Earnings Release • Mar 22, 2016
Earnings Release
Open in ViewerOpens in native device viewer
| Informazione Regolamentata n. 0116-20-2016 |
Data/Ora Ricezione 22 Marzo 2016 18:08:27 |
MTA | |
|---|---|---|---|
| Societa' | : | ENEL | |
| Identificativo Informazione Regolamentata |
: | 71290 | |
| Nome utilizzatore | : | ENELN02 - Bonomo | |
| Tipologia | : | IRAG 01 | |
| Data/Ora Ricezione | : | 22 Marzo 2016 18:08:27 | |
| Data/Ora Inizio Diffusione presunta |
: | 22 Marzo 2016 18:23:28 | |
| Oggetto | : | PROGRESS AGAINST ALL FIVE KEY PILLARS OF STRATEGIC PLAN |
2015 FINANCIAL TARGETS ACHIEVED; |
| Testo del comunicato |
Vedi allegato.
T +39 06 8305 5699 T +39 06 8305 7975 F +39 06 8305 3771 F +39 06 8305 7940
Media Relations Investor Relations
[email protected] [email protected]
enel.com enel.com
of the strategic plan
Francesco Starace, Enel CEO we achieved financial results in line with guidance. These results show the significant progress made against each of the five key pillars of our strategic plan despite the challenging macroeconomic environment, underscoring the resilience of Enel's business model. enables us to respond quickly to challenges and opportunities, objectives. The progress made in operating efficiency, simplifying the Group structure and actively managing our asset portfolio have already delivering an appropriate return on investment foundation for further progress in for 2016." and General Manager, remarked: "I am pleased to confirm that in 2015 The flexibility allowing us to achieve delivered significant results in terms of investment for shareholders. Our 2015 results the years to come. We are therefore able to confirm our financial targets embedded in our plan achieve our strategic of industrial growth and in provide us with a solid
1 Including new issued shares following Enel Green Power integration
Rome, March 22nd, 2016 – The Board of Directors of Enel S.p.A. ("Enel"), chaired by Patrizia today approved the results for 2015. Grieco,
| Revenues (millions of euros) | 2015 | 2014 | Change |
|---|---|---|---|
| Italy | 39,644 | 38,389 | 3.3% |
| Iberian Peninsula | 20,105 | 20,952 | -4.0% |
| Latin America | 10,627 | 9,648 | 10.1% |
| Eastern Europe | 4,831 | 5,299 | -8.8% |
| Renewable Energy | 3,011 | 2,921 | 3.1% |
| Other, eliminations & adjustments | (2,560) | (1,418) | -80.5% |
| TOTAL | 75,658 | 75,791 | -0.2% |
The following table reports revenues by segment:
More specifically:
IN ITALY: revenues in 2015 were 39,644 million euros, an increase of 1,255 million euros compared with 2014 (+3.3%) that was mainly the result of:
average sales prices more than offset the effect of a an increase in quantities traded;
• A decrease in revenues on end on the regulated market and an increase in those on the free market. end-user markets for electricity, the balance of a decline in revenues
IN THE IBERIAN PENINSULA: revenues in 2015 declined by 8 847 million euros, reflecting:
IN LATIN AMERICA: revenues in 2015 increased by 979 million euros. The rise was primarily attributable to:
IN EASTERN EUROPE: revenues compared with the previous year. This variation reflected: amounted to 4,831 million euros, down 468 million euros ( (-8.8%)
IN THE RENEWABLE ENERGY DIVISION: million euros (+3.1%) compared with the previous year. This variation is the result of: revenues in 2015 were 3,011 million euros, an increase of 90
• In 2015, EBITDA was 15,297 million euros considering that the effects of the aforementioned extraordinary items accounted for in the two periods under comparison are substantially equivalent, the change , down 2.9% compared with 2014. More specifically, change reflected:
*****
These effects were partly offset by:
| EBITDA (millions of euros) | 2015 | 2014 | Change |
|---|---|---|---|
| Italy | 6,098 | 6,343 | -3.9% |
| Iberian Peninsula | 3,111 | 3,203 | -2.9% |
| Latin America | 3,167 | 3,092 | 2.4% |
| Eastern Europe | 1,308 | 1,210 | 8.1% |
| Renewable Energy | 1,826 | 1,938 | -5.8% |
| Other, eliminations & adjustments | (213) | (29) | - |
| TOTAL | 15,297 | 15,757 | -2.9% |
The following table reports EBITDA by segment:
Given that EBITDA for 2015 and for 2014 includes the same extraordinary items referred to under revenues, ordinary EBITDA was detailed in the following table: 15,040 million euros, a decrease of 3.0% compared with 2014, as
| Ordinary EBITDA (millions of euros ) |
2015 | 2014 | Change |
|---|---|---|---|
| Italy | 5,957 | 6,293 | -5.3% |
| Iberian Peninsula | 3,111 | 3,203 | -2.9% |
| Latin America | 3,167 | 3,092 | 2.4% |
| Eastern Europe | 1,308 | 1,210 | 8.1% |
| Renewable Energy | 1,710 | 1,815 | -5.8% |
| Other, eliminations & adjustments | (213) | (111) | -91.9% |
| TOTAL | 15,040 | 15,502 | -3.0% |
More specifically:
IN ITALY: ordinary EBITDA in 2015 was 5,957 million euros, a 336 million euro decrease ( compared with 2014. This drop is mainly attributable to: (-5.3%)
IN THE IBERIAN PENINSULA: compared with 2014, reflecting: ordinary EBITDA was 3,111 million euros, a 92 million euro decrease duced user DA user -peninsular area in 2014;
IN LATIN AMERICA: ordinary EBITDA was 3,167 million euros, a 75 million euro increase (+2.4%) compared with 2014, reflecting:
and amount distributed was more than offset by exchange losses;
• Lower ordinary EBITDA in Brazil demand in the country and the drought, which has led to an increase in negative effects on companies that distribute and sell electricity. , reflecting, as well as exchange rate variations, the decline in in electricity prices, with
IN EASTERN EUROPE: ordinary EBITDA was 1,308 million euros, a with 2014. This rise mainly reflected: 98 million euro increase compared
IN THE RENEWABLE ENERGY DIVISION: decrease of 105 million euros (-5.8%) compared with 2014. The decrease is attributable to: ordinary EBITDA in 2015 was 1,710 million euros, a
*****
EBIT in 2015 was 7,685 million euros euros). The rise (+148.9%) is attributable to: , a 4,598 million euro increase compared with 2014 (3,087 million set assets. In
These effects were only partly offset by the aforementioned EBITDA contraction.
