Investor Presentation • Mar 20, 2019
Investor Presentation
Open in ViewerOpens in native device viewer
G r u p p o A s c o p i a v e
Milan, 21st March 2019
| B i O i s n e s s e r e u v v w |
P g a |
3 |
|---|---|---|
| d b G i i i t t a s s r u o n |
P g a |
2 4 |
| l G a s s a e s |
P g a |
3 9 |
| l d A f i i t : n n e x e s n a n c a a a |
P g a |
5 1 |
| i l i D s c a m e r |
P g a |
7 9 |
| → | 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 b 2 0 8 A i 1 D 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 e c e m e r … |
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 |
| → | O d i D i i d d P l. r n a r y v e n r o p o s a |
P g a |
2 0 |
| → | d d d d E i i i t x r a o r n a r y v e n |
P g a |
2 1 |
| → | S i i d l i t t r a e g c g e n e s u |
P a g |
2 2 |
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)
Gruppo Ascopiave – STAR CONFERENCE – Milan, 21st March 2019
consumers
Heat management
| h l d O i i i t t t t t g e r n o r e u a e a c v e |
s |
|---|---|
| -------------------------------------------------------------------------------------------------------------------------------- | --- |
| G i t a s m p o r |
S i i I l i ( i l i i d i ) ( A i k f i l 3 0, 9 4 % ) t t t t t g n e r e a a n e n q u a o n s c o p a v e c u r r e n s a e o c a p a : d l k h G f h i i ( T P ) i 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 o c o n r a c a p r o m o r e y w z l f 1. 0 b i l l i b i f 2 0 2 1. t t s u p p y o o n c u c m e e r s o g a s p e r y e a r u p o S i i l i l l i d h l i i d b I t t t t t t n e r g e a a n e s e s m p o r e g a s o e g 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 u r e m e n i t t g a c v e m a n a e m e n |
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 l E i i t t e c r c y s a e s d t o e n c o n s m e r s u |
S l f l i i h d 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. I I l l i i l k i l l b l l l i b l i d i h 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. C l b l i h d k i l l d l l 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 GroupGAS DISTRIBUTION - 2018 key figures (*) scm = standard cubic meters
Companies consolidated with full consolidation methodGAS DISTRIBUTION - 2018 key figures scm = standard cubic meters
Companies consolidated with net equity consolidation methodGAS DISTRIBUTION - 2018 key figures scm = standard cubic meters
| f d i N 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 i i b i k ( k ) L t t t t t e n g o e g a s s r u o n n e w o r m |
9, 8 0 9 |
| N f U o. o s e r s |
3 9 8 5 7, 7 |
| l f d b d l V i i ( / ) 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 o. o m a n a g e c o n c e s s o n s |
1 9 8 |
|---|---|
| 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, 2 6 9 |
| f N U o. o s e r s |
9 2 2 4 1, 7 |
| 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 1 4 |
| f d i N o. o m a n a g e c o n c e s s o n s |
3 2 |
|---|---|
| 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 |
0 1, 1 5 |
| N f U o. o s e r s |
9 4, 6 7 1 |
| l f d b d l V i i ( / ) t t o m e s o g a s s r e s c m m n u u |
1 4 8 |
(*) Data of the companies consolidated with the equity method are considered pro-rata.
