AI assistant
Société Bic — Interim / Quarterly Report 2015
Jul 31, 2015
1147_ir_2015-07-31_bd37f8be-c22d-484a-a492-d46a3e9f52b6.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
| MANAGEMENT REPORT OF THE BOARD OF DIRECTORS FOR THE 6 MONTHS PERIOD ENDED JUNE 30, 2015 | 1 | |
|---|---|---|
| 1.1. | Key figures | 2 |
| 1.2. | H1 Highlights | 3 |
| 1.3. | H1 2015 Group operational trends | 4 |
| 1.4. | H1 2015 operational trends by category | 6 |
| 1.5. | BIC Group Net Sales change by geography | 7 |
| 1.6. | Impact of change in perimeter and currency fluctuations | 8 |
| 1.7. | IFO and Normalized IFO by category | 8 |
| 1.8. | Share repurchase program – cancelled shares | 9 |
| 1.9. | Main related-party transactions | 9 |
| 1.10. | Capital evolution | 9 |
| 1.11. | Material events that occurred in the first six months of 2015 | 10 |
| 1.12. | Material events that occurred after the 30 June 2015 | 10 |
| 1.13. | 2015 Outlook | 10 |
| 1.14. | Glossary | 11 |
| CONDENSED CONSOLIDATED FIRST HALF FINANCIAL STATEMENTS | ||
|---|---|---|
| 2.1. | Consolidated income statement | 14 |
| 2.2. | Consolidated statement of comprehensive income | 15 |
| 2.3. | Consolidated statement of financial position | 16 |
| 2.4. | Consolidated statement of changes in equity | 18 |
| 2.5. | Consolidated cash flow statement | 19 |
| 2.6. | Notes to the consolidated financial statements | 21 |
STATEMENT ON HALF-YEARLY REPORT 2015 41
| 1.1. Key figures |
2 | |
|---|---|---|
| 1.2. H1 Highlights |
3 | |
| Net Sales | 3 | |
| Results | 3 | |
| 1.3. H1 2015 Group operational trends |
4 | |
| Net Sales | 4 | |
| Income From Operations (IFO) | 4 | MANAGEMENT |
| Net Income and EPS | 5 | REPORT OF |
| Net cash position | 5 | |
| Shareholders' remuneration | 5 | THE BOARD |
| 1.4. H1 2015 operational trends by category |
6 | OF DIRECTORS |
| Consumer Categories | 6 | FOR THE 6 MONTHS |
| BIC Graphic | 7 | |
| PERIOD ENDED | ||
| 1.5. BIC Group Net Sales change by geography |
7 | |
| JUNE 30, 2015 | ||
| 1.6. Impact of change in perimeter and currency |
||
| fluctuations | 8 | |
| 1.7. IFO and Normalized IFO by category |
8 | |
| 1.8. Share repurchase program – cancelled shares |
9 | |
| 1.9. Main related-party transactions |
9 | |
| 1.10. Capital evolution | 9 | |
| 1.11. Material events that occurred in the first six months of 2015 |
10 | |
| Fuel Cell | 10 | |
| 1.12. Material events that occurred after the 30 June 2015 |
10 | |
| Description of the principal risks and uncertainties for the 2nd Half 2015 | 10 | |
| 1.13. 2015 Outlook | 10 | |
| 1.14. Glossary | 11 |
1.1. Key figures
| Change at Change on Change at Change on Change as constant a comp. Change as constant a comp. 2014 2015 reported currencies basis 2014 2015 reported currencies basis GROUP Net Sales 534.3 623.1 +16.6% +5.2% +5.8% 968.5 1,134.0 +17.1% +5.6% +6.3% Gross Profit 263.6 307.4 +16.6% 476.9 569.8 +19.5% Normalized Income From Operations 111.6 137.4 +23.1% 184.6 239.2 +29.6% Normalized IFO Margin 20.9% 22.0% 19.1% 21.1% Income From Operations 123.7 143.9 +16.4% 196.6 241.5 +22.8% IFO Margin 23.1% 23.1% 20.3% 21.3% Net Income Group Share 85.6 99.3 +16.0% 135.7 176.6 +30.1% Earnings Per Share - Group Share (in euros) 1.82 2.10 +15.4% 2.89 3.74 +29.4% BY CATEGORY Stationery Net Sales 212.0 233.2 +10.0% +1.1% +2.5% 355.9 390.3 +9.7% +0.5% +2.2% IFO 40.0 40.7 55.6 60.5 IFO margin 18.9% 17.5% 15.6% 15.5% Normalized IFO margin 17.2% 17.1% 14.6% 15.7% Lighters Net Sales 145.8 178.4 +22.4% +9.3% 279.4 341.9 +22.4% +9.5% IFO 67.4 75.6 116.3 136.6 IFO margin 46.3% 42.3% 41.6% 39.9% Normalized IFO margin 41.2% 41.6% 39.0% 39.7% Shavers Net Sales 98.1 117.8 +20.0% +9.5% 187.0 230.2 +23.1% +12.0% IFO 18.9 23.4 34.4 44.7 IFO margin 19.3% 19.8% 18.4% 19.4% Normalized IFO margin 18.0% 19.1% 17.7% 20.2% Other Products Net Sales 19.1 22.3 +16.8% +8.5% 35.2 39.1 +11.0% +3.9% Total Consumer business Net Sales 475.0 551.7 +16.2% +5.6% +6.3% 857.5 1,001.5 +16.8% +6.1% +6.8% IFO 124.7 144.5 201.4 246.2 IFO Margin 26.3% 26.2% 23.5% 24.6% Normalized IFO margin 23.7% 25.3% 22.1% 24.5% BIC Graphic Net Sales 59.3 71.4 +20.4% +1.8% 111.0 132.5 +19.4% +2.1% IFO -1.0 -0.6 -4.8 -4.7 IFO margin -1.8% -0.9% -4.3% -3.6% Normalized IFO |
(in million euros) | SECOND QUARTER | FIRST HALF | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| margin -1.6% -3.0% -4.2% -4.7% |
* Restated from IFRIC 21.
1.2. H1 Highlights
NET SALES
Consumer Business: 1,001.5 million euros (+6.8% on a comparative basis):
- Stationery: 390.3 million euros (+2.2% on a comparative basis);
- Lighters: 341.9 million euros (+9.5% on a comparative basis);
● Shavers: 230.2 million euros (+12.0% on a comparative basis). BIC Graphic: 132.5 million euros (+2.1% on a comparative basis).
RESULTS
- Normalized Income From Operations (IFO): 239.2 million euros (+29.6% as reported);
- Normalized IFO margin: 21.1% compared to 19.1% in H1 2014;
- Reported Income From Operations (IFO): 241.5 million euros (+22.8% as reported);
- Earning Per Share Group share: 3.74 euros (+29.4% as reported);
- Net cash position as of 30 June, 2015: 223.7 million euros.
MANAGEMENT REPORT OF THE BOARD OF DIRECTORS FOR THE 6 MONTHS PERIOD ENDED JUNE 30, 2015 H1 2015 Group operational trends
1.3. H1 2015 Group operational trends
NET SALES
For the first half of 2015, Net Sales were 1,134.0 million euros up 17.1% as reported, +5.6% at constant currency, and +6.3% on a comparative basis. The positive impact of currency fluctuations (+11.5%) was due to the increase of the USD versus the EUR.
- Consumer business grew 6.8% on a comparative basis with a solid performance across all geographies (Europe +6.4%, North America +8.0%, Developing Markets +5.9%).
- BIC Graphic Net Sales increased 2.1% on a comparative basis.
INCOME FROM OPERATIONS (IFO)
H1 2015 Normalized IFO was 239.2 million euros (21.1% normalized IFO margin). Consumer business normalized IFO margin was 24.5%, an increase of 2.4 points, driven notably by higher Gross Profit and a decrease in expenses related to the Portable Fuel Cell project (sold in early April 2015). BIC Graphic normalized IFO margin decreased 0.5 point to -4.7%.
The key components of the change in Normalized IFO margin were:
| (in points) | H1 2014 vs. 2013 |
H1 2015 vs. 2014 |
|---|---|---|
| • Change in Gross Profit margin | +1.4 | +1.0 |
| • Brand support | - | +0.3 |
| • OPEX and other expenses | -0.2 | +0.7 |
| Total impact | +1.2 | +2.0 |
NON-RECURRING ITEMS
| (in million euros) | Q1 2014 | Q1 2015 | Q2 2014 | Q2 2015 | H1 2014 | H1 2015 |
|---|---|---|---|---|---|---|
| Income From Operations | 72.9 | 97.6 | 123.7 | 143.9 | 196.6 | 241.5 |
| As % of Net Sales | 16.8% | 19.1% | 23.1% | 23.1% | 20.3% | 21.3% |
| Restructuring costs related primarily to distribution reorganization in the Middle East and Africa regions |
+0.1 | +4.5 | +0.1 | +0.2 | +4.5 | |
| Retiree medical adjustments in the U.S. | -12.2 | -12.2 | ||||
| Fuel Cell sale net of restructuring costs | -0.3 | -1.9 | -2.2 | |||
| Impact of lump sum election for terminated vested pension participants |
-4.6 | -4.6 | ||||
| Normalized IFO | 73.0 | 101.8 | 111.6 | 137.4 | 184.6 | 239.2 |
| As % of Net Sales | 16.8% | 19.9% | 20.9% | 22.0% | 19.1% | 21.1% |
NET INCOME AND EPS
Income before tax increased 27.8% as reported to 253.3 million euros. Net finance revenue increased to 11.8 million euros compared to 1.5 million euros in H1 2014 due to the favorable revaluation of financial assets denominated in USD.
Net income Group share was 176.6 million euros, a 30.1% increase as reported. The tax rate was 30.0%.
EPS Group share was 3.74 euros compared to 2.89 euros in H1 2014, up 29.4%. Normalized EPS Group share increased 36.9% to 3.71 euros compared to 2.71 euros in H1 2014.
NET CASH POSITION
At the end of June 2015, the net cash position was 223.7 million euros of which -83.3 million euros from the Cello Pens put option valuation.
EVOLUTION OF NET CASH POSITION
| (in million euros) | H1 2014 | H1 2015 |
|---|---|---|
| NET CASH POSITION AT THE BEGINNING OF THE PERIOD (DECEMBER) | 196.7 | 320.2 |
| Net cash from operating activities | +82.0 | +93.1 |
| • Of which operating cash flow | +183.6 | +239.4 |
| • Of which change in working capital and others | -101.6 | -146.3 |
| CAPEX | -50.9 | -50.7 |
| Dividend payment | -122.4 | -134.8 |
| Share buy-back program | - | -26.3 |
| Cash received from the exercise of stock options and liquidity contract | +10.4 | +8.0 |
| Fuel Cell divestiture | - | +14.0 |
| Others | -5.8 | +0.2 |
| NET CASH POSITION AT THE END OF THE PERIOD (JUNE) | 110.0 | 223.7 |
The net cash from operating activities was +93.1 million euros with +239.4 million euros in cash flow from operations and a change in working capital of -146.3 million euros, impacted by the increase in inventories in line with the expected sales activity for the balance of the year and by the increase in receivables linked to the strong level of sales in the first half.
