FULL-YEAR RESULTS 2017

Similar documents
NINE MONTHS RESULTS 2017

HALF-YEAR RESULTS 2017

THIRD QUARTER RESULTS Investor presentation 25/10/2018

HALF-YEAR RESULTS 2016 INVESTOR PRESENTATION

FULL-YEAR RESULTS 2016

Full-Year Results January to December 2014

Nine Months Results January to September 2014

2012 Third Quarter Review

Kuehne + Nagel International AG

Kuehne + Nagel International AG

Kuehne + Nagel International AG. Analyst Call Half-Year 2010 Results July 19, 2010 (CET 14.00) Schindellegi, Switzerland

Analyst Conference Call Nine-months 2014 results. October 13, 2014 (CET 14.00) Schindellegi, Switzerland

Kuehne + Nagel International AG Analyst Conference Full-year 2016 results. March 1, 2017 (CET 14.00) Zurich, Switzerland

Kuehne + Nagel International AG

Kuehne + Nagel International AG

Kuehne + Nagel International AG. Analyst Conference Result 2009 March 1, 2010 Zurich, Switzerland

Kuehne + Nagel International AG

Analyst conference Nine-months 2018 results

Kuehne + Nagel International AG

Analyst Conference Full-year 2017 results

Consolidated Financial Statements Second Quarter

Analyst Conference First quarter 2018 results

Financial Highlights (1)

Q Results. Melanie Kreis, CFO Analyst Presentation London, 11 May 2017

Q3 FY2010 Financial Highlights

Condensed Consolidated interim financial statements

CEVA Logistics AG Investor Call First Quarter May 2018

3M 2017 Results VTG AG On the track for the future

CEVA Logistics AG Investor Call Third Quarter/First 9 Months November CEVA Logistics AG Q3 2018

Zur Rose Group 2017 Results Analyst & Media Conference

Eng US. 9 February Q4 Presentation 2017

RESULTS PRESENTATION. For the 3 months to 30 June 2017

SMART STEEL. Q Results. Detlef Borghardt, CEO Dr. Matthias Heiden, CFO. August 14, 2018

CEVA Holdings LLC Investor Call First quarter May 2017

Q4 Presentation February, 2013

Q1 Presentation April, 2013

Kepler Cheuvreux European Infrastructure Tour September, Stefan J. Rüter Head of Finance & IR

Zurich. 13 March Business Review 2007

JinkoSolar Holding Co., Ltd. Q Earnings Call Presentation

Q Results. Lars Brorsen (CEO) Christoph Hobo (CFO) November 22, 2018

RESULTS JAN SEP 2008 ANALYST CONFERENCE CALL

CEVA Logistics AG Investor Call Second Quarter/First Half July CEVA Logistics AG Q2 2018

FY 2018 Results for Rocket Internet SE & Selected Companies 4 APRIL 2019

Q RESULTS. 19 July 2017 HAROLD GODDIJN CEO TACO TITULAER CFO

Management Roadshow. Melanie Kreis, CFO Frankfurt, 10 November 2016

Review of 12M15 Results 9 March 2016

Q1 Presentation April, 2011

First Quarter 2019 Earnings Presentation February 6, 2019

Panalpina Condensed Consolidated Interim Financial Statements. January to September 2010

Preliminary Figures FY February 2017 Ströer SE & Co. KGaA

FULL-YEAR 2018 RESULTS

Eng US. 14 July 2017

Q2 Presentation July, 2011

Home Credit Czech and Slovak Republic

Analyst Presentation Q May 8, 2014 Dr Matthias Zieschang, CFO

INVESTOR PRESENTATION Results 2Q2018. August 16, 2018

SMART STEEL. Q Results. Detlef Borghardt, CEO Dr. Matthias Heiden, CFO. November 8, 2018

Consolidated Statement of Profit or Loss (in million Euro)


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

July 26, 2017 LafargeHolcim Ltd 2015

Q RESULTS. Conference call 26 October 2018, am CEST. Presentation available at investor.dsv.com

Consolidated Statement of Profit or Loss (in million Euro)

3M FY 2016/17 Financial results. 22 February

RESULTS PRESENTATION THIRD QUARTER November 21st, 2018

Creating end-to-end solutions FINANCIAL REPORT 2017

Business Services, Leisure & Transport Conference London May, 2016

Welcome to the presentation of 1HY 2015 results Global precision engineering champion with Swiss heritage

