h1 2017 performance update - senvion · 2017. 8. 29. · h1 2017 performance update investors and...
TRANSCRIPT
H1 2017 Performance Update Investors and analysts presentation
Senvion S.A.
August 11, 2017
Picture new turbines/ products/ flagship product
1
Disclaimer
This presentation (the “Presentation”) has been prepared by Senvion S.A. (“Senvion” and together with its subsidiaries, “we,” “us” or the “Group”)
solely for informational purposes and has not been independently verified, and no representation or warranty, express or implied, is made or given
by or on behalf of the Group. Senvion reserves the right to amend or replace this Presentation at any time. This Presentation is valid only as of its
date, and Senvion undertakes no obligation to update the information in this Presentation to reflect subsequent events or conditions. This
Presentation may not be redistributed or reproduced in whole or in part without the consent of Senvion. Any copyrights that may derive from this
Presentation shall remain the sole property of Senvion.
This Presentation does not constitute or form part of, and should not be construed as, an offer or invitation or inducement to subscribe for,
underwrite or otherwise acquire, any securities of Senvion, nor should it or any part of it form the basis of, or be relied on in connection with, any
investment decision with respect to securities of Senvion or any other company.
Certain statements in this Presentation are forward-looking statements. By their nature, forward-looking statements involve a number of risks,
uncertainties and assumptions that could cause actual results or events to differ materially from those expressed or implied by the forward-looking
statements. These risks, uncertainties and assumptions could adversely affect the outcome and financial consequences of the plans and events
described herein. Actual results may differ from those set forth in the forward-looking statements as a result of various factors (including, but not
limited to, future global economic conditions, changed market conditions affecting the wind industry, intense competition in the markets in which the
Group operates, costs of compliance with applicable laws, regulations and standards, diverse political, legal, economic and other conditions
affecting the Group’s markets, and other factors beyond the control of the Group). Neither Senvion nor any of its respective directors, officers,
employees, advisors, or any other person is under any obligation to update or revise any forward-looking statements, whether as a result of new
information, future events or otherwise. You should not place undue reliance on forward-looking statements, which speak of the date of this
Presentation. Statements contained in this Presentation regarding past trends or events should not be taken as a representation that such trends or
events will continue in the future. In particular, no statements in this Presentation should be construed as concrete guidance as to the results of
operations, cash-flows, balance sheet data or any non-financial metrics as of or for the financial year ending December 31, 2017 or any subsequent
financial period.
Certain financial data included in the presentation consists of “non-IFRS financial measures”. These non-IFRS financial measures may not be
comparable to similarly titled measures presented by other companies, nor should they be construed as an alternative to financial measures
determined in accordance with IFRS. You are cautioned not to place undue reliance on any non-IFRS financial measures and ratios included herein.
This Presentation does not constitute or contain any investment, legal, accounting, regulatory, taxation or other advice.
Due to rounding, numbers presented through out this and other documents may not add up precisely to the totals provided and percentages may not
precisely reflect the absolute figures.
