anel elektrik
Transcription
anel elektrik
Investor Presentation May 2013 Anel Group Overview Our Vision & Mission Entrepreneurial, Innovative & Leading Structure 1 Team Spirit 2 5 3 Reliability 4 Solution Focused Work Ethic Value Adding Engineering Our Vision To be a market leading institution that provides a reliable service, both internationally and domestically, with its innovative, technological and engineering capabilities while creating added value both for Turkey and its business partners. Our Mission To be a leading company in development and implementation of technological solutions on 6 Respect to People & Nature a global scale. 1 Leading Engineering and Technology Group Group Highlights 23 Companies & 2 Participations 2 BIST Listed Companies: ANELE TI & ANELT TI ANELE TI in BIST 100 Index 2.216 Employees Anel Elektrik Highlights Established in 1986 10 airports experience with more than 2mn sqm 100% Domestic Capital Ranked 224th largest Company in Fortune 500 Turkey List Recognised International Operations Anel Companies 2 ANEL Group Key Milestones 2011 KIOTO JV – AVEK Solar Wyndham Hotel Istanbul Shangri - La Istanbul Hamad Medical City 1986 Anel Elektrik established Marmaray Railway Tube Tunnel 1991 Hurriyet Newspaper HQ 1999 First terminal project in Turkey: Istanbul Ataturk Airport Ford Otosan Plant CP77 in New Doha Int’l Airport 2000 40 Turkcell Operation centers 2005 AnelTech IPO Ankara Esenboga Airport Project 2007 Qatar New Doha Int’l Airport Qatar Convention Center Turkcell Kartal Building Marmaray CR1 Project Mecca Railway Station 2012 CP110 in New Doha Int’l Airport 2003 AnelTech established Ford Otosan Golcuk Facilities Eczacıbaşı Ormanada – Residential Project BP HQ Building in Baku 2004 First international terminal project: Annex works in New Doha Int’l Airport Cairo Airport Terminal Building 2013 2006 Izmir Adnan Menderes Airport Istanbul Four Seasons Hotel Is REIT Tuzla Trade Center Int’l Abu Dhabi Airport New Terminal Building* 2008 Marmaray Station Project AnelTech acquired Selectron-Turkey Bayrampaşa Forum Mall 2009 Libya Tripoli Airport Project The first solar power plant in Cyprus 2010 Marmara Forum Mall Anel Elektrik IPO *Take a Letter of İntend 3 Major Strategic Relationships Contracting Energy Electronics & Telecom. Construction AVEK SOLAR Construction Consolidated Construction Company global engineering design firm 4 Human Resources Profile Number of Employees 3.065 2.430 1.964 2.216 1.828 2009 2010 2011 2012 Executive team - 30 years of average industry experience An agile team of 350 engineers, 687 technicians 1Q2013 Employee breakdown by segment* Electronic 11% Contracting 76% Other 12% *As of 31.03.2013 Energy 1% White Collar 27% Blue Collar 73% 5 Corporate Social Responsibility On our way to become a Model Corporate Citizen via our “Educational Support Programs” Founded in 2007 Form educational facilities & institutions at every level Constructed Celikel Anatolian High School 450 scholars, many of whom are studying at university Multilateral Creative Development Program Social Solidarity Projects “ The true inspiration in life is derived through exact sciences.” M. Kemal Atatürk 6 Anel Elektrik Anel Elektrik Business Segments 1 Contracting Anel Elektrik & Anel Mekanik Electric and Mechanic contracting operations, management and maintenance services Airports Shopping Centers Hotels Business Centers Hospitals Industrial Facilities Infrastructure Cooperation with well-known