LISI REPORTS SIGNIFICANT IMPROVEMENT IN RESULTS FOR 2011

Similar documents
LISI ANNOUNCES IMPROVED RESULTS FOR FIRST HALF OF 2008

HALF-YEARLY RESULTS. 30 th June 2016 LISI MEDICAL

HALF-YEARLY RESULTS 30th June 2018

EARNINGS AT JUNE 30, 2010

2018, another strong year: double digit growth in sales and adj. 1 EBITDA 16.9% of adj. EBITDA margin, in line with guidance

2009 First Half-Year Results

Solid interim results in line with roadmap

Strong growth and further improvement in industrial performance over first half of 2016

FAIVELEY TRANSPORT: 25% INCREASE IN NET PROFIT 9.7% SALES GROWTH DURING THE FINANCIAL YEAR ORDER BOOK OF 1,616 MILLION. Press Release 5 June 2013

First-quarter results: In line with full-year objectives

Press release 8 March RESULTS

2017 Annual Results. Philippe Capron

Solid 2017 results in line with targets

Consolidated results at June 30, A positive first half 2017

Press release February 28, FULL-YEAR 2017 RESULTS Recurring Operating Income of 2.0bn Free cash flow (excluding exceptional items) of 950m

Third-quarter 2018 revenue

Vallourec reports first quarter 2018 results

SUMMARY OF FINANCIAL REPORT

APRIL: EBIT of 44.8m

First-quarter 2018 revenue

2018 Full-year results

First-half of which China: up 10% (3), 5 percentage points higher than automotive production

PRESS RELEASE. Sales came to million in 2009, down 0.5% compared with 2008, or down 0.3% at constant exchange rates.

annual results

MAISONS DU MONDE: FULL-YEAR 2018 RESULTS

2014 dividend Proposed dividend payment up 29% to 2.20 euros per share, representing a payout rate of 30%

HIMEDIA GROUP: A STRENGTHENED FINANCIAL PROFILE AND CONTINUED DEVELOPMENT

2014 pro forma revenue: 3,370.1m. Pro forma net profit Group share: 92.8m

ORGANIC SALES GROWTH STABILIZED AND STRONG CASH FLOW GENERATION

GLOBAL LEADER IN THE PROFESSIONAL DISTRIBUTION OF PRODUCTS AND SERVICES FOR THE ENERGY WORLD

ODDO FORUM JANUARY 2017

PROFITABILITY OVER FY 2018 EBITDA AT EUR 1.5 MILLION (INCREASING BY EUR 1.1 MILLION)

First-half results 2010

INTENSIFIED TRANSFORMATION THANKS TO INCREASED INVESTMENT AND COST REDUCTION AS SALES DECREASE

Nine-month figures for 2018: Sartorius Stedim Biotech continues to grow by double digits

The Supervisory Board approved on 27 May 2014 the financial statements for the year ended 31 March Order book 1, ,

INCOME STATEMENT IN ADJUSTED DATA

published % % % %

Press release Paris, March 20, 2008

2007 EARNINGS MAJOR STRATEGIC DEVELOPMENTS UNDER GOOD CONDITIONS

Order book at 30 September 1, , %

Consolidated H results: A good first half; the Sperian era begins

2015 CONSOLIDATED RESULTS

2011 FOURTH-QUARTER EARNINGS

i n f o r m a t i o n

PRESS RELEASE. Health insurance, HR and e-services division EBITDA rose 33.5% EBITDA fell at the Healthcare professionals division Outlook confirmed

First Half 2011 results

2018 HALF-YEARLY RESULTS

CGG Announces its 2017 Second Quarter Results

Mersen: Full-year 2014 results

The Board of Directors met on March 6, 2018 and approved the audited 2017 financial statements.

At its meeting of 27 May 2015, the Supervisory Board reviewed and approved the financial statements for the 2014/15 financial year.

