Consolidated results at December 31, 2015

Similar documents
Consolidated results at June 30, A positive first half 2017

Press release. Consolidated results at December 31, A year of financial returns and strategic achievements

Press Release. Consolidated results at June 30, 2011

Séché Environnement 2016 Annual Results. Meeting of March 7, 2017

Annual report Séché Environnement. Séché Environnement. Report of the Board of Directors. Annual report

ANNUAL REPORT 2014 REPORT OF THE BOARD OF DIRECTORS

RAPPORT FINANCIER SEMESTRIEL. 30 juin 2017

INTERIMFINANCIAL. REPORT at 30 June

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

2017 Annual Results. Philippe Capron

RALLYE Annual Results. Increase in Rallye s 2014 activity driven by the organic growth of Casino s net sales

LISI REPORTS SIGNIFICANT IMPROVEMENT IN RESULTS FOR 2011

2018 half-year results

annual results

RALLYE Annual Results. Strong decrease of Rallye s cost of net financial debt, at 112m compared to 165m in 2014

Korian improves its operating performance and speeds up its expansion.

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

Revenue % Operating profit before non-recurring items EBITA % % of revenue 5.8% 6.6% pt

PRESS RELEASE 2012 ANNUAL RESULTS A SOLID PERFORMANCE IN A CHALLENGING CONTEXT IN EUROPE DIVIDEND 1 OF 0.65 PER SHARE FOR THE 2012 RESULTS

Mersen: Full-year 2014 results

Financial information as of September 30, 2015

INVESTOR PRESENTATION

Sopra Group resilient in 2009

Solid interim results in line with roadmap

Press release 31 August 2011

H RESULTS Good operational resilience Strong free cash flow generation Performance in line with priorities Pursuit of cost reduction programme

RESTATED FIGURES AS OF 31/12/2017 FOR IFRS 5, 9 & 15 TREATMENTS

LISI ANNOUNCES IMPROVED RESULTS FOR FIRST HALF OF 2008

Results FY : A solid performance, in line with objectives

FIRST-HALF 2018 RESULTS DOUBLE-DIGIT GROWTH IN SALES** AND OPERATING INCOME IN THE FIRST HALF UPGRADED FULL-YEAR GUIDANCE

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

Third-quarter 2018 revenue

Full-Year 2009 Results. Outlook

First-half 2018 results

PRESS RELEASE. Gfi Informatique: 2016 HALF-YEAR RESULTS.

2015 First Half Results. August 3, 2015

Annual Results

published % % % %

RALLYE Annual Results

FINANCIAL INFORMATION AS OF SEPTEMBER 30, 2015

Continued operating improvements leading to EBITDA growth and further deleveraging

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

FULL-YEAR 2017 RESULTS

September 30, Organic change. Revenue 11,225 11, % +0.7% +0.8% -0.2% EBITDA 1, , % -1.7% -2.1% +0.4%

2018 Full-year results

2014 ANNUAL RESULTS. DOMINIQUE LOUIS Chairman and Chief Executive Officer PHILIPPE CHEVALLIER Chief Financial Officer

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

MAISONS DU MONDE: FULL-YEAR 2018 RESULTS

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

EXPERTISE, OUR SOURCE OF ENERGY 2012 INTERIM RESULTS AUGUST 30, 2012

Encouraging Group operating performance in 2016, with the exception of the Security division

PRESS RELEASE Paris, April 28, 2017

2018: ANOTHER YEAR OF BUSINESS GROWTH AND INCREASE IN EARNINGS FOR HIGHCO

2015 HALF-YEAR RESULTS SOLID PERFORMANCE, ENHANCED BY CURRENCY EFFECTS IMPROVED ACTIVITY IN Q TARGETS CONFIRMED

Présentation des résultats semestriels H results

Thursday, 27 August H Results

Groupe Partouche : Positive orientation in the business activity & strong growth in the income in 2015

