Quarterly Report • Jul 22, 2015
Quarterly Report
Open in ViewerOpens in native device viewer
Q2 2015
Operating Companies' Performance
Kinnevik Investment Activity
Kinnevik Financial Position
| 30 June 2015 | 31 Mar 2015 | 31 Dec 2014 | 30 June 2014 | |
|---|---|---|---|---|
| Net asset value, SEKm | 87 315 | 83 940 | 84 370 | 68 509 |
| Net asset value per share, SEK | 314.79 | 302.64 | 304.21 | 247.00 |
| Share price, SEK | 262.10 | 288.10 | 255.20 | 284.80 |
| Net cash (debt) excluding operating subsidiaries, SEKm | 482 | -112 | 130 | 1 096 |
| SEKm | 1 Apr-30 June 2015 | 1 Apr-30 June 2014 1 Jan-30 June 2015 1 Jan-30 June 2014 | ||
|---|---|---|---|---|
| Net profit | 5 354 | 4 139 | 4 906 | 4 822 |
| Net profit per share, SEK | 19.30 | 15.02 | 17.69 | 17.52 |
| Change in fair value of financial assets | 2 489 | 2 204 | 2 261 | 3 072 |
| Dividends received | 2 977 | 2 350 | 2 984 | 2 350 |
| Investments | 559 | 140 | 1 154 | 616 |
| Divestments | 241 | 33 | 665 | 111 |
| Investment AB Kinnevik (publ) | ||||
| Skeppsbron 18 P.O. Box 2094 |
SE-103 13 Stockholm, Sweden
Reg no 556047-9742 Phone +46 8 562 000 00 Fax +46 8 20 37 74 www.kinnevik.se
Dear Shareholders,
During the second quarter of 2015, we continued to execute our strategy. Key strategic initiatives of our investee companies included Millicom strengthening its presence in Eastern Africa through the acquisition of Zanzibar Telecom, Tele2 launching a platform for M2M/IoT solutions, and MTG entering e-sports. We continued to focus resources on our most promising companies, leading funding rounds in Global Fashion Group ("GFG") and BIMA, and acquiring additional shares in Quikr, a transaction that was finalized in July.
Kinnevik's Net Asset Value ("NAV") increased by SEK 3.4bln corresponding to SEK 12 per share. During the quarter, we also received SEK 3.0bln in dividends (1.6bln in ordinary dividends and SEK 1.4bln in extraordinary dividend from Tele2), and paid out SEK 2.0bln in dividends to our shareholders. The value of our Communication investments was down by 3% but up 4% pro forma for dividends paid. Our E-commerce & Marketplaces businesses grew 11% in value driven by the strong performance in Zalando as well as increased valuations of Quikr and Avito. During the period, our share price decreased by 9% to SEK 262.10 (down 7% pro forma for the dividend paid) ending the quarter at a 17% discount to our reported NAV. On 21 July, the share price had rebounded to SEK 283.50.
Our largest investee companies continued to deliver healthy underlying revenue growth rates and resilient margins.
Millicom showed organic revenue growth of 9% in local currency (excluding UNE) with an operating margin of 33%. During the quarter, Millicom acquired an 85% stake in Zanzibar Telecom, the leading mobile telecom operator on the island of Zanzibar with 1.7 million subscribers across Zanzibar and mainland Tanzania. Tanzania is Millicom's biggest market in Africa and the acquisition of Zanzibar Telecom is a natural fit for Millicom's strategy, strengthening the company's overall position in Tanzania.
Within Tele2, the group continued to perform well with mobile services revenues growth of 7%. In Kazakhstan, customer net intake continued its positive momentum and in the Netherlands, Tele2 expanded its customer base for the fifteenth consecutive quarter. During the quarter, Tele2 also launched an innovative IoT Portal enabling integration of IoT solutions in one single interface, further strengthening the product offering and development within M2M/IoT.
Zalando grew 33-35% in the second quarter with expected EBIT margin of 3-5%. In June it was also announced that Zalando will be joining the MDAX index of German mid cap stock, the German Stock Exchange's second most important equity index.
Rocket Internet continued to launch new business models including Righthome, an online real estate broker and CarSpring, a marketplace with home delivery of preowned cars.
GFG agreed to acquire Kanui and Tricae, two Brazilian online fashion businesses, in a share for share transaction. The two businesses are showing good momentum and have a natural fit with GFG's Latin American business Dafiti. We are very pleased with the progress that the management team of GFG has made in terms of capturing the substantial growth opportunities in its 27 markets.
Avito continued its strong performance with 42% sales growth in the first quarter 2015 and an EBITDA margin of 46%.
MTG's operating revenues and margins remained stable with healthy underlying performance across markets. On 1 July MTG announced the acquisition of 74% of Turtle Entertainment, the world's largest e-sports company. E-sports is fast becoming one of the most watched and followed global sports categories amongst younger audiences and the acquisition is a milestone in MTG's digital development. MTG also increased its shareholding in Splay, the number one multichannel network in Scandinavia and acquired 51% in Zoomin.TV, Europe's largest multi-channel network. On 6 July, MTG announced that CTC had received a non-binding offer for the purchase of a 75% interest in its business operations. CTC's Board of Directors has appointed a Special Committee of independent directors to review and evaluate the offer.
Activity in the private investing market remained strong, with the number of financing rounds in the Internet sector globally increasing by 10% year on year. The amount of capital raised in the private markets is also increasing at a rapid pace with private market funding in the Internet sector of USD 41.4bln in the last 12 months, a 59% increase year on year.
Against this market backdrop, Kinnevik's investment activity remained prudent and in line with our strategy to focus resources on our existing companies including GFG, BIMA and Quikr (in July).
We invested USD 16m in a USD 38m internal financing round in BIMA, the leading provider of mobile-delivered insurance in emerging markets. The capital will be used to fuel new market entries and the scaling of BIMA's new business models including an innovative 'Pay-As-You-Go' micro insurance offering as well as a range of mobile-delivered health services.
In July 2015, Kinnevik acquired an additional USD 20m interest in Quikr through a secondary share purchase which resulted in Kinnevik becoming the largest shareholder in Quikr. The purchase is consistent with Kinnevik's goal of owning more of its highest potential companies and reflects the continued progress of Quikr in what remains an exciting market.
In April we divested the remaining 7.4% stake in Transcom for a total consideration of SEK 159m or SEK 84 per Transcom share.
For the quarter, net investments amounted to SEK 318m, or a total of SEK 489m for the first six months of 2015.
Kinnevik is an entrepreneurial investment group focused on building digital consumer brands in four sectors: Communication, E-commerce & Marketplaces, Entertainment, and Financial Services. Barely half of our investments by value are in the Communication and Entertainment sectors, where we own leading stakes in large, established, cash flow ge-
We ended the quarter with a net cash position of SEK 0.5bln (excluding cash in the operating subsidiaries), or SEK 0.1bln on a pro forma basis including the investment in Quikr and assuming full participation in the ongoing GFG financing round. During the quarter, our investee companies raised more than SEK 4bln and they are now even better capitalized. Our financial position thus remains strong and we are increasing our guidance for net investments in 2015 from SEK 1.0bln to SEK 1.0-1.5bln.
Given the current macroeconomic environment, we continue to execute our long-term strategy of building a select number of leading digital consumer businesses whilst maintaining a "no or low leverage" policy.
Lorenzo Grabau CEO and President
nerating businesses. The balance of our investments is predominantly invested in the E-commerce & Marketplaces and Financial Services sectors, where we work in partnership with founders and managers to create new, fast-growing businesses, that invest significant amounts of capital to build market-leading positions in a short time frame.
* Share of Kinnevik's gross asset value as of 30 June 2015 (figures within brackets refer to 30 June 2014)
Communication makes up 42% of Kinnevik's investments. Kinnevik's mobile companies Millicom and Tele2 have in total 72 million subscribers in 21 countries in Europe, CIS, Latin America and Africa. Both Millicom and Tele2 are focusing on providing superior services as customers increasingly use their phones to access various data services.
| Apr-June | Jan-June | ||||
|---|---|---|---|---|---|
| Key data (USD m)* | 2015 | 2014 | 2015 | 2014 | |
| Revenue | 1 704 | 1 447 | 3 413 | 2 852 | |
| EBITDA | 561 | 479 | 1 126 | 957 | |
| EBIT | 223 | 224 | 450 | 460 | |
| Net profit/loss | -99 | 186 | -81 | 2 523 | |
| Millions of mobile subscribers | 59.3 | 52.3 |
* Figures include UNE from August 2014.
| Apr-June | Jan-June | |||
|---|---|---|---|---|
| Key data (SEK m)* | 2015 | 2014 | 2015 | 2014 |
| Revenue | 6 611 | 6 343 | 13 122 12 495 | |
| EBITDA | 1 393 | 1 470 | 2 821 | 2 832 |
| EBIT | 593 | 791 | 1 295 | 1 751 |
| Net profit | 309 | 821 | 826 | 1 406 |
| Millions of mobile subscribers | 12.9 | 11.9 |
* Figures refer to continuing operations.
