 2015).
The projected benefit obligation is calculated base on staff turnover and mortality assumptions, estimated rates of salary increases and an estimated discount rate. In France, the calculation in 2016 was based on a salary increase rate of 2.8%, a discount rate and an expected return on plan assets of 1.6% (respectively 2.8% and 2.0% in 2015).
4.5.1.3 Provisions for termination benefits in Italy
In Italy, a termination benefit is awarded to employees regardless of the reason for their departure.
Since January 1, 2007, such benefits have been paid either into an independently managed pension fund or to the Italian social security service (INPS). As from that date, the Italian termination benefit plans have been qualified as defined contribution plans under IFRS. Termination benefit obligations arising prior to January 1, 2007 continue to be accounted for under IFRS as defined benefit plans, based on revised actuarial estimates that exclude the effect of future salary increases.
The resulting provisions for termination benefits, which correspond to the obligation as of December 31, 2006 plus the ensuing actuarial revisions, amounted to €39.2 million as of December 31, 2016 (€38.6 million as of December 31, 2015).
The calculation in 2016 was based on a discount rate of 1.3% (2.0% in 2015).
Consolidated financial statements as of December 31, 2016
legrand
4.5.1.4 Provisions for retirement benefits and other post-employment benefits in the United Kingdom
The UK plan is a trustee-administered plan governed by article 153 of the 2004 Finance Act, and is managed in a legal entity outside of the Group.
Benefits are paid directly out of funds consisting of contributions paid by the company and by plan participants.
The plan has been closed to new entrants since May 2004.
Active plan participants account for 2.4% of the projected benefit obligation, participants who are no longer accumulating benefit entitlements for 45.1% and retired participants for 52.5%.
The provisions recorded in the consolidated balance sheet amounted to €17.7 million as of December 31, 2016 (€11.9 million as of December 31, 2015), corresponding to the difference between the projected benefit obligation of €103.4 million (€104.8 million as of December 31, 2015) and the fair value of the related plan assets of €85.7 million (€92.9 million as of December 31, 2015).
The projected benefit obligation is calculated base on staff turnover and mortality assumptions, estimated rates of salary increases and an estimated discount rate. The calculation in 2016 was based on a salary increase rate of 4.3%, a discount rate and an expected return on plan assets of 2.9% (respectively 4.1% and 3.6% in 2015).
4.5.1.5 Provisions for retirement benefits and other post-employment benefits in the United States
In the United States, the Group provides pension benefits for employees and health care and life insurance for certain retired employees.
The Legrand North America Retirement Plan is covered by a plan document in force since January 2002 that was last amended in January 2008. The minimum funding requirement is determined based on Section 430 of the Internal Revenue Code.
To meet its obligations under the plan, the Group has set up a trust with Prudential Financial, Inc. The trust assets include several different investment funds.
The current trustee is Legrand North America. The Wiremold Company is the Plan Administrator and the Custodian is Prudential Financial, Inc.
The plan has been closed to new entrants since August 2006 for salaried employees and since April 2009 for hourly employees.
Active plan participants account for 29.9% of the projected benefit obligation, participants who are no longer accumulating benefit entitlements for 14.5% and retired participants for 55.6%.
The funding policy consists of ensuring that the legal minimum funding requirement is met at all times.
The provisions recorded in the consolidated balance sheet amounted to €5.1 million as of December 31, 2016 (€11.0 million as of December 31, 2015), corresponding to the difference between the projected benefit obligation
Consolidated financial statements as of December 31, 2016
legrand
of €86.1 million (€87.8 million as of December 31, 2015) and the fair value of the related plan assets of €81.0 million (€76.8 million as of December 31, 2015).
The projected benefit obligation is calculated based on staff turnover and mortality assumptions, estimated rates of salary increases and an estimated discount rate. The calculation in 2016 was based on a salary increase rate of 3.5%, a discount rate and an expected return on plan assets of 3.9% (respectively 3.5% and 4.0% in 2015).
4.5.2 Other long-term employee benefits
The Group implemented cash-settled long-term employee benefit plans for employees deemed to be key for the Group, subject to the grantees' continued presence within the Group after a vesting period of three years.