The following table reports EBIT by segment:
| EBIT (millions of euros) | 2015 | 2014 | Change |
|---|---|---|---|
| Italy | 4,005 | 1,918 | 108.8% |
| Iberian Peninsula | 1,397 | 1,240 | 12.7% |
| Latin America | 2,241 | 1,549 | 44.7% |
| Eastern Europe | (499) | (2,676) | 81.4% |
| Renewable Energy | 879 | 1,124 | -21.8% |
| Other, eliminations & adjustments | (338) | (68) | -397.1% |
| TOTAL | 7,685 | 3,087 | 148.9% |
*****
In 2015, net income of the Enel Group was previous year (+324.8%). 2,196 million euros, compared with 517 million euros in the
GROUP NET ORDINARY INCOME on 2014, mainly due to the drop in EBITDA and the previously mentioned negative non of the reform on direct taxation in Italy in 2015 was 2,887 million euros, a 107 million euro decline ( . non-recurring impact
The financial position shows net capital employed euros (mainly related to Slovenské elektrárne), of (88,528 million euros as of December 31 , including net assets held for sale of 1,490 million 89,296 million euros as of December 31 st, 2014); st, 2015
The above amount is funded by:
As of December 31st, 2015, the debt/equity ratio was 0.73, in line with 2014.
| CapEx (millions of euros) | 2015 | 2014 | Change |
|---|---|---|---|
| Italy | 1,562 | 1,460 | 7.0% |
| Iberian Peninsula | 985 | 993 | -0.8% |
| Latin America | 1,819 | 1,609 | 13.1% |
| Eastern Europe | 229 | 936 | -75.5% |
| Renewable Energy | 2,466 | 1,658 | 48.7% |
| Other, eliminations & adjustments | 52 | 45 | 15.6% |
| TOTAL | 7,113 | 6,701 | 6.1% |
The following table reports capital expenditure by segment:
*****
In its capacity as an industrial holding company, parent company Enel defines 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 activities (coordination of governance processes), global business line activities (coordination of Group businesses in the various geographies in which it operates) and global service activities (coordination information technology and purchasing activities). other Group companies comprise holding company (coordination of
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) | 2015 | 2014 | Change |
|---|---|---|---|
| Revenues | 245 | 246 | -0.4% |
| EBITDA | (155) | (80) | -93.8% |
| EBIT | (482) | (623) | 22.6% |
| Net financial expense and income from equity investments |
1,292 | 899 | 43.7% |
| Net income for the year | 1,011 | 558 | 81.2% |
| st Net financial debt at December 31 |
13,425 | 12,611 | 6.5% |
| 2015 | 2014 | Change | |
|---|---|---|---|
| Electricity sales (TWh) | 260.1 | 261.0 | -0.3% |
| Gas sales (billions of m3 ) |
8.9 | 7.8 | 13.7% |
| Electricity generated (TWh) | 284.0 | 283.1 | 0.3% |
| Electricity distributed (TWh) | 417.4 | 411.1 | 1.5% |
| Employees (no.) | 67,914 | 68,961 | -1.5% |
Thermal Renewables Nuclear
The Enel Group confirms its long expected that electricity generated from renewable sources will contribute nearly half of the Group estimated total capacity of 83 GW Development Goals (SDGs) endorsed by Enel alongside acce the contribution to the socio operates. long-term objective for achieving carbon neutrality in 2019. Climate action is one of the four UN Sustainable access to energy, access to socio-economic development of communities in the by 2050. It is , to education, and the countries where Enel
Electricity transported on the Enel distribution network in 2015 amounted to 417.4 TWh TWh in Italy and 190.8 TWh in the the Group's other countries. TWh, of which 226.6
• In March 2015, Enel presented a Group strategic plan efficiency, industrial growth, active portfolio management and shareholder remuneration. based on the key pillars of operational
*****
The progress achieved for each of the strategic plan's key pillars enable Enel to targets for 2016 set out in the plan, despite the challenging macroeconomic environment. confirm the financial
2Including new shares issued following Enel Green Power integration.
