Quarterly Report • Nov 4, 2016
Quarterly Report
Open in ViewerOpens in native device viewer
CEO Rolv Erik Ryssdal, CFO Trond Berger, CPO Terje Seljeseth and CTO Rian Liebenberg 4 November 2016
This presentation (hereinafter referred to as the "presentation") has been prepared by Schibsted ASA ("Schibsted" or the "Company") exclusively for information purposes, and does not constitute an offer to sell or the solicitation of an offer to buy any financial instruments.
Reasonable care has been taken to ensure that the information and facts stated herein are accurate and that the opinions contained herein are fair and reasonable, however no representation or warranty, express or implied, is given by or on behalf of the Company, any of its directors, or any other person as to the accuracy or completeness of the information or opinions contained in this document and no liability is accepted for any such information or opinions.
This presentation includes and is based on, among other things, forward-looking information and statements. Such forward-looking information and statements are based on the current expectations, estimates and projections of the Company or assumptions based on information available to the Company. Such forward-looking information and statements reflect current views with respect to future events and are subject to risks, uncertainties and assumptions. The Company cannot give any assurance as to the correctness of such information and statements. Several factors could cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements that may be expressed or implied by statements and information in this presentation.
There may have been changes in matters which affect the Company subsequent to the date of this presentation. Neither the issue nor delivery of this presentation shall under any circumstance create any implication that the information contained herein is correct as of any time subsequent to the date hereof or that the affairs of the Company have not since changed.
The Company does not intend, and does not assume any obligation, to update or correct any information included in this presentation.
• Continued high investments in 2017 – aim to eliminate duplication and realize efficiency measures as of 2018
Revenues and EBITDA margin for Online classifieds
Million EUR, Pro forma, including proportionate share of JVs and associates
January-September 2016
Revenues (EUR million) and EBITDA margin
Revenues and EBITDA (EUR million)
Million EUR, Pro forma, including proportionate share of JVs and associates
Q2 14 Q1 14 Q4 15 Q3 15 Q3 16 Q2 16 Q1 16 Q4 14 Q3 14 Q2 15 Q1 15
Note: Shpock consolidated as subsidiary as of Q3 2015. Prior to that, Shpock was reported as part of joint ventures, with proportionate share of losses.
Continued strong growth in visits per month in OLX (indexed)
2017E
-19.1
-9.6
-20.2
2016E
-10.0
5% cost reduction in Norway and Sweden media houses combined*
*) Adjusted for change in SEK/NOK currency rate
Revenues (SEK million) and EBITDA margin
■ Live in 9 sites: Vibbo, Milanuncios, Fotocasa, Segundamano, Yapo, Blocket, Finn, Kufar and Kapaza
| (NOK million) | Q3 2016 | Q3 2015 | |
|---|---|---|---|
| Operating revenues | 3,798 | 3,673 | |
| Operating expenses | (3,226) | (3,117) | |
| Gross operating profit (EBITDA) ex Investment phase | 756 | 672 | Y/Y comparison negatively affected by consolidation of Shpock as of Sept 2015 |
| Gross operating profit (EBITDA) | 572 | 556 | |
| Depreciation and amortization | (127) | (129) | Declining loss Y/Y as a result of lower Online |
| Share of profit (loss) of JVs and associates | (43) | (124) | classifieds investments in JVs and associates |
| Impairment loss | (16) | (14) | and that Shpock was included Jul-Aug 2015 |
| Other income and expenses | (32) | 794 | Gains from remeasurement of previously held |
| Operating profit (loss) | 354 | 1,083 | equity interests |
| Net financial items | 38 | (118) | |
| Profit (loss) before taxes | 392 | 965 | Net foreign exchange gain of NOK 16 million |
| Taxes | (195) | (153) | (loss of 95 million in Q3 15). Q3 16 includes NOK 41 million of gain on sale |
| Profit (loss) | 197 | 812 | of shares |
| EPS (NOK) | 0.77 | 3.68 | |
| EPS - adjusted (NOK) | 0.93 | 0.06 |
Norway
Sweden
and tech
Total, including proportionate share of JVs and associates
| Online classifieds Investment phase |
• Continue to follow strategy to establish #1 positions in markets • Continued high investments in Shpock • Total investments FY 2016 (consolidated + proportionate JVs and associates) of EUR 90-95 million FY 2016, in accordance with previous guidance • Total investments in FY 2017 expected to be significantly reduced compared to 2016 |
|---|---|
| Product and technology development |
• EBITDA of the HQ/Other segment, which includes Product & Tech, estimated to be negative NOK 650-700 million in the full year 2016, as previously guided • Slight increase expected in 2017 • Aim to reduce duplication and realize synergies with local organizations as of 2018 |
Note: NIBD/EBITDA according to bank definition.
