Beruflich Dokumente
Kultur Dokumente
11 March 2015
2014
Outlook
Highlights
8.3bn
2014
Actual
7.07.6bn
2015
Outlook
1.51.9bn
1.6bn
1.41.8bn
2014
Outlook
2014
Actual
2015
Outlook
New
Company
Empowering
Shaping
customers
markets
Organizational
set-up and
segmentation
Governance
principles
Management
teams
Carve out
concept
1 Jan 2016
Both companies
legally and
operationally
independent
Carve-out
effective
Employees
allocated to
both
companies
Binding tax
rulings
obtained
May 2016
AGM invitation
Detailed financial
& legal documentation
AGM decision
H2 2016
Spin-off ratio
defined
Roadshows &
capital market
communication
BaFin approval
of prospectus
Capital structure
determined
Equity story, incl.
strategy, KPIs,
dividend policy,
etc
8 Jun 2016
H2 2016 Listing
Governance &
Steering of both
companies
defined
Other cost
savings
0.4bn
E.ON 2.0
0.2bn
2012A
2013A
2014A
2015E
-16.8
80
+1.4
70
-10.8
59.3
60
50
2010A
Portfolio
effects
Other
effects
E.ON 2.0
2014A
bn
6
4
2
0
2012A
2013A
Regulatory developments
Capacity markets
60
/MWh
E.ON
achieved
/hedged
prices
45
30
Average
spot /
forward
price
15
0
2013A
2014A
2015E
2016E
Robin
Rigg
Humber
Gateway
Scroby
Sands
Rampion
Amrumbank
West
Arkona
Alpha
ventus
Rdsand 2
~1bn capex
Start in
Autumn 2015
Humber Gateway
219 MW
London
Array
In operation
Under construction
In development
~1bn capex
Start in
Autumn 2015
bn
1,5
1,0
0,5
0,0
Additional benefit
2014A
2015E
Regulatory depreciation
2016E
Capex
2019
2024
Allowed revenues with carry-over
Currently allowed revenues
Effective costs
2029
Customer numbers:
Focus on margins rather than volumes
8,2
8,0
7,7
UK
6,3
6,2
6,3
Germany
9,4
9,4
9,4
Other
2012
2013
2014
Customer satisfaction:
Germany
2011
10
2012
2013
2014
2015
Sweden
Czech
Republic
Executive summary
11
FY 2013
0.1
E&P
0.4
E.ON 2.0
Renewables (EC&R)
0.1
0.2
-0.6
Disposals
FX effects
-0.2
German regulation
-0.3
Region Czechia
-0.2
-0.1
-0.1
FY 2014
13
-0.2
8.3
14
2013 1,3
2014 3
% YoY
9,191
8,337
-9
-3,567
-3,673
5,624
4,664
-17
-1,874
-1,612
3,750
3,052
-19
-1,201
-1,090
32
36
-423
-350
2,126
1,612
-24
8.3
+2.6
Cash-effective EBITDA
10.9
Provision utilization
-2.5
Working capital
movements
+0.1
-2.2
15
6.3
6.3
-4.6
-0.8
0.9
-0.2
+0.8
Cash balance
1.5
-0.4
16
1.1
-21.7
-10.5
-32.2 1
Dividends
-1.0
Other
Pension obligations
-4.6
Investments
-2.5
-2.2
Divestments
+2.8
+6.3
-24.6
-8.8
-33.4
2015 outlook
EBITDA1,2
bn
FY 2014 EBITDA
8.3
18
7.0 7.6
2015 outlook
bn
19
2014A 1, 3
2015E
EBITDA 2
8.3
7.0 7.6
Depreciation
3.7
1.6
Taxes
1.1
Non-controlling interests
0.4
1.6
1.4 1.8
Backup
20
2014A
2015E
Germany
1.8
Other EU Countries
1.7
Renewables
1.5
Generation
2.2
1.1
Global Commodities
0.0
Non-EU Countries
0.4
EBITDA1
8.3
7.0 7.6
21
Main drivers
2013 1
2014
% YoY
119,688
111,556
-7
EBITDA 2
9,191
8,337
-9
EBIT 2
5,624
4,664
-17
2,126
1,612
-24
6,260
6,253
Investments
7,992
4,633
-42
-32,218
-33,394
-1,176 3
Sales
22
1.