Millicom is a leading international telecommunications and media company dedicated to providing digital lifestyle services to the emerging markets in Latin America and Africa. Millicom also offers mobile financial services, various information services, entertainment, e-commerce, lead generation, and payments.
Tele2 is one of Europe's leading telecommunications operator offering mobile services, fixed broadband and telephony, data network services, cable TV and content services. Tele2 is focusing its strategy to become a value champion, i.e. to offer its customers the combination of low price, superior customer experience, and a challenger culture.
E-Commerce & Marketplaces makes up 51% of Kinnevik's investments. E-commerce is one of the strongest global growth trends in the world economy, and it is based on a permanent shift in consumer behaviour.
Zalando operates online fashion shops in 15 European markets. The company is today the largest standalone pure online fashion player by net sales in Europe. Key drivers for Zalando's success include its expertise in fashion, retail and technology.
Rocket Internet is a company that incubates and develops e-commerce and other consumer-oriented online companies.
| Key data (BRL m) | Jan-Mar 2015 |
Jan-Mar 2014 |
Full year 2014 |
|---|---|---|---|
| Revenue | 147 | 106 | 592 |
| % Growth | 39% | - | 41% |
| Gross profit | 49 | 38 | 222 |
| % Margin | 33% | 36% | 38% |
| Adjusted EBITDA 1 | -65 | -47 | -208 |
BRL 1 = SEK 2.67 as at 30 June 2015
| Key data (RUR m) | Jan-Mar 2015 |
Jan-Mar 2014 |
Full year 2014 |
|---|---|---|---|
| Revenue | 3 205 | 1 644 | 9 496 |
| % Growth | 95% | - | 84% |
| Gross profit | 1 361 | 545 | 3 879 |
| % Margin | 42% | 33% | 41% |
| Adjusted EBITDA 1 | -555 | -600 | -2 158 |
RUR 100 = SEK 14.89 as at 30 June 2015
1) Adjusted EBITDA excludes expenses related to share based compensation.
2) Exchange rate impact on shareholder loans recorded below EBITDA from Q1 2015 and onward. Comparable periods adjusted accordingly.
| Key data (AED m) | Jan-Mar 2015 |
Jan-Mar 2014 |
Full year 2014 |
|---|---|---|---|
| Revenue | 76 | 23 | 168 |
| % Growth | 225% | - | 215% |
| Gross profit | 41 | 12 | 91 |
| % Margin | 55% | 51% | 54% |
| Adjusted EBITDA 1, 2 | -6 | -6 | -20 |
AED 1 = SEK 2.35 as at 30 June 2015
| Key data (INR m) | Jan-Mar 2015 |
Jan-Mar 2014 |
Full year 2014 |
|---|---|---|---|
| Revenue | 1 992 | 1 466 | 8 114 |
| % Growth | 36% | - | 136% |
| Gross profit | -200 | -206 | 1 596 |
| % Margin | -10% | -14% | 20% |
| Adjusted EBITDA 1 | -1 138 | -694 | -4 540 |
INR 100 = SEK 13.03 as at 30 June 2015
| Key data (EUR m) | Jan-Mar 2015 |
Jan-Mar 2014 |
Full year 2014 |
|---|---|---|---|
| Revenue | 44 | - | 117 |
| % Growth | - | - | 70% |
| Gross profit | 15 | - | 40 |
| % Margin | 35% | - | 34% |
| Adjusted EBITDA 1 | -23 | - | -69 |
Global Fashion Group ("GFG") is the leading emerging markets fashion e-commerce company with operations across 5 regions and 27 countries with a 2.5bln population and addressing a fashion market worth EUR 630bln. GFG offers a wide assortment of over 3,000 leading international and local fashion brands, as well as a selection of internal brands. GFG invests consistently in delivering the best customer experience, including last mile delivery networks where necessary.
HOME24
| Key data (EUR m) | Jan-Mar 2015 |
Jan-Mar 2014 |
Full year 2014 |
|---|---|---|---|
| Revenue | 60 | 26 | 160 |
| % Growth | 128% | - | 73% |
| Gross profit | 21 | 11 | 59 |
| % Margin | 36% | 42% | 37% |
| Adjusted EBITDA 1 | -20 | -6 | -49 |
| Cash balance 31 March 2015 | 10 |
Home24 is a leading e-commerce retailer in the Home & Living vertical with a presence in seven European countries BOE JO #SB[JM )PNF PGGFST UIF XJEFTU BTTPSUNFOU JO UIF industry with more than 130,000 products across several categories.
| Key data (EUR m) | Jan-Mar 2015 |
Jan-Mar 2014 |
Full year 2014 |
|---|---|---|---|
| Revenue | 52 | 33 | 183 |
| % Growth | 55% | - | 66% |
| Gross profit | 21 | 15 | 79 |
| % Margin | 40% | 44% | 43% |
| Adjusted EBITDA 1 | -19 | -12 | -47 |
| Cash balance 31 March 2015 | 32 |
Westwing is a leading international Home & Living e-commerce shopping club offering a curated selection of home décor, interior design and furniture products. Westwing co-WFST NBSLFUT BDSPTT &VSPQF #SB[JM BOE 3VTTJB
LAZADA
| Key data (USD m) | Jan-Mar 2015 |
Jan-Mar 2014 |
Full year 2014 |
|---|---|---|---|
| Revenue | 59 | 30 | 154 |
| % Growth | 98% | - | 104% |
| Gross profit | 10 | 2 | 22 |
| % Margin | 16% | 7% | 14% |
| Adjusted EBITDA 1 | -74 | -22 | -147 |
| Cash balance 31 March 2015 | 323 |
-BVODIFE JO -B[BEB JT UIF MFBEJOH POMJOF TIPQQJOH and selling destination for assorted merchandise in Southeast Asia, with presence in Indonesia, Malaysia, the Philippines, Singapore, Thailand and Vietnam.
| Key data (EUR m) | Jan-Mar 2015 |
Jan-Mar 2014 |
Full year 2014 |
|---|---|---|---|
| Revenue | 20 | 12 | 62 |
| % Growth | 60% | - | 29% |
| Gross profit | 3 | 1 | 5 |
| % Margin | 17% | 11% | 8% |
| Adjusted EBITDA 1 | -17 | -8 | -52 |
| Cash balance 31 March 2015 | 28 |
Linio is the leading online general merchandise retailer in Spanish speaking Latin America.
Konga is a leading general merchandise marketplace in Nigeria and ranks as one of the top ten websites in the country. The company was launched in 2012 and has evolved from an inventory only platform to an open marketplace.
| Apr-June | Jan-June | ||||
|---|---|---|---|---|---|
| Key data (SEK m) | 2015 | 2014 | 2015 | 2014 | |
| Net sales * | 1 175 | 1 091 | 2 372 | 2 196 | |
| EBIT * | -15 | -1 | -32 | -1 | |
| Net profit/loss | -11 | 21 | -40 | 17 |
* Excluding divested operations and non-recurring items.
Qliro Group is a leading e-commerce company with some of the most well-known and appreciated brands in the Nordic area.
1)split see page 15.
In the second quarter, Kinnevik received dividends from a number of its investee companies, and paid a dividend to Kinnevik's shareholders as per the table below.
| Kinnevik's part of dividend
Adjusted EBITDA excludes expenses related to share based compensation.
| Key data (RUR m) | Jan-Mar 2015 |
Jan-Mar 2014 |
Full year 2014 |
|---|---|---|---|
| Revenue | 1 207 | 852 | 4 305 |
| % Growth | 42% | - | 79% |
| EBITDA | 560 | 393 | 2 177 |
| % Margin | 46% | 46% | 51% |
Cash balance 31 March 2015 (USD m) 152
RUR 100 = SEK 14.89 as at 30 June 2015
Avito is the largest online classified platform in Russia in terms of visitors and number of ads, distancing itself from its competitors.
Quikr, Saltside, Wimdu, and Yell are all companies operating online marketplaces in emerging markets in Asia, Africa, CIS, and Latin America. The business model is attractive due to the high profitability that can be achieved once a market leading position has been established. A leading position creates high barriers of entry for competitors, while also improving customer experience. Economies of scale are substantial, as the model does not require the companies to hold inventory and tie up capital when growing.
Entertainment makes up 4% of Kinnevik's investments. Kinnevik's entertainment companies have operations in a total of 40 markets and has the largest broadcasting footprint in Europe in MTG.
| Apr-June | Jan-June | |||||
|---|---|---|---|---|---|---|
| Key data (SEK m) | 2015 | 2014 | 2015 | 2014 | ||
| Revenue | 4 155 | 4 109 | 7 855 | 7 706 | ||
| EBIT * | 452 | 473 | 594 | 591 | ||
| Net profit/loss | -58 | 307 | 260 | 466 |
* Figures refer to continuing operations and non-recurring items.
