22 February 2013
Romain Bausch, President and CEO,
commented:
“2012 was a highly successful year for SES.
As German analogue broadcasting was finally
switched off, taking EUR 108 million out of
our revenue, our strong sales pipeline not
only overcame this challenge, but delivered
absolute top line growth. Revenue and
EBITDA growth in 2012 was in line with
guidance although impacted by the SES-5
launch delay and reduction of capacity on
AMC-16, which in total represented EUR 13
million of lost revenue. New capacity
launched in 2012 will fuel growth in 2013
and 2014, as momentum is maintained in Latin
America, Africa and Asia. Having
successfully launched three satellites in
2012, we will be launching another four
spacecraft in 2013, which will add over 100
new transponders to support our growth,
especially in the developing markets. The
group’s 3-year revenue and EBITDA CAGR
guidance of 4.5% is reiterated. We also look
forward to two launches, with a subsequent
entry into service, of the O3b Networks
constellation, an exciting initiative which
we expect to deliver substantial value in
the years to come.”
Financial Review
Reported revenue for the full year
increased by 5.5% to EUR 1,828.0 million,
while EBITDA rose by 5.6% to EUR 1,346.6
million. On a constant FX basis,
revenue and EBITDA rose by 1.5% and 1.6%,
respectively. Excluding the EUR 13
million impact of the late launch of SES-5
(and the consequent delays in the European
Commission acceptance procedure for the
EGNOS payload) and the reduced revenue from
AMC-16 following solar array circuit
degradation, constant FX revenue and EBITDA
growth would have been 2.2% and 2.5%,
respectively. The Group EBITDA margin
increased to 73.7% (2011: 73.5%), with the
industry-leading margin on infrastructure
revenue increasing to 83.5% (2011: 82.3%),
while services delivered a margin of 14.8%,
in line with the prior year.
New satellites entering service resulted
in an increase in depreciation, which was
amplified by the stronger U.S. dollar
exchange rate, and impairment charges
recorded in respect of solar array circuit
failures on AMC-16 (as detailed below).
Reflecting these higher depreciation
charges, operating profit was EUR 790.5
million (2011: EUR 808.2 million). Net
financing charges increased by EUR 11.1
million, principally due to a reduction in
foreign exchange gains and a value
adjustment on a financial asset.
Profit of the group rose by 5.0% to EUR
648.8 million, driven by operating earnings
and taxation. The positive
contribution from taxation resulted from the
release of EUR 107.9 million of tax
provisions. Excluding this release, the
effective tax rate would have been 10.6%.
Net operating cash flow of EUR 1,233.4
million showed an increase of EUR 153.5
million, or 14.2%, year-on-year, reflecting
higher EBITDA and a more favourable working
capital development. With outflows for
investing activities falling in 2012, the
free cash flow before financing activities
more than doubled to EUR 535.7 million.
The group’s net debt/EBITDA ratio was
2.96 at the end of the year, against 3.12
times at the end of 2011.
The group’s contract backlog at the
year-end was EUR 7.5 billion, a new all-time
high, reflecting excellent progress in both
renewals and new business, including
contracts for DTH platforms signed in Q4 in
Latin America on SES-6, and in Europe.
A dividend of EUR 0.97 per A-Share is
proposed in respect of 2012.
Operations Review
Notable events during the year were the
switch-off of analogue TV broadcasting in
Germany, the successful launch of three
satellites (SES-4, SES-5 and ASTRA 2F)
adding a total of 129 C- and Ku-band
transponders for growth markets, and the
activation of the Ka-band payload on ASTRA
2F to enhance satellite broadband offerings
in Europe.
Europe
European region revenue declined by 3.6%
to EUR 923.3 million on a constant FX basis.
This decline is due to the analogue
switch-off in Germany in April, which led to
the loss of EUR 108 million of revenue.
This loss was partially offset by EUR 74
million of new revenue added in the European
region, arising from the
re-commercialisation of part of the capacity
freed up, and growth at other European
orbital positions, as well as by the robust
performance of HD+ in Germany, whose revenue
grew strongly in line with the number of
paying customers.
An overall European inventory increase
through the period of 12 transponders, to
345 transponders, was delivered with the
launch and entry into service of SES-5 and
its Ku-band Nordic beam. The number of
utilised transponders declined by a net 21
as a result of the German analogue
switch-off at 19.2°E and the cable contract
terminations at 23.5°E, which were partially
compensated by increased utilisation at
28.2°E, 31.5°E and 5°E. The
utilisation rate in Europe at the year-end
was 80.9%, compared to 90.1% at the end of
2011. Transponder pricing in the
various markets remained stable.
