Earnings Release • Mar 19, 2020
Earnings Release
Open in ViewerOpens in native device viewer
| Informazione Regolamentata n. 0116-10-2020 |
Data/Ora Ricezione 19 Marzo 2020 17:49:28 |
MTA | |
|---|---|---|---|
| Societa' | : | ENEL | |
| Identificativo Informazione Regolamentata |
: | 129064 | |
| Nome utilizzatore | : | ENELN05 - Giannetti | |
| Tipologia | : | 1.1 | |
| Data/Ora Ricezione | : | 19 Marzo 2020 17:49:28 | |
| Data/Ora Inizio Diffusione presunta |
: | 19 Marzo 2020 17:49:29 | |
| Oggetto | : | Enel, net ordinary income up 17.4% | |
| Testo del comunicato |
Vedi allegato.
Media Relations Investor Relations
T +39 06 8305 5699 T +39 06 8305 7975 [email protected] [email protected]
enel.com enel.com
ENEL, NET ORDINARY INCOME UP 17.4%
1 International Financial Reporting Interpretations Committee
*****
Rome, March 19th, 2020 – The Board of Directors of Enel S.p.A. ("Enel" or "the Company"), chaired by Patrizia Grieco, today approved the results for 2019.
The following table reports revenues by business line:
| Revenues (millions of euros) | 2019 | 2018 | Change |
|---|---|---|---|
| Thermal Generation and Trading | 32,051 | 27,607 | 16.1% |
| Enel Green Power | 7,733 | 8,056 | -4.0% |
| Infrastructure and Networks | 21,789 | 19,968 | 9.1% |
| End-user markets | 32,544 | 33,771 | -3.6% |
| Enel X | 1,130 | 1,006 | 12.3% |
| Services | 1,981 | 1,938 | 2.2% |
| Other, eliminations and adjustments |
(16,901) | (16,771) | -0.8% |
| TOTAL | 80,327 | 75,575 | 6.3% |
| EBITDA (millions of euros) | 2019 | 2018 | Change |
|---|---|---|---|
| Thermal Generation and Trading | 1,395 | 1,117 | 24.9% |
| Enel Green Power | 4,604 | 4,608 | -0.1% |
| Infrastructure and Networks | 8,278 | 7,539 | 9.8% |
| End-user markets | 3,287 | 3,079 | 6.8% |
| Enel X | 158 | 124 | 27.4% |
| Services | 126 | 85 | 48.2% |
| Other, eliminations and adjustments |
(144) | (201) | 28.4% |
| TOTAL | 17,704 | 16,351 | 8.3% |
The following table reports EBITDA by business line:
The following table reports ordinary EBITDA by business line:
| Ordinary EBITDA (millions of euros) | 2019 | 2018 | Change |
|---|---|---|---|
| Thermal Generation and Trading | 1,616 | 1,117 | 44.7% |
| Enel Green Power | 4,634 | 4,543 | 2.0% |
| Infrastructure and Networks | 8,228 | 7,411 | 11.0% |
| End-user markets | 3,287 | 3,079 | 6.8% |
|---|---|---|---|
| Enel X | 158 | 124 | 27.4% |
| Services | 126 | 85 | 48.2% |
| Other, eliminations and adjustments | (144) | (201) | 28.4% |
| TOTAL | 17,905 | 16,158 | 10.8% |
Ordinary EBITDA amounted to 17,905 million euros in 2019, an increase of 1,747 million euros on 2018 (+10.8%).
Extraordinary items in 2019 that impact EBITDA include: (i) the gain on the disposal of Mercure S.r.l. referred to under revenues, net of charges for the restoration of the plant site in the amount of 14 million euros; (ii) the impairment of fuel and materials/spare part inventories used in the operation of a number of coal-fired plants in Italy and Spain in the total amount of 308 million euros; and (iii) 50 million euros in respect of the payment provided for in the agreement reached by e-distribuzione with F2i and 2i Rete Gas for the early all-inclusive settlement of the second indemnity connected with the sale in 2009 of edistribuzione's interest in Enel Rete Gas; (iv) the adjustment to fair value of the purchase price of the Greek company Kafireas in the amount of 30 million euros; and (v) ancillary charges of 7 million euros connected with the impairment of the Reftinskaya coal-fired plant in Russia, whose sale was completed in the fourth quarter of 2019.
In 2018, extraordinary items included 128 million euros in respect of the payment provided for in the agreement reached by e-distribuzione with F2i and 2i Rete Gas and the gain of 65 million euros on the disposal of EF Solare Italia.
The increase in ordinary EBITDA is mainly attributable to:
The changes commented above reflect a decrease in costs for lease payments in the amount of 224 million euros, since following the application of IFRS 16 these payments are recognized as right-of-use assets under leased property, plant and equipment and depreciated over the term of the associated leases.
The following table reports EBIT by business line
| EBIT (millions of euros) | 2019 | 2018 | Change |
|---|---|---|---|
| Thermal Generation and Trading | (3,494) | (118) | - |
| Enel Green Power | 3,276 | 3,505 | -6.5% |
| Infrastructure and Networks | 5,277 | 4,787 | 10.2% |
| End-user markets | 2,163 | 1,958 | 10.5% |
| Enel X | (98) | 19 | - |
| Services | (75) | (38) | -97.4% |
| Other, eliminations and adjustments |
(171) | (213) | 19.7% |
| TOTAL | 6,878 | 9,900 | -30.5% |
EBIT in 2019 amounted to 6,878 million euros, down 3,022 million euros (-30.5%) compared with 2018. More specifically, the improvement in EBITDA was more than offset by the increase in depreciation, amortization and impairment losses, which include the impairment recognized in 2019 on a number of coal-fired plants in Italy, Spain, Chile and Russia, which totaled 4,010 million euros.
More specifically in Chile, in the first half of 2019 two plants were impaired by 356 million euros, also reflecting an agreement with the Chilean government for their early closure, while in Russia, following the sale of the coal-fired Reftinskaya plant, a 127 million euro impairment was recognized to take account of the sale price. In Spain, during the third quarter of 2019 the deterioration in the local operating environment due to developments in commodity prices and the operation of the CO2 emissions market compromised the competitiveness of coal-fired plants. In Italy, in addition to a deterioration in conditions, the change in the remunerating capacity framework on the Capacity Market envisaged a narrowed scope of future participation in this market for plants with higher levels of CO2 emissions, providing for the exclusion of coal-fired systems from the electricity market. For these reasons the carrying amounts of certain coal-fired plants in Italy and Spain, also including the associated dismantling costs, were written down by a total of 3,527 million euros.
The change also includes the depreciation charges on rights of use over leased assets, which as from January 1st, 2019 are recognized as leased property, plant and equipment and depreciated over the term of the associated leases in application of IFRS 16 (203 million euros).
