Statkraft Investor Update. European Energy & Utilities Credit Conference 2013

Similar documents
Statkraft Investor Update. March 2014

Statkraft Investor Update July 2014

FINANCIAL RESULTS Q4 2010

Statkraft Investor Update Q3 2018

FINANCIAL RESULTS Q CFO Irene Egset 4 th May 2017

FINANCIAL RESULTS Q CEO Christian Rynning-Tønnesen CFO Irene Egset 26 October 2017

FINANCIAL RESULTS Q CEO Christian Rynning-Tønnesen CFO Irene Egset 26 April 2018

Interim Report Q4/2015 Statkraft AS

Statkraft AS Interim Report Q1/2018

Interim Report Q1/2015 Statkraft AS

Statkraft AS Interim Report Q3/2018

Interim Report Q1/2017 Statkraft AS

FINANCIAL RESULTS Q CEO Christian Rynning-Tønnesen CFO Irene Egset 25 October 2018

Interim Report Q1/2013 Statkraft AS

Vattenfall Q results

Vattenfall Q3 and 9M 2012 results

Q2/08 STATKRAFT SF INTERIM REPORT

Unaudited Interim Condensed Consolidated Financial Statements

Vattenfall Q1 results 2009

Vattenfall Q1 results 2010

Vattenfall Q2 results 2011

Fourth quarter 2016 Presentation to analysts and preliminary results 2016

Vattenfall Capital Markets Day 2006

Latvenergo Group Unaudited Results 9M 2016

Vattenfall Q3 results 2009

Latvenergo Group Unaudited Results 2016

Vattenfall Full Year 2011 results

Latvenergo Group Unaudited Results 1H 2016

Balance sheet strength enables growth and value creation

INTERIM FINANCIAL REPORT FIRST NINE MONTHS 2013

- a leading energy company in the Nordic area. Investor Meetings

Part 3 Financial Statements

Electricity market in the. Simon-Erik Ollus Baltic Energy Forum, Vilnius 20 November 2014

Credit Opinion: Vattenfall AB. Global Credit Research - 22 Dec Ratings. Vattenfall Treasury AB. Contacts. Key Indicators

Fortum intends to become a major shareholder in Uniper

Vattenfall Q2 Results 2008

Vattenfall Full Year results 2009

Vattenfall Capital Markets Day 2009

2009 Results Presentation. Warsaw, March 16, 2010

Fortum Corporation Interim report January June July 2014

Hafslund. A pure-play utility. Investor presentation October 2016

Vattenfall Q1 Results 2008

Q U A R T E R L Y R E P O R T 2018 FIRST QUARTER

SIX-MONTH INTERIM REPORT 2003

Sabancı Holding Q Earnings Presentation

A leading energy company in the Nordic area

Debt Investor Update Call. E.ON Cleaner & better energy. Dr. Marcus Schenck, CFO 24 November 2011

Interim Report January June 2014

Q presentation. 19 November 2015

Analytikerpresentasjon Third-quarter kvartal 2010 presentation to analysts

Interim Report January March

Siemens Gamesa Renewable Energy Q Results

Fortum Corporation Interim Report January-March April 2012

statkraft sf annual report

Statkraft AS. Annual update. CREDIT OPINION 15 June Update. Summary Rating Rationale. Credit Strengths

Q U A R T E R L Y R E P O R T 2017 FOURTH QUARTER

Annual and Corporate Responsibility Report. Statkraft s Annual and Sustainability Report 2015 is an online report that can be accessed on:

Vattenfall Q2 and H1 results 2015

Sabancı Holding Q Earnings Presentation

Fortum Corporation Supplying power for large scale businesses

Asset Optimisation and Trading

SIX-MONTH INTERIM REPORT 2004

The Way Forward Mikael Lilius President and CEO Capital Markets Day

H results. innogy SE 11 August 2017 Bernhard Günther CFO

9M 2017 results innogy SE 13 November 2017 Bernhard Günther CFO

Second-quarter 2011 Analytikerpresentasjon presentation to analysts 2. kvartal 2010

