SECTION 1 -

More documents

Recommendations

Info

Reconciliation of the historical combined financial statements to the pro forma financial statements Income Statements A. At December 31, 2007 (in € millions) Historical Combined Income Statements 2007 Pro forma adjustments Pro forma Income Statements 2007 ISSUE VOLUME 11 437 - 11 437 Operating revenue 741 - 741 Financial revenue 96 - 96 TOTAL REVENUE 837 - 837 Operating expense (482) (10) (492) EBITDA 355 (10) 345 Depreciation, amortization and provision expense (25) - (25) EBIT 330 (10) 320 Net financial expense (1) (91) (92) OPERATING PROFIT BEFORE TAX AND NON-RECURRING ITEMS 329 (101) 228 Non-recurring income and expenses, net (26) - (26) OPERATING PROFIT BEFORE TAX 303 (101) 202 Income tax expense (97) 29 (68) NET PROFIT 206 (72) 134 Net Profit, Group Share 189 (72) 117 Net Profit, Minority interests 17 - 17 Weighted average number of shares outstanding (in thousands) 225 458 225 458 225 458 EARNINGS PER SHARE (in €) 0,84 (0,32) 0,52 Diluted earnings per share (in €) 0,84 (0,32) 0,52 OPERATING PROFIT BEFORE NON-RECURRING ITEMS 203 (72) 131 Earnings per share before non-recurring items (in €) 0,90 (0,32) 0,58 Earnings per share from continuing operations (in €) 0,84 (0,32) 0,52 Diluted earnings per share from continuing operations (in €) 0,84 (0,32) 0,52 248
B. At December 31, 2008 (in € millions) New Services: Pro forma Financial Statements and Notes December, 31, 2009 Historical Combined Income Statements 2008 Pro forma adjustments Pro forma Income Statements 2008 ISSUE VOLUME 12 696 - 12 696 Operating revenue 817 - 817 Financial revenue 129 - 129 TOTAL REVENUE 946 - 946 Operating expense (542) (8) (550) EBITDA 404 (8) 396 Depreciation, amortization and provision expense (31) - (31) EBIT 373 (8) 365 Net financial expense (10) (77) (87) OPERATING PROFIT BEFORE TAX AND NON-RECURRING ITEMS 363 (85) 278 Non-recurring income and expenses, net (15) - (15) OPERATING PROFIT BEFORE TAX 348 (85) 263 Income tax expense (111) 25 (86) NET PROFIT 237 (60) 177 Net Profit, Group Share 212 (60) 152 Net Profit, Minority interests 25 - 25 Weighted average number of shares outstanding (in thousands) 225 458 225 458 225 458 EARNINGS PER SHARE (in €) 0,94 (0,27) 0,67 Diluted earnings per share (in €) 0,94 (0,27) 0,67 OPERATING PROFIT BEFORE NON-RECURRING ITEMS 227 (60) 167 Earnings per share before non-recurring items (in €) 1,01 (0,27) 0,74 Earnings per share from continuing operations (in €) 0,94 (0,27) 0,67 Diluted earnings per share from continuing operations (in €) 0,94 (0,27) 0,67 249
Page 1 and 2:
Free translation for information pu
Page 3 and 4:
TABLE OF CONTENTS (continued) ii Pa
Page 5 and 6:
TABLE OF CONTENTS (continued) iv Pa
Page 7 and 8:
TABLE OF CONTENTS (continued) vi Pa
Page 9 and 10:
SUMMARY OF THE PROSPECTUS Visa n°
Page 11 and 12:
Key figures from the pro forma inco
Page 13 and 14:
• The products of the employee an
Page 15 and 16:
Number of shares 7 Percentage of sh
Page 17 and 18:
Between the time the customers pay
Page 19 and 20:
• PrePay Solutions (a joint‐ven
Page 21 and 22:
specific, it is unlikely that any f
Page 23 and 24:
The Company also benefits from its
Page 25 and 26:
1.3 Strategy As an independent comp
Page 27 and 28:
media to suit products and customer
Page 29 and 30:
Through the development of these va
Page 31 and 32:
Issue volume growth is at the cente
Page 33 and 34:
1.5 Group products and services 1.5
Page 35 and 36:
The following chart shows the relat
Page 37 and 38:
(b) Products Tickets Restaurant ®
Page 39 and 40:
The following table gives an overvi
Page 41 and 42:
Expense management New Services pro
Page 43 and 44:
• gift vouchers for businesses an
Page 45 and 46:
The table below shows the geographi
Page 47 and 48:
elations given its flexibility and
Page 49 and 50:
When affiliated merchants accept vo
Page 51 and 52:
1.10 Competition 1.10.1 The employe
Page 53 and 54:
1.10.2.3 Growth potential As with t
Page 55 and 56:
free benefit in kind. This tax bene
Page 57 and 58:
Restaurant ® beneficiaries secure
Page 59 and 60:
Key figures from the pro forma inco
Page 61 and 62:
- breakage revenues from vouchers t
Page 63 and 64:
A reconciliation between the histor
Page 65 and 66:
2.4.1.2 Issue volume by business li
Page 67 and 68:
The proportion of operating revenue
Page 69 and 70:
esulting from the acquisition of Pr
Page 71 and 72:
Global structures (1) 0 2 n.s. n.s.
Page 73 and 74:
The Group’s working capital requi
Page 75 and 76:
2.6.4 Working capital requirements
Page 77 and 78:
The Club Deal and the Bilateral Lin
Page 79 and 80:
2.8.1.1 Europe In the first quarter
Page 81 and 82:
(in millions of euros) 73 Pro forma
Page 83 and 84:
Competition The Group’s various b
Page 85 and 86:
Development of performance products
Page 87 and 88:
In the past, a large proportion of
Page 89 and 90:
company, which can be subject to fl
Page 91 and 92:
These values impact the day‐to‐
Page 93 and 94:
4.1.2.1 Partners in education For t
Page 95 and 96:
o Locally, each subsidiary consider
Page 97 and 98:
On a global scale, the Bernaches: S
Page 99 and 100:
o Senior support individuals who at
Page 101 and 102:
Workforce Total number of employees
Page 103 and 104:
European FOOD (Fighting Obesity thr
Page 105 and 106:
GREENHOUSE GASES 4.2.2.4 Greenhouse
Page 107 and 108:
Since 2006, an international employ
Page 109 and 110:
In the event that the Company’s s
Page 111 and 112:
Information of the Board of Directo
Page 113 and 114:
If the Board decides to combine the
Page 115 and 116:
• validating the categories of ad
Page 117 and 118:
Organization of work defines and i
Page 119 and 120:
In addition, without prejudice to t
Page 121 and 122:
The table below is a summary of the
Page 123 and 124:
shareholders (other than Accor itse
Page 125 and 126:
indirectly) from a loan extended by
Page 127 and 128:
• become “pure players”, list
Page 129 and 130:
The Company will publish a press re
Page 131 and 132:
Accordingly, as consideration for t
Page 133 and 134:
(c) Calculation of the contributed
Page 135 and 136:
6.3.4.3 Mechanics of the Spinoff Th
Page 137 and 138:
(f) Impact on the calculation of th
Page 139 and 140:
SECTION 7 ‐ INFORMATION ABOUT THE
Page 141 and 142:
of the Company, in respect of share
Page 143 and 144:
Throughout the subscription period,
Page 145 and 146:
Because the Company’s shares are
Page 147 and 148:
connection with their action in con
Page 149 and 150:
Resolution Purpose of the resolutio
Page 151 and 152:
“We certify, after taking all rea
Page 153 and 154:
9.7 Cross‐reference table for inf
Page 155 and 156:
No. Item in the Regulation Section(
Page 157 and 158:
No. Item in the Regulation Section(
Page 159 and 160:
No. Heading in the Regulation Secti
Page 161 and 162:
No. Heading in the Regulation Secti
Page 163 and 164:
SECTION 10 FINANCIAL STATEMENTS 10.
Page 165 and 166:
New Services: Historical Combined F
Page 167 and 168:
Equity and Liabilities (in € mill
Page 169 and 170:
Changes in Historical Combined Equi
Page 171 and 172:
163 New Services: Historical Combin
Page 173 and 174:
Page 175 and 176:
Preparation of the financial statem
Page 177 and 178:
Page 179 and 180:
Page 181 and 182:
Page 183 and 184:
Page 185 and 186:
S.8. OPERATING PROFIT BEFORE TAX AN
Page 187 and 188:
Note 2. Significant Events and Chan
Page 189 and 190:
New Services: Historical Combined F
Page 191 and 192:
Note 3.3. Operating revenue by geog
Page 193 and 194:
Note 4. Operating Expenses (in €
Page 195 and 196:
Note 6. Depreciation, Amortization
Page 197 and 198:
Note 8. Net financial expense (in
Page 199 and 200:
Note 10. Income Tax Note 10.1. Inco
Page 201 and 202:
Note 10.3. Details of recognized de
Page 203 and 204:
Changes in the carrying amount of g
Page 205 and 206: The following intangible assets are
Page 207 and 208: Note 14. Receivables and Payables N
Page 209 and 210: Note 15. Share‐based payments Not
Page 211 and 212: New Services: Historical Combined F
Page 213 and 214: 205 New Services: Historical Combin
Page 215 and 216: Note 17. Minority Interests (in €
Page 217 and 218: Note 19. Financial debt by Currency
Page 219 and 220: Note 20. Net Debt and Net Cash (in
