Summary of H119 developments
The year to date has seen significant progress in the development of DeA’s AAM platform. In H119 this includes completion of the buyout of minorities in DeA Capital Real Estate and the further international roll-out of DeA’s real estate activities internationally. Since the end of H119 DeA has entered a series of agreements with Quaestio Group and its main shareholders that upon completion will increase assets under management (AUM), enhance DeA’s NPL management offering and broaden its product capabilities and investor reach. The key features of the H119 financial report were:
■
In H119 the AAM platform, comprising DeA Capital Alternative Funds and DeA Capital Real Estate, increased AUM year-on-year. At 30 June 2019 (end-H119), AUM was more than €11.7bn, up from c €11.2bn at end-H118 but slightly down from €11.9bn at end-Q119. The year-on-year increase in AUM includes a significant contribution from new fund launches, partially offset by fund maturities and liquidations. During FY18 new funds launched and managed by DeA’s AAM platform amounted to c €1.3bn, including nine new DeA Capital Real Estate funds (c €1.0bn), and the launches of IDeA Capital Agro Fund (€80m commitment) and the shipping segment (CCR Shipping) of the IDeA Corporate Credit Recovery II Fund (€170m commitment). During H119, DeA Capital Alternative Funds launched the DeA Endowment Fund, a closed-end fund of funds intended for investment by banking foundations, and was awarded the management of a portion of the Azimut Capital managed ‘Azimut Private Debt’ closed-end fund. Together, these new mandates added €114m to AUM. The small decline in Q219 AUM was primarily the result of the write-down of assets on a real estate fund focused on development properties.
■
H119 AAM platform management fees and core profitability also increased. Platform management fees increased from €30.6m in H118 to €31.3m and the net operating result increased 8.8% to €7.4m from €6.8m. Net operating result is DeA’s measure of recurring earnings, excluding investment gains/losses, non-recurring items, and other adjustments. Group management fees also include c €0.4m earned by DeA Capital Real Estate France which completed the structuring of its first real estate transaction in Q2 as well as a small consolidation adjustment in respect of management fees on DeA’s investment in its own managed funds. Compared with H118, platform management fees benefited during H119 from growth in average AUM and also from performance fees (we estimate c €2.5m in Q119), partly offset by a non-repeat of one-off fund sales fees on a real estate fund (€0.5m in respect of Omnicon Plus Fund) and some overall erosion of average management fee margins.
■
The group investment portfolio, comprising its investment in the AAM platform (€183.7m), as well as its direct (€46.7m) and fund investments (€123.0m), was €353.4m at end-H119 compared with €366.6m at end-FY18.
Exhibit 1: Summary of net asset value
|
|
|
Adjusted for distribution* |
|
30 June 2019 |
31 December 2018 |
|
€m |
€ per share |
€m |
€ per share |
AAM |
|
|
|
|
DeA Capital Real Estate |
135.0 |
0.52 |
140.4 |
0.56 |
DeA Capital Alternative Funds |
41.6 |
0.16 |
43.4 |
0.17 |
Other (inc YARD, DeA Capital RE France/Spain) |
7.1 |
0.03 |
6.8 |
0.03 |
Total AAM |
183.7 |
0.71 |
190.6 |
0.76 |
Private equity investment |
|
|
|
|
Private equity/real estate funds |
123.0 |
0.47 |
125.0 |
0.49 |
Direct shareholdings |
46.7 |
0.18 |
51.0 |
0.20 |
Total private equity investment |
169.7 |
0.65 |
176.0 |
0.69 |
Total investment portfolio |
353.4 |
1.36 |
366.6 |
1.45 |
Other net assets/(liabilities) |
4.4 |
0.02 |
3.4 |
0.01 |
Holding company net financial position |
81.5 |
0.31 |
65.3 |
0.26 |
Net asset value (NAV) |
439.3 |
1.69 |
435.3 |
1.72 |
Source: DeA capital. Note: *31 December 2018 adjusted for subsequent €0.12 per share distribution.