SHAREHOLDERS' REMUNERATION
- Dividend: 134.8 million euros (2.85 euros ordinary dividend per share paid in May 2015).
- Share buy-back: 26.3 million euros (180,213 shares bought in May 2015).
MANAGEMENT REPORT OF THE BOARD OF DIRECTORS FOR THE 6 MONTHS PERIOD ENDED JUNE 30, 2015 H1 2015 operational trends by category
1.4. H1 2015 operational trends by category
CONSUMER CATEGORIES
Stationery Lighters
First Half 2015 Stationery Net Sales increased 9.7% as reported First Half 2015 Lighters Net Sales increased 22.4% as reported and +2.2% on a comparative basis. Second quarter 2015 Net Sales and +9.5% on a comparative basis. Second quarter Net Sales were up 10.0% as reported and up +2.5% on a comparative basis. were up 22.4% as reported and +9.3% on a comparative basis.
Developed markets Developed markets
- In Europe, Net Sales grew high-single digit. The positive trend of In Europe, Net Sales increased mid-single digit. The growth was back-to-school sell-in in all countries, double digit growth in Europe.
-
In North America, the slight decrease of Net Sales was mostly reflecting the impact of the April 1st 2015 price adjustment, in June 2014 while registered in July this year). In an environment added-value sleeved lighters. of continued trade consolidation in Office Super Stores, the market grew mid-single digit (end of May 2015) and we Developing Markets outperformed due to the success of our Champion brand strategy H1 2015 Net Sales increased double digit. reinforced with new product introductions which include BIC® ● In Latin America, Net Sales grew double digit, with distribution Atlantis Exact, BIC® Atlantis Ultra-Comfort and BIC® X-tra fun gains in Mexico and Brazil. graphite pencils.
-
Normalized IFO margin was 41.6% compared to 41.2% in Q2 2014. In Brazil, BIC became the leader of the Coloring segment in Modern Mass Market. In Mexico, we had a good sell-in Shavers performance for back-to-school, supported by strong trade and consumer plans.
- First Half 2015 Shavers Net Sales increased 23.1% as reported In the Middle East and Africa region, BIC continued to grow and +12.0% on a comparative basis. Second quarter Net Sales distribution and sales, reinforcing its leading position in key were up 20.0% as reported and +9.5% on a comparative basis. Sub-Saharan markets thanks to strong consumer support and Developed markets in-store activities, while managing business model changes
- towards more proximity in selected markets. In Europe, Net Sales increased high-single digit, driven by good In India, Cello Pens First Half Net Sales declined low-single digit, performances in Western Europe and increased distribution in the solid second quarter Net Sales growth nearly offset the Eastern Europe. negative Q1 performance. The local team continues to work on In North America, Net Sales increased double digit. The bringing manufacturing safety and quality standards to BIC's performance was driven by a very strong new product pipeline levels.
normalized IFO margin was 17.1% compared to 17.2% in Q2 2014. one-piece shavers in the U.S.
- the first quarter proved to be resilient, driven by a strong mainly driven by market share gains in both Western and Eastern
-
Eastern Europe and the good performance of new products. In North America, Net Sales increased high-single digit, due to timing (in 2014, early back-to-school shipments registered distribution depth improvements and the success of our
-
In the Middle East, Africa and in Asia, Net Sales grew double Developing Markets digit thanks to improved distribution.
H1 2015 Net Sales were flat. H1 2015 Lighters Normalized IFO was 39.7% compared to 39.0% in ● Latin America ended the semester with high-single-digit growth. 2014. This improvement is due to strong Net Sales growth. Q2 2015
- (BIC® Flex 5, BIC® Simply Soleil Click) combined with the H1 2015 Stationery normalized IFO margin was 15.7% compared continued success of our high quality shave at a fair price to 14.6% in 2014, mainly benefitting from favorable fixed costs positioning, across our entire range. In May 2015, the new BIC® absorption and a positive FX effect on Gross Profit. Q2 2015 Flex 5 was ranked as Number 2 in volume for the 5 blade
H1 2015 Net Sales increased double digit. The Middle East and H1 2015 Other Consumer Products Net Sales increased 11.0% as Africa achieved double digit growth thanks to a successful reported and +3.9% on a comparative basis. Second quarter Net communication campaign during the Africa Cup of Nations. Net Sales were up 16.8% as reported and 8.5% on a comparative basis. Sales growth in Latin america was driven by market share gains in Mexico and the success of added value shavers, mainly BIC® Soleil®, H1 2015 BIC Sport Net Sales grew double-digit on a comparative basis. in Brazil.
17.7% in 2014. The increase in margin was driven by strong Net million euros. compared to -4.8 million euros in H1 2014 which Sales growth, positive FX impact on Gross Profit and timing of included expenses related to the portable Fuel Cell project (sold in operating expenses compared to last year. Second quarter Shaver early April 2015). Normalized IFO margin was 19.1% compared to 18.0% as of Q2 2014.
Developing Markets Other Consumer Products
H1 2015 Shavers normalized IFO margin was 20.2% compared to Other Consumer Products H1 2015 Normalized IFO was 2.2
BIC GRAPHIC
First Half 2015 BIC Graphic Net Sales increased 19.4% as H1 2015 Normalized IFO margin was -4.7% compared to -4.2% in reported and +2.1% on a comparative basis. Second quarter 2015 2014, due to our continued reinvestments in the business for the net sales were up 20.4% as reported and +1.8% on a comparative long-term. Q2 2015 BIC Graphic Normalized IFO margin was -3.0% basis. compared to -1.6% in Q2 2014.
BIC Graphic confirmed FY 2014 and Q1 2015 positive momentum. Net Sales were driven by an overall good performance in key European countries such as the UK, Spain and Germany. North America Net Sales were flat. Developing Markets continued to grow.
1.5. BIC Group Net Sales change by geography
| (in million euros) | Q2 2014 | Q2 2015 | Change | H1 2014 | H1 2015 | Change |
|---|---|---|---|---|---|---|
| Total Group Net Sales | 534.3 | 623.1 | 968.5 | 1,134.0 | ||
| As reported | +16.6% | +17.1% | ||||
| On a comparative basis | +5.8% | +6.3% | ||||
| 1 – Europe | 153.7 | 160.0 | 265.1 | 277.6 | ||
| As reported | +4.1% | +4.7% | ||||
| On a comparative basis | +5.0% | +6.0% | ||||
| 2 – North America | 225.2 | 290.5 | 394.5 | 511.5 | ||
| As reported | +29.0% | +29.6% | ||||
| On a comparative basis | +4.9% | +6.2% | ||||
| 3 – Developing Markets | 155.4 | 172.6 | 308.9 | 344.9 | ||
| As reported | +11.0% | +11.7% | ||||
| On a comparative basis | +8.0% | +6.6% |
1.6. Impact of change in perimeter and currency fluctuations
| (in %) | Q2 2014 | Q2 2015 | H1 2014 | H1 2015 |
|---|---|---|---|---|
| Perimeter | +3.5% | -0.6% | +4.1% | -0.7% |
| Currencies | -6.1% | +11.5% | -6.9% | +11.5% |
| Of which USD | -2.1% | +10.5% | -1.8% | +9.9% |
| Of which BRL | -1.1% | -0.9% | -1.6% | -0.4% |
| Of which ARS | -0.9% | +0.2% | -1.4% | +0.2% |
| Of which INR | - | +0.6% | - | +0.7% |
| Of which MXN | -0.6% | +0.4% | -0.5% | +0.4% |
| Of which Russia and Ukraine | -0.3% | -0.3% | -0.2% | -0.4% |
1.7. IFO and Normalized IFO by category
| Income From Operations Normalized Income From Operations |
||||||||
|---|---|---|---|---|---|---|---|---|
| (in million euros) | Q2 2014 |
Q2 2015 |
H1 2014 |
H1 2015 |
Q2 2014 |
Q2 2015 |
H1 2014 |
H1 2015 |
| Group | 123.7 | 143.9 | 196.6 | 241.5 | 111.6 | 137.4 | 184.6 | 239.2 |
| Consumer | 124.7 | 144.5 | 201.4 | 246.2 | 112.5 | 139.5 | 189.2 | 245.4 |
| Stationery | 40.0 | 40.7 | 55.6 | 60.5 | 36.5 | 39.9 | 52.1 | 61.2 |
| Lighters | 67.4 | 75.6 | 116.3 | 136.6 | 60.1 | 74.2 | 109.0 | 135.6 |
| Shavers | 18.9 | 23.4 | 34.4 | 44.7 | 17.6 | 22.5 | 33.1 | 46.4 |
| Others | -1.7 | 4.9 | -4.9 | 4.4 | -1.7 | 2.9 | -4.9 | 2.2 |
| BIC Graphic | -1.0 | -0.6 | -4.8 | -4.7 | -0.9 | -2.1 | -4.6 | -6.2 |
1.8. Share repurchase program – cancelled shares
The Annual Shareholders' Meeting on May 6, 2015 authorized SOCIÉTÉ BIC to renew its share repurchase program.
During the First Half of 2015:
● SOCIÉTÉ BIC repurchased 180,213 shares under the shares ● 129,723 options were exercised in the period for 7.07 million Meeting held on May 6, 2015, excluding shares acquired under the end-June 2015;
Natixis, 57,843 shares for a total value of 7.81 million euros and sold 55,575 shares for a total value of 7.44 million euros;
- repurchase programs authorized by the Annual Shareholders' euros, of which 0.11 million euros had not been cashed at
- liquidity agreement; In early 2015, SOCIÉTÉ BIC received 1.40 million euros related to ● SOCIÉTÉ BIC repurchased, under the liquidity agreement with stock options exercised at the end of 2014.
| Number of shares bought | Average weighted price in € | Amount in M€ | |
|---|---|---|---|
| May 2015 | 180,213 | 146.00 | 26.3 |
The number of free, performance-based shares transferred to beneficiaries was 80,515 during the First Half of 2015, of which 44,040 transferred by SOCIÉTÉ BIC and 36,475 transferred by BIC CORPORATION. Moreover, SOCIÉTÉ BIC proceeded to 176,740 free, performance-based share grants and 21,700 free, non-performance-based share grants.
1.9. Main related-party transactions
This paragraph is aimed at ensuring transparency in the relationship between the Group and its Shareholders (and their representatives), as well as in the links between the Group and related companies that the Group does not exclusively control (i.e. joint ventures or investments in associates).