These factors were only partially offset by the writeback of 265 million euros recognized on gas plants in Italy following impairment tests carried out on the relevant Cash Generating Unit.
| 2019 | 2018 | Change | ||
|---|---|---|---|---|
| Group net income | 2,174 | 4,789 | (2,615) | -54.6% |
| Indemnity from disposal of interest in Enel Rete Gas | (49) | (128) | 79 | 61.7% |
| Disposal of interest in Mercure S.r.l. | (97) | - | (97) | - |
| Impairment of certain assets held by Slovak Power Holding |
38 | (646) | 684 | - |
| Impairment of fuel and spare parts inventories of a number of coal-fired plants in Italy and in Spain |
203 | - | 203 | - |
| Impairment of a number of coal-fired plants in Italy | 1,400 | - | 1,400 | - |
| Impairment of coal-fired plants in Spain | 849 | - | 849 | - |
| Revaluation of gas-fired plants Italy | (188) | - | (188) | - |
| Impairment of a number of coal-fired plants in Chile | 151 | - | 151 | - |
| Impairment of Reftinskaya coal-fired plant in Russia | 60 | - | 60 | - |
| Other impairments | 226 | - | 226 | - |
| Impairment of Alcúdia plant (Spain) | - | 43 | (43) | - |
| Reversal of impairment on Greece CGU and impairment of a number of wind projects |
- | (39) | 39 | - |
| Gain on sale of EF Solare Italia | - | (64) | 64 | - |
| Impairment of Nuove Energie CGU | - | 20 | (20) | - |
| Impairment of biomass and solar plants in Italy | - | 85 | (85) | - |
| Group net ordinary income | 4,767 | 4,060 | 707 | 17.4% |
In 2019, Group net ordinary income amounted to 4,767 million euros, compared with 4,060 million euros in 2018, an increase of 707 million euros (+17.4%). The increase is mainly attributable to the improvement in ordinary operating performance, as well as to the adjustment of deferred tax liabilities in the two periods under review. These factors more than offset:
The financial position shows net capital employed at December 31st, 2019, including net assets held for sale of 98 million euros, equal to 92,113 million euros (88,941 million euros at December 31st, 2018), which was funded by:
equity pertaining to shareholders of the Parent Company and non-controlling interests of 46,938 million euros (47,852 million euros at December 31st, 2018);
net financial debt of 45,175 million euros (41,089 million euros at December 31st, 2018). The 4,086 million euro increase in net financial debt (+9.9%) is the result of (i) investment for the period, (ii) the first application of IFRS 16, which led to the recognition as of January 1st, 2019 of a financial liability of 1,370 million euros, (iii) the acquisition of a number of companies from EGPNA REP, which in addition to a total payment of 225 million euros included the consolidation of the debt of the companies acquired in the amount of 632 million euros, (iv) adverse exchange rate developments amounting to about 1.1 billion euros and (v) the payment of dividends totaling 3,957 million euros. The financial needs related to the abovementioned elements were only partly offset by the positive cash flows generated by operations (11,251 million euros), as well as the disposal of a number of companies of Enel Green Power in Brazil and of Thermal Generation in Italy and Russia (Reftinskaya plant), for a total of 960 million euros.
At December 31st, 2019, the debt/equity ratio came to 0.96 (0.86 at December 31st, 2018). The change essentially reflected the increase in debt detailed above.
| Capital expenditure (millions of euros) |
2019 | 2018 | Change |
|---|---|---|---|
| Thermal Generation and Trading | 851 | 839 | 1.4% |
| Enel Green Power | 4,293 | 2,784 | 54.2% |
| Infrastructure and Networks | 3,905 | 3,830 | 2.0% |
| End-user markets | 449 | 374 | 20.1% |
| Enel X | 270 | 183 | 47.5% |
| Services | 134 | 106 | 26.4% |
| Other, eliminations and adjustments |
45 | 36 | 25.0% |
| TOTAL 1 | 9,947 | 8,152 | 22.0% |
The following table reports capital expenditure by business line:
1The figure for 2019 does not include 4 million euros regarding units classified as "held for sale" (378 million euros at December 31st, 2018).
Capital expenditure amounted to 9,947 million euros in 2019, an increase of 1,795 million euros on 2018 (+22%). The growth is essentially connected with the increase in works on distribution grids in Italy and greater investment in wind and solar plants in Spain, Greece, Russia, the United States, Canada, South Africa and Brazil.
*****
In its capacity as an industrial holding company, the Parent Company Enel sets strategic targets for the Group and coordinates the activities of its subsidiaries. The activities that Enel performs as part of its management and coordination function for the other Group companies comprise holding company activities (coordination of governance processes). Within the Group, Enel also directly manages central treasury operations, ensuring access to the money and capital markets, and handles insurance risk coverage.
| Millions of euros | 2019 | 2018 | Change |
|---|---|---|---|
| Revenues | 114 | 53 | 115.09% |
| EBITDA | (147) | (223) | 34.08% |
| EBIT | (382) | 108 | - |
| Net financial expenses and income from equity investments |
5,124 | 3,164 | 61.95% |
| Net income for the period | 4,792 | 3,456 | 38.66% |
| Net financial debt at December 31st | 16,750 | 15,490 | 8.13% |
The increase in net financial expenses on the previous year, equal to 21 million euros, essentially reflects exchange rate losses and interest income on short-term financial assets, partly offset by net financial income from derivatives positions established for Enel.
The increase of 1,981 million euros in income from equity investments in subsidiaries, associates and other entities mainly reflects dividends distributed by the subsidiaries Enel Energia, Enel
Iberia and e-distribuzione.
Equity came to 29,586 million euros at December 31st , 2019, up 1,643 million euros on December 31st , 2018. The change is mainly attributable to the distribution of the balance of the dividend for 2018 (1,423 million euros) and the interim dividend for 2019 (1,627 million euros), as well as the recognition of net income for 2019 (4,702 million euros).
*****
| 2019 | 2018 | Change | |
|---|---|---|---|
| Electricity sales (TWh) | 301.7 | 295.4 | +2.1% |
| Gas sales (billions of m3 ) |
10.5 | 11.2 | -6.2% |
| Electricity generated (TWh) | 229.1 | 250.3 | -8.5% |
| Electricity distributed (TWh) | 504.0 | 484.41 | +4.0% |
| Employees (no.) | 68,253 | 69,272 | -1.5% |
1 The figure for 2018 was restated in 2019.
Net electricity generated by the Enel Group in 2019 amounted to 229.1 TWh2 , a decrease of 21.2 TWh on 2018 (-8.5%), mainly attributable to a decline in generation in Spain, Italy and Russia. More specifically, the period saw:
2 239.3 TWh including some 4 GW of managed renewable capacity.
a slight increase in renewable generation (+0.5 TWh, composed of: +4.5 TWh of wind power and -3.3 TWh of hydropower), with the increase in installed capacity more than offsetting lower water availability.
