Earnings Release • Mar 7, 2024
Earnings Release
Open in ViewerOpens in native device viewer
UNAUDITED ACCOUNTS 07TH MARCH 2024
UNAUDITED ACCOUNTS 07TH MARCH 2024
同盟
€514.0M +5.5% versus 2022 EBITDA
EBITDA rose mostly driven by:
€149.2M +33.5% versus 2022 Non Recurrent Net Profit
Recurring Net Profit reached €125.0M (+15.1% YoY), as a result of:
Net debt (excluding tariff deviations) recorded a 4.8% reduction in 2023, despite the increase in average cost of debt to 2.5% (vs 1.8% in 2022).
Including tariff deviations, Net Debt was 2,748.7 (an increase of 34.5% vs 2022), also reflecting REN's investment policy towards the Portuguese energy transition.
In February 2024, REN issued a €300M green bond, with a 8-year maturity. The demand exceeded supply substantially, covering the issuance amount by around 7 times.
CAPEX rose 49.6% in 2023 (an increase of €100M YoY), reflecting REN's focus and commitment towards energy transition.
Transfers to RAB also accelerated in 2023, with a growth of €59.3M (+36.3% YoY), recovering from delays in projects in 2022.
60.6% +11.3 pp versus 2022 Renewable energy sources (RES)
Renewable Energy sources reached 60.6% of total supply (+11.3pp versus 2022), which was a record year in Portugal.
Electricity consumption remained stable YoY (50.7 TWh), whilst natural gas consumption decreased by 20.7% (to 49.0 TWh), the lowest record since 2014.
Quality of service levels remained high
The level of energy transmission losses in electricity remained in line with 2022.
Gas transmission combined availability rate reached 100%.
Innovation continued to be a priority with important developments in 2023, such as digitalization, robotization, sustainability & circular economy and integration of renewable gases.
Committed to high ESG standards
REN reviewed its sustainability strategy, focusing on the energy transition and climate change, natural capital management, valuing our people, creating value for stakeholders and responsible governance.
Near-term emissions reductions targets approved by the Science Based Target Initiative.
Joined the anti-corruption call to action of the United Nations Global Compact initiative.
The H2MED project was recognized in the draft PCI list as EU Project of Common Interest.
ERSE approved tariffs and prices for electricity for 2024.
A new four-year regulatory period was approved for natural gas (which will start in 2024), with a review of the regulatory parameters, including a new reference for the rate of return.
QUALITY OF SERVICE LEVELS AND COMBINED AVAILABILITY RATE REMAINED HIGH IN 2023, WITH LOWER ENERGY TRANSMISSION LOSSES, IN THE CONTEXT OF GROWING ELECTRICITY AND LOWER GAS CONSUMPTION
* Excludes interruptions by fortuitous of force majeure and exceptional events.
IMPROVEMENT OF OPERATIONAL RESULTS AND NET PROFIT
1Includes electricity regulatory incentives and excludes Opex remuneration related to pass-through costs | 2Includes REN Trading incentives, telecommunication sales and services rendered, interest on tariff deviation, consultancy revenues and other services provided, OMIP and Nester results | 3 Includes Apolo SpA and Aerio Chile SpA costs | 4 This value takes into consideration the impact from the segment "Other", which includes REN SGPS, REN Serviços, REN Telecom, REN Trading, REN PRO and REN Finance B.V. | 5 Refers to Portgás
Domestic Business
INCREASE OF BASE RETURN ON RAB, ON THE BACK OF HIGHER PORTUGUESE BOND YIELDS
* Source: Bloomberg; REN | ** Electricity data collected from Oct-22 to Sep-23; Gas data collected from Jan-23 to Dec-23.
Transfers to RAB - €M
Gas Transportation
Gas Distribution
CAPEX - €M
* The line connecting at SE Sines, the REPSOL customer and the 400 kV line panels at the Rio Maior and Bodiosa substations are 100% subsidized.
