Upload
others
View
0
Download
0
Embed Size (px)
Citation preview
1 FY 2018 Results January 31st, 2019
FY 2018 Results January 31st, 2019
2 FY 2018 Results January 31st, 2019
SAFE HARBOUR STATEMENT
This document, and in particular the section entitled “2019 Guidance” contains forward-looking statements. These statements may include terms such as “may”, “will”, “expect”, “could”, “should”, “intend”, “estimate”, “anticipate”, “believe”, “remain”, “continue”, “on track”, “successful”, “grow”, “design”, “target”, “objective”, “goal”, “forecast”, “projection”, “outlook”, “prospects”, “plan”, “guidance” or similar terms. Forward-looking statements are not guarantees of future performance. Rather, they are based on the Group’s current expectations and projections about future events and, by their nature, are subject to inherent risks and uncertainties. They relate to events and depend on circumstances that may or may not occur or exist in the future and, as such, undue reliance should not be placed on them. Actual results may differ materially from those expressed in such statements as a result of a variety of factors, including: the Group’s ability to preserve and enhance the value of the Ferrari brand; the success of Ferrari’s Formula 1 racing team and the expenses the Group incurs for Formula 1 activities; the Group’s ability to keep up with advances in high performance car technology and to make appealing designs for its new models; the challenges and costs of integrating hybrid technology more broadly into Group’s car portfolio over time; the Group’s ability to preserve its relationship with the automobile collector and enthusiast community; the Group’s low volume strategy; the ability of Maserati, the Group’s engine customer, to sell its planned volume of cars; changes in client preferences and automotive trends; changes in the general economic environment, including changes in some of the markets in which we operate, and changes in demand for luxury goods, including high performance luxury cars, which is highly volatile; the impact of increasingly stringent fuel economy, emission and safety standards, including the cost of compliance, and any required changes to its products; the Group’s ability to successfully carry out its growth strategy and, particularly, the Group’s ability to grow its presence in emerging market countries; the Group’s ability to achieve its key financial targets and financial policy; the Group’s ability to service and refinance its debt; competition in the luxury performance automobile industry; reliance upon a number of key members of executive management, employees and the ability of its current management team to operate and manage effectively; the performance of the Group’s dealer network on which the Group depend for sales and services; increases in costs, disruptions of supply or shortages of components and raw materials; disruptions at the Group’s manufacturing facilities in Maranello and Modena; the Group’s ability to provide or arrange for adequate access to financing for its dealers and clients, and associated risks; the performance of the Group’s licensees for Ferrari-branded products; the Group’s ability to protect its intellectual property rights and to avoid infringing on the intellectual property rights of others; product recalls, liability claims and product warranties; continued compliance with customs regulations of various jurisdictions; labor relations and collective bargaining agreements; exchange rate fluctuations, interest rate changes, credit risk and other market risks; changes in tax, tariff or fiscal policies and regulatory, political and labor conditions in the jurisdictions in which the Group operates, including possible future bans of combustion engine cars in cities and the potential advent of self-driving technology; ability to ensure that its employees, agents and representatives comply with applicable law and regulations; the adequacy of its insurance coverage to protect the Group against potential losses; potential conflicts of interest due to director and officer overlaps with the Group’s largest shareholders; ability to maintain the functional and efficient operation of its information technology systems, including our ability to defend from the risk of cyberattacks on our in-vehicle technology, and other factors discussed elsewhere in this document. The Group expressly disclaims and does not assume any liability in connection with any inaccuracies in any of the forward-looking statements in this document or in connection with any use by any third party of such forward-looking statements. Any forward-looking statements contained in this document speak only as of the date of this document and the Company does not undertake any obligation to update or revise publicly forward-looking statements. Further information concerning the Group and its businesses, including factors that could materially affect the Company’s financial results, is included in the Company’s reports and filings with the U.S. Securities and Exchange Commission, the AFM and CONSOB.
