Annual Report • May 21, 2019
Annual Report
Open in ViewerOpens in native device viewer
G r u p p o A s c o p i a v e
ITALIAN INVESTMENT CONFERENCE –
Milan, 22nd May 2019
Milan, 22nd May 2019
Gruppo Ascopiave –

| B i O i s n e s s e r e u v v w |
3 P g a |
|---|---|
| G d i i b i t t a s s r u o n |
P 2 4 g a |
| l G a s s a e s |
3 8 P g a |
| A f i i l d t : n n e x e s n a n c a a a |
P 5 0 g a |
| l D i i s c a m e r |
P 0 2 1 g a |
| → | G b i i i i t t r o u p u s n e s s a c v e s |
P g a |
4 |
|---|---|---|---|
| → | f K i e g r e s y u |
P g a |
6 |
| → | M k i i i i h t t t t g g a r e p o s o n n n e a s s e c o r |
P g a |
9 |
| → | G f 3 h 2 0 9 A i 1 M 1 t t t s c o p a v e r o u p s r u c u r e a s o s a r c … |
P g a |
0 1 |
| → | h h l d A i S s c o p a e a r e o e r s v |
P a g |
1 1 |
| → | i f i i l d i M t t t t a n n a n c a a a n c o m e s a e m e n – |
P g a |
1 2 |
| → | b k- d b 2 0 0 6 2 0 1 8 E B I T D A S i B i U i t t t g r e a o w n r a e c s n e s s n y u - |
P g a |
1 3 |
| → | 2 0 0 6 2 0 1 8 I i i b l d i i b l t t t t t g g n v e s m e n s n a n e a n n a n e a s s e s - |
P g a |
1 4 |
| → | 2 0 0 6 2 0 8 d f 1 I i i i i i i t t t n v e s m e n s n c o m p a n e s a n r m s a c q u s o n s - |
P g a |
1 5 |
| → | f l d b l h d f l M i i i i i i t t t a n n a n c a a a a a n c e s e e a n n a n c a r a o s – |
P g a |
1 6 |
| → | F i i l l i g n a n c a e v e r a e c o m p a r s o n |
P g a |
1 7 |
| → | l d b d f d b F i i t t t n a n c a e a n c o s o e |
P g a |
8 1 |
| → | d d l D i i i e n p o c v y |
P a g |
1 9 |
| → | b A i d i D i i b i G M U t t g g e r e r e w e e n s c o p a v e a n n a s s r u z o n e a s |
P g a |
2 0 |
| → | S d l i i i t t g g r a e c u e n e s |
P g a |
2 2 |
consumers
Ascopiave Group is a national player in the down-stream segments of the gas sector. It is a major player in the Veneto Region.

National Energy Authority continue to set maximum tariff levels for the protected market (residential consumers)
Heat management
| O h l d i i i t t t t t g e r n o r e a e a c e u v |
s |
|---|---|
| -------------------------------------------------------------------------------------------------------------------------------- | --- |
| G i t a s m p o r |
S l l d A k f l 3 0, 9 % i i I i ( i i i i ) ( i i 4 ) t t t t t n e r g e a a n e n q a o n s c o p a e c r r e n s a e o c a p a : u v u i d l i k ( T P ) i h G f h t t t t t t t s g n e a o n g e r m m p o r a e o r p a y o c o n r a c w a z p r o m o r e l f 1. 0 b i l l i b i f 2 0 2 1. t t g s u p p y o o n c u c m e e r s o a s p e r y e a r u p o S i i I l i l l i d h l i i d b t t t t t t g g g n e r e a a n e s e s m p o r e a s o e a s s a e s c o m p a n e s p a r e c p a e y h h h l d t e s a r e o e r s. |
|---|---|
| G t a s p r o c r e m e n u i t t g a c e m a n a e m e n v |
O i i i f h i d d i l i k d t t t t t g g p m z a o n o e a s p r o c u r e m e n p r o c e s s a m e a r e u c n s u p p y r s s a n t c o s s. |
| l i i l E t t e c r c s a e s y d t o e n c o n s u m e r s |
l f l h d S i i t t t t u p p y o e e c r c y o e e n c o n s u m e r s. l l l k l l b l l l b l d h I I i i i i i i t t t t t t t n a y e e c r c y s a e s m a r e w e c o m p e e y e r a s e n e n e x y e a r s. l b l h d k l l d l l C i i t t t t t t t t g g g u s o m e r s c u r r e n y e o n n o e p r o e c e m a r e w r a u a y m o v e o h f k t t e r e e m a r e |
| C i t g o e n e r a o n |
Ascopiave Group GAS DISTRIBUTION - 2018 key figures (*) scm= standard cubicmeters
Companies consolidated with full consolidation method GAS DISTRIBUTION - 2018 key figures scm = standard cubic meters
Companies consolidated with net equity consolidation method GAS DISTRIBUTION - 2018 key figures scm = standard cubic meters
| f d N i o. o m a n a g e c o n c e s s o n s |
2 1 4 |
|---|---|
| h f h d b k k L i i i ( ) t t t t t e n g o e g a s s r o n n e o r m u w |
9, 8 0 9 |
| f N U o. o s e r s |
5 3 7, 9 7 8 |
| V l f d i i b d ( / l ) t t g o u m e s o a s s r u e s c m m n |
1, 0 8 7 |
| f d N i g o. o m a n a e c o n c e s s o n s |
1 9 8 |
|
|---|---|---|
| L h f h d i i b i k ( k ) t t t t t g g e n o e a s s r u o n n e w o r m |
9, 2 6 9 |
|
| f N U o. o s e r s |
4 9 1, 7 2 2 |
|
| l f d i i b d ( / l ) V t t o u m e s o g a s s r u e s c m m n |
1, 0 1 4 |
| N f d i g o. o m a n a e c o n c e s s o n s |
3 2 |
|
|---|---|---|
| h f h d b k k L i i i ( ) t t t t t g g e n o e a s s r u o n n e w o r m |
1, 1 0 5 |
|
| f N U o. o s e r s |
9 4, 6 7 1 |
|
| V l f d i i b d ( / l ) t t g o u m e s o a s s r u e s c m m n |
8 1 4 |
(*) Data of the companies consolidated with the equity method are considered pro-rata.
| G As ia c o p v e ro u p |
l f l d l V ( / ) g o u m e s o a s s o s c m m n |
9 0 8 |
|---|---|---|
| ke f *) G A S S A L E S 2 0 1 8 i ( y g u re s - da rd bic tan ter scm = s cu me s |
N f t o. o c u s o m e r s |
6 4 4, 6 2 9 |
| l d d h fu l l C ie i i t t o m p a n s c o ns o a e w l d ho d i io t t c o ns o a n m e |
V l f l d ( / l ) g o u m e s o a s s o s c m m n |
7 8 1 |
| ke G A S S A L E S 2 0 1 8 f i g y u re s - da rd bic tan ter scm = s cu me s |
f N t o. o c u s o m e r s |
5 3 7, 4 8 3 |
| l d d h C ie i i i t t t ty o m p a n s c o ns o a e ne e q w u l i d io ho d t t c o ns o a n m e |
l f l d l V ( / ) g o u m e s o a s s o s c m m n |
2 5 9 |
| G A S S A L E S 2 0 1 8 ke f i g y u re s - da rd bic tan ter scm = s cu me s |
f N t o. o c s o m e r s u |
2 1 8, 6 7 0 |
(*) Data of the companies consolidated with the equity method are considered pro-rata.
| As ia G c o p v e ro u p ke f ( *) E L E C T R I C I T Y S A L E S 2 0 1 8 i g y u re s - Gw h iga ho tt = g wa ur - |
l f l l d h V i i ( G W ) t t o u m e s o e e c r c y s o |
4 5 7 |
|
|---|---|---|---|
| f N t o. o c u s o m e r s |
9 8, 9 9 1 |
||
| C l d d h fu l l ie i i t t o m p a n s c o ns o a e w l d ho d i io t t c o ns o a n m e |
l f l l d h V i i ( G W ) t t o u m e s o e e c r c y s o |
3 9 3 |
|
| ke E L E C T R I C I T Y S A L E S 2 0 1 8 f i g re s y u - Gw h iga ho tt = g wa ur - |
f N t o. o c u s o m e r s |
8 2, 4 4 3 |
|
| l d d h C ie i i i t t t ty o m p a n s c o ns o a e ne e q w u l d ho d i io t t c o ns o a n m e |
l f l l d G h V i i ( W ) t t o m e s o e e c r c s o u y |
1 3 1 |
|
| E L E C T R I C I T Y S A L E S 2 0 1 8 ke f i g y u re s - Gw h iga ho tt = g wa ur - |
f N t o. o c u s o m e r s |
3 3, 7 7 3 |
(*) Data of the companies consolidated with the equity method are considered pro-rata.
The Group is anational playerin the gas sector and aleading regional player in Veneto.
| Ra k ing n |
Gr ou p |
Vo l. |
% |
|---|---|---|---|
| 1 | Ita lg as |
8, 9 0 5 |
2 8. 2 % |
| 2 | Ga 2 i Re te s |
5, 5 4 3 |
17 6 % |
| 3 | He ra |
2, 9 4 9 |
9. 3 % |
| 4 | A 2 A |
2, 4 8 5 |
7. 9 % |
| 5 | Ire n |
1, 4 1 9 |
4.5 % |
| 6 | As iav co p e |
1, 0 1 4 |
3. 2 % |
| 7 | Es tra |
3 5 5 |
1. 8 % |
| 8 | Eg Ho l d ing |
4 1 3 |
1. 3 % |
| 9 | Ag Ve sm ron a |
3 4 8 |
1. 1 % |
| 1 0 |
En i erg e |
3 3 1 |
1. 0 % |
| 1 1 |
Do lom it i En ia erg |
3 0 5 |
1. 0 % |
| 1 2 |
Un ion Fe Int ion l S A no sa ern ac a |
2 8 4 |
0. 9 % |
| 1 3 |
Ga R im in i s |
2 8 3 |
0. 9 % |
| 1 4 |
Sp Ac -A A sm g am |
27 5 |
0. 9 % |
| 15 | E d iso n |
25 7 |
0. 8 % |
| 1 6 |
A im ag |
25 7 |
0. 8 % |
| 17 | A im V ice nz a |
25 5 |
0. 8 % |
| 1 8 |
S im Cr e em a |
25 1 |
0. 8 % |
| 1 9 |
Mu lt ise iz i rv |
2 3 0 |
0. % 7 |
| 2 0 |
Am b ien En ia Br ian te erg za |
1 9 1 |
0. 6 % |
| Ot he rs |
5, 0 2 0 |
15 9 % |
|
| To l ta |
3 1, 5 6 8 |
1 0 0. 0 % |
| Ra k ing n |
Gr ou p |
Vo l. |
% |
|---|---|---|---|
| 1 | En i |
1 2, 4 0 6 |
2 0. % 7 |
| 2 | E d iso n |
9 4 7, 5 |
1 3. 3 % |
| 3 | En l e |
6, 8 1 5 |
1 1. 0 % |
| 4 | En ic ky A Pr lov Ho l d ing et erg um s y y |
2, 2 6 5 |
4. 2 % |
| 5 | Ire n |
2, 4 8 3 |
4. 2 % |
| 6 | He ra |
2, 1 45 |
3. 6 % |
| 7 | A A 2 |
1, 9 4 8 |
3. 3 % |
| 8 | So ia rg en |
1, 1 8 4 |
2. 0 % |
| 9 | Gr Ax p o ou p |
1, 0 2 0 |
1.7 % |
| 1 0 |
En ie g |
9 7 9 |
1. 6 % |
| 1 1 |
On E. |
9 2 4 |
1.5 % |
| 1 2 |
S Ro l Du h he l l tc y a |
8 6 2 |
1. 4 % |
| 1 3 |
Sp Es tra A |
8 5 3 |
1. 4 % |
| 1 4 |
As iav co p e |
8 1 1 |
1. 4 % |
| 15 | Re Ag p ow er |
77 7 |
1. 3 % |
| 1 6 |
Un og as |
6 9 7 |
1. 2 % |
| 17 | Eg Ho l d ing Sp A |
6 3 7 |
1. 1 % |
| 1 8 |
Me ia Sp A tae ne rg |
5 0 4 |
0. 8 % |
| 1 9 |
So lva En Se ice Ita l ia y erg y rv s |
4 9 5 |
0. 8 % |
| 2 0 |
Ga S Na tur l dg s a |
4 8 2 |
0. 8 % |
| Ot he rs |
1 3, 5 4 8 |
2 2. 6 % |
|
| To l ta |
5 9, 8 1 6 |
1 0 0. 0 % |
(*) 2017 ARERA data.

