Investor Presentation • Mar 15, 2017
Investor Presentation
Open in ViewerOpens in native device viewer
Conference Call
Pieve di Soligo, 15th March 2017
Operating data
Revenues and EBITDA
Gross margin on gas and electricity sales and other net operating costs
Personnel
Capex
Net financial position and cash flow
Dividend proposal
Disclaimer
| f ) d Eu us an o ro |
2 0 1 6 |
2 0 1 5 |
C hg |
C hg % |
|---|---|---|---|---|
| Re ve nu es |
4 9 7. 6 8 9 |
5 5 5 8 1. 6 |
( ) 8 3. 9 6 6 |
-1 4, 4 % |
| ( Co ) f ra ia ls d c b les t o te s ma r an on su ma w |
( ) 2 4 9. 9 1 6 |
( ) 3 4 6. 4 3 1 |
9 6. 5 1 6 |
2 7, 9 % - |
| ( Co f s ice ) t o s erv s |
( 1 0 0 3 ) 7. 5 |
( 1 1 9. 1 1 ) 5 |
1 1. 6 4 8 |
9, 8 % - |
| ( Co ) f p l t o s ers on ne |
( ) 2 4. 2 3 3 |
( ) 2 1. 5 7 3 |
( ) 2. 6 6 0 |
1 2, 3 % + |
| ( O ) he ing t t ts r o p era co s |
( ) 2 1. 3 7 7 |
( ) 1 4. 1 0 6 |
( ) 7. 2 7 1 |
5 1, 5 % + |
| O he ing inc t t r o p era om e |
5 9 6 |
5 9 1 |
5 | 0, 8 % + |
| E B I T D A |
9 5. 2 5 5 |
8 0. 9 8 3 |
1 4. 2 1 7 |
1 6 % 7, + |
| ( ) De ia ion d a iza ion t t t p rec s a n mo r s |
( ) 2 0. 2 2 7 |
( ) 2 0. 0 2 9 |
( ) 1 9 8 |
1, 0 % + |
| ( ) Pr is ion ov s |
( ) 2. 8 9 1 |
( ) 4. 0 0 4 |
1. 1 1 2 |
2 7, 8 % - |
| E B I T |
7 2. 1 3 7 |
5 6. 9 5 0 |
1 5. 1 8 6 |
2 6, 7 % + |
| F ina ia l inc / ( ) nc om e ex p en se s |
( ) 5 4 4 |
( ) 5 1 8 |
( ) 2 6 |
5, 0 % + |
| Ev lua ion f c ies i h n ho d ( *) t t t a ts t a o om p an e ss e me w |
0 7. 7 5 |
4 4 9 7. |
3 0 1 |
4, 0 % + |
| E B T |
7 9. 3 4 3 |
6 3. 8 8 1 |
1 5. 4 6 1 |
2 4, 2 % + |
| ( Inc ) tax om e es |
( ) 2 2. 4 0 1 |
( ) 1 8. 5 1 9 |
( ) 3. 8 8 2 |
2 1, 0 % + |
| Ea ing f te ta rn s a r xe s |
5 6. 9 4 2 |
4 5. 3 6 2 |
1 1. 5 7 9 |
2 5, 5 % + |
| ( Ne los fro d isc inu d o ion ) t t t s m on e p era s |
- | - | - | n.a |
| Ne inc t om e |
5 6. 9 4 2 |
4 5. 3 6 2 |
1 1. 5 7 9 |
2 5, 5 % + |
| ( Ne inc f m ino i ies ) t t om e o r |
( 3. 3 0 ) 7 |
( 2. 3 4 9 ) |
( 9 8 ) 5 |
4 0, 8 % + |
| inc f Ne t t he Gr om e o ou p |
5 3. 6 3 5 |
4 3. 0 1 4 |
1 0. 6 2 1 |
2 4, 7 % + |
FY 2016 CONFERENCE CALLconsolidated results Pieve di Soligo, 15th March 2017
4
(*) Result of the companies consolidated with net equity consolidation method (data are considered pro-quota): sale companies, Euro 5,4 mln (Euro 5,0 mln in FY2015); distribution companies, Euro 1,2 mln (Euro 1,0 mln inFY 2015); Sinergie Italiane, Euro 1,2 mln (Euro 1,5 mln in FY 2015).
