|
31.12.2015 |
Economic data |
|
30.06.2016 |
30.06.2015 |
|
4,183 |
Revenue and income |
euro/million |
2,266 |
2,220 |
|
(26) |
EBITDA |
euro/million |
113 |
128 |
|
(0.6)% |
EBITDA margin (*) |
percentage |
5.0% |
5.8% |
|
(137) |
EBIT |
euro/million |
61 |
74 |
|
(3.3)% |
EBIT margin (**) |
percentage |
2.7% |
3.3% |
|
(252) |
Profit/(loss) before extraordinary and non-recurring income and expenses |
euro/million |
19 |
(7) |
|
(50) |
Extraordinary and non-recurring income and (expenses) |
euro/million |
(18) |
(16) |
|
(289) |
Profit/(loss) for the period |
euro/million |
5 |
(19) |
|
(175) |
Group share of profit/(loss) for the period |
euro/million |
7 |
12 |
|
31.12.2015 |
Financial data |
|
30.06.2016 |
30.06.2015 |
|
1,704 |
Net invested capital |
euro/million |
1,663 |
1,784 |
|
1,266 |
Equity |
euro/million |
1,255 |
1,564 |
|
(438) |
Net financial position |
euro/million |
(408) |
(220) |
|
31.12.2015 |
Other indicators |
|
30.06.2016 |
30.06.2015 |
|
10,087 |
Order intake (***) |
euro/million |
5,851 |
4,170 |
|
22,061 |
Order book (***) |
euro/million |
25,038 |
15,968 |
|
15,721 |
Order backlog (***) |
euro/million |
19,290 |
12,044 |
|
3.0 |
Soft backlog |
euro/billion |
2,5 |
7.2 |
|
161 |
Capital expenditure |
euro/million |
94 |
68 |
|
(459) |
Free cash flow |
euro/million |
37 |
(256) |
|
90 |
Research and Development costs |
euro/million |
49 |
48 |
|
20,019 |
Employees at the end of the period |
number |
18,825 |
21,553 |
|
21 |
Vessels delivered (****) |
number |
15 |
15 |
|
Revenue and income (euro/million) |
30.06.2016 |
30.06.2015 |
Delta |
Delta % |
|
Shipbuilding |
1,659 |
1,555 |
104 |
6.7% |
|
Offshore |
536 |
626 |
(90) |
(14.4%) |
|
Equipment, Systems and Services |
131 |
95 |
36 |
37.9% |
|
Consolidation adjustments |
(60) |
(56) |
(4) |
n.a. |
|
Total |
2,266 |
2,220 |
46 |
2.1% |
|
n.a. = not applicable |
|
|
|
|
|
|
Deliveries | ||||||
|
(number) |
30.06.16 completed |
2017 |
2018 |
2019 |
2020 |
Beyond | |
|
Cruise ships |
4 |
5 |
5 |
4 |
4 |
2 | |
|
Naval >40 m. |
3 |
8 |
5 |
5 |
2 |
16 | |
|
Offshore |
8 |
16 |
12 |
2 |
|
| |
|
31.12.2015 |
(euro/million) |
30.06.2016 |
30.06.2015 |
|
2,847 |
Revenue and income (*) |
1,659 |
1,555 |
|
(23) |
EBITDA (*) |
81 |
103 |
|
(0.8)% |
EBITDA margin (*) (**) |
4.9% |
6.6% |
|
9,262 |
Order intake (*) |
5,112 |
3,752 |
|
18,540 |
Order book (*) |
21,804 |
12,353 |
|
14,067 |
Order backlog (*) |
17,565 |
9,995 |
|
112 |
Capital expenditure |
75 |
46 |
|
9 |
Vessels delivered (number) (***) |
7 |
6 |
|
|
(*) Before eliminations between operating segments (**) Ratio between segment EBITDA and Revenue and income (***) Vessels over 40 meters long |
|
|
|
31.12.2015 |
(euro/million) |
30.06.2016 |
30.06.2015 |
|
1,199 |
Revenue and income (*) |
536 |
626 |
|
(3) |
EBITDA (*) |
25 |
29 |
|
(0.2)% |
EBITDA margin (*) (**) |
4.7% |
4.6% |
|
402 |
