Interim Results

Lagardere S.C.A.
13 September 2006


              LAGARDERE SCA RECURRING EBIT BEFORE ASSOCIATES UP BY 7.6%
                          DURING THE FIRST HALF OF 2006

               RECURRING EBIT BEFORE ASSOCIATES FROM MEDIA ACTIVITIES
                   UP BY 5.4% DURING THE FIRST HALF OF 2006
          AND BY 4.9% BASED ON THE PARAMETERS USED FOR 2006 GUIDANCE

At its meeting on September 13, 2006, the Supervisory Board reviewed the
consolidated financial statements of LAGARDERE SCA for the first half of 2006,
as presented by Arnaud Lagardere, General Partner, and Philippe Camus and Pierre
Leroy, co-Managing Partners.

Highlights:

  • Net sales from Media activities up 1.6% at €3,793m (up 1% like-for-like).

  • Recurring EBIT before associates from Media activities up 5.4% at €206m,
    or 4.9% excluding the effects of (i) the cost of investment in Digital
    Terrestrial Television, (ii) the disposal of Dalloz and (iii) the
    acquisition of Time Warner Book Group, and based on a constant euro/dollar
    rate of 1.25. These results reflect fine performances from the 'Active', '
    Books' and 'Distribution' segments, offsetting a reduced contribution from
    the 'Press' segment which faced a tough environment.

  • Net interest expense of €64m for Lagardere excluding EADS, including €32m
    of interest expense relating to the EADS Mandatory Exchangeable Bond.

  • Net bank debt (excluding EADS) of €1,673m, versus €1,075m at December 31,
    2005, due mainly to the acquisition of Time Warner Book Group and to the
    dividend payout.

  • 2006 guidance of '3%-7% growth' in recurring EBIT before associates from
    Media activities reiterated, assuming no change in parameters.


CONSOLIDATED NET SALES

Consolidated net sales for the six months to June 30, 2006 were €6,615m,
compared with €6,152m for the first half of 2005, an increase of 7.5%.

•   Like-for-like growth of 1% in net sales from Media activities

First-half net sales from Media activities rose by 1% on a like-for-like basis
to €3,793m.

The 'Books' segment performed well despite tough comparatives in the early part
of the year. Sales rose by 2.0% like-for-like (13.6% on a reported basis). Sales
in General Literature fell in France, but by less than expected, with the
dwindling Dan Brown effect partly offset by healthy sales at some other
publishers, especially Fayard. Part-Works, General Literature in the UK,
Education and Distribution all reported highly satisfactory growth. The
first-time consolidation of Time Warner Book Group from April 2006 added €98m to
first-half net sales.

Net sales for the 'Active' segment were down 3.1% like-for-like, on tough
comparatives for TV Production and theme channels. However, the decline in net
sales was again less than expected, with the Radio business and some TV
Production houses (Aube production, GMT and Images & Compagnie) bearing up well.

The 'Press' segment, where net sales slipped by 1.1% on a like-for-like basis,
is faced with challenging market conditions in terms of both advertising (low
advertising spend on auto magazines in the United States) and circulation
(magazines for men in France).

Finally, the 'Distribution' segment posted like-for-like growth of 2.3% thanks
to strong trading in Eastern Europe and Asia and continuing growth in airport
footfall.

•   Strong growth in EADS contribution to net sales

Net sales shown on the 'EADS' line represent 14.87% of the revenues generated by
the EADS group (versus 15.09% in the first half of 2005).

The share of EADS revenues consolidated by Lagardere SCA in the first half of
2006 was up 16.8% on the first half of 2005 at €2.82bn.

All divisions reported growth. Airbus achieved a record level of deliveries,
with 219 aircraft delivered in the first half of 2006, against 189 in the first
half of 2005. Growth in Military Transport Aircraft was driven mainly by
progress on the A400M program, Eurocopter was boosted by a sharp rise in
deliveries, and the Space division benefited from increased production of the
Ariane 5 launcher and advances in the Paradigm satellite services program.

RECURRING EBIT BEFORE ASSOCIATES

•   Recurring EBIT before associates from Media activities

The Media division contributed €206m to recurring EBIT before associates in the
first half of 2006, an increase of 5.4% on the 2005 first-half figure. Excluding
the cost of investment in Digital Terrestrial Television, the disposal of Dalloz
and the acquisition of Time Warner Book Group, and based on a constant euro/
dollar rate of 1.25, growth amounted to 4.9%.