| T ho d f Eu ) us an o ro |
3 1 / 1 2 / 2 0 1 6 |
3 1 / 1 2 / 2 0 1 5 |
C h g |
C h % g |
|---|---|---|---|---|
| T i b l t ( *) a n g e a s s e s |
3 2. 3 6 4 |
3 4. 9 8 7 |
( ) 2. 6 2 3 |
-7 5 % , |
| N i b l t t ( *) o n a n g e a s s e s |
3 9 7. 6 6 4 |
3 9 7. 4 1 8 |
2 4 6 |
0, 1 % + |
| I i i t t t ( **) n v e s m e n s n a s s o c a e s |
6 8. 7 3 8 |
6 8. 0 7 8 |
6 5 9 |
1, 0 % + |
| O f h i d t t e r x e a s s e s |
2 3. 8 0 8 |
2 6. 6 9 9 |
( 2. 8 9 1 ) |
-1 0, 8 % |
| F i d t e a s s e s x |
5 2 2. 5 4 7 |
5 2 1 8 2 7. |
( 4. 6 0 8 ) |
-0 9 % , |
| O i t t t p e r a n g c r r e n a s s e s u |
2 0 1. 9 0 8 |
2 2 3. 4 8 4 |
( ) 2 1. 5 7 6 |
-9 7 % , |
| ( O i l i b i l i i ) t t t p e r a n g c u r r e n a e s |
( ) 1 3 8. 0 0 3 |
( ) 1 6 6. 9 6 7 |
2 8. 9 2 7 |
-1 3 % 7, |
| ( O ) i l i b i l i i t t t p e r a n g n o n c r r e n a e s u |
( ) 4 8. 1 5 1 |
( ) 4 9. 6 9 8 |
1. 5 4 6 |
-3 1 % , |
| N k i i l t t e w o r n g c a p a |
5. 5 1 7 4 |
6. 9 9 1 |
8. 7 6 3 |
5, 1 2 3 % + |
| T l i l l d t t o a c a p a e m p o y e |
5 3 8. 3 2 8 |
5 3 4. 1 7 3 |
4. 1 5 5 |
0, 8 % + |
| G h h l d i t r o p s a r e o e r s e q u u y |
4 3 8. 0 5 5 |
4 1 5. 2 6 4 |
2 2. 9 1 7 |
5, 5 % + |
| M i i i t n o r e s |
5 6. 1 4 |
4. 8 7 3 |
1. 2 8 1 |
2 6, 3 % + |
| N f i i l i i t t e n a n c a p o s o n |
9 4. 1 1 9 |
1 1 4. 0 3 7 |
( 1 9. 9 1 7 ) |
-1 7, 5 % |
| T l t o a s o r c e s u |
5 3 8. 3 2 8 |
5 3 4. 1 3 7 |
4. 1 5 5 |
0, 8 % + |
(*) Applying IFRIC 12 involves categorising the infrastructures under concession from tangible to intangible assets; (**) Value of the associated companiesconsolidated with net equity consolidation method: sale companies, Euro 48,0 mln (Euro 47,9 mln as of 31st December 2015); distribution companies, Euro 20,7mln (Euro 20,2 mln as of 31st December 2015).
Revenues and EBITDA
Gross margin on gas and electricity sales and other operating costs
Personnel
Capex
Net financial position and cash flow
Dividend proposal
Disclaimer
FY 2016 CONFERENCE CALLconsolidated results Pieve di Soligo, 15th March 2017
(*) Data are considered pro-quota.