GAZPROM: 2Q 2018 IFRS RESULTS

Janda III - Cádiz - Spain 15:00 CET 14:00 UK / LISBON

Siemens Gamesa Renewable Energy Q3 18 Results

Leading provider of comprehensive energy services

Energi Quarterly report Q3 2016

Gazprom. Consolidated 2008 IFRS Financial Results Presentation

Net debt of 15.1bn by Sep-17, -5% YTD Portfolio reshuffling (disposal of Naturgas & reinforecement in EDPR stake to 82.6%): - 1.

Fortum Corporation Interim report January-March April 2010

ADMIE (IPTO) Holding S.A. 1H 17 earnings presentation September 2017

Vattenfall Q3 and 9M 2013 results

Allianz Group Fiscal Year 2012

Strong result for Vattenfall significant improvement in Germany

Q Interim results Christopher Delbrück CFO

Group Financial Statements

VERBUND AG,

Eesti Energia Unaudited Financial Results for Q2 2014

9M 2017 Interim Results Christopher Delbrück CFO

QUARTERLY REPORT

Eesti Energia Audited Financial Results for 2016

annual report sustainability report

Fourth quarter results 2015

VERBUND AG,

Fortum in Russia. Tapio Kuula. Senior Vice President Fortum Corporation. Capital Markets Day

-3% Recurring +5% -16% Recurring EBITDA (1) : 1,740m Sound underlying growth in Brazil & renewables

Investor Conference Call. Financial Year April 2014

Arise Windpower AB. Company presentation February 2013

Air Berlin PLC 13 th August Analyst Call 2nd Quarter 2015

Fixed Income Investor Update. innogy SE November 2016

annual report 84 Corporate responsibility statement Auditor s Statement statkraft 2011 annual report

First-quarter 2011 presentation to analysts. Hafslund ASA 4 May 2011 Christian Berg, CEO

Q results. Analyst & investor presentation. November 21, 2017

KION Q3 UPDATE CALL Gordon Riske, CEO Thomas Toepfer, CFO Wiesbaden, 14 November 2013

Interim Report January September 2014

VERBUND AG,

Transcription:

Statkraft Investor Update European Energy & Utilities Credit Conference 2013

Disclaimer This presentation has been prepared by, and the information contained herein (unless otherwise indicated) has been provided by Statkraft AS (the "Company"). By attending the meeting or otherwise viewing this presentation you agree to be bound by the following conditions. This document and the information therein are being furnished to you solely for your information and may not be reproduced, redistributed or passed on, in whole or in part, to any other person. This document does not constitute or form part of and should not be construed as, an offer to sell or issue or the solicitation of an offer to buy or acquire securities of the Company or any of its subsidiaries in any jurisdiction or an inducement to enter into investment activity. No part of this document, nor the fact of its distribution or reception, should form the basis of, or be relied on in connection with, any contract or commitment or investment decision whatsoever. This document is not a prospectus and does not comply with rules or regulations regarding investor information, and has not been approved by or filed with any stock exchange or regulatory authority. Amongst others, this document does not disclose risks and other significant issues related to an investment in any securities. Investors should only subscribe for any transferable securities on the basis of information in a relevant prospectus and term sheet, and not on the basis of any information provided herein. The information contained in this document has not been independently verified and no representation or warranty, express or implied, is made as to, and no reliance should be placed on, the fairness, accuracy, completeness or correctness of the information or opinions contained herein. None of the Company, or any of its affiliates, advisers or representatives shall have any liability whatsoever (in negligence or otherwise) for any loss howsoever arising from any use of this document or its contents or otherwise arising in connection with this document. The information contained in this document is provided as at the date of this document and is subject to change without notice. This document may not be distributed or delivered to any person or in any jurisdiction where such distribution is unlawful or restricted. This document may not be delivered in the United States or to any person or entity in the United States. 2