Satellite reinforced its position as the
leading TV distribution infrastructure in
Europe, ahead of terrestrial and cable
reception, according to the 2011 European
Satellite Monitors market survey.
ASTRA served 62 million, or 74%, of all
European satellite homes, while ASTRA’s
total reach, including redistribution by
terrestrial networks, grew by 5% to 142
million TV households. Of the 186 million
digital TV homes, 44% were served by
satellite. High definition channels
continued to proliferate, with 356 carried
on ASTRA satellites at end of 2012, up from
267 the year before.
The positive trend continued into 2012;
over 18 million German households received
TV via satellite, more than any other
distribution platform, an increase of over
3% and representing a market share of 47%.
HD penetration also continued to grow, being
received by 13.1 million satellite TV
households in Germany (2011: 11.5 million).
The full results of the 2012 European
Satellite Monitors survey are due to be
published in March 2013.
A new DTH platform, MagtiSat in Georgia,
began broadcasting from 31.5°E at the
beginning of the year. It cemented its
successful start with the addition of a
fourth transponder early in 2013 to support
its growing HD and SD content line-up.
The BBC added 48 dedicated channels in HD
and SD for the Olympic Games in London,
enabling real-time coverage of all events.
Significant capacity renewals were agreed
during the year, notably with Canal+ at
19.2°E and with the BBC and Globecast at
28.2°E, securing their substantial capacity
requirements.
The launch and entry into service of the
ASTRA 2F satellite delivered additional
capacity for European operations. The
Ka-band payload added 1.7 GHz, which now
enables SES Broadband Services to deliver
satellite connectivity with download speeds
of up to 20 Mbps. NordNet, Viveole and
Wibox in France are the first service
providers marketing this enhanced
connectivity offering. ASTRA 2F also
carries additional frequencies for the
28.2°/28.5°E neighbourhood, to be
commercialised from October 2013 under an
agreement with Media Broadcast, the rights
holder. As disclosed in the Q3 2012 results
announcement, an arbitration process has
been initiated by Eutelsat, on whose
satellite these frequencies are presently
commercialised. SES strongly disagrees with
Eutelsat’s position and will vigorously
defend its right to use these frequencies
from October 4, 2013.
Services activities in Europe developed
well, with HD+ continuing to make good
progress in Germany, passing 1 million
paying users in January 2013. The
platform added 3 programmes during 2012 and
now carries 15 HD channels. The number of
paying users at the end of 2012 was 945,000,
more than double the number at year end
2011.
North America
In the North America region, revenue
increased by 5.7% to EUR 422.1 million on a
constant FX basis. The increase was largely
due to new government service business and
services rendered with the SES-3 Ka-band
payload.
The North American fleet inventory
reduced by 8 transponders to a total of 384,
arising from the payload reduction of AMC-16
following incremental solar array circuit
failures in 2012. The number of
utilised transponders reduced by 13 to 289.
The utilisation rate at the end of the
period was 75.3%, compared to 77.0% at the
end of 2011. Transponder pricing in
the region remained stable.
Strong performance in the U.S. Government
segment was driven primarily by the
effective SES-GS response to new
opportunities that became available as a
result of changes in U.S. Government
procurement practices.
During the first half, NASA TV contracted
one transponder on AMC-18 for HD and SD
programming.
The U.S. presidential election delivered
an expected boost to Occasional Use (OU)
services. There was a record use of
SES satellites over the United States and
elsewhere. Usage peaked at 1200 MHz
across the fleet, with all available North
American OU capacity filled. Additional
demand was generated following the damage
caused by Hurricane Sandy.
In-flight broadband connectivity services
continued to develop. In December, GoGo
announced that it is contracting capacity of
more than 6 transponders on several SES
spacecraft to offer in-flight broadband
connectivity across the continental United
States and on transatlantic routes.
International
Activities in the international region
delivered an 8.5% increase in revenue at
constant FX to EUR 482.6 million. The
increase came from numerous new contracts
across the markets served and a full year
contribution from QuetzSat-1.
The International transponder inventory
increased by 117, resulting from the entry
into service of SES-4 and SES-5 and the
repositioning of AMC-3 and NSS-7, to total
707 transponders. The number of
utilised transponders increased by 34 to
500, as capacity on SES-4, NSS-7 and
YahLive, among others, was taken up.
