AI assistant
Thales — Interim / Quarterly Report 2011
Jul 29, 2011
1699_ir_2011-07-29_20bfb92d-ae71-4be4-b56c-b42e562109b1.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Half-yearly financial report 2011
Report on business activity Consolidated financial statements
www.thalesgroup.com
Half-yearly financial report - - June 2011
Half-yearly financial report June 2011
TABLE OF CONTENTS
| Report on 2011 first-half business activity and results ……………….5 | |
|---|---|
| o Order intake ……………………………………….……………………… |
6 |
| o Revenues ………………………………………………………………… |
8 |
| o Results ……………………………………………………………………… |
10 |
| o Financial situation at 30 June 2011 …………………………………… |
12 |
| o Recent events …………………………………… |
13 |
| o Related party transactions …………………………………………… |
14 |
| o Major risk and uncertainties in the second half of 2011 fiscal year … 14 | |
| o Views for the year ……………………………………………………………. | 14 |
| o Appendix ……………………………………………………………… 15 |
|
| Consolidated financial statements at 30 June 2011 ………… |
19 |
| o Consolidated profit and loss account ……………………………………… 21 | |
| o Consolidated statement of comprehensive income ………………… | 22 |
| o Consolidated balance sheet …………………………………… |
23 |
| o Consolidated statement of cash flows ………………………………… |
24 |
| o Consolidated statement of change in equity …………………………… | 25 |
| o Notes to the consolidated financial statements ………………………… 26 | |
| o Statutory auditors' report ………………………………………………… |
41 |
Half-yearly financial report - - June 2011
Declaration by person responsible for the halfyearly financial report
"I certify that, to the best of my knowledge, the condensed financial statements at 30 June 2011 have been prepared in accordance with applicable accounting standards and give a fair view of the assets, liabilities, financial position and results of the company and of all the entities taken as a whole included in the consolidation, and that the attached half-yearly business report presents a fair view of the significant events that occurred during the first six months of the financial year, their impact on the financial statements, the main related party transactions as well as a description of the main risks and uncertainties for the remaining six months of the financial year."
Neuilly-sur-Seine, 29 July 2011
Luc Vigneron Chairman & Chief Executive Officer
Report on 2011 first-half business activity and results
- Order intake: €5.24 bn, up +2%
- Revenues: €5.97 bn, stable compared with first half of 2010
- EBIT1 : €303m (5.1% of revenues, increasing by +48% in comparison with the first half of 2010), compared with €204m (3.4% of revenues) at 30 June 2010
- Net income, Group share1 : €173m, vs. €138m in first half of 2010
Neuilly-sur-Seine, 27 July 2011 – The Board of Directors of Thales (NYSE Euronext Paris: HO) met today to review the accounts for the first half of 2011. In that meeting, the Chairman and CEO of the Group, Luc Vigneron, stated: "During the first half of the year, growth in orders and revenues in the Aerospace & Transport sector offset a less dynamic environment in Defence & Security. Our EBIT is progressing significantly, thanks to better project execution and the initial results of our Probasis performance plan. This encouraging performance and the signing of an agreement with Airbus on the execution conditions of the A400M project put the Group on a favourable path for reaching its targets for 2011 and 2012."
| Key figures (in millions of euros) |
H1 2011 | H1 2010 | Reported change |
Organic 2 change |
|---|---|---|---|---|
| Order intake | 5,241 | 5,144 | +2% | +2% |
| Order book | 24,335 | 25,4183 | -4% | -3% |
| Revenues | 5,968 | 5,955 | +0% | +0% |
| EBIT1 | 303 | 204 | +48% | +39% |
| % of revenues | 5.1% | 3.4% | ||
| Net income, Group share1 | 173 | 138 | +25% | |
| Net debt | 175 | 595 |
1 After restructuring and before impact of purchase price allocation (PPA). After PPA impact, amounting to €36 million compared with €41 million in the first half of 2010, the reported EBIT is €268 million compared with €164 million in the first half of 2010. The reported net income is €145 million compared with €106 million in the first half of 2010. 2
In this report, "organic" means "on a like-for-like basis and with constant exchange rates"
3 As of 31 December 2010
Order intake
New order intake for the first half of 2011 amounted to €5,241 million, slightly up from the first half of 2010 (+2%). This development reflects the positive dynamics of the Aerospace & Transport sector, which offset an ever more difficult environment in defence in Europe and in North America. The book-to-bill ratio stood at 0.96 over the second quarter, thus reaching 0.88 over the first six months of the year. Exchange rate variations had a negative impact of €-36 million on order intake, mainly related to the weakening of the US dollar.
The half-year order intake includes several orders with a unit value of more than €100 million, such as a contract for the security systems and the secure communications network of the new French Ministry of Defence complex (the "Balard" project), an order for in-flight entertainment systems with a major airline, and a contract for the Galileo European space programme. Orders of a unit value of less than €10 million have been stable over the half year and continue to represent more than half of the value of the order intake.
As of 30 June 2011, the consolidated order book reached €24,335 million, i.e. more than 22 months of revenues.
| Order intake (in millions of euros) | H1 2011 | H1 2010 | Reported change |
Organic change |
Book to-bill |
|---|---|---|---|---|---|
| Defence & Security | 2,531 | 2,605 | -3% | -3% | 0.77 |
| Aerospace & Transport | 2,690 | 2,514 | +7% | +8% | 1.02 |
| Other and divested businesses | 20 | 25 | n/a | n/a | n/a |
| Order intake | 5,241 | 5,144 | +2% | +2% | 0.88 |
Order intake by business1
Defence & Security order intake amounted to €2,531 million, 3% lower than in the first half of 2010. Thus, despite good performance in sonar, there was a marked contraction in order intake in Defence Mission Systems business, which had booked the Watchkeeper logistics support contract in the United Kingdom and naval export contracts in the first half of last year. Air Operations activities also posted a reduction in order intake during this first half year, despite the signing of air traffic management contracts in Europe and in Asia. On the other hand, C4I Systems experienced significant growth in order intake, with several orders for
1 Refer to appendix for the definition of the business sectors
secure communications networks, including the "Balard" project for the French Defence ministry1 . Likewise, Land Defence order intake advanced strongly, thanks to the signing of several contracts in the United States, in Australia (order for 101 Bushmaster vehicles), and in France.
Orders for the Aerospace & Transport sector reached €2,690 million, up 7% from the first half of 2010. Order intake for the Space business declined compared with the very high level of last year, despite the booking of a significant contract for the ground segment of the Galileo programme. Transportation Systems order intake remained stable compared with the same period last year, with several successes both in main lines (Hungary and Poland) and urban rail. Finally, the Avionics business posted higher orders, driven by Airbus, the growth in in-flight entertainment and support activities, and the continuation of growth in tubes & imaging sub-systems.
| Order intake (in millions of euros) | H1 2011 | H1 2010 | Reported change |
Organic change |
Book to-bill |
|---|---|---|---|---|---|
| Area A | 1,653 | 1,766 | -6% | -6% | 0.82 |
| Area B | 947 | 1,067 | -11% | -11% | 0.80 |
| France | 2,641 | 2,308 | +14% | +14% | 0.95 |
| Other and divested businesses | - | 3 | n/a | n/a | n/a |
| Order intake | 5,241 | 5,144 | +2% | +2% | 0.88 |
Orders intake by geographical area of origin
In Area A, order intake stood at €1,653 million, a decrease of 6% compared with the first half of 2010 when several major orders were received, particularly in the United Kingdom (Watchkeeper support) and the United States (in-flight entertainment). In those two countries, the order intake was down despite a significant new in-flight entertainment contract and an additional order on aircraft carriers in the United Kingdom. On the other hand, good performance was registered in Australia (protected vehicles, armaments, and air traffic management) as well as in Canada (C4I Systems and Transport businesses).
Area B order intake declined by 11% to €947 million compared with €1,067 million, mainly due to a strong reduction in space orders in Italy, a domain that benefited from very significant orders over the first six months of last year, and in Spain, where the orders received in Transport failed to reach last year's level. Conversely, order intake rose in Germany in the avionics, radio communications, and rail signalling businesses.
1 This contract should also give rise to additional orders in the operational phase that have not been included at this stage in the Group order book.
Orders in France increased sharply (+14%) over the first half year to €2,641 million. Order intake from French companies active in avionics, tubes and imaging systems, and critical information systems rose substantially. Orders for defence activities are stable overall, with declines in optronics, air operations and airborne systems offset by increased orders in communications, armaments and sonar.
Revenues
Consolidated revenues were stable at €5,968 million at 30 June 2011, compared with €5,955 million at 30 June 2010. Exchange rate fluctuations impacted revenues by €-17 million, mainly as a result of the conversion into euros of revenues of subsidiaries based outside the euro zone. These fluctuations reflected the weakening of the US dollar (€-28 million) and sterling (€-12 million) against the euro, partially offset by a strengthening of the Australian dollar (+€25 million). Changes in the scope of consolidation1 impacted revenues by +€12 million.
Revenues by business
| Revenues (in millions of euros) | H1 2011 | H1 2010 | Reported change |
Organic change |
|---|---|---|---|---|
| Defence & Security | 3,288 | 3,401 | -3% | -4% |
| Aerospace & Transport | 2,640 | 2,520 | +5% | +5% |
| Other and divested businesses | 40 | 34 | n/a | n/a |
| Revenues | 5,968 | 5,955 | +0% | +0% |
The Defence & Security sector posted revenues €3,288 million, down 3% compared with €3,401 million in the first half of 2010.The revenues of the Defence Mission Systems are stable overall, thanks in particular to the Rafale programme in France and Watchkeeper in the United Kingdom. Likewise, Land Defence maintained stable revenues compared with the first half of 2010, supported by the growth in revenues from armaments and protected vehicles. The revenues of the C4I Systems division declined slightly due to lower billings for the civil security business. Finally, revenues from Air Operations decreased more markedly, both in defence as well as in air traffic management.
In the Aerospace & Transport sector, revenues reached €2,640 million, an increase of 5% compared with the first half of 2010. Revenues from Space activities increased in line with the progressive ramp up in billings on recent orders (CSO, Iridium, Eutelsat, etc.). Avionics revenues also rose with a confirmed upturn
1 And, in particular, the consolidation as of December 31, 2010 of AAC (Advanced Acoustic Concepts, Inc.) in the United States
in support activities, an increase in Airbus sales (cockpit and cabin equipments), and the first billings on recently certified regional aircraft (ATR 600, SSJ). Finally, revenues for Tubes & Imaging Systems increased sharply, in line with the continued increase in orders in these short-cycle businesses. Revenues from Transportation Systems, by contrast, declined slightly, particularly due to lower activity on main lines in Germany and Switzerland and on urban rail in the United Kingdom.
| Revenues (in millions of euros) | H1 2011 | H1 2010 | Reported change |
Organic change |
|---|---|---|---|---|
| Area A | 2,009 | 2,073 | -3% | -3% |
| Area B | 1,178 | 1,184 | -1% | +0% |
| France | 2,782 | 2,695 | +3% | +3% |
| Other and divested businesses | -1 | 3 | n/a | n/a |
| Revenues | 5,968 | 5,955 | +0% | +0% |
Revenues by geographical area of origin
Revenues for Area A amounted to €2,009 million, a slight decline compared with 30 June 2010 (-3%). The decline was particularly clear in the United Kingdom, in Transportation Systems and defence. In the Netherlands revenues were also down with lower billings on several naval export contracts. Conversely, Australia posted higher revenues (armaments), as did Canada with, in particular, the ramp-up of Transportation Systems export contracts signed in 2010.