Significant related-party transactions are described in the Note 24 – Related parties on page 208 of the Group BIC 2014 registration document filed with the Autorité des Marchés Financiers (AMF) on March 20, 2015. During the First Half of 2015, no other significant related-party transactions have been identified.
1.10. Capital evolution
N/A
MANAGEMENT REPORT OF THE BOARD OF DIRECTORS FOR THE 6 MONTHS PERIOD ENDED JUNE 30, 2015 Material events that occurred in the first six months of 2015
1.11. Material events that occurred in the first six months of 2015
FUEL CELL
On April 7, BIC Group announced that, following the binding agreement signed on February 27, 2015, BIC's Portable Fuel Cell Technology had been sold to Intelligent Energy for 14 million euros. The transaction includes all assets (patents and related technology and know-how). The agreement includes a potential earn out of up to 7 million U.S. dollars (approx. 6.5 million euros(1)).
1.12. Material events that occurred after the 30 June 2015
N/A
DESCRIPTION OF THE PRINCIPAL RISKS AND UNCERTAINTIES FOR THE 2ND HALF 2015
BIC pursues an active and dynamic approach to risk management. following areas: financial markets, legal, industry and environment, The purpose of this approach is to enhance the Group's capacity to strategy and operations.
The approach is based on identification and analysis of the main http://www.bicworld.com/en/finance/publications/.
identify, manage and monitor major risks that could affect its A description of the main risks identified by the BIC Group is available personnel, assets, environment or reputation, as well as the Group's in the section entitled "Risks factors" of the 2014 registration ability to reach its objectives and abide by its values, ethics or laws document (page 25) filed with the Autorité des Marchés Financiers and regulations. (AMF) on March 20, 2015 and which is available on our website at:
risks to which the Group is exposed, particularly those related to the No additional significant risk or uncertainties have been identified for the Second Half of 2015.
1.13. 2015 Outlook
Group Net Sales should grow between 4% and 5% on a comparative basis.
In light of the 6 month performance and despite planned H2 2015 Brand Support investments and timing of Operating Expenses, the Group Normalized IFO margin is expected to slightly increase compared to last year.
(1) 1.0830 USD = 1 EUR ECB reference rate at 02-APR-2015
1.14. Glossary
- At constant currencies: constant currency figures are calculated year and/or during the previous year, until their anniversary date. by translating the current year figures at prior year monthly All Net Sales category comments are made on a comparative average exchange rates. basis.
- Comparative basis: at constant currencies and constant Normalized IFO: normalized means excluding non-recurring perimeter. Figures at constant perimeter exclude the impacts of items. acquisitions and/or disposals that occurred during the current
| 2.1. | Consolidated income statement | 14 |
|---|---|---|
| 2.2. | Consolidated statement of comprehensive income |
15 |
| 2.3. | Consolidated statement of financial position | 16 |
| 2.4. | Consolidated statement of changes in equity | 18 |
| 2.5. | Consolidated cash flow statement | 19 |
| 2.6. | Notes to the consolidated financial | |
| statements | 21 |
CONDENSED CONSOLIDATED FIRST HALF FINANCIAL STATEMENTS
| BIC GROUP - 2015 HALF-YEAR FINANCIAL REPORT | 13 |
|---|---|
2.1. Consolidated income statement
(condensed financial statements)
| (in thousand euros) | Notes | June 30, 2014* | June 30, 2015 |
|---|---|---|---|
| Net sales | 2-2 | 968,514 | 1,133,995 |
| Cost of goods | 4 | (491,600) | (564,218) |
| Gross profit | 476,914 | 569 777 | |
| Distribution costs | 4 | (147,773) | (156,762) |
| Administrative expenses | 4 | (95,162) | (114,717) |
| Other operating expenses | 4 | (57,809) | (60,404) |
| Other income | 5 | 21,525 | 10,117 |
| Other expenses | 5 | (1,063) | (6,509) |
| Income from operations | 196,632 | 241 502 | |
| Income from cash and cash equivalents | 6 | 4,622 | 6,435 |
| Net finance income/(net finance costs) | 6 | (3,102) | 5,334 |
| Income before tax | 198,152 | 253,271 | |
| Income tax expense | 7 | (59,446) | (76,061) |
| Net income from consolidated entities | 138,706 | 177,210 | |
| Net income from continuing operations | 138,706 | 177,210 | |
| Consolidated income, of which: | 138,706 | 177,210 | |
| Non-controlling interest | 2,977 | 640 | |
| NET INCOME GROUP SHARE | 8 | 135,729 | 176,570 |
| Earnings per share Group share (in euros) | 8 | 2.89 | 3.74 |
| Diluted earnings per share Group share (in euros) (a) | 8 | 2.85 | 3.70 |
| Average number of shares outstanding net of treasury shares | 8 | 47,006,576 | 47,200,210 |
(a) The dilutive elements taken into account are stock options.
* Figures have been adjusted as mentioned in Note 1 "Main rules and accounting policies" pursuant to the interpretation IFRIC 21 - Levies.
2.2. Consolidated statement of comprehensive income
(condensed financial statements)
| (in thousand euros) | Notes | June 30, 2014* | June 30, 2015 | |
|---|---|---|---|---|
| GROUP NET INCOME | A | 138,706 | 177 210 | |
| OTHER COMPREHENSIVE INCOME | 7-2 | |||
| Actuarial differences on post-employment benefits not recyclable to the income (b) statement |
(24,582) | 30,955 | ||
| Deferred tax on actuarial differences on post-employment benefits | 7-2 | 9,002 | (11,273) | |
| Total actuarial differences not recyclable to the income statement - Net of tax | B | (15,580) | 19,682 | |
| Gain/(Loss) on cash flow hedge | (9,706) | (813) | ||
| Exchange differences arising on translation of overseas operations (a) ** | 31,548 | 36,528 | ||
| Available for sale investments | (2) | (1) | ||
| Deferred tax and current tax recognized on other comprehensive income | 7-2 | 3,030 | (1,690) | |
| Other comprehensive income recyclable to the income statement - Net of tax | C | 24,871 | 34,024 | |
| TOTAL COMPREHENSIVE INCOME | D = A + B + C | 147,996 | 230,916 | |
| Attributable to: | ||||
| • The BIC Group | 141,199 | 225,854 | ||
| • Non-controlling interest | 6,797 | 5,062 | ||
| TOTAL | 147,996 | 230,916 |
(a) The main items impacting the translation reserve variance for the period, by currency, are as follows: U.S. dollar 35.5 million euros, Indian rupee 17.8 million euros, Brazilian real -17.7 million euros and Mexican peso 0.5 million euros.
(b) The impact of actuarial differences is mainly due to U.S. and French plans.
* Figures have been adjusted as mentioned in Note 1 "Main rules and accounting policies" pursuant the interpretation IFRIC 21 - Levies.
** Cello goodwill determination work has been finalized (see Note 1-2 Change in scope of consolidation in the 2014 registration document).
CONDENSED CONSOLIDATED FIRST HALF FINANCIAL STATEMENTS Consolidated statement of financial position
2.3. Consolidated statement of financial position
(condensed financial statements)
Assets
| (in thousand euros) | Notes | Dec. 31, 2014 | June 30, 2015 |
|---|---|---|---|
| Property, plant and equipment | 482,473 | 498,914 | |
| Investment properties | 2,116 | 2,195 | |
| Net goodwill | 10 | 307,395 | 324,140 |
| Intangible assets | 94,841 | 98,454 | |
| Other non-current assets | 11 | 25,092 | 28,480 |
| Deferred tax assets | 174,912 | 153,130 | |
| Derivative instruments | 19 | 228 | 1,175 |
| Non-current assets | 1,087,057 | 1,106,488 | |
| Inventories | 12 | 441,139 | 481,541 |
| Income tax advance payments | 10,011 | 4,674 | |
| Trade and other receivables | 12 | 453,771 | 585,100 |
| Other current assets | 16,434 | 25,601 | |
| Derivative instruments | 19, 21 | 194 | 416 |
| Other current financial assets | 21 | 53,139 | 52,808 |
| Cash and cash equivalents | 21 | 352,154 | 356,067 |
| Assets held for sale | 9 | 15,014 | 2,326 |
| Current assets | 1,341,856 | 1,508,533 | |
| TOTAL ASSETS | 2,428,913 | 2,615,021 |
CF: see Consolidated cash flow statement.
CONDENSED CONSOLIDATED FIRST HALF FINANCIAL STATEMENTS Consolidated statement of financial position
Equity and liabilities
| (in thousand euros) | Notes | Dec. 31, 2014* | June 30, 2015 |
|---|---|---|---|
| Share capital | 13-1 | 179,939 | 180,045 |
| Accumulated profits | 1,415,395 | 1,456,038 | |
| Translation reserve | 20,609 | 52,715 | |
| Cash flow hedge derivatives | 2,792 | 2,509 | |
| Group Shareholders' equity | 1,618,734 | 1,691,307 | |
| Non-controlling interest | 28,836 | 33,897 | |
| Shareholders' equity | SHEQ | 1,647,570 | 1,725,204 |
| Non-current borrowings | 14 | 78,890 | 84,950 |
| Other non-current liabilities | - | - | |
| Employee benefits obligation | 238,407 | 201,072 | |
| Provisions | 15 | 55,549 | 56,651 |
| Deferred tax liabilities | 46,488 | 31,540 | |
| Derivative instruments | 19 | 138 | 1,654 |
| Non-current liabilities | 419,472 | 375,867 | |
| Trade and other payables | 12 | 119,110 | 137,713 |
| Current borrowings | 14 | 6,246 | 100,218 |
| Current tax due | 17,354 | 16,435 | |
| Other current liabilities | 16 | 215,384 | 249,958 |
| Derivative instruments | 19, 21 | 3,776 | 9,627 |
| Current liabilities | 361,871 | 513,950 | |
| TOTAL EQUITY AND LIABILITIES | 2,428,913 | 2,615,021 |
* Figures have been adjusted as mentioned in Note 1 "Main rules and accounting policies" pursuant to the interpretation IFRIC 21 - Levies.
SHEQ : see Consolidated statement of changes in equity.