Agenda 1. 2. 3. 4. 5. Statkraft overview Strategy and market dynamics Financial update Funding and liquidity Summary Appendix 3

Statkraft at a glance NOK 34.1 bn UNDERLYING GROSS REVENUES 2012 NOK 11.1 bn UNDERLYING EBITDA 2012 60.0 TWh POWER GENERATION 2012 16.1 GW INSTALLED CAPACITY 2012 100% OWNED BY THE KINGDOM OF NORWAY A-/Baa1 (stable outlooks) S&P / MOODY S CREDIT RATINGS NO No. 1 power generator (~35%) UK Wind power initiatives EUROPE Trading activities Growth outside Europe through SN Power (60% ownership) SWE No. 4 power generator (~5%) GER Flexible power generation SE EUROPE Hydropower development 4 Hydropower Gas power District heating Wind power Distribution grid

Europe s leader in renewable energy Top 10 renewable electricity producers in Europe 2012 (adjusted 1 ) Electricity production (TWh) Statkraft EDF 49 64 Statkraft s total power generation 2012 Vattenfall Enel Fortum 30 40 46 Gas 3% Wind 1% District heating and bio 2% Verbund 28 Iberdrola 27 E.ON GDF SUEZ Hidroelectrica 18 19 21 Hydro 94% Source: PwC 5 1 Main assumptions: full consolidation of subsidiaries, proportional consolidation of associated companies, energy consumption for pumped hydropower deducted, electricity from long-term purchasing contracts deducted, production outside Europe deducted

Flexible low-cost power producer Low-cost power production dominated by renewable energy - Average hydropower production cost of 10.4 EUR/MWh 1 in 2012 Peak supplier with high degree of flexibility - 80% of installed capacity within highly flexible hydropower - Production optimised relative to power prices and water inflows Substantial reservoir capacity - Europe s largest reservoir capacity (~40 TWh) Unique information base and power market modelling Blåsjø, one of Europe s largest hydropower reservoirs, with multi-year energy storage capacity (7.8 TWh) 6 1 Annual Report 2012: 78 NOK/MWh. Incl. property tax and depreciations, excl. sales costs, overhead, net financial items and tax. Based on normal production from power plants under own management in Norway, Sweden, Germany and the UK.

Long-term contracts stabilize earnings ~ 20 TWh sold on long-term contracts with power-intensive Nordic industry Corresponding to ~ 40% of Statkraft s annual mean power production for Nordic hydropower GWh 30 000 25 000 20 000 15 000 10 000 5 000 0 2013 2015 2017 2019 2021 2023 2025 Statutory priced lease agreements Long-term market contracts Statkraft's share of leasing agreements 7

Key credit strengths Strong market position - a competitive, low-cost and flexible generator of electricity Stable cash flow - a substantial share of long-term industrial supply contracts Capex flexibility - several options within current investment program Solidly owned by the state in one of the most creditworthy countries in the world - the Norwegian state as the sole shareholder (AAA/Aaa) 8

Agenda 1. 2. 3. 4. 5. Statkraft overview Strategy and market dynamics Financial update Funding and liquidity Summary Appendix 9

Response to a changing energy landscape Market challenges Flat energy demand in Europe and more production from new renewables Growing concerns in Europe about security of supply and affordability Traditional utility business model is challenged by a transformed value chain Market opportunities Attractive support schemes driven by European transformation to renewable energy Strong growth in emerging markets New business opportunities closer to end users and through integration of intermittent renewable capacity 10

Strategic focus areas and ambitions European Flexible Generation Trading and Origination Hydropower in Emerging Markets First priority to maintain & develop Nordic hydropower asset base Maximize long term value of Statkraft s asset base Develop T&O business in selected global markets and exploit customer oriented activities Build integrated operations in South East Europe, South America and South Asia Wind Power Onshore portfolio optimisation and selected investments Become lead operator in offshore wind power District Heating Become a mature and amongst the most profitable district heating players in Norway and Sweden 11