contracting firms TAV, Bechtel, Marubeni, Taisei Anel Marin Marine Electric & Electronics contracting Anel Mep Qatar–based corporate maintenance services MEP works 2 Energy Anel Enerji Turn-key solar power plant projects Solar power plant maintenance, design,implementation and operation Produce PV solar panels with IEC 61215 certificate via AVEK JV 3 Electronic Prod. & Services 4 Real Estate Anel Yapı Real Estate portfolio with rental income Anel Business Center Other Offices Anel Tech Telecommunication services & consumer electronics System integration Fixed & mobile telco Defense Professional electronics Information technologies Rail Systems SCADA Systems 7 Contracting C o n t r a c t i n g 9 C o n t r a c t i n g Strategy • Precision in defining our operational standards and business ethics • Capitalizing on our well-established relationships with globally reputable contractors • Performing on-time and economically, without compromising our quality standards • Pursuing operational diversification in the contracting sector Target • To become a global player in the contracting business 10 Geographical Diversification Libya Egypt C o n t r a c t i n g Russia Azerbaijan Ukraine Turkey Georgia Saudi Arabia Bulgaria United Arab Emirates Jordan Qatar • Operations in 12 countries in 3 continents since its foundation • Projects currently taking place in 6 countries • Targeting to expand our footprint by evaluating projects in 15 markets 11 Major Completed Projects AIRPORTS Istanbul Ataturk International (with extentions) Doha International / Qatar Cairo Airport Terminal Building 3 / Egypt Ankara Esenboga Domestic & International Izmir Adnan Menderes International Erzincan Airport Tbilisi & Batumi Airports Total Size OTHERS Kuyumcukent Jewellery & Gold Center Izmir Hippodrome Outdoor Lighting Marmara Forum Mall Ford Otosan Golcuk Facilities Bayrampaşa Forum Mall Qatar Congress Center / Qatar Turkcell Operation Centers at 40 points Bosch-Rexroth King’s Academy / Jordan Total Size Completion Date 1999/2004/2005/2010 2012 2008 2008 2007 2010 2007 2010 2007 2011 2006 2009 2010 2002 2009 2006 C o n t r a c t i n g Project Size (sqm) 495.000 450.000 220.000 180.000 110.000 65.000 27.500 1.547.500 550.000 550.000 350.000 300.000 300.000 120.000 115.000 87.000 66.000 2.438.000 12 Well-Established Relationships Cairo Airport / Egypt Tbilisi&Batumi Airports / Georgia Ankara, Istanbul & Izmir Airports N. Doha Int’l Airport / Qatar Tripoli Airport*/ Libya International Abu Dhabi Airport/ UAE N. Doha Int’l Airport / Qatar Biological Lab / Georgia BP HQ Building / Baku Consolidated Construction Company International Abu Dhabi Airport Hamad Medical City/Qatar Mecca Railway Station King Hussein Military Academy / Jordan King Hussein Cancer Hospital / Jordan Court of Accounts Building / Russia Demirbank HQ / Istanbul New Doha Airport / Qatar Marmaray Railway Tube Tunnel / Istanbul Marmara Forum Mall Bayrampasa Forum Mall C o n t r a c t i n g CR-1 Marmaray Train Stations/Istanbul Ras Gas Raslafan/Qatar Consolidated Construction Company Construction Tripoli Airport* / Libya * Suspended due to political uprising 13 Current Backlog Overview* D O M E S T I C Project Client Location Size Backlog Marmaray Railway Tube Tunnel Taisei İstanbul 62,13 37,48 Tuzla Trade Center (IS REIT) KORAY istanbul 55,93 55,93 Eczacıbaşı Ormanada (Residential New Living Project) KORAY İstanbul 11,99 6,52 Shangri La Istanbul Hotel Ege Yapı İstanbul 