Press release 8 March RESULTS

Results H : a good start to the fiscal year and objectives for the full twelve months confirmed

Investor Presentation Q Results. 11 November 2010

enabler of energy & digital revolutions

RESTATED FIGURES AS OF 30/06/2017 FOR IFRS 5, 9 & 15 TREATMENTS

2013 General Meeting. Pierre-François RIOLACCI Chief Finance Officer

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

H1 08 H1 08 pro forma

SNCF GROUP FINANCIAL INFORMATION

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

Annual results for 2017

Net Sales: 1,107.6m, -5.4% vs. H of which -1.4% organic growth (1)

PRESS RELEASE Paris, October 31, 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

Carrefour: 2012 Full-Year Results Growth in sales and net income, Group share Strengthened financial structure

2009 HALF-YEAR RESULTS

ENGIE financial information as of March 31, 2018 Sustained organic growth and full-year guidance confirmed

SOLVING EFESO INTERNATIONAL

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

HIMEDIA GROUP: A STRENGTHENED FINANCIAL PROFILE AND CONTINUED DEVELOPMENT

FY 2017 RESULTS. March 8 th, 2018

MAISONS DU MONDE: FIRST-HALF 2018 RESULTS

RALLYE first-half results

FIRST-QUARTER 2017 ENCOURAGING OPERATING TRENDS GROWING EARNINGS ACQUISITION OF GE WATER, A MAJOR DEVELOPMENT STEP FOR SUEZ.

2004 Results & 2005 Prospects

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

H Results. Results and business activity up sharply, and ahead of the roadmap

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

Cegedim: First half is 2011 on target.

Coface results for Q1-2017: Net income at 7.3m driven by an improvement in net loss ratio Fit to Win progressing as planned

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

i n f o r m a t i o n

First half 2018 in line with forecasts

First-quarter 2018 revenue

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

BACK TO GROWTH PERSPECTIVES IN 2010

Activity and 2015 Annual Results

FY 2016 RESULTS. March 2 nd, 2017

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

FINANCIAL INFORMATION AS OF MARCH 31, 2017

Sales growth in France and increase in free cash flow generation

PRESS RELEASE Paris, July 29, 2015

PRESS RELEASE MERSEN: FULL-YEAR 2015 RESULTS

Transcription:

Compartment B ISIN: FR 0000039139 Bloomberg: SCHP.FP Reuters: CCHE.PA CAC MID & SMALL Index and ENTERNEXT PEA-PME 150 Index Press Release Changé, March 7, 2016 Consolidated results at December 31, 2015 Business growth in line with targets Significant rise in operating profitability indicators Confirmed financial stability 2016 Acquisition of HPS Nuclear Services Organic growth bolstered by external growth Confirmed increase in net income Dynamic 2015 Solid activity in most business lines, particularly in treatment markets Targeted developments in technical waste markets in France and abroad: medical waste, weakly radioactive waste (VLL), etc. Early refinancing of senior bank debt: increased financial flexibility and lower debt costs Changes in governance: higher percentage of family-held shares; increased independence of the Board of Directors Consolidated results up sharply Growth in line with expectations: Contributed revenue: up +2% to 440.0m Good operating performance COI: up +14% to 40.6m Significant rise in net income Group net income up +72% to 16.8m Outlook: continuing the growth strategy in high value-added markets External growth in the VLL market: acquisition of HPS Nuclear Services, which specializes in radiation protection (March 2016) Sustained, strong organic growth in profitability confirmed for 2016. Registered office: Les Hêtres BP 20 53811 Changé Cedex 1 / 10