Financial highlights
Operating data
Gross margin on gas and electricity sales and other net operating costs
Personnel
Capex
Net financial position and cash flow
Dividend proposal
Disclaimer
| Pieve di Soligo, 15th March 2017 | FY 2016 consolidated results |
CONFERENCE CALL |
|---|---|---|
| ---------------------------------- | --------------------------------- | ----------------- |
| f ) d Eu us an o ro |
2 0 1 6 |
5 2 0 1 |
Va r |
Va % r |
|---|---|---|---|---|
| E B I T D A |
9 5. 2 5 5 |
8 0. 9 8 3 |
1 4. 2 7 1 |
1 7, 6 % + |
| Sa E B I T D A le - |
6 0. 2 3 5 |
4 5. 1 6 7 |
1 5. 0 6 8 |
3 3, 4 % + |
| E B I T D A D is i bu ion tr t - |
3 5. 0 2 0 |
3 5. 8 1 7 |
( ) 7 9 7 |
-2 2 % , |
| E B I T |
7 2. 1 3 7 |
5 6. 9 5 0 |
1 5. 1 8 6 |
2 6, 7 % + |
| E B I T Sa le - |
5 4. 9 4 0 |
3 9. 1 7 3 |
1 5. 7 6 7 |
4 0, 3 % + |
| E B I T D is i bu ion tr t - |
1 7. 1 9 6 |
1 7. 7 7 8 |
( ) 5 8 1 |
-3 3 % , |
FY 2016 CONFERENCE CALLconsolidated results Pieve di Soligo, 15th March 2017
(*) Sale companies; (**) Distribution companies.
(*) Sinergie Italiane excluded; (**) Sale companies; (***) Distribution companies.
Financial highlightsOperating dataRevenues and EBITDA
Capex
Net fincancial position and cash flow
Dividend proposal
Disclaimer
FY 2016 CONFERENCE CALLconsolidated results Pieve di Soligo, 15th March 2017
| ho d f Eu ) ( *) us an o ro |
2 0 1 6 |
5 2 0 1 |
C hg |
C hg % |
|---|---|---|---|---|
| fro Re les ve nu es m g as sa |
3 4 3. 1 2 7 |
4 1 5. 9 6 2 |
( ) 7 2. 8 3 5 |
-1 7, 5 % |
| ( Ga ) ha ts s p urc se co s |
( ) 1 8 2. 0 7 9 |
( ) 2 5 8. 2 8 1 |
7 6. 2 0 2 |
-2 9, 5 % |
| ( D is i bu io ) tr t ts n c os |
( ) 8 2. 5 3 1 |
( ) 9 3. 2 9 0 |
1 0. 7 5 9 |
-1 1, 5 % |
| in ( ) G les A ro ss m ar g o n g as s a Co l i da d i h fu l l te t m p an co ns o y w l i da io ho d t t co ns o n m e |
7 8. 5 1 7 |
6 4. 3 9 1 |
1 4. 1 2 6 |
2 1, 9 % + |
consolidation method, equal to + Euro 14,1 mln, is due to:
| ho d f Eu ) ( *) us an o ro |
2 0 1 6 |
2 0 1 5 |
C hg |
C hg % |
|---|---|---|---|---|
| G in les ( B ) ro ss m ar g o n g as s a Co l i da d i h i te t t e ty m p an y co ns o w ne q u l i da io ho d t t co ns o n m e |
1 4. 3 0 0 |
1 4. 2 0 5 |
9 5 |
0, % 7 + |
| in ( ) G les A+ B ro ss m ar g o n g as s a |
9 2. 8 1 7 |
7 8. 5 9 6 |
1 4. 2 2 1 |
1 8, 1 % + |
Selling firms interested in the APR mechanism enjoyed the option of whether to join ordecline admission.
mechanism, based on proven unfavourable operating conditions, challenging it in the Regional Court of Lombardy(TAR), by requesting a suspension.
Subsequently, having obtained the suspension of the regulation and – thanks to technical data collected in the meantime – having evaluated a high likelihood of success, themanagement resolved on joining the APR mechanism.