In addition to the grantee being still present within the Group, the plans can, in certain cases, depend on the Group's achievement of future economic performance conditions which may or may not be indexed to the share price.
Plans indexed to the share price are cash-settled and thus, in accordance with IFRS 2, the corresponding liability has been recorded in the balance sheet and will be remeasured at each period-end until the transaction is settled. The other plans qualify as long-term employee benefit plans, with a corresponding provision recognized in compliance with IAS 19.
During 2016, a net expense of €20.6 million was recognized in operating profit in respect to these plans. As mentioned in Note 4.4, the resulting provision amounted to €59.0 million as of December 31, 2016 (including payroll taxes). See also Notes 4.2.1 for performance share plans and Note 4.2.3 for IFRS 2 charges accounted for in the period.
Consolidated financial statements as of December 31, 2016
legrand
Consolidated financial statements as of December 31, 2016
legrand®
4.6 Long-term and short-term borrowings
The Group actively manages its debt through diversified sources of financing available to support its medium-term business growth while guaranteeing a robust financial position over the long term.
Bonds
In February 2010, the Group carried out a €300.0 million 4.25% seven-year bond issue. The bonds will be redeemable at maturity on February 24, 2017.
In March 2011, the Group carried out a €400.0 million 4.375% seven-year bond issue. The bonds will be redeemable at maturity on March 21, 2018.
In April 2012, the Group carried out a €400.0 million 3.375% ten-year bond issue. The bonds will be redeemable at maturity on April 19, 2022.
In December 2015, the Group carried out a €300.0 million 1.875% twelve-year bond issue. The bonds will be redeemable at maturity on December 16, 2027.
8½% Debentures (Yankee bonds)
On February 14, 1995, Legrand France issued $400.0 million worth of 8½% debentures due February 15, 2025, through a public placement in the United States. Interest on the debentures is payable semi-annually on February 15 and August 15 of each year, beginning August 15, 1995.
In December 2013, a number of debenture holders offered to sell their securities to the Group. Acting on this offer, the Group decided to acquire Yankee bonds with an aggregate face value of $6.5 million. The acquired debentures were subsequently cancelled.
2011 Credit Facility
In October 2011, the Group signed an agreement with six banks to set up a €900.0 million revolving multicurrency facility (2011 Credit Facility) utilizable through drawdowns. The five-year facility may be extended for two successive one-year periods.
In July 2014, the Group signed an agreement that amends and extends the Credit Facility finalized in October 2011 with all banks party to this contract. This agreement extends the maximum maturity of the €900 million revolving credit line by three years, i.e., up to July 2021, including two successive one-year period extension options, and at improved financing terms compared with October 2011.
Drawdowns are subject to an interest rate equivalent to Euribor/Libor plus a margin determined on the basis of the Group's credit rating. In addition, the 2011 Credit Facility does not contain any covenants.
As of December 31, 2016, the Credit Facility had not been drawn down.
4.6.1 Long-term borrowings
Long-term borrowings are initially recognized at fair value, taking into account any transaction costs directly attributable to the issue, and are subsequently measured at amortized cost, using the effective interest rate method.
Long-term borrowings can be analyzed as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Bonds | 1,100.0 | 1,400.0 |
| 8 ½% debentures | 368.8 | 356.6 |
| Other borrowings | 88.5 | 75.6 |
| 1,557.3 | 1,832.2 | |
| Debt issuance costs | (6.6) | (9.0) |
| Total | 1,550.7 | 1,823.2 |
No guarantees have been given with respect to these borrowings.