| As ia G c o p e ro p v u |
V l f l d ( / l ) g o u m e s o a s s o s c m m n |
9 0 8 |
|---|---|---|
| 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 |
N f t o. o c u s o m e r s |
6 4 4, 6 2 9 |
| C ie l i d d i h fu l l t t o m p a n s c o ns o a e w l i d io ho d t t c o ns o a n m e |
l f l d ( / l ) V o u m e s o g a s s o s c m m n |
8 7 1 |
| G A S S A S 2 0 8 ke f i L E 1 g y 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 |
3 8 3 5 7, 4 |
| C ie l i d d i h i t t t ty o m p a n s c o ns o a e w ne e q u |
||
| l i d io ho d t t c o ns o a n m e ke f G A S S A L E S 2 0 1 8 i g y u re s - da rd bic tan ter scm = s cu me s |
V l f l d ( / l ) g o u m e s o a s s o s c m m n N f t o. o c u s o m e r s |
2 5 9 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 e ro p v u 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 - |
V l f l i i l d ( G W h ) t t o u m e s o e e c r c y s o |
4 5 7 |
|
|---|---|---|---|
| N f t o. o c u s o m e r s |
9 8, 9 9 1 |
||
| l d d h l l C ie i i fu t t o m p a n s c o ns o a e w l i d io ho d t t c o ns o a n m e |
V l f l i i l d ( G W h ) t t o u m e s o e e c r c y s o |
3 9 3 |
|
| 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 - |
N f t o. o c u s o m e r s |
8 2, 4 4 3 |
|
| C ie l i d d i h i t t t ty o m p a n s c o ns o a e w ne e q u l i d io ho d t t c o ns o a n m e |
V l f l i i l d ( G W h ) t t o u m e s o e e c r c y s o |
1 3 1 |
|
| C C S S 2 0 8 ke f E L E T R I I T Y A L E 1 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 player in the gas sector and a leading 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)
| I N C M E S T A T E M E N T O |
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 s S a e 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 |
4 8, 5 5 3 |
3 8, 5 4 9 |
0 6 6 -7 , |
|||
| E B I T |
1 0 1 5 5, |
2 9, 2 4 5 |
3 4, 2 4 5 |
-8 6 6 9 , |
|||
| f Ev lua ion t a o ( ) ies i h t co m p an w i ho d ty t eq m e u |
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) SBUrevenues are represented before elisions.
(Million of Euro)
| I N C |
O M E S 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 |
5 7, 5 % |
3 8, 5 |
4 5, 7 % |
( ) 7, 1 |
-8 4 % , |
|
| E B I T D A IFR S 1 1 |
8 4, 4 |
4 8 7, |
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 S 1 IFR 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 |
9, 6 7 |
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 sta ted |
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 6 % 7, |
1 9, 9 |
3 2, 4 % |
0, 0 |
0, 0 % |
|
| E B I T D A |
5 2, 3 |
3 7, 6 |
7 1, 8 % |
1 4, 8 |
2 8, 2 % |
0, 0 |
0, 0 % |
|
| E B I T D A |
5 4 6, |
5, 5 3 |
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 0 % 7, |
1, 2 |
3, 0 % |
0, 0 |
0, 0 % |
Gas distribution business is characterized by stable 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 positiveone-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 thegroup made significant investments in photovoltaic power plants. The photovoltaic business was disposed in 2011.
(*) IPO: 12 dec 2006
| B A L A N C E S 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 5, 3 6 0 |
| 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 6 5, 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 O T A L S O U R C E S |
5 5, 6 3 8 6 |
Tangible and intangible assets: detailsBALANCE SHEET 31/12/2018Goodwill 80,758Tangible assets under IFRIC 12 341,627Other intangible assets 10,251Tangible assets 32,724Tangible 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 |
Ascopiave financial leverage(0.3) is lower 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 andfinancial 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 italianlisted local utilities: A2A, Hera, Acea and Iren.
| ho d f ( T 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 |
|---|---|---|---|---|
| f l bo hs Lo ina ia ing ( 1 2 ) te t ng rm nc rro w s > mo n f lon f l bo Cu i io ina ia ing t p t te g rre n os n o rm nc rro w s S ho f ina ia l bo 1 2 hs t te t < |
5 5. 1 1 1 8. 0 1 4 5 6. 3 8 1 |
5 4. 3 6 0 1 0. 1 8 1 5 4. 5 6 |
7 5 1 ( 2. 1 6 7 ) 1. 8 1 |
1, 4 % + -2 1, 3 % 3 % + |
| ing ( ) r rm nc rro w s mo n To l f in ia l de b ta t an c |
1 1 9. 5 0 6 |
8 1 1 9. 1 0 9 |
3 3 9 7 |
3, 0, 3 % + |
| F ixe d bo ing te ra rro s w loa ing bo ing F t te ra rro w s |
3 6. 8 7 4 8 2. 6 3 2 |
3 0. 0 0 0 8 9. 0 9 1 |
6. 8 7 4 6. ( 4 7 7 ) |
2 2, 9 % + 3 % -7 , |
(*) Data refers to the companies consolidated with the full consolidation method
| DIV IDE ND |
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 of Eu ro) ou sa |
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 of Eu ro) ou p co me ou sa |
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 t ra tio y ou |
85 % |
75 % |
78 % |
94 % |
69 % |
88 % |
0% | 72 % |
80 % |
105 % |
91 % |
12 1% |
| ( ro) Div ide nd ha Eu pe r s re |
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 |
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 299,9 mln
| I / RO RO E |
20 17 |
20 16 |
20 15 |
20 14 |
20 13 |
20 12 |
20 11 |
20 10 |
20 09 |
20 08 |
20 07 |
20 06 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RO I ( **) |
12 0% , |
15, 4% |
12, 2% |
11, 1% |
14, 4% |
13 1% , |
11, 8% |
11, 7% |
9, 1% |
8, 5% |
7, 1% |
10 4% , |
| RO E |
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)
(*) Dividends to be paid estimated on the base of the outstanding shares at the end of the financial year.