1. Income Statement January - March (unaudited)

Management Report Quarter Two 2018 Table of Contents

HALF-YEAR 2016 INVESTOR PRESENTATION

FY 2018 Second Quarter Earnings Call

2015 Annual Report. Investor teleconference 10 February 2016, a.m. CET. Presentation available at investor.dsv.com

2014 Financial Report

Analyst and Investor Conference Call Q2 2018

Puma Energy : Fourth quarter & full year 2018 results Thursday 28 th March Puma Energy

3rd quarter 2008 November 13, 2008

Cembrit Group Q Unaudited interim report

JinkoSolar Holding Co., Ltd. Q Earnings Call Presentation

Second Quarter 2018 Earnings Presentation May 8, 2018

FACT SHEET Q1 2018/19

UBS Global Transport, Travel & Leisure Conference 2015

RESULTS 2 nd QUARTER 2018

HAMBURGER HAFEN UND LOGISTIK AG

Trimble Second Quarter 2018 Results Summary

Second Quarter 2018 Earnings Results

Part 1 Executing our strategy

H1/2017 Results u-blox Holding AG

LANXESS Q Financial Summary for Investors and Analysts

RESULTS 1 st QUARTER 2018 (IFRS, UNAUDITED)

We prioritize sustainable, profitable growth

WDF S.P.A. H RESULTS PRESENTATION

RESULTS 2 nd QUARTER 2017 (IFRS, UNAUDITED)

Investor Presentation. FY 2017 Results

Eng US. Q1 Presentation April, 2015

YTD Q Financial Results

Rieter - Investor Update 2017

Third Quarter 2017 Results Jan Jenisch, CEO Ron Wirahadiraksa, CFO. October 27, 2017 LafargeHolcim Ltd 2015

KION GROUP AG Q Update Call. Gordon Riske (CEO), Anke Groth (CFO) Frankfurt, 26 July 2018

2016 FULL YEAR FINANCIAL RESULTS PRESENTATION TO INVESTORS & ANALYSTS

Transcription:

FULL-YEAR RESULTS 2017 INVESTOR PRESENTATION RESULTS FROM JANUARY TO DECEMBER 2017 BASEL 07 MARCH 2018

Achievements and key figures Operating and financial review IFRS changes 2018 Financial guidance 2018 Outlook and priorities 2018 Appendix 2

ACHIEVEMENTS AND KEY FIGURES 3

A RECORD YEAR IN AIR FREIGHT FINANCIAL HIGHLIGHTS GROSS PROFIT ACHIEVEMENTS CHALLENGES 2017 FX normalized 2017 reported 2016 reported 1,028.3 1,024.8 1,091.7 366.3-2.1% 373.0-1.9% 332.9 1 394.6 1 397.8 1 424.6 Record high Air Freight volumes and EBIT in Q4 EBIT Loss in Ocean Freight 2017 FX normalized 2017 reported 2016 adjusted 75.0 72.1 93.6 31.0 31.3 16.3-3.6% -6.0% 106.0 103.3 109.9 Air Freight conversion ratio increased further to 22% in Q4 PROFIT Increased costs in Q4 2017 FX normalized 2017 reported 2016 reported 50.5 48.4 46.5 5.8 9.1 9.5 60.0 +14.7% 57.5 +9.9% 52.3 Unchanged dividend of CHF 3.75 per share* Note: Q3YTD / Q4 in CHF million // Profit 2017 impacted by a CHF 10.6m charge for the devaluation of deferred tax assets due to the US tax reform. /// * Subject to approval by the annual general meeting 4

OPERATING AND FINANCIAL REVIEW 5

AIR FREIGHT: RECORD FOURTH QUARTER TONNAGE, GP/TON 8% volume growth in 2017 Margin and EBIT improved with every quarter Q4 conversion ratio of 22.3% close to mid-term goal of 25% 274 252 249 240 233 648 670 620 625 562 Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 Tons ('000) GP/Ton (in CHF) EBIT AND EBIT/GP MARGIN 22.3 18.8 14.7 14.7 11.8 21 17 22 30 41 Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 2016 2017 YoY Growth, % Q4 Q1 Q2 Q3 Q4 Volume (market, estimated) 8% 6% 10% 10% 11% Volume (Panalpina) 14% 8% 7% 9% 8% GP/ton -14% -10% -10% -1% 19% Gross Profit -2% -3% -4% 8% 29% 2016 2017 Gross Profit, EBIT YTD YTD Gross Profit 595.2 639.4 7% EBIT (adjusted PY) 93.5 110.3 18% EBIT/GP (%) 15.7% 17.3% Volumes (tons '000) 921.4 995.9 8% EBIT (adjusted PY) EBIT/GP margin (%) (adjusted PY) Note: Gross profit and EBIT in CHF million 6