At the Board of Directors meeting on February 29, 2016 which approved the accounts as of December 31, 2015, Joël Séché stated: Fiscal 2015 was characterized by satisfactory growth in most of our business lines and by a strong rise in all of our profitability indicators. Business was sustained by the solidity of the treatment markets and by a favorable business environment. The good operating performance and significant improvement in financial income, following the early refinancing of our bond and bank debt in 2014 and 2015, enabled a very sizable increase in net income; our financial position is strengthened by it, and is putting up reasonable balance-sheet ratios. Furthermore, the Group was able to seize on external growth opportunities in medical waste markets: Creating Séché Healthcare, taking control of Sodicome in the Brittany region, and acquiring Moringa in Martinique all strengthen the Group's positions in this value-added market in France, while the stake acquired in Kanay in Peru gives it new international prospects. With the creation of Séché Energies in early 2015, the Group demonstrated its desire to grow in lowlevel radioactive waste markets in France and elsewhere. This approach is now bolstered by the acquisition of HPS Nuclear Services, which gives us a foothold in the radiation protection markets that are so essential in the field of nuclear power. As an active participant in the green economy, Séché Environnement will continue its growth in markets that support the circular economy and sustainable development for regular organic growth bolstered by targeted external growth operations. This growth strategy in high-expertise waste management markets in France and elsewhere allows the Group to confidently pursue growth in its net income in 2016." At December 31 ( m) 2014 reported 2014 pro forma % 2015 % Gross change Contributed revenue 433.2 433.2 100% 440.0 100% +1.6% EBITDA 82.3 82.1 19.0% 88.1 20.0% +7.3% Current operating 35.7 35.6 8.2% 40.6 9.2% +14.1% income Operating income 32.9 32.8 7.6% 38.5 8.8% +17.4% Financial income (14.0) (14.0) - (12.1) - -13.7% Net income of consol. 11.8 11.7 2.7% 17.9 4.1% +53.3% Companies Net income (Group) 9.8 9.8 2.3% 16.8 3.8% +72.2% Pro forma 2014: The IFRIC 21 interpretation has been retroactively applied to C3S 2014 and 2013 - Impact on 2014 EBITDA: (0.2)m - Impact on opening shareholders' equity 2015: + 0.5m Registered office: Les Hêtres BP 20 53811 Changé Cedex 2 / 10

Comments on the consolidated financial statements at December 31, 2015 As of December 31, 2015, Séché Environnement generated a sharply increased consolidated net income (Group share): up +72% to 16.8m (vs. 9.8m a year earlier). This performance reflects the positive trend in most of the Group's business lines over the period and significant improvement in operational and financial results. The consolidated contributed revenue 1 experienced growth in line with goals, to 440m at December 31, 2015 vs. 433.2m a year earlier, supported by solid performance in treatment activities despite the delay experienced at year's end by the eco-services business lines in starting some major pollution removal projects. EBITDA grew strongly to 88.1m, which was 20.0% of contributed revenue (vs. 82.1m, representing 19.0% of contributed revenue, a year earlier pro forma data). This favorable change partially reflects (+ 3.1m) the contribution of organic growth and the positive mix effects resulting from solid performance in treatment activities, and partially (+ 2.9 million), the balance of various components (lower external expenses in connection with a more accurate assessment of large upkeep expenses, effects of activity postponements or the decrease in the price of energy, etc.). In line with the growth of EBITDA, the COI rose to 40.6m, i.e. 9.2% of contributed revenue (vs. 35.7m, representing 8.2% of contributed revenue in 2014 pro forma data). Financial income benefited from the decreased cost of gross financial debt resulting from the bond and bank refinancing that was performed in May 2014 and May 2015, respectively: That balance significantly improved, to (12.1)m in 2015 compared to (14.0)m a year earlier. The improvement in the net income of consolidated companies and in the share of income from affiliates raised consolidated net income to 16.8m, or 3.8% of contributed revenue in 2015 (vs. 9.8m, representing 2.3% of contributed revenue in 2014). The financial position is solid, and has put up reasonable balance sheet ratios. As of December 31, 2015, net financial debt was 258.8m, resulting in gearing (NFD/equity) of 1.06x and leverage (NFD/EBITDA) of 2.94x. The Board of Directors will propose the payment of an unchanged dividend of 0.95 per share to the General Shareholders Meeting of April 28, 2016. 1 Reported consolidated revenue less IFRIC 12 revenue and compensation for diverted waste, net of variable fees collected to cover the costs incurred to ensure continuity of public service during asbestos removal at the Strasbourg-Sénerval incinerator. Registered office: Les Hêtres BP 20 53811 Changé Cedex 3 / 10