2
Guidance 4
Agenda
Key highlights 1
Markets and Orders 2
Financial results 3
Key takeaways 5
Key highlights
1
Tursi windfarm in Italy
4
H1 2017 – Key highlights at a glance Progress being made on all parameters
H1 2017 firm order intake up by 70%
Offshore order of €307mn
Booked 429 MW conditional order in Australia
Financial close achieved for 299 MW Chile order in Q3
Full year guidance adjusted to account for Chile order conversion
2017 revenues expected to amount to €1.90bn-1.95bn
Adj. EBITDA margin guidance remains unchanged at 8.0-8.5%
H1 revenues at €830mn with adj. EBITDA margin at 7.4%, in line with guidance
3 new products introduced since the annual results
2MW product portfolio strengthened
3.7M144 launch already backed by
429 MW conditional order in Australia
Opex run rate down by 19% yoy
Bond annual interest cost down by 42%
Factory closures on track
Closing of three factories
Net 660 headcount reduction planned
Financials
Higher
order intake
New
modular
products
Cost
reductions
3.6M140
1
2
3 Opex Interest
3.7M144
H1 2016
+70%
H1 2017
H1
2016
H1
2017
-19%
Steady progress on our promises for 2017
-42% HYB int
post refi
HYB Int
pre refi
5
Order intake order intake up 70%
Firm WTG order intake (€mn)1
Further pipeline
299 MW Chile order to convert to firm in Q3; financial close achieved
Few large conditional orders expected to become firm in Australia and Nordics
Normal order intake assumed in core markets
549
549
84
307
H1 2016
554
5
+70%
H1 2017
940
Onshore new markets Onshore current markets Offshore
Pipeline continues to be strong; forecasted €2bn firm order intake in CY17 on track
1
1,283
21
+53%
CY17 Guidance
2,000
CY16
1,304
(Figures in €mn)
6
Product updates Proto of 3.4M140 already installed
Current product Upgraded product
2.3M124 / 2.4M114
Rotor upgrade
4
2
Power upgrade
Rotor upgrade
2.XM
Power upgrade
Rotor upgrade
Wind class upgrade
3
5 10MW+
Rotor upgrade
Power upgrade
1
Power upgrade
Rotor upgrade
Wind class upgrade
3.7M144
Three products introduced since annual
results publication
3.7M144 already helped close Senvion’s
largest ever order of 429 MW (Conditional)
in Australia
Few more products variations in pipeline
Two prototypes are already installed
3.4M140 installed in Q2 2017
3.6M140 to be installed shortly
Progress
3.XM
Initial work already started
Discussions with clients ongoing
Specific details Announced
Off
sh
ore
O
ns
ho
re
2
7
MOVE FORWARD Progress card – Cutting fixed cost intensity
11.6
-19.0%
Jun-17
9.4*
Mar-17
Consistent reduction in Opex
Reduction driven by cuts in legal
and consulting cost, admin and
travel costs
Total interest burden down by
19% in Q2
Led by successful refinancing of
bonds - 42% reduction in
annual interest costs
Factory closures scheduled
Husum and Trampe
factories to be closed in
Q3 2017
Bremerhaven blade plant
to be closed by Jan 2018
Agreement reached with works
council on the key points of the
balance of interests and social
plan within the framework of the
future program
Successful settlement in a
short time frame of four
months from
announcement
Main job reductions likely to be
achieved in H2 2017/early 2018
Opex run rate (€mn)
3539
53
444547
-17%
Q3 16
-22%
Q2 17 Q1 17 Q4 16 Q2 16 Q1 16
Interest costs Footprint consolidation
3
* - Underlying interest costs without pre payment premium of earlier High yield bond and other related one time expenses of refinancing
8
Steven Holliday Board strengthened with new Chairman
Key roles before joining Senvion
Led National Grid, an international electricity and gas
company responsible for delivering energy across the UK
and north eastern U.S., as Chief Executive for nearly 10
years
Non-executive director of Marks & Spencer for 10 years
Deputy Chairman and senior independent non-executive
director at FTSE 100 listed ConvaTec since its 2016 IPO
Lead non-executive director at DEFRA, the U.K
government’s Department for Environment, Food and Rural
Affairs
Steven Holliday New Chairman effective June 15,
2017
Markets and orders Strengthened international footprint
2
Offshore Nordsee Ost Installation
10
Recent industry developments Recent updates in key markets
Recent developments
Target of 33 TWh by 2020 –
Requires 5.9 GW add’l capacity
Key drivers of demand -
Renewed Govt focus, shortage
of RE certificates in 2018,
closure of coal plants, Higher
electricity prices
France
First 500 MW auction awaited in Dec
2017
Spain
First round of 3 GW technology neutral
auctions completed
Wind won 99% (2.9 GW) of the
