financial report Page 69 Dufry annual rePort 2012 fInanCIal rePort financial report consolidated financial statements Consolidated income statement 70 Consolidated statement of comprehensive income 71 Consolidated statement of financial position 72 Consolidated statement of changes in equity 73 Consolidated statement of cash flows 75 Notes to the consolidated financial statements 76 Most important affiliated companies 134 Report of the statutory auditor 136 financial statements ­Dufry AG Income statement 138 Statement of financial position 139 Notes to the financial statements 140 Appropriation of available earnings 143 Report of the statutory auditor 144 other information Information for investors and media 146 Address details of headquarters 147 Page 70 Dufry annual rePort 2012 ConsolIDateD Financial statements CONi Sol DATeD INCOMe STATEMent for the year ended december 31, 2012 In mIllIons of CHf note 2012 2011 Net sales 7 3,062.1 2,560.9 Advertising income 91.5 76.8 turnover 3,153.6 2,637.7 Cost of sales 8 (1,297.0) (1,102.4) gross profit 1,856.6 1,535.3 Selling expenses 9 (694.2) (579.7) Personnel expenses 11 (474.7) (402.6) General expenses 12 (213.7) (182.1) eBItDa1 474.0 370.9 Depreciation, amortization and impairment 13 (168.3) (131.5) Other operational result 14 (30.1) (26.9) earnings before interest and taxes (eBIt) 275.6 212.5 Interest expenses 15 (79.5) (55.2) Interest income 15 1.3 4.1 Foreign exchange gain / (loss) (0.1) 1.7 earnings before taxes (eBt) 197.3 163.1 Income taxes 16 (39.1) (28.2) net earnings 158.2 134.9 AttRIbutAble tO: equity holders of the parent 122.4 111.9 Non-controlling interests 35.8 23.0 eARNINGS PeR ShARe AttRIbutAble tO equIty hOlDeRS OF the pareNt basic earnings per share 17 4.46 4.16 Diluted earnings per share 17 4.41 4.16 Weighted average number of outstanding shares in thousands 27,447 26,873 1 AEBItD 1 is earnings before interest, taxes, depreciation, amortization and other operational result Page 71 Dufry annual rePort 2012 ConsolIDateD Financial statements CONSOLIDATED STAteMENT of COMpreHenSiVe INCOMe for the year ended december 31, 2012 In mIllIons of CHf 2012 2011 net earnings 158.2 134.9 otHer ComPreHensIve InCome Items reclassified subsequently to net income upon derecognition exchange differences on translating foreign operations (31.1) 98.2 Net gain / (loss) on hedge of net investment in foreign operations 6.3 (82.7) Changes in the fair value of interest rate swaps held as cash flow hedges 1.0 1.1 other comprehensive income before taxes (23.8) 16.6 Income tax relating to net gain / (loss) on hedge of net investment (0.8) 9.9 Income tax on cash flow hedges (0.1) (0.1) Income tax relating to components of other comprehensive income (0.9) 9.8 total other comprehensive income for the year, net of tax (24.7) 26.4 total comprehensive income for the year, net of tax 133.5 161.3 AttRIbutAble tO: equity holders of the parent 100.0 135.3 Non-controlling interests 33.5 26.0 Page 72 Dufry annual rePort 2012 ConsolIDateD Financial statements CONSOLIDATED STAteMENT OF FINANCIAL POSITION at december 31, 2012 In mIllIons of CHf note 31.12. 2012 31.12. 2011 ASSetS Property, plant and equipment 19 259.8 246.1 Intangible assets 21 2,032.6 2,078.6 Deferred tax assets 23 153.0 146.5 Other non-current assets 24 36.9 37.8 non-current assets 2,482.3 2,509.0 Inventories 25 421.1 432.0 trade and credit card receivables 26 59.5 47.0 Other accounts receivable 27 120.4 127.3 Income tax receivables 8.3 3.4 Cash and cash equivalents 28 434.0 199.1 Current assets 1,043.3 808.8 total assets 3,525.6 3,317.8 lIAbIlItIeS AND ShARehOlDeRS’ equIty equity attributable to equity holders of the parent 1,238.8 870.0 Non-controlling interests 128.4 84.1 total equity 1,367.2 954.1 Financial debt 32 1,345.4 1,529.8 Deferred tax liabilities 23 165.0 168.5 Provisions 33 39.0 39.5 Post-employment benefit obligations 34 6.1 6.0 Other non-current liabilities 35 8.3 11.3 non-current liabilities 1,563.8 1,755.1 trade payables 247.8 301.1 Financial debt 32 39.9 30.6 Income tax payables 10.8 14.2 Provisions 33 11.2 7.1 Other liabilities 35 284.9 255.6 Current liabilities 594.6 608.6 total liabilities 2,158.4 2,363.7 total liabilities and shareholders’ equity 3,525.6 3,317.8 Page 73 Dufry annual rePort 2012 ConsolIDateD Financial statements CONSOLIDATED STAteMENT OF cHANGeS in eQUITY for the year ended december 31, 2012 attrIBut Ble to equIty HolDers of tHe Parent Hedging & trans- non- 2012 share share treasury revaluation lation retained ControllIng total In mIllIons of CHf note capital premium shares reserves reserves ear nings total