Investor Presentation • Mar 11, 2019
Investor Presentation
Open in ViewerOpens in native device viewer
Pieve di Soligo, 12th March 2019Conference Call
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
3
| ho d o f T Eu ) usa n ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| Re ve nu es |
5 8 1. 6 5 2 |
5 3 2. 7 9 2 |
4 8. 8 6 0 |
9, 2 % + |
| ( Co f r ia ls d c b les ) t o te s aw m a r an on su ma |
( 3 3 2. 7 4 3 ) |
( 2 7 0. 5 7 7 ) |
( 6 2. 1 6 5 ) |
2 3, 0 % + |
| ( Co f s ice ) t o s er v s |
( 1 1 4. 8 2 7 ) |
( 1 1 3. 4 5 7 ) |
( 1. 3 7 0 ) |
+1 2 % , |
| ( Co f p l ) t o s er so nn e |
( 2 6. 0 3 0 ) |
( 2 4. 8 5 5 ) |
( 1. 1 7 4 ) |
+4 7 % , |
| he ( O ing ) t t ts r o p er a co s |
( 2 8. 3 7 2 ) |
( 4 0. 2 2 4 ) |
1 1. 8 5 1 |
-2 9, 5 % |
| O he ing inc t t r o p er a om e |
3 5 6 |
7 3 1 |
( 3 7 6 ) |
-5 1, 4 % |
| A E B I T D |
8 0. 0 3 6 |
8 0 9 4. 4 |
( 3 3 ) 4. 7 |
2 % -5 , |
| d a ( De ia io iza io ) t t t p re c ns an mo r ns |
2 2. 9 2 ( 7 ) |
2 2. 8 ( 5 5 ) |
3 8 ( 7 ) |
% +1 7 , |
| is io ( Pr ) ov ns |
9 6 ( 1. 4 ) |
8 8 ( 1. 5 ) |
8 ( 7 ) |
2 % +4 , |
| E B I T |
5 5. 1 0 1 |
5 9. 9 3 9 |
( 4. 8 3 9 ) |
-8 1 % , |
| F ina ia l inc / ( ) nc om e ex p en se s |
( 7 7 8 ) |
( 4 6 8 ) |
( 3 1 0 ) |
6 6, 2 % + |
| lua f c h n ho d ( *) Ev ion ies i t t t a ts t a o om p an w e sse me |
8. 5 5 3 |
7. 3 9 8 |
1. 1 5 4 |
+1 5, 6 % |
| E B T |
6 2. 8 7 5 |
6 6. 8 6 9 |
( 3. 9 9 4 ) |
-6 0 % , |
| ( Inc ) tax om e es |
( 1 6. 3 7 6 ) |
( 1 7. 6 1 7 ) |
1. 2 4 2 |
-7 0 % , |
| Ne in t co me |
4 6. 4 9 9 |
4 9. 2 5 2 |
( 2. 7 5 3 ) |
-5 6 % , |
| f m ( Ne inc ino i ies ) t t om e o r |
( 1. 8 7 4 ) |
( 2. 1 1 7 ) |
2 4 3 |
-1 1, 5 % |
| inc f he Gr Ne t t om e o ou p |
6 2 4 4. 5 |
3 4 7. 1 5 |
( 2. 0 ) 5 1 |
3 % -5 , |
(*) Result of the companies consolidated with net equity consolidation method (data are considered pro-rata): sale companies, Euro 6,1 mln (Euro 5,9 mln inFY 2017); distribution companies, Euro 1,4 mln (Euro 1,0 mlnin FY 2017); Sinergie Italiane, Euro 1,0 mln (Euro 0,6 mln in FY 2017).