The strategic plan, with an updated version presented in November 2015, is focused on:
*****
In 2016, it is expected that:
Based on the key pillars outlined above, the following table sets out the financ 2016-2019 strategic plan is founded. 2019 financial targets on which the
| 2016 | 2017 2017 |
CAGR 15-19 | ||
|---|---|---|---|---|
| Recurring EBITDA | Billions of euros | ~14.7 | ~15.5 | ~4% |
| Net ordinary income | Billions of euros | ~3.1 | ~3.4 | ~10% |
| Minimum dividend | euro/share | 0.18 | ~17% | |
| Pay-out | % | 55 | 60 | ~7% |
| FFO/Net financial debt | % | 23 | 26 | ~6% |
OPEN POWER is the new long of the Group which: long-term vision reflected in Enel's strategic plan, based on the open open nature
• Will mark openness within the Group and finally, openness as the capacity to listen to, seize the opportunities and meet the needs of the outside world. , making the most of the talents and diversity among people; penness
Consistent with this innovative approach, on January 26 global brand that represents openness to change, th, 2016 Enel presented the listening and innovation. new Group logo, a
*****
The Board of Directors has convened single call with the aim of: the Ordinary Shareholders' Meeting for May 26 th, 2016, in a
5. Approving a non-binding resolution policy for the remuneration binding on the section of the report on remuneration that outlines of Directors, the General Manager and key management personnel. Enel's
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.
*****
November 13th, 2015: the subsidiary Enel Produzione Macquarie Group for the sale of the entire stake held by Enel Produzione in Hydro Dolomiti Enel ("HDE"), equal to 49% of HDE's share capital, for about 335 million euros 29th, 2016. signed an agreement with a company of the euros. The disposal was closed on February
November 17th, 2015: the Boards of Directors of Enel and its subsidiary Enel Green Power ("EGP") approved a project for the partial non of renewables activities within the Enel Group and the delisting of EGP shares from the Italian and Spanish equity markets. The transaction was approved by the Extraordinary Shareholders' Meetings of the two companies held on January 11 the right of withdrawal and the right of sale granted to EGP shareholders who did not approve the spin were validly exercised by the statutory deadline for 16,406,123 EGP shares, at the unit settlement value of 1.780 euros per share, for an aggregate amount of around 29.2 million euros. That value was well below the threshold of 300 million euros, set as a condition precedent for the completion of the transaction. The EGP shares under withdrawal or sale were then offered on right basis to the shareholders of EGP from February 19 applicable law. he non-proportional spin-off of EGP into Enel, leading to the full integration th, 2016. On February 18th, 2016, Enel and EGP announced that an option and pre th, 2016 to March 21st, 2016, in accordance with . off spin-off pre-emption
November 26th, 2015: EGP announced that its subsidiary Enel Green Power España had closed the sale of all its wind assets in Portugal, with a net installed capacity of 642 MW to First State Wind Energy
Investments, for a total of 900 million euros. With the sale, EGP exited th market. the Portuguese renewables
December 9th, 2015: EGP announced that it had completed and connected to the grid the 200 MW Goodwell wind farm located in Texas County, Oklahoma. The Goodwell plant is expected to generate some 860 GWh annually. The construction of the plant required US dollars. . a total investment of nearly 310 million
December 18th, 2015: Enel announced that its subsidiary Slovakia, a subsidiary of EPH, for the sale of the stake h ("SE"), equal to 66% of SE's share capital. The sale will be executed by way of a transfer of Enel Produzione's entire stake in SE to a newly established company ("HoldCo"), and the subsequent sale to EP Slovakia of 100% of HoldCo. The sale of HoldCo to EP Slovakia will be implemented in two phases. The total consideration payable over the two phases, equal to 750 million euros, is subject to an adjustment mechanism, with any adjustment to be calculated by inde completion of the second phase on the basis of various parameters. The closing of the transaction is also subject to clearance from the European Union's antitrust authorities. Enel Produzione had signed a contract with EP held by Enel Produzione in Slovenské elektrárne kia independent experts and applied upon e eld pendent lders' offs st
December 18th, 2015: the extraordinary shareho Endesa Chile and Chilectra approved the first stage of the overall corporate restructuring aimed to separate electricity generation and distribution operations in Chile from those in other Latin American countries. This stage envisaged the partial demerger of each of those companies in order to separate their activities in Chile from those elsewhere in Latin America. These spin 2016. shareholders' meetings of the Chilean subsidiaries Enersis, spin-offs took effect on February 1 ,
December 21st, 2015: Enel announced that its subsidiary Enel Produzione and the Slovakian Ministry for the Economy had signed a Memorandum of Understanding concerning the 66% stake held by Enel Produzione in Slovenské elektrárne's share capital. The Memorandum the above mentioned interest. is part of the p planned disposal of