OCEAN FREIGHT: SUSTAINED MARGIN PRESSURE TEU, GP/TEU 389 374 383 386 378 2% volume growth in 2017 Challenging market environment put pressure on margins Continued EBIT loss in Q4 282 285 282 275 254 Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 TEU (in '000) GP/TEU (in CHF) EBIT AND EBIT/GP MARGIN -5.1-3.2 0.6-2.9-9.6 0.5-3.0-2.7-5.1-9.2 2016 2017 YoY Growth, % Q4 Q1 Q2 Q3 Q4 Volume (market, estimated) 3% 4% 3% 3% 4% Volume (Panalpina) 1% 7% 3% 2% -3% GP/TEU -18% -17% -7% -5% 8% Gross Profit -16% -11% -5% -3% 5% 2016 2017 Gross Profit, EBIT YTD YTD Gross Profit 443.8 427.2-4% EBIT (adjusted PY) 10.9-15.1 n/a EBIT/GP (%) 2.5% -3.5% Volumes (TEUs '000) 1488.5 1520.5 2% Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 EBIT (adjusted PY) EBIT/GP margin (%) (adjusted PY) Note: Gross profit and EBIT in CHF million 7

LOGISTICS: INVESTMENTS IN GROWTH GROSS PROFIT 92 83 81 81 86 2017 YoY Growth, % Q4 Q1 Q2 Q3 Q4 Gross Profit -11% -16% -19% -14% -7% Uptick of gross profit in Q4 Network expansion with two major facilities in Dubai and Singapore Improved full-year profitability and EBIT over NFR margin Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 EBIT (ADJUSTED PY) 3.1 2.7 2.4 0.5-0.1 Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 2016 2017 Gross Profit, EBIT YTD YTD Gross Profit 385.7 331.1-14% EBIT (adjusted PY) 5.6 8.1 45% EBIT in % of NFR 1.0% 1.5% Note: Gross profit and EBIT in CHF million 8

IFRS CHANGES 2018 9

IFRS CHANGES IN 2018 Changes applicable as of January 1 st 2018 To ensure the comparability and transparency of the financial statements, IFRS 16 (leases) was adopted as of January 1 st 2018 (early adoption), together with the other applicable changes (IFRS 15 / IFRS 9) Only IFRS 16 has a material impact as illustrated below, based on 2017 figures Balance sheet 31.12.2017 IFRS 16 2017 Ilustrative Total assets 1'839 360 2'199 Total liabilities 1'225 360 1'585 Total equity 615 ~ 615 Total equity and liabilities 1'839 360 2'199 Income Statement 2017 FY IFRS 16 2017 Ilustrative Gross profit 1'398 28 1'426 EBITDA 146 120 266 EBIT 103 6 109 EBT 102 ~ 102 Consolidated Profit 58 ~ 58 The leased assets will be reported as right-of-use assets in the balance sheet The lease liabilities will be reported under short and long-term lease liabilities in the balance sheet in CHF million 10

FINANCIAL GUIDANCE INCLUDING M&A 11

FINANCIAL GUIDANCE 2018 Acquisitions: will impact annualized gross profit by ~CHF 25 million and EBITDA / EBIT by ~ CHF 6 million / CHF 2 million CAPEX: between CHF 25 and 30 million Global income tax rate: expected between 25% and 27% Net working capital intensity: stable at 2017 level 12

OUTLOOK AND PRIORITIES 2018 13

OUTLOOK AND PRIORITIES 2018 OUTLOOK Market: Air/Ocean: 3-4% Air freight rates are expected to increase while ocean freight rates are expected to remain stable Panalpina: Air/Ocean: at or above market PRIORITIES (unchanged) Focus on topline growth and further improvement of unit profitability Improve EBIT in Ocean Freight Accelerate growth through selected bolt-on acquisitions Maintain cost discipline and push ahead implementation of SAP TM 14