The reduction in the carried value of the AAM platform during H119 primarily reflects €22.9m of distributions (H118: €7.5m) paid to the DeA holding company. This was partly offset by c €8m of investment to eliminate the remaining minority interest in DeA Capital Real Estate. The small reduction in the value of the fund investments during H119 included €1.9m of capital calls in excess of distributions, offset by negative fair value movements and withholding tax on the distributions. The group’s residual investment commitment to the funds at end-H119 was €99.4m although we continue to believe that a portion of this, relating to older vintage funds, is unlikely to be called. We continue to expect strongly positive net distributions from own-managed private equity fund co-investments with perhaps c €100m net distributions over the next three years, driven by maturing private equity funds. Our forecasts assume a net positive cash-flow from the balance of fund calls/distributions of €15m in H219 and €30m in FY20. The recently announced intention by Coca Cola Company, via an Italian subsidiary, to acquire Acque Minerali (or Lurisia), the Italian mineral water and sparkling beverage company in which the IDeA Taste of Italy fund has a 33% stake, for €88m should generate a significant distribution from the fund in H219. DeA has an 11.55% commitment to the fund.
The reduction in the valuation of the direct shareholding investments in H119 was driven by the indirect investment in Turkish retailer Migros, owned via its shareholding in Kenan Investments, which reduced from €19.4m at end-FY18 to €16.7m at end-H119. The reduction in value was driven by weakness in the Migros share price and a depreciation of the Turkish lire versus the euro, although both have improved since the period end (see the Valuation section of this report).The valuations of the investments in the listed special purpose acquisition companies (SPACs)Cellularline and IDeaMI, were little changed.
Exhibit 2: H119 movement in fund investments
(€m) |
|
Fund holdings at 31 December 2018 |
125.0 |
Capital calls |
7.1 |
Distributions |
(5.2) |
Withholding tax |
(1.3) |
Fair value movement |
(2.6) |
Fund holdings at 30 June 2019 |
123.0 |
(€m) |
Fund holdings at 31 December 2018 |
Capital calls |
Distributions |
Withholding tax |
Fair value movement |
Fund holdings at 30 June 2019 |
|
125.0 |
7.1 |
(5.2) |
(1.3) |
(2.6) |
123.0 |
■
The net financial position of the holding company remained strongly positive at €81.5m, or c 18% of NAV, providing resources for ongoing investment and shareholder distributions. Before allowing for the expected c €25m Quaestio investment (not yet included in our forecasts) but assuming a continuing €0.12 per share annual distribution, we expect a holding company net financial position of close to €100m at the end of this year and next.
■
Group NAV at H119 was slightly higher than at end-FY18 (adjusted for the distribution subsequently paid) but was slightly lower in per-share terms at €1.69 compared with €1.72. The number of shares in issue was increased by the treasury share settlement of the DeA Capital Real Estate minority acquisition.
Other developments during H119 and since include:
■
In July 2019 DeA announced a series of agreements with Quaestio Group and its main shareholders that mark a further important step in the development of DeA’s AAM platform. We wrote in detail on this complex transaction in our note published in August and refer readers to that. The agreements include:
•
The acquisition by DeA of the NPL management business of Quaestio SGR, a Milan-based independent asset management company, mainly comprising the management contracts for the Atlante Fund and Italian Recovery Fund. This will add c €2.5bn of NPL AUM directly to DeA Capital Alternative Funds and extend its business into the small-ticket NPL/UTP sector, complementary to the IDeA CCRI and IDeA CCRII funds.
•
The acquisition by DeA of stake of up to 44% in the Quaestio Holding (the parent company of Quaestio SGR) by acquiring shares from its founder and from minority interests. This will make DeA the single largest investor in Quaestio Holdings, cementing a product and marketing partnership between the two companies whereby Quaestio will offer DeA’s AAM products to its clients and DeA will offer to its clients the liquid asset-based products that will be the focus of Quaestio SGR. DeA will gain access to Quaestio’s added-value investment solutions and capital allocation capabilities.