3 FY 2018 Results January 31st, 2019
ANOTHER YEAR OF SUSTAINED GROWTH, ALL 2018 TARGETS MET OR EXCEEDED
Note:(1) Reconciliations to non-GAAP financial measures are provided in the Appendix
(2) Adj. diluted EPS excludes the Patent Box benefit for the three-year period 2015-2017 and the release of charges related to Takata airbag inflator recalls
Record adj. diluted EPS(1)(2) of €3.40 (+21%) and strong
industrial free cash flow generation(1) of €405 million
(+23%)
Rewarding shareholders: announced a dividend payout
ratio increase to 30% and Euro 1.5 billion share
repurchases over the 2019-2022 period in relation to the
growth of our industrial free cash flow(1)
Successful launches of 488 Pista and 488 Pista Spider as
well as the unveiling of the new Icona pillar with the Ferrari
Monza SP1 and SP2
Awarded as “Best of the Best” engine over the past 20
years and “Red Dot: Best of the Best” design for the fourth
year running
BUILDING OUR FUTURE PRODUCT RANGE
4 FY 2018 Results January 31st, 2019
PRODUCT LAUNCHES AND PRESENTATIONS
WHAT WE DID IN 2018 TO BE PRESENTED IN 2019…
…5 NEW MODELS
5 FY 2018 Results January 31st, 2019
2.82
3.40 0.75 4.14
FY '17
FY '18
328
405
FY '17
FY '18
(473)
(240)(100)(340)
Dec. 31, 2017
Dec. 31, 2018
1,036
1,114
FY '17
FY '18
3,417
3,420
FY '17
FY '18
8,398
9,251
FY '17
FY '18
FY 2018 HIGHLIGHTS
Note: (1) Reconciliations to non-GAAP financial measures are provided in the Appendix
(2) Adj. diluted EPS excludes the Patent Box benefit for the three-year period 2015-2017 and the release of charges related to Takata airbag inflator recalls
Certain totals in the tables included in this document may not add due to rounding
32.6%
30.3%
SHIPMENTS
(UNITS)
Adjustments
Adjusted diluted EPS(1)(2)
Share repurchases
Net Industrial Debt(1) excluding share repurchases
+10.2%
NET REVENUES
(€M)
+0.1%
ADJUSTED EBITDA(1)
(€M and margin %)
+7.5%
INDUSTRIAL FREE CASH FLOW(1)
(€M)
+23.5%
+46.8%
-28.0%
DILUTED EARNINGS PER SHARE(1)
(€)
NET INDUSTRIAL DEBT(1)
(€M)
6 FY 2018 Results January 31st, 2019
FY 2018 – SHIPMENTS
Note: (3) Refer to notes to the presentation in the Appendix
(4) Special Series figure includes also LaFerrari Aperta hypercar
ALL REGIONS POSITIVELY CONTRIBUTING
AMERICAS +6.7% (32% vs. 33% PY)
EMEA +13.1% (46% vs. 45% PY)
REST OF APAC +7.8% (14% vs. 15% PY)
CHINA, HONG KONG
AND TAIWAN +12.6% (8% vs. 7% PY)
Total shipments increased by 853 units (+10.2%
vs. PY) supported by a 19.6% increase in V12
models and a 7.3% increase in V8 models:
Strong deliveries for the 812 Superfast
Ferrari Portofino reached global distribution
First deliveries of the 488 Pista, 488 Pista
Spider yet to arrive on the market
LaFerrari Aperta finished its limited series run
SHIPMENTS BY REGION(3)
GT 32%
SPECIAL SERIES(4)
4%
ICONA 0%
SPORT 64%
PILLAR BREAKDOWN
SHIPMENTS BY PILLAR
7 FY 2018 Results January 31st, 2019
NET REVENUES BRIDGE FY 2017-2018
Cars and spare parts: higher volumes
led by the 812 Superfast as well as the
ramp up of the Ferrari Portofino and
the 488 Pista. Pricing and
personalization programs positively
contributed along with deliveries of the
Ferrari J50 and first deliveries of the FXX
K EVO. Partially offset by lower sales of
LaFerrari Aperta.
