ANNUAL RESULTS 2014 F E B R U A RY 2 7 , 2 0 1 5
ACKERMANS & VAN HAAREN at a glance
A diversified group active in 5 segments
Limited Li i d number of strategic participations ti i ti
Net result
Equity
Gross dividend
€ 215 mio
€ 2,402 mio
€ 1.82
2014
Total payout: € 61 mio
Market capitalization
Personnel
€ 3,420 mio
22,633
We work for growth
Share price: € 102.10 (31/12/2014) 2
Ackermans & van Haaren: Introduction (1/3)
•
Family y controlled public p company p y • 1876: First cooperation between Nicolaas van Haaren & Hendrik Willem Ackermans • 1924: Incorporation of Ackermans & van Haaren NV • 1984: IPO • 2007: Inclusion in Bel20 index • Still controlled and inspired by founding families & by family values
•
Providing development capital • From an industrial background g term focus • With a long • Financed with its own financial resources • Working for growth
3
Ackermans & van Haaren: Introduction (2/3)
•
Company values • Discretion • Independence • Common sense (“Hollandse nuchterheid”)
•
C Company strategy t t g • Long term vision • Diversificiation in a limited number of strategic participations • Sound financial policy: positive net cash position • Opportunistic approach
•
Corporate governance • Board of Directors (9 members): majority of family representatives • Management (7 members): meritocracy 4
Ackermans & van Haaren: Introduction (3/3)
•
Acting as a pro-active shareholder within the participations • Selection of top-management •
Definition of long-term strategy
•
Strategic focus
•
Strict operational and financial discipline
•
A ti b Active board d representations t ti
•
•
Value creation fully aligned with management
Not a holding company •
No holding company inefficiencies
•
No shared financing structure / cross guarantees
5
AvH strategy: We work for growth Ensure equity growth
Focus on strategic participations
Average annual growth of 8.9% (2005-2014)
Create shareholder value
AvH Belgian all share index
AvH share: x50 Stock index: x8 (1984-2014)
(until 24/2/15)
Dividend of € 1.82 Average annual growth of 8.1% (2005-2014)
6
7
Consolidated group result
((in € mio))
2014
2013
2012(2)
Marine Engineering & Infrastructure Private Banking Real Estate, Leisure & Senior Care Energy & Resources Development Capital
106.2 91.4 14.7 19.5 -6 7 -6.7
59.7 84.5 15.8 8.7 -6 6 -6.6
51.7 71.5 3.6 16.4 59 5.9
Result from participations C it l ggains Capital i d development l t capital it l Result from participations (incl. capital gains)
225.1 -15.4 15 4 209.7
162.1 29 5 29.5 191.6
149.1 22 7 22.7 171.8
-7.1
-7.2
-3.9
12.5 109.5(1) (1) 215.1 293.9
-0.6
AvH & subholdings Other non-recurrent result Consolidated group result
167.3
(1) Incl. € 109.4 mio result on the “remeasurement” of AvH’s existing 50% stake in DEME when taking full control over DEME in December 2013 (2) Restated financial statements 2012 (IAS19) 8
Highlights 2014 The consolidated net result of AvH amounts to 215.1 million euros for 2014 • 30.6 million euro increase (+ 16.6%) on the previous year (184.5 million euros, excluding remeasurement). This profit increase illustrates the strength of the results of the subsidiaries. • DEME recorded a strong result for 2014. A net profit of 169.0 million euros was realized on an (economic) turnover of 2,587 million euros, making a contribution of 103.0 million euros to AvH AvH’ss group result. • In the banking segment, both Bank J.Van Breda & Co (+12.5%) and Delen Investments (+6.3%) continued the trend of increasing results in 2014 and jointly contributed 91.6 million euros to the group result. • The Th contribution ib i off the h reall estate and d services i segment turned d out slightly li h l llower than h in 2013. Leasinvest Real Estate ended 2014 with a result of 32.6 million euros, a substantial increase (+21%) on 2013. • As a result of the considerable expansion investments in recent years, Sipef was able to increase its palm oil production volume to 268,488 tonnes (+5.7%). • Performance in the Development Capital segment is mixed, with the results of Groupe Flo and Euro Media Group in France being adversely affected. Sofinim successfully sold it 30% stake its t k iin NMC with ith an IRR off 14.8% 14 8% and d a capital it l gain i off 4 4.9 9 million illi euros (AvH (A H share). 9
Other key figures Consolidated balance sheet AvH group (i € mio) (in i )
Shareholders' equity (group share) g Net cash AvH and subholdings
2014
2013
2012
2,402.2 21.3
2,251.5 -3.1
2,003.3 87.9
2014
2013
Key figures per share
(i €) (in Number of shares (#) Net result per share Gross dividend Net equity Stock price: highest (29/12) lowest (3/2) close (31/12)
2012
33,496,904 33,496,904 33,496,904 6 49 6.49 8 87 8.87 5 05 5.05 1.82
1.70
1.67
71.71 71 71 103.40 78.71 102 10 102.10
67.22 67 22 85.16 62.74 85 16 85.16
59.92 59 92 65.09 56.50 62 27 62.27 10
Pro forma group figures by segment (based on consolidated results 2014; pro forma: all (exclusive) control interests incorporated in full, the other interests proportionally) Group personnel
‘Consolidated’ turnover (in € mio)
22,706
22,633
5,669
5,862
11
AvH share performance vs. BEL 20 AVH
AVH rebased to 100
BEL20 rebased to 100
12
Marine Engineering & Infrastructure: Contribution to the AvH consolidated net result
(in € mio)
2014
2013
2012
DEME CFE Van Laere Rent-A-Port NMP
103.0 -3.4 3.4 0.9 4.0 1.7
53.7 0.7 3.8 1.5
44.7 1.2 4.8 1.0
Total
106.2
59.7
51.7
13
Marine Engineering & Infrastructure
DEME
• One of the largest and most diversified dredging and marine engineering companies in the world
CFE
• An industrial g group p active in Contracting, g, Real Estate Development, Public-Private Partnership and Concessions
VAN LAERE
• General contractor of large residential, office and civil construction projects; focus on PPS projects and parkings • 2014: Increase of turnover to € 167 mio • Order book at € 176 mio
RENT-A-PORT
• Specialised in port development and logistics • 2014: Lower net result, as 2014 is transition year for Dinh Vu (Vi t (Vietnam) )
NMP
• Operator of pipelines for chemicals • 2014: Results in line with expectations 14
DEME (AvH 60.40%) One of the largest and most diversified dredging and marine engineering companies in the world
Gwynt-Y-Mor
West of Duddon Sand (UK)
Wheatstone (Australia)
Sabetta Port Yamal (Russia)
