Investor Presentation • May 6, 2015
Investor Presentation
Open in ViewerOpens in native device viewer
Raymond Carlsen CEO Carlsen, Mikkel Tørud, CFO Oslo, May 6, 2015
Our values
The following presentation is being made only to, and is only lawfully be communicated ('relevant persons'). Any person w assessment on the basis of this presentation or anything inc y directed at, persons to whom such presentation may who is not a relevant person should not rely, act or make cluded therein.
The following presentation may include information related t including future returns. Such information cannot be relied u investments. The release, publication or distribution of this p and therefore persons in such jurisdictions into which this pr i f th l b t d b h inform themselves about, and observe, such rest i ti trictions. Th or otherwise constitute an invitation or inducement to any pe securities in Scatec Solar ASA or any company within the S regarding the future in connection with the Scatec Solar Gro objectives as well as forward looking statements and any su future and/or the Scatec Solar Group's expectations are sub can lead to actual profits and developments deviating subst statements.to investments made and key commercial terms thereof, upon as a guide to the future performance of such presentation in certain jurisdictions may be restricted by law, resentation is released, published or distributed should hi t ti d t tit t ff i f iti his presentation does not constitute an offering of securities erson to underwrite, subscribe for or otherwise acquire catec Solar Group. This presentation contains statements oup's growth initiatives, profit figures, outlook, strategies and uch information or forward-looking statements regarding the bject to inherent risks and uncertainties, and many factors antially from what has been expressed or implied in such
Copyright: Scatec Solar ASA www.scatecsolar.com • [email protected]
| f K t e y a c s |
|
|---|---|
| l l d i I t t n n s a e c a p a c y dc |
2 5 8 M W p |
| T l i b S P V t t t o o a n v e s m e n y s |
i l l i Z A R 4, 6 0 0 m o n |
| A l d i t n n a p r o c o n u u |
6 4 5, 0 0 0 M W h |
| l * A n n u a r e v e n u e s |
Z A R 7 9 0 i l l i m o n |
| S S l h h l d i t c c a e c o a r s a r e o n g |
% 4 2 |
426
MW
Agua Fria, Honduras, 60 MW Utah Red Hi
Oryx, Jordan, 10 MW
lls, USA, 104 MW
SSO
Q100,7 Development & Contruction 44 365,5 Operations & Maintenance Corporate Power production 44,329,6 41,7 Q1 14Q2 14 Q3 14 Q4 14 Q1 15