Electricity KEY HIGHLIGHTS
Domestic Business
RAB REMUNERATION INCREASED ACROSS ALL BUSINESSES DRIVEN MOSTLY BY THE INCREASE IN THE RATE OF RETURN
Return on RAB increased driven by a higher asset base (by €23.9M2 to €87.5M) and higher RoR of 5.27% (vs 4.75%)
Return on RAB evolution breakdown - €M
Increase in return on RAB justified by a higher RoR of 5.70% (vs 5.29%), despite the smaller asset base (by €43.9M to a total of €830.8M)
Increase return on RAB attributed to a higher RoR (from 5.49% to 5.90%) and higher asset base (+€7.7M to a total of €491.8M)
1 Only General System Management (GGS) activity, assets extra Totex model and Enondas | 2 Reflects the power line Fernão Ferro – Trafaria 2 accepted by the regulator outside Totex (+€21.3M)
OPEX INCREASED 29.6% YOY, WHILE CORE OPEX GREW 1.3%
1 Calculated as OPEX minus pass-through costs (e.g., ITC mechanism, NG transportation costs, ERSE costs and subsoil occupation levies)
Domestic Business
• General increases and headcount increase (+4% growth YoY, achieving 736 people in December 2023), driven by operational areas growth
• Pass-through costs (costs accepted in the tariff) increased €43.5M of which €+35.2M in costs with cross-border and €+6.3M in costs with ERSE
Domestic Business
INCREASE IN ELECTRICITY EBITDA, MOSTLY JUSTIFIED WITH HIGHER ASSETS AND OPEX REMUNERATION
1 Excludes Opex remuneration related to pass-through costs | 2Includes €1,084.4M of Electricity without premium (€1,037.8M for 2022), €959,8M of Electricity with premium (€1,019.9M for 2022) and €181.1M of Lands (€193.3M in 2022) | 3 RoR for Electricity with premium was 6.0% in 2023 (5.5% in 2022), and for other Lands 0.4% in 2023 (0.3% in 2022)
GAS DISTRIBUTION EBITDA INCREASE MAINLY EXPLAINED BY HIGHER RAB REMUNERATION
Domestic Business
SOLID PERFORMANCE FROM THE CHILEAN BUSINESSES, CONTRIBUTING 5.0%1 TO TOTAL EBITDA IN 2023
1 This value takes into consideration the impact from the segment "Other", which includes REN SGPS, REN Serviços, REN Telecom, REN Trading, REN PRO and REN Finance B.V.
INCREASE IN FINANCIAL RESULTS, REFLECTING INTEREST ON TARIFF DEVIATION, AND DECREASE IN TAXES
€253.2M €3.9M (1.6%)
Increase of €3.9M versus 2022, along with an increase in gross assets.
-€40.6M €3.4M (7.7%) Financial results
Increase in Financial results (€3.4M) to -€40.6M, mostly due to the positive impact of interest on tariff deviation generated in 2023 (+€11.5M)1 , partially offset by the increase in financial costs due to the increase in the average cost of debt to 2.5% (from 1.8% in 2022).
€71.0M €11.3M (13.7%) Taxes
Decrease in Income tax (-€11.3M to €71.0M) reflecting non-recurring fiscal effect, despite higher EBT (+€26.2M to €220.3M) and higher extraordinary levy (+€0.3M to €28.4M), reflecting a higher regulated asset base.
The Effective tax rate (including the levy) stood at 32.2%, 10 pp below last year.
Taxes in 2023 benefited from €1.8M of tax recovery of previous years (€3.1M in 2022).
1 Related to the tariff deviation generated in 2023 of 264M€ to be recovered from the tariff.
NET PROFIT INCREASED AS A RESULT OF HIGHER EBITDA, HIGHER FINANCIAL RESULTS AND LOWER TAXES, DESPITE HIGHER DEPRECIATIONS
1 Excludes effects of hedging on yen denominated debt, accrued interest and bank overdrafts | 2 Includes 1,135M€ of available commercial paper programs and loans, and also 80M€ of credit lines available (automatically renewed), and 40M€ of cash and cash equivalents | 3The debt maturity was obtained in an exercise where all of REN's financial instruments, either currently issued or available to issue, are used.
RENM
IN 2023, REN WAS ABLE TO DELIVER ACCORDING TO THE 2021-24 STRATEGIC GUIDELINES
Investment growth story, delivering superior service quality
KEY ACHIEVEMENTS DURING 2023
STRATEGIC GUIDELINES 2021-24
Domestic Investment: Increase in REN's domestic CAPEX by c. 90% vs. the 2018-20 annual average
Chile: Transemel was awarded one electricity transmission concession, with an estimated CAPEX of c. €44M
High Quality of Service: 0.39 min of average interruption time in electricity and 100% of availability rate in gas
ESG highest standard *
Emissions: Reduction of 46% of scope 1 and 2 emissions (vs. 2019) and reduction of 11% in scope 3 emissions (vs. 2021)
Diversity: 33% of women in first line management positions and publication of REN's Gender Equality Plan 2024
Governance: Revision of REN's sustainability strategy and reinforcement of the BoD Selection and Diversity Policy
Solid financials and sustainable shareholder returns
Credit metrics: Maintenance of credit metrics consistent with an Investment Grade credit rating from Moody's, Fitch and S&P
Business indicators: Delivery on all financial targets communicated, surpassing EBITDA, net profit and net debt targets
Dividends: Continuation of the established biannual dividend distribution policy
target
EBITDA above target propelled by domestic business assets remuneration and strong international business performance
Net profit surpassed target reflecting the robust performance of the Company's EBITDA and tax effects
Net Debt on target, despite extraordinary Tariff Deviations. Without tariff deviation impact net debt would be below the target.