CAPEX (NOK million) and CAPEX/Sales (%) Net interest bearing debt (NOK) and Ratio of Net interest bearing debt/LTM EBITDA
■ Reported tax rate may deviate significantly from the nominal tax rates in our markets. The main reasons are:
| As of Q3 2016 |
|
|---|---|
| Reported profit (loss) before taxes | 970 |
| Share of profit (loss) of joint ventures and associates | 126 |
| Other losses for which no deferred tax benefit is recognised* | 566 |
| Non-deductible expenses and non-taxable gains | (80) |
| Impairment goodwill | 16 |
| "Adjusted" tax base | 1,598 |
| Taxes | 505 |
| Adjusted effective tax rate (505/1598) | 31.6% |
*) Mainly Online Classifieds Investment phase that are not in JVs or associates.
• Continued high investments in 2017 – aim to eliminate duplication and realize efficiency measures as of 2018
Spreadsheet containing detailed Q3 2016 and Historical and analytical Information can be downloaded from www.schibsted.com/ir
Q3 2016 41
| Third quarter | As of Q3 | FY | |||
|---|---|---|---|---|---|
| 2015 | 2016 | Norway Dev. phase (MNOK) | 2016 | 2015 | 2015 |
| 365 | 390 | Operating revenues | 1,197 | 1,134 | 1,472 |
| 172 | 178 | EBITDA | 529 | 525 | 652 |
| 47 % | 46 % | EBITDA margin | 44 % | 46 % | 44 % |
| Third quarter | As of Q3 | FY | |||
| 2015 | 2016 | Sweden Dev. phase (MSEK) | 2016 | 2015 | 2015 |
| 238 | 259 | Operating revenues | 788 | 714 | 958 |
| 141 | 160 | EBITDA | 456 | 378 | 530 |
| 59 % | 62 % | EBITDA margin | 58 % | 53 % | 55 % |
| Third quarter | As of Q3 | FY | |||
| 2015 | 2016 | France (MEUR) | 2016 | 2015 | 2015 |
| 43.2 | 50.5 | Operating revenues | 155.8 | 132.5 | 179.7 |
| 23.7 | 27.9 | EBITDA | 94.2 | 82.1 | 107.3 |
| 55 % | 55 % | EBITDA margin | 60 % | 62 % | 60 % |
| Third quarter | As of Q3 | FY | |||
| 2015 | 2016 | Spain (MEUR) | 2016 | 2015 | 2015 |
| 25.2 | 27.2 | Operating revenues | 82.0 | 72.7 | 99.0 |
| 7.3 | 7.8 | EBITDA | 19.0 | 16.2 | 22.6 |
| 29 % | 29 % | EBITDA margin | 23 % | 22 % | 23 % |
| FY | ||||
|---|---|---|---|---|
| 2015 | 2016 Verdens Gang (MNOK) |
2016 | 2015 | 2015 |
| 442 | 401 Operating revenues |
1,251 | 1,354 | 1,817 |
| 292 | 241 of which offline |
766 | 890 | 1,186 |
| 150 | 160 of which online |
485 | 464 | 631 |
| 74 | 66 EBITDA |
187 | 191 | 272 |
| 17 % | 16 % EBITDA margin |
15 % | 14 % | 15 % |
| Third quarter | Subscription | As of Q3 | FY | ||
|---|---|---|---|---|---|
| 2015 | 2016 | newspapers (MNOK) | 2016 | 2015 | 2015 |
| 714 | 658 | Operating revenues | 2,102 | 2,306 | 3,073 |
| 586 | 519 | of which offline | 1,665 | 1,900 | 2,521 |
| 128 | 139 | of which online | 437 | 406 | 552 |
| 22 | 30 | EBITDA | 90 | 133 | 186 |
| 3 % | 5 % | EBITDA margin | 4 % | 6 % | 6 % |
| Third quarter | As of Q3 | FY | Third quarter | As of Q3 | FY | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2015 | 2016 Verdens Gang (MNOK) |