16,73 0,61 Ford Otosan Factory ARK Insaat Kocaeli 7,16 4,53 Wyndham Hotel Kılıcbey Insaat İstanbul 9,14 1,23 Macka Hotel Demsa İstanbul 4,29 3,80 Maslak Business Center & Mall BAY İstanbul 4,14 3,21 Garanti Bank Technology Campus KORAY İstanbul 1,59 1,18 Other - 11,14 6,96 184,22 121,46 TOTAL US$ mn I N T ' L C o n t r a c t i n g International Abu Dhabi Airport-New Terminal Building TAV-CCC-ArabTec UAE 287,00 287,00 New Doha International Airport CP18 -CP29 Taisei-TAV-SKY Oryx JV Qatar 420,80 7,60 New Doha International Airport CP110 QIT IMAR Alec Fit Out JV Qatar 24,30 22,75 New Doha International Airport CP99 SixConstruct-Midmac JV Qatar 9,48 9,32 Mariott Hotel-Sochi KORAY Russia 24,20 24,20 Mecca Railway Station (AnelKSA) Saudi Bin Ladin S.Arabia 35,50 35,50 Hamad Medical City – Doha Hyundai Qatar 21,98 8,99 BP HQ Building - Baku Lindner LLC Azerbaijan 18,18 3,31 Other - 20,96 19,69 862,40 418,37 1.046,62 539,83 TOTAL US$ mn TOTAL *Progress payments realized as of 31.03.2013 are deducted from backlog values. 14 C o n t r a c t i n g Backlog Breakdown By Country 2-3 years average project completion period Turkey 22% By Project Type Airport 60% Hotel 6% Qatar 11% Azerbaijan 1% Infrastructure 13% Other 6% Saudi Arabia 7% Backlog US$ mn 121 58 287.0 35.5 34.8 3 Hospital 2% Residence 1% Russia 6% United Arab Emirates 53% Turkey Qatar United Arab Emirates Saudi Arabia Russia Azerbaijan Business Center&Mall 12% Backlog US$ mn 78% international exposure Infrastructure Airports Mall Residence Hospital Hotel Other 73 327 65 7 9 30 30 75% infrastructure & airport 15 Backlog Delivery Schedule C o n t r a c t i n g Backlog CURRENT BACKLOG US$ 540 mn 227 (USD mn) 565 540 YE 2012 1Q 2013 207 15 17 19 167 152 23 31 32 38 195 38 165 98 2013 2014 Current Backlog 82 2015 Tripoli East** Tripoli West** 2016 Total Backlog* * Includes the contribution from Tripoli Project from 2013 onwards (if resumed). * * Converted to US $ at EUR/USD=1.3055. 16 C o n t r a c t i n g New Tripoli International Airport Contract* signed Advance Payment received Oct 2010 Project suspended due to uprising Planned Completion Date Feb 2011 Dec 2012 East Terminal West Terminal signed agreed EUR 89.75 mn EUR 75.25 mn Possible re-initiation of the Project Possible new Completion Date End of Q3 2013 Jun 2015 (optional) Total size of the Project EUR 165 mn * Contract is signed for East Terminal Building with an option to add the West Terminal Building 17 Revenue Growth & Profitability C o n t r a c t i n g Revenue Breakdown in 2012 Revenue ( mnTRY) & EBITDA Margin 19,2% 319 230 10,7% 8,5% 357 307 131 2008 35% 9,8% 4,5% 2009 2010 2011 2012 44 Ebitda mnTRY 27 35 13 14 Revenue 65% Turkey International Ebitda Margin 9.70% Average Ebitda Margin 18 Breakdown of Project Costs Airport Construction Shopping Mall Construction 15% 14% Construction 18% 68% Construction 18% Electrical Mechanical 67% Electrical Mechanical Airport Construction 23% 59% 18% C o n t r a c t i n g Cost of Electric & Mechanics in Projects ~35% Shopping Mall Construction 12% G&A Personel 16% 72% Electrical Works Equipment 18% 20% 12% 68% 63% 19% Mechanical Works 19 Segmented Highlights* mnTRY Before Eliminations C o n t r a c t i n g Electromechanic Contracting Energy Real Estate Total Revenue 277.42 18.22 11.34 307 EBITDA 2.63 4.25 6.52 13.4 EBITDA Margin 0.9% 23.3% 57.5% Net Income 0.09 0.96 2,75 3.8 Total Assets 427.6 33,5 129.8 590.9 ROA 0.02% 5.64% 4,20% 0.64% Revenue Shares 90,4% 5.9% 