Asco Holding S.p.A. directly controls the capital of Ascopiave S.p.A. (capital stake: 61.562%)
Asco Holding S.p.A. is owned by 90 municipalities mainly located in the province of Treviso (public shareholders) and 2 private companies.

(*) Internal processing of information pursuant to art. 120 TUF (Source: CONSOB website)
| C S I N O M E T A T E M E N T |
201 8 EB ITDA bre akd own |
||||||
|---|---|---|---|---|---|---|---|
| G r o u p |
D i i b i t t s r u o n S B U (a ) |
S l a e s S B U ( b) |
P t a r e n c o m p a n y |
||||
| R e e n e s v u (c ) |
8 1, 6 2 5 5 |
1 1 3 4 9 5, |
4, 2 4 6 5 7 |
1 1, 3 6 7 |
|||
| E B I T D A |
8 0, 0 3 6 |
5 5 4 8, 3 |
5 3 8, 4 9 |
-7 0 6 6 , |
|||
| E B I T |
1 0 1 5 5, |
2 9, 2 4 5 |
3 4, 2 4 5 |
-8 6 6 9 , |
|||
| Ev lua ion f t a o ( ) ies i h t co m p an w i ho d ty t eq u m e |
8, 3 5 5 |
1. 4 0 7 |
1 4 6 7, |
0 | EBI TD A |
EBI TD A |
EBI TD A |
| N i t e n c o m e |
4 6, 4 9 9 |
Dis trib uti on SBU |
Sal es SBU |
Par ent com pan y |
EBITDA of the company consolidated with the equity method: Euro 12.8 mln (distribution companies: Euro 3.2 mln + sales companies: Euro 9.6 mln)()
EBIT of the company consolidated with the equity method: Euro 10.3 mln (distribution companies: Euro 1.8 mln + sales companies: Euro 8.5 mln)
(*) Thousand of Euro; (a) Distribution SBU includes results of entities active in the distribution business; (b) Sales SBU includes results of entities active in the sale business; (c) SBU revenues are represented before elisions.
(Millionof Euro)
| C S I N O M E T A T E M E N T |
G ro u p |
D is i bu io tr t n S B U |
% | S le a s S B U |
% | Pa t re n c o m p a ny ( *) |
% | |
|---|---|---|---|---|---|---|---|---|
| E B I T D A IFR S 1 1 |
8 0, 0 |
4 8, 6 |
6 0, 7 % |
5 3 8, |
4 8, 2 % |
( ) 7, 1 |
-8 8 % , |
|
| E B I T D A IFR S 1 1 |
8 4, 4 |
4 7, 8 |
5 6, 6 % |
4 1, 1 |
4 8, 6 % |
( ) 4, 4 |
-5 2 % , |
|
| E B I T D A IFR S 1 1 |
9 5, 3 |
3 5, 0 |
3 6, 8 % |
6 0, 2 |
6 3, 2 % |
0, 0 |
0, 0 % |
|
| E B I T D A IFR S 1 1 |
8 1, 0 |
3 5, 8 |
4 4, 2 % |
4 5, 2 |
5 5, 8 % |
0, 0 |
0, 0 % |
|
| E B I T D A IFR S 1 1 |
7 9, 6 |
3 5, 4 |
4 4, 5 % |
4 4, 2 |
5 5, 5 % |
0, 0 |
0, 0 % |
|
| E B I T D A IFR S 1 1 re ted sta |
8 6, 3 |
3 3, 4 |
3 8, 7 % |
5 2, 9 |
6 1, 3 % |
0, 0 |
0, 0 % |
|
| E B I T D A |
1 0 5, 9 |
3 6, 0 |
3 4, 0 % |
6 9, 9 |
6 6, 0 % |
0, 0 |
0, 0 % |
|
| E B I T D A |
1 0 2, 7 |
3 3, 9 |
3 3, 1 % |
6 8, 7 |
6 6, 9 % |
0, 0 |
0, 0 % |
|
| E B I T D A |
9 3, 2 |
3 4, 9 |
3 7, 4 % |
5 8, 3 |
6 2, 6 % |
0, 0 |
0, 0 % |
|
| E B I T D A |
7 8, 0 |
3 2, 9 |
4 2, 1 % |
4 5, 1 |
5 7, 9 % |
0, 0 |
0, 0 % |
|
| E B I T D A |
6 1, 5 |
4 1, 6 |
6 7, 6 % |
1 9, 9 |
3 2, 4 % |
0, 0 |
0, 0 % |
|
| E B I T D A |
5 2, 3 |
3 6 7, |
1, 8 % 7 |
1 4, 8 |
2 8, 2 % |
0, 0 |
0, 0 % |
|
| E B I T D A |
4 6, 5 |
3 5, 5 |
7 6, 4 % |
1 1, 0 |
2 3, 6 % |
0, 0 |
0, 0 % |
|
| E B I T D A |
4 1, 1 |
3 9, 9 |
9 7, 0 % |
1, 2 |
3, 0 % |
0, 0 |
0, 0 % |
Gas distribution businessis characterized bystable operating margins.
Increase of the gas sales business operating margins over the last years is due to external growth (acquisition of 8 companies) and to higher profitability, mainly thanks to declining gas procurement costs. 2016 sales SBU EBITDA is supported by Euro 11.1 mln positive one-off related to the optional APR mechanism set by the energy regulator (ARERA).
(*) Before 2017 the parent company Ascopiave contributed to the results of the distribution SBU.
| ( Mi l lio f E ) n o uro |
I N V E S T M E N T S |
G r o p u |
D i i b i t t s r u o n k t n e w o r |
% | O h t e r i t t n v e s m e n s |
% |
|---|---|---|---|---|---|---|
| I N V E S T M E N T S IFR S 1 1 |
2 9, 5 |
2 8 7, |
9 4 % |
1, 7 |
6 % |
|
| S S I N V E T M E N T IFR S 1 1 |
2 3, 6 |
2 2, 5 |
9 5 % |
1, 1 |
5 % |
|
| I N V E S T M E N T S S 1 IFR 1 |
2 0, 8 |
1 9, 7 |
9 5 % |
1, 1 |
5 % |
|
| I N V E S T M E N T S IFR S 1 1 |
2 2, 0 |
2 0, 7 |
9 4 % |
1, 3 |
6 % |
|
| S S I N V E T M E N T IFR S 1 1 |
2 1, 1 |
1 9, 7 |
9 4 % |
1, 3 |
6 % |
|
| I N V E S T M E N T S IFR S 1 1 re ted sta |
1 8, 9 |
1 2, 7 |
6 % 7 |
6, 2 |
3 3 % |
|
| I N V E S T M E N T S |
2 1, 6 |
1 4, 9 |
6 9 % |
6, 7 |
3 1 % |
|
| I N V E S T M E N T S |
2 3, 1 |
1 6, 8 |
3 % 7 |
6, 3 |
2 % 7 |
|
| I N V E S T M E N T S |
4 1, 8 |
1 5, 4 |
3 % 7 |
2 6, 4 |
6 3 % |
|
| S S I N V E T M E N T |
2 9, 1 |
1 1, 2 |
3 8 % |
1 7, 9 |
6 2 % |
|
| I N V E S T M E N T S |
2 9, 9 |
1 3, 8 |
4 6 % |
1 6, 1 |
5 4 % |
|
| I N V E S T M E N T S |
1 9, 2 |
1 1, 4 |
6 0 % |
7, 7 |
4 0 % |
|
| S S I N V E T M E N T |
1 7, 5 |
1 2, 2 |
7 0 % |
5, 3 |
3 0 % |
|
| I N V E S T M E N T S |
1 6, 7 |
1 2, 4 |
4 % 7 |
4, 4 |
2 6 % |
The Group investments in tangible and intangible assets over the last 13 years amounts to Euro 316,0 mln and for the most part (69%) concern the development, the maintenance and up-grade of the gas network and of the distribution system. In 2009-2011 the group made significant investments in photovoltaic power plants. The photovoltaic business was disposed in 2011.

(49% up to 100%)
2006-2018 Investments in companies and firms acquisitions: Euro 200,0 Mln
(*) IPO: 12 dec 2006
Estenergy
(North-Eastern Italy)
(48,999%)
(North-Eastern Italy)
(*)
| C S B A L A N E H E E T |
/ / 3 1 1 2 2 0 1 8 |
|---|---|
| Ta i b le d in i b le ta ts ng a n ng a s s e |
4 6 3 6 0 5, |
| Inv in ia tm ts te e s e n a s s o c s |
6 8, 3 5 7 |
| O he f ixe d t ts r a s s e |
2 3, 4 0 1 |
| Ne k ing i l t w ta o r c a p |
8, 2 6 8 |
| T O T A L C A P I T A L E M P L O Y E D |
5 5, 6 3 8 6 |
| S ha ho l d i ty re e rs e q u |
4 4 7, 8 6 9 |
| Ne f ina ia l p i io t t nc o s n |
1 1 7, 5 1 7 |
| T T A L S U R C E S O O |
5 5, 6 3 8 6 |
Tangible and intangible assets: details BALANCE SHEET 31/12/2018 Goodwill 80,758 Tangible assets under IFRIC 12 341,627 Other intangible assets 10,251 Tangible assets 32,724 Tangible and intangible assets 465,360
Financial leverage (NFP / EQUITY)
0.26
Debt cover ratio (NFP / EBITDA)
1.47
(*) Thousand of Euro
| C S ( *) F I N A N I A L R A T I O |
C S ( **) L O A L U T I L I T I E ( ) da ta av er ag e |
S C A O P I A V E |
|---|---|---|
| F i i l l n a n c a e v e r a g e |
1. 0 5 |
0. 2 7 |
| / D E B I T D A |
2. 3 7 |
1. 4 2 |
Ascopiavefinancial leverage(0.3) islower than that of the Italian listed comparables(avg: 1.0).
The low indebtedness level is a very positive result in the light of a macroeconomic scenario that makes access to credit a real challenge, which therefore strengthens the Group's economic and financial soundness and enables it to reap the opportunity of carrying out potential extraordinary transactions in the next years.
(*) Financial leverage is calculated considering the shareholders' equity and the net financial position as of 31st December 2017; (**) Local utilities considered are the main italian listed local utilities: A2A, Hera, Acea and Iren.
Gruppo Ascopiave – ITALIAN INVESTMENT CONFERENCE – Milan, 22nd May 2019
| ( ho d f ) ( *) T Eu us an o ro |
3 2 2 0 8 1 / 1 / 1 |
3 2 2 0 1 / 1 / 1 7 |
Va r |
% Va r |
|---|---|---|---|---|
| Lo f ina ia l bo ing ( 1 2 hs ) te t ng rm nc rro s mo n w > Cu i io f lon f ina ia l bo ing t p t te rre n os n o g rm nc rro s w S ho f l bo 2 hs ina ia ing ( 1 ) t te t r rm nc rro w s < mo n |
5 5. 1 1 1 8. 0 1 4 6. 3 8 5 1 |
5 4. 3 6 0 0. 8 1 1 1 6 8 5 4. 5 |
7 5 1 ( 2. 6 ) 1 7 8 3 1. 1 |
1, 4 % + -2 3 % 1, 3, 3 % + |
| l f l de b To in ia ta t an c |
1 1 9. 5 0 6 |
1 1 9. 1 0 9 |
3 9 7 |
0, 3 % + |
| F ixe d bo ing te ra rro w s F loa ing bo ing t te ra rro w s |
3 6. 8 7 4 8 2. 6 3 2 |
3 0. 0 0 0 8 9. 1 0 9 |
6. 8 7 4 ( 6. 4 7 7 ) |
2 2, 9 % + -7 3 % , |


