Investor Presentation • Sep 11, 2020
Investor Presentation
Open in ViewerOpens in native device viewer
14th September 2020
| 1. | AQUAFIL AT A GLANCE | 4 |
|---|---|---|
| 2. | AQUAFIL MARKET | 10 |
| 3. | ECONYL® | 14 |
| 4. | 2020 OUTLOOKS AND 1° HALF 2020 FINANCIAL RESULTS |
20 |
| 5. | ANNEXES | 24 |
Aquafil's Value Chain
Global Footprint with proximity to Clients
Cartersville (Georgia) Aquafil USA 1 & 2
Phoenix (Arizona) Aquafil Carpet Recycling ACR#1
Sacramento (California) Aquafil Carpet Recycling ACR#2
Rutherford College (North Carolina) Aquafil O'Mara
UK Kilbirnie Aquafil UK
ITALY
Arco (TN) Aquafil (Headquarter)
Cares (TN) Rovereto (TN) Tessilquattro
CROATIA Oroslavje
Aquafil CRO
Ljubljana AquafilSLO
Senožeče AquafilSLO Senožeče
Štore AquafilSLO Štore
Ajdovščina AquafilSLO Ajdovščina
Jiaxing Aquafil Jiaxing
Rayong Aquafil Asia Pacific
More than 50 Years of Growth Key Milestones
(1) Defined as EBITDA minus D&A, impairments and provisions.
1
(1) Aquafil on Wood Mackenzie market data - Based on volume
B
Textile mass production is in APAC, with Europe's core focus is on high-end production. Fast fashion needs lead to growing production out of Turkey, which can be served by European NTF players
A leading player with limited competition. Only 3 suppliers capable of offering products starting from monomer and intermediate handling. APAC moving slowly towards highend production
1
• 100% regenerated & regenerable nylon • Unique proprietary technology • Ca 38 % of Aquafil Fiber 2019 Revenues
WWW.ECONYL.COM
The ECONYL® Regeneration System starts with rescuing waste, like fishing nets, fabric scraps, carpet flooring and industrial plastic from landfills and oceans all over the world. That waste is then sorted and cleaned to recover all of the nylon possible.
Through a radical regeneration and purification process, the nylon waste is recycled right back to its original purity. That means ECONYL® regenerated nylon is exactly the same as virgin nylon.
EXTRAORDINARY EFFORTS OF ALL OF US
BUSINESS CONTINUITY, 2019 SAVINGS PLAN AND PROMPLY ADOMPTED COUNTERMISURES MINIMISED FLOW THROUGH
NFP IMPROVED AND FINANCIAL SOLIDITY ENHANCED
RECOVERY IN SUMMER
2020 GUIDANCE
CLEAR PATH AHEAD
"CIRCULARITY" IN OUR DNA IN OUR STRATEGY AND DRIVING OUR FUTURE
LEVERAGE OUR PEOPLE OUR PRODUCTS AND OUR TECHNOLOGIES
STRONG FOCUS ON VALUE CHAINS AND PARTHENRSHIP
Assuming no COVID-19 resurge and no further lockdowns in 2H2020:
| SALES | 20% reduction | |
|---|---|---|
| 2020 GUIDANCE (2) | EBITDA | 20% reduction |
| NFP | 10% improvement |
(1) Possible PPP loan positive impacts of \$ 5.5m not included
(2) 2020 FX assumptions: €/USD 1.12 and €/CNY 7.73 (FY2019 average FX) - O'Mara consolidate for 12 months in 2020
| REVENUES | EBITDA | NET PROFIT | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | 2020 | ∆% | 2019 | 2020 | ∆% | 2019 | 2020 | ∆% | |||
| HALF | 286,8 | 222,7 | (22,3%) | HALF | 39,1 | 26,9 | (31,2%) | HALF | 10,7 | (1,9) | n.s. |
| % on net sales | 13,6% | 12,1% | % on net sales | 3,7% | n.s. | ||||||
| QUARTER | 141,3 | 82,0 | (42,0%) | QUARTER | 20,0 | 8,7 | (56,6%) | QUARTER | 3,0 | (6,0) | n.s. |
| 14,1% | 10,6% | 2,1% | n.s. |
| NFP | ||
|---|---|---|
| FY2019 | 1H2020 | ∆% |
| 249,6 | 242,2 | (2,90%) |
| SALES Excluding O'Mara: (25,3%) in 1H and (43,2%) in 2Q Sever impact of Covid-19 across all regions and products lines Limited influence of raw material price pass trough ECONYL®: (14,7)% in 1H and (28)% in 2Q Reference markets impacted later in the period |