The agreements are expected to complete in early 2020, subject to regulatory and investor approval (for the transfer of the NPL asset management contracts to DeA). The near-term profit impact is unclear at this stage and the transaction is not included in our forecasts. However, we would expect the transaction to be accretive of earnings and return on equity as DeA plans to fund its c €25m investment (up to €12.2m for the NPL business and c €13.2m for the Quaesio Holdings stake) from its substantial cash resources, which currently contribute little to earnings. The acquisition of the NPL business and increase in DeA’s alternative AUM should be positive for DeA’s AAM earnings. The stake in Quaestio Holdings will be equity accounted but should also contribute positively. Including the traditional liquid AUM that will be retained by Quaestio SGR and equity accounted through the Quaestio Holdings stake, the broad DeA group, AUM will increase to more than €20bn. Beyond the immediate benefits, over the medium term DeA hopes to leverage benefit from its additional scale in alternative AUM, broader product capabilities, enhanced investor reach and both directly and indirectly (through its equity investment) from the product and marketing partnership with Quaestio.
■
Following the launch of DeA Capital Real Estate France in September 2018, the internationalisation of DeA’s real estate business, building on its leading position amongst independent real estate asset managers in Italy, DeA Capital Real Estate Iberia was launched in February 2019 and DeA Capital Real Estate Poland in September 2019. The French and Iberian companies are majority owned by DeA (and the balance by experienced local management) and the Polish company is a 50:50 joint venture between DeA and Ksiazek Holding, which in turn holds a controlling stake of Marvipol Development, a facilities management provider listed on the Warsaw Stock Exchange with which a collaboration agreement has been signed. Each of the businesses aims to develop real estate advisory and consultancy activities for fund-raising and real estate management. As noted above, DeA Capital Real Estate France completed its first transaction in Q219.
■
The cancellation of 40m treasury shares (approximately 17% of the share capital), which was approved by shareholders in April, took place in August. This has no impact on the group’s financial position, NAV, earnings or EPS. Neither does it affect liquidity in the shares as the treasury shares were excluded from this measure, although as a percentage of the total capital (including the remaining treasury shares) the free float has increased from c 24% to c 30%. We welcome the move as we believe it shows management’s confidence that the significant net positive financial position is sufficient to support its current growth plans without the need to reissue the now cancelled treasury shares. Should this situation change, management can make the case for new share issuance based on the merits of the investment opportunity. As the shares are in any case withdrawn from the market, cancellation should have no negative impact on share trading liquidity.
In this section we update our forecasts and valuation for the H119 reported data. Our forecasts do not yet allow for the Quaestio transaction (either in terms of earnings or cash flow) and we will incorporate this as more financial details become available ahead of the expected completion date (by early 2020).
AAM
Our updated AAM division earnings are shown in Exhibit 3 along with a comparison to our previous forecasts. The AAM division as it is reported in the DeA financial statements comprises the AAM platform (DeA Capital Real Estate and DeA Capital Alternative Investments) plus other asset management activities (primarily the 45%-owned associate YARD which provides property services to the real estate sector as well as the recently created European real estate businesses in France, Iberia and going forward, Poland). Our adjusted earnings forecasts (adjusted for intangible amortisation/impairment, non-recurring investment earnings and other items) is reduced slightly for both FY19 (by 4% to €11.2m) and FY20 (by 5% to €10.0m). The reduction is driven by slightly lower real estate AUM and fee margins in H119 than we had expected, partly offset by lower costs and a slight increase in our expectations for DeA Capital Alternative Funds AUM in FY20, allowing for planned new initiatives in corporate credit recovery and a follow-on to the successful Taste of Italy Fund. The forecast reduction in FY20 management fees versus FY19 results from our assuming no performance fees in FY20 (c €2.5m in Q119) although this may prove conservative. The negative contribution to the AAM division from ‘Other’ in both years results from the investment spending to establish the pan-European platform, likely to run at €2.5–3.0m pa. We have assumed no recurring income from these new operations as they establish themselves. This may prove conservative and we note the c €0.4m in transaction fees generated in Q2 by the French operation. Q2 expenses within ‘Other’ were c €0.4m above our expectation and we believe that in part this reflects costs associated with the Quaestio transaction.
