Debt Investor Update - E.ON

38
Debt Investor Update May / June 2018

Transcript of Debt Investor Update - E.ON

Page 1: Debt Investor Update - E.ON

Debt Investor UpdateMay / June 2018

Page 2: Debt Investor Update - E.ON

2017: We delivered on our promises

Economic net debt

26.3

~4.4x EBITDA

~5.3x EBITDA

FY 16

21.5

FY 17Q2 17

~3.9x EBITDA

19.2

Further measures to be finalized:+ Monetization of Uniper shares

+ Transfer of Nord Stream 1 stake into CTA

+ Further nuc. decommissioning cost savings and additional measures

Hybrid cancelled

€ bn

2

Achievements

De-risking completed: Transfer of interim and final nuclear storage obligations (KFK Solution)

Delivery on promises: Successful execution of ABB, Phoenix cost savings

Nuclear decommissioning cost savings

Overachievement of deleveraging targets due to NFT refund, Electrabel court case

Adj. EBIT at upper end of guidance

FFO/Net Debt ratio well above plan and thresholds

Page 3: Debt Investor Update - E.ON

Strong Q1 2018 reinforces E.ON’s position of strength for the acquisition of innogy

Strong EBIT development: +24% Q1 2018 vs.low base in Q1 2017

Adj. Net Income increased +38% YoY

FY 2018 guidance confirmed: EBIT €2.8-3.0 bn, Adj. Net Income €1.3-1.5 bn

Voluntary PTO2 to innogy minority shareholders formally launched

Highlights

525

1,038

1,517

727

1,284

1,715

Adj. Net IncomeEBITDA EBIT

Q1 2018Q1 2017

Key Financials1

€ m

31. Adjusted for non operating effects, 2. Public Takeover Offer.

Page 4: Debt Investor Update - E.ON

Operational update

1. Higher Regional Court of Düsseldorf (Oberlandesgericht – OLG), 2. Return on Equity, 3. German Federal Court of Justice (Bundesgerichtshof – BGH)

Customer Solutions Germany/UKEnergy Networks Germany

• OLG1 court decision on allowed RoE2

• Ruling: 6.91% set by BNetzA too low• Independent expert view: 7.7% adequate• BNetzA: appeal at last resort BGH3

• General efficiency factor gas• Reduction from 1.5% to 0.49%• However, E.ON filed legal complaint• Calculation method too unreliable

• General efficiency factor power• Decision by BNetzA in Q3 at the earliest

• Customer numbers continue to grow• More than 50,000 additional household customers

in Q1• Following gain of more than 100,000 in Q4 2017

and stabilization in Q2 & Q3 2017• Managed to reduce churn rate below market

average in UK• Strategy of innovative tariff offerings and focused

sales channels is bearing fruits

• UK political environment disappointing• Price cap still pending, many uncertainties remain

4

Page 5: Debt Investor Update - E.ON

Outlook 2018 confirmed

EBIT1

Adj. Net Income1

Outlook 2018

1. Adjusted for non operating effects

€1.3-1.5 bn

Effects for the remainder of 2018

E.ON Q1 2018 results

+ PreussenElektra: non-reoccurrence of one-off effects from 2017

– PreussenElektra: lower hedged prices

Energy Networks

Customer Solutions

Renewables

+ Sweden: power tariff increase– Germany: reversal of regulatory

effects, new regulatory period for gas,concession loss Hamburg

+ Germany: non-reoccurrence of a negative one-off effect in 2017

– Germany & UK: restructuring costs– UK: competitive dynamics

+ Offshore & Onshore: capacity additions (Bruenning’s Breeze, Radford’s Run, Rampion)

– Onshore: subsidy expiries

€2.8-3.0 bn

Non-Core+/–

5

Page 6: Debt Investor Update - E.ON

• Focus: Europe’s first energy player with exclusive downstream focus

• Unique downstream footprint: RAB and customer numbers rise >60%1

• Earnings quality: network EBIT share rises to ~80%1

• Strong synergies: fading nuclear earnings overcompensated by €600-800m synergies