Area B posted revenues of €1,178 million, virtually unchanged from the first half of 2010. This overall stability, however, masks some disparity from country to country. Thus, Germany and Italy posted good growth thanks to the Avionics and Space businesses, respectively. By contrast, revenues declined substantially in Switzerland, with lower billing in C4I Systems and Transportation Systems, as well as in Saudi Arabia, with less significant business in Transportation Systems.
In France, revenues increased by 3% to €2,782 million. This development resulted, in particular, from growth in revenues from French companies specialising in avionics, tubes & imaging systems, and space. On the other hand, with the exception of armaments and sonar, French companies active in defence posted declining revenues overall.
Results
EBIT1 , at €303 million, represents 5.1% of revenues, compared with €204 million (3.4% of revenues) in the first half of 2010. This growth in EBIT1 reflects, among others, improved project execution, with the nonoccurrence of the negative variances on complex contracts that weighed on earnings in the first half of 2010.
Increased research and development costs, resulting from the more restrictive approach on capitalisation adopted since the beginning of 2010, reduced the EBIT1 margin by about 30 basis points compared with the same period last year. The reform of the research tax credit in France further reduces the EBIT1 ratio by about 30 basis points.
Restructuring costs increased very significantly to reach €78 million, i.e. 1.3% of revenues, compared with €47 million (0.8% of revenues) in the first half of 2010.
| EBIT1 (in millions of euros) |
H1 2011 | H1 2010 | Reported change |
Organic change |
|---|---|---|---|---|
| Defence & Security in % of revenues |
202 6.1% |
207 6.1% |
-3% | -7% |
| Aerospace & Transport in % of revenues |
110 4.2% |
7 0.3% |
x15 | x8 |
| Other and divested businesses | -9 | -10 | n/a | n/a |
| EBIT1 in % of revenues |
303 5.1% |
204 3.4% |
+48% | +39% |
EBIT1 by business
The Defence & Security sector posted EBIT1 of €202 million, down 3%, though maintaining its margin rate unchanged at 6.1% of revenues, despite sharply increased restructuring costs (€49 million compared with €17 million). The operating profitability on Air Operations, down sharply in the first half of 2011, was affected by lower volumes, increased research and development costs (development of the Ground Master military radar range), and increased restructuring costs. The EBIT1 margin for the Land Defence business, like that for Defence Mission Systems, is down slightly, mainly because of sharply increased restructuring costs. By contrast, despite reduced revenues, C4I Systems posted clear growth in results thanks to better project execution and lower overheads.
1 After restructuring and before impact of purchase price allocation (PPA).
The EBIT1 of the Aerospace & Transport sector rose strongly to reach €110 million (4.2% of revenues) compared with €7 million for the first half of 2010. This improvement is the result of a sharp recovery in Avionics profitability. Indeed, despite a new reduction in the capitalisation of research and development costs, Avionics benefited from the new execution conditions for the A400M programme agreed with Airbus and the reduction in negative variances that had weighed on results in the first half of 2010. The Space business posted a practically stable EBIT1 as the performance in France has offset a more difficult situation in Italy. Transport Systems results have declined because of a reduction in business seen during the first half and an unfavourable contract mix.
| EBIT1 (in millions of euros) |
H1 2011 | H1 2010 | Reported change |
Organic change |
|---|---|---|---|---|
| Area A | 90 | 95 | -6% | -8% |
| in % of revenues | 4.5% | 4.6% | ||
| Area B | 15 | 49 | -70% | -70% |
| in % of revenues | 1.2% | 4.1% | ||
| France | 217 | 62 | +250% | +193% |
| in % of revenues | 7.8% | 2.3% | ||
| Other and divested businesses | -19 | -2 | ||
| EBIT1 | 303 | 204 | +48% | +39% |
| in % of revenues | 5.1% | 3.4% |
EBIT1 by geographical area of origin
EBIT1 for Area A declined 6% to €90 million, although maintaining a nearly stable EBIT1 margin, at 4.5% of revenues. Thus, the Netherlands and, to a lesser extent, the United States, posted a decline in their EBIT1 due to a negative volume effect. Conversely, the United Kingdom posted an increase in its EBIT1 despite the decline in business during the half year, mainly by controlling overheads and with less significant cost variances on contracts than in the first half of 2010. Finally, Australia improved its results thanks to better project execution.
In Area B, the EBIT1 was down compared with the first half of 2010, at €15 million, i.e. 1.2% of revenues. Indeed, the good performance in Spain only partially offset the decline in profitability in Italy and in Germany, where research and development costs are rising.
1 After restructuring and before impact of purchase price allocation (PPA).
France posted a sharply increased EBIT1 , amounting to €217 million (7.8% of revenues), compared with €62 million in the first half of 2010. Despite a sharp increase in restructuring costs (reaching €59 million, i.e. more than double the amount seen in the same period last year) and in research and development costs, France has benefited from the improved results of Thales Avionics as well as lower overhead expenses.
***
Net financial expense, at €-57 million, increased significantly from the first half of 2010 (€-34 million) due to deterioration in foreign exchange results linked to the mechanical impact of changes in the fair value of exchange rate derivatives (mainly euro/dollar). Other components of pension charges have remained practically unchanged, at €-37 million, compared with €-38 million during the first half of 2010. The income of unconsolidated affiliates2 decreased to €24 million compared with €30 million in the first half of 2010, largely due to the disposal of the stake in Camelot in mid-2010.
The first half of 2011 thus resulted in a net profit, Group share2 of €173 million (compared with €138 million in the first half of 2010), after a tax charge2 of €65 million compared with €12 million in the first half of 2010.
Financial situation at 30 June 2011
Free operating cash flow for the first half of the year stood at €-265 million, compared with €-457 million for the first half of 2010, an improvement linked to the strict control of costs and working capital requirements.
At the end of June 2011, net debt reached €175 million, compared with a net cash position of €191 million at the end of December 2010, but in strong improvement compared with the level at the end of June 2010 (net debt of €595 million). Shareholders' equity (excluding minority interests) stood at €3,782 million compared with €3,807 million at the end of June 2010.
1 After restructuring and before impact of purchase price allocation (PPA).
2 Before impact of purchase price allocation (PPA)
Recent events
A400M Contract
Thales and Airbus signed on 11 July 2011 an agreement relating to the technical, operational, and commercial aspects of the A400M flight management system project, so as to redefine its functional specifications, schedule, and related contractual and financial terms, and which strengthens the basis for a long-term cooperation with Airbus. This agreement, which terms and conditions are confidential, is positive for Thales.
Taiwan arbitration
Thales has been notified of the decision of the Paris Court of Appeal on 9 June 2011, rejecting the petition filed by the company to set aside the award handed down on 3 May 2010 in the arbitration against Taiwan, in relation to the procurement of six Lafayette-class frigates.
The decision of the Court of Appeal is enforceable and led Thales to disburse on 11 July 2011 an amount of €166 million, i.e. 27.46% of the total, corresponding to its industrial stake in the supply contract. This payment is neutral on the company's financial results, as this litigation had already been fully provisioned in previous years.
Discussion with Safran
On 10 May 2011 Thales confirmed that discussions were currently taking place with Safran. These discussions are following on earlier exchanges between the two groups aimed at seeking to optimise their business portfolios so as to strengthen competitiveness on the international markets. If a potential agreement is reached, it would be presented to the Board of Directors and to employee representative bodies, and appropriate information would be communicated.
Related party transactions
Main related party transactions are disclosed in the notes to 2010 consolidated financial statements (note19) included in the registration document.
Revenues with French Government amounted to € 991.8 million in the first half of 2011 (€ 869.8 million in the first half of 2010).
At 30 June 2011, overdue receivables bearing interests from the French defence procurement agency amounted to € 126.6 million (€ 450.6 million at 30 June 2010 and € 96.5 million at 31 December 2010).
Major risk and uncertainties in the second half of 2011 fiscal year
Except for the points mentioned in notes 2a and 19 of the consolidated financial statements at 30 June 2011, no relevant evolution of the risks and uncertainties described in the Directors' report on year 2010 ("C. Risk factors" page 14 and following of the 2010 registration document filed with the French Financial Markets Authority – Autorité des Marchés Financiers – on 5 April 2011) has been recorded.
Views for the current year
The performance of Thales during the first six months of the year is in line with the views for this year that the Group announced last February.
In this context, and on the basis of current trends, Thales confirms that, for the full year 2011, it expects a book-to-bill ratio of about 1 and a slight growth in revenues. Beyond that date, a decrease in defence orders is to be expected, due to the budgetary situation of the main customers of the Group.
Moreover, the improvement in profitability seen in the first half as well as the agreements reached on the Group's main complex contracts, including the A400M, are consolidating the ability of Thales to reach the 5% EBIT margin target set for 2011. The EBIT margin objective for 2012 remains unchanged at 6%.