Exhibit 3: AAM division summary and forecast
|
Reported/forecast |
Last published forecasts |
Change |
€m unless stated otherwise |
2017 |
2018 |
2019e |
2020e |
2019e |
2020e |
2019e |
2020e |
Period-end AUM (€bn) |
|
|
|
|
|
|
|
|
DeA Capital Alternative Funds |
2.190 |
2.430 |
2.534 |
2.634 |
2.534 |
2.534 |
0 |
0.100 |
DeA Capital Real Estate |
9.542 |
9.451 |
9.497 |
9.897 |
9.711 |
10.111 |
(0.214) |
(0.214) |
Total period-end AUM (€bn) |
11.732 |
11.881 |
12.031 |
12.531 |
12.245 |
12.645 |
(0.214) |
(0.114) |
Period average AUM (€bn) |
|
|
|
|
|
|
|
|
DeA Capital Alternative Funds |
1.944 |
2.230 |
2.520 |
2.545 |
2.521 |
2.534 |
(0.001) |
0.011 |
DeA Capital Real Estate |
9.282 |
9.266 |
9.339 |
9.697 |
9.491 |
9.911 |
(0.153) |
(0.214) |
Total period average AUM (€bn) |
11.226 |
11.495 |
11.858 |
12.242 |
12.012 |
12.445 |
(0.154) |
(0.204) |
Management fees/AUM bps |
|
|
|
|
|
|
|
|
DeA Capital Alternative Funds |
95 |
105 |
87 |
78 |
87 |
78 |
|
|
DeA Capital Real Estate |
45 |
43 |
42 |
42 |
43 |
42 |
|
|
INCOME STATEMENT |
|
|
|
|
|
|
|
|
DeA Capital Real Estate |
41,381 |
39,768 |
38,947 |
40,727 |
40,383 |
41,626 |
(1,437) |
(899) |
DeA Capital Alternative Funds |
18,438 |
23,483 |
21,886 |
19,750 |
22,055 |
19,765 |
(169) |
(16) |
Other (European RE platform) |
|
|
405 |
|
|
|
405 |
|
Total AAM fees |
59,819 |
63,251 |
61,238 |
60,477 |
62,438 |
61,391 |
(1,201) |
(914) |
Income from equity investments |
822 |
717 |
498 |
1,174 |
1,160 |
1,189 |
(662) |
(16) |
Other income/expense |
1,676 |
(4,212) |
1,592 |
2,080 |
2,545 |
2,267 |
(953) |
(186) |
Income from services |
703 |
1,867 |
33 |
|
3 |
|
30 |
|
Revenue |
63,020 |
61,623 |
63,361 |
63,731 |
66,146 |
64,848 |
(2,785) |
(1,117) |
Total expenses |
(91,116) |
(47,539) |
(45,450) |
(46,716) |
(46,928) |
(47,314) |
1,478 |
598 |
Finance income/expense |
13 |
(39) |
(117) |
|
(100) |
|
(17) |
|
Profit before tax |
(28,083) |
14,045 |
17,794 |
17,015 |
19,118 |
17,534 |
(1,324) |
(519) |
Taxation |
(2,991) |
(4,817) |
(6,325) |
(5,774) |
(6,607) |
(5,940) |
282 |
166 |
Profit after tax |
(31,074) |
9,228 |
11,469 |
11,241 |
12,511 |
11,594 |
(1,042) |
(353) |
Minority interests |
13,575 |
(109) |
377 |
|
190 |
|
187 |
|
Attributable profits |
(17,499) |
9,119 |
11,846 |
11,241 |
12,701 |
11,594 |
(855) |
(353) |
Edison adjustments (net of tax & minorities) |
|
|
|
|
|
|
|
|
PPA |
592 |
543 |
305 |
165 |
688 |
420 |
(384) |
(255) |
SFP impairment** |
2,460 |
632 |
|
|
|
|
|
|
Goodwill impairment |
24,897 |
|
|
|
|
|
|
|
Other income/expense |
(839) |
2,948 |
(973) |
(1,456) |
(1,781) |
(1,587) |
808 |
130 |
Provisions against investment impairment |
|
|
|
|
|
|
|
|
Edison adjusted attributable earnings |
9,611 |
13,242 |
11,177 |
9,950 |
11,608 |
10,427 |
(431) |
(477) |
o/w DeA Capital Real Estate |
5,889 |
7,103 |
8,097 |
8,439 |
8,260 |
8,701 |
(163) |
(262) |
