Upload
oleg
View
39
Download
5
Tags:
Embed Size (px)
DESCRIPTION
12 months and Q4 2011 Performance. February 2012. Biomass Fuels Wind Energy Industrial Outsourcing. Contents. Business Review Existing businesses Projects in progress Projects in development 12 months and Q4 2011 Financial Performance Summary. Lorem Ipsum Padle Imput. - PowerPoint PPT Presentation
Citation preview
12 months and Q4 2011 Performance
Biomass Fuels Wind Energy Industrial Outsourcing
February 2012
Contents
2
■ Business Review
► Existing businesses
► Projects in progress
► Projects in development
■ 12 months and Q4 2011 Financial Performance
■ Summary
Lorem Ipsum Padle ImputBusiness Review
4
Business Review - Metrics
■ 2011 adjusted EBITDA excluding Wind Farms sale amounted to PLN 56.4 mil. and was
above 2010 level by PLN 3.1 mil.
■ 2011 Net Profit excluding FX on balance sheet valuation and Wind Farms sale amounted to
PLN 32.8 mil. and was above 2010 level by PLN 3.4 mil.
■ 2011 Net Profit including FX on balance sheet valuation and Wind Farms sale amounted to
PLN 69.6 mil. and was above 2010 level by PLN 8.0 mil.
5
Business Review - Highlights
Wind Energy■ Wind Development Pipeline on track■ Construction of WF Łukaszów and WF Modlikowice completed■ In January 2012 WF Łukaszów and WF Modlikowice received PLN 31.7 mil. as the EU subsidy
payment and the application for the next tranche of PLN 22.2 mil. has been accepted for reealization
■ 2011 WF Puck performance excluding unrealized FX above budget
Industrial Outsourcing ■ EC Saturn above budget■ Energy production of EL Mercury significantly ahead of last year■ EC Zakrzów above budget ■ Development of biomass power plants in progress
Biomass Fuels■ Pellet production plants GPBE North and GPBE South below budget due to high price of straw,
with simultaneously poor quality (high humidity)■ Construction of GPBE East in line with schedule
Lorem Ipsum Padle ImputExisting Businesses
7
Existing Businesses
■ EC Saturn:► Electricity production at the budget level and above last year
► Higher ESP in comparison to 2010, due to annual reconcilliation with Mondi for 2010 and the current year.
EC Zakrzów: EBITDA above the budget, despite lower revenues resulting from lower demand for heat
■ EL Mercury: Higher performance than last year and budget as a result of higher gas supply from the Coke Plant
■ WF Puck: Better operating results than last year and budget due to better wind conditions
■ GPBE North: Production higher than in 2010, but EBITDA below budget due to the high price of straw, with simultaneously poor quality (high humidity) that results with higher operating
costs■ GPBE South: Production in line with business plan, but EBITDA below budget due to the high price of
straw, with simultaneously poor quality (high humidity) that results with higher operating costs
7
Lorem Ipsum Padle Imput
8
Projects in Progress
Długi tytuł prezentacji powerpoint
Lorem ipsum dolor sit amet, consectetur adipiscing elit. Proin dapibus, tortor eget ultricies accumsan, mi sem tincidunt leo, id faucibus leo mi sed ante. Duis ultrices massa et leo tempor nec pellentesque ipsum ultricies. Nam luctus sollicitudin ullamcorper. Morbi facilisis rutrum risus eget rhoncus. Aliquam porta ultrices sem, ut lacinia nibh commodo condimentum. Etiam sit amet ligula sit amet dui ullamcorper pretium. Vivamus sit amet lorem id ipsum convallis molestie a nec metus. Quisque et urna eu est lacinia luctus et non mauris. Mauris tempus blandit odio, quis ultrices quam placerat nec. Mauris at nulla felis, eget posuere massa. In tristique fermentum imperdiet.