2016 | 2015 | 2015 | 2015 | 2016 | Aftonbladet (MSEK) | 2016 | 2015 | 2015 |
| 442 | 401 Operating revenues |
1,251 | 1,354 | 1,817 | 471 | 464 | Operating revenues | 1,428 | 1,430 | 1,935 |
| 292 | 241 of which offline |
766 | 890 | 1,186 | 295 | 265 | of which offline | 797 | 876 | 1,152 |
| 150 | 160 of which online |
485 | 464 | 631 | 176 | 199 | of which online | 631 | 554 | 783 |
| 74 | 66 EBITDA |
187 | 191 | 272 | 63 | 61 | EBITDA | 170 | 168 | 233 |
| 17 % | 16 % EBITDA margin |
15 % | 14 % | 15 % | 13 % | 13 % | EBITDA margin | 12 % | 12 % | 12 % |
| Third quarter | Subscription | As of Q3 | FY | Third quarter | As of Q3 | FY | ||||
| 2015 | 2016 newspapers (MNOK) |
2016 | 2015 | 2015 | 2015 | 2016 | SvD (MSEK) | 2016 | 2015 | 2015 |
| 714 | 658 Operating revenues |
2,102 | 2,306 | 3,073 | 216 | 218 | Operating revenues | 691 | 687 | 944 |
| 586 | 519 of which offline |
1,665 | 1,900 | 2,521 | 5 | 18 EBITDA | 51 | 36 | 51 | |
| 128 | 139 of which online |
437 | 406 | 552 | 2 % | 8 % | EBITDA margin | 7 % | 5 % | 5 % |
| 22 | 30 EBITDA |
90 | 133 | 186 | ||||||
| 3 % | 5 % EBITDA margin |
4 % | 6 % | 6 % | Third quarter | Schibsted Growth | As of Q3 | FY | ||
| 2015 | 2016 | (MSEK) | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|
| 250 | 290 | Operating revenues | 828 | 728 | 986 |
| 67 | 87 | EBITDA | 204 | 158 | 214 |
| 27 % | 30 % | EBITDA margin | 25 % | 22 % | 22 % |
*) EBITDA excluding HQ and Other operations
| As of Q3 | ||
|---|---|---|
| (NOK million) | 2016 | 2015 |
| Profit (loss) before taxes | 970 | 2,251 |
| Gain on remeasurement in business combinations achieved in stages and remeasurement of contingent consideration |
- | (784) |
| Depreciation, amortisation and impairment losses | 437 | 389 |
| Share of profit of joint ventures and associates, net of dividends received | 155 | (108) |
| Taxes paid | (521) | (681) |
| Sales losses (gains) non-current assets | (80) | (435) |
| Change in working capital | 40 | 58 |
| Net cash flow from operating activities | 1,001 | 690 |
| Net cash flow from investing activities | (677) | (1,310) |
| Net cash flow before financing activities | 324 | (620) |
| Net cash flow from financing activities | (819) | 2,758 |
| Effects of exchange rate changes on cash and cash equivalents | (8) | (29) |
| Net increase (decrease) in cash and cash equivalents | (503) | 2,109 |
| Cash and cash equivalents at start of period | 1,891 | 745 |
| Cash and cash equivalents at end of period | 1,388 | 2,854 |
| Per Q3 | Full year | ||
|---|---|---|---|
| Schibsted Media Group | 2016 | 2015 | 2015 |
| Gross operating profit (EBITDA) (NOK million) | 1 630 | 1 574 | 2 016 |
| Gross operating profit (EBITDA) ex. Investment phase (NOK million) | 2 222 | 1 933 1 932 |
2 560 |
