Credit Investor Presentation

Similar documents
2013 FIRST-HALF RESULTS. Guidance maintained for 2013 recurring Media EBIT (1) Strong increase in recurring Media EBIT. A stronger financial situation

2012 FULL-YEAR RESULTS. A solid financial position. Proposal to maintain dividend at 1.30 per share

INVESTOR DAY INTRODUCTION 28 MAY 2014

2017 GENERAL MEETING. Arnaud Lagardère General and Managing Partner. 4 May 2017

Q REVENUE. 17 May 2018

2009 FULL-YEAR RESULTS

UPGRADE TO FULL-YEAR GUIDANCE

Quarterly Information. First-quarter 2013 net sales up noticeably: 1,627m, up 2.3% on a like-for-like basis (1)

Ten years of. transformation. Cliquez et modifiez le. titre

GENERAL MEETING 3 MAY Arnaud Lagardère General and Managing Partner

REXEL. Q3 & 9-month 2009 results. November 12, 2009

ANNUAL GENERAL MEETING OF SHAREHOLDERS. 6 May 2014

ROADSHOW POST-Q2 & H RESULTS. September 2016

Reception by Lagardère SCA of a binding offer for its international magazines. January 31 st, 2011

The Lagardère group confirms its recurring EBIT target (2) for 2018

9M 2017 Results. Ongoing strong growth and acceleration of cash flow generation. October 31, 2017

2017 GENERAL MEETING. Gérard Adsuar Chief Financial Officer. 4 May 2017

Full Year Results 2014

HY 2017 Results. Strong growth and cash generation. July 31, 2017

Lagardère revises upwards its recurring EBIT (1) for 2016: growth expected around 13% compared to 2015 (2)

Sustained revenue growth in 2017: 7,069 million, up 4.0% like-for-like (1)/(2) Fourth-quarter 2017: up 3.3% like-for-like at 1,911 million

Q results. July 28, Financial statements at June 30, 2010 were reviewed by the Supervisory Board held on July 27, 2010.

Q results. April 27, 2018

Sustained revenue growth, up 5.4% like-for-like. Confirmation of recurring EBIT growth target (1) for 2017 at between 5% and 8% (2).

MAISONS DU MONDE: FIRST-HALF 2018 RESULTS

Fourth quarter 2015: 2,043 million, +3.5% on a like-for-like basis and +7.4% on a reported basis

Agenda. 1. Highlights FY 2012 Results. 2. Operational Performance Priorities for Financials. 5. Conclusion

THIRD QUARTER OCTOBER 2018

Board of Directors Zurich, 24 March, 2009 Dufry Presentation - Full Year 2009 Results

Sharp rise in Group recurring EBIT (1) : up 6.7% (2) to 403 million

2013 INTERIM FINANCIAL REPORT

THIRD QUARTER 2017 OCTOBER 2017

Acquisition of Jack Wolfskin. November 2018

Q Results. Organic growth accelerates further. May 2, 2017

MEDIA DIVISION RECURRING EBIT BEFORE ASSOCIATES UP 7.0%

Q Results. Strong start in May 3, 2016

PRESS RELEASE Paris, April 28, 2017

MAISONS DU MONDE: FULL-YEAR 2018 RESULTS

Investor Presentation. Domino s Pizza

PRESS RELEASE Paris, October 31, 2018

PRESENTATION OF 2017 ANNUAL RESULTS

John Menzies plc. Interim Results Presentation 14 August 2018

MAISONS DU MONDE: FULL-YEAR 2017 RESULTS

163,28,22 230,203,96 191,191,191 0,51,153 26,173, ,219, ,64, ,160,98

NLSN 4Q and FY 2011 Investor Presentation

FINAL RESULTS ANNOUNCEMENT FOR THE YEAR ENDED 31 MARCH 2010 FINANCIAL HIGHLIGHTS. Own stores number reached 764, increased by 11.