Quisque commodo urna quis enim dignissim quis placerat mi convallis. Curabitur commodo fringilla urna, at tristique lacus luctus nec. Nullam aliquet, purus ut ultrices euismod, orci ante tristique nunc, vel tempor massa purus a elit. Curabitur a tortor sem, eget pellentesque purus. Donec in mauris imperdiet risus venenatis laoreet.1
9
Projects in Progress – Wind Energy
Start of operations:
Power:
Ownership:
CAPEX:
Financing (debt/equity/grant):
Work progress:
Offtaker:
2010 (December)
35 MW
100% RWE
Approx. PLN 225 mil
72%/28%
Construction
Q4 2010
20 MW
100% Electrabel
Approx. PLN 137 mil
75%/25%
Construction : 2009/2010
Długi tytuł prezentacji powerpointProgress in Wind Farms Implementation
WF Modlikowice [12 turbines; 24 MW] and
WF Łukaszów [17 turbines; 34 MW]
■ Construction of wind farms completed :► Both wind farms have obtained use permit and
energy production concessions. ► Start-up procedures are in progress ► Launch of energy production in December 2012► Since January 2012 the wind farms operate with
increasing capacity
■ Expansion of projects up to total capacity of 86 MW under development
10
0
10
20
30
40
50
60
70
80
90
1. Kw 2. Kw 3. Kw 4. Kw
Wsch.Zach.Płn.
Długi tytuł prezentacji powerpoint
11
Projects in Progress – Biomass Fuels
12
Projects in Progress - Biomass Fuels
■ GPBE East - pellets production facility servicing contract with GDF Suez Polska :
►Land for the plant purchased, building permit granted ►Advanced constructions, most of the processing line equipment purchased►Construction in final stage
►Assembly of processing lines in progress
►Start up scheduled for end of Q1 2012
►Full planned capacity already contracted
►Debt financing organised in 2011
12
13
Projects in Development
14
Milestone reached:
LMP – Local master planED – Environmental decisionGCT – Grid connection termsBP – Building permit
* - Appeal procedure
Wind Farms Development Status
14
F – 42 MWLMP,ED,GCT
E- 38 MWLMP, ED,GCT
D – 105 MWLMP, ED*,GCT
C – 28 MWLMP*, ED*, GCT
G – 50 MWLMP
Projects for construction
Project anticipated for sale in 2012H – 124 MWLMP, ED
A– 26 MWLMP, ED, GCT
Wind farm projects at advanced stages of development
B– 24 MWLMP, ED
I– 30 MWLMP
2012 Biomass Power Plants Development Plan
Biomass Power Plants
■ Biomass Power Plant South: power plant with a capacity of 30 MW connected to the the
electricity grid
► Location of the plant selected; in Mid August 2011 the tender process for land purchase
commenced; Environmental Decision and Grid Connection Terms have been acquired;
Negotations concerning Grid Connection Contract in progress; Technical Construction design
in progress, application for building permit submitted. Launch of operations scheduled for H2
2014.
■ Further investments in biomass power plants► Negotiations with three other industry players to launch further biomass power or heat plants of
85MWt/30MWe in progress.
15
16
12 months and Q4 2011/2010 Financial Performance
17
12 months and Q4 2011/2010 Performance - Revenues excluding Wind Farms sale
12 months:► SM - higher current GE revenues; negative impact of lower RE
prices ► SM – Higher Equity Service Payment due to reconciliation fro 2010
and current year► SM – recognition of profit share in 2008-2009 RE Cerificates sale-
75% recognised in 12 months 2010 and 25% in 12 months 2011► EL Mercury – higher electricity sales and higher valuation of
certficates for reduced emission of CO2
► WF Puck – more energy sold due to much better wind conditions and higher valuation of certficates for reduced emission of CO2
► GPBE – higher sales of pellets► GPBE South – start of operations in January 2011► EC Jeziorna – no revenues from operations (sold in December
2010)
17
Q4 2011/2010:► SM - higher current GE revenues, negative impact of lower
RE prices ► SM – higher current Equity Service Payment ► EL Mercury – higher electricity sale► WF Puck – more energy sold due to much better wind
conditions► GPBE – higher sales of pellets► GPBE South – start of operations in January 2011► EC Jeziorna – no revenues from operations (sold in
December 2010)
2010A 2011A0.0
20.0
40.0
60.0
80.0
100.0
120.0
115.6 137.4
2011/2010 CUMULATIVE REVENUESEXCLUDING WIND FARMS SALE
[PLN mil.]
