eei corporation & subsidiaries...eei corporation & subsidiaries statement of financial...

55

Upload: others

Post on 06-Jan-2020

33 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 2: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

EEI Corporation & Subsidiaries Consolidated Statement of Income

(In Million Pesos)

(Paste Income statement from 17Q filing)

JULY TO SEPTEMBER JANUARY TO SEPTEMBER

2016 2015 2016 2015

REVENUE

Construction contracts 3,496.87 5,033.04 10,284.53 13,431.32

Services 213.43 251.87 617.60 804.90

Merchandise sales 30.57 76.33 142.02 223.05

Real estate sales - - 8.92 8.00

3,740.87 5,361.24 11,053.07 14,467.27

Equity in net losses of associates (748.17) (816.25) (942.42) (722.48)

Interest income 12.19 6.63 35.95 19.54

Other income (loss) 12.19 (24.76) 35.86 (0.68)

3,017.08 4,526.86 10,182.46 13,763.65

COSTS

Construction contracts 3,020.09 4,350.77 8,953.30 11,966.23

Services 183.94 184.07 520.42 555.22

Merchandise sales 33.97 65.02 128.25 184.60

Real estate sales - - 7.44 5.65

3,238.00 4,599.86 9,609.41 12,711.70

SELLING AND ADMINISTRATIVE EXPENSES 265.88 226.60 780.66 678.77

INTEREST EXPENSE 35.36 33.94 125.70 98.65

3,539.24 4,860.40 10,515.77 13,489.12

INCOME (LOSS) BEFORE INCOME TAX (522.16) (333.54) (333.31) 274.53

PROVISION FOR (BENEFITS FROM) INCOME TAX (84.46) (19.35) (19.48) 153.67

NET INCOME (LOSS) (437.70) (314.19) (313.83) 120.86

EARNINGS (LOSS) PER SHARE (0.422) (0.303) (0.303) 0.117

2

Page 3: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

EEI Corporation & Subsidiaries Statement of Financial Position

(In Million Pesos)

(Paste Balance Sheet - Asset from 17Q filing)

September 30, December 31,

2016 2015

(Unaudited) (Audited)

ASSETS

Current Assets

Cash and cash equivalents 645.19 1,270.24

Receivables 6,783.66 6,339.95

Due from related parties 94.35 74.55

Costs and estimated earnings in excess of billings

on uncompleted contracts 5,775.33 5,946.50

Inventories 494.10 448.32

Other current assets 636.51 720.82

Total Current Assets 14,429.14 14,800.38

Noncurrent Assets

Investments in associates and joint ventures 1,438.60 2,097.51

Available-for-sale securities 369.53 370.46

Property & equipment 4,529.02 4,357.14

Investment properties 203.50 231.23

Deferred tax assets 474.79 278.12

Other noncurrent assets 576.69 329.61

Total Noncurrent Assets 7,592.13 7,664.07

TOTAL ASSETS 22,021.27 22,464.45

3

Page 4: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

EEI Corporation & Subsidiaries Statement of Financial Position

(In Million Pesos)

(Paste Balance Sheet (Liabilities and

Equity) from 17Q filing)

September 30, December 31,

2016 2015

(Unaudited) (Audited)

LIABILITIES & EQUITY

Current Liabilities

Bank loans 3,065.00 3,330.00

Accounts payable & accrued expenses 4,780.47 5,404.10

Due to related parties 26.80 37.35

Billings in excess of costs and estimated earnings

on uncompleted contracts 6,182.29 5,002.22

Current portion of long-term debt 285.71 285.72

Total Current Liabilities 14,340.27 14,059.39

Noncurrent Liabilities

Long-term debt - net of current portion 1,285.72 1,500.00

Retirement liabilities 92.65 123.82

Total Noncurrent Liabilities 1,378.37 1,623.82

Total Liabilities 15,718.64 15,683.21

Equity

Capital stock 1,036.40 1,036.40

Additional paid-in capital 477.04 477.04

Cumulative translation adjustments 221.70 178.30

Retained earnings 4,680.45 5,201.53

Actuarial losses on retirement liability (114.79) (114.79)

Net unrealized gains on available-for-sale securities 5.55 6.48

Treasury stock (3.72) (3.72)

Total Equity 6,302.63 6,781.24

TOTAL LIABILITIES AND EQUITY 22,021.27 22,464.45

4

Page 5: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

Status of Domestic Construction Business

• Revenues dropped by 24% due to the following:

The Skyway project encountered right of way issue with utility companies and a few residents

MRT line 7 project could not start on time as EEI’s client had to address inquiries and demands from the Quezon City Government

Panglao airport project’s progress was hindered by a mandate to change design and materials during construction phase

The FDC’s large power plant project in Misamis Oriental, a large contributor to revenue in 2015, have reached completion in 2016

• Operating cash flow remains stable due to cash deposits collected from new projects

P14.47B P11.05B

2015 (YTD Q3) 2016 (YTD Q3)

Revenue

P1.25B

P1.36B

2015 (YTD Q3) 2016 (YTD Q3)

Operating Cash Flow

5

Page 6: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

(In Million Pesos) 2016 (As of Q3)

2015 (Full Year)

2014 (Full Year)

Income from Domestic

Operations 503 877 364

Income (Loss) from ARCC (817) (674) 554

NET INCOME (Loss) (314) 203 918

Breakdown of Net Income

EEI’s reported losses in 2016 are due to provisions for losses for its Saudi Arabia

operations. These losses are net of taxes. The equivalent gross figures in 2016 are

P688 for domestic operations and (P1,021) for ARCC.