| ho d o f ( T Eu ) usa n ro |
3 1 / 1 2 / 2 0 1 8 |
3 1 / 1 2 / 2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| Ta i b le ( *) ts ng ass e |
3 2. 7 2 4 |
3 2. 3 3 4 |
3 9 0 |
+1 2 % |
| ( *) No i b le ta ts ng n ass e |
4 3 2. 6 3 7 |
4 2 7. 6 9 2 |
4. 9 4 4 |
, +1 2 % |
| ( **) Inv in ia tm ts te es en ass oc s |
6 8. 3 5 7 |
6 8. 8 7 8 |
( 5 2 1 ) |
, -0 8 % , |
| he f d a O ixe t ts r sse |
2 3. 4 0 1 |
2 4. 4 9 4 |
( 1. 0 9 3 ) |
-4 5 % , |
| d a F ixe ts sse |
8 5 5 7. 1 1 |
3. 3 9 5 5 7 |
3. 2 7 1 |
0, % 7 + |
| Op ing t t a ts er a cu rre n sse |
2 1 9. 6 6 0 |
2 2 2. 9 7 7 |
( 3. 3 1 7 ) |
-1 5 % , |
| Op l b l ( ing ia i i ies ) t t t er a cu rre n |
( 1 6 0. 1 4 6 ) |
( 1 5 6. 5 9 7 ) |
( 3. 5 5 0 ) |
2, 3 % + |
| Op ing l ia b i l i ies ( ) t t t er a no n c ur re n |
( 5 1. 2 4 5 ) |
( 4 9. 4 1 1 ) |
( 1. 8 3 4 ) |
3, 7 % + |
| k ing i l Ne t w ta or c ap |
8. 2 6 8 |
1 6. 9 6 9 |
( 8. 7 0 1 ) |
-5 1, 3 % |
| l c l e loy d To i ta ta ap mp e |
5 6 5. 3 8 6 |
5 7 0. 3 6 7 |
( 4. 9 8 1 ) |
-0 9 % , |
| Gr ha ho l de i ty ou p s re rs eq u |
4 4 3. 5 6 7 |
4 4 5. 5 1 1 |
( 1. 9 4 4 ) |
-0 4 % , |
| M ino i ies t r |
4. 3 0 3 |
4. 9 8 9 |
( 6 8 7 ) |
-1 3, 8 % |
| Ne f ina ia l p i io t t nc os n |
1 1 7. 5 1 7 |
1 1 9. 8 6 7 |
( 2. 3 5 0 ) |
-2 0 % , |
| l s To ta ou rc es |
5 6 5. 3 8 6 |
5 7 0. 3 6 7 |
( 4. 9 8 1 ) |
-0 9 % , |
(*) Applying IFRIC 12 involves categorising the infrastructures under concession from tangible to intangible assets; (**) Value of the associated companies consolidated with net equity consolidation method: sale companies, Euro 46,8 mln (Euro 48,0 mln as of 31st December 2017); distribution companies, Euro21,5 mln (Euro 20,8 mln as of 31st December 2017).
Revenues and EBITDA
Gross margin on gas and electricity sales and other operating costs
Personnel
Capex
Net financial position and cash flow
Dividend
8
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
(*) Sinergie Italiane excluded. Data are considered pro-rata.
EBITDA bridge (1)
(*) Sinergie Italiane excluded. Data are considered pro-rata.