Press release 31 August 2011

H1 08 H1 08 pro forma

highlights key figures dividend outlook organic revenue growth +5% earnings per share +16% continued investments in growth and innovations

Materialise Reports Second Quarter 2017 Results

ODDO FORUM 10 & 11 January 2019

Neopost Interim Results. October 2005

RECORD RESULTS FOR 2004 REFLECT STRONG ORGANIC GROWTH SOLID GROWTH ANTICIPATED IN 2005

Cegedim: Significant improvement in profitability in Q1 2015

MIDCAP ZURICH 11 September 2018

Current operating profit excluding dissimilar barters % Operating profit % Net profit Group share

NEXITY S INVESTOR DAY NEW PROSPECTS FOR GROWTH BY 2021

2014 Fourth Quarter & Full Year Results. A strong fourth quarter performance. 2014: a resilient year for CGG in a difficult market environment

Another record year for Edenred as its transformation picks up pace thanks to the Fast Forward strategy

PRESS RELEASE Paris, April 28, 2017

Sopra Steria turns in a solid performance in 2017

Full-Year 2016 Results

Half-yearly EBIT margin increases to 10.9% Annual objectives confirmed

Press Release. Consolidated results at June 30, 2011

PRESS RELEASE MERSEN: STRONG GROWTH IN SALES AND RESULTS IN THE FIRST HALF OF 2017

Korian improves its operating performance and speeds up its expansion.

PRESS RELEASE MERSEN: FULL-YEAR 2015 RESULTS

Results First-half performance in line with preliminary results announced on May 16 Full-year guidance confirmed

Groupe SEB: solid operating performance Adverse currency effect

First-quarter figures: Sartorius Stedim Biotech off to a dynamic start into 2018

APPENDICE 1 - Consolidated income statement

Sartorius Stedim Biotech: Growth dynamics temporarily dampened; continued strong mid-term perspectives

NEWS RELEASE. A Solid First-Half Performance Net Profit Up 16.8% at constant exchange rates Essilor Launches a Share Buyback Program

PRESS RELEASE. Paris, July 31, Half Year Results. Solid results: PPR benefits from the early impact of its action plans

2015 First Quarter Results. Resilient first quarter performance in a weak environment. Ongoing delivery of our Transformation Plan

Jacques Aschenbroich, Valeo s Chairman and Chief Executive Officer, commented:

First half 2018 in line with forecasts

Cegedim: EBITDA margin nearly stable in the first half of 2014

First quarter 2018 results

Good operating results in H1 2017: Organic growth at 3.0% Adjusted EBITDA margin stable at 11.8%

Preliminary Consolidated Results for 2003: Increase in profits thanks to an upturn in the 4 th quarter, in a still difficult economic climate

CONSOLIDATED RESULTS FOR H1 2013

FAIVELEY TRANSPORT ANNOUNCES ITS 2014/15 HALF-YEAR RESULTS ORGANIC SALES GROWTH OF 10.1% NET PROFIT UP 5.5% SIGNIFICANT INCREASE IN FREE CASH FLOW

Univar Reports First-Half 2007 Results: Sales Up 16.4% to USD 3,951.8 Million, EBITDA Up 14.0% To USD Million

Axway Software Half-Year 2018: Revenue 1 of million and Operating margin of 9.1%

2015 Second Quarter Results

Jacques Aschenbroich, Valeo s Chairman and Chief Executive Officer, commented:

Press release Paris, July 25, First-half 2008 results demonstrate the pertinence of the Group s strategic shift towards specialised distribution

Revenue Solid growth momentum for the first nine months of the fiscal year Full-year outlook confirmed

Cegedim: First half is 2011 on target.

