Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination...
Transcript of Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination...
![Page 1: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/1.jpg)
DRAFTDRAFT
Investor PresentationOctober 2016
![Page 2: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/2.jpg)
DRAFT
Disclaimer
2
This document has been prepared by Space2 S.p.A. (“Space2” or the “Company”) exclusively for use in thepresentation of the envisaged business combination between Space2 and the target company.This document does not constitute or form part of any offer or invitation to sell, or any solicitation to purchaseany shares or any other kind of financial instruments issued or to be issued by Space2 and/or the combined entityresulting from the envisaged business combination between Space2 and the target company.Not all the information contained and the opinions expressed in this document have been independently verified.In particular, this document contains forward-looking statements that are based on current estimates andassumptions made by the management of Space2 to the best of their knowledge. Such forward-lookingstatements are subject to risks and uncertainties, the non-occurrence or occurrence of which could cause theactual results including the financial condition and profitability of Space2 and the combined entity resulting fromthe envisaged business combination to differ materially from, or be more negative than, those expressed orimplied by such forward-looking statements. Consequently, Space2 and its management can give no assuranceregarding the future accuracy of the estimates of future performance set forth in this document or the actualoccurrence of the predicted developments.The data and information contained in this document are subject to variations and integrations. Although Space2reserves the right to make such variations and integrations when it deems necessary or appropriate, Space2assumes no affirmative disclosure obligation to make such variations and integration and no reliance should beplaced on the accuracy or completeness of the information contained in this document. No person accepts anyliability whatsoever for any loss howsoever arising from the use of this document or of its contents or otherwisearising in connection therewith.By accepting this document, you agree to be bound by the foregoing limitations.
![Page 3: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/3.jpg)
DRAFTToday’s presenters
3
Giulio RanzoChief Executive Officer
Alessandro AgostiChief Financial Officer
Sergio ScippaSVP Business Unit &CEO Regulus
Paolo BellomiSVP Product Development
Roberto ItaliaPartner
Carlo Pagliani Partner
Edoardo SubertPartner
Gianni MionPartner
![Page 4: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/4.jpg)
DRAFTTable of Contents
1. Investment overview
2. Avio highlights
3. Market and Business
4. Technology&Operations
5. Future Prospects
6. Financials
7. Transaction overview
4
![Page 5: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/5.jpg)
DRAFT
5
1. Investment overview
![Page 6: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/6.jpg)
DRAFT
Space2: enabling the growth of Italian champions
Space2 is the second Italian SPAC promoted by Space Holding and listed on MIV, the regulated segment for investment vehicles of the Milan Stock Exchange, since 31 July 2015
On listing, Space2 raised an aggregate € 308m, including € 8m from Space Holding
Space, Space2's predecessor, merged with Fila SpA, now listed on the STAR segment of the Milan Stock Exchange, in November 2015
Searching for a leading Italian company with an attractive profile and a strong management team
Space2 will use € 154m to acquire a unique Italian target. The remaining € 154m will go into Space 3, a newly created SPAC still promoted by Space Holding
6
![Page 7: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/7.jpg)
DRAFT
Avio: our selected target
7
At the forefront of Italian technological leadership
A key European player with an essential role in the growing space economy
A global technology leader, with over 50 years of experience in space propulsion and launch systems
At the heart of designing, developing, manufacturing, assembling and delivering the most successful European launchers
An established international footprint, with exclusive access to critical launch infrastructure at the European spaceport
Solid revenue growth and robust cash generation supported over time by substantial backlog and dedicated public R&D funding
Experienced and dedicated team, with over 760 skilled employees
![Page 8: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/8.jpg)
DRAFTOur partners: Leonardo and Avio Management
Access to broader space technologies and further
global presence
Vision, leadership and competence
Access to capital markets
Space2 investors LeonardoAvio
Management
8
4%(1)28%(1)68%(1)
(1) Shareholding structure at Business Combination with the acquisition of 85.7% stake and assuming that (i) no Space2 shareholder exercises the Right to Withdrawal and (ii) Avio Management acquires 5.6% of the Avio share capital (“Base Case”)
![Page 9: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/9.jpg)
DRAFT
9
2. Avio highlights
