AI assistant
Pirelli & C — Investor Presentation 2018
Feb 26, 2018
4052_ip_2018-02-26_1f35efca-1314-4a13-a26c-aa7e8133efb7.pdf
Investor Presentation
Open in viewerOpens in your device viewer
DISCLAIMER_
In General. This disclaimer applies to this document and any oral comments of any person presenting it. This document, taken together with any such oral comments, is referred to herein as the "Presentation". This document has been prepared by Pirelli & C. S.p.A. ("Pirelli" or the "Company" and, together with its subsidiary the "Group"). The Presentation is being furnished to you for information purposes only and for use in presentations of the results and strategies of the Group.
No distribution of this Presentation. This Presentation is being furnished to you solely for your information and may not be reproduced, in whole or in part, or redistributed to any other individual or legal entity.
Forward-looking statement. ""Forward-looking statements" (which expression shall include opinions, predictions or expectations about any future event) that may be contained in the Presentation are based on a variety of estimates and assumptions by the Group, including, among others, estimates of future operating results, the value of assets and market conditions. These estimates and assumptions are inherently uncertain and are subject to numerous business, industry, market, regulatory, geo-political, competitive and financial risks that are outside of the Group's control. There can be no assurance that the assumptions made in connection with the forward-looking statements will prove accurate, and actual results may differ materially. The inclusion of the forward-looking statements herein should not be regarded as an indication that the Group considers the forward-looking statements to be a reliable prediction of future events and the forward-looking statements should not be relied upon as such. Neither the Group nor any of its representatives has made or makes any representation to any person regarding the forward-looking statements and none of them intends to update or otherwise revise the forward-looking statements to reflect circumstances existing after the date when made or to reflect the occurrence of future events, even in the event that any or all of the assumptions underlying the forward-looking statements are later shown to be in error.
No update. The information and opinions in this Presentation is provided to you as of the dates indicated and the Group does not undertake to update the information contained in this Presentation and/or any opinions expressed relating thereto after its presentation, even in the event that the information becomes materially inaccurate, except as otherwise required by applicable laws.
Verbal explanation. This Presentation has to be accompanied by a verbal explanation. A simple reading of this Presentation without the appropriate verbal explanation could give rise to a partial or incorrect understanding.
No offer to purchase or sell securities. The information, statements and opinions contained in this Presentation are for information purposes only and do not constitute a public offer under any applicable legislation or an offer to sell or solicitation of an offer to purchase or subscribe for securities or financial instruments or any advice or recommendation with respect to such securities or other financial instruments. None of the securities referred to herein have been, or will be, registered under the U.S. Securities Act of 1933, as amended, or the securities laws of any state or other jurisdiction of the United States or in Australia, Canada or Japan or any other jurisdiction where such an offer or solicitation would be unlawful (the "Other Countries"), and there will be no public offer of any such securities in the United States. This Presentation does not constitute or form a part of any offer or solicitation to purchase or subscribe for securities in the United States or the Other Countries.
Rounding. Due to rounding, numbers presented throughout this Presentation may not add up precisely to the totals provided and percentages may not precisely reflect the absolute figures.
This Presentation has been prepared on a voluntary basis since the financial disclosure additional to the half-year and annual ones is no longer compulsory pursuant to Law 25/2016 in application of Directive 2013/50/EU. Pirelli is therefore not bound to prepare similar presentations in the future, unless where provided by law.
Neither the Company nor any member of the Group nor any of its or their respective representatives, directors, employees or agents accept any liability whatsoever in connection with this Presentation or any of its contents or in relation to any loss arising from its use or from any reliance placed upon it.
Francesco Tanzi, the manager in charge of preparing the corporate accounting documents, declares that, pursuant to art. 154-bis, paragraph 2, of the Legislative Decree no. 58 of February 24, 1998, the accounting information contained herein correspond to document results, books and accounting records.
Non-IFRS and Other Performance Measures
This Presentation contains certain items as part of the financial disclosure which are not defined under IFRS. Accordingly, these items do not have standardized meanings and may not be directly comparable to similarly-titled items adopted by other entities.
