Earnings Release • Sep 14, 2022
Earnings Release
Open in ViewerOpens in native device viewer

14 September 2022

Alain Rauscher and Mark Crosbie, co-founders of Antin Infrastructure Partners, declared:
"We are pleased with the progress Antin has made since the beginning of the year in a challenging market. We have continued to execute our growth strategy. Fundraising for Flagship Fund V started and continues to see significant demand, and we have set its hard cap at €12bn. Capital was deployed across our three strategies: NextGen, Mid Cap and Flagship. Flagship Fund V announced its inaugural investment, marking the commencement of its investment period. All our funds continue to perform either on plan or ahead of plan. Operationally, we took critical steps to build-out the team and platform to position Antin for future growth. Antin remains committed to driving outstanding results for both our fund investors and shareholders, and we continue to look to our future with excitement and optimism."
Flagship Fund V announced its inaugural investment, marking the commencement of its investment period "
| (€m, unless otherwise indicated) | 1H 2022 | 1H 2021 | % change |
|---|---|---|---|
| AUM in €bn | 22.4 | 19.9 | +12.8% |
| Fee-Paying AUM in €bn | 13.6 | 13.4 | +1.3% |
| Revenue | 96.1 | 84.1 | +14.2% |
| Underlying EBITDA | 48.0 | 51.3 | (6.4)% |
| Underlying EBITDA margin | 50% | 61% | (11)pp |
| Underlying net income | 30.6 | 35.8 | (14.4)% |
| Underlying EPS (before dilution, in €) | 0.18 | 0.23 | (22.8)% |
(1) Excluding the partial sale of lyntia
(2) Carried interest revenue for Flagship Fund II related to a share of carried interest repurchased by Antin from a former employee
(3) Investment income related to the revaluation of the Net Asset Values of Fund III-B and Mid Cap Fund I
December 2021, Antin also continued to add professionals in Asia (+3), aimed at strengthening relationships with fund investors in that region
• Antin rated as "low risk" by Sustainalytics, a leading independent Environmental, Social and Governance (ESG) research, ratings and analytics firm, in first-ever rating of the Group. Result places Antin in the top ~1% of all companies rated in the "Asset Management and Custody Services" sector by Sustainalytics
• The Board of Directors of Antin, meeting on 13 September 2022, declared the distribution of an interim dividend set at €0.14 per share. The interim dividend will be paid in cash. The ex-dividend date is set for 11 November 2022 and the dividend payment will take place on 15 November 2022. This interim dividend is in line with Antin's policy to distribute the majority of its distributable earnings to its shareholders
Closing expected in 4Q 2022. BEE is the first investment of Antin's Flagship Fund V, marking the commencement of its investment period
• Euronext announced on 8 September 2022 the inclusion of Antin Infrastructure Partners in several indices, in particular the SBF 120® and CAC® Mid 60, which will be implemented after market close on Friday 16 September 2022 and effective from Monday 19 September 2022
The condensed consolidated financial statements for the first half of 2022 that were subject to a limited review by the Group's auditors were adopted by the Board of Directors at its meeting on 13 September 2022. These condensed consolidated financial statements, a presentation of the half-year 2022 results, and the related webcast (live and replay) are available athttps://shareholders.antin-ip.com/
| (€m) | 1H 2022 | 1H 2021 |