| Operating margins (%): | |||
| Operating margin (EBITDA) | 14 | 14 | 13 |
| Operating margin (EBITDA) ex. Investment phase | 19 | 18 | 17 |
| EPS (NOK) | 1.70 | 7.88 | 5.79 |
| Net cash flow from operating activities (NOK million) | 1 001 | 690 | 993 |
| Cash flow from operating activities per share (NOK) | 4.43 | 3.20 | 4.56 |
| Profit attributable to owners of the parent | 383 | 1 699 | 1 263 |
| Average number of shares (1 000) | 226,070 | 215,512 | 218,135 |
| Per Q3 | ||||
|---|---|---|---|---|
| Schibsted Media Group | 2016 | 2015 | 2015 | |
| Investments (NOK million): | ||||
| Operational investments (capex) | 511 | 352 | 460 | |
| Shares and other holdings | 346 | 1 674 | 1 797 | |
| Interest bearing borrowings (NOK million) | 2 362 | 3 731 | 2 683 | |
| Net interest bearing debt (NOK million) | 974 | 877 | 792 | |
| Interest bearing debt ratio (%) | 1 2 |
1 6 |
1 2 |
|
| Equity ratio(%) 1) | 5 0 |
5 0 |
5 1 |
|
1) Treasury shares are offset against equity
| A-share | B-share | ||
|---|---|---|---|
| Ticker | |||
| Oslo Stock Exchange: | SCHA | SCHB | |
| Reuters: | SBSTA.OL | SBSTB.OL | |
| Bloomberg: | SCHA:NO | SCHB:NO | |
| Number of shares (28 October 2016) |
108,003,615 | 118,803,976 | |
| Treasury shares (28 October 2016) |
283,614 | 505,274 | |
| Number of shares outstanding |
107,710,604 | 118,298,702 | |
| Free float* |
74% | 76% | |
| Share price (28 October 2016) |
NOK 199.30 | NOK 187.00 | *) Total number of shares excluding treasury shares |
| Average daily trading volume (shares)** | 230,200 | 142,000 | and shares owned by Blommenholm Industrier AS. |
| Market Cap total (28 October 2016) |
NOK 43.8 bn., EUR 4.8 bn., | ||
| USD 5.3 bn., GBP 4.3 bn. | **) Since 1 October 2015 |
| Rang Navn |
SCHA | SCHB | Totalt | Andel |
|---|---|---|---|---|
| 1 Blommenholm Industrier AS |
28,188,589 | 28,598,589 | 56,787,178 | 25.0 % |
| 2 Baillie Gifford & Co. |
10,876,130 | 9,779,443 | 20,655,573 | 9.1 % |
| 3 Folketrygdfondet |
6,038,805 | 9,669,528 | 15,708,333 | 6.9 % |
| 4 NWT Media AS |
4,133,300 | 4,306,000 | 8,439,300 | 3.7 % |
| 5 Luxor Capital Group, L.P. |
813,964 | 6,621,776 | 7,435,740 | 3.3 % |
| 6 Capital World Investors |
2,529,556 | 4,217,449 | 6,747,005 | 3.0 % |
| 7 Alecta pensionsförsäkring, ömsesidigt |
3,225,000 | 2,503,000 | 5,728,000 | 2.5 % |
| 8 Adelphi Capital LLP |
2,380,809 | 2,015,588 | 4,396,397 | 1.9 % |
| 9 DNB Asset Management AS |
2,021,143 | 2,350,876 | 4,372,019 | 1.9 % |
| 10 Platinum Investment Management Ltd. |
2,137,438 | 2,122,875 | 4,260,313 | 1.9 % |
| 11 Marathon Asset Management LLP |
2,016,581 | 2,052,444 | 4,069,025 | 1.8 % |
| 12 Pelham Capital Ltd |
0 | 3,809,851 | 3,809,851 | 1.7 % |
| 13 BlackRock Institutional Trust Company, N.A. |
1,552,336 | 2,010,816 | 3,563,152 | 1.6 % |
| 14 The Vanguard Group, Inc. |