(*) Data refers to the companies consolidated with the full consolidation method
| DIV IDE ND |
20 18 |
20 17 |
20 16 |
20 15 |
20 14 |
20 13 |
20 12 |
20 11 |
20 10 |
20 09 |
20 08 |
20 07 |
20 06 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Div ide nd ( Th nd f E ) ou sa o uro |
.16 3 75 |
40 .01 6 |
40 .01 6 |
33 .34 7 |
33 .33 2 |
26 .66 6 |
24 .48 4 |
0 | 22 .55 7 |
20 .34 9 |
19 .44 2 |
19 .89 0 |
19 .83 3 |
| Gr Ne t In ( Th nd f E ) ou p co me ou sa o uro |
44 .62 5 |
47 .13 5 |
53 .63 5 |
43 .01 4 |
35 .58 3 |
38 .67 8 |
27 .86 5 |
6.2 66 |
31 .17 4 |
25 .28 8 |
18 .45 2 |
21 .76 4 |
16 .38 1 |
| Pa tio t ra ou y |
168 % |
85 % |
75 % |
78 % |
94 % |
69 % |
88 % |
0% | 72 % |
80 % |
105 % |
91 % |
12 1% |
| Div ide nd sh ( Eu ) p er are ro |
0, 33 8 |
0, 180 |
0, 180 |
0, 150 |
0, 150 |
0, 120 |
0, 110 |
0, 00 0 |
0, 100 |
0, 09 0 |
0, 08 5 |
0, 08 5 |
0, 08 5 |
| Div ide nd ield ( *) y |
10 7% , |
5, 3% |
7, 2% |
7, 0% |
7, 6% |
8, 4% |
9, 2% |
0, 0% |
6, 3% |
5, 8% |
5, 7% |
4, 4% |
4, 0% |
TOTAL DIVIDENDS DISTRIBUTED FROM STOCK EXCHANGE LISTING TO DATE
About Euro 375,1 mln
| / RO I RO E |
20 18 |
20 17 |
20 16 |
20 15 |
20 14 |
20 13 |
20 12 |
20 11 |
20 10 |
20 09 |
20 08 |
20 07 |
20 06 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| O I ( **) R |
11 1% , |
12 0% , |
15 4% , |
12 2% , |
11 1% , |
14 4% , |
13 1% , |
11 8% , |
11 7% , |
9, 1% |
8, 5% |
7, 1% |
10 4% , |
| O R E |
10 1% , |
10 6% , |
12 2% , |
10 4% , |
8, 8% |
9, 7% |
7, 3% |
1, 8% |
8, 3% |
6, 9% |
5, 1% |
5, 9% |
4, 4% |
(*) Dividend yield = dividend per share / average price per share in the year; (**) ROI = EBIT / CI; CI = Net Capital Invested (In 2014 and 2015 investments in associates are excluded)
Currently Ascopiave S.p.A. holds a 48.86% capital stake of Unigas Distribuzione Gas S.r.l. and the company is consolidated by Ascopiave Group with the net equity consolidation method. Anita S.r.l., a company owned by local entities, is the majority shareholder.
Unigas operates the distribution business in 32 municipalities located in the Province of Bergamo (Lombardy), serving about 95,000 end users.
pLength of the gas distribution network (km): 1,105
pNo. of Users: 94,671
| I N C O M |
E S T A T E M E N T |
B A L A N C E S H E E T |
||||||
|---|---|---|---|---|---|---|---|---|
| / € 0 0 0 2 0 1 8 |
2 0 1 7 |
/ € 0 0 0 |
3 1. 1 2. 2 0 1 8 |
3 1. 1 2. 2 0 1 |
||||
| Re ve nu es |
2 0, 1 7 6 |
2 3, 0 2 6 |
Ne Ca i l In d t ta te p ve s |
4 5, 5 0 6 |
4 8 8 7, 7 |
|||
| E B I T D A |
5, 4 4 3 |
5, 5 3 2 |
||||||
| E B I T |
2, 9 4 8 |
3, 0 9 7 |
S ha ho l de Eq i ty re rs u |
4 2, 3 3 3 |
4 1, 5 7 3 |
|||
| Ne inc t om e |
2, 1 6 0 |
2, 2 0 0 |
Ne F ina ia l Po i ion t t nc s |
3, 1 7 3 |
6, 2 1 5 |
Merger between Ascopiave and Unigas Distribuzione Gas
On April 2019 the Shareholders' Meetings of Unigas and Ascopiave approved the project of the merger by incorporation of Unigas into Ascopiave. The merger is expected to be effective by the end of the first half of 2019.
The merger will be implemented through (i) cancellation of the shares representing 100% of Unigas's share capital on the date of execution of the merger deed and (ii) transfer to Anita, in exchange for its stake in Unigas, of treasury shares of Ascopiave, without the need to proceed with an increase in the share capital of Ascopiave due to the swap.
After the merger, Anita will hold a 3.05% stake of Ascopiave S.p.A.


Growth in size through an expansion of the customer base
Improvement of the business profitability

pDevelopment of the electricity market as a tool to retain current gas customer base (cross selling) and to achieve value creation objectives: dual fuel sales policy (a joint commercial proposal for gas and electricity)
pImproving the economic efficiency of the operations (cost to serve)
in both case also through one or more strategic partnership.
-The operators contacted to take part to the procedure are over 20.
| → | G d b i i i t t t a s s r u o n s e c o r |
P a g |
2 5 |
|---|---|---|---|
| → | G d i i b i l l f k t t g a s s r u o n : e a r a m e w o r |
P g a |
2 6 |
| → | P b l i d f h i i f h i t t t g g u c e n e r s o r e a s s n n o e c o n c e s s o n s |
P g a |
2 7 |
| → | h d b k A i i i i i i i i t t t t t g g s c o p a e p o s o n n n e a s s r o n m a r e v u |
P g a |
2 8 |
| → | A i i h d i i b i k t t t t t t g g s c o p a v e s r a e y n e a s s r u o n m a r e |
P a g |
2 9 |
| → | l f h l l f d R i t t t g e u a o n o e c a o e n e r s |
P g a |
3 2 |
| → | C i b i d h i d i i b t t t t t t t g g o m p e n s a o n o e p a o e o u o n s r u o r |
P g a |
3 3 |
| → | l l l M i i T i i D i i B t t t n m m e r r o r a s r c e n o u u – |
P g a |
3 4 |
| → | f f l d C i i V R T R A B t t t r r e n a r r e g a o n : a n u u |
P g a |
3 5 |
| → | f f l T i i t g a r r e u a o n |
P a g |
3 6 |
| → | S W O T l i G D i i b i S B U t t a n a s s a s s r o n y u – |
P g a |
3 7 |
pNo. of operators: 211
Since 2000 gas distribution operators have been reduced to less than a third.
pabout 20% of RAB is held by small size operators
(*) 2017 ARERA data; (**) Ascopiave valuation.
psets the tariffs to be applied to cover the cost of capital and for the operations of the service
pprovides rules regarding theminimum standard service levels.
pThe distributor gives access to any requiring gas sales company, that has the right to use the network to supply gas to its customers (third party access)

The current rules governing the incoming tender processes will probably cause a further restructuring of the distribution sector.
A significant reduction in the number of operators is expected, as the participation to the public tenders requires to the potential competitors strong financial capability and important economic, organizational and technical skills.
| T E R R I T O R I A L D I S T R I C T |
Pu b l ic de te n r de d l in a e |
As ia Gr co p ve ou p g as u se rs |
% | As ia Gr co p ve ou p ke ha ( % ) t s m ar re |
|
|---|---|---|---|---|---|
| Tr iso 2 |
Ma h 2 0 1 7 |
1 4 1. 0 4 5 |
2 7 % |
8 8 % |
|
| ev Tr iso 1 |
rc Ju 2 0 1 7 |
7 5. 6 6 4 |
1 4 % |
5 5 % |
|
| ev | ne | ||||
| Ro ig o v |
Ap i l 2 0 1 8 r |
3 5. 5 9 3 |
7 % |
3 6 % |
|
| V ice 3 nz a |
Se be 2 0 1 te 7 p m r |
8 0. 1 7 5 |
1 % 5 |
8 % 7 |
|
| V ice 4 nz a |
Ma h 2 0 1 7 rc |
2 9. 1 9 2 |
6 % |
4 4 % |
|
| Be 1 rg am o |
Ja 2 0 1 7 nu ary |
1 5. 4 3 6 |
3 % |
2 0 % |
|
| Be 5 rg am o |
Ma h 2 0 1 7 rc |
1 5. 0 9 1 |
3 % |
1 6 % |
|
| Ve ia 2 ne z |
Ja 2 0 1 7 nu ary |
2 5. 8 9 9 |
5 % |
1 3 % |
|
| O he d. t t. r m |
2 0 1 6- 2 0 1 9 |
1 0 8. 2 0 6 |
2 1 % |
n.a | |
| To l ta |
5 2 6. 3 0 1 |
1 0 0 % |
(*) 2012 data (pro-rata).
Ascopiave is selecting the Territorial Districts to bid for and is evaluating potential partnerships with other operators, in order to strengthen its position in some geographical areas.
Ascopiave has all the requirements to successfully act in the market:
Group Ascopiave net financial needs to win new gas distribution concessions:
Ascopiave goal is to grow in the distribution sector by winning new contracts to manage the service. Geographical areas served by Ascopiave is expected to change.
| A f h i t t g e r e a s s n m e n |
f h t t o e n e w |
i i l T t e r r o r a |
D i i i t t s r c c o n c e s s o n s : |
|---|---|---|---|
| ----------------------------------------------------------------------------------- | ------------------------------------------- | ----------------------------------------------------- | -------------------------------------------------------------------------------------------------- |
(A) in the target Territorial District (Ascopiave wins the contract):

pDiscount on gas distribution tariffs
pDiscount on prices for other services provided by the distributor to the end users
pInvestments plan for the extension and the increase of the capacity of the distribution network; the evaluation concerns: the tangible benefits expected by the investment proposed, the accuracy of the technical projects as well as the quantities of new pipes to be made
pInvestment plan for the maintenance
In the event that the public tender should not be awarded to Ascopiave, the winner must pay to the Group, as the current owner of the networks, a compensation:
(e) the organizer of the tender bid must take into account theobservations issued by the ARERA.
(*) In the evaluation of RAB contributions paid by private users are currently deducted.
| A r e a : |
3, 4 9 6 |
2 k m |
|---|---|---|
| P l i t o p u a o n : |
2 0 0, 4 4 2 1 6 8, 2 8 9 |
i h b i t t n a a n s i h b i i t t n a a n s n i i l i i t m u n c p a e s l d t c r r e n s e r e u y v |
| L h f h t t e n g o e g a s d i i b i k t t t s r o n n e o r u w : |
9 8 3 |
( / / ) k 3 1 1 2 2 0 1 5 m |
| R d l i i t e e v e r y p o n s ( ) g a s s e r s u : |
4 7, 5 2 1 |
( / / ) 3 1 1 2 2 0 1 5 n. |
| V l f o u m e s o g a s d i i b d t t s r e u : |
1 1 2 |
M i l l i o n s c m ( ) 2 0 1 5 |
| O i t t u g o n g o p e r a o r s : |
B I M B l l e u I l t a g a s |
I f t t t n o n r a s r u u r e |
pOn 1st September 2017 AP Reti Gas S.p.A. submitted an offer to win the concession for the management of the gas distribution service in the territorial district of Belluno Bidding competitors: four
pStarting date of the concession (expectation of the contracting Authority): 1st April 2018 Duration: 12 years Compensationtobepaidtotheoutgoingoperators:aboutEuro59mlllion
Gruppo Ascopiave – ITALIAN INVESTMENT CONFERENCE – Milan, 22nd May 2019
where:
CO:quota covering management operating costs
AMM:quota covering depreciation
CI(RAB): net capital invested in distribution
rd: real pre-tax rate of return on net invested capital (~ 6.10%)
2018 RAB (***) = Euro 465.0 mln