***
Pirelli management has identified a number of "Alternative Performance Indicators" ("APIs"). These APIs (i) are derived from historical results of Pirelli & C. S.p.A. and are not intended to be indicative of future performance, (ii) are non-IFRS financial measures and, although derived from the Financial Statements, are unaudited and (iii) are not an alternative to financial measures prepared in accordance with IFRS.
The APIs presented herein are [EBIT, EBIT margin, EBITDA, EBITDA margin, net income and net income margin.
In addition, this Presentation includes certain measures that have been adjusted by us to present operating and financial performance net of any non-recurring events and non-core events. The adjusted indicators are EBITDA adjusted, EBITDA adjusted without start up costs, EBIT, EBIT adjusted, EBIT adjusted without start up costs,, net income adjusted.
In order to facilitate the understanding of our financial position and financial performance, this Presentation contains other performance measures, such as Fixed Assets related to continuing operations, Provisions, Operating Working Capital related to continuing operations, Net Working Capital related to continuing operations, Net Financial (liquidity) / debt Position.
These measures are not indicative of our historical operating results, nor are they meant to be predictive of future results.
These measures are used by our management to monitor the underlying performance of our business and operations. Similarly entitled non-IFRS financial measures reported by other companies may not be calculated in an identical manner, consequently our measures may not be consistent with similar measures used by other companies. Therefore, investors should not place undue reliance on this data.
KEY MESSAGES_
>
2017 RESULTS: SOUND HIGH VALUE STRATEGY DELIVERY
- ▬ Strengthened foothold in High Value (~58% on revenues, ~83% on adjusted EBIT before start-up costs)
- ▬ Top Price/Mix improvement in the industry: +6.9% in FY, +7.8% in 4Q
- ▬ Solid profitability increase driven by internal levers : EBIT margin reaching 17.3% in FY, 18.7% in 4Q
> 2018 EXPECTED PERFORMANCE: KEEPING THE PACE OF THE INDUSTRIAL PLAN
- ▬ High Value volumes: ≥+13% in 18'' and above
- ▬ Solid Price/Mix improvement driven by new products
- ▬ Efficiencies ~1% of sales
INDUSTRY FUTURE TRENDS: OUR STEPS AHEAD
- ▬ Electric car: partnership with Global Car Makers and most innovative Chinese brands
- ▬ Connected / autonomous: Cyber O.E. Products and solutions adoption currently under evaluation by some car makers; Connesso: market test finalized
- ▬ New mobility: expanding the Velo range, entering the Electric bicycle segment
PLAN DELIVERY IN 2017 AND 2018 OUTLOOK
SUSTAINABILITY PLAN UPDATE
REVIEW OF 2017 RESULTS
APPENDIX
2017 RESULTS HIGHLIGHTS_
| million | 2016A | 2017E | 2017A | ∆ vs. guidance ~-0.7pp on FX |
|---|---|---|---|---|
| target @ 6-Nov-18 | YoY | ~-0.8pp on faster Standard reduction |
||
| Revenues | 4,976 | ~+9% YoY | 5,352 +7.6% ~ |
|
| HV Revenues | 2,754 | 3,078 +11.8% |
||
| HV weight on tot. revenues | 55% | >57% | 57.5% | |
| Adjusted EBIT w/o start-up1 | 844 | ~930 | 927 +9.7% |
|
| Margin | 17.0% | 17.3% | ||
| High Value weight | 81% | ~83% | ~83% | |