Waterdunen (Netherlands)
New Port Doha (Qatar) 15
DEME: key figures (1/2)
(in € mio) Turnover EBITDA EBIT Net result Net cash flow Shareholder's equity Net financial position Total assets Net capex (IAS16) # personnel
2014
2013
2012
(1) 2,419.7 443.6 223.5 169.0
(2) 2,586.9 501.5 259.1 169.0
(2) 2,531.6 437.8 216.5 109.1
1,914.9 350.9 140.4 89.4
389.2 986.7 -126 8 -126.8 2,901.5
410.7 986.7 -212 8 -212.8 3,132.7 146
330.9 847.7 -711 3 -711.3 2,920.5 209
300.9 773.7 -741 9 -741.9 2,725.4 343
4,311
4,582
4,011
(1) Following the introduction of the new accounting standards IFRS10 and IFRS11, group companies jointly controlled by DEME are accounted for using the equity method with effect from 1 January 2014. ((2)) In this p presentation,, the g group p companies p that are jjointlyy controlled byy DEME are still p proportionally p y integrated. g Although g this is not in accordance with the new IFRS10 and IFRS11 accounting standards, it nevertheless gives a more complete picture of the operations and assets/liabilities of those companies. In the equity accounting as applied under (1), the contribution of the group companies is summarized under one single item on the balance sheet and in the income statement. 16
DEME: key figures (2/2)
Consolidated key figures in % of economic turnover
*
**
* Turnover impacted by procurement of supplies (2013: € 230 mio, 2014: € 38 mio) 17
DEME: breakdown of economic turnover
Per region 2013
2014
2013
2014
2013
2014
Per activity
Per type of customer
DEME: capacity utilization (# weeks)
Cutters
Hoppers pp
19
DEME: highlights Highlights 2014 • Increase of economic tturnover rno er to € 2,587 2 587 mio (2013: € 2,532 2 532 mio) and net result res lt to € 169.0 mio (2013: € 109.1 mio), driven by high activity level in different activities • Execution of major projects (Australia, Qatar) in line with expectations. First phase of Yamal p project j finalized. Several projects p j ongoing g g in Africa (a.o. ( Egypt), gyp ), as well as GeoSea projects for Borkum Riffgrund 1, Baltic 2, Westermost Rough and Northwind windfarms • Impact AvH result reinforced by increase of shareholding percentage from 50% to 60.4% after acquisition of control over DEME/CFE at the end of 2013 • Order book of € 2,420 mio at end 2014. New contracts of € 1,600 mio announced early 2015 (see next page) • Limited capex p ((€ 176.5 mio,, € 146.5 mio net of divestments)) and p positive working g capital evolution resulting in decrease of net financial debt to € 213 mio • GeoSea announced agreement on acquisition of offshore assets from HOCHTIEF, leading to full ownership of Innovation in 2015. 2015 GeoSea taking over staff and certain obligations of HOCHTIEF, without significant impact on consolidated balance sheet of DEME • New investments announced: Apollo p ((2017), ), Living g Stone ((2017), ), Rambiz4000 ((2017)) • Construction of new office building in Zwijndrecht (Belgium) started 20
DEME: order book (€ mio)
33% Other 7% Middle East + India 14% Asia 26% Europe 20% Benelux
Order O d book b k 2014 maintained i i d at a hi high h level: l l € 2,420 2 420 mio i (vs ( 3,049 3 049 mio i end d off 2013) 2013), with orders across different regions and activities • Construction of approach channel and harbour basis of service port for new LNG terminal in Yamal (Russia) • Deepening and widening of Suez canal (Egypt): contract of € 421 mio (DEME 75%) • Offshore wind farms Gode Wind (2013) and Nordsee One (Germany) • E Early l 2015, 2015 new contracts signed i d ffor a totall value l off € 1,600 1 600 mio. i M Most iimportant one iis Tuas project in Singapore: construction of 8.6 km quay wall, reclamation of 300 ha new land and dredging of fairways over period of 6 years
21
DEME: diversification of activities (1/2) Marine and civil engineering Tideway
Rock dumping, landfalls and cable laying
DEME (100%)
GeoSea
Nearshore and offshore foundation works for offshore energy projects and oil & gas projects
DEME (100%)
Scaldis
Hoisting of heavy loads at sea and salvaging services
DEME (54%), Jan De Nul, Herbosch-Kiere
HGO Infra Solutions
Jack-up p vessels for offshore windfarm construction and oil&gas services
Hochtief Solutions and GeoSea (50%)
OWA
Services for offshore wind assistance
GeoSea (100%)
Innovation
Flintstone
Neptune 22
DEME: diversification of activities (2/2) Environmental services DEC/ Ecoterres
Environmental group of DEME companies
DEME (75%) and SRIW
Purazur
High technological treatment of industrial waste water
DEC (100%)
Fluvial and marine aggregates DEME Building Materials (DBM)
Extraction, processing and sales of marine aggegrates for construction industry
DEME (100%)
OceanflORE
Deepsea mining
DEME (50%) and IHC Merwede
Marine services for sea terminals
DEME (54%), HerboschKiere and Multraship
Maritime services CTOW
Renewable energy and concessions: offshore wind C-Power
Offshore wind farms
DEME (11%)
Renewable energy and concessions: wave and tidal energy DEME Blue Energy
Wave and tidal energy
DEME (70%)
23
DEME: long term track record of long term shareholding and entrepreneurial growth (in 000 euro)
Turnover
Equity
2.500.000 2.000.000 1.500.000 1.000.000 500.000 ‐ 1974 97
1990
1992
1994
1996
1998
2000
Scaldis Creation Dredging International (AvH + CFE dredging)
Creation DEME Holding (Acquisition Decloedt)
Tideway Power@Sea
Consolidation AvH 45%
AvH 39.5%
AvH 48.5%
2002
2004
2006
2008
2010
2012
2014
DEC DBM (Building Materials)
G S GeoSea
CTOW DEME Blue Energy Oceanflore
Partnership
Control
AvH 50%
AvH 60.4% 24
Structural growth drivers of global dredging market Global population increase and tourism
Global warming leading to rising sea levels
Northwind
Seaborne trade in line with GDP
Source: Rabobank
Energy & raw materials consumption growing
25
CFE (AvH 60.40%) Belgian industrial group active in Construction, Multitechnics, Real Estate Development, l Public-Private bl Partnership h and d Concessions
Railway tunnel (Delft)
Az Sint Maarten (Mechelen)
Red Cross Flanders (Mechelen)
Police station (Charleroi)
Chapelle musicale Queen Elizabeth (Brussels)
26
CFE: key figures (excl. DEME and Rent Rent-A-Port) A Port) (in € mio)
2014(1)
2013(1)
Turnover Net result
1,090.9 -14.0
984.9 -47.8
Sh h ld ' equity Shareholders' it (t (total, t l iincl. l DEME)