The utilisation rate in the International
region at the end of the period was 70.7%,
compared to 79.0% at the end of 2011.
Transponder pricing across the region
remained stable.
In Latin America, Telefonica unit Media
Networks Latin America (MNLA) signed a
multi-transponder, multi-year contract on
AMC-4 for DTH services in Central America
and the Caribbean. The AMC-3
spacecraft has been relocated to 67°W, where
it is co-located with AMC-4.
Rede Novo Tempo renewed its capacity on
NSS-806 for TV and radio services in Brazil.
Communications networks applications also
continued to develop, with Telespazio Brasil
taking capacity on the SES-4 satellite for
high speed broadband and VSAT services in
Brazil, and Astrium Services renewed
capacity on SES-4 for its maritime
communications networks around Latin America
and EMEA. Level 3 Communications concluded
another SES-4 agreement, taking capacity for
corporate broadband network services in
Brazil and elsewhere in Latin America.
Across Africa and the Middle East
regions, VSAT and broadband applications
were also prominent. ICCES, a Saudi
Arabia–based service provider, took capacity
on SES-4 to expand its VSAT networks in the
Middle East, while Netherlands-based Castor
Networks contracted additional capacity on
NSS-7 for VSAT networks in southern Africa.
TRT Turk took capacity on SES-5 to
distribute its TV and radio programming to
sub-Saharan Africa. 2Day
Telecom, a subsidiary of VimpelCom Group,
signed up more NSS-12 capacity for GSM
backhaul in Kazakhstan.
SES Broadband Services (SBBS) established
further partnerships for delivery of
satellite internet connectivity in Africa.
SatADSL has signed a marketing agreement
with SBBS for sub-Saharan Africa, to deliver
broadband and VoiceoverIP connectivity via
ASTRA 4A at 5°E. Damy
Engineering is also using capacity on ASTRA
4A to deliver SBBS in Benin, West Africa.
In November, SBBS installed and managed a
network to support the parliamentary
elections in Burkina Faso which took place
in early December.
The Asia-Pacific region saw development
of telecommunications and TV applications.
Telikom PNG contracted over 100 MHz on the
NSS-6 and NSS-9 satellites to deliver GSM
backhaul for the mobile network in Papua New
Guinea. PacTel, an important telecom
player, also contracted additional capacity
on the NSS-6 and NSS-9 satellites, to extend
voice and data connectivity across the
Pacific region. Romantis took
capacity on NSS-12 for VSAT and network
services in Russia and Central Asia.
Mediascape of the Philippines signed
additional capacity on the SES-7 and NSS-11
satellites for the enhanced HD and SD
offerings of the pay TV broadcaster Cignal
TV.
Other Developments
O3b Networks
O3b Networks continued the installation
of its ground network systems, in
preparation for service launch.
Service offerings for the Internet Trunking
(O3bTrunk), Energy (O3bEnergy), Maritime
(O3bMaritime) and Mobile backhaul (O3bCell)
sectors were unveiled. New agreements
were signed with Royal Caribbean Cruises,
and with regional telecoms operators for
delivery of high-speed connectivity in
Madagascar, Cook Islands, Colombia and
Brunei, among others. Two launches,
each of which will loft four satellites, are
scheduled in Q2 and Q3 of 2013, with network
services expected to start in the second
half of 2013. SES presently has a 47%
interest in O3b Networks.
Satellite Health
The AMC-16 satellite experienced further
solar array circuit failures during the
year. Three events impaired power
generation, in January, April and November.
The payload of the satellite has been
reduced, with customer payments adjusted
accordingly. The carrying value of the
spacecraft has also been adjusted, resulting
in a EUR 36.6 million impairment charge. No
other spacecraft have experienced solar
array impairments requiring reduction of
commercial capacity in 2012.
Forthcoming Launches
Four spacecraft are due to launch in
2013. In June, three satellites are
scheduled: SES-6, which will deliver 49
additional transponders in Latin America and
the Atlantic Ocean Region; SES-8, a
replacement spacecraft for Asia-Pacific
which will add 21 transponders for the
region, and ASTRA 2E, a replacement
spacecraft for UK and Ireland, which will
add 12 transponders for Africa via a
steerable beam. In September, ASTRA 5B
is scheduled, to be positioned at 31.5°E,
where its payload will add 21 transponders
to the 19 presently available on ASTRA 1G.