![Page 10: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/10.jpg)
DRAFT
Avio: a key player in EU Space Launchers
10
Vega
• 10 tons to Geostationary Orbit
• Large Telecom & Broadcasting Satellites
• Current flight rate : 6/year
• In operation since 1996
• 1,5 tons to Low Earth Orbit
• Small Earth observation Satellites
• Current flight rate : 3/year
• In operation since 2012
Ariane 5
Industrial partner (ca. 10% share(1)) Prime Contractor (ca. 65% share(1))
(1): Management estimate
![Page 11: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/11.jpg)
DRAFT
Launchers enable all other Space business segments
Satellite manufacturing
$ 16.6bn
Satellite services(2)
$ 127.4bnEnd users
Global space value chain (2015)
Launch industry(1,2)
$ 5.4bn
(1) Includes launcher manufacturing and launch service activities(2) Commercial services revenues only
Sources: based on Satellite Industry Association (2015)
Ground Segment$ 58.9bn
11
![Page 12: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/12.jpg)
DRAFT
End-market demand driven by various application domains
Broadband Data
Earth observation
TechnologyMeteorology Navigation
• Mobile Data• Managed network
services (fleet management)
• Machine 2 machine
• Agriculture and urban planning
• Mining development
• Disaster management
To gain deeper insight of the
earth’s surface
To connect people and devices worldwide
• Weather forecast• Climate change /
environment analysis
To discover new worlds and the
cosmos
To understand and forecast the
weather
• In-orbit testing• Health
experiments
• Navigation• Positioning
To navigate people to their
destinations
Broadcasting
• Satellite television / satellite radio
• Satellite broadband
End
user
s
Our daily lifestyle hinges upon what happens in space
12
![Page 13: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/13.jpg)
DRAFT
it takes 5 min to get to Space, two hours to position satellites
13
First three stages:7.5km/s reached and out of atmoshere
Fourth stage first firing: orbital conditions reached
Fourth stage second firing: circular orbital reached
Fourth stage third firing: de-orbiting
Example of typical Low Earth Orbit mission
Propelled phase
Coasting phase
Earth’s atmosphere
800km
200km
5min 1hr 2hrs
Propulsion stages separations
Fairing separation
Upper stage maneuvers and satellite injection into orbit
![Page 14: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/14.jpg)
DRAFT
PROPULSIONIST
Avio has over 50 years in Space Launchers
14
Evolved from supplier to integrated operator
1988 2012 Today1980
Solid rocket motorssupplier
1960
Qualified supplier
A pre-requisite to enter in the space
business
Explosivesmaker
Propulsionist
Design authority of
Ariane 5P230 SRM and
vulcan TP
Vega LV primeand
design authority
Vega Evolution Ariane 6
Integrated operatorPrime contractor
![Page 15: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/15.jpg)
DRAFT
Today Avio has 3 main competency areas
15
Solid propulsion
Materials :Pre-preg and TP rubber
Propellant casting
Liquid propulsion System integration
Insulated motor Case Mfg
Nozzles
Vulcain Lox TP MIRA TP andFiring Test
TP integration Mission simulation
Vinci Lox TP
Launcher integration
All system testing and verification
![Page 16: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/16.jpg)
DRAFTAvio generates today 257M€ annual revenues
16
€112M
Vega launcherAriane propulsion
Ariane 5 Ariane 6
Vulcain Vinci
Vega Vega C
Production Development
Turbopumps
≈48%
≈47%
≈4%
Rev257M€
Boosters
Tactical propulsionAster 30 Camm ER
![Page 17: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/17.jpg)
DRAFT
Consistent financial track record in the last 10 years
Ariane and Vega flights
OrderBacklog
(M€)
Net revenues (M€)
179 489329 206ESA Funding (M€)
Growing flight rates
3.5 years backlog visibility
7% revenue
CAGR in 10 years
Stable funding
5 56 6
76
5
7
4
6 6
1 1 1
3
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
ArianeVega
17
![Page 18: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/18.jpg)
DRAFTStrong partnership with leading EU Space players
18
• Ariane 5 and Ariane 6 Prime Contractor• Partner in the two Joint Ventures since 1990
• Europropulsion (solid stage integration)• Regulus (propellant casting)
• World leading Commercial Launch Service Provider• Avio as a shareholder since 1984
• Research and Technology program definition• Partner in Vega’s project (ELV) since 2000
18
![Page 19: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/19.jpg)
DRAFTAvio plays a pivotal role between market demand and product development
• Technology/productdevelopment
• Manufacturing
• Testing
• Procurement
• Systemintegration
• Testing,verification
• Commercialization
• Launch operations
Productdevelopment
and production
Commercialexploitation
Satellite services
Funding &product policy
• Satellite operations
Vega
Ariane
Avio at the heart of the EU launcher industry
Supplier Integrator
19
…OTHERS
![Page 20: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/20.jpg)
DRAFT
Skilled and experienced management team
20
SergioScippa
SVP Business & CEO REgulus
MarcoBiagioni
SVP Purchasing
SalvatoreSpinosa
VP IndustrialOperations
FrancescaLillo
VP HSE &Material Eng
AlessandroAgosti
CFO
CarmineSchips
SVP Plants &Planning
Giulio Ranzo
CEO
FrancescoDepasquale
SVP SpaceportOperations.