1Q 2013 INVESTOR PRESENTATION

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

Siemens Gamesa Renewable Energy Q Results

Board of Directors Zurich, 24 March, 2009 Dufry Presentation 1Q10 Results

Bilfinger Berger: Entering new growth phase

FY 2011 Results. February 28th, 2012

AMPLIFON: THE PATH OF STRONG GROWTH AND IMPROVING

Following is a copy of the Presentation of Results for the financial half-year ended 29 December 2012.

Full-year results Cologne, 10 March Entertain. Inform. Engage.

FIRST-HALF 2017 RESULTS. 27 July 2017

Scout24 AG FY 2016 Results Conference Call

Quarter ended December 31, High Yield report

Annual Results

AXA. Henri de Castries. Chairman & CEO. London - October 2, Sanford C. Bernstein Strategic Decisions Conference

technicolor.com 7 JUNE 2018

QUARTERLY STATEMENT Q3 / 9M 2016 / 17

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

Stericycle Investor Presentation Q NASDAQ: SRCL

1st Quarter Revenue. April 22, 2010

July 26, 2017 LafargeHolcim Ltd 2015

H Results. Jacques Aschenbroich Chairman and CEO. July 26, July 26, 2016 I 1

Third Quarter 2017 Results: Europcar delivers strong revenue growth, notably in the leisure segment, and closes the acquisition of Buchbinder

Kepler Cheuvreux Autumn Conference. Paris, 18 September 2014

New Debt Issue Investor Presentation. September 2007

Sopra Group resilient in 2009

1st Half 2010 Results. July 29, 2010

Financial Information

Financial information for the year ended December 31, 2017

INTERIM FINANCIAL REPORT 2009

HY 2018 Results. Record EBITDA & free cash flow generation. August 3, 2018

AXA 2016 HALF YEAR EARNINGS. Press Conference. Paris - August 3, 2016

AEGIS GROUP PLC 2008 ANNUAL RESULTS. 19 March 2009

Strong increase in business performance and results in the first half of 2014

WDF S.P.A. Q4 & FULL YEAR 2014 RESULTS PRESENTATION

2013 dividend Proposed dividend payment up 13% to 1.70 euros per share

BILLABONG INTERNATIONAL LIMITED 30 August Investor presentation highlights

H Financial Results. Milan July 28th, 2016

9M08 Activity Indicators: Total Revenues down 0.9% 1 to Euro 69,458 million.

Roadshow Presentation London, March 15-16, Lothar Lanz, CFO & COO Daniel Fard-Yazdani, Deputy Head of IR

William Blair Growth Stock Conference. June 13, 2012

2014 ANNUAL RESULTS PRESENTATION

Cover-More Group. UBS Australasia Conference. November 2015

PRESS RELEASE FIRST HALF 2004 RESULTS: UNDERLYING EARNINGS: UP 32% TO EURO 1.4 BILLION (37% AT CONSTANT EXCHANGE RATES 1 )

2018 Half year results 20 July 2018

2017 Half year results 26 July 2017

Half-year 2011 Results. July 29, 2011

Financial Information

WDF S.P.A. H RESULTS PRESENTATION

FULL-YEAR 2017 RESULTS

KION UPDATE CALL Q Gordon Riske, CEO Thomas Toepfer, CFO Wiesbaden, 7 May 2015

Q3 9M 2017 RESULTS. Investor Presentation. 9 November 2017

Q1 2017/18 RESULTS PRESENTATION. 13 February 2018

H Results. Jacques ASCHENBROICH CEO. July 26, 2012

H FINANCIAL RESULTS. July 27, 2017

Transcription:

Credit Investor Presentation October 2012

Disclaimer (1/2) Certain of the statements contained in this document are not historical facts but rather are statements of future expectations and other forward-looking statements that are based on management s beliefs. These statements reflect such views and assumptions as of the date of the statements and involve known and unknown risks and uncertainties that could cause future results, performance or future events to differ materially from those expressed or implied in such statements. When used in this document, words such as anticipate, believe, estimate, expect, may, intend and plan are intended to identify forward-looking statements which address our vision of expected future business and financial performance. Such forward-looking statements include, without limitation, projections for improvements in process and operations, revenues and operating margin growth, cash flow, performance, new products and services, current and future markets for products and services and other trend projections as well as new business opportunities. These forward-looking statements are based upon a number of assumptions which are subject to uncertainty and trends that may differ materially from future results, dependingon a variety of factors including without limitation: -General economic and labour conditions, including in particulareconomic conditions in Europe and North America -Legal, financial and governmental risks (including, without limitation, certain market risks) related to the businesses -Certain risks related to the media industry (including, withoutlimitation, technological risks) -The cyclical nature of some of the businesses. Please refer to the most recent Reference Document (Document de Référence) filed by Lagardère SCA with the French Autoritédes marchés financiers for additional information in relation to such factors, risks and uncertainties. Lagardère SCA disclaims any intention or obligation to update or reviewthe forward-looking statements referred to above. Consequently Lagardère SCA is not responsible for any consequences that could resultfrom the use of any of the above statements. This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended. 2

Disclaimer (2/2) This presentation does not constitute or form a part of any offer or solicitation to purchase or sell securities in the United States or in any other jurisdiction. Securities may not be offered or sold in the United States absent registration under the Securities Act of 1933, as amended (the Securities Act ) or an applicable exemption to registration. Nothing contained in this presentation shall form the basis of any contract or commitment whatsoever. Any decision to purchase or sell securities in the context of a proposed offering, if any, should be made solely on the basis of information contained in the offering memorandum published in relation to such an offering. This presentation is for the recipient s use only. This presentation (or any part of it) is not to be reproduced, published, distributed, passed on, or the contents otherwise divulged or disclosed, directly or indirectly, to any other person without the prior written consent of Lagardère SCA. Neither this presentation nor any copy hereof may be sent, taken or distributed in the United States, Canada, Australia or Japan or to any U.S. person (as defined in Regulation S under the Securities Act). This presentation is being provided only to non-u.s. persons and by accepting the delivery of this presentation, the recipient warrants and acknowledges that it falls within the category of non-u.s persons. Non-compliance with these restrictions may result in the violation of legal restrictions of the United States or of other jurisdictions. 3

Table of contents 1) Group profile and Strategy page 5 to 15 2) H1 Performance page 16 to 21 3) Summary financials & Financing structure page 22 to 25 4) Key credit highlights page 26 to 28 5) Appendices page 29 to 40 4

Group profile & Strategy 5

Lagardère Group profile 2 nd Publisher worldwide 1 st Publisher in Europe 1 st e-book supplier in the UK 5 th Publisher in the US 1 st Magazine publisher in France 1 st TV production group in France 1 st Media group on internet and mobile internet in France World leader in Travel retail and duty free 4,000 stores mostly in travel areas Strong position in press wholesale distribution Leader on European soccer Leader in sports rights in Asia and the Middle East Strong Partnership with main sports international federations: IOC, FIFA, AFC (1), CAF (2), IAAF (3) (1) Asian Football Federation, (2) Confederation of African Football, (3) International Association of Athletics Federations 6

1998-2011: refocus on media, with a balanced business mix 1998 2011 2015 As % of Recurring EBIT before associates 36% Media 12% Automotive Closed 52% High tech 23% Active 25% Services: - Travel retail - Wholesale Unlimited (1) 53% Publishing Active Unlimited Services: Travel retail Publishing 2011 key figures Net sales.. 7,657m Recurring EBIT bef. Associates... 402m Adjusted net income (2) 226m Net cash generated (3) 766m Minority stakes as of 2011 7.45% in EADS 20% in Canal Plus France (1) Negative recurring EBIT in 2011 for Lagardère Unlimited (- 6m) (2) See definitions on slide 38 (3) Net cash generated by operating & investing activities 7

Financial profile 2011 Net sales by division Unlimited 6% Recurring EBIT by division Unimited (1) Services 48% Publishing 27% Active 23% Publishing 53% Active 19% Services 25% Net sales by geographic area Rest of Asia- Europe Pacific 7% Other USA & 8% 2% Canada 11% (1) Recurring EBIT - 2011 - Unlimited: - 6m European Union 36% France 36% 8