SES signed a contract with Boeing for the
construction of SES-9, a replacement
satellite for the Asian markets served from
108.2°E. The spacecraft will add 53
transponders at this orbital position, and
is scheduled for launch in 2015.
In mid-2013, SES-8 will be the Group’s
first spacecraft to be launched by SpaceX.
SES has signed an agreement with SpaceX for
three further launches on the Falcon 9
rocket. SpaceX adds diversity in the
satellite launch market and offers
additional security for timely access to
space.
Outlook and Guidance
SES reiterates the three-year CAGR
2012-2014 guidance, which is for revenue and
EBITDA to increase by approximately 4.5% (at
constant FX). When excluding analogue
revenue from the basis, the projected
three-year CAGR 2012-2014 growth rates for
revenue and EBITDA are 7.5% and 8.0%
respectively (at constant FX).
SES’ 2013 and 2014 revenue growth will be
primarily driven by SES’ investment in
incremental capacity for emerging markets
(SES-4, SES-5, SES-6 and SES-8), continued
growth from European digital infrastructure
(19.2°E, 28.2°E and 31.5°E) and services
(HD+). While for 2013 the year-on-year
growth will remain impacted by the analogue
switch-off on 30 April 2012, the 2014 growth
rate will be unaffected by this impact and
will see the ramp-up of new capacity
launched in 2012 and 2013 as well as an
expected increase in the utilisation rates
in all regions.
For 2013, revenue and EBITDA growth
guidance is for 4%-5% (at constant FX),
based on the present launch schedule and
fleet health status. EBITDA growth should
reflect an increased contribution from
services during 2013. Excluding the analogue
switch-off, revenue and EBITDA are expected
to grow by 6.5%-7.5% and 7%-8%,
respectively. Expected
EBITDA growth rates result from the greater
efficiencies of SES operations (following
the 2011 reorganisation) and continued cost
management.
SES also reiterates that capital
expenditure will reduce, as the satellite
replacement cycle approaches its minimum
level. The average annual spending reduces
from EUR 700 million during 2011-2013 to a
maximum of EUR 450 million during 2014-2017.
Free cash flow before financing and
dividends will therefore significantly
increase from 2014 onwards, reflecting the
growth in revenue and EBITDA and the
reduction in capital expenditure.
Quarterly development of operating
results
In millions of euro
|
Q4
2011
|
Q1
2012
|
Q2
2012
|
Q3
2012
|
Q4
2012
|
Average U.S. dollar exchange
rate
|
1.3641
|
1.3185
|
1.2991
|
1.2495
|
1.2970
|
|
|
|
|
|
|
Revenue
|
451.6
|
450.2
|
441.7
|
467.7
|
468.4
|
Operating expenses
|
(128.4)
|
(112.9)
|
(113.9)
|
(120.8)
|
(133.8)
|
EBITDA
|
323.2
|
337.3
|
327.8
|
346.9
|
334.6
|
|
|
|
|
|
|
Depreciation expense
|
(116.1)
|
(118.1)
|
(118.3)
|
(124.2)
|
(155.0)
|
Amortisation expense
|
(8.8)
|
(8.7)
|
(8.5)
|
(8.5)
|
(14.8)
|
Operating profit
|
198.3
|
210.5
|
201.0
|
214.2
|
164.8
|
|
|
|
|
|
|
Transponder utilisation at end of period
In 36 MHz-equivalent
|
Q4
2011
|
Q1
2012
|
Q2
2012
|
Q3
2012
|
Q4
2012
|
|
|
|
|
|
|
Europe Utilised
|
300
|
298
|
271
|
270
|
279
|
Europe Available
|
333
|
333
|
333
|
345
|
345
|
Europe %
|
90.1%
|
89.5%
|
81.4%
|
78.3%
|
80.9%
|
|
|
|
|
|
|
North America Utilised
|
302
|
296
|
301
|
297
|
289
|
North America Available
|
392
|
390
|
388
|
388
|
384
|
North America %
|
77.0%
|
75.9%
|
77.6%
|
76.5%
|
75.3%
|
|
|
|
|
|
|
International Utilised
|
466
|
464
|
470
|
478
|
500
|
International Available
|
590
|
614
|
633
|
707
|
707
|
International %
|
79.0%
|
75.6%
|
74.2%
|
67.6%
|
70.7%
|
|
|
|
|
|
|
Group Utilised
|
1,068
|
1,058
|
1,042
|
1,045
|
1,068
|
Group Available
|
1,315
|
1,337
|
1,354
|
1,440
|
1,436
|
Group %
|
81.2%
|
79.1%
|
77.0%
|
72.6%
|
74.4%
|
U.S. dollar exchange rate
EUR 1 =
|
2012
Average
|
2012 Closing
|
2011
Average
|
2011 Closing
|
United States dollar
|
1.2910
|
1.3194
|
1.4035
|
1.2939
|
Revenue
In millions of euro
|
2012
|
2011
|
Variance
|
%
|
Revenue
|
1,828.0
|
1,733.1
|
+94.9
|
+5.5%
|
Revenue with prior at
constant FX
|
1,828.0
|
1,801.6
|
+26.4
|
+1.5%
|
Revenue increased 5.5%
on a reported basis and by 1.5% at constant
FX compared to 2011.