| b k d E B I T D A r e a o w n |
|---|
| l d d h f l l l d h d C i i i i i t t t t o m p a n e s c o n s o a e w u c o n s o a o n m e o |
| ( T ho d f Eu ) us an o ro |
| ( T ho d f Eu ) us an o ro |
2 0 1 8 |
2 0 1 7 |
Va r |
Va % r |
|---|---|---|---|---|
| E B I T D A |
8 0. 0 3 6 |
8 4. 4 0 9 |
( 4. 3 7 3 ) |
-5 2 % , |
| le E B I T D A Sa - |
3 8. 5 4 9 |
4 1. 0 5 1 |
( 2. 5 0 1 ) |
-6 1 % , |
| E B I T D A D is i bu io tr t n - |
4 8. 5 5 3 |
4 7. 7 5 5 |
7 9 8 |
1, 7 % + |
| E B I T D A As iav co p e - |
( 7. 0 6 6 ) |
( 4. 3 9 6 ) |
( 2. 6 7 0 ) |
6 0, 7 % + |
| E B I T |
5 5. 1 0 1 |
5 9. 9 3 9 |
( 4. 8 3 9 ) |
-8 1 % , |
| E B I T Sa le - |
3 4. 5 2 4 |
3 5. 9 1 3 |
( 1. 3 8 8 ) |
-3 9 % , |
| B is i bu io E I T D tr t n - |
2 9. 2 4 5 |
3 0. 2 3 2 |
9 8 ( 7 ) |
-3 3 % , |
| E B I T As iav co p e - |
( 8. 6 6 9 ) |
( 6. 2 0 5 ) |
( 2. 4 6 4 ) |
3 9, 7 % + |
| B A b k d E I T D r e a o w n |
|---|
| C i l i d d i h i l i d i h d ( *) t t t t t t o m p a n e s c o n s o a e w n e e q u y c o n s o a o n m e o |
| ( ho d f ) T Eu us an o ro |
| ( T ho d f Eu ) us an o ro |
2 0 1 8 |
2 0 1 7 |
Va r |
Va % r |
|---|---|---|---|---|
| E B I T D A |
1 2. 8 2 4 |
1 3. 3 6 9 |
( 5 4 5 ) |
-4 1 % , |
| E B I T D A Sa le - |
9. 5 9 9 |
1 0. 7 8 3 |
( 1. 1 8 4 ) |
-1 1, 0 % |
| E B I T D A D is i bu io tr t n - |
3. 2 2 5 |
2. 5 8 6 |
6 3 9 |
2 4, 7 % + |
| E B I T |
1 0. 2 6 3 |
9. 5 9 8 |
6 6 6 |
6, 9 % + |
| E B I T Sa le - |
8. 4 6 6 |
8. 1 9 3 |
2 7 3 |
3, 3 % + |
| E B I T D is i bu io tr t n - |
1. 7 9 8 |
1. 4 0 5 |
3 9 3 |
2 8, 0 % + |
(*) Sinergie Italiane excluded. Data are considered pro-rata.
Financial highlightsOperating dataRevenues and EBITDA
Personnel
Capex
Net fincancial position and cash flow
Dividend
| ho d f ( T Eu ) ( *) us an o ro |
2 0 8 1 |
2 0 1 7 |
C hg |
C hg % |
|---|---|---|---|---|
| Re fro les ve nu es m g as sa |
3 6 4. 3 4 3 |
3 3 8. 6 3 4 |
2 5. 7 0 9 |
7, 6 % + |
| ( Ga ha ) ts s p ur c se c os ( Ga d is i bu io ) tr t ts s n c os |
( 2 2 1. 7 9 9 ) ( 8 4. 2 7 9 ) |
( 1 9 1. 4 9 7 ) ( 8 6. 3 8 9 ) |
( 3 0. 3 0 2 ) 2. 1 0 9 |
1 5, 8 % + -2 4 % , |
| Gr in les ( A ) os s m ar g o n g as sa Co l i da d i h f l l te t mp an co ns o y w u l i da io ho d t t co ns o n me |
5 8. 2 6 4 |
6 0. 7 4 8 |
( 2. 4 8 4 ) |
-4 1 % , |
The decrease of gross margin on gas sales of the companies consolidated with full consolidation method is equal to - Euro 2,5 mln. The decrease is mainly due to the application of the new regulation on gas settlement for the 2013-2017 period for Euro 3,5mln.
| ho d f ( T Eu ) ( *) us an o ro |
2 0 8 1 |
2 0 1 7 |
C hg |
C hg % |
|---|---|---|---|---|
| les Gr in ( B ) g n g os s m ar o as sa Co l i da d i h i te t t e ty mp an y co ns o w ne q u l i da io ho d ( **) t t co ns o n me |
1 3. 1 0 1 |
1 4. 5 4 8 |
( 1. 4 4 7 ) |
-9 9 % , |
| les Gr in ( A+ B ) g n g os s m ar o as sa |
7 1. 3 6 5 |
7 5. 2 9 6 |
( 3. 9 3 1 ) |
-5 2 % , |
(*) Economic data before elisions; (**) Data are considered pro-rata.
