Note 20 - Investments in equity-accounted companies
Investments in associates and joint ventures are accounted for under the equity method in the Group’s consolidated financial statements. The Group’s main equity-accounted companies are as follows:
% interest | Balance sheet | Income statement | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Joint shareholder |
Main business |
31 Dec. 2019 | 31 Dec. 2018 | 31 Dec. 2019 | 31 Dec. 2018(*) | 2019 | 2018 (*) | ||||
Lagardère & Connexions | SNCF Participations |
Travel Retail |
50 % | 50 % | 3 | 1 | 2 | 1 | |||
Other | 3 | 4 | (2) | (2) | |||||||
Total joint ventures | 6 | 5 | - | 1 | |||||||
S.D.A. (Société de Distribution Aéroportuaire) | Aéroport de Paris |
Travel Retail |
45 % | 45 % | 12 | 12 | - | 1 | |||
Relay@ADP | Aéroport de Paris |
Travel Retail |
50 % | 50 % | 6 | 6 | 3 | 3 | |||
Éditions J’ai lu | Édition | 35 % | 35 % | 17 | 17 | - | 1 | ||||
Inmedio | Travel Retail |
49 % | 49 % | 14 | 13 | 1 | 1 | ||||
Yen Press | Édition | 49 % | 49 % | 11 | 10 | 1 | - | ||||
Saddlebrook International Sports | Sports | 30 % | 30 % | 5 | 4 | 1 | - | ||||
Other | 2 | 3 | - | (2) | |||||||
Total associates | 67 | 65 | 6 | 4 | |||||||
Total investments in equity-accounted companies | 73 | 70 | 6 | 3 |
(*) Data for 2018 restated for the full retrospective application of IFRS 16 (see note 1.1).
Movements in investments in equity-accounted companies can be analysed as follows:
2019 | 2018 | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Total | Joint ventures | Associates | Total | Joint ventures | Associates | ||||||
Investments in equityaccounted companies at beginning of year | 70 | 5 | 65 | 121 | 5 | 116 | |||||
Dividends paid(*) | (6) | (1) | (5) | (5) | - | (5) | |||||
Share in income (loss) | 6 | - | 6 | 4 | - | 4 | |||||
Impairment losses | - | - | - | - | - | - | |||||
Changes in other comprehensive income |
1 | - | 1 | 1 | - | 1 | |||||
First-time consolidations/ Acquisitions | - | - | - | - | (2) | 2 | |||||
Deconsolidation/Disposals(**) | - | - | - | (54) | - | (54) | |||||
Other | 2 | 2 | - | 3 | 2 | 1 | |||||
Investments in equityaccounted companies at end of year | 73 | 6 | 67 | 70 | 5 | 65 |
(*) Including Relay ADP for €3 million in 2019 and 2018
(**) Including Marie Claire for €54 million in 2018.
Joint ventures
As part of its business operations, Lagardère Travel Retail manages certain travel retail contracts in the form of 50/50 joint ventures entered into with concession grantors. The main joint ventures set up by Lagardère Travel Retail with its partners are (i) Lagardère & Connexions (formerly Société des Commerces en Gares), with SNCF Participations, (ii) SVRLS@LAREUNION, with Servair, and (iii) Lyon Duty Free, with Lyon airport authorities.
Total revenue generated by these Travel Retail joint ventures (on a 100% basis) amounted to €414 million in 2019 versus €388 million in 2018. Fully consolidated entities invoiced joint ventures amounts of €19 million in 2019 and €17 million in 2018.
Figures on a 100% basis | Lagardère’s share (50%) | |||||||
---|---|---|---|---|---|---|---|---|
2019 | 2018 | 2019 | 2018 | |||||
Total revenue | 414 | 388 | 208 | 194 | ||||
Group revenue with joint ventures | (19) | (17) | (9) | (9) | ||||
Adjusted revenue | 395 | 371 | 198 | 185 | ||||
Recurring operating profit | 8 | 4 | 4 | 2 | ||||
Profit before finance costs and tax | 10 | 6 | 5 | 3 | ||||
Profit before tax | 7 | 3 | 4 | 1 | ||||
Profit for the year | 5 | 3 | 3 | 1 | ||||
Net debt | (21) | (27) | (10) | (14) |
Associates
As part of its business operations, Lagardère Travel Retail also manages certain travel retail contracts with associates. The main associates set up by Lagardère Travel Retail with its partners are Société de Distribution Aéroportuaire and Relay@ADP with Aéroports de Paris.
Total revenue generated by these Travel Retail associates (on a 100% basis) amounted to €948 million in 2019 versus €892 million in 2018. Fully consolidated entities invoiced joint ventures amounts of €373 million in 2019 and €457 million in 2018.
Figures on a 100% basis | Lagardère’s share (50%) | |||||||
---|---|---|---|---|---|---|---|---|
2019 | 2018 | 2019 | 2018 | |||||
Total revenue | 948 | 892 | 474 | 446 | ||||
Group revenue with associates | (373) | (457) | (186) | (228) | ||||
Adjusted revenue | 575 | 435 | 288 | 218 | ||||
Recurring operating profit | 13 | 14 | 6 | 7 | ||||
Profit before finance costs and tax | 11 | 11 | 5 | 6 | ||||
Profit before tax | 10 | 3 | 5 | 1 | ||||
Profit for the year | 7 | 9 | 3 | 5 | ||||
Net debt | (77) | (63) | (39) | (31) |