December 22nd, 2015: EGP announced that it had started work on the Sierra Gorda wind farm in the Chilean region of Antofagasta. With an installed capacity of more than 295 GWh of power per year, once completed. The project will require an investment of about 215 million US dollars. 112 MW, the plant will be able to generate e equally-held joint venture in the
December 22nd, 2015: EGP announced it had agreed to create an equally photovoltaic sector in Italy with F2i portfolio of 207 MW of installed capacity and has set itself the goal of becoming the leader of the Italian photovoltaic market. F2i– Fondo italiano per le infrastrutture. The joint venture begins with a held ork east be able
December 28th, 2015: EGP announced that it had begun w plant in the State of Bahia, in the north capacity of 254 MW and is EGP's largest solar facility currently under construction. The plant will be to generate more than 550 GWh per year and its construction will require an investment of about 400 million US dollars. work on the construction of the Ituverava solar north-east of Brazil. When completed, the plant will have an installed
January 20th, 2016: EGP announced that it had begun work on the construction of the Delfina located in the state of Bahia, in the north capacity of 180 MW and will be able to generate over 800 GWh per year. The construction of the plant will require an investment of about north-east of Brazil. Once completed, Delfina will have an installed 400 million US dollars. Delfina wind farm, east
January 20th, 2016: Enel, Bank of China Ltd., a leader in China's banking industry as well as the most internationalised and diversified bank in China, and China Export & Credit Insurance Corporation ("Sinosure") signed a non-binding framework agreement to promote the development by Enel Group companies, and EGP in particular, of projects on a global scale with the participation of Chinese companies as contractors and/or suppliers of engineering, purchasing and construction services services.
January 21st, 2016: Enel management provided the financial community with a preliminary assessment of the effects on the Enel Group of the new regulatory framework for electricity distribution and metering in Italy for the 2016-2023 period, outlined in Water System ("AEEGSI" from its Italian acronym) nos. 654/2015, 583/2015 and 646/2015. ng 2023 the resolutions of the Authority for Electricity, Gas and the
January 21st, 2016: Enel announced the repurchase of its own bonds with a total nominal value of about 750 million euros, as part of its strategy to optimise its liability structure through active management of maturities and funding costs.
January 26th, 2016: The Enel Chairman, Patrizia Grieco, and CEO, Francesco Starace, presented the Group's new global corporate identity in Madrid. The new brand is part of Enel's strategy as an innovative, sustainable and cutting openness at the centre of its strategic and operational approach. porate cutting-edge Group, active throughout the entire energy supply chain, placing edge 20-year electricity supply
February 18th, 2016: EGP announced that it had obtained the right to enter into 20 contracts in Peru with three projects (wind, photovoltaic and hydropower) for a total of 326 MW. These are the first projects that EGP has been awarded and wi invest about 400 million US dollars in the construction of the plants, which are expected to enter service by 2018. will develop in that country. The company plans to ll energy
March 10th, 2016: EGP announced it had been awarded, in a consortium with the Moroccan ene company Nareva Holding and the German wind turbine manufacturer Siemens Wind Power, preferred bidder status in an auction organised by Moroccan utility ONEE (Office National de l'Electricité et de l'Eau Potable) for the development, design, financing, power projects in Morocco for a total of 850 MW of installed capacity. The construction of the plants, which are expected to enter service between 2017 and 2020, will require a total investment of about billion euros. construction, operation and maintenance of five wind 1
More details on these events are available in the associated press releases, which are published on the Enel website at the following address: https://www.enel.com/en https://www.enel.com/en-gb/Pages/media/press/index.aspx***** gb/Pages/media/press/index.aspx*****
At 9:30 a.m. CET tomorrow, March 23 2015 and progress in the 2016 Journalists are also invited to listen in on the call. Documentation relating available on Enel's website (www.enel.com) in the Investor Relations section from the beginning of the call. rd, 2016, a conference call will be held to present the results for 2016-2019 strategic plan to financial analysts and institutional investors. to the conference call will be
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 performance indicators used in this press release is also attached. 2019 of the alternative
*****
Pursuant to art. 154-bis, paragraph 2, of the Unified Financial Act, the executive in charge of preparing the corporate accounting documents at Enel, Alberto De P contained in this press release correspond bis, Paoli, declares that the accounting information corresponds to document results, books and accounting records aoli, records.