| ( ho d f ) ( *) T Eu us an o ro |
2 0 1 8 |
2 0 1 7 |
C hg |
C hg % |
|---|---|---|---|---|
| Re fro d ing les tra g ve nu es m as sa |
9. 4 9 0 |
1. 9 4 1 |
7. 5 4 8 |
3 8 8, 8 % + |
| ( Tr d ing ha ) ts g a as p ur c se c os |
( 9. 2 4 0 ) |
( 1. 8 9 7 ) |
( 7. 3 4 2 ) |
3 8 7, 0 % + |
| ( Tr d ing / c i ) tra t ty ts a g as ns p or ap ac co s |
( 2 8 2 ) |
1 9 |
( 3 0 1 ) |
-1 5 5 2, 7 % |
| Gr in d in les ( A ) tra os s m ar g o n g g as sa |
||||
| Co l i da d i h f l l te t mp an y co ns o w u |
( 3 2 ) |
6 3 |
( 9 5 ) |
-1 5 0, 3 % |
| l i da io ho d t t co ns o n me |
||||
| ho d f ( T Eu ) ( *) us an o ro |
2 0 8 1 |
2 0 1 7 |
C hg |
C hg % |
| d les Gr in in ( B ) tra g g g os s m ar o n as sa |
||||
| Co l i da d i h i te t t e ty mp an y co ns o w ne q u |
- | - | - | n. a. |
| l i da io ho d ( **) t t co ns o n me |
||||
| d les Gr in in ( A+ B ) tra g g g os s m ar o n as sa |
( 3 2 ) |
6 3 |
( 9 5 ) |
-1 5 0, 3 % |
(*) Economic data before elisions; (**) Data are considered pro-rata.
| ( T ho d f Eu ) ( *) us an o ro |
2 0 1 8 |
2 0 1 7 |
C hg |
C hg % |
|---|---|---|---|---|
| fro lec les Re ic i ty ve nu es m e r sa |
1 0 9. 3 7 7 |
9 3. 7 4 0 |
1 5. 6 3 7 |
1 6, 7 % + |
| lec ha ( E ic i ) tr ty ts p ur c se c os |
6 2. 8 3 ( 5 ) |
3. 0 ( 5 4 4 ) |
9. 8 0 9 ( ) |
8, % 1 5 + |
| lec d bu ( E ic i is i io ) tr ty tr t ts n c os |
( 3 9. 4 2 1 ) |
( 3 4. 5 2 1 ) |
( 4. 9 0 0 ) |
1 4, 2 % + |
| lec les Gr in ic i ( A ) tr ty g os s m ar o n e sa |
||||
| Co l i da d i h f l l te t mp an y co ns o w u |
7. 1 0 2 |
6. 1 7 5 |
9 2 7 |
1 5, 0 % + |
| l i da io ho d t t co ns o n me |
The increase of gross margin on electricity sales of the companies consolidated with full consolidation method, equal to + Euro 0,9 mln, is due both to higher volumes of electricity sold and higher unit profit margins.
| ( T ho d f Eu ) ( *) us an o ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| Gr in lec ic i les ( B ) tr ty os s m ar g o n e sa Co l i da d i h i te t t e ty mp an co ns o w ne q y u l i da io ho d ( **) t t co ns o n me |
1. 4 0 6 |
1. 3 3 4 |
7 2 |
5, 4 % + |
| Gr in lec ic i les ( A+ B ) tr ty os s m ar g o n e sa |
8. 5 0 8 |
7. 5 0 9 |
9 9 9 |
1 3, 3 % + |
(*) Economic data before elisions; (**) Data are considered pro-rata.