The parent company Asco Holding S.p.A. has requested Ascopiave S.p.A. to distribute anextraordinary dividend in favour of all shareholders, up to Euro 50 million, sufficient to guarantee thepayment to Asco Holding of a dividend equal to a maximum amount of Euro 30 million.
On 18th March 2019 the Board of Directors of the Company, having acknowledged the opinion issued by KPMG S.p.A. on the financial sustainability of the transaction and the favorable opinion issued by an independent directors' committee, resolved to proceed with the request and included this item in thenext Shareholders' Meeting's agenda.
Growth in size through an expansion of the customer base
Improvement of the business profitability
in both case also through one or more strategic partnership.
| → | G d i i b i t t t a s s r u o n s e c o r |
P g a |
2 5 |
|---|---|---|---|
| → | d b l l f k G i i i t t g a s s r o n : e a r a m e o r u w |
P g a |
2 6 |
| → | P b l i d f h i i f h i t t t c e n e r s o r e a s s g n n g o e c o n c e s s o n s u |
P g a |
2 7 |
| → | A h d b k i i i i i i i i t t t t t g g s c o p a v e p o s o n n n e a s s r u o n m a r e |
P a g |
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 g a |
2 9 |
| → | R l i f h l l f d t t t g e u a o n o e c a o e n e r s |
P g a |
3 2 |
| → | b d h d b C i i i i i t t t t t t t o m p e n s a o n o e p a o e o g o n g s r o r u u |
P g a |
3 3 |
| → | i i i i l D i i B l l M T t t t n m u m e r r o r a s r c e u n o – |
P a g |
3 4 |
| → | C f f l d i i V R T R A B t t t g u r r e n a r r e u a o n : a n |
P g a |
3 5 |
| → | T i f f l i t g a r r e u a o n |
P g a |
3 7 |
| → | l b S W O T i G D i i i S B U t t a n a s s a s s r o n y u – |
P g a |
3 8 |
Since 2000 gas distribution operators have been reduced to less than a third.
(*) 2017 ARERA data; (**) Ascopiave valuation.
pprovides rules regarding the minimum standard service levels.
p The 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 publictenders 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 S C D I T R I T |
ic Pu b l te de n r de d l in a e |
ia As Gr co p ve ou p g as se rs u |
% | ia As Gr co p ve ou p ( ) ke ha % t s m ar re |
|---|---|---|---|---|
| Tr iso 2 ev |
Ma h 2 0 1 7 rc |
1 4 1. 0 4 5 |
2 % 7 |
8 8 % |
| Tr iso 1 ev |
Ju 2 0 1 7 ne |
7 5. 6 6 4 |
1 4 % |
5 5 % |
| Ro ig v o |
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 7 te p m r |
8 0. 1 7 5 |
1 5 % |
7 8 % |
| 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 4 3 6 5. |
3 % |
2 0 % |
| Be 5 rg am o |
Ma h 2 0 1 7 rc |
1 0 9 1 5. |
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 ta l |
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 theservice. 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 T t e r r o r a |
l 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):
In the event that the public tender should not be awarded to Ascopiave, the winner must pay to theGroup, as the current owner of the networks, a compensation:
(*) 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 u r r e n y s e r v e |
| 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 u s e r s : |
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 u e : |
1 1 2 |
M i l l i o n s c m ( 2 0 1 ) 5 |
| O i t t g o n g o p e r a o r s u : |
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 |
2017 VRT (**) = CO + AMM + CI x rd= Euro 78.3 mln
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 investedcapital (~ 6.10%)
2017 RAB (***) = Euro 463.6 mln
(*) Ascopiave 2017 VRT has been approved by Gas, Electricity and Water Authority (ARERA) with Resolution n. 149/2018/R/gas; (**) VRT of the companies consolidated with the full consolidation method = Euro 72.6 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 431.5 mln + RAB of the company consolidated with the equity method = Euro 32.1 mln (pro-rata).