On a constant FX
basis, Infrastructure revenue of EUR 1,586.4
million was in line with the prior year
level (2011: EUR 1,586.8 million), with the
EUR 108 million reduction of German analogue
revenue being partially offset by EUR 74
million of new European revenue generated by
commercialisation of freed-up capacity at
19.2°E and new contracts for Central and
Eastern European markets at 23.5°E and
31.5°E. North American revenue growth
of 5.7% originated primarily from the SES-3
Ka-Band payload and new government services,
which were partially offset by reduced
revenue from AMC-16 due to satellite health
issues. International revenue growth
of 8.5% was driven by QuetzSat-1, YahLive
and the additional new capacity, mainly on
the SES-4 and SES-5 satellites, brought into
service during 2012.
Services revenues rose
6.2% at constant FX to EUR 386.9 million
(2011: EUR 364.2 million), driven by higher
contributions from US Government Services
and HD+.
Revenue by downlink region:
As reported
In millions of euro
|
Q4
2012
|
Q4
2011
|
Change (%)
|
|
2012
|
2011
|
Change (%)
|
Europe
|
235.4
|
245.0
|
-3.9%
|
|
923.3
|
955.0
|
-3.3%
|
North America
|
105.9
|
92.7
|
+14.2%
|
|
422.1
|
367.4
|
+14.9%
|
International
|
127.1
|
113.9
|
+11.6%
|
|
482.6
|
410.7
|
+17.5%
|
Group
|
468.4
|
451.6
|
+3.7%
|
|
1,828.0
|
1,733.1
|
+5.5%
|
At constant FX
In millions of euro
|
Q4
2012
|
Q4
2011
|
Change (%)
|
|
2012
|
2011
|
Change (%)
|
Europe
|
235.4
|
245.7
|
-4.2%
|
|
923.3
|
957.4
|
-3.6%
|
North America
|
105.9
|
97.4
|
+8.7%
|
|
422.1
|
399.4
|
+5.7%
|
International
|
127.1
|
119.7
|
+6.2%
|
|
482.6
|
444.8
|
+8.5%
|
Group
|
468.4
|
462.8
|
+1.2%
|
|
1,828.0
|
1,801.6
|
+1.5%
|
EBITDA
In millions of euro
|
2012
|
2011
|
Variance
|
%
|
Operating expenses
|
(481.4)
|
(458.5)
|
-22.9
|
-5.0%
|
Operating expenses with prior
at constant FX
|
(481.4)
|
(475.6)
|
-5.8
|
-1.2%
|
EBITDA
|
1,346.6
|
1,274.6
|
+72.0
|
+5.6%
|
EBITDA with prior at constant
FX
|
1,346.6
|
1,326.0
|
+20.6
|
+1.6%
|
EBITDA rose 5.6% as reported, and by 1.6%
at constant FX against the prior year.
Overall operating expenses of EUR 481.4
million (2011: 475.6 million) increased by
1.2% (at constant FX) year-on-year,
reflecting higher costs of sales associated
mainly with the increased revenue
contribution from HD+ and SES-GS. Excluding
costs of sales, and adjusting for the
reorganisation charge of EUR 14.8 million in
2011, operating costs fell EUR 12.2 million,
or 3.8%, year-on-year.
The Infrastructure margin expanded
year-on-year to 83.5% (2011: 82.3%), with
the Services margin maintained at 14.8%
(2011:14.8%). As a
result, the SES group EBITDA margin
increased to 73.7% (2011: 73.5%).
