st semester 2017 results - eiffage.com · 16 construction - activity and results revenue up by 1.9%...
TRANSCRIPT
30th august 2017
1st semester 2017 results
Highlights
Benoît de Ruffray
Chairman and Chief Executive Officer
Highlights - France
BPL HSR line and Grande Arche: two major projects delivered according
to planDeliveries
Good standing of the recurring operations
Control of the ongoing major projects: Smartseille, DUS (ultimate backup
generator), Luma Foundation…
9% growth of booking to 2,080 units in property development
Activity
3
Highlights - France
Sustained motorway traffic
BPL HSR line: start of the management and maintenance
Pierre Mauroy stadium: good casting
Concessions
& PPP
4
Renewal of the recurring operations
Remarkable major projects: Line 15 south (Lot T2B) of the Grand Paris, Le
Monde HQ, IEG (general electrical installations)
Dynamic order
intake
5
Highlights - International - Fixed base
Control of major projects: Hochmosel bridge and A94 motorway in
Germany
Growth in infrastructures activities in Germany
Very strong activity in offshore wind (Smulders)
Strong activity in energy in Spain
Activity
6
Highlights - International - Fixed base
BNP Paribas Fortis HQ
Tunnels refit in Belgium (electro-mechanical lots)
Significant intake for Smulders
First major property development in Poland
Dynamic order
intake
Strong motorway traffic growth in SenegalConcessions
& PPP
7
Highlights - International - Export
Koulouba palace in Mali
Kamoro bridge in Madagascar
Quilapilún solar plant in Chile
Deliveries
More than 10 ongoing projects in the Infrastructures division
Start of the Gambia river electric interconnect
Solar plant in Mauritania
Activity
HS2 HSR line in the UK (lots C2 and C3)
Huatacondo solar plant in Chile
Desalination plant in Djibouti
Dynamic order
intake
8
Highlights - International - Export
Acquisition* of Saipem « Maritime Works » business unit
External
acquisition to
strengthen the
development
*subject to ususal conditions
Eiffage - June 2017 Revenue €M
+7.6%
6,527 6,511 6,605 6,4976,993
H1 2013 H1 2014 H1 2015 H1 2016 H1 2017
Financial net debt €M
-367 €M13,230
12,63512,234
11,86811,501
H1 2013 H1 2014 H1 2015 H1 2016 H1 2017
Order book €bn
+7%
12.5 12.3 11.9 12.113.0
H1 2013 H1 2014 H1 2015 H1 2016 H1 2017
Continued activity and profit growth - Ongoing deleveraging - Increase in order book
Operating profit €M
+7.4%
525574 596
677727
H1 2013 H1 2014 H1 2015 H1 2016 H1 2017
58 69 79
133
174
H1 2013 H1 2014 H1 2015 H1 2016 H1 2017
Net profit €M
+30.8%
Change in WCR €M
-440 €M
(619)(442) (394) (375) -440
H1 2013 H1 2014 H1 2015 H1 2016 H1 2017
9
Outlook 2017
*Excluding non-recurring adjustment in deferred tax
Growth of activity
New progress of results* across all divisions
10
Results by business line and financial results
Christian Cassayre
Chief Financial Officer
5,265 5,526
1,0571,273
175
1946,4976,993
H1 2016 H1 2017
+6.3%
5,2775,691
1,2201,302
6,4976,993
H1 2016 H1 2017
12
Revenue (excluding IFRIC 12)
+7.8%
+6.7%
BREAKDOWN CONCESSIONS / CONTRACTING (€M)
ContractingConcessions
+5.0%
+20.4%
BREAKDOWN BY GEOGRAPHICAL AREA (€M)
+10.9%
+7.6% +7.6%
∆17/16 ∆17/16
International excluding Europe
France Europe excluding France
+6.2%
+7.0%+19.1%
At constant scope of
consolidation and
exchange rates
∆17/16
4,057 4,241
1,0571,273
1631775,277
5,691
H1 2016 H1 2017
(3%)
(20%)
(77%) (75%)
(22%)
(3%)
13
Contracting revenue (excluding IFRIC 12)CONTRACTING BREAKDOWN
BY GEOGRAPHICAL AREA (€M) AND % OF TOTAL
+9.6%
+11.8%
+1.9%
BREAKDOWN BY DIVISION (€M)
Construction Infrastructures Energy
+4.5%
+20.4%
+8.6%