Engines: the erosion reflected lower
shipments to Maserati
Sponsorship, commercial and brand:
stronger revenues from sponsorship as
well as higher 2017 championship
ranking compared to 2016, partially
offset by other brand related activities
Currency(9), including translation and
transaction impacts as well as foreign
currency hedges, had a negative impact
(mainly USD, GBP and JPY)
+0.1%, +€3 million at current currency
+3.2%, +€108 million at constant currency(9)
Note: (5) (6) (7) (8) Refer to notes to the presentation in the Appendix
(9) The constant currency presentation eliminates the effects of changes in foreign currency (transaction and translation) and of foreign currency hedges
2,456 2,433 2,601 2,535
373 373 284 284
494 490 516 50694 94 97 95
(27) (89) (78)
168 26 3
FY 2017 FX hedges FY
2017
FY 2017 w/o FX
hedges
Cars and spare
parts
Engines Sponsorship,
commercial
and brand
Other FY 2018 at
constant
currency 2017
Change in FX
2017 vs. 2018
& FX hedges
FY 2018
FY 2018 at
current
currency
Cars and spare parts Engines Sponsorship, commercial and brand Other
3,417 3,420
(€M)
(5)
(6)
(7)
(8)
+6.9% -23.8% +5.3% +3.2%
3,498
(9)
3,390
8 FY 2018 Results January 31st, 2019
ADJ. EBIT BRIDGE FY 2017 – 2018(1)
Volume increase thanks to the 812 Superfast, the ramp up of the Ferrari Portofino as well as the 488 Pista along with positive contribution from personalization programs
Mix / price negative due to the combined impact of lower sales of LaFerrari Aperta and the strong increase of the Ferrari Portofino. This was partially offset by the solid performance of the 812 Superfast as well as pricing and deliveries of Ferrari J50 and FXX K EVO.
Industrial costs / R&D slightly decreased mainly due to lower spending in F1 activities
SG&A mostly in line with prior year
Other increased thanks to stronger revenues from sponsorship, higher 2017 championship ranking compared to 2016 as well as a final favorable ruling on a prior year’s legal dispute as announced in Q1 2018. This was partially offset by a lower contribution from other brand related activities and engines supplied to Maserati.
Note: (1) Reconciliations to non-GAAP financial measures are provided in the Appendix.
(9) The constant currency presentation eliminates the effects of changes in foreign currency (transaction and translation) and of foreign currency hedges
(€M)
Adj. EBITDA Adj. EBITDA at Adj. EBITDA at
Adj. EBITDA w/o FX hedges constant curr. 2017(9) current curr.
1,036 1,009 1,179 1,114
30.3% 29.8% 33.7% 32.6%
748 890
(27)(17) (3) (65)
775 118 8 36 825
Adj. EBIT FY
2017
FX hedges
FY 2017
Adj. EBIT FY
2017 w/o FX
hedges
Vol. Mix / Price Ind. Costs /
R&D
SG&A Other Adj. EBIT FY
2018 at
constant
currency 2017
Change in FX
2017 vs. 2018
& FX hedges
FY 2018
Adj. EBIT FY
2018 at current
currency
Margin
22.7%
Margin
24.1%
Margin
25.4%
Margin
22.1%
(9)
9 FY 2018 Results January 31st, 2019
INDUSTRIAL FCF(1) AND NET INDUSTRIAL DEBT BRIDGES(1) DEC 31, 2017 – DEC 31, 2018
Note: (1) Reconciliations to non-GAAP financial measures are provided in the Appendix
Industrial Free Cash Flow
(€M)
1,114
405
Adj. EBITDA FY
2018
Net ∆ working
capital and
Other
Tax paid Capex Industrial FCF
FY 2018
16
(637)
(88)
Change in Net Industrial Debt
(€M)
(473)
(240)
(340)
December 31,
2017
Net Industrial
Debt excl.