For the first time generation from renewable sources, including managed capacity, exceeded that from thermal generation, reaching 110 TWh (108 TWh in 2018, +1.9%), compared with thermal generation of 103 TWh (127 TWh in 2018, -18.9%).
Zero-emission generation reached 55% of the total generation of the Enel Group considering only output from consolidated capacity. It rose to 57% if managed generation capacity3 is included. Decarbonization of the generation mix by 2050 remains the long-term objective of the Enel Group.
3 Capacity not consolidated by the Enel Group but operated under the "Build, Sell and Operate" model.
the United States, the disposal of the Reftinskaya plant in Russia and the acquisition of Paytipper Network S.r.l., FlagPay S.r.l. and Paytipper in Italy.
*****
In 2019, the Enel Group achieved all strategic objectives set for the year, confirming its delivery capacity for industrial growth. In particular, the following progress has been made on the Group's strategy:
The 2020-2022 Strategic Plan, presented in November 2019, is focused on a sustainable and fullyintegrated business model that the Group has adopted since 2015. The model is designed to seize the opportunities resulting from the energy transition and linked to two global trends that are sweeping through the energy industry: decarbonization and electrification. The digitalization of grids and the adoption of platforms for all customer-related activities will be enablers of the Group's strategy, which aims to accelerate the development of renewables alongside a progressive reduction in thermal generation. More specifically, the 2020-2022 Investment Plan envisages that:
*****
Around 13 billion euros will be invested in the enablers of the energy transition, infrastructure and ecosystems and platforms, to improve the quality and resilience of grids through digitalization as well as creating services and infrastructure in support of decarbonization and electrification. The expected contribution to EBITDA growth is about 1.1 billion euros.
Overall, the Group expects to invest 28.7 billion euros over the course of the plan, with an expected EBITDA of 20.1 billion euros in 2022. Investments will directly impact three main SDGs: SDG 7 (Affordable and Clean Energy), SDG 9 (Industry, Innovation and Infrastructure) and SDG 11 (Sustainable Cities and Communities), therefore contributing to SDG 13 for Climate Action.
Under Enel's dividend policy, over the plan period it will continue to pay out a dividend equal to the greater of 70% of consolidated net ordinary income and a guaranteed minimum dividend per share (DPS), with a compound annual growth rate of 8.6% for the implicit DPS and 7.7% for the minimum DPS.
With regards to the possible consequences of the Coronavirus pandemic evolving throughout the world, the Group has implemented a series of preventive measures to ensure full operation and continuity of service it provides in all of the geographies in which it is present. In light of the first results of the measures implemented, no significant impact on 2020 financial results are expected. The evolution of the situation is being carefully monitored and any significant variation will be communicated.
In 2020, the Group will continue to invest in:
Based on the key elements set out above, the 2019 figures and the financial targets underpinning the Group's 2020-2022 Strategic Plan are outlined below.
| 2019 figures and financial targets | ||||||
|---|---|---|---|---|---|---|
| 2019 | 2020 | 2021 | 2022 | CAGR (%) 2019-22 |
||
| Ordinary EBITDA (€bn) | 17.9 | 18.6 | 19.4 | 20.1 | +3.9% | |
| Net ordinary income (€bn) | 4.8 | 5.4 | 5.8 | 6.1 | +8.3% | |
| Pay-out ratio | 70% | 70% | 70% | 70% | - | |
| Implicit DPS (€/share) | 0.328 | 0.37 | 0.40 | 0.42 | +8.6% | |
| Minimum dividend per share (€) | 0.32 | 0.35 | 0.37 | 0.40 | +7.7% |
*****
Enel's Ordinary Shareholders' Meeting of May 16th, 2019 authorized the Board of Directors to purchase and dispose of treasury shares for eighteen months as from the date of the shareholders' resolution. On September 19th, the Company's Board of Directors, in implementation of that authorization, approved the purchase of treasury shares in the maximum amount of 10.5 million euros and a maximum of 2.5 million shares, equal to about 0.02% of Enel's share capital. The program is designed to serve the 2019 Long-Term Incentive Plan intended for the top management of Enel S.p.A. and/or its subsidiaries pursuant to Article 2359 of Italy's Civil Code, which was also approved by Shareholders' Meeting of May 16th, 2019 pursuant to Article 114-bis of the Consolidated Law on Financial Intermediation of February 24th, 1998. Following the purchases made in execution of the Board resolution, as of today Enel holds 1,549,152 shares, equal to around 0.015% of its share capital, while its subsidiaries do not hold Enel shares.
In view of the continuing validity of the reasons for that authorization granted by the Ordinary Shareholders' Meeting of May 16th, 2019, and in consideration of the approach of the expiry of the deadline set by the shareholders, the Board of Directors has therefore thought it advisable to ask the Shareholders' Meeting called, as indicated below, for May 14th, 2020 to renew the authorization to purchase and subsequently dispose of treasury shares - subject to revocation of the previous authorization - to be carried out in one or more transactions up to a maximum of 500 million ordinary shares of Enel, representing about 4.92% of share capital, and a total outlay of up to 2 billion euros.
In particular, the Board of Directors deems that the purchase of treasury shares is consistent with Enel's objective to create value for shareholders because, if implemented, it would make it possible to increase their returns. Furthermore, the purchase of treasury shares could be used for the Long-Term Incentive Plan for 2020 for the top management of Enel and/or its subsidiaries pursuant to Article 2359 of the Italian Civil Code which provides for part of the bonus, if vested, to be paid in Enel shares and will be submitted for approval to the Shareholders' Meeting called for May 14th, 2020.
In view of the abovementioned, the purchase and disposal of treasury shares will be intended: (i) to offer shareholders an additional tool for monetizing their investment; (ii) to operate on the market from a medium/long-term investment perspective; (iii) to fulfil the obligations in respect of the Long-Term Incentive Plan for 2020 for the top management of the Enel Group and/or any other equity plans for the directors or employees of Enel or its subsidiaries or associates; (iv) to support the liquidity of Enel shares, in order to facilitate orderly trading and prevent anomalous price movements, as well as to regulate trading and prices in the presence of temporary distortive factors connected with excessive volatility or illiquid trading conditions; and (v) to establish a "securities inventory" to be used in possible extraordinary corporate finance transactions or for other uses considered to be in the financial, operational and/or strategic interests of Enel.
The purchase of treasury shares will be permitted for eighteen months from the date of the authorization resolution. No time limit has been set for the disposal of the treasury shares purchased.