EDITDA Excluding O'Mara: (31,4%) in 1H and (52%) in 2Q 2019 savings plan on track: € 6.6m generated in 1H Exceptional countermeasures: € 7m from strong focus on fix costs management Potential benefit of US government support initiatives (\$ 5,6m) |
NET PROFIT Impacted by EBITDA reduction and higher depreciation Depreciation increase connected to 2018-2019 CAPEX program |
NFP Positive cash generation despite tough environment thanks to CAPEX reduction New medium-term bank loan facilities Liquidity to € 132,8m |
|||
|---|---|---|---|---|---|---|
| HALF | BCF | NTF | POLYMERS | TOTAL | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | 2020 | ∆ | ∆% | 2019 | 2020 | ∆ | ∆% | 2019 | 2020 | ∆ | ∆% | 2019 | 2020 | ∆ | ∆% | |
| EMEA | 108,7 | 82,4 | (26,3) | (24,2%) | 48,7 | 37,4 | (11,4) | (23,3%) | 19,2 | 13,5 | (5,8) | (29,9%) | 176,7 | 133,3 | (43,4) | (24,6%) |
| North America | 55,8 | 41,9 | (13,8) | (24,8%) | 2,9 | 10,4 | 7,6 | n.a. | 3,4 | 3,3 | (0,1) | (2,4%) | 6 2 |
55,7 | (6,3) | (10,2%) |
| Asia & Oceania | 46,1 | 31,5 | (14,5) | (31,7%) | 1,3 | 1,6 | 0,3 | 24,3% | 0,2 | 0,0 | (0,2) | (94,1%) | 47,6 | 33,1 | (14,5) | (30,5%) |
| ROW | 0,1 | 0,1 | 0,0 | 63,6% | 0,5 | 0,6 | 0,1 | 29,0% | 0,0 | 0,0 | 0,0 | n.s. | 0,5 | 0,7 | 0,2 | 33,6% |
| TOTAL | 210,6 | 155,9 | (54,7) | (26,0%) | 53,4 | 50,0 | (3,4) | % 6,3 | 22,8 | 16,8 | (6,0) | (26,5%) | 286,8 | 222,7 | (64,1) | (22,3%) |
| PROFITABILITY | BUSINESS CONTINUITY |
Sites: prompt adoption stricter safety measures, including new sites protocol and working practice HQs progressive adoption of remote working Customers: on-going support and services |
|---|---|---|
| LABOUR | Activation of Government social schemes and other employment support tools Precise and flexible "shift" management |
|
| OTHER COST | Cancelling all discretionally spending |
| QUARTER | HALF | |||||||
|---|---|---|---|---|---|---|---|---|
| 2019 | 2020 | ∆ % |
2019 | 2020 | ∆ % |
|||
| REVENUES | 141,3 | 82,0 | (42%) | 286,8 | 222,7 | (22%) | ||
| EBITDA | 20,0 | 8,7 | (57%) | 39,1 | 26,9 | (31%) | ||
| Margin % | 14,1% | 10,6% | 13,6% | 12,1% | ||||
| EBIT | 8,1 | -5,3 | n.s. | 17,1 | (0,1) | n.s. | ||
| Margin % | 5,7% | n.s. | 6,0% | 0,0% | ||||
| EBT | 4,7 | (7,2) | n.s. | 14,3 | (1,6) | n.s. | ||
| Margin % | 3,3% | n.s. | 5,0% | n.s. | ||||
| NET RESULTS | 3,0 | (6,0) | n.s. | 10,7 | (1,9) | n.s. | ||
| Margin % | 2,1% | n.s. | 3,7% | n.s. |
• Depreciation: +€ 5,2m driven by 2018-2019 CAPEX peak and O'Mara consolidation
| NWC | Proactive and efficient inventories management | |
|---|---|---|
| CASH GENERATION |
CAPEX | Focus on operating CAPEX |
| M&A | Temporary suspension of M&A process | |
| NEW LOANS | € 40 million new medium-long term loans |
|
| FINANCIAL | DEBT MATURITY |
Extension of all medium-long term facilities |
| SOLIDITY | COVENANTS HOLIDAY |
«Covenant holiday» agreement on 30 June 2020 test (1) |
| DIVIDENDS | 2019 profit entirely allocated to retained earnings |
(1) Agreement entered with Prudential Financial and Cassa Depositi e Prestiti on PFN/EBITDA LTM covenants
133
This presentation and any material distributed in connection herewith (together, the "Presentation") prepared by Aquafil S.p.A. ("Aquafil" or "Company") do not constitute or form a part of, and should not be construed as, an offer for sale or subscription of or solicitation of any offer to purchase or subscribe for any securities, and neither this Presentation nor anything contained herein shall form the basis of, ore be relied upon in connection with, or act as an inducement to enter into, any contract or commitment whatsoever.