Buyback
Industrial FCF Dividends paid Currency and
other
December 31,
2018
Net Industrial
Debt excl.
buyback
Shares
repurchases
December 31,
2018
Net Industrial
Debt
405
(136)
(100)(36)
10 FY 2018 Results January 31st, 2019
2019 GUIDANCE
DELIVERING SOLID GROWTH
Note: (10) Calculated using the weighted average diluted number of shares for 2018
(€B, unless otherwise stated) 2018A 2019E ∆ %
NET REVENUES 3.4 >3.5 >+3%
1.1 1.2-1.25 ~+10%32.6% ~34%
0.825 0.85-0.9 ~+6%24.1% ~24.5%
ADJ. DILUTED EPS(10)
(€) 3.40 3.50-3.70 ~+6%
IND. FCF 0.4 ~0.45 >+10%
ADJ. EBIT (margin %)
ADJ. EBITDA (margin %)
APPENDIX
12 FY 2018 Results January 31st, 2019
NOTES TO THE PRESENTATION 1. Reconciliations to non-GAAP financial measures are provided in the
Appendix
2. Adj. diluted EPS excludes the Patent Box benefit for the three-year
period 2015-2017 and the release of charges related to Takata airbag
inflator recalls
3. Shipments geographical breakdown
EMEA includes: Italy, UK, Germany, Switzerland, France, Middle East
(includes the United Arab Emirates, Saudi Arabia, Bahrain, Lebanon,
Qatar, Oman and Kuwait) and Rest of EMEA (includes Africa and the
other European markets not separately identified);
Americas includes: United States of America, Canada, Mexico, the
Caribbean and Central and South America;
Rest of APAC mainly includes: Japan, Australia, Singapore, Indonesia,
South Korea, Thailand and Malaysia
4. Special Series figure includes also LaFerrari Aperta hypercar
5. Includes the net revenues generated from shipments of our cars,
including any personalization revenue generated on these cars and
sales of spare parts
6. Includes the net revenues generated from the sale of engines to
Maserati and the revenues generated from the rental of engines to other
Formula 1 racing teams
7. Includes the net revenues earned by our Formula 1 racing team through
sponsorship agreements and our share of the Formula 1 World
Championship commercial revenues and net revenues generated
through the Ferrari brand, including merchandising, licensing
and royalty income
8. Primarily includes interest income generated by our financial services
activities and net revenues from the management of the Mugello
racetrack
9. The constant currency presentation eliminates the effects of changes in
foreign currency (transaction and translation) and of foreign currency
hedges
10. Calculated using the weighted average diluted number of shares for
2018
13 FY 2018 Results January 31st, 2019
Model / Year of delivery 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
SPORT RANGE
F430
F430 Spider
599 GTB Fiorano
458 Italia
458 Spider
F12berlinetta
488 GTB
488 Spider
812 Superfast
GRAN TURISMO RANGE
612 Scaglietti
California
FF
California 30
California T
GTC4Lusso
GTC4Lusso T
Portofino
STRONG TRACK-RECORD IN NEW MODELS INTRODUCTION Range models introduced or announced
14 FY 2018 Results January 31st, 2019
Model / Year of delivery 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
SPECIAL SERIES
Superamerica
F430 Scuderia
Scuderia Spider 16M
599 GTO
SA APERTA
458 Speciale
458 Speciale A
F12tdf
488 Pista
488 Pista Spider
ICONA
Ferrari Monza SP1
Ferrari Monza SP2
Model / Year of delivery 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
HYPERCAR
LaFerrari
LaFerrari Aperta
TRACK CARS
FXX K(11)
FXX K EVO(11)
FUORISERIE
F60 America(11)
J50(11)
STRONG TRACK-RECORD IN NEW MODELS INTRODUCTION Special and Limited edition models introduced or announced
Note: (11) Models not included in the total shipments’ figure provided
15 FY 2018 Results January 31st, 2019
GROUP SHIPMENTS(3)
Note: (3) Refer to notes to the presentation in the Appendix
Graphs not to scale. Shipments including hypercars LaFerrari and LaFerrari Aperta
3,737 4,227
2,811 3,000
617
695 1,233
1,329 8,398
9,251
FY 2017 FY 2018
799 1,046
733
811 164
173 321
368 2,017
2,398
Q4 2017 Q4 2018
+18.9%
Americas EMEA China, Hong Kong and Taiwan Rest of APAC
+10.2%
16 FY 2018 Results January 31st, 2019
Q4 '18 Q4 '17 €M, unless otherwise stated FY '18 FY '17
2,398 2,017 Worldwide shipments (units) 9,251 8,398
845 840 Net revenues 3,420 3,417
274 258 EBITDA(1) 1,115 1,036
- - Adjustments (1) -
274 258 Adjusted EBITDA(1) 1,114 1,036
79 64 Amortization and depreciation 289 261
195 194 EBIT 826 775
195 194 Adjusted EBIT(1) 825 775
8 4 Net financial expenses 23 29
187 190 Profit before taxes 803 746
(4) 54 Income tax expense / (benefit) 16 209
n.m. 27.9% Effective tax rate 2.0% 28.0%
191 136 Net profit 787 537
191 136 Adjusted net profit(1) 645 537
1.01 0.72 Basic EPS (€) 4.16 2.83
1.00 0.71 Diluted EPS(1)
(€) 4.14 2.82
1.01 0.72 Adjusted Basic EPS(1)
(€) 3.41 2.83
1.00 0.71 Adjusted Diluted EPS(1)
(€) 3.40 2.82
Certain totals in the tables included in this document may not add due to rounding.