|---|---|---|
| Management fees | 91.8 | 80.1 |
| Carried interest and investment income | 3.0 | 3.2 |
| Administrative fees and other revenue | 1.3 | 0.8 |
| TOTAL REVENUE | 96.1 | 84.1 |
| Personnel expenses | (32.3) | (22.6) |
| Other operating expenses & tax | (15.8) | (10.2) |
| TOTAL OPERATING EXPENSES | (48.1) | (32.8) |
| UNDERLYING EBITDA | 48.0 | 51.3 |
| % margin | 50% | 61% |
| Depreciation and amortisation | (6.2) | (3.8) |
| UNDERLYING EBIT | 41.8 | 47.5 |
| Net financial income and expenses | (1.7) | (0.8) |
| UNDERLYING PROFIT BEFORE INCOME TAX | 40.1 | 46.7 |
| Income tax | (9.5) | (10.9) |
| % income tax | 24% | 23% |
| UNDERLYING NET INCOME | 30.6 | 35.8 |
| % margin | 32% | 43% |
| Underlying earnings per share (€) | ||
| - before dilution | 0.18 | 0.23 |
| - after dilution | 0.17 | 0.23 |
| Weighted average number of shares | ||
| - before dilution | 174,542,533 | 157,490,645 |
| - after dilution | 181,990,162 | 157,490,645 |
| (€m, 1H 2022) | Underlying basis | Non-recurring items |
IFRS basis |
|---|---|---|---|
| Management fees | 91.8 | - | 91.8 |
| Carried interest and investment income | 3.0 | - | 3.0 |
| Administrative fees and other revenue | 1.3 | - | 1.3 |
| TOTAL REVENUE | 96.1 | - | 96.1 |
| Personnel expenses | (32.3) | (49.2) | (81.5) |
| Other operating expenses & tax | (15.8) | - | (15.8) |
| TOTAL OPERATING EXPENSES | (48.1) | (49.2) | (97.3) |
| EBITDA | 48.0 | (49.2) | (1.2) |
| % margin | 50% | - | (1)% |
| Depreciation and amortisation | (6.2) | - | (6.2) |
| EBIT | 41.8 | (49.2) | (7.4) |
| Net financial income and expenses | (1.7) | (0.1) | (1.8) |
| PROFIT BEFORE INCOME TAX | 40.1 | (49.3) | (9.2) |
| Income tax | (9.5) | 0.8 | (8.7) |
| NET INCOME | 30.6 | (48.5) | (17.9) |
| % margin | 32% | - | (19)% |
Non-recurring expenses in 1H 2022 related entirely to the Free Share Plan announced at the time of the IPO and the hedge transactions associated with that plan. All expenses related to the Free Share Plan were non-cash expenses in 1H 2022.
| (€m) | 30-Jun-2022 | 31-Dec-2021 |
|---|---|---|
| Property, equipment and intangible assets | 12.0 | 5.8 |
| Right-of-use assets | 53.9 | 31.0 |
| Financial assets | 37.4 | 34.8 |
| Deferred tax assets and other non-current assets | 19.0 | 25.2 |
| TOTAL NON-CURRENT ASSETS | 122.4 | 96.9 |
| Other current assets | 42.0 | 29.3 |
| Cash and cash equivalents | 392.3 | 392.6 |
| TOTAL CURRENT ASSETS | 434.3 | 421.9 |
| TOTAL ASSETS | 556.7 | 518.8 |
| TOTAL EQUITY | 452.7 | 447.7 |
| Borrowings and financial liabilities | - | - |
| Derivative financial liabilities | 4.1 | - |
| Lease liabilities | 55.3 | 31.4 |
| Employee benefit liabilities | 0.6 | 0.6 |
| Deferred tax liabilities | 1.4 | 5.9 |
| TOTAL NON-CURRENT LIABILITIES | 61.4 | 37.8 |
| Borrowings and financial liabilities | - | - |
| Lease liabilities | 4.6 | 3.3 |
| Other current liabilities | 38.0 | 29.9 |
| TOTAL CURRENT LIABILITIES | 42.6 | 33.2 |
| TOTAL EQUITY AND LIABILITIES | 556.7 | 518.8 |
| (€m) | 1H 2022 | 1H 2021 |
|---|---|---|
| Operating cash flow before changes in working capital | 37.2 | 46.4 |
| (Increase) / decrease in working capital requirement | (4.9) | (14.0) |
| NET CASH INFLOW / (OUTFLOW) RELATED TO OPERATING ACTIVITIES | 32.3 | 32.4 |
| Purchase of property and equipment | (6.7) | (0.8) |
| Net change of other financial assets | 0.1 | (2.0) |
| Investment in financial investments | (3.3) | (0.5) |
| NET CASH INFLOW / (OUTFLOW) RELATED TO INVESTING ACTIVITIES | (9.9) | (3.3) |