In November 2016, through regulation 649/2016/R/GAS, AEEGSI determined the actual compensation figure in favour of the Group, defining it to the amount of + Euro 11,1 million.
| f ) d Eu ( *) us an o ro |
2 0 1 6 |
2 0 1 5 |
C hg |
C hg % |
|---|---|---|---|---|
| Re fro lec ic i les ty ve nu es m e r sa |
9 0. 5 9 0 |
9 2. 8 1 0 |
( ) 2. 2 1 9 |
-2 4 % , |
| ( E lec ic i ha ) tr ty ts p urc se co s |
( ) 4 8. 7 7 9 |
( ) 5 1. 1 8 1 |
2. 4 0 2 |
-4 7 % , |
| ( D is i bu io ) tr t ts n c os |
( 3 6. 6 3 3 ) |
( 3 9 6 ) 7. 7 |
1. 1 6 3 |
-3 1 % , |
| G in lec ic i les ( A ) tr ty ro ss m ar g o n e s a |
||||
| Co l i da d i h fu l l te t m p an y co ns o w l i da io ho d t t co ns o n m e |
5. 1 7 8 |
3. 8 3 3 |
1. 3 4 5 |
3 5, 1 % + |
consolidation method, equal to + Euro 1,3 mln, is attributable to the higher unit profit margins, in spite of the lower volumes of electricity sold.
| f ) T ho d Eu ( *) us an o ro |
2 0 1 6 |
2 0 1 5 |
C hg |
C hg % |
|---|---|---|---|---|
| G in lec ic i les ( B ) tr ty ro ss m ar g o n e s a Co l i da d i h i te t t e ty m p an co ns o ne q y w u l i da io ho d t t co ns o n m e |
1. 1 2 9 |
6 3 9 |
4 9 0 |
6, 8 % 7 + |
| G in lec ic i les ( A+ B ) tr ty ro ss m ar g o n e s a |
6. 3 0 7 |
4. 4 7 1 |
1. 8 3 6 |
4 1, 1 % + |
(*) Economic data before elisions.
| d f ) ( *) |
2 0 1 6 |
2 0 1 5 |
C hg |
C hg % |
|---|---|---|---|---|
| Ta i f fs l ie d les ies to r ap p sa co mp an |
4 0 8 5 5. |
4. 9 8 1 5 |
4 2 7 |
0, 8 % + |
| Eq l iza ion ( / - ) t t ua a mo un + |
6. 0 8 0 |
6. 9 9 7 |
( 8 9 9 ) |
-1 2, 9 % |
| is i io i f f r ( ) Ga d tr bu t ta A s n r ev en ue s Co l i da d i h fu l l te t mp an co ns o y w l i da ion ho d t t co ns o m e |
6 1. 4 8 8 |
6 1. 9 6 0 |
( 4 3 ) 7 |
-0 8 % , |
2016 gas distribution tariff revenues include the equalization amount accounted for thepositive difference between the definitive and provisional tariffs related to year 2015 (+ Euro1,2 mln).
| ( f ) T ho d Eu ( *) us an o ro |
2 0 1 6 |
2 0 1 5 |
C hg |
C hg % |
|---|---|---|---|---|
| f f r ( ) Ga d is i bu io i B tr t ta s n r ev en ue s Co l i da d i h n i te t t e ty mp an co ns o e q y w u l i da ion ho d t t co ns o m e |
5. 8 0 3 |
5. 8 3 4 |
( 3 2 ) |
-0 5 % , |
| Ga d is i bu io i f f r ( A+ B ) tr t ta s n r ev en ue s |
6 7. 2 9 0 |
6 7. 7 9 5 |
( 5 0 4 ) |
-0 7 % , |
(*) Economic data before elisions.