Unless otherwise specified, the balance sheet figures as of December 31 liabilities held for sale, which regard Slovenské elektrárne, Hydro Dolomiti Enel, Compostilla and other residual assets that on the basis of the status of negotia requirements of IFRS 5 for such classification. In 2015, the disposals of SE Hydropower and SF Energy, which had been so classified as held for sale as of December 31 st, 2015, exclude assets and negotiations for their sale to third parties meet the st, 2014, were completed. tions
Following the adoption of the new organisational structure of the Enel Group on July 31 performance figures in this press release are presented by operating segment (as defined in the new structure) on the basis of the approach used by management to monitor the pe the two periods being compared. Taking account of the provisions of IFRS 8 regarding the management approach, the new organisation modified the structure of reporting, as well as the representation and analysis of Group financial position, as from the start of 2015. More specifically, performance by operating segment reported in this press release were determined by designating the Regions and Countries perspective as the primary reporting segment (i.e., Italy, Iberian Peninsula, L Eastern Europe), with the exception of the Renewable Energy Division, which, in view of its centralised management by the Enel Green Power sub divisions. Similarly, the figures for 2014 Leaving aside certain movements of minor companies, the main changes were as follows: (i) the previous Sales, Generation and Energy Management, and Infrastructure and Networks Divisions, which almost entirely in Italy, are now reported under the Country "Italy"; (ii) the Iberia and Latin America Division, which had already undergone restructuring in 2014, is now divided into the Regions "Iberian Peninsula" and "Latin America". Finally, "Eastern Europe" Region. ption performance of the Group in sub-holding company, has greater autonomy than the other have been reclassified to take account of the new organisation. the previous International Division now corresponds to the st, 2014, rformance Latin America and holding which operated
This press release uses a number of "alternative performance indicators" not envisaged in the IFRS accounting standards in order to position. In accordance with recommendation CESR/05 criteria used to calculate these indicators are described below. facilitate the assessment of the Group's performance and financial CESR/05-178b published on November 3 IFRS-EU 178b rd, 2005, the
*****
securities other than equity inves current assets"; investments) included in "Other current asse r assets" and in "Other non-
All Enel press releases are also available in smartphone App at Apple Store. and tablet versions. You can download the Enel Corporate
Millions of euro
| 2015 | 2014 | ||||
|---|---|---|---|---|---|
| of which with related parties |
of which with related parties |
||||
| Revenues | |||||
| Revenues from sales and services | 73,076 | 5,583 | 73,328 | 5,751 | |
| Other revenues and income | 2,582 | 314 | 2,463 | 367 | |
| [Subtotal] | 75,658 | 75,791 | |||
| Costs | |||||
| Purchases of energy, gas and fuel | 37,644 | 7,089 | 36,928 | 7,595 | |
| Services and other materials | 16,457 | 2,431 | 17,179 | 2,440 | |
| Personnel | 5,313 | 4,864 | |||
| Depreciation, amortization and impairment losses | 7,612 | 12,670 | |||
| Other operating expenses | 2,654 | 54 | 2,362 | 53 | |
| Capitalized costs | (1,539) | (1,524) | |||
| [Subtotal] | 68,141 | 72,479 | |||
| Net income/(expenses) from commodity contracts measured at fair value | 168 | (24) | (225) | 46 | |
| Operating income | 7,685 | 3,087 | |||
| Financial income from derivatives | 2,455 | 2,078 | |||
| Other financial income | 1,563 | 15 | 1,248 | 23 | |
| Financial expense from derivatives | 1,505 | 916 | |||
| Other financial expense | 4,969 | 29 | 5,540 | 28 | |
| Share of income/(expense) from equity investments accounted for using the equity method |
52 | (35) | |||
| Income before taxes | 5,281 | (78) | |||
| Income taxes | 1,909 | (850) | |||
| Net income from continuing operations | 3,372 | 772 | |||
| Net income from discontinued operations | - | - | |||
| Net income for the year (shareholders of the Parent Company and non non controlling interests) |
3,372 | 772 | |||
| Attributable to shareholders of the Parent Company Company |
2,196 | 517 | |||
| Attributable to non-controlling interests | 1,176 | 255 | |||
| Earnings per share (euro) attributable to ordinary shareholders of the Parent Company |
0.23 | 0.05 | |||
| Diluted earnings per share (euro) attributable to ordinary shareholders shareholders of the Parent Company |
0.23 | 0.05 | |||
| Earnings from continuing operations per share (euro) attributable to ordinary shareholders of the Parent Company |
0.23 | 0.05 | |||
| Diluted earnings from continuing operations per share (euro) attributable to ordinary shareholders of the Parent Company |
0.23 | 0,05 |
Millions of euro
| 2015 | 2014 | |
|---|---|---|
| Net income for the year | 3,372 | 772 |
| Other comprehensive income recyclable to profit or loss: | ||