| Dividends paid | (19.2) | (6.5) |
| Disposal / (purchase) of treasury shares | (1.1) | - |
| Increase / (decrease) in borrowings | - | 0.5 |
| Payment of lease liabilities | (1.2) | (0.5) |
| Net financial interest paid | (1.6) | (0.5) |
| Share capital increase / (reduction) | - | (0.1) |
| NET CASH INFLOW / (OUTFLOW) RELATED TO FINANCING ACTIVITIES | (23.1) | (7.1) |
| NET INCREASE / (DECREASE) IN CASH AND CASH EQUIVALENTS | (0.7) | 22.0 |
| Cash and cash equivalents as of 01-Jan | 392.6 | 14.0 |
| Translation differences on cash and cash equivalents | 0.4 | 0.2 |
| CASH AND CASH EQUIVALENTS AS OF 30-JUNE | 392.3 | 36.2 |
| (€bn) | AUM | Fee-Paying AUM |
|---|---|---|
| Beginning of period, 30 June 2021 | 19.9 | 13.4 |
| Gross inflows | 2.1 | 1.0 |
| Step-downs | - | - |
| Exits (4) | (2.3) | (0.8) |
| Revaluations | 2.7 | - |
| FX and other | - | - |
| End of period, 30 June 2022 | 22.4 | 13.6 |
| Change in % | +12.8% | +1.3% |
| (€bn) | AUM | Fee-Paying AUM |
|---|---|---|
| Beginning of period, 31 December 2021 | 22.7 | 13.8 |
| Gross inflows | 1.0 | 0.6 |
| Step-downs | - | - |
| Exits (4) | (2.3) | (0.8) |
| Revaluations | 1.0 | - |
| FX and other | - | - |
| End of period, 30 June 2022 | 22.4 | 13.6 |
| Change in % | (1.2)% | (1.3)% |
(4) Gross exits for AUM and exits at cost for FPAUM
| (€bn) | Jun-2022 last twelve months |
Jun-2021 last twelve months |
|---|---|---|
| AUM | 22.4 | 19.9 |
| Fee-Paying AUM | 13.6 | 13.4 |
| Fundraising | 0.8 | 3.9 |
| Fundraising incl. co-Investments | 1.8 | 5.7 |
| Investments | 1.7 | 4.0 |
| Investments incl. co-Investments | 2.9 | 5.7 |
| Gross exits (5) | 2.0 | 1.7 |
| Gross exits incl. co-Investments (5) | 2.3 | 2.9 |
| (€bn) | Jun-2022 last six months |
Jun-2021 last six months |
|---|---|---|
| AUM | 22.4 | 19.9 |
| Fee-Paying AUM | 13.6 | 13.4 |
| Fundraising | 0.5 | 2.2 |
| Fundraising incl. co-Investments | 0.6 | 2.5 |
| Investments | 0.6 | 0.1 |
| Investments incl. co-Investments | 0.8 | 0.4 |
| Gross exits (5) | 0.7 | 0.0 |
| Gross exits incl. co-Investments (5) | 0.7 | 0.0 |
(5) Excludes the partial sale of lyntia. Inclusion in activity report upon full exit
| Fund | Vintage | AUM €bn |
FPAUM €bn |
Committed Capital €bn |
% Invested |
% Realised |
Gross Multiple |
Expectation |
|---|---|---|---|---|---|---|---|---|
| Flagship | ||||||||
| Fund II | 2013 | 0.6 | 0.3 | 1.8 | 87% | 92% | 2.6x | Above plan |
| Fund III (6) (7) | 2016 | 6.6 | 2.7 | 3.6 | 89% | 23% | 1.8x | Above plan |
| Fund IV | 2019 | 10.4 | 6.5 | 6.5 | 61% | 0% | 1.3x | On plan |
| Fund III-B (6) | 2020 | 1.9 | 1.1 | 1.2 | 88% | 0% | 1.6x | On plan |
| Mid Cap | ||||||||
| Fund I | 2021 | 2.2 | 2.2 | 2.2 | 36% | 0% | 1.1x | On plan |
| NextGen | ||||||||
| Fund I (8) | 2021 | 0.8 | 0.8 | 0.8 | 15% (9) | 0% | - | - |
| (€bn) | COST OF INVESTMENTS | VALUE OF INVESTMENTS | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Fund | Vintage | FPAUM | Committed Capital |
Total | Realised | Remaining | Total | Realised | Remaining |
| Flagship | |||||||||
| Fund II | 2013 | 0.3 | 1.8 | 1.6 | 1.3 | 0.3 | 4.1 | 3.7 | 0.3 |
| Fund III (6) (7) | 2016 | 2.7 | 3.6 | 3.2 | 0.2 | 3.0 | 5.8 | 1.1 | 4.7 |
| Fund IV | 2019 | 6.5 | 6.5 | 3.6 | - | 3.6 | 4.9 | - | 4.9 |
| Fund III-B (6) | 2020 | 1.1 | 1.2 | 1.1 | - | 1.1 | 1.7 | - | 1.7 |
| Mid Cap | |||||||||
| Fund I | 2021 | 2.2 | 2.2 | 0.5 | - | 0.5 | 0.6 | - | 0.6 |
| NextGen | |||||||||
| Fund I (8) | 2021 | 0.8 | 0.8 | 0.0 | - | 0.0 | 0.0 | - | 0.0 |
Antin: Umbrella term for Antin Infrastructure Partners S.A.