APPENDIX
> Segment definitions
Businesses – operating sectors (IFRS 8)
- Defence & Security: C4I Systems for Defence & Security, Defence Mission Systems, Land Defence, Air Operations
- Aerospace & Transport: Avionics, Transport Systems, Space
Geographical areas
- Area A: USA, Canada, UK, Netherlands, Norway, South Korea, Australia, Northern and Central Europe, Northern Asia
- Area B: Germany, Austria, Switzerland, Italy, Spain, Singapore, Latin America, Rest of Europe, Middle East & Africa, Western Asia, Southern Asia
- France
> Order intake by destination – H1 2011
| (in millions of euros) | H1 2011 | H1 2010 | Reported change |
Organic change |
H1 2011 % |
|---|---|---|---|---|---|
| France | 1,438 | 1,074 | +34% | +34% | 27% |
| UK | 412 | 536 | -23% | -22% | 8% |
| Other European countries | 1,455 | 1,436 | +1% | +1% | 28% |
| Total Europe | 3,305 | 3,046 | +9% | +9% | 63% |
| North America | 566 | 610 | -7% | -6% | 11% |
| Australia | 382 | 266 | +44% | +32% | 7% |
| Asia | 364 | 427 | -15% | -18% | 7% |
| Near and Middle East | 418 | 570 | -27% | -24% | 8% |
| Rest of world | 206 | 225 | -8% | -7% | 4% |
| Total outside Europe | 1,936 | 2,098 | -8% | -7% | 37% |
| Order intake | 5,241 | 5,144 | +2% | +2% | 100% |
> Consolidated revenues by destination – H1 2011
| (in millions of euros) | H1 2011 | H1 2010 | Reported change |
Organic change |
H1 2011 in % |
|---|---|---|---|---|---|
| France | 1,588 | 1,309 | +21% | +21% | 27% |
| UK | 732 | 767 | -5% | -3% | 12% |
| Other European countries | 1,497 | 1,530 | -2% | -3% | 25% |
| Total Europe | 3,817 | 3,606 | +6% | +6% | 64% |
| North America | 580 | 590 | -2% | +0% | 10% |
| Australia | 303 | 272 | +11% | +3% | 5% |
| Asia | 545 | 548 | -1% | +0% | 9% |
| Near and Middle East | 448 | 600 | -25% | -24% | 8% |
| Rest of world | 275 | 339 | -19% | -18% | 4% |
| Total outside Europe | 2,151 | 2,349 | -9% | -8% | 36% |
| Consolidated revenue | 5,968 | 5,955 | +0% | +0% | 100% |
> Order book by destination – H1 2011
| (in millions of euros) | H1 2011 | December 2010 | H1 2011 in % |
|---|---|---|---|
| France | 6,890 | 6,815 | 28% |
| UK | 3,614 | 4,053 | 15% |
| Other European countries | 6,054 | 6,214 | 25% |
| Total Europe | 16,558 | 17,082 | 68% |
| North America | 2,244 | 2,300 | 9% |
| Australia | 899 | 863 | 4% |
| Asia | 1,872 | 2,123 | 8% |
| Near and Middle East | 1,605 | 1,755 | 6% |
| Rest of world | 1,157 | 1,295 | 5% |
| Total outside Europe | 7,777 | 8,336 | 32% |
| Total order book | 24,335 | 25,418 | 100% |
> Order book by business – H1 2011
| (in millions of euros) | H1 2011 | December 2010 |
Reported change | Organic change |
|---|---|---|---|---|
| Defence & Security | 13,365 | 14,310 | -7% | -5% |
| Aerospace & Transport | 10,898 | 11,022 | -1% | +0% |
| Other and divested businesses | 72 | 86 | -15% | -13% |
| Total | 24,335 | 25,418 | -4% | -3% |
> Impact of purchase price allocation (PPA)
| (in millions of euros) | H1 2011 excluding PPA |
PPA impact | H1 2011 published |
|---|---|---|---|
| Amortisation of intangible assets acquired | - | (36) | (36) |
| EBIT | 303 | (36) | 268 |
| Income tax | (65) | 12 | (53) |
| Share in net income (loss) of equity affiliates | 24 | (4) | 20 |
| Net income, Group share | 173 | (28) | 145 |
> Net cash flow – H1 2011
| (in millions of euros) | H1 2011 | H1 2010 |
|---|---|---|
| Operating cash flow | 500 | 390 |
| Change in WCR and contingency reserves | (575) | (633) |
| Payment of pension benefits and scheme settlements | (50) | (35) |
| Income tax paid | (32) | (38) |
| Net operating cash flow | (157) | (316) |
| Net operating investments | (108) | (141) |
| of which capitalized R&D | (2) | (18) |
| Free operating cash flow | (265) | (457) |
| Net (acquisitions)/disposals | (18) | (5) |
| Deficit payments on pensions in the UK | (29) | (32) |
| Cash dividends | (14) | (98) |
| Net cash flow | (326) | (592) |
Half-yearly financial report - - June 2011
CONSOLIDATED FINANCIAL STATEMENTS AT 30 JUNE 2011
| CONSOLIDATED PROFIT AND LOSS ACCOUNT 21 | ||
|---|---|---|
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 22 | ||
| CONSOLIDATED BALANCE SHEET 23 | ||
| CONSOLIDATED STATEMENT OF CASH FLOWS 24 | ||
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 25 | ||
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 26 | ||
| 1. | ACCOUNTING POLICIES 26 | |
| 2. | MAIN EVENTS 28 | |
| 3. | ADJUSTED CONSOLIDATED PROFIT AND LOSS ACCOUNT 29 | |
| 4. | INFORMATION ON A LIKE-FOR-LIKE BASIS WITH CONSTANT EXCHANGE RATES 30 | |
| 5. | SEGMENT INFORMATION 30 | |
| 6. | IMPAIRMENT ON ASSETS 32 | |
| 7. | GAIN (LOSS) ON DISPOSAL OF ASSETS AND OTHER 32 | |
| 8. | OTHER FINANCIAL INCOME (EXPENSE) 33 | |
| 9. | PENSIONS AND OTHER EMPLOYEE BENEFITS 33 | |
| 10. | INCOME TAX 34 | |
| 11. | EARNINGS PER SHARE 34 | |
| 12. | GOODWILL 34 | |
| 13. | TANGIBLE AND INTANGIBLE ASSETS 35 | |
| 14. | EQUITY AFFILIATES 35 | |
| 15. | SHAREHOLDERS' EQUITY 35 | |
| 16. | RESERVES FOR CONTINGENCIES 37 | |
| 17. | NET FINANCIAL DEBT 38 | |
| 18. | STATEMENT OF CASH FLOWS 39 | |
| 19. | LITIGATION 40 | |
| 20. | RELATED PARTY TRANSACTIONS 40 | |
| 21. | EVENTS AFTER THE BALANCE SHEET DATE 40 |
CONSOLIDATED PROFIT AND LOSS ACCOUNT
(€ million)
| 2011 | 2010 | 2010 | ||
|---|---|---|---|---|
| Notes | First half | First half | Full year | |
| Revenues | note 5 | 5,968.1 | 5,955.5 | 13,124.8 |
| Cost of sales | (4,584.8) | (4,705.6) | (11,028.6) | |
| Research and development expenses | (291.6) | (274.3) | (612.3) | |
| Marketing and selling expenses | (452.0) | (459.6) | (915.7) | |
| General and administrative expenses | (258.8) | (265.0) | (529.7) | |
| Restructuring costs | (77.7) | (46.6) | (130.1) | |
| Amortisation of intangible assets recognised at fair value on | ||||
| business combination | note 13 | (35.5) | (40.8) | (81.7) |
| Income from operations (EBIT) | note 5 | 267.7 | 163.6 | (173.3) |
| Impairment of non current operating assets | note 6 | (3.8) | (4.1) | (9.8) |
| Gain (loss) on disposal of assets and other | note 7 | 7.8 | (7.4) | (22.3) |
| Income of operating activities | 271.7 | 152.1 | (205.4) | |
| Financial interest on gross debt | (44.4) | (40.9) | (81.3) | |
| Financial income from cash at bank and equivalents | 19.7 | 10.6 | 24.0 | |
| Cost of net financial debt | (24.7) | (30.3) | (57.3) | |
| Other financial income (expense) | note 8 | (32.3) | (4.0) | (15.3) |
| Other components of pension charge | note 9 | (36.8) | (38.2) | (104.6) |
| Income tax | note 10 | (52.6) | 1.4 | 220.5 |
| Share in net income (loss) of equity affiliates | note 14 | 19.9 | 25.4 | 54.5 |
| Net income (loss) | 145.2 | 106.4 | (107.6) | |
| Attributable to: | ||||
| Owners of the parent company | 146.0 | 106.4 | (107.6) | |
| Non-controlling interests | (0.8) | -- | -- | |
| Basic earnings per share (in euros) | note 11 | 0.75 | 0.54 | (0.55) |
| Diluted earnings per share (in euros) | note 11 | 0.75 | 0.54 | (0.55) |
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(€ million)
| 2011 First half |
2010 First half |
2010 Full year |
||||
|---|---|---|---|---|---|---|
| Total attributable to: | Total attributable to: | Total attributable to: | ||||
| Owners of the parent company |
Non controlling interests |
Owners of the parent company |
Non controlling interests |
Owners of the parent company |
Non controlling interests |
|
| Net income (loss) | 146.0 | (0.8) | 106.4 | -- | (107.6) | -- |
| Cumulated translation adjustments Net foreign investments' hedge Deferred tax |
(94.2) 1.8 (0.6) (93.0) |
(0.4) -- -- (0.4) |
226.0 (3.2) 1.1 223.9 |
0.7 -- -- 0.7 |
163.4 (1.2) 0.4 162.6 |
0.5 -- -- 0.5 |
| Cash flow hedge Deferred tax |
115.8 (34.8) 81.0 |
-- -- -- |
(273.2) 89.9 (183.3) |
(0.1) -- (0.1) |
(87.4) 31.3 (56.1) |
-- -- -- |
| Financial assets available for sale Deferred tax |
(0.3) -- (0.3) |
-- -- -- |
(5.3) -- (5.3) |
-- -- -- |
(4.7) -- (4.7) |
-- -- -- |
| Total other comprehensive income (loss), net of tax | (12.3) | (0.4) | 35.3 | 0.6 | 101.8 | 0.5 |
| Total comprehensive income (loss) for the period | 133.7 | (1.2) | 141.7 | 0.6 | (5.8) | 0.5 |
CONSOLIDATED BALANCE SHEET
(€ million)
| ASSETS | Notes | 30/06/11 | 31/12/10 |
|---|---|---|---|
| Goodwill, net | note 12 | 3,049.0 | 3,044.9 |
| Other intangible assets, net | note 13 | 770.8 | 832.9 |
| Tangible assets, net | note 13 | 1,301.7 | 1,347.2 |
| Total non-current operating assets | 5,121.5 | 5,225.0 | |
| Share in net assets of equity affiliates | note 14 | 673.3 | 681.9 |
| Available-for-sale investments | 119.2 | 102.1 | |
| Loans and other financial assets | 142.2 | 163.5 | |
| Total non-current financial assets | 934.7 | 947.5 | |
| Fair value of derivatives: financial debt management | note 17 | 1.6 | 8.7 |
| Pension and other employee benefits | note 9 | 71.4 | 79.6 |
| Deferred tax assets | 880.0 | 954.7 | |
| Non-current assets | 7,009.2 | 7,215.5 | |
| Inventories and work in progress | 2,387.8 | 2,301.9 | |
| Construction contracts: assets | 2,164.9 | 2,057.7 | |
| Advances to suppliers | 364.3 | 366.5 | |
| Accounts, notes and other current receivables | 3,922.0 | 3,981.0 | |
| Fair value of derivatives: currency risk management | 261.8 | 184.6 | |
| Total current operating assets | 9,100.8 | 8,891.7 | |
| Current tax receivables | 52.3 | 54.4 | |
| Fair value of derivatives : financial debt management | note 17 | 18.8 | 11.6 |
| Current accounts with affiliated companies | note 17 | 87.6 | 88.8 |
| Marketable securities | note 17 | 7.8 | 7.9 |
| Cash at bank and equivalents | note 17 | 2,648.1 | 2,750.5 |
| Total current financial assets | 2,762.3 | 2,847.2 | |
| Current assets | 11,915.4 | 11,804.9 | |
| TOTAL ASSETS | 18,924.6 | 19,020.4 | |
| LIABILITIES AND SHAREHOLDERS' EQUITY | Notes | 30/06/11 | 31/12/10 |
| Capital, paid-in surplus and other reserves | 4,134.9 | 3,932.7 | |
| Cumulative translation adjustment | (213.6) | (120.6) | |
| Treasury shares | (139.8) | (140.3) | |
| Total attributable to owners of the parent company | 3,781.5 | 3,671.8 | |
| Non-controlling interests | 10.6 | 9.5 | |
| Total equity | note 15 | 3,792.1 | 3,681.3 |