Modern Times Group MTG is a leading international entertainment broadcasting group with the largest geographical fooprint of TV and radio operations in Europe.
Iroko is a subscription based video on demand platform with the most comprehensive catalogue of African content across the globe. Iroko has subscribers in over 100 countries.
Financial Services & Other makes up 3% of Kinnevik's investments. The Financial Services companies are focused on consumer-directed financial services on emerging markets in Africa, Asia, and Latin America.
Bayport provides unsecured credit and other financial services to the formally employed mass market in Africa and Latin America.
Milvik offers, under the brand name BIMA, affordable and uniquely designed life and health insurance products via mobile phones.
| SEK m | Book value 2015 30 June |
Fair value 2015 30 June |
Fair value 2015 31 Mar |
Fair value 2014 31 Dec |
Fair value 2014 30 June |
Change 2015 2) |
Total return 2015 |
|---|---|---|---|---|---|---|---|
| Millicom | 23 136 | 23 136 | 23 553 | 22 039 | 23 099 | 1 097 | 9% |
| Tele2 | 13 062 | 13 062 | 13 970 | 12 865 | 10 650 | 197 | 17% |
| Total Communication | 36 198 | 36 198 | 37 523 | 34 904 | 33 749 | 1 294 | |
| Zalando | 21 731 | 21 731 | 16 896 | 19 030 | 12 481 | 2 701 | 14% |
| Rocket Internet | 7 970 | 7 970 | 9 270 | 10 620 | 1 828 | -2 650 | -25% |
| Global Fashion Group 1) | 6 299 | 6 299 | 5 928 | 6 092 | 5 464 | 207 | |
| Home and Living (incl. Home24, Westwing) | 1 464 | 1 464 3) | 1 491 | 1 305 | 1 213 | 159 | |
| Qliro Group | 522 | 522 | 673 | 737 | 629 | -215 | -29% |
| Other E-commerce 1) | 1 688 | 1 688 3) | 1 669 | 1 272 | 1 645 | 416 | |
| Avito | 2 902 | 2 902 | 2 597 | 2 298 | 2 190 | 604 | |
| Quikr | 1 321 | 1 321 | 814 | 425 | 265 | 896 | |
| Other Marketplaces | 443 | 645 3) | 729 | 1 075 | 641 | -430 | |
| Total E-commerce & Marketplaces | 44 340 | 44 542 | 40 067 | 42 854 | 26 356 | 1 688 | |
| MTG | 2 999 | 2 999 | 3 566 | 3 358 | 3 878 | -359 | -6% |
| Other | 431 | 505 3) | 474 | 567 | 855 | -62 | |
| Total Entertainment | 3 430 | 3 504 | 4 040 | 3 925 | 4 733 | -421 | |
| Bayport | 1 440 | 1 440 | 1 140 | 1 032 | 891 | 408 | |
| Transcom | - | - | 159 | 494 | 533 | -494 | 18% |
| Black Earth Farming | 179 | 179 | 215 | 151 | 295 | 28 | 18% |
| Other | 932 | 970 | 908 | 880 | 856 | 90 | |
| Total Financial Services & Other | 2 551 | 2 589 | 2 422 | 2 557 | 2 575 | 32 | |
| Gross asset value | 86 519 | 86 833 | 84 052 | 84 240 | 67 413 | 2 593 | |
| Net cash excl. cash in operating subsidiaries | 993 | 993 | 420 | 130 | 1 096 | 863 | |
| Debt, unpaid investments/divestments | -511 | -511 | -532 | 0 | 0 | -511 | |
| Total Equity/Net asset value | 87 001 | 87 315 | 83 940 | 84 370 | 68 509 | 2 945 | |
| Net asset value per share | 314.79 | 302.64 | 304.21 | 247.00 | 10.58 | ||
| Closing price, class B share, SEK | 262.10 | 288.10 | 255.20 | 284.80 | 6.90 |
1) Comparable periods adjusted for transactions related to the merger of Global Fashion Group.
2) Including investments/divestments.
3) For split see page 15.
In the second quarter, Kinnevik received dividends from a number of its investee companies, and paid a dividend to Kinnevik's shareholders as per the table below.
| Kinnevik's part of dividend paid from listed holdings |
Amount (SEK m) | |||
|---|---|---|---|---|
| Millicom | USD 2.64 per share | 823 | ||
| Tele2 | SEK 4.85 per share | 657 | ||
| MTG | SEK 11.00 per share | 149 | ||
| Total ordinary dividends | 1 629 | |||
| Tele2, extra dividend | SEK 10.00 per share | 1 355 | ||
| Total dividends from listed holdings |
2 984 | |||
| Dividend paid to Kinnevik's shareholders | ||||
| Ordinary dividend | SEK 7.25 per share | 2 011 | ||
| Total dividend paid | 2 011 |
As at 30 June 2015 Kinnevik had a net cash position of SEK 0.5bln, excluding cash in the operating subsidiaries and after deducting debt for unpaid investments. On a pro forma basis, including the Quikr investment in July and assuming full participation in the ongoing Global Fashion Group financing, the net cash position is SEK 0.1bln.
Kinnevik aims to pay an annual dividend growing in line with dividends received from investee companies and the cashflow generated from investment activities. Kinnevik will make share buybacks when its shares trade at a significant discount to their intrinsic value, as perceived by Kinnevik, and the company has net cash (taking into consideration its dividend expectations, net investment plan and operating cost).
Anders Kronborg, who joined Kinnevik in May 2012 as Chief Operating Officer, has decided to leave Kinnevik but will continue to work with one or more of Kinnevik's investee companies.
| Investment (SEK m) | Apr-June 2015 |
Jan-June 2015 |
|---|---|---|
| Global Fashion Group | 382 | 382 |
| Quikr | - | 346 |
| Westwing | - | 186 |
| BIMA | 129 | 129 |
| Saltside | - | 41 |
| Other | 48 | 70 |
| Total | 559 | 1 154 |
| Divestment (SEK m) | Apr-June 2015 |
Jan-June 2015 |
| Transcom | 159 | 580 |
| Foodpanda | 80 | 80 |
| Other | 2 | 5 |
| Total | 241 | 665 |
| Net Investments (SEK m) | 318 | 489 |
During the second quarter, Kinnevik committed to invest a minimum of EUR 41m into Global Fashion Group and USD 16m into BIMA. Other minor investments accumulated to SEK 48m, and total investments hence amounted to SEK 559m in the second quarter.
In the quarter, Kinnevik also divested its remaining interest in Transcom and the consideration thereof, net after broker's fees, amounted to SEK 159m. Kinnevik further divested its entire stake in Foodpanda for a cash consideration of EUR 8.5m, realizing an average annual return (IRR) of 58%. Other divestments accumulated to SEK 2m, and total divestments hence amounted to SEK 241m in the second quarter.
Kinnevik's net investments (gross investments net of divestments) in the second quarter amounted to SEK 318m, and has amounted to SEK 489m during the first two quarters of 2015.
For the full year 2015 Kinnevik has revised its investment guidance and now expects its net investments to amount to SEK 1.0-1.5bln.
| Change in fair value and dividends received 5 |
||||||
|---|---|---|---|---|---|---|
| Investment (SEK m) | Kinnevik ownership |
Accumulated net invested amount |
Fair value 30 June 2015 |
Apr-June 2015 |
Jan-June 2015 |
Valuation method |
| Global Fashion Group 1, 2 | 26% | 3 866 | 6 299 | -11 | -175 | Sales multiple |
| Home & Living | ||||||
| Home24 4 | 18% | 804 | 809 | -9 | -34 | Sales multiple |
| Westwing 4 | 17% | 361 | 592 | 15 | 27 | Sales multiple |
| Other | Mixed | 102 | 63 | -41 | -69 | Mixed |
| Other E-commerce | ||||||
| -B[BEB 1, 3 | 9% | 502 | 525 | -1 | -31 | Sales multiple |
| Linio 1, 3, 4 | 9% | 150 | 161 | -1 | -22 | Sales multiple |
| Konga | 34% | 209 | 405 | 82 | 113 | Latest transaction |
| Other 1, 2 | Mixed | 841 | 597 | -61 | -31 | Mixed |
| Marketplaces | ||||||
| Avito | 31% | 438 | 2 902 | 305 | 604 | EBITDA multiple |
| Quikr | 18% | 708 | 1 321 | 507 | 550 | Latest transaction |
| Saltside | 61% | 195 | 195 | - | - | Latest transaction 6 |
| Wimdu 4 | 27% | 367 | 370 | - | -11 | Sales multiple |
| Other | Mixed | 151 | 80 | -4 | 44 | Mixed |
| Total E-commerce & Marketplaces | 8 694 | 14 319 | 781 | 965 | ||
| Iroko | 18% | 53 | 68 | -2 | 3 | Latest transaction |
| Metro | 100% | 1 026 | 382 | - | -113 | DCF |
| Other | Mixed | 58 | 55 | -2 | -1 | Mixed |
| Total Entertainment | 1 137 | 505 | -4 | -111 | ||
| Bayport | 24% | 467 | 1 440 | 300 | 408 | Latest transaction |
| Milvik/BIMA | 39% | 213 | 347 | -9 | 12 | Latest transaction |
| Rolnyvik | 100% | 174 | 250 | - | - | DCF |
| Other | Mixed | 597 | 340 | -4 | 5 | Mixed |
| Total Financial Services & Other | 1 451 | 2 377 | 287 | 425 | ||
| Total Unlisted Assets | 11 282 | 17 201 | 1 064 | 1 279 |
1) Accumulated net invested amounts and comparable periods have been adjusted pro forma for transactions related to the merger of Global Fashion Group.