auctions at an avg. price of €43/MWh
Second round tendered 5 GW against
the previously announced 3 GW. Wind
won 1.1 GW at an avg. price of
€33/MWh
Europe
Australia
Mature markets New markets
Senvion ready with new and improved portfolio to compete in auctions
1
2 3
3
4
a
2
1
1
First round of 1 GW auction by central government
completed and PPAs also signed
Second round with 1 GW to be auctioned by end of
August 2017
Gujrat and Tamilnadu are auctioning 500 MW each as
separate state auctions in August 2017
Price for wind likely to go down further from Rs 3.46/KWh
India 4
11
Germany Senvion well positioned in home market
Auctions overview
Senvion market share target
CY19
target
15-20%
CY16
6%
CY15
17%
CY14
14%
Mainly driven by North Germany
Source: MAKE Consulting
A look at first auction results
807 MW allocation
– Average price €57/MWh, c.20% lower than erstwhile
FiT
– 95%+ bids won by community wind farms with longer
schedules
– Senvion’s deal share in first auction (10%+) better than
6% market share last year
Senvion participation in Southern Germany likely by third
auction onwards
Further price reductions expected in upcoming auctions
Timelines
May 17 - 1st
Auction complete
Aug 17 – 1 GW
auction over,
results awaited
Nov 17 – 1 GW
auction planned
A look at first auction results
Strategy for next auctions
Partnerships with developers preferable ahead of auctions
and permitting
Partnership with Utilities (e.g. EnBW) – Several
hundred MWs
– For low wind sites in Southern Germany
Partnership with big developers (e.g.) Prokon – 100
MW
12
Note: Figures prior Dec 15 relate to Senvion GmbH
1. Net Firm orders are confirmed orders minus PoC revenues already booked.
2. Conditional orders are signed contracts where either building permit and/or grid connection and/or financing is missing.
1.3
1.3
1.5
1.7
1.8
1.8
2.1
2.3
1.6
1.8
1.9
1.7
1.7
1.6
1.4
1.5
1.6 1.4
Q3 15 3.4
Q4 15 3.4
Q1 16 3.6
Q2 16 3.5
Q3 16 3.4
Q4 16 3.0
Q1 17 2.9
Q2 17 3.0
Q2 15 3.7
Order book of €5.5bn Firm order book improving
Net firm orders at €1.6bn
Order book (€bn) Q2 2017 split by geography
170 New markets
Offshore
Others
France
UK
Germany
Q2 17
1,552
34
219
245
397
487
1.8
1.9
2.0
2.1
2.1
2.2
2.3
2.3
2.5
5.6
5.6
5.4
5.4
5.6
5.2
5.3
Service orders Total order book Net firm orders1 Conditional orders2
5.5
Figures in €mn
5.5
Onshore
€1.07bn
13
Order intake Continues to be strong
Further order wins in Q3
Firm WTG order intake (€mn)1
299 MW Chile order finally
achieved financial close; likely
to become firm in August
Key orders in Q2
€307mn offshore order in
Germany
45 MW order in Belgium
53 MW – In new markets
Serbia 42 MW
Croatia 10 MW
122 147 149 169119
58
112114
5473
11336
9764 96
64
34
5361
39
80
+107%
Jun-17
587
11
307
Mar-17
353
Dec-16
459
21
Sep-16
292
10
Jun-16
284
25
Mar-16
269
16
Germany
UK
France
Canada
Others
Offshore New markets
Pipeline continues to be strong; forecasted €2bn firm order intake in CY17 on track
14
Offshore
Improving visibility for 2019 Significant progress in strategy implementation
Onshore sales
(new markets)
Service
Onshore sales
(Current markets)
2019
~€0.38bn
~€0.2-0.3bn
Current markets: Austria, Belgium, Canada, Germany, France, Italy, Netherlands, Poland, Portugal, UK,
New Markets: Australia, Eastern EU countries, Egypt, India, Ireland, Japan, LatAm excl. Brazil, MENA, Nordics, Serbia, US
Total €2.6-2.7bn
Revenue visibility of ~40% in new markets for 2019
– With 429 MW cond’l order booked with RES in ANZ
Co-operation agreement with EnBW in Germany
– Provides visibility for better market share in Germany
Order booking in several new small markets
– Serbia, Croatia, Ireland, Czech Republic
2019 visibility
High visibility as it is backed by firm order book
High visibility as base revenues backed by firm orders
With some potential for upside
€2.1bn
15
21% growth in revenues
Business segment with
high growth potential and
attractive margins
Leading service tenor in
the industry with almost 11
years
– GW under service
growing by 11%, while
average contract tenors
growing by 6%
Service renewal rate at
>80%2 in H1 2017
12.712.112.111.911.410.810.2
+11.4%
Jun-17 Mar-17 Dec-16 Sep-16 Jun-16 Mar-16 Dec-15
Continuously improving service business Improving KPIs
GW under service
Average duration of service contracts1 (years)
Note: 1. Only includes active contracts and does not include contracts not yet initiated; 2) Average renewal rate of service contracts for last 3 years based on semi-annual data.