| Adjusted EBIT | 844 | ~880 | 876 +3.8% |
|
| Net Income Consumer | 164 | 263 +61% |
||
| Net Financial Position | 4,961 | 3,219 | ||
| NFP / adj.EBITDA w/o start-up costs | 4.6X | <3X | 2.7X | |
| CapEx on Revenues | 6.8% | ~9% | 9.1% |
1 EBIT adjusted excluding PPA amortization, non recurring, one-off, extraordinary items and start-up costs;;
2017 PERFORMANCE BY HIGH VALUE REGION_
2017 PERFORMANCE BY STANDARD REGION_
PIRELLI, GLOBAL HIGH VALUE
FY 2017 RESULTS 26 February 2018 6
PILLAR 1: HIGH VALUE 2017 ACHIEVEMENTS AND 2018 PRIORITIES_
PIRELLI, GLOBAL HIGH VALUE
1
PILLAR 2: TRANSFORMATION PROGRAMS 2017 ACHIEVEMENTS AND 2018 PRIORITIES
2017 achievements 2018 priorities
- Integrated O.E. / Repl. business mgmt. successfully redesigned, first pilots of predictive/forecasting tools showing encouraging results 1
- ~1% efficiencies reached in 2017 as planned, new centralized plant planning function working with new digital tools
- Specific Prestige Business Unit bearing first fruits: Global OE Market Share increased in 2017 up to almost half of the market 3
-
New "customize to order" supply chain activated for Color Edition, Prestige supply chain reviewed 4
-
▬ Re-engineer and consolidate the Integrated Business Planning process, starting from Prestige
- ▬ ~1% efficiencies in continuity with plan
- ▬ Extend people training (tgt. 10 times the people involved in 2017)
- ▬ Capitalize high O.E. share in replacement market leveraging new digital approach to sales
- ▬ Increase Tier 1 agreements with additional key clients and gradually move towards a "make to order" model
1 Internet of Things
2
PIRELLI, GLOBAL HIGH VALUE
2
PILLAR 3: STANDARD CAPACITY REDUCTION, 2017 ACHIEVEMENTS AND 2018 PRIORITIES
STANDARD CAPACITY EVOLUTION 2016-2020 2017 ACHIEVEMENTS
Volumes Consistent with:
- ▬ Requests from O.E. Customers with Premium and Standard Range
- ▬ Retailers assortment
- ▬ Geographic car parc peculiarities (LatAm, Russia)
-
▬ Progressive upgrade of Jiaozuo (former Aeouls Car) into Pirelli brand production
-
▬ Mix improvement
- ▬ Phasing out of legacy brands in Russia (e.g. Amtel)
- ▬ Pruning of lower rim sizes in Europe and South America
- ▬ Limiting low value O.E. contracts
- ▬ Profitability improvement:
- ▬ Russia and CIS EBIT margin at «Low- teen» vs. «low single digit in 2016
- ▬ South America: high single digit profitability, improving YoY
2018 PRIORITES
LatAm:
- ▬ Cut standard production and conversion to High Value
- ▬ Focus on high mix, exploiting increasing SUV penetration (+15% SUV registration CAGR in 16-20)
MEAI
- ▬ Progressive reduction of Standard production
- ▬ Increasing weight of High Value sales (already >50% in 2017)
Russia:
- ▬ Focus on Pirelli mix to improve share in ≥17'' with an increasing weight of locally produced High Value tyre
- ▬ Strengthening price positioning
2018 HIGH VALUE MARKET OUTLOOK IN LINE WITH OUR PLAN_
FY 2018 OUTLOOK_
| 2017A | 2018E | |
|---|---|---|
| million | ||
| Revenues | 5,352 | ≥+6% YoY ~+10% Net of FX |
| High Value weight | 58% | ~60% |
| Adjusted EBIT w/o start-up1 | 927 | >€ 1,0 bln |
| High Value weight | 83% | ≥83% |
| Start-up costs | 50 | ~40 |
| Adjusted EBIT2 | 876 | ~€1,0 bln |
| Net financial position / Adjusted EBITDA w/o start-up costs3 |
2.7X | ~2.3X |