• Attractive dividends: aiming to deliver absolute annual dividend growth

• EPS accretion: from second year after closing

• Solid capital structure: high commitment to strong BBB rating

• Limited cash impact: acquisition of RWE‘s 76.8% in innogy via asset exchange; attractive offer to minority shareholders

FutureE.ON

~371, 3

EngieIberdrolaEnelNat. Grid

~501

IberdrolaEngieEnelFutureE.ON

Regulated Asset Base (RAB € bn)

European Customer Numbers (m)

Iberdrola2Nat. Grid2Engie2Enel2

~51

FutureE.ON

EBIT (€ bn)

Creating the future of energy

1. Future E.ON pro-forma EBIT 2017 (innogy data based on public information), 2. Bloomberg Data, 3. RABs from different regulatory regimes are not directly comparable due to significant methodical differences.

6

Page 7: Debt Investor Update - E.ON

Acquisition of innogy via innovative asset exchange

23.2%(Min. share-

holders)

76.8% stake in innogy

(from RWE)

16.67% Stake in Future E.ON(~€3.7bn)

E.ON & innogy Renewables & Other Assets

(~€13.5bn)1

E.ON receives €1.5bn cash

Offer price and secured innogydividend for 2018

RWE to receive 16.67% in new E.ON via 20% capital increase against contribution in kind (authorized capital)

RWE to receive the following assets:• E.ON‘s and innogy‘s renewables businesses4

• Additional assets: E.ON’s minority stakes in two RWE operated nuclear power plants2, innogy’sgas storage business and minority participation in Kelag

RWE receives innogy dividends for 2017 and 2018Cash payment from RWE to E.ON of €1.5bn3

71. Equity value for transfer perimeter 2. Gundremmingen (25% stake) and Emsland (12.5% stake), 3. Payment to balance asset valuation. 4. Excludes 20% in Rampion and certain onshore capacity indirectly held by E.ON and innogy.

Innogy dividends (~€1.4bn)

Acquisition financing

AssetSwap

Attractive cash offer to minority shareholder in innogywith total offer value €38.40 (= €40.00 pre 2017 dividend of €1.60 paid in April 2018)

Page 8: Debt Investor Update - E.ON

Credit-friendly transaction structure minimizes transaction risk and additional leverage

8

• 20% capital increase in kind already implemented Full use of capital authorizations supports

capital structureCapital structure

• Transaction economics fixed as per Jan. 1, 2018 Purchase price and cash component fixed Locked Box approach Risks and chances of assets transferred

Economic risk allocation

• RWE stake of 76.8% enough to conclude DPLTA – legal integration secured – transaction is a “done deal”

Deal certainty

• Asset swap with RWE incl. cash payment to E.ON

• PTO for 23.2% free float Acquisition financing covers 100% PTO acceptance

Deal Structure

Page 9: Debt Investor Update - E.ON

Size of Future E.ON will substantially increase

1.Increased size

2. Improved diversification

3.Higher share of regulated earnings

~€8bn1~€5bn +60%

E.ON today Future E.ON

1. Future E.ON pro-forma 2017 (innogy data based on public information), 2. RABs from different regulatory regimes are not directly comparable due to significant methodical differences.

Group EBITDA 2017Improving business risk:

~31mCustomers

~50mCustomers1

~€23bn RAB2

~€37bn RAB1,2

Future E.ON: Customer Solutions Future E.ON: Networks

9

Page 10: Debt Investor Update - E.ON

Improved diversification across Europe

101. E.ON 2017 reported, 2. innogy 2017 reported, 3. Future E.ON pro-forma 2017 (innogy data based on public information), 4. RABs from different regulatory regimes are not directly comparable due to significant methodical differences.

