As of 31 march 2018, in million euros
AS OF 31 MARCH 2018, IN €M | 18-19 PUBLIÉ * | 18-19 PROFORMA ** | 17-18 |
---|---|---|---|
Brands and other intangible assets | Brands and other intangible assets 18-19 PUBLIÉ *Brands and other intangible assets 18-19 PUBLIÉ *515.4 |
Brands and other intangible assets 18-19 PROFORMA **Brands and other intangible assets 18-19 PROFORMA **515.4 |
Brands and other intangible assets 17-18 Brands and other intangible assets 17-18 509.4 |
IFRS 16 right of use | IFRS 16 right of use 18-19 PUBLIÉ *IFRS 16 right of use 18-19 PUBLIÉ *27.2 |
IFRS 16 right of use 18-19 PROFORMA **IFRS 16 right of use 18-19 PROFORMA **_ |
IFRS 16 right of use 17-18 IFRS 16 right of use 17-18 _ |
Property, plant and equipment | Property, plant and equipment 18-19 PUBLIÉ *Property, plant and equipment 18-19 PUBLIÉ *269.3 |
Property, plant and equipment 18-19 PROFORMA **Property, plant and equipment 18-19 PROFORMA **269.3 |
Property, plant and equipment 17-18 Property, plant and equipment 17-18 242.9 |
Investments in associates | Investments in associates 18-19 PUBLIÉ *Investments in associates 18-19 PUBLIÉ *1.1 |
Investments in associates 18-19 PROFORMA **Investments in associates 18-19 PROFORMA **1.1 |
Investments in associates 17-18 Investments in associates 17-18 20.2 |
Other financial assets | Other financial assets 18-19 PUBLIÉ *Other financial assets 18-19 PUBLIÉ *93.9 |
Other financial assets 18-19 PROFORMA **Other financial assets 18-19 PROFORMA **91.3 |
Other financial assets 17-18 Other financial assets 17-18 166.2 |
Deferred tax assets | Deferred tax assets 18-19 PUBLIÉ *Deferred tax assets 18-19 PUBLIÉ *17.5 |
Deferred tax assets 18-19 PROFORMA **Deferred tax assets 18-19 PROFORMA **9.2 |
Deferred tax assets 17-18 Deferred tax assets 17-18 19.7 |
NON-CURRENT ASSETS | NON-CURRENT ASSETS
18-19 PUBLIÉ *NON-CURRENT ASSETS18-19 PUBLIÉ *924.4 |
NON-CURRENT ASSETS
18-19 PROFORMA **NON-CURRENT ASSETS18-19 PROFORMA **886.2 |
NON-CURRENT ASSETS
17-18 NON-CURRENT ASSETS17-18 958.6 |
Inventories | Inventories 18-19 PUBLIÉ *Inventories 18-19 PUBLIÉ *1 245.5 |
Inventories 18-19 PROFORMA **Inventories 18-19 PROFORMA **1 245.5 |
Inventories 17-18 Inventories 17-18 1 170.3 |
Trade and other receivables | Trade and other receivables 18-19 PUBLIÉ *Trade and other receivables 18-19 PUBLIÉ *271.1 |
Trade and other receivables 18-19 PROFORMA **Trade and other receivables 18-19 PROFORMA **271.1 |
Trade and other receivables 17-18 Trade and other receivables 17-18 209.8 |
Income tax receivables | Income tax receivables 18-19 PUBLIÉ *Income tax receivables 18-19 PUBLIÉ *3.3 |
Income tax receivables 18-19 PROFORMA **Income tax receivables 18-19 PROFORMA **3.3 |
Income tax receivables 17-18 Income tax receivables 17-18 4.9 |
Derivative financial instruments | Derivative financial instruments 18-19 PUBLIÉ *Derivative financial instruments 18-19 PUBLIÉ *1.8 |
Derivative financial instruments 18-19 PROFORMA **Derivative financial instruments 18-19 PROFORMA **1.8 |
Derivative financial instruments 17-18 Derivative financial instruments 17-18 10.0 |
Cash and cash equivalents | Cash and cash equivalents 18-19 PUBLIÉ *Cash and cash equivalents 18-19 PUBLIÉ *178.6 |
Cash and cash equivalents 18-19 PROFORMA **Cash and cash equivalents 18-19 PROFORMA **178.6 |
Cash and cash equivalents 17-18 Cash and cash equivalents 17-18 186.8 |
Assets held for sale | Assets held for sale 18-19 PUBLIÉ *Assets held for sale 18-19 PUBLIÉ *_ |