1 313 6 1,313.6
1 193 2 1,193.2
Net financial position Order book
-54.0 1,146
1,339
# personnel
3,653
(1) Excluding DEME and Rent-A-Port
Turnover (in € mio)
Net result
2014
2013
2014
2013
Contracting
1 073 3 1,073.3
971 0 971.0
-14 5 -14.5
-37 7 -37.7
Real Estate
45.6
18.8
4.3
1.8
0.8 -28.8 28 8
0.7 -5.6 56
-0.3 -3.5 35
-2.8 -9.1 91
1,090.9
984.9
-14.0
-47.8
PPP-Concessions Holding Total
27
CFE: highlights
Highlights 2014 • New segment “Contracting” groups all construction activities, multitechnics and rail infra • Piet Dejonghe (AvH) appointed as second managing director, responsible for Contracting • Increase of turnover in Contracting (+10.5%) driven by increase of construction activities in Benelux, Poland and Chad, but lower volumes in Algeria, Hungary and civil engineering • Important improvement of operational result in construction and increase of activities in rail and road and multitechnics • Decrease of order book to € 1,146 mio (compared to a exceptionally high order book in 2013 for buildings) due to difficult market in civil engineering and decrease in Africa; CFE wants to limit exposure on Chad, considering the amount of receivables of which recovery is a challenge for 2015 • Sale of road activities Van Wellen announced, leading to a capital gain of € 10 mio in 2015
28
Van Laere (AvH 100%) General contractor of construction and civil engineering projects (in € mio) Turnover Net result q y Shareholder's equity Net financial position # personnel
2014 166 9 166.9 0.9
2013 122 3 122.3 0.7
2012 161 2 161.2 1.2
37.0 8.1
36.6 6.1
35.7 4.0
460
463
500
Campus Hardenvoort (Antwerp)
Highlights 2014 • Strong improvement of turnover thanks to better weather conditions than in 2013 • Positive contribution from Van Laere as well as from subsidiaries Thiran and Arthur Vandendorpe. Negative contribution from Anmeco and AlfaPark • Order book of € 176 mio (2013: € 169 mio)
29
Rent-A-Port (AvH 72.18%) Specialized company for port development, port management and logistics consultancy (in € mio)
Turnover Net result Shareholder's equity q y Net financial position
2014 60 6.0 5.9
2013 68 6.8 12.3
2012 26 5 26.5 12.3
33.5 -6.7
25.9 0.5
13.7 -3.8 Dinh Vu (Vietnam)
Highlights 2014 • 2014 is transition year for engineering projects and port investments • Dinh Vu (Vietnam): Expansion to 2,000 2 000 ha industrial land should contribute to the result as from 2017 • Official concession contract for management for port and industrial zone in Duqm (Oman) signed in March 2014 • Limited loss (€ 0.3 mio) for Rent-A-Port Energy 30
Nationale Maatschappij der Pijpleidingen (NMP) (AvH 75%) Operator of 700 km of pipelines for transport of industrial gases and chemicals in Belgium (in € mio)
Turnover Net result Net cash flow Shareholder's equity Net financial position
2014 13.6 2.3
2013 13.9 2.0
2012 15.9 1.4
4.6 28.2 17.2
4.3 27.5 13.5
3.2 26.8 13.4 Pipeline Antwerp Antwerp-Feluy Feluy
Highlights 2014 • Results in line with expectations • Oxygen pipeline for Ducatt in Lommel put into use • Start of construction of oxygen pipeline for Praxair and of extension of nitrogen pipeline Lommel-Beringen
31
Private Banking: Contribution to the AvH consolidated net result
(in € mio)
2014
2013
2012
Finaxis-Promofi Delen Investments o Bank J.Van Breda & C ASCO-BDM
-0.6 63.6 28.0 0.4
-0.4 59.9 24.8 0.2
-0.2 49.3 21.9 0.5
Total
91.4
84.5
71.5
32
Private Banking
DELEN INVESTMENTS
• Discretionary asset management and patrimonial advice for private clients
BANK J.VAN J VAN BREDA & CO • Specialised advisory bank for entrepreneurs and liberal professions
ASCO-BDM
• Insurance group focused on marine and property insurance
33
Finaxis organisation chart
15%
AvH 75%
Promofi 25%
Finaxis 99%
100%
Delen Investments CVA 100%
Delen Private Bank
73%
JM Finn & Co
Bank JJ.Van Van Breda & Co 99.9%
ABK
34
Assets under management
Total assets under management
(in € mio) Delen Investments Delen Private Bank JM Finn & Co Van Breda: bancassurance products Van Breda: AuM at Delen* Van Breda: client deposits
2014 2013 2012 32,866 29,536 25,855 22,808 20,210 17,884 10,058 9,326 7,971 1,567 3,603 3,815
1,507 3,036 3,683
1,496 2,504 3,424
(*) Already included in Delen Private Bank AuM
35
Delen Investments: funds under management (AvH 78.75%) Private banking g and wealth management. g Focused on discretionary y asset management for private clients, in Belgium and UK AuM CAGR 2005-2014: 17.9% JM Finn
Capfi
36
Delen Investments: key figures
(in € mio)
2014(2)
2013
2012
Gross revenues G Net result Equity Assets under management
278.5 278 5 80.8 517.4 32,866
255.2 255 2 76.0 464.1 29,536
214.8 214 8 62.6 414.5 25,855
55.0% 16.5% 27.7%
54.8% 17.3% 25.3%
55.2% 16.1% 23.1%
563
552
551
Cost - income ratio(1) ROE (IFRS) Core Tier1 capital ratio # personnel
(1) Excl. JM Finn = 43.5% (2014), 42.4% (2013) (2) Contribution of JM Finn to revenues of € 75.5 mio, to net result of € 6.4 mio
Brussels
Ghent
37
Delen Investments: highlights and outlook
Highlights 2014 • Continued growth of AuM to € 32,866 mio (€ 22,808 mio Delen Private Bank, € 10,058 mio JM Finn), positively impacted by strong inflow as well as by exchange rate £/€ • Stable cost - income ratio at 55.0% (2013: 54.8%): Delen Private Bank 43.5%, JM Finn & Co 82 82.7% 7% • Net equity increased to € 517 mio (€ 464 mio end 2013), largely exceeding Basel II and III requirements • Core Tier1 of 27.8%, well above sector average • Net result of € 80.8 mio (of which € 6.4 mio from JM Finn & Co) • Paul De Winter succeeded Jacques Delen as CEO from July 2014. Jacques Delen remains chairman of the board Outlook 2015 • Delen Delen Private Bank: well positioned to further grow AUM thanks to continued strong inflows • JM Finn & Co: continued focus on strengthening JM Finn business model towards discretionary asset management, with focus on front office efficiency and commercial strategy leading to net inflows
38
Bank J.Van Breda & C°: client assets (AvH 78.75%) 78 75%) Relationship p bank focused on p private as well as professional p needs for entrepreneurs and liberal professions Total deposits & funds CAGR 2005-2014: 12.2%
39
Bank J.Van Breda & C°: key figures