Allocation of investments 2014-2018 Geographical allocation Technology allocation Emerging markets 38 % Onshore WP 18 % District heating Trading & 3 % origination 3 % Innovation 3 % Europe ex Norway 19 % Norway 43 % Offshore WP 9 % Hydropower 64 % 12

Strengthening financial platform Measures already taken - Long-term contracts with power intensive industry - Sale of E.ON shares - Transfer of hydropower plants from Statkraft SF to Statkraft AS through contribution in kind - Ongoing restructuring of International Hydropower - Sale of wind farm in Chile - Gas-fired power plants Robert Frank/Emden in cold reserve, Naturkraft in light preservation Focus on cost efficiency 13

Solid base in the Nordic region Estimated annual contribution after committed capex (2018) EBITDA Power generation (72 TWh) Europe outside Nordic 11 % Outside Europe 8 % Europe outside Nordic 13 % Outside Europe 5 % Nordic outside Norway 14 % Norway 67 % Nordic outside Norway 10 % Norway 72 % Increased diversification, but still dominated by Norwegian hydropower 14

Nordic-European power market integration Current transmission capacity between Nordic and Europe of 4000 MW Planned capacity increase of ~5500 MW ahead of 2020 Increased value opportunities for Statkraft s flexible Nordic hydropower plants Power transmission cables (MW) Planned expansions 15 Source: Statnett

International Hydropower long term strategic cooperation Statkraft and Norfund have signed Heads of Agreement to continue partnership - Intention to restructure and prolong strategic cooperation - Focusing on hydropower in emerging markets - South East Europe - South America - South Asia - South East Asia - Africa - Central America Strengthen performance by establishing one project execution unit Replace current 2013-2015 put option program for SN Power - Intention to establish a revised put/call option program for the period 2017 onwards 16

Agenda 1. 2. 3. 4. 5. Statkraft overview Strategy and market dynamics Financial update Funding and liquidity Summary Appendix 17

Highlights 9m 2013 Solid result from operations - Higher Nordic power prices and increased production capacity Currency effects impact net profit - Negative effects offset by translation effects Investment activity according to plan - Gross investment of NOK 6.5 billion - Two onshore wind farms and one hydropower plant completed - Investment decision to construct two hydropower plants in Albania Sale of all shares in E.ON Transfer of hydropower plants and asset swap in Norway to optimize operations 18

Key figures NOK million 9m 2013 9m 2012 2 2012 2 Gross Revenues 1 32 552 27 092 38 910 EBITDA 1 8 602 7 830 11 347 Net profit -2 147 6 511 4 671 Improved revenues due to higher prices EBITDA increased by 10% Weakened NOK against EUR brings net profit down - Currency effects are mainly unrealised - The effects are more than offset by currency translation effects included in other comprehensive income strengthening equity 19 1 Adjusted for unrealised changes in value on energy contracts and significant non-recurring items 2 All 2012 figures converted after implementation of IFRS 11 as of 2013

YTD prices up in the Nordic Electricity, average monthly price EUR/MWh 80 60 40 20 0 2010 2011 2012 2013 2014 Nord Pool, system price EEX, base Nord Pool, system forward EEX, base forward Compared with YTD 2012 weaker hydrological balance drives prices up in the Nordic - System price: 38.9 EUR/MWh 33% Increasing share of renewables and high coal-fired power production drive prices down in Germany - Spot price: 37.9 EUR/MWh 12% 20

Nordic hydro reservoirs Nordic reservoir water levels 100 Below normal inflow and reduction in reservoir levels % 80 60 40 20 2013 2012 Median 1 At the end of September Nordic reservoirs were 90.6 TWh corresponding to 88.4% of normal 0 1 4 7 10 13 16 19 22 25 28 31 34 37 40 43 46 49 52 Week 1 Median 1990-2012 21