KEY PERFORMANCE METRICS
Note: (1) Reconciliations to non-GAAP financial measures are provided in the Appendix.
17 FY 2018 Results January 31st, 2019
Adj.
(€M) FY 2018 FY 2017 FY 2016 FY 2015 (12)FY 2015
Euro 616 435 318 137 22
Chinese Yuan 73 62 58 106 106
US Dollar 50 88 16 21 1
Japanese Yen 24 26 37 41 41
Other Currencies 31 37 29 17 13
Total (€ equivalent) 794 648 458 322 183
(1,133)
(340)
793
December 31, 2018
Net Industrial Debt
Funded Self-liquidating
Financial
Receivables Portfolio
December 31, 2018
Net Debt
o/w 86%
securitized(13)
700 500
299 156
143
73
11
45
2
344
158
843
73
511
2019 2020 2021 2022 2023
Bond US Securitizations Other Financial Liabilities
DEBT AND LIQUIDITY POSITION
Gross Debt Maturity Profile (€M) Cash and Marketable Securities (€M)
Net Industrial Debt (€M) Net Industrial Debt (€M)
Note: (12) After settlement of deposits on FCA Group cash management pools and financial liabilities with FCA
(13) Portion of the Self-liquidating Financial Receivables Portfolio funded through securitizations
Certain totals in the tables included in this document may not add due to rounding
(€M) 2018 2017 2016 2015
Total Debt (1,927) (1,806) (1,848) (2,260)
Cash & Cash Equivalents (A) 794 648 458 183
Deposits in FCA Cash Management Pools (B) - - - 139
(Net Debt)/Net Cash (1,133) (1,158) (1,390) (1,938)
Funded Self-Liquidating Financial 793 685 737 1,141
Receivables Portfolio
(Net Industrial Debt)/Net Industrial Cash (340) (473) (653) (797)
Undrawn Committed Credit Lines (C) 500 500 500 500
Total Available Liquidity (A+B+C) 1,294 1,148 958 822
At Dec. 31
18 FY 2018 Results January 31st, 2019
non-GAAP FINANCIAL MEASURES
Operations are monitored through the use of various non-GAAP
financial measures that may not be comparable to other similarly
titled measures of other companies
Accordingly, investors and analysts should exercise appropriate
caution in comparing these supplemental financial measures to
similarly titled financial measures reported by other companies
We believe that these supplemental financial measures provide
comparable measures of our financial performance which then
facilitate management’s ability to identify operational trends, as well
as make decisions regarding future spending, resource allocations
and other operational decisions
Reconciliations are only provided to the most directly comparable
IFRS financial statement line item for Adjusted EBITDA, Adjusted EBIT
and Adjusted EPS diluted for historical periods, as the income or
expense excluded from these non-GAAP financial measures in
accordance with our policy are, by definition, not predictable and
uncertain
Total Net Revenues, EBITDA, adj. EBITDA, EBIT and adj. EBIT at constant currency eliminate
the effects of changes in foreign currency (transaction and translation) and of foreign
currency hedges.