RESILIENCE: Track record in Lagardère Publishing Resilient revenues and double-digit margin Net sales Operating margin 2,130m 2,159m 2,273m 2,165m 2,038m* 11.2% 11.4% 13.2% 11.6% 10.8% 2007 2008 2009 2010 2011 *Excluding the Stephenie Meyer effect, net sales were resilient in 2011 (down 0.3% on a like-for-like basis). 9

RESILIENCE: Lagardère Active: transition to a more resilient profile 1. Reduce exposure to advertising Exposure to the advertising market (as % of sales) 57% 57% 2. Maintain leadership in France: strong focus on women and news segments Performance in magazine circulation better than the market Circulation of Elle 1 : +2.7% p.a. vs. -1% for Reference universe 2 53% 54% 43%* +5% +4% +4% +3% +0.3% 2007 2008 2009 2010 2011 * Excluding PMI and Russian radio, sold in 2011 2007 2008 2009 2010 2011 3. Develop and monetize our brands and content in a digital format A portfolio of attractive brands... with increased presence in the digital market Acquisition of LeGuide.com (June 2012), the leading online shopping guide on the European market. 1 Paid circulation. 2 Elle reference universe: upmarket weekly women's magazines. 10

GROWTH: Digital books in Lagardère Publishing E-book: an opportunity, thanks to a sound business model 1. Relying on e-reader device penetration 2. E-books boom: respectively 27% and 23% of US and UK sales in adult trade in H1 2012 E-book market forecasts as percentage of trade market sales Lagardère Publishing E-book sales 50% United States 50% United Kingdom 8.4% 40% 40% 30% 20% 30% 20% % of Total sales 6% 10% 10% 0% 2010 2011 2012 2013 2014 2015 2016 2017 2018 0% 2010 2011 2012 2013 2014 2015 2016 2017 2018 50% 40% France 50% 40% Spain 2% 30% 20% 10% 30% 20% 10% 0.1% 0.7% 0% 2010 2011 2012 2013 2014 2015 2016 2017 2018 0% 2010 2011 2012 2013 2014 2015 2016 2017 2018 2008 2009 2010 2011 H1 2012 Source: AAP (US market) and internal projections 11

Passengers (billions) GROWTH: Travel retail in Lagardère Services 1. Increase in air traffic 12 Global long-term Passenger Forecast 2. Expansion on emerging markets Travel Retail revenue in emerging markets* 10 8 CAGR +4.2% 4,5 CAGR +11% 768m 6 4 2 2 2,1 2,2 2,3 2,4 2,5 2,8 2,9 3,1 3,2 3,4 3,5 3,1 4,3 6,2 International Domestic 506m 26% of sales 28% of sales 0 2009 2010 2011 2012 2013 2014 2019 2029 Sources: Eurostat, IATA, ACI, Air4casts, Aeroports.fr 3. Other drivers Consolidation of the market underway but far from being achieved Good relationship with landlords A solid portfolio of contracts (long-term concessions) Size matters: logistics, purchase power, globalization, sophistication 2007 2011 * Data does not include net sales from emerging country passengers travelling in mature countries. 12

LS Travel Retail strategic objectives LS Travel Retail sales and Ebitda margin evolution Proportional view* (2011-2016) Sales growth** +10% per annum 2/3 by organic growth 1/3 through small / medium acquisitions Ebitda margin improvement** +0.5 pt to +1.0 pt over the period Favorable mix evolution Emphasis on accretive M&A Fixed costs squeezed World #2 position Reach top 5 in each segment (Duty Free &Luxury, Food Service and Travel essentials) * Including share of JVs with various airports, notably Paris ** These objectives exclude any major disruption in the global economy as well as the hypothesis of transformational acquisitions. 13

GROWTH: Global Sports market growth 1. Sports market growth (media rights, sponsorship, ticketing) in $bn CAGR CAGR + 6 % + 3% Source : PwC. 2. Our strategy: turnaround the existing assets and expand progressively in New sports New geographies New businesses, more regular and less capital intensive 14