| CapEx on Revenues | 9.1% | ~8% |
| ~50% High Value capacity increase ▬ (Europe, NAFTA, APac and LatAm) ~25% mix & quality ▬ ~25% maintenance & other ▬ |
1 EBIT adjusted excluding PPA amortization, non recurring, one-off, extraordinary items and start-up costs; 2 EBIT adjusted excluding PPA amortization, non recurring, one-off and extraordinary items; 3 EBITDA adjusted excluding non recurring, one-off, extraordinary items and start-up costs
PLAN DELIVERY IN 2017 AND 2018 OUTLOOK
SUSTAINABILITY PLAN UPDATE
REVIEW OF 2017 RESULTS
APPENDIX
THE SUSTAINABILITY PLAN_
The Plan 2020 with selected 2025 target
- > Was drafted according to Pirelli Value Driver Model, with a Return on Capital approach
- > Integrates Group Industrial Plan and its High Value development strategy
- > Replaces previous Sustainability Plan 2013-2017 with selected targets 2020 (vs. 2009)
- > Maintains 2009 as base reference year to allow long-term numerical trends to be appreciated
- > Impacts on 12 of the Sustainable Development Goals 2030 set forth by the United Nations
FY 2017 RESULTS
SUSTAINABILITY PLAN UPDATE: ACHIEVEMENTS AND KEY TARGETS_
| KPIs | '17 vs '09 |
'17 vs '16 |
Targets '20 vs '09 |
FURTHER 2017/18 ACHIEVEMENTS |
||
|---|---|---|---|---|---|---|
| Green Performance Tyres revenues accounted for 42% of total tyre sales in 20171 |
+2% | >50% >65% on HV |
> | Natural Rubber Policy» | ||
| Accident frequency index reduction | -83% | -18% | -87% | > | ||
| Plant CO specific emissions reduction 2 |
-9% | -4% | -17% | Model with ISO 204004 | ||
| Specific energy consumption reduction |
-15% | -4% | -19% | |||
| ~43% of the electricity we buy comes from renewable sources2 |
+5% | | ||||
| 93% of waste recovered in 2017 | +24% | +1% | ≥95% | |||
| Specific water withdrawal reduction | -62% | -14% | -66% | |||
| Avg. rolling resistance of Pirelli car tyres reduction |
-15% | -20% -15% noise reduction |
Awarded Global Sustainability | |||
| Average training days per capita: ~8 in 2017 |
In line | ≥7 days | 2018 Sustainability Yearbook6 | |||
| 83 ESG3 audits of Supplier Sustainability risk assessment |
-16% Non conformities found on site |
Non-tier 1 ESG risk governance |
Awarded Global Sustainability Leader of Auto Components sector5
Awarded Gold Class Company in the 2018 Sustainability Yearbook6
1 Figure obtained by weighing the value of sales of Green Performance tyres on the total value of sales of Group tyres; Green Performance products identify tyres that Pirelli produces throughout the world and that fall only under rolling resistance and wet grip classes A, B, C according to the labeling parameters set by European legislation; 2 Internal evaluation on International Energy Agency (IEA) data considering Pirelli geographical breakdown; 3 Environmental, Social and Governance; 4 Confirmed by third party (Feb. 2018); 5 with a score of 83 points vs. sector average of 42 (Feb. 2018); 6 Edited by RobecoSAM, who is responsible for evaluations of inclusion in the Daw Jones Sustainability Index
PLAN DELIVERY IN 2017 AND 2018 OUTLOOK
SUSTAINABILITY PLAN UPDATE
REVIEW OF 2017 RESULTS
APPENDIX
FY 2017 RESULTS: HIGHLIGHTS_
€ million
NET INCOME CONSUMER NET FINANCIAL POSITION