2.4. Consolidated statement of changes in equity
(condensed financial statements)
| (in thousand euros) | Notes | capital | Share Accumulated Translation profits |
reserve | Cash flow hedge derivatives |
Group Share holders' equity |
Non -controlling interest |
Shareholders' equity |
|---|---|---|---|---|---|---|---|---|
| At December 31, 2014* | 179,939 | 1,415,395 | 20,609 | 2,792 | 1,618,734 | 28,836 | 1,647,570 | |
| Dividends paid | CF, 17 | - | (134,829) | - | - | (134,829) | - | (134,829) |
| Decrease in share capital (a) | - | - | - | - | - | - | - | |
| Increase in share capital (b) | 496 | 6,577 | - | - | 7,072 | - | 7,072 | |
| Treasury shares | (390) | (26,284) | - | - | (26,674) | - | (26,674) | |
| Recognition of share-based payments | CF, 18 | - | 7,331 | - | - | 7,331 | - | 7,331 |
| Cello Pens - Put on non controlling interests | 14 | - | (6,184) | - | - | (6,184) | - | (6,184) |
| Other | - | 3 | - | - | 3 | - | 3 | |
| Total transactions with Shareholders | 106 | (153,387) | - | - | (153,281) | - | (153,281) | |
| Net income for the period | - | 176,570 | - | - | 176,570 | 640 | 177,210 | |
| Other comprehensive income | - | 17,460 | 32,106 | (283) | 49,284 | 4,422 | 53,705 | |
| Total comprehensive income | - | 194,031 | 32,106 | (283) | 225,854 | 5,062 | 230,916 | |
| At June 30, 2015 | 180,045 | 1,456,038 | 52,715 | 2,509 | 1,691,307 | 33,897 | 1,725,204 |
* Figures have been adjusted as mentioned in Note 1 "Main rules and accounting policies" pursuant to the interpretation IFRIC 21 - Levies.
(a) No shares were cancelled during the first half of 2015.
(b) Following the exercise of stock options, the share capital was increased by 129,723 shares.
CF: see Consolidated cash flow statement.
2.5. Consolidated cash flow statement
(condensed accounts)
| (in thousand euros) | Notes | Dec. 31, 2014* | June 30, 2015 |
|---|---|---|---|
| Operating activities | |||
| Net income Group share | IS | 262,076 | 176,570 |
| Income and expense without cash impact: | |||
| Non-controlling interest | IS | 4,085 | 640 |
| Depreciation and amortization of intangible assets, property, plant and | |||
| equipment and investment properties | 4 | 80,704 | 43,033 |
| Impairment loss | 4 | 84 | - |
| Provision for employee benefits | 8,112 | 8,219 | |
| Other provisions (excluding provisions on current assets) | 15 | (3,030) | 1,476 |
| Hedging and derivative instruments | 19 | (169) | 5,645 |
| Option premium expense | 871 | 196 | |
| Recognition of share-based payments | 18, SHEQ | 10,750 | 7,331 |
| Deferred tax variation | 7-1 | (7,490) | (661) |
| (Gain)/Loss from disposal of fixed assets | 5, (a) | (1,481) | (3,082) |
| Cash flow | 354,512 | 239,366 | |
| (Increase)/Decrease in net working capital | 12 | 9,998 | (116,321) |
| Payments related to employee benefits | (17,076) | (33,858) | |
| Financial expense/(income) | 6 | (8,264) | (5,220) |
| Interest (paid)/received | 9,518 | 4,724 | |
| Income tax expense | 7-1 | 124,976 | 76,723 |
| Income tax paid | (124,670) | (72,355) | |
| NET CASH FROM OPERATING ACTIVITIES | (h) | 348,993 | 93,058 |
| Investing activities | |||
| Disposal of fixed assets | (b) | 2,713 | 1,984 |
| Purchases of property, plant and equipment | 2, (i) | (105,444) | (48,113) |
| Purchases of intangible assets | 2 | (6,830) | (2,597) |
| (Increase)/Decrease in other investments | (759) | (932) | |
| (Purchase)/Sale of other current financial assets | (f) | 12,979 | (325) |
| Business and asset (acquisitions)/divestitures | (c) | 8,408 | 13,977 |
| NET CASH FROM INVESTING ACTIVITIES | (88,933) | (36,006) | |
| Financing activities | |||
| Dividends paid | SHEQ, 17, (d) | (122,410) | (134,829) |
| Non-controlling interest buy-back | (53,464) | - | |
| Borrowings/(Repayments) | 14, (j) | (841) | 51,747 |
| Repayments of obligations under finance leases | (139) | (470) | |
| Purchase of financial instruments | (e) | (874) | (457) |
| Increase in treasury shares and exercise of stock options | 18, (g) | 5,066 | (18,314) |
| NET CASH FROM FINANCING ACTIVITIES | (172,662) | (102,324) | |
| Net increase/(decrease) in cash and cash equivalents | 87,398 | (45,272) | |
| Opening cash and cash equivalents net of bank overdrafts | BS, 14 | 240,515 | 348,503 |
| Exchange difference | 20,590 | 6,707 | |
| CLOSING CASH AND CASH EQUIVALENTS NET OF BANK OVERDRAFTS | BS, 14 | 348,503 | 309,939 |
* Figures have been adjusted as mentioned in Note 1 "Main rules and accounting policies" pursuant to the interpretation IFRIC 21 - Levies.
IS: see Consolidated income statement.
SHEQ: see Consolidated statement of changes in equity.
BS: see Consolidated balance sheet.
As of June 30, 2015 cash and cash equivalents amount to (g) During the first half of 2015, 180,213 shares were repurchased 356,067 thousand euros and bank overdrafts to 46,128 thousand by SOCIÉTÉ BIC for 26.3 million euros. Under the liquidity agreement, euros. SOCIÉTÉ BIC bought 57,843 shares for 7.8 million euros and sold
The main gain on disposal in 2014, was related to the sale of Moreover, in early 2015, SOCIÉTÉ BIC received 1.4 million euros Sheaffer assets for 1.1 million euros. related to stock options exercised at the end of 2014.
(b) During the first half of 2015 and in 2014, there was no disposal of During 2014, 100,000 shares were repurchased by SOCIÉTÉ BIC for
related restructuring costs. options exercised at the end of 2013.
euros for 2014). (e) During the first half of 2015, SOCIÉTÉ BIC paid option premiums
debt, as these transactions do not have any impact on cash. (f) The amount of financial assets classified under "Other current financial assets" refers to investments not eligible for classification (j) As of June 30, 2015, new borrowings amount to 51, 747 thousand as Cash & Cash Equivalents under IAS 7. As of June 30, 2015, these euros. investments consist of units of UCITS and negotiable debt securities, all of which are liquid within 5 days.
55,575 shares for 7,4 million euros. In addition, 129,723 options (a) The main gain on disposal during the first half of 2015, is related were exercised in the period for 7.1 million euros, including to the sale of Fuel Cell Technology assets for 2.7 million euros. 0.1 million euros which have not been collected at end of June 2015.
individually significant fixed assets. 10.2 million euros. Under the liquidity agreement, SOCIÉTÉ BIC bought 319,268 shares for 31 million euros and sold 318,076 shares (c) During the first half of 2015, the BIC Group disposed of its Fuel for 30.9 million euros. In addition, 324,020 options were exercised in Cell Technology assets. This amount is net of disbursement related the period for 17.6 million euros, including 1.4 million euros which to restructuring costs. had not been collected at end of December 2014. Moreover, in early During 2014, the BIC Group disposed of the Sheaffer assets, net of 2014, SOCIÉTÉ BIC received 2.1 million euros related to stock
(d) The dividends paid represent the dividends paid by SOCIÉTÉ BIC (h) First half of 2015 net cash flows from operating activities include to its Shareholders (see Note 17). 4.3 million euros in payments related to restructuring (2.5 million
amounting to 0.5 million euros, compared to 0.9 million euros during (i) Purchases of property, plant and equipment do not include 2014. finance leases booked as a counterpart to assets with a financial
2.6. Notes to the consolidated financial statements
| NOTE 1 | MAIN RULES AND ACCOUNTING POLICIES | 22 | NOTE 13 | SHARE CAPITAL | 32 | |
|---|---|---|---|---|---|---|
| 1-1 1-2 1-3 |
Accounting policies Change in scope of consolidation Subsequent events |
22 23 23 |
13-1 Share capital 13-2 SOCIÉTÉ BIC shares held in treasury stock and share repurchase program as of June 30, 2015 |
32 32 |
||
| NOTE 2 | OPERATING SEGMENTS | 23 | NOTE 14 | BORROWINGS AND FINANCIAL LIABILITIES | 33 | |
| 2-1 | General information | 23 | NOTE 15 | PROVISIONS | 34 | |
| 2-2 2-3 |
Information on the income statement and assets by activity Information by geography |
23 24 |
NOTE 16 | OTHER CURRENT LIABILITIES | 34 | |
| NOTE 3 | EXCHANGE RATES OF FOREIGN CURRENCIES | 25 |
General Balance sheet – Liabilities
| NOTE 1 | MAIN RULES AND ACCOUNTING POLICIES | 22 | NOTE 13 | SHARE CAPITAL | 32 |
|---|---|---|---|---|---|
| 1-1 Accounting policies |
22 | 13-1 Share capital |
32 | ||
| 1-2 Change in scope of consolidation 1-3 Subsequent events |
23 23 |
13-2 SOCIÉTÉ BIC shares held in treasury stock and share repurchase program as of June 30, 2015 |
32 | ||
| NOTE 2 | OPERATING SEGMENTS | 23 | NOTE 14 | BORROWINGS AND FINANCIAL LIABILITIES | 33 |
| 2-1 General information 2-2 Information on the income statement and |
23 | NOTE 15 | PROVISIONS | 34 | |
Additional information
| Notes to the income statement | NOTE 17 | DIVIDENDS | 34 | ||
|---|---|---|---|---|---|
| NOTE 4 | OPERATING EXPENSES | 26 | NOTE 18 | SHARE-BASED PAYMENTS | 34 |
| NOTE 5 | OTHER INCOME AND EXPENSES | 26 | NOTE 19 | FINANCIAL INSTRUMENTS | 35 |
| NOTE 6 | FINANCE INCOME | 27 | 19-1 Impact of interest rate and foreign exchange |
||
| NOTE 7 | INCOME TAX | 27 | risk'hedging on the consolidated financial statements as of June 30, 2015 |
35 | |
| 7-1 Income tax expense 7-2 Deferred and current tax recognized on other |
27 | 19-2 Impact of interest rate and foreign exchange risk'hedging on the consolidated financial statements as of December 31, 2014 |
35 | ||
| comprehensive income | 28 | NOTE 20 | CONTINGENT LIABILITIES | 36 | |
| NOTE 8 | EARNINGS PER SHARE GROUP SHARE | 29 | NOTE 21 | FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES | 36 |
| NOTE 6 | FINANCE INCOME | 27 | |
|---|---|---|---|
| NOTE 7 | INCOME TAX | 27 | |
| 7-1 7-2 |
Income tax expense Deferred and current tax recognized on other |
27 | |
| NOTE 8 | EARNINGS PER SHARE GROUP SHARE | 29 |
Balance sheet – Assets
| NOTE 9 | ASSETS HELD FOR SALE | 29 |
|---|---|---|
| NOTE 10 | GOODWILL | 30 |
| NOTE 11 | OTHER NON-CURRENT ASSETS | 31 |
| NOTE 12 | CHANGE IN NET WORKING CAPITAL | 31 |
NOTE 1 MAIN RULES AND ACCOUNTING POLICIES
1-1 Accounting policies
Financial Reporting Standards, Pursuant to European regulation no.1606/2002 of July 19, 2002 interpretations and amendments concerning international accounting standards, the consolidated financial statements of the BIC Group have been prepared in New standards, amendments and interpretations of accordance with accounting principles as defined by the mandatory application for financial years beginning on International Accounting Standards Board (IASB) as adopted by or after January 1, 2015 the European Union. International Financial Reporting Standards The following standards and amendments are effective since are available on the European Union website at January 1, 2015 and have been applied to the consolidated financial http://ec.europa.eu/finance/accounting/ias/index_en.htm. statements as of June 30, 2015: The international standards include the IFRS (International Financial ● IFRIC 21 – Levies. Reporting Standards), the IAS (International Accounting Standards),
as well as their SIC (Standing Interpretation Committee) and IFRIC This interpretation:
The condensed consolidated financial statements as of June 30, identified by the relevant legislation or regulations; and 2014 and June 30, 2015 have been prepared in compliance with ● refers to other standards to determine whether the counterpart to IAS 34 "Interim financial reporting". The financial statements have the recognized liability gives rise to an asset or an expense. been prepared on the historical cost basis, except for the valuation
the Group's financial statements: IAS 34 allows presentation of a selection of notes to the condensed consolidated financial statements that should be read in conjunction ● the income statement as of June 30, 2014 has been restated with
- interim period income tax expense results from the estimated Shareholders' equity has been increased by 1.7 million euros as annual Group effective income tax rate applied to the pre-tax of January 1, 2014. result (excluding share of net income of associates) of the interim New standards, interpretations and amendments that period excluding unusual material items. The income tax charge
- regarding the main pension plans and other employee benefits As of June 30, 2015, the Group did not elect to early apply any (United States, Canada, France, Great Britain), actuarial valuations standard, interpretation or amendment approved by the European are performed every six months. Amounts recognized in the Union, particularly regarding: interim statement of financial position are based on estimates made at the end of the previous year and on the discount rates as ● Amendments to IAS 1 – Disclosure Initiative;
Entities: Applying the Consolidation Exception; Regarding share-based payments and other benefits plans, expenses are recognized in the period on a pro rata basis of the ● Amendments to IFRS 11 – Accounting for Acquisitions of Interests estimated costs for the year. in Joint Operations;
The principal accounting policies remain unchanged compared to ● Amendments to IAS 16 and IAS 38 – Clarification of Acceptable last year except for adoption of the following standards, effective Methods of Depreciation and Amortisation.