(*) Ascopiave 2018 VRT has been approved by Gas, Electricity and Water Authority (ARERA) with Resolution n. 98/2019/R/gas; (**) VRT of the companies consolidated with the full consolidation method = Euro 72.4 mln + VRT of the company consolidated with the equity method = Euro 5.7 mln (pro-rata); (***) RAB of the companies consolidated with the full consolidation method = Euro 432.6 mln + RAB of the company consolidated with the equity method = Euro 32.3 mln (pro-rata).
For 2019 ARERA set the real pre tax rat rate of return on RAB at 6.3% (distribution) (Res. 639/2018/R/com).
National Energy Authority (ARERA) announced that in the next future the value of the investments considered by the tariff system will be not the effective cost but it will be estimated using standard costs to be defined by the ARERA. For this reason the regulatory value of the assets will be different from their effective cost.
At the starting date of the new concession:
The compensation is calculated as the sum of (a) the value of the stock of capital existing at the start date of the concession, that is equal to the initial compensation properly updated to take into account the depreciation occurred during the concessional period, and (b) the value of the investments made during the concessional period, calculated as the average between the effective costs of the assets and the regulatory value of the assets.
We expect that legal framework uncertainty and the time needed by municipalities to organize competitive tender procedures will delay the tenders start
Regulatory uncertainty
| → | G l t a s s a e s s e c o r |
P g a |
3 9 |
|---|---|---|---|
| → | l d h b G t t t t a s s a e s o e n c u s o m e r s : e c u s o m e r a s e |
P g a |
4 1 |
| → | l l d l d G i i i i t t t a s s e n g p r c e o r e s e n a e n c s o m e r s u |
P g a |
2 4 |
| → | C d h M E M i i i t n e x a o n m e c a n s m |
P a g |
4 4 |
| → | G t t a s p r o c r e m e n c o s s u |
P g a |
4 5 |
| → | S i i l i I t g n e r e a a n e |
P g a |
4 7 |
| → | h l b A i i i t t t g g s c o p a e s r a e n e a s s a e s n e s s v y u |
P g a |
4 8 |
| → | S l i G S l S B U t w o a n a y s s a s a e s – |
P g a |
4 9 |
Since liberalization introduced by Letta decree in the early 2000s, gas sale market has experienced two well distinct phases:
porganic growth
pconsolidationthrough company aggregations / mergers and vertical integrations
The current phase of market concentration - that is happening through M&A activities (external growth) and the exit from the market of minor gas sales companies - will cause a further reduction in the number of operators.
(*) 2017 ARERA data.
pAll these factors (decoupling, long market and spot prices) have contributed to considerably raise margins for retail operators not tied by procurement to takeor pay contracts
pThe difference between tariff component of raw material and real purchase costs has been very high

External growth (through M&A) becomes again a driver of development in the gas market as opposed to the organic growth.
Increase in profitability comes from low gas procurement costs (by entering the mid-stream segment of the value chain)

(*) 2018 data in million of standard cubic meter. Operating data of companies consolidated proportionally are considered pro-rata.
CMEM + CCR = Wholesale cost of gas QT= Gas transportation cost via national network
TD= Gas distribution tariff
QVD = Gas retail sales cost GCT = Gas consumption taxes VAT= Value added tax
| Pr ice t c om p on en |
Eu / s t ro ce n cm |
% | |
|---|---|---|---|
| C M E M C C R + |
2 4, 6 3 |
3 5 % |
|
| Q T |
3, 7 4 |
5 % |
|
| T D |
7, 2 4 |
1 0 % |
|
| Q V D |
5, 1 0 |
7 % |
|
| ice Pr |
4 0, 7 0 |
5 8 % |
|
| G C T |
1 8, 4 1 |
2 6 % |
|
| V A T |
1 0, 5 7 |
1 5 % |
|
| Ta xe s |
2 8, 9 8 |
4 2 % |
|
| Pr ice ta xe s + |
6 9, 6 8 |
1 0 0 % |
1st April 2019 (Municipality: Conegliano)

Gas selling price to residential end customers (€cent/scm): from 4thQ 2013 to 2ndQ 2019

Average gas pricefor a family with autonomous heating and annual gas consumption of 1,400 scm.
Raw material gas = CMEM+CCR+QVD+GRAD+Cpr; Transport and gasmeter management = TD+QT+RS+UG1+ST+VR; System charges: RE+UG2+UG3; Taxes = GCT+VAT.
Gruppo Ascopiave – ITALIAN INVESTMENT CONFERENCE – Milan, 22nd May 2019
The price component covering the wholesale cost of gas set by the Authority for the protected market (CMEM) is currently linked to the European gas spot prices and not to the medium-long term take or pay contracts.
Current regulation provides that the price component isquarterly up-datedand is equal to:
CMEM = Pfor + QT(int) +QT(psv) + QT(mcv)
where:
P(for) = component price covering the cost of the raw material (energy), calculated as the average of the forward OTC quarterly prices in the Dutch TTF hub occurring in the penultimate month before the reference quarter and published by ICIS-Heren
QT(int)= cost of the gas transport through international pipelines
QT(psv)= cost of the gas transport from the national boundary to the virtual national hub (PSV)
QT(mcv)= other transportation costs

To procure gas for the most stable part of its customers base (residential and small business customers) Ascopiave relies:
1) on a long term take or pay contract signed in 2008 by Sinergie Italiane (in liquidation) (current capital stake of Ascopiave: 30.94%);
2) on annual contracts stipulated with several shippers for almost all the rest of the customers.

Sinergie Italiane is a company established in 2008 (*) to create a partnership among Italian downstream energy companies strongly rooted to local areas and with solid and loyal customer bases.
Sinergie Italiane signed a long-term import take or pay (ToP) contract with Gazprom for the supply of 1.0bcm of gas per year up to 2021.
In April 2012 Sinergie Italiane shareholders meeting resolved for the voluntary liquidation of the company and appointed the liquidators.
The scope of the company during 2012-2014 was limited to import russian gas and to sell it to the sales companies participated by the shareholders, as well as to manage the agreements, transactions and disputes relating to the regulation of contractual relations, improved before the liquidation.
(*) Former shareholders structure included the current shareholders and also Alto Milanese Gestioni Avanzate and Utilità Progetti.
Ascopiave has the possibility to act in the market successfully, taking opportunities from the further incoming market liberalization and concentration:
To improve its competitive positioning in the gas sales market, Ascopiave Group intends:
Front offices capillarity
Efficient customer care service
Opportunities
capabilities in the segment of residential customers
Opportunity to acquire new customers in locations not
Presence in territory with good development
Cross selling on customer base
Strong local brand reputation
served by distribution SBU
Total market 'opening' –
High degree of customer loyalty
Limited diffusion and knowledge of the brand outside of the geographical area where the Group is the current incumbent
Competition in a fully liberalized market
Competitive pressure increase and attacks from new entrants

Milan, 22nd May 2019
50
Gruppo Ascopiave –
ITALIAN INVESTMENT CONFERENCE –
| → | l d d F Y 2 0 1 8 i i t t t t c o n s o a e n c o m e s a e m e n |
P 5 2 g. a |
|---|---|---|
| → | l d d b l h f b C i 3 1 D 2 0 1 8 t t t o n s o a e a a n c e s e e a s o s e c e m e r |
P 5 3 g. a |
| → | V l f d i i b d t t g o u m e s o a s s r u e |
P 5 4 g. a |
| → | V l f l d g o u m e s o a s s o |
P 5 5 a g. |
| → | V l f l i i l d t t o u m e s o e e c r c y s o |
P 6 5 a g. |
| → | R b i d e v e n u e s r g e |
P 5 7 a g. |
| → | B D A b i d E I T r g e |
P 5 9 g. a |
| → | A b k d E B I T D r e a o n w |
P 6 1 g. a |
| → | d b f f G i i i i t t t a s s r u o n a r r e v e n u e s |
P 6 3 g. a |
| → | l G i g g r o s s m a r n o n a s s a e s |
P 6 4 g. a |
| → | G i d i l t g g g r o s s m a r n o n r a n a s s a e s |
P 6 5 g. a |
| → | G i l i i l t t g r o s s m a r n o n e e c r c y s a e s |
P 6 6 a g. |
| → | O h i t t t t g e r n e o p e r a n c o s s |
6 P 7 a g. |
| → | N b f l u m e r o e m p o y e e s |
6 9 P a g. |
| → | C l i d d f l . t t o n s o a e c o s o p e r s o n n e |
P 7 0 g. a |
| → | C l d d l d i i i t t t o n s o a e c a p a e p e n r e s x u |
P 7 1 g. a |
| → | l d h f l N F i i P i i t t e n a n c a o s o n a n c a s o w |
P 7 2 g. a |
| T ho d o f Eu ) usa n ro |
2 0 1 8 |
2 0 1 7 |
C hg |
C hg % |
|---|---|---|---|---|
| Re ve nu es |
8 6 2 5 1. 5 |
3 2. 9 2 5 7 |
8. 8 6 0 4 |
9, 2 % + |
| ( Co f r ia ls d c b les ) t o te s aw m a r an on su ma |
( 3 3 2. 7 4 3 ) |
( 2 7 0. 5 7 7 ) |
( 6 2. 1 6 5 ) |
2 3, 0 % + |
| Co f s ( ice ) t o s er s v |
8 2 ( 1 1 4. 7 ) |
3. ( 1 1 4 5 7 ) |
3 0 ( 1. 7 ) |
2 % +1 , |
| ( Co f p l ) t o s er so nn e |
( 2 6. 0 3 0 ) |
( 2 4. 8 5 5 ) |
( 1. 1 7 4 ) |
+4 7 % , |
| ( O he ing ) t t ts r o p er a co s |
( 2 8. 3 7 2 ) |
( 4 0. 2 2 4 ) |
1 1. 8 5 1 |
-2 9, 5 % |
| O he ing inc t t r o p er a om e |
3 5 6 |
7 3 1 |
( 3 7 6 ) |
-5 1, 4 % |
| E B I T D A |
8 0. 0 3 6 |
8 4. 4 0 9 |
( 4. 3 7 3 ) |
-5 2 % , |
| ( De ia io d a iza io ) t t t p re c ns an mo r ns |
( 2 2. 9 7 2 ) |
( 2 2. 5 8 5 ) |
( 3 8 7 ) |
+1 7 % , |
| ( Pr is io ) ov ns |
( 1. 9 6 4 ) |
( 1. 8 8 5 ) |
( 7 8 ) |
+4 2 % , |
| E B I T |
5 5. 1 0 1 |
5 9. 9 3 9 |
( 4. 8 3 9 ) |
-8 1 % , |
| l F ina ia inc / ( ) nc om e ex p en se s |
( 7 7 8 ) |
( 4 6 8 ) |
( 3 1 0 ) |
6 6, 2 % + |
| ( *) Ev lua ion f c ies i h n ho d t t t a ts t a o om p an w e sse me |
8. 3 5 5 |
3 9 8 7. |
1. 1 5 4 |
6 % +1 5, |
| E B T |
6 2. 8 7 5 |
6 6. 8 6 9 |
( 3. 9 9 ) 4 |
-6 0 % , |
| ( Inc ) tax om e es |
6. 3 6 ( 1 7 ) |
6 ( 1 7. 1 7 ) |
2 2 1. 4 |
0 % -7 , |
| in Ne t co me |
4 6. 4 9 9 |
4 9. 2 5 2 |
( 2. 7 5 3 ) |
-5 6 % , |
| inc f m ino i ies ( Ne ) t t om e o r |
8 ( 1. 7 4 ) |
2. ( 1 1 7 ) |
2 3 4 |
% -1 1, 5 |
| inc f he Gr Ne t t om e o ou p |
4 4. 6 2 5 |
4 7. 1 3 5 |
( 2. 5 1 0 ) |
-5 3 % , |
(*) Result of the companies consolidated with net equity consolidation method (data are considered pro-rata): sale companies, Euro 6,1 mln (Euro 5,9 mln in FY 2017); distribution companies, Euro 1,4 mln (Euro 1,0 mln in FY 2017); Sinergie Italiane, Euro 1,0 mln (Euro 0,6 mln in FY 2017).
| ( T ho d o f Eu ) usa n ro |
3 1 / 1 2 / 2 0 1 8 |
3 1 / 1 2 / 2 0 1 7 |
C hg |
C hg % |
|---|---|---|---|---|
| b le ( *) Ta i ts ng ass e |
3 2. 7 2 4 |
3 2. 3 3 4 |
3 9 0 |
+1 2 % , |
| ( *) i b le No ta ts n ng ass e |
4 3 2. 6 3 7 |
4 2 7. 6 9 2 |
4. 9 4 4 |
+1 2 % , |
| ( **) Inv in ia tm ts te es en ass oc s |
6 8. 3 5 7 |
6 8. 8 8 7 |
2 ( 5 1 ) |
-0 8 % , |
| O he f ixe d a t ts r sse |
2 3. 0 4 1 |
2 9 4. 4 4 |
0 9 3 ( 1. ) |
% -4 5 , |
| F ixe d a ts sse |
5 5 7. 1 1 8 |
5 5 3. 3 9 7 |
3. 7 2 1 |
0, 7 % + |
| Op ing t t a ts er a cu rre n sse |
2 9. 6 6 0 1 |
2 2 2. 9 7 7 |
3. 3 ( 1 7 ) |
% -1 5 , |
| ( Op ing l ia b i l i ies ) t t t er a cu rre n |
( 1 6 0. 1 4 6 ) |
( 1 5 6. 5 9 7 ) |
( 3. 5 5 0 ) |
2, 3 % + |
| ( Op ing l ia b i l i ies ) t t t er a no n c ur re n |
( 5 1. 2 4 5 ) |
( 4 9. 4 1 1 ) |
( 1. 8 3 4 ) |
3, 7 % + |
| k l Ne ing i t w ta or c ap |
8. 2 6 8 |
1 6. 9 6 9 |
( 8. 7 0 1 ) |
-5 1, 3 % |
| l c i l e loy d To ta ta ap mp e |
5 6 5. 3 8 6 |
5 7 0. 3 6 7 |
( 4. 9 8 1 ) |
-0 9 % , |
| ha ho l de Gr i ty ou p s re rs eq u |
4 4 3. 5 6 7 |
4 4 5. 5 1 1 |
( 1. 9 4 4 ) |
-0 4 % , |
| M ino i ies t r |
4. 3 0 3 |
4. 9 8 9 |
( 6 8 7 ) |
-1 3, 8 % |
| f l p Ne ina ia i io t t nc os n |
1 1 7. 5 1 7 |
1 1 9. 8 6 7 |
( 2. 3 5 0 ) |
-2 0 % , |
| To l s ta ou rc es |
5 6 5. 3 8 6 |
5 7 0. 3 6 7 |
( 4. 9 8 1 ) |
-0 9 % , |
(*) Applying IFRIC 12 involves categorising the infrastructures under concession from tangible to intangible assets; (**) Value of the associated companies consolidated with net equity consolidation method: sale companies, Euro 46,8 mln (Euro 48,0 mln as of 31st December 2017); distribution companies, Euro 21,5 mln (Euro 20,8 mln as of 31st December 2017).