Order intake (*) |
729 |
140 |
|
2,729 |
Order book (*) |
2,447 |
2,917 |
|
1,143 |
Order backlog (*) |
1,266 |
1,609 |
|
31 |
Capital expenditure |
11 |
16 |
|
12 |
Vessels delivered (number) |
8 |
9 |
|
|
(*) Before eliminations between operating segments (**) Ratio between segment EBITDA and Revenue and income |
|
|
|
31.12.2015 |
(euro/million) |
30.06.2016 |
30.06.2015 |
|
226 |
Revenue and income (*) |
131 |
95 |
|
31 |
EBITDA (*) |
22 |
11 |
|
13.8% |
EBITDA margin (*) (**) |
16.4% |
11.9% |
|
639 |
Order intake (*) |
271 |
306 |
|
1,181 |
Order book (*) |
1,390 |
932 |
|
732 |
Order backlog (*) |
873 |
513 |
|
5 |
Capital expenditure |
1 |
3 |
|
44 |
Engines produced in workshops (number) |
15 |
18 |
|
|
(*) Before eliminations between operating segments (**) Ratio between segment EBITDA and Revenue and income |
|
|
31.12.2015 |
(euro/million) |
30.06.2016 |
30.06.2015 |
|
- |
Revenue and income |
- |
- |
|
(31) |
EBITDA |
(15) |
(15) |
|
n.a. |
EBITDA margin |
n.a. |
n.a. |
|
13 |
Capital expenditure |
7 |
3 |
|
|
n.a. not applicable |
|
|
* * *
* * *
* * *
* * *
* * *
* * *
|
31.12.2015 |
(euro/million) |
30.06.2016 |
30.06.2015 |
|
4,183 |
Revenue and income |
2,266 |
2,220 |
|
(3,337) |
Materials, services and other costs |
(1,712) |
(1,636) |
|
(865) |
Personnel costs |
(431) |
(459) |
|
(7) |
Provisions |
(10) |
3 |
|
(26) |
EBITDA |
113 |
128 |
|
(0.6)% |
EBITDA margin |
5.0% |
5.8% |
|
(111) |
Depreciation, amortization and impairment |
(52) |
(54) |
|
(137) |
EBIT |
61 |
74 |
|
(3.3)% |
EBIT margin |
2.7% |
3.3% |
|
(135) |
Finance income/(costs) |
(32) |
(62) |
|
(3) |
Income/(expense) from investments |
(4) |
- |
|
23 |
Income taxes |
(6) |
(19) |
|
(252) |
Profit/(loss) before extraordinary and non-recurring income and expenses |
19 |
(7) |
|
(141) |
of which attributable to Group |
19 |
23 |
|
(50) |
Extraordinary and non-recurring income and (expenses) |
(18) |
(16) |
|
13 |
Tax effect of extraordinary and non-recurring income and expenses |
4 |
4 |
|
(289) |
Profit/(loss) for the period |
5 |
(19) |
|
(175) |
of which attributable to Group |
7 |
12 |
|
30.06.2015 |
(euro/million) |
30.06.2016 |
30.12.2015 |
|
533 |
Intangible assets |
546 |
518 |
|
977 |
Property, plant and equipment |
1,014 |
974 |
|
69 |
Investments |
57 |
62 |
|
(36) |
Other non-current assets and liabilities |
(28) |
(44) |
|
(58) |
Employee benefits |
(61) |
(57) |
|
1,485 |
Net fixed capital |
1,528 |
1,453 |
|
461 |
Inventories and advances |
530 |
405 |
|
1,566 |
Construction contracts and client advances |
1,442 |
1,876 |
|
(868) |
Construction loans |
(937) |
(1,103) |
|
432 |
Trade receivables |
419 |
560 |
|
(1,017) |
Trade payables |
(1,170) |
(1,179) |
|
(111) |
Provisions for risks and charges |
(105) |
(112) |
|
(164) |
Other current assets and liabilities |
(44) |
(196) |
|
299 |
Net working capital |
135 |
251 |
|