10.910.710.510.410.210.2 11.0
Jun-17
+5.8%
Mar-17 Dec-16 Sep-16 Jun-16 Mar-16 Dec-15
Service revenue (€mn)
66.1 72.6 65.4 65.5 72.8 72.6 78.8
Jun-17 Mar-17
+20.5%
Dec-16 Sep-16 Jun-16 Mar-16 Dec-15
16
Senvion installations Stable run rate
Installations (MW)
Increase in installations by
7% yoy compared to last
year
Installations mainly driven
by Germany and Offshore
projects
Increase in installations
expected in Q3 2017
373 324
275
485
218262
273
666
351
112
154
+1.0%
CY 16
1,762
0
CY 15
1,746
0
16
Annual Installation H1 installations
233
123
145
115 167
191
72
5451
33
H1 16
577
+7.3%
619
H1 17
8
Others (combined) Offshore Germany Canada Australia UK France
Financial results
3
Senvion Les Hauts Pays Windfarm in France
18
Key highlights Performance in line with last year
Note: Q2/H1 2016 financials are adjusted for IPO related costs, interest on shareholder loans and PPA, Q2/H1 2017 financials are adjusted for PPA effects, extraordinary
expenses and one off expenses in relation to high yield bond refinancing
In the first half of 2017, there is no material difference in consolidated revenues, Adjusted EBITDA and total external net debt of Senvion Topco Group and Senvion SA Group
H1 revenues down
by c.5%, in line with guidance
H1 Adj. EBITDA margin of
7.4% in line with expectations
Cash level reduced to €150mn
on account of higher inventory
build up
Adjusted net profit at €16mn,
higher by 2x compared to H1
2016
(€mn)
Adj.
Q2 CY16
Adj.
Q2 CY17
Adj.
H1 CY16
Adj.