+7.8% +7.8%
∆17/16 ∆17/16
International excluding Europe
France Europe excluding France
∆17/16
At constant scope of
consolidation and
exchange rates
+7.1%
+10.5%
+0.4%
+6.2%
+18.9%
1,623 1,778
1,9252,152
1,7291,761
5,2775,691
H1 2016 H1 2017
Growth of operating profit on ordinary activities of 7.4% to €M 727 (+€M 50)
Operating margin stability to 10.4%
14
Operating profit on ordinary activities and margins
H1 2016 H1 2017∆ 17/16
€M % revenue €M % revenue
Construction 64 3.7% 67 3.8% +4.7%
Infrastructures (40) (2.1)% (39) (1.8)% +2.5%
Energy 49 3.0% 57 3.2% +16.3%
Sub-total Contracting 73 1.4% 85 1.5% +16.4%
Concessions 616 50.5% 652 50.1% +5.8%
Holding (12) (10)
Group total 677 10.4% 727 10.4% +7.4%
Continuous growth of the operating profit over 5 years and operating margin at 10.4%
15
Evolution of the operating margin
Operating profit (€M) and margin (%)
525
574596
677
727
8.0%
8.8%9.0%
10.4% 10.4%
H1 2013 H1 2014 H1 2015 H1 2016 H1 2017
16
Construction - Activity and results
Revenue up by 1.9% (+0.4% lfl)
- France +5.2%, Europe (excluding France) -11.7%
Works
- Control of the structures costs
- Cautionness and selectivity of the intake
- Inauguration of the La Defense’s Grand Arche and of Smartseille,
the eco-neighbourhood of the future, first buildings
Property development
- Reservations of 2,080 units to be compared to 1,913 in 2016
- Strong tertiary activity in Saint-Ouen, Nanterre, Lyon and Marseille
- Major land development undertaken in Clamart, Bagnolet, l’Isle
Adam, Chatenay-Malabry and Dijon
Significant order intake
- BNP Paribas Fortis HQ in Bruxelles
- Romainville commercial center
- « Sensations » residence in Strasbourg: 150 woods made units
over 11 levels
BREAKDOWN OF REVENUE
Increase of the operating margin by 10 bps to 3.8%
REVENUE (€M) - OPERATING MARGIN ON ORDINARY ACTIVITIES
1,696 1,770 1,650 1,729 1,761
3.9%3.7%
3.5%3.7%
3.8%
H1 2013 H1 2014 H1 2015 H1 2016 H1 2017
H1 2013 H1 2014 H1 2015 H1 2016 H1 2017
Works 85% 84% 82% 81% 81%
Property 15% 16% 18% 19% 19%
17
Finalcad
Increase of the operating margin by 30bps to -1.8%
18
Infrastructures - Activity and results
Revenue up 11.8% (+10.5% lfl)
- France +3.3%, of which +3.3% in Roads activity
- International +33%
Margin evolution
- Fierce competitive landscape in France
- Metal activity recovery
- Increase of the international operations contribution
Delivery
- BPL HSR line
- A9 bypass in Montpellier
- Kamoro bridge in Madagascar
Significant order intake
- Line 15 south of the Grand Paris (lot T2B)
- HS2 HSR line in the UK (lots C2 et C3)
- Offshore electrical sub-station « Deutsch Bucht »
- Le Monde HQ
REVENUE (€M) - OPERATING MARGIN ON ORDINARY ACTIVITIES
2,078 2,0722,002
1,925
2,152
(1.6)% (1.5)%
(2.1)% (2.1)%(1.8)%
H1 2013 H1 2014 H1 2015 H1 2016 H1 2017
19
Safety Force
19
Energy - Activity and results
Continuous growth of the operating margin to 3.2%
Revenue up 9.6% (+7.1% lfl)
- France +5.2%
- International +27%
Increased operating margins
- Pursued progress across all divisions including the
recurring operations
Activity
- Solar plants in Chili, Mauritania and Senegal
- Strong activity on major tertiary buildings
- Strength in the recurring operations
Order intake
- General electrical installation for EDF
- Solar plant of Huatacondo (Chile)
- Tunnels ventilation (Belgium)
- Recurring operations order book renewal
20
REVENUE (€M) - OPERATING MARGIN ON ORDINARY ACTIVITIES
1,6791,554
1,7941,623
1,778
2.3%
2.6%2.8%
3.0%3.2%
H1 2013 H1 2014 H1 2015 H1 2016 H1 2017
21
Fluidicité
Revenue including APRR up 6.7% (+7% lfl)
- APRR: +3.5% at €M 1,156