Growth Travel retail, digital, and sports are clear expansion areas Lagardère businesses mapping EXPAND Digital Travel retail Sports Rights Magazines, Radio, TV, TV Production Book Publishing Distribution DIVEST ENHANCE VALUE Market position 15

H1 Performance 16

Lagardère Publishing: Financial data H1 2012 sales by geographical area FY 2011 sales by activity (H1 2012 NS) Spain 7% Other 18% France 33% Reference 4% Other 23% Education 20% Illustrated books 14% United States & Canada 22% United Kingdom & Australia 20% General littérature 39% H1 2012 highlights ( m) H1 2011 H1 2012 Change Net sales (a) 900 905 +0.5% Recurring EBIT before associates (b) 71 57-14m Operating margin (b)/(a) 7.9% 6.3% -1.6 pt Net sales -2.4% like-for-like: soft activity trends on all markets. Decrease in profitability mainly attributable to sluggish market conditions. Continued rise of the e-book (8.4% of total net sales) but not sufficient yet to compensate difficult market conditions in the US and the UK. The outlook for the second half is positive. 17

Lagardère Active: Financial data H1 2012 sales by geographical area International 8% H1 2012 sales by activity Radio 23% France 92% TV and TV production 16% Press & other 61% H1 2012 highlights: ( m) H1 2011 H1 2011 Pro forma* H1 2012 Change vs. H1 2011 Pro forma Net sales (a) 807 460 450-2.2 % Recurring EBIT before associates (b) Operating margin (b)/(a) 52 17 31 + 14m 6.5% 3.7% 7% +3.3 pts Net sales -3,7% like-for-like: negative trends in advertising (- 6,9%) and circulation, partially offset by good performances in TV production. However, strong increase in profitability mainly thanks to: good performance in TV Production and TV channels; tight cost control more than offsets negative trends in advertising and circulation. *Figures pro forma, excluding major assets sold (International Magazine Publishing-PMI and Russian radio). 18

Lagardère Services: Financial data H1 2012 sales by geographical area H1 2012 sales by activity United States & Canada 6% Eastern Europe 19% Spain 10% Switzerland 12% Belgium 13% Asia & Australia 7% Other 5% France 28% 44% 47%* Wholesale Distribution 26% 28%* Integrated Retail 18% 19%* H1 2012 highlights: 56% 53%* ( m) H1 2011 H1 2012 Change Net sales (a) 1,804 1,821 +1.0% Recurring EBIT before associates (b) Operating margin (b)/(a) 41 37-4m 2. 3 % 2.0% -0.3 pt Net sales +2.4% like-for-like: Travel Retail continues its dynamic trend (+9.1%). France: +8.4% (Aelia +18.2%); Eastern Europe: +15.4%; Asia Pacific: +6.3%. Slight dip in profitability due to: Decline of LS Distribution mostly; The equity accounting of several activities in a JV with Aéroports de Paris. *% of net sales in H1 2011. / **Source ACI: April 2012 YTD. 19

Lagardère Unlimited: Financial data ( m) H1 2012 sales by geographical area Rest of World 23% Asia 24% H1 2011 H1 2012 Change Net sales (a) 213 213 = Recurring EBIT before associates (b) Operating margin (b)/(a) 4 (13) - 17m 2. 0 % Germany 21% Rest of Europe 16% United Kingdom 5% France 11% - - *International Olympic Committee. NB: gross margin was 155m in H1 2011 and 161m in H1 2012. Marketing rights 41% 39%* H1 2012 sales by activity Other 13% 10%* *% of net sales in H1 2011. H1 2012 highlights: Media rights 46% 51%* Net sales -5.2% like-for-like: Negative calendar effects (World Sport Group: nonoccurrence of the Asian Football Cup) ; Partially offset by good performance of Sportfive : African Nations Cup and German soccer clubs marketing rights. Recurring EBIT before associates : Includes a - 22m provision loss on IOC* contract (2014 and 2016 Olympic games); Excluding this provision, recurring EBIT increased thanks to Sportfive performance. 20