Consolidated financial statements at December 31, 2015 Business growth in line with expectations: Contributed revenue: up +1.6% to 440.0 million Insignificant differing trends across divisions As of December 31, 2015, Séché Environnement generated consolidated revenue of 460.9m, up 3.6% compared to revenue figures published at December 31, 2014 ( 444.7m). Restated for revenue under IFRIC 12, representing investments made in asset disposals on behalf of communities, i.e. 6.6m in 2015 (vs. 8.1m in 2014), revenue excluding IFRIC 12 was 454.3m as of December 31, 2015 (vs. 436.6 million a year earlier) marking growth of 4.1% over the period. Note that revenue also includes compensation for diverted waste, net of savings on variable fees collected to cover the costs incurred to ensure continuity of public service during asbestos removal at the Strasbourg-Sénerval incinerator. As of December 31, 2015, the amount of that compensation not contributing to the margin was 14.3m (vs. 3.4m in 2014). Net of that compensation for diverted waste and of IFRIC 12 revenue, the contributed revenue of Séché Environnement as of December 31, 2015 was therefore 440.0 million (vs. 433.2 million a year earlier), marking growth of 1.6% in line with expectations. Consolidated data in m At December 31 2014 pro forma 2015 Gross change Change (organic) Hazardous Waste (HW) division 271.4 265.7-2.1% -2.5% Non-Hazardous Waste (NHW) division 161.8 174.3 +5.5% +5.5% Contributed revenue 433.2 440.0 +1.6% +1.3% Compensation for diverted waste IFRIC 12 revenue 3.4 8.1 14.3 6.6 - - - - Consolidated revenue (reported) 444.7 460.9 +3.6% +3.4% As of December 31, 2014, contributed revenue at constant exchange rates would be 433.2m, reflecting the absence of any significant change over the period. In 2015, the divisions experienced differing trends which were not representative of the resilience of their primary markets and the sales successes produced over the year: The Hazardous Waste (HW) division, as of December 31, 2015, posted revenue of 265.7m, marking a 2.1% decline from 2014 ( 271.4m). This trend incorporates a 1.0m scope effect, essentially reflecting consolidation as of October 1, 2015 of new medical waste activities (addition of Séché Healthcare, Sodicome, and Moringa to the consolidation scope). At constant scope, the division's revenue was down -2.5%. Though the division experienced good levels of activity in its treatment business lines (particularly incineration), it was hurt by postponements of project starts to 2016 for some important decontamination contracts. Registered office: Les Hêtres BP 20 53811 Changé Cedex 4 / 10