1,615,289 | 1,812,134 | 3,427,423 | 1.5 % |
| 15 Caledonia (Private) Investments Pty Limited |
1,704,786 | 1,635,804 | 3,340,590 | 1.5 % |
| 16 Tybourne Capital Management (HK) Limited |
743,089 | 2,454,119 | 3,197,208 | 1.4 % |
| 17 Mitsubishi UFJ Trust and Banking Corporation |
1,558,713 | 1,293,027 | 2,851,740 | 1.3 % |
| 18 SAFE Investment Company Limited |
1,322,732 | 1,468,671 | 2,791,403 | 1.2 % |
| 19 KLP Forsikring |
948,017 | 1,694,892 | 2,642,909 | 1.2 % |
| 20 Nordea Funds Oy |
1,168,522 | 1,107,370 | 2,275,892 | 1.0 % |
The shareholder ID data are provided by Nasdaq OMX. The data are obtained through the analysis of beneficial ownership and fund manager information provided in replies to disclosure of ownership notices issued to all custodians on the Schibsted share register. Whilst every reasonable effort is made to verify all data, neither Nasdaq OMX or Schibsted can guarantee the accuracy of the analysis.
www.schibsted.com/en/ir/Share/Shareholders/
| Share | |||
|---|---|---|---|
| 28,188,589 | 28,598,589 | 56,787,178 | 25.0 % |
| 5,888,805 | 9,669,528 | 15,558,333 | 6.9 % |
| 4,133,300 | 4,306,000 | 8,439,300 | 3.7 % |
| 2,620,528 | 4,217,449 | 6,837,977 | 3.0 % |
| 3,225,000 | 2,503,000 | 5,728,000 | 2.5 % |
| 2,637,450 | 2,264,589 | 4,902,039 | 2.2 % |
| 2,449,459 | 1,760,994 | 4,210,453 | 1.9 % |
| 225,602 | 3,811,591 | 4,037,193 | 1.8 % |
| 1,945,949 | 1,623,618 | 3,569,567 | 1.6 % |
| 1,750,734 | 1,686,469 | 3,437,203 | 1.5 % |
| 482,899 | 2,943,411 | 3,426,310 | 1.5 % |
| 1,525,358 | 1,529,974 | 3,055,332 | 1.3 % |
| 1,352,475 | 1,698,199 | 3,050,674 | 1.3 % |
| 1,547,094 | 1,343,197 | 2,890,291 | 1.3 % |
| 1,817,570 | 1,071,292 | 2,888,862 | 1.3 % |
| 1,155,964 | 976,527 | 2,132,491 | 0.9 % |
| 1,034,373 | 860,944 | 1,895,317 | 0.8 % |
| 896,158 | 988,839 | 1,884,997 | 0.8 % |
| 915,307 | 956,375 | 1,871,682 | 0.8 % |
| 900,000 | 900,000 | 1,800,000 | 0.8 % |
| SCHA | SCHB | Total |
| Shareholders | SCHA | SCHB |
|---|---|---|
| % of foreign shareholders** | 59.0 % | 58.4 % |
| Number of shareholders | 4,732 | 4,503 |
| Number of shares | 108,003,615 | 118,803,976 |
| Shares owned by Schibsted | 283,614 | 375,274 |
| Largest country of ownership A+B | ||
|---|---|---|
| Norge** | 41.3 % | |
| U.S.A. | 24.1 % | |
| Storbritannia | 14.0 % | |
| Sverige** | 5.3 % | |
| Irland | 2.8 % | |
| Japan | 2.5 % |
**) NWT Media AS is counted as a Swedish shareholder.
Updated information at: www.schibsted.com/en/ir/Share/Shareholders/
Source: VPS
*) Nominee accounts
Visit Schibsted's web site www.schibsted.com
IR contact: Jo Christian Steigedal VP, Head of IR [email protected] +47 415 08 733
Schibsted ASA Apotekergaten 10, P.O. Box 490 Sentrum, NO-0105 Oslo Tel: +47 23 10 66 00. E-mail: [email protected]
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.