First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971...

47
First-quarter 2016 Finn Bjørn Ruyter Oslo, 3 May 2016 Presentation to analysts

Transcript of First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971...

Page 1: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

First-quarter 2016

Finn Bjørn Ruyter

Oslo, 3 May 2016

Presentation to analysts

Page 2: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Agenda

2

1 First-quarter 2016 results

2 Theme: The Energy and Infrastructure company Hafslund

3 Appendix

Page 3: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

First-quarter 2016 highlights

• A solid EBITDA of NOK 971 million, up NOK 194 million on last

year.

• Cold weather early in the quarter prompted higher demand for

energy than last year.

• Sound operations and a 34 per cent increase in profits for

Networks, Heat and Production.

• The Markets segment increased its customer base during the

quarter and achieved higher profits.

• A normally strong seasonal cash flow in the first quarter, with a

NOK 1.5 billion reduction in net interest-bearing liabilities.

• Will not complete the IPO of Power Sales business in 2016.

3

Page 4: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Key figures

1. EBITDA for the group last 12 months4

777684 663

796971

Q1 2016Q4 2015Q3 2015Q2 2015Q1 2015

+194

1.8

2.5

Q3 2015

1.2

Q2 2015

+0.7

Q1 2016Q4 2015Q1 2015

2.1

1.4

30.06.15

3.4

31.03.15

3.3

-0.6

31.12.15

3.32.7

3.4

31.03.1630.09.15

EBITDA (NOK mill) Earnings per share (NOK)

Earnings per share

2.5 kr

Netto debt / EBITDA (x)1

Page 5: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

EBITDA per business area

5

384

285

95

208

971

EBITDA

Q1 2016

Production OtherHeat Markets

2

Network

81

84

31

22 24

777

EBITDA

Q1 2015

ProductionHeat

971

EBITDA

Q1 2016

MarketsNetwork Other

EBITDA Q1 2016 (NOK mill) Change in EBITDA from Q1 2015 (NOK mill)

Page 6: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Slight decrease in the number of injuries the last 12 months of the previous report

HSE

1 last 12 months, the total number of injuries per million manhours on own employees and suppliers in our facilities in Hafslund Group excl. Market

2 Industry average for total injuries acc. To Energy Norway's statistics for 2014, for companies in the energy industry, incl. the contractors, but without suppliers6

0injuries

Goal

7.8injuries per million

hours (H2)

12.7injuries per million

hours (H2)

Industry average 2Last 12 months per

Q1 2016 1

Page 7: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

High volume in all business areas due to cold weather in January against last year

Production and distribution

7

Heat and Production (GWh)

616

9441 050

681 618

627

278 151

511 722

Q1 2015 Q3 2015Q2 2015

+97

Q1 2016Q4 2015

ProductionHeat

Network (TWh)

Q1 2015

6.1

3.2

Q2 2015

4.1

Q3 2015 Q4 2015

5.6

0.5

Q1 2016

6.6

Network

Page 8: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Power price development

Source NordPool Spot, and Nasdaq OMX Commodities per

31.03.20168

0.30

0.25

0.20

0.00

0.10

0.05

0.15

AprMarJan Feb SepJulJunMay DecAug NovOct

NOK/kWh

20152016

Page 9: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Results per business area

9

NETWORK HEAT PRODUCTION MARKETS

Page 10: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

10

• Operating profit up 27% against last year.

• Cold weather in January led to increased energy

supply against last year.

• Lower maintenance and contingency costs, together

with integration costs in last year's quarter gave

NOK 58 million in reduced operating costs.

1 000

250

400

200

500

300

500

750

1 250

1 500

100

00

Last 12 monthsQuarter

350

Q4 2015

403

Q3 2015

384304

Q1 2014

378312

Q1 2015Q3 2014 Q4 2014

345

Q2 2015Q2 2014

279332

Q1 2016

• Expected operating profit for 2016 approximately

20% higher than 2015.

Development EBITDA (NOK mill)

Q1 2016

Year 2016

Network

NOK million Q1 2016 Q1 2015 2015 2014

Operating revenue 1 182 1 071 4 361 4 147

Gross margin 690 668 2 943 2 829

EBITDA 384 304 1 388 1 314

Operating profit 236 186 822 757

Energy delivery (TWh) 6.6 6.1 19.0 17.5

Number of customers (in 1,000) 690 685 689 683

Investments 142 162 926 674

Page 11: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

* Given normal demand for energy through the rest of the year, today’s grid tariffs and forward power prices11

Year 2016

• Tariff income expected to increase from 2015 due to

higher energy delivery and increased network tariffs.

• Tariffs increased from January 1 due to increased

tariffs in overlying power grid and increased

investment activity.

• Allowed (regulated) revenue includes positive one-

offs incl. expected harmony income after acquisition

of network activities in Østfold county.

• Substantial reduction of income surplus in 2016

expected.

Prognosis 2016 tariff income and income surplus/shortfall

800

600

400

200

0

1 000

mill

2016 P20152014201320122011

Development accumulated surplus revenues per 31.12.

NOK million 2014 2015 2016 P *

Tariff income 3 871 4 149 4 400

- Regulated revenue own network 2 659 2 829 3 600

- Costs to overlying grid 1 006 1 166 1 300

= Income surplus-/shortfall 206 154 (500)

Page 12: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Status AMS

12

500 meters 8,000 meters 700,000 metersTest and development

Nov 15 April 16 June 16 End of 18

• Hafslund Network’s AMS project is now in a pilot phase in which both meters,

communications, collection system and deployment is tested.

• Full deployment planned during the 2nd half of 2016.

• Accumulated investment of NOK 350 million per Q1.

Preperation DeploymentPilot 1 Pilot 2

Page 13: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

13

150

300

0

200

-50

250

150

300

100

50

0

600

450

Q2 2015 Q3 2015 Q4 2015 Q1 2016Q3 2014

285

157

6

Q2 2014 Q1 2015

-9 19

201

Q4 2014

161116

Q1 2014

9

Quarter Last 12 months

• A good result with increased energy demand compared

to last year.

• Seasonally normally clearly the best quarter.

• District heating revenue high due to high power

consumption for business customers because of cold

weather in January.

• Hedge ratio next six months at 61%.

• Increased maintenance costs in order to further secure

the pipe system.

Development EBITDA (NOK mill)

Q1 2016

Heat

NOK million Q1 2016 Q1 2015 2015 2014

Operating revenue 545 439 977 952

Gross margin 345 256 619 529

EBITDA 285 201 383 277

Operating profit 250 166 231 70

Production volume (GWh) 722 627 1 567 1 547

Gross margin (NOK/kWh) 0.49 0.42 0.41 0.32

Investments 14 10 112 85

Page 14: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Volume and fuel mix

1: Normal = expected production in 2016 provided normal temperatures14

0

50

100

150

200

250

300

350

Feb MarJan OctSepJunMay DecAugApr Jul Nov

Normal120152016

Prodution volume (GWh) Fuel mix (GWh)

722

Q3 2015 Q1 2016Q4 2015

511

151

Q2 2015

278

Q1 2015

627

WasteBio oil, natural gas, oil Electricity

Pellets Heat pumps

Page 15: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

15

0

40

80

750

600

150

0

450

300

160

120

Q4 2015

91

Q2 2015

65

Q4 2014

117

Q3 2015Q1 2015

119

Last 12 months

95

Q1 2016

Quarter

Q1 2014

153

Q2 2014

129

Q3 2014

135148

Development EBITDA (NOK mill)

• Last year with high grid costs and non-recurring

costs rel. to pre-project costs Vamma 12.

• Volume and power price in line with last year.

Revenue (kWh) 0.02 NOK/kWh higher than power

price NO1.

• Improved results due to lower costs.

• Investments mainly relate to Vamma 12.

Q1 2016

Other

• Hedge ratio next six months at 40%.

• Estimated production in Q2 at normal levels (~ 940

GWh).

Production

NOK million Q1 2016 Q1 2015 2015 2014

Operating revenue 152 150 654 822

EBITDA 95 65 391 564

Operating profit 84 53 346 519

Revenue (NOK/kWh) 0.25 0.25 0.20 0.24

Production volume (GWh) 618 616 3 290 3 452

Investments 65 12 156 24

Page 16: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Production and water flow

1:Normal production = 3100 GWh based on 10 years data adjusted for efficiency improvements.

2: Normal = Median waterflow last 10 years16

0

500

1 000

1 500

2 000

2 500

3 000

DecSep Oct NovJan AugAprMarFeb JulMay Jun

Normal 22015 Max. capacity utilization2016

0

100

200

300

400

DecJun OctSepFebJan Aug NovMayMar Apr Jul

2016 Normal 12015

Water flow and capacity utilization (m3/sec)Production (GWh)

Page 17: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

17

200

600

300

150

00

450

40

240

80

160

120

153

Last 12 months

208

Q1 2016

145

Q2 2015Q1 2015 Q4 2015Q4 2014 Q3 2015

137186

85

Q2 2014

134

Q1 2014

147

Q3 2014

Quarter

92

• Good results in a quarter with normally high energy

demand.

• Results reflects good power margins and increased

sales of benefit products.

• Operating profit per customer of NOK 172 (NOK 121).

• Customer growth of 22,000 in the quarter.

Development EBITDA (NOK mill)

Q1 2016

Markets

NOK million Q1 2016 Q1 2015 2015 2014

Operating revenues 2 353 2 101 5 939 6 453

Gross margin 465 408 1 524 1 435

EBITDA 208 186 560 519

Operating profit 186 166 476 435

Number of customers (in 1,000) 1 072 1 074 1 050 1 073

Sold volume (GWh) 6 632 5 775 17 872 17 764

Page 18: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

18

Will not complete the IPO of the power sales business in 2016

The city council wants to

consider such a change in

Hafslund's activities in

connection with the City of

Oslo's overall ownership

strategy, that also

includes the energy sector,

says City council leader

Raymond Johansen. ”

Stock exchange notice 21 April 2016

Page 19: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

1 Equals sales revenue minus cost of purchase of electricity 2 Includes among others services to other Hafslund companies (billing, call center services and collections)19

Markets - Power Sales in Norway, Sweden and Finland

Gross contribution margin1

2015

NOK 1.472m

Energi AB

Norway Finland

Sweden

Nordic brands

• Focused Nordic electricity sales

business

• No. 1 position in Norway and no. 5 in

the Nordic region

• Customer platform with 1.1 million

customers

• Clear multi brand strategy

• Capital light business

• Nordic growth strategy

Markets

Finland/

Sweden

Other 2

Norway

Page 20: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

20

Markets’ Nordic growth strategy

Comments

Growth

periods

• Regional player focusing

on Oslo and Akershus

• Also engaged in activities

not related to electricity

sales

• Broad national presence

across Norway

• Sales of businesses not

related to electricity sales

• Established in Sweden

and Finland through

acquisitions

• Stronger activity in Sweden

and Finland for the

establishment of Nordic

growth platform

• Focus on growth in Sweden

and Finland to establish

Markets as the Nordic

market leader

Nordic market leader

2013

National market leader

2007

Regional playerHafslund

Markets today

2020

From regional to leading pan-Nordic player through organic and acquisition growth

Strategic development Markets

Page 21: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

NETWORK HEAT PRODUCTION MARKETS

Group summary

21

Page 22: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Change in EBITDA, and profit after tax

22

165

42

971

777

Operating

expenses

Gain/loss

financial items

13

Gross marginEBITDA

Q4 2015

EBITDA

Q1 2016

229

59

192

491

971

Depreciation Financial

expenses

Profit after

tax Q1 2016

TaxEBITDA

Q1 2016

Earnings per

share NOK 2.52

Profit after tax Q1 2016 (NOK mill)Change in EBITDA from Q1 2015 (NOK mill)

Page 23: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Investments 2013 – 2018P

23

Investments, excluding acquisitions (NOK mill) Growth investments

1 298

786

2016 P2015 2018 P2017 P

901

20142013

AverageGroup

Average 2016P-2018P: NOK 1,8 bn

Vamma 12

920 NOK bln.towards 2019

District heating

+260 GWhtowards 2020

Markets

Organiccustomer

growth

Network

AMS 2,4NOK bln. towards

2019

~10.000 new customers

yearly

Page 24: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Hafslund's goal is to maintain BBB+ shadow rating

Capital structure

1: EBITDA for for the group last 12 months24

280

115

914

971

EBITDANet debt

31.12.15

9 752

Net debt

31.03.16

Change in

working

capital etc

Net

investments

Paid interest

and tax

8 262

3.3 3.4

31.03.15

3.3

31.03.16

2.7

31.12.1530.09.15

3.4

30.06.15

30.06.1531.03.15

31%

31.03.1630.09.15

35%32%

31.12.15

34%33%

Equity ratio (%)

Net debt / EBITDA (x)1Change in net interest-bearing debt in the quarter (NOK mill)

Page 25: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Outlook

• Operating profit 2016 Network expected about 20% higher than for 2015.

• At the end of Q1 2016 Oslo price for delivery of power in 2016 (spot price Q1 and forward prices of the year) quoted at 0.19 NOK/kWh against 0.18 NOK/kWh in 2015.

• Increased levels of investment driven by AMS and Vamma 12. Average annual investment level of NOK 1.8 billion next three years, compared to an average of NOK 1.0 billion (excl. acquisitions) last three years.

• Growth strategy for Power sales business remain unaffected even if the planned IPO of the Markets business will not be implemented in 2016.

• Profit after tax for 2016 is assumed to be on par with 2015, despite solid earnings progress against last year in Q1.

25

Page 26: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Agenda

26

1 First-quarter 2016 results

2 Theme: The Energy and Infrastructure company Hafslund

3 Appendix

Page 27: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Hafslund – four business areas

27

HEAT1.8 TWh

Capital employed NOK billion (31.03.2016)

4.6

1.5

10.2

4.6

PRODUCTION3.1 TWh

NETWORK690,000 customers

MARKETS>1,050,000 customers

Page 28: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Regulation of business areas

28

NETWORK HEAT PRODUCTION

• Natural monopoly

• NVE’s income framework

model sets regulated

income

• Measured against other

companies through an

efficiency score

• Natural monopoly

• The price for district heating

shall not exceed the cost of

electric heating in the

relevant supply area

• Grid tariff and surcharges

part of the sales price -

regulated. Exposed to

power price

• Free competition

• Buying and selling at market

prices

• Resource tax dampens

fluctuations in earnings

Income regulated Price regulated Free competition

MARKETS

• Free competition

• Buying and selling at market

prices

• Hedging of fixed price

contracts

Free competition

Page 29: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Regulation of business area Network

29

• Industry as a whole receives a normal return

(NVE interest rate) for 2016 estimated at 6.4%

– The companies‘ returns vary with the

companies' efficiency score

– Low cost and high quality is rewarded

• Total revenue for 2015 approximately 16 billion

– Hafslund’s share approximately 2.8 mrd.

ConsequencesRequirements

• NVE measures network companies against

each other in the calculation of regulated

income

• Revenue model provides incentives to operate

network companies cost-effectively and with

good delivery quality

Income framework model

• NVE revenue model will ensure that the grid is

used and expanded in a safe and socially

efficient manner

~ 140

companies

Page 30: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Return > NVE interest if efficiency > 100 %

1: Operating profit - income surplus/shortfall

2: Operating profit adjusted for income surplus/shortfall / regulated asset base30

Operating profit and return on regulated asset base

0

1 500

3 000

4 500

6 000

7 500

9 000

Regulated asset base

(NOK mill)

201520142012 2013

0

200

400

600

800

1 000

Operating profit

(NOK mill)

8.0% 6.0%

NVE interestAverage 2012-2015

Return on RAB 2

Average 2012-2015

>Operating profit

Operating profit adjusted for income surplus/shortfall 1

RAB

Page 31: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Regulation of business area Heat

*The graph illustrates the price caps for residential customers. Rates for business customers is governed by the same model, but the

pricing is dependent on the individual customer's network tariff and power output.31

Energy Code 5-5 regulates allowed price for the supply of district heating:

"The price for district heating shall not exceed the cost of electric heating in the relevant supply area»

NOK/kWh

Grid tariffsEl. taxPower price, NO1El. certificatesAverage markup from electricity supplier

Regulert

0.0

0.3

0.7

0.6

0.8

0.1

0.2

0.4

0.5

2014 2015

Regulated

2016

Page 32: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

> 60 percent of capital and EBITDA in regulated business

Capital allocation and EBITDA

1 Capital employed and EBITDA for the four business areas

2 Regulated EBITDA is defined as Network and Heat, parts of Heat power price exposed32

21.7

11.1

2014

10.5

21.0

2015

4.8

4.4

9.3

1.51.6

2013

4.7

4.4

21.4

4.3

8.9

4.8

1.7

5.6

2.0

2012

21.0

5.5

NetworkHeatProductionMarkets

2015

2.7

61%

2.2

2013

59%

2012 2014

2.7

65%60%

2.4

Free competition Regulated 2

Capital employed 2012 – 20151 (NOK billion) Share of regulated EBITDA 2012 – 20151,2

Page 33: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Stable and growing profit with some seasonal fluctuations

Quarterly profit development

33

EBITDA (NOK million) Profit per share adjusted for one-offs (NOK)

755624 656

760 777684 663

796

971

0

200

400

600

800

1 000

0

500

1 000

1 500

2 000

2 500

3 000

3 500

Last 12 monthsQuarter

Q1

2014

Q1

2015

Q1

2016

1,61,0

1,6 1,4 1,21,6

2,5

0,71,0

-1

0

1

2

3

4

0

1

2

3

4

5

6

7

Last 12 monthsQuarter

Q1

2015

Q1

2014

Q1

2016

Profit per share (excl. One-offs)

Last 12 months (excl. One-offs)One-offs

Page 34: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Hafslund - a pure play energy and infrastructure company

34

NETWORK

Organic and structural growth

and operational optimization

MARKETS

Nordic growth strategy

PRODUCTION

Uptime and growth

HEAT

Organic growth

and operational optimization

Capital employed100% = NOK 21.4 billion per 31.03.16

22%

Heat

21%

Production

7% Markets

Other2%

48%Network

Page 35: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the
Page 36: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Agenda

36

1 First-quarter 2016 results

2 Theme: The Energy and Infrastructure company Hafslund

3 Appendix

Page 37: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Oslo price (NO1) historic and forward

Source: NordPool Spot, Nasdaq OMX

Prices per 31.03.201637

0.25

0.00

0.40

0.30

0.45

0.05

0.15

0.20

0.10

0.35

2009 20192013 201820162006

NOK/kWh

201420112000 2015 201720102008200720031999 202020052002 2004 20122001

Period averagePower price - Oslo price

0.17 NOK/kWh

Page 38: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Group profit and loss account

38

NOK million Q1 2016 Q1 2015 2015 2014

Operating revenue 4 222 3 777 445 11 905 12 396

Cost of energy (2 590) (2 311) (280) (6 264) (6 866)

Gross margin 1 632 1 466 165 5 641 5 530

Gain/loss financial items (2) 11 (13) 112 116

Operating expenses (658) (701) 42 (2 833) (2 851)

EBITDA 971 777 194 2 920 2 795

Depreciation and write-downs (229) (204) (25) (947) (1 045)

Operating profit 742 573 169 1 973 1 750

Interest expences (69) (95) 26 (425) (480)

Market value change loan portfolio 10 28 (18) 137 (73)

Financial expenses (59) (67) 8 (288) (553)

Pre-tax profit 683 506 177 1 686 1 197

Tax (192) (149) (43) (401) (194)

Profit after tax 491 357 134 1 284 1 003

Earnings per share (EPS) in NOK 2.52 1.83 0.69 6.58 5.14

Page 39: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Group balance sheet

39

NOK million 2016-03-31 2015-12-31 Q4 15 2014-12-31

Intangible assets 2 923 2 933 (10) 2 970

Fixed assets 19 310 19 302 8 19 011

Financial assets 761 841 (80) 786

Accounts receivables and inventory 2 420 2 752 (333) 2 703

Cash and cash equivalents 1 676 724 951 742

Assets 27 090 26 552 538 26 212

Equity (incl. min. int.) 9 452 9 013 439 7 877

Allocation for liabilities 3 613 3 528 85 3 858

Long-term debt 8 332 8 330 2 8 692

Other current liabilities 1 653 2 156 (503) 2 668

Short-term debt 4 040 3 526 514 3 117

Equity and liabilities 27 090 26 552 538 26 212

Net interest-bearing debt 8 262 9 752 (1 490) 10 577

Equity ratio 35 % 34 % 1 % 30 %

Page 40: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Group cash flow

40

NOK million Q1 2016 Q1 2015 2014

EBITDA 971 777 194 2 795

Paid interests (144) (173) 29 (452)

Paid tax (136) (105) (31) (58)

Marketvalue changes and other liquidity adjustments 7 (6) 13 (67)

Change in working capital, etc. 916 1 035 (119) (64)

Total cash flow from operations 1 614 1 528 86 2 154

Net operations and expansion investments (236) (205) (31) (1 896)

Net purchase/sale of shares etc. 121 0 121 (379)

Cash flow from investments activities (115) (205) 90 (2 275)

Cash flow to down payments and interests 1 499 1 323 176 (121)

Page 41: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Capital employed and return on capital employed

1: Includes write-downs in Bio-El and secondary networks at Søndre Nordstrand of NOK -127 million..

2: Last 12 months41

22%

Markets

Production

21%

48%

2%

7%

Heat

Network

Other

8.3%

20141 2015 20162

9.2%

9.9%

Capital employed 21.4 bn as of 31.03.2016 Return on capital employed (%)

Page 42: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Loans – portfolio data

42

Debt maturity profileNOK million

Loans at maturity next 12 monthsNOK millions

2 000

0

1 000

202120182016

470

20202019

1 643

1 960

490

2017

1 410

701

1 706

2023

370

2022 2026+

350

70

2024

813

2025

BondsCommercial papers Other loans

200

600

0

400

Sep

350

Oct JanDecNov MarFeb

500 493

Apr

300

May AugJulJun

Commercial paper Bonds

Q1 16 Q4 15

Bonds 72 % 74 % -2 %

Commercia l papers 3 % 3 % 0 %

Other loans 25 % 23 % 2 %

NOK million Q1 16 Q4 15

Nominal value - market value of loans (207) (217) 10

Market value interest rate and fx derivatives* (23) (57) 34

Average interest incl. derivatives (%) 3.4 % 3.4 % -0.1 %

Loans at maturity next quarter 300 500 (200)

Unused drawdown facilities 3 800 3 800 0

*) Incl. currency derivatives under hedge accounting

Page 43: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Key figures

43

Group YTD 2016 YTD 2015

Capital matters

Total assets 27 090 26 182

Capital employed 21 377 20 960

Equity 9 452 8 246

Market capitalization 13 055 11 339

Equity ratio 35 % 31 %

Net interest-bearing debt 8 262 9 263

Profitability

EBITDA 971 777

Earnings per share (EPS) 2.52 1.83

Cash flow per share 8.27 7.83

Network YTD 2016 YTD 2015

Capital employed 10 205 9 627

Gross margin 690 668

Energy delivery (TWh) 6.6 6.1

Number of customers (in 1,000) 690 685

NVE-capital (regulatory) 7 848 7 477

Production YTD 2016 YTD 2015

Capital employed 4 578 4 401

Sales price (NOK/kWh) 0.25 0.25

Production volume (GWh) 618 616

Markets YTD 2016 YTD 2015

Capital employed 1 492 1 561

- of this working capital (115) (19)

Number of customers (in 1,000) 1 072 1 074

Volume power sales (GWh) 6 632 5 775

Heat YTD 2016 YTD 2015

Capital employed 4 638 4 280

Avg. district heating income (NOK/kWh) 0.78 0.72

Gross margin (NOK/kWh) 0.49 0.42

Sales volume (GWh) 722 627

Page 44: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Shareholders as of 31.03.2016

44

# ShareholderClass A shares

held

Class B share

heldTotal Ownership

Share of

voting rights

1 City of Oslo 67 525 37 343 104 868 53.7 % 58.5 %

2 Fortum Forvaltning AS 37 853 28 706 66 559 34.1 % 32.8 %

3 Kommunal Landspensjonskasse 5 327 3 953 9 280 4.8 % 4.6 %

4 MP Pensjon PK 5 1 929 1 934 1.0 % 0.0 %

5 Folketrygdfondet 74 784 859 0.4 % 0.1 %

6 Greenwich Land Securities AS 84 323 408 0.2 % 0.1 %

7 Nordnet 64 298 362 0.2 % 0.1 %

8 New Alternatives Fund Inc 328 0 328 0.2 % 0.3 %

9 JP Morgan Chase Bank 18 310 328 0.2 % 0.0 %

10 Skandinavisk Enskilda banken 17 246 263 0.1 % 0.0 %

Total, 10 largest shareholders 111 295 73 892 185 187 94.9 % 96.4 %

Other shareholders 4 133 5 866 9 999 5.1 % 3.6 %

Total 115 428 79 758 195 186 100 % 100 %

Page 45: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Definitions

45

Group

Capital employed Equity + Net Interest-bearing debt + Net tax positions

Equity ratio (in %) (Equity incl. Minority interests / Total assets) X 100

Debt / EBITDA Net debt at the end of the quarter / EBITDA last 12 months

Earnings per share Profit after tax / Average no. of shares outstanding

Cash flow per share Net cash from operations / Average no. of shares

Return on capital employed last 12 months Operating profit last 12 months / Average capital employed last 12 months

Hedge ratio Hydro powerRatio of the estimated production portfolio hedged in the period (excluding fixed-price

contracts)

Hedge ratio District heatingRatio of the estimated net power price exposure hedged, by: Sales reduced with

electricity use and 1/3 heat pumps

Page 46: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the

Investor information

• Additional information is available from Hafslund’s website:

– www.hafslund.no

– You can subscribe to Hafslund press releases

• Group CFO, Heidi Ulmo

[email protected]

– Tel: + 47 909 19 325

• Head of Finance and Investor Relations, Martin S. Lundby

[email protected]

– Tel: +47 416 14 448

46

Page 47: First-quarter 2016 · Netto debt / EBITDA (x)1. EBITDA per business area 5 384 285 95 208 971 EBITDA Q1 2016 ... Slight decrease in the number of injuries the last 12 months of the