Q4 2010A Q4 2011A0.0
10.0
20.0
30.0
40.0
29.2 32.5
2011/2010 REVENUESEXCLUDING WIND FARMS SALE
[PLN mil.]
18
12 months and Q4 2011/2010 - Revenues
18
► Impact of revenues excluding Wind Farms sale
► Impact of revenues from wind farms sale (WF Wartkowo, WF Pągów) in 2010 amounted to PLN 60.4 mil. and in 2011 the revenues from wind farms sale (WF Klukowo, Samborsko) amounted to PLN 78.6 mil.
► Impact of revenues excluding Wind Farms sale
► Impact of revenues from wind farms sale (WF Pągów) in Q4 2010 amounted to PLN 42.6 mil. and in 2011 the revenues from wind farms sale (WF Klukowo, Samborsko) amounted to PLN 78.6 mil.
2010A 2011A0.0
50.0
100.0
150.0
200.0
250.0
176.0216.0
2011/2010CUMULATIVE REVENUES
[PLN mil.]
Q4 2010A Q4 2011A0.0
20.0
40.0
60.0
80.0
100.0
120.0
71.8
111.1
Q4 2011/2010 REVENUES [PLN mil.]
12 months and Q4 2011/2010 Performance - Adjusted EBITDA* Excluding Wind Farms sale
12 months:► Impact of revenues► EL Mercury oraz WF Puck – better efficiency► Lower management option costs by PLN 2.6 mil .► Sale of land by the receiver and collection of PLN 4.3 mil.
receivables by EC Wizów► EBITDA in GPBE North and GPBE South lower due to
higher prices of straw and higher production costs due to poor straw quality (high humidity)
► Impact of PLN 3.8 mil. of costs of arbitration proceedings with Mondi in 12 months 2011
► In 2011 no wind farms write-off costs
19Adjusted EBITDA includes interest from the lease of property and shares in the profits of Wind Farms, ,
Q4 2011/2010:► Impact of revenues► WF Puck - better efficiency ► Lower management option costs by PLN 0.7 mil.► EBITDA in GPBE North lower due to higher prices of
straw and higher production costs due to poor straw quality (high humidity)
► Impact of PLN 1.6 mil. of costs of arbitration proceedings with Mondi in Q4 2011
► In 2011 no wind farms write-off costs
2010A 2011A0.0
20.0
40.0
60.0
80.0
53.3 56.4
CUMULATIVE ADJUSTED EBITDA EXCLUDING WIND FARMS
SALE[PLN mil.]
Q4 2010A Q4 2011A0.0
5.0
10.0
15.0
9.9 9.1
Q4 2011/2010ADJUSTED EBITDA EXCLUDING WIND FARMS
SALE [PLN mil.]
12 months and Q4 2011/2010 Performance – Adjusted EBITDA *
20* Adjusted EBITDA includes interest from the lease of property and shares in the profits of Wind Farms, ,
► Impact of Adjusted EBITDA excluding Wind Farms sale► Impact from WF Wartkowo and WF Pągów sale in 2010
on EBITDA amounted to PLN 40.5 mil., whereas the impact on EBITDA from WF Klukowo and Samborsko sale in 2011 amounted to PLN 51.8 mil.
► Impact of Adjusted EBITDA excluding Wind Farms sale► Impact from WF Pągów sale in 2010 on EBITDA
amounted to PLN 31.9 mil., whereas the impact on EBITDA from WF Klukowo and Samborsko sale in 2011 amounted to PLN 51.8 mil.
2010A 2011A0.0
30.0
60.0
90.0
120.0
93.8 108.2
CUMULATIVE ADJUSTED EBITDA[PLN mil.]
Q4 2010A Q4 2011A0.0
20.0
40.0
60.0
80.0
38.0
61.1
Q4 2011/2010ADJUSTED EBITDA
[PLN mil.]