H1 CY17
Revenue 505 437 870 830
Gross profits 146 138 267 261
Gross margin % 29.0% 31.5% 30.8% 31.5%
Adjusted EBITDA 45 40 72 62
Adjusted EBITDA % 8.9% 9.2% 8.3% 7.4%
Adjusted EBIT 25 25 39 30
Adjusted EBIT % 5.0% 5.7% 4.5% 3.6%
Adjusted PAT 7 15 8 16
Net working capital (2.7%) 4.6% (2.7%) 4.6%
Cash on hand 371 150 371 150
Net Debt / (Cash) 42 261 42 261
19
Revenue development Growth in service and offshore revenues
Onshore revenues (€mn)
393263
227263
(25%)
H1 2017
491
H1 2016
656
Onshore revenues breakdown (€mn)
Service revenues (€mn)
73 73
65 79
+10%
H1 2017
151
H1 2016
138
Offshore revenues (€mn)
91
94
+145%
H1 2017
184
H1 2016
75
29 47
Other revenues at €1.3mn in Q2 2017 and € 3.1mn in H1 2017 & €0.3mn for Q2 2016 & € 1.1mn for H1 2016 respectively
241 212
324 249
H1 2017
461
H1 2016
565
70
H1 2017
17
10 7
H1 2016
92
22 6
8
0
H1 2017
14
H1 2016
Europe (€mn) Americas (€mn) Asia-Pacific (€mn)
Lower revenues mainly due to
Portugal and UK
Includes revenues from Canada Includes revenues from Japan
and Australia
Q1
Q2
20
Additional key performance metrics Opex run rate reduction already visible
Material cost development (€mn)
Cost breakdown (€mn)
Higher gross margin due to higher
service revenues component and
better offshore margins
1,563 1,618
674 700
H1 17
31.5%
H1 16
28.5% 28.0%
PF Adj CY15
30.8%
CY16
Gross margin Adj. COGS
62 66 64 64 71 66
47 45 44 53 39 35
182014
-13%
Q2 17
117
15 17
Q4 16
135
Q1 17
127
Q3 16 Q2 16
131 121
13
Q1 16
122
Personnel OPEX D&A
Note: Financials adjusted for PPA, offshore provisions, IPO related costs.
Opex reduction driven by
MOVE FORWARD program;
likely to stabilise at current
levels
Employee costs positively
influenced by MOVE
FORWARD
However, employee costs
likely to go up in H2 2017 due
to additional hiring in service
and blade division and as we
convert some temp positions
into permanent ones
21
Breakup of total Capex and R&D Spending in line with last year
R&D expenditure (€mn)
3.1% 3.1%
Total intangible and tangible capex1 (€mn)
H1 Capex driven by Portugal blade
factory expansion
Key spending focus will be on new
moulds in H2 2017
2.7% 1.4%
45 45
25 23
22 23
11 13
H1 17
36
H1 16
36
CY16
68
PF adj CY15
67 Key R&D spending focused on
acceleration of 3.4M140, 3.6M140
development and new product
enhancements
Note: 1. Excluding capitalised R&D.
[%] Capex over sales
[%] R&D over sales Expensed
9 15
30
60
10 12
H1 17
27
H1 16
19
CY16 PF adj CY15
Capitalised
2.2% 3.2%
4.1% 4.3%
Q1 Q2
22
Net working capital Working capital continues to be in a low range
8.3%
12.1%
NWC1 % of trailing 12 months revenue Net working capital
213
160
99
Jun 17 Mar 17
(5)
Dec-16
(83)
Sep-16
(119)
Jun-16
(57)
Mar-16
(132)
Dec-15
(101)
Mar-15 Mar-14
12.1%
Net working capital1 evolution (€mn)
Increase in working
capital due to higher
inventory due to
upcoming installations
in Chile, Norway and
other markets
Working capital to
improve significantly in
H2 on the back of
order execution and
continued order intake
(6.4%)
8.3%
(4.7%)
Senvion GmbH Senvion S.A.
Note: 1. Net working capital defined as current assets (adjusted for liquid funds and assets of disposal Group classified as held for sale) minus total current liabilities (adjusted
for provisions, liabilities of disposal Group classified as held for sale and short-term loans and current portion of long-term loans).
(6.4%) (5.8%)
(0.2%) (2.7%) (3.7%)
4.6%
23
Negative free cash flow due to higher working capital investments
Senvion S.A. Cash flow summary
Senvion
S.A.
Senvion
S.A.
Senvion
GmbH
Senvion
S.A.