Press release August 30, FIRST-HALF 2017 RESULTS Solid sales growth of +6.2% Recurring operating income of 621m

Adjusted revenue up +1.5% to 1,641.4 million. Adjusted organic revenue up +0.4%, with an accelerating Q2 at +1.5%

CGG Announces its 2017 Third Quarter Results

Consolidated results at December 31, 2015

Transcription:

Press release Belfort, February 16, 2012 LISI REPORTS SIGNIFICANT IMPROVEMENT IN RESULTS FOR 2011 Sales revenue increase 19.1% to 925 M Strong organic growth: +13.8% Dynamic performance from the Aerospace Division in Europe Solid results for the Automotive Division Return to profitability confirmed EBIT: 76.6 M (+ 54.9 %) Further improvement in operating margin: 8.3% (+1.9 points) Financial structure still very solid after acquisitions in 2010 and 2011 Positive free cash flow: 6.4 M, after a 28% increase in capital expenditures Rise in average ROCE: 13.3 % (+3.3 points before corporate tax) Further increase in the dividend: up 24% to 1.30 per share Good general outlook, supported by numerous projects Belfort, February 16, 2012 LISI's Board of Directors, chaired by Chairman Gilles Kohler, reviewed the final accounts for the financial year ending December 31, 2011. They will be submitted for approval at the General Meeting on April 26, 2012. 12 months ending December 31, 2011 2010 Change Key elements of the income statement Sales revenue M 925.1 776.7 + 19.1% EBITDA M 122.1 95.7 + 27.6% EBITDA margin % 13.2 12.3 + 0.9 pts EBIT M 76.6 49.5 + 54.9% Current operating margin % 8.3 6.4 + 1.9 pts Earnings attributable to holders of company equity M 58.2 32.9 + 76.8% Net earnings per share 5.61 3.19 + 75.9% Key elements of the cash flow statements Operating cash flow M 95.3 79.5 + 19.9% Net CAPEX M - 64.9-50.6 + 28.2 % Free cash flow (FCF) M 6.4 54.8-88.3% Key elements of the financial structure Net debt M 102.6 17.5 n.a. Ratio of net debt to equity 18.9% 3.6% + 15.3 pts Sales revenue increase 19.1% to 925 M The significant increase in the LISI group's sales in 2011 can be explained as follows: - the dynamism of the Aerospace Division in Europe and the acquisition of the Creuzet group, consisting of Creuzet Aéronautique and Indraero Siren, which generated 58.9 M, from which LISI AEROSPACE benefited ( 407.6 M, +44.7%), - the solid performance of the Automotive Division ( 446.3 M, being + 11.2%), 1

- the contribution of LISI MEDICAL ( 74.0 M) particularly due to its "Orthopaedics" branch, which more than compensated up for the disposal of LISI COSMETICS, which was sold in April 2011 (2010 sales: 52.8 M). At constant scope and exchange rates, organic growth was 13.8%, compared to 3.5% in 2010. It gradually slowed down during the year, before being boosted by external growth with the integration of the Creuzet group; this acquisition alone accounted for approximately 12% of instantaneous growth in the second half of the year. LISI Consolidated Of which LISI AEROSPACE Of which LISI AUTOMOTIVE Of which LISI MEDICAL Q1 +23.7% +16.3% +28.4% +297.0% Q2 +11.5% +16.7% +10.2% +246.4% Q3 +25.4% +69.9% +9.1% +51.3% Q4 +16.8% +77.5% -1.4% -22.7% 2011 +19.1% +44.7% +11.2% +73.3% The Group continued its policy of strengthening and building its positions in its strategic markets initiated in 2010 with a fundamental redefinition of its scope of activity and an ambitious capital expenditure program. It thus renewed more than a quarter of its portfolio of activities in 15 months. The Group's activities are now more evenly balanced: LISI AEROSPACE accounts for 44% of consolidated sales, LISI AUTOMOTIVE for 48% and LISI MEDICAL for 8%. Return to profitability confirmed LISI AEROSPACE Fasteners was the main contributor to the improvement in the results, after a substantial decline in 2010, along with LISI MEDICAL, to a lesser extent. LISI AUTOMOTIVE reported a slight downturn despite an increase in activity (up 45 M). All of the management indicators have therefore improved, despite the disposal of LISI COSMETICS. EBITDA reached 122.1 M, corresponding to 13.2% of sales and an increase of 27.6%. The improvement in the EBIT is particularly marked with 76.6 M (up 54.9%), due to reversals of provisions (+ 2.3 M in 2011 against - 0.4 M in 2010), despite the increase in depreciation ( 47.7 M against 45.8 M in 2010). Strengthened by LISI AEROSPACE's significant contribution compared to the low point of 2010, the operating margin rose by 1.9 points in comparison to 2010. The non-recurring costs in 2011 mainly consist of the capital gain from the disposal of LISI COSMETICS of + 9.8 M, and a provision associated with the possible disposal of assets in Germany of - 1.6 M. Financial expenses rose to - 1.9 M due to additional debt associated with the acquisition of the Creuzet group (Net debt of 102.6 M, resulting in interest costs of 4.2 M) and exchange gains on working capital ( 1.5 M). Tax costs rose sharply, as a result, among other things, of an increase in corporate tax in France representing 1.6 M, and CVAE (tax on companies' added value) 1 of - 4.7 M (- 3.4 M in 2010). The average apparent rate was 27.8% compared to 30.9% in 2010. Consequently, net earnings reached the historically high level of 58.2 M compared to 32.9 M in 2010, corresponding to an increase of 76.8%. 1 French business tax on added value 2