NEXT EVENTS: FIRST QUARTER RESULTS: APRIL 19, 2018 ANNUAL GENERAL MEETING: MAY 8, 2018 15

DISCLAIMER Investing in the shares of Panalpina World Transport (Holding) Ltd involves risks. Prospective investors are strongly requested to consult their investment advisors and tax advisors prior to investing in shares of Panalpina World Transport (Holding) Ltd. This document contains forward-looking statements which involve risks and uncertainties. These statements may be identified by such words as may, plans, expects, believes and similar expressions, or by their context. These statements are made on the basis of current knowledge and assumptions. Various factors could cause actual future results, performance or events to differ materially from those described in these statements. No obligation is assumed to update any forward-looking statements. Potential risks and uncertainties include such factors as general economic conditions, foreign exchange fluctuations, competitive product and pricing pressures and regulatory developments. The information contained in this document has not been independently verified and no representation or warranty, express or implied, is made to, and no reliance should be placed on, the fairness, accuracy, completeness or correctness of the information or opinions contained herein. The information in this presentation is subject to change without notice, it may be incomplete or condensed, and it may not contain all material information concerning the Panalpina Group. None of Panalpina World Transport (Holding) Ltd or their respective affiliates shall have any liability whatsoever for any loss whatsoever arising from any use of this document, or its content, or otherwise arising in connection with this document. This document does not constitute, or form part of, an offer to sell or a solicitation of an offer to purchase any shares and neither it nor any part of it shall form the basis of, or be relied upon in connection with, any contract or commitment whatsoever. This information does neither constitute an offer to buy shares of Panalpina World Transport (Holding) Ltd nor a prospectus within the meaning of the applicable Swiss law. 16

APPENDIX 17

INCOME STATEMENT PER QUARTER GROUP Group Q1 2016 Q2 2016 Q3 2016 Q4 2016 FY 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 FY 2017 Net forwarding revenue 1,307.2 1,289.4 1,267.0 1,332.5 5,196.0 1,277.2 1,354.9 1,433.4 1,467.3 5,532.8 Forwarding expenses (942.3) (918.0) (911.6) (999.6) (3,771.4) (944.5) (1,014.5) (1,081.8) (1,094.2) (4,135.0) Gross profit 364.9 371.4 355.4 332.9 1,424.6 332.7 340.4 351.6 373.0 1,397.8 Personnel expenses (225.0) (221.3) (212.9) (211.3) (870.5) (216.4) (216.2) (218.6) (238.8) (889.8) Other operating expenses (103.7) (101.1) (97.1) (92.7) (394.5) (89.3) (88.0) (92.5) (91.9) (361.8) EBITDA adjusted 36.2 49.1 45.4 28.9 159.6 27.1 36.2 40.6 42.3 146.2 Depreciation of property, plant and equip. (6.2) (6.2) (6.2) (7.1) (25.8) (5.3) (5.4) (5.0) (5.6) (21.3) Amortization of intangible assets (6.0) (6.0) (6.3) (5.6) (23.9) (5.4) (5.2) (5.5) (5.4) (21.6) EBIT adjusted 24.0 36.8 32.9 16.3 109.9 16.4 25.6 30.1 31.3 103.3 in % of gross profit 6.6% 9.9% 9.2% 4.9% 7.7% 4.9% 7.5% 8.6% 8.4% 7.4% Non-recurring items Restructuring expenses 0.0 (26.1) 0.0 (1.9) (28.0) 0.0 0.0 0.0 0.0 0.0 EBIT reported 24.0 10.7 32.9 14.4 82.0 16.4 25.6 30.1 31.3 103.3 in % of gross profit 6.6% 2.9% 9.2% 4.3% 5.8% 4.9% 7.5% 8.6% 8.4% 7.4% Financial result (0.9) 0.7 (0.4) 0.2 (0.4) 0.2 0.1 (0.4) (1.6) (1.8) Earnings before taxes (EBT) 23.1 11.4 32.5 14.6 81.6 16.5 25.7 29.7 29.6 101.5 Income tax expenses (5.8) (6.9) (7.9) (8.8) (29.3) (4.2) (8.1) (11.2) (20.6) (44.1) % of EBT 25.0% 60.2% 24.2% 60.1% 35.9% 25.2% 31.6% 37.8% 69.4% 43.4% Profit 17.3 4.5 24.6 5.8 52.3 12.4 17.6 18.5 9.1 57.5 Earnings per share 0.75 0.21 1.06 0.27 2.29 0.54 0.75 0.79 0.40 2.48 Note: Group figures in CHF million 18