Internationally, revenue posted sustained growth of 8.7%, to 23.4m as of December 31, 2015 (vs. 21.5m the previous year), supported by good performance from PCB activities in Latin America and the positive trend in regeneration activities in Spain. Note the lack of a significant foreign exchange effect. The reported revenue of the Non-Hazardous Waste division (NHW) was 195.2m as of December 31, 2015 (vs. 173.3m in 2014). Restated for revenue under IFRIC 12 ( 6.6m in 2015 vs. 8.1m in 2014) and compensation for diverted waste ( 14.3m in 2015 vs. 3.4m in 2014), the division's contributed revenue was 174.3m, generating significant growth of 5.5% compared to contributed revenue the previous year ( 161.1m). All business lines contributed to the growth of the division, which is able to rely on the resilience of its contracts with communities, particularly in incineration, while the storage business lines were sustained by positive sales results. Brisk growth in operating profitability EBITDA at 20.0% of contributed revenue (vs. 19.0% pro forma in 2014) COI at 9.2% of contributed revenue (vs. 8.2% pro forma in 2014) The Group's EBITDA was 88.1m for 2015, an increase of 7.3% from 2014 EBITDA ( 82.1m in pro forma data). It reached 20.0% of contributed revenue compared to 19.0% in 2014 (pro forma data). This good performance reflects: for + 3.1m: The contribution of organic growth and positive mix effects resulting from solid performance in treatment activities; for + 2.9m, the balance of various components like lower external expenses resulting from accounting treatment ( 5.8m worth) of large upkeep expenses on HW incinerators as parts of the fixed asset, the negative impact of activity postponements (decontamination, etc.) or the favorable contribution of the fall in energy prices. Current operating income increased sharply (+14.1%) to 40.6m in 2015, i.e. 9.2% of contributed revenue (as opposed to 35.6m, which was 8.2% of contributed revenue in 2014 pro forma data). The rise in current operating income was essentially caused by the growth in EBITDA and their return to normal levels after a strong 2014, and provisions for 30-year monitoring of landfill sites. Consequently, operating income was 38.5m compared to 32.8m in 2014, i.e. 8.8% of contributed revenue (vs. 7.6% one year ago). Note that this balance accounts for the elimination of extraordinary items from 2014. Sharp improvement in financial income Cost of gross financial debt down Effects of one-off early refinancing costs Financial income in 2015 was (12.1)m compared to (14.0)m in 2014. It benefited from improved net debt costs, which were 3.86% in 2015 compared to 4.84% in 2014, thanks to the refinancing of bond debt in May 2014 and senior bank debt in May 2015. Registered office: Les Hêtres BP 20 53811 Changé Cedex 5 / 10

The financial income also accounts for the one-off impact of refinancing the senior line of credit, equal to (1.2)m, while in 2014, it included the impact of refinancing the bond issue, which was (2.4)m. Net income (Group share) up 72% Net income of consolidated companies: +53% Net income from ongoing activities: +67% After booking the tax charge (- 8.5m in 2015 compared to - 7.1m in 2014, pro forma data), income from consolidated companies was 17.9m in 2015, vs. 11.7m in 2014 (pro forma data), a 53% rise from the previous year. Affiliates' share of income improved, given the write-back of the provision taken out in 2014 for restructuring Gerep's activities ( 1m). After taking into account the income from abandoned activities (- 0.4m in 2015 vs. - 0.6m in 2014 in pro forma data), net income has put up strong growth: up +72% to 16.8 million (vs. 9.8 million in 2014, pro forma data) marking a brisk rise in net profitability, to 3.8% of contributed revenue (vs. 2.3% pro forma in 2014) Solid financial structure Sustained industrial growth CAPEX Cash flow growing Balance sheet ratios maintained In 2015, booked industrial investments represented 49.5m, including 6.7m for IFRIC 12 investments (vs. 42.4m and 8.4m respectively in 2014). Booked proprietary investments totaled 9.7% of contributed revenue in 2015 (vs. 7.8% in 2014). It should be noted that in 2015, Séché Environnement invested 10.6m in rebuilding the Changé sorting facility that was damaged in 2014. Cash flow has grown substantially, in line with operating performance, to 75.7m (vs. 62.9m in 2014, pro forma data) and represents 153% of investment outlays ( 49.3m, including 6.2m in financial investments). Financial investments chiefly reflect external growth investments in the medical waste market ( 5.9m). Net bank debt 2 was 258.8m as of December 31, 2015 (vs. 210.2m at the end of 2014, pro forma data). The net bank debt trend chiefly reflects the non-recurring change in WCR and the effects of the share buyback that took place in May 2015. Balance-sheet ratios are under control, with gearing (Net Financial Debt/Equity) equal to 1.06x vs. 0.81x as of December 31, 2014 (pro forma data) and leverage (Net Financial Debt/EBITDA) equal to 2.94x vs. 2.56x as of December 31, 2014 (pro forma data). 2 Net bank debt: calculated based on the terms of the senior bank contract Registered office: Les Hêtres BP 20 53811 Changé Cedex 6 / 10