| Financial debt: long-term | note 17 | 1,380.5 | 1,434.1 |
| Fair value of derivatives : financial debt management | note 17 | 11.6 | 12.7 |
| Pension and other employee benefits | note 9 | 846.2 | 874.7 |
| Deferred tax liabilities | 193.8 | 194.9 | |
| Non-current liabilities | 2,432.1 | 2,516.4 | |
| Advances received from customers on contracts | 3,371.0 | 3,448.7 | |
| Refundable grants | 174.5 | 173.3 | |
| Construction contracts: liabilities | 1,347.1 | 1,365.7 | |
| Reserves for contingencies | note 16 | 1,325.7 | 1,458.3 |
| Accounts, notes and other current payables | 4,769.3 | 4,956.6 | |
| Fair value of derivatives: currency risk management | 136.5 | 152.9 | |
| Total current operating liabilities | 11,124.1 | 11,555.5 | |
| Current tax payables | 30.0 | 37.5 | |
| Financial debt: short-term | note 17 | 1,311.9 | 973.6 |
| Current accounts with affiliated companies | note 17 | 234.4 | 256.1 |
| Total current financial liabilities | 1,546.3 | 1,229.7 | |
| Current liabilities TOTAL EQUITY AND LIABILITIES |
12,700.4 18,924.6 |
12,822.7 19,020.4 |
CONSOLIDATED STATEMENT OF CASH FLOWS
(€ million)
| Notes | 2011 First half |
2010 First half |
2010 Full year |
|
|---|---|---|---|---|
| Net income (loss) | 145.2 | 106.4 | (107.6) | |
| Add (deduct): | ||||
| Income tax expense (gain) | 52.6 | (1.4) | (220.5) | |
| Share in net (income) loss of equity affiliates (net of dividends received) | (4.8) | (12.9) | (28.9) | |
| Depreciation and amortisation of tangible and intangible assets | note 13 | 200.2 | 207.4 | 444.6 |
| Provisions for pensions and other employee benefits | note 9 | 69.7 | 69.4 | 167.4 |
| Impairment of non-current operating assets | note 6 | 3.8 | 4.1 | 9.8 |
| Gain (loss) on disposals of assets and other | note 7 | (7.8) | 7.4 | 22.3 |
| Net allowances to restructuring provisions | 33.8 | (3.5) | 22.0 | |
| Other items | 6.9 | 13.5 | 22.3 | |
| Operating cash flows before working capital changes | 499.6 | 390.4 | 331.4 | |
| Change in working capital requirements and in reserves for | ||||
| contingencies (a) | (574.7) | (633.5) | 461.3 | |
| Payment of contributions / pension benefits (defined benefit plans): | note 9 | (78.9) | (66.3) | (163.2) |
| - deficit payment in the UK | (28.5) | (31.4) | (57.0) | |
| - future service cash | (50.4) | (34.9) | (106.2) | |
| Income tax (paid) received | (32.4) | (38.0) | (106.7) | |
| Net cash flows from operating activities | - I - | (186.4) | (347.4) | 522.8 |
| Capital expenditure | note 18-a | (111.5) | (144.4) | (315.2) |
| Proceeds from disposal of tangible and intangible assets | 3.4 | 3.4 | 6.4 | |
| Net operating investments | (108.1) | (141.0) | (308.8) | |
| Acquisitions | note 18-b | (37.2) | (6.1) | (20.0) |
| Disposals | note 18-b | 19.6 | 0.9 | 107.4 |
| Change in loans | 4.5 | (12.3) | (5.0) | |
| Change in current accounts with affiliated companies | (2.8) | (11.1) | 11.2 | |
| Decrease (increase) in marketable securities | 1.6 | (3.3) | (2.9) | |
| Net financial investment | (14.3) | (31.9) | 90.7 | |
| Net cash flows from investing activities | - II - | (122.4) | (172.9) | (218.1) |
| Dividends paid in cash | (14.3) | (97.7) | (97.7) | |
| Increase (decrease) in equity | note 18-c | 1.1 | 0.3 | 1.2 |
| Increase in financial debt | 342.3 | 852.8 | 778.6 | |
| Repayment of financial debt | (87.7) | (274.4) | (267.6) | |
| Net cash flows from financing activities | - III - | 241.4 | 481.0 | 414.5 |
| Effect of exchange rate variations | - IV - | (35.0) | 100.8 | 71.2 |
| Total increase (decrease) in cash at banks and equivalents | I+II+III+IV | (102.4) | 61.5 | 790.4 |
| Cash at banks and equivalents at beginning of period | 2,750.5 | 1,960.1 | 1,960.1 | |
| Cash at banks and equivalents at end of period | 2,648.1 | 2,021.6 | 2,750.5 |
(a) Including changes in proceeds from sale of government non-recourse receivables (€ -39.5 million in the first half of 2011, € +157.9 million in the first half of 2010, and € +46.2 million in 2010). The 2010 first half increase is directly linked to late payments by the French defence procurement agency (note 20) that have been solved by the end of 2010.
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(€ million)
First half 2011 :
| Number of shares outstanding (thousands) |
Share capital |
Paid-in surplus |
Retained earnings |
Cash Flow hedge |
AFS invest -ments |
Cumulative translation adjustment |
Treasury shares |
Total attrib. to owners of the parent company |
Non controlling interests |
Total | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| At 1 January 2011 | 195,365 | 597.2 | 3,656.8 | (373.7) | 51.6 | 0.8 | (120.6) | (140.3) | 3,671.8 | 9.5 | 3,681.3 |
| Net income (loss) Other comprehensive income (loss) Total comprehensive income |
-- -- -- |
-- -- -- |
-- -- -- |
146.0 146.0 |
-- -- 81.0 81.0 |
-- (0.3) (0.3) |
-- (93.0) (93.0) |
-- -- -- |
146.0 (12.3) 133.7 |
(0.8) (0.4) (1.2) |
145.2 (12.7) 132.5 |
| (loss) first half 2011 | |||||||||||
| Employee share issues | 26 | 0.2 | 0.6 | -- | -- | -- | -- | -- | 0.8 | -- | 0.8 |
| Share-based payments (note 15-b) | -- | -- | -- | 7.7 | -- | -- | -- | -- | 7.7 | -- | 7.7 |
| Dividends paid in shares Dividends paid in cash Acquisitions / disposals of treasury |
3,211 -- 29 |
9.6 -- -- |
73.8 -- -- |
(83.4) (14.3) (21.1) |
-- -- -- |
-- -- -- |
-- -- -- |
-- -- 0.5 |
-- (14.3) (20.6) |
-- -- -- |
-- (14.3) (20.6) |
| shares Other |
-- | -- | -- | 3.5 | 0.1 | -- | -- | -- | 3.6 | 0.4 | 4.0 |
| Changes in scope of consolidation | -- | -- | -- | (1.2) | -- | -- | -- | -- | (1.2) | 1.9 | 0.7 |
| At 30 June 2011 | 198,631 | 607.0 | 3,731.2 | (336.5) | 132.7 | 0.5 | (213.6) | (139.8) | 3,781.5 | 10.6 | 3,792.1 |
First half 2010 :
| Number of shares outstanding (thousands) |
Share capital |
Paid-in surplus |
Retained earnings |
Cash Flow hedge |
AFS invest -ments |
Cumulative translation adjustment |
Treasury shares |
Total attrib. to owners of the parent company |
Non controlling interests |
Total | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| At 1 January 2010 | 195,467 | 597.1 | 3,655.3 | (197.3) | 107.7 | 5.5 | (283.2) | (141.5) | 3,743.6 | 10.2 | 3,753.8 |
| Net income (loss) | -- | -- | -- | 106.4 | -- | -- | -- | -- | 106.4 | -- | 106.4 |
| Other comprehensive income (loss) Total comprehensive income |
-- -- |
-- -- |
-- -- |
-- (183.3) 106.4 (183.3) |
(5.3) (5.3) |
223.9 223.9 |
-- -- |
35.3 141.7 |
0.6 0.6 |
35.9 142.3 |
|
| (loss) first half 2010 | |||||||||||
| Employee share issues | 50 | 0.1 | 1.3 | -- | -- | -- | -- | -- | 1.4 | -- | 1.4 |
| Dividends paid in cash | -- | -- | -- | (97.7) | -- | -- | -- | -- | (97.7) | -- | (97.7) |
| Share-based payments (note 15-b) | -- | -- | -- | 8.7 | -- | -- | -- | -- | 8.7 | -- | 8.7 |
| Acquisitions / disposals of treasury shares |
(177) | -- | -- | (1.9) | -- | -- | -- | (3.3) | (5.2) | -- | (5.2) |
| Other | -- | -- | -- | 6.3 | -- | -- | -- | -- | 6.3 | (0.2) | 6.1 |
| Changes in scope of consolidation | -- | -- | -- | 6.7 | 1.4 | -- | -- | -- | 8.1 | 0.2 | 8.3 |
| At 30 June 2010 | 195,340 | 597.2 | 3,656.6 | (168.8) | (74.2) | 0.2 | (59.3) | (144.8) | 3,806.9 | 10.8 | 3,817.7 |
Dividends per share amounted to € 0.50 in 2011 and 2010. 2010 dividend was paid fully in cash. 2011 dividend was paid either fully in cash or fully in new Thales shares, at the option of the shareholders. On 21 June 2011, 3,210,810 new shares were issued, carrying dividend rights as from 1 January 2011.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
All amounts included in these notes are expressed in € million except for per share data.
On 27 July 2011, the Board of Directors approved, and authorised for issue, Thales' condensed interim consolidated financial statements for the period ended 30 June 2011. Thales (parent company) is a listed French société anonyme, registered with the Nanterre registrar of companies (Registre du Commerce et des Sociétés de Nanterre) under the number 552,059,024.
1. ACCOUNTING POLICIES
1.1) Condensed interim consolidated financial statements
The condensed interim consolidated financial statements at 30 June 2011 have been prepared in accordance with IAS 34 "Interim financial reporting" and with IFRS standards as approved by the European Union at 30 June 2011 (available on the following intranet address: http://ec.europa.eu/internal_market/accounting/ias_fr.htm).
The condensed interim consolidated financial statements are prepared using accounting policies which are identical to those used to prepare the full-year financial statements at 31 December 2010 except for the changes described in note 1.2. The measurement procedures used for the condensed interim consolidated financial statements are the followings:
• Pension provisions
The figures used to determine the pension provisions are based on an extrapolation at 30 June 2011 of the actuarial valuation performed at 31 December 2010 without any change in the actuarial assumptions.
• Income taxes
For interim accounts, the tax charge (current and deferred) is calculated by applying to the accounting period, company by company, the annual estimated average tax rate for the current tax year.
• Impairment of goodwill
For interim accounts, impairment tests performed at the end of the previous year are updated to take into account changes in recoverable amounts and in net assets at the end of the period. Impairment that may be recognised in the first half of the year is not reversible.
1.2) New IFRS standards and interpretations
• Standards and interpretations applicable from 1 January 2011 :
New standards and interpretations applicable from 1 January 2011, as listed page 34 of the 2010 registration document1 , have not had any significant impact on the interim consolidated financial statements of the Group at June 30, 2011.
• Standards and interpretations issued by the IASB but not yet approved by the European Union :
In the first half of 2011, the IASB published four new standards and revised two standards. If adopted by the European Union, these new regulations will apply as from 1 January 2013.