o/w DeA Capital Alternative Funds |
3,153 |
6,114 |
4,643 |
2,978 |
4,513 |
3,177 |
130 |
-199 |
o/w other (inc YARD and European RE platform) |
569 |
25 |
(1,563) |
(1,466) |
(1,165) |
(1,451) |
(397) |
(16) |
Source: DeA Capital accounts, Edison Investment Research. *Purchase price amortisation. **The SFP asset relates to financial equity instruments within DeA Capital Real Estate that represents DeA share in the carried interest of certain funds.
Other group
As previously, in addition to our estimates for the AAM profit contribution, our NAV forecasts seek to capture at least part of the potential for growth in NAV from the majority of the investment portfolio that is not captured in the AAM segment. This includes the private equity and real estate fund holdings and the direct investments (Kenan Investments/Migros, Crescita/Cellularline and IDeaMI). We assume 7.5% per year ‘normalised’ growth in the carried value of all of the private equity fund investments and 4% per year for real estate funds (substantially representing the expected income returns), whether carried as available for sale investments, consolidated or equity accounted. We believe this is a useful way to capture at least some of the returns that may be earned on these investments, even though our approach differs from the way these assets are actually managed, seeking to maximise the internal rate of return (IRR). Our forecasts assume no change to the last published value of (or income from) the quoted investments, Migros (Kenan Investments), Cellularline (formerly Crescita) and IDeaMI, although for valuation purposes our adjusted NAV (see below) does mark these to market values.
On this basis, and updating for the H119 reported results, our forecast FY19 IFRS NAV per share is now €1.72 compared with €1.73 previously. We also forecast a continuing strong holding company net financial balance of almost €100m (prior to completion of the Quaestio transaction with an expected investment of €25m).
Edison adjusted NAV per share now €1.83
Our adjusted NAV replaces the stated book value of the AAM platform with our assessment of a fair value based on P/E multiples observed across a global peer group of both alternative and more conventional asset management companies. We also mark to market DeA’s quoted investments. Our updated adjusted NAV per share is €1.83 compared with our last published value of €1.75.
■
In the AAM division, from the stated NAV of €202.6m we have reallocated the value of the real estate funds owned to what we call the ‘investments’ division. We value the division at €156.6m on a multiple of 14.0x our forecast FY19 adjusted earnings of €11.2m. Our previous valuation was €162.5m or 14.0x our previous forecast for adjusted earnings of €11.6m. An increase or reduction in the multiple to 15.0x/13.0x would lift or reduce adjusted NAV by c €0.04.