3.7% Asset Shares 72.3% 5.7% 22% 4.5% *As of 31.12.2012 20 Project in the Near Future C o n t r a c t i n g USD 321 mn worth of potential MEP works expected to be awarded in 3 – 6 months Project Estimate Size – USD mn Baku Olimpic Stadium Project Marmaray CR3 Station Project Medina Tower Emaar Square Project Garanti Bank Operation Center Maslak 42 Tower Ford Auxiliary Plant 100 80 75 35 20 8,5 2,7 Total 321,2 In addition include the suspended projects that are Tripoli East *and Tripoli West** total potential projects worth will be reached USD 536,61 mn * Suspended project with a contract signed for €89.75mn ** Suspended project with a contract agreed for €75.25mn €/$ =1,3055 21 C o n t r a c t i n g Qatari Potential Hosting the largest sporting event in the world - FIFA World Cup 2022 Focusing on construction, retail and leisure projects as part of the National Vision 2030 to ensure sustainable growth Mostly government backed investments, robust financial sector and favourable demographics make Qatar more resilient to economic uncertainties Expected GDP Growth (%) 6,1 4,9 5,3 5,1 6,1 2,4 6 5,8 6,4 90 3,3 27,6 70 40 30 10 0 EU 2014 MENA Source: World Economic Outlook 2015 Qatar 2016 2017 29 28 26,8 27 25,1 66,7 20 2013 28,1 30 28,4 50 3,6 0,9 2012 as % of GDP 28,8 80 60 3,2 2,9 9 7,6 7,5 7,3 Total investment (US$ bn) 49 55,6 2012 2013 73,5 79,1 26 25 60,8 24 23 2014 2015 Qatar 2016 2017 Source: World Economic Outlook 22 C o n t r a c t i n g Qatari Potential Induced by the FIFA World Cup in 2022, the National Development Strategy announced investments of US$ 225 bn* between 2011 and 2016 Estimated investments directly related to preparations for the FIFA World Cup reach US$ 80 bn Spending committed to build infrastructure to host the World Cup amounts to US$ 65 bn P l a n n e d I n f r a s t r u c t u r e I n v e s t m e n t s (US$ bn) Major Projects New Doha International Airport Extention New Doha Port National Railway System 12 Stadiums Solar Power Complex 25 25 20 11 7 4 1 * Total market size for construction by 2020 may vary between 191 and 315 bn (US$) depending on the economic climate Source: Qatar Construction Sector, The Commercial Bank of Qatar, 1st Edition 2012 23 Contracting Qatar presents a good potential business for ANEL thanks to our Ability to conduct large-scale complex projects simultaneously Workforce with rapid mobilization skills Special knowledge thanks to excelling in sophisticated works, i.e. Airports Well-established track record with globally reputable contractors 24 Energy The Pioneer in Solar Energy Business Energy Ownership Structure 5,0% 1% Anel Elektrik Celikel Family Anel Tech 23,5% Warranty Other Operation & maintenance 70,5% The first Turkish company to: Produce solar panels Enter foreign markets Realize sales with IEC 61215 certificate The EPC Contractor of the first power plant in Cyprus -1.3MW – EU Funded Partnership with KIOTO*: 50%-50% joint venture 60MW solar panel production per year IEC, TUV, and ISO certified Target markets: Europe & MENA Installation Design & engineering applications Financing support Project planning Investment consulting Preparation of legal documents Laying out the sites of investment Finding the location for investment *Austria-based Kioto produces photovoltaic solar panels with an annual capacity of 120 MW per year 25 Anel Enerji Production Cycle Choose Connect Align Energy Our assembly line in Istanbul HQ: has the capability to produce solar