In millions of euro
|
Infrastructure
|
Services
|
Elimination /
Unallocated1
|
Total
|
Revenue
|
1,586.4
|
386.9
|
(145.3)
|
1,828.0
|
EBITDA
|
1,324.8
|
57.2
|
(35.4)
|
1,346.6
|
|
|
|
|
|
2012 % margin
|
83.5%
|
14.8%
|
--
|
73.7%
|
2011 % margin
|
82.3%
|
14.8%
|
--
|
73.5%
|
1 Revenue elimination refers to
cross-charged capacity and other services;
EBITDA impact represents unallocated
corporate expenses
Operating profit
In millions of euro
|
2012
|
2011
|
Variance
|
%
|
Depreciation expenses
|
(515.6)
|
(431.7)
|
-83.9
|
-19.4%
|
Amortisation expenses
|
(40.5)
|
(34.7)
|
-5.8
|
-16.7%
|
Operating profit
|
790.5
|
808.2
|
-17.7
|
-2.2%
|
Operating profit with prior
at constant FX
|
790.5
|
837.8
|
-47.3
|
-5.6%
|
Depreciation charges increased by EUR
83.9 million in 2012, resulting from three
main factors:
1.
The stronger U.S. dollar
in 2012, which accounted for EUR 21.6
million of the increase;
2.
New satellite capacity
entering service or recognised throughout
the period (Yahlive, SES-3, ASTRA 1N, SES-2,
QuetzSat-1, SES-4, SES-5, ASTRA 2F);
3.
A total of EUR 36.6
million in impairment charges taken in 2012
on the AMC-16 satellite as a result of solar
array circuit failures.
Excluding the impact of the exceptional
AMC-16 charge, the underlying depreciation
charge was EUR 479.0 million.
Profit from continuing operations before
tax
In millions of euro
|
2012
|
2011
|
Variance
|
%
|
Net interest expense
|
(222.5)
|
(220.9)
|
-1.6
|
-0.7%
|
Capitalised interest
|
57.1
|
57.6
|
-0.5
|
-0.8%
|
Net foreign exchange gains
|
4.5
|
9.6
|
-5.1
|
-53.1%
|
Value adjustment on financial
assets
|
(8.7)
|
(4.8)
|
-3.9
|
-81.3%
|
Net financing charges
|
(169.6)
|
(158.5)
|
-11.1
|
-7.0%
|
|
|
|
|
|
Profit on continuing
operations before tax
|
620.9
|
649.7
|
-28.8
|
-4.4%
|
The increase of EUR 11.1 million in net
financing charges in 2012 arose mainly from
a reduction in net foreign exchange gains in
2012 compared to 2011, and higher value
adjustments on financial assets.
Profit attributable to equity holders of
the parent
In millions of euro
|
2012
|
2011
|
Variance
|
%
|
|
|
|
|
|
Income tax expense
|
42.2
|
(16.0)
|
+58.2
|
--
|
Share of associates’ result
|
(14.0)
|
(8.4)
|
-5.6
|
-66.6%
|
Loss after tax from
discontinued operations
|
--
|
(7.3)
|
+7.3
|
--
|
Non-controlling interests
|
(0.3)
|
(0.3)
|
--
|
--
|
Profit attributable to SES
equity holders
|
648.8
|
617.7
|
+31.1
|
+5.0%
|
The positive contribution from taxation
resulted from the release of EUR 107.9
million of tax provisions. Excluding this
release, the effective tax rate would have
been 10.6%.
Cash flow
In
millions of euro
|
2012
|
2011
|
Variance
|
%
|
Net operating cash flow
|
1,233.4
|
1,079.9
|
+153.5
|
+14.2%
|
Investing activities
|
(697.7)
|
(850.3)
|
+152.6
|
+17.9%
|
Free cash flow before
financing activities
|
535.7
|
229.6
|
+306.1
|
+133.3%
|
Net operating cash flow increased
strongly, partly due to strengthening U.S.
dollar, but also from higher cash generation
from operations and a more favourable
development of working capital.
Cash applied to the purchase of tangible
assets was significantly lower than in 2011,
resulting in free cash flow before financing
activities more than doubling to EUR 535.7
million.