■
The ‘investments’ shown in Exhibit 4 include the €169.7m of direct and fund investments shown in the breakdown of NAV in Exhibit 1, plus the value of the real estate funds that we have reallocated. We have also marked to market the indirect investment in Migros held through Kenan Holdings using a Migros share price of TRY20.3 and a TRY/€ exchange rate of 6.2. Both the Migros share price and the value of the Turkish lire are higher than at end-H119 (TRY13.53 and TRY/€ 6.58). In aggregate, the market values of Cellularline and IDeaMI show no significant change from end-H119.
■
The ‘other’ column represents the holding company net financial position (predominantly cash) and other net assets, shown in Exhibit 1.
Exhibit 4: Summary of Edison adjusted NAV
€m except where stated otherwise |
AAM |
Investments |
Other |
Total |
€ per share |
NAV |
183.7 |
169.7 |
85.9 |
439.3 |
1.69 |
Adjustments |
(55.0) |
55.0 |
|
|
|
Kenan mark to market |
|
8.6 |
|
|
|
Adjustment to earnings valuation |
27.8 |
|
|
|
|
Adjusted NAV before dividend payment |
156.5 |
233.3 |
85.9 |
475.7 |
1.83 |
FY19 earnings |
11.8 |
(9.6) |
|
2.2 |
|
Adjustments |
(0.7) |
|
|
|
|
Adjusted earnings |
11.2 |
|
|
|
|
P/E (x) |
14.0 |
|
|
|
|
Source: Edison Investment Research
Exhibit 5: Financial summary
Period ending 31 December (€000's) |
2014 |
2015 |
2016 |
2017 |
2018 |
2019e |
2020e |
|
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
PROFIT & LOSS |
|
|
|
|
|
|
|
AAM fees (after inter-company eliminations) |
66,045 |
62,416 |
59,114 |
57,944 |
62,422 |
60,820 |
60,054 |
Income (loss) from equity investments |
(786) |
(539) |
524 |
3,898 |
(59) |
797 |
1,904 |
Other investment income/expense |
(56,149) |
72,464 |
12,338 |
8,633 |
37,848 |
(753) |
9,067 |
Income from services |
19,176 |
18,496 |
8,509 |
2,208 |
2,505 |
197 |
0 |
Other income |
|
3,204 |
288 |
144 |
141 |
30 |
0 |
Revenue |
28,286 |
156,041 |
80,773 |
72,827 |
102,857 |
61,091 |
71,025 |
Expenses |
(87,957) |
(128,514) |
(66,888) |
(98,616) |
(56,232) |
(53,847) |
(55,516) |
Net Interest |
2,905 |
4,982 |
(1,220) |
(84) |
485 |
(318) |
0 |
Profit Before Tax |
(56,766) |
32,509 |
12,665 |
(25,873) |
47,110 |
6,926 |
15,509 |
Tax |
1,720 |
6,452 |
(199) |
(420) |
(5,765) |
(4,459) |
(3,245) |
Profit After Tax |
(55,046) |
38,961 |
12,466 |
(26,293) |
41,345 |
2,467 |
12,264 |
Profit from discontinued operations |
(887) |
286 |
0 |
682 |
0 |
0 |
0 |
Profit after tax |
(55,933) |
39,247 |
12,466 |
(25,611) |
41,345 |
2,467 |
12,264 |
Minority interests |
(1,668) |
1,825 |
(39) |
13,959 |
(30,275) |
(266) |
(997) |
Net income (FRS 3) |
(57,601) |
41,072 |
12,427 |
(11,652) |
11,070 |
2,201 |
11,266 |
Profit after tax breakdown |
|
|
|
|
|
|
|
Private equity |
(60,739) |
78,322 |
7,859 |
8,327 |
39,152 |
(3,210) |
5,717 |
Alternative asset management |
9,464 |
(37,304) |
7,309 |
(31,073) |
9,228 |
11,469 |
11,241 |
Holdings/Eliminations |
(4,658) |
(1,771) |
(2,702) |
(2,865) |
(7,035) |
(5,791) |
(4,695) |
Total |
(55,933) |
39,247 |
12,466 |
(25,611) |
41,345 |
2,467 |
12,264 |
Average Number of Shares Outstanding (m) |
273.8 |
266.6 |
263.1 |
258.3 |
253.8 |
258.9 |
258.9 |
IFRS EPS (c) |
(21.0) |
15.4 |
4.7 |
(4.5) |
4.4 |
0.9 |
4.4 |
Distributions per share (declared basis) |
0.30 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
|
|
|
|
|
|
|
|
BALANCE SHEET |
|
|
|