- Motorways concessions (exc. APRR): +10.7% at €M 64
- Other concessions and PPPs: +78.3% at €M 82 (BPL start of
operations)
Operating margin +5.8% at €M 652
- APRR and Eiffarie: +7.1% at €M 575
Signing of new PPPs
- Amiens aquacenter
- Huatacondo solar power plant in Chile
Concessions - Activity and resultsOperating margin at 50.1%
Motorways Revenue €M (∆17/16 %) LV Traffic HGV Traffic
A65 28 (+3.1%) +1.9% -3.5%
Millau Viaduct 19 (+6.4%) +2.3% +6.5%
Autoroute de l’Avenir 17 (+32.7%) +27.9% in transactions
TOTAL 64 (+10.7%)
Opening
- BPL HSR line
- Grande Arche
- Metz university
Acquisition- Acquisition of 1% in Adelac capital (A41 Annecy - Geneva)
22
REVENUE (€M) - OPERATING MARGIN ON ORDINARY ACTIVITIES
1,074 1,1151,159
1,2201,302
43.3%
45.9%46.9%
50.5% 50.1%
H1 2013 H1 2014 H1 2015 H1 2016 H1 2017
23
Brittany university
Revenue (exc. IFRIC 12) up 3.5%
Total traffic increase up 2.7%: LV +2.5% and HGV +4.2%
Tariff increase on February 1st: 0.90% APRR and 0.93% AREA
Operating margin progression
- Ongoing optimisation of the structures and productivity
gains in the core operations
Services improvements
- 58.7% of non stop toll transactions
- Pursuing of the modernisation of service station and rest
areas
- Car sharing development: car parks and dynamic car
sharing scheme Pop & Vroom
- Launch of an interoperable badge in Spain, Portugal and
Italy
Investments
- Management contract currently under execution and
beginning of the works from the 2015 stimulus plan
REVENUE (€M) – EBITDA / REVENUE
24
APRR - Activity and resultsIncrease of the EBITDA margin by 100 bps year on year to 75.4%
TRAFFIC TOLL RECEIPTS REVENUE MIX
HGV
16%
LV
84%
HGV
33%
LV
67%
Other
3%
Tolls
97%
1,001 1,029 1,057 1,116 1,156
72.6%
74.3%74.9%
74.4%
75.4%
H1 2013 H1 2014 H1 2015 H1 2016 H1 2017
25
International Liber-t
Consolidated income statement
in €MH1 2016 H1 2017
Δ 17/16
Revenue (1) 6,497 6,993 +7.6 %
Operating profit on ordinary activities (% of revenue)677 (10.4%) 727 (10.4%) +7.4 %
Other operating income and expenses (28) (24)
Operating income 649 703 +8.3 %
Cost of net debt (269) (247) - 8.2 %
Other financial income and expenses (17) (7)
Net financial expenses (286) (254)
Share of profit of associates (2) (2)
Income tax (116) (143)
Net profit 245 308 +25.7%
Minority interests 112 134
Net profit (group share) 133 174 +30.8%
o/w Concessions (267) o/w Concessions (245)
26
(1) Exc IFRIC 12
Increase in the operating profit on ordinary activities of 7.4% and of the net results
(group share) of 30.8%
27
Simplified contracted balance sheet
in €M 31/12/2016 30/06/2017
Assets 18,366 18,415
Non current assets Concessions13,888 13,964
Non current assets Holding & Contracting4,478 4,451
Equity and Liabilities 18,366 18,415
Capital and reserves4,265 4,677
Capital attributable to the Group3,642 3,891
Minority interests623 786
Financial net debt exc Mtm of CNA debt and the swaps11,213 11,501
Current liabilities1,079 698
Of which WCR550 138
Of which provisions and other current liabilities529 560
Non current liabilities incl. Mtm of the CNA debt and swaps 1,809 1,540
23 (117)(24)
(1,077)
440
663 74
306
CAPEX
380
Acquisitions
& disposals
Financial net debt evolution (€M)
EBITDA
Change in WCR:
Holding & Contracting (463)
Concessions 23
Holding &
Contracting Concessions
Dividends
&
Capital
transactions
11,213
11,501
FND 31/12/2016* FND 30/06/2017**
*Exc. Mtm of the CNA debt and the swaps:
€M 428 €M 325
(981) 375 541 67 297 11 (90) 57
Operation
26
364(65)
28
S1 2016 figures Pro forma of capex reclassification
Interest &
taxes paid
Variations
without
flows of
funds (O/w.