2012 group outlook and guidance The second half of the year should benefit from a significant improvement in profitability after a first half performance that cannot be extrapolated to the full year, and which is traditionally weaker in terms of the Group's activity and results. The recurring media EBIT target is therefore maintained under conditions indicated on 8 March: excluding the 2 items described below, at constant scope (excluding PMI and the Russian radio activities) and currency, recurring media EBIT in 2012 should be stable compared to 2011. The 2 items excluded from the guidance are the following: The risk provision related to the IOC contract, for which 22m were booked in the first half ; The (potentially positive) settlement of the litigation with the Board of Control for Cricket in India. 2 assets for sale: 20% stake in Canal + France and a 7.4% stake in EADS. Lagardère intends to sell these assets as soon as market and operational conditions are met. 21

Summary financials & Financing structure 22

Key figures Full year ( m) 2010 2011 Change Comparable change* Net sales 7,966 7,657-3.9% +0.2% Recurring Media EBIT** 468 414-11.4% -11.1% Consolidated recurring EBIT incl. Non-Media 462 402-60m / Net income Group share 163 (707) ns / Adjusted net income Group share 284 226-58m / Net cash from operating & investing activities 320 766 + 446m / Net debt 1,772 1,269-503m / Stockholders equity 4,018 3,024-994m*** / Gearing 44.1% 42.0% -2.1 pt / *Change in net sales like for like, and change in recurring EBIT at constant exchange rates. **See definition in appendices. *** Decrease of equity mainly due to impairment losses to the Unlimited division and to Canal + France stake 23

Sound financial position: 2007 2011 achievements Significant effort at reducing the level of debt Prudent financial policy focused on diversification of funding sources Debt breakdown (excluding Mandatory exchangeable bond) 2,570 m Net debt down 1,3bn 1,269m 2007 2011 6% 17% 25% 27% 67% 58% Bonds Bank loan Other 2007 2011 Reminder: Canal + France book value :. 1.2 bn EADS market value (as of 10 October 2012): 1.6 bn Total potential proceeds:... 2.8 bn 24

Sound financial position and conservative financial policy Proven ability to deleverage from 2010 to 2011 Leverage (net debt/ebitda) reduced by 0.8 points to reach 2.0x end 2011 H1 2012 saw an increase in net debt due to seasonal negative Free cash flow Reasonable gearing at 42% end 2011 with a target level of 50% over the long term Ample headroom within financial covenants Strong liquidity position with 1.6bn* available of which c. 1bn out of the 1.6bn multicurrency syndicated credit loan (maturity of 5 years) signed in January 2011, and gathering 14 banks A limited exposure to currency or interest rate risk Interest rate structure**: 45% floating 55% fixed Currencies**: mainly in Euro, except 323m (mostly in USD from the syndicated bank loan) Willingness to continue the diversification of funding sources through issuance of bonds, extend the debt maturity profile and reduce the 2014 redemption A significant effort at reducing the level of debt & leverage 1,573m Preservation of liquidity and balanced debt repayment schedule* 1,772 m 1,269m Authorized credit lines: 953m 995m 867m Net debt/ EBITDA* 2,8x 2,0x Treasury***: 620m 203m 259m 8m 10m 7m 2010 2011 31/12/2010 31/12/2011 Liquidity Jun 12- Jun 13 Jun 13- Jun 14 Jun 14- Jun 15 Jun 15- Jun 16 Bonds Bank debt Other Jun 16- Jun 17 Jun 17- Jun 18 >Jun 18 *At end June 2012 **At end December 2011 ***Short-term investments and cash. 25

Key credit highlights 26

Key credit highlights Leading market positions in Publishing (#2 worldwide publisher) & Services (worldwide leader in Travel Retail) A diversified, complementary & unique business mix within the media industry A geographically diversified group with c.2/3 of revenues generated out of France Resilient base of Lagardère Publishing & low exposure of Lagardère Active to cyclical advertising spend Growth opportunities in Travel Retail, digital & sports, encompassing Lagardère's four divisions Sound financial profile with proven ability to deleverage, strong liquidity profile (EUR1.6bn liquidity available), and diversified funding sources Substantial financial flexibility provided by stakes in EADS & Canal+, and clear willingness to carry out those disposals Stable management and shareholder base thanks to the legal structure of the company (SCA) 27