2018 provisional VRT (**) = CO + AMM + CI x rd= Euro 78.5 mln
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 investedcapital (~ 6.10%)
2018 provisional RAB (***) = Euro 462.6 mlnRAB distribution = Euro 407,0 mln (88,0%) RAB metering = Euro 34,3 mln (7,4%) Centralized RAB = Euro 21,3 mln (4,6%)
(*) Ascopiave 2018 provisional VRT has been approved by Gas, Electricity and Water Authority (ARERA) with Resolution n. 177/2018/R/gas; (**) VRT of the companies consolidatedwith the full consolidation method = Euro 72.7 mln + VRT of the company consolidated with the equity method = Euro 5.7 mln (pro-rata); (***) RAB of the companies consolidated withthe full consolidation method = Euro 430.5 mln + RAB of the company consolidated with the equity method = Euro 32.0 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 standardcosts 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 intoaccount the depreciation occurred during the concessional period, and (b) the value of theinvestments made during the concessional period, calculated as the average between the effectivecosts 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
| → | G l t a s s a e s s e c o r |
P g a |
0 4 |
|---|---|---|---|
| → | G l d h b 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 a g |
4 2 |
| → | l l d l d G i i i i t t t g a s s e n p r c e o r e s e n a e n c s o m e r s u |
P g a |
4 3 |
| → | C i d i h i M E M t n e x a o n m e c a n s m |
P g a |
4 5 |
| → | G t t a s p r o c r e m e n c o s s u |
P g a |
6 4 |
| → | S i i I l i t g n e r e a a n e |
P g a |
8 4 |
| → | h l b A i i i t t t g g s c o p a v e s r a e y n e a s s a e u s n e s s |
P g a |
4 9 |
| → | 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 |
0 5 |
Since liberalization introduced by Letta decree in the early 2000s, gas sale market has experienced twowell distinct phases:
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 thenumber of operators.
(*) 2017 ARERA data.
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-streamsegment 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 gasQT= 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 + |
3 2, 1 9 |
4 0 % |
| Q T |
4, 6 1 |
6 % |
| T D |
7, 2 4 |
9 % |
| Q V D |
5, 1 0 |
6 % |
| Pr ice |
4 9, 1 4 |
6 2 % |
| G C T |
1 8, 4 1 |
2 3 % |
| V A T |
1 2, 0 8 |
1 5 % |
| Ta xe s |
3 0, 4 9 |
3 8 % |
| Pr ice ta xe s + |
7 9, 6 3 |
1 0 0 % |
1st january 2019 (Municipality: Conegliano)
Gas selling price to residential end customers (€cent/scm): from 4thQ 2013 to 1stQ 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 gas meter management = TD+QT+RS+UG1+ST+VR; System charges: RE+UG2+UG3; Taxes = GCT+VAT.
The price component covering the wholesale cost of gas set by the Authority for the protectedmarket (CMEM) is currently linked to the European gas spot prices and not to the medium-long termtake or pay contracts.