€M 121 DGGN
debt)
Financial net debt structure (€M)
Exc. Mtm of the CNA debt and the swaps:
€M 799 €M 603 €M 428 €M 670 €M 568 €M 325
31/12/14
FND
Holding &
Contracting
FND
Concessions
with recourse
FND
Concessions
without recourse
12 386
12,014
31/12/15
7
-31
12,038 12 386
11,591
31/12/16
-334
11,92525
607
12,003
-4
300
12,234
11,93888
11,868
11,780
30/06/2015 30/06/2016 30/06/2017
29
-76
11,501
11,577
12 38611,705
-492
11,213
11.9 11.412.1 12.0
13,0
30/06/15 31/12/15 30/06/16 31/12/16 30/06/17
ORDER BOOK (€bn) AND EQUIVALENT NUMBER OF
MONTHS OF THE CONTRACTING TURNOVER
30
Contracting order book
2.8 3.3
4.44.9
4.84.8
12.1
30/06/16 30/06/17
BREAKDOWN BY BRANCH (€bn)
12 MONTHS VARIATIONS
Construction Infrastructures Energy
+16%
+11%
-1%
Contracting order book at €13.0 bn up 7% over one year
+7%
∆17/16
12.2
months
12.0
months12.8
months
12.6
months13.1
months
13.0
Appendices
Free float evolution in the group’s capital
35%
40%
48%
61%
68%
June 13 June 14 June 15 June 16 June 17
Free float67.8%
Employees20.6%
Treasury shares1.6%
BlackRock10%
SHAREHOLDERS AT 30/06/2017 (98.0M Shares)
32
Benelux583 / +29%
Germany378 / +23%
Spain170 / +17%
Poland55 / -37%
Other87 / +32%
France5,526 / +5%
Europe Excluding
France1,273 / +20%
International Excluding
Europe194 / +11%
REVENUE BREAKDOWN IN EUROPE
EXCLUDING FRANCE (€M) / variationREVENUE BREAKDOWN (€M) / variation
33
Revenue (excluding IFRIC 12)
34
Consolidated balance sheet - Assetsin €M 30/06/2016 31/12/2016 30/06/2017
Property, plant and equipment 1,538 1,585 1,599
Investment property 4 4 3
Fixed assets held under concessions 11,537 11,408 11,270
Goodwill on acquisition 2,907 2,945 2,949
Other intangible assets 172 175 178
Investment accounted for using the equity method 82 144 159
Financial assets on service concessions non-current 1,893 1,886 2,029
Other financial assets 266 219 228
Deferred tax assets 317 274 302
Total non current assets 18,716 18,640 18,717
Inventories 720 728 760
Trade receivables 4,087 4,292 4,559
Current tax receivables 187 174 223
Financial assets on service concessions current 20 19 63
Other current assets 1,174 1,184 1,382
Cash and cash equivalent 3,306 4,466 3,317
Asset held for sale - - -
Total current assets 9,494 10,863 10,304
Total assets 28,210 29,503 29,021
35
Consolidated balance sheet - Equity and liabilitiesin €M 30/06/2016 31/12/2016 30/06/2017
Share capital 392 392 392
Consolidated reserves 3,037 3,012 3,515
Profit & losses directly accounted for in equity (309) (237) (190)
Net profit for the period 133 475 174
Total capital and reserves, attributable to the Group 3,253 3,642 3,891
Minority interests 403 623 786
Total capital and reserves 3,656 4,265 4,677
Long-term debt 12,128 12,706 11,788
Deferred tax liabilities 1,158 984 990
Non current provisions 619 583 595
Other non current liabilities 89 93 92
Total non current liabilities 13,994 14,366 13,465
Trade creditors 2,827 3,041 3,169
Short-term loans and other borrowings 1,685 1,685 1,693
Non current borrowings due within one year 1,929 1,716 1,661
Current tax liabilities 143 144 103
Current provisions 513 573 583
Other creditors and accruals 3,463 3,713 3,670
Liabilities held for sale - - -
Total current liabilities 10,560 10,872 10,879