1 before amortization of PPA, non-recurring items & restructuring costs; 2 Aeolus Car, Velo, Cyber & digital transformation ; 3 2016 ratio calculated using the NFP relative to the sole Consumer business
FY 2017 NET SALES BRIDGE_
FY / 4Q 2017 OPERATING PERFORMANCE_
FY 2017 NET INCOME BRIDGE_
1 U.S. private placement early redemption fees; 2 Wash down fee BBC financing
FY 2017 CASH FLOW AND NET FINANCIAL POSITION_
€ million
1 reported; 2 before non-recurring items and restructuring costs; 3 Industrial reorg: partial debt push down to Prometeon ; 4 Capital Increase made by Marco Polo; 5 2016 ratio calculated using the NFP relative to the sole Consumer business equal to €4,961 million
CURRENT CAPITAL STRUCTURE (DECEMBER 2017)_
€ million
NET FINANCIAL POSITION GROSS DEBT MATURITY 649 596 Net Fin. Position 3,219 Fin. Assets 153 1,151 Gross Debt 4,523 3,278 Loan Bond Other Cash & Cash equivalents Fin receivables & Other
LIQUIDITY PROFILE
| Liquidity margin1 | 1,851 |
|---|---|
| Total committed lines not drawn | 700 |
| Liquidity position | 1,151 |
BREAK-DOWN BY CURRENCY
COST OF DEBT
1 covers ~ 2.4 years of forthcoming maturities
PLAN DELIVERY IN 2017 AND 2018 OUTLOOK
SUSTAINABILITY PLAN UPDATE
REVIEW OF 2017 RESULTS
APPENDIX
FY / 4Q 2017 RESULTS HIGHLIGHTS_
€ million
| FY '16 restated |
FY '17 | Δ YoY | 4Q '16 restated |
4Q '17 | Δ YoY | ||
|---|---|---|---|---|---|---|---|
| Revenues | 4,976.4 | 5,352.3 | +7.6% | 1,269.9 | 1,313.8 | +3.5% | |
| Organic Growth1 | +7.9% | +8.3% | |||||
| High Value Revenues | 2,753.8 | 3,078.1 | +11.8% | 677.2 | 734.2 | +8.4% | |
| Organic Growth1 | +13.4% | +12.7% | |||||
| % on total Revenues | 55.3% | 57.5% | +3 p.p. | 53.3% | 55.9% | +3 p.p. | |
| EBITDA adjusted w/o start-up costs2 | 1,082.3 | 1,175.1 | +8.6% | 280.9 | 309.4 | +10.1% | |
| Margin | 21.7% | 22.0% | +0.3 p.p | 22.1% | 23.6% | +1.5 p.p | |
| EBITDA adjusted3 | 1,082.3 | 1,137.7 | +5.1% | 280.9 | 301.4 | +7.3% | |
| Margin | 21.7% | 21.3% | -0.4 p.p. | 22.1% | 22.9% | +0.8 p.p. | |
| EBIT adjusted w/o start-up costs2 | 844.3 | 926.6 | +9.7% | 223.6 | 245.4 | +9.7% | |
| Margin | 17.0% | 17.3% | +0.3 p.p. | 17.6% | 18.7% | +1.1 p.p. | |
| EBIT adjusted3 | 844.3 | 876.4 | +3.8% | 223.6 | 234.2 | +4.7% | |
| Margin | 17.0% | 16.4% | -0.6 p.p. | 17.6% | 17.8% | -0.2 p.p. | |
| EBIT | 686.5 | 673.6 | 172.8 | 132.5 | |||
| Margin | 13.8% | 12.6% | 13.6% | 10.1% | |||
| Results from Equity Investments | (20.0) | (6.9) | 32.7 | 11.7 | |||
| Financial Income / (Charges) | (427.3) | (362.6) | (75.7) | (72.7) | |||
| EBT | 239.2 | 304.1 | 129.8 | 71.5 | |||
| Tax Rate | 31.4% | 13.4% | n.m. | 9.9% | |||
| Net Income (Consumer) | 164.0 | 263.3 | 128.2 | 64.4 | |||
| Net Income adjusted (Consumer) | 296.6 | 386.8 | 164.0 | 129.3 |
4Q Highlights
| Strong organic growth on the back of: | |
|---|---|
| ▬ | Strengthening High Value |
| ▬ | Top Industry price/mix (+7.8%) |
| ▬ | Volumes +0.5%, with +11.5% on High Value and -5.8% on Standard, given the accelerated exit from low profitable products |
| ▬ | EBIT adj. improvement, with internal levers which more than compensated for rising raw mat. costs, inflation and other costs related to business development |
|---|---|
| ▬ | EBIT margin adj. w/o start-up at 18.7% (+1.1pp YoY) |
| ▬ | Lower financial charges related to reduced cost of debt |