• Consolidated Financial Statements (IFRS10):
This new standard replaces IAS 27 now only dealing with the separate financial statements, and SIC 12 (Consolidation - Special Purpose Entities). IFRS 10 defines control as power to direct the activities of another entity in order to generate returns for itself.
• Joint Arrangements (IFRS 11):
This new standard replaces IAS 31 "Interests in Joint Ventures" and SIC 13 "Jointly Controlled Entities – Non Monetary Contributions by Venturers".
IFRS 11 classifies joint arrangements into two types: joint operations and joint ventures. The proportionate consolidation (method used by Thales up to now) will no more be possible for joint ventures. The relating investment will be accounted for under the equity method, according to Revised IAS 28, dealing with consolidation of associates and joint ventures.
1 Amendment to IAS 32 (Classification of Rights Issues), Amendment to IFRIC 14 (The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction), IFRIC 19 (Extinguishing Financial Liabilities with Equity Instruments) and Improvements to IFRS, published in May 2010.
• Disclosure of Interests in other Entities (IFRS 12):
IFRS 12 incorporates into a single standard the disclosures relating to investments in subsidiaries, joint arrangements, associates and in unconsolidated structured entities.
• Fair Value Measurement (IFRS 13):
This new standard provides guidelines on how to measure fair value.
• Presentation of Financial Statements (IAS 1 revised):
The revised standard changes concern mainly the presentation of other items of comprehensive income.
• Employee Benefits (IAS 19 revised):
The main changes to the current standard concern mainly:
-
Options for accounting for actuarial gains and losses: the amended standard requires that actuarial gains and losses must be fully recognised in other comprehensive income. The "corridor" method, used by the Group up to now, will no more be permitted.
-
Recognition of past service cost: the amended standard provides that past service cost is recognised immediately in P&L at the date the plan amendment occurs, whether the rights would be acquired or not;
-
Disclosures on defined benefit plans, their characteristics and risks associated with them.
The process of determining the potential impact of these new regulations on the financial statements is in progress. The Group believes that at this stage of the analysis, the impacts of these standards can not be known with sufficient accuracy.
1.3) Seasonality of business
In accordance with accounting policies, revenues are recognised, as at year end, over the period of their realisation.
In previous years the level of business has been higher in the last quarter, particularly in the month of December. The seasonality of the business has led to revenues and income from operations being generally lower in the first half of the year. The company has noted that this phenomenon is of a recurring nature, even if its extent varies from year to year.
2. MAIN EVENTS
a) Main events of 2011 first half
2011 background:
Contracts and activities mentioned in the notes of the 2010 registration document saw the following developments:
• Following the discussions initiated in early 2010 on the Meltem maritime patrol aircraft program, Thales and the Turkish Ministry of Defence signed an agreement on 3 March 2011. As expected at the end of 2010, this agreement rescopes all engineering and schedule aspects of the contract. It also provides for financial compensation to be paid by Thales (penalties and additional work to be undertaken free of charge). Consequently, the financial assumptions taken into account in the 2010 financial statements were maintained at 30 June 2011.
• Thales and Airbus signed on 11 July 2011 an agreement relating to the technical, operational, and commercial aspects of the A400M flight management system project, so as to redefine its functional specifications, schedule, and related contractual and financial terms, and which strengthens the basis for long-term cooperation with Airbus. This agreement, which terms and conditions are confidential, is positive for Thales.
Discussion with Safran:
On 10 May 2011 Thales confirmed that discussions were currently taking place with Safran. These discussions are following on earlier exchanges between the two groups aimed at seeking to optimise their business portfolios so as to strengthen their competitiveness on international markets. If a potential agreement is reached, it would be presented to the Board of Directors and employee representative bodies, and appropriate information would be communicated.
b) Changes in scope of consolidation
In First Half 2011:
• In January 2011, Telespazio acquired for € 53.3 million (€ 17.6 million at 33%) British Group Vega Space and space activities of Elsag Datamat.
• No other significant change occurred during the first half of 2011.
In 2010:
• At the end of December 2010, DRS Sonar Systems LLC, a DRS/Thales joint venture, acquired, for an amount of \$ 38 million, Advanced Acoustic Concepts, Inc. (AAC), a technical leader in the fields of sonar systems, sonar signal processing, acoustic training systems, and open architecture system and software integration. This company was consolidated under the proportionate method as from 31 December 2010.
• At the beginning of October, Thales Alenia Space sold its stake in Indra Espacio to Indra Sistemas for € 39.2 million, and accounted for a € 13.8 million gain on disposal (corresponding to € 9.2 million at 67%).
• At the end of June 2010, the United Kingdom's National Lottery Commission approved the sale of Thales's 20% stake in Camelot Group Plc, the operator of the British lottery, to the Canadian pension fund Ontario Teachers' Pension Plan.
In July, Thales received, for its share, an amount of cash of £ 75.1 million and accounted for a € 33.5 million gain on disposal in its financial consolidated statements.
• The shareholders' agreement dated 30 January 2007 between the French State and Thales gives Thales the possibility to increase its stake in DCNS from 25% to 35%, through the exercise of a call option. This option can be exercised during a three-year period as from 29 March 2009. At 31 December 2010, a valuation of the option has been made. Taking into account a discount of illiquidity, this value is not significant.
The agreement also contains contingent remuneration clauses related to certain contracts being obtained and to certain conditions of operational performance, which were not applicable at 31 December 2010.
3. ADJUSTED CONSOLIDATED PROFIT AND LOSS ACCOUNT
In order to monitor and compare the Group's economic performances, the consolidated profit and loss account is restated from the adjustment entries related to the Purchase Price Allocation (PPA) recognised through significant business combinations.
These adjustment entries are mainly related to the 2007 acquisition/contribution transactions: space, transportation and security activities of Alcatel-Lucent, and acquisition of a 25% stake in DCNS.
The effect of PPA over the three disclosed periods is analysed as follows:
| 2011 First half |
2010 First half |
2010 Full year |
|
|---|---|---|---|
| Amortisation of intangible assets acquired | (35.5) | (40.8) | (81.7) |
| Income from operations (EBIT) | (35.5) | (40.8) | (81.7) |
| Deferred tax | 12.2 | 13.8 | 27.8 |
| Share in net income (loss) of equity affiliates | (4.1) | (4.1) | (8.2) |
| Net income (Loss) | (27.4) | (31.1) | (62.1) |
The adjusted profit and loss account over the three disclosed periods can be analysed as follows:
| 2011 First half |
2010 First half |
2010 Full year |
|
|---|---|---|---|
| Revenues | 5,968.1 | 5,955.5 | 13,124.8 |
| Cost of sales | (4,584.8) | (4,705.6) | (11,028.6) |
| Research and development expenses | (291.6) | (274.3) | (612.3) |
| Marketing and selling expenses | (452.0) | (459.6) | (915.7) |
| General and administrative expenses | (258.8) | (265.0) | (529.7) |
| Restructuring costs | (77.7) | (46.6) | (130.1) |
| Income from operations (EBIT) | 303.2 | 204.4 | (91.6) |
| Impairment of non-current operating assets | (3.8) | (4.1) | (9.8) |
| Gain (loss) on disposal of assets and other | 7.8 | (7.4) | (22.3) |
| Income of operating activities | 307.2 | 192.9 | (123.7) |
| Financial interest on gross debt | (44.4) | (40.9) | (81.3) |
| Financial income from cash and equivalents | 19.7 | 10.6 | 24.0 |
| Cost of net financial debt | (24.7) | (30.3) | (57.3) |
| Other financial income (expense) | (32.3) | (4.0) | (15.3) |
| Other components of pension charge | (36.8) | (38.2) | (104.6) |
| Income tax | (64.8) | (12.4) | 192.7 |
| Share in net income (loss) of equity affiliates | 24.0 | 29.5 | 62.7 |
| Net income (loss) | 172.6 | 137.5 | (45.5) |
| Attributable to: | |||
| Owners of the parent company | 173.4 | 137.5 | (45.5) |
| Non-controlling interests | (0.8) | -- | -- |
4. INFORMATION ON A LIKE-FOR-LIKE BASIS WITH CONSTANT EXCHANGE RATES
On the basis of the adjusted profit and loss account, results in both scope of consolidation and foreign exchange rates can be analysed as follows:
| 2010 First Half adjusted |
Change in consolidation scope (a) |
Exchange rate change (b) |
Organic growth |
2011 First Half adjusted |
|
|---|---|---|---|---|---|
| Revenues Cost of sales |
5,955.5 (4,705.6) |
12.1 (9.8) |
(17.4) 26.2 |
17.9 104.4 |
5,968.1 (4,584.8) |
| Research and development expenses Marketing and selling expenses General and administrative expenses Restructuring costs |
) (274.3) (459.6) (265.0) (46.6) |
-- (0.7) (0.6) -- |
0.7 1.8 1.1 -- |
(18.0) 6.5 5.7 (31.1) |
(291.6) (452.0) (258.8) (77.7) |
| Income from operations (EBIT) | 204.4 | 1.0 | 12.4 | 85.4 | 303.2 |
(a) Companies acquired in 2011 first half and 2010 second half are excluded from the restated 2011first half profit and loss account.
Companies sold in 2010 are excluded from 2010 restated results. The accounts of companies sold in 2011 first half have been restated in order to impact profit and loss for an identical period in 2011 and in 2010.
(b) The exchange rate change is determined as follows: 2010 first half results of foreign subsidiaries are translated at 2011 first half average exchange rates. The exchange difference thus obtained is adjusted to take into account the effect of changes in currency rates on transactions denominated in a different currency than the subsidiary's functional currency.
5. SEGMENT INFORMATION
From the beginning of 2010, the Group's organisation structure is a two-dimensional matrix by Division and by Area. The chief operating decision-maker regularly reviews the operating performances of the two market segments.
In accordance with IFRS 8, the Group has decided to report segment financial information by operating divisions because they are the basis of the Group strategy. These divisions are combined in two main businesses:
• Defence & Security, whose customer base is primarily governments (states, public agencies…), includes Defence & Security C4I Systems, Defence Mission Systems, Land Defence and Air Operations divisions.
• Aerospace & Transport, whose customers are mainly non-governmental (infrastructure operators, aircraft manufacturers), includes Avionics, Space and Transportation Systems divisions.
Geographic Areas are defined as follows:
• Area A: USA, Canada, United Kingdom, Netherlands, Norway, South Korea, Australia, Northern and Central Europe and Northern Asia;
• Area B: Germany, Austria, Switzerland, Italy, Spain, Singapore, Latin America, Southern Europe, Middle East & Africa, West & South Asia;
• France.