2) Accumulated net invested amounts include the value of share distributions received from Rocket Internet.
3) -B[BEB BOE -JOJP BSF SFQPSUFE PO TFQBSBUF MJOFT GPMMPXJOH UIF TQJOPGG PG TIBSFT JO -B[BEB GSPN #JH\$PNNFSDF
4) Ownership not adjusted for employee stock option plans and employee equity at subsidiary level.
5) Including change in fair value and dividends received relating to subsidiaries that are consolidated into the group's financial statements.
6) Equivalent to invested amount in the company's respective share classes.
At the end of June, Kinnevik's unlisted assets were valued at a total of SEK 17,201m, to be compared with an accumulated invested amount (net after dividends received) of SEK 11,282m. The unrealised change in fair value amounted to a profit of SEK 1,064m in the second quarter (including changes in the assessed value of subsidiaries when calculating net asset value), as specified in the table on the previous page.
For the purpose of the establishment of Global Fashion Group ("GFG") in 2014, its five operating companies Dafiti, Jabong, Lamoda, Namshi and Zalora were valued according to their last respective funding round, resulting in a valuation of EUR 2.7bln for the combined entity. In March 2015, GFG raised an additional EUR 32m in primary capital at the same valuation, leading to a post-money valuation of EUR 2.8bln. In June 2015, the shareholders of GFG agreed upon a further EUR 150m primary capital raise at a post-money valuation of EUR 2.9bln. Since the merger was all in stock, the March funding round was relatively small and sourced from existing investors, and the June funding round was agreed on a pro rata basis between the major existing investors, neither have been used as sole basis for determining the fair value of Kinnevik's shares in GFG. The valuation has instead been based on a multiple of 3.4x the company's latest publicly available 12 months' net sales (ending on 31 March 2015). The applied sales multiple represents a 17% premium to GFG's listed peers, in consideration of GFG's superior growth rate. The valuation of Kinnevik's aggregate shareholding in GFG implies a EUR 2.7bln valuation for the company as a whole.
In addition to GFG, sales multiple valuations have been applied for the companies listed in the table below. The valuations have been based on the respective company's latest publicly available 12 months' net sales (ending on 31 March 2015), as opposed to previous quarters where the latest available figures as per the reporting date have been applied. The sales multiples for the companies' listed peers have been relatively stable during the second quarter.
Consistent with the continued positive development in Home24 and Westwing, the peer group's average sales multiple has been left unadjusted for Home24 at 1.8x and marginally discounted downwards for Westwing to 1.7x when assessing the fair value of Kinnevik's shareholding in the respective company.
| Company | 30 June 2015 * | 31 Mar 2015 * | Adjusted multiple ** |
|---|---|---|---|
| GFG | 3.4 | - | Yes |
| Home24 | 1.8 | 1.6 | No |
| Westwing | 1.7 | 1.6 | Yes |
| -B[BEB | 2.1 | 2.0 | No |
| Linio | 1.5 | 1.5 | No |
| Wimdu | 2.5 | 2.5 | Yes |
* Sales multiple, latest publicly available 12 months historical sales.
** Sales multiple has been adjusted as per 30 June 2015 to reflect factors such as profitability and growth rate. See Note 5 for further details.
Lazada and Linio are continuing their shift from a purely inventory based business model into a marketplace model, where third party products are sold on the companies' platforms. Revenues from this model only includes the fees Lazada and Linio charge third party merchants. To reflect the ongoing shift in business model in the method of valuing each company, the average trading multiples of two different peer groups have been applied in proportion to the revenue contribution of each business model. The weighted average multiple applied on the respective company's latest publicly available 12 months' net revenue (ending on 31 March 2015) was 2.1x for Lazada and 1.5x for Linio.
The valuation of Avito has as in the previous quarter been based on the average trailing EBITDA multiple of a group of comparable companies. As at 30 June 2015, an EBITDA multiple of 22.9x was applied on the company's latest publicly available 12 months EBITDA (ending on 31 March 2015). The EBITDA multiple applied in the previous quarter was 21.7x. The valuation results in a total equity value of RUB 62.2bln compared with RUB 55.9bln as at 31 March 2015. The increase in value is explained by the company's continued strong performance, an increase in the applied multiple, and a stable Russian ruble.
The valuation of Quikr has been based on the value implied by transactions made in secondary Quikr shares with various preferential rights in July 2015 at a valuation of USD 900m. The transactions hence occurred after the balance sheet day, but were known to Kinnevik as per 30 June 2015. The size of the transactions, approximately 6% of the company's diluted share capital, is considered sufficiently large to be applied to Kinnevik's entire shareholding in Quikr.
The valuation of Konga has been based on the latest funding round in the company in June 2015, in which Kinnevik did not participate. The participating shareholder acquired more than 50% of the company's diluted share capital as a result of the funding round. To adjust for Kinnevik's non-controlling interest, a discount has been applied to the valuation implied by the funding round in assessing the fair value of Kinnevik's shareholding.
For Bayport and Milvik/BIMA, the valuations as at 30 June 2015 have been based on the latest transaction at arm's length. For each of these companies, the latest transaction at arm's length consists of financing rounds, with participation from existing and/or new investors.
| Investment (SEK m) | Valuation in latest transaction |
Implied value Kinnevik's stake |
Fair value Kinnevik's stake |
Difference | Nature of latest transaction |
|---|---|---|---|---|---|
| Global Fashion Group * | 26 910 | 6 868 | 6 299 | 569 | New share issue |
| Home24 | 8 716 | 1 551 | 809 | 742 | New share issue |
| Westwing | 4 433 | 733 | 592 | 141 | New share issue |
| -B[BEB | 9 245 | 875 | 525 | 350 | New share issue |
| Linio | 2 446 | 230 | 161 | 69 | New share issue |
| Avito | 11 709 | 3 681 | 2 902 | 779 | Sale of warrants |
| Quikr | 7 467 | 1 321 | 1 321 | - | Sale of secondary shares |
| Saltside | 940 | 572 | 195 | 377 | New share issue |
| Bayport | 5 941 | 1 440 | 1 440 | - | New share issue |
| BIMA | 1 146 | 461 | 347 | 114 | New share issue |
| Iroko | 385 | 68 | 68 | - | New share issue |
| Other E-Commerce & Marketplaces | Various | 1 999 | 1 515 | 484 | New share issues |
| Other Financial Services | Various | 128 | 119 | 9 | New share issues |
| Other Entertainment | Various | 437 | 437 | - | Various |
| Other | Various | 471 | 471 | - | Various |
| Total | 20 835 | 17 201 | 3 634 |
* Does not include the contribution of Kanui and Tricae.
In a number of Kinnevik's unlisted investee companies, shares have been issued or transacted at price levels that exceed Kinnevik's recognized assessed fair values. Newly issued shares may have higher preference over an investee company's assets in the event of a liquidation or sale than Kinnevik's shares have, may represent a small share of an investee company's share capital, and may be directed solely to existing shareholders. Transactions in secondary shares may also represent a small share of an investee company's share capital or otherwise not be reflective of the value of an investee company as a whole. Kinnevik therefore does not necessarily consider these price levels as the most relevant base in assessing the fair values in Kinnevik's accounts.
As specified in the table above, the total difference between the valuations implied by the latest transactions and the fair values in Kinnevik's books amounted to SEK 3.6bln applied to Kinnevik's shareholdings as at 30 June 2015, whereof Kinnevik's E-Commerce & Marketplaces portfolio represented SEK 3.5bln.