Current regulation provides that the price component is quarterly 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:
Sinergie Italiane is a company established in 2008 (*) to create a partnership among Italian downstreamenergy 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 thecompany 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 anddisputes 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 furtherincoming market liberalization and concentration:
To improve its competitive positioning in the gas sales market, Ascopiave Group intends:
Front offices capillarity
Efficient customer care service
Presence in territory with good development
Opportunities
capabilities in the segment of residential customers
Opportunity to acquire new customers in locations not
Total market 'opening' – Cross selling on customer base
Strong local brand reputation
served by distribution SBU
High degree of customer loyalty
Limited diffusion and knowledge of the brand outsideof the geographical area where the Group is the current incumbent
| → | F Y 2 0 1 8 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 |
3 P 5 a g. |
|---|---|---|
| → | C l i d d b l h f 3 D b 2 0 8 1 1 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 4 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 5 5 g. a |
| → | l f l d V o m e s o g a s s o u |
P 5 6 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 5 7 g. a |
| → | R b i d g e v e n u e s r e |
P 5 8 g. a |
| → | E B I T D A b i d g r e |
P 6 0 a g. |
| → | E B I T D A b k d r e a o w n |
6 2 P a g. |
| → | 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 |
6 P 4 a g. |
| → | G i l r o s s m a r g n o n g a s s a e s |
P 6 5 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 6 6 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 6 7 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 6 8 g. a |
| → | N b f l u m e r o e m p o y e e s |
P 7 0 g. a |
| → | 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 1 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 |
2 P 7 a g. |
| → | 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 |
3 P 7 a g. |
| ho d o f T Eu ) usa n ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| Re ve nu es |
5 8 1. 6 5 2 |
5 3 2. 7 9 2 |
4 8. 8 6 0 |
9, 2 % + |
| f r ls d c b les ( Co ia ) 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 v s |
( 1 1 4. 8 2 7 ) |
( 1 1 3. 4 5 7 ) |
( 1. 3 7 0 ) |
+1 2 % , |
| f p l ( Co ) 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 2 ( 7 ) |
0. 2 2 ( 4 4 ) |
8 1 1. 5 1 |
-2 9, % 5 |
| he O ing inc t t r o p er a om e |
3 5 6 |
7 3 1 |
( 3 7 6 ) |
-5 1, 4 % |
| B D A E I T |
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 2 ) 7 |
( 2 2. 8 ) 5 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 % , |
| F ina ia l inc / ( ) nc om e ex p en se s |
( 7 7 8 ) |
( 4 6 8 ) |
( 3 1 0 ) |
6 6, 2 % + |
| ( *) lua f c h n ho d Ev ion ies i t t t a ts t a o om p an w e sse me |
8. 5 5 3 |
7. 3 9 8 |
1. 1 5 4 |
+1 5, 6 % |
| E B T |
6 2. 8 7 5 |
6 6. 8 6 9 |
( 3. 9 9 4 ) |
-6 0 % , |
| ( Inc ) tax om e es |
( 1 6. 3 7 6 ) |
( 1 7. 6 1 7 ) |
1. 2 4 2 |
-7 0 % , |
| Ne in t co me |
4 6. 4 9 9 |
4 9. 2 5 2 |
( 2. 7 5 3 ) |
-5 6 % , |
| f m ( Ne inc ino i ies ) t t om e o r |
( 1. 8 7 4 ) |
( 2. 1 1 7 ) |
2 4 3 |
-1 1, 5 % |
| f he Ne inc Gr 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); distributioncompanies, Euro 1,4 mln (Euro 1,0 mln in FY 2017); Sinergie Italiane, Euro 1,0 mln (Euro 0,6 mln in FY 2017).
| ho d o f ( T Eu ) usa n ro |
3 1 / 1 2 / 2 0 1 8 |
3 1 / 1 2 / 2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| Ta i b le ( *) ts ng ass e |
3 2. 7 2 4 |
3 2. 3 3 4 |
3 9 0 |
+1 2 % , |
| ( *) No i b le ta ts ng n 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 7 8 |
( 5 2 1 ) |
-0 8 % , |
| he f d a O ixe t ts r sse |
2 3. 4 0 1 |
2 4. 4 9 4 |
( 1. 0 9 3 ) |
-4 5 % , |
| d a F ixe ts sse |
8 5 5 7. 1 1 |
3. 3 9 5 5 7 |
3. 2 7 1 |
0, % 7 + |
| Op ing t t a ts er a cu rre n sse |
2 1 9. 6 6 0 |
2 2 2. 9 7 7 |
( 3. 3 1 7 ) |
-1 5 % , |
| Op l b l ( ing ia i 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 ing i l Ne t w ta or c ap |
8. 2 6 8 |
1 6. 9 6 9 |
( 8. 7 0 1 ) |
-5 1, 3 % |
| l c l e loy d To i ta ta ap mp e |
5 6 5. 3 8 6 |
5 7 0. 3 6 7 |
( 4. 9 8 1 ) |
-0 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 |
( 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 % |
| Ne f ina ia l p 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 % , |
| l s To 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.