proportionate share of cash flow to equity*
Q1 cash flow to SSO equity:
Copyright: Scatec Solar ASA www.scatecsolar.com • [email protected]
| Q N O K i l l i 1 '1 5 m o n - |
P P d i t o w e r r o u c o n |
O M & |
D C & |
C t o r p o r a e |
T l t o a |
l i E m. |
C l i d d t o n s o a e |
|---|---|---|---|---|---|---|---|
| R e v e n u e s |
2 2 4 4. |
1 1 0. |
2 4 1 7. |
1 5. |
4 7 8 6. |
-2 5 3 8. |
2 2 4 8. |
| E B I T D A |
2 0 1. 9 |
6. 0 |
1 7. 8 |
9. 4 - |
2 1 6. 3 |
-3 8. 6 |
1 7 7. 7 |
| I t t n e r e s e x p e n s e s |
9 5. 6 - |
9 5. 6 - |
|||||
| L t o a n r e p a y m e n |
2 1. 7 - |
2 1. 7 - |
|||||
| T a x |
6. 8 - |
1. 5 - |
4. 5 - |
2. 5 |
1 0. 3 - |
||
| l h f l i *: T t t t o a c a s o w o e q u y |
8 7 7. |
4. 5 |
3. 3 1 |
9 6. - |
8 8. 7 |
||
| S S O h f C F i *: t t s a r e o o e q q u y y |
3 0. 8 |
4. 5 |
1 3. 3 |
6. 9 - |
4 1. 7 |
Financial
position (NOKm)
Non-current liabilitiesCurrent liabilities Equity Non-current assets Current assets
Copyright: Scatec Solar ASA www.scatecsolar.com • [email protected]
Our values
| ( ) N O K i l l i m o n |
Q 1 1 5 |
Q 4 1 4 |
Q 1 1 4 |
F Y Y 2 0 1 4 |
|---|---|---|---|---|
| T l t o a r e v e n u e s |
2 2 8 4. |
9 1 6. 5 |
0 5 7. |
4 7 6. 4 |
| G f f i i t r o s s p r o |
2 2 4 8. |
1 9 4 4. |
5 6 6. |
4 7 1 3 |
| E B I T D A |
1 7 7. 7 |
1 3 3. 0 |
2 9. 1 |
2 9 2. 9 |
| D i i i i d t t t e p r e c a o n, a m o r a o n a n z i i t m p a r m e n |
3 8. 9 - |
3 8. 7 - |
1 9. 0 - |
1 0 1. 9 - |
| O i f i t t p e r a n g p r o |
3 8 8. 1 |
9 3. 4 |
1 0 1. |
9 1 1 0. |
| I h f i i l i t t, t n e r e s o e r n a n c a n c o m e h f i i l I t t, t n e r e s o e r n a n c a e x p e n s e s ( ) i h i / l F o r e g n e x c a n g e g a n o s s N f i i l t e n a n c a e x p e n s e s |
1 2. 9 1 0 1. 1 - 2 2. 2 6 6. 0 - |
1 4. 6 9 0. 0 - 1 2. 8 - 8 8. 2 - |
2 3. 5 5 7. 2 - 3 2. 9 8 0. - |
5 4. 8 2 4 8. 6 - 6 2. 3 1 3 1. 5 - |
| P f i b f i t t r o e o r e n c o m e a x |
7 2. 8 |
6. 1 |
9. 3 |
5 9. 6 |
| ( ) I / b f i t t n c o m e a x e x p e n s e e n e / ( ) P f i l f h i d t t r o o s s o r e p e r o |
8 2 5. - 0 4 7. |
1. 2 - 9 4. |
0. 5 9. 8 |
1 1. 1 - 8. 4 5 |
| ( ) / P f i l i b b l t t t t t r o o s s a r u a e o : |
||||
| E i h l d f h t t t q u y o e r s o e p a r e n |
1 9. 5 |
1 1. 0 - |
9. 7 - |
1 7. 9 - |
| N l l i i t t t o n- c o n r o n g n e r e s s |
2 7. 5 |
8 1 5. |
9. 1 5 |
6 6. 4 |
| ( ) B i d d i l d E P S N O K t a s c a n e u |
0. 2 1 |
0. 1 2 - |
0. 1 5 - |
0. 2 5 - |
| ( ) N O K i l l i m o n |
Q 1 1 5 |
Q 4 1 4 |
Q 1 1 4 |