(€mn, unaudited) Q2 CY16 Q2 CY17 H1 CY16 H1 CY 17
Cash flows from operating activities (44) (140) (3) (219)
Cash flows from investing activities (23) (32) (42) (62)
Free Cash Flow (67) (172) (45) (281)
Cash flows from financing activities (1) (3) (3) (8)
Total Net Cash Flow (68) (175) (48) (290)
Guidance 4
Wind Farm Reußenköge, Germany
25
Senvion 2017 guidance Revenue guidance adjusted
Revenues €1.9-1.95bn*
Adj. EBITDA margin ~8.0–8.5%*
Guidance 2017
Firm order intake €2.0bn+
(CY16 - €1.3bn)
€830mn
7.4%
H1 2017
€940mn
(70% higher yoy)
Note: 1. Revenue guidance adjusted after late conversion of the Chile order of 299 MW into firm order. No change in adjusted EBITDA margin guidance
Key takeaways 5
Bald Hills Wind Farm, Australia
27
Key takeaways
Successful product introductions and development continues
Service business continues to excel
MOVE FORWARD – reductions in opex and interest costs visible;
settlement with the workers council achieved in short timeframe
Order intake growing with improving visibility for 2019 2
H1 performance in line with guidance 1
5
3
4
Appendix
MM tubines in France
29
Financial Calendar 2017
Event Date
Annual Results 2016 March 16, 2017
Q1 2017 results May 11, 2017
Annual General Meeting May 31, 2017
Q2 2017 results August 11, 2017
Q3 2017 results November 10, 2017
Financial calendar
Your Investor Relations Team:
Dhaval Vakil
Vice President – Capital Markets and M&A
Phone UK: +44 20 7034 7992
Mobile: +44 7788390185
Email: [email protected]
Anja Siehler
Sr. Manager Capital Markets
Phone Lux: +352 26 00 5285
Mobile: +49 152 21817093
Email: [email protected]
For general inquiries: [email protected]
30
Income statement Q2 2017 Bridge between reported and adjusted earnings
Income Statement
€mn Q2 2017 Adjustment
Adj.
Q2 2017
Revenue 437 437
Total performance 446 446
Material expenses (308) (308)
Gross profit 138 138
Gross margin % 31.5% 31.5%
Other operating income 6 6
Personnel expenses (66) (66)
Other operating expenses (35) (35)
FX gain/loss (2) (2)
EBITDA 40 40
EBITDA % 9.2% 9.2%
D&A (41) 26 (15)
EBIT (1) 25
EBIT% (0.2%) 5.7%
Extraordinary expenses (19) 19 0
Net interest (30) 20 (9)
Taxes 7 (8) (1)
Net Profit from continued ops (43) 15
Key adjustments
1
4
2
Includes €19m of further
restructuring expenses. The total
restructuring expenses stand at
€52mn, of which €34mn relate to
employee termination costs,
€6mn relate to refund of govt
grant and balance relate to legal,
consultancy costs and other
misc expenses in relation to
restructuring. The Company
reached final agreement with the
works council on key points of
the balance of interests and
social plan in August 2017
€20m of one time call premium
for the old bond, and expenses
related to refinancing
Includes positive PPA effect
Includes PPA effects
3
1
2
3
4
31
Income statement Senvion S.A. Senvion S.A. Senvion S.A. Senvion S.A.