Page 221 and 222: At December 31, 2008, financial ass
Page 223 and 224: Note 22. Provisions New Services: H
Page 225 and 226: - Length‐of‐service awards in I
Page 227 and 228: Funded status of post‐employment
Page 229 and 230: Sensitivity analysis 221 New Servic
Page 231 and 232: New Services: Historical Combined F
Page 233 and 234: Note 26. Balance sheets by geograph
Page 235 and 236: Note 27. Claims and Litigation Tax
Page 237 and 238: Note 29. Additional Information abo
Page 239 and 240: Note 31. Compensation Paid to Corpo
Page 241 and 242: Note 33. Subsequent Events There ha
Page 243 and 244: 10.1.2 Statutory auditor’s report
Page 245 and 246: Pro forma Income Statements New Ser
Page 247 and 248: Pro forma Balance Sheets Assets (in
Page 249 and 250: Pro forma Cash Flows Statements New
Page 251 and 252: Key Ratios and Indicators New Servi
Page 253 and 254: 245 New Services: Pro forma Financi
Page 255: .2. Equity 247 New Services: Pro fo
Page 259 and 260: Statements of Comprehensive Income
Page 261 and 262: B. At December 31, 2008 (in € mil
Page 263 and 264: Cash Flows Statements A. At Decembe
Page 265 and 266: C. At December 31, 2009 (in € mil
Page 267 and 268: Notes to the Pro forma Financial St
Page 273 and 274: D.4. RECOVERABLE AMOUNT OF ASSETS 2
Page 275 and 276: K. Pensions and other post‐employ
Page 277 and 278: The fair value of the employee bene
Page 279 and 280: For all of these products, recogniz
Page 281 and 282: U. Segment Information New Services
Page 285 and 286: Note 3.2. Total revenue Total reven
Page 287 and 288: 3.3.2 Other operating revenue by ge
Page 289 and 290: Note 5. EBITDA by Geographic Segmen
Page 291 and 292: Note 7. EBIT by Geographic Segment
Page 293 and 294: Note 9. Non‐recurring income and
Page 295 and 296: Note 10.2. Effective tax rate New S
Page 297 and 298: Note 11. Goodwill (in € millions)
Page 299 and 300: Note 12. Intangible Assets New Serv
Page 301 and 302: Note 13. Property, Plant and Equipm
Page 303 and 304: Note 14.4. Receivables and payables
Page 305 and 306: New Services: Pro forma Financial S
Page 307 and 308:
Employee Stock Ownership Plan 299 N
Page 309 and 310:
Note 16. Cumulative Fair Value Adju
Page 311 and 312:
Note 18. Comprehensive Income Tax o
Page 313 and 314:
Note 19.C Financial instruments 1.
Page 315 and 316:
Note 21. Provisions New Services: P
Page 317 and 318:
- Length‐of‐service awards in I
Page 319 and 320:
Funded status of post‐employment
Page 321 and 322:
Sensitivity analysis 313 New Servic
Page 323 and 324:
New Services: Pro forma Financial S
Page 325 and 326:
Note 25. Balance sheets by geograph
Page 327 and 328:
Note 26. Claims and Litigation Tax
Page 329 and 330:
Note 28. Additional Information abo
Page 331 and 332:
Note 30. Compensation Paid to Corpo
Page 333 and 334:
Note 32. Subsequent Events There ha
Page 335 and 336:
10.2.2 Statutory auditor’s report
Page 337 and 338:
ANNEX A - STATUTORY AUDITORS’ REP
Page 339 and 340:
appropriate, as well as analyze the
Page 341 and 342:
The ACCOR S.A. shares are listed on
Page 343 and 344:
Furthermore, as of the date of this
Page 345 and 346:
The contribution of assets will als
Page 347 and 348:
Provisions for risks ..............
Page 349 and 350:
The new shares will be entirely fun
Page 351 and 352:
o the execution of a term loan agre
Page 353 and 354:
are judged appropriate. In particul
Page 355 and 356:
Within the context of the transacti
Page 357 and 358:
ANNEX B - STATUTORY APPRAISERS’ R
Page 359 and 360:
Our report is organized as follows:
Page 361 and 362:
- All civil, commercial, industrial
Page 363 and 364:
1.2. Description of the transaction
Page 365 and 366:
Finally, the contributed net assets
Page 367 and 368:
Provisions for risks...............
Page 369 and 370:
- the contribution of assets will b
Page 371 and 372:
2. WORK PERFORMED AND ASSESSMENT OF
Page 373 and 374:
c. we have reviewed the financial s
Page 375 and 376:
2.2.1.2. Separation The ACCOR group
Page 377 and 378:
i.e., €1,099,185 thousand, repres
show all

SECTION 1 -

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?