Page 7: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

EEI Corporation’s Saudi Arabia Operations

• EEI Corporation operates in Saudi Arabia through Al Rushaid Construction Company (ARCC), a joint venture between EEI and ARPIC

• ARCC has 9 active projects in Saudi Arabia

• ARCC’s financial challenges in Saudi Arabia come only from one project: The mechanical works for the Naphtha and Aromatic Package of the Rabigh II Refining and Petrochemical project owned by a joint venture between Saudi Aramco and Sumitomo Chemical Co.

• ARCC serves as a subcontractor of Saipem, an Italian-based company and the project’s main contractor, to deliver mechanical work services

• The P1.02 billion loss represents 49% of ARCC’s total net loss for the first 9 months of 2016

ARCC

Total Net Loss: P2.08B (SAR163.4m)

ARPIC (51%)

Share of net loss: P1.06B (SAR83.3m)

EEI Corp. (49%)

Share of net loss P1.02B (SAR80.1m)

ARCC Structure and

Partners’ Share of Losses

7

Note: The reported losses are gross of taxes. The equivalent net

amounts are P817m for EEI Corp. and P829m for ARPIC.

Page 8: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

EEI Corporation’s Debt service capability still very strong

• Debt-Equity ratio of 2.5:1 is manageable

• Never defaulted with creditors in the last 10 years

• Very low borrowing cost of 2.5% for short term and 4.8% for long term – the lowest rates in the industry

• Current available credit lines of P13.3 billion, with good potential for increase in credit lines when needed

8

Page 9: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

Positive Outlook for EEI Corporation

1.02 1.14

1.29 1.44

1.62 1.81

2016 2017 2018 2019 2020 2021

Construction Industry Value Forecast (PHP Trillion)

200.0 219.6 239.4 259.5 280.0 301.2

2016 2017 2018 2019 2020 2021

Energy and Utilities Infrastructure Industry Value Forecast

(PHP Billion)

• Bright prospects for Philippine construction and energy & utilities industries for the next 5 years

8.32% y-o-y average growth rate for construction industry

8.54% y-o-y average growth for energy and utilities infrastructure industry

• Duterte administration to spend P8.2 Trillion for infrastructure over his 6-year term, or 5.2% of GDP

• Increasing opportunities in East Asia region:

Japan opened doors to foreign contractors to prepare for 2020 Olympics

Demand coming from Brunei, Malaysia, and Indonesia

• EEI Corporation possess the highest workable contract in its history (P55B)

Source: Business Monitor International 9

Page 10: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

Backlog of Workable Contracts

Workable Contracts

As of Sept 30, 2015

44.77 B

24%

(P48 Billion for Domestic Projects)

Workable Contracts

As of Sept 30, 2016

55.55 B (P34 Billion for Domestic Projects)

Page 11: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

Workable Contracts - Domestic

Client Project

Universal LRT Corporation MRT 7

Citra Central Expressway Corporation

Metro Manila Skyway 3

SM Development Corp. Air Residences Fame Residences Coast Residences

Megaworld Corporation Bayshore 6 Cluster One Eastwood Tower 1 & 2 Noble Place

Galing Power & Energy Construction Co., Inc.

Therma Visayas Energy - Building and Mechanical

Daichi Properties, Inc. The Finance Centre

Global Gateway Devt. Corp. Quad 1 Aeropark Phase 1

Daelim Philippines Inc. Pagbilao Power Plant

Petron Corporation Petron Power Distribution

Others Others

P48.0 Billion

Page 12: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

Workable Contracts – International (Saudi Arabia)

Client Project

Daewoo Jazan Refinery & Terminal Package 12 SMP and E&I

E-TEC Arabia Limited Co. SAFCO IV Reliability and Improvement Yanpet U10 Furnace Convection Section

Snamprogetti Saudi Arabia Co. Limited (Saipem)

RR2 Mechanical Works

Others Others

P7.55 Billion

Page 13: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

13

Page 14: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 15: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 16: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 17: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 18: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 19: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 20: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 21: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 22: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 23: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 24: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 25: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 26: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 27: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 28: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 29: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 30: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 31: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 32: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 33: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 34: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 35: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 36: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 37: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 38: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

38

Page 39: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 40: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 41: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 42: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 43: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 44: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 45: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 46: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 47: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

47

Page 48: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 49: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 50: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

*concept image

Page 51: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

*concept image

Page 52: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 53: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December
Page 54: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December

SAUDI ARABIAN FERTILIZER

COMPANY

Page 55: EEI Corporation & Subsidiaries...EEI Corporation & Subsidiaries Statement of Financial Position (In Million Pesos) (Paste Balance Sheet - Asset from 17Q filing) September 30, December