The Presentation contains forward-looking statements regarding future events and the future results of Aquafil that are based on current expectations, estimates, forecasts, and projections about the industries in which Aquafil operates and the belief and assumptions of the management of Aquafil. In particular, among other statements, certain statements with regards to management objectives, trends in results of operations, margins, costs, return on equity, risk management are forward-looking in nature. Words such as 'expects', 'anticipates', 'targets', 'goals', 'projects', 'intends', 'plans', 'believes', 'seeks', 'estimates', variations of such words, and similar expressions are intended to identify such forward-looking statements. These forward-looking statements are only predictions and are subject to risks, uncertainties, and assumptions that are difficult to predict because they relate to events and depend on circumstances that will occur in the future. Therefore, Aquafil's actual result may differ materially and adversely from those expressed or implied in any forward-looking statements. Factors that might cause or contribute to such differences include, but are not limited to, economic conditions globally, political, economic and regulatory developments in Italy and internationally. Any forward-looking statements made by or on behalf of Aquafil speak only as of the date they are made. Aquafil does not undertake to update forward-looking statements to reflect any changes in Aquafil's expectations with regard thereto or any changes in events, conditions or circumstances on which any such statement is based.
No reliance may be placed for any purposes whatsoever on the information contained in the Presentation, or any other material discussed in the context of the presentation of such material, or on its completeness, accuracy or fairness. The information contained in the Presentation might not be independently verified and no representation or warranty, express or implied, is made or given or on behalf of the Company or any of its members, directors, officers or employees or any other person as to the accuracy, completeness or fairness of the information or opinions contained in this document or any other material discussed in the context of the presentation of the Presentation. None of the Company, nor any of its respective members, directors, officers or employees nor any other person accepts any liability whatsoever for any loss howsoever arising from any use of the Presentation or its contents or otherwise arising in connection therewith.
Mr. Sergio Calliari, the Manager in charge of preparing the corporate accounting documents, declares that, pursuant to Article 154-bis, paragraph 2, of the Legislative Decree No. 58 dated February 24, 1998, the accounting information contained in the Presentation correspond to document results, books and accounting records.
The reader should, however, consult any further disclosure Aquafil may make in documents it files with the Italian Securities and Exchange Commission and with the Italian Stock Exchange.
| «FIRST CHOICE REVENUES» |
"First choice revenues" are revenues generated by the sale of fibers and polymers, gross of any adjustments (for example, discounts and allowances), but excluding revenues generated by "non-first choice products", revenues generated by Aquafil Engineering GmbH and "other revenues". On the basis of the 2019 figures, these revenues accounted for more than 95% of the Group's consolidated revenues |
|---|---|
| EBITDA | This is an alternative performance indicator not defined under IFRS but used by company management to monitor and assess the operating performance as not impacted by the effects of differing criteria in determining taxable income, the amount and types of capital employed, in addition to the amortisation and depreciation policies. This indicator is defined by the Aquafil Group as the net result for the year adjusted by the following components: income taxes, investment income and charges, amortisation, depreciation and write-downs of tangible and intangible assets, provisions and write-downs, financial income and charges, non recurring items. |
| NFP | This was calculated as per Consob Communication of July 28, 2006 and the ESMA/2013/319 Recommendations: A. Cash B. Other liquid assets C. Other current financial assets D. Liquidity (A+B+C) E. Current financial receivables F. Current bank payables G. Current portion of non-current debt H. Other current financial payables I. Current financial debt (F+G+H) J. Net current financial debt (I-D-E) K. Non-current bank payables L. Bonds issued M. Other non-current payables N. Non-current financial debt (K+L+M) O. Net financial debt (J+N) |
A capital structure with 3 type of Shares (a) Ordinary Share, (b) share B: dedicated to Giulio Bonazzi family with the same economic right of ordinary share but with 3 voting right for any share and (c) share C: no transferable, no economic and voting right but at certain conditions convertible in ordinary share at a ratio of 4,5 ordinary share for 1 Share C. At 31st December 2018:
Main Aquafil's shareholders is Aquafin Holding S.p.A. (holding of Giulio Bonazzi Family) and also Managers are involved::
Corporate Governance
Stefano Poggi Longostrevi Chairman
Board of Directors defines the Group's global strategies by developing actions for growth, launching new activities in various sectors and implementing plans for investment, control and assessment of results.