2.
3.
4.
EBITDA 1
2013 2
2014
EBIT 1
% YoY
2013 2
2014
% YoY
Generation
1,936
2,215
+14
1,017
1,201
+18
Renewables
1,464
1,500
+2
1,014
1,044
+3
311
21
-93
192
-75
1,070
1,136
+6
560
498
-11
Germany
2,387
1,846
-23
1,667
1,184
-29
Other EU Countries 3
2,012
1,732
-14
1,436
1,131
-21
533
439
-18
338
293
-13
-522
-552
-600
-612
9,191
8,337
-9
5,624
4,664
-17
Global Commodities
Non-EU Countries
Group Management / Consolidation
Total
23
2014
% YoY
9,191
8,337
-9
-3,567
-3,673
5,624
4,664
-17
-1,874
-1,612
2,004
589
-550
-496
765
540
Impairments (net)
-1,643
-5,409
-1.259
-655
3,079
-2,379
-718
-576
98
-175
368
30
2,091
-3,160
EBITDA 1
Depreciation/Amortization/Impairments
EBIT 1
Economic interest expense (net)
Net book gains
Restructuring
Mark-to-market valuation of derivatives
24
Generation
m
EBITDA 1
EBIT 1
2013 2
2014
% YoY
2013 2
2014
% YoY
1,240
1,411
14
967
1,085
12
Steam
538
614
14
179
197
10
CCGT
170
200
18
-114
-68
Other/Consolidation
-13
-10
-15
-13
1,936
2,215
14
1,017
1,201
18
Nuclear
Total
25
Renewables
m
EBITDA 1
EBIT 1
2013 2
2014
% YoY
2013 2
2014
% YoY
Hydro
780
677
-13
657
551
-16
Wind/Solar/Other
684
823
+20
357
493
+38
1,464
1,500
+2
1,014
1,044
+3
Total
26
Global Commodities
m
EBITDA 1
Coal/Oil/Freight/LNG
Power and Gas
Infrastructure/Other
Total
EBIT 1
2013 2
2014
% YoY
2013 2
2014
% YoY
48
29
-40
48
29
-40
176
-145
77
-236
87
137
+57
67
132
+97
311
21
-93
192
-75
27
EBITDA 1
Total
EBIT 1
2013
2014
% YoY
2013
2014
% YoY
1,070
1,136
+6
560
498
-11
28
Germany
m
EBITDA 1
Distribution
Non-regulated/Other
Total
EBIT 1
2013 2
2014
% YoY
2013 2
2014
% YoY
1,985
1,525
-23
1,343
953
-29
402
321
-20
324
231
-29
2,387
1,846
-23
1,667
1,184
-29
29
Other EU Countries
m
EBITDA 1,3
EBIT 1,3
2013 2
2014
% YoY
2013 2
2014
% YoY
1,211
1,002
-17
853
641
-25
Sales
484
514
392
435
11
Other/Consolidation
317
216
-32
191
55
-71
2,012
1,732
-14
1,436
1,131
-21
Distribution
Total
Sales/Other/Consolidation (-0.1)
Mainly impact of the warm winter
30
Non-EU Countries
m
EBITDA 1
EBIT 1
2013
2014
% YoY
2013
2014
% YoY
Russia
(in Mio Ruble)
687
(29,021)
517
(26,361)
-25
(-9)
492
(20,756)
371
(18,936)
-25
(-9)
Other Non-EU
countries
-154
-78
-154
-78
533
439
-18
338
293
-13
Total
31
20131
2014
% YoY
Generation
1,067
862
-19
Renewables
861
1,222
+42
Global Commodities
151
115
-24
404
64
-84
1,013
745
-26
969
879
-9
3,530
703
-80
-3
43
7,992
4,633
-42
Germany
Other EU Countries 2
Non-EU Countries
Group Management / Consolidation
Investments
32
31 Dec 20133
31 Dec 2014
Liquid funds
7,814
6,067
Non-current securities
4,444
4,781
-22,724
-19,667
-46
34
-10,512
-8,785
-3,418
-5,574
-18,288
-19,035
-32,218
-33,394
Financial liabilities
Adjustment FX hedging 1
33
1. Net figure; does not include transactions relating to our operating business or asset management
2. Net of Swedish nuclear fund
3. Including pro forma adjustment regarding IFRS 10/11
Maturity Profile
bn, as of 31 Dec 2014 1
Revolving
credit facility
(undrawn)
5bn
Liquid funds
& non-current
securities
10.8bn
3
1.4bn
Liquidity
2.7bn
2015
2016
2017
Bond & promissory
notes maturities
Debt issuance
program
35bn
1.2bn
EUR CP