21
12 months► Impact of EBITDA► Total impact of realized negative FX in 12 months
2011 higher than in 12 months 2010 by PLN 3.1 mil.
► Lower income tax by PLN 0.2 mil.► Higher interest rate from cash deposits by PLN
2.5 mil.
12 months and Q4 2011/2010 Performance – Adjusted Net Profit * Excluding Wind Farms sale
21*Adjusted Net Profit exluding unrealized F/X
Q4 2011/2010:► Impact of EBITDA► Total impact of realized neagtive FX in Q4 2011
higher than in Q4 2101 by PLN 1.3 mil.► Higher income tax costs in Q4 2011 by PLN 2.9
mil. Compared to Q4 2011► Higher interest rate from cash deposits by PLN
0.8 mil.
2010A 2011A0.0
5.0
10.0
15.0
20.0
25.0
30.0
35.0
40.0
29.432.8
CUMULATIVE CONSOLIDATED NET PROFIT WITHOUT UNREALISED F/X IMPACT EXCLUIDINFG WIND FAMS SALE
[PLN mil.]
Q4 2010A Q4 2011A0.0
2.0
4.0
6.0
4.33.4
Q4 2011/2010 CONSOLIDATED NET PROFIT WITHOUT UNREALISED F/X IMPACT
EXCLUIDING WIND FARMS SALE[PLN mil.]
22
► Impact of adjusted Net Profit excluding Wind Farms sale► Impact of wind farms sale on Net Profit in 2010
amounted to PLN 32.6 mil., whereas impact from sale of wind farms in 2011 amounted to PLN 35.9 mil.
► Discount on Klukowo/Samborsko Wind farms salr in 2011 amounted to PLN 7.5 mil. (net impact of PLN 6.1 mil.), wheras discount on Wartkowo /Pągów Wind Farms sales in 2011 amounted to PLN 0.4 mil. (net impact of PLN 0.3 mil.)
12 months and Q42011/2010 Performance – Adjusted Net Profit*
22*Adjusted Net Profit exlucing unrealized FX
► Impact of adjusted Net Profit excluding Wind Farms sale► Impact of wind farms sale on Net Profit in Q4 2010
amounted to PLN 25.7 mil., whereas impact from sale of wind farms in 2011 amounted to PLN 35.9 mil.
► Discount on Klukowo/Samborsko Wind farms salr in 2011 amounted to PLN 7.5 mil. (net impact of PLN 6.1 mil.), wheras discount on Pągów Wind Farms sale in 2011 amounted to PLN 0.2 mil. (net impact of PLN 0.1 mil.)
2010A 2011A0.0
10.0
20.0
30.0
40.0
50.0
60.0
70.0
80.0
62.169.0
CUMULATIVE CONSOLIDATED NET PROFIT WITHOUT UNREALIZED F/X IMPACT
[PLN mil.]
Q4 2010A Q4 2011A0.0
10.0
20.0
30.0
40.0
50.0
26.9
39.5
Q4 2011/2010 CONSOLIDATED NET PROFIT WITHOUT UNREALIZED F/X
IMPACT[PLN mil.]
23
12 months► Impact of Adjusted Net Profit► Total impact of unrealized positive FX in 12 months 2011
higher than in 12 months 2010 by PLN 1.1 mil.
12 months and Q4 2011/2010 Performance – Net Profit
23
Q4 2011/2010:► Impact of Adjusted Net Profit► Total impact of unrealized positive FX in Q4 2011 higher
than in Q4 2010 by PLN 1.2 mil.
2010A 2011A0.0
20.0
40.0
60.0
80.0
100.0
61.6 69.6
CUMULATIVE ADJUSTED NET PROFIT[PLN mil.]
Q4 2010A Q4 2011A0.0
10.0
20.0
30.0
40.0
50.0
26.7
40.5
Q4 2011/2010 ADJUSTED NET PROFIT[PLN mil.]
