1
Nils P Dyvik – group CFO
- Wilh. Wilhelmsen Holding ASA
Second Quarter 2015
6 August 2015
Wilh. Wilhelmsen Holding ASA Second Quarter 2015 Nils P Dyvik group - - PowerPoint PPT Presentation
Wilh. Wilhelmsen Holding ASA Second Quarter 2015 Nils P Dyvik group CFO 1 6 August 2015 Disclaimer This presentation may contain forward-looking expectations which are subject to risk and uncertainties related to economic and market
1
Nils P Dyvik – group CFO
6 August 2015
2
3
80 100 120 140 280 20 40 60 USD mill Q2’12 Q2’13 Q2’14 Q2’15 EBIT
*Main “one-offs”:
WWH EBIT*
4
Positive underlying development in operating profit*
*Main “one-offs included”:
USD mill Quarter Q2'15 Q1'15 Q2'15 Q1'15 Q2'15 Q1'15 Q2'15 Q1'15 Total income 596 609 254 257 10 6 854 866 Operating profit 73 98 28 27 2 (2) 103 123
Financial income/(expenses) 4
7 1 4
Tax income/(expense)
5
2
Profit/(loss)
70 57 11 25 5 2 86 84 Minority interests 19 16 1 20 16
Profit/(loss) after minority interests
51 41 11 25 5 2 66 68
Total equity
1806 1761 278 286 338 317 2422 2364 Minority 492 480 2 3 494 483
Equity after minority interests 1 314 1 281 276 284 338 317 1 928 1 881 Total WWASA group WMS group Holding and Investments
5
*Main “one-offs”:
1 000 2 000 3 000 4 000 5 000
ROCE USD mill
Q2’15 Q1 ’14 Q3 12* Q3 ’14 Q4 ’12 Q2 ’14 Q2 ’13 Q4 ’14* Q3 ’13 Q1 ’13 Q2 ’12 Q1 ’15* Q4 ’13
**Based on proportionate method
Capital employed (net) ROCE WWH
6
H&H volumes
Crew on deck, Historic award to MW Taiko crew Source: WWASA
7
business areas
8
*Main “one-offs”: Q2’14: Sales gain (included) - Q4’14: Pension related accounting gain (not included)
50 100 150 200 250 300 0% 2% 4% 6% 8% 10% 12% USD mill EBIT margin Q4 2013 Q4 2012 Q2 2013 Q2 2014* Q2 2012 Q2 2015 Q4 2014* Total income EBIT margin
**Clarksea Index is a weighted quarterly average of earnings by tankers, bulkers, containerships and gas carriers (Source: Clarkson).
WMS group –Total income and EBIT margin*
Currency exposure – EBIT
9
Ships service
Total income and daily income per vessel
Ship management
Total income and vessels served
Technical solutions
Total income and order reserve WSS global fleet penetration:) 50,19% in Q2’15 (50,14% Q1’15
50 100 150 200 15 30 45 60
Q2’12
USD mill USD/day
Q2’15 Q2’14 Q2’13
Total income Daily sales pr merchant vessel (right scale)
4 8 12 16 150 300 450 600
Q2’13 Q2’12 Q2’14
Vessels
Q2’15
USD mill
Total income Vessels served (right scale)
20 40 60 80 100 100 200 300 400 500
Q2’12
USD mill USD mill
Q2’14 Q2’13 Q2’15
Order reserve (right scale) Total income
10
*) As per 30.6.2015
Helgelands base, Source NSG 10% 25% 15% 5% 0% 20% 750 250 1 250 500 1 000 Q1 ’14 Q4 ’13 Q4 ’12 Q3 ’13 Q1 ’13 Q3 ’14 Q2 ’13 Q2 ’14 Q3 12 Margin Q4 ’14 Q2 ’15 Q1 ’15 NOK mill Operating margin (weighted) Operating revenue NorSea Group Share of operating revenue joint ventures
NorSea Group
Operating revenue and
11
USD mill Q2'15 Q1'15
Net financial items 13
Investment management
13 Interest income 2 2 Other financial items 1
Interest expenses
Interest rate derivatives - realised
Interest rate derivatives - unrealised 19 1 Net financial - currency
Net financial derivatives bunkers 1 1 Financial income/(expense)
1. Loss from Investment management 2. Net interest rate derivatives gain – WWASA 3. Net currency financial – WWASA gain, WMS loss 2 1 3
12
Q3 ’13 Q2 ’13 Q1 ’14 Q1 ’13 Q4 ’12 Q4 ’13 Equity ratio Q3 ’14 Q4 ’14 Q1 ’15 USD mill Q3 12 Q2 ’14 Q2’15 Q2 ’12 Equity Total assets Equity ratio
*Equity ratio: Equity in percent of total assets
13
44 84 19 18 38 121 27 36 720 880 780 820 860 760 740 800 840
Dividend to shareholders Liquidity Q2 2015 EBITDA Interest Dividend received from JV’s/ ass.
3
Capex Other
723 723
Tax Net financing Liquidity Q1 2015 JV’s/ associates
14
9 39 27 33 200 150 250 USD mill 198
EBITDA Liquidity Q1 2015 Liquidity Q2 2015 Dividend to shareholders
156
Capex Other
20 39 18 250 200 150
Dividend from WMS Other Dividend to shareholders EBITDA
117 2
Dividend from WWASA
158 2
Liquidity Q2 2015
USD mill
Liquidity Q1 2015
WMS group Holding & Investments
15
WWASA group 1 339 WMS group 318 Holding & investments 35
Maturity profile
Export financing 208
82 Bank debt 1 152 Bonds 304
Maturity profile
(USD mill.)
Split by source
(USD mill)
Split by business segment
(USD mill)
2019 and later 1 082 2018 286 2017 123 2016 189 2015 65 WWASA WWH/WWHI/WMS
16
NOK/share 2014 5.00 2013 5.50 2011 2012 5.50 3.00 8.00 2010 5.50 2015
17