Fabio Buttignon Statutory Auditor
Bettina Solimando Statutory Auditor
Auditors Firm
Note: (1) Director who has declared that he satisfies the independence requirements pursuant to Articles 147-ter, paragraph 4 of the Consolidating Law on Finance, as well as Article 3 of the Code of Self-Governance (2) Lead Independent Director (3) Member and President of Audit and Risk Committee (4) Member of Audit and Risk Committee (5) Member and President of Appointment and Remuneration Committee (6) Member of Appointment and Remuneration Committee
| E-MARKET SDIR |
|
|---|---|
| CERTIFIED | |
| CONSOLIDATED INCOME STATEMENT | Half Year | of wich | Half Year | of wich | Second | of wich | Second | of wich |
|---|---|---|---|---|---|---|---|---|
| €/000 | 2020 | non | 2019 | non | Quarter 2020 | non | Quarter 2019 | non |
| Revenue | 222.733 | current - |
286.667 | current - |
82.019 | current 166 |
141.339 | current - |
| of which related parties | 27 | 29 | - | - | - | 12 | - | |
| Other Revenue | 3.371 | 226 | 1.181 | 95 | 2.889 | 42 | 580 | 20 |
| Total Revenue and Other Revenue | 226.104 | 226 | 287.848 | 9 5 |
84.909 | 209 | 141.919 | 2 0 |
| Raw Material | (109.477) | (58) | (148.225) | (119) | (36.746) | (46) | (71.071) | (19) |
| Services | (42.296) | (1.036) | (51.191) | (2.340) | (17.194) | (410) | (26.410) | (1.537) |
| of which related parties | (211) | - | (219) | - | (102) | - | (116) | - |
| Personel | (51.635) | (1.168) | (54.060) | (739) | (23.817) | (544) | (27.348) | (600) |
| Other Operating Costs | (2.582) | (716) | (1.311) | (293) | (1.436) | (587) | (717) | (174) |
| of which related parties | (35) | - | (38) | - | (17) | - | (23) | - |
| Depreciation and Amorti zation | (21.754) | - | (16.574) | - | (10.921) | - | (8.536) | - |
| Doubtful debt prevision | (1.084) | - | (117) | - | (1.070) | - | (103) | - |
| Provisions for risks and charges | (3) | - | (107) | - | (3) | - | (86) | - |
| Capitalization of Internal Construction Costs | 2.666 | - | 886 | - | 1.028 | - | 415 | - |
| EBIT | (62) | (2.751) | 17.148 | (3.396) | (5.250) | (1.378) | 8.063 | (2.310) |
| Other Financial Income | 197 | - | 1.100 | 1.082 | 151 | - | 9 | - |
| Interest Expenses | (4.241) | - | (3.717) | - | (2.035) | - | (2.156) | - |
| of which related parties | (123) | - | (132) | - | (94) | - | (68) | - |
| FX Gains and Losses | 2.541 | - | (241) | - | (78) | - | (1.202) | - |
| Profit Before Taxes | (1.564) | (2.751) | 14.291 | (2.314) | (7.213) | (1.378) | 4.714 | (2.310) |
| Income Taxes | (371) | - | (3.637) | - | 1.201 | - | (1.757) | - |
| Net Profit (Including Portion Attr. to Minority ) | (1.935) | (2.751) | 10.654 | (2.314) | (6.012) | (1.378) | 2.958 | (2.310) |
| Net Profit Attributable to Minority Interest | 0 | - | 0 | 0 | ||||
| Net Profit Attributable to the Group | (1.935) | 10.654 | (6.012) | 2.958 |
| 2QUARTER | BCF | NTF | POLYMERS | TOTAL | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | 2020 | ∆ | ∆% | 2019 | 2020 | ∆ | ∆% | 2019 | 2020 | ∆ | ∆% | 2019 | 2020 | ∆ | ∆% | |
| EMEA | 53,9 | 3 0 |