|
|
|
|
Fixed Assets |
786,141 |
558,086 |
559,335 |
454,156 |
372,650 |
369,319 |
350,291 |
Intangible Assets (inc. goodwill) |
229,711 |
167,134 |
156,583 |
117,233 |
114,768 |
114,284 |
114,284 |
Other assets |
39,988 |
38,590 |
35,244 |
10,305 |
8,939 |
24,621 |
24,621 |
Investments |
516,442 |
352,362 |
367,508 |
326,618 |
248,943 |
230,414 |
211,386 |
Current Assets |
117,585 |
173,882 |
141,521 |
178,161 |
185,446 |
164,528 |
164,704 |
Debtors |
50,711 |
20,694 |
15,167 |
32,955 |
18,729 |
12,449 |
12,449 |
Cash |
55,583 |
123,468 |
96,438 |
127,916 |
143,767 |
128,029 |
128,205 |
Other |
11,291 |
29,720 |
29,916 |
17,290 |
22,950 |
24,050 |
24,050 |
Current Liabilities |
(36,193) |
(31,294) |
(26,979) |
(34,783) |
(37,902) |
(35,256) |
(35,256) |
Creditors |
(35,833) |
(30,643) |
(25,757) |
(34,583) |
(37,698) |
(30,740) |
(30,740) |
Short term borrowings |
(360) |
(651) |
(1,222) |
(200) |
(204) |
(4,516) |
(4,516) |
Long Term Liabilities |
(40,911) |
(15,514) |
(12,830) |
(12,475) |
(14,414) |
(27,901) |
(27,901) |
Long term borrowings |
(5,201) |
0 |
(19) |
0 |
(2,859) |
(16,182) |
(16,182) |
Other long term liabilities |
(35,710) |
(15,514) |
(12,811) |
(12,475) |
(11,555) |
(11,719) |
(11,719) |
Net Assets |
826,622 |
685,160 |
661,047 |
585,059 |
505,780 |
470,690 |
451,838 |
Minorities |
(173,109) |
(138,172) |
(131,844) |
(95,182) |
(39,299) |
(25,331) |
(26,329) |
Shareholders' equity |
653,513 |
546,988 |
529,203 |
489,877 |
466,481 |
445,359 |
425,510 |
Year-end number of shares m |
271.6 |
263.9 |
261.2 |
255.7 |
253.8 |
258.9 |
258.9 |
NAV per share |
2.41 |
2.07 |
2.03 |
1.92 |
1.84 |
1.72 |
1.64 |
|
|
|
|
|
|
|
|
CASH FLOW |
|
|
|
|
|
|
|
Operating Cash Flow |
188,419 |
188,492 |
19,148 |
91,146 |
96,408 |
30,487 |
31,292 |
Acquisitions/disposals |
(1,476) |
70 |
(290) |
(633) |
(275) |
(452) |
0 |
Financing |
(157,756) |
(38,148) |
(4,362) |
(26,073) |
(46,994) |
(8,240) |
0 |
Dividends |
0 |
(82,432) |
(33,494) |
(32,962) |
(33,098) |
(37,531) |
(31,116) |
Other |
|
|
|
|
|
|
|
Cash flow |
29,187 |
67,982 |
(18,998) |
31,478 |
16,041 |
(15,736) |
176 |
Other items |
0 |
(97) |
(8,032) |
0 |
(190) |
(1) |
0 |
Opening consolidated cash |
26,396 |
55,583 |
123,468 |
96,438 |
127,916 |
143,767 |
128,030 |
Closing consolidated cash |
55,583 |
123,468 |
96,438 |
127,916 |
143,767 |
128,030 |
128,206 |
Financial debt |
(5,561) |
(651) |
(1,241) |
(200) |
(3,063) |
(20,698) |
(20,698) |
Closing consolidated net (debt)/cash |
50,022 |
122,817 |
95,197 |
127,716 |
140,704 |
107,332 |
107,508 |
Holding company net financial position |
40,600 |
90,016 |
79,739 |
92,301 |
100,600 |
98,513 |
98,689 |
Source: Company data, Edison Investment Research estimates
General disclaimer and copyright This report has been commissioned by DeA Capital and prepared and issued by Edison, in consideration of a fee payable by DeA Capital. Edison Investment Research standard fees are £49,500 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services. Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note. No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors. Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest. Copyright: Copyright 2019 Edison Investment Research Limited (Edison). All rights reserved FTSE International Limited (“FTSE”) © FTSE 2019. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.