▬ Tax rate positively impacted by detection of deferred tax assets and other temporary differences (e.g. ACE)
1 Excl. FX / perimeter; 2 Aeolus Car, Velo, Cyber & digital transformation; 3 before amortization of PPA, non-recurring items & restructuring costs;
2017 RESULTS HIGHLIGHTS BY QUARTER_
€ million
| 1Q '16 restated |
1Q '17 | Δ YoY | 2Q '16 restated |
2Q '17 | Δ YoY | 3Q '16 restated |
3Q '17 | Δ YoY | 4Q '16 restated |
4Q '17 | Δ YoY | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | 1,180.9 | 1,339.3 | +13.4% | 1,246.0 | 1,346.0 | +8.0% | 1,279.6 | 1,353.2 | +5.8% | 1,269.9 | 1,313.8 | +3.5% |
| Organic Growth1 | +8.4% | +6.2% | +8.3% | +8.3% | ||||||||
| High Value Revenues | 663.4 | 775.0 | +16.8% | 707.5 | 786.7 | +11.2% | 705.7 | 782.3 | +10.8% | 677.2 | 734.2 | +8.4% |
| Organic Growth1 | +16.0% | +11.2% | +13.9% | +12.7% | ||||||||
| % on total Revenues | 56% | 58% | +2 p.p. | 57% | 58% | +1 p.p. | 55% | 58% | +3 p.p. | 53% | 56% | +3 p.p. |
| EBITDA adjusted w/o start-up costs2 | 261.5 | 281.7 | +7.7% | 268.4 | 285.1 | +6.2% | 271.5 | 298.9 | +10.1% | 280.9 | 309.4 | +10.1% |
| margin | 22.1% | 21.0% | -1.1 p.p. | 21.5% | 21.2% | -0.3 p.p. | 21.2% | 22.1% | +0.9 p.p. | 22.1% | 23.6% | +1.5 p.p |
| EBITDA adjusted3 | 261.5 | 270.4 | +3.4% | 268.4 | 276.0 | +6.2% | 271.5 | 289.9 | +6.8% | 280.9 | 301.4 | +7.3% |
| margin | 22.1% | 20.2% | -1.9 p.p. | 21.5% | 20.5% | -0.1 p.p. | 21.2% | 21.4% | +0.2 p.p. | 22.1% | 22.9% | +0.8 p.p. |
| EBIT adjusted w/o start-up costs2 | 203.6 | 219.5 | +7.8% | 209.6 | 233.5 | +11.4% | 207.5 | 238.2 | +14.8% | 223.6 | 245.4 | +9.7% |
| margin | 17.2% | 16.4% | -0.8 p.p. |
16.8% | 16.6% | +0.8 p.p. | 16.2% | 17.6% | +1.4 p.p. | 17.6% | 18.7% | +1.1 p.p. |
| EBIT adjusted3 | 203.6 | 205.0 | +0.7% | 209.6 | 211.2 | +0.8% | 207.5 | 226.0 | +8.9% | 223.6 | 234.2 | +4.7% |
| Margin | 17.2% | 15.3% | -1.9 p.p. | 16.8% | 15.7% | -0.1 p.p. | 16.2% | 16.7% | +0.5 p.p. | 17.6% | 17.8% | +0.2 p.p. |
| PPA amortization |
(26.2) | (26.2) | (26.1) | (26.1) | (26.1) | (28.6) | (26.2) | (28.7) | ||||
| non recurring & restructuring costs | (11.3) | (10.1) | (8.1) | (35.6) | (9.2) | 25.5 | (24.6) | (73.0) | ||||
| EBIT | 166.1 | 168.7 | +1.6% | 175.4 | 149.5 | -14.8% | 172.2 | 222.9 | +29.4% | 172.8 | 132.5 | -23.3% |
| margin | 14.1% | 12.6% | -1.5 p.p. | 14.1% | 11.1% | -3.0 p.p. | 13.5% | 16.5% | +3.0 p.p. | 13.6% | 10.1% | -3.5 p.p. |
1 Excl. FX / perimeter; 2 Aeolus Car, Velo, Cyber & digital transformation; 3 before amortization of PPA, non-recurring items & restructuring costs;
FY PIRELLI BALANCE SHEET_
€ million
| 31/12/2016 Carve-out |
31/12/2016 Reported |
31/12/2017 | |
|---|---|---|---|
| Fixed assets related to continuing operations | 9,168 | 10,299 | 9,121 |
| Inventories | 874 | 1,056 | 941 |
| Trade receivables |
680 | 679 | 653 |
| Trade payables | (1,281) | (1,499) | (1,674) |
| Operating net working capital related to continuing operations |
274 | 236 | (80) |
| Other receivables / payables |
19 | (311) | (42) |
| Net Working Capital related to continuing operations | 293 | (74) | (123) |
| Net invested capital held for sale | - | - | 61 |
| Total net invested capital | 9,460 | 10,225 | 9,059 |
| Equity | 2,633 | 3,275 | 4,177 |
| Provisions | 1,866 | 2,037 | 1,664 |