INCOME STATEMENT PER QUARTER AIR FREIGHT Air Freight Q1 2016 Q2 2016 Q3 2016 Q4 2016 FY 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 FY 2017 Net forwarding revenue 633.2 635.9 634.1 723.4 2,626.7 657.1 700.0 738.9 823.8 2,919.8 Forwarding expenses (484.6) (480.0) (485.3) (581.6) (2,031.5) (512.5) (550.0) (577.5) (640.3) (2,280.3) Gross profit 148.6 155.9 148.9 141.8 595.2 144.7 150.0 161.4 183.4 639.4 Personnel expenses (88.5) (86.9) (84.7) (87.3) (347.3) (90.5) (91.6) (92.8) (104.4) (379.3) Other operating expenses (37.1) (35.9) (31.8) (28.4) (133.3) (32.4) (31.7) (33.7) (33.4) (131.2) EBITDA adjusted 23.0 33.1 32.4 26.1 114.6 21.8 26.6 34.9 45.7 129.0 Depreciation and amortization (5.2) (5.2) (5.5) (5.3) (21.1) (4.6) (4.7) (4.6) (4.7) (18.6) EBIT adjusted 17.8 27.9 26.9 20.8 93.5 17.1 22.0 30.3 40.9 110.3 in % of gross profit 12.0% 17.9% 18.1% 14.7% 15.7% 11.8% 14.6% 18.8% 22.3% 17.3% Non-recurring items Restructuring expenses 0.0 (12.7) 0.0 0.0 (12.7) 0.0 0.0 0.0 0.0 0.0 EBIT reported 17.8 15.3 26.9 20.8 80.8 17.1 22.0 30.3 40.9 110.3 in % of gross profit 12.0% 9.8% 18.1% 14.7% 13.6% 11.8% 14.6% 18.8% 22.3% 17.3% Air Freight volumes ('000 tons) 216.1 225.1 227.8 252.4 921.4 233.2 239.9 248.9 273.9 995.9 % change YoY 5.4% 11.1% 9.9% 14.1% 10.2% 7.9% 6.6% 9.3% 8.5% 8.1% GP/ton (CHF) 688 693 653 562 646 620 625 648 670 642 % change YoY -4.7% -3.6% -7.3% -14.0% -7.5% -9.8% -9.7% -0.8% 19.2% -0.6% Note: Air Freight figures in CHF million 19

INCOME STATEMENT PER QUARTER OCEAN FREIGHT Ocean Freight Q1 2016 Q2 2016 Q3 2016 Q4 2016 FY 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 FY 2017 Net forwarding revenue 533.8 492.1 495.5 477.0 1,998.4 491.5 517.2 555.1 510.5 2,074.3 Forwarding expenses (415.7) (377.3) (383.4) (378.3) (1,554.7) (386.0) (408.1) (446.3) (406.7) (1,647.1) Gross profit 118.1 114.8 112.1 98.7 443.8 105.5 109.1 108.8 103.8 427.2 Personnel expenses (79.1) (75.2) (75.5) (72.1) (301.9) (77.9) (78.4) (78.8) (83.7) (318.9) Other operating expenses (30.5) (28.8) (27.4) (27.5) (114.4) (27.1) (26.5) (29.0) (25.7) (108.3) EBITDA adjusted 8.4 10.8 9.2 (0.9) 27.5 0.5 4.1 0.9 (5.5) (0.0) Depreciation and amortization (4.1) (4.2) (4.1) (4.2) (16.6) (3.6) (3.6) (3.8) (4.1) (15.1) EBIT adjusted 4.3 6.6 5.1 (5.1) 10.9 (3.2) 0.6 (2.9) (9.6) (15.1) in % of gross profit 3.7% 5.8% 4.5% -5.1% 2.5% -3.0% 0.5% -2.7% -9.2% -3.5% Non-recurring items Restructuring expenses 0.0 (9.7) 0 (1.9) (11.5) 0.0 0.0 0.0 0.0 0.0 EBIT reported 4.3 (3.0) 5.1 (6.9) (0.6) (3.2) 0.6 (2.9) (9.6) (15.1) in % of gross profit 3.7% -2.6% 4.5% -7.0% -0.1% -3.0% 0.5% -2.7% -9.2% -3.5% Ocean Freight volumes ('000 TEUs) 348.2 372.6 378.7 389.0 1,488.5 374.2 382.8 385.6 377.9 1,520.5 % change YoY -10.0% -8.2% -8.8% 0.8% -6.6% 7.5% 2.7% 1.8% -2.8% 2.2% GP/TEU (CHF) 339 308 296 254 298 282 285 282 275 281 % change YoY 10.2% 5.9% -1.6% -17.6% -1.1% -16.9% -7.5% -4.7% 8.3% -5.8% Note: Ocean Freight figures in CHF million 20