EBITDA is defined as net profit before income tax expense, net financial expenses and
depreciation and amortization. Adjusted EBITDA is defined as EBITDA as adjusted for
income and costs, which are significant in nature, but expected to occur infrequently.
Adjusted Earnings Before Interest and Taxes (“Adjusted EBIT”) represents EBIT as adjusted
for income and costs, which are significant in nature, but expected to occur infrequently
Adjusted net profit represents net profit as adjusted for income and costs net of tax, which
are significant in nature, but expected to occur infrequently
Adjusted earnings per share diluted represents earnings per share as adjusted for income
and costs net of tax, which are significant in nature, but expected to occur infrequently
Net Industrial Debt defined as Net Debt excluding the funded portion of the self-
liquidating financial receivables portfolio, is the primary measure to analyze our financial
leverage and capital structure, and is one of the key indicators used to measure our
financial position
Free Cash Flow and Free Cash Flow from Industrial Activities are two of management’s
primary key performance indicators to measure the Group’s performance. Free Cash flow
is defined as net cash generated from operations less cash flows used in investing
activities. Free Cash Flow from Industrial Activities is defined as Free Cash Flow adjusted for
the change in the self-liquidating financial receivables portfolio.
non-GAAP financial measures
19 FY 2018 Results January 31st, 2019
Q4 '18 at current
currency
Q4 '18 at constant
currency€M
FY '18 at current
currency
FY '18 at constant
currency
637 633 Cars and spare parts 2,535 2,601
57 57 Engines 284 284
126 125 Sponsorship, commercial and brand 506 516
25 24 Other 95 97
845 839 Total Net Revenues 3,420 3,498
Certain totals in the tables included in this document may not add due to rounding
RECONCILIATIONS OF non-GAAP MEASURES: TOTAL NET REVENUES AT CONSTANT
AND CURRENT CURRENCY(9)
Note: (9) The constant currency presentation eliminates the effects of changes in foreign currency (transaction and translation) and of foreign currency hedges
20 FY 2018 Results January 31st, 2019
Q4 '18 €M FY '18
195 EBIT 826
195 Adjusted EBIT 825
(10) Currency (incl. hedges) 65
185 EBIT at constant currency 891
185 Adjusted EBIT at constant currency 890
Certain totals in the tables included in this document may not add due to rounding
RECONCILIATIONS OF non-GAAP MEASURES: EBIT AND ADJ. EBIT AT CONSTANT
AND CURRENT CURRENCY(9)
Note: (9) The constant currency presentation eliminates the effects of changes in foreign currency (transaction and translation) and of foreign currency hedges
21 FY 2018 Results January 31st, 2019
Q4 '18 €M FY '18
274 EBITDA 1,115
274 Adjusted EBITDA 1,114
(10) Currency (incl. hedges) 65
264 EBITDA at constant currency 1,180
264 Adjusted EBITDA at constant currency 1,179
Certain totals in the tables included in this document may not add due to rounding
RECONCILIATIONS OF non-GAAP MEASURES: EBITDA AND ADJ. EBITDA AT CONSTANT
AND CURRENT CURRENCY(9)
Note: (9) The constant currency presentation eliminates the effects of changes in foreign currency (transaction and translation) and of foreign currency hedges
22 FY 2018 Results January 31st, 2019
Q4 '18 Q4 '17 €M FY '18 FY '17
195 194 EBIT 826 775
- -Release of charges related to Takata
airbag inflator recalls(1) -
195 194 Adjusted EBIT 825 775
Certain totals in the tables included in this document may not add due to rounding
RECONCILIATIONS OF non-GAAP MEASURES: ADJUSTED EBIT
23 FY 2018 Results January 31st, 2019
Q4 '18 Q4 '17 €M FY '18 FY '17
191 136 Net profit 787 537