| Effective portion of change in the fair value of cash flow hedges hedges |
359 | (347) |
| Income recognized in equity by companies accounted for using the equity method method |
29 | (13) |
| Change in the fair value of financial assets available for sale | 25 | (23) |
| Exchange rate differences | (1,743) | (717) |
| Other comprehensive income not recyclable to profit or loss: | ||
| Remeasurements in net liabilities (assets) for employees benefits | 184 | (307) |
| Income/(Loss) recognized directly in equity | (1,146) | (1,407) |
| Comprehensive income for the year | 2,226 | (635) |
| Attributable to: | ||
| - shareholders of the Parent Company | 2,191 | (205) |
| - non-controlling interests | 35 | (430) |
Millions of euro
| ASSETS | at Dec. 31, 2015 | at Dec. 31, 2014 | |||
|---|---|---|---|---|---|
| of which with related parties |
of which with related parties |
||||
| Non-current assets | |||||
| Property, plant and equipment | 73,307 | 73,089 | |||
| Investment property | 144 | 143 | |||
| Intangible assets | 15,235 | 16,612 | |||
| Goodwill | 13,824 | 14,027 | |||
| Deferred tax assets | 7,386 | 7,067 | |||
| Equity investments accounted for using the equity method |
607 | 872 | |||
| Derivatives | 2,343 | 1,335 | |||
| Other non-current financial assets (1) | 3,274 | 3,645 | |||
| Other non-current assets | 877 | 885 | |||
| [Total] | 116,997 | 117,675 | |||
| Current assets | |||||
| Inventories | 2,904 | 3,334 | |||
| Trade receivables | 12,797 | 937 | 12,022 | 1,220 | |
| Income Tax receivables | 636 | 1,547 | |||
| Derivatives | 5,073 | 5,500 | |||
| Other current financial assets (2) | 2,381 | 2 | 3,984 | ||
| Other current assets | 2,898 | 135 | 2,706 | 142 | |
| Cash and cash equivalents | 10,639 | 13,088 | |||
| [Total] | 37,328 | 42,181 | |||
| Assets classified as held for sale | 6,854 | 6,778 | |||
| TOTAL ASSETS | 161,179 | 166,634 |
(1) Of which long-term financial receivables and other securities at December 31, 2015 for 2,173 millions of euro (2,522 millions of euro at De 2014) and 162 millions of euro (179 millions of euro at December 31, 2014). term term short-term financial receivables and other securities at December 31, 2015 for 769 millions of December 31,
(2) Of which current portion of long-term financial receivables, short euro (1,566 millions of euro at December 31, 2014), 1,471 millions of euro (2,294 millions of euro at December 31, 2014) millions of euro at December 31, 2014). term and 1 millions of euro (0
Millions of euro
| LIABILITIES AND SHAREHOLDERS' EQUITY EQUITY |
at Dec. 31, 2015 | at Dec. 31, 2014 | |||
|---|---|---|---|---|---|
| of which with related parties |
of which with related parties |
||||
| Equity attributable to the shareholders of the Parent Company | |||||
| Share capital | 9,403 | 9,403 | |||
| Other reserves | 3,352 | 3,362 | |||
| Retained earnings (losses carried forward) | 19,621 | 18,741 | |||
| [Total] | 32,376 | 31,506 | |||
| Non-controlling interests | 19,375 | 19,639 | |||
| Total shareholders' equity | 51,751 | 51,145 | |||
| Non-current liabilities | |||||
| Long-term loans | 44,872 | 48,655 | |||
| Post-employment and other employee benefits employment benefits |
2,284 | 3,687 | |||
| Provisions for risks and charges | 5,192 | 4,051 | |||
| Deferred tax liabilities | 8,977 | 9,220 | |||
| Derivatives | 1,518 | 2,441 | 24 | ||
| Other non-current liabilities | 1,549 | 4 | 1,464 | 2 | |
| [Total] | 64,392 | 69,518 | |||
| Current liabilities | |||||
| Short-term loans | 2,155 | 3,252 | |||
| Current portion of long-term loans | 5,733 | 5,125 | |||
| Provisions for risks and charges | 1,630 | 1,187 | |||
| Trade payables | 11,775 | 2,911 | 13,419 | 3,159 | |
| Income tax payable | 585 | 253 | |||
| Derivatives | 5,509 | 5,441 | |||
| Other current financial liabilities | 1,063 | 1,177 | |||
| Other current liabilities | 11,222 | 14 | 10,827 | 3 | |
| [Total] | 39,672 | 40,681 | |||
| Liabilities included in disposal groups classified as held for sale | 5,364 | 5,290 | |||
| Total liabilities | 109,428 | 115,489 | |||
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY EQUITY |
161,179 | 166,634 |
Millions of euro
| 2015 | 2014 | |||
|---|---|---|---|---|
| of which with related parties |
of which with related parties |
|||
| Income before taxes for the year | 5,281 | (78) | ||
| Adjustments for: | ||||
| Amortization and impairment losses of intangible assets assets |
770 | 1,709 | ||
| Depreciation and impairment losses of property, plant and equipment equipment |
6,002 | 10,212 | ||
| Financial (income)/expense | 2,246 | 2,580 | ||
| Interest income and other financial income collected collected |
1,715 | 15 | 1,300 | 23 |
| Interest expense and other financial expense paid paid |
(4,326) | (29) | (4,030) | 28 |
| (Gains)/Losses on disposals and other non-monetary items monetary items |
(412) | (720) | ||
| Income taxes paid | (1,516) | (1,396) | ||
| Accruals to provisions | 1,448 | 911 | ||
| Exchange rate adjustments of foreign currency assets and liabilities (including cash and cash equivalents) |
856 | 1,285 | ||
| Changes in net working capital: | (2,492) | 15,899 | ||
| - Inventories | 274 | (62) | ||
| - Trade receivables | (2,329) | 283 | (1,440) | 58 |