| T ho d f Eu ) us an o ro |
2 0 1 6 |
2 0 1 5 |
C hg |
C hg % |
|---|---|---|---|---|
| O he t r r ev en ue s |
3 0. 3 0 0 |
2 0. 7 4 1 |
9. 5 6 0 |
4 6, 1 % + |
| O he f r ia ls d ice t ts te r c os o aw m a r an se rv s |
( ) 5 5. 9 9 5 |
( ) 4 8. 3 6 9 |
( ) 7. 6 2 6 |
1 5, 8 % + |
| Co f p l t o s er so nn e |
( ) 2 4. 2 3 3 |
( ) 2 1. 5 7 3 |
( ) 2. 6 6 0 |
1 2, 3 % + |
| O he in ( A ) t t o t ts r n e p er a g co s |
||||
| Co l i da d i h fu l l te t m p an co ns o y w l i da io ho d t t co ns o n m e |
( 4 9. 9 2 8 ) |
( 4 9. 2 0 1 ) |
( 2 ) 7 7 |
1, 5 % + |
of which:
| ho d f Eu ) us an o ro |
2 0 1 6 |
5 2 0 1 |
C hg |
C hg % |
|
|---|---|---|---|---|---|
| ( ) O he in A t t o t ts r n e p er a g co s Co l i da d i h fu l l te t m p an co ns o y w l i da io ho d t t co ns o n m e |
( 4 9. 9 2 8 ) |
( 4 9. 2 0 1 ) |
( 7 2 7 ) |
1, 5 % + |
|
| O he in ( B ) t t o t ts r n e p er a g co s Co l i da d i h i te t t e ty m p an y co ns o w ne q u l i da io ho d t t ( *) co ns o n m e |
( ) 8. 2 2 9 |
( ) 7. 3 4 3 |
( ) 8 8 6 |
1 2, 1 % + |
Pieve di Soligo, 15th March 2017 |
| in ( ) O he A+ B t t o t ts r n e p er a g co s |
( ) 5 8. 1 5 7 |
( ) 5 6. 5 4 4 |
( ) 1. 6 1 3 |
2, 9 % + |
(*) Sinergie Italiane excluded.
Financial highlights
Operating data
Revenues and EBITDA
Gross margin on gas and electricity sales and other net operating costs
Capex
Net financial position and cash flow
Dividend proposal
Disclaimer
FY 2016 CONFERENCE CALLconsolidated results Pieve di Soligo, 15th March 2017
(*) Data are considered pro-quota.
Consolidated cost of personnel (Thousand of Euro)
-
FY 2016 cost of personnel of the companies consolidated with net equity consolidation method (Sinergie Italiane excluded): Euro 3,2 mln (-7,8%).
Financial highlightsOperating dataRevenues and EBITDAGross margin on gas and electricity sales and other net operating costsPersonnel
Net financial position and cash flow
Dividend proposal
Disclaimer
FY 2016 investments of the companies consolidated with net equity consolidation method(Sinergie Italiane excluded): Euro 1,4 mln (-5,3%).
(*) Excluding network extension in new urbanized areas that according to IAS are considerated as operating costs and not investments. (**) Investments in tangible assets: Euro 1,2 mln; investments in intangible assets: Euro 19,7 mln (excluded realizations of tangible and intangible assets andinvestments in associated).
FY 2016
consolidated results
CONFERENCE CALL
Financial highlightsOperating dataRevenues and EBITDAGross margin on gas and electricity sales and other net operating costsPersonnelCapex
Dividend proposal
Disclaimer
Net financial position and cash flow (1)
(*) Dividends distributed to Ascopiave shareholders and third parties (Euro 35,6 mln) net of dividends received by companies consolidated with net equity method (Euro 5,9 mln).