Equal consolidation area
(*) Data are considered pro-rata; (**) AP Reti Gas Vicenza: 1stQ 2018.


(*) Data are considered pro-rata.
∆ = +48.860 +9,2% Revenues bridge Companies consolidated with full consolidation method (Thousand of Euro)


(*) Sinergie Italiane excluded. Data are considered pro-rata.
∆ = -4.373 -5,2% EBITDA bridge Companies consolidated with full consolidation method (Thousand of Euro) (*)
(*) For more details check out to slide at page 69.


(*) Sinergie Italiane excluded. Data are considered pro-rata.
| b k d E B I T D A r e a o n w |
|
|---|---|
| C i l i d d i h f l l l i d i h d t t t t o m p a n e s c o n s o a e c o n s o a o n m e o w u |
(Thousand of Euro)
| ( T ho d f Eu ) us an o ro |
2 0 1 8 |
2 0 1 7 |
Va r |
Va % r |
|---|---|---|---|---|
| E B I T D A |
8 0. 0 3 6 |
8 4. 4 0 9 |
( 4. 3 7 3 ) |
-5 2 % , |
| E B I T D A Sa le - |
3 8. 5 4 9 |
4 1. 0 5 1 |
( 2. 5 0 1 ) |
-6 1 % , |
| B D A D is i bu io E I T tr t n - |
8. 3 4 5 5 |
4 7. 7 5 5 |
9 8 7 |
% 1, 7 + |
| E B I T D A As iav co p e - |
0 6 6 ( 7. ) |
3 9 6 ( 4. ) |
2. 6 0 ( 7 ) |
6 0, % 7 + |
| B E I T |
0 5 5. 1 1 |
9. 9 3 9 5 |
( 8 3 9 ) 4. |
-8 % 1 , |
| Sa le E B I T - |
3 2 4. 5 4 |
3 9 3 5. 1 |
3 8 8 ( 1. ) |
-3 9 % , |
| bu E B I T D is i io tr t n - |
2 9. 2 4 5 |
3 0. 2 3 2 |
( 9 8 7 ) |
-3 3 % , |
| E B I T As iav co p e - |
( 8. 6 6 9 ) |
( 6. 2 0 5 ) |
( 2. 4 6 4 ) |
3 9, 7 % + |
| A b k d E B I T D r e a o w n |
|---|
| C i l i d d i h i l i d i h d ( *) t t t t t t o m p a n e s c o n s o a e w n e e q u y c o n s o a o n m e o |
| ( ho d f ) T Eu us an o ro |
| ( T ho d f Eu ) us an o ro |
2 0 1 8 |
2 0 1 7 |
Va r |
Va % r |
|---|---|---|---|---|
| E B I T D A |
1 2. 8 2 4 |
1 3. 3 6 9 |
( 5 4 5 ) |
-4 1 % , |
| E B I T D A Sa le - |
9. 5 9 9 |
1 0. 7 8 3 |
( 1. 1 8 4 ) |
-1 1, 0 % |
| E B I T D A D is i bu io tr t n - |
3. 2 2 5 |
2. 5 8 6 |
6 3 9 |
2 4, 7 % + |
| E B I T |
1 0. 2 6 3 |
9. 5 9 8 |
6 6 6 |
6, 9 % + |
| E B I T Sa le - |
8. 4 6 6 |
8. 1 9 3 |
2 7 3 |
3, 3 % + |
| B D is i bu io E I T tr t n - |
9 8 1. 7 |
0 1. 4 5 |
3 9 3 |
2 8, 0 % + |
| ( T ho d f Eu ) ( *) us an o ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| Ga d bu f f r is i io i tr t ta s n r ev en ue s |
3. 3 2 7 1 |
6 9. 8 3 6 |
3. 8 4 5 |
0 % 5, + |
| Ga d bu f f r ( ) is i io i A tr t ta s n r ev en ue s |
||||
| Co l i da d i h f l l te t mp an y co ns o w u |
3. 3 2 7 1 |
6 9. 8 3 6 |
3. 8 4 5 |
0 % 5, + |
| l i da io ho d t t co ns o n me |
The increase of gas distribution tariff revenues of the companies consolidated with full consolidation method (+ Euro 3,5 mln) is due to:
| ( T ho d f Eu ) ( *) us an o ro |
2 0 1 8 |
2 0 1 7 |
C hg |
C hg % |
|---|---|---|---|---|
| d bu f f r Ga is i io i ( B ) tr t ta s n r ev en ue s l da d h Co i i i te t t e ty mp an y co ns o w ne q u l da ho d i io ( **) t t co ns o n me |
5. 7 3 3 |
5. 7 1 0 |
2 3 |
0, 4 % + |
| d bu f f r Ga is i io i ( A+ B ) tr t ta s n r ev en ue s |
7 9. 0 5 4 |
7 5. 5 4 6 |
3. 5 0 8 |
4, 6 % + |
(*) Economic data before elisions; (**) Data are considered pro-rata.
| ho d f ( T Eu ) ( *) us an o ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| Re fro les ve nu es m g as sa |
3 6 4. 3 4 3 |
3 3 8. 6 3 4 |
2 5. 7 0 9 |
7, 6 % + |
| ( Ga ha ) ts s p ur c se c os |
( 2 2 1. 7 9 9 ) |
( 1 9 1. 4 9 7 ) |
( 3 0. 3 0 2 ) |
1 5, 8 % + |
| ( Ga d is i bu io ) tr t ts s n c os |
( 8 4. 2 7 9 ) |
( 8 6. 3 8 9 ) |
2. 1 0 9 |
-2 4 % , |
| Gr in les ( A ) os s m ar g o n g as sa |
||||
| Co l i da d i h f l l te t mp an co ns o y w u |
8. 2 6 5 4 |
6 0. 8 7 4 |
( 2. 8 ) 4 4 |
% -4 1 , |
| l da ho d i io t t co ns o n me |
The decrease of gross margin on gas sales of the companies consolidated with full consolidation method is equal to - Euro 2,5 mln. The decrease is mainly due to the application of the new regulation on gas settlement for the 2013-2017 period for Euro 3,5 mln.

(*) Economic data before elisions; (**) Data are considered pro-rata.
| ho d f ( T Eu ) ( *) us an o ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| Re fro d ing les tra ve nu es m g as sa |
9. 4 9 0 |
1. 9 4 1 |
7. 5 4 8 |
3 8 8, 8 % + |
| ( Tr d ing ha ) ts a g as p ur c se c os |
( 9. 2 4 0 ) |
( 1. 8 9 7 ) |
( 7. 3 4 2 ) |
3 8 7, 0 % + |
| d ing i ( Tr / c ) tra t ty ts a g as ns p or ap ac co s |
2 8 2 ( ) |
9 1 |
3 0 ( 1 ) |
2, % -1 5 5 7 |
| Gr in d in les ( A ) tra g g g os s m ar o n as sa |
||||
| Co l i da d i h f l l te t mp an y co ns o w u l i da io ho d t t co ns o n me |
( 3 2 ) |
6 3 |
( 9 ) 5 |
0, 3 % -1 5 |
| ( T ho d f Eu ) ( *) us an o ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
| Gr in d in les ( B ) tra os s m ar g o n g g as sa |
||||
| Co l i da d i h i te t t e ty mp an co ns o ne q y w u l i da io ho d ( **) t t co ns o n me |
- | - | - | n. a. |
| Gr in d in les ( A+ B ) tra os s m ar g o n g g as sa |
( 3 2 ) |
6 3 |
( 9 5 ) |
-1 5 0, 3 % |
(*) Economic data before elisions; (**) Data are considered pro-rata.
| ( T ho d f Eu ) ( *) us an o ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| Re fro lec les ic i ty ve nu es m e r sa |
0 9. 3 1 7 7 |
9 3. 0 7 4 |
6 3 1 5. 7 |
6, % 1 7 + |
| lec ha ( E ic i ) tr ty ts p ur c se c os |
6 2. 8 3 ( 5 ) |
3. 0 ( 5 4 4 ) |
9. 8 0 9 ( ) |
8, % 1 5 + |
| lec d bu ( E ic i is i io ) tr ty tr t ts n c os |
( 3 9. 4 2 1 ) |
( 3 4. 5 2 1 ) |
( 4. 9 0 0 ) |
1 4, 2 % + |
| lec les Gr in ic i ( A ) tr ty g os s m ar o n e sa |
||||
| l da d h f l l Co i i te t mp an y co ns o w u |
7. 1 0 2 |
6. 1 7 5 |
9 2 7 |
1 5, 0 % + |
| l i da io ho d t t co ns o n me |
The increase of gross margin on electricity sales of the companies consolidated with full consolidation method, equal to + Euro 0,9 mln, is due both to higher volumes of electricity sold and higher unit profit margins.
| ho d f T Eu ) ( *) us an o ro |
2 0 8 1 |
2 0 1 7 |
C hg |
C hg % |
|---|---|---|---|---|
| lec les Gr in ic i ( B ) tr ty g os s m ar o n e sa |
||||
| Co l i da d i h i te t t e ty mp an y co ns o w ne q u |
1. 4 0 6 |
1. 3 3 4 |
7 2 |
5, 4 % + |
| l i da io ho d ( **) t t co ns o n me |
||||
| lec les Gr in ic i ( A+ B ) tr ty g os s m ar o n e sa |
8. 5 0 8 |
7. 5 0 9 |
9 9 9 |
1 3, 3 % + |
(*) Economic data before elisions; (**) Data are considered pro-rata.
| ho d f ( T Eu ) us an o ro |
2 0 8 1 |
2 0 1 7 |
C hg |
C hg % |
|---|---|---|---|---|
| O he t r r ev en ue s |
4 0. 2 0 0 |
5 6. 9 7 4 |
( 1 6. 7 7 4 ) |
-2 9, 4 % |
| O he f r ia ls d ice t ts te r c os o aw m a r an se rv s |
( 7 2. 7 8 9 ) |
( 8 4. 5 3 2 ) |
1 1. 7 4 2 |
-1 3, 9 % |
| Co f p l t o s er so nn e |
( 2 6. 0 3 0 ) |
( 2 4. 8 5 5 ) |
( 1. 1 7 4 ) |
4, 7 % + |
| O he in ( A ) t t o t ts r n e p er a g co s |
||||
| Co l i da d i h f l l te t mp an co ns o y w u |
( 5 8. 6 1 9 ) |
( 5 2. 4 1 3 ) |
( 6. 2 0 6 ) |
1 1, 8 % + |
| l i da io ho d t t co ns o n me |
Net operating costs referred to the change of the consolidation area: - Euro 2,3 mln
Increase of other net operating costs of equal consolidation area: - Euro 3,9 mln
of which:
decrease of margin on energy efficiency tasks management: - Euro 0,7 mln;
decrease of concession fees: + Euro 0,1 mln;
| ho d f Eu ) us an o ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| he ( ) O in A t t o t ts g r n e p er a co s l da d h f l l Co i i te t mp an y co ns o w u l da ho d i io t t co ns o n me |
( 6 ) 5 8. 1 9 |
( ) 5 2. 4 1 3 |
( 6. 6 ) 2 0 |
1 1, 8 % + |
| he O in ( B ) t t o t ts g r n e p er a co s l da d h Co i i i te t t e ty mp an y co ns o w ne q u l i da io ho d ( *) t t co ns o n me |
( 7. 4 1 7 ) |
( 8. 2 2 4 ) |
8 0 7 |
-9 8 % , |
| O he in ( A+ B ) t t o t ts g r n e p er a co s |
( 6 6. 0 3 5 ) |
( 6 0. 6 3 6 ) |
( 5. 3 9 9 ) |
8, 9 % + |

(*) Data are considered pro-rata.