(23,9) | (44,3%) | 22,5 | 12,4 | (10,1) | (44,7%) | 9,1 | 5,1 | (4,0) | (44,1%) | 85,5 | 47,5 | (38,0) | (44,4%) |
| North America | 26,3 | 17,1 | (9,2) | (35,0%) | 2,9 | 3,5 | 0,6 | 22,1% | 2,1 | 1,2 | (1,0) | (45,1%) | 31,3 | 21,8 | (9,5) | (30,5%) |
| Asia & Oceania | 23,8 | 11,9 | (11,8) | (49,8)% | 0,5 | 0,7 | 0,1 | 25,3% | 0,1 | 0,0 | (0,1) | (85,8%) | 24,4 | 12,6 | (11,8) | (48,3%) |
| ROW | (0,0) | 0,0 | 0,0 | n.a | 0,3 | 0,1 | (0,2) | (60,2%) | 0,0 | 0,0 | 0,0 | n.s. | 0,29 | 0,1 | (0,2) | (6 0 , 0 %) |
| TOTAL | 104,0 | 59,0 | (45,0) | (43,2%) | 26,2 | 16,7 | (9,5) | (36,2%) | 11,3 | 6,3 | (5,0) | (44,6%) | 141,3 | 82,0 | (59,3) | (42,0%) |
| RECONCILIATION FROM NET PROFIT TO EBITDA €/000 | Half Year 2020 |
Half Year 2019 |
Second Quarter 2020 |
Second Quarter 2019 |
|---|---|---|---|---|
| Net Profit (Including Portion Attr. to Minority ) | (1.935) | 10.654 | (6.012) | 2.958 |
| Income Taxes | 371 | 3.637 | (1.201) | 1.757 |
| Amortisation & Depreciation | 21.754 | 16.574 | 10.921 | 8.536 |
| Write-downs & Write-backs of intangible and tangible assets | 1.087 | 224 | 1.073 | 189 |
| Financial items (*) | 2.848 | 4.587 | 2.501 | 4.208 |
| No recurring items (**) | 2.751 | 3.396 | 1.378 | 2.310 |
| EBITDA | 26.876 | 39.070 | 8.660 | 19.957 |
| Revenue | 222.733 | 286.667 | 82.019 | 141.339 |
| EBITDA Margin | 12,1% | 13,6% | 10,6% | 14,1% |
| RECONCILIATION FROM EBITDA TO | Half Year | Half Year | Second | Second |
|---|---|---|---|---|
| EBIT ADJUSTED €/000 |
2020 | 2019 | Quarter 2020 | Quarter 2019 |
| EBITDA | 26.876 | 39.070 | 8.660 | 19.957 |
| Amortisation & Depreciation | 21.754 | 16.574 | 10.921 | 8.536 |
| Write-downs & Write-backs of intangible and tangible assets | 1.087 | 224 | 1.073 | 189 |
| EBIT Adjusted | 4.036 | 22.273 | (3.334) | 11.232 |
| Revenue | 222.733 | 286.667 | 82.019 | 141.339 |
| EBIT Adjusted Margin | 1,8% | 7,8% | -4,1% | 7,9% |
(*) The financial items include: (i) financial income of Euro 0.2 million and Euro 1.1 million respectively in the periods ending June 30, 2020 and June 30, 2019 (ii) financial charges of Euro 4.2 million and Euro 3.7 million respectively in the periods ending June 30, 2020 and June 30, 2019, (iii) cash discounts of Euro 1.3 million end Euro 1.7 million respectively in the periods ending June 30, 2020 and June 30, 2019, and (iv) exchange gains of Euro 2.5 million and exchange losses of Euro 0.2 million respectively in the periods ending June 30, 2020 and June 30, 2019. (**) This includes (i) non-recurring charges related t o the expansion of the Aquafil Group and other corporate transactions for Euro 1.7 million and 2.3
million respectively in the periods ending June 30, 2020 and June 30, 2019, (ii) non-recurring industrial charghes of Euro 0.6 million for the period ending June 30, 2019, (iii) costs for restructuring for Euro 0.5 million and Euro 0.1 million respectively in the periods ending June 30, 2020 and June 30, 2019 and (iv) other non-recurring charges of Euro 0.5 million and Euro 0.4 million respectively in the periods ending June 30, 2020 and June 30, 2019.