For further information about valuation principles and assumptions, please see Note 5.
| Past 30 years | 17% |
|---|---|
| Past 10 years | 19% |
| Past 5 years | 20% |
| Past 12 months | -6% |
Total return is calculated on the assumption that shareholders have reinvested all cash dividends and dividends in kind into the Kinnevik share.
| Average annual return (IRR) | 1 year | 5 years |
|---|---|---|
| Communication | 16% | 7% |
| E-commerce & Marketplaces | 62% | 46% |
| Entertainment | -23% | -10% |
| Financial services & Other | 18% | 16% |
| Total portfolio | 31% | 14% |
IRR is based on fair values at the beginning and end of the respective period, includes cash and non-cash dividends and is calculated on a SEK gross basis.
| Note | 2015 1 Apr 30 June |
2014 1 Apr 30 June |
2015 1 Jan 30 June |
2014 1 Jan 30 June |
2014 Full year |
|
|---|---|---|---|---|---|---|
| Change in fair value of financial assets | 5 | 2 489 | 2 204 | 2 261 | 3 072 | 19 494 |
| Dividends received | 6 | 2 977 | 2 350 | 2 984 | 2 350 | 2 350 |
| Revenue | 295 | 309 | 585 | 643 | 1 245 | |
| Cost of goods sold and services | -132 | -132 | -277 | -325 | -571 | |
| Selling and administration costs | -250 | -244 | -489 | -510 | -1 057 | |
| Other operating income | 6 | 9 | 12 | 16 | 57 | |
| Other operating expenses | -3 | -364 | -145 | -423 | -637 | |
| Operating profit/loss | 5 382 | 4 132 | 4 931 | 4 823 | 20 881 | |
| Financial net | -26 | 2 | -15 | -2 | -27 | |
| Profit/loss after financial net | 4 | 5 356 | 4 134 | 4 916 | 4 821 | 20 854 |
| Tax | -2 | 5 | -10 | 1 | 9 | |
| Net profit/loss for the period | 5 354 | 4 139 | 4 906 | 4 822 | 20 863 | |
| Of which attributable to: | ||||||
| Equity holders of the Parent company | 5 356 | 4 168 | 4 910 | 4 862 | 20 891 | |
| Non-controlling interest | -2 | -29 | -4 | -40 | -28 | |
| Net profit/loss per share before dilution | 19.31 | 15.03 | 17.70 | 17.53 | 75.33 | |
| Net profit/loss per share after dilution | 19.30 | 15.02 | 17.69 | 17.52 | 75.27 | |
| Average number of shares before dilution | 277 375 383 | 277 339 097 | 277 370 221 | 277 332 164 | 277 343 257 | |
| Average number of shares after dilution | 277 478 088 | 277 532 413 | 277 482 977 | 277 553 316 | 277 529 845 |
The change in fair value of financial assets, including dividends received, amounted to SEK 5,466m (4,554) for the second quarter of which SEK 4,409m (loss of 775) was related to listed holdings and 1,057m (5,329) was related to unlisted holdings, see note 5 and 6 for further details.
The change in fair value of financial assets, including dividends received, amounted to SEK 5,245m (5,422) for the first half year of which SEK 3,856m (202) was related to listed holdings and a profit of SEK 1,389m (5,220) was related to unlisted holdings, see note 5 and 6 for further details.
Other operating expenses includes an impairment of intangible fixed assets in Metro of SEK 141m.
| 2015 1 Apr 30 June |
2014 1 Apr 30 June |
2015 1 Jan 30 June |
2014 1 Jan 30 June |
2014 Full year |
|
|---|---|---|---|---|---|
| Net profit/loss for the period | 5 354 | 4 139 | 4 906 | 4 822 | 20 863 |
| OTHER COMPREHENSIVE INCOME | |||||
| Items that may be reclassified to profit and loss | |||||
| Translation differences | -27 | 41 | -12 | 16 | 11 |
| Cash flow hedging | |||||
| -gains/losses during the period | 3 | -14 | -2 | -29 | -47 |
| Total items that will be reclassified to profit and loss | -24 | 27 | -14 | -13 | -36 |
| TOTAL OTHER COMPREHENSIVE INCOME FOR THE PERIOD | -24 | 27 | -14 | -13 | -36 |
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | 5 330 | 4 166 | 4 892 | 4 809 | 20 827 |
| Total comprehensive income for the period attribu table to: |
|||||
| Equityholders of the Parent Company | 5 344 | 4 193 | 4 909 | 4 844 | 20 853 |
| Non-controlling interest | -14 | -27 | -17 | -35 | -26 |
| Note | 2015 1 Apr 30 June |
2014 1 Apr 30 June |
2015 1 Jan 30 June |
2014 1 Jan 30 June |
2014 Full year |
|
|---|---|---|---|---|---|---|
| Dividends received | 6 | 2 977 | 1 400 | 2 984 | 1 400 | 1 400 |
| Cash flow from operating subsidiaries operations | -40 | 62 | -128 | 4 | -76 | |
| Cash flow from operating costs within investment opera | ||||||
| tion | -42 | -58 | -87 | -97 | -185 | |
| Cash flow from operations before interest net and income taxes | 2 895 | 1 404 | 2 769 | 1 307 | 1 139 | |
| Interest, received | 3 | 1 | 6 | 12 | 17 | |
| Interest, paid | -10 | -9 | -22 | -20 | -44 | |
| Income taxes, paid | 0 | 0 | 0 | 0 | -7 | |
| Cash flow from operations | 2 888 | 1 396 | 2 753 | 1 299 | 1 105 | |
| Acquisition of subsidiaries | -23 | -7 | -23 | -7 | -7 | |
| Investments in financial assets | -541 | -177 | -651 | -835 | -1 574 | |
| Sale of shares and other securities | 242 | 37 | 763 | 32 | 61 | |
| Other | -1 | 0 | -3 | -5 | -70 | |
| Cash flow from investing activities | -323 | -147 | 86 | -815 | -1 590 | |
| Change in interest bearing loans | -9 | 27 | 7 | 31 | 48 | |
| Dividend paid to equity holders of the Parent company | -2 011 | -1 941 | -2 011 | -1 941 | -1 941 | |
| Contribution from holders of non-controlling interest | 0 | 0 | 289 | 0 | 10 | |
| Other Cash flow from financing activities |
0 -2 020 |
-45 -1 959 |
0 -1 715 |
-55 -1 965 |
-5 -1 888 |
|
| Cash flow for the period | 545 | -710 | 1 124 | -1 481 | -2 373 | |
| Cash and short term investments, opening balance | 2 173 | 3 196 | 1 594 | 3 967 | 3 967 | |
| Cash and short term investments, closing balance | 2 718 | 2 486 | 2 718 | 2 486 | 1 594 | |
| SUPPLEMENTARY CASH FLOW INFORMATION | ||||||
| Investments in financial assets | 5 | -521 | -63 | -1073 | -532 | -1 342 |
| Non-cash investments | 0 | 0 | 0 | 0 | 71 | |
| Current period investments, not yet paid | 511 | 0 | 511 | 0 | 0 | |
| Prior period investments, paid in current period | -531 | -114 | -89 | -303 | -303 | |
| Cash flow from investments in financial assets | -541 | -177 | -651 | -835 | -1 574 |
| Note | 2015 30 June |
2014 30 June |
2014 31 Dec |
|
|---|---|---|---|---|
| ASSETS | ||||
| Fixed assets | ||||
| Intangible fixed assets | 148 | 398 | 293 | |
| Tangible fixed assets | 320 | 355 | 335 | |
| Financial assets accounted at fair value through profit and loss | 5 | 85 927 | 66 107 | 83 259 |
| Other fixed assets | 9 | 48 | 26 | |
| Total fixed assets | 86 404 | 66 908 | 83 913 | |
| Other current assets | 427 | 570 | 558 | |
| Short term investments | 1 040 | 1 763 | 1 311 | |
| Cash and cash equivalents | 1 678 | 723 | 283 | |
| TOTAL ASSETS | 89 549 | 69 964 | 86 065 | |
| SHAREHOLDERS' EQUITY AND LIABILITIES | ||||
| Shareholders' equity attributable to equityholders of the Parent Company |
87 001 | 68 174 | 84 176 | |
| Shareholders' equity attributable to non controlling interest | 303 | 8 | 30 | |
| Interest bearing liabilities, long term | 1 296 | 1 264 | 1 289 | |
| Interest bearing liabilities, short term | 1 | 18 | 9 | |
| Non interest bearing liabilities | 948 | 500 | 561 | |
| TOTAL EQUITY AND LIABILITIES | 89 549 | 69 964 | 86 065 |
| 2015 1 Jan 30 June |
2014 1 Jan 30 June |
2014 Full year |
|
|---|---|---|---|
| Equity, opening balance | 84 176 | 65 319 | 65 319 |
| Total comprehensive income for the period | 4 892 | 4 809 | 20 827 |
| Contribution from non-controlling interest | 289 | - | 10 |
| Acquisition from non-controlling interest | -35 | - | - |
| Dividend paid to owners of non-controlling interest | - | - | -5 |
| Dividend paid to shareholders of the Parent company | -2 011 | -1 941 | -1 941 |
| Effect of employee share saving programme | -7 | -5 | -4 |
| Equity, closing amount | 87 304 | 68 182 | 84 206 |
| Equity attributable to the shareholders of the Parent Company | 87 001 | 68 174 | 84 176 |
| Equity attributable to non-controlling interest | 303 | 8 | 30 |
| Note | 2015 30 June |
2014 30 June |
2014 31 Dec |
|
|---|---|---|---|---|
| Debt/equity ratio | 0.01 | 0.02 | 0.02 | |
| Equity ratio | 97% | 97% | 98% | |
| Net cash/(Net debt) for the Group | 7 | 1 027 | 1 253 | 402 |
| Debt/equity ratio | Interest-bearing liabilities including interest-bearing provisions divided by shareholders' equity. |
|---|---|
| Equity ratio | Shareholders' equity including non-controlling interest as percentage of total assets. |
| Net cash/(net debt) | Interest bearing receivables, short-term investments and cash and cash equivalents less interest bearing liabilities including interest-bearing provisions and net debt unpaid investments/divest ments. |
| Total shareholder return | Change in market price and dividends paid assuming that shareholders have reinvested all cash dividends and dividends in kind into the company's share. |
| Internal rate of return, IRR | Return based on fair value at the beginning and end of the respective period, includes cash di vidends and dividends in kind and is calculated on a SEK basis. |
The consolidated financial statements are prepared in accordance with the International Financial Reporting Standards (IFRS), as adopted by the EU. This report was prepared in accordance with the Annual Accounts Act and IAS 34, Interim Financial Reporting.