The purchase of treasury shares will be carried out at a price to be specified on a case-by-case basis, having regard to the procedure selected to carry out the transaction, any applicable legislation and market practice, provided that such price in any case does not diverge up or down by more than 10% of the reference price recorded on the Mercato Telematico Azionario, organized and operated by Borsa Italia S.p.A., on the day prior to each individual transaction. The sale or other form of disposition of treasury shares will take place on the terms and conditions from time to time determined by the Board of Directors, in compliance with any limits established by applicable legislation or applicable market practice.
The purchase of treasury shares will be carried out in accordance with one of the following operating procedures identified in Article 144-bis, paragraph 1 and 1-bis, of the Consob Issuers Regulation: (i) by means of a public tender offer or exchange offer; (ii) on regulated markets or multilateral trading facilities in accordance with the operating procedures established in the organizational and operational rules of such markets, which do not permit the direct matching of buy orders with predetermined sell orders; (iii) through the purchase and sale of derivative instruments traded on regulated markets or on multilateral trading facilities which provide for the physical delivery of the underlying shares, provided that the organizational and operational rules of the market establish purchase procedures that comply with the characteristics set out in Article 144-bis, paragraph 1, letter c) of the Consob Issuers Regulation; (iv) with the procedures established in market practice allowed by Consob pursuant to Article 13 of Regulation (EU) no. 596/2014; and (v) on the conditions specified in Article 5 of Regulation (EU) no. 596/2014.
The sale or other form of disposition of treasury shares may take place in the manner considered most appropriate by the Board of Directors and in the interest of the Company and, in any event, in compliance with applicable legislation and applicable market practice.
*****
The Board of Directors has convened the Ordinary Shareholders' Meeting for May 14th , 2020 in a single call, giving the Chairman the power to identify the relevant procedures to be implemented in light of the evolution of the emergency from COVID-19 and the provisions relating to the carrying out of company shareholder meetings under art. 106 of Italian Law Decree of March 17th , 2020, n. 18.
The Meeting was convened in order to:
The total dividend is therefore equal to about 3,334 million euros, against Group net ordinary income (i.e. generated by the core business) of 4,767 million euros and in line with the dividend policy for 2019 disclosed to financial markets, which provides for the payment of a dividend equal to the higher of 0.32 euros per share and 70% of the net ordinary income of the Enel Group. At its meeting of November 12th, 2019, the Board of Directors authorized the distribution of an interim dividend for 2019 of 0.16 euros per share, payment which was carried out as from January 22nd, 2020, with an ex-dividend date for coupon no. 31 of January 20 th, 2020 and a record date of January 21 st, 2020. The interim dividend was not distributed to the treasury shares held as of that record date in line with relevant legislation. With regards to the balance of the dividend for 2019, equal to 0.168 euros per share, the Board of Directors has proposed a payment date as from July 22 nd, 2020, with an ex-dividend date for coupon no. 32 of July 20 th, 2020 and a record date of July 21st ,
In line with legislation in force, treasury shares in Enel's portfolio at the latter record date will not be accounted for in the balance dividend.
3. Approve the authorization to purchase and dispose of treasury shares subject to revocation of authorization granted by the Ordinary Shareholders' meeting of May 16th , 2019.
For a detailed description of the Incentive Plan, please see the information document, prepared pursuant to Article 114-bis of Italy's Consolidated Law on Financial Intermediation and Article 84 bis of the Consob Issuers Regulation, which will be made available to the public in accordance with the law.
6. With reference to the report on the remuneration policy and compensation paid, adopt: (i) a binding resolution on the first section of this report that illustrates Enel's policy for the remuneration of directors, the General Manager, key management personnel and members of the Board of Statutory Auditors, as well as the procedures for the adoption and implementation of the above policy; and (ii) a non–binding resolution on the second section of the report that describes the compensation paid to the Directors, the General Manager, key management personnel and members of the Board of Statutory Auditors in 2019.
Documentation on the items on the agenda of the Shareholders' Meeting, as required under applicable law, will be made available to the public as provided for by law.
*****
4 Emissions resulting from generation by Group plants.
euros) and the amount reissued (900 million euros) gave rise to a net cash inflow of 344 million euros.
*****
November 19th, 2019: Enel announced that its US renewable subsidiary Enel North America (formerly Enel Green Power North America) had started construction of the 299 MW Aurora wind farm in North Dakota. Expected to be fully operational by the end of 2020, the construction of the facility will involve an investment of around 450 million US dollars. Aurora is supported by a power purchase agreement (PPA) for the sale of power generated by a portion of the plant to the local utility Basin Electric Power Cooperative and a virtual PPA with Gap Inc. signed earlier in 2019. Once fully operational, the wind farm will be able to generate about 1.3 TWh annually while avoiding the emission of around 850,000 tons of CO2 per year.
December 3rd, 2019: Enel announced that - as a result of purchases made on December 2nd, 2019 - it had completed the share buy-back program to serve the 2019 Long-Term Incentive Plan for the management of Enel and/or its subsidiaries pursuant to Article 2359 of the Italian Civil Code, program launched on September 23rd, 2019. As part of the program, Enel acquired a total of 1,549,152 treasury shares, equal to around 0.015% of its share capital, at a weighted average price of 6.7779 euros per share, for a total of 10,499,998.93 euros.
December 5th , 2019: Enel announced that it had entered into two share swap transactions (the "Swap Transactions") with a financial institution to increase its equity stake in its listed Chilean subsidiary Enel
Chile S.A. ("Enel Chile") by a maximum of 3% of the subsidiary's share capital, from 61.9% held at that date. Based on these Swap Transactions, Enel may acquire, on dates that are expected to occur no later than the fourth quarter of 2020: (i) up to 1,763,747,209 shares of Enel Chile's common stock, and (ii) up to 6,224,990 of Enel Chile's American Depositary Shares ("ADSs"), each representing 50 shares of Enel Chile's common stock. All of the above ordinary shares and ADSs of Enel Chile total up to 3% of the company's share capital. The number of shares of Enel Chile's common stock and Enel Chile's ADSs actually acquired by Enel pursuant to the Swap Transactions will depend on the ability of the financial institution acting as counterparty to establish its hedge positions with respect to the Swap Transactions. The Swap transactions are in line with the Enel Group's 2020-2022 Strategic Plan presented to financial markets, which calls for a reduction in non-controlling interests in the Group companies operating in South America.
December 5th , 2019: Enel announced that it had exercised the early redemption option for the nonconvertible, subordinated hybrid bond denominated in euros (ISIN XS1014997073), issued and listed on January 15th, 2014 on the Irish Stock Exchange, with a nominal value of 1,000 million euros, paying a 5% coupon and maturing on January 15th, 2075 with a first call date on January 15th, 2020. The transaction is part of the Enel Group's strategy to optimize the structure of its liabilities through the active management of maturities in order to reduce the cost of debt.
On January 15th, 2020 (the first call date), Enel paid the noteholders the outstanding hybrid bond's nominal value equal to about 410 million euros, together with any interest accrued up to the day before the repurchase date. That amount represents the outstanding amount resulting from liability management transactions carried out by the Company throughout the 2018-2019 period.