PierluigiPirrelli
CEOELV
RobertoCiervo
SVP HR
ManricoMastria
SVP Quality
GiorgioMartellino
General Counsel
PaoloBellomi
SVP ProductDevelopment
FrancescoLibri
Internal Auditor
RobertoNasiCEO
Secosvim
![Page 21: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/21.jpg)
DRAFT
21
3. Market and Business
![Page 22: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/22.jpg)
DRAFT
Different orbits for different applications
22
36k km
300 / 2000 km
20k km
GEO/GTO orbits 36,000 km
(Heavy launchers)
MEO orbits 22,000 km
(Medium launchers)
LEO orbits 300-1,500 km
(Light launchers)
Atmosphere
Altit
ude
(km
)
TelecomBroadcasting
Navigation
Satellite mass (kg)2000 kg 4000 kg 6000 kg1000 kg
Satellite internet constellations
Weather forecasting
![Page 23: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/23.jpg)
DRAFT
Sources: OECD: The Space Economy at a Glance 2014, LCA Elaboration
Small satellites will drive market demand
Multi-satellite adaptability and multi-orbit deployment capabilities become key factors for launchers vehicles
Lower orbit
serviced with light launchers
Higher orbit
reached by heavy launchers
0
50
100
150
200
250
300
350
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020% CAGR
# of satellites
2015-2020+7% p.a.
2010-2015
By orbit (2010 - 2020)
+20% p.a.
Demand driven by emerging commercial customers in LEO
(deployment of mega-constellations)
By mass (2010 - 2020)
Demand driven by ever smaller satellites thanks to technological breakthroughs and the CubeSat
standard
0%10%20%30%40%50%60%70%80%90%
100%
< 1,5 tons
> 1,5 tons
47%
53%
10%
90%
23
Satellite market
% of satellites
SatCom
SmallSatfor E.O.
![Page 24: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/24.jpg)
DRAFT
Source: Union of Concerned Scientists, Teal Database, Science and Technology Policy Institute, LCA Elaboration
Totalsatellites
The number of satellites to be launched will double in the next 5 years
The number of total satellites in orbit will be pushed by commercial exploitation of space, in particular with the deployment of new satellite constellations in LEO orbits
2010 - 2015 2016 - 2020
642 1,318≈ 2 X
Satellites to be launched by customer (2010 - 2020)
436 636
206 682≈ 3 X
≈ 1.5 X
Commercialcustomers
Institutionalcustomers
# of satellites
of w
hich
24
o/w 70% accessible market for
EU launchers
![Page 25: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/25.jpg)
DRAFT
27
HIIA
Epsilon
Competitive landscape in the launch service business
EU fleet covers all relevant segments and provides extremely reliable services
GEO/GTO orbits
36,000 km
(Heavy launchers)
MEO orbits
22,000 km
(Medium launchers)
LEO orbits
300-1,500 km
(Light launchers)
2006-2015 launches 183
Falcon 9 Atlas 5
Delta 2
Minotaur
29
GLSV
PSLV
65287
Proton
Soyuz
Rockot Dnepr
136
CZ-3
CZ-4
CZ-2C
Global launch industry segmentation by orbit
(1) It does not take into considerations 15 Soyuz launches realised by Kourou Spaceport (EU)Source: spacelaunchreport.com (update 2015)
+++Reliability ++++ ++
(1)
25
Ariane 5
Vega
Closed market
![Page 26: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/26.jpg)
DRAFT
2017 to 2019
Robust, fully contracted backlog
Backlog for Vega
2015 2016
Backlog for Ariane 5
(1) MPL: Multiple payload
Predictable production revenues for the next three and half years from backlog
MPL(1)
ECASingle
PLGTO
ESGalileoMEO
ECASingle
PL GTO
ECADouble
PLGTO
ESGalileoMEO
2 4
ECADouble PL
GTO
6
Flown Contracted26
2014
ECADouble
PLGTO
5
ECASingle
PL GTO
1
ECADouble
PLGTO
ESGalileoMEO
Total backlog : 9 Launchers
The signature of an additional order of 10 launchers is
expected beginning 2017
The signature of an additional order of 18 launchers is
expected beginning 2017 ECA
DoublePL
GTO
ECADouble
PLGTO
ECADouble
PLGTO
ECADouble
PLGTO
Total backlog :15
…
![Page 27: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/27.jpg)
DRAFT
27
Vega E, to capture the full SSO market in single/double launch, with an increased versatility
Vega C , with its multi-satsdispenser for small satellites, and increased performance to capture radar satellites market segment
Ariane 6, in its two versions, to address all types of missions in MEO and GTO, also filling the gap left by Soyuz, with a competitive price
The product roadmap for the future
![Page 28: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/28.jpg)
DRAFT
Growing and changing industry: Avio ideally positioned
28
Sector prospects
Institutional demand expected to continue while commercial demand to grow exponentially1
Positioning
From GEO to LEO, from large to small satellites (90% of satellites in 2024 will be small sats, pushing exploitation of LEO orbits)2 Launch vehicles to adapt offering: multi-satellite dispensers and multi-orbit capable launch vehicles3