Information presented hereafter follow the same accounting standards as those used in the financial consolidated statements. Only adjustment entries related to the Purchase Price Allocation (PPA) recognised through significant business combinations are excluded from income from operations reviewed. Operating income consequently corresponds to the adjusted consolidated income from operations, as described in note 3.
a) Information by business sectors
| 2011 First Half | Aerospace and Transport |
Defence and Security |
Other, elim and non allocated (a) |
Total Segment and other |
PPA | Thales |
|---|---|---|---|---|---|---|
| Consolidated order backlog at 30 June Consolidated new order |
10,897.7 2,689.7 |
13,364.6 2,531.1 |
72.7 20.6 |
24,335.0 5,241.4 |
-- -- |
24,335.0 5,241.4 |
| Consolidated revenues Inter-segment revenues |
2,639.8 34.9 |
3,288.2 174.6 |
40.1 (209.5) |
5,968.1 -- |
-- -- |
5,968.1 -- |
| Total revenues | 2,674.7 | 3,462.8 | (169.4) | 5,968.1 | -- | 5,968.1 |
| Income from operations (b) | 110.2 | 201.5 | (8.5) | 303.2 | (35.5) | 267.7 |
| 2010 First Half | Aerospace and Transport |
Defence and Security |
Other, elim and non allocated (a) |
Total Segment and other |
PPA | Thales |
|---|---|---|---|---|---|---|
| Consolidated order backlog at 30 June | 9,800.5 | 15,031.6 | 71.1 | 24,903.2 | -- | 24,903.2 |
| Consolidated new order | 2,513.5 | 2,605.4 | 24.8 | 5,143.7 | -- | 5,143.7 |
| Consolidated revenues | 2,519.7 | 3,400.6 | 35.2 | 5,955.5 | -- | 5,955.5 |
| Inter-segment revenues | 34.3 | 130.3 | (164.6) | -- | -- | -- |
| Total revenues | 2,554.0 | 3,530.9 | (129.4) | 5,955.5 | -- | 5,955.5 |
| Income from operations (b) | 7.1 | 207.4 | (10.1) | 204.4 | (40.8) | 163.6 |
(a) The "Other, eliminations and non allocated amounts" column corresponds to the elimination of transactions between the two operating segments and includes figures relating to corporate activities: Group R&D activities, facilities management, holding companies and businesses sold during the prior year. The income from operations non-allocated includes the corporate income from operations which is not billed to segments, the cost of vacant premises and the expense related to share-based payments.
(b) Group income from operations includes tax credits related to research expenses amounting to € 55.4 million in the first half of 2011 and € 71.9 million in the first half of 2010. Decrease is mainly linked to new French tax legislation in 2011.
b) Information by geographical areas
| 2011 First Half | Area A | Area B | France | Other, elim and non allocated (a) |
Total areas and other |
PPA | Thales |
|---|---|---|---|---|---|---|---|
| Consolidated order backlog at 30 June | 7,586.4 | 4,014.8 | 12,733.8 | -- | 24,335.0 | -- | 24,335.0 |
| Consolidated new order | 1,652.8 | 947.1 | 2,641.4 | 0.1 | 5,241.4 | -- | 5,241.4 |
| Consolidated revenues Inter-areas revenues |
2,009.2 92.2 |
1,178.1 157.0 |
2,781.6 388.0 |
(0.8) (637.2) |
5,968.1 -- |
-- -- |
5,968.1 -- |
| Total revenues | 2,101.4 | 1,335.1 | 3,169.6 | (638.0) | 5,968.1 | -- | 5,968.1 |
| Income from operations | 89.8 | 14.6 | 217.0 | (18.2) | 303.2 | (35.5) | 267.7 |
| 2010 First Half | Area A | Area B | France | Other, elim and non allocated (a) |
Total areas and other |
PPA | Thales |
|---|---|---|---|---|---|---|---|
| Consolidated order backlog at 30 June | 8,960.4 | 4,399.1 | 11,543.6 | 0.1 | 24,903.2 | -- | 24,903.2 |
| Consolidated new order | 1,766.1 | 1,066.8 | 2,308.4 | 2.4 | 5,143.7 | -- | 5,143.7 |
| Consolidated revenues | 2,073.0 | 1,184.0 | 2,695.4 | 3.1 | 5,955.5 | -- | 5,955.5 |
| Inter-areas revenues | 131.8 | 158.5 | 358.3 | (648.6) | -- | -- | -- |
| Total revenues | 2,204.8 | 1,342.5 | 3,053.7 | (645.5) | 5,955.5 | -- | 5,955.5 |
| Income from operations | 95.5 | 49.2 | 62.0 | (2.3) | 204.4 | (40.8) | 163.6 |
(a) The "other, eliminations and non allocated amounts" column corresponds to the elimination of transactions between the three areas and includes figures related to Thales (parent company) and Thales International SAS In addition, the income from operations which is not allocated includes the cost of share-based payment.
c) Revenues by country / region of destination * :
| 2011 First Half |
2010 First Half |
|
|---|---|---|
| France | 1,588.4 | 1,308.6 |
| United Kingdom | 731.5 | 767.4 |
| Rest of Europe | 1,497.5 | 1,529.7 |
| North America | 579.5 | 590.2 |
| Middle East | 447.8 | 599.7 |
| Asia and Pacific | 848.2 | 820.1 |
| Africa and Latin America | 275.2 | 339.8 |
| Total | 5,968.1 | 5,955.5 |
* direct and indirect
6. IMPAIRMENT ON ASSETS
| 2011 | 2010 | 2010 | |
|---|---|---|---|
| First Half | First Half | Full Year | |
| Development costs | -- | -- | -- |
| Goodwill | (3.8) | (4.1) | (8.2) |
| Other tangible and intangible assets | -- | -- | (1.6) |
| Total | (3.8) | (4.1) | (9.8) |
7. GAIN (LOSS) ON DISPOSAL OF ASSETS AND OTHER
| 2011 First Half |
2010 First Half |
2010 Full Year |
|
|---|---|---|---|
| Disposal of investments: | 6.6 | 35.2 | 40.8 |
| Camelot Group Plc (20% stake) Indra Espacio Transfer of spaces activities to TAS France Other |
-- -- 6.3 0.3 |
33.3 -- -- 1.9 |
33.5 9.2 -- (1.9) |
| Disposal of other assets: Real estate assets Other |
1.2 1.4 (0.2) |
(4.0) 1.1 (5.1) |
(9.3) (8.3) (1.0) |
| Loss on the L'Aquila earthquake, net (a) | -- | (3.6) | (3.8) |
| Additional provision on litigation (b) | -- | (35.0) | (50.0) |
| Total | 7.8 | (7.4) | (22.3) |
- (a) Thales Alenia Space's production site at L'Aquila (Italy) was seriously damaged by the earthquake of 7 April 2009. The Group share of the total net loss related to the disaster was recognised in 2009 and amounted to € -10.1 million, after taking into account insurance claims. An additional cost of € -3.8 million has been booked in 2010.
- (b) This amount includes:
• € 35 million for additional provision relating to the award handed down on 3 May 2010, in the arbitration against the Republic of China (Taïwan), as detailed in note 19.
• € 15 million for a provision relating to a contract linked with the one mentioned above, in the arbitration against the Navy of the Republic of China (Taïwan), as detailed in note 19.
8. OTHER FINANCIAL INCOME (EXPENSE)
| 2011 | 2010 | 2010 | |
|---|---|---|---|
| First Half | First Half | Full Year | |
| Foreign exchange gains (losses) | (3.5) | (1.6) | (5.4) |
| Change in fair value of foreign currency derivative instruments | (32.1) | -- | 3.8 |
| Cash flow hedge inefficiency / foreign exchange instruments | (2.0) | (3.9) | (4.6) |
| Net foreign exchange gains (losses) | (37.6) | (5.5) | (6.2) |
| Net interest income on non-financial receivables and payables | 2.6 | 5.5 | 9.2 |
| Dividends received | 3.7 | 3.7 | 5.0 |
| Impairment of investments in shares (available-for-sale) | -- | (4.6) | (4.1) |
| Impairment of loans | 2.0 | (1.7) | (9.1) |
| Other | (3.0) | (1.4) | (10.1) |
| Total | (32.3) | (4.0) | (15.3) |
9. PENSIONS AND OTHER EMPLOYEE BENEFITS
| 2011 First Half |
2010 First Half |
2010 Full Year |
|
|---|---|---|---|
| Current service cost | (32.9) | (31.2) | (62.7) |
| Interest cost | (107.2) | (107.1) | (216.4) |
| Expected return on plan assets | 83.6 | 80.2 | 161.0 |
| Schemes amendments, curtailments and settlements | -- | -- | (1.8) |
| Amortisation of scheme amendments | (8.0) | (5.9) | (19.6) |
| Amortisation of actuarial gains (losses) | (5.2) | (5.4) | (14.9) |
| Effect of minimum funding requirement (IFRIC 14) | -- | -- | (12.9) |
| Other components of pension charge | (36.8) | (38.2) | (104.6) |
| Defined benefit plans: total cost | (69.7) | (69.4) | (167.3) |
| 2011 First Half |
2010 First Half |
2010 Full Year |
|
|---|---|---|---|
| Net provisions at 1 January | (795.1) | (790.7) | (790.7) |
| Defined benefit plans: total cost | (69.7) | (69.4) | (167.3) |
| Benefits and contributions | 78.9 | 66.3 | 163.2 |
| - Deficit payment in the UK | 28.5 | 31.4 | 57.0 |
| - Future service cash | 50.4 | 34.9 | 106.2 |
| Exchange rate variation | (0.6) | (3.4) | (7.4) |
| Change in scope of consolidation and other | 11.7 | 3.2 | 7.1 |
| Net provisions at closing date | (774.8) | (794.0) | (795.1) |
| Of which: Assets |
71.4 | 68.2 | 79.6 |
| Liabilities | (846.2) | (862.2) | (874.7) |
10. INCOME TAX
| 2011 | 2010 | 2010 | |
|---|---|---|---|
| First Half | First Half | Full Year | |
| Net income (loss) | 145.2 | 106.4 | (107.6) |
| Less: income tax | 52.6 | (1.4) | (220.5) |
| Less: equity in income of unconsolidated affiliates | (19.9) | (25.4) | (54.5) |
| Profit before tax | 177.9 | 79.6 | (382.6) |
| Average tax rate | 33.5% | 27.0% | 36.1% |
| Theoretical tax gain (expense) | (59.7) | (21.5) | 138.0 |
| Non taxable items | 22.1 | 34.6 | 50.0 |
| Change in deferred tax not recorded as an asset | (8.4) | (11.5) | 1.0 |
| Prior year adjustment | (0.1) | 4.6 | 27.2 |
| Other | (6.5) | (4.8) | 4.3 |
| Income tax | (52.6) | 1.4 | 220.5 |
11. EARNINGS PER SHARE
| 2011 First Half |
2010 First Half |
2010 Full Year |
|
|---|---|---|---|
| Numerator (in millions of euros) : Net income (loss), attrib. to owners of the parent company (a) |
146.0 | 106.4 | (107.6) |
| Denominator (in thousands) : Average number of shares outstanding (b) Share options* Diluted average number of shares outstanding (c) |
195,562 115 195,677 |
195,422 181 195,603 |
195,915 129 196,044 |
| Earnings per share (in euros) (a) / (b) Diluted earnings per share (in euros) (a) / (c) |
0.75 0.75 |
0.54 0.54 |
(0.55) (0.55) |
| Average share price * | 28.04€ | 29.45€ | 28.29€ |
* Except for the July 2003 and the September 2010 plans, the share purchase and subscription options plans are antidilutive, due to the average share price. Consequently, they have been excluded from diluted earnings per share calculation.