Total capex exceeded BP annual target, primarily due to investments in the domestic electricity transmission network RENM
$AB + 1$
PROGRESS TOWARDS OUR TARGETS
| INDICATOR | UNIT | 2023 | 2022 | YoY | |
|---|---|---|---|---|---|
| Energy consumption | GJ | 4 322 497 | 3 646 260 | 19% | |
| nt e m |
Greenhouse gas emissions (scope 1 and 2) | tCO2eq | 141 916 | 165 475 | -14% |
| n o vir |
Greenhouse gas emissions (scope 3) |
tCO2eq | 72 273 | 84 343 | -14% |
| n E |
Intensity of greenhouse gas emissions (scope 1 and 2) | tCO2 / GWh | 1.30 | 1.41 | -7% |
| Capex aligned with EU taxonomy | % | 83 | 78 | 5 pp | |
| al | Women in 1st and 2nd line management positions |
% | 33 | 29 | 4 pp |
| ci o S |
Employee engagement (top of mind question > 75%) | - | ✓ | ✓ | - |
| Accident frequency index (REN employees) |
No | 1.6 | 1.6 | - | |
| e | Board independence | % | 47 | 43 | 4 pp |
| c n a n |
Women on the Board | % | 33 | 36 | -3 pp |
| er v o G |
ESG linked to compensation for the Executive Committee | % | 15 | 15 | - |
| Cybersecurity (Security Scorecard) | No | 96/100 | 96/100 | - |
Note: Unaudited ESG information
Implementation of nature-based solutions and reforestation with native species
Target of 1/3 of women in first line management positions achieved
Organization of the first edition of REN's ESG and sustainability talks "Encontros com o Futuro", in Lisbon and Porto, in partnership with Jornal Público
Review of REN's sustainability strategy following stakeholder consultation and double materiality analysis
Note: Unaudited ESG information
| Scale | Score | Strengths | Latest update |
|---|---|---|---|
| D-A | A | Governance, Opportunity disclosure, Risk management processes, and Targets |
February 2024 |
| 0-100 | 60 | Transparency and reporting, Business ethics, Innovation management, Resource efficiency and circularity, Climate strategy, and Labour practices |
February 2024 |
| 100-0 | 18.5 | Emissions, Occupational health and safety, Land use and biodiversity, Human capital, and Carbon |
November 2023 |
| CCC-AAA | AAA | Biodiversity and land use, Carbon emissions, and Governance | March 2023 |
| D-A | B | Not available | September 2023 |
RENK
在不知的方式
$\bigcap$
STRONG DOMESTIC AND INTERNATIONAL OPERATIONAL PERFORMANCE, WITH THE FULFILLMENT OF THE 2021-2024 BUSINESS PLAN AND THE ACHIEVEMENT OF TRANSITION GOALS FOR RENEWABLE ENERGY SOURCES
€514.0M +5.5% versus 2022 EBITDA
With Domestic and International businesses delivering a robust performance and a significant contribution from lower electricity costs at the LNG terminal.
Led by enhancement in the operational activity and financial results, on the back of a positive contribution of tariff deviation interest and supportedd by the impact of non-recurring effects.
Net Debt reduction despite the rise in the average cost of debt (from 1.8% to 2.5%).
CAPEX and Transfers to RAB accelerated in 2023, with REN continuing to play a key role in supporting energy policy and energy transition targets.
REN issued a €300M green bonds, with a 8-year maturity. This issuance was aligned with REN's regular financing policy and reinforces its investment grade profile.
Resulting from 2023 results, the Board of Directors will propose at the General Shareholders' Meeting on May 09th, the payment of a dividend in the amount of 9 cents per share (maintaining its annual remuneration plan of 15.4 cents per share paid in two tranches).
Electricity Revenues 2022-25 1Revenue Cap for (CAPEX + OPEX) TOTEX model : A revenue cap applied to total controllable costs *
| Overview | |
|---|---|
TOTEX
Efficiency Sharing Mechanism
+
Incentives
+
The annual remuneration starts at 264.3M€ and is updated according to:
Efficiencies are shared progressively (between 0%, 50% and 100%) and are measured against the reference return set by ERSE
* According to public information stated in ERSE (Parâmetros de Regulação para o Período 2022-2025 -https://www.erse.pt/media/bjdnrr05/par%C3%A2metros-2022-2025.pdf) | 1 Excludes System Management activity
Every year
RESULTS BREAKDOWN
| APPENDIX | 2023 | 2022 | 2023 / 2022 | ||
|---|---|---|---|---|---|
| €M | Δ % | Δ Abs. | |||
| RESULTS | 1) TOTAL REVENUES | 988.3 | 823.0 | 20.1% | 165.3 |
| Revenues from assets | 215.3 | 209.4 | 2.8% | 5.8 | |
| BREAKDOWN | Return on RAB | 80.9 | 75.8 | 6.8% | 5.1 |
| Electricity1 | 4.6 | 3.0 | 52.8% | 1.6 | |
| Gas Transportation | 47.3 | 46.2 | 2.4% | 1.1 | |
| Gas Distribution | 29.0 | 26.6 | 9.2% | 2.4 | |
| Lease revenues from hydro protection zone | 0.7 | 0.7 | -1.4% | 0.0 | |
| Incentive to Improve Technical Performance (IMDT) | 19.0 | 20.0 | -5.2% | -1.0 | |
| Recovery of amortizations (net from subsidies) | 95.5 | 94.7 | 0.9% | 0.8 | |
| Subsidies amortization | 19.2 | 18.3 | 4.9% | 0.9 | |
| Revenues from Transemel | 19.5 | 13.3 | 46.7% | 6.2 | |
| Revenues of TOTEX | 281.9 | 271.0 | 4.0% | 10.9 | |
| Revenues of OPEX | 153.7 | 103.2 | 49.0% | 50.6 | |
| Other revenues | 20.6 | 28.3 | -27.2% | -7.7 | |
| Construction revenues (IFRIC 12) | 297.4 | 197.9 | 50.3% | 99.5 | |
| 2) OPEX | 202.8 | 157.4 | 28.8% | 45.4 | |
| Personnel costs | 65.2 | 59.6 | 9.4% | 5.6 | |
| External supplies and services | 114.9 | 82.0 | 40.1% | 32.9 | |
| Other operational costs | 22.7 | 15.9 | 43.0% | 6.8 | |
| 3) Construction costs (IFRIC 12) | 267.8 | 175.1 | 53.0% | 92.7 | |
| 4) Depreciation and amortization | 253.2 | 249.3 | 1.6% | 3.9 | |
| 5) Other | 3.6 | 3.2 | 15.4% | 0.5 | |
| 6) EBIT | 260.8 | 238.0 | 9.6% | 22.8 | |
| 7) Depreciation and amortization | 253.2 | 249.3 | 1.6% | 3.9 | |
| 8) EBITDA | 514.0 | 487.3 | 5.5% | 26.7 | |
| 9) Depreciation and amortization | 253.2 | 249.3 | 1.6% | 3.9 | |
| 1 System management activity includes asset from transmission activity of the electricity segment, accepted |
10) Financial result | -40.6 | -44.0 | 7.7% | 3.4 |
| by regulator outside Totex amount (power line Fernão |
11) Income tax expense | 42.7 | 54.3 | -21.4% | -11.6 |
| Ferro-Trafaria 2) |
12) Extraordinary contribution on energy sector | 28.4 | 28.0 | 1.2% | 0.3 |
| 13) NET PROFIT | 149.2 | 111.8 | 33.5% | 37.5 | |
| 14) Non recurrent items | -24.2 | -3.1 | n.m. | -21.1 | |
| 15) RECURRENT NET PROFIT | 125.0 | 108.7 | 15.1% | 16.4 | |
i) Taxes recovery from previous years (€1.8M)
ii) Non-recurring fiscal effect related to the
capitalization of operational companies (€18.6M) iii) Correction of revenues from previous years in
Transemel (€3.9M)
i) Taxes recovery from previous years (€3.1M)
| 2023 | 2023 / 2022 | |||
|---|---|---|---|---|
| €M | 2022 | Δ % | Δ Abs. | |
| Other revenues | 20.6 | 28.3 | -27.2% | -7.7 |
| Allowed incentives | 0.9 | 0.9 | 0.6% | 0.0 |
| Telecommunication sales and services rendered | 7.9 | 7.8 | 1.4% | 0.1 |
| Consultancy services and other services provided | 2.2 | 2.7 | -18.7% | -0.5 |
| Other revenues | 9.6 | 16.8 | -43.3% | -7.3 |
| Other costs | 22.7 | 15.9 | 43.0% | 6.8 |
| Costs with ERSE | 13.0 | 6.7 | 93.8% | 6.3 |
| Other | 9.7 | 9.2 | 5.9% | 0.5 |
Includes revenues related to Electrogas' Net Profit proportion (€12.2M in 2023 and €11.6M in 2022)
EBITDA BREAKDOWN
Electricity Enondas (wave energy concession)
1 System management activity includes asset from transmission activity of the electricity segment, accepted by regulator outside Totex amount (power line Fernão Ferro-Trafaria 2)
| 2023 | 2022 | 2023 / 2022 | ||
|---|---|---|---|---|
| €M | Δ % | Δ Abs. | ||