(*) Data are considered pro-rata.
∆ = +48.860 +9,2%Revenues bridgeCompanies consolidated with full consolidation method(Thousand of Euro)
(*) Sinergie Italiane excluded. Data are considered pro-rata.
∆ = -4.373 -5,2%EBITDA bridgeCompanies 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 A b k d E I T D r e a o w n |
|
|---|---|
| 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 w u c o n s o a o n m e o |
(Thousand of Euro)
| ho d f ( T Eu ) us an o ro |
2 0 1 8 |
2 0 1 7 |
Va r |
Va % r |
|---|---|---|---|---|
| B A E I T D |
8 0. 0 3 6 |
8 0 9 4. 4 |
( 3 3 ) 4. 7 |
2 % -5 , |
| E B I T D A Sa le - |
3 8. 5 4 9 |
4 1. 0 5 1 |
( 2. 5 0 1 ) |
-6 1 % , |
| bu E B I T D A D is i io tr t n - |
4 8. 5 5 3 |
4 7. 7 5 5 |
7 9 8 |
1, 7 % + |
| E B I T D A As iav co p e - |
( 7. 0 6 6 ) |
( 4. 3 9 6 ) |
( 2. 6 7 0 ) |
6 0, 7 % + |
| E B I T |
5 5. 1 0 1 |
5 9. 9 3 9 |
( 4. 8 3 9 ) |
-8 1 % , |
| E B I T Sa le - |
3 4. 5 2 4 |
3 5. 9 1 3 |
( 1. 3 8 8 ) |
-3 9 % , |
| E B I T D is i bu io tr t n - |
2 9. 2 4 5 |
3 0. 2 3 2 |
( 9 8 7 ) |
-3 3 % , |
| B As iav E I T co p e - |
( 8. 6 6 9 ) |
( 6. 2 0 5 ) |
( 2. 4 6 4 ) |
3 9, 7 % + |
| b k d E B I T D A r e a o w n |
|---|
| l d d h l d h d *) C i i i i i i ( 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 |
| ( T ho d f Eu ) us an o ro |
| ho d f ( T Eu ) us an o ro |
2 0 1 8 |
2 0 1 7 |
Va r |
Va % r |
|---|---|---|---|---|
| E B I T D A |
2. 8 2 1 4 |
3. 3 6 9 1 |
( ) 5 4 5 |
% -4 1 , |
| B A Sa le E I T D - |
9. 9 9 5 |
0. 8 3 1 7 |
8 ( 1. 1 4 ) |
0 % -1 1, |
| 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 % + |
| E B I T D is i bu io tr t n - |
1. 7 9 8 |
1. 4 0 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:
| ho d f ( T Eu ) ( *) us an o ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| 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 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 |
5. 7 3 3 |
5. 7 1 0 |
2 3 |
0, 4 % + |
| Ga d is i bu io i f f r ( 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.
| ( T ho d f Eu ) ( *) us an o ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| Re fro les g ve nu es m as sa |
3 6 3 3 4. 4 |
3 3 8. 6 3 4 |
2 0 9 5. 7 |
6 % 7, + |
| Ga ha ( ) ts s p ur c se c os |
2 2 9 9 ( 1. 7 ) |
9 9 ( 1 1. 4 7 ) |
3 0. 3 0 2 ( ) |
8 % 1 5, + |
| d bu ( Ga is i io ) tr t ts s n c os |
( 8 4. 2 7 9 ) |
( 8 6. 3 8 9 ) |
2. 1 0 9 |
-2 4 % , |
| les Gr in ( A ) g n g os s m ar o as sa |
||||
| l da d h f l l Co i i te t mp an y co ns o w u |
5 8. 2 6 4 |
6 0. 7 4 8 |
( 2. 4 8 4 ) |
-4 1 % , |
| l i da io ho d 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 3,5mln.