1,784 |
Net invested capital |
1,663 |
1,704 |
|
|
|
|
|
|
863 |
Share capital |
863 |
863 |
|
488 |
Reserves and retained earnings attributable to the Group |
286 |
274 |
|
213 |
Non-controlling interests in equity |
106 |
129 |
|
1,564 |
Equity |
1,255 |
1,266 |
|
220 |
Net financial position |
408 |
438 |
|
1,784 |
Sources of funding |
1,663 |
1,704 |
|
31.12.2015 |
(euro/million) |
30.06.2016 |
30.06.2015 |
|
(287) |
Net cash flows from operating activities (*) |
131 |
(177) |
|
(172) |
Net cash flows from investing activities |
(94) |
(79) |
|
167 |
Net cash flows from financing activities |
(117) |
100 |
|
(292) |
Net cash flows for the period |
(80) |
(156) |
|
|
|
|
|
|
552 |
Cash and cash equivalents at beginning of period |
260 |
552 |
|
|
Effects of currency translation difference on opening cash and cash equivalents |
6 |
10 |
|
260 |
Cash and cash equivalents at end of period |
186 |
406 |
|
|
|
|
|
|
31.12.2015 |
(Euro/million) |
30.06.16 |
30.06.2015 |
|
(459) |
Free cash flow |
37 |
(256) |
|
30.06.2015 |
(euro/million) |
30.06.2016 |
31.12.2015 |
|
406 |
Cash and cash equivalents |
186 |
260 |
|
58 |
Current financial receivables |
85 |
53 |
|
(42) |
Current bank debt |
(140) |
(187) |
|
(111) |
Current portion of bank loans and credit facilities |
(131) |
(63) |
|
(37) |
Other current financial liabilities |
- |
(13) |
|
(190) |
Current debt |
(271) |
(263) |
|
274 |
Net current cash/(debt) |
- |
50 |
|
99 |
Non-current financial receivables |
115 |
113 |
|
(295) |
Non-current bank debt |
(223) |
(299) |
|
(297) |
Bonds |
(298) |
(298) |
|
(1) |
Other non-current financial liabilities |
(2) |
(4) |
|
(593) |
Non-current debt |
(523) |
(601) |
|
(220) |
Net financial position |
(408) |
(438) |
|
|
30.06.2016 |
30.06.2015 | ||
|
(Euro/million) |
Amounts in IFRS statement |
Amounts in reclassified statement |
Amounts in IFRS statement |
Amounts in reclassified statement |
|
A – Revenue |
|
2,266 |
|
2,220 |
|
Operating revenue |
2,232 |
|
2,179 |
|
|
Other revenue and income |
34 |
|
41 |
|
|
B - Materials, services and other costs |
|
(1,712) |
|
(1,636) |
|
Materials, services and other costs |
(1,715) |
|
(1,640) |
|
|
Recl. to I – Extraordinary and non-recurring income and expenses |
3 |
|
4 |
|
|
C - Personnel costs |
|
(431) |
|
(459) |
|
Personnel costs |
(436) |
|
(462) |
|
|
Recl. to I – Extraordinary and non-recurring income and expenses |
5 |
|
3 |
|
|
D – Provisions |
|
(10) |
|
3 |
|
Provisions |
(20) |
|
(6) |
|
|
Recl. to I – Extraordinary and non-recurring income and expenses |
10 |
|
9 |
|
|
E – Depreciation, amortization and impairment |
|
(52) |
|
(54) |
|
Depreciation, amortization and impairment |
(52) |
|
(54) |
|
|
F – Finance income and (costs) |
|
(32) |
|
(62) |
|
Finance income and costs |
(32) |
|
(62) |
|
|
G - Income/(expense) from investments |
|
(4) |
|
|
|
Income/(expense) from investments |