Net earnings per share in 2011 were 5.61 ( 3.19 in 2010 and 0.92 in 2009); excluding non-recurring items associated with the disposal of LISI COSMETICS, earnings would be 4.66. After returning to dividend growth in 2010, the Group will propose for approval at the shareholders' General Meeting to set the dividend at 1.30 per share for the financial year of 2011, corresponding to an increase of 24% compared to last year. Financial structure still very solid after acquisitions in 2010 and 2011 2011 marked the completion of another stage in the ambitious industrial equipment and structural investment program launched in 2010 throughout the divisions: a total of 64.9 M was paid out. This was mainly dedicated to improving production and logistics facilities, to productivity and to new products in all divisions. Up by nearly 20% to 95.3 M, operating cash flow was slightly above 10% of sales (10.3%). The Group has not only been able to finance its capital expenditures program, but also the increase in working capital requirements of 24.0 M (against a decrease in 2010 of 25.9 M). The WCR was 243 M on December 31, 2011, or 25% of sales, compared to 173 M in 2010 (21% of sales). Measures taken in relation to organization and productivity, and the implementation of improved logistics were not enough to compensate for the impact of very strong growth in the Aerospace Division and the sudden slowdown of activity at LISI AUTOMOTIVE at the end of the year. After taking all of these elements into account, the Free Cash Flow remained positive, rising to 6.4 M (+ 54.8 M in 2010). The acquisition of the Creuzet group, for a net amount of 68.1 M, was financed by the proceeds of the disposal of LISI COSMETICS and 75 M using the medium term credit lines available to LISI. At 102.6 M, net debt remains below 20% of equity capital (18.9%). This represents 0.84 of the EBITDA, substantially below the prudential ratios required by the banks. Furthermore, available cash flow has virtually remained stable, at 68 M on December 31, 2011, compared to 73 M on December 31, 2010. The capital employed increased from 561 M to 707 M, taking into account the consolidation excess allocated to acquisitions. The return on capital employed before tax improved to 13.3% compared to 10% in 2010. LISI AEROSPACE Performance has reflected the correct anticipation, in 2010, of a return to growth The significant impact of the Creuzet group on sales (+ 59 M), growth focused on Europe, contribution from the United States again marginal Very favorable impact of the new A350 products and "fastracks" on European activity and on the operating margin 2011 2010 Change Sales revenue (in M) 407.6 281.6 +26.7% At constant scope and exchange rates Current operating margin 12.2% 6.8% + 5.4 pts Free cash flow ( M) 22.7 16.5 + 6.1 M As a % of sales revenue 5.6% 5.9% n.a 3