Impeccable reliability increasingly requested by customers4
Launch industry to face a bottleneck: satellites / launchers ratio to increase from 1.3x (2010 – 2015) to 2.4x (2016 – 2020)5
![Page 29: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/29.jpg)
DRAFT
29
4. Technology & Operations
![Page 30: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/30.jpg)
DRAFT
Avio has a leadership across three core technologies
Extensive know-how and proprietary technologies
30
Solid propulsion System integration
Insulated motor case Launcher integration
Proprietary solutions on filament winding and thermal
protections
Liquid propulsion
Vulcain/Vinci LOx TP, LOx-LNG engine
Application of additive layer manufacturing, breakthrough
LOx-LNG engine design
Fully independent in launcher integration including campaign
Over the years Avio has constantly been at the edge of developing proprietary core technologiesfor space launch systems
Its core set of technologies enjoy patent protection and keep improving
![Page 31: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/31.jpg)
DRAFT
Mastering the complexity of launching
31
System integration and avionic skills
Multi-physics by a large simulation factory and strict compliance to test-as-you-fly doctrine
GNC algorithms and software Propulsion
Flight mechanicsTrajectoriesDynamic, environment and loads
Stage thermal control
![Page 32: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/32.jpg)
DRAFT
Vega: a unique launch vehicle
Reliability, precision, versatility and ability to adapt are Vega's core features
Highest level of versatility in adapting to multiple payloads and exploiting engine technology to allow for multi-orbit dispatching
One of 2 launch systems worldwide with proven in-orbit maneuvering capabilities
100% reliability; first launch system in history with such a track record after 7 launches
Propelled phase
Coasting phase
Earth’s atmosphere
800km
200km
5min 1hr 2hrs
Propulsion stages separations
Fairing separation
Upper stage maneuvers and satellite injection into orbit
32
![Page 33: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/33.jpg)
DRAFT
Recent case study: VV07
15th September 2016
7th consecutive successful launch
Lift-off on-time by the millisecond,mission lasted 1h 42m 59s
5 satellites dispatched on differentorbits
4 for Terra Bella (Google)
1 for Peruvian space agencyCONIDA
Dispatching well within distancetolerance limits (180m versus 1km)
Source: Arianespace data
4 SkySat satellites for Google (Terrabella)
PerùSAT-1 satellite for Peruvian space agency CONIDA
US and international commercial customers begin to enjoy sustained track record and unique performance
Orbited satellites
33
![Page 34: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/34.jpg)
DRAFT
Avio at the heart of the European space industry evolution
New products afforded by modular technology approach
34
Vega C >2,400kg LEO Vega E
>3,000kg LEO + MPL extensionVega1,450kg LEO 2019 2024
Common BlockP120C
the brick and pillar for next gen
ESA vehicles
New upper stage:
unprecedented versatility
2020
Ariane 6 Up to 11t GTO (A64)
Zefiro 40Consolidate and improve
a winning concept
Ariane 5up to 10,5t GTO
LEO Reference: Polar Earth Orbit @ 700 km
![Page 35: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/35.jpg)
DRAFT
Avio is part of the EU critical space infrastructures
Source: Company information 35
Turin •LOx&LNG turbo-pump
design, manufacturing and assembly
Paris •Management and design
of SRM for development and production programs
KourouCity
Kourou European Spaceport (CSG)• Solid rocket motor casting (Regulus)
and integration (Europropulsion)• Vega integration and launch
operations (Mobile Gantry) Airola •Carbon Epoxy Prepreg manufacturing and testing
Colleferro•Solid rocket motor design,
production•System activities, mission
design•Flight Software Factory•Liquid propulsion design,
production,•Stage integration (Vega)•Test center
35
![Page 36: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/36.jpg)
DRAFT
Main orbital spaceports worldwide
36
Limited number of spaceports worldwide
Kourou Spaceport (Guiana)
Existing spaceport
4
1
4
4
2
1
Operating spaceports
Guaranteed access toEU spaceport
![Page 37: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/37.jpg)
DRAFT
Unique access to the only European Spaceport
Spaceport (Kourou)• Solid rocket motor casting and integration• Vega integration and launch operations
Full control from production to launch
Equipment integration
Segmentassembling
StagedeliveryCasting
37
Launch Vehicle IntegrationPropellant Preparation
70%30%
50%50%
60%40%