Total liabilities and shareholder’s equity 28,210 29,503 29,021
* Pro forma IFRIC 12
36
Consolidated income statement in €M H1 2016 2016 H1 2017
Revenue1 6,567 14,307 7,138
Other income 2 3 1
Raw materials and consumables used (1,152) (2,554) (1,299)
Staff costs (1,642) (3,219) (1,663)
Other expenses (2,653) (5,780) (2,932)
Taxes other than corporate tax (186) (448) (197)
Amortisation and depreciation expense (398) (820) (411)
Provisions (5) (78) (24)
Changes in inventories 89 70 47
Other operating income and expenses 55 116 67
Operating profit on ordinary activities 677 1,597 727
Other operating income and expenses (28) (71) (24)
Operating profit 649 1,526 703
Income from cash and cash equivalent 8 16 8
Cost of gross debt (277) (555) (255)
Net finance costs (269) (539) (247)
Other financial income (expenses) (17) (41) (7)
Share of profit (loss) of associates (2) (2) 2
Corporation tax (116) (167) (143)
Net profit 245 777 308
Attributable to the Group 133 475 174
Minority interests 112 302 134
Net profit attributable to the Group without deferred tax* 133 416* 174
*Non-recurring deferred tax adjustment following the reduction in the corporate income tax rate in France from 2020 that translates into an additional profit of €59M
(1) Including IFRIC 12
37
Consolidated cash flow statement in M€ H1 2016 2016 H1 2017
Cash flow generated by operations 603 1,571 698
Change in working capital in operating
activities (375) (95) (440)
Other variations(1) (163) (309) (284)
Cash flow from operations 65 1,167 (26)
Net Capital expenditure Contracting & Holding 67 (116) (74)
Capital expenditure Concessions (297) (634) (306)
Cash flow from Investments (394) (750) (380)
Free cash flow (299) 417 (406)
Acquisitions & disposals (11) (108) (23)
Dividends (143) (145) (145)
Change in equity 86 56 169
Change in net bank debt (367) 220 (405)
Change without flow of funds 95 158 117
Change in financial net debt (2) (277) 378 (288)
Of which concessions 145 220 128
Of which Contracting and Holding (422) 158 (416)(1) Difference between paid and accounted for interests and taxes(2) Exc. Mtm of the CNA debt and the swaps: 568 428 325
Financial expenses and resultsin €M H1 2016 2016 H1 2017
Concessions (267) (535) (245)
Of which:
APRR (110) (218) (88)
Eiffarie & Financière Eiffarie (91) (184) (88)
Financière Eiffarie Group (201) (402) (176)
A'Liénor (A65) (8) (16) (8)
VP1 (Millau Viaduct) (10) (22) (11)
Autoroute de l’Avenir (2) (5) (2)
ERE (HSR BPL) (27) (56) (31)
Elisa (Pierre Mauroy stadium) (7) (15) (7)
Eiffigen (National Police HQ) (3) (4) -
Armaneo (Grande Arche) (2) (4) (2)
Other PPPs and concessions (9) (11) (8)
Holding & Contracting (2) (4) (2)
Cost of net debt (269) (539) (247)
Other financial income and expenses (17) (41) (7)
Financial result (286) (580) (254)
38
Pierre-Mauroy Stadium
150
BPL955
Grande Arche
163
Education (9 projects)
394
APRR7,209
Eiffarie1,297
PPPs1,662
Other Motorway
concessions1,409
APRR and Eiffarie8,506
NON RECOURSE FND STRUCTURE (€M)NON RECOURSE FND BREAKDOWN (€M)
Concession financial net debt breakdownNon recourse debt raised in dedicated SPVs for €bn11.6(*)
Millau Viaduct
565A65804
Autoroute de l'Avenir (Senegal)
40
(*) Exc. Mtm of the CNA debt and the swaps: €M 323
39