December 23rd , 2019: Enel announced that it had started operations, through its US renewables subsidiary Enel North America Inc. (formerly Enel Green Power North America) at its 450 MW High Lonesome wind farm in Upton and Crockett Counties, in Texas, the largest operational wind project in the Group's global renewable portfolio. Enel also signed a 12-year renewable power purchase agreement (PPA) with Danone North America, a public benefit corporation, for physical delivery of the electricity produced by a 20.6 MW portion of the wind farm to the food and beverage company, enabling an additional 50 MW expansion of the facility that will increase the plant's total capacity to 500 MW.
In addition, the energy produced by a 295 MW portion of the project will be hedged under a Proxy Revenue Swap (PRS) with the Alternative Risk Transfer unit of the insurer Allianz Global Corporate & Specialty, Inc. (Allianz), and Nephila Climate, a provider of weather and climate risk management products. Under the agreement, High Lonesome will receive fixed payments based on the expected value of future energy production, with adjustments paid depending on how the actual revenues of the project differs from the fixed payment. The PRS for High Lonesome, which is the largest by capacity for a single plant globally and the first agreement of its kind for Enel, was executed in collaboration with REsurety, Inc.
The investment in the construction of the 500 MW plant amounts to around 720 million US dollars. The wind farm is expected to generate around 1.9 TWh annually, while avoiding the emission of more than 1.2 million tons of CO2 per year.
January 13th , 2020: Enel announced that Enel Green Power Brasil Participações Ltda. ("EGPB"), the Enel Group's Brazilian renewable energy subsidiary, had started operations of the 475 MW section of São Gonçalo photovoltaic plant, located in São Gonçalo do Gurguéia, in Brazil's northeastern state of Piauí. The connection to the grid of São Gonçalo, which is South America's largest PV facility, took place a year ahead of the deadline set by the rules of the 2017 A-4 public tender organized by the Brazilian federal government through the country's energy regulator Agência Nacional de Energia Elétrica (ANEEL). The construction of the 475 MW section of the solar plant involved an investment of around 1.4 billion Brazilian real, equivalent to approximately 390 million US dollars. Once fully up and running, the 475 MW section of the plant will be able to generate over 1,200 GWh per year while avoiding the
emission of over 600,000 tons of CO2 into the atmosphere. Out of 475 MW of installed capacity, 265 MW are supported by 20-year power supply contracts with a pool of distribution companies operating in the country's regulated market. The remaining 210 MW are expected to generate energy for the free market.
More information on these events is available in the associated press releases published in the Enel website at the following address: https://www.enel.com/media/allpressreleases
NOTES
At 18:00 CET today, March 19th, 2020, a conference call will be held to present the results for 2019 and progress in the 2020-2022 Strategic Plan to financial analysts and institutional investors. Journalists are also invited to listen in on the call. Documentation relating to the conference call will be available on Enel's website (www.enel.com) in the Investor section from the beginning of the call.
*****
The consolidated income statement, statement of comprehensive income, balance sheet and cash flow statement for the Enel Group and the corresponding statements for the Parent Company Enel are attached below. These statements and the related notes have been submitted to the Board of Statutory Auditors and the external auditors for their evaluation. A descriptive summary of the alternative performance indicators used in this press release is also attached.
***** The officer responsible for the preparation of the corporate financial reports, Alberto De Paoli, certifies, pursuant to Article 154-bis, paragraph 2, of the Consolidated Law on Financial Intermediation, that the accounting information contained in this press release corresponds with that contained in the accounting documentation, books and records.
As from January 1st, 2019, the new IFRS 16 "Leases", endorsed by the European Union with Regulation (EU) 2017/1986 of October 31st, 2017, was applied for the first time.
At first-time adoption, the Enel Group elected to use the modified retrospective approach, as permitted by the standard, which involved the restatement of a number of balance sheet items at January 1st, 2019. The impact on the balance sheet was as follows:
The impact on the income statement, gross of tax effects, was as follows:
Unless otherwise specified, the balance sheet figures at December 31st, 2019 exclude assets and liabilities held for sale mainly related to a number of hydro companies accounted for using the equity method held by Enel Green Power North America Inc. (now Enel North America, Inc.), which on the basis of decisions taken by management meet the requirements envisaged by IFRS 5 for classification in that aggregate.
The representation of performance by business area presented here is based on the approach used by management in monitoring Group performance for the two periods under review, taking account of the operational model adopted by the Group.
With regard to operating segment disclosures, note that as of the reporting date of September 30th, 2019, and including the comparative figures, the Enel Group has modified its primary and secondary segments in accordance with the provisions of IFRS 8. Specifically, bearing in mind that in 2019, management, understood as the highest level of operational decision-making for the purpose of adopting decisions on the resources to be allocated to the sector and for measuring and assessing results, has begun to disclose its results to the market on the basis of business areas, the Enel Group has consequently adopted the following segment approach:
The business area is therefore the prime discriminant and is the predominant focus of the analyses performed and decisions taken by the management of the Enel Group. This is fully consistent with the internal reporting prepared for these purposes since the results are measured and evaluated primarily for each business area and only subsequently are broken down by country.
In 2019, IFRIC issued an Agenda Decisions clarifying the proper recognition of contracts entered into to buy or sell fixed-price non-financial items accounted for at fair value through profit or loss under IFRS 9 and physically settled, including energy commodities.
On that basis, the Group changed its accounting policy for 2019, modifying the classification, with no impact on margins, of the effects of contracts for the purchase or sale of commodities measured at fair value through profit or loss.
The current treatment of such contracts for non-financial items that do not meet the requirements for the own use exemption provides for the recognition:
Accordingly, the figures for 2018 have also been adjusted to take account, for comparative purposes only, of the effects of the clarification.
*****
This press release uses a number of "alternative performance indicators" not envisaged in the IFRS-EU accounting standards but which management feel can facilitate the assessment and monitoring of the Group's performance and financial position. In line with CONSOB Communication no. 0092543 of December 3rd, 2015 and the Guidelines issued on October 5th, 2015, by the European Securities and
Markets Authority (ESMA) pursuant to Regulation (EU) no. 1095/2010, the content and basis of calculation of these indicators are as follows:
More generally, the net financial debt of the Enel Group is calculated in conformity with paragraph 127 of Recommendation CESR/05-054b implementing Regulation (EC) no. 809/2004 and in line with the CONSOB instructions of July 26th, 2007, for the definition of the net financial position net of financial receivables and long-term securities.
5 Determined as the difference between "Non-current assets" and "Non-current liabilities" with the exception of: 1) "Deferred tax assets"; 2) "Securities", "Financial investments in funds or portfolio management products measured at fair value through profit or loss" and "Other financial receivables" included in "Other non-current financial assets"; 3) "Long-term borrowings"; 4) "Employee benefits"; 5) "Provisions for risks and charges (non-current portion)"; and 6) "Deferred tax liabilities".