(in € mio) Bank product Net result Equity (group share) Total assets Total client assets((1)) Cost - income ratio ROE CAD (solvency ratio) Core Tier 1 capital ratio Net loan write-offs / avg loan portfolio Leverage (equity/assets) # personnel
2014
2013
2012
119.4 35.5 475.0 4,487 10 018 10,018
117.7 31.5 447.9 4,410 9 018 9,018
113.9 27.7 427.3 3,993 8 011 8,011
59.7% 7.7% 16.8% 14.9% 0.01% 95 9.5
58.9% 7.2% 15.6% 13.7% 0.04% 10 2 10.2
58.3% 6.7% 16.4% 14.2% 0.08% 11 1 11.1
459
466
465
(1) Deposits and entrusted funds
40
Bank J.Van Breda & C°: highlights & outlook Highlights 2014 • Continued steady growth of commercial volumes at Bank J.Van J Van Breda & Co (incl. (incl ABK) • Total client deposits and entrusted funds increased to € 10.018 mio (vs € 9,018 mio as of 31.12.13), of which € 3,815 mio client deposits and € 6.203 mio entrusted funds • Continued g growth of p private loans ((incl. ABK and Van Breda Car Finance): ) € 3,639 , mio (€ 3,455 mio as of 31.12.13) • Very limited net loan loss provisions: 0.01% • Cost - income ratio of 59.7% (vs 58.9% for 2013) • Net equity increased to € 475 mio (vs € 448 mio as of 31.12.13), 31 12 13) with a Core Tier1 ratio of 14.9% and financial leverage (equity/assets) of 9.5% • Net result of € 35.5 mio driven by strong financial results of Bank J.Van Breda & Co and ABK bank • Dirk Wouters succeeded Carlo Henriksen as CEO at the end of March 2014 Outlook 2015 • Bank J.Van Breda & Co: continued focus on growing core clientele franchise, leading to continuous volume growth of both deposits and AuM as well as loan portfolio. Interest margins will remain under pressure in low yield environment, but to be compensated by successful ‘asset asset gathering gathering’ strategy • ABK bank: continued focus on repositioning of brand 41
Structural growth drivers of the Belgian private banking market High level of net financial assets per capita
High level of household savings rate
Source: Rabobank
42
Real Estate, Leisure & Senior Care: Contribution to the AvH consolidated net result
(in € mio)
2014
2013
2012
Leasinvest Real Estate Extensa Groupe Financière Duval Anima Care
10.3 3.4 0.5 0.5
8.7 4.5 2.0 0.6
6.5 -5.3 5.3 1.8 0.6
Total
14.7
15.8
3.6
43
Real Estate, Leisure & Senior Care LEASINVEST REAL ESTATE
• Public regulated real estate comany for retail, offices and logistics in Luxembourg Luxembourg, Belgium and Switzerland
EXTENSA
• Real estate and land development in Belgium and Luxembourg
FINANCIERE DUVAL
• Real estate group with activities in real estate promotion, tourism (Odalys: 118,000 beds, 350 sites) and golf (NGF: 47 golf sites of which 20 in Paris) • 2014 negatively impacted by lower real estate activities and impact of VAT increase on tourism; Disposal of parking activities Park’A • 2015: Sale of Residalya to AvH. AvH will swap first part (20.57%) of stake in Fin. Duval with stake of 37.2% in Patrimoine & Santé (RE assets of Residalya) g • Health & senior care sector in Belgium • 2014: Increase of turnover driven by portfolio expansion, start up costs linked to opening of new buildings • Total portfolio of more than 1,300 beds and service flats (965 beds and 120 service flats in operation) • Senior care sector in France 44
ANIMA CARE
RESIDALYA
Leasinvest Real Estate (AvH 30%) Public regulated real estate company for retail, offices and logistics in Luxembourg, Luxembourg Belgium and Switzerland
Avenue Monterey (Luxembourg)
Hornbach (Luxembourg)
Knauf Pommerloch (Luxembourg)
Yverdon-les-Bains (Switzerland)
Pré Neuf Villeneuve (Switzerland)
Littoral Park Etoy (Switzerland) 45
Leasinvest Real Estate: key figures Real estate portfolio
(in € mio) Operational result Net result Net equity
2014 38.6 32 6 32.6 336.4
2013 34.2 26 9 26.9 335.3
2012 29.0 20 5 20.5 256.0
o t ol o real eal estate ((fair a value) Portfolio Rental yield (%) Occupancy rate (%) Net debt ratio ((%))(1)
756.3 56.3 7.23 96.2 54.3
718.2 8. 7.31 96.9 53.5
6 .8 617.8 7.30 94.9 56.2
Offices Logistics/semi-industral g
20% 45% 35%
Luxembourg
Belgium
Switzerland
Per share (€) Net asset value Stock price - closing High/Low
Retail
68.10 91.61
67.90 73.60
63.80 67.10
93.90/73.10
82.45/65.10
69.58/61.50
4.50
4.40
Dividend (1) Total net debt: € 406 mio (2013), € 407 mio (1H14)
4.55
5% 36% 59%
46
Leasinvest Real Estate: highlights
Highlights 2014 • Strategic S i reorientation i i ((more retail, il lless offices, ffi geographical hi l di diversification) ifi i ) lleading di to higher rental income • In November, LRE acquired 3 retail properties in Switzerland (€ 37.8 mio; 11,649 m²; fully rented to international retailers). Geographical split is now: Luxembourg (59%), Belgium (36%) and Switzerland (5%) • Increase of real estate portfolio to € 756 mio (€ 718 mio end 2013), mainly driven by acquisitions in Switzerland • Occupancy O rate t increased i d to t 96 96.2% 2% (2013 (2013: 96 96.9%); 9%) average d duration ti stable t bl att 5 5.1 1 years (2013: 5.2 years) thanks to several long term rental contracts (SKF in Tongeren, CVC Capital in Luxembourg) • Operational result positively impacted by acquisitions of shopping center Knauf Pommerloch (Luxembourg) and Hornbach (in 2013) and Swiss retail acquisitions (from November onwards) • Successful redevelopment of Royal20 (former Hotel Rix site), with 10 years lease contract t t starting t ti iin 2016 • In November, LRE changed its legal status from real estate investment trust into public regulated real estate company
47
Extensa Group (AvH 100%) Real estate developer with focus on residential and mixed projects in Belgium and Luxembourg
Tour&Taxis (Brussel)
Brussels Environment (Tour&Taxis)
De Meander (Tour&Taxis) (artist impression)
Cloche d’Or (Luxembourg) (artist impression)
Cloche d’Or (Luxembourg) (artist impression)
Trnava (Slowakia) 48
Extensa Group: consolidated balance sheet (Extensa – LRE combined)
(in € mio) Land development
31/12/14 31/12/13 (historical cost)
Real estate projects (fair value)
16.5
16.2 Net equity
150.9
81.7 Minorities
45.5
41.9
Tour&Taxis (50%): FV yield of 6.5%
31.5
26.7
Other assets
14.0
15.2
RE investments & Leasings
(fair value)
( it method) th d) Leasinvest Real Estate (equity
98 4 98.4
98 1 Financial debts((3)) 98.1
20.0
331.3
31/12/14 31/12/13 135.3
125.1
2.2
166 2 166.2
125 9 125.9
29.1 Other liabilities
27.6
16.0
267.0 Total liabilities
331.3
267.0
1,444,754 shares(1,2)
