TF1 (TFI)

  8.72
   
  • Change Today:
     -0.06
  • 52 Week High:  9.07
  • 52 Week Low:  7.03
  • Currency: Euro
  • Shares Issued: 210.02m
  • Volume: 148,370
  • Market Cap:  1,831.39m
  • Beta: 0.66

Fundamentals - based on IFRS

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Income Statement 31-Dec-10 31-Dec-09 31-Dec-08 31-Dec-07 31-Dec-06
Continuing Operations          
Revenue 2,622.40 2,364.70 2,594.70 2,738.90 2,653.70
Operating Profit/(Loss) 313.20 101.30 176.50 305.20 300.80
Profit Before Tax 298.20 129.80 204.60 320.80 284.30
Profit After Tax 229.30 114.50 163.80 227.80 198.70
           
Earnings per Share - Basic 107.00¢ 54.00¢ 77.00¢ 107.00¢ 212.00¢
Earnings per Share - Adjusted 107.00¢ 54.00¢ 77.00¢ 107.00¢ 212.00¢
           
Dividend per Share 55.00¢ 43.00¢ 47.00¢ 85.00¢ 85.00¢
    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Balance Sheet 31-Dec-10 31-Dec-09 31-Dec-08 31-Dec-07 31-Dec-06
Assets          
Non-Current Assets          
Property, Plant & Equipment 186.10 191.40 178.00 158.30 153.00
Intangible Assets 1,030.90 644.60 674.10 719.40 821.80
Other Non-Current Assets 197.70 307.10 1,017.50 966.80 557.80
  1,414.70 1,143.10 1,869.60 1,844.50 1,532.60
Current Assets          
Inventories 631.40 600.60 558.40 520.40 569.10
Cash at Bank & in Hand 39.30 570.50 9.80 34.90 275.20
Other Current Assets 1,239.30 1,368.60 1,287.60 1,251.90 1,283.70
  1,910.00 2,539.70 1,855.80 1,807.20 2,128.00
           
Other Assets n/a n/a 14.80 n/a n/a
Total Assets 3,324.70 3,682.80 3,740.20 3,651.70 3,660.60
Current Liabilities          
Borrowings 6.10 505.50 22.90 14.80 148.70
Other Current Liabilities 1,699.50 1,734.90 1,569.80 1,589.80 1,613.10
           
Current Liabilities 1,705.60 2,240.40 1,592.70 1,604.60 1,761.80
           
Net Current Assets c204.40 c299.30 c263.10 c202.60 c366.20
           
Borrowings 16.10 0.50 695.50 617.60 505.60
Other Non-Current Liabilities 55.40 45.30 60.10 35.50 35.20
Non-Current Liabilities 71.50 45.80 755.60 653.10 540.80
           
Other Liabilities n/a n/a 15.00 n/a n/a
Total Liabilities 1,777.10 2,286.20 2,363.30 2,257.70 2,302.60
           
Net Assets 1,547.60 1,396.60 1,376.90 1,394.00 1,358.00
           
Shareholders Funds 1,538.90 1,396.40 1,376.90 1,394.00 1,358.10
           
Minority Interests/Other Equity 8.70 0.20 n/a n/a (0.10)
Total Equity 1,547.60 1,396.60 1,376.90 1,394.00 1,358.00
Cash Flow 31-Dec-10 31-Dec-09 31-Dec-08 31-Dec-07 31-Dec-06
Net Cash Flow From Operating Activities 301.40 241.90 207.70 325.40 323.40
Net Cash Flow from Investing Activities (245.90) 654.80 (104.40) (332.30) (192.80)
Net Cash Flow from Financing Activities (585.30) (325.70) (137.40) (235.00) (33.80)
Net Increase/Decrease In Cash (529.80) 571.00 (34.10) (241.90) 96.80
Ratios - based on IFRS 31-Dec-10 31-Dec-09 31-Dec-08 31-Dec-07 31-Dec-06
Continuing Operations          
PE Ratio - Adjusted n/a n/a n/a n/a n/a
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted 98% -30% -28% -50% 93%
Dividend Cover 1.95 1.26 1.64 1.26 2.49
Revenue per Share 1,248.63¢ 1,125.93¢ 1,235.45¢ 1,304.11¢ 1,263.54¢
Pre-Tax Profit per Share 141.99¢ 61.80¢ 97.42¢ 152.75¢ 135.37¢
Operating Margin 11.94% 4.28% 6.80% 11.14% 11.34%
Return on Capital Employed 55.33% 10.32% 14.40% 24.54% 23.88%
           
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%
Dividend per Share Growth 27.91% (8.51%) (44.71%) n/a 30.77%
Operating Cash Flow per Share 143.51¢ 115.18¢ 98.89¢ 154.94¢ 153.98¢
Cash Incr/Decr per Share (252.26¢) 271.88¢ (16.24¢) (115.18¢) 46.09¢
Net Asset Value per Share (exc. Intangibles) 246.02¢ 358.06¢ 334.63¢ 321.20¢ 255.31¢
Net Gearing -1.11% -4.62% 51.46% 42.86% 27.91%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page