Cost of personnel changes:
FY 2018 cost of personnel of the companies consolidated with net equity consolidation method (Sinergie Italiane excluded): Euro 3,1 mln (-0,2%).

FY 2018 investments of the companies consolidated with net equity consolidation method (Sinergie Italiane excluded): Euro 1,6 mln (+1,6%).
(*) Excluding network extension in new urbanized areas that according to IAS are considerated as operating costs and not investments;.(**) Investments in tangible assets: Euro 27,0 mln; investments in intangible assets: Euro 2,6 mln (excluded realizations of tangible and intangible assets and investments in associated); (***) AP Reti Gas Vicenza: 1stQ 2018.



(*) Sinergie Italiane excluded. Data are considered pro-rata.
| ( T ho d f Eu ) ( *) us an o ro |
3 1 / 1 2 / 2 0 1 8 |
3 1 / 1 2 / 2 0 1 7 |
Va r |
Va % r |
|---|---|---|---|---|
| Lo f ina ia l bo ing ( 1 2 hs ) te t ng rm nc rro w s mo n > Cu i io f lon f ina ia l bo ing t p t te rre n os n o g rm nc rro s w S ho f ina ia l bo ing ( 2 hs ) 1 t te t r rm nc rro w s < mo n |
5 5. 1 1 1 8. 0 1 4 6. 3 8 5 1 |
5 4. 3 6 0 1 0. 1 8 1 6 8 5 4. 5 |
7 5 1 ( 2. 1 6 7 ) 8 3 1. 1 |
1, 4 % + -2 1, 3 % 3, 3 % + |
| l f in ia l de b To ta t an c |
9. 0 6 1 1 5 |
9. 0 9 1 1 1 |
3 9 7 |
0, 3 % + |
| d bo F ixe ing te ra rro w s F loa ing bo ing t te ra rro w s |
3 6. 8 7 4 8 2. 6 3 2 |
3 0. 0 0 0 8 9. 1 0 9 |
6. 8 7 4 ( 6. 4 7 7 ) |
2 2, 9 % + -7 3 % , |