Other assets a.o. cash € 11.5 mio (2014), € 13.2 mio (2013)
Total assets
(1) AvH holding directly 37,211 shares (2) Market value of LRE shares (31/12: € 91.61): € 132.4 mio
(3) Net financial debt 2014: € -154.7 mio; 2013: € 112.6 mio
49
Extensa Group: highlights
Highlights 2014 • Slight decrease of net result to € 3.4 mio (2013: € 4.5 mio) • Good progress in 2 large city development projects (Tour&Taxis - Brussels and Cloche d’Or - Luxembourg) g) • Tour&Taxis (Extensa 50% - 100% as from 2015) delivery and sale of Building for Brussels Department of Environment • Development of 105 apartments, 48,000 m² office and underground car park (187 places) planned. planned • Agreement with Flemish government to accomodate all civil servants in new building (De Meander, 48,096 m²) on T&T site, to be developed by 2017 • Cloche d’Or (Luxembourg) (Extensa 50%, 20 ha – 400,000 m²): Financial closing (Ilot A, 70,000 m²) finalized; Commercialization of first phase of residential development started 2015: Extensa increases its stake in Tour&Taxis to 100%, 100% leading to a positive impact of approx. € 40 mio on Extensa’s 2015 results
50
Groupe Financière Duval (2014: AvH 41.14%) French group focused on real estate projects and tourism (in € mio) Turnover EBIT Net result Shareholder's equity Net financial position
2014 469 9 469.9 13.2 2.5
2013 501 1 501.1 13.4 4.7
2012 514 1 514.1 11.9 3.9
108.3 -116.2
107.1 -96.1
102.3 -80.0
Aren’Ice Aren Ice and Aren Aren’Park Park (Cergy (Cergy-Pontoise) Pontoise)
Highlights 2014 • Decrease of turnover due to lower volume of real estate activities, divestment of Park’A Park A and impact of TVA increase on tourism activities • Sale of Park’A activity to Interparking. Limited impact on consolidated result • 2014: Exploitation activities: Tourism – holiday parks (Odalys) (118,000 beds, 350 sites); NGF (47golf sites); Senior Care (Residalya) (1,991 beds, 26 sites) 2015: Sale of Residalya to AvH should allow the group to focus on core activities and improve profitability
51
Anima Care (AvH 100%) Anima Care focuses on high quality senior care residences in Belgium ( (exploitation l it ti and d reall estate) t t ) (in € mio) Turnover EBITDA Net result
2014 37 9 37.9 5.4 0.5
2013 27 4 27.4 3.4 0.6
2012 20 5 20.5 2.4 0.6
Shareholder's equity Net financial position
35.7 -60.2
32.4 -40.8
21.2 -15.2
Azur Soins et Santé
Zonnesteen (Zemst)
Highlights 2014 • Increase of turnover driven by portfolio expansion with new built residences: Zemst (93 beds, 24 service flats) and Haut Haut-Ittre Ittre (127 beds, 36 service flats) • Net result impacted by startup losses from opening of new residences • Total portfolio of more than 1,300 beds and service flats (of which 965 beds and 120 service flats in operation), spread over 10 senior care residences • Aquamarijn A ij residence id in i Kasterlee K l (143 b beds, d 63 service i fl flats, 25 places l iin d day care centre) opening spring 2015 52
Acquisition of Residalya (from 2015: AvH 70%) Residalya operates 2,184 beds spread over 28 retirement homes in France
(in € mio) Turnover Net result
2014 80 8 80.8 1.5
2013 73 2 73.2 1.3
q y Shareholder's equity Net financial position
23.7 -15.0
22.0 -16.0 Résidence Marguerite (Meyzieu)
53
From real estate leasing over real estate development to real estate services (€ mio)
160
Extensa
140 140
equity it
120 100 80 60 40 40 20 ‐
AvH 60% (equipment & real estate leasing)
AvH 100%
Diversification into ‘Real estate services’:
Acquisition Extensa (real estate development)
-Creation of LRE (investment trust) -Acquisition Brixton (real estate management)
Groupe Duval (41%) France (real estate exploitation & services)
Anima Care (100%) Senior care facilities & services
Residalya (70%) Senior care in France 54
Energy & Resources: Contribution to the AvH consolidated net result
(in € mio)
2014
2013
2012
Sipef Sagar Cements Telemond Other
11.4 6.0 1.8 0.3
11.2 -0.4 0.4 3.0 -5.1
14.1 0.3 1.0 1.0
Total
19.5
8.7
16.4
55
Energy & Resources
SIPEF
• Agro industrial group with plantations of palm oil, rubber and d tea t iin IIndonesia d i and dP Papua N New G Guinea i
SAGAR CEMENTS
• Production of cement. In partnership with the Reddy family • 2014: Difficult market conditions continued. Increase in net result thanks to capital gain on sale of participation in Vicat JV. Acquisition of BMM Cements announced.
ORIENTAL QUARRIES & MINES
• Stone quarries producing building aggregates. In partnership with the Bakshi family • 2014: Positive impact from turnaround Bidadi and Bilaua sites, process streamlining in Moth and start-up of Mau resulting in significant increase of turnover and net result
MAX GREEN
• Renewable energy based on biomass (wood pellets), in JV with Electrabel • 2014: 2014 Decrease D off production d ti and d result lt d due tto shutdown h td from April until August
TELEMOND GROUP
• Development & manufacturing (Poland) of welded steel structures and equipment • 2014: Difficult market resulted in lower net result. Start up of new production site in Stettin
56
Sipef (AvH 26.78%) A Belgian agro-industrial group operating and managing tropical plantation businesses (55,693 (55 693 ha oil palm and 9 9,596 596 ha rubber) rubber), in Indonesia and Papua New Guinea
Immature oil plantings (North Sumatra)
Oil palm nursery
Hargy Oil Palms (Papua New Guinea)
Young rubber plantation
Cibuni tea plantation (Java)
Selection of banana bunches 57
Sipef: key figures (in ton)
Group production((1))
(in USD mio)
2014
2013
2012
268,488
253,912
265,778
10 411 10,411
10 403 10,403
10 641 10,641
2,816
2,850
2,923
2014
2013(2)
2012
€ 1 = USD 1.32 € 1 = USD 1.33 € 1 = USD 1.29
Turnover EBIT Net result
285.9 71.4 56.3
286.1 66.4 55.6
332.5 94.2 68.4
Shareholders' equity Net financial position
547.5 -24.6
508.1 -35.1
472.6 18.2
64.00/45.10
65.03/50.00
71.89/54.51
426.8
516.5
523.7
Share high/low (in €)
Market cap (€ mio) (1) Own and outgrowers
(2) Restated in line with IFRS11
58
Sipef: highlights & outlook
Highlights 2014 • Higher maturity from new oil palm plantations leading to higher production volumes in palm oil (+6%) • Stable turnover despite higher production due to lower market prices for palm oil, which suffer from large offer of vegetable oils, lower demand from China and India and weaker petroleum prices (in USD/ton)