INCOME STATEMENT PER QUARTER LOGISTICS Logistics Q1 2016 Q2 2016 Q3 2016 Q4 2016 FY 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 FY 2017 Net forwarding revenue 140.2 161.3 137.4 132.1 570.9 128.6 137.7 139.4 133.0 538.7 Forwarding expenses (42.0) (60.7) (42.9) (39.7) (185.3) (46.0) (56.4) (58.0) (47.2) (207.6) Gross profit 98.2 100.6 94.4 92.4 385.7 82.5 81.3 81.5 85.8 331.1 Personnel expenses (57.4) (59.1) (52.8) (51.9) (221.3) (47.9) (46.1) (46.9) (50.7) (191.6) Other operating expenses (36.0) (36.3) (37.8) (36.7) (146.9) (29.8) (29.8) (29.8) (32.9) (122.3) EBITDA adjusted 4.8 5.2 3.8 3.7 17.5 4.8 5.4 4.8 2.2 17.2 Depreciation and amortization (2.9) (2.9) (2.9) (3.2) (11.9) (2.5) (2.4) (2.1) (2.3) (9.2) EBIT adjusted 1.8 2.3 0.9 0.5 5.6 2.4 3.1 2.7 (0.1) 8.1 Non-recurring items Restructuring expenses 0.0 (3.8) 0.0 0.0 (3.8) 0.0 0.0 0.0 0.0 0.0 EBIT reported 1.8 (1.5) 0.9 0.5 1.8 2.4 3.1 2.7 (0.1) 8.1 Note: Logistics figures in CHF million 21

BALANCE SHEET Change in 31-Dec-16 31-Dec-17 CHF % Cash and cash equivalents 388.8 310.9 (78.0) -20% Trade receivables, unbilled forwarding 908.7 1,097.0 188.3 21% Other current assets 102.5 132.2 29.7 29% Property, plant and equipment 63.5 96.7 33.2 52% Intangible assets 97.9 88.5 (9.5) -10% Other non-current assets 99.0 113.8 14.8 15% Total assets 1,660.6 1,839.0 178.4 11% Short-term borrowings 2.3 2.6 0.3 15% Trade payables, accured cost of services 652.4 796.7 144.3 22% Other current liabilities 243.9 267.6 23.7 10% Long-Term borrowings 0.0 3.2 3.2 n/a Other long-term liabilities 144.9 154.6 9.7 7% Total liabilities 1,043.6 1,224.7 181.1 17% Share capital 2.4 2.4 (0.0) -1% Reserves, treasury shares 605.7 605.6 (0.1) 0% Non-controlling interests 8.9 6.3 (2.6) -29% Total equity 617.0 614.3 (2.7) 0% Total equity and liabilities 1,660.6 1,839.0 178.4 11% Note: Figures in CHF million 22

CASH FLOW 31-Dec-16 31-Dec-17 Cash flow before changes in working capital 131.3 153.6 Changes in working capital 18.8 (48.0) Cash from operations 150.1 105.6 Change in % Interest and income taxes paid (39.4) (38.3) Net cash from operating activities 110.7 67.3-39% Net cash from investing activities (24.1) (68.1) 183% Free cash flow 86.6 (0.8) -101% Net cash used in financing activities (88.7) (88.2) -1% Net increase (decrease) in cash and cash equivalents (2.1) (89.0) Cash and cash equivalents at beginning of period 392.3 388.8 Effect of exchange rate changes (1.4) 11.1 Cash and cash equivalents at end of period 388.8 310.9 Note: Figures in CHF million 23