The 'Books' segment reported another solid performance, raising recurring EBIT
before associates by 27.1% to €68m. Growth was driven by Education in France and
Spain, by Distribution (helped in particular by new business such as Larousse
books), and by Part-Works internationally. The first-half figure also includes a
€12.5m contribution from Time Warner Book Group, consolidated from April 2006.

The 'Active' segment had a very good first-half, with recurring EBIT before
associates up 21.2% at €41m despite a €8.7m investment in Digital Terrestrial
Television channels. The contribution from Radio activities increased sharply,
especially on the international front. TV Production held steady despite a very
unfavorable comparative. Broadband investment costs eased a little in the first
half, due largely to a reduction in losses at Cellfish.

Recurring EBIT before associates for the 'Distribution' segment was 5.5% higher
than in the first half of 2005 at €42m, driven by continuing growth at Aelia and
expansion in Eastern Europe and Asia.

The 'Press' segment reported recurring EBIT before associates of €55m, down
19.5% on the first half of 2005. A number of factors underlie this result:

•         The effect of lower advertising revenues for auto magazines in the
          United States.

•         The effect of falling circulation of magazines for men, especially
          in France.

•         A poor half-year for regional daily newspapers.

•         More generally, the effect of weaker circulation figures for many
          magazines, apart from established brands such as Elle and 
          Marie-Claire.

•         These negative effects were not fully offset by good results from
          established brands (Elle, Tele 7 Jours). At the same time, the 
          positive effects of new sources of growth (emerging markets and new 
          launches), and of restructuring in Japan and Italy, are still limited.


•   Strong growth in EADS contribution to recurring EBIT

EADS is consolidated in the LAGARDERE SCA financial statements for the six
months to June 30, 2006 using the proportionate consolidation method at a rate
of 14.87%.

In the six months to June 30, 2006, EADS contributed €236m to EBIT, 6.8% up on
the 2005 first-half figure of €221m. This performance was due to increased
volumes, and to ongoing improvements in operating profits across all divisions.

Profit growth at Airbus was driven by volumes (219 deliveries, versus 189 in the
first half of 2005), by additional cost savings derived from the 'Route 06'
program, and to a lesser extent by increased financing contributions from
customers. These positives outweighed the effects of less attractive currency
risk hedging rates, higher R&D spend, and cost overruns on the A380.

•   Overall, consolidated recurring EBIT before associates for the Lagardere 
Group came to €447m (versus €415m in the first half of 2005), a rise of 7.6%.

NON-RECURRING ITEMS

Non-recurring items represented a net charge of €1m. For Lagardere alone
(excluding EADS), non-recurring items represented a net gain of €8m.

INCOME FROM ASSOCIATES

For the Group as a whole, income from associates was €48m, versus €52m in the
first half of 2005.

However, the contribution of associates to Media and Other Activities rose by
23% to €41m. CanalSat contributed €32m, compared with €27m in the first half of
2005.

Earnings before interest and taxes (EBIT) rose by 6.4% to €494m, with the EBIT
contribution from Media and Other Activities increasing by 16.8% to €260m.

NET INTEREST EXPENSE BY DIVISION

Consolidated net interest expense for the first half of 2006 was €72m, compared
with €33m for the first half of 2005.

Lagardere Media and Other Activities reported net interest expense of €64m,
versus €22m for the first half of 2005. This figure comprises:

•         Net expense of €30m for Lagardere Media (vs. €25m in H1 2005), the
          slight increase being due mainly to the effect of the acquisition of 
          Time Warner Book Group.

•         Net expense of €34m for Other Activities, which includes the cost of
          the EADS Mandatory Exchangeable Bond.

INCOME TAXES

Income tax expense for the Group as a whole was €133m, against €121m for the
comparable period of 2005.

Excluding EADS, the tax charge rose by €25m, and the effective tax rate (also
excluding EADS) increased from 25% in the first half of 2005 to 43% in the first
half of 2006. The key factors were:

•         A 16.8% increase in EBIT relative to the first half of 2005.

•         The effect of the interest expense on the Mandatory Exchangeable
          Bond, which increases the Group's tax losses without resulting in a 
          tax saving during the current period.

•         The fact that gains on disposals included in accounting EBIT were
          lower than the taxable gains used in the income tax calculation.