Exc. Mtm of the CNA debt and the swaps
€M 592 €M 431 €M 262 €M 502 €M 356 €M 177
APRR & Eiffarie - Financial net debt structure (€M)
40
6,6967,420 7,256 7,499 7,308 7,209
2,2201,246 1,339 1,203 1,219
1,297
580396
110527
239
9,4969,062
8,7059,229
8,7668,506
31/12/2014 31/12/2015 31/12/2016 30/06/2015 30/06/2016 30/06/2017
Macquariequasi equity
Eiffarie
APRR
41
APRR - Gross debt profileDebt profile as at 30/06/2017 (€M)
2036
* 75 75
275*
0
714
500
0
500 500
700
500
700 700
500
0 0 0
500 500
500 500 53
100
100
2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032
CNA EMTN program EIB
275
75 75
EMTN bonds details
Amount in €M Coupon Maturity Yield on 31/12/2016
500 5.125% 18/01/2018 -0.13%
500 4.875% 21/01/2019 0.04%
500 Eur3m+0.75% 31/03/2019 0.19%
500 Eur3m+0.70% 03/01/2020 0.14%
500 2.25% 16/01/2020 0.15%
700 1.125% 15/01/2021 0.36%
53 RPI indexed 25/01/2021 /
500 1.50% 15/01/2024 0.84%
700 1.875% 15/01/2025 1.01%
700 1.125% 09/01/2026 1.16%
500 1.25% 06/01/2027 1.27%
500 1.875% 06/01/2031 1.66%
500 1.625% 13/01/2032 1.79%
53 RPI indexed 05/04/2032 /
42
APRR & AREA - Tariff formulae 2017-2023
2017 2018 2019 2020 2021 2022 2023
Tariff increase 1st of February 2017
85% x
0.36%
85% x
I*
70% x
I*
70% x
I*
70% x
I*
70% x
I*
70% x
I*
+ + + + + + +
APRR 0.90% 0.59% 1.13% 0.25% 0.25% 0.25% 0.25% 0.25%
AREA 0.93% 0.62% 1.17% 0.26% 0.26% 0.26% 0.26% 0.26%
Includes management contract tariff formulae 2014-2018
Includes compensation for the Increase in the land tax
rates since 2013
Absent of new management contract
Includes compensation for the tariff freeze of 2015
*I = Inflation
€M 500 of capex covering growth and modernization of the
network
Major infrastructure projects
- Construction of the A89-A6 junction north of Lyon
- A43 / A41 / high speed urban road of Chambéry
- Three widenings on the A6 at Auxerre (southbound), on the A71 north of
Clermont-Ferrand (northbound), and the A41 north of Annecy (in both
directions)
Operating investments
- Renovation of rest areas
- Environmental protection
- Improvement of service and security
43
APRR & AREA - 2014-2018 Management contracts
€M 720 of Capex covering growth and modernization of the
network
Concessions contracts lengthening
APRR +25 months, AREA +45 months
Major infrastructure projects
Reconfiguration of three motorways interchanges:
- A6 / A406 / N79 (RCEA) interchange near Mâcon (2 km length extension)
- A71 / N79 (RCEA) interchange near Montmarault (5 km length extension)
Management of two town crossings infrastructures:
- Widening (2X3) of A75 between Clermont-Ferrand and Le Crest (11 km
length extension)
- Reconstruction of the A48/A480 junction between Saint-Egrève and Claix
(15 km length extension)
44
APRR & AREA - Stimulus plan
Km travelled, 12 months rolling average, rebased to Q4 2007
45
APRR - Traffic evolution
80
85
90
95
100
105
110
115
4Q07 2Q08 4Q08 2Q09 4Q09 2Q10 4Q10 2Q11 4Q11 2Q12 4Q12 2Q13 4Q13 2Q14 4Q14 2Q15 4Q15 2Q16 4Q16 2Q17
HGV
LV
Total
CONSTRUCTION /
CAPEX
TENDER OPERATION
RAMP UP
46
PPP life cycle
Eiffage
Call of tender 5% - 10% Equity
90% - 95% Debt
Construction contract
Maintenance contract
Sale of equity
Preservation of O&M contract
Debt deconsolidation
Financial investor
Length
in years1 3 to 6 1 to 2 15 to 20