(4) 54 Income tax expense / (benefit) 16 209
8 4 Net financial expenses 23 29
79 64 Amortization and depreciation 289 261
274 258 EBITDA 1,115 1,036
Certain totals in the tables included in this document may not add due to rounding
RECONCILIATIONS OF non-GAAP MEASURES: EBITDA
24 FY 2018 Results January 31st, 2019
Q4 '18 Q4 '17 €M FY '18 FY '17
274 258 EBITDA 1,115 1,036
- -Release of charges related to Takata
airbag inflator recalls(1) -
274 258 Adjusted EBITDA 1,114 1,036
Certain totals in the tables included in this document may not add due to rounding
RECONCILIATIONS OF non-GAAP MEASURES: ADJUSTED EBITDA
25 FY 2018 Results January 31st, 2019
RECONCILIATIONS OF non-GAAP MEASURES: ADJUSTED NET PROFIT
Q4 '18 Q4 '17 €M FY '18 FY '17
191 136 Net profit 787 537
- -Release of charges related to Takata
airbag inflator recalls (net of tax effect)(1) -
- -Patent Box benefit
for the period 2015-2017(141) -
191 136 Adjusted net profit 645 537
Certain totals in the tables included in this document may not add due to rounding
26 FY 2018 Results January 31st, 2019
Q4 '18 Q4 '17 €M (unless otherwise stated) FY '18 FY '17
190 135 Net profit attributable to owners
of the Company785 535
188,294 188,954 Weighted average number of common
shares (thousand)188,606 188,951
1.01 0.72 Basic EPS (€) 4.16 2.83
189,081 189,759
Weighted average number of common
shares for diluted earnings per common
share (thousand)
189,394 189,759
1.00 0.71 Diluted EPS (€) 4.14 2.82
Certain totals in the tables included in this document may not add due to rounding
BASIC AND DILUTED EPS
27 FY 2018 Results January 31st, 2019
Q4 '18 Q4 '17 € per common share FY '18 FY '17
1.01 0.72 Basic EPS 4.16 2.83
- -Release of charges related to Takata
airbag inflator recalls (net of tax effect)(0.01) -
- -Patent Box benefit
for the period 2015-2017(0.74) -
1.01 0.72 Adjusted EPS 3.41 2.83
1.00 0.71 Diluted EPS 4.14 2.82
- -Release of charges related to Takata
airbag inflator recalls (net of tax effect)(0.01) -
- -Patent Box benefit
for the period 2015-2017(0.74) -
1.00 0.71 Adjusted diluted EPS 3.40 2.82
Certain totals in the tables included in this document may not add due to rounding
RECONCILIATIONS OF non-GAAP MEASURES: ADJUSTED EPS
28 FY 2018 Results January 31st, 2019
Q4 '18 Q4 '17 €M FY '18 FY '17
315 156 Cash flow from operating activities 935 671
(234) (140) Cash flows used in investing activitie s(14) (637) (387)
81 16 Free Cash Flow 298 284
36 (3)Change in the self-liquidating financial
receivables portfolio107 44
117 13 Free Cash Flow from Industrial
Activities(15 )405 328
Certain totals in the tables included in this document may not add due to rounding
RECONCILIATIONS OF non-GAAP MEASURES: FREE CASH FLOW AND FREE CASH FLOW
FROM INDUSTRIAL ACTIVITIES
Note: (14) Cash flow used in investing activities for the twelve months ended December 31, 2017 excludes proceeds from exercising the Delta Topco option of Euro 8 million
(15) Free cash flow from industrial activities for the three and twelve months ended December 31, 2018 includes Euro 1 million of quick refund to shareholders due to eligibility for withholding exemption.
29 FY 2018 Results January 31st, 2019
€M December 31, 2018 September 30, 2018 June 30, 2018 March 31, 2018 December 31, 2017
Net Industrial Debt (340) (372) (472) (413) (473)
Funded portion of the self-liquidating
financial receivables portfolio793 762 731 666 685
Net Debt (1,133) (1,134) (1,203) (1,079) (1,158)
Cash and cash equivalents 794 753 650 743 648
Total Debt (1,927) (1,887) (1,853) (1,822) (1,806)
Certain totals in the tables included in this document may not add due to rounding
RECONCILIATIONS OF non-GAAP MEASURES: NET INDUSTRIAL DEBT