Australia Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument. New Zealand The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.
United Kingdom This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research. This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document. This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.
United States The Investment Research is a publication distributed in the United States by Edison Investment Research, Inc. Edison Investment Research, Inc. is registered as an investment adviser with the Securities and Exchange Commission. Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person. |
Frankfurt +49 (0)69 78 8076 960 Schumannstrasse 34b 60325 Frankfurt Germany |
London +44 (0)20 3077 5700 280 High Holborn London, WC1V 7EE United Kingdom |
New York +1 646 653 7026 1,185 Avenue of the Americas 3rd Floor, New York, NY 10036 United States of America |
Sydney +61 (0)2 8249 8342 Level 4, Office 1205 95 Pitt Street, Sydney NSW 2000, Australia |
Frankfurt +49 (0)69 78 8076 960 Schumannstrasse 34b 60325 Frankfurt Germany |
London +44 (0)20 3077 5700 280 High Holborn London, WC1V 7EE United Kingdom |
New York +1 646 653 7026 1,185 Avenue of the Americas 3rd Floor, New York, NY 10036 United States of America |
Sydney +61 (0)2 8249 8342 Level 4, Office 1205 95 Pitt Street, Sydney NSW 2000, Australia |
|
General disclaimer and copyright This report has been commissioned by DeA Capital and prepared and issued by Edison, in consideration of a fee payable by DeA Capital. Edison Investment Research standard fees are £49,500 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services. Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note. No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors. Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest. Copyright: Copyright 2019 Edison Investment Research Limited (Edison). All rights reserved FTSE International Limited (“FTSE”) © FTSE 2019. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.
Australia Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument. New Zealand The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.
United Kingdom This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research. This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document. This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.
United States The Investment Research is a publication distributed in the United States by Edison Investment Research, Inc. Edison Investment Research, Inc. is registered as an investment adviser with the Securities and Exchange Commission. Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person. |
Frankfurt +49 (0)69 78 8076 960 Schumannstrasse 34b 60325 Frankfurt Germany |
London +44 (0)20 3077 5700 280 High Holborn London, WC1V 7EE United Kingdom |
New York +1 646 653 7026 1,185 Avenue of the Americas 3rd Floor, New York, NY 10036 United States of America |
Sydney +61 (0)2 8249 8342 Level 4, Office 1205 95 Pitt Street, Sydney NSW 2000, Australia |
Frankfurt +49 (0)69 78 8076 960 Schumannstrasse 34b 60325 Frankfurt Germany |
London +44 (0)20 3077 5700 280 High Holborn London, WC1V 7EE United Kingdom |
New York +1 646 653 7026 1,185 Avenue of the Americas 3rd Floor, New York, NY 10036 United States of America |
Sydney +61 (0)2 8249 8342 Level 4, Office 1205 95 Pitt Street, Sydney NSW 2000, Australia |
|