modules – 13.5MW per year is expected to reach 60MW with KIOTO* partnership - AVEK Solar module features: Polycrystalline cell technology 14% irradiation efficiency Wide range of module power (205W, 210W, 230 W, 235W) 5 year workmanship, 25 year performance warranty, 40 year lifetime TÜV, IEC, ISO Certificates Optimal output even in reduced exposure to sun Special technology preventing light reflection 3.2mm durable tempered glass resistant to shocks and wind *We established a JV with Kioto Gmbh in 2011 to expand our international footprint. 26 Applying World-Class Electrical Expertise Greece 100KW Solar plant in Komotini The largest solar plant in the Eastern Mediterranean basin Energy Türk Telekom 400KW Base station installation 1,3 MW solar power plant Cyprus ANEL Business Center 25KW Roof and terrace installation 27 Energy Projects in Bulgaria Total Capacity: 5.2MW • Troyanovo: 1.5MW • Dimitrovgrad: 2.2MW • Chirpan: 1.5MW Capex: €11.0mn Financing structure: 30% Equity/70% Project Finance 20-year purchasing guarantee €/cent 25 per KWh 12% IRR Expected Dividend Distribution for 20 years: €17mn Completed in 1H12 & Connected to Grid in July 2012 28 Solar Energy Market in the World Regional breakdown of installed capacity (2010) The EU leads the way, in PV market Untapped medium term potential in Turkey EU is likely to retain its lead for the next decade Japan China ** EU North America Energy APEC* Others Evolution of global annual PV market (GW) 18 EPIA*** global annual PV estimates 45 12 6 ‘00-’10 50% CAGR 0 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 ‘10-’15 25% CAGR 30 15 2010 2011E 2012E 2013E 2014E 2015E * APEC includes South Korea, Australia, Taiwan and Thailand ** Photovoltaic – PV *** European Photovoltaic Industry Association 29 Energy Solar Energy Market in Turkey 2020 expectations in solar energy in Europe (GW) 80 60 Turkey is expected to rank 6th in Europe in terms of PV capacity 55 40 22 20 7 Germany France Italy Spain UK Turkey 6 Romania Portugal 6 4 Greece Bulgaria 2020 expectations in PV penetration 18% 18% 16% 13% 14% 243 13% 14% 13% 94 13% Greece Bulgaria 16% PV penetration in total electricity consumption 5% Germany France Source: EPIA Italy Spain UK Turkey Romania Portugal 30 Real Estate Anel Yapı Ownership Structure 5,0% Anel Tech Founded in 2007 12M2012 revenues EUR 5.15 mn (YE2011: EUR 3.7 mn) Anel Elektrik* 40,0% 55,0% Main tenants Celikel Family 12M2012 total assets EUR 63 mn (YE2011: EUR 73.7 mn) Portfolio with rental income 24,213 sqm total rentable area Anel Business Center Covered with solar PV panels generating its own electricity SAP Turkey Celebi Holding Long-term renting method Redbull 19 floors & 40,000 sqm rentable area Orange Parking lot for 450 vehicles Watsons 90% capacity utilization Kariyer.net Kosuyolu Office Building Takeda Yesilkoy EGS Blocks, 7 Offices *Anel Elektrik’s effective ownership in Anel Yapı is 54% via indirect shares in Anel Tech 31 Electronic Production & Services Delivering Turnkey Solutions Ownership Structure 11,0% 16,6% Free Float 50,1% Anel Elektrik Verusaturk Private Equity 22,3% Celikel Family Main sectors Technology Founded in 2003 Listed in ISE since 2005 12M2012 net revenues TRY 39 mn (YE2011: TRY 128 mn) Delivering solutions and services in the fields of … System integration Fixed and mobile telecommunication Defence Industrial & professional electronics Information technologies Mobile applications & smart solutions Branded