Unique downstream position across Europe

1. Increased size

2.Improved diversification

3.Higher share of regulated earnings

Improving business risk:

Page 11: Debt Investor Update - E.ON

Increasing share of high-quality regulated earnings

11

~70%2~55%1

Predominantly in jurisdictions with strong regulatory frameworks

Regulated

1. E.ON 2017 reported, 2. Future E.ON pro-forma 2017 (innogy data based on public information)

Future E.ON: Share of regulated network EBITDA 2017

1. Increased size

2. Improved diversification

3.Higher share of regulated earnings

Improving business risk:

Non-regulatedQuasi-regulated

Page 12: Debt Investor Update - E.ON

Integration of innogy provides for strong synergy potential

2019 2020 2021 2022

Estimated synergies (€ m)2 Synergy focus1, 2

€600-800m

12

~55%

~25%

~5%

• Strong synergy potential of €600-800m

• 10-15% of controllable costs

• ~5000 FTEs affected (~7% of employee base)

Corporate Functions & IT

Energy Networks

Energy Sales & Customer Solutions

~100%

1. Synergy split (€ million), 2. Future E.ON pro-forma 2017 (innogy data based on public information).

Page 13: Debt Investor Update - E.ON

20192018 20212020

1. Payment to balance asset valuation, 2. Transfers of E.ON minority shares in the two RWE-operated nuclear power plants Gundremmingen (25% stake) and Emsland (12.5% stake) to RWE.

2nd Closing• Transfer of E.ON and innogy RES Assets• Transfer of Kelag participation and gas

storage assets of innogy

Voluntary public takeover offer (PTO)(late April – early July)

Extended offer period(mid July)

Clear path to obtain full control, irrespective of PTO acceptance rate

Antitrust approvalsFull legal integration

Integration & synergies

13

1st Closing• E.ON becomes ≥76.8%

shareholder in innogy• RWE becomes 16.67%

shareholder in E.ON (20% capital increase)

• €1.5bn cash payment to E.ON1

• Transfer of other assets2

Page 14: Debt Investor Update - E.ON

2025

0.0

2024

0.6

2023

0.4

2022

0.1

2021

0.8

2020

1.4

2019

1.1

2018

2.0

4.8

≥2026

OtherJPYUSDGBPEUR

Sound liquidity profile to support upcoming maturities and transactionLiquidity Sources (as of end Q1 2018)€ bn

Maturity profile (as of end Q1 2018)1

€ bn

1. Bonds and promissory notes issued by E.ON SE and E.ON International Finance B.V. (fully guaranteed by E.ON SE)

$2 bn repaid on April 30

Liquid funds 4.1

Non-current securities 2.4

Total 6.5

Syndicated loan (undrawn) 2.75

€ / $ Commercial Paper programs (undrawn) 10 / 10

Acquisition facility(undrawn) 5.0

Not including ~€3.8 bn proceeds fromUniper disposal expected for mid-2018

14

Page 15: Debt Investor Update - E.ON

15

Pro-forma economic net debt based on FYE 2017

Economic Net Debt 2017

~19.2

~10.6

~3.6

~5.0

E.ON1

Asset-retirement obligationsProvisions for pensionsNet financial position

1. E.ON 2017 reported / Innogy 2017 reported, 2. Future E.ON pro-forma 2017 (innogy data based on public information), 3. E.ON will address structural subordination post closing

~15.6

~0.3~3.0

~12.3

innogy1 Transaction effectsin € bn

Future E.ON2, 3

Economic Net Debt 2017

~35

• Nuclear provisions: ~€0.9bn

• AROs (Renewables): ~€0.9bn

• Tax equity liabilities (Renewables): ~€0.6bn

• Pension provisions (Renewables): ~€0.4bn

~€2.8bn debt transferred to RWE

€1.5bn cash payment from RWE

Acquisition of 23.2% minority shares

Page 16: Debt Investor Update - E.ON

Structural subordination

16

E.ON SE

E.ON Int. Finance B.V.

innogy SE

innogy Finance B.V.

Bonds

BondsGuaranteed by E.ON SE

Bonds

BondsGuaranteed by innogy SE

• Structural subordination may become a topic post closing

• To the extent necessary, E.ON has the choice among several mitigants for structural subordination:

− moving innogy bonds to E.ON leveland replacing innogy guarantee with E.ON guarantee

− upstream guarantee from innogy to E.ON

− liability management

E.ON will address structural subordination post closing

Page 17: Debt Investor Update - E.ON

Rating agencies acknowledge improved business risk profile and confirm ratings

17

S&P

• S&P sees improving business risk profile from higher share of fully regulated earnings

• BBB / A-2 (stable) ratings confirmed after announcement of transaction• FFO/Debt threshold expected to be lowered

Moody‘s

• Transaction transforms E.ON’s business profile with some 70% of group EBITDA coming from the greatly enlarged electricity and gas distribution segment

• Following a Review for Downgrade, Baa2 / P-2 ratings with stable outlook confirmed

• FFO/Debt threshold lowered from “mid teens” to “comfortably low teens”

Page 18: Debt Investor Update - E.ON

Rating commitment is a cornerstone of our financial policy

18

Capital Structure: Strong BBB / Baa

• Press releases, ad-hoc notices, etc. include our rating commitment where appropriate

• Equity story includes rating commitment• CEO and CFO emphasized rating commitment

multiple times in public statements

• Rating and capital structure are a crucial part of E.ON‘s financial policy• Commitment underpinned by all necessary means – as proven in previous years• Public commitment reiterated multiple times

Page 19: Debt Investor Update - E.ON

Appendix Financial Details Q1 2018

Further Transaction Details

Contacts, Calendar & Disclaimer

1

2

3

Page 20: Debt Investor Update - E.ON

Financial Highlights

€m Q1 2017 Q1 2018 % YoY

Sales 10,480 9,330 -11

EBITDA 1 1,517 1,715 +13

EBIT 1 1,038 1,284 +24

Adjusted net income 1 525 727 +38

OCF bIT 1,027 359 -65

Investments 588 696 +18

Economic net debt ² -19,248 -19,658 -2

20

E.ON Q1 2018 results

EBIT• Energy Networks: -5% YoY

Reversal of regulatory effects in Germany and tariff increases in Sweden

• Customer Solutions: +23% YoYPrice increases in Germany 2017, competitive dynamics in the UK

• Renewables: +7% YoYCapacity additions, partly offset by subsidy expiries

OCF bIT• Cash provided by operating

activities €0.7 bn below prior-year level

• Key driver: One-off effects in Working Capital

Adj. Net Income• Improves €202 m YoY

Driven by strong EBIT and profiting from refinancing benefits and stable tax rate (25%)

1. Adjusted for non operating effects, 2. Economic net debt as per 31 Dec 2017 and31 Mar 2018; Economic net debt definition takes into account the decommissioning provisions calculated with a real discount rate of 0.0% as opposed to IFRS AROs

1

Investments• Energy Networks: €271 m

(vs. €260 m YoY)• Customer Solutions: €74

m (vs. €64 m YoY)• Renewables: €180 m

(vs. €251 m YoY )• Non-Core: €161 m

(vs. €5 m YoY)

Page 21: Debt Investor Update - E.ON

+ PreussenElektra: increased volumes due to plant outages in Q1 2017 (mainly Brokdorf), positive one-off effects

+ Turkey: omission of book loss from asset sale

+ Sweden: power tariff increase+ Turkey: regulatory improvements– Germany: reversal of regulatory effects,

concession loss Hamburg

+ Germany: price increases as per Q2 2017, lower gas procurement costs Q1 2018

– UK: competitive dynamics, restructuring costs overcomp. price increases as per Q2 2017

+ Onshore & Offshore: capacity additions (mainly Bruenning’s Breeze & Radford’s Run)

– Onshore: subsidy expiries

EBIT 24% above prior year

65

11

133

73

Corp. Functions & Other,

Consolidation

Renewables

Customer Solutions

+246

Q1 2018 1,284

Non-core

Energy Networks -36

Q1 2017 1,038

EBIT1 Q1 2018 vs. Q1 2017€ m

1. Adjusted for non operating effects

Energy Networks

Customer Solutions

Renewables

Key Q1 Effects

Non-Core

1E.ON Q1 2018 results

21

Page 22: Debt Investor Update - E.ON

END impacted by seasonally low operating cash flow

-0.7

-0.1

-0.7

-19.7

-5.0

-3.6

-10.6

Pensions

0.7

AROs END Q1 2018

0.2

InvestmentsOCF

0.1

END FY 2017

-19.2

-6.0

-0.4

-2.9

-10.7

Other(Remainder)

0.1

Other (CTA2 Funding)

Divestments

€ bnEND1 Q1 2018 vs. FY 2017

1. Economic net debt definition takes into account the decommissioning provisions calculated with a real discount rate of 0.0% as opposed to IFRS AROs, 2. Contractual Trust Arrangement

Pension provisions Net financial positionAROs

Liquidation of pension scheme results in reduction of pension provisions –limited effect on END

1E.ON Q1 2018 results

22

Page 23: Debt Investor Update - E.ON

Adj. Net Income 38% above prior year

Q1 2018€ m

~€ 20m improvement yoy mainly due to refinancing benefits, partly compensated by lower interest income from asset portfolio

1. Adjusted for non operating effects, 2. Without interest accretion of nuclear provisions

E.ON Q1 2018 results

EPS (€ per share)

727

1,107

1,284 Group EBIT1

Other interestexpenses

-156

-21

Interest on fin. assets/

liabilities2

AdjustedNet Income1

Minorities -103

Income Taxes -277

Profit before Taxes1

Tax rate of 25% (stable yoy)

€0.34

1

23

Page 24: Debt Investor Update - E.ON

-0.5

Capex

-0.7

OCF

0.1

-1.3

EBITDA1 Change in WC

0.0

0.4

FCF

21%

Tax Payments

-0.1

Interest Payments

-0.1

OCF bIT

1.7

Cash Adjustments3

Seasonally low CCR2

Q1 2018€ bn

1. Adjusted for non operating effects, 2. Cash Conversion Rate: OCF bIT ÷ EBITDA, 3. Net non cash effective EBITDA items incl. provision utilizations

E.ON Q1 2018 results

1

24

Page 25: Debt Investor Update - E.ON

Highlights

Segments: Energy Networks

• Germany– Reversal of regulatory effects – New regulatory period gas– Concession loss Hamburg

• Sweden+ Power tariff increase

• CEE & Turkey+ Regulatory improvements in Turkey

Energy Networks

132 151

415 353

138131

-5%

CEE & Turkey

Sweden

Germany

Q1 2018

642

Q1 2017

678

EBIT1 € m

€m Q1 2017 Q1 2018 % YoY Q1 2017 Q1 2018 % YoY Q1 2017 Q1 2018 % YoY Q1 2017 Q1 2018 % YoY

Revenue 3,426 2,229 -35 298 293 -2 475 432 -9 4,199 2,954 -30

EBITDA 1 559 490 -12 173 190 +10 185 197 +6 917 877 -4

EBIT 1 415 353 -15 132 151 +14 131 138 +5 678 642 -5 thereof Equity-method earnings 16 16 +0 0 0 - 22 30 +36 38 46 +21 OCFbIT 720 23 -97 142 267 +88 152 164 +8 1,014 454 -55 Investments 98 108 +10 60 55 -8 102 108 +6 260 271 +4

TotalGermany Sweden CEE & Turkey

E.ON Q1 2018 resultsD

etai

ls

1

25

Page 26: Debt Investor Update - E.ON

Segments: Customer Solutions

Customer Solutions Highlights

• Germany Sales+ Price increases as per Q2 2017+ Lower gas procurement costs– Restructuring costs

• UK + Price increases as per Q2 2017– Competitive dynamics– Restructuring costs– Price caps (PPM2, vulnerable customers)

121 116

160 148

128

392

Q1 2017

31938

+23%

Other

UK

Germany Sales

Q1 2018

EBIT1 € m

1. Adjusted for non operating effects, 2. Prepayment Meter

€m Q1 2017 Q1 2018 % YoY Q1 2017 Q1 2018 % YoY Q1 2017 Q1 2018 % YoY Q1 2017 Q1 2018 % YoY

Revenue 2,155 2,013 -7 2,151 2,391 +11 2,244 2,341 +4 6,550 6,745 +3

EBITDA 1 44 135 +207 184 169 -8 167 159 -5 395 463 +17

EBIT 1 38 128 +237 160 148 -8 121 116 -4 319 392 +23 thereof Equity-method earnings 0 0 - 0 0 - 3 1 -67 3 1 -67 OCFbIT -178 -169 +5 9 -103 - 2 -76 - -167 -348 -108 Investments 3 4 +33 46 40 -13 15 30 +100 64 74 +16

TotalUKGermany Sales Other

E.ON Q1 2018 resultsD

etai

ls

1

26

Page 27: Debt Investor Update - E.ON

• Offshore/Other+ UK: Ramp-up capacity additions (Rampion)

• Onshore/Solar+ US: Capacity additions (Bruenning’s Breeze, Radford’s Run)– Subsidy expiries

Segments: Renewables

Renewables Highlights

61 58

99 113

+7%

Offshore/Other

Onshore/Solar

Q1 2018

171

Q1 2017

160

EBIT1 € m

1. Adjusted for non operating effects

€m Q1 2017 Q1 2018 % YoY Q1 2017 Q1 2018 % YoY Q1 2017 Q1 2018 % YoY

Revenue 188 234 +24 188 167 -11 376 401 +7

EBITDA 1 113 97 -14 136 150 +10 249 247 -1

EBIT 1 61 58 -5 99 113 +14 160 171 +7 thereof Equity-method earnings 11 8 -27 OCFbit 187 228 +22 Investments 251 180 -28

Onshore Wind / Solar Offshore Wind / Others Total

E.ON Q1 2018 resultsD

etai

ls

1

27

Page 28: Debt Investor Update - E.ON

Non-core business

Non-core Highlights

124

-15-51

27

+133

GenerationTurkey

PreussenElektra

Q1 2018

109

Q1 2017

-24

• PreussenElektra+ Higher volumes due to outages of all plants in Q1 2017+ Positive one-off effects in Q1 2018– Lower achieved power prices

• Generation Turkey+ Book loss from asset sale in Q1 2017

PreussenElektra: Hedged Prices (€/MWh) as of 31 March 2018

EBIT1 € m

1. Adjusted for non operating effects

E.ON Q1 2018 results

29

29

26

32

2020

2019

2018

2017

80%

4%

99%

Det

ails

100%

1

€m Q1 2017 Q1 2018 % YoY Q1 2017 Q1 2018 % YoY Q1 2017 Q1 2018 % YoY

Revenue 364 278 -24 0 0 - 364 278 -24

EBITDA 1 74 159 +115 -51 -15 +71 23 144 +526

EBIT 1 27 124 +359 -51 -15 +71 -24 109 +554 thereof Equity-method earnings 26 25 -4 -51 -15 +71 -25 10 +140 OCFbIT 207 112 -46 0 0 - 207 112 -46 Investments 5 7 +40 0 154 - 5 161 -

TotalPreussenElektra Generation Turkey

28

Page 29: Debt Investor Update - E.ON

Adjusted Net Income

€m Q1 2017 Q1 2018 % YoY

EBITDA 1 1,517 1,715 +13

Depreciation/amortization -479 -431 +10

EBIT 1 1,038 1,284 +24

Economic interest expense (net) -195 -177 +9

EBT 1 843 1,107 +31

Income Taxes on EBT 1 -210 -277 -32

% of EBT 1 -25% -25% -

Non-controlling interests -108 -103 +5

Adjusted net income 1 525 727 +38

1. Adjusted for non operating effects29

E.ON Q1 2018 results

1

Page 30: Debt Investor Update - E.ON

Reconciliation of EBIT to IFRS Net Income

€m Q1 2017 Q1 2018 % YoY

EBITDA 1 1,517 1,715 +13

Depreciation/Amortization/Impairments -479 -431 +10

EBIT 1 1,038 1,284 +24

Economic interest expense (net) -195 -177 +9

Net book gains 52 104 +100

Restructuring -94 -26 +72

Mark-to-market valuation of derivatives -308 191 +162

Impairments (net) 3 0 -100

Other non-operating earnings 394 -87 -122

Income/Loss from continuing operations before income taxes 890 1,289 +45

Income taxes -155 -256 -65

Income/loss from continuing operations 735 1,033 +41

Income/loss from discontinued operations, net 0 0 -

Net income/loss 735 1,033 +41

1. Adjusted for non operating effects

E.ON Q1 2018 results

1

30

Page 31: Debt Investor Update - E.ON

Cash effective investments by unit

1. Adjusted for non operating effects

€m Q1 2017 Q1 2018 % YoY

Energy Networks 260 271 +4

Customer Solutions 64 74 +16

Renewables 251 180 -28

Corporate Functions & Other 8 9 +13

Consolidation 0 1 -

Non-Core 5 161 -

Investments 588 696 +18

E.ON Q1 2018 results

31

1

Page 32: Debt Investor Update - E.ON

Economic Net Debt1

1. Economic net debt definition takes into account the decommissioning provisions calculated with a real discount rate of 0.0% as opposed to IFRS AROs, 2. Net figure; does not include transactions relating to our operating business or asset management

E.ON Q1 2018 results

32

1

€m 31 Dec 2017 31 Mar 2018

Liquid funds 5,160 4,108

Non-current securities 2,749 2,449

Financial liabilities -13,021 -12,736

Adjustment FX hedging ² 114 166

Net financial position -4,998 -6,013

Provisions for pensions -3,620 -2,924

Asset retirement obligations -10,630 -10,721

Economic net debt -19,248 -19,658

Page 33: Debt Investor Update - E.ON

Economic interest expense (net)

€m Q1 2017 Q1 2018 Difference

(in € m)

Interest from financial assets/liabilities -175 -156 +19

Interest cost from provisions for pensions and similar provisions -21 -16 +5

Accretion of provisions for retirement obligation and similar provisions -17 -20 -3

Construction period interests¹ 8 8 +0

Others 10 7 -3

Net interest result -195 -177 +18

1. Borrowing cost that are directly attributable to the acquisition, construction or production of a qualified asset. Borrowing cost are interest costs incurred by an entity in connection with the borrowing of funds. (Interest rate: 5.47%)

33

E.ON Q1 2018 results

1

Page 34: Debt Investor Update - E.ON

Takeover of innogy – Official offer period has started

34

E.ON will have control post closing,irrespective of offer acceptance rate

Highly attractive offer for innogyminority shareholders

Alternative compensation for minority shareholders could be lower than offer

value or include no cash compensation at all

• Compensation payment based on IDW S11 valuation in case of DPLTA2 or squeeze-out or

• “Guaranteed dividend” in case of DPLTA or• Shares in merged NewCo

• Total offer value €38.40 (= €40.00 pre 2017 dividend)• 28% premium to innogy’s last share price unaffected by general

takeover speculations (22 February 2018)• 23% premium to average broker target price before

announcement on March 12th

• Offer value reflects value of innogy stand-alone and part of the potential synergies resulting from full integration

Incentive structure for high acceptance rate in place

1. Valuation standard of the Institute of Public Auditors in Germany, 2. Domination and profit and loss transfer agreement

2

Page 35: Debt Investor Update - E.ON

Transaction Update – Merger control proceedings

Pre-notification

Simplified overview of process steps of EU merger control proceedings(possible (partial) referrals to national authorities not taken into account1)

PreparationsPhase I

(25 working days)Phase II

(90 working days + extensions)

• Draftingnotificationdocuments

• Discussing draft notification, responding to information requests

• Finalizing notification

• Assessing notification

• Obtaining additional information requests

• Analyzing market segments in detail

• Negotiating potential conditions

≈ May 2018Not before mid-2019

Expected EU Commission clearance decision

Presentation of potential concerns regarding market segments

1. Federal Cartel Office Germany, CMA, CEE

2

35

Page 36: Debt Investor Update - E.ON

E.ON Debt Investor Relations contacts

Simon Kowal T +49 (201) 184 65 52Manager Corporate Finance [email protected]

3

Rouven Fleischer T +49 (201) 184 72 30Manager Corporate Finance [email protected]

36

Page 37: Debt Investor Update - E.ON

Financial calendar & important links

Financial calendar

August 8, 2018 Half-Year Financial Report: January – June 2018

November 14, 2018 Quarterly Statement: January – September 2018

March 13, 2019 Annual Report 2018

May 13, 2019 Quarterly Statement: January – March 2019

Important links

Presentations https://www.eon.com/en/investor-relations/presentations.html

Facts & Figures 2018 https://www.eon.com/content/.../presentations/facts-and-figures-2018.pdf

Annual Reports https://www.eon.com/en/investor-relations/financial-publications/annual-report.html

Interim Reports https://www.eon.com/en/investor-relations/financial-publications/interim-report.html

Shareholder Meeting https://www.eon.com/en/investor-relations/shareholders-meeting.html

Bonds / Creditor Relations https://www.eon.com/en/investor-relations/bonds.html

Transaction Website: http://www.energyfortomorrow.de/

3

37

Page 38: Debt Investor Update - E.ON

Disclaimer

This presentation contains information relating to E.ON Group ("E.ON") that must not be relied upon for any purpose and may not be redistributed, reproduced,published, or passed on to any other person or used in whole or in part for any other purpose. By accessing this document you agree to abide by the limitations set outin this document as well as any limitations set out on the webpage of E.ON SE on which this presentation has been made available.This document is being presented solely for informational purposes. It should not be treated as giving investment advice, nor is it intended to provide the basis for anyevaluation or any securities and should not be considered as a recommendation that any person should purchase, hold or dispose of any shares or other securities.The information contained in this presentation may comprise financial and similar information which is neither audited nor reviewed and should be consideredpreliminary and subject to change.Some of the information presented herein is based on statements by third parties. No representation or warranty, express or implied, is made as to, and no relianceshould be placed on, the fairness, accuracy, completeness or correctness of this information or any other information or opinions contained herein, for any purposewhatsoever.This presentation may contain forward-looking statements based on current assumptions and forecasts made by E.ON management and other information currentlyavailable to E.ON. Various known and unknown risks, uncertainties and other factors could lead to material differences between the actual future results, financialsituation, development or performance of the company and the estimates given here. E.ON does not intend, and does not assume any liability whatsoever, to updatethese forward-looking statements or to conform them to future events or developments.Neither E.ON nor any respective agents of E.ON undertake any obligation to provide the recipient with access to any additional information or to update thispresentation or any information or to correct any inaccuracies in any such information.Certain numerical data, financial information and market data (including percentages) in this presentation have been rounded according to established commercialstandards. As a result, the aggregate amounts (sum totals or interim totals or differences or if numbers are put in relation) in this presentation may not correspond in allcases to the amounts contained in the underlying (unrounded) figures appearing in the consolidated financial statements. Furthermore, in tables and charts, theserounded figures may not add up exactly to the totals contained in the respective tables and charts.

3