Long-term borrowings (excluding debt issuance costs) break down by currency as follows, after hedging (see Note 5.1.2.2):
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Euro | 934.1 | 1,440.9 |
| US dollar | 485.0 | 357.6 |
| Other currencies | 138.2 | 33.7 |
| Total | 1,557.3 | 1,832.2 |
Long-term borrowings (excluding debt issuance costs) as of December 31, 2016 can be analyzed by maturity as follows:
| (in € millions) | Bonds | 8½% debentures | Other borrowings |
|---|---|---|---|
| Due in one to two years | 400.0 | 0.0 | 48.8 |
| Due in two to three years | 0.0 | 0.0 | 16.4 |
| Due in three to four years | 0.0 | 0.0 | 9.3 |
| Due in four to five years | 0.0 | 0.0 | 10.5 |
| Due beyond five years | 700.0 | 368.8 | 3.5 |
| Total | 1,100.0 | 368.8 | 88.5 |
Consolidated financial statements as of December 31, 2016
legrand
Long-term borrowings (excluding debt issuance costs) as of December 31, 2015 can be analyzed by maturity as follows:
| (in € millions) | Bonds | 8½% debentures | Other borrowings |
|---|---|---|---|
| Due in one to two years | 300.0 | 0.0 | 19.7 |
| Due in two to three years | 400.0 | 0.0 | 31.2 |
| Due in three to four years | 0.0 | 0.0 | 9.7 |
| Due in four to five years | 0.0 | 0.0 | 9.1 |
| Due beyond five years | 700.0 | 356.6 | 5.9 |
| Total | 1,400.0 | 356.6 | 75.6 |
Average interest rates on borrowings are as follows:
| December 31, 2016 | December 31, 2015 | |
|---|---|---|
| Bonds | 3.33% | 3.95% |
| 8 ½% debentures | 8.50% | 8.50% |
| Other borrowings | 2.62% | 2.74% |
4.6.2 Short-term borrowings
Short-term borrowings can be analyzed as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Bonds | 300.0 | 0.0 |
| Commercial paper | 15.0 | 15.0 |
| Other borrowings | 31.4 | 52.9 |
| Total | 346.4 | 67.9 |
Consolidated financial statements as of December 31, 2016
legrand
4.7 Deferred taxes
In accordance with IAS 12, deferred taxes are recognized for temporary differences between the tax bases of assets and liabilities and their carrying amount in the consolidated balance sheet. Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period when the asset is realized or the liability is settled.
Deferred tax assets and deferred tax liabilities are offset when the entity has a legally enforceable right of offset and they relate to income taxes levied by the same taxation authority.
Deferred tax assets are recognized to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilized. The recognized deferred tax assets are expected to be utilized no later than five years from the period-end.
Deferred taxes recorded in the balance sheet result from temporary differences between the carrying amount of assets and liabilities and their tax base and can be analyzed as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Deferred taxes recorded by French companies | (254.9) | (289.8) |
| Deferred taxes recorded by foreign companies | (278.8) | (251.7) |
| (533.7) | (541.5) | |
| Origin of deferred taxes: | ||
| - Impairment losses on inventories and receivables | 53.0 | 56.1 |
| - Margin on inventories | 21.8 | 21.8 |
| - Recognized operating losses carried forward | 8.0 | 5.2 |
| - Finance leases | (3.4) | (3.4) |
| - Fixed assets | (175.2) | (158.7) |
| - Trademarks* | (480.6) | (530.2) |
| - Patents | (7.0) | (0.7) |
| - Other provisions | 28.0 | 39.8 |
| - Pensions and Other post-employment benefits | 39.7 | 45.1 |
| - Fair value adjustments to derivative instruments | (1.8) | (1.6) |
| - Other | (16.2) | (14.9) |
| (533.7) | (541.5) | |
| - Of which deferred tax assets | 102.5 | 114.9 |
| - Of which deferred tax liabilities | (636.2) | (656.4) |
*See the references to the tables in Note 2.5.