| 1) REVENUES | 665.5 | 529.0 | 25.8% | 136.6 |
| Revenues from assets | 59.7 | 57.2 | 4.4% | 2.5 |
| Return on RAB1 | 4.6 | 3.0 | 52.8% | 1.6 |
| Lease revenues from hydro protection zone | 0.7 | 0.7 | -1.4% | 0.0 |
| Incentive to Improve Technical Performance (IMDT) | 19.0 | 20.0 | -5.2% | -1.0 |
| Recovery of amortizations (net from subsidies) | 21.9 | 20.8 | 4.8% | 1.0 |
| Subsidies amortization | 13.7 | 12.7 | 7.4% | 0.9 |
| Revenues of TOTEX | 281.9 | 271.0 | 4.0% | 10.9 |
| Revenues of OPEX | 81.6 | 40.3 | 102.6% | 41.3 |
| Other revenues | -1.0 | 6.1 | -116.6% | -7.2 |
| Construction revenues (IFRIC 12) | 243.3 | 154.3 | 57.7% | 89.0 |
| 2) OPEX | 105.4 | 58.4 | 80.3% | 46.9 |
| Personnel costs | 19.4 | 17.9 | 8.7% | 1.6 |
| External supplies and services | 76.0 | 37.0 | 105.3% | 39.0 |
| Other operational costs | 10.0 | 3.6 | 179.0% | 6.4 |
| 3) Construction costs (IFRIC 12) | 223.3 | 138.2 | 61.5% | 85.0 |
| 4) Depreciation and amortization | 163.6 | 161.0 | 1.6% | 2.7 |
| 5) Other | -1.7 | 1.5 | -211.9% | -3.2 |
| 6) EBIT (1-2-3-4-5) | 175.0 | 169.8 | 3.0% | 5.1 |
| 7) Depreciation and amortization | 163.6 | 161.0 | 1.6% | 2.7 |
| 8) EBITDA (6+7) |
338.6 | 330.8 | 2.4% | 7.8 |
EBITDA BREAKDOWN
| 2023 | 2022 | 2023 / 2022 | |||
|---|---|---|---|---|---|
| €M | Δ % | Δ Abs. | |||
| 1) REVENUES | 191.2 | 168.5 | 13.5% | 22.7 | |
| Revenues from assets | 109.9 | 108.8 | 1.1% | 1.2 | |
| Return on RAB | 47.3 | 46.2 | 2.4% | 1.1 | |
| Recovery of amortizations (net from subsidies) | 57.2 | 57.1 | 0.2% | 0.1 | |
| Subsidies amortization | 5.4 | 5.4 | -0.9% | 0.0 | |
| Revenues of OPEX | 54.4 | 46.3 | 17.7% | 8.2 | |
| Other revenues | -1.3 | -1.0 | 26.7% | -0.3 | |
| Consultancy services and other services provided | 0.2 | 0.1 | 78.2% | 0.1 | |
| Other | -1.5 | -1.2 | 32.7% | -0.4 | |
| Construction revenues (IFRIC 12) | 28.2 | 14.5 | 94.4% | 13.7 | |
| 2) OPEX | 34.4 | 43.7 | -21.2% | -9.3 | |
| Personnel costs | 8.7 | 8.4 | 3.1% | 0.3 | |
| External supplies and services | 19.7 | 29.5 | -33.0% | -9.7 | |
| Other operational costs | 6.0 | 5.8 | 3.2% | 0.2 | |
| 3) Construction costs (IFRIC 12) | 23.8 | 11.4 | 108.7% | 12.4 | |
| 4) Depreciation and amortization | 62.4 | 61.7 | 1.1% | 0.7 | |
| 5) Other | 0.0 | 0.0 | n.m. | 0.0 | |
| 6) EBIT (1-2-3-4-5) | 70.6 | 51.7 | 36.7% | 19.0 | |
| 7) Depreciation and amortization | 62.4 | 61.7 | 1.1% | 0.7 | |
| 8) EBITDA (6+7) |
133.0 | 113.3 | 17.4% | 19.7 |
EBITDA BREAKDOWN
| 2023 | 2022 | 2023 / 2022 | ||
|---|---|---|---|---|
| €M | Δ % | Δ Abs. | ||
| 1) REVENUES | 88.2 | 89.7 | -1.6% | -1.4 |
| Revenues from assets | 45.6 | 43.4 | 4.9% | 2.1 |
| Return on RAB | 29.0 | 26.6 | 9.2% | 2.4 |
| Recovery of amortizations (net from subsidies) | 16.5 | 16.8 | -1.7% | -0.3 |
| Subsidies amortization | 0.1 | 0.1 | -5.9% | 0.0 |
| Revenues of OPEX | 17.7 | 16.6 | 6.4% | 1.1 |
| Other revenues | 0.3 | 1.0 | -66.8% | -0.7 |
| Adjustments previous years | -0.1 | 0.6 | -115.4% | -0.7 |
| Other services provided | 0.4 | 0.3 | 54.0% | 0.1 |
| Other | 0.0 | 0.1 | -69.3% | -0.1 |
| Construction revenues (IFRIC 12) | 24.6 | 28.6 | -14.0% | -4.0 |
| 2) OPEX | 16.2 | 13.9 | 16.6% | 2.3 |
| Personnel costs | 4.3 | 4.0 | 6.6% | 0.3 |
| External supplies and services | 6.1 | 4.8 | 27.7% | 1.3 |
| Other operational costs | 5.8 | 5.1 | 14.0% | 0.7 |
| 3) Construction costs (IFRIC 12) | 20.8 | 25.5 | -18.5% | -4.7 |
| 4) Depreciation and amortization | 17.2 | 17.5 | -1.4% | -0.3 |
| 5) Other | 0.4 | 0.1 | 676.4% | 0.3 |
| 6) EBIT (1-2-3-4-5) | 33.6 | 32.7 | 2.6% | 0.9 |
| 7) Depreciation and amortization | 17.2 | 17.5 | -1.4% | -0.3 |
| 8) EBITDA (6+7) |
50.8 | 50.2 | 1.2% | 0.6 |
Transemel (Excl. PPA)
| 2023 | 2022 | 2023 / 2022 | |||