1-1-1 General 1-1-2 Adoption of new and revised International
- (International Financial Reporting Interpretations Committee) defines the obligating event that gives rise to a liability to pay a interpretations. levy (as the activity that triggers the payment of the levy), as
of certain financial instruments. The application of this interpretation has had the following impact on
- with the consolidated financial statements of December 31, 2014. an additional expense before tax of 2.2 millions euros split as follows: 1.1 million euros in cost of goods and 1.1 million euros in The measurement procedures used for the interim condensed administrative expenses. The income tax expense has been consolidated financial statements are as follows: positively adjusted by 0.7 million euros;
related to any unusual item in the period is accrued using its may be applied early for financial years beginning on or actual tax expense; after January 1, 2015
- of June 30. Amendments to IFRS 10, IFRS 12 and IAS 28 Investment
since January 1st, 2015. The Group is currently conducting analysis on the practical consequences of these new regulations and the effects of their implementation on the financial statements.
not be applied early for financial years beginning on or in progress. after January 1, 2015
- IFRS 15 Revenue from Contracts with Customers;
- Amendments to IAS 27 Consolidated and Separate financial 1-3 Subsequent events
Standards, interpretations and amendments that may Analysis on the practical consequences of these new regulations is
● IFRS 9 – Financial instruments; 1-2 Change in scope of consolidation
● IFRS 14 – Regulatory Deferral Accounts; No significant change occurred during the first half of 2015.
statements. No subsequent events occurred between July 1, 2015 and the reporting date.
NOTE 2 OPERATING SEGMENTS
regularly provided to the management and used to make strategic decisions.
The management considers the business from a product category statement and assets by activity perspective, knowing that each category can be reviewed for a specific geographic area if necessary. All indicators are determined according to IFRS, except for:
The categories are as follows: Stationery consumer, Lighters, ● normalized income from operations, which is the income from Shavers, Other Consumer and BIC Graphic (Advertising and operations restated for non-recurring items (in particular real
restructuring costs); These operating segments receive their revenues from the
of property, plant and equipement and intangible fixed assets for Freight billed to customers, royalty income and financial interest are the period. also included in these category revenues but are insignificant
2-1 General information compared to turnover. As they are not analyzed according to category of products, by the Operational Directors, they are not BIC operating segments have been determined based on the reports detailed in the note below.
2-2 Information on the income
- Promotional Products). estate gains, the gain or loss on the sale of businesses and
- production and distribution of each product category. capital additions, which are the purchases and internal generation
CONDENSED CONSOLIDATED FIRST HALF FINANCIAL STATEMENTS Notes to the consolidated financial statements
| (in million euros) | June 30, 2014* | June 30, 2015 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stationery Consumer |
Lighters Shavers | Other Consumer Graphic |
BIC | Total | Stationery Consumer |
Lighters Shavers | Other Consumer Graphic |
BIC | Total | |||
| Income Statement | ||||||||||||
| • Net sales | 357 | 279 | 187 | 35 | 111 | 969 | 390 | 342 | 230 | 38 | 133 | 1,134 |
| • Depreciation and amortization |
(13) | (7) | (8) | (6) | (4) | (38) | (13) | (8) | (10) | (7) | (5) | (43) |
| • Impairment loss | - | - | - | - | - | - | - | - | - | - | - | (1) |
| • Income from operations | 57 | 116 | 34 | (5) | (5) | 197 | 60 | 137 | 45 | 5 | (5) | 242 |
| Restatements made to obtain the normalized income from operations |
||||||||||||
| • Retiree medical adjustment in the United States |
- | - | - | - | - | (12) | - | - | - | - | - | |
| • Impact of lump sum election for terminated vested pension participants |
- | - | - | - | - | - | - | - | - | - | (5) | |
| • Restructuring costs related to distribution reorganization in the Middle East and in the Africa regions |
- | - | - | - | - | - | - | - | - | - | 4 | |
| • Profit and restructuring costs related to Fuel Cell assets sale |
- | - | - | - | - | - | - | - | - | - | (2) | |
| • Other | - | - | - | - | - | - | - | - | - | - | - | |
| Normalized income from | ||||||||||||
| operations | 53 | 109 | 33 | (5) | (5) | 185 | 61 | 136 | 46 | 2 | (6) | 239 |
* Figures have been adjusted as mentioned in Note 1 "Main rules and accounting policies" pursuant to the interpretation IFRIC 21 - Levies.
| (in million euros) | June 30, 2014 | June 30, 2015 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stationery Consumer |
Lighters Shavers | Other Consumer Graphic |
BIC | TOTAL | Stationery Consumer |
Lighters Shavers | Other Consumer Graphic |
BIC | TOTAL | |||
| Capital additions | 9 | 17 | 15 | 6 | 4 | 51 | 10 | 15 | 13 | 9 | 4 | 51 |
| Net Inventories | 191 | 88 | 81 | 18 | 60 | 438 | 204 | 94 | 95 | 18 | 70 | 482 |
2-3 Information by geography
Since 2010, the geographies identified by the management are: France, Europe (excluding France), North America and Developing markets.
| (in million euros) | June 30, 2014 | June 30, 2015 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| France | Europe excluding France |
America | North Developing Markets |
TOTAL | France | Europe excluding France |
North America |
Developing Markets |
TOTAL | |
| Net sales | 97 | 168 | 395 | 309 | 969 | 102 | 176 | 511 | 344 | 1,134 |
| Non-current assets(a) | 195 | 148 | 237 | 290 | 870 | 189 | 154 | 286 | 320 | 949 |
(a) Other than financial instruments, deferred tax assets, post-employment benefit assets and rights arising under insurance contracts.
NOTE 3 EXCHANGE RATES OF FOREIGN CURRENCIES
The following table shows foreign currency equivalents of one euro (for instance: average 2015 is 1 euro = 1.12 U.S. dollars).
| Foreign currencies | H1 2014 Average | H1 2015 Average | June 30, 2014 | June 30, 2015 |
|---|---|---|---|---|
| Euro | Euro | Euro | Euro | |
| U.S. dollar - USD | 1.37 | 1.12 | 1.36 | 1.12 |
| Australian dollar - AUD | 1.50 | 1.43 | 1.45 | 1.46 |
| Canadian dollar - CAD | 1.50 | 1.38 | 1.46 | 1.39 |
| Swiss franc - CHF | 1.22 | 1.06 | 1.22 | 1.04 |
| Chinese renminbi - CNY | 8.45 | 6.94 | 8.47 | 6.96 |
| British pound - GBP | 0.82 | 0.73 | 0.80 | 0.71 |
| Hong Kong dollar - HKD | 10.63 | 8.65 | 10.56 | 8.68 |
| Indian rupee - INR | 83.28 | 70.13 | 81.86 | 71.25 |
| Japanese yen - JPY | 140.38 | 134.22 | 138.09 | 138.58 |
| Korean won - KRW | 1,438.59 | 1,227.33 | 1,381.00 | 1,258.00 |
| Malaysian ringgit - MYR | 4.48 | 4.06 | 4.38 | 4.24 |
| New Zealand dollar - NZD | 1.62 | 1.51 | 1.55 | 1.63 |
| Philippine peso - PHP | 60.96 | 49.72 | 59.66 | 50.51 |
| Polish zloty - PLN | 4.18 | 4.14 | 4.15 | 4.18 |
| Swedish krona - SEK | 8.95 | 9.34 | 9.20 | 9.26 |
| Singapore dollar - SGD | 1.73 | 1.51 | 1.70 | 1.51 |
| South African rand - ZAR | 14.68 | 13.30 | 14.44 | 13.64 |
| Argentinian peso - ARS | 10.77 | 9.84 | 11.08 | 10.16 |
| Brazilian real - BRL | 3.15 | 3.31 | 2.99 | 3.52 |
| Mexican peso - MXN | 17.98 | 16.89 | 17.71 | 17.42 |
| Venezuelan bolivar - VEF | 8.63 | 58.14 | 8.58 | 58.36 |
| Ukrainian hryvnia - UAH | 14.42 | 24.23 | 16.04 | 23.54 |
| Russian ruble - RUB | 48.02 | 64.72 | 45.90 | 61.81 |
NOTE 4 OPERATING EXPENSES
| (in thousand euros) | June 30, 2014* | June 30, 2015 |
|---|---|---|
| Raw materials, consumables used and change in inventory | 263,948 | 298,383 |
| Staff costs | 264,564 | 303,132 |
| Depreciation and amortization expenses | 38,407 | 43,033 |
| Impairment loss | (90) | - |
| Other operating expenses | 221,870 | 239,849 |
| Loss on operational foreign currency translation | 3,645 | 11,705 |
| TOTAL | 792,344 | 896,102 |
* Figures have been adjusted as mentioned in Note 1 "Main rules and accounting policies" pursuant to the interpretation IFRIC 21 - Levies.