Assets held for sale 18-19 PROFORMA **Assets held for sale 18-19 PROFORMA **_ |
Assets held for sale 17-18 Assets held for sale 17-18 1.3 |
CURRENT ASSETS | CURRENT ASSETS
18-19 PUBLIÉ *CURRENT ASSETS18-19 PUBLIÉ *1 700.2 |
CURRENT ASSETS
18-19 PROFORMA **CURRENT ASSETS18-19 PROFORMA **1 700.2 |
CURRENT ASSETS
17-18 CURRENT ASSETS17-18 1 583.1 |
TOTAL ASSET | TOTAL ASSET
18-19 PUBLIÉ *TOTAL ASSET18-19 PUBLIÉ *2 624.6 |
TOTAL ASSET
18-19 PROFORMA **TOTAL ASSET18-19 PROFORMA **2 586.4 |
TOTAL ASSET
17-18 TOTAL ASSET17-18 2 541.6 |
Share capital | Share capital 18-19 PUBLIÉ *Share capital 18-19 PUBLIÉ *80.2 |
Share capital 18-19 PROFORMA **Share capital 18-19 PROFORMA **80.2 |
Share capital 17-18 Share capital 17-18 80.4 |
Share premium | Share premium 18-19 PUBLIÉ *Share premium 18-19 PUBLIÉ *795.1 |
Share premium 18-19 PROFORMA **Share premium 18-19 PROFORMA **795.1 |
Share premium 17-18 Share premium 17-18 804.9 |
Treasury shares | Treasury shares 18-19 PUBLIÉ *Treasury shares 18-19 PUBLIÉ *(34.4) |
Treasury shares 18-19 PROFORMA **Treasury shares 18-19 PROFORMA **(34.4) |
Treasury shares 17-18 Treasury shares 17-18 (20.5) |
Consolidated reserves and profit for the year | Consolidated reserves and profit for the year 18-19 PUBLIÉ *Consolidated reserves and profit for the year 18-19 PUBLIÉ *558.0 |
Consolidated reserves and profit for the year 18-19 PROFORMA **Consolidated reserves and profit for the year 18-19 PROFORMA **583.0 |
Consolidated reserves and profit for the year 17-18 Consolidated reserves and profit for the year 17-18 518.4 |
Translation reserve | Translation reserve 18-19 PUBLIÉ *Translation reserve 18-19 PUBLIÉ *26.2 |
Translation reserve 18-19 PROFORMA **Translation reserve 18-19 PROFORMA **26.2 |
Translation reserve 17-18 Translation reserve 17-18 24.0 |
EQUITY - ATTRIBUTABLE TO OWNERS OF THE PARENT COMPANY | EQUITY - ATTRIBUTABLE TO OWNERS OF THE PARENT COMPANY
18-19 PUBLIÉ *EQUITY - ATTRIBUTABLE TO OWNERS OF THE PARENT COMPANY18-19 PUBLIÉ *1 425.1 |
EQUITY - ATTRIBUTABLE TO OWNERS OF THE PARENT COMPANY
18-19 PROFORMA **EQUITY - ATTRIBUTABLE TO OWNERS OF THE PARENT COMPANY18-19 PROFORMA **1 450.1 |
EQUITY - ATTRIBUTABLE TO OWNERS OF THE PARENT COMPANY
17-18 EQUITY - ATTRIBUTABLE TO OWNERS OF THE PARENT COMPANY17-18 1 407.1 |
Non-controlling interests | Non-controlling interests 18-19 PUBLIÉ *Non-controlling interests 18-19 PUBLIÉ *1.0 |
Non-controlling interests 18-19 PROFORMA **Non-controlling interests 18-19 PROFORMA **1.0 |
Non-controlling interests 17-18 Non-controlling interests 17-18 1.1 |
EQUITY | EQUITY
18-19 PUBLIÉ *EQUITY18-19 PUBLIÉ *1 426.1 |
EQUITY
18-19 PROFORMA **EQUITY18-19 PROFORMA **1 451.1 |
EQUITY
17-18 EQUITY17-18 1 408.3 |
Long-term financial debt | Long-term financial debt 18-19 PUBLIÉ *Long-term financial debt 18-19 PUBLIÉ *423.8 |
Long-term financial debt 18-19 PROFORMA **Long-term financial debt 18-19 PROFORMA **401.2 |
Long-term financial debt 17-18 Long-term financial debt 17-18 397.1 |
Provision for employee benefits | Provision for employee benefits 18-19 PUBLIÉ *Provision for employee benefits 18-19 PUBLIÉ *31.5 |
Provision for employee benefits 18-19 PROFORMA **Provision for employee benefits 18-19 PROFORMA **31.5 |
Provision for employee benefits 17-18 Provision for employee benefits 17-18 32.6 |
Long-term provisions for liabilities and charges | Long-term provisions for liabilities and charges 18-19 PUBLIÉ *Long-term provisions for liabilities and charges 18-19 PUBLIÉ *8.1 |