The accounting principles and calculation methods applied in this report are the same as those described in the 2014 Annual Report.
The Group's financing and management of financial risks is centralized within Kinnevik's finance function and is conducted on the basis of a Finance policy established by the Board of Directors. The Group's operational risks are primarily evaluated and managed within the particular business area and then reported to the Kinnevik Board.
The Group has established a model for risk management, the aims of which are to identify, control and reduce risks. The identified risks and how they are managed are reported to the Kinnevik Board on a quarterly basis.
Kinnevik is exposed to financial risks mainly in respect of changes in the value of the stock portfolio, changes in market interest rates, exchange rate risks, liquidity and refinancing risks and counterparty risks.
The Group is also exposed to political risks since the companies Kinnevik has invested in have a substantial part of their operations in emerging markets such as Latin America, Sub-Saharan Africa, Russia and Eastern Europe.
For a more detailed description of the Company's risks and risk management, refer to the Board of Directors' report and Note 26 of the 2014 Annual Report.
Related party transactions for the period are of the same character as the transactions described in the 2014 Annual Report.
| 2015 Jan-June |
2014 Jan-June |
|||||
|---|---|---|---|---|---|---|
| Operating subsidiaries |
Investment operation |
Total | Operating subsidiaries |
Investment operation |
Total | |
| Change in fair value of financial assets | 2 261 | 2 261 | 6 | 3 066 | 3 072 | |
| Dividends received | 0 | 2 984 | 2 984 | 2 350 | 2 350 | |
| Revenue | 582 | 3 | 585 | 643 | 643 | |
| Cost of goods and services sold | -277 | -277 | -325 | -325 | ||
| Selling and administration costs | -397 | -92 | -489 | -412 | -98 | -510 |
| Other operating income and expenses | -134 | 1 | -133 | -408 | 1 | -407 |
| Operating profit/loss | -226 | 5 157 | 4 931 | -496 | 5 319 | 4 823 |
| Financial net | 9 | -24 | -15 | -2 | 0 | -2 |
| Profit/loss after financial net | -217 | 5 133 | 4 916 | -498 | 5 319 | 4 821 |
Operating subsidiaries includes Metro, Vireo Energy, Rolnyvik, Saltside Technologies, AVI and G3 Good Governance Group.
Kinnevik's unlisted holdings are valued using IFRS 13 and the International Private Equity and Venture Capital Valuation Guidelines, whereby a collective assessment is made to establish the valuation method that is most suitable for each individual holding. Firstly, it is considered whether any recent transactions have been made at arm's length in the companies. For new share issues, consideration is taken to if the newly issued shares have better preference to the company's assets than earlier issued shares if the company is being liquidated or sold. For companies where no or few recent arm's length transactions have been performed, a valuation is conducted by applying relevant multiples to the company's historical and forecast key figures, such as sales, profit, equity, or a valuation based on future cash flows. When performing a valuation based on multiples, consideration is given to potential adjustments due to, for example, difference in size, historic growth, profitability and geographic market between the current company and the group of comparable companies.
The valuation process for Kinnevik's unlisted holdings is run by the financial department and based on financial information reported from each holding. The correctness of the financial information received is ensured through continuous contacts with management of each holding, monthly reviews of the accounts, as well as internal audits performed by auditors engaged by Kinnevik. Prior to decisions being made about the valuation method to be applied for each holding, and the most suitable peers with which to compare the holding, the financial department obtains information and views from the investment team, as well as external sources of information. Information and opinions on applicable methods and groups of comparable companies are also obtained periodically from well-renowned, valuation companies in the market. The results from the valuation is discussed firstly with the CEO and the Chairman of the Audit Committee, following which a draft is sent to all members of the Audit Committee, who each quarter analyze and discuss the outcome before it is approved at a meeting attended by the company's external auditors.
Below is a summary of the valuation methods applied in the accounts as per 30 June 2015:
| Company | Valuation method | Valuation assumptions |
|---|---|---|
| Global Fashion Group ("GFG") |
The valuation is based on the average sales multiple of a group of comparable companies (Zalando, Asos and Yoox), adjusted with a 17% premium in considera tion of GFG's higher growth rate. |
12 months historical sales (ending 31 March 2015) Multiple: 3.4x |
| The valuation considers preferential rights that shares have in case of a liquidation or sale of the company. |
||
| Home24 | The valuation is based on the average sales multiple of a group of comparable companies (including Amazon, Zalando and AO World). |
12 months historical sales (ending 31 March 2015) |
| The valuation considers preferential rights that shares have in case of a liquidation or sale of the company. |
Multiple: 1.8x | |
| Westwing | The valuation is based on the average sales multiple of a group of comparable companies (including Amazon, Zalando and AO World). |
12 months historical sales (ending 31 March 2015) |
| The average sales multiple of the peer group has been reduced for factors such as lower profitability and company size. |
Multiple: 1.7x | |
| The valuation considers preferential rights that shares have in case of a liquidation or sale of the company. |
| Company | Valuation method | Valuation assumptions |
|---|---|---|
| Lazada | The valuation is based on the average sales multiple of a group of comparable companies. |
12 months historical sales (ending 31 March 2015) |
| Lazada generates revenue from two business models, inventory and marketpla ce. Accordingly, two different peer groups are used in the valuation. The peer gro up for the inventory model includes Amazon, Qliro Group, JD.com and AO World. The peer group for the marketplace model includes MercadoLibre and eBay. |
Multiple: 2.1x | |
| The valuation considers preferential rights that shares have in case of a liquidation or sale of the company. |
||
| Linio | The valuation is based on the average sales multiple of a group of comparable companies. |
12 months historical sales (ending 31 March 2015) |
| Linio generates revenue from two business models, inventory and marketplace. Accordingly, two different peer groups are used in the valuation. The peer group for the inventory model includes Amazon, Qliro Group, JD.com and AO World. The peer group for the marketplace model includes MercadoLibre and eBay. |
Multiple: 1.5x | |
| The valuation considers preferential rights that shares have in case of a liquidation or sale of the company. |
||
| Konga | The valuation is based on the latest transaction at arm's length, a fundraising in Q2 2015. The fundraising resulted in a change of control. The transaction value has therefore been adjusted downward to reflect a control premium. The adjusted transaction value for all shares in Konga is USD 143m (post money). |
|
| Avito | The valuation is based on the average EBITDA multiple of a group of comparable companies (including Autohome, Infoedge India and Yandex). |
12 months historical EBITDA (ending 31 March 2015) Multiple: 22.9x |
| Quikr | The valuation is based on the latest transaction at arm's length; secondary share transactions in July 2015 (i.e. post balance sheet date). The transaction valued all shares in Quikr at USD 900m. |
|
| Wimdu | The valuation is based on sales multiples for a group of comparable companies including HomeAway, Priceline, Expedia and Tripadvisor. |
12 months historical sales Multiple: 2.5x |
| The average sales multiple in the peer group has been reduced for factors such as lower profitability and company size. |
||
| The valuation considers preferential rights that shares have in case of a liquidation or sale of the company. |
||
| Bayport | The valuation is based on the latest transaction at arm's length; new funding in Q2 2015. The transaction valued all shares in Bayport at USD 716m (post-money). |
|
| Milvik/Bima | The valuation is based on latest transaction at arm's length; new funding in Q3 2014 adjusted for subsequent financing, valuing all shares in Milvik/Bima at USD 104m. |
For the companies in the table above that are valued based on multiples (i.e. Global Fashion Group, Home24, Westwing, Lazada, Linio, Avito and Wimdu), an increase in the multiple by 10% would have increased estimated fair value by SEK 860m. Similarly, a decrease in the multiple by 10% would have decreased estimated fair value by SEK 809m.