| - Trade payables | (581) | (248) | 1,315 | (549) |
| - Provisions | (1,243) | (1,740) | ||
| - Other assets/liabilities | 1,387 | (6) | 212 | 39 |
| Cash flows from operating activities (a) | 9,572 | 10,058 | ||
| Investments in property, plant and equipment | (7,000) | (6,021) | ||
| Investments in intangible assets | (762) | (680) | ||
| Investments in entities (or business units) less cash and cash equivalents acquired acquired |
(78) | (73) | ||
| Disposals of entities (or business units) less cash and cash equivalents sold sold |
1,350 | 312 | ||
| (Increase)/Decrease in other investing activities activities |
69 | 325 | ||
| Cash flows from investing/disinvesting activities (b) | (6,421) | (6,137) | ||
| Financial debt (new long-term borrowing) | 1,474 | 4,582 | ||
| Financial debt (repayments and other net changes) | (5,015) | (2,400) | ||
| Collection of proceeds from sale of equity holdings without loss of control control |
456 | 1,977 | ||
| Incidental expenses related to proceeds from sale of equity holdings without loss of control control |
- | (50) | ||
| Dividends and interim dividends paid | (2,297) | (2,573) | ||
| Cash flows from financing activities (c) | (5,382) | 1,536 | ||
| Impact of exchange rate fluctuations on cash and cash equivalents (d) (d) |
(234) | (102) | ||
| Increase/(Decrease) in cash and cash equivalents (a+b+c+d) (a+b+c+d) |
(2,465) | 5,355 | ||
| (1) Cash and cash equivalents at beginning of the period |
13,255 | 7,900 | ||
| (2) Cash and cash equivalents at the end of the period |
10,790 | 13,255 |
(1) Of which cash and cash equivalents equal to January 1, 2015 (€17 million at January 1, 2014) and cash and cash equivalents pertaining to assets held for sale in the amount of €27 millio million at January 1, 2014). €13,088 million at January 1, 2015 (€7,873 million at January 1, 2014), short €17 €10,639 million at December 31, 2015 (€13,088 million at December 31, 2014), short short-term securities equal to €140 million at million at January 1, 2015 (10
(2) Of which cash and cash equivalents equal to December 31, 2015 (€140 million at December 31, 2014) and cash and cash equivalents pertaining to assets held for sale in the 31, 2015 (€27 million at December 31, 2014). €140 €27 €13,088 short-term securities equal to €1 million at the amount of €150 million at December
Millions of euros
| 2015 | 2014 | ||||
|---|---|---|---|---|---|
| Revenues | of which with related parties |
of which with related parties |
|||
| Revenues from services | 237 | 238 | 245 | 245 | |
| Other revenues | 8 | 6 | 1 | ||
| (Sub Total) | 245 | 246 | |||
| Costs | |||||
| Purchases of consumables | 1 | 2 | |||
| Services, leases and rentals | 199 | 73 | 185 | 58 | |
| Personnel | 176 | 120 | |||
| Depreciation, amortization and impairment losses losses |
327 | 543 | |||
| Other operating expenses | 24 | 19 | |||
| (Sub Total) | 727 | 869 | |||
| Operating income | (482) | (623) | |||
| Income from equity investments | 2,024 | 2,024 | 1,818 | 1,818 | |
| Financial income from derivative instruments instruments |
3,358 | 500 | 2,190 | 460 | |
| Other financial income | 177 | 161 | 222 | 194 | |
| Financial expense from derivative instruments instruments |
3,024 | 2,248 | 1,954 | 1,169 | |
| Other financial expense | 1,243 | 1 | 1,377 | 3 | |
| (Sub Total) | 1,292 | 899 | |||
| Income before taxes | 810 | 276 | |||
| Income taxes | (201) | (282) | |||
| NET INCOME FOR THE YEAR | 1,011 | 558 |
Millions of euros
| 2015 | 2014 | |
|---|---|---|
| Net income for the year | 1,011 | 558 |
| Other comprehensive income recyclable to profit or loss: | ||
| Effective portion of change in the fair value of cash flow hedges |
55 | (73) |
| Other comprehensive income recyclable to profit or loss | 55 | (73) |
| Other comprehensive income not recyclable to profit or loss: | ||
| Remeasurements in net liabilities (assets) for employees benefits benefits |
(6) | 7 |
| Other comprehensive income not recyclable to profit or loss | (6) | 7 |
| Income/(Loss) recognized directly in equity | 49 | (66) |
| COMPREHENSIVE INCOME FOR THE YEAR YEAR |
1,060 | 492 |
Millions of euros
| ASSETS | at Dec. 31,2015 | at Dec. 31,2014 | |||
|---|---|---|---|---|---|
| of which with related parties |
of which with related parties |
||||
| Non-current assets | |||||
| Property, plant and equipment | 7 | 8 | |||
| Intangible assets | 14 | 11 | |||
| Deferred tax assets | 373 | 383 | |||
| Equity investments | 38,984 | 38,754 | |||
| Derivatives | 2,591 | 317 | 1,979 | 819 | |
| Other non-current financial assets (1) | 107 | 71 | 146 | 117 | |
| Other non-current assets | 409 | 164 | 467 | 177 | |
| (Total) | 42,485 | 41,748 | |||
| Current assets | |||||
| Trade receivables | 283 | 278 | 132 | 127 | |
| Income tax receivables | 319 | 625 | |||
| Derivatives | 299 | 26 | 280 | 50 | |
| Other current financial assets (2) | 3,403 | 3,130 | 5,040 | 4,223 | |
| Other current assets | 460 | 422 | 244 | 208 | |
| Cash and cash equivalents | 5,925 | 6,972 | |||
| (Total) | 10,689 | 13,293 | |||
| TOTAL ASSETS | 53,174 | 55,041 |
(1) Of which long-term financial receivables for term € 77 million at December 31, 2015 ( € 121 million at December 31, 2014).