F Y 2 0 1 4 |
|---|---|---|---|---|
| N h f l f i t t e c a s o r o m o p e r a o n s w |
4 5 6. 5 |
4 8. 1 |
1 1 9. 2 |
9 6. 5 - |
| N h f l f i t t t e c a s o w r o m n v e s m e n s |
8 2 6 5. - |
3 2. 2 1 - |
3 9 9. 6 - |
9 9. 8 0 - |
| h f l f f i i N t e c a s o w r o m n a n c n g |
4 5 3. 2 |
3 9 0. 8 |
2 4 8. 9 |
9 7 2. 0 |
| ( ) N i / d i h d h i l t t e n c r e a s e e c r e a s e n c a s a n c a s e q u v v a e n s |
2 2 4. 5 |
3 0 6. 6 |
3 1. 5 - |
3 4. 3 - |
| f f f h h h d h E t t e c o e x c a n g e r a e c a n g e s o n c a s a n c a s i l t e q u v a v e e n s |
2 0. 5 |
7 6. 4 |
2 2. 6 - |
5 8. 0 |
| C h d h i l b i i f h i d t t t a s a n c a s e q u v a e n s a e g n n n g o e p e r o |
0 9. 1, 4 1 |
6 6 6. 1 |
0 2 1, 5. 4 |
0 2 1, 5. 4 |
| C h d h i l d f h i d t t t a s a n c a s e q u v a e n s a e n o e p e r o |
1, 2 9 4. 1 |
1 1, 0 4 9. 1 |
9 7 1. 3 |
1, 0 4 9. 1 |
| ( ( ) i O F t t N K r s q u a r e r m |
C l i d d t o n s o a e |
S S O h p r o p. s a r e |
% |
|---|---|---|---|
| T l t o a r e v e n u e s |
2 2 4. 8 |
1 0 4. 2 |
4 6 % |
| C f l t & & o s o s a e s o p e x |
4 7. 0 - |
4 3. 6 - |
% 9 3 |
| E B I T D A |
1 7 7. 7 |
6 0. 6 |
% 3 4 |
| D A I i t & & m p a r m m e n s |
3 8. 9 - |
1 6, 3 - |
% 4 2 |
| E B I T |
3 8. 8 1 |
3 4 4. |
3 2 % |
| N f i i l t & & t e n a n c a s a x |
9 1. 8 - |
2 4. 8 - |
2 % 7 |
| N f i t t e p r o |
4 7. 0 |
1 9. 5 |
4 1 % |
| ) ( N O K i l l i m o n |
C h z e c R b l i e p u c |
K l k b l t a u |
L i d n e |
D b r e u n e r g |
A S Y V |
S t e g m e n h d o v e r e a |
l T t o a t s e g m e n |
S S O p r o p. h s a r e |
|---|---|---|---|---|---|---|---|---|
| S S O h h l d i s a r e o n g |
% 1 0 0 |
% 3 9 |
% % 3 9 |
% 3 9 |
% 4 3 |
- | - | - |
| R e v e n u e s |
1 4. 1 |
7 6. 7 |
4 4. 7 |
8 1. 5 |
7. 1 |
0. 3 |
2 2 4. 4 |
9 6. 5 |
| O P E X |
2. 1 - |
7. 8 - |
3. 8 - |
4. 9 - |
1. 1 - |
2. 7 - |
2 2. 5 - |
1 1. 7 - |
| E B I T D A |
1 2. 0 |
6 8. 9 |
4 0. 9 |
7 6. 6 |
6. 0 |
2. 4 - |
2 0 1. 9 |
8 4. 8 |
| N i t t t e n e r e s e p e n s e s x |
5. 1 - |
2 9. 7 - |
1 5. 2 - |
3 1. 1 - |
3. 7 - |
0. 4 |
9 5. 6 - |
3 5. 9 - |
| N l i d l t o r m a s e o a n r e p a y m e n s |
4. 9 - |
3. 8 - |
6. 7 - |
4. 6 - |
1. 7 - |
0. 0 |
2 1. 7 - |
1 1. 5 - |
| C h f l i * t t a s o w o e q u y |
2. 2 |
2 9. 2 |
1 4. 4 4 |
3 2. 9 |
0. 4 |
1. 3 - |
7 7. 8 |
3 0. 8 |
* Cash flow to equity: is EBITDA less normalised (i.e. average over the calendar year) loan and interest repayments, less normalised income tax payments.