Interests equIty Balance at January 1, 2012 134.9 934.5 (13.5) (0.9) (176.6) (8.4) 870.0 84.1 954.1 Net earnings – – – – – 122.4 122.4 35.8 158.2 Other comprehensive income (loss) 18 – – – 0.9 (23.3) – (22.4) (2.3) (24.7) total comprehensive income for the period – – – 0.9 (23.3) 122.4 100.0 33.5 133.5 TransactIONS WIth OR DIStRIbutIONS tO owneRS: Dividends to non-controlling interests – – – – – – – (29.9) (29.9) Net proceeds from issue of shares 29.2 13.5 272.5 – – – – 286.0 – 286.0 Purchase of treasury shares 30.2 – – (28.1) – – – (28.1) – (28.1) Share-based payment 30 – – – – – 8.8 8.8 – 8.8 tax effect on equity transactions 16 – – – – – 2.1 2.1 – 2.1 total transactions with or distributions to owners 13.5 272.5 (28.1) – – 10.9 268.8 (29.9) 238.9 ChANGeS IN owneRShIP INteReStS IN SubSIDIARIeS: Changes in participation of non-controlling interests 31 – – – – – – – 40.7 40.7 Balance at December 31, 2012 148.4 1,207.0 (41.6) – (199.9) 124.9 1,238.8 128.4 1,367.2 Page 74 Dufry annual rePort 2012 ConsolIDateD Financial statements CONSOLIDATED STAteMENT OF cHANGeS in eQUITY for the year ended december 31, 2012 attrIBut Ble to equIty HolDers of tHe Parent Hedging & trans- non- 2011 share share treasury revaluation lation retained ControllIng total In mIllIons of CHf note capital premium shares reserves reserves ear nings total Interests equIty Balance at January 1, 2011 134.9 934.2 (28.7) (1.9) (199.0) (105.8) 733.7 81.1 814.8 Net earnings – – – – – 111.9 111.9 23.0 134.9 Other comprehensive income (loss) 18 – – – 1.0 22.4 – 23.4 3.0 26.4 total comprehensive income for the period – – – 1.0 22.4 111.9 135.3 26.0 161.3 TransactIONS WIth OR DIStRIbutIONS tO OWNeRS Dividends to non-controlling interests – – – – – – – (25.0) (25.0) Release of share issuance costs 29.2 – 2.6 – – – – 2.6 – 2.6 Purchase of treasury shares 30.2 – – (12.5) – – – (12.5) – (12.5) Distribution of treasury shares 30.2 – – 27.7 – – (27.7) – – – Share-based payment 30 – – – – – 9.6 9.6 – 9.6 tax effect on equity transactions 16 – – – – – 1.3 1.3 – 1.3 Reclassifications – (2.3) – – – 2.3 – – – total transactions with or distributions to owners – 0.3 15.2 – – (14.5) 1.0 (25.0) (24.0) ChANGeS IN owneRShIP INteReStS IN SubSIDIARIeS: Changes in participation of non-controlling interests 31 – – – – – – – 2.0 2.0 Balance at December 31, 2011 134.9 934.5 (13.5) (0.9) (176.6) (8.4) 870.0 84.1 954.1 Page 75 Dufry annual rePort 2012 ConsolIDateD Financial statements CONSOLIDATED STAteMENT OF caSH floWS for the year ended december 31, 2012 In mIllIons of CHf note 2012 2011 CASh Flow FROM OPeRAtING actIvItIeS earnings before taxes (eBt) 197.3 163.1 ADjuStMeNtS for Depreciation, amortization and impairment 13 168.3 131.5 Increase / (decrease) in allowances and provisions 13.5 15.8 loss / (gain) on unrealized foreign exchange differences 7.4 (2.7) Other non-cash items 8.8 9.5 Interest expenses 15 79.5 55.2 Interest income 15 (1.3) (4.1) Cash flow before working capital changes ¹ 473.5 368.3 Decrease / (increase) in trade and other accounts receivable (4.5) 9.8 Decrease / (increase) in inventories 25 2.6 (69.9) Increase / (decrease) in trade and other accounts payable (19.5) 68.4 Cash generated from operations ² 452.1 376.6 Income tax paid (69.6) (39.8) net cash flows from operating activities 382.5 336.8 CASh Flow FROM INveStING actIvItIeS Purchase of property, plant and equipment 20 (83.9) (65.0) Purchase of intangible assets 22 (28.6) (30.0) Proceeds from sale of property, plant and equipment 0.7 3.2 Interest received 1.1 3.9 business combinations, net of cash 6 (47.7) (743.2) Proceed from sale of interest in subsidiaries, net of cash 0.9 0.6 net cash flows used in investing activities (157.5) (830.5) free cash flow ³ 271.8 248.9 CASh Flow FROM FINANCING actIvItIeS Issue of shares 29.2.1 294.0 – Share issuance cost paid (8.0) (0.9) Proceeds from issuance of Senior Notes 466.1 – Proceeds from bank loans 8.3 773.4 Repayment of bank loans (608.3) (87.9) Proceeds from / (repayment of) 3rd parties’ loans 1.7 3.8 Dividends paid to non-controlling interest (29.9) (25.0) Purchase of treasury shares (28.1) (12.5) Contributions from non-controlling interest holders 31.1 0.7 0.7 Arrangement fees paid (11.3) (15.0) Interest paid (60.8) (41.1) net cash flows (used in) / from financing activities 24.4 595.5 Currency translation on cash (14.5) 16.7 (Decrease) / Increase in cash and cash equivalents 234.9 118.5 CASh AND cash equIvAleNtS At the – beginning of the period 199.1 80.6 – end of the period 434.0 199.1 ¹ Comprise cash flows generated by earnings before taxes adjusted for all non-cash items, i.e.