12. GOODWILL
| 31/12/10 Net |
Acquisitions | Disposal | Impairment | Exch rate var. & other |
30/06/11 Net |
|
|---|---|---|---|---|---|---|
| Avionics | 317.5 | -- | -- | -- | (1.4) | 316.1 |
| Transportation Systems | 875.4 | -- | -- | -- | -- | 875.4 |
| Space | 467.2 | 20.0 | -- | -- | -- | 487.2 |
| Aerospace and Transport | 1,660.1 | 20.0 | -- | -- | (1.4) | 1,678.7 |
| Defence & Security C4I Systems | 585.0 | -- | -- | (3.8) | (6.1) | 575.1 |
| Defence Mission Systems | 475.3 | -- | -- | -- | (2.8) | 472.5 |
| Land Defence | 274.3 | -- | -- | -- | (1.4) | 272.9 |
| Air Operations | 41.8 | -- | -- | -- | (0.3) | 41.5 |
| Defence and Security | 1,376.4 | -- | -- | (3.8) | (10.6) | 1,362.0 |
| Other | 8.4 | -- | -- | -- | (0.1) | 8.3 |
| Total | 3,044.9 | 20.0 | -- | (3.8) | (12.1) | 3,049.0 |
13. TANGIBLE AND INTANGIBLE ASSETS
| 31/12/10 Net |
Changes in scope |
Acquisition | Disposal | Deprec. | Exch rate var. & other |
30/06/11 Net |
|
|---|---|---|---|---|---|---|---|
| Customer relationships: long-term | 294.9 | -- | -- | -- | (13.0) | (0.3) | 281.6 |
| Acquired technologies | 134.2 | -- | -- | -- | (14.8) | (0.1) | 119.3 |
| Customer relationships : backlog | 28.2 | -- | -- | -- | (7.0) | -- | 21.2 |
| Other | 12.3 | -- | -- | -- | (0.7) | (0.5) | 11.1 |
| Intangible assets acquired in the context of business combinations |
469.6 | -- | -- | -- | (35.5) | (0.9) | 433.2 |
| Development costs | 236.7 | -- | 1.7 | -- | (17.5) | (4.6) | 216.3 |
| Other | 126.6 | 7.4 | (16.2) | 3.5 | 121.3 | ||
| Intangible assets (excl. goodwill) | 832.9 | -- | 9.1 | -- | (69.2) | (2.0) | 770.8 |
| Tangible assets | 1,347.2 | -- | 102.4 | (3.4) | (131.0) | (13.5) | 1,301.7 |
| Total | 2,180.1 | -- | 111.5 | (3.4) | (200.2) | (15.5) | 2,072.5 |
14. EQUITY AFFILIATES
| Ownership % | Share in net assets | Share in income (loss) | |||||
|---|---|---|---|---|---|---|---|
| 30 June | 31 Dec. | 30 June | 31 Dec. | 2011 | 2010 | 2010 | |
| 2011 | 2010 | 2011 | 2010 | First Half |
First Half |
Full Year |
|
| Aviation Communications & Surveillance Syst. | 30 | 30 | 51.9 | 58.0 | 1.7 | 1.5 | 4.7 |
| Camelot (sold in June 2010) | -- | -- | -- | -- | -- | 3.4 | 3.4 |
| DCNS | 25 | 25 | 540.7 | 538.9 | 11.5 | 10.5 | 27.6 |
| DpiX | 20 | 20 | 17.2 | 18.2 | 0.3 | 0.2 | 0.5 |
| Elettronica | 33 | 33 | 35.6 | 32.1 | 3.5 | 4.0 | 6.7 |
| ESG Elektroniksystem & Logistik GmbH | 30 | 30 | 19.1 | 19.9 | 1.6 | 2.6 | 4.7 |
| Indra Espacio (sold in October 2010) | -- | -- | -- | -- | -- | 0.5 | 0.7 |
| Other | -- | -- | 8.8 | 14.8 | 1.3 | 2.7 | 6.2 |
| Total | 673.3 | 681.9 | 19.9 | 25.4 | 54.5 |
15. SHAREHOLDERS' EQUITY
a) Share capital
At 30 June 2011, the share capital of Thales is comprised of 202,319,357 shares with a par value of € 3. Since 1 January 2011, 3,237,330 shares were issued, of which 26,520 with the exercise of stock options and 3,210,810 as 2010 dividend payment.
| 30/06/11 | 31/12/10 | |||||
|---|---|---|---|---|---|---|
| Distribution of capital and voting rights : | Number of shares |
% capital |
% voting rights |
Number of shares |
% capital |
% voting rights |
| T.S.A. and its subsidiary Sofivision French State (including one golden share) Sogepa |
54,786,654 2,060 -- |
27.08% -- -- |
41,75% -- -- |
53,746,948 2,022 5,214 |
27,00% -- -- |
41.86% -- -- |
| Public sector | 54,788,714 | 27.08% | 41,75% | 53,754,184 | 27,00% | 41.86% |
| Dassault Aviation | 52,531,431 | 25.96% | 20.41% | 51,539,524 | 25.89% | 20.27% |
| Thales | 3,688,399 | 1.82% | -- | 3,717,478 | 1.87% | -- |
| Employees | 5,736,562 | 2.84% | 4.41% | 5,811,663 | 2.92% | 4.54% |
| Other shareholders | 85,574,251 | 42.30% | 33.43% | 84,259,178 | 42.32% | 33.33% |
| Total number of Thales shares | 202,319,357 | 100.00% | 100.00% | 199,082,027 | 100.00% | 100.00% |
b) Share-based payments
The Group measures the amount of the benefit granted to employees receiving purchase and subscription stock options, free shares and action with the discount card company savings plans. The fair value of such instruments is determined at the grant date. The amounts thus obtained are taken to profit and loss over the vesting period of the rights and the corresponding expense is included in the income from operations.
• Company saving Plans
In May 2011, the Group has implemented an employee share purchase offering with a discount to the market price. Acquired shares will be delivered to Thales Corporate mutual fund (FCPE) on 28 July 2011, with a five years lock-up period.This plan includes:
-
a classic share formula, allowing employees to receive a 20% discount compared to the reference price (€ 28.88) and an employer contribution corresponding to 1 extra share for every 10 purchased up to a maximum of 5 extra shares.
-
a share protected formula. In this formula, the employee initial investment is guaranteed; the employee receives 1.61 times the "protected average increase " in the Thales share price over the lock-up period. In return, he gives up the dividends issued by Thales during the lock-up period and the discount (15% of the reference price on the shares acquired by the FCPE) as well as part of the performance.
The cost of the classic share plan is valued taking into account the five years lock-up period, as recommended by the CNC (Conseil National de la Comptabilité). The CNC approach values the restricted shares through a replication strategy whereby the employee would sell the restricted shares forward at the end of the five years lock-up period, borrow enough money to buy unrestricted shares immediately, and use the proceeds of the forward sell to finance the loan. In the case of the share protected formula, the approach is to determine the benefit provided to employee who would sell the option corresponding to the structuration, less the financing cost of the acquired shares and the structuring fees.
| Plan features: | Classic share formula | Share protected | |||
|---|---|---|---|---|---|
| Discounted shares |
Employer's contribution |
formula | |||
| Launch date | 11 May 2011 | ||||
| Plan maturity | 5 years | ||||
| Reference price | € 28.877 | ||||
| Number of shares subscribed* | 530,769 | 22,314 | 107,554 | ||
| Discount to face value | 20% | 100% | 15% | ||
| Subscription price | € 23.11 | -- | € 24.55 |
The result is a total cost of € 0.5 million.
| Assumptions: | Classic share formula | |||||
|---|---|---|---|---|---|---|
| Discounted shares |
Employer's contribution |
Share protected formula |
||||
| Interest rate on market participant (in fine) | 6.73% | |||||
| Five years risk-free rate | 2.91% | |||||
| Interest rate for borrowing securities (repo) | 1.00% | |||||
| Multiple | -- | -- | 1.61 | |||
| Structuring fees | -- | -- | 3% | |||
| Cost of the lock-up | 24.75% | 24.75% | -- | |||
| Opportunity gain | N/A | N/A | --** | |||
| Total cost for the Group (% discount) | --** | 75.25% | --** | |||
| Total cost for the Group (€ million) | -- | 0.5 | -- |
* Moreover, a specific offer was opened to UK employees through a "Share Incentive Plan" whose features are :
-
Subscription by employees is limited to £ 1,500;
-
The value of shares purchased will be to the lowest opening price of 22 June 2011 and 31 October 2011;
-
Shares delivery is to be made on 3 November 2011;
-
The number of shares offered (including employer's contributions in shares) is 52,000 shares.
** Because negative.
- The final amount of subscriptions will only be known on 31 October 2011;
- The employee will benefit from employer's contributions of one extra share for every five purchased;
• Expenses related to share-based payments:
| Grant date | Initial number of options / shares |
Fair value at grant date |
Fair value at 30/06/11 |
2011 First Half expense |
2010 First Half expense |
2010 Full Year expense |
|---|---|---|---|---|---|---|
| 09/11/06 | 2,223,950 | (23.5) | -- | -- | 0.5 | 0.7 |
| 04/07/07 | 1,654,530 | (15.6) | -- | 0.2 | 0.7 | 1.1 |
| 01/07/08 | 1,688,076 | (11.2) | (0.4) | 0.5 | 1.0 | 1.9 |
| 25/11/08 | 71,700 | (0.3) | -- | -- | 0.1 | 0.1 |
| 25/06/09 | 1,600,340 | (11.2) | (1.8) | 1.2 | 2.6 | 5.1 |
| 23/09/10 | 471,850 | (2.8) | (1.8) | 0.7 | -- | 0.3 |
| Total options | (4.0) | 2.6 | 4.9 | 9.2 | ||
| 04/07/07 | 312,435 | (11.5) | -- | 0.9 | 1.5 | 3.0 |
| 01/07/08 | 317,705 | (9.3) | (2.3) | 0.9 | 1.2 | 2.4 |
| 25/06/09 | 334,980 | (8.7) | (4.3) | 1.1 | 1.1 | 2.2 |
| 23/09/10 | 631,730 | (13.6) | (11.0) | 1.7 | -- | 0.9 |
| Total free shares | (17.6) | 4.6 | 3.8 | 8.5 | ||
| Company savings | -- | 0.5 | -- | -- | ||
| Total | (21.6) | 7.7 | 8.7 | 17.7 |
c) Treasury shares
Thales Parent Company held 3,688,399 of its own shares at 30 June 2011 (3,717,478 at 31 December 2010). In the consolidated financial statements, treasury shares are subtracted from consolidated equity for an amount of € -139.8 million at 30 June 2011 (€ -140.3 million at 31 December 2010).
16. RESERVES FOR CONTINGENCIES
Reserve on contingencies and losses on completion relating to construction contracts are classified within "Construction Contracts" balance sheet items.