Consolidated financial statements as of December 31, 2016
legrand
Short- and long-term deferred taxes can be analyzed as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Deferred taxes – short-term | 83.1 | 94.8 |
| Deferred taxes – long-term | (616.8) | (636.3) |
| Total | (533.7) | (541.5) |
Tax losses carried forward break down as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Recognized operating losses carried forward | 38.4 | 19.2 |
| Recognized deferred tax assets | 8.0 | 5.2 |
| Unrecognized operating losses carried forward | 121.0 | 159.0 |
| Unrecognized deferred tax assets | 27.8 | 32.7 |
| Total net operating losses carried forward | 159.4 | 178.2 |
4.8 Other current liabilities
Other current liabilities can be analyzed as follows:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Taxes other than income tax | 70.6 | 68.3 |
| Accrued employee benefits expense | 235.4 | 215.1 |
| Statutory and discretionary profit-sharing reserve | 30.9 | 26.0 |
| Payables related to fixed asset purchases | 19.6 | 14.9 |
| Accrued expenses | 88.2 | 78.9 |
| Accrued interest | 48.5 | 48.2 |
| Deferred revenue | 16.5 | 13.9 |
| Pension and other post-employment benefit obligations | 8.0 | 6.5 |
| Other current liabilities | 28.5 | 29.5 |
| Total | 546.2 | 501.3 |
Consolidated financial statements as of December 31, 2016
legrand
Note 5 - Other information
5.1 Financial instruments and management of financial risks
5.1.1 Financial instruments
5.1.1.1 Impact of financial instruments
| (in € millions) | 12 months ended | ||||
|---|---|---|---|---|---|
| December 31, 2016 | December 31, 2015 | ||||
| Impact on financial profit (loss) | Impact on equity | Impact on financial profit (loss) | Impact on equity | ||
| Fair value | Translation adjustment | ||||
| Trade receivables | (1.2) | (1.2) | |||
| Trade payables | |||||
| Borrowings | (83.4) | (11.8) | (77.0) | (37.2) | |
| Derivatives | (19.3) | 13.4 | 16.8 | 0.0 | |
| Total | (103.9) | 1.6 | (64.6) | (37.2) |
Debentures denominated in US dollars ("Yankee bonds") and the derivative financial instrument denominated in British pounds are treated as net investment hedges (see Note 4.3.2).
Consolidated financial statements as of December 31, 2016
legrand
5.1.1.2 Breakdown of balance sheet items by type of financial instrument
| December 31, 2016 | December 31, 2015 | ||||
|---|---|---|---|---|---|
| Type of financial instrument | |||||
| Carrying amount | Fair value | Receivables, payables and borrowings at amortized cost | Derivatives | Carrying amount | |
| (in € millions) | |||||
| ASSETS | |||||
| Current assets | |||||
| Trade receivables | 564.2 | 564.2 | 564.2 | 545.4 | |
| Other current financial assets | 1.6 | 1.6 | 1.6 | 0.7 | |
| Total current assets | 565.8 | 565.8 | 564.2 | 1.6 | 546.1 |
| EQUITY AND LIABILITIES | |||||
| Current liabilities | |||||
| Short-term borrowings | 346.4 | 348.4 | 346.4 | 67.9 | |
| Trade payables | 558.3 | 558.3 | 558.3 | 531.3 | |
| Other current financial liabilities | 0.6 | 0.6 | 0.6 | 0.4 | |
| Total current liabilities | 905.3 | 907.3 | 904.7 | 0.6 | 599.6 |
| Non-current liabilities | |||||
| Long-term borrowings | 1,550.7 | 1,662.8 | 1,550.7 | 1,823.2 | |
| Total non-current liabilities | 1,550.7 | 1,662.8 | 1,550.7 | 0.0 | 1,823.2 |
Only items classified as "Other current financial assets and liabilities" are measured at fair value. In accordance with IFRS 13, fair value measurement of other current financial assets takes counterparty default risk into account.
In light of the Group's credit rating, the measurement of other current financial liabilities is subject to insignificant credit risk.
5.1.2 Management of financial risks
The Group's cash management strategy is based on overall financial risk management principles and involves taking specific measures to manage the risks associated with interest rates, exchange rates, commodity prices and the investment of available cash. The Group does not conduct any trading in financial instruments, in line with its policy of not carrying out any speculative transactions. All transactions involving derivative financial instruments are conducted with the sole purpose of managing interest rate, exchange rate and commodity risks and as such are limited in duration and value.
This strategy is centralized at Group level. Its implementation is deployed by the Financing and Treasury Department which recommends appropriate measures and implements them after they have been validated by the Corporate Finance Department and Group management. A detailed reporting system has been set up to enable permanent close tracking of the Group's positions and effective oversight of the management of the financial risks described in this note.
Consolidated financial statements as of December 31, 2016
legrand
5.1.2.1 Interest rate risk
As part of an interest rate risk management policy aimed mainly at managing the risk of a rate increase, the Group has structured its debt into a combination of fixed and variable rate financing.