Recent developments and future prospects External growth in the VLL waste market: acquisition of HPS Nuclear Services Séché Environnement has strengthened its positions in the radioactive waste market through the acquisition of HPS Nuclear Services in early March 2016. Through its research office, (design-build, modeling, earthquake resistance calculations, etc.) and its production and smelting facility (particularly in lead), HPS Nuclear Services serves a client base in the energy and industrial sectors, in the fields of nuclear maintenance and logistics, biological protection, decontamination, decommissioning, waste treatment, asbestos removal, and nuclear training. As a radiation protection specialist (mitigation and shielding calculations related to radiation issues, HPS Nuclear Services designs, produces, and installs biological protection suitable for the structures and equipment at nuclear facilities. The company is therefore growing on a high value-added niche market with strong potential, because it is essential for all nuclear stakeholders. HPS Nuclear Services holds many certifications, including AREVA Domaines 3 and 4, CEA Domaines D3-1 / D3-2 / D4.2-E, EDF, and Confidentiel Défense Certificat #9002487, in addition to those already obtained by Séché Energies for intervening in ionized radiation environments. With two sites, HPS Nuclear Services has 40 employees and earned revenue of around 4m in 2015. This acquisition strengthens Séché Environnement's position in the French and international radioactive waste markets, and is in line with the Group's development strategy in high-potential, high-expertise niche markets. Model solid In 2016, Séché Environnement will rely on the solidity of its industrial markets and the repeatability of its contracts with communities to continue its development in high-expertise business lines like waste recovery and energy recovery markets in France, and also internationally where the Group is more specifically targeting high value-added niche markets. Against this backdrop, the Group anticipates slight growth in its contributed revenue for the current year, at constant scope, and is seeking to maintain or improve the current level of operating profitability achieved in 2015 (COI/contributed revenue). Séché Environnemen is planning industrial investment (excluding IFRIC investment) of around 50m in 2016. This amount, which is greater than that of 2015, is particularly the result of investments needed to build infrastructure related to the implementation of the LEN project (providing energy from SRF to the heating system of Laval), for a total of about 11m in 2016. Upcoming communications Consolidated revenue at March 31, 2016 April 25, 2016 (after market close) General Shareholders' Meeting April 28, 2016 Registered office: Les Hêtres BP 20 53811 Changé Cedex 7 / 10

Contact Séché Environnement Manuel Andersen Head of Investor Relations +33 (0)1 53 21 53 60 m.andersen@groupe-seche.com About Séché Environnement Séché Environnement is one of the leading players in the recovery and treatment of all types of waste in France, from both industry and from local communities. Séché Environnement is the leading independent operator in the country with a unique positioning specializing in technical risk, at the hub of the closed markets with high entry barriers in waste treatment and recovery. Its facilities and expertise enable it to provide high value-added solutions to its industrial and public authority clients, targeting the challenges of the circular economy and sustainable development requirements such as: recovery or energy recovery of hazardous and non-hazardous waste; all types of treatments for solid, liquid or gaseous waste (thermal, physical-chemical or biological treatment); storage of final hazardous and non-hazardous waste; eco-services such as pollution remediation, decommissioning, asbestos removal and rehabilitation. Based on its extensive expertise, Séché Environnement has successfully developed its environmental services business lines in waste management outsourcing markets for its clientele of large communities and major industrial companies both in France and abroad. Séché Environnement has been listed on Eurolist by Euronext since November 27, 1997. It is eligible for equity savings funds dedicated to investing in SMEs and is listed in the CAC Mid&Small and Enternext PEA- PME 150 indexes. Important notice This press release may contain information of a provisional nature. This information represents either trends or targets at the date of the press release's publication and should not be considered as results forecasts or as any other type of performance indicators. This information is by nature subject to risks and uncertainties that are difficult to foresee and usually beyond the Company's control, which may imply that expected results and developments differ significantly from announced trends and targets. These risks notably include those described in the Company s Registration Document, which is available on its website (www.groupe-seche.com). This information therefore does not reflect the Company's future performance, which may differ considerably, and no guarantee can be given as to the achievement of these forward-looking figures. The Company makes no commitment on the updating of this information. More complete information on the Company can be found on its website (www.groupe-seche.com), under Regulated Information. This press release does not constitute an offer of shares or a solicitation in view of an offer of shares in any country whatsoever, including the United States. Distribution of this press release may be subject to the laws and regulations in force in France or abroad. Persons in possession of this press release must be aware of these restrictions and observe them. APPENDICES: Registered office: Les Hêtres BP 20 53811 Changé Cedex 8 / 10