Net debt
In millions of euro
|
2012
|
2011
|
Variance
|
%
|
Cash and cash equivalents
|
(240.0)
|
(218.0)
|
-22.0
|
-10.1%
|
Loans and borrowings
|
4,227.7
|
4,196.6
|
+31.1
|
+0.7%
|
Net debt
|
3,987.7
|
3,978.6
|
+9.1
|
+0.2%
|
|
|
|
|
|
Net debt / EBITDA
|
2.96
|
3.12
|
-0.16
|
-5.1%
|
The group’s net debt/EBITDA ratio was
2.96 at the end of the year, against 3.12
times at the end of 2011.
CONSOLIDATED INCOME STATEMENT
For the year ended December 31
In millions of euro
|
2012
|
2011
|
|
|
|
Continuing operations
|
|
|
Revenue
|
1,828.0
|
1,733.1
|
|
|
|
Cost of sales
|
(173.3)
|
(135.2)
|
Staff costs
|
(180.7)
|
(173.5)
|
Other operating expenses
|
(127.4)
|
(149.8)
|
Operating expenses
|
(481.4)
|
(458.5)
|
|
|
|
EBITDA1
|
1,346.6
|
1,274.6
|
|
|
|
Depreciation expense
|
(515.6)
|
(431.7)
|
Amortisation expense
|
(40.5)
|
(34.7)
|
Operating profit
|
790.5
|
808.2
|
|
|
|
Finance revenue
|
6.5
|
14.9
|
Finance costs
|
(176.1)
|
(173.4)
|
Net financing charges
|
(169.6)
|
(158.5)
|
|
|
|
Profit before tax
|
620.9
|
649.7
|
|
|
|
Income tax income / (expense)
|
42.2
|
(16.0)
|
Profit after tax
|
663.1
|
633.7
|
|
|
|
Share of joint ventures and
associates’ result
|
(14.0)
|
(8.4)
|
Profit from continuing
operations
|
649.1
|
625.3
|
|
|
|
Discontinued operations
|
|
|
Loss after tax from
discontinued operations
|
--
|
(7.3)
|
|
|
|
Profit for the year
|
649.1
|
618.0
|
|
|
|
Attributable to:
|
|
|
Equity holders of the parent
|
648.8
|
617.7
|
Non-controlling interests
|
0.3
|
0.3
|
|
649.1
|
618.0
|
|
|
|
Earnings per share (in euro)2
|
|
|
Class A shares (of which from
continuing operations 1.62
(2011: 1.58))
|
1.62
|
1.56
|
Class B shares (of which from
continuing operations 0.65
(2011: 0.63))
|
0.65
|
0.62
|
1
Earnings before interest, tax, depreciation
and amortisation
2
Earnings per share are calculated by
dividing the net profit attributable to
ordinary shareholders for the period by the
weighted average number of shares
outstanding during the year as adjusted to
reflect the economic rights of each class of
share. Fully diluted earnings per share are
insignificantly different from basic
earnings per share.
CONSOLIDATED STATEMENT OF FINANCIAL
POSITION
As at December 31
In millions of euro
|
2012
|
2011
|
|
|
|
Non-current assets
|
|
|
Property, plant and equipment
|
4,048.7
|
3,708.9
|
Assets in the course of
construction
|
1,050.3
|
1,300.4
|
Total property, plant and
equipment
|
5,099.0
|
5,009.3
|
|
|
|
Intangible assets
|
2,864.4
|
2,913.4
|
Investments in joint ventures
and associates
|
158.4
|
150.4
|
Other financial assets
|
23.8
|
48.0
|
Valuation of financial
derivatives
|
--
|
3.3
|
Other non-current financial
assets
|
70.1
|
45.3
|
Deferred tax assets
|
89.2
|
60.5
|
Total non-current assets
|
8,304.9
|
8,230.2
|
|
|
|
Current assets
|
|
|
Inventories
|
4.4
|
9.3
|
Trade and other receivables
|
412.7
|
382.8
|
Prepayments
|
34.9
|
29.5
|
Valuation of financial
derivatives
|
4.3
|
–
|
Cash and cash equivalents
|
240.0
|
218.0
|
Total current assets
|
696.3
|
639.6
|
|
|
|
Total assets
|
9,001.2
|
8,869.8
|
|
|
|
|
|
|
Equity
|
|
|
Attributable to equity
holders of the parent
|
2,806.1
|
2,534.2
|
Non-controlling interests
|
79.4
|
83.1
|
Total equity
|
2,885.5
|
2,617.3
|
|
|
|
Non-current liabilities
|
|
|
Interest-bearing loans and
borrowings
|
3,068.0
|
3,579.8
|
Provisions and deferred