(€mn, unaudited) Adj. Q2 2016 Adj. Q2 2017 Adj. H1 2016 Adj. H1 2017
Revenues 505 437 870 830
Capitalized development expenses 14 10 24 23
Changes in finished goods and WIP (49) (1) 48 109
Total performance 470 446 942 961
Material expenses / services obtained (323) (308) (674) (700)
Gross profit 146 138 268 261
Gross margin % 29.0% 31.5% 30.8% 31.5%
Other operating income 7 6 16 15
Personnel expenses (66) (66) (127) (137)
Other operating expenses (45) (35) (92) (75)
Foreign exchange gain/loss 2 (2) 8 (2)
Adj. EBITDA 45 40 72 62
Adj. EBITDA % 8.9% 9.2% 8.3% 7.4%
Depreciation & Amortization (20) (15) (33) (32)
Adj. EBIT 25 25 39 30
Adj. EBIT % 5.0% 5.7% 4.5% 3.6%
Extraordinary expenses 0 (19) 0 (52)
Net interest (int cost – int income) (14) (9) (29) (21)
Taxes (4) (1) (2) 8
Adj Net Profit from cont. operations 7 15 8 16
PAT % 1.4% 3.4% 0.9% 2.0%
Senvion S.A. Income statement
32
Assets
(€mn) Jun-16 Dec -16 Mar-17 Jun-17
Liquid Funds 371 441 327 150
Current Assets (excluding liquid funds) 857 814 865 955
Receivables 202 257 213 223
Inventories 536 430 530 607
Others 118 128 122 125
Property, plant & equipment 193 222 226 228
Goodwill and other intangible assets 644 604 585 562
Other Non current assets 26 19 21 40
Total 2,090 2,101 2,023 1,934
Liabilities
(€mn) Mar-16 Dec-16 Mar-17 Jun-17
Loans (short term and long term + high yield bond) 413 415 412 403
Current liabilities (excluding provisions and short term loans) 913 897 871 856
Advance payments received 294 189 187 168
Trade payables 396 431 404 467
Gross amount due to customers for contract work as a liability 63 122 126 91
Others 160 155 154 130
Provisions 225 289 314 297
Deferred Taxes 169 166 148 148
Total equity capital 370 334 278 230
Total 2,090 2,101 2,023 1,934
Senvion S.A. Balance sheet
33
Senvion S.A. Cash flow summary
Senvion
S.A.
Senvion
S.A.
Senvion
S.A.
Senvion
S.A.
(€mn) Q2 2016 Q2 2017 H1 2016 H1 2017
Result before income taxes (15) (50) (57) (115)
Adjustments for
Depreciation on property, plant and equipment, amortization of intangible assets and write-offs
on financial assets 46 41 85 83
Interest income 0 (1) 0 (1)
Interest expenses 14 30 37 42
Increase/decrease in provisions 3 (17) 7 8
Profit/loss from sales of property, plant and equipment, intangible and other long-term assets 0 0 0 0
Change in working capital (62) (101) (40) (188)
Interest received 0 1 0 1
Interest paid (18) (41) (22) (45)
Income tax paid/received (12) (3) (13) (6)
Cash flow from operating activities (44) (140) (3) (219)
Cash receipts from the sale of property, plant and equipment, intangible and other long-term assets 0 (1) 2 3
Cash payments for the purchase of intangible assets (15) (9) (26) (23)
Cash payments from purchase of property, plant and equipment and other long-term assets (8) (23) (18) (42)
Cash payments from loans granted to related parties 0 0 0 0
Loss of control in subsidiary from change in ownership interest 0 0 0 0
Cash flow from investing activities (23) (32) (42) (62)
Acquisition of treasury shares (0) (2) 0 (6)
Cash repayments of amounts borrowed (1) (1) (3) (2)
Cash flow from financing activities (1) (3) (3) (8)
Increase/decrease in cash and cash equivalents (68) (175) (48) (289)
Cash and cash equivalents at the beginning of the period 434 320 414 434
Cash and cash equivalents at the end of the period 366 145 366 145
Liquid funds 371 150 371 150
Short-term bank liabilities (5) (6) (5) (6)
34
Overview of PPA Adjustments
Expected yearly P&L effects1 (€mn)
Notes:
1. Including deferred tax impacts and is not the complete schedule; assumed group tax rate of 29.935% for calculations.
Source: Company information; Deloitte analysis.
75
65
28
28
27
Net PPA booked in CY17 (€mn)
Q1 17
Q2 17
36
18
18
Dec-17e
Dec-18e
Dec-19e
Dec-20e
Dec-16
CY17
© Senvion S.A.
All rights reserved. No part of this document may be
reproduced or transmitted in any form or by any means,
electronic or mechanical, including photography,
recording, or any information storage and retrieval
system, without permission from Senvion S.A.
Thank you for your participation