Income statement December December 2014 pro forma 2015 REPORTED REVENUE 444,737-5.2% 460,910 3.6% REVENUE EXCLUDING IFRIC 12 436,623-1.7% 454,329 4.1% EBITDA 82,135 18.8% 88,106 19.4% CURRENT OPERATING INCOME (COI) 35,554 8.2% 40,580 8.9% OPERATING INCOME (OI) 32,829 7.5% 38,528 8.5% FINANCIAL INCOME (14,035) -3.2% (12,116) -2.7% Tax (7,092) -1.6% (8,472) -1.9% INCOME OF CONSOLIDATED COMPANIES 11,703 2.7% 17,940 3.9% Share of income of affiliates (1,332) -0.3% (664) -0.1% Discontinued operations (550) (417) Minority interests (54) 0.0% (38) 0.0% NET INCOME (Group share) 9,767 2.3% 16,822 3.7% Balance sheet December 2014 PF December 2015 NON-CURRENT ASSETS 504,148 550,021 CURRENT ASSETS (excl. cash and cash equivalents) 180,716 182,597 Cash and cash equivalents 38,756 30,640 Assets held for sale 351 352 TOTAL ASSETS 723,971 763,610 SHAREHOLDERS EQUITY 258,281 243,726 OTHER EQUITY CAPITAL 131 146 FINANCIAL LIABILITIES 271,653 321,077 HEDGING INSTRUMENTS (LIABILITIES) 1,143 580 PROVISIONS 12,775 14,932 OTHER LIABILITIES 179,133 182,796 Liabilities intended for sale 351 352 TOTAL LIABILITIES 723,971 763,610 Statement of cash flows Registered office: Les Hêtres BP 20 53811 Changé Cedex 9 / 10

December 2014 PF December 2015 CASH FLOW FROM OPERATING ACTIVITIES before tax and financial expenses 62,919 75,667 Change in WCR -8,503-31,758 Income tax paid -224-2,761 CASH FLOW GENERATED BY OPERATING ACTIVITIES 54,192 41,148 Investments in property, plant and equipment and intangible assets -46,877-48,233 Proceeds from disposal of fixed assets 9,036 5,177 Net financial investments -1,413-603 Net cash flow on acquisition and disposal of subsidiaries -175-5,647 CASH FLOW FROM INVESTING ACTIVITIES -39,429-49,306 Dividends paid to equity holders of the parent -8,145-7,413 Proceeds and repayment of borrowings 17,031 44,069 Interest paid -12,373-13,011 Other cash flows -70-23,374 CASH FLOW FROM FINANCING ACTIVITIES -3,557 271 CHANGE IN CASH FLOW FROM ONGOING OPERATIONS 11,205-7,888 CHANGE IN CASH FLOW FROM DISCONTINUED ACTIVITIES -182-5 CHANGE IN CASH FLOW 11,023-7,893 Impact of exchange rate fluctuations -127-283 CASH, BEGINNING OF PERIOD 27,733 38,629 CASH, END OF PERIOD 38,629 30,453 Registered office: Les Hêtres BP 20 53811 Changé Cedex 10 / 10