Statkraft production Monthly power generation TWh 6 4 Change from 2012: YTD production 9% Hydropower production 10% Wind power production 48% Gas-fired power production 28% 2 0 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 2012 2013 (TWh) Hydro Wind Gas/bio Total 9m 2013 37.9 0.9 0.8 39.6 9m 2012 42.0 0.6 1.1 43.7 FY 2012 57.6 0.8 1.6 60.0 FY 2011 46.0 0.8 4.7 51.5 22

Underlying EBITDA development 16000 8000 0 NOK million 11951 15 161 10 851 11347 7830 8602 FY2009 FY2010 FY2011 FY2012 9m2012 9m2013 YTD 13/YTD 12 + 10% Underlying EBITDA 1 increased by 10% YTD Primarily due to price effects New wind farms and transferred leased power plants improves production capacity Slight increase in long-term contracts Moderate increase in operating costs 23 1 Adjusted for unrealised changes in value on energy contracts and significant non-recurring items

Net profit breakdown Underlying 1 EBITD 9m 2012 > 9m 2013 Underlying 1 EBITDA 9m 2013 > Net Profit 9m 2013 NOK million 1 903 7 830 1 014-242 8 602-2 076 125 400-8 827-2 274-2 147 9m 2012 Adj. EBITDA Revenues Operating expenses 9m 2013 Adj. Unrealised changes in Depreciation Impairments/ nonrecurring Share of profit from Net financial items Tax 9m 2013 Net profit ex. dep. EBITDA energy associates contracts items and JVs Underlying EBITDA +10% vs. 9m/12 Booked net profit effected by negative unrealised currency effects amounting to NOK 6 878 million. In 9m 2012 positive currency effects were NOK 4 460 million. 1 Adjusted for unrealised changes in value on energy contracts and significant non-recurring items 24

Solid cash position Cash flow year-to-date NOK million 16 000 +9 578 12 000 +5 585 +817 +460-3 451 +423 9 316 8 000-3 015 5 440 4 000-6 521 0 Cash reserves 01.01 From operations Dividend from associates Change in short and long term items Investment activities Sale of noncurrent financial assets Changes in debt Dividend/ group contribution paid Share issue to minorities, currency effects Cash reserves 30.09 Sale of non-current assets mainly regards E.ON SE shares (NOK 8.515 million) and Sheringham Shoal transmission grid (NOK 957 million) 25

Agenda 1. 2. 3. 4. 5. Statkraft overview Strategy and market dynamics Financial update Funding and liquidity Summary Appendix 26

Balance sheet and debt overview Balance sheet per 30.09.2013 Debt currency distribution Current assets Other noncurrent assets NOK 150bn 16% 5% 10% NOK 150bn 30% Interest-free liabilities Associates and JVs 25% Interest-bearing liabilities Property, plant and equipment 68% 45% Equity Assets Equity and liabilities 27

Balanced debt maturity and mixed funding sources Debt maturity profile Q3 2013 Distribution of funding sources NOK million 8 000 6 000 4 000 NIB lån 1% External loans subsidiaries 12% NOK Bond Issues 36% 2 000 0 2013 2015 2017 2019 2021 >2023 EUR Bond Issues 51% 28

Financial strength and rating Current ratings FFO/NET DEBT 2 (UNADJUSTED 3 ) A-/Stable Baa1/Stable Rating target Maintain current ratings with S&P and Moody s FFO/Net Debt thresholds as main KPI 1 4 FFO of NOK 8 131 million (8 580 in 2012) Net interest bearing debt of NOK 28 668 million (34 960 in 2012) 29 1 Please see rating publications on Statkraft s web page, under Financial information, for full assessments 2 Calculated 12 months rolling 3 Rating agencies apply own adjustments 4 2012 recalculated after implementation of IFRS 11 in 2013