(2) Of which short-term financial receivables for term € 3,052 million at December 31, 2015 (€ 4,693 million at December 31, 2014).
Millions of euros
| LIABILITIES AND SHAREHOLDERS' EQUITY | at Dec. 31,2015 | at Dec. 31,2014 | |||
|---|---|---|---|---|---|
| of which with related parties |
of which with related parties |
||||
| Shareholders' equity | |||||
| Share capital | 9,403 | 9,403 | |||
| Other reserves | 9,163 | 9,114 | |||
| Retained earnings (losses carried forward) forward) |
5,303 | 6,061 | |||
| Net income for the year | 1,011 | 558 | |||
| TOTAL SHAREHOLDERS' EQUITY | (Total) | 24,880 | 25,136 | ||
| Non-current liabilities | |||||
| Long-term loans | 14,503 | 17,288 | |||
| Post-employment and other employee benefits benefits |
291 | 302 | |||
| Provisions for risks and charges | 53 | 16 | |||
| Deferred tax liabilities | 291 | 252 | |||
| Derivatives | 2,717 | 1,365 | 2,484 | 469 | |
| Other non current liabilities | 243 | 243 | 287 | 287 | |
| (Sub Total) | 18,098 | 20,629 | |||
| Current liabilities | |||||
| Short-term loans | 4,914 | 3,243 | 4,746 | 4.319 | |
| Current portion of long-term loans | 3,062 | 2,363 | |||
| Trade payables | 164 | 59 | 139 | 55 | |
| Derivatives | 367 | 276 | 359 | 234 | |
| Other current financial liabilities | 643 | 84 | 694 | 54 | |
| Other current liabilities | 1,046 | 354 | 975 | 396 | |
| (Sub Total) | 10,196 | 9,276 | |||
| TOTAL LIABILITIES | 28,294 | 29,905 | |||
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | EQUITY | 53.174 | 55,041 |
Millions of euros
| 2015 | 2014 | |||
|---|---|---|---|---|
| of which with related parties |
of which with related parties |
|||
| Income before taxes | 810 | 276 | ||
| Adjustments for: | ||||
| Depreciation and amortization of property, plant and equipment and intangible assets |
12 | 12 | ||
| Exchange rate gains and losses | 275 | 287 | ||
| Provisions | 50 | 24 | ||
| Dividends from subsidiaries, associates and other companies | (2,024) | (2,024) | (1,818) | (1,818) |
| Financial (income)/expense | 452 | 1,589 | 624 | 524 |
| (Gains)/losses and other non-monetary items monetary |
315 | 535 | ||
| Cash flow from operating activities before changes in net current assets | (110) | (60) | ||
| Increase/(decrease) in provisions | (29) | (55) | ||
| (Increase)/decrease in trade receivables | (151) | (151) | 84 | 82 |
| (Increase)/decrease in financial and non-financial financial assets/liabilities |
402 | (415) | 54 | (233) |
| Increase/(decrease) in trade payables | 25 | 5 | (73) | (28) |
| Interest income and other financial income collected | 1,779 | 828 | 774 | 470 |
| Interest expense and other financial expense paid | (2,529) | (764) | (1,369) | (148) |
| Dividends from subsidiaries, associates and other companies | 2,024 | 2,024 | 1,818 | 1,818 |
| Income taxes paid (consolidated taxation mechanism) | (349) | (247) | ||
| Cash flow from operating activities (a) | 1,062 | 926 | ||
| Investments in property, plant and equipment and intangible assets | (15) | (14) | (11) | (10) |
| Equity investiments | (547) | (547) | - | |
| Disposals of equity investments | 2 | 2 | - | |
| Cash flows from investing/disinvesting activities (b) | (560) | (11) | ||
| Long-term financial debt (new borrowing) | - | 1,602 | ||
| Long-term financial debt (repayments) | (2,394) | (1,103) | ||
| Net change in long-term financial payables/(receivables) term |
(347) | 45 | (974) | |
| Net change in short-term financial payables/(receivables) term |
2,508 | (16) | 4,632 | 2,682 |
| Dividends paid | (1,316) | (1,223) | ||
| Cash flows from financing activities (c) | (1,549) | 2,934 | ||
| Increase/(decrease) in cash and cash equivalents (a+b+c) | (1,047) | 3,849 | ||
| Cash and cash equivalents at beginning of the year | 6,972 | 3,123 | ||
| Cash and cash equivalents at the end of the year | 5,925 | 6,972 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.