SECTION 1 -

Pro forma Income Statements
New Services: Pro forma Financial Statements and Notes
December, 31, 2009
(in € millions) Notes 2007 2008 2009
ISSUE VOLUME 3 11 437 12 696 12 407
Operating revenue 741 817 808
Financial revenue 96 129 94
TOTAL REVENUE 3 837 946 902
Operating expense 4 (492) (550) (539)
EBITDA 5 345 396 363
Depreciation, amortization and provision expense 6 (25) (31) (36)
EBIT 7 320 365 327
Net financial expense 8 (92) (87) (104)
OPERATING PROFIT BEFORE TAX AND NON-RECURRING ITEMS 228 278 223
Non-recurring income and expenses, net 9 (26) (15) (211)
OPERATING PROFIT BEFORE TAX 202 263 12
Income tax expense 10 (68) (86) (62)
NET PROFIT 134 177 (50)
Net Profit, Group Share 117 152 (57)
Net Profit, Minority interests 17 17 25 7
Weighted average number of shares outstanding (in thousands) 15 225 458 225 458 225 458
EARNINGS PER SHARE (in €) 0,52 0,67 (0,25)
Diluted earnings per share (in €) 15 0,52 0,67 (0,25)
OPERATING PROFIT BEFORE NON-RECURRING ITEMS 131 167 154
Earnings per share before non-recurring items (in €) 0,58 0,74 0,68
Earnings per share from continuing operations (in €) 0,52 0,67 (0,25)
Diluted earnings per share from continuing operations (in €) 0,52 0,67 (0,25)
237