Net financial position and cash flow (2)
| ( T ho d f Eu ) ( *) us an o ro |
3 1 / 1 2 / 2 0 1 6 |
3 1 / 1 2 / 2 0 1 5 |
Va r |
Va % r |
|---|---|---|---|---|
| f ( ) Lo ina ia l bo ing 1 2 hs te t ng rm nc rro w s > mo n Cu i ion f lon f ina ia l bo ing t p t te rre n os o g rm nc rro w s S ho f ina ia l bo ing ( hs ) t te 1 2 t r rm nc rro w s mo n < |
3 4. 5 4 1 9. 2 8 7 4 6. 2 8 8 |
4 3. 8 2 9 9. 6 2 8 5 9. 9 3 7 |
( ) 9. 2 8 8 ( 3 4 1 ) ( ) 1 3. 6 4 9 |
-2 1, 2 % -3 % 5 , -2 2, 8 % |
| f in ia To l l de b ta t an c |
9 0. 1 1 6 |
1 1 3. 3 9 4 |
( ) 2 3. 2 7 8 |
-2 0, 5 % |
| F ixe d bo ing te ra rro w s Va ia b le bo ing te r ra rro w s |
- 9 0. 1 1 6 |
3 4 2 1 1 3. 0 2 5 |
( 3 4 2 ) ( 2 2. 9 3 6 ) |
-1 0 0, 0 % -2 0, 3 % |
(*) Data refers to only companies consolidated with full consolidation method.
Financial highlightsOperating dataRevenues and EBITDAGross margin on gas and electricity activities and other net operating costsPersonnelCapexNet Financial Position and cash flowDividend proposal
Disclaimer
FY 2016 CONFERENCE CALLconsolidated results Pieve di Soligo, 15th March 2017
Detachment date: 8th May 2017Record date: 9th May 2017Payment date:10th May 2017
| 2 0 1 6 |
2 0 1 5 |
2 0 1 4 |
2 0 1 3 |
2 0 1 2 |
|
|---|---|---|---|---|---|
| ( Pro al) pos |
|||||
| ( f ) D iv i de ds i d T ho d o Eu n p a us an ro |
4 2. 1 9 4 |
3 5. 1 6 2 |
3 5. 1 6 2 |
2 8. 1 2 9 |
2 5. 7 8 5 |
| Gr Ne Inc ( T ho d o f Eu ) t ou p om e us an ro |
5 3. 6 3 5 |
4 3. 0 1 4 |
3 5. 5 8 3 |
3 8. 6 7 8 |
2 7. 8 6 5 |
| Pa io t r t ou a y |
7 9 % |
8 2 % |
9 9 % |
7 3 % |
9 3 % |
| D iv i de ds ha ( Eu ) n p er s re ro |
0, 1 8 0 |
0, 1 5 0 |
0, 1 5 0 |
0, 1 2 0 |
0, 1 1 0 |
| iv i ie D de d y l d (*) n |
7, 2 % |
7, 0 % |
7, 6 % |
8, 4 % |
9, 2 % |
| 2 0 1 1 |
2 0 1 0 |
2 0 0 9 |
2 0 0 8 |
2 0 0 7 |
|
|---|---|---|---|---|---|
| ( f ) D iv i de ds i d T ho d o Eu n p a us an ro |
2 3. 4 4 1 |
2 1. 0 9 7 |
1 9. 9 2 5 |
1 9. 8 9 8 |
|
| Gr Ne Inc ( T ho d o f Eu ) t ou p om e us an ro |
- 6. 2 6 6 |
3 1. 1 4 7 |
2 2 8 8 5. |
1 8. 4 2 5 |
2 1. 6 4 7 |
| Pa io t r t y ou a |
0 % |
7 5 % |
8 3 % |
1 0 8 % |
9 1 % |
| D iv i de ds ha ( Eu ) n p er s re ro |
- | 0, 1 0 0 |
0, 0 9 0 |
0, 0 8 5 |
0, 0 8 5 |
| D iv i de d y ie l d (*) n |
0, 0 % |
6, 3 % |
5, 8 % |
5, % 7 |
4, 4 % |
(*) Dividend yield = dividends per share / average price per share in the year.
Financial highlightsOperating dataRevenues and EBITDAGross margin on gas and electricity activities and other net operating costsPersonnelCapexNet Financial Position and cash flowDividend proposal
Disclaimer
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.