2014
2013
2012
821 1,958
857 2,795
999 3,377
€ 1 = USD 1.32 (2014)
Palm oil Rubber
• Increase of net result to USD 56.3 thanks to strict cost control and despite lower profitability of rubber and tea • Expansion plans continued. Two extraction plants for palm oil (in Indonesia and Papua New Guinea) completed and new oil palms planted in Papua New Guinea and in South Sumatra Outlook O l k 2015 • If prices for main products of palm oil, rubber and tea are maintained at current market level, Sipef expects the 2015 result to be lower than in 2014
59
Sagar Cements (AvH 18.55%) Cement plant, located near Hyderabad (Andra Pradesh - India), with capacity of 2 2.5 5 million tonnes cement per year (in € mio)
2014
2013
2012
€ 1 = INR 80.65 € 1 = INR 77.52 € 1 = INR 68.97
Turnover EBITDA Net result
65.9 46.3 32.7
61.7 3.7 -2.4
85.6 11.4 2.2
Shareholder's equity Net financial position
65.3 -0.5
29.7 -25.0
37.7 -27.5
Highlights 2014 • Continued overcapacity and weak demand despite improved market environment • Sale of participation of 47% in joint venture Vicat Sagar Cement in 3Q14 for a total value of approx € 53 mio (AvH share of capital gain: € 6 mio). Investment multiplied by 5 since 2008 • Annoucement of acquisition of BMM Cements (1 million tonnes cement per year year, 25 MW captive power plant). Transaction to be completed in 2015 60
Oriental Quarries & Mines (AvH 50%) Aggregates quarries, India (in partnership with Oriental Structural Engineers ) (in € mio)
2014
2013
2012
€ 1 = INR 80.65 € 1 = INR 77.52 € 1= INR 68.97
Turnover EBITDA Net result
8.0 0.7 0.7
4.9 0.2 0.1
3.6 -0.5 -0.4
Shareholder's equity Net financial position
7.3 1.4
6.0 1.5
7.0 2.1
Bidadi quarry
Highlights 2014 • Limited demand for aggegrates due to low infrastructure and construction activities • Despite difficult market, significant improvement of turnover thanks to upgrading of Bidadi and Bilaua quarries, streamlining of production process in Moth and restart of Mau quarry Quarries in Moth,, Gwalior and Bangalore g with total crushing g capacity p y of 1.5 million tons •Q
61
Max Green (AvH 18.9%) Renewable energy based on biomass / wood pellets (joint venture with Electrabel) Highlights 2014 • Conversion of Rodenhuize 4 p plant ((Ghent)) into 100% biomass fired unit (180 -200 Mwel capacity) • Changing legal framework for green certificates resulted in shutdown of production in April 2014 • Restart of production at the end of August • Lower production volumes (2014: 0.86 TWh, 2013: 1.26 TWh) and turnover (2014: € 101 mio, 2013: € 157 mio)) due to shutdown • Net loss of € 15 mio, without impact on AvH results
Rodenhuize (Ghent)
62 62
Telemond Group (AvH 50%) Development and manufacturing of welded structures with a particular emphasis on telescopic cranes for mobile crane vehicles as well as loading platforms and kippers for light trucks (in € mio)
2014
2013
2012
Turnover Net result
79.6 3.8
78.7 6.6
74.3 3.1
-17.2
-10.9
-14.1
Net financial position
Stettin (Poland)
Highlights 2014 • Strong market positioning despite negative trend in infrastructure investments, construction and energy sector • New production site in Stettin (Poland) put into operation • Good result, but lower than 2013 due to increasing volatility of markets and important changes g in product p p portfolio
63
Development Capital: Contribution to the AvH consolidated net result
(in € mio)
2014
2013
2012
Sofinim Contribution participations Sofinim C Contribution ib i participations i i i GIB
-2.9 3.0 -6.8 68
-2.8 -6.3 25 2.5
-1.3 4.3 29 2.9
Development capital
-6.7
-6.6
5.9
Capital gains/ impairments
-15.4
29.5
22.7
Total (including capital gains)
-22.1
22.9
28.6
64
65
Development Capital
Atenor: Brasseries de Neudorf (Luxembourg)
Egemin: Handling Automation
Corelio: Mediahuis
Distriplus: Planet Parfum (Antwerp)
Euro Media Group
Hertel
Turbo’s Hoet Groep
Manuchar
Trasys
66
Development Capital: adjusted net asset value
(in € mio)
2014
2013
2012
Sofinim
492.1
493.2
466.4
10.8
8.2
6.2
40.00
34.25
32.05
5.8
10.0
8.4
2 50 2.50
3 00 3.00
3 00 3.00
508.7
511.4
481.0
Unrealised capital p ggain Atenor Share price Atenor (in €)
Market value Groupe Flo / Trasys Sh Share price i G Groupe Fl Flo (i (in €)
Total Development Capital
67
Development Capital: key figures portfolio 2014
in € mio
Turnover
Sofinim (74%) 2014 110.8 Atenor 0.6 Axe investments 398.3 Corelio 199.9 Distriplus 128 4 128.4 Egemin 317.8 Euro Media Group 815.6 Hertel 1,084.6 Manuchar NMC 366.5 Turbo's Hoet Groep GIB (50%) 313 6 313.6 Groupe Flo 75.6 Trasys
EBITDA
2013 110.1 0.6 299.9 247.2 105 0 105.0 301.3 767.4 1,010.5 197.3 405.5
2014 30.8 0.1 27.3 12.0 10 2 10.2 39.3 21.6 43.4 15.0
2013 24.0 0.1 21.3 13.7 68 6.8 59.2 3.3 42.0 27.2 17.9
346.8 346 8 73.2
20.2 20 2 4.7
35.3 35 3 4.8
Net Result
Net Equity
2014 15.3 0.3 1.8 3.7 43 4.3 -9.9 -3.3 8.3
2014 112.9 15.5 59.3 66.4 26 4 26.4 180.7 128.8 70.3
0.4
2013 12.0 0.3 -42.3 -0.0 24 2.4 9.4 -34.4 4.6 11.9 5.6
-35.7 35 7 1.9
8.0 8 0 2.8
Net Fin. Position 2014 -199.6 5.1 -69.0 -54.2 59 5.9 -68.8 -43.7 -297.9
81.0
2013 104.8 15.6 37.8 62.7 21 9 21.9 189.0 128.7 56.4 100.0 88.1
-96.2
2013 -174.9 5.2 -72.8 -61.3 12 6 12.6 -82.0 -36.0 -257.5 -15.9 -96.0
126.7 126 7 22.9
165.8 165 8 22.0
-68.5 68 5 -7.7
-57.7 57 7 -8.6
68
Development Capital: highlights
Highlights g g 2014 • Divergent results in development capital segment but clear improvement of results of most participations •C Capital it l g gain i off € 4.9 4 9 mio i (A (AvH) H) on sale l off NMC att the th end d off JJune. IRR off 14.8% 14 8% over 12 years • Atenor: Result impacted p byy deliveryy of UP-site ((Brussels)) in June,, the construction and sales of the Trebel project (Brussels), sale of appartments of Port du Bon Dieu (Namur) and Brasseries de Neudorf (Luxembourg) • Corelio: Start of joint-venture joint venture Mediahuis (Corelio 60% 60%, Concentra 38%) in 2014 2014. Significant improvement of net result thanks to restructuring of loss making entities and stronger market positioning. Acquisition of NRC Media announced early 2015. • Distriplus: Sale of Club (shops for books and stationary) to Standaard Boekhandel. Distriplus concentrates now on the world of beauty. Focus on further growth of number of shops at Di and on new strategy at Planet Parfum.