income
|
350.6
|
381.2
|
Valuation of financial
derivatives
|
--
|
1.3
|
Deferred tax liabilities
|
671.5
|
694.0
|
Other long-term liabilities
|
42.5
|
18.2
|
Total non-current liabilities
|
4,132.6
|
4,674.5
|
|
|
|
Current liabilities
|
|
|
Interest-bearing loans and
borrowings
|
1,159.7
|
616.8
|
Trade and other payables
|
410.7
|
444.5
|
Valuation of financial
derivatives
|
40.4
|
56.9
|
Income tax liabilities
|
134.1
|
201.3
|
Deferred income
|
238.2
|
258.5
|
Total current liabilities
|
1,983.1
|
1,578.0
|
|
|
|
Total liabilities
|
6,115.7
|
6,252.5
|
|
|
|
Total liabilities and equity
|
9,001.2
|
8,869.8
|
CONSOLIDATED STATEMENT OF CASH FLOWS
For the year ended December 31
In millions of euro
|
2012
|
2011
|
|
|
|
Profit from continuing
operations before tax
|
620.9
|
649.7
|
Loss from discontinued
operations before tax
|
--
|
(2.6)
|
Profit before tax – Total
|
620.9
|
647.1
|
|
|
|
Taxes paid during the year
|
(37.9)
|
(64.0)
|
Finance costs
|
132.4
|
126.2
|
Depreciation and amortisation
|
556.1
|
470.3
|
Amortisation of client
upfront payments
|
(41.0)
|
(39.0)
|
Other non-cash items in
consolidated income statement
|
23.5
|
12.1
|
Consolidated operating profit
before working capital changes
|
1,254.0
|
1,152.7
|
|
|
|
(Increase) / decrease in
inventories
|
0.6
|
(2.6)
|
(Increase) / decrease in
trade and other debtors
|
(63.7)
|
(94.6)
|
(Increase) / decrease in
prepayments and deferred charges
|
14.5
|
9.7
|
Increase / (decrease) in
trade and other creditors
|
64.5
|
6.0
|
Increase / (decrease) in
payments received on account
|
11.6
|
(43.5)
|
Increase / (decrease) in
upfront payments and deferred
income
|
(48.1)
|
52.2
|
Changes in operating assets
and liabilities
|
(20.6)
|
(72.8)
|
|
|
|
Net operating cash flow
|
1,233.4
|
1,079.9
|
|
|
|
Cash flow from investing
activities
|
|
|
Net disposal / (purchase) of
intangible assets
|
(1.6)
|
(3.0)
|
Purchase of tangible assets
|
(634.0)
|
(834.5)
|
Disposal of tangible assets
|
3.2
|
6.4
|
Disposal of controlling
interests in ND SatCom, net of
cash disposed
|
--
|
(9.3)
|
Investment in
equity-accounted investments
|
(68.1)
|
(7.3)
|
Repayment of loan to
associate
|
4.1
|
(2.6)
|
Other investing activities
|
(1.3)
|
--
|
Net cash absorbed by
investing activities
|
(697.7)
|
(850.3)
|
|
|
|
Free cash flow before
financing activities
|
535.7
|
229.6
|
|
|
|
Cash flow from financing
activities
|
|
|
Proceeds from borrowings
|
790.6
|
926.9
|
Repayment of borrowings
|
(784.6)
|
(847.8)
|
Dividends paid on ordinary
shares, net of dividends
received
|
(351.0)
|
(317.0)
|
Dividends paid to
non-controlling interest
|
(5.6)
|
--
|
Interest on borrowings
|
(194.5)
|
(178.1)
|
Issue of shares
|
86.7
|
--
|
Acquisition of Treasury
Shares
|
(86.7)
|
--
|
Proceeds on treasury shares
sold
|
44.1
|
29.9
|
Financing received from
non-controlling interests
|
--
|
58.9
|
Net cash absorbed by
financing activities
|
(501.0)
|
(327.2)
|
|
|
|
Net foreign exchange
movements
|
(12.7)
|
(8.1)
|
|
|
|
Net (decrease) / increase in
cash
|
22.0
|
(105.7)
|
Net cash at beginning of the
year
|
218.0
|
323.7
|
Net cash at end of the year
|
240.0
|
218.0
|
[1]
”Constant FX”
refers to the presentation of the
prior year comparative figures on a
constant exchange rate basis,
whereby those figures are translated
into euro using the actual exchange
rates prevailing in the current
period.