products Telecom operators Public sector Defence solutions Marine Distributorships Energy Delivery Companies SCADA Systems Rail Systems (State Railways) Signalization 33 Solutions and services in both domestic and international markets System Integration Integrating required Hardware & Software systems Tailor-made solutions & new technologies Maritime Undersecretariat: AIS Network BOTAS : Gas Pipeline Communications Network Turk Telekom: Microwave IP Radio-Link Project Services Project Management Audit Performance Assessment Maintenance Repair Consultancy Technology Turk Telekom: Managed Services, IP Centrex , IP-R/C and ADSL Power Systems GSM Services: Bakcell (Azerbaijan), Vodafone Qatar, Turkcell, Vodafone TR, Avea 2G - 3G Network Implementation: Motorola, Huawei National Monitoring System: ICTA Voice & Data Networks: Turk Telekom, Istanbul Municipality 34 Balance Sheet Efficiency via Capital Decrease with a Concurrent Capital Increase Technology PURPOSE Alleviate accumulated losses Relieve financing burden of the Company Create sources for new investments Distribute profits within a shorter period of time Paid-in Capital Capital Decrease Capital Increase Paid-in Capital TRY50 mn TRY30 mn TRY30 mn TRY50 mn 35 Ownership Structure Ownership Structure Anel Tech Anel Elektrik 11,0% 0,01% 50,1% 16,6% 50,58% 49,41% 22,3% Free Float Celikel Family Other Anel Yapı Free Float Anel Elektrik Verusaturk Private Equity Celikel Family Anel Enerji 5,0% 5,0% 23,5% 40,0% Anel Tech Celikel Family 1% 70,5% 55,0% Anel Elektrik* Anel Elektrik Anel Tech *Anel Elektrik’s effective ownership at Anel Yapı reaches 54% including the shares owned by AnelTech. Celikel Family Other 37 Anel Elektrik Participations & Branches Energina Kompania Bonev OOD Golden Sun OOD DAG-08 OOD ANEL ITK (Russia) ANEL MEP ANEL KSA ANEL Dar LIBYA ANEL ARABIA ANEL EMIRATES ANEL QATAR ANEL BAKU ANEL GEORGIA ANEL UKRAINE 50% 100% 100% A N E L 90% 30% 70.5% ANEL ENERJİ 57% ANEL MEKANİK 40%* ANEL YAPI 35% E L E K T R İ K 65% 10% 49% 100% 100% 100% 93% ANEL MARİN 100% 27.41% ANEL TELEKOM *Anel Elektrik’s effective ownership at Anel Yapı reaches 54% including the shares owned by AnelTech. 38 AnelTech Participations 5% 49% ANEL TELEKOM 51% 99.99% 55% ANEL ENERJİ AMS & ANELTECH Partnership ANELTECH & AIRTIES Partnership ANELES ANEL YAPI 39 Anel Enerji Participations DAG-08 OOD 100% GOLDEN SUN OOD 100% EKB OOD ANEL BG 50% 100% 70.5% ANEL ELEKTRİK ANEL ENERJİ 50% AVEK SOLAR 50% KIOTO GMBH Bulgaria TURKEY (Austria) 40 Consolidation Methods Subsidiaries Share % Consolidation Method Anel Mekanik 57% Full Anel Yapı* 40% Full Anel Tech 27.41% Equity Method Anel Marin 93% Full Anel Enerji 70.5% Full Anel MEP Anel KSA Anel ITK Energiina Kompania Bonev OOD 30% 35% 90% 50% Proportionate Anel Qatar Anel Ukraine Anel Libya Anel Baku Anel Georgia DAG 08 Golden Sun 100% Full Anel Arabia 10% Financial Investment *Anel Elektrik’s effective ownership in Anel Yapı is 54% via indirect shares in Anel Tech 41 Anel Elektrik Financial Highlights Historical Share Performance BIST 100 ANEL E 90.000,00 3 Free Float Mcap USD 50.58% 80.000,00 2,5 130mn 70.000,00 2 60.000,00 1,5 50.000,00 1 40.000,00 4Q Avg. Daily Vol. USD 1.05mn 0,5 30.000,00 20.000,00 02/01/2012 12/03/2012 23/05/2012 01/08/2012 15/10/2012 0 27/12/2012 Foreign Ownership & Pension Funds 50% 43 Anel Elektrik Financial Highlights mnTRY 1Q12 2Q12 3Q12 4Q11 4Q12 12M11 12M12 Net Sales Gross Profit Operating Profit EBITDA Net Other Income/Expence Financial Income/Expence (net) Tax Net Income Net Cash Working Capital Gross Margin Operating Margin EBITDA Margin Net Profit Margin 98 18,2 12,5 12,9 1,2 0,1 -3,3 8 -73 64 18,6% 12,7% 13,1% 8,1% 55 7,4 3,7 4,5 -1 2,1 -2,8 0,6 -79 86 13,4% 6,8% 8,1% 1,1% 58 7 0,7 1,5 -1,6 -5,4 3,5 -3,1 -85 90 12,1% 1,2% 2,7% n.m. 80 13,6 3,6 4,3 7,9 -10,6 2,5 4,1 -43 101 17,0% 4,5% 5,4% 5,2% . 