69
Development Capital: highlights
Highlights g g 2014 • Egemin Automation: Significant improvement of turnover and net result in all segments thanks to good control of internal processes, better order selection and stronger focus on specific markets and concept solutions • Euro Media Group: Strong financial year in Belgium (Videhouse), UK and Netherlands. Weak results in France. Restructuring of shareholding structure of EMG with PAI entering g as new lead investor;; Sofinim maintaining g its stake. Spin-off p of rental activities (Transpalux), of which Sofinim acquired 45% • Groupe Flo: Decrease of turnover with 10% due to decrease of restaurant visits in France Decrease across all brands France. brands, although more expensive brasseries and concessions resisted better. Measures taken include changes in management team, strategic plan and organizational structure • Hertel: Higher turnover mainly driven by maintenance activities (scaffolding, insulation, painting, mechanical) and some large projects in Germany and Australia. New management team successfully restructured the company, profitable as from 2H14 Full year result still negative due to restructuring costs 2H14. costs, non non-recurring recurring elements in its offshore division and liquidation of a subsidiary in Germany. 70
Development Capital: highlights
Highlights g g 2014 • Manuchar: Investment in new warehouses and preparation of start-up of production facility in Mexico (planned for 2015). Positive results from trading in steel, non ferro and other raw materials • Trasys: Renewal of significant number of contracts, especially ESP-DESIS for European Commission. Increase of turnover and net result. • Turbo’s Hoet Groep: Difficult market environment leading to lower results of new trucks in all regions, especially in Russia. Strong activity and fleet expansion at Turbolease. Lower net profit mainly due to unrealized exchange rate losses
71
Groupe Flo (GIB 47.13%) Leading player in casual dining in France, with a portfolio of complementary brands of theme restaurants (Hippopotamus, (Hippopotamus Tablapizza and Taverne de Maître Kanter) and famous brasseries ( € mio)) (in Turnover EBITDA Net result
2014 313.6 20.2 -35.7
2013 346.8 35.3 8.0
2012 365.8 41.8 12.5
Net financial position
-68.5
-57.7
-74.7 Hippopotamus
Highlights 2014 • Decrease of turnover and net result in a difficult market environment, negatively impacted by the VAT increase and increasing price sensitivity from the customers • Impairments and provisions (€ 42 mio, without impact on financial position) made on the assets, mainly at La Taverne de Maître Kanter and Bistro Romain • Measures taken to adapt the operating model include changes in management team, strategic i plan l and d organizational i i l structure • Agreement with bankers to reschedule financing 72
Development Capital: overview of major divestments 2002 2003
2004 2005
2006
2007 2008
2009
2010 2012 2013 2014
64 1 64.1 IRR %
53.7
39.0 34.1
31 9 31.9
28.3
26.7 16 5 16.5
25.5
24.9
22.6
19.0
16 5 16.5 11.1
-0.8
3
14 8 14.8
5
3
10
10
4
5.7
3.4
-1.3
8
14 8 14.8
9
11
4
6
8
8
7
15
2
5
2.2
6
11
6
12
Investment term (# years) 73
Outlook 2015
‘AvH AvH made a positive start to 2015 with some significant transactions such as the acquisition of 100% of the Tour&Taxis site, site the restructuring of the shareholding of Holding Groupe Duval, where the acquisition of Residalya has given AvH access to the French retirement home market, and above all the 1.6 1 6 billion euros worth of new orders won by DEME. The board of directors is confident for the year 2015 ’ 2015. 74
For further questions or additional information, please consult our website: www.avh.be Contact: Luc Bertrand Ch i Chairman off th the E Executive ti C Committee itt
Jan Suykens Member of the Executive Committee
Tom Bamelis Member of the Executive Committee T +32 3 231 87 79 E
[email protected]
75
Annexes
76
Multidisciplinary and experienced team
Born Luc Bertrand 1951 Jan Suykens 1960 Piet Dejonghe 1966 Piet Bevernage 1968 Tom Bamelis 1966 Koen Janssen 1970 André-Xavier Cooreman 1964
with AvH since 1986 (Bankers Trust) 1990 (Generale Bank) 1995 (Allen & Overy - LCV, Boston Consulting Group) 1995 (Allen & Overy - LCV) 1999 (Touche Ross, GBL) 2001 ((Recticel,, ING)) 1997 (Shell, Generale Bank, McKinsey, Bank Degroof)
Marc De Pauw Hilde Delabie Sofie Beernaert John-Eric Bertrand Katia Waegemans Ben De Voecht Jens Van Nieuwenborgh A H An Herremans
1994 1998 2005 2008 2008 2010 2014 2014
1953 1968 1975 1977 1969 1979 1982 1982
(NIM) (Deloitte) (Eubelius) (Deloitte, Roland Berger) (McKinsey, Agfa-Gevaert) (ExxonMobil) (McKinsey) (Roland Berger, Barco)
77
Historical overview 1880
Foundation by H.W. Ackermans & Nicolaas van Haaren
1964
Foundation of Forasol SA
1974
Merger g of dredging g g activities with SGD ((CFE-SGB))
1984
I.P.O.
