13.07.2015 Views

2008 Registration Document - Rexel

2008 Registration Document - Rexel

2008 Registration Document - Rexel

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

1. Selected financial dataThe following table sets forth a reconciliation of EBITA and Adjusted EBITA with operating income:(in millions of euros)Pro formaReported<strong>2008</strong> <strong>2008</strong> 2007 2006Operating income 548.0 553.4 570.5 523.7(–) Other income (1) 124.6 124.4 6.9 9.0(–) Other expenses (1) (215.0) (201.0) (84.8) (58.9)= EBITA 638.4 630.0 648.4 573.6Non-recurring effect resulting from changes in copper-based cable prices (2) 62.7 60.9 9.5 (56.6)Amortization of intangible assets resulting from the contemplated allocationof the acquisition price for Hagemeyer 11.5 8.5 N/A N/A= Adjusted EBITA 712.6 699.4 657.9 517.0Adjusted EBITA margin 5.2% 5.4% 6.1% 5.6%(1) See note 7 to <strong>Rexel</strong>’s consolidated financial statements for the year ended December 31, <strong>2008</strong> , set forth in paragraph 14.1.1 of this <strong>Document</strong> deRéférence.(2) See paragraphs 4.1.3 and 6.1.3 of this <strong>Document</strong> de Référence.<strong>Rexel</strong>’s consolidated cash flow statement highlights(in millions of euros)Reported<strong>2008</strong> 2007 2006Operating cash flow (1) 664.1 704.0 631.1Changes in working capital requirements 133.7 (13.0) (97.9)Cash generated from operating activities before net interest and income taxes 797.8 691.0 533.2Net capital expenditure (8.7) (20.6) (45.4)Free cash flow before net interest and income taxes (2) 789.1 670.4 487.8(1) Before interest, taxes and changes in working capital requirements.(2) Free cash flow before net interest and income taxes is defined as the change in net cash flow from operating activities before net financial interestexpense and income taxes paid, less net capital expenditure.<strong>Rexel</strong>’s consolidated balance sheet highlightsThe restatements carried out in the scope of thepreparation of the pro forma financial information, as setout in paragraph 14.2 of this <strong>Document</strong> de Référence, donot have any impact on the balance sheet of <strong>Rexel</strong> as atDecember 31, <strong>2008</strong>.(in millions of euros)ReportedDecember 31,<strong>2008</strong> 2007 2006Non-current assets 5,199.3 3,770.6 3,694.5Working capital requirements 1,602.9 1,403.2 1,560.3Shareholders’ equity 3,248.7 3,227.3 988.6Net indebtedness 2,932.0 1,606.6 3,901.0– Shareholders’ loans – – 1,039.9– Net debt (excluding shareholders’ loans) 2,932.0 1,606.6 2,861.1Other non-current liabilities 621.5 339.9 365.2A description of the <strong>Rexel</strong> Group’s indebtedness is provided in paragraph 7.2 of this <strong>Document</strong> de Référence.PAGE 8 | REXEL <strong>2008</strong>

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!