When establishing the fair value of other financial instruments, methods that in every individual case are assumed to provide the best estimation of fair value have been used. For assets and liabilities maturing within one year, a nominal value adjusted for interest payments and premiums is assumed to provide a good approximation to fair value.
Information is provided in this note per class of financial instruments that are valued at fair value in the balance sheet, distributed in the levels stated below:
Level 1: Fair value established based on listed prices in an active market for the same instrument.
Level 2: Fair value established based on valuation techniques with observable market data, either directly (as a price) or indirectly (derived from a price) and not included in Level 1.
Level 3: Fair value established using valuation techniques, with significant input from data that is not observable in the market.
| 2015 1 Apr 30 June |
2014 1 Apr 30 June |
2015 1 Jan 30 June |
2014 1 Jan 30 June |
2014 Full year |
|
|---|---|---|---|---|---|
| Black Earth Farming | -37 | -2 | 27 | -41 | -185 |
| Millicom | -417 | -1 816 | 1 097 | -1 116 | -2 176 |
| MTG | -567 | -200 | -359 | -620 | -1 140 |
| Qliro Group | -151 | 45 | -215 | -158 | -289 |
| Rocket Internet2) | -1 300 | - | -2 650 | - | 2 842 |
| Seamless | -33 | -8 | -14 | -76 | -147 |
| Tele2 | -908 | -217 | 196 | 786 | 3 001 |
| Transcom | 3 | 24 | 89 | 28 | 1 |
| Zalando2) | 4 835 | - | 2 701 | - | 3 547 |
| Total Listed assets | 1 425 | -2 175 | 872 | -1 198 | 5 454 |
| Avito | 305 | 1 | 604 | -108 | - |
| Bayport | 300 | 31 | 408 | 32 | 174 |
| Global Fashion Group1) | -11 | 2 571 | -175 | 2 554 | 2 945 |
| Home24 | -9 | 111 | -34 | 126 | 150 |
| Iroko | -2 | 1 | 3 | 7 | 14 |
| Konga | 82 | 6 | 113 | 6 | 41 |
| Lazada1) | -1 | 6 | -31 | -2 | 110 |
| Linio1) | -1 | -2 | -22 | -2 | 10 |
| Milvik/BIMA | -9 | 4 | 12 | 8 | 96 |
| Quikr | 507 | 11 | 550 | 11 | 64 |
| Rocket Internet2) | - | 623 | - | 609 | 6 557 |
| Westwing | 15 | 44 | 27 | 46 | 162 |
| Wimdu | - | 8 | -11 | 8 | 20 |
| Zalando2) | - | 338 | - | 345 | 3 347 |
| Other | -112 | 626 | -55 | 630 | 350 |
| Total Unlisted assets | 1 064 | 4 379 | 1 389 | 4 270 | 14 040 |
| Total | 2 489 | 2 204 | 2 261 | 3 072 | 19 494 |
1) Comparable periods have been adjusted for restucturing relating to merger of Global Fashion Group and spin-off of assets within Big-Commcerce.
2) Rocket Internet and Zalando have been reclassified from Unlisted assets to Listed assets as a result of IPOs in October 2014. Changes in fair value up until IPO have been included in Unlisted assets and changes thereafter in Listed assets.
BOOK VALUE OF FINANCIAL ASSETS
| 30 June 2015 (listed companies) |
||||||
|---|---|---|---|---|---|---|
| Class A shares |
Class B | shares Capital/Votes (%) | 2015 30 June |
2014 30 June |
2014 31 Dec |
|
| Black Earth Farming | 51 811 828 | - | 24.6/24.6 | 179 | 295 | 151 |
| Millicom | 37 835 438 | - | 37.8/37.8 | 23 136 | 23 099 | 22 039 |
| MTG | 4 461 691 | 9 042 165 | 20.3/48.0 | 2 999 | 3 878 | 3 358 |
| Qliro Group | 42 613 642 | - | 28.5/28.5 | 522 | 629 | 737 |
| Rocket Internet2) | 21 716 964 | - | 13.2/13.2 | 7 970 | - | 10 620 |
| Seamless | 4 232 585 | - | 10.1/10.1 | 34 | 116 | 48 |
| Tele2 | 18 430 192 | 117 065 945 | 30.4/47.9 | 13 062 | 10 650 | 12 865 |
| Transcom | - | - | -/- | - | 533 | 494 |
| Zalando2) | 78 427 800 | - | 31.8/31.8 | 21 731 | - | 19 030 |
| Total Listed assets | 69 633 | 39 200 | 69 342 | |||
| Avito | 31/31 | 2 902 | 2 190 | 2 298 | ||
| Bayport | 24/24 | 1 440 | 891 | 1 032 | ||
| Global Fashion Group1) | 26/26 | 6 299 | 5 464 | 6 092 | ||
| Home24 | 18/18 | 809 | 805 | 833 | ||
| Iroko | 18/18 | 68 | 43 | 50 | ||
| Konga | 34/34 | 405 | 162 | 292 | ||
| Lazada1) | 9/9 | 525 | 369 | 555 | ||
| Linio1) | 9/9 | 161 | 171 | 184 | ||
| Milvik/BIMA | 39/39 | 347 | 118 | 206 | ||
| Quikr | 21/21 | 1 321 | 265 | 425 | ||
| Rocket Internet2) | N/A | - | 1 828 | - | ||
| Westwing | 17/17 | 592 | 263 | 379 | ||
| Wimdu | 27/27 | 370 | 368 | 381 | ||
| Zalando2) | N/A | - | 12 481 | - | ||
| Other | 1 055 | 1 489 | 1 190 | |||
| Total Unlisted assets | 16 294 | 26 907 | 13 917 | |||
| Total | 85 927 | 66 107 | 83 259 |
1) Comparable periods have been adjusted for restucturing relating to merger of Global Fashion Group and spin-off of assets within Big-Commcerce.
2) Rocket Internet and Zalando have been reclassified from Unlisted assets to Listed assets as a result of IPOs in October 2014.
| 2015 1 Apr |
2014 1 Apr |
2015 1 Jan |
2014 1 Jan |
2014 | |
|---|---|---|---|---|---|
| 30 June | 30 June | 30 June | 30 June | Full year | |
| Qliro Group | - | - | - | - | 241 |
| Seamless | - | - | - | - | 3 |
| Total Listed assets | - | - | - | - | 244 |
| Avito | - | 4 | - | 102 | 102 |
| Bayport | - | - | - | 23 | 23 |
| Global Fashion Group1) | 382 | 8 | 382 | 39 | 276 |
| Home24 | 8 | - | 10 | - | 3 |
| Iroko | - | - | 15 | - | - |
| Konga | - | - | - | - | 95 |
| Lazada1) | - | - | - | - 2 | 72 |
| Milvik/BIMA | 129 | - | 129 | 64 | 64 |
| Quikr | - | - | 346 | 254 | 362 |
| Westwing | - | - | 186 | - | - |
| Wimdu | - | 2 | - | 2 | 2 |
| Other | 2 | 49 | 5 | 50 | 99 |
| Total Unlisted assets | 521 | 63 | 1 073 | 532 | 1 098 |
| Total | 521 | 63 | 1 073 | 532 | 1 342 |
1) Comparable periods have been adjusted for restucturing relating to merger of Global Fashion Group and spin-off of assets within Big-Commcerce.
| 2015 1 Jan 30 June |
2014 1 Jan 30 June |
2014 Full year |
|
|---|---|---|---|
| Opening balance | 13 917 | 21 178 | 21 178 |
| Investments | 1 073 | 532 | 1 098 |
| Disposals | -85 | -111 | -195 |
| Distribution of shares in Bigfoot I and Bigfoot II | - | 950 | 950 |
| Reclassifications1) | - | 87 | -23 149 |
| Change in fair value1) | 1 389 | 4 270 | 14 040 |
| Exchange gain/loss and other | - | 1 | -5 |
| Closing balance | 16 294 | 26 907 | 13 917 |
1) Rocket Internet and Zalando have been reclassified from Unlisted assets to Listed assets as a result of IPOs in October 2014. Changes in fair value up until IPO have been included in Unlisted assets (Level 3).
| 1 Apr 30 June |
2014 1 Apr 30 June |
2015 1 Jan 30 June |
2014 1 Jan 30 June |
2014 Full year |
|
|---|---|---|---|---|---|
| Millicom | 823 | 662 | 823 | 662 | 662 |
| Tele2 | 2 012 | 596 | 2 012 | 596 | 596 |
| MTG | 149 | 142 | 149 | 142 | 142 |
| Rocket Internet, shares in Bigfoot I and Bigfoot II | - | 950 | - | 950 | 950 |
| Other | -7* | - | - | - | - |
| Total dividends received | 2 977 | 2 350 | 2 984 | 2 350 | 2 350 |
| Of which cash dividends | 2 984 | 1 400 | 2 984 | 1 400 | 1 400 |
| Of which ordinary cash dividends | 1 629 | 1 400 | 1 629 | 1 400 | 1 400 |
* adjustment from first quarter
Kinnevik's total interest bearing assets amounted to SEK 2,834m as at 30 June 2015. The short term deposits of SEK 1,040m were mainly split between Swedish money market funds with high credit quality with no restrictions on accessibility. The total amount of interest bearing liabilities was SEK 1,297m and including the debt for unpaid investments of SEK 511m, Kinnevik was in a net cash position of SEK 1,027m as at 30 June 2015 (SEK 402m as at 31 December 2014).