6 Defined as the difference between "Current assets" and "Current liabilities" with the exception of: 1) "Current portion of long-term financial receivables", "Factoring receivables", "Securities", "Cash collateral" and "Other short-term financial receivables" included in "Other current financial assets"; 2) "Cash and cash equivalents"; 3) "Short-term borrowings" and the "Current portion of long-term borrowings"; 4) "Provisions for risks and charges (current portion)"; and 5) "Other financial payables" included in "Other current liabilities".
7 Determined as the difference between "Assets held for sale" and "Liabilities held for sale".
| 2019 | 2018 | ||||
|---|---|---|---|---|---|
| of which with related parties |
of which with related parties |
||||
| Revenue | |||||
| Revenues from sales and services | 77,366 | 4,804 | 73,037 | 5,387 | |
| Other revenues and income | 2,961 | 16 | 2,538 | 38 | |
| [Subtotal] | 80,327 | 75,575 | |||
| Costs | |||||
| Purchases of energy, gas and fuel | 33,755 | 7,189 | 37,264 | 7,737 | |
| Services and other materials | 18,580 | 2,617 | 18,406 | 2,644 | |
| Personnel | 4,634 | 4,581 | |||
| Net Impairment losses /(Reversals) of trade receivables and other receivables | 1,144 | 1,096 | |||
| Depreciation, amortization and other impairment losses | 9,682 | 5,355 | |||
| Other operating expenses | 7,276 | 235 | 1,769 | 272 | |
| Capitalized costs | (2,355) | (2,264) | |||
| [Subtotal] | 72,716 | 66,207 | |||
| Net income/(expenses) from commodity derivativates | (733) | 11 | 532 | 10 | |
| Operating income | 6,878 | 9,900 | |||
| Financial income from derivatives | 1,484 | 1,993 | |||
| Other financial income | 1,637 | 88 | 1,715 | 59 | |
| Financial expense from derivatives | 1,142 | 1,532 | |||
| Other financial expense | 4,518 | 46 | 4,392 | 55 | |
| Net income/(expense) from hyperinflation | 95 | 168 | |||
| Share of income/(losses) of equity investments accounted for using the equity method |
(122) | 349 | |||
| Income before taxes | 4,312 | 8,201 | |||
| Income taxes | 836 | 1,851 | |||
| Net income from continuing operations | 3,476 | 6,350 | |||
| Net income from discontinued operations | - | - | |||
| Net income for the year (shareholders of the Parent Company and non-controlling interests) |
3,476 | 6,350 | |||
| Attributable to shareholders of the Parent Company | 2,174 | 4,789 | |||
| Attributable to non-controlling interests | 1,302 | 1,561 | |||
| Basic earnings per share (euro) attributable to ordinary shareholders of the Parent Company |
0.21 | 0.47 | |||
| Diluted earnings per share (euro) attributable to ordinary shareholders of the Parent Company |
0.21 | 0.47 | |||
| Basic earnings from continuing operations per share (euro) attributable to ordinary shareholders of the Parent Company |
0.21 | 0.47 | |||
| Diluted earnings from continuing operations per share (euro) attributable to ordinary shareholders of the Parent Company |
0.21 | 0.47 |
| 2019 | 2018 | |
|---|---|---|
| Net income for the year | 3,476 | 6,350 |
| Other comprehensive income recyclable to profit or loss (net of taxes): | ||
| - Effective portion of change in the fair value of cash flow hedges | 39 | (552) |
| Change in fair value of hedging costs | 120 | 83 |
| Share of the other comprehensive income of equity investments accounted for using the equity method | (57) | (57) |
| Change in the fair value of financial assets at FVOCI | 5 | (3) |
| Change in translation reserve | (481) | (1,287) |
| Other comprehensive income not recyclable to profit or loss (net of taxes): | ||
| Remeasurements in net liabilities (assets) for defined benefits | (502) | (120) |
| Change in fair value of equity investments in other entities | - | 12 |
| Total other comprehensive income (loss) for the period | (876) | (1,924) |
| Total comprehensive income (loss) for the period | 2,600 | 4,426 |
| Attributable to: | ||
| - shareholders of the Parent Company | 1,745 | 3,667 |
| - non-controlling interests | 855 | 759 |
| ASSETS | at Dec. 31, 2019 | at Dec. 31, 2018 | |||
|---|---|---|---|---|---|
| of which with related parties |
of which with related parties |
||||
| Non-current assets | |||||
| Property, plant and equipment | 79,809 | 76,631 | |||
| Investment property | 112 | 135 | |||
| Intangible assets | 19,089 | 19,014 | |||
| Goodwill | 14,241 | 14,273 | |||
| Deferred tax assets | 9,112 | 8,305 | |||
| Equity investments accounted for using the equity method |
1,682 | 2,099 | |||
| Derivatives | 1,383 | 15 | 1,005 | ||
| Non current contract assets | 487 | 346 | |||
| Other non-current financial assets (1) | 6,006 | 5,769 | |||
| Other non-current assets | 2,701 | 1,272 | |||
| [Total] | 134,622 | 128,849 | |||
| Current assets | |||||
| Inventories | 2,531 | 2,818 | |||
| Trade receivables | 13,083 | 896 | 13,587 | 1,085 | |
| Current contract assets | 166 | 135 | |||
| Tax receivables | 409 | 660 | |||
| Derivatives | 4,065 | 8 | 3,914 | 52 | |
| Other current financial assets (2) | 4,305 | 27 | 5,160 | 21 | |
| Other current assets | 3,115 | 183 | 2,983 | 165 | |
| Cash and cash equivalents | 9,029 | 6,630 | |||
| [Total] | 36,703 | 35,887 | |||
| 101 | 688 | ||||
| Assets classified as held for sale TOTAL ASSETS |
171,426 | 165,424 |
(1) Of which long-term financial receivables and other securities at December 31, 2019 for €2,769 million (€2,912 million at December 31, 2018) and €416 million (€360 million at December 31, 2018).