Liquidity position Available liquidity and target Liquidity and market access NOK million 30 000 25 000 20 000 15 000 10 000 Cash and Cash equivalents Credit Line NOK 12bn Revolving Credit Facility (5+1+1 year) signed 19 January 2011 - Second extension agreed in 2013-14 counterparties NOK 1bn in committed credit line renewed on a yearly basis 5 000 0 2010 2011 2012 Q3 2013 Revolving Credit Facility EMTN Programme EUR 6bn - EUR 2,6bn available under current Programme No commercial papers outstanding Liquidity capacity target 1 : >1.5x projected payments over next six months 30 1 Liquidity capacity defined as cash and cash equivalents, plus committed revolving credit facilities, plus projected receipts for the next six months

Funding overview FUNDING STRATEGY Funding centralized on group level Flexibility through diversification of funding sources and maintaining sufficient back-stop facilities Funding need Funding sources Funding need going forward determined by cash flow from operations and capex NOK 4.0bn debt maturities in H2 2014 National budget for 2014 indicates zero/marginal dividend in 2014 Norwegian bond and Commercial Paper market Euro bond market Swedish bond market Sterling and Swiss Franc bond markets considered 31

Agenda 1. 2. 3. 4. 5. Statkraft overview Strategy and market dynamics Financial update Funding and liquidity Summary Appendix 32

Providing pure energy A flexible and competitive generator of low-cost electricity - Dominated by renewable energy Flexible plans for growth - European renewable energy production - Hydropower outside Europe Balanced investment plan to maintain credit strength Proven support from Norwegian government through its 100% ownership 33

Agenda 1. 2. 3. 4. 5. Statkraft overview Strategy and market dynamics Financial update Funding and liquidity Summary Appendix 34

Statement of Comprehensive Income Third Quarter Year to date The year NOK million 2013 2012 2013 2012 2012 COMPREHENSIVE INCOME PROFIT AND LOSS Sales revenues 9 560 5 959 32 513 25 050 36 447 Other operating revenues 415 160 1 117 637 1 103 Gross operating revenues 9 975 6 119 33 630 25 687 37 550 Energy purchase -5 377-3 351-16 131-12 701-18 172 Transmission costs -227-227 -717-763 -1 026 Net operating revenues 4 371 2 540 16 782 12 223 18 352 Salaries and payroll costs -814-798 -2 288-2 225-3 046 Depreciation, amortisation and impairments -918-643 -2 265-1 876-4 814 Property tax and licence fees -420-363 -1 246-1 045-1 345 Other operating expenses -976-825 -2 428-2 353-3 469 Operating expenses -3 128-2 630-8 227-7 498-12 674 Operating profit/loss 1 243-90 8 554 4 724 5 679 Share of profit/loss from associates and joint ventures -59 281 400 1 069 871 Financial income 75 57 179 843 996 Financial expenses -357-295 -972-984 -1 301 Net currency effects -1 924 1 942-6 878 4 460 4 468 Other financial items -298-285 -1 156-250 -1 822 Net financial items -2 504 1 419-8 827 4 068 2 341 Profit/loss before tax -1 320 1 610 127 9 862 8 890 Tax expense -361-972 -2 273-3 351-4 220 Net profit/loss -1 681 638-2 147 6 511 4 671 Of which non-controlling interest 58 47 269 369 230 Of which majority interest -1 738 591-2 415 6 142 4 440 OTHER COMPREHENSIVE INCOME Changes in fair value of financial instruments -198 798-599 962 337 Estimate deviation pensions -63-186 -15 1 045 Items recorded in other comprehensive income in associates and joint arrangements - -80 145-241 320 Currency translation effects 2 119-1 802 7 918-3 807-4 536 Other comprehensive income 1 858-1 084 7 650-3 101-2 833 35 Comprehensive income 177-446 5 503 3 410 1 838 Of which non-controlling interest 4-279 658-48 -156 Of which majority interest 172-167 4 845 3 458 1 994