(*) 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 |
( 3 2 ) |
6 3 |
( 9 ) 5 |
0, 3 % -1 5 |
| l i da io ho d t t co ns o n me |
||||
| ( 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 |
- | - | - | n. a. |
| l i da io ho d ( **) t t co ns o n me |
||||
| 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.
| ( T ho d f Eu ) ( *) us an o ro |
2 0 1 8 |
2 0 1 7 |
C hg |
C hg % |
|---|---|---|---|---|
| Gr in lec ic i les ( B ) tr ty os s m ar g o n e 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 |
0 6 1. 4 |
3 3 1. 4 |
2 7 |
% 5, 4 + |
| Gr in lec ic i les ( A+ ) B tr ty g os s m ar o n e sa |
8. 0 8 5 |
0 9 7. 5 |
9 9 9 |
3, 3 % 1 + |
(*) 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:
(*) 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 27,0mln; 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 |
|---|---|---|---|---|
| f l bo hs Lo ina ia ing ( 1 2 ) 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 g rre n os n o 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 < |
5 5. 1 1 1 8. 0 1 4 5 6. 3 8 1 |
5 4. 3 6 0 1 0. 1 8 1 5 4. 5 6 8 |
7 5 1 ( 2. 1 6 7 ) 1. 8 1 3 |
1, 4 % + -2 1, 3 % 3, 3 % + |
| To l f in ia l de b ta t an c |
1 1 9. 5 0 6 |
1 1 9. 1 0 9 |
3 9 7 |
0, 3 % + |
| ixe d bo ing F te ra rro s w loa bo F ing ing t te ra rro w s |
3 6. 8 7 4 8 2. 6 3 2 |
3 0. 0 0 0 8 9. 0 9 1 |
6. 8 7 4 6. ( 4 7 7 ) |
2 2, 9 % + 3 % -7 , |
(*) 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 a g. |
7 7 |
|---|---|---|---|
| → | l h B t a a n c e s e e |
P g. a |
7 8 |
| 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 |
| 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 |
||||
|---|---|---|---|---|---|---|---|---|---|
| / / 3 1 1 2 2 0 1 8 |
/ / 3 1 1 2 2 0 1 7 |
/ / 3 1 1 2 2 0 1 6 |
/ / 5 3 1 1 2 2 0 1 |
/ / 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 6 9 2 7. |
3 9 6 6 4 7. |
3 9 4 1 8 7. |
3 9 4. 3 0 5 |
3 8 0 0 7. 5 |
4 4 8 9 8 7. |
4 0. 4 5 5 7 |
4 9. 0 4 6 5 |
| 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 f he 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 5 1 |
2 9. 8 1 7 |
2 6. 7 4 1 |
| 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 5 6. 5 9 7 |
( ) 1 3 8. 0 0 3 |
( ) 1 6 6. 7 9 3 |
( ) 1 6 2. 5 4 8 |
( ) 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 |
( 1. 2 4 ) 5 5 |
( 4 9. 4 1 1 ) |
( 4 8. 1 1 ) 5 |
( 4 9. 6 9 8 ) |
( 3. 3 6 0 ) 5 |
( 4. 9 2 ) 5 7 |
( 6 1. 1 2 6 ) |
( 6 4. 1 2 2 ) |
( 8 2. 4 6 6 ) |
| ing i Ne t w k ta l or ca p |
8. 2 6 8 |
1 6. 9 6 9 |
1 5. 7 5 4 |
6. 9 9 1 |
1 3. 1 8 8 |
( ) 1 0. 9 6 0 |
2. 7 5 2 |
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 |
| i Gr ha ho l de 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 7. 6 8 9 |
3 9 7. 6 8 9 |
3 8 4. 0 5 3 |
3 5 7. 8 7 1 |
| 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 |
| f ina ia i ion Ne t l p t nc os |
1 1 7. 5 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 |
Disclaimer
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.