(2) Of which current portion of long-term financial receivables, short-term financial receivables and other securities at December 31, 2019 for €1,585 million (€1,522 million at December 31, 2018), €2,512 million (€3,409 million at December 31, 2018) and €61 million (€72 million at December 31, 2018).
| LIABILITIES AND SHAREHOLDERS' EQUITY | at Dec. 31, 2019 | at Dec. 31, 2018 | ||
|---|---|---|---|---|
| of which with related parties |
of which with related parties |
|||
| Equity attributable to the shareholders of the Parent Company |
||||
| Share capital | 10,167 | 10,167 | ||
| Reserve treasury shares | (1) | - | ||
| Other reserves | 1,130 | 1,700 | ||
| Retained earnings (losses carried forward) | 19,081 | 19,853 | ||
| [Total] 30,377 |
31,720 | |||
| Non-controlling interests | 16,561 | 16,132 | ||
| Total shareholders' equity | 46,938 | 47,852 | ||
| Non-current liabilities | ||||
| Long-term borrowings | 54,174 | 715 | 48,983 | 804 |
| Post-employment and other employee benefits | 3,771 | 3,187 | ||
| Provisions for risks and charges – non current | 5,324 | 5,181 | ||
| Deferred tax liabilities | 8,314 | 8,650 | ||
| Derivatives | 2,407 | 2,609 | ||
| Non current contract liabilities | 6,301 | 151 | 6,306 | |
| Other non-current liabilities | 3,706 | 1,901 | 86 | |
| [Total] 83,997 |
76,817 | |||
| Current liabilities | ||||
| Short-term borrowings | 3,917 | 3,616 | ||
| Current portion of long-term borrowings | 3,409 | 89 | 3,367 | 89 |
| Provisions for risks and charges - current | 1,196 | 1,312 | ||
| Trade payables | 12,960 | 2,291 | 13,387 | 2,924 |
| Income tax payable | 209 | 333 | ||
| Derivatives | 3,554 | 8 | 4,343 | 35 |
| Current contract liabilities | 1,328 | 39 | 1,095 | 25 |
| Other current financial liabilities | 754 | 788 | ||
| Other current liabilities | 13,161 | 30 | 12,107 | 69 |
| [Total] 40,488 |
40,348 | |||
| Liabilities included in disposal groups classified as held for sale |
3 | 407 | ||
| Total liabilities | 124,488 | 117,572 | ||
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
171,426 | 165,424 |
| 2019 | 2018 | ||||
|---|---|---|---|---|---|
| of which with related parties |
of which with related parties |
||||
| Income before taxes for the year | 4,312 | 8,201 | |||
| Adjustments for: | |||||
| Net impairment losses /(reversals) trade receivables and other receivables | 1,144 | 1,096 | |||
| Depreciation, amortization and other impairment losses | 9,682 | 5,355 | |||
| Financial (income)/expense | 2,443 | 2,048 | |||
| Net income of equity investments accounting for using the equity method | 123 | (349) | |||
| Changes in net working capital: | (273) | 153 | |||
| - Inventories | 318 | (117) | |||
| - Trade receivables | (877) | 189 | 426 | (253) | |
| - Trade payables | (51) | (633) | 734 | 559 | |
| - Other contract assets(3) | (31) | - | |||
| - Other contract liabilities(3) | 154 | 750 | |||
| - Other assets/liabilities | 214 | 18 | (1,640) | 71 | |
| Accruals to provisions | 515 | 449 | |||
| Utilization of provisions | (1,838) | (1,226) | |||
| Interest income and other financial income collected | 1,582 | 88 | 1,768 | 59 | |
| Interest expense and other financial expense paid | (4,235) | (46) | (4,342) | (55) | |
| (Income)/expense from measurement of commodity contracts | (86) | (71) | |||
| Income taxes paid | (1,850) | (1,721) | |||
| (Gains)/Losses on disposals | (268) | (286) | |||
| Cash flows from operating activities (a) | 11,251 | 11,075 | |||
| Investments in property, plant and equipment | (8,236) | (6,908) | |||
| Investments in intangible assets | (1,023) | (1,351) | |||
| Additions in contract assets due to investments | (692) | (271) | |||
| Investments in entities (or business units) less cash and cash equivalents acquired |
(320) | (1,472) | |||
| Disposals of entities (or business units) less cash and cash equivalents sold |
688 | 424 | |||
| (Increase)/Decrease in other investing activities | 468 | (83) | |||
| Cash flows from investing/disinvesting activities (b) | (9,115) | (9,661) | |||
| Financial debt (new long-term borrowing) | 8,899 | 13,424 | |||
| Financial debt (repayments)(3) | (5,511) | (89) | (12,040) | (89) | |
| Financial debt (other net changes)(3) | 355 | 1,826 | |||
| Proceeds from disposal of equity interests without loss of control(3) | - | 2 | |||
| Payments from acquisition of equity interests without takeover of control(3) | 530 | (1,404) | |||
| Sale/(Purchase) treasury shares | (10) | - | |||
| Dividends and interim dividends paid | (3,957) | (3,444) | |||
| Cash flows from financing activities (c) | 306 | (1,636) | |||
| Impact of exchange rate fluctuations on cash and cash equivalents (d) | (76) | (185) | |||
| Increase/(Decrease) in cash and cash equivalents (a+b+c+d) | 2,366 | (407) | |||
| Cash and cash equivalents at beginning of the year (1) | 6,714 | 7,121 | |||
| Cash and cash equivalents at the end of the year (2) | 9,080 | 6,714 |
| 2019 | 2018 | ||||
|---|---|---|---|---|---|
| of which with related parties |
of which with related parties |
||||
| Revenues | |||||
| Revenues from sales and services | 104 | 104 | 38 | 38 | |
| Other revenues and income | 10 | 9 | 15 | 12 | |
| (Sub Total) | 114 | 53 | |||
| Costs | |||||
| Purchases of consumables | - | 1 | 1 | ||
| Services, leases and rentals | 150 | 85 | 127 | 74 | |
| Personnel | 111 | 109 | |||
| Depreciation, amortization and impairment losses | 235 | (331) | |||
| Other operating expenses | - | 1 | 39 | 5 | |
| (Sub Total) | 496 | (55) | |||
| Operating income | (382) | 108 | |||
| Income from equity investments | 5,548 | 5,547 | 3,567 | 3,556 | |
| Financial income from derivative instruments | 1,003 | 369 | 1,626 | 437 | |
| Other financial income | 273 | 263 | 320 | 215 | |
| Financial expense from derivative instruments | 925 | 313 | 1,581 | 1,033 | |
| Other financial expense | 775 | 134 | 768 | 85 | |
| (Sub Total) | 5,124 | 3,164 | |||
| Income before taxes | 4,742 | 3,272 | |||
| Income taxes | (50) | (184) | |||
| NET INCOME FOR THE YEAR | 4,792 | 3,456 |
| Millions of euro | ||
|---|---|---|
| 2019 | 2018 | |
| Net income for the year | 4,792 | 3,456 |
| Other comprehensive income recyclable to profit or loss (net of tax): | ||
| Effective portion of change in the fair value of cash flow hedges | (115) | (6) |
| Change in the fair value of costs of hedging | 30 | 17 |
| Other comprehensive income recyclable to profit or loss | (85) | 11 |
| Other comprehensive income not recyclable to profit or loss (net of tax): | ||
| Change in the fair value of equity investments designated at fair value through other comprensive income |
- | 11 |
| Remeasurements in net liabilities (assets) for employees benefits | (5) | - |
| Other comprehensive income not recyclable to profit or loss | (5) | 11 |
| Income/(Loss) recognized directly in equity | (90) | 22 |
| COMPREHENSIVE INCOME FOR THE YEAR | 4,702 | 3,478 |
| Millions of euro | ||||||
|---|---|---|---|---|---|---|
| ASSETS | at Dec. 31,2019 | at Dec. 31,2018 | Change | |||
| of which with related parties |
of which with related parties |
|||||
| Non-current assets | ||||||
| Property, plant and equipment | 10 | 9 | 1 | |||
| Intangible assets | 67 | 47 | 20 | |||
| Deferred tax assets | 336 | 288 | 48 | |||
| Equity investments | 47,858 | 45,715 | 2,143 | |||
| Derivatives | 945 | 332 | 793 | 306 | 152 | |
| Other non-current financial assets (1) | 200 | 191 | 136 | 125 | 64 | |
| Other non-current assets | 127 | 118 | 134 | 125 | (7) | |
| (Total) | 49,543 | 47,122 | 2,421 | |||
| Current assets | ||||||
| Trade receivables | 255 | 257 | 191 | 189 | 64 | |
| Income tax receivables | 162 | 165 | (3) | |||
| Derivatives | 143 | 16 | 92 | 14 | 51 | |
| Other current financial assets (2) | 2,883 | 1,552 | 1,860 | 536 | 1,023 | |
| Other current assets | 796 | 759 | 268 | 74 | 528 | |
| Cash and cash equivalents | 4,153 | 2,007 | 2,146 | |||
| (Total) | 8,392 | 4,583 | 3,809 | |||
| TOTAL ASSETS | 57,935 | 51,705 | 6,230 |
(1) Of which long-term financial receivables for € 194 million at December 31,2019, € 128 million at December 31, 2018.