Net debt (excluding debt issuance costs) breaks down as follows between fixed and variable interest rates before the effect of hedging instruments:
| December 31, 2016 | December 31, 2015 | |||||||
|---|---|---|---|---|---|---|---|---|
| (in € millions) | Due within 1 year | Due in 1 to 2 years | Due in 2 to 3 years | Due in 3 to 4 years | Due in 4 to 5 years | Due beyond 5 years | Total | Total |
| Financial assets* | ||||||||
| Fixed rate | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Variable rate | 940.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 940.1 | 1,088.4 |
| Financial liabilities** | ||||||||
| Fixed rate | (313.1) | (411.9) | (8.5) | (7.9) | (9.0) | (1,068.8) | (1,819.2) | (1,807.7) |
| Variable rate | (33.3) | (36.9) | (7.9) | (1.4) | (1.5) | (3.5) | (84.5) | (92.4) |
| Net exposure | ||||||||
| Fixed rate | (313.1) | (411.9) | (8.5) | (7.9) | (9.0) | (1,068.8) | (1,819.2) | (1,807.7) |
| Variable rate | 906.8 | (36.9) | (7.9) | (1.4) | (1.5) | (3.5) | 855.6 | 996.0 |
Financial assets: cash and marketable securities
*Financial liabilities: borrowings (excluding debt issuance costs)
The following table shows the sensitivity of net debt costs to changes in interest rates, before hedging instruments:
| December 31, 2016 | December 31, 2015 | |||
|---|---|---|---|---|
| (in € millions) | Impact on profit before tax | Impact on equity before tax | Impact on profit before tax | Impact on equity before tax |
| Impact of a 100-bps increase in interest rates | 8.1 | 8.1 | 6.4 | 6.4 |
| Impact of a 100-bps decrease in interest rates | (10.9) | (10.9) | (6.9) | (6.9) |
The impact of a 100-basis point increase in interest rates would result in a gain of €8.1 million due to a net positive variable-rate exposure. Conversely, the impact of a 100-basis point decrease in interest rates would result in a loss of €10.9 million.
5.1.2.2 Foreign currency risk
The Group operates in international markets and is therefore exposed to risks through its use of several different currencies.
"Natural" hedges are preferred, in particular by balancing the breakdown by currency of net debt with the breakdown by currency of operating profit. If required, when the acquisition of an asset is financed using a currency other than
Consolidated financial statements as of December 31, 2016
legrand
the functional currency of the country concerned, the Group may enter into forward contracts to hedge its foreign currency risk.
As of December 31, 2016 the Group has set up forward contracts in US dollars, British pounds, and Canadian dollars which are accounted for in the balance sheet at their fair value.
The following table shows the breakdown of net debt (excluding debt issuance costs) by currency:
| (in € millions) | December 31, 2016 | December 31, 2015 | |||
|---|---|---|---|---|---|
| Financial assets* | Financial liabilities** | Net exposure before hedging | Hedging | Net exposure after hedging | |
| Euro | 601.5 | (1,501.3) | (899.8) | 237.6 | (662.2) |
| US dollar | 28.9 | (374.6) | (345.7) | (115.1) | (460.8) |
| Other currencies | 309.7 | (27.8) | 281.9 | (122.5) | 159.4 |
| Total | 940.1 | (1,903.7) | (963.6) | 0.0 | (963.6) |
Financial assets: cash and marketable securities
*Financial liabilities: borrowings (excluding debt issuance costs)
The following table shows the sensitivity of gross debt to changes in the exchange rate of the euro against other currencies, before hedging instruments:
| (in € millions) | December 31, 2016 | December 31, 2015 | ||
|---|---|---|---|---|
| Impact on profit before tax | Impact on equity before tax | Impact on profit before tax | Impact on equity before tax | |
| 10% increase | 10% increase | |||
| US dollar | 0.0 | 37.0 | 0.2 | 35.9 |
| Other currencies | 0.2 | 2.6 | 2.7 | 7.1 |
| (in € millions) | December 31, 2016 | December 31, 2015 | ||
| --- | --- | --- | --- | --- |
| Impact on profit before tax | Impact on equity before tax | Impact on profit before tax | Impact on equity before tax | |
| 10% decrease | 10% decrease | |||
| US dollar | (0.0) | (33.6) | (0.2) | (32.6) |
| Other currencies | (0.2) | (2.3) | (2.4) | (6.5) |
Consolidated financial statements as of December 31, 2016
legrand
Operating assets and liabilities break down as follows by reporting currency:
| (in € millions) | December 31, 2016 | December 31, 2015 | ||
|---|---|---|---|---|
| Current operating assets excluding taxes | Current operating liabilities excluding taxes | Net exposure | Net exposure | |
| Euro | 410.7 | 574.6 | (163.9) | (147.8) |
| US dollar | 356.9 | 221.9 | 135.0 | 147.5 |
| Other currencies | 632.0 | 390.4 | 241.6 | 258.6 |
| Total | 1,399.6 | 1,186.9 | 212.7 | 258.3 |
The table below presents the breakdown of net sales and operating expenses by currency as December 31, 2016:
| (in € millions) | Net sales | Operating expenses | ||
|---|---|---|---|---|
| Euro | 1,884.5 | 37.6% | (1,465.9) | 35.9% |
| US dollar | 1,492.2 | 29.7% | (1,255.0) | 30.7% |
| Other currencies | 1,642.2 | 32.7% | (1,364.0) | 33.4% |
| Total | 5,018.9 | 100.0% | (4,084.9) | 100.0% |
As shown in the above table, natural hedges are also set up by matching costs and revenues in each of the Group's operating currencies.
Residual amounts are hedged by options to limit the Group's exposure to fluctuations in the main currencies concerned. These hedges are for periods of less than 18 months.
The Group estimates that, all other things being equal, a 10% increase in the exchange rate of the euro against all other currencies would have resulted in 2016 in a decrease in net revenue of approximately €284.9 million (€266.6 million in 2015) and a decrease in operating profit of approximately €46.9 million (€44.0 million in 2015), while a 10% decrease would have resulted in 2016 in an increase in net revenue of approximately €313.4 million (€293.3 million in 2015) and an increase in operating profit of approximately €51.5 million (€48.4 million in 2015).
5.1.2.3 Commodity risk
The Group is exposed to commodity risk arising from changes in the price of raw materials. Raw materials consumption (except components) amounted to around €432.0 million in 2016.
A 10% increase in the price of the above-mentioned consumption would theoretically feed through to around a €43.2 million increase in annual purchasing costs. The Group believes that it could, circumstances permitting, raise the prices of its products in the short term to offset the overall adverse impact of any such increases.
Additionally, the Group can set up specific derivative financial instruments (options) for limited amounts and periods to hedge part of the risk of an unfavorable change in copper and certain other raw material prices. The Group did not set up any such hedging contracts in 2016.
Consolidated financial statements as of December 31, 2016
legrand
5.1.2.4 Credit risk
As explained in Note 2.1, a substantial portion of Group revenue is generated with two major distributors. Other revenue is essentially derived from distributors of electrical products but sales are diversified due to the large number of customers and their geographic dispersion. The Group actively manages its credit risk by establishing regularly reviewed individual credit limits for each customer, constantly monitoring collection of its outstanding receivables and systematically chasing up past due receivables. In addition, the situation is reviewed regularly with the Corporate Finance Department. When the Group is in a position to do so, it can resort to either credit insurance or factoring.
5.1.2.5 Counterparty risk
Financial instruments that may potentially expose the Group to counterparty risk are principally cash equivalents, short-term investments and hedging instruments. These assets are placed with well-rated financial institutions or corporates with the aim of fragmenting the exposure to these counterparties. Those strategies are decided and monitored by the Corporate Finance Department, which ensures a weekly follow up of ratings and credit default swap rates of these main counterparties.
5.1.2.6 Liquidity risk
The Group considers that managing liquidity risk depends primarily on having access to diversified sources of financing as to their origin and maturity. This approach represents the basis of the Group's financing policy.
The total amount of net debt (€957.0 million as of December 31, 2016) is fully financed by financing facilities expiring at the earliest in 2017 and at the latest in 2027. The average maturity of gross debt is 5.5 years.