(*) Data refers to only companies consolidated with full consolidation method.
| → | I t t t n c o m e s a e m e n |
P g. a |
6 7 |
|---|---|---|---|
| → | B l h t a a n c e s e e |
P a g. |
7 7 |
| S 1 IFR 1 |
S 1 IFR 1 |
S 1 IFR 1 |
S 1 IFR 1 |
S 1 IFR 1 |
S 1 IFR 1 re sta ted |
||||
|---|---|---|---|---|---|---|---|---|---|
| 2 0 1 8 |
2 0 17 |
2 0 1 6 |
2 0 1 5 |
2 0 1 4 |
2 0 1 3 |
2 0 1 3 |
2 0 1 2 |
2 0 1 1 |
|
| Re ve nu es |
5 8 1. 6 5 2 |
5 3 2.7 9 2 |
4 9 7. 6 8 9 |
5 8 1. 6 5 5 |
5 8 5. 3 0 0 |
6 6 7. 8 3 7 |
8 5 4. 3 3 4 |
1. 0 7 8. 0 3 8 |
1. 0 9 9. 2 4 1 |
| ( Co f ra ia ls a d c b les ) st ate o w m r n on su ma ( Co f s ice ) st o erv s ( Co f p l ) st o ers on ne ( Ot ) he t ing sts r o p era co Ot he ing inc t r o p era om e |
( 3 3 2.7 43 ) ( ) 11 4.8 27 ( 26 .0 3 0 ) ( ) 28 .37 2 35 6 |
( 27 0.5 ) 77 ( ) 11 3. 45 7 ( 24 .85 ) 5 ( ) 40 .22 4 73 1 |
( 24 9. 9 16 ) ( ) 10 7.5 0 3 ( 24 .23 3 ) ( ) 21 .37 7 9 6 5 |
( 3 46 .43 1 ) ( ) 11 9. 15 1 ( 21 3 ) .57 ( ) 14 .10 6 9 1 5 |
( 35 9. 3 6 6 ) ( ) 10 7.7 40 ( 22 .72 6 ) ( ) 15 .9 14 3 2 |
( 47 3. 46 9 ) ( ) 73 .75 1 ( 22 .8 22 ) ( ) 12 .6 6 6 1.1 46 |
( 4.5 18 ) 57 ( ) 13 3. 44 2 ( 27 .19 3 ) ( ) 14 .3 37 1.1 48 |
( 78 0. 8 22 ) ( ) 15 2.4 3 4 ( 25 .44 2 ) ( ) 16 .95 2 24 7 |
( 8 44 .26 8 ) ( ) 12 4.5 72 ( 24 .3 23 ) ( ) 13 .5 22 6 12 |
| E B I T D A |
8 0. 0 3 6 |
8 4. 4 0 9 |
9 5. 2 5 5 |
8 0. 9 8 3 |
7 9. 5 8 5 |
8 6. 27 6 |
1 0 5. 9 9 2 |
1 0 2. 6 3 5 |
9 3. 1 6 9 |
| ( De iat ion d a iza ion ) rt t p rec s a n mo s ( Pro is ion ) s v |
( ) 22 .97 2 ( 1.9 6 4 ) |
( ) 22 .5 85 ( 1.8 85 ) |
( ) 20 .22 7 ( 2.8 9 1 ) |
( ) 20 .0 29 ( 4.0 0 4 ) |
( ) 20 .0 9 9 ( 6. 8 19 ) |
( ) 18 .27 3 ( 6. 0 3 9 ) |
( ) 20 .57 0 ( 8.5 48 ) |
( ) 22 .11 6 ( 7.4 9 1 ) |
( ) 19 .0 8 1 ( 7.3 72 ) |
| E B I T |
5 5. 1 0 1 |
5 9. 9 3 9 |
2. 1 3 7 7 |
5 6. 9 5 0 |
5 2. 6 6 7 |
6 1. 9 6 4 |
6. 8 4 7 7 |
3. 0 27 7 |
6 6. 17 7 |
| / ( ) F ina ia l inc nc om e ex p en se s Ev lua ion f c ies it h e ity ho d t t a o om p an w q u me |
( ) 77 8 8.5 5 3 |
( ) 46 8 7.3 9 8 |
( ) 5 44 7.7 5 0 |
( ) 5 18 7.4 49 |
( ) 1.5 9 3 4.4 5 3 |
( ) 1.5 15 6. 46 8 |
( ) 3. 9 6 1 ( 26 2 ) |
( ) 6. 9 16 ( 11 .0 07 ) |
( ) 2.7 9 8 ( 22 .42 5 ) |
| E B T |
6 2. 8 5 7 |
6 6. 8 6 9 |
9. 3 4 3 7 |
6 3. 8 8 1 |
5 5. 5 27 |
6 6. 9 17 |
2. 6 5 1 7 |
5 5. 1 0 4 |
4 1. 4 9 4 |
| ( ) Inc e t om ax es |
( ) 16 .37 6 |
( ) 17 .6 17 |
( ) 22 .40 1 |
( ) 18 .5 19 |
( ) 18 .19 4 |
( ) 25 .8 07 |
( ) 3 1.5 41 |
( ) 29 .5 0 9 |
( ) 3 3. 87 4 |
| fte Ea ing r ta rn s a xe s |
4 6. 4 9 9 |
4 9. 2 5 2 |
5 6. 9 4 2 |
4 5. 3 6 2 |
3 7. 3 3 3 |
4 1. 1 1 1 |
4 1. 1 1 1 |
2 5. 5 9 5 |
7. 6 2 0 |
| Ne inc ( los ) fro d isc inu d o ion t t t om e s m on e p era s |
- | - | - | - | - | ( 71 ) |
( 71 ) |
4.3 3 6 |
6 3 9 |
| Ne inc t om e |
4 6. 4 9 9 |
4 9. 2 5 2 |
5 6. 9 4 2 |
4 5. 3 6 2 |
3 7. 3 3 3 |
4 1. 0 4 0 |
4 1. 0 4 0 |
2 9. 9 3 2 |
8. 2 5 9 |
| ( Ne inc f m ino it ies ) t om e o r |
( ) 1.8 74 |
( ) 2.1 17 |
( ) 3. 3 07 |
( ) 2.3 49 |
( ) 1.7 5 0 |
( ) 2.3 6 1 |
( ) 2.3 6 1 |
( ) 2.0 67 |
( ) 1.9 9 3 |
| Ne inc f t he Gr t om e o ou p |
5 4 4. 6 2 |
5 47 1 3 |
5 5 3. 6 3 |
4 3. 0 1 4 |
5. 5 3 8 3 |
3 8. 6 7 8 |
3 8. 6 7 8 |
5 27 8 6 |
6. 2 6 6 |
| IFR S 1 1 |
IFR S 1 1 |
IFR S 1 1 |
IFR S 1 1 |
IFR S 1 1 |
IFR S 1 1 re ted sta |
||||
|---|---|---|---|---|---|---|---|---|---|
| 3 1 / 1 2 / 2 0 1 8 |
3 1 / 1 2 / 2 0 1 7 |
3 1 / 1 2 / 2 0 1 6 |
3 1 / 1 2 / 2 0 1 5 |
3 1 / 1 2 / 2 0 1 4 |
3 1 / 1 2 / 2 0 1 3 |
3 1 / 1 2 / 2 0 1 3 |
3 1 / 1 2 / 2 0 1 2 |
3 1 / 1 2 / 2 0 1 1 |
|
| Ta i b le ts ng as se |
3 2. 7 2 4 |
3 2. 3 3 4 |
3 2. 3 6 4 |
3 4. 9 8 7 |
3 6. 6 1 4 |
3 7. 8 4 0 |
3 9. 2 7 7 |
4 0. 5 3 4 |
6 1. 9 8 3 |
| No i b le tan ts n g as se |
4 3 2. 6 3 7 |
4 2 7. 6 9 2 |
3 9 7. 6 6 4 |
3 9 7. 4 1 8 |
3 9 4. 5 3 0 |
3 8 7. 5 0 0 |
4 4 7. 8 9 8 |
4 5 0. 4 5 7 |
4 5 9. 0 4 6 |
| Inv in ia tm ts tes es en as so c |
6 8. 3 5 7 |
6 8. 8 7 8 |
6 8. 7 3 8 |
6 8. 0 7 8 |
6 5. 4 5 3 |
7 2. 4 2 1 |
1 | - | - |
| O he f ixe d a t ts r ss e |
2 3. 4 0 1 |
2 4. 4 9 4 |
2 3. 8 0 8 |
2 6. 6 9 9 |
2 9. 5 5 5 |
3 9. 6 8 7 |
4 4. 3 1 5 |
2 9. 8 1 7 |
2 6. 4 1 7 |
| F ixe d a ts ss e |
5 5 7. 1 1 8 |
5 5 3. 3 9 7 |
5 2 2. 5 7 4 |
5 2 7. 1 8 2 |
5 2 6. 1 5 2 |
5 3 7. 4 4 9 |
5 3 1. 5 2 7 |
5 2 0. 8 0 8 |
5 4 7. 7 7 0 |
| Op ing t t a ts era cu rre n ss e |
2 1 9. 6 6 0 |
2 2 2. 9 7 7 |
2 0 1. 9 0 8 |
2 2 3. 4 8 2 |
2 2 9. 0 9 5 |
2 0 4. 0 6 6 |
2 7 5. 8 6 4 |
3 6 3. 4 3 6 |
3 8 1. 6 8 4 |
| ( Op ing l ia b i l i ies ) t t t era cu rre n |
( 1 6 0. 1 4 6 ) |
( 1 6. 9 ) 5 5 7 |
( 1 3 8. 0 0 3 ) |
( 1 6 6. 9 3 ) 7 |
( 1 6 2. 4 8 ) 5 |
( 1 6 0. 2 3 4 ) |
( 2 1 1. 9 8 6 ) |
( 2 6 1. 1 ) 7 5 |
( 2 8 3. 1 9 9 ) |
| ( Op ing l ia b i l i ies ) t t t era no n c urr en |
( ) 5 1. 2 4 5 |
( ) 4 9. 4 1 1 |
( ) 4 8. 1 5 1 |
( ) 4 9. 6 9 8 |
( ) 5 3. 3 6 0 |
( ) 5 4. 7 9 2 |
( ) 6 1. 1 2 6 |
( ) 6 4. 1 2 2 |
( ) 8 2. 4 6 6 |
| Ne k ing i l t w ta or ca p |
8. 2 6 8 |
1 6. 9 6 9 |
1 5. 5 4 7 |
6. 9 9 1 |
1 3. 1 8 8 |
( 1 0. 9 6 0 ) |
2. 5 2 7 |
3 8. 1 4 0 |
1 6. 0 1 9 |
| To l c i l e loy d ta ta ap mp e |
5 6 5. 3 8 6 |
5 7 0. 3 6 7 |
5 3 8. 3 2 8 |
5 3 4. 1 7 3 |
5 3 9. 3 4 0 |
5 2 6. 4 8 9 |
5 3 4. 2 7 8 |
5 5 8. 9 4 8 |
5 6 3. 7 8 9 |
| Gr ha ho l de i ty ou p s re rs eq u |
4 4 3. 5 6 7 |
4 4 5. 5 1 1 |
4 3 8. 0 5 5 |
4 1 5. 2 6 4 |
4 0 5. 3 5 7 |
3 9 6 8 9 7. |
3 9 6 8 9 7. |
3 8 4. 0 5 3 |
3 5 8 1 7. 7 |
| M ino i ies t r |
4. 3 0 3 |
4. 9 8 9 |
6. 1 5 4 |
4. 8 7 3 |
4. 3 1 0 |
4. 9 8 9 |
4. 9 8 9 |
4. 7 6 5 |
4. 6 9 6 |
| Ne f ina ia l p i ion t t nc os |
5 1 1 7. 1 7 |
1 1 9. 8 6 7 |
9 4. 1 1 9 |
1 1 4. 0 3 7 |
1 2 9. 6 7 3 |
1 2 3. 8 1 0 |
1 3 1. 6 0 0 |
1 7 0. 1 3 0 |
2 0 1. 2 2 1 |
| To l s ta ou rce s |
5 6 5. 3 8 6 |
5 7 0. 3 6 7 |
5 3 8. 3 2 8 |
5 3 4. 1 7 3 |
5 3 9. 3 4 0 |
5 2 6. 4 8 9 |
5 3 4. 2 7 8 |
5 5 8. 9 4 8 |
5 6 3. 7 8 9 |
FY 2018 financial results
| → | 3 M 2 0 1 9 l i d d i t t t t c o n s o a e n c o m e s a e m e n |
P 7 9 g. a |
|---|---|---|
| → | C l i d d b l h 3 h 2 0 9 1 M 1 t t t t o n s o a e a a n c e s e e a s a r c |
P 8 0 g. a |
| → | l f d b d V i i t t o m e s o g a s s r e u u |
P 8 1 g. a |
| → | l f l d V o m e s o g a s s o u |
P 8 2 g. a |
| → | l f l l d V i i t t o u m e s o e e c r c y s o |
P 8 3 a g. |
| → | R b i d g e v e n u e s r e |
8 P 4 a g. |
| → | E B I T D A b i d g r e |
8 6 P a g. |
| → | E B I T D A b k d r e a o w n |
P 8 8 g. a |
| → | G d i i b i i f f t t t a s s r u o n a r r e v e n u e s |
P 9 0 g. a |
| → | G i l r o s s m a r g n o n g a s s a e s |
P 9 1 g. a |
| → | G d l i i t r o s s m a r g n o n r a n g g a s s a e s |
P 9 2 g. a |
| → | l l G i i i t t g r o s s m a r n o n e e c r c y s a e s |
P 9 3 g. a |
| → | h O i t t t t g e r n e o p e r a n c o s s |
P 9 4 a g. |
| → | N b f l u m e r o e m p o y e e s |
9 6 P a g. |
| → | C l i d d f l . t t o n s o a e c o s o p e r s o n n e |
9 P 7 a g. |
| → | C l i d d i l d i t t t o n s o a e c a p a e x p e n u r e s |
P 9 8 g. a |
| → | N F i i l P i i d h f l t t e n a n c a o s o n a n c a s o w |
P 9 9 g. a |
| ho d f Eu ) us an o ro |
3 M 2 0 1 9 |
3 M 2 0 1 8 |
C hg |
C hg % |
|---|---|---|---|---|
| Re ve nu es |
2 2 4. 0 8 7 |
2 0 0. 6 4 8 |
2 3. 4 4 0 |
1 1, 7 % + |
| ( Co f ra ia ls d c b les ) t o te s w ma r an on su ma |
( ) 1 4 0. 4 6 3 |
( ) 1 1 7. 4 5 8 |
( ) 2 3. 0 0 5 |
1 9, 6 % + |
| ( Co f s ice ) t o s erv s |
( ) 3 7. 2 4 6 |
( ) 3 1. 7 4 7 |
( ) 5. 4 9 9 |
1 7, 3 % + |
| ( Co f p l ) t o s ers on ne |
( ) 6. 3 0 7 |
( ) 6. 1 4 9 |
( ) 1 5 9 |
2, 6 % + |
| ( O he ing ) t t ts r o p era co s |
( ) 7. 7 3 4 |
( ) 9. 4 5 7 |
1. 7 2 2 |
-1 8, 2 % |
| O he ing inc t t r o p era om e |
3 3 |
2 2 |
1 1 |
4 9, 9 % + |
| E B I T D A |
3 2. 3 7 0 |
3 5. 8 6 0 |
( ) 3. 4 9 0 |
-9 7 % , |
| ( De ia ion d a iza ion ) t t t p rec s a n mo r s |
( ) 6. 0 5 0 |
( ) 5. 6 5 0 |
( ) 3 9 9 |
7, 1 % + |
| ( Pr is ion ) ov s |
( 4 0 8 ) |
( 3 4 ) 5 |
( 6 2 ) |
1 8, 1 % + |
| E B I T |
5. 2 9 1 2 |
2 9. 8 6 4 |
( 5 ) 3. 9 2 |
-1 3, 2 % |
| F ina ia l inc / ( ) nc om e ex p en se s |
( 2 3 6 ) |
( 1 8 ) 7 |
( 4 9 ) |
2 6, % 5 + |
| ( *) f c Ev lua ion ies i h n ho d t t t a ts t a o om p an w e ss e me |
3. 3 4 9 |
3. 7 8 3 |
( ) 4 3 4 |
-1 1, 5 % |
| E B T |
5 2 9. 0 2 |
3 3. 4 6 0 |
( 5 ) 4. 4 3 |
-1 3, 3 % |
| ( ) Inc tax om e es |
( ) 7. 2 6 7 |
( ) 8. 4 6 1 |
1. 1 9 4 |
-1 4, 1 % |
| Ne inc t om e |
5 2 1. 7 8 |
2 4. 9 9 9 |
( ) 3. 2 4 2 |
-1 3, 0 % |
| ( f m ) Ne inc ino i ies t t om e o r |
( ) 1. 1 9 5 |
( ) 1. 4 9 7 |
3 0 2 |
-2 0, 2 % |
| Ne inc f he Gr t t om e o ou p |
2 0. 5 6 2 |
2 3. 5 0 2 |
( 2. 9 4 0 ) |
-1 2, 5 % |
(*) Result of the companies consolidated with net equity consolidation method (data are considered pro-rata): sale companies, Euro 2,9 mln (Euro 3,1 mln in 1stQ 2018); distribution companies, Euro 0,2 mln (Euro 0,2 mln in 1stQ 2018); SinergieItaliane, Euro 0,3 mln (Euro 0,5 mln in 1stQ 2018).
Gruppo Ascopiave – ITALIAN INVESTMENT CONFERENCE – Milan, 22nd May 2019
| ( f ) T ho d Eu us an o ro |
/ / 3 1 0 3 2 0 1 9 |
/ / 3 1 1 2 2 0 1 8 |
C h g |
C h % g |
|---|---|---|---|---|
| T i b l t ( *) a n g e a s s e s |
3 4. 8 8 2 |
3 2. 2 4 7 |
2. 1 9 5 |
6, 6 % + |
| N i b l t t ( *) o n a n g e a s s e s |
4 3 3. 7 7 9 |
4 3 2. 6 3 7 |
1. 1 4 3 |
0, 3 % + |
| I i i t t t ( **) n v e s m e n s n a s s o c a e s |
1. 4 3 8 7 |
6 8. 3 5 7 |
3. 0 8 2 |
4, % 5 + |
| O h f i d t t e r e a s s e s x |
2 3. 5 6 1 |
2 3. 4 0 1 |
1 6 0 |
0, 7 % + |
| i F d t x e a s s e s |
5 6 3. 6 6 1 |
5 5 7. 1 1 8 |
6. 5 4 3 |
1, 2 % + |
| O i t t t p e r a n g c u r r e n a s s e s |
2 7 5. 1 6 1 |
2 1 9. 6 6 0 |
5 5. 5 0 1 |
2 5, 3 % + |
| ( O ) i l i b i l i i t t t p e r a n g c r r e n a e s u |
( ) 2 5 2. 8 8 1 |
( ) 1 6 0. 1 4 6 |
( ) 9 2. 7 3 5 |
5 7, 9 % + |
| ( O i l i b i l i i ) t t t p e r a n g n o n c u r r e n a e s |
( ) 5 1. 3 2 0 |
( ) 5 1. 2 4 5 |
( ) 7 5 |
0, 1 % + |
| N k i i l t t e w o r n g c a p a |
( ) 2 9. 0 4 0 |
8. 2 6 8 |
( ) 3 7. 3 0 9 |
-4 5 1, 2 % |
| T l i l l d t t o a c a p a e m p o y e |
5 3 4. 6 2 0 |
5 5. 6 3 8 6 |
( ) 3 0. 7 6 6 |
-5 4 % , |
| i G h h l d t r o u p s a r e o e r s e q u y |
4 6 3. 9 9 5 |
4 4 3. 5 6 7 |
2 0. 4 2 8 |
4, 6 % + |
| M i i i t n o r e s |
5. 4 5 3 |
4. 3 0 3 |
1. 1 5 1 |
2 6, % 7 + |
| N f i i l i i t t e n a n c a p o s o n |
5. 6 1 7 1 |
5 1 1 7. 1 7 |
( 5 5 ) 2. 3 4 |
5 -4 4, % |
| T l t o a s o u r c e s |
5 3 4. 6 2 0 |
5 6 5. 3 8 6 |
( ) 3 0. 7 6 6 |
-5 4 % , |
(*) Applying IFRIC 12 involves categorising the infrastructures under concession from tangible to intangible assets; (**) Value of the associated companies consolidated with net equity consolidation method: sale companies, Euro 49,7 mln (Euro 46,8 mln as of 31st December 2018); distribution companies, Euro 21,8 mln (Euro 21,5 mln as of 31st December 2018).





(*) Sinergie Italiane excluded. Data are considered pro-rata.

(*) For more details check out to slide at page 92.