|---|---|---|---|---|---|
| €M | Δ % | Δ Abs. | |||
| 1) REVENUES | 20.7 | 13.7 | 51.0% | 7.0 | |
| 2) OPEX | 5.1 | 4.9 | 4.7% | 0.2 | |
| 3) Depreciation and amortization | 2.9 | 2.1 | 35.5% | 0.8 | |
| 4) Other | 0.1 | 0.1 | -21.5% | 0.0 | |
| 5) EBIT (1-2-3-4) |
12.6 | 6.6 | 91.1% | 6.0 | |
| 6) Depreciation and amortization | 2.9 | 2.1 | 35.5% | 0.8 | |
| 7) EBITDA (6+7) |
15.5 | 8.7 | 77.5% | 6.8 |
EBITDA BREAKDOWN
REN SGPS REN Serviços REN Telecom REN Trading REN PRO Aerio Chile SPA Apolo Chile SPA REN Finance BV
| 2023 | 2022 | 2023 / 2022 | ||
|---|---|---|---|---|
| €M | Δ % | Δ Abs. | ||
| 1) REVENUES | 22.6 | 22.2 | 1.9% | 0.4 |
| Other revenues | 22.6 | 22.2 | 1.9% | 0.4 |
| Allowed incentives | 0.9 | 0.9 | 0.6% | 0.0 |
| Telecommunication sales and services rendered | 7.9 | 7.8 | 1.4% | 0.1 |
| Consultancy services and other services provided | 0.5 | 1.3 | -61.8% | -0.8 |
| Other | 13.3 | 12.1 | 9.2% | 1.1 |
| 2) OPEX | 41.7 | 36.5 | 14.2% | 5.2 |
| Personnel costs | 31.8 | 28.6 | 11.2% | 3.2 |
| External supplies and services | 9.5 | 7.5 | 26.8% | 2.0 |
| Other operational costs | 0.4 | 0.4 | -1.7% | 0.0 |
| 3) Depreciation and amortization | 7.1 | 7.0 | 1.0% | 0.1 |
| 4) Other | 4.9 | 1.5 | 221.3% | 3.3 |
| 5) EBIT (1-2-3-4) | -31.0 | -22.8 | 35.9% | -8.2 |
| 6) Depreciation and amortization | 7.1 | 7.0 | 1.0% | 0.1 |
| 7) EBITDA (5+6) |
-23.9 | -15.8 | 51.4% | -8.1 |
Includes the negative impacts of the PPAs1 of Portgás (€5.1M in 2023 and 2022) and Transemel (€1.7M in 2023 and €1.7M 2022)
1 PPA - Purchase Price Allocation
CAPEX & RAB
| 2023 | 2022 | 2023 / 2022 | ||
|---|---|---|---|---|
| €M | Δ % | Δ Abs. | ||
| CAPEX | 301.5 | 201.5 | 49.6% | 100.0 |
| Electricity | 243.3 | 154.3 | 57.7% | 89.0 |
| Gas Transportation | 28.2 | 14.5 | 94.4% | 13.7 |
| Gas Distribution | 24.6 | 28.6 | -14.0% | -4.0 |
| Transemel | 5.1 | 3.9 | 30.4% | 1.2 |
| Other | 0.3 | 0.2 | 37.8% | 0.1 |
| Transfers to RAB | 222.6 | 163.3 | 36.3% | 59.3 |
| Electricity | 171.0 | 125.3 | 36.5% | 45.7 |
| Gas Transportation | 24.2 | 11.6 | 109.5% | 12.7 |
| Gas Distribution | 27.3 | 26.5 | 3.2% | 0.9 |
| Average RAB | 3,547.8 | 3,609.8 | -1.7% | -61.9 |
| Electricity | 2,044.2 | 2,057.7 | -0.7% | -13.5 |
| With premium | 959.8 | 1,019.9 | -5.9% | -60.0 |
| Without premium | 1,084.4 | 1,037.8 | 4.5% | 46.5 |
| Land | 181.1 | 193.3 | -6.3% | -12.2 |
| Gas Transportation | 830.8 | 874.7 | -5.0% | -43.9 |
| Gas Distribution | 491.8 | 484.0 | 1.6% | 7.7 |
| RAB e.o.p. | 3,526.5 | 3,573.5 | -1.3% | -47.0 |
| Electricity | 2,041.3 | 2,046.8 | -0.3% | -5.6 |
| With premium | 931.9 | 993.9 | -6.2% | -62.0 |
| Without premium | 1,109.4 | 1,052.9 | 5.4% | 56.4 |
| Land | 174.9 | 187.2 | -6.5% | -12.2 |
| Gas Transportation | 814.3 | 852.0 | -4.4% | -37.7 |
| Gas Distribution | 496.0 | 487.5 | 1.7% | 8.5 |
| 2023 | 2022 | 2023 / 2022 | ||
|---|---|---|---|---|
| €M | Δ % | Δ Abs. | ||
| RAB's remuneration | 197.3 | 181.4 | 8.8% | 15.9 |
| Electricity | 120.3 | 107.9 | 11.5% | 12.4 |
| With premium | 59.1 | 53.9 | 9.6% | 5.2 |
| Without premium | 61.3 | 54.0 | 13.4% | 7.2 |
| Land | 0.7 | 0.7 | -1.4% | 0.0 |
| Gas Transportation | 47.3 | 46.2 | 2.4% | 1.1 |
| Gas Distribution | 29.0 | 26.6 | 9.2% | 2.4 |
| RoR's RAB |
5.4% | 4.9% | 0.5p.p. | |
| Electricity | 5.6% | 5.1% | 0.5p.p. | |
| With premium | 6.0% | 5.5% | 0.5p.p. | |
| Without premium | 5.3% | 4.7% | 0.5p.p. | |
| Land | 0.4% | 0.3% | 0.0p.p. | |
| Gas Transportation | 5.7% | 5.3% | 0.4p.p. | |
| Gas Distribution | 5.9% | 5.5% | 0.4p.p. |
TARIFF DEVIATIONS
The value of the tariff deviations is paid in full and with interest over a two year period from the moment it is created
| €M | Current | 2022 |
|---|---|---|