1988
1st diversification into brewery sector (Alken-Maes) (Alken Maes)
1991
Acquisition of Creyf’s Interim (renamed Solvus)
1992
Acquisition of Belcofi – Delen (start of Private banking)
1994
Acquisition of privatised Société Nationale d’Investissement (start of private equity via Sofinim and of real estate via Leasinvest)
1996
Sale of Forasol – Foramer to Pride Petroleum
1998
Creation of joint holding company (Finaxis) of Bank Delen with Bank J. Van Breda & C° (AvH 60% / beneficial 30%) 78
Historical overview
(2)
1999
IPO of Leasinvest Real Estate
2000
Increase of stake in DEME from 39.5% to 48.5%
2002
Acquisition 50% stake in GIB (Quick), together with CNP
2004
Increase of stake in Finaxis from 30% to 75 % Increase of stake in DEME from 48.5% to 50%
2005
Sale of Solvus to USG
2006
Strong investment (Flo, Trasys, Turbo’s Hoet Group, Cobelguard) as well as (Quick,, SCF)) activityy divestment (Q
2007
Bank Delen: acquisition of CAPFI (€ 2,747 mio) DEME: 2nd phase of fleet investment program q y strong g investment activityy (Sp (Spano,, Iris,, Manuchar,, Distriplus: p Private equity: € 154 mio)
2008
Investment in Rombouts (20%) and Sagar Cements Sale of Arcomet, Oleon Holding and Oleon Biodiesel
79
Historical overview
(3)
2009
Sale of IDIM to R.D.C.B. and S.R.I.B. and sale of I.R.I.S. to Canon Investments in Oriental Quarries & Mines, Alcofina and Max Green
2010
Creation of Rent-A-Port Energy g Groupe p Duval Co-control Holding RSPO certification of Sipef Sale of Engelhardt Druck
2011
Listing of AvH options on NYSE Liffe Acquisition ABK by Bank J.Van Breda & Co Acquisition JM Finn & Co by Delen Investments
2012
Sale by Sofinim of stakes in Alural (60%) and AR Metallizing (63%)
2013
Sale by Sofinim of stake in Spano Invest (73%) Acquisition of CFE (60%) and exclusive control of DEME
2014
Sale by Sofinim of stake in NMC (27%)
2015
Acquisition of Residalya (70%) from Financière Duval Acquisition of 100% Tour&Taxis by Extensa
80
Evolution of the AvH share ((index rebased to 20/6/1984)) AvH Belgian all share index
1984-2014 AvH share: x50 Stock index: x8
(until 24/2/2015
Market capitalization (€ mio, end of year): 55 317
1,066
590
2,244
3,420 81
Return AvH vs market
Source: KBC Securities
82
Net cash position AvH group
(in € 000) Investment portfolio portfolio* Term deposits Intercompany deposits Cash Long term debt Short term debt - commercial paper Own shares ((#382,544) , ) Net cash GIB (50%) and Other (equity consolidation)
AvH & Development Total subholdings capital (31/12/2014) 24,651 24 651 24,333 -146,380 4,838 -60,000 -29,902 24,505 ,
2,509 2 509 28,710 146,380 1,230
27,160 27 160 53,043 0 6,068 -60,000 -29,902 24,505 , 414
-157,955 ,
178,829 ,
21,288 ,
* Primarily Delen Private Bank funds
83
Delen Investments: income statement Conso (in € 000)
2014
2013
2012
Net interest income Gross fee income Other income Gross revenues
3,346 269,329 5,871 278,546
2,994 245,800 6,417 255,211
4,192 212,444 -1,800 214,836
Fees paid
-26,994
-21,892
-19,430
-117,394 -13,047 -7,391 -29 -137,861 ,
-112,725 -11,243 -2,328 -27 -126,324 ,
-96,162 -9,948 -2,172 -25 -108,307 ,
0
0
507
113,692
106,996
87,606
Income taxes
-30,110
-28,804
-23,602
Profit of the period Minority interests Share of the group
-2,757 80,825
-2,159 76,033
-1,387 62,617
Operational expenses Amortisations & provisions Other expenses Loan loss provision p Expenses Share of profit (loss) from equity accounted investments Profit before tax
84
Delen Investments: balance sheet
(in € 000)
2014
2013
2012
Cash & loans and advances to banks Financial assets - Financial assets available for sale - Financial assets held for trading - Loans and receivables Tangibles assets G d ill and Goodwill d other th iintangible t ibl assets* t* Other assets Total assets
298,393
658,767
698,990
915,022 , 5,655 148,767 59,455 244 696 244,696 28,589 1,700,577
537,717 , 33,633 125,987 55,070 248 607 248,607 25,240 1,685,021
494,015 , 33,073 102,316 52,157 249 258 249,258 24,588 1,654,397
Financial liabilities - Deposits from credit institutions - Deposits from clients - Other Oth Provisions, tax and other liabilities Equity (including minority interests)* Total liabilities
3,842 1,055,471 11 395 11,395 112,130 517,738 , , 1,700,577
2,403 1,080,732 30 267 30,267 107,247 464,372 1,685,021 , ,
1,603 1,120,207 28 146 28,146 89,653 414,788 1,654,397 , ,
* JM Finn at 100% taking into account put/call rights on minority stake of 26.51% 85
Delen Private Bank: Annualized returns (after all costs) since inception
Source: Morningstar 86
Bank J.Van Breda & C°: income statement
(in € 000)
2014
2013
2012
Net interest income Net fee income Other income Gross revenues Operational expenses Amortisations & provisions
82,086 32,020 5,271 119,377 -65,096 -6,126
76,767 31,601 9,348 117,716 -64,756 -4,544
79,144 26,772 7,992 113,908 -62,914 -3,543
Loan loss provision Impairment AFS Expenses Share of profit (loss) from equity accounted investments Exceptional income/cost Profit before tax Income taxes Profit of the period Minority interests Share of the group
-237 -376 -71,835
-1,488 -13 -70,801
-2,391 -2,292 -71,141
153 2,902 50,598 -15,020
220 47,135 -14,760
278 -60,112* -17,067 17,067 45,049
-84 35,494
-828 31,546
-243 27,739
* Exit Beroepskrediet statute 87
Bank J.Van Breda & C°: balance sheet (in € 000)
2014
2013
2012
Cash & loans and advances to banks Financial assets - Financial assets available for sale - Financial assets held for trading and fvo -L Loans and d receivables i bl (i (including l di fi finance lleases)) - Derivatives used for hedging Tangible assets Goodwill Goodw ll and a d ot other e intangible ta g ble assets Other assets Total assets
164,785
243,164
91,104
606,966 1,864 3 639 208 3,639,208 9,901 37,907 8,949 8,9 9 17,852 4,487,430
640,743 1,243 3 455 495 3,455,495 931 33,156 12,359 ,359 23,204 4,410,294
517,209 5,462 3 306 419 3,306,419 3,747 31,764 10,629 0,6 9 26,431 3,992,765
Financial Fi i l li liabilities biliti - Deposits from credit institutions - Deposits from clients - Debt certificates ((incl. bonds/ CP)) - Subordinated liabilities - Other Provisions, tax and other liabilities Mi it iinterests Minority t t Equity (group share) Total liabilities
12,432 3,735,928 138,661 , 79,513 14,228 31,544 143 474,981 4,487,430
106,320 3,598,537 128,019 , 84,473 5,815 38,856 367 447,907 4,410,294
68,647 3,327,944 18,200 , 87,305 19,086 27,341 16 975 16,975 427,267 3,992,765 88
Sipef: Expansion
Planted area (in hectares) – beneficial interest 120.000
100.000
80.000 80 000
South Sum expansion PNG expansion PNG
60.000
Bengkulu expansion Bengkulu North Sum expansion
40.000
North Sum
20.000
0 2005
Source: Sipef company presentation
2008
2012
2020 89
AvH: long term track record of growth and value creation: Sofinim NAV (in € mio)
Adjusted net asset value
600 500 400 300 200 100 0 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
NAV • Conservative benchmark (acquisition cost + group’s share of results) • No transaction value, value nor P/E based revaluations 90
For further questions or additional information, please consult our website: www.avh.be Contact: Luc Bertrand Ch i Chairman off th the E Executive ti C Committee itt
Jan Suykens Member of the Executive Committee
Tom Bamelis Member of the Executive Committee T +32 3 231 87 79 E
[email protected]
91