(6) Excludes the partial sale of lyntia. Inclusion upon full exit
(9) % invested calculated based on target commitments of €1.2bn
Antin: Umbrella term for Antin Infrastructure Partners S.A.
Antin Funds: Investment vehicles managed by Antin
Assets Under Management (AUM): Operational performance measure representing both the assets managed by Antin from which it is entitled to receive management fees or a carried interest, the assets from co-investment vehicles which do not generate management fees or carried interest, and the net value appreciation on current investments
Carried Interest: A form of revenue that Antin and other carried interest participants are contractually entitled to receive via its direct or indirect entities in the Carry Vehicles of the Antin Funds. Carried Interest corresponds to a form of variable consideration that is fully dependent on the performance of the relevant Antin Fund and its underlying investments
Committed Capital: The total amounts that fund investors agree to make available to a fund during a specified time period
Exits: Cost amount of realisation of investments through a sale or write-off of an investment made by an Antin Fund. Refers to signed realisations in a given period
Fee-Paying Assets Under Management (FPAUM): The portion of AUM from which Antin is entitled to receive management fees or carried interest across all of the Antin Funds at a given time
Gross Exits: Value amount of realisation of investments through a sale or write-off of an investment made by an Antin Fund. Refers to signed realisations in a given period
Gross Inflow: New commitments through fundraising activities or increased investment in funds charging fees after the investment period
Gross Multiple: Calculated by dividing (i) the sum of (a) the total cash distributed to the Antin Fund from the portfolio company and (b) the total residual value (excluding provision for carried interest) of the Fund's investments by (ii) the capital invested by the Fund (including fees and expenses but excluding carried interest). Total residual value of an investment is defined as the fair market value together with any proceeds from the investment that have not yet been realised. Gross Multiple is used to evaluate the return on an Antin Fund in relation to the initial amount invested
Investments: Signed investments by an Antin fund
% Invested: Measures the share of a fund's total commitments that has been deployed. Calculated as the sum of (i) closed and/or signed investments (ii) any earn-outs and/or purchase price adjustments, (iii) funds approved by the Investment Committee for add-on transactions, (iv) less any expected syndication, as a % of a fund's committed capital at a given time
% Realised: Measures the share of a fund's total value creation that has been realised. Calculated as realised value over the sum of realised value and remaining value at a given time
Realised Value / (Realised Cost): Value (cost) of an investment, or parts of an investment, that at the time has been realised
Remaining Value / (Remaining Costs): Value (cost) of an investment, or parts of an investment, currently owned by Antin funds (including investments for which an exit has been announced but not yet completed)
Step-Downs: Normally resulting from the end of the investment period in an existing fund, or when a subsequent fund begins to invest
Underlying EBITDA: Earnings before interest, taxes, depreciation, and amortisation, excluding any nonrecurring effects
Underlying Profit: Net profit excluding post-tax non-recurring effects
Antin Infrastructure Partners is a leading private equity firm focused on infrastructure. With over €22bn in Assets under Management across its Flagship, Mid Cap and NextGen investment strategies, Antin targets investments in the energy and environment, telecom, transport and social infrastructure sectors. With offices in Paris, London, New York, Singapore and Luxembourg, Antin employs over 190 professionals dedicated to growing, improving and transforming infrastructure businesses while delivering longterm value to portfolio companies and investors. Majority owned by its partners, Antin is listed on compartment A of the regulated market of Euronext Paris (Ticker: ANTIN – ISIN: FR0014005AL0)
3Q 2022 Activity Update 4 November 2022
Ludmilla Binet Head of Shareholder Relations
Email: [email protected]
Nicolle Graugnard Communication Director
Email: [email protected]
Email: [email protected]
Tristan Roquet Montegon +33 (0) 6 37 00 52 57
Gabriel Jabès +33 (0) 6 40 87 08 14
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.