24
Q4► Impact of EBITDA► Total impact of unrealized negative FX in Q4 2010 (PLN - 0.2 mil ) lower than in Q4 2009 (PLN - 1.3 mil. ) by PLN
1.1 mil. YTD
► Impact of EBITDA► Total impact of unrealized negative FX in YTD 2010 (PLN -0.5 mil ) than in YTD 2009 (PLN 2.1 mil. ) by PLN 2.6
mil.
Q4 and YTD 2010/2009 Performance – Net Profit
22
2011 Performance vs 2011 Forecast
24
Forecasted category 2011 Forecast 2011 Performance Difference Comments
EBITDA 98,0 103,9 5,9
EBITDA is impacted by:- higher operating revenues mainly due to better efficiency of
facilities- higher GE prices(mainly in EC Saturn) and higher revenues
on Wind Farm sales- costs odf arbitration proceedings with Modi
Adjusted EBITDA 102,0 108,2 6,2
Adjusted EBITDA is impacted by:- higher revenues from operation business, which can be
achieve d through better efficicciency of the facilities - higher Green Energy prices,(mainly in EC Saturn)- higher revenues from wind farm sales - costs of arbitration with Mondi a- interest rate from leasing.
Net Profit 67,0 69,6 2,6
- Impact of the above factors on EBITDA- Much lower financial costs than forecasted- impact of unrealized FX on BS valuation- Highrte interests on cash deposits- Impact of discount related to delayued proceeds from
Wind Frams sale
Net Profit without unrealized FX 67,0 69,0 2,0 Impact of EBITDA and financial revenues from unrealized F/X, whic are not included in Forecast
25
Forecast 2012
2012 Forecast
26
Position 2012 Forecast
2011 Performance
Change
[PLN mil.] EBITDA 131 104 27 EBITDA including interests from the lease of property and shares in the profit of wind farms 136 108 28
Consolidated Net Profit 74 70 4 Consolidated Net Profit excluding FX on balance sheet valuation 74 69 5
2011 20120
30
60
90
120
150
180
108
136
Adjusted EBITDA[PLN mil.]
CAGR = 26%
2011 20120
20
40
60
80
100
69 74
Adjusted Net Profit[PLN mil.
27
Financing of investment plans
28
Q4► Impact of EBITDA► Total impact of unrealized negative FX in Q4 2010 (PLN - 0.2 mil ) lower than in Q4 2009 (PLN - 1.3 mil. ) by PLN
1.1 mil. YTD
► Impact of EBITDA► Total impact of unrealized negative FX in YTD 2010 (PLN -0.5 mil ) than in YTD 2009 (PLN 2.1 mil. ) by PLN 2.6
mil.
Q4 and YTD 2010/2009 Performance – Net Profit
22
2012 Investment Plan
28
Own Equity Needs until 2012 2012 after 2012 SUM
Biomass Power Plant South 1 170 88 221 0 89 391
WF 1 3 657 1 705 56 547 61 909WF 2 2 818 3 228 51 030 57 076
GPBE EAST 8 416 2 213 0 10 629WF Development 0 40 465 119 079 159 544
SUM 16 062 135 832 226 655 378 549
Debt Financinguntil 2012 2012 after 2012 SUM
Biomass Power Plant South 0 19 064 252 382 271 446
WF 1 0 0 185 966 185 966WF 2 0 0 171 416 171 416
GPBE EAST 3 383 11 473 0 14 856WF Development 0 0 0 0
SUM 3 383 30 536 609 765 643 685
CAPEXUntil 2012 2012 after 2012 SUM
Biomass Power Plant South 939 107 285 252 382 360 605
WF 1 3 657 1 705 242 513 247 875WF 2 2 818 3 228 222 446 228 492
GPBE EAST 11 800 13 686 0 25 485WF Development 0 40 465 119 079 159 544
SUM 19 214 166 368 836 420 1 022 002
29
Summary
30
Summary
■ Adjusted Net Profit and Adjusted EBITDA excluding Wind Farms sales above budget and
higher than last year
■ Progress in Wind Farms development
■ Launch of production in WF Modlikowice and WF Łukaszów
■ Start of construction of Biomass East according to the schedule
■ Progress in development of biomass power plants
30