Offering summary Issuer: Lagardère SCA Rating: Unrated 1.6bn Debt maturity profile End June 2012 Maturity: Size: 5 yr Benchmark Authorized credit lines Format: Fixed rate Documentation: Stand alone Treasury Cotation: Denominations: 100k Luxembourg Liquidity Jun 12- Jun 13 Jun 13- Jun 14 Jun 14- Jun 15 Jun 15- Jun 16 Jun 16- Jun 17 Bonds Bank debt Other Jun 17- Jun 18 >Jun 18 T&Cs: Standard T&Cs including CoC Debt maturity profile Pro Forma Liability Management transaction Use of proceeds: General corporate purposes and refinancing of the partial tender offer on the 2014 bonds Authorized credit lines Treasury Roadshow: October: Paris & Germany (15), London & [Netherlands] (16) Liquidity Jun 12- Jun 13 Jun 13- Jun 14 Jun 14- Jun 15 Jun 15- Jun 16 Jun 16- Jun 17 Bonds Bank debt Other LM Jun 17- Jun 18 >Jun 18 Global Coordinators: CA-CIB, HSBC 28

Appendices 29

Shareholding structure Capital at end July 2012 Number of shares 131 133 286 Number of voting rights 162 080 709 Share capital at end July 2012 Voting rights at end July 2012 Retail investors 5.98% French institutional investors 16.66% Qatar * 12.83% Retail investors 8.38% French institutional investors 17.58% Employees 1.5% Treasury stock 2.84% Lagardère Capital & Management 9.3% Employees 2.15% Lagardère Capital & Management 15.04% Qatar * 10.38% Non-French institutional investors 50.89% Non-French institutional investors 46.47% * As stated in the last threshold crossing disclosure on March 19 th 2012 30

Consolidated income statement (1/2) ( m) Lagardère Media H1 2011 H1 2012 Other activities* Total Lagardère Media Other activities* Net sales 3,724-3,724 3,389-3,389 Recurring EBIT before associates** Total 168 (8) 160 112 (6) 106 Income from associates 13 9*** 22 3 42*** 45 Non-recurring items (27) - (27) (39) - (39) Restructuring costs (11) - (11) (14) - (14) Gains/(losses) on disposals 10-10 - - - Impairment losses on goodwill, tangible & intangible fixed assets Amortisation of acquisition-related intangible assets and other acquisition-related expenses - - - (9) - (9) (26) - (26) (16) - (16) EBIT 154 1 155 76 36 112 *Non-media, Canal+ France and EADS. **See definition slide 37. ***EADS contribution. 31

Consolidated income statement (2/2) ( m) Lagardère Media H1 2011 H1 2012 Other activities* Total Lagardère Media Other activities* EBIT 154 1 155 76 36 112 Net interest expense (22) (23) (45) (11) (29) (40) Income before tax 132 (22) 110 65 7 72 Income tax expense (77) 11 (66) (44) 20 (24) Total net income 55 (11) 44 21 27 48 Attributable to minority interests (16) - (16) (12) - (12) Net income Group share 39 (11) 28 9 27 36 Total *Non-media, Canal+ France and EADS. 32

Adjusted net income Group share ( m) H1 2011 H1 2012 Net income attributable to the Group 28 36 Equity accounted contribution from EADS (9) (42) Amortisation of acquisition-related intangible assets and other acquisition-related expenses* 22 13 Impairment losses on goodwill and intangible assets* (1) 10 Restructuring costs* 11 13 Gains (losses) on disposals* 6 - Adjusted net income excluding EADS 57 30 *Net of taxes. 33