Statement of Financial Position NOK million 30.09.2013 30.09.2012 31.12.2012 31.12.2011 STATEMENT OF FINANCIAL POSITION ASSETS Intangible assets 3 812 3 468 3 242 3 136 Property, plant and equipment 98 491 89 483 88 665 85 195 Investments in associates and joint ventures 15 545 16 225 15 924 15 080 Other non-current financial assets 2 791 13 329 10 714 12 163 Derivatives 4 994 5 524 5 397 4 687 Non-current assets 125 634 128 028 123 942 120 261 Inventories 1 310 1 165 1 588 977 Receivables 8 617 7 201 9 604 9 272 Short-term financial investments 453 450 457 455 Derivatives 4 457 4 549 4 996 5 356 Cash and cash equivalents (included restricted cash) 9 316 3 583 5 440 8 605 Current assets 24 153 16 948 22 084 24 664 Assets 149 787 144 976 146 026 144 925 EQUITY AND LIABILITIES Paid-in capital 49 104 45 569 45 569 45 569 Retained earnings 10 779 11 357 9 934 12 840 Non-controlling interest 7 487 7 116 6 934 7 241 Equity 67 370 64 043 62 437 65 651 Provisions 20 481 21 929 20 035 21 350 Long-term interest-bearing liabilities 35 993 29 268 33 517 31 820 Derivatives 4 918 6 239 6 038 4 673 Long-term liabilities 61 391 57 436 59 591 57 842 Short-term interest-bearing liabilities 2 183 7 410 7 108 5 467 Taxes payable 3 494 3 530 3 246 3 411 Other interest-free liabilities 11 239 8 377 9 341 6 960 Derivatives 4 110 4 180 4 303 5 596 Current liabilities 21 026 23 497 23 999 21 433 Equity and liabilities 149 787 144 976 146 026 144 925 36

Statement of Cash Flow Third Quarter The year NOK million 2013 2012 2012 STATEMENT OF CASH FLOW CASH FLOW FROM OPERATING ACTIVITIES Profit before tax 127 9 862 8 890 Profit/loss on sale of non current assets -92-7 -28 Depreciation, amortisation and impairments 2 265 1 876 4 814 Profit/loss from the sale of business 117 - - Profit/loss from the sale of shares, and associates and joint ventures -153 - -81 Share of profit/loss from associates and joint ventures -400-1 069-871 Unrealised changes in value 6 191-2 650-1 452 Taxes -2 471-2 903-4 426 Cash flow from operating activities 5 585 5 108 6 846 Changes in long term items -459-131 -225 Changes in short term items 919 3 107 1 710 Dividend from associates 817 1 414 1 958 Net cash flow operating activities A 6 862 9 499 10 290 CASH FLOW FROM INVESTING ACTIVITIES Investments in property, plant and equipment, maintanance -797-668 -1 065 Investments in property, plant and equipment, new capacity* -5 722-6 328-8 396 Proceeds from sale of non-current assets 9 578 42 126 Business divestments, net liquidity inflow to the Group 327 - - Business combinations, net liquidity outflow from the Group** 69 90-54 Loans to third parties -439-449 -670 Repayment of loans 62 11 8 Considerations regarding investments in other companies -23-2 418-2 433 Net cash flow from investing activities B 3 057-9 721-12 484 CASH FLOW FROM FINANCING ACTIVITIES New debt 389 2 477 7 919 Repayment of debt -3 840-3 097-4 573 Dividend and group contribution paid -3 015-4 244-4 293 Share issue in subsidiary to non-controlling interests 108 149 167 Net cash flow from financing activities C -6 358-4 714-780 Net change in cash and cash equivalents A+B+C 3 561-4 937-2 974 Currency exchange rate effects on cash and cash equivalents 315-85 -191 Cash and cash equivalents 01.01 5 440 8 605 8 605 Cash and cash equivalents 30.09/31.12 9 316 3 583 5 440 37 Unused commited credit lines 12 000 12 000 12 000 Unused overdraft facilities 2 214 2 200 2 205 Restricted Cash -261-758 -232

page 38