96 14 -5,4 -5,5 6,3 -2,7 -3,2 -5,5 -105 86 14,6% n.m. -5,7% n.m. 357 52,3 32,4 34,5 8,9 -12,7 -0,5 25,3 -43 101 14,6% 9,1% 9,8% 7,1% 307 46,6 11,5 13,4 4,9 -5,9 -5,8 0 -105 86 15,2% 3,8% 4,5% 0,0% 12M12 Overview The deterioration in revenues and profitability stems mainly from: the delays in the design processes shifting the realization of sales revenues the fact that some sizable projects are completed or in completion phase relatively lower profit margins in the projects that got started only recently However, prospects for growth are promising, thanks to the potential works in the near future 44 ANEL ELEKTRIK SUMMARY FINANCIALS (mn TRY) 2007 2008 2009 2010 2011 9M12 12M12 CURRENT ASSETS Cash and Cash Equivalents Financial Investments (Assets) Trade Receivables Receivables from Continuing Construction Contracts Other Receivables Inventories Other Current Assets NON-CURRENT ASSETS Financial Investments (Assets) Investments Accounted with Equity Method Intangible Non-Current Assets Goodwill Deferred Tax Asset TOTAL ASSETS 54,1 2,4 3,7 16,1 13,8 1,9 5,8 10,4 67,9 0,2 26,9 0,2 2,4 122 139 16,8 4,9 24 27,2 11,6 27,9 26,2 126 1,1 26,5 0,1 9,5 265 172 13,3 0,6 40,9 68,8 17,3 8,7 22,1 161 1,9 25,5 0,08 14,9 333 374 83,5 1,5 106 91,4 32,6 28,6 30,5 176 0,02 21,4 0,3 0,17 31,6 550 397 87,2 0,2 127 117 11,3 27,8 27,1 240 0,2 16,3 0,2 0,17 83,8 637 333,9 30,5 102,1 120,7 17,8 27,9 34,9 224,2 0,2 22,6 1,6 0,17 52,5 558,1 355,2 16,3 114 134,3 21,7 33 35,8 235,7 0,2 23,3 2,2 0,17 57,4 590,9 SHORT TERM LIABILITIES Financial Liabilities Trade Payables 51,3 18,7 15,5 125 50,4 40,2 145 107 20,4 234 62,9 67,9 224 50,2 53,1 168,4 25,9 40,3 199,5 34,7 61,5 8,2 2,4 31,8 11 18,2 7,3 13,8 75,2 42,6 65,1 30 13,1 265 11,1 86 37,4 102 30 24,9 333 58,5 110 74,1 207 110 26,8 550 96 165 80,2 249 110 25,4 637 67,1 139,4 89,1 250,3 110 27,5 558,1 65,4 144,9 86,4 246,5 110 29,5 590,9 Payables Related to Cont. Const. Contracts Other Current Liabilities LONG TERM LIABILITIES Financial Liabilities SHAREHOLDER'S EQUITY Paid-in Capital MINORY INTERESTS TOTAL LIABILITIES & SHAREHOLDERS' EQUITY 15,5 21,2 17,2 49,5 30 12,8 122 45 For further information, please contact us: DISCLAIMER Certain statements contained in this presentation may be considered "forwardlooking statements”. Our forward-looking statements generally contain words such as "estimate," "project, "predict," "believe," "expect," "anticipate," "potential," "plan," "goal," “will” or other words which mean the uncertainty of future events. These forward-looking statements are based on our current expectations, estimates and assumptions and are subject to certain risks and uncertainties. Although Anel Elektrik believes that the expectations reflected in our forward-looking statements are reasonable at this time, actual results could differ materially from those projected or assumed in any of our forward-looking statements. Therefore, Anel Elektrik disclaims any obligation to update these statements, and we caution you not to rely on them unduly. Please note that all financial data are consolidated.