| CONSOLIDATED BALANCE SHEET | At June 30, | At December 31, |
|---|---|---|
| €/000 | 2020 | 2019 |
| Intangible Assets | 22.265 | 21.101 |
| Goodwill | 13.071 | 13.029 |
| Tangible Assets | 244.154 | 251.492 |
| Financial Assets | 677 | 765 |
| of which related parties | 313 | 313 |
| Other Assets | 1.336 | 2.189 |
| Deferred Tax Assets | 10.577 | 13.636 |
| Total Non-Current Assets | 292.081 | 302.212 |
| Inventories | 168.360 | 184.931 |
| Trade Receivable | 22.426 | 24.960 |
| of which related parties | 98 | 69 |
| Financial Current Assets | 853 | 1.637 |
| Current Tax Receivables | 1.987 | 1.639 |
| Other Current Assets | 13.096 | 12.126 |
| of which related parties | 2.416 | 2.231 |
| Cash and Cash Equivalents | 132.774 | 90.400 |
| Asset held for sales | - | 428 |
| Total Current Assets | 339.496 | 316.120 |
| Total Current Assets | 631.577 | 618.332 |
| Share Capital | 49.722 | 49.722 |
| Reserves | 92.377 | 81.813 |
| Group Net Profit for the year | (5.490) | 10.799 |
| Group Shareholders Equity | 136.609 | 142.335 |
| Net Equity attributable to minority interest | 1 | 1 |
| Total Sharholders Equity | 136.610 | 142.336 |
| Employee Benefits | 5.729 | 5.721 |
| Non-Current Financial Liabilities | 341.414 | 286.970 |
| of which related parties | 7.241 | 9.624 |
| Provisions for Risks and Charges | 1.963 | 1.508 |
| Deferred Tax Liabilities | 8.997 | 10.915 |
| Other Payables | 13.600 | 15.383 |
| Total Non-Current Liabilities | 371.704 | 320.497 |
| Current Financial Liabilities | 34.462 | 54.733 |
| of which related parties | 3.556 | 3.572 |
| Current Tax Payables | 655 | 1.127 |
| Trade Payables | 64.801 | 76.089 |
| of which related parties | 406 | 127 |
| Other Liabilities | 23.345 | 23.551 |
| of which related parties | 230 | 236 |
| Total Current Liabilities | 123.263 | 155.499 |
| Total Equity and Liabilities | 631.577 | 618.332 |
| NET FINANCIAL DEBT | At June 30, | At December 31, |
|---|---|---|
| €/000 | 2020 | 2019 |
| A. Cash | 132.774 | 90.400 |
| B. Other cash equivalents | - | - |
| C. Securities held-for-trading | - | - |
| D. Liquidity ( A + B + C) | 132.774 | 90.400 |
| E. Current financial receivables | 853 | 1.637 |
| F. Current bank loans and borrowing | (72) | (129) |
| G. Current portion of non-current loans and borrowing | (26.066) | (46.056) |
| H. Other current loans and borrowing | (8.324) | (8.547) |
| I. Current financial debt ( F + G + H ) | (34.462) | (54.733) |
| J. Net current financial debt (I + E+ D) | 99.165 | 37.304 |
| K. Non-current bank loans and borrowing | (226.800) | (169.796) |
| L. Bonds issued | (90.432) | (90.458) |
| M. Other non-current loans and borrowing | (24.182) | (26.619) |
| N. Non-current financial debt ( K + L + M ) | (341.414) | (286.874) |
| O. Net financial debt (J+N) | (242.249) | (249.570) |
| BORROWINGS - 30 June 2020 | ISSUE DATE | CURRENCY | COUPON ( 1 ) |
MATURITY | AMOUT | (1) COVENANTS ( 2 ) |
||||
|---|---|---|---|---|---|---|---|---|---|---|
| Total | Drawn | Undrawn | Parameters | Reference | Check | |||||
| Private Placement B | Sept 2018 | EUR | 4,70% | Sept 2028 | 5 0 |
5 0 |
0 | EBITDA / Net financial charges > 3.5 | ||
| Private Placement C | May 2019 | EUR | 2,87% | May 2029 | 4 0 |
4 0 |