Other operating income and expenses are not included in the total Research and development costs expensed for the first half of 2015
half of 2014. Operating expenses include 0.1 million euros related to Portable Fuel Cell Technology, versus 5.3 million euros for the first half of They include the French research tax credit for 1.7 million euros, 2014. versus 1.9 million euros for 2014.
amount and are disclosed in Note 5. amount to 12.4 million euros, versus 15.7 million euros for the first
On April 7, the BIC Group sold its Portable Fuel Cell Technology The tax credit for competitiveness and employment (CICE) amounts assets (see Note 5). to 1.0 million euros in 2015, versus 0.9 million euros in the first half of 2014.
NOTE 5 OTHER INCOME AND EXPENSES
| (in thousand euros) | June 30, 2014 | June 30, 2015 |
|---|---|---|
| Royalty income | 11 | 42 |
| Freight recharged to customers | 6,961 | - |
| Gain on disposal of fixed assets | 352 | 314 |
| Fuel Cell asset divestiture and related costs reduction plan | - | 2,205 |
| U.S. Retiree Medical Plan | 12,199 | - |
| Impact of lump sum election for terminated vested pension participants | - | 4,552 |
| Other | 2,002 | 2,925 |
| Other income | 21,525 | 10,038 |
| Restructuring costs related to distribution reorganization in MEA | - | (4,480) |
| Other | (1,063) | (1,950) |
| Other expenses | (1,063) | (6,430) |
| TOTAL | 20,462 | 3,608 |
Freight recharged to customers has been reclassified in 2015 as a restructuring costs for -4.5 million euros related primarily t ● o reduction to freight costs, booked in other operating expenses (see distribution reorganization in the Middle East and Africa regions;
- income of 2.2 million euros related to the sale of Portable Fuel adjustment related to the change in the U.S. retiree medical plan, Cell Technology assets, net of related restructuring expenses; which reduced the liability by 12.2 million euros.
- Note 4). As the amount as of June 30th, 2014 was not significant, the 4.6 million euros related to lump sum election for terminated 2014 financial statements have not been adjusted. vested pension participants in the U.S..
Other income and expenses related to the first half of 2015 mainly In addition to freight recharged to customers, other income and include: expenses related to the first half of 2014 mainly included a favorable
NOTE 6 FINANCE INCOME
| (in thousand euros) | June 30, 2014 | June 30, 2015 |
|---|---|---|
| Interest income from cash and cash equivalents | 2,366 | 3,127 |
| Interest on bank deposits | 2,256 | 3,308 |
| Income from cash and cash equivalents | 4,622 | 6,435 |
| Interest expense | (1,005) | (1,215) |
| Hedging instrument revaluation | 316 | (803) |
| Net financial foreign exchange difference | (2,413) | 7,352 |
| Net finance income/(Net finance costs) | (3,102) | 5,334 |
| FINANCE (COSTS)/REVENUE | 1,520 | 11,769 |
The rise of the USD against most currencies during the first half-year has generated a favorable impact on the valuation of financial assets denominated in that currency.
NOTE 7 INCOME TAX
7-1 Income tax expense
| (in thousand euros) | June 30, 2014* | June 30, 2015 |
|---|---|---|
| Income before tax | 198,152 | 253,271 |
| Tax charge | 59,446 | 76,061 |
| TAX RATE | 30.00% | 30.03% |
* Figures have been adjusted as mentioned in Note 1 "Main rules and accounting policies" pursuant to the interpretation IFRIC 21 - Levies.
At the end of June 2015, the Group effective tax rate is determined on an annual basis. The Tax charge is calculated by applying the estimated average rate for the 2015 full year to income before tax (excluding unusual material items), taking into account any tax rate changes voted by June 30, 2015 and effective after June 30, 2015. The income tax charge related to any unusual items in the period is accrued using its actual tax expense.
7-2 Deferred and current tax recognized on other comprehensive income
Deferred and current taxes recognized on other comprehensive income result from the following items:
At June 30, 2015
| (in thousand euros) | Other comprehensive income | Deferred taxes |
|---|---|---|
| Actuarial differences on post-employment benefits (1) | 30,955 | (11,273) |
| Cash flow hedge | (813) | 531 |
| Foreign exchange impact | 36,528 | (2,222) |
| Other | (1) | 1 |
| Total other comprehensive income (2) | 35,713 | (1,690) |
| TOTAL (1) + (2) | 66,668 | (12,963) |
At June 30, 2014
| (in thousand euros) | Other comprehensive income | Deferred taxes |
|---|---|---|
| Actuarial differences on post-employment benefits (1) | (24,582) | 9,002 |
| Cash flow hedge | (9,706) | 3,473 |
| Foreign exchange impact* | 31,548 | (444) |
| Other | (2) | 1 |
| Total other comprehensive income (2) | 21,841 | 3,030 |
| TOTAL (1) + (2) | (2,741) | 12,032 |
* Cello goodwill determination work has been finalized (see Note 1-2 Change in scope of consolidation 2014 registration document).
NOTE 8 EARNINGS PER SHARE GROUP SHARE
Earnings per share Group share and diluted earnings per share The number of shares used to calculate the diluted earnings per Group share correspond to the Group net income divided by the share Group share is the weighted average number of shares
number of shares used for basic earnings per share Group share, The number of shares used to calculate the earnings per share adjusted for the dilutive effect of stock options. Group share is the weighted average number of ordinary shares outstanding during the period less the weighted average number of As of June 30, 2015, there are no shares with relutive impact and shares held in treasury stock by SOCIÉTÉ BIC during the period and the maximum dilutive effect from stock options not exercised is presented as a deduction from equity. around 1% of the share capital.
relevant number of shares. potentially in circulation during the period, which corresponds to the
| June 30, 2014* | June 30, 2015 | |
|---|---|---|
| Numerator (in thousand euros) | ||
| Net income Group share | 135,729 | 176,570 |
| Denominator (in number of shares) | ||
| Weighted average number of shares in circulation | 47,006,576 | 47,200,210 |
| Dilutive effect of stock options | 567,691 | 532,175 |
| Diluted weighted average number of shares in circulation | 47,574,267 | 47,732,385 |
| Earnings per share Group share (in euros) | ||
| Earnings per share Group share | 2.89 | 3.74 |
| Diluted earnings per share Group share | 2.85 | 3.70 |
* Figures have been adjusted as mentioned in Note 1 "Main rules and accounting policies" pursuant to the interpretation IFRIC 21 - Levies.
NOTE 9 ASSETS HELD FOR SALE
| (in thousand euros) | Gross value | Depreciation and impairment loss |
Net value |
|---|---|---|---|
| At January 1, 2015 | 26,044 | (11,030) | 15,014 |
| Portable Fuel Cell Technology divestiture | (16,955) | 4,216 | (12,739) |
| Exchange differences | 514 | (463) | 51 |
| At June 30, 2015 | 9,603 | (7,277) | 2,326 |
- However, as the market activity is slow, selling periods are the San Antonio manufacturing site in Texas, U.S. (due to the BIC extended. Graphic integration plan);
As of June 30, 2015, assets held for sale correspond to: The Group is actively marketing the San Antonio site via realtors.
Portable Fuel Cell Technology assets were sold in the first half of ● and a property in New Zealand. 2015 (see Note 5).
NOTE 10 GOODWILL
| (in thousand euros) | Notes | Gross value | Impairment loss | Net value |
|---|---|---|---|---|
| At January 1, 2015 | 323,972 | (16,577) | 307,395 | |
| Exchange differences | 17,079 | (334) | 16,745 | |
| At June 30, 2015 | 341,051 | (16,911) | 324,140 |
The balance, as of June 30, 2015, includes the following main net goodwill:
| (in thousand euros) | Dec. 31, 2014 | June 30, 2015 |
|---|---|---|
| BIC CORPORATION (b) | 109,063 | 116,558 |
| Cello Pens | 95,767 | 103,077 |
| BIC Violex | 49,174 | 49,174 |
| Norwood North America (a)(b) | 29,467 | 31,937 |
| PIMACO (b) | 7,505 | 6,875 |
| Others (b) | 16,419 | 16,520 |
| TOTAL | 307,395 | 324,140 |
(a) Following the reorganization of the BIC Graphic activity, the goodwill of Norwood North America includes the goodwill of Norwood Promotional Products and Atchison.
(b) These goodwill amounts are linked to cash-generating units represented by distribution subsidiaries.
To perform the impairment tests, the Group used the following discounted and infinite growth rates:
| Weighted average cost of capital (WACC) before tax | Infinite growth rate | |||
|---|---|---|---|---|
| 2014 | 2015 | 2014 | 2015 | |
| BIC CORPORATION | 10.1% | 10.6% | 1.5% | 1.5% |
| Cello Pens | 17.6% | 15.4% | 5.5% | 8.75% |
| BIC Violex | 10.3% | 11.8% | 3.0% | 3.0% |
| Norwood North America | 8.7% | 8.7% | 1.5% | 1.5% |
| PIMACO | 11.7% | 13.6% | 1.7% | 1.7% |
Each goodwill amount has been applied to a cash-generating units by BIC Violex and sold all over the world. This cash-generating unit ("CGU") representing the smallest level at which goodwill is also includes the portion of BIC CORPORATION goodwill allocated to monitored by the Group. shavers.
The goodwill on BIC CORPORATION is thus mainly allocated to As every year, as of June 30, 2015, the Group performed impairment cash-generating units linked to the distribution by BIC tests on these goodwill amounts (except for Norwood, where testing CORPORATION of stationery products and lighters. was performed as of December 31, 2014).
The goodwill on Cello Pens is allocated to the cash-generating units The goodwill impairment test methodology is based on a linked to the production and distribution by Cello of stationery comparison between the recoverable amount of each of the Group's
value (including goodwill). The remaining goodwill on BIC Violex is limited to the cash-generating unit linked to shavers developed and/or produced
products. cash-generating units and the corresponding assets' net booked
Such recoverable amounts correspond to the value in use and are the discount rate before tax should not exceed 10.2%; ● determined using discounted future cash flow projections over three ● the infinity growth rate may not be less than 0.8%; years and a discounted residual value using the perpetual growth
- 3-year period should not be more than 18.5% less than the level the discount rate before taxes used is the Group weighted retained in the assumptions; average cost of capital. Particular attention has been paid to the
- assumptions. the infinite growth rates were determined based on external
indicates that to cover assets, and for each factor taken For each CGU having significant goodwill, key assumptions used in independently: terms of rates of sales growth and margins over the future 3-year period and in the terminal value are consistent with past ● the discount rate before tax should not exceed 15.7%;
- method, including notably the following: sales at constant income from operations margin over the future
- analysis of the main market items used for the calculation of the the income from operations on the future 3-year period may not discount rate; be more than 9% less than the margin retained in the
(inflation rate) and internal (business growth) sources. Infinity Regarding the test performed on Cello Pens, which was recently growth rates above 2% take into account market specifics. acquired, sensitivity to the assumptions used in the calculation
- performance. the infinity growth rate may not be less than 8.5%;
- Regarding the test performed on Norwood as of December 31, 2014, sales at constant income from operations margin over the future sensitivity to the assumptions used in the calculation indicates that 3-year period should not be more than 5% less than the level to cover assets, and for each factor taken independently: retained in the assumptions;
- the income from operations on the future 3-year period may not be more than 14% less than the margin retained in the assumptions.