(4) |
|
|
|
|
H - Income taxes |
|
(6) |
|
(19) |
|
Income taxes |
(2) |
|
(15) |
|
|
Recl. to I – Extraordinary and non-recurring income and expenses |
(4) |
|
(4) |
|
|
I - Extraordinary and non-recurring income and expenses |
|
(18) |
|
(16) |
|
Recl. from B - Materials, services and other costs |
(3) |
|
(4) |
|
|
Recl. from C - Personnel costs |
(5) |
|
(3) |
|
|
Recl. from D - Provisions |
(10) |
|
(9) |
|
|
L- Tax effect of extraordinary and non-recurring income and expenses |
|
4 |
|
4 |
|
Recl. from H – Income taxes |
4 |
|
4 |
|
|
Profit/(loss) for the year |
|
5 |
|
(19) |
|
30.06.2016 |
31.12.2015 | ||||
|
|
(Euro/million) |
Amounts in IFRS statement |
Amounts in reclassified statement |
Amounts in IFRS statement |
Amounts in reclassified statement |
|
A) |
Intangible assets |
|
546 |
518 | |
|
|
Intangible assets |
546 |
|
518 | |
|
B) |
Property, plant and equipment |
|
1,014 |
974 | |
|
|
Property, plant and equipment |
1,014 |
|
974 | |
|
C) |
Investments |
|
57 |
62 | |
|
Investments |
57 |
|
62 | ||
|
D) |
Other non-current assets and liabilities |
|
(28) |
(44) | |
|
Derivative assets |
5 |
|
2 | ||
|
|
Other non-current assets |
10 |
|
11 |
|
|
|
Other liabilities |
(39) |
|
(47) | |
|
|
Derivative liabilities |
(4) |
|
(10) | |
|
E) |
Employee benefits |
|
(61) |
(57) | |
|
|
Employee benefits |
(61) |
|
(57) | |
|
F) |
Inventories and advances |
|
530 |
405 | |
|
|
Inventories and advances |
530 |
|
405 | |
|
G) |
Construction contracts and client advances |
|
1,442 |
1,876 | |
|
Construction contracts – assets |
2,060 |
|
2,554 | ||
|
Construction contracts – liabilities and client advances |
(618) |
|
(678) | ||
|
H) |
Construction loans |
|
(937) |
|
(1,103) |
|
Construction loans |
(937) |
|
(1,103) |
| |
|
I) |
Trade receivables |
|
419 |
560 | |
|
Trade receivables and other current assets |
700 |
|
888 | ||
|
|
Recl. to N) Other assets |
(281) |
|
(328) | |
|
L) |
Trade payables |
|
(1,170) |
(1,179) | |
|
Trade payables and other current liabilities |
(1,376) |
|
(1,366) | ||
|
|
Recl. to N) Other liabilities |
206 |
|
187 | |
|
M) |
Provisions for risks and charges |
|
(105) |
(112) | |
|
|
Provisions for risks and charges |
(105) |
|
(112) | |
|
N) |
Other current assets and liabilities |
|
(44) |
(196) | |
|
|
Deferred tax assets |
151 |
|
151 |
|
|
|
Income tax assets |
29 |
|
35 |
|
|
|
Derivative assets |
13 |
|
37 |
|
|
|
Recl. from I) Other current assets |
281 |
|
328 |
|
|
Deferred tax liabilities |
(89) |
|
(82) | ||
|
Income tax liabilities |
(2) |
|
(3) | ||
|
|
Derivative liabilities and option fair value |
(221) |
|
(475) |
|
|
|
Recl. from L) Other current liabilities |
(206) |
|
(187) | |
|
NET INVESTED CAPITAL |
|
1,663 |
|
1,704 | |
|
O) |
Equity |
|
1,255 |
|
1,266 |
|
P) |
Net financial position |
|
408 |
|
438 |
|
SOURCES OF FUNDING |
|
1,663 |
|
1,704 | |