| P P d i t o e r r o c o n w u |
C, O D & & M , |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ( ) N O K i l l i m o n |
C h z e c R b l i e p c u |
K l k b l t a u |
L i d n e |
D b r e n e r g u |
A S Y V |
R d e H i l l s |
A g u a F i r a |
O r y x |
C t & o r p o r a e E l i i i * t m n a o n s |
C l i d d t o n s o a e |
|
| P j i t t r o e c e q u y |
1 6 9. 9 |
4 5 3. 9 |
2 1 2. 5 |
3 6 9 9. 6 |
2 3. 5 |
1 3 9. 8 |
3 0 2. 3 |
0. 9 |
3 6 2. 7 - |
1, 3 0 9. 7 |
|
| l T t t o a a s s e s |
9 4. 5 5 |
1, 6 0. 1 5 |
8 8 6 7. |
1, 6 0 7 5 5. |
2 2 3 7. |
9 4 9. 4 |
3 6 4. 8 |
3 1. 8 |
3 2 9. 0 - |
6, 1 4 1. 5 |
|
| P P E * & |
5 1 5. 3 |
1, 2 8 8. 1 |
7 0 2. 4 |
1, 3 8 5 5. 5 |
1 6 9. 8 |
7 0 2. 1 |
2 7 4. 1 |
3 1. 0 |
1. 1 7 9. 5 - |
3, 8 8 8. 7 |
|
| C h ** a s |
2 9. 8 |
2 9 9. 3 |
1 0 7. 9 |
2 4 5 5. 5 |
4 3. 3 |
2 3 4. 7 |
9 0. 7 |
0. 9 |
2 4 2. 1 |
1, 2 9 4. 1 |
|
| G d b t r o s s e |
3 8 3. 7 |
0 8 9. 1, 1 |
2 6 6. 7 |
2 2 1, 1 6 6. |
8. 1 7 6 |
4 3 0. 2 |
- | - | - | 3, 9 2 4. 5 |
|
| N d b t t e e |
3 5 3. 9 |
7 8 9. 8 |
5 1 8. 8 |
9 7 0 0. 7 |
1 3 5. 2 |
9 1 5. 5 |
9 0. 7 - |
0. 9 - |
2 4 2. 1 - |
2, 6 3 0. 4 |
|
| k i i i l l *** N t t t e w o r n g c c a a p p a a |
1 1 7 7. 1 1 - |
7 7 1 1. 0 0 - |
4 4 1 1. 8 8 - |
1 1 4 4 3 3 3 3. 0 0 - |
3 3 8 8. 4 4 - |
3 3 6 6 6 6. 7 7 - |
6 6 2 2. 5 5 - |
3 3 1 1. 0 0 - |
1 1, 0 0 1 1 9 9. 2 2 |
2 2 4 4 7 7. 6 6 |
|
| * T h t f N O K 1, 1 8 0 i l l i i lu d i t l i d d l t d i j t t h t h t t h d t t i h f N O K 2 3 i l l i e a m o n o m o n n c e s c a p a s e e e o p m e n s p e n n g o n p r o e c s a a e n o e r e a c e c o n s ru c o n p a s e o m o n. u v v y |
|||||||||||
| ** C h i j i i lu d h i d d b i d h i l b l f d i i b i j h h l d t t t t t t t t a s n p r o e c c o m p a n e s n c e s c a s n p r o c e e s a c c o u n s, e s e rv c e r e s e rv e a c c o u n s s a n c a s a v a a e o r r e s r u o n o p r o e c c o m p a ny s a r e o e r s. |
Cash in D&C, O&M and Corporate include NOK 96 million of restricted cash includes deposits shareholders financing of NOK 28 million. s and cash available for redistribution to project company shareholders. s for withholding tax, guarantees, VAT and rent as well as collateralised
*** Net working capital includes trade and other receivables, other current assets, trade and other intercompany receivables and payables. p y p y r payables, income tax payable, other current liabilities and
| ( ) N O K i l l i m o n |