(2) Of which short-term financial receivables for € 2,578 million at December 31,2019, € 1,579 million at December 31, 2018.
| Millions of euro | ||||||
|---|---|---|---|---|---|---|
| LIABILITIES AND SHAREHOLDERS' | ||||||
| EQUITY | at Dec. 31,2019 | of which with related parties |
at Dec. 31,2018 | of which with related parties |
Change | |
| Shareholders' equity | ||||||
| Share capital | 10,167 | 10,167 | - | |||
| Reserves for shares buyback | (1) | - | (1) | |||
| Other reserves | 11,366 | 11,464 | (98) | |||
| Retained earnings (losses carried forward) | 4,889 | 4,279 | 610 | |||
| Net income for the year (*) | 3,165 | 2,033 | 1,132 | |||
| TOTAL SHAREHOLDERS' EQUITY | (Total) | 29,586 | 27,943 | 1,643 | ||
| Non-current liabilities | ||||||
| Long-term loans | 14,206 | 6,095 | 13,397 | 4,141 | 809 | |
| Post-employment and other employee benefits |
216 | 231 | (15) | |||
| Provisions for risks and charges | 28 | 45 | (17) | |||
| Deferred tax liabilities | 163 | 133 | 30 | |||
| Derivatives | 1,536 | 9 | 1,395 | 20 | 141 | |
| Other non current liabilities | 21 | 8 | 12 | 9 | 9 | |
| (Sub Total) | 16,170 | 15,213 | 957 | |||
| Current liabilities | ||||||
| Short-term loans | 8,367 | 7,834 | 5,001 | 4,715 | 3,366 | |
| Current portion of long-term loans | 1,102 | 46 | 806 | 296 | ||
| Trade payables | 84 | 41 | 82 | 43 | 2 | |
| Derivatives | 183 | 76 | 355 | 53 | (172) | |
| Other current financial liabilities | 234 | 23 | 276 | 31 | (42) | |
| Other current liabilities | 2,209 | 160 | 2,029 | 317 | 180 | |
| (Sub Total) | 12,179 | 8,549 | 3,630 | |||
| TOTAL LIABILITIES | 28,349 | 23,762 | 4,587 | |||
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
57,935 | 51,705 | 6,230 |
(*) In 2019, net income is reported net of interim dividend equal to € 1,627 million (€ 1,423 million at December 31,2018).
| Millions of euro | ||||
|---|---|---|---|---|
| 2019 | 2018 | |||
| of which with related parties |
of which with related parties |
|||
| Income before taxes | 4,742 | 3,272 | ||
| Adjustments for: | ||||
| Amortization and impairment losses | 235 | (331) | ||
| Exchange rate adjustments of foreign currency assets and liabilities | 107 | 40 | ||
| Provisions | 6 | 31 | ||
| Dividends from subsidiaries, associates and other companies | (5,548) | (5,547) | (3,567) | (3,556) |
| Net financial (income)/expense | 310 | (186) | 356 | 466 |
| Cash flow from operating activities before changes in net current assets | (148) | (199) | ||
| Increase/(decrease) in provisions | (38) | (71) | ||
| (Increase)/decrease in trade receivables | (64) | (67) | 46 | 39 |
| (Increase)/decrease in financial and non-financial assets/liabilities | 424 | (497) | 1,330 | 985 |
| Increase/(decrease) in trade payables | 1 | (2) | (54) | (30) |
| Interest income and other financial income collected | 608 | 423 | 803 | 422 |
| Interest expense and other financial expense paid | (1,230) | (301) | (1,382) | (213) |
| Dividends from subsidiaries, associates and other companies | 5,013 | 5,012 | 3,510 | 3,500 |
| Income taxes paid (consolidated taxation mechanism) | (571) | (534) | ||
| Cash flow from operating activities (a) | 3,995 | 3,449 | ||
| Investments in property, plant and equipment and intangible assets | (48) | (32) | ||
| Equity investments | (2,351) | (2,351) | (2,555) | (2,544) |
| Cash flows from investing/disinvesting activities (b) | (2,399) | (2,587) | ||
| Long-term financial debt (new borrowing) | 3,844 | 3,500 | 3,500 | 2,941 |
| Long-term financial debt (repayments) | (2,814) | (1,500) | (4,426) | |
| Net change in long-term financial payables/(receivables) | (352) | (178) | 2,736 | 2,816 |
| Net change in short-term financial payables/(receivables) | 2,727 | 2,256 | (744) | 1,517 |
| Dividends paid | (2,845) | (2,410) | ||
| Increase in reserves for shares buyback | (10) | - | ||
| Cash flows from financing activities (c) | 550 | (1,344) | ||
| Increase/(decrease) in cash and cash equivalents (a+b+c) | 2,146 | (482) | ||
| Cash and cash equivalents at the beginning of the year | 2,007 | 2,489 | ||
| Cash and cash equivalents at the end of the year | 4,153 | 2,007 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.