LISI AUTOMOTIVE New market shares captured Results under pressure: o o impact of the sudden slowdown in orders in December, due to the lack of time to adjust increased use of subcontractors Recovery of sites that are still under-performing in progress 2011 2010 Change Sales revenue (in M) 446.3 401.3 +8.1% At constant scope and exchange rates Current operating margin 5.3% 6.2% - 1.0 pts Free cash flow ( M) - 11.5 27.3-38.8 M As a % of sales revenue n.a 6.8% n.a LISI MEDICAL First contribution of LISI MEDICAL as a separate division Impact of the end of the building of inventory on the activity Satisfactory contributions from LISI MEDICAL Orthopaedics and Jeropa (United States) 2011 2010 Change Sales revenue (in M) 74.0 42.7-16.8% At constant scope and exchange rates Current operating margin 7.4% 5.0% 2.4 pts Free cash flow ( M) 4.1-5.0 + 9.1 M As a % of sales revenue 5.5% n.a n.a Outlook: acceleration in the Aerospace Division, progress in the Automotive and Medical Divisions After a crisis year in 2010 for the Aerospace Division, and the outstanding recovery of the Automotive Division, performances in 2011 have fully validated the Group's ambitious growth policy in terms of capital expenditure, innovation and gaining market share. These performances were achieved in a mixed economic environment: it has been very positive for the aerospace market, which has fully recovered in Europe, but a little uncertain for the medical and automotive markets. While remaining solid, the latter has slowed down in a volatile context, with too much activity at the beginning of the financial year, followed by a sudden contraction towards the end of the year. Despite objectives generally being reached, the consolidated operating margin is still not at the normative level that the Group considers to be 10%. The LISI Group has thus completed another step towards its objective of a two-figure consolidated operating margin, while at the same time maintaining a substantially positive Free Cash Flow. 4

All of the divisions will be called upon to contribute: The Aerospace Division has the potential for significant growth, mainly in the United States. The requirements of the large 2012-2022 contract obtained from BOEING, the start of the B787 and an increase in production rates should result in a larger contribution from the American platform. The Creuzet group's contribution over the next twelve months should also be significant, given that Indraero Siren should improve its performance. Several problems related to the Automotive Division's activity should be eliminated, notably in Germany, and it should benefit from investments and organizational initiatives undertaken in 2011. The potential for the operating margin to recover remains intact, so long as the volatility of demand from LISI AUTOMOTIVE's large customers does not disrupt the complex production line. The performances of the Medical Division's two "Fasteners" sites (in Lyon and Escondido in the United States) should see a significant improvement compared to 2011, while the "Orthopaedics" plant (in Caen) should develop a substantial volume of new products. 2012 will therefore be a key year in the consolidation of the LISI MEDICAL division. The Group has covered all of its financial repayments for 2012 and 2013 with cash, overdraft facilities or medium term credit lines. Supported by its experience and financial solidity, the LISI Group is pursuing its policy of targeted, profitable growth. Management and investment initiatives, aimed at completing numerous projects currently in progress and strengthening the Group's industrial excellence will be maintained. The Group feels that the current outlook is generally positive and does not see any downturns in its markets; as a result, the Group should achieve, for the first time in its history, sales in excess of 1 billion in 2012. Contact Emmanuel Viellard Telephone: +33 (0)3 84 57 00 77 Email: emmanuel.viellard@lisi-group.com Website: www.lisi-group.com The next announcements will appear after close of trading on Euronext Paris Q1 2012 financial information: April 26, 2012 General Meeting of Shareholders: April 26, 2012 H1 2012 results: July 26, 2012 Q3 2012 Financial Information: October 24, 2012 LISI shares are listed on the Eurolist compartment B market and are part of the CAC MID 100 Next 150 index under the ISIN code: FR 0000050353. LISI is a worldwide leading manufacturer of fasteners and assembly components for the Aerospace, Automotive, and medical implants industries. LISI MEDICAL specializes in the subcontracting of implants for groups developing medical solutions. Reuters:GFII.PA Bloomberg:FII FP 5