| ( T ho d f Eu ) ( *) us an o ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| Ga d bu f f r is i io i tr t ta s n r ev en ue s |
3. 3 2 7 1 |
6 9. 8 3 6 |
3. 8 4 5 |
0 % 5, + |
| Ga d is i bu io i f f r ( A ) tr t ta s n r ev en ue s |
||||
| Co l i da d i h f l l te t mp an y co ns o w u |
7 3. 3 2 1 |
6 9. 8 3 6 |
3. 4 8 5 |
5, 0 % + |
| l i da io ho d t t co ns o n me |
The increase of gas distribution tariff revenues of the companies consolidated with full consolidation method (+ Euro 3,5 mln) is due to:
| ( T ho d f Eu ) ( *) us an o ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| Ga d is i bu io i f f r ( B ) tr t ta s n r ev en ue s |
||||
| Co l i da d i h i te t t e ty mp an y co ns o w ne q u l i da io ho d ( **) t t co ns o n me |
5. 7 3 3 |
5. 7 1 0 |
2 3 |
0, 4 % + |
| Ga d is i bu io i f f r ( A+ B ) tr t ta s n r ev en ue s |
7 9. 0 5 4 |
7 5. 5 4 6 |
3. 5 0 8 |
4, 6 % + |
(*) Economic data before elisions; (**) Data are considered pro-rata.
| ho d f ( T Eu ) us an o ro |
2 0 1 8 |
2 0 1 7 |
hg C |
hg C % |
|---|---|---|---|---|
| O he t r r ev en ue s |
4 0. 2 0 0 |
5 6. 9 7 4 |
( 1 6. 7 7 4 ) |
-2 9, 4 % |
| O he f r ia ls d ice t ts te r c os o aw m a r an se rv s |
( 7 2. 7 8 9 ) |
( 8 4. 5 3 2 ) |
1 1. 7 4 2 |
-1 3, 9 % |
| Co f p l t o s er so nn e |
( 2 6. 0 3 0 ) |
( 2 4. 8 5 5 ) |
( 1. 1 7 4 ) |
4, 7 % + |
| O he in ( A ) t t o t ts r n e p er a g co s |
||||
| Co l i da d i h f l l te t mp an co ns o y w u |
( 5 8. 6 1 9 ) |
( 5 2. 4 1 3 ) |
( 6. 2 0 6 ) |
1 1, 8 % + |
| l i da io ho d t t co ns o n me |
Net operating costs referred to the change of the consolidation area: - Euro 2,3 mln
Increase of other net operating costs of equal consolidation area: - Euro 3,9 mln
of which:
| T ho d f Eu ) us an o ro |
2 0 1 8 |
2 0 1 7 |
C hg |
C hg % |
|
|---|---|---|---|---|---|
| he O in ( A ) t t o t ts g r n e p er a co s Co l i da d i h f l l te t mp an y co ns o w u l i da io ho d t t co ns o n me |
( 5 8. 6 1 9 ) |
( 5 2. 4 1 3 ) |
( 6. 2 0 6 ) |
1 1, 8 % + |
|
| O he in ( B ) t t o t ts g r n e p er a co s Co l i da d i h i te t t e ty mp an y co ns o w ne q u l i da io ho d ( *) t t co ns o n me |
( 7. 4 1 7 ) |
( 8. 2 2 4 ) |
8 0 7 |
-9 8 % , |
|
| O he in ( A+ B ) t t o t ts r n e p er a g co s |
( 6 6. 0 3 5 ) |
( 6 0. 6 3 6 ) |
( 5. 3 9 9 ) |
8, 9 % + |
(*) Sinergie Italiane excluded. Data are considered pro-rata.
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
(*) Data are considered pro-rata.
Gruppo Ascopiave –FY 2018 CONSOLIDATED RESULTS
25
Cost of personnel changes:
FY 2018 cost of personnel of the companies consolidated with net equity consolidation method (Sinergie Italiane excluded): Euro 3,1 mln (-0,2%).
Financial highlightsOperating dataRevenues and EBITDAGross margin on gas and electricity sales and other net operating costs Personnel
Net financial position and cash flow
Dividend
Capex
FY 2018 investments of the companies consolidated with net equity consolidation method(Sinergie Italiane excluded): Euro 1,6 mln (+1,6%).
(*) Excluding network extension in new urbanized areas that according to IAS are considerated as operating costs and not investments;.(**) Investments intangible assets: Euro 27,0 mln; investments in intangible assets: Euro 2,6 mln (excluded realizations of tangible and intangible assets and investments inassociated); (***) AP Reti Gas Vicenza: 1stQ 2018.