Long-term provisions for liabilities and charges 18-19 PROFORMA **Long-term provisions for liabilities and charges 18-19 PROFORMA **8.1 |
Long-term provisions for liabilities and charges 17-18 Long-term provisions for liabilities and charges 17-18 6.9 |
Deferred tax liabilities | Deferred tax liabilities 18-19 PUBLIÉ *Deferred tax liabilities 18-19 PUBLIÉ *62.4 |
Deferred tax liabilities 18-19 PROFORMA **Deferred tax liabilities 18-19 PROFORMA **62.4 |
Deferred tax liabilities 17-18 Deferred tax liabilities 17-18 81.0 |
NON-CURRENT LIABILITIES | NON-CURRENT LIABILITIES
18-19 PUBLIÉ *NON-CURRENT LIABILITIES18-19 PUBLIÉ *525.8 |
NON-CURRENT LIABILITIES
18-19 PROFORMA **NON-CURRENT LIABILITIES18-19 PROFORMA **503.3 |
NON-CURRENT LIABILITIES
17-18 NON-CURRENT LIABILITIES17-18 517.7 |
Short-term financial debt and accrued interest | Short-term financial debt and accrued interest 18-19 PUBLIÉ *Short-term financial debt and accrued interest 18-19 PUBLIÉ *98.1 |
Short-term financial debt and accrued interest 18-19 PROFORMA **Short-term financial debt and accrued interest 18-19 PROFORMA **90.3 |
Short-term financial debt and accrued interest 17-18 Short-term financial debt and accrued interest 17-18 72.5 |
Trade and other payables | Trade and other payables 18-19 PUBLIÉ *Trade and other payables 18-19 PUBLIÉ *543.8 |
Trade and other payables 18-19 PROFORMA **Trade and other payables 18-19 PROFORMA **510.9 |
Trade and other payables 17-18 Trade and other payables 17-18 517.3 |
Income tax payables | Income tax payables 18-19 PUBLIÉ *Income tax payables 18-19 PUBLIÉ *18.4 |
Income tax payables 18-19 PROFORMA **Income tax payables 18-19 PROFORMA **18.4 |
Income tax payables 17-18 Income tax payables 17-18 9.7 |
Short-term provisions for liabilities and charges | Short-term provisions for liabilities and charges 18-19 PUBLIÉ *Short-term provisions for liabilities and charges 18-19 PUBLIÉ *2.3 |
Short-term provisions for liabilities and charges 18-19 PROFORMA **Short-term provisions for liabilities and charges 18-19 PROFORMA **2.3 |
Short-term provisions for liabilities and charges 17-18 Short-term provisions for liabilities and charges 17-18 14.2 |
Derivative financial instruments | Derivative financial instruments 18-19 PUBLIÉ *Derivative financial instruments 18-19 PUBLIÉ *10.1 |
Derivative financial instruments 18-19 PROFORMA **Derivative financial instruments 18-19 PROFORMA **10.1 |
Derivative financial instruments 17-18 Derivative financial instruments 17-18 2.0 |
Liabilities held for sale | Liabilities held for sale 18-19 PUBLIÉ *Liabilities held for sale 18-19 PUBLIÉ *_ |
Liabilities held for sale 18-19 PROFORMA **Liabilities held for sale 18-19 PROFORMA **_ |
Liabilities held for sale 17-18 Liabilities held for sale 17-18 _ |
CURRENT LIABILITIES | CURRENT LIABILITIES
18-19 PUBLIÉ *CURRENT LIABILITIES18-19 PUBLIÉ *672.7 |
CURRENT LIABILITIES
18-19 PROFORMA **CURRENT LIABILITIES18-19 PROFORMA **632.0 |
CURRENT LIABILITIES
17-18 CURRENT LIABILITIES17-18 615.7 |
TOTAL EQUITY AND LIABILITIES | TOTAL EQUITY AND LIABILITIES
18-19 PUBLIÉ *TOTAL EQUITY AND LIABILITIES18-19 PUBLIÉ *2 624.6 |
TOTAL EQUITY AND LIABILITIES
18-19 PROFORMA **TOTAL EQUITY AND LIABILITIES18-19 PROFORMA **2 586.4 |
TOTAL EQUITY AND LIABILITIES
17-18 TOTAL EQUITY AND LIABILITIES17-18 2 541.6 |
* Proforma: pre-IFRS 15, 16 & 9
** Reported: post-IFRS 15, 16 & 9