0 | Net Debt / EBITDA < 3.75 Minimum NET Equity threshold levels |
Group | Half-yearly |
| Shelf facilities | Sept 2018 | EUR | Floating at use | Sept 2028 | 5 0 |
0 | 5 0 |
To be defined at use | ||
| US Private Placement | 140 | 9 0 |
5 0 |
|||||||
| Net Debt / Net Equity | ||||||||||
| Medium-long term loans - fixed rate | 2016-2020 | EUR | 1,25% | 2021-2027 | 109 | 109 | 0 | Net Debt / EBITDA | Group | |
| Medium-long term loans - variable rate | 2018-2020 | EUR | 0,62% | 2021-2026 | 139 | 139 | 0 | EBITDA / Financial charges | ||
| USD PPL | June 2019 | USD | 1,00% | 2021 | 5 | 5 | 0 | N.A. | ||
| Medium-long term loans | 253 | 253 | 0 | |||||||
| Short term credit lines | N.A. | EUR | Floating at use | Revocable | 8 4 |
0 | 8 4 |
N.A. | ||
| Leasing | 2007 | EURO | 0,08% | 2021 | 9 | 9 | 0 | N.A. | ||
| TOTAL | 486 | 352 | 134 | |||||||
| CASH FLOW STATEMENT | At June 30, | At June 30, |
|---|---|---|
| €/000 | 2020 | 2019 |
| Operation Activities | ||
| Net Profit (Including Portion Attr. to Minority ) | -1.935 | 10.654 |
| of which related parties | -342 | -360 |
| Income Taxes | 371 | 3.637 |
| Income (loss) from Investments | -197 | -1.100 |
| Other Financial Income | 4.241 | 3.717 |
| of which related parties | 123 | 132 |
| FX (Gains) and Losses | -2.541 | 241 |
| (Gain)/Loss on non - current asset Disposals | -72 | -148 |
| Provisions & write-downs | 1.087 | 224 |
| Amortisation, depreciation & write-downs | 21.761 | 16.572 |
| Net variation non-monetary increase IFRS16 | -1.206 | -2.976 |
| Cash Flow from Operating Activities Before Changes in NWC | 21.508 | 30.820 |
| Change in Inventories | 16.571 | 1.313 |
| Change in Trade and Other Receivables | -11.287 | -19.584 |
| of which related parties | 279 | -611 |
| Change in Trade and Other Payables | 2.531 | -4.966 |
| of which related parties | -29 | 36 |
| Change in Other Assets/Liabilities | -3.640 | 402 |
| of which related parties | -191 | 681 |
| Net Interest Expenses paid | -4.044 | -1.593 |
| Income Taxes paid | 610 | -713 |
| Change in Provisions for Risks and Charges | -571 | -58 |
| Cash Flow from Operating Activities (A) | 21.678 | 5.621 |
| Investing activities Investment in Tangible Assets |
||
| Disposal of Tangible Assets | -12.120 | -30.421 |
| Investment in Intangible Assets | 584 | 183 |
| Disposal of Intangible Assets | -2.979 | -2.319 |
| Business Purchases Aquafil O'Mara | 167 0 |
7 -35.618 |
| of which Asset | 0 | -15.060 |
| of which Goodwill | 0 | -14.040 |
| of which cash | 0 | 112 |
| of which other assets and liabilities | 0 | -6.630 |
| Cash Flow used in Investing Activities (B) | (14.348) | (68.168) |
| Financing Activities | ||
| Increase in no current Loan and borrowing | 45.059 | 73.000 |
| Decrease in no current Loan and borrowing | -7.991 | -11.320 |
| Net variation in current fiancial Assets and Liability | -2.024 | -1.105 |
| of which related parties | -2.400 | 2.030 |
| Dividends Distribution | 0 | -12.273 |
| of which related parties | 0 | -7.316 |
| Cash Flow from Financing Activities ( C) | 35.044 | 48.301 |
| Net Cash Flow of the Year (A)+(B)+(C) | 42.374 | (14.245) |
Karim Tonelli Investor Relations & Performance Management Director [email protected] Mob: +39 348 60 22 950
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.