| Electricity | 75.0 | 60.2 |
| Trading | 238.8 | -494.6 |
| Gas Transportation | -10.1 | -76.4 |
| Gas Distribution | 23.7 | 11.5 |
| Total | 327.5 | -499.4 |
| €M | Current | Non Current |
2023 |
|---|---|---|---|
| Bonds | 64.0 | 1053.0 | 1,117.0 |
| Bank borrowings | 68.8 | 419.5 | 488.3 |
| Commercial paper | 556.0 | 550.0 | 1,106.0 |
| Finance lease | 1.7 | 3.3 | 5.0 |
| TOTAL | 690.5 | 2,025.8 | 2,716.4 |
| Accrued interest | 22.8 | - | 22.8 |
| Prepaid interest | -2.4 | -3.1 | -5.4 |
| TOTAL | 710.9 | 2,022.7 | 2,733.6 |
| 2023 | 2022 | |
|---|---|---|
| Net Debt (€M) | 2,748.7 | 2,043.7 |
| Average cost | 2.5% | 1.8% |
| Average maturity (years) | 2.5 | 3.0 |
| Net Debt / EBITDA | 4.2x | 4.2x |
| DEBT BREAKDOWN | ||
| Funding sources | ||
| Bond issues | 42.3% | 72.0% |
| EIB | 16.4% | 15.5% |
| Commercial paper | 39.9% | 10.4% |
| Other | 1.4% | 2.0% |
| TYPE | ||
| Float | 38% | 29% |
| RATING | Long Term |
Short Term |
Outlook | Date |
|---|---|---|---|---|
| Moody's | Baa2 | - | Stable | 22/12/2023 |
| Fitch | BBB | F3 | Stable | 21/11/2023 |
| Standard & Poor's | BBB | A-2 | Stable | 23/03/2023 |
| Float | 38% | 29% |
|---|---|---|
| Fixed | 62% | 71% |
RESULTS REPORT 2023 (UNAUDITED ACCOUNTS)
| Thousand Euros | 2023 | 2022 |
|---|---|---|
| Assets | ||
| Non-current assets |
||
| Property, plant and equipment |
121,110 | 127,816 |
| Intangible assets | 4,120,617 | 4,077,471 |
| Goodwill | 2,770 | 4,515 |
| Investments in associates and joint ventures |
171,879 | 180,770 |
| Investments in equity instruments at fair value through other comprehensive income |
135,741 | 145,715 |
| Derivative financial instruments |
45,745 | 80,564 |
| Other financial assets | 6,164 | 179 |
| Trade and other receivables | 93,211 | 55,666 |
| Deferred tax assets |
53,437 | 69,803 |
| 4,750,674 | 4,742,499 | |
| Current assets |
||
| Inventories | 7,193 | 5,134 |
| Trade and other receivables |
708,393 | 327,764 |
| Current income tax recoverable | 25,419 | 10,671 |
| Derivative financial instruments |
8,619 | 236 |
| Asset related to the transitional gas price stabilization regime - Decree-Law 84- D/2022 |
228,789 | 1,000,000 |
| Cash and cash equivalents |
40,145 | 365,292 |
| 1,018,558 | 1,709,097 | |
| Total Assets | 5,769,232 | 6,451,596 |
| Thousand,Euros | 2023 | 2022 |
|---|---|---|
| Equity | ||
| Shareholders' equity | ||
| Share capital | 667,191 | 667,191 |
| Own shares |
-10,728 | -10,728 |
| Share premium | 116,809 | 116,809 |
| Reserves | 356,691 | 396,065 |
| Retained earnings | 238,478 | 241,987 |
| Other changes in equity |
-5,561 | -5,561 |
| Net profit for the period | 149,236 | 111,771 |
| Total Equity | 1,512,116 | 1,517,534 |
| Thousand Euros | 2023 | 2022 |
| Liabilities | ||
| Non-current liabilities |
||
| Borrowings | 2,022,701 | 1,695,362 |
| Liability for retirement benefits and others | 75,855 | 64,939 |
| Derivative financial instruments |
52,006 | 73,464 |
| Provisions | 10,016 | 10,576 |
| Trade and other payables |
480,077 | 450,297 |
| Deferred tax liabilities |
107,905 | 115,064 |
| 2,748,560 | 2,409,702 | |
| Current liabilities |
||
| Borrowings | 710,941 | 638,944 |
| Trade and other payables |
560,225 | 885,416 |
| Liability related to the transitional gas | ||
| price stabilization regime | 228,789 | 1,000,000 |
| Decree-Law 84-D/2022 | ||
| Derivative financial instruments |
8,601 | - |
| 1,508,556 | 2,524,360 | |
| Total Liabilities | 4,257,116 | 4,934,062 |
| Total Equity and Liabilities | 5,769,232 | 6,451,596 |
PROFIT AND LOSS
| Thousand Euros | 2023 | 2022 |
|---|---|---|
| Sales | 179 | 96 |
| Services rendered |
651,581 | 588,130 |
| Revenue from construction of concession assets | 296,123 | 197,420 |