Reserves for contingencies presented below include provisions on other contracts (IAS 18 - sale of goods and services).
| 31/12/10 | Reclas sifications** |
Increase | Utilisation | Reversal | Scope and exchange rate var. |
30/06/11 | |
|---|---|---|---|---|---|---|---|
| Restructuring | 140.1 | (0.5) | 78.7 | (43.1) | (1.8) | (0.6) | 172.8 |
| Litigation | 298.1 | 19.2 | 11.3 | (9.8) | (7.7) | (10.9) | 300.2 |
| Guarantees | 274.6 | 17.2 | 47.7 | (47.3) | (8.4) | (3.9) | 279.9 |
| Losses at completion | 180.3 | (40.9) | 33.0 | (44.4) | (3.4) | (1.5) | 123.1 |
| Provisions on contracts | 195.6 | (46.9) | 30.1 | (21.5) | (8.1) | (2.3) | 146.9 |
| Other * | 369.6 | (60.4) | 31.0 | (29.9) | (5.0) | (2.5) | 302.8 |
| Total | 1,458.3 | (112.3) | 231.8 | (196.0) | (34.4) | (21.7) | 1,325.7 |
* Includes technical provisions of insurance companies, provisions for tax and social risks, liability guarantees, environment and others.
** Reclassifications within the provisions or to construction contracts balance sheet items.
17. NET FINANCIAL DEBT
| 30/06/11 | 31/12/10 | |
|---|---|---|
| Long-term financial debt Short-term financial debt Current accounts payable with affiliated companies |
1,380.5 1,311.9 234.4 |
1,434.1 973.6 256.1 |
| Fair value of derivatives: interest rate risk management (a) | (8.8) | (7.6) |
| Total gross financial debt (I) | 2,918.0 | 2,656.2 |
| Current accounts receivable with affiliated companies Marketable securities Cash at bank and equivalents (b) |
87.6 7.8 2,648.1 |
88.8 7.9 2,750.5 |
| Cash and other short-term financial assets (II) | 2,743.5 | 2,847.2 |
| Net financial debt (I-II) | 174.5 | (191.0) |
- (a) In accordance with IAS 39, the value of borrowings takes into account changes in the fair value of hedged risk. This change in value of the debt is offset by changes in the value of swaps used as hedges, which are recognised on the "fair value of derivatives: interest rate risk management" line. At 30 June 2011 this amount included € 11.6 million reported in non-current liabilities (€ 12.7 million at 31 December 2010), € 1.6 million in non-current assets (€ 8.7 million at 31 December 2010) and € 18.8 million in current assets (€ 11.6 million at 31 December 2010).
- (b) Of which € 1,324.7 million debt securities, mutual funds within 3 months and other short term investments (€ 1,389.0 million at December 31, 2010).
| Gross financial debt : | 30/06/11 | 31/12/10 | |
|---|---|---|---|
| Bond, maturity 2016 | 583.2 | 582.0 | |
| Bond, maturity 2013 | 599.3 | 605.4 | |
| Bond, maturity 2011 | 789.7 | 782.5 | |
| Commercial paper | 351.1 | 49.8 | |
| Project financing debt | 170.3 | 191.1 | |
| Borrowings from financial institutions | 44.4 | 53.2 | |
| Other borrowings | 67.9 | 47.3 | |
| Capital lease obligations | 17.8 | 18.6 | |
| Current accounts with affiliated companies | 234.4 | 256.1 | |
| Bank overdrafts | 35.0 | 44.7 | |
| Accrued interest | 33.7 | 33.1 | |
| Fair value of derivatives: interest rate risk management | (8.8) | (7.6) | |
| Gross financial debt | 2,918.0 | 2,656.2 |
| Rate | ||||||
|---|---|---|---|---|---|---|
| Nature of borrowings: |
Nominal value |
Maturity date | Nature | Nominal / Effective (excluding effect of hedging) |
||
| Bond, maturity date 2016 |
€ 600 M | October 2016 | Fixed | Including € 400 M swapped to floating rate |
2.75% | 2.912% |
| Bond, maturity date 2013 |
€ 600 M | April 2013 | Fixed | Including € 200 M swapped to floating rate |
4.375% | 4.576% |
| Bond, maturity date 2011 |
€ 500 M € 275 M (Jan 09) |
July 2011 | Fixed | Including € 575 M swapped to floating rate |
4.375% | 4.478% 5.750% |
| Borrowings issued at fixed rates, variable rates processed by interest rate swaps. Treasury notes Given their short term, these loans are treated as floating rate loans. |
||||||
| Project financing debt |
Non-recourse, or limited recourse, debt whose interest costs and repayment is covered by the share of project revenues which is guaranteed contractually by customers. The debt comprises fixed-rate loans (or floating-rate loans swapped to fixed-rate loans) maturing in years up to 2020. |
18. STATEMENT OF CASH FLOWS
a) Capital expenditure
Only capital expenditure paid during the period is presented in the statement of cash flows. It includes capitalised development costs for an amount of € 1.7 million in the first half of 2011, € 18.3 million in the first half of 2010 and € 43.4 million in 2010.
b) Net financial investment
| Investments in subsidiaries and associates | 2011 First half |
2010 First half |
2010 Full year |
|---|---|---|---|
| Vega Space Ltd & Elsa Datamat (via Telespazio 33%) | (17.6) | -- | -- |
| Société Européenne de Systèmes Optiques | (14.6) | -- | -- |
| Advanced Acoustic Concepts, Inc (49%) | -- | -- | (14.1) |
| Other | (5.0) | (6.1) | (8.6) |
| Investments in subsidiaries and associates | (37.2) | (6.1) | (22.7) |
| - Cash position of companies acquired | -- | -- | 2.7 |
| Investments in subsidiaries and associates, net | (37.2) | (6.1) | (20.0) |
| Disposals of subsidiaries and affiliates: | 2011 First half |
2010 First half |
2010 Full year |
|---|---|---|---|
| Camelot Group Plc | -- | -- | 87.7 |
| Indra Espacio (50% of the price- balance paid in January 2011) | 13.1 | -- | 13.1 |
| Faceo (Repayment of the credit set-up in 2007 for the disposal to Apax Partners). |
-- | -- | 7.5 |
| Other | 6.5 | 0.9 | 2.9 |
| Disposals of subsidiaries and affiliates | 19.6 | 0.9 | 111.2 |
| - Cash position of companies sold | -- | -- | (3.8) |
| Disposals of subsidiaries and affiliates, net | 19.6 | 0.9 | 107.4 |
c) Increase (decrease) in shareholders' equity and non controlling interests
| 2011 First half |
2010 First half |
2010 Full year |
|
|---|---|---|---|
| Increase in capital / exercise of stock options | 0.2 | 5.5 | 5.7 |
| Sale (purchase) of treasury shares | 0.9 | (5.2) | (4.5) |
| Total | 1.1 | 0.3 | 1.2 |
19. LITIGATION
Due to the nature of its business activities, Thales is exposed to the risk of technical and commercial litigation. Litigations mentioned in last year's annual report have evolved as follows:
Thales has been notified of the decision of the Paris Court of Appeal on 9 June 2011, rejecting the petition filed by the company to set aside the award handed down on 3 May 2010 in the arbitration against the Republic of China (Taiwan), in relation to the procurement of six Lafayette-class frigates. This award was made as a result of an alleged breach of the terms pertaining to the use of intermediaries.
The total amount of the award is set to US\$ 482 million and € 82 million, bearing interest as from August 2001; as well as around € 15 million of other related costs, bearing interest as from 3 May 2010, i.e. a total of around € 630 million (including interest).
The decision of the Court of Appeal led Thales to disburse on 11 July 2011 an amount of € 166 million, i.e. 27.46% of the total, corresponding to its industrial stake in the supply contract. This payment is neutral on the company's financial results, as this litigation had already been fully provisioned in previous years.
Thales has also been informed by DCNI that the Republic of China Navy (Taiwan) initiated arbitration proceedings against DCNI during the second half of 2010 with respect to a contract related to the contract mentioned above. This arbitration is related to an alleged breach of the terms pertaining to the use of intermediaries contained in the contract. In its 2010 financial statements, Thales has booked a provision of € 15 million, which corresponds to the company's industrial share in the related contract.
No other governmental, legal or arbitration proceedings (including any such proceedings which are pending or threatened of which the company is aware) have had significant effects on the company and/or Group's financial position or profitability since the start of 2011.
20. RELATED PARTY TRANSACTIONS
Main related party transactions are disclosed in the notes to 2010 consolidated financial statements (note19) included in the registration document.
Revenues with French Government amounted to € 991.8 million in the first half of 2011 (€ 869.8 million in the first half of 2010).
At 30 June 2011, overdue receivables bearing interests from the French defence procurement agency amounted to € 126.6 million (€ 450.6 million at 30 June 2010 and € 96.5 million at 31 December 2010).
21. EVENTS AFTER THE BALANCE SHEET DATE
The company is not aware of any significant events that occurred since closing the accounts, except those mentioned in notes 2a and 19.
This is a free translation into English of the statutory auditors' review report on the halfyearly consolidated financial statements issued in French and it is provided solely for the convenience of English-speaking users. This report should be read in conjunction with and construed in accordance with French law and professional standards applicable in France. This report also includes information relating to the specific verification of information given in the Group's interim management report.
Thales Head office : 45, rue de Villiers 92200 Neuilly-sur-Seine Public Company with capital of €606,958,071 Siret n°: 552 059 024
Period from January 1 to June 30, 2011
Statutory auditors' review report on the first half-yearly financial information
MAZARS
Tour Exaltis 61, rue Henri-Regnault 92400 Courbevoie S.A. au capital de € 8.320.000
Commissaire aux Comptes Membre de la compagnie régionale de Versailles
ERNST & YOUNG Audit
Faubourg de l'Arche 11, allée de l'Arche 92037 Paris-La Défense Cedex S.A.S. à capital variable
Commissaire aux Comptes Membre de la compagnie régionale de Versailles
Thales Period from January 1 to June 30, 2011
Statutory auditors' review report on the first half-yearly financial information
To the Shareholders,
In compliance with the assignment entrusted to us by your annual general meetings and in accordance with article L. 451-1-2 III of the French monetary and financial code (Code Monétaire et Financier), we hereby report to you on:
- our review of the accompanying condensed half-yearly consolidated financial statements of Thales, for the period from January 1 to June 30, 2011, and
- the verification of the information contained in the interim 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 in 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 the financial statements, taken as a whole, are free from material misstatements, as we would not 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 these condensed half-yearly consolidated financial statements are not prepared in all material respects in accordance with IAS 34 – IFRS as adopted by the European Union applicable to interim financial information.
Without modifying the conclusion expressed above, we draw your attention to the matters set out in:
- note 2.a) "Main events of 2011 first half" to the condensed half-yearly consolidated financial statements which details the background of the 2011 first half closing and describes the developments of the discussions between Thales and its clients about the contracts Meltem and A400M;
- note 19 "Litigation" to the condensed half-yearly consolidated financial statements, which details the provision relating to the arbitration request submitted by a client of the group.
2. Specific verification
We have also verified the information provided in the interim management report in respect of the condensed halfyearly consolidated financial statements that were the object of our review.
We have no matters to report on the fairness and consistency of this information with the condensed half-yearly consolidated financial statements.
Courbevoie and Paris-La Défense, July 28, 2011
The statutory auditors French original signed by
MAZARS ERNST & YOUNG Audit
Jean-Louis Simon Michel Gauthier
Half-yearly financial report - - June 2010
Thales
45 rue de Villiers 92526 Neuilly-sur-Seine France Tel: + 33 (0)1 57 77 80 00 www.thalesgroup.com