(*) Sinergie Italiane excluded. Data are considered pro-rata.
EBITDA breakdown Companies consolidated with full consolidation method
(Thousand of Euro)
| ( ) T ho d f Eu us an o ro |
3 M 2 0 1 9 |
3 M 2 0 1 8 |
Va r |
Va % r |
|---|---|---|---|---|
| E B I T D A |
3 2. 3 7 0 |
3 5. 8 6 0 |
( ) 3. 4 9 0 |
-9 7 % , |
| E B I T D A Sa le - |
2 3. 1 6 3 |
2 5. 4 4 1 |
( ) 2. 2 7 8 |
-9 0 % , |
| E B I T D A D is i bu ion tr t - |
1 0. 0 1 4 |
1 1. 1 8 6 |
( ) 1. 1 7 1 |
-1 0, 5 % |
| E B I T D A As iav co p e - |
( 8 0 8 ) |
( 6 8 ) 7 |
( 4 1 ) |
3 % 5, + |
| E B I T |
2 5. 9 1 2 |
2 9. 8 6 4 |
( 3. 9 5 2 ) |
-1 3, 2 % |
| Sa E B I T le - |
2 2. 2 6 7 |
2 4. 3 3 5 |
( 2. 2 ) 5 7 |
-9 2 % , |
| E B I T D is i bu ion tr t - |
4. 9 6 7 |
6. 2 6 5 |
( 1. 6 0 ) 5 |
-2 3, 9 % |
| E B I T As iav co p e - |
( 1. 3 3 1 ) |
( 1. 1 9 6 ) |
( 1 3 ) 5 |
1 1, 3 % + |
EBITDA breakdown Companies consolidated with net equity consolidation method (*) (ThousandofEuro)
(Thousand of Euro) 3M 2019 3M 2018 Var Var % EBITDA 5.092 5.415 (323) -6,0% EBITDA - Sale 4.477 4.784 (307) -6,4% EBITDA - Distribution 614 630 (16) -2,5% EBIT 4.309 4.603 (294) -6,4% EBIT - Sale 4.002 4.265 (264) -6,2% EBIT - Distribution 308 338 (30) -8,9%
(*) Sinergie Italiane excluded. Data are considered pro-rata.
| ( T ho d f Eu ) ( *) us an o ro |
3 M 2 0 1 9 |
3 M 2 0 1 8 |
C hg |
C hg % |
|---|---|---|---|---|
| Ga f f r d is i bu ion i tr t ta s r ev en ue s |
1 7. 8 7 3 |
1 8. 1 7 4 |
( ) 3 0 1 |
-1 7 % , |
| Ga d is i bu io i f f r ( A ) tr t ta s n r ev en ue s Co l i da d i h fu l l te t mp an y co ns o w l i da ion ho d t t co ns o m e |
1 7. 8 7 3 |
1 8. 1 7 4 |
( ) 3 0 1 |
-1 7 % , |
| ( T ho d f Eu ) ( *) us an o ro |
3 M 2 0 1 9 |
3 M 2 0 1 8 |
C hg |
C hg % |
| Ga d is i bu io i f f r ( B ) tr t ta s n r ev en ue s Co l i da d i h n i te t t e ty mp an y co ns o w e q u ( **) l i da ion ho d t t co ns o m e |
1. 4 3 1 |
1. 4 3 2 |
( 0 ) |
-0 0 % , |
(*) Economic data before elisions; (**) Data are considered pro-rata.
| ( T ho d f Eu ) ( *) us an o ro |
3 M 2 0 1 9 |
3 M 2 0 1 8 |
C hg |
C hg % |
|---|---|---|---|---|
| Re fro les ve nu es m g as sa |
1 7 1. 6 6 7 |
1 5 9. 4 6 8 |
1 2. 1 9 8 |
7, 6 % + |
| ( Ga ha ) ts s p urc se co s ( Ga d is i bu ion ) tr t ts s co s |
( 1 0 3 0 0 ) 5. ( 3 8. 1 3 ) 7 |
( 9 1. 0 1 ) 5 ( 3 8. 0 9 ) 5 |
( 1 4. 2 4 9 ) ( 2 0 4 ) |
1 6 % 5, + 0, % 5 + |
| Gr in les ( A ) os s ma rg on g as s a Co l i da d i h fu l l te t mp an y co ns o w l i da ion ho d t t co ns o m e |
2 7. 6 5 4 |
2 9. 9 0 8 |
( 2. 2 5 4 ) |
-7 5 % , |
The decrease of gross margin on gas sales of the companies consolidated with full consolidation method, equal to - Euro 2,3 mln, is both due to lower volumes of gas sold and lower unit profit margins.
| ( T ho d f Eu ) ( *) us an o ro |
M 3 2 0 1 9 |
M 3 2 0 1 8 |
C hg |
C hg % |
|---|---|---|---|---|
| Gr in les ( B ) os s ma rg on g as sa Co l i da d i h n i te t t e ty mp an y co ns o w e q u ( **) l i da ion ho d t t co ns o m e |
5. 5 5 6 |
5. 8 7 8 |
( ) 3 2 1 |
-5 5 % , |
| Gr in les ( A+ B ) os s ma rg on g as s a |
3 3. 2 1 0 |
3 5. 8 5 7 |
( 2. 5 5 ) 7 |
2 % -7 , |
(*) Economic data before elisions; (**) Data are considered pro-rata.
| ( f ) T ho d Eu ( *) us an o ro |
3 M 2 0 1 9 |
3 M 2 0 1 8 |
C hg |
C hg % |
|---|---|---|---|---|
| Re fro d ing les tra ve nu es m g as sa |
1. 5 6 4 |
3. 2 8 2 |
( ) 1. 7 1 8 |
-5 2, 3 % |
| ( Tr d ing ha ) ts a g as p urc se co s |
( ) 1. 5 1 2 |
( ) 3. 1 6 9 |
1. 6 5 7 |
-5 2, 3 % |
| ( Tr d ing / c i ) tra t ty ts a g as ns p or ap ac co s |
( ) 4 3 |
( ) 3 0 |
( ) 1 3 |
4 1, 4 % + |
| Gr in d in les ( A ) tra os s ma rg on g g as s a Co l i da d i h fu l l te t mp an y co ns o w l i da ion ho d t t co ns o m e |
9 | 8 3 |
( ) 7 3 |
-8 8, 6 % |
| ( T ho d f Eu ) ( *) us an o ro |
3 M 2 0 1 9 |
3 M 2 0 1 8 |
C hg |
C hg % |
| in in ( ) Gr tra d les B os s ma rg on g g as s a Co l i da d i h n i te t t e ty mp an co ns o e q y w u l i da ion ho d t t ( **) co ns o m e |
n.a - - - |
|---|---|
| Gr in d in les ( A+ B ) tra os s ma rg on g g as s a |
9 8 3 ( 7 3 ) -8 8, 6 |
(*) Economic data before elisions; (**) Data are considered pro-rata.
| ( T ho d f Eu ) ( *) us an o ro |
3 M 2 0 1 9 |
3 M 2 0 1 8 |
C hg |
C hg % |
|---|---|---|---|---|
| Re fro lec ic i les ty ve nu es m e r sa |
3 1. 8 0 1 |
2 9. 6 2 8 |
2. 1 7 3 |
7, 3 % + |
| ( E lec ic i ha ) tr ty ts p urc se co s |
( 1 9. 2 ) 5 5 |
( 1 8. 9 6 3 ) |
( 2 9 2 ) |
1, % 5 + |
| ( E lec ic i d is i bu ion ) tr ty tr t ts co s |
( 1 0. 6 6 2 ) |
( 9. 0 1 2 ) |
( 1. 6 0 ) 5 |
1 8, 3 % + |
| Gr in lec ic i les ( A ) tr ty os s ma rg on e sa |
||||
| Co l i da d i h fu l l te t mp an y co ns o w l i da ion ho d t t co ns o m e |
1. 8 8 4 |
1. 6 5 3 |
2 3 1 |
1 4, 0 % + |
The increase of gross margin on electricity sales of the companies consolidated with full consolidation method, equal to + Euro 0,2 mln, is due to higher volumes of electricity sold, despite lower unit profit margins.
| ( f ) T ho d Eu ( *) us an o ro |
3 M 2 0 1 9 |
3 M 2 0 1 8 |
C hg |
C hg % |
|---|---|---|---|---|
| in ic i ( ) Gr lec tr ty les B os s ma rg on e sa Co l i da d i h n i te t t e ty mp an co ns o e q y w u l i da ion ho d t t ( **) co ns o m e |
4 0 6 |
2 9 3 |
1 1 3 |
3 8, 6 % + |
| Gr in lec ic i les ( A+ B ) tr ty os s ma rg on e s a |
2. 2 9 0 |
1. 9 4 6 |
3 4 4 |
1 7, 7 % + |
(*) Economic data before elisions; (**) Data are considered pro-rata.
| ( T ho d f Eu ) us an o ro |
3 M 2 0 1 9 |
3 M 2 0 1 8 |
C hg |
C hg % |
|---|---|---|---|---|
| O he t r re ve nu es |
1 0. 2 2 5 |
1 2. 4 2 4 |
( 2. 1 2 ) 7 |
-1 % 7, 5 |
| O he f ra ia ls d s ice t ts te r c os o w ma r an er v s Co f p l t o s er so nn e |
( 1 8. 9 9 ) 5 ( 6. 3 0 ) 7 |
( 2 0. 2 3 4 ) ( 6. 1 4 9 ) |
1. 2 3 8 ( 1 9 ) 5 |
-6 1 % , 2, 6 % + |
| O he in A t t o t ts |
||||
| ( ) r n e p er a g co s Co l i da d i h fu l l te t mp an y co ns o w l i da ion ho d t t co ns o m e |
( ) 1 5. 0 5 1 |
( ) 1 3. 9 5 8 |
( ) 1. 0 9 3 |
7, 8 % + |
of which:
decrease of margin on energy efficiency tasks management: - Euro 0,9 mln;
increase of margin on distributor services: + Euro 0,2 mln;
| ho d f Eu ) us an o ro |
M 3 2 0 1 9 |
M 3 2 0 1 8 |
C hg |
C hg % |
|---|---|---|---|---|
| O he in ( A ) t t o t ts r n e p er a g co s Co fu l i da d i h l l te t mp an y co ns o w l i da ion ho d t t co ns o m e |
( 5. 5 ) 1 0 1 |
( 5 ) 1 3. 9 8 |
( ) 1. 0 9 3 |
7, 8 % + |
| O he in ( B ) t t o t ts r n e p er a g co s Co l i da d i h n i te t t e ty mp an y co ns o w e q u l i da ion ho d t t ( *) co ns o m e |
( ) 2. 3 0 2 |
( ) 2. 1 8 7 |
( ) 1 1 4 |
5, 2 % + |
| in ( ) O t he t o t ts A+ B r n e p er a g co s |
( ) 1 7. 3 5 3 |
( ) 1 6. 1 4 6 |
( ) 1. 2 0 7 |
7, 5 % + |
(*) Sinergie Italiane excluded. Data are considered pro-rata.




Cost of personnel changes:
1stQ 2019 cost of personnel of the companies consolidated with net equity consolidation method (Sinergie Italiane excluded): Euro 0,8 mln (+5,5%).
Consolidated capital expenditures (*)

1stQ 2019 investments of the companies consolidated with net equity consolidation method (Sinergie Italiane excluded): Euro 1,1 mln (+277,6%).
(*) Excluding network extension in new urbanized areas that according to IAS are considerated as operating costs and not investments;.(**) Investments in intangible assets: Euro 6,5 mln; investments in tangible assets: Euro 2,9 mln, of which rights of use (IFRS 16): Euro 2,5 mln (excluded realizations of tangible and intangible assets and investments in associated).



(*) Sinergie Italiane excluded. Data are considered pro-rata.
| ( T ho d f Eu ) ( *) us an o ro |
3 1 / 0 3 / 2 0 1 9 |
3 1 / 1 2 / 2 0 1 8 |
Va r |
Va % r |
|---|---|---|---|---|
| Lo f ina ia l bo ing ( 1 2 hs ) te t ng rm nc rro w s mo n > |
5 1. 2 9 2 |
5 5. 1 1 1 |
( 3. 8 1 9 ) |
-6 9 % , |
| Cu i ion f lon f ina ia l bo ing t p t te rre n os o g rm nc rro w s S ho f ina ia l bo ing ( 1 2 hs ) t te t r rm nc rro w s mo n < |
8. 0 8 0 3. 2 5 7 |
8. 0 1 4 6. 3 8 1 5 |
6 6 ( 2. 8 4 ) 5 5 |
0, 8 % + -9 3, % 7 |
| To l f in ia l de b ta t an c |
6 2. 8 9 9 |
1 1 9. 5 0 6 |
( ) 5 6. 6 0 7 |
-4 7, 4 % |
| F ixe d bo ing te ra rro w s F loa ing bo ing t te ra rro w s |
3 4 9 8 5. 2 4 0 1 7. |
3 6. 8 4 7 8 2. 6 3 2 |
( 1. 3 6 ) 7 ( 2 3 1 ) 5 5. |
-3 % 7 , -6 6, 8 % |

(*) Data refers to only companies consolidated with full consolidation method.

Disclaimer
Milan, 22nd May 2019
102
Gruppo Ascopiave –
ITALIAN INVESTMENT CONFERENCE –
-By attending the presentation you agree to be bound by the foregoing terms.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.