Value Financial
structuring
PPP contracts
signing
OPERATION
Assets in concessionName Type Country
End of
concessionStatus % Shares
Consolidation
method
APRR Toll Concession FR 2035/2036 Operational 50.1% Full consolidation
A65 Toll Concession FR 2067 Operational 65.0% Full consolidation
A41 Nord Toll Concession FR 2060 Operational 48.9% Equity method
Millau viaduct Toll Concession FR 2079 Operational 51.0% Full consolidation
Prado Carénage Tunnel Toll Concession FR 2025 Operational 32.9% Equity method
Prado Sud Tunnel Toll Concession FR 2054 Operational 41.5% Equity method
Autoroute de l’Avenir Toll Concession SEN 2040 Operational 100.0% Full consolidation
Bretagne-Pays de la Loire HSR line PPP FR 2036 Operational 100.0% Full consolidation
Prisons Lot 1 PPP FR 2037 Operational 19.9% Not consolidated
Marche-en-Famenne prison PPP BEL 2038 Operational 19.0% Not consolidated
Le Plessis-Robinson (92) covered market PPP FR 2030 Operational 100.0% Full consolidation
Pierre Mauroy stadium PPP FR 2043 Operational 100.0% Full consolidation
Jean-Zay high school – Lorraine PPP FR 2034 Operational 100.0% Full consolidation
GreEn-ER university – Grenoble PPP FR 2041 Operational 100.0% Full consolidation
Brittany university PPP FR 2038 Operational 10.0% Not consolidated
Lille university PPP FR 2041 Operational 100.0% Full consolidation
Aix-en-Provence university PPP FR 2042 Under construction 100.0% Full consolidation
Metz university PPP FR 2042 Operational 100.0% Full consolidation
Nancy university PPP FR 2043 Under construction 100.0% Full consolidation
Seine-St-Denis colleges lot 1 PPP FR 2034 Operational 100.0% Full consolidation
Seine-St-Denis colleges lot 3 PPP FR 2034 Operational 100.0% Full consolidation
Var colleges PPP FR 2043 Under construction 100.0% Full consolidation
Kreis Lippe road network PPP GER 2033 Operational 100.0% Full consolidation
Grande Arche refurbishment PPP FR 2034 Operational 100.0% Full consolidation
A94 PPP GER 2046 Under construction 33.3% Equity method
Ten Merina Solar Plant SEN 2042 Under construction 15.0% Not consolidation
47
Assets in concessionCarrying value of assets held under concession (€M)* 30/06/2016 31/12/2016 30/06/2017
APRR 10,360 10,258 10,147
A65 1,011 993 987
Adelac - 68 73
Millau viaduct 363 359 358
Norscut 20 - -
Prado Carénage Tunnel 22 24 22
Prado Sud Tunnel 9 9 9
Autoroute de l’Avenir 96 103 101
HSR Perpignan-Figueras 40 - -
HSR Bretagne-Pays de la Loire 946 1,003 1,130
Le Plessis-Robinson (92) covered market 11 10 10
National police HQ 124 - -
Pierre Mauroy stadium 344 288 242
Eiffaltis - 60 65
Jean-Zay high school – Lorraine 56 55 53
GreEn-ER university – Grenoble 58 60 59
Lille university 41 39 39
Aix-en-Provence university 52 57 73
Metz university - 29 31
Seine-St-Denis colleges lot 1 & 3 203 198 193
La Grande Arche La défense renovation 147 176 183
Cologen - 25 53
Nancy bio centre 4 14 29
Other concessions & PPPs 88 60 107
Total 13,995 13,888 13 964* Fully consolidated: 100% of asset/ Equity method: group share
48
49
Revenue of the 1st semester (€M)in €M H1 2016 H1 2017
Actual
structure
At constant scope of
consolidation and
exchange rates (lfl*)
Construction 1,729 1,761 +1.9% +0.4%
Incl. property 331 329
Infrastructures 1,925 2,152 +11.8% +10.5%