P o w e r P d i t r o c o n u |
O i t & p p e r a o n M i t a a n e n a n c e |
D l t & e v e o p m e n C i t t o n s r c o n u |
C t o r p o r a e |
E l i i i t m n a o n s |
T l t o a |
|---|---|---|---|---|---|---|
| E l t x e r n a r e v e n u e s |
2 2 4. 4 |
0. 9 |
0. 1 |
- | - | 2 2 5. 4 |
| I l t n e r n a r e v e n u e s |
- | 0. 1 1 |
2 2. 2 4 |
1. 5 |
2 3. 8 5 - |
0. 0 |
| ( ) N i / l f i t t e n c o m e o s s r o m a s s o c a e s |
- | - | 0. 6 - |
- | - | 0. 6 - |
| l d h i T t t o a r e v e n u e s a n o e r n c o m e |
2 2 4. 4 |
1 1. 0 |
2 4 1. 7 |
1. 5 |
2 5 3. 8 - |
2 2 4. 8 |
| C f l t o s o s a e s |
- | - | 2 0 3. 6 - |
- | 2 0 3. 6 |
- |
| G f i t r o s s p r o |
2 2 4. 4 |
1 1. 0 |
3 8. 1 |
1. 5 |
5 0. 3 - |
2 2 4. 8 |
| O i t p e r a n g e x p e n s e s |
2 2. 5 - |
5. 0 - |
2 0. 3 - |
1 0. 9 - |
1 1. 6 |
4 7. 0 - |
| E B I T D A |
2 0 1. 9 |
6. 0 |
8 1 7. |
9. 4 - |
8. 3 6 - |
1 7 7. 7 |
| D i i i i d i i t t t t e p r e c a o n, a m o r s a o n a n m p a r m e n |
5 3. 1 - |
0. 4 - |
1. 0 - |
0. 1 - |
1 5. 7 |
3 8. 9 - |
| ( ) O i f i t t E B I T p e r a n g p r o |
1 4 8. 7 |
5. 6 |
1 6. 8 |
9. 5 - |
2 2. 9 - |
1 3 8. 8 |
| ) ( O i l l i N K m o n |
P o e r w d i P t r o u c o n |
O i t & p p e r a o n i M t a a n e n a n c e |
D l t & e e o p m e n v C i t t o n s r u c o n |
C t o r p o r a e |
l i i i E t m n a o n s |
T l t o a |
|---|---|---|---|---|---|---|
| E l t e r n a r e e n e s x v u |
4 4 8. 1 |
7. 0 |
2 2. 5 |
- | - | 4 7 7. 6 |
| l I t n e r n a r e v e n u e s |
1 1. 4 |
2 1. 6 |
9 4 9. 5 |
6. 2 |
9 8 8. 7 - |
- |
| ( ) / N i l f i t t e n c o m e o s s r o m a s s o c a e s |
- | - | 2 1. - |
- | - | 2 1. - |
| T l d h i t t o a r e v e n u e s a n o e r n c o m e |
4 5 9. 5 |
2 8. 7 |
9 7 0. 8 |
6. 2 |
9 8 8. 7 - |
4 7 6. 4 |
| C f l t o s o s a e s |
- | - | 6 3 9. 5 - |
- | 6 3 4. 4 |
5. 1 - |
| G f i t r o s s p r o |
4 5 9. 5 |
2 8. 7 |
3 3 1. 3 |
6. 2 |
3 5 4. 3 - |
4 7 1. 3 |
| O i t p e r a n g e x p e n s e s |
4 7. 2 - |
1 5. 8 - |
8 9. 4 - |
5 3. 8 - |
2 7. 8 |
1 7 8. 4 - |
| E B I T D A |
4 1 2. 2 |
1 2. 9 |
2 4 1. 9 |
4 7. 6 - |
3 2 6. 5 - |
2 9 2. 9 |
| D i i i i d i i t t t t e p r e c a o n, a m o r s a o n a n m p a r m e n |
2 2. 9 1 - |
1. 2 - |
1 5. 4 - |
0. 4 - |
3 8. 1 |
1 0 1. 9 - |
| ( ) O i f i E B I T t t p e r a n g p r o |
2 8 9. 3 |
1 1. 7 |
2 2 6. 4 |
4 8. 0 - |
2 8 8. 4 - |
1 9 1. 0 |
Leads to:
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.