Financial highlights
Operating data
Revenues and EBITDA
Gross margin on gas and electricity sales and other net operating costs
Personnel
Capex
Dividend
31
(*) Sinergie Italiane excluded. Data are considered pro-rata.
| ( ho d f ) ( *) T Eu us an o ro |
3 2 2 0 8 1 / 1 / 1 |
3 2 2 0 1 / 1 / 1 7 |
Va r |
% Va r |
|
|---|---|---|---|---|---|
| Lo f ina ia l bo ing ( 1 2 hs ) te t ng rm nc rro s mo n w > Cu i io f lon f ina ia l bo ing t p t te rre n os n o g rm nc rro s w |
5 5. 1 1 1 8. 0 1 4 |
5 4. 3 6 0 1 0. 1 8 1 |
7 5 1 ( 2. 1 6 7 ) |
1, 4 % + -2 1, 3 % |
|
| S ho f l bo 2 hs ina ia ing ( 1 ) t te t r rm nc rro w s < mo n l f l de b To in ia ta t an c |
6. 3 8 5 1 1 1 9. 5 0 6 |
6 8 5 4. 5 1 1 9. 1 0 9 |
8 3 1. 1 3 9 7 |
3, 3 % + 0, 3 % + |
|
| F ixe d bo ing te ra rro w s F loa ing bo ing t te ra rro w s |
3 6. 8 7 4 8 2. 6 3 2 |
3 0. 0 0 0 8 9. 1 0 9 |
6. 8 7 4 ( 6. 4 7 7 ) |
2 2, 9 % + -7 3 % , |
(*) Data refers to only companies consolidated with full consolidation method.
Financial highlights
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
| 2 0 8 1 |
2 0 1 7 |
2 0 6 1 |
2 0 1 5 |
2 0 1 4 |
2 0 3 1 |
|
|---|---|---|---|---|---|---|
| ( Pro al) pos |
||||||
| D iv i de ds i d ( T ho d f Eu ) ( *) n p a us an o ro |
2 7. 8 3 5 |
4 0. 0 1 6 |
4 0. 0 1 6 |
3 3. 3 4 7 |
3 3. 3 3 2 |
2 6. 6 6 6 |
| Gr Ne Inc ( T ho d f Eu ) t ou p om e us an o ro |
4 4. 6 2 5 |
4 7. 1 3 5 |
5 3. 6 3 5 |
4 3. 0 1 4 |
3 5. 5 8 3 |
3 8. 6 7 8 |
| Pa io t r t ou a y |
6 2 % |
8 5 % |
7 5 % |
7 8 % |
9 4 % |
6 9 % |
| iv i de ds ha ( ) D Eu n p er s re ro |
0, 2 1 5 |
0, 8 0 1 |
0, 8 0 1 |
0, 0 1 5 |
0, 0 1 5 |
0, 2 0 1 |
| D iv i de d ie l d ( **) n y |
0 % 4, |
3 % 5, |
2 % 7, |
0 % 7, |
6 % 7, |
8, % 4 |
(*) Dividends to be paid estimated on the base of the outstanding shares at the end of the financial year; (**) Dividend yield = dividends per share / averageprice per share in the year.
34
During the yesterday meeting, Ascopiave S.p.A.'s Board of Directors considered therequest received from the parent company Asco Holding S.p.A. to convene theShareholders' Meeting, pursuant to art. 2367, Italian Civil Code, and art. 125-ter, paragraph 3, Legislative Decree dated 24th February 1998, no. 58, whose agenda is "Extraordinary distribution of available reserves. Related and consequent resolutions".
Specifically, the distribution of an extraordinary dividend was requested in favour of all shareholders, up to Euro 50 million, sufficient to guarantee the payment to Asco Holdingof a dividend equal to a maximum amount of Euro 30 million. The company has started the assessment of the sustainability of such extraordinary dividend, including the request of afairness opinion from an external advisor.
The company has started the assessment of the sustainability of such extraordinary dividend, including the request of an opinion from an external advisor.
35
Financial highlightsOperating dataRevenues and EBITDAGross margin on gas and electricity activities and other net operating costs PersonnelCapexNet Financial Position and cash flowDividendDisclaimer
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.