| Gains/(losses) from associates and joint ventures | 12,850 | 11,812 |
| Other operating income |
30,446 | 27,225 |
| Operating Income | 991,179 | 824,683 |
| Cost of goods sold |
-1,008 | -901 |
| Costs with construction of concession assets | -267,810 | -175,095 |
| External supplies and services |
-115,453 | -82,516 |
| Personnel costs |
-63,980 | -58,519 |
| Depreciation and amortizations |
-253,202 | -249,276 |
| Provisions | -812 | -2,230 |
| Impairments | -3,472 | -1,437 |
| Other expenses |
-21,719 | -14,988 |
| Operating costs |
-727,456 | -584,962 |
| Operating results |
263,723 | 239,721 |
| Financial costs | -83,151 | -67,394 |
| Financial income | 29,656 | 11,911 |
| Investment income - dividends |
10,018 | 9,815 |
| Financial results | -43,477 | -45,668 |
| Profit before income tax and ESEC | 220,246 | 194,053 |
| Income tax expense |
-42,655 | -54,263 |
| Energy sector extraordinary contribution (ESEC) |
-28,356 | -28,019 |
| Consolidated profit for the period | 149,236 | 111,771 |
| Attributable to: |
||
| Equity holders of the Company | 149,236 | 111,771 |
| Consolidated profit for the period | 149,236 | 111,771 |
| Earnings per share (expressed in euro per share) | 0.22 | 0.17 |
CASH FLOW
| Year ended | ||
|---|---|---|
| Thousand Euros | 31.12.2023 | 31.12.2022 |
| Cash flow from operating activities: | ||
| Cash receipts from customers |
1,924,927 | 3,214,161 |
| Cash paid to suppliers |
-2,302,451 | -2,394,772 |
| Cash paid to employees |
-79,719 | -76,220 |
| Income tax received/paid | -31,373 | -77,970 |
| Other receipts / (payments) relating to operating activities | 118,655 | -51,733 |
| Net cash flows from operating activities (1) | -369,961 | 613,466 |
| Cash flow from investing activities: | ||
| Receipts related to: |
||
| Investments in associates | 231 | 391 |
| Investment grants |
65,713 | 83,890 |
| Dividends | 25,298 | 21,551 |
| Payments related to: |
||
| Other financial assets |
-6,000 | - |
| Property, plant and equipment |
-5,132 | -6,266 |
| Intangible assets | -244,541 | -201,572 |
| Net cash flow used in investing activities (2) | -164,431 | -102,006 |
| Cash flow from financing activities: | ||
| Receipts related to: |
||
| Borrowings | 3,757,500 | 1,165,000 |
| Interests and other similar income | 3,450 | - |
| Payments related to: |
||
| Borrowings | -3,379,783 | -1,523,313 |
| Interests and other similar expense | -65,125 | -40,545 |
| Leasings | -2,239 | -2,157 |
| Interests of Leasings | -100 | -26 |
| Dividends | -102,150 | -144,602 |
| Net cash from / (used in) financing activities (3) | 211,553 | -545,643 |
| Net (decrease) / increase in cash and cash equivalents | -322,839 | -34,183 |
| (1)+(2)+(3) | ||
| Effect of exchange rates |
-2,308 | 716 |
| Cash and cash equivalents at the beginning of the year | 365,292 | 398,759 |
| Cash and cash equivalents at the end of the period | 40,145 | 365,292 |
| Detail of cash and cash equivalents | ||
| Cash | 8 | 1 |
| Bank deposits |
40,137 | 365,291 |
| 40,145 | 365,292 |
This document has been prepared by REN – Redes Energéticas Nacionais, SGPS, S.A (the "Company") and its purpose is merely informative. As such, this document may be amended and supplemented at the discretion of REN and it should be read as a overview of the matters addressed or contained herein.
By attending the meeting where this presentation takes place, or by reading the presentation slides, you acknowledge and agree to be bound by the following conditions and restrictions:
OR CONTACT US: Madalena Garrido – Head of IR Alexandra Martins Mariana Asseiceiro Telma Mendes
Avenida Estados Unidos da América, 55,1749-061, Lisboa - Portugal [email protected]
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.