Kinnevik's total credit facilities (including issued bonds) amounted to SEK 7,167m as at 30 June 2015 whereof SEK 5,800m related to a revolving credit facility and SEK 1,200m related to a bond. The utilization of the credit facilities was SEK 1,236m. The Group's available liquidity, including interest bearing assets and available unutilized credit facilities, totaled SEK 8,656m at 30 June 2015 (SEK 7,524m as at 31 December 2014).
| 2015 30 June |
2014 30 June |
2014 31 Dec |
|
|---|---|---|---|
| Interest bearing long term assets | |||
| Other interest bearing assets | 109 | 49 | 106 |
| 109 | 49 | 106 | |
| Interest bearing short term assets | |||
| Short term investments | 1 040 | 1 763 | 1 311 |
| Cash and cash equivalents | 1 678 | 723 | 283 |
| Other interest bearing assets | 8 | 0 | 0 |
| 2 726 | 2 486 | 1 594 | |
| Total interest bearing assets | 2 834 | 2 535 | 1 700 |
| Interest bearing long term liabilities | |||
| Liabilities to credit institutions | 67 | 30 | 70 |
| Capital markets issues | 1 200 | 1 200 | 1 200 |
| Accrued borrowing cost | -12 | -18 | -16 |
| Other interest bearing liabilities | 41 | 52 | 35 |
| 1 296 | 1 264 | 1 289 | |
| Interest bearing short term liabilities | |||
| Liabilities to credit institutions | 1 | 18 | 9 |
| 1 | 18 | 9 | |
| Total interest bearing liabilities | 1 297 | 1 282 | 1 298 |
| Net interest bearing assets | 1 538 | 1 253 | 402 |
| Debt, unpaid investments/divestments | 511 | - | - |
| Net cash/(Net debt) for the Group including debt unpaid investments | 1 027 | 1 253 | 402 |
The outstanding loans carry an interest rate of Stibor or similar base rate with an average margin of 1.8%. All bank loans have variable interest rates (up to 3 months) while financing from the capital markets vary between 1 to 12 months for the loans under the commercial paper program and 5 years fixed for the outstanding bond (as per date of issue).
As at 30 June 2015, the average remaining tenor was 2.4 years for all credit facilities including the bond (excluding one unutilized extension option for one year related to the Group's SEK 5.800m credit facility). As at 30 June 2015, Kinnevik had not provided any security for any of its outstanding loans.
| 2015 | 2014 | 2015 | 2014 | 2014 | |
|---|---|---|---|---|---|
| 1 Apr 30 June |
1 Apr 30 June |
1 Jan 30 June |
1 Jan 30 June |
Full year |
|
| Revenue | 2 | 4 | 4 | 9 | 22 |
| Administration costs | -45 | -55 | -92 | -100 | -221 |
| Other operating income | 1 | 0 | 1 | 1 | 27 |
| Operating loss | -42 | -51 | -87 | -90 | -172 |
| Dividends received, external | 1 973 | 656 | 1 973 | 656 | 656 |
| Result from subsidiaries | 9 592 | 0 | 13 092 | 0 | 1 414 |
| Result from other financial assets | 0 | -112 | 0 | -112 | -694 |
| Net interest income/expense | -15 | 109 | -24 | 221 | 416 |
| Profit/loss after financial items | 11 508 | 602 | 14 954 | 675 | 1 620 |
| Group contribution | - | - | - | - | -649 |
| Profit/loss before taxes | 11 508 | 602 | 14 954 | 675 | 971 |
| Taxes | 0 | 14 | 0 | 14 | 14 |
| Net profit/loss for the period | 11 508 | 616 | 14 954 | 689 | 985 |
| Total comprehensive income for the period | 11 508 | 616 | 14 954 | 689 | 985 |
| 2015 30 June |
2014 30 June |
2014 31 Dec |
|
|---|---|---|---|
| ASSETS | |||
| Tangible fixed assets | 3 | 4 | 3 |
| Financial fixed assets | 57 274 | 50 155 | 64 516 |
| Short term receivables | 281 | 37 | 328 |
| Short term investments | 987 | 1 722 | 1 284 |
| Cash and cash equivalents | 270 | 439 | 77 |
| TOTAL ASSETS | 58 815 | 52 357 | 66 208 |
| SHAREHOLDERS' EQUITY AND LIABILITIES | |||
| Equity | 57 121 | 43 888 | 44 185 |
| Provisions | 29 | 30 | 29 |
| Long term interest bearing liabilities | 1 594 | 8 317 | 12 555 |
| Short term liabilities | 71 | 122 | 9 439 |
| TOTAL SHAREHOLDERS' EQUITY AND LIABLITIES | 58 815 | 52 357 | 66 208 |
The Parent Company's liquidity, including short-term investments and unutilized credit facilities, totalled SEK 7,187m at 30 June 2015 and SEK 7,300m at 31 December 2014. The Parent Company's interest bearing external liabilities amounted to SEK 1,620m (1,209) on the same dates. Investments in tangible fixed assets amounted to SEK 0m (0) during the period. Distribution by class of shares on 30 June 2015 was as follows:
| Number of shares | Number of votes | Par value (SEK 000s) |
|
|---|---|---|---|
| Outstanding Class A shares, 10 votes each | 42 369 312 | 423 693 120 | 4 237 |
| Outstanding Class B shares, 1 vote each | 235 021 558 | 235 021 558 | 23 502 |
| Class B shares in own custody | 377 320 | 377 320 | 38 |
| Registered number of shares | 277 768 190 | 659 091 998 | 27 777 |
The total number of votes for outstanding shares in the Company amounted at 30 June 2015 to 658,714,678 excluding 377,320 class B treasury shares. During the quarter 30,974 Class B-shares have been delivered to participants in the long term incentive plan from 2012. The Board has authorization to repurchase up to a maximum of 10% of all shares in the Company over 12 months. The Board has not used the authorization during the first half year of 2015. There are no convertibles or warrants in issue.
The Board of Directors and the CEO certify that this undersigned six month interim report provides a true and fair overview of the Parent Company and Group's operations, financial position and performance for the period, and describes the material risks and uncertainties facing the Parent Company and other companies in the Group.
Stockholm, 22 July 2015
Cristina Stenbeck Anders Borg Dame Amelia Fawcett Chairman of the Board Deputy Chairman of the Board Deputy Chairman of the Board
Tom Boardman Wilhelm Klingspor Erik Mitteregger Member of the Board Member of the Board Member of the Board
John Shakeshaft Lorenzo Grabau Member of the Board CEO and President
We have reviewed the interim report for Investment AB Kinnevik for the period January 1 - June 30, 2015. The Board of Directors and the President are responsible for the preparation and presentation of this interim report in accordance with IAS 34 and the Annual Accounts Act. Our responsibility is to express a conclusion on this interim report based on our review.
We conducted our review in accordance with the International Standard on Review Engagements (ISRE) 2410, Review of Interim Financial Information Performed by the Independent Auditor of the Entity. A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review has a different focus and is substantially less in scope than an audit conducted in accordance with ISA and other generally accepted auditing practices.
The procedures performed in a review do not enable us to obtain a level of assurance that would make us aware of all significant matters that might be identified in an audit. Therefore, the conclusion expressed based on a review does not give the same level of assurance as a conclusion expressed based on an audit.
Based on our review, nothing has come to our attention that causes us to believe that the interim report is not, in all material respects, prepared for the Group in accordance with IAS 34 and the Annual Accounts Act, and for the Parent Company in accordance with the Annual Accounts Act.
Stockholm 22 July 2015
Deloitte AB
Jan Berntsson Authorized Public Accountant
Reporting dates for 2015: 23 October Interim Report January-September February 2016 Year-end release 2015
Kinnevik discloses the information provided herein pursuant to the Securities Market Act (Sw. lagen om värdepappersmarknaden (2007:528)). The information was submitted for publication at 8.00 CET on 22 July 2015.
Kinnevik is an entrepreneurial investment group focused on building digital consumer brands in four sectors: Communication, E-commerce & Marketplaces, Entertainment, and Financial Services. We work in partnership with talented founders and managers to create, invest in and lead fast growing digital businesses both in developed and developing countries.
Kinnevik was founded in 1936 by the Stenbeck, Klingspor and von Horn families.
Kinnevik's shares are listed on Nasdaq OMX Stockholm's list for large cap companies under the ticker codes KINV A and KINV B.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.