VINCI - 2005 annual report
VINCI - 2005 annual report VINCI - 2005 annual report
D. NOTES TO THE INCOME STATEMENT 5. OPERATING PROFIT (in € millions) 2005 2004 Revenue 21,543.0 19,520.2 Revenue from ancillary activities 179.4 255.0 Purchases consumed (5,443.9) (5,065.8) External services (2,707.3) (2,387.3) Temporary employees (825.3) (679.0) Subcontracting (4,916.6) (4,289.3) Taxes and levies (391.3) (351.1) Employment costs (5,271.8) (5,070.5) Other income and expenses 108.1 11.8 Amortisation (688.9) (628.5) Net provision charge (17.8) (15.4) Operating expenses (before non-recurring items and IFRS 2) (20,154.9) (18,475.2) Operating profit from ordinary activities 1,567.6 1,300.1 Share-based payment expense (IFRS 2) (70.1) (36.3) Restructuring costs (10.1) Goodwill impairment expense (*) (13.2) (45.5) Operating expenses (20,238.1) (18,567.1) Operating profit 1,484.3 1,208.2 (*) Including amortisation of goodwill related to assets with finite useful life. Operating profit was €1,484.3 million in 2005 (6.9% of revenue) against €1,208.2 million in 2004 (6.2% of revenue), a 22.9% increase from one period to the next. 5.1 REVENUE FROM ANCILLARY ACTIVITIES Revenue from ancillary activities amounted to €179.4 million in 2005. It mainly consisted of sales of equipment, materials and goods (€68.6 5.2 AMORTISATION These break down as follows: 214 VINCI 2005 ANNUAL REPORT Operating profit from ordinary activities, which measures the Group’s subsidiaries’ operating performance before the effects of share-based payments (IFRS 2), restructurings (closures or disposals of activities) and goodwill impairment losses, was €1,567.6 million in 2005 against €1,300.1 in 2004, an increase of 20.6%. million), studies, engineering and fees invoiced in the context of construction contracts (€68.2 million) and rental income (€41.0 million). (in € millions) 2005 2004 Amortisation Intangible assets (24.9) (23.4) Concession intangible fixed assets (204.1) (182.4) Property, plant and equipment (458.2) (421.3) Investment properties (1.7) (1.4) (688.9) (628.5)
5.3 SHARE-BASED PAYMENTS The expense relating to the benefits granted to employees has been assessed at €70.1 million for 2005. Of this, €34.8 million is in respect of share options and €35.3 million in respect of Group Savings Scheme, 6. COST OF FINANCIAL DEBT CONSOLIDATED FINANCIAL STATEMENTS compared with €19.6 million and €16.7 million respectively in 2004, making a total of €36.3 million. (See Note 22.4 Share-based payments) (in € millions) 2005 2004 Cost of gross financial debt (*) (275.5) (320.8) Financial income from cash management investments 117.0 79.2 Cost of net financial debt (158.5) (241.6) (*) Calculated using the effective interest rate. The cost of financial debt amounted to €158.5 million in 2005 (against €241.6 million in 2004). Concessions accounted for - €165.5 million of this (against - €171.0 million in 2004), of which - €99.3 million was in Cofiroute (- €99.6 million in 2004). The holding companies accounted for - €91.9 million, (- €27.3 million in 2004). This trend takes account of the positive effect (amounting to €25.6 million, or €16.5 million after tax) of a change in the probable maturity date of the 2002-2018 OCEANE bond. This was initially set at 2006 on the basis of the then prevailing market conditions. In the first half of 2005, the maturity was taken to 2018 as it had become very unlikely that the investors’ puts would be exercised in 2006, 2010 and 2014 given the strong increase in the VINCI share price. The interest saving in the second half year resulting from the lower interest rate applicable to the OCEANE bonds (4.5% against 6.4%) amounted to €5 million. Apart from these aspects, the cost of the net financial debt also improved because of the holding company’s reduced interest expense due, on the one hand, to a €13 million saving following the conversion of the OCEANE 2007 bonds (see Key Events §2) and, on the other, to the positive effects of the variable interest rate policy applied to debts, combined with an improved return on funds invested. The Construction, Roads and Energy business lines generated net financial income of €34.2 million (against €21.2 million in 2004), reflecting mainly the improvement in the operating cash position. 7. OTHER FINANCIAL INCOME AND EXPENSES 7.1 OTHER FINANCIAL INCOME (in € millions) 2005 2004 Capitalised borrowing costs 63.3 77.3 Dividends received from unconsolidated companies 4.7 41.8 Foreign exchange gains 9.5 11.7 Gains on disposals 36.0 36.3 Other financial income (including provision reversals) 14.9 114.7 Other financial income 128.5 281.9 Other financial income fell from €281.9 million in 2004 to €128.5 million in 2005. Financial income in 2004 included the dividend of €32 million received from ASF, which was not in the scope of consolidation at that time, and the positive impact of the fair value of a swap relating to 4.2% of ASF’s shares, for €95 million at 31 December 2004. Capitalised borrowing costs relating to concession assets in construction amounted to €63.3 million in 2005, capitalised at an average rate of 4.29%, against €77.3 million in 2004 (at an average rate of 5.13%). The gains on disposal derive essentially from the disposal by VINCI Concessions of several of its holdings, including BCIA (a 3.5% holding in Beijing Airport), SETA (airports in northern Mexico), the SMPTC subordinated convertible stock and also the Chilean subsidiary of VINCI Park. 215
- Page 167 and 168: The following table shows the Direc
- Page 169 and 170: When he retired, he received €1,2
- Page 171 and 172: CORPORATE GOVERNANCE Options Option
- Page 173 and 174: REPORT OF THE CHAIRMAN REPORT OF TH
- Page 175 and 176: 3.4. INTERNAL AUDIT The internal au
- Page 177 and 178: The third step, in 2003 and 2004, i
- Page 179 and 180: REPORT OF THE STATUTORY AUDITORS IN
- Page 181 and 182: Outside France, VINCI Energies’ r
- Page 183 and 184: 1.3 NET PROFIT Net profi t attribut
- Page 185 and 186: The Group’s fi nancial structure
- Page 187 and 188: 1.3 CONCESSIONS The main risks in c
- Page 189 and 190: C. INSURANCE 1. GENERAL POLICY Give
- Page 191 and 192: D. OTHER INFORMATION 1. INVESTMENT
- Page 193 and 194: CONSOLIDATED FINANCIAL STATEMENTS C
- Page 195 and 196: CONSOLIDATED FINANCIAL STATEMENTS E
- Page 197 and 198: STATEMENT OF CHANGES IN CONSOLIDATE
- Page 199 and 200: 2.2 EARLY REDEMPTION OF THE 2002-20
- Page 201 and 202: 1.1 FIRST-TIME ADOPTION OF IFRS - M
- Page 203 and 204: Joint venture partnerships created
- Page 205 and 206: - when borrowing is not intended to
- Page 207 and 208: Cash management financial assets Ca
- Page 209 and 210: - Hedge of a net investment in a fo
- Page 211 and 212: 1.2.2 Breakdown of revenue by locat
- Page 213 and 214: FY 2004 CONSOLIDATED FINANCIAL STAT
- Page 215 and 216: FY 2004 CONSOLIDATED FINANCIAL STAT
- Page 217: 4. SEGMENT INFORMATION BY GEOGRAPHI
- Page 221 and 222: The income arising in the period fr
- Page 223 and 224: E. NOTES TO THE BALANCE SHEET 10. I
- Page 225 and 226: 12.2 IMPAIRMENT LOSSES ON OTHER NON
- Page 227 and 228: CONSOLIDATED FINANCIAL STATEMENTS 1
- Page 229 and 230: 15. LEASED ASSETS Property, plant a
- Page 231 and 232: CONSOLIDATED FINANCIAL STATEMENTS 1
- Page 233 and 234: 20. CONSTRUCTION CONTRACTS 20.1 FIN
- Page 235 and 236: The changes in capital in 2005 brea
- Page 237 and 238: CONSOLIDATED FINANCIAL STATEMENTS I
- Page 239 and 240: CONSOLIDATED FINANCIAL STATEMENTS 2
- Page 241 and 242: Changes in the period CONSOLIDATED
- Page 243 and 244: 24. PROVISIONS During the period, c
- Page 245 and 246: By business line, the analysis of n
- Page 247 and 248: . Other bonds Other bonds break dow
- Page 249 and 250: d. Finance leases The table below s
- Page 251 and 252: 25.3.2 Cash and cash management fin
- Page 253 and 254: CONSOLIDATED FINANCIAL STATEMENTS T
- Page 255 and 256: Based on this position, a 1% increa
- Page 257 and 258: 26.3.3 Analysis of other foreign cu
- Page 259 and 260: 28. TRANSACTIONS WITH RELATED PARTI
- Page 261 and 262: The maturities of contractual oblig
- Page 263 and 264: 31. REMUNERATION AND RELATED BENEFI
- Page 265 and 266: promissory notes issued by Intertou
- Page 267 and 268: CONSOLIDATED FINANCIAL STATEMENTS I
5.3 SHARE-BASED PAYMENTS<br />
The expense relating to the benefits granted to employees has been<br />
assessed at €70.1 million for <strong>2005</strong>. Of this, €34.8 million is in respect<br />
of share options and €35.3 million in respect of Group Savings Scheme,<br />
6. COST OF FINANCIAL DEBT<br />
CONSOLIDATED FINANCIAL STATEMENTS<br />
compared with €19.6 million and €16.7 million respectively in 2004,<br />
making a total of €36.3 million. (See Note 22.4 Share-based<br />
payments)<br />
(in € millions) <strong>2005</strong> 2004<br />
Cost of gross financial debt (*) (275.5) (320.8)<br />
Financial income from cash management investments 117.0 79.2<br />
Cost of net financial debt (158.5) (241.6)<br />
(*) Calculated using the effective interest rate.<br />
The cost of financial debt amounted to €158.5 million in <strong>2005</strong> (against<br />
€241.6 million in 2004).<br />
Concessions accounted for - €165.5 million of this (against - €171.0 million<br />
in 2004), of which - €99.3 million was in Cofiroute (- €99.6 million<br />
in 2004).<br />
The holding companies accounted for - €91.9 million, (- €27.3 million<br />
in 2004).<br />
This trend takes account of the positive effect (amounting to €25.6 million,<br />
or €16.5 million after tax) of a change in the probable maturity date of<br />
the 2002-2018 OCEANE bond. This was initially set at 2006 on the basis<br />
of the then prevailing market conditions. In the first half of <strong>2005</strong>, the<br />
maturity was taken to 2018 as it had become very unlikely that the investors’<br />
puts would be exercised in 2006, 2010 and 2014 given the strong<br />
increase in the <strong>VINCI</strong> share price. The interest saving in the second half<br />
year resulting from the lower interest rate applicable to the OCEANE bonds<br />
(4.5% against 6.4%) amounted to €5 million.<br />
Apart from these aspects, the cost of the net financial debt also improved<br />
because of the holding company’s reduced interest expense due, on the<br />
one hand, to a €13 million saving following the conversion of the OCEANE<br />
2007 bonds (see Key Events §2) and, on the other, to the positive effects<br />
of the variable interest rate policy applied to debts, combined with an<br />
improved return on funds invested.<br />
The Construction, Roads and Energy business lines generated net financial<br />
income of €34.2 million (against €21.2 million in 2004), reflecting<br />
mainly the improvement in the operating cash position.<br />
7. OTHER FINANCIAL INCOME AND EXPENSES<br />
7.1 OTHER FINANCIAL INCOME<br />
(in € millions) <strong>2005</strong> 2004<br />
Capitalised borrowing costs 63.3 77.3<br />
Dividends received from unconsolidated companies 4.7 41.8<br />
Foreign exchange gains 9.5 11.7<br />
Gains on disposals 36.0 36.3<br />
Other financial income (including provision reversals) 14.9 114.7<br />
Other financial income 128.5 281.9<br />
Other financial income fell from €281.9 million in 2004 to €128.5 million<br />
in <strong>2005</strong>. Financial income in 2004 included the dividend of €32 million<br />
received from ASF, which was not in the scope of consolidation at that<br />
time, and the positive impact of the fair value of a swap relating to 4.2%<br />
of ASF’s shares, for €95 million at 31 December 2004.<br />
Capitalised borrowing costs relating to concession assets in construction<br />
amounted to €63.3 million in <strong>2005</strong>, capitalised at an average rate of 4.29%,<br />
against €77.3 million in 2004 (at an average rate of 5.13%). The gains on<br />
disposal derive essentially from the disposal by <strong>VINCI</strong> Concessions of<br />
several of its holdings, including BCIA (a 3.5% holding in Beijing Airport),<br />
SETA (airports in northern Mexico), the SMPTC subordinated convertible<br />
stock and also the Chilean subsidiary of <strong>VINCI</strong> Park.<br />
215