Energy 1,623 1,778 +9.6% +7.1%
TOTAL CONTRACTING 5,277 5,691 +7.8% +6.2%
Concessions (excluding IFRIC 12) 1,220 1,302 +6.7% +7.0%
TOTAL GROUP (excluding IFRIC 12) 6,497 6,993 +7.6% +6.3%
Including:
France 5,265 5,526 +5.0% +4.4%
International 1,232 1,467 +19.1% +14.3%
Europe excluding France 1,057 1,273 +20.4% +14.9%
Excluding Europe 175 194 +10.9% +10.9%
Contracting revenue from Concessions (IFRIC 12)141 175 n.s
(*) Like-for-like consolidation scope: calculated by neutralising:
the 2017 contribution made by companies consolidated for the first time in 2017;
the 2017 contribution made by companies consolidated for the first time in 2016, for the period equivalent to that in 2016 before they were consolidated for the first time;
the 2016 contribution made by companies deconsolidated in 2017, for the period equivalent to that in 2017 after they were deconsolidated;
the 2016 contribution made by companies deconsolidated in 2016.
Like-for-like exchange rates: 2016 exchange rates applied to 2017 local currency sales.
50
Revenue of the 2nd quarter
in €M Q2 2016 Q2 2017 Variation
Construction 917 949 +3.5%
Incl. property 206 181
Infrastructures 1,112 1,216 +9.4%
Energy 845 921 +9.0%
TOTAL CONTRACTING 2,874 3,086 +7.4%
Concessions (excluding IFRIC 12) 630 687 +9.0%
TOTAL GROUP (excluding IFRIC 12) 3,504 3,773 +7.7%
Contracting revenue from Concessions (IFRIC 12) 98 108 n.s
Xavier Ombrédanne
Phone: +33 (0)1 71 59 10 56
Register to receive press release at http://www.eiffage.com/press-releases
51
Investor relations contact and Agenda
Eiffage APRR
Quarterly information and turnover for the 4th quarter 2017 28.02.2018 18.01.2018
2017 annual results and analysts presentation 28.02.2018 27.02.2018
Quarterly information and turnover for the 1st quarter 2018 19.04.2018
General Meeting of shareholders 25.04.2018
Quarterly information and turnover for the 1st quarter 2018 14.05.2018
Quarterly information and turnover for the 2nd quarter 2018 29.08.2018 19.07.2018
2018 half-year results and Analysts presentation 29.08.2018 29.08.2018
Quarterly information and turnover for the 3rd quarter 2018 06.11.2018 18.10.2018
Black out periods are starting 15 days before quarterly publications and 30 days before the annual and semi annual publications
52
Disclaimer
This presentation may contain forward-looking statements and information about the financial situation, operating
results, activities and development strategy of Eiffage. These statements and this information are based on
assumptions that may prove incorrect and that are subject to major risks and uncertainties. This information is
pertinent only on the day it was formulated. Eiffage assumes no responsibility to update this information or to revise
the statements on becoming privy to new information or because of future or other events taking place, subject to
applicable regulations in this matter. Additional information on factors that could influence the financial results of
Eiffage are contained in the document filed by the Group with the French financial markets supervisor (Autorité des
Marchés Financiers - AMF), which is available on the Group’s website www.eiffage.com or on request from the
company’s registered office.