Legrand is rated A- Stable Outlook by Standard & Poor's, attesting to the strength of the Group's business model and balance sheet.
| Rating agency | Long-term debt | Outlook |
|---|---|---|
| S&P | A- | Stable |
Consolidated financial statements as of December 31, 2016
legrand
5.2 Related-party information
The only individuals qualifying as related parties within the meaning of IAS 24 are the corporate officers who serve on the Executive Committee.
Compensation and benefits provided to the members of the Executive Committee for their services are detailed in the following table:
| 12 months ended | ||
|---|---|---|
| (in € millions) | December 31, 2016 | December 31, 2015 |
| Compensation (amounts paid during the period) | ||
| Fixed compensation | 3.7 | 3.9 |
| Variable compensation | 2.7 | 2.0 |
| Other short-term benefits (1) | 0.1 | 0.1 |
| Pension and other post-employment benefits (2) | (11.8) | (8.3) |
| Other long-term benefits (charge for the period) (3) | 2.0 | 4.3 |
| Termination benefits (charge for the period) | 0.0 | 0.0 |
| Share-based payments (charge for the period) (4) | 2.3 | 0.8 |
(1) Other short-term benefits include benefits in kind.
(2) Change in the obligation's present value (in accordance with IAS 19).
(3) As per the long-term employee benefit plans described in Note 4.5.2.
(4) As per the performance share plans described in Note 4.2.1.
5.3 Off-balance sheet commitments and contingent liabilities
5.3.1 Specific transactions
Specific commitments and their expiry dates are discussed in the following notes:
- Note 3.3: Property, plant and equipment;
- Note 4.5.1: Pension and other post-employment benefit obligations.
5.3.2 Routine transactions
5.3.2.1 Financial guarantees
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Guarantees given to banks | 163.3 | 164.3 |
| Guarantees given to other organizations | 56.0 | 59.9 |
| Total | 219.3 | 224.2 |
Most of these guarantees are given by the Company to banks for Group subsidiaries located outside of France.
Consolidated financial statements as of December 31, 2016
legrand
5.3.2.2 Operating leases
The Group uses certain facilities under lease agreements and leases certain equipment. There are no special restrictions related to these operating leases. Future minimum rental commitments under leases are detailed below:
| (in € millions) | December 31, 2016 | December 31, 2015 |
|---|---|---|
| Due within one year | 49.0 | 45.4 |
| Due in one to two years | 42.8 | 38.9 |
| Due in two to three years | 31.4 | 30.5 |
| Due in three to four years | 25.1 | 21.9 |
| Due in four to five years | 20.3 | 17.1 |
| Due beyond five years | 34.8 | 36.2 |
| Total | 203.4 | 190.0 |
5.3.2.3 Commitments to purchase property, plant and equipment
Commitments to purchase property, plant and equipment amounted to €12.4 million as of December 31, 2016.
5.3.3 Contingent liabilities
The Group is involved in a number of claims and legal proceedings arising in the normal course of business. In the opinion of management, all such matters have been adequately provided for or are without merit, and are of such nature that, should the outcome nevertheless be unfavorable to the Group, they should not have a material adverse effect on the Group's consolidated financial position or results of operations.
5.4 Statutory auditors' fees
The total amount of the Company's statutory auditors' fees included in the Group's consolidated statement of income in 2016 can be detailed as follows:
| (in euros excluding taxes) | PricewaterhouseCoopers Audit SAS | Deloitte & Associés | ||
|---|---|---|---|---|
| Statutory audit and certification | 494,084 | 88% | 488,017 | 87% |
| Other work than statutory audit and certification | 66,486 | 12% | 70,000 | 13% |
| Total | 560,570 | 100% | 558,017 | 100% |
5.5 Subsequent events
On February 1st, 2017, the Group announced the acquisition of OCL, specialized in architectural lighting solutions for commercial and high-end residential buildings in the United States.
OCL reports annual sales of about $15 million.
Consolidated financial statements as of December 31, 2016
legrand
COMPANY HEADQUARTERS
128, avenue de Lattre de Tassigny
87045 Limoges Cedex, France
+33 (0) 5 55 06 87 87
www.legrand.com
legrand
L