Consolidated statement of cash flows ( m) H1 2011 H1 2012 Cash flow from operations before interest, taxes 282 237 Changes in working capital (278) (191) Cash flow from operations 4 46 Interest paid & received, income taxes paid (62) (44) Cash generated by/(used in) operating activities (58) 2 Acquisition of property, plant & equipment and intangible assets (121) (103) Disposal of property, plant & equipment and intangible assets 20 4 Free cash flow (159) (97) Acquisition of financial assets (54) (107) Disposal of financial assets 498 16 (Increase)/decrease in short-term investments - 10 Net cash from operating & investing activities 285 (178) 34

Consolidated balance sheet ( m) Dec. 31, 2011 June 30, 2012 Non-current assets (excl. investments in associates) 3,626 3,677 Investments in associates 1,771 1,673 EADS 277 185 Other associates 1,494 1,488 Current assets (other than short-term investments and cash) 2,781 2,858 Short-term investments and cash 737 620 Held-for-sale assets 13 - TOTAL ASSETS 8,928 8,828 Stockholders equity 3,024 2,800 Non-current liabilities (excl. debt) 553 546 Non-current debt 1,843 2,146 Current liabilities (excl. debt) 3,345 3,133 Current liabilities 163 203 Held-for-sale liabilities - - TOTAL LIABILITIES AND EQUITY 8,928 8,828 35

Main associates Balance Sheet Income Statement ( m) 2011 (as of 31/12/2011) 2012 (as of 30/06/2012) 2011 (as of 30/06/2011) 2012 (as of 30/06/2012) EADS (7.4%) 277 185 9 42 Canal+ France (20%) 1,197 1,197 - - Marie Claire (42%) 125 125 3 2 Amaury (25%) 99 97 5 - Other associates 73 69 5 1 TOTAL 1,771 1,673 22 45 36

Recap of Media performance by division Net sales ( m) H1 2012 net sales m change Change vs H1 2011 Lagardère Publishing 905 + 5m +0.5% Lagardère Active 450-357m -44.2% Lagardère Services 1,821 + 17m +1.0% Lagardère Unlimited 213 - - Total Media 3,389-335m -9.0% Recurring Media EBIT before associates ( m) H1 2012 EBIT m change Change vs H1 2011 Lagardère Publishing 57-14m -19.9% Lagardère Active 31-21m -40.1% Lagardère Services 37-4m -9.0% Lagardère Unlimited (13) - 17m - Total Media 112-56m -33.4% 37

EBITDA ( m) H1 2011 H1 2012 m change Change vs H1 2011 Lagardère Publishing 83 69-14m -16.3% Lagardère Active 78 30-48m -61.3% Lagardère Services 76 71-5m -6.7% Lagardère Unlimited 59 42-17m -29.3% Total Media 296 212-84m -28.4% Other activities 8 25 + 17m +206.0% TOTAL 304 237-67m -21.8% Note: see definition slide 37. 38

For the record : definitions of Recurring Media EBIT and EBITDA Recurring Media EBIT of consolidated companies is defined as the difference between result before financial charges and tax and the following items of the profit and loss statement: Contribution of associates Gains or losses on disposals of assets Impairment losses on goodwill, property, plant and equipment and intangible assets Restructuring costs Items related to business combinations: Expenses on acquisitions Gains and losses resulting from acquisition price adjustments Amortization of acquisition-related intangible assets EBITDA is defined as: Earnings before interest and tax + Amortization + Impairment losses on goodwill, property, plant and equipment and intangible fixed assets Positive contribution (+ Negative contribution) of associates + Dividends received from associates. 39

Lagardère IR Team Anthony MELLOR Head of Investor Relations Tel: 33 1 40 69 18 02 amellor@lagardere.fr Sophie BARBOSA Investor Relations Deputy Head Tel: 33 1 40 69 67 88 sbarbosa@lagardere.fr Josefin GUSTAVSEN Assistant Tel: 33 1 40 69 19 22 Fax: 33 1 40 69 22 72 jgustavsen@lagardere.fr Address: 4 rue de Presbourg 75116 PARIS FRANCE Tickers: Bloomberg (MMB FP), Reuters (LAGA.PA) 40