| Net Financial Position | 4,961 | 4,913 | 3,219 |
| Total financing and shareholders' equity | 9,460 | 10,225 | 9,059 |
FY PIRELLI GROUP CASH FLOW_
| FY '16 restated | FY '17 | ||
|---|---|---|---|
| € million |
|||
| EBIT adjusted1 | 844 | 876 | |
| Depreciation & Amortization (excl. PPA amortization) |
238 | 261 | |
| Capital expenditures | (342) | (489) | |
| Change in working capital / other |
32 | 124 | |
| Operating Cash Flow |
772 | 772 | |
| Financial income / (expenses) | (427) | (363) | |
| Taxes paid | (104) | (136) | |
| Financial investments | (7) | (3) | |
| Financial asset disposals |
109 | 26 | |
| Asset disposals | 91 | - | |
| Dividends paid to minorities |
- | (13) | |
| Cash-out for non recurring items and restructuring costs |
(49) | (64) | |
| Bidco financial costs after merger / other refinancing adjust. already incl. in fin. charges |
23 | - | |
| Minorities | - | (6) | |
| Financial expenses already included in acquisition debt | 122 | - | |
| Partial purchase from Dasa of Pneuac shares |
- | (15) | |
| Exchange rates difference/other | (193) | 1 | |
| Net cash flow before extraordinary operations |
336 | 200 | |
| Industrial reorganization |
47 | 305 | |
| Capital increase |
- | 1,189 | |
| Impact on NFP Aeolus Car |
(74) | - | |
| Cinda cash-in from 38% of P.I. sale |
266 | - | |
| Bidco NFP variation 1.1 – 31.05.2016 |
(134) | - | |
| Bidco financial costs after merger/other refinancing adjustments |
(23) | - | |
| Net cash flow | 418 | 1,694 |
1 before amortization of PPA, non recurring items and restructuring costs
2018E FOREX GUIDANCE
€ million
PIRELLI, GLOBAL HIGH VALUE
FY 2017 RESULTS
2018E RAW MATERIAL GUIDANCE
breakdown FY 2017 A based on purch. costs 15% Natural Rubber 29% Synthetic Rubber 9% Carbon Black 15% Steel Reinf. 16% Textiles 21% Chemicals AVERAGE COST OF COMMODITIES Natural Rubber TSR20 (\$ / tonne) Brent Oil (\$ / barrel) Butadiene EU (€ / tonne) 2017 A 1,651 54.9 1,112 2018 E ~1.800 ~68 ~1,200 ∆ YoY +8% +23% +7% raw mat. 35% on Sales Raw Mat. subtotal ~-55 FX impact ~-40 TOT. IMPACT ~-95 2018E EBIT impact ~+15 ~-80 ~+10 € million 2018E IPO plan ~1,800 ~61 ~2,200 ~76% of production in lowcost countries
ATTRACTIVE TYRE MARKET: ≥18" OUTGROWING STANDARD ~4x SUSTAINED BY PREMIUM & PRESTIGE CAR PARC EXPANSION_
Source: Company elaborations based on third party data relative to car market and on data provided by local associations of tyre producers
KEY CAR MARKET TRENDS: EUROPE1_
Source: Pirelli tyre market estimates based on main data provider for the Region; historical market data may be subject to restatement
PIRELLI, GLOBAL HIGH VALUE
FY 2017 RESULTS
KEY CAR MARKET TRENDS: NAFTA_
Source: Pirelli tyre market estimates based on main data provider for the Region; historical market data may be subject to restatement; 1 NAFTA Replacement includes imports
KEY CAR MARKET TRENDS: APAC_
Source: Pirelli tyre market estimates based on main data provider for the Region; historical market data may be subject to restatement
KEY MARKET TRENDS: RUSSIA & CIS AND SOUTH AMERICA_
Source: Pirelli tyre market estimates based on main data provider for the Region; historical market data may be subject to restatement; 1 South America Replacement restated to include Brazilian imports