MINORITY INTERESTS in net income came to €9m (vs. €16m in the first half of
2005).

Overall, consolidated net income attributable to the Group was €280m, compared
with €294m for the first half of 2005. Consolidated net income for Media and
Other Activities fell from €142m in the first half of 2005 to €117m in the first
half of 2006.

                                           H1 2006                                   H1 2005
        € million         Media & Other     EADS       Lagardere    Media & Other     EADS    Lagardere Group
                            Activities                Group Total     Activities                   Total
Net sales                     3,793         2,822        6,615          3,734        2,418         6,152

Recurring EBIT before          211           236          447            194          221           415
associates
Non-recurring items             8            (9)          (1)            (5)           2            (3)
Income from associates          41            7            48             33           19            52
EBIT                           260           234          494            222          242           464
Net interest expense           (64)          (8)          (72)           (22)         (11)          (33)
Income tax expense             (67)         (66)         (133)           (42)         (79)         (121)
Net income before              129           160          289            158          152           310
minority interests

Minority interests              12           (3)           9              16           0             16
Net income                     117           163          280            142          152           294

NET DEBT

Net bank debt at June 30, 2006 stood at €1,425m, giving gearing of 27%.

Excluding EADS, net debt amounted to €1,673m.

The increase in net debt relative to the end-2005 figure (€1,075m) was mainly
due to the acquisition of Time Warner Book Group (€423m) and to the dividend
payout.

NET CASH FLOW FROM OPERATING AND INVESTING ACTIVITIES

Net cash flow (from operating and investing activities) generated by Media and
Other Activities in the first half of 2006 fell year-on-year, representing a net
outflow of €414m compared with a net inflow of €528m in the comparable period of
2005. Key factors included:

•         Stable cash flows from operating activities year-on-year.

•         A sharp rise in net cash outflows on investing activities, to €442m.
While net investment in property, plant and equipment and intangible assets fell
(€33m in H1 2006, vs. €67m in H1 2005), net investment in financial assets rose
as a result of the acquisition of Time Warner Book Group (€423m (*)) and of
smaller acquisitions such as UK educational publisher Philip Allan Updates and
radio stations in Russia, notwithstanding the cash inflow of €130m from the
disposal of Dalloz.

• The €582m positive effect of the proceeds from the sale of T-Online shares
in H1 2005.

OUTLOOK

The 'Books' segment is set for a good 2006, as the seasonal upswing in the
Education business cuts in from the third quarter.

The Group does not expect trading conditions for the 'Press' segment to improve.
Restructuring has been stepped up. Future sources of growth (international
brands, internet, new launches and emerging markets) are in place and are
growing at a satisfactory pace, but from too low a base to make good the current
weakness in our traditional business. Overall, we expect a further decline in
recurring EBIT before associates in the second half.

The outlook for the 'Distribution' segment is encouraging, despite continuing
uncertainty on the potential impact of the heightened airport security measures
introduced in August 2006.

In the 'Active' segment, visibility is poor in the French Radio business, though
the prospects for TV Production and the international Radio business are good.

The better-than-expected performances from the 'Books', 'Distribution' and '
Active' segments are offsetting the current weakness of the 'Press' segment.

Consequently, we are reiterating our previous guidance on like-for-like growth
in recurring EBIT before associates from Media activities, which we expect to be
in the '3%-7%' range, based on the same parameters:

•         A euro/dollar exchange rate of 1.25;

•         Excluding changes in Group structure;

•         Excluding the impact of investment in Digital Terrestrial Television
          licenses (-€7m in 2005, -€21m in 2006).


Paris, September 13, 2006

The Lagardere Group is a market leader in the media sector (books, distribution,
press and audiovisual). The Group also has interests in the high technology
sector via a 14.87% stake in EADS.

Lagardere shares are listed on Eurolist by Euronext - Compartment A.

Press Contacts:

Thierry FUNCK-BRENTANO                           tel: [phone]
                                                 e-mail: [e-mail]

Arnaud MOLINIE                                   tel: [phone]
                                                 e-mail: [e-mail]

Investor Relations:

Laurent CAROZZI                                  tel: [phone]
                                                 e-mail: [e-mail]

--------------------------


(*) Amount subject to fair value adjustments during the second half of 2006


                      This information is provided by RNS
            The company news service from the London Stock Exchange