The sensitivity of the other impairment tests to changes in the key assumptions indicates that no reasonably likely change would lead to an impairment, taking into account the observed margin on tests conducted.
NOTE 11 OTHER NON-CURRENT ASSETS
| (in thousand euros) | Notes Dec. 31, 2014 |
June 30, 2015 |
|---|---|---|
| Other investments | 49 | 49 |
| Guarantee deposits | 4,925 | 5,738 |
| Deferred pensions | 2,229 | 3,157 |
| Other non-current assets | 17,888 | 19,536 |
| TOTAL | 25,092 | 28,480 |
NOTE 12 CHANGE IN NET WORKING CAPITAL
| (in thousand euros) | Dec. 31, 2014* | Cash flows impact |
Foreign exchange and others |
June 30, 2015 |
|---|---|---|---|---|
| Net inventory | 441,139 | 28,976 | 11,426 | 481,541 |
| • Inventory - Gross value | 459,923 | 26,632 | 12,035 | 498,590 |
| • Inventory - Impairment | (18,785) | 2,344 | (609) | (17,050) |
| Trade and other receivables | 453,771 | 121,461 | 9,868 | 585,100 |
| Trade and other payables | (119,110) | (15,966) | (2,638) | (137,713) |
| Other assets and liabilities | (181,085) | (18,150) | (5,604) | (204,839) |
| NET WORKING CAPITAL | CF 594,715 |
116,321 | 13,052 | 724,088 |
CF : see Consolidated cash flow statement.
* Figures have been adjusted as mentioned in Note 1 "Main rules and accounting policies" pursuant to the interpretation IFRIC 21 - Levies.
NOTE 13 SHARE CAPITAL
13-1 Share capital
| (in thousand euros) | Dec. 31, 2014 | June 30, 2015 |
|---|---|---|
| Authorized, issued and fully paid share capital | 183,214 | 183,709 |
| Repurchase of shares of the Company | (3,275) | (3,664) |
| SHARE CAPITAL | 179,939 | 180,045 |
As of June 30, 2015, the registered share capital of SOCIÉTÉ BIC is In addition, SOCIÉTÉ BIC holds 959,271 treasury shares, acquired at 183,709,396.30 euros divided into 48,091,465 shares of 3.82 euros an average price of 83.44 euros in accordance with Article each. Registered shares held for more than two years carry double L. 225-209 of the French Commercial Code, which represent 2% of voting rights. the share capital.
13-2 SOCIÉTÉ BIC shares held in treasury stock and share repurchase program as of June 30, 2015
| Purpose of the repurchase | Number of shares | Average acquisition price (in euros) | % du capital |
|---|---|---|---|
| Liquidity agreement (a) | 4,506 | 145.67 | 0.01% |
| Free share grants (a) | 954,765 | 83.15 | 1.99% |
| TOTAL | 959,271 | 83.44 | 2.00% |
(a) Article L. 225-209 of the French Commercial Code.
In accordance with the liquidity agreement with NATIXIS in respect At initial set-up, the liquidity account contained the following: of SOCIÉTÉ BIC shares, as of June 30, 2015, the liquidity account ● 2,312 BIC shares; contained the following:
- 912,744.48 euros. 4,506 BIC shares;
- 485,700.77 euros.
SOCIÉTÉ BIC obtained authorization from the Annual Shareholders' Meeting on May 6, 2015, to renew its share repurchase program.
| Number of shares repurchased in 2015 (b) | |
|---|---|
| • Share repurchase program authorized by the Annual Shareholders' Meeting held on May 6, 2015 | 180,213 |
| Average share repurchase price for the purchases during the first half of 2015 (in euros) | 146.00 |
(b) Excluding share repurchased under the liquidity contract.
During the first half of 2015, SOCIÉTÉ BIC did not cancelled any shares.
To the best of the Company's knowledge, as of June 30, 2015, Shareholders holding more than 5%, 10%, 15%, 20%, 25%, 33.33%, 50%, 66.66%, 90% or 95% of the share capital and/or of the voting rights of the Company were as follows:
| At june 30, 2015 | ||||
|---|---|---|---|---|
| % of shares (approx.) | % of voting rights (approx.) | |||
| M.B.D. | 26.29% | 36.32% | ||
| Bich Family | 16.30% | 22.35% |
NOTE 14 BORROWINGS AND FINANCIAL LIABILITIES
| (in thousand euros) | Dec. 31, 2014 | June 30, 2015 |
|---|---|---|
| Bank overdrafts | 3,651 | 46,128 |
| Bank loans and non current financial liabilities (see detail below) | 79,179 | 137,042 |
| Obligations under finance leases | 2,306 | 1,998 |
| BANK BORROWINGS AND OVERDRAFTS | 85,136 | 185,168 |
Bank overdrafts are due within one year.
The long-term part of obligations under finance leases is not significant.
As of June 30, 2015, the put option held by the Shareholders of Cello Pens has been revalued and amount to 83.3 million euros for the non-currents financial liabilities. Changes in fair value are recognized in retained earnings and do not impact the Group's net income.
Bank loans and financial liabilities have the following maturities:
| (in thousand euros) | Dec. 31, 2014 | June 30, 2015 |
|---|---|---|
| On demand or within one year | 2,109 | 53,776 |
| In the 2nd year | - | 83,258 |
| In the 3rd year | 77,071 | 3 |
| In the 4th year | - | 4 |
| In the 5th year | - | 2 |
| TOTAL | 79,179 | 137,042 |
Main bank loans/credit lines and financial liabilities are as follows:
| Borrowing country | Currency | Euro equivalents | |
|---|---|---|---|
| (in thousand euros) | Dec. 31, 2014 | June 30, 2015 | |
| • France | EUR | - | 50,000 |
| • Malaysia | MYR | 765 | 931 |
| • Russia | USD/RUB | - | 1,456 |
| • South Korea | KRW | 1,133 | 1,192 |
| • Other | Other/Misc. | 210 | 208 |
| Sub-total | 2,109 | 53,787 | |
| • Cello Pens | 77,071 | 83,255 | |
| TOTAL | 79,179 | 137,042 |
Information on interest rates Information on covenants
As of June 30, 2015, loans and credit lines were contracted mainly in None of the loans contain any covenant that could require early France with a short term credit line with an EONIA reference index. repayment of the debt.
In the other countries the loans and credit lines have been contracted with floating rates ranging between 4.39% in South Korea and 15.35% in Russia.
Relative exposure, estimated not to be significant, has not been hedged.
NOTE 15 PROVISIONS
| (in thousand euros) | Tax and social risks and litigation |
Litigation Product liability | Other risks and charges |
Total | |
|---|---|---|---|---|---|
| At January 1, 2015 | 44,308 | 6,471 | 1,770 | 3,000 | 55,549 |
| Additional provisions | 1,532 | 897 | 276 | 1,175 | 3,880 |
| Reversals of provisions utilized | (585) | (732) | (108) | (754) | (2,179) |
| Reversals of provisions not utilized | (104) | (121) | - | - | (225) |
| Exchange differences | (695) | 34 | 152 | 135 | (374) |
| At June 30, 2015 | 44,456 | 6,550 | 2,090 | 3,555 | 56,651 |
As of June 30, 2015, it was not deemed necessary to book provisions As of June 30, 2015, the litigation provision mainly represents for the risks described in the Part "Half-Year Management report - distributor and commercial agent risks for 2.2 million euros (2.4 Description of the principal risks and uncertainties for the 2nd half million euros at December 31, 2014).
- the Company's personnel, assets, environment or reputation; risks and U.S. workers' compensation.
- the Group's ability to reach its objectives and abide by its Product liability mainly relates to the U.S. values,ethics or the laws and regulations.
of 2015" that could affect: Provisions for tax and social risks and litigation relate mainly to tax
NOTE 16 OTHER CURRENT LIABILITIES
| (in thousand euros) | Dec. 31, 2014* | June 30, 2015 |
|---|---|---|
| Social liabilities | 93,910 | 90,713 |
| Other tax liabilities | 6,928 | 17,917 |
| Other current liabilities | 114,547 | 141,328 |
| OTHER CURRENT LIABILITIES | 215,384 | 249,958 |
* Figures have been adjusted as mentioned in Note 1 "Main rules and accounting policies" pursuant to the interpretation IFRIC 21 - Levies.
NOTE 17 DIVIDENDS
For 2014 fiscal year, an ordinary dividend of 2.85 euros per share was distributed to the Shareholders on May 21, 2015. For 2013 fiscal year, an ordinary dividend of 2.60 euros per share was distributed to the Shareholders on May 28, 2014.
NOTE 18 SHARE-BASED PAYMENTS
As of June 30, 2015, the fair value of options and shares granted amounts 7.3 million euros and is booked in staff costs.
The Board of Directors of February 10, 2015 decided to grant 176,740 free shares to 539 beneficiaries subject to performance conditions and 21,700 free shares to 260 beneficiaries without performance conditions.
NOTE 19 FINANCIAL INSTRUMENTS
19-1 Impact of interest rate and foreign exchange risk'hedging on the consolidated financial statements as of June 30, 2015
The following amounts have been booked as the fair value of derivatives at the end of June 30, 2015 (in thousand euros):
| Derivative items and revaluation |
Classification of hedge/ risk hedged |
Financial net Income/(expense) (a) before tax -Note 6 |
Income from operations -Note 4 |
Other comprehensive income before tax (a) |
assets (b) | Current Non-current | assets liabilities | Current Non-current liabilities |
|---|---|---|---|---|---|---|---|---|
| Hedging revaluation impact | ||||||||
| Commercial flows | Cash flow hedge/Foreign exchange risk |
(803) | (4,705) | (766) | 20 | 1,175 | (9,502) | (1,654) |
| Dividends | Net investment/ Foreign exchange risk |
- | - | (47) | 41 | - | (88) | - |
| Subtotal (1) | (803) | (4,705) | (813) | 61 | 1,175 | (9,591) | (1,654) | |
| Revaluation of cross-currency swaps related to cash positions in foreign currencies |
At fair value through P&L/Foreign exchange risk |
|||||||
| Subtotal (2) | (136) | - | - | - | - | (36) | - | |
| TOTAL 1+2 | (940) | (4,705) | (813) | 61 | 1,175 | (9,627) | (1,654) |
(a) This corresponds to mark-to-market of hedging instruments in the portfolio at June 30, 2015, restated for the reversal of the mark-to-market of the portfolio of hedging instruments as of December 31, 2014.
(b) In addition, SOCIÉTÉ BIC held options not yet exercised representing current assets of 355 thousand euros.
19-2 Impact of interest rate and foreign exchange risk'hedging on the consolidated financial statements as of December 31, 2014
The following amounts have been booked as the fair value of derivatives at December 31, 2014 (in thousand euros):
| Derivative items and revaluation | Classification of hedge/risk hedged |
Financial net Income/(expense) comprehensive before tax (a) - Note 6 |
Other income before tax (a) |
assets (b) | Current Non-current assets |
liabilities | Current Non-current liabilities |
|---|---|---|---|---|---|---|---|
| Hedging revaluation impact | |||||||
| Commercial flows | Cash flow hedge/Foreign exchange risk |
- | (13,906) | - | 228 | (3,776) | (137) |
| Dividends | Net investment/Foreign exchange risk |
- | 22 | - | - | - | - |
| Subtotal (1) | - | (13,884) | - | 228 | (3,776) | (137) | |
| Revaluation of cross- currency swaps related to cash positions in foreign currencies |
At fair value through P&L/Foreign exchange risk |
||||||
| Subtotal (2) | 171 | - | 100 | - | - | - | |
| TOTAL 1+2 | 171 | (13,884) | 100 | 228 | (3,776) | (137) |
(a) This corresponds to mark-to-market of hedging instruments in the portfolio at December 31, 2014, restated for the reversal of the mark-to-market of the portfolio of hedging instruments as of December 31, 2013.
(b) In addition, SOCIÉTÉ BIC held options not yet exercised representing a current asset of 94 thousand euros.
NOTE 20 CONTINGENT LIABILITIES
As of June 30, 2015, neither SOCIÉTÉ BIC nor its subsidiaries has any pending litigation, claims or disputes which, in the opinion of management, after consultation with their advisors, would have a material adverse impact on the Consolidated financial statements.
NOTE 21 FAIR VALUE OF FINANCIAL ASSETS AND LIABILITIES
Accounting categories and fair value of financial instruments
| June 30, 2015 | Breakdown by category of instruments | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet items (in thousand euros) |
Note | Balance sheet value |
Fair value |
At fair value through the income |
Derivative statement instruments investments |
Held hedging -to-maturity |
Loans and Available receivables (including cash) |
- for- assets |
At sale amortized through cost |
At fair value equity |
| Financial assets | 995,614 | 995,614 | 177,866 | 1,591 | 4,536 | 811,572 | 49 | - | - | |
| Non-current | ||||||||||
| • Derivatives instruments | 19 | 1,175 | 1,175 | - | 1,175 | - | - | - | - | - |
| • Other long-term investments | 49 | 49 | - | - | - | - | 49 | - | - | |
| Current | ||||||||||
| • Trade and other receivables | 12 | 585,100 | 585,100 | - | - | - | 585,100 | - | - | - |
| • Derivative instruments | 19 | 416 | 416 | - | 416 | - | - | - | - | - |
| • Other current financial assets |
52,808 | 52,808 | 48,272 | - | 4,536 | - | - | - | - | |
| • Cash and cash equivalents | 356,067 | 356,067 | 129,595 | - | - | 226,472 | - | - | - | |
| Financial liabilities | 334,162 | 334,162 | - | 11,281 | - | - | - | 239,626 | 83,255 | |
| Non-current | ||||||||||
| • Borrowings | 14 | 84,950 | 84,950 | - | - | - | - | - | 1,695 | 83,255 |
| • Derivative instruments | 19 | 1,654 | 1,654 | - | 1,654 | - | - | - | - | - |
| Current | ||||||||||
| • Borrowings | 14 | 100,218 | 100,218 | - | - | - | - | - | 100,218 | - |
| • Derivative instruments | 19 | 9,627 | 9,627 | - | 9,627 | - | - | - | - | - |
| • Trade and other payables | 12 | 137,713 | 137,713 | - | - | - | - | - | 137,713 | - |
| Dec. 31, 2014 | Breakdown by category of instruments | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet items (in thousand euros) |
Note | Balance sheet value |
Fair value |
At fair value through the income |
Derivative statement instruments investments |
Held hedging -to-maturity |
Loans and receivables (including cash) |
Available- assets |
At for-sale amortized through cost |
At fair value equity |
| Financial assets | 859,535 | 859,489 | 208,951 | 422 | 6,862 | 643,251 | 49 | - | - | |
| Non-current | ||||||||||
| • Derivative instruments | 19 | 228 | 228 | - | 228 | - | - | - | - | - |
| • Other long-term investments | 49 | 49 | - | - | - | - | 49 | - | - | |
| Current | ||||||||||
| • Trade and other receivables | 12 | 453,771 | 453,771 | - | - | - | 453,771 | - | - | - |
| • Derivative instruments | 19 | 194 | 194 | - | 194 | - | - | - | - | - |
| • Other current financial assets |
53,139 | 53,093 | 46,277 | - | 6,862 | - | - | - | - | |
| • Cash and cash equivalents | 352,154 | 352,154 | 162,674 | - | - | 189,480 | - | - | - | |
| Financial liabilities | 208,159 | 208,159 | - | 3,914 | - | - | - | 127,175 | 77,071 | |
| Non-current | ||||||||||
| • Borrowings | 14 | 78,890 | 78,890 | - | - | - | - | - | 1,819 | 77,071 |
| • Derivative instruments | 19 | 138 | 138 | - | 138 | - | - | - | - | - |
| Current | ||||||||||
| • Borrowings | 14 | 6,246 | 6,246 | - | - | - | - | - | 6,246 | - |
| • Derivative instruments | 19 | 3,776 | 3,776 | - | 3,776 | - | - | - | - | - |
| • Trade and other payables | 12 | 119,110 | 119,110 | - | - | - | - | - | 119,110 | - |
The valuation methods adopted for financial instruments are as follows:
● Financial instruments other than derivatives recorded in the Cello Pens' future results. The Group has opted for the
the column "Fair value through equity". The book values used are reasonable estimates of their market value except for marketable securities whose carrying values Derivative financial instruments : ●
This put option was recorded at its fair value, in non-current consistent with valuation reports provided by financial liabilities, and were determined on the basis of an estimate of institutions.
balance sheet : recognition of changes in fair value through equity, presented in
used are determined based on the last known net asset values as Market values were calculated internally on the basis of of June 30, 2015. last-known closing prices as of June 30, 2015. They are
CONDENSED CONSOLIDATED FIRST HALF FINANCIAL STATEMENTS Notes to the consolidated financial statements
Fair value valuation method
The tables below set out the fair value method for valuing financial instruments, using the following three levels:
● level 1 (quoted prices in active markets): money market UCITS and other current financial assets;
- level 2 (observable inputs): derivatives hedge accounting;
- level 3 (non-observable inputs): no such instruments are held as of June 30, 2015.
| Category of instruments | June 30, 2015 | |||
|---|---|---|---|---|
| (in thousand euros) | Total | Level 1 | Level 2 | Level 3 |
| At fair value through the income statement - Assets | 177,866 | 177,866 | - | - |
| Derivative hedges - Assets | 1,591 | - | 1,591 | - |
| Derivative hedges - Liabilities | 11,281 | - | 11,281 | - |
| At fair value through equity - Liabilities | 83,255 | - | 83,255 | - |
AUDITORS' REPORT
For the period from January 1 to June 30, 2015
This is a free translation into English of the statutory auditors' review report on the half-yearly financial information issued in French and is provided solely for the convenience of English-speaking users. This report includes information relating to the specific verification of information given in the Group's half-yearly management report. This report should be read in conjunction with, and construed in accordance with, French law and professional standards applicable in France.
To the Shareholders,
In compliance with the assignment entrusted to us by your Annual General Meeting and in accordance with the requirements of article L. 451-1-2-III of the French Monetary and Financial Code ("Code monétaire et financier"), we hereby report to you on:
- the review of the accompanying condensed half-yearly consolidated financial statements of SOCIETE BIC, for the period from January 1 to June 30, 2015,
- the verification of the information presented in the half-yearly management report.
These condensed half-yearly consolidated financial statements are the responsibility of the Board of Directors. Our role is to express a conclusion on these financial statements based on our review.
1. Conclusion on the financial statements
We conducted our review in accordance with professional standards applicable in France. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with professional standards applicable in France and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying condensed half-yearly consolidated financial statements are not prepared, in all material respects, in accordance with IAS 34 - standard of the IFRSs as adopted by the European Union applicable to interim financial information.
Without qualifying our conclusion, we draw your attention to the matter set out in note 1-1-2 to the condensed half-yearly consolidated financial statements regarding the effects of the application as of January 1, 2015 of IFRIC 21 interpretation – Levies.
2. Specific verification
We have also verified the information presented in the half-yearly management report on the condensed half-yearly consolidated financial statements subject to our review. We have no matters to report as to its fair presentation and consistency with the condensed half-yearly consolidated financial statements.
Paris and Neuilly-sur-Seine, July 30, 2015 The Statutory Auditors French original signed by
Grant Thornton Deloitte & Associés
French Member of Grant Thornton International François BUZY Vincent PAPAZIAN
STATEMENT ON HALF-YEARLY REPORT 2015
Mario Guevara Chief Executive Officer
DECLARATION BY RESPONSIBLE PERSON OF THE 2015 HALF-YEAR FINANCIAL REPORT
"I hereby declare that, to the best of my knowledge, the condensed consolidated financial statements for the half-year ended June 30, 2015 have been prepared in accordance with applicable accounting standards and give a true and fair view of the assets, liabilities, financial position and the profit of the Company and the entities included in the scope of consolidation of the Group and that the First Half Management Report includes a faithful representation of the major events which occurred during the first six months of the financial year, their impact on the financial statements, of the main related-party transactions, as well as a description of the major risks and uncertainties for the remaining six months of the year."
On July 29, 2015 Mario Guevara Chief Executive Officer
INVESTORS RELATIONS 14, RUE JEANNE D'ASNIÈRES 92611 CLICHY CEDEX - FRANCE TEL: 33 (0) 1 45 19 52 26 EMAIL: [email protected] LIMITED COMPANY CAPITAL EUROS 183,115,806.50 DIVIDED INTO 47,936,075 SHARES OF EUROS 3.82 QUOTED ON EUROLIST EURONEXT PARIS ISIN: FR0000120966 MNEMONIC: BB CONTINUOUS QUOTATION 552.008.443 REGISTERED IN NANTERRE, FRANCE