program
10bn
Revolving
credit facility
5bn
EUR
GBP
USD
CHF
YEN
Other
1. Bonds and promissory notes issued by E.ON SE , E.ON International Finance B.V. and E.ON Beteiligungen
GmbH (fully guaranteed by E.ON SE)
2. E.ON Beteiligungen GmbH in 2014 issued a bond exchangeable into shares of Swiss energy company BKW
AG with a volume of c. 0.1bn
34
YTD
2014
Difference
(in m)
-948
-817
+131
-150
-92
+58
-915
-1,039
-124
Capitalized interests 1
200
162
-38
Other 2
-61
174
+235
-1,874
-1,612
+262
1. Borrowing cost that are directly attributable to the acquisition, construction or production of a qualified asset.
Borrowing cost are (virtual) interest costs incurred by an entity in connection with the borrowing of funds.
(interest rate: 5,5 %)
2. Includes mainly effects from market valuation of interest derivatives, Swedish Nuclear Fund, tax related
interest and interest rate changes of other long term provisions
3. Includes pro forma adjustment regarding IFRS 10/11
35
2013
2014
% YoY
Skarv
10.0
13.5
+36
Njord/Hyme
2.4
2.8
+18
Elgin-Franklin
0.6
0.9
+60
Babbage
0.8
1.4
+75
Huntington
0.8
1.2
+52
Rita
0.3
0.7
+196
16.5
22.4
+40
Yuzhno Russkoje
37.4
37.3
Total
52.2
60.0
+11
36
2015
~38
~38
2016
~32
~33
2017
~30
0%
20%
40%
Central Europe
37
60%
80%
Nordic
100%
Additional option for shareholders to exchange the cash dividend into E.ON shares
Cash payment is default
Subscription price will be close to market price (considering a discount of up to 3%1)
Use of
treasury
shares
Taxation
Indicative
timeline
38
1. Final amount of discount is subject to rounding of subscription ratio (dependent on reference price);
expected to be in a range of 2.5% to 3.0%
2. Includes German Kapitalertragsteuer, SolZ, Kirchensteuer
3. Proposed cash dividend (gross): 0,50 per share; thereof 0,36 will be exchangeable into E.ON shares
39
Franois Poullet
France & Benelux
UK
Marc Koebernick
Germany & Switzerland
US
Oliver Rder
Russia
Nordics
Carmen Schneider
Roadshow planning & management,
Shareholder ID & Targeting
May 7, 2015
March 9, 2016
Important links
Capital Market Story
http://www.eon.com/en/investors/presentations/capital-market-story.html
Other Presentations
http://www.eon.com/en/investors/presentations/special-topics.html
Annual Reports
http://www.eon.com/en/about-us/publications/annual-report.html
Interim Reports
http://www.eon.com/en/about-us/publications/interim-report.html
http://www.eon.com/en/about-us/publications/facts-and-figures.html
Creditor Relations
http://www.eon.com/en/investors/presentations/bonds.html
40
Disclaimer
This presentation may contain forward-looking statements based on current assumptions and forecasts made
by E.ON Group Management and other information currently available to E.ON. Various known and unknown
risks, uncertainties and other factors could lead to material differences between the actual future results,
financial situation, development or performance of the company and the estimates given here. E.ON SE does
not intend, and does not assume any liability whatsoever, to update these forward-looking statements or to
conform them to future events or developments.