LISI Group consolidated income statement (In '000) Notes 31/12/2011 31/12/2010 Pre-tax sales 925 095 776 689 Changes in stock, finished products and production in progress 25 668 3 699 Total production 950 763 780 388 Other revenues * 14 457 15 395 Total operating revenues 965 221 795 783 Consumption (275 698) (214 169) Other purchases and external charges (187 797) (160 810) Value added 501 726 420 803 Taxes and duties ** (7 687) (6 459) Personnel expenses (including temporary employees) (371 952) (318 679) EBITDA 122 087 95 665 Depreciation (47 718) (45 798) Net provisions 2 274 (399) EBIT 76 643 49 467 Non-recurring operating expenses (2 931) (1 600) Non-recurring operating revenues 10 645 526 Operating profit 84 356 48 393 Financing expenses and revenue on cash (4 401) (2 517) Revenue on cash 658 430 Financing expenses (5 059) (2 947) Other interest revenue and expenses 1 588 1 592 Other financial items 9 942 13 135 Other interest expenses (8 354) (11 543) Taxes (of which CVAE (Tax on Companies Added Value)** (24 270) (14 704) Profit (loss) from assets held for sale 805 Profit (loss) for the period 58 078 32 764 attributable as company shareholders equity 58 225 32 924 Interest not granting control over the company (147) (161) Earnings per share (in ): 5,61 3,19 Diluted earnings per share (in ): 5,61 3,19

(In '000) 31/12/2011 31/12/2010 Profit (loss) for the period 58 078 32 764 Other elements of overall earnings Exchange rate spreads resulting from foreign business 4 008 12 324 Tax charge on other portions of global income - - Other portions of global earnings, after taxes 4 008 12 324 Total overall income for the period 62 086 45 088 attributable as company shareholders equity 62 275 45 194 Interest not granting control over the company (189) (106)

LISI Group consolidated balance sheet ASSETS (In '000) Notes 31/12/2011 31/12/2010 LONG-TERM ASSETS Goodwill 182 611 152 287 Other intangible assets 15 382 17 054 Tangible assets 326 872 278 815 Long-term financial assets 5 642 5 394 Deferred tax assets 23 596 16 146 Other long-term financial assets 24 63 Total long-term assets 554 127 469 759 SHORT-TERM ASSETS Inventories 238 879 177 096 Taxes Claim on the state 915 1 198 Trade and other receivables 158 847 126 721 Other short-term financial assets 51 883 58 619 Cash and cash equivalents 45 675 22 261 Total short-term assets 496 199 385 896 TOTAL ASSETS 1 050 326 855 654 TOTAL EQUITY AND LIABILITIES (In '000) Notes 31/12/2011 31/12/2010 SHAREHOLDERS' EQUITY Capital stock 21 573 21 573 Additional paid-in capital 70 803 70 803 Treasury shares (15 461) (15 028) Consolidated reserves 401 231 379 651 Conversion reserves 1 658 (2 392) Other income and expenses recorded directly as shareholders' equity 3 025 1 933 Profit (loss) for the period 58 225 32 924 Total shareholders' equity - Group s share 541 053 489 463 Minority interests 1 458 858 Total shareholders' equity 542 511 490 320 LONG-TERM LIABILITIES Long-term provisions 48 177 39 023 Long-term borrowings 136 408 72 647 Other long-term liabilities 5 725 5 830 Deferred tax liabilities 38 387 34 859 Total long-term liabilities 228 697 152 359 SHORT-TERM LIABILITIES Short-term provisions 14 737 15 232 Short-term borrowings* 63 788 25 709 Trade and other accounts payable 194 711 162 440 Taxes due 5 882 9 594 Total short-term liabilities 279 117 212 975 TOTAL SHAREHOLDERS EQUITY AND LIABILITIES 1 050 325 855 654 * of which banking facilities 29 565 7 923

LISI Group consolidated cash flow table (In '000) 31/12/2011 31/12/2010 Operating activities Net earnings 58 078 32 764 Elimination of net charges not affecting cash flows: - Depreciation and non-recurrent financial provisions 47 665 43 823 - Changes in deferred taxes (241) (694) - Income on disposals, provisions for liabilities and others (8 700) 5 249 Gross cash flow margin 96 801 81 142 Net changes in provisions provided by or used for current operations (1 503) (1 669) Operating cash flow 95 299 79 474 Income tax expense (revenue) 24 511 15 279 Elimination of net borrowing costs 4 009 2 525 Effect of changes in inventory on cash (33 562) (9 870) Effect of changes in accounts receivable and accounts payable 13 203 23 954 Net cash provided by or used for operations before tax 103 459 111 367 Taxes paid (28 138) (3 453) Cash provided by or used for operations (A) 75 321 107 914 Investment activities Acquisition of consolidated companies (100 001) (42 026) Cash acquired 5 569 1 502 Acquisition of tangible and intangible assets (65 182) (51 974) Acquisition of financial assets (0) Change in granted loans and advances (150) 476 Investment subsidies received Dividends received 2 Total cash used for investment activities (159 765) (92 016) Disposed cash (6 476) Disposal of consolidated companies 31 920 Transfer of tangible and intangible assets 277 1 359 Disposal of financial assets 22 5 Total cash from disposals 25 742 1 364 Cash provided by or used for investment activities (B) (134 022) (90 653) Financing activities Capital increase 1 404 Net disposal (acquisition) of treasury shares Dividends paid to shareholders of the Group (10 913) (7 216) Dividends paid to minority interests of consolidated companies Total cash from equity operations (10 913) (5 812) Issue of long-term loans 87 914 10 912 Issue of short-term loans 229 79 Repayment of long-term loans (2 062) (3 436) Repayment of short-term loans (18 520) (20 576) Net interest expense paid (4 052) (2 593) Total cash from operations on loans and other financial liabilities 63 509 (15 614) Cash provided by or used for financing activities (C) 52 596 (21 426) Effect of change in foreign exchange rates (D) 122 4 686 Effect of adjustments in treasury shares (D) 1 018 1 434 Changes in net cash (A+B+C+D) (4 965) 1 954 Cash at January 1st (E) 72 957 71 003 Cash at year end (A+B+C+D+E) 67 992 72 957 Other short-term financial assets 51 883 58 619 Cash and cash equivalents 45 675 22 261 Short-term banking facilities (29 565) (7 923) Closing cash position 67 993 72 957

Change in LISI Group consolidated shareholders' equity (In '000) Capital stock Capital-linked premiums (Note 7.3) Treasury shares Consolidated reserves Conversion reserves Other income and expenses recorded directly as shareholders' equity Profit for the period, group share Group's share of shareholders' equity Minority interests Total shareholders ' equity Shareholders' equity at January 1, 2010 21 508 69 853 (16 264) 378 745 (14 662) 2 159 9 422 450 764-125 450 639 Profit (loss) for the period N (a) 32 924 32 924-161 32 763 Translation differential (b) 12 270 12 270 54 12 324 Payments in shares (c) 789 232 1 021 1 021 Capital increase 65 950 1 015 389 1 404 Restatements of treasury shares (d) 1 236 627 1 864 1 864 Appropriation of N-1 earnings 9 422 (9 422) Various (*) -1 086 (1 086) (1 086) Change in scope Dividends distributed (7 216) (7 216) (7 216) Reclassification (174) (527) (701) 701 Impact of deferred tax liabilities relative to CVAE (Tax on Companies Added Value) (e)** (1 391) (1 391) (1 391) Shareholders' equity at December 31, 2010 21 573 70 803 (15 202) 379 825 (2 392) 1 933 32 924 489 463 858 490 320 789 12 270 859 32 924 46 843 Profit (loss) for the period N (a) 58 225 58 225 (147) 58 078 Translation differential (b) 4 050 4 050 (42) 4 008 Payments in shares (c) 979 979 979 Capital increase Restatements of treasury shares (d) (259) 113 (146) (146) Appropriation of N-1 earnings 32 924 (32 924) 0 0 Change in methods *** (1 428) (1 428) (1 428) Change in scope **** 789 789 Dividends distributed (10 913) (10 913) (10 913) Restatements of financial instruments (f) ***** 1 277 1 277 1 278 Various (e) (454) (454) (454) Shareholders' equity at December 31, 2011 21 573 70 803 (15 461) 401 231 1 658 3 025 58 225 541 054 1 458 542 512 including total revenues and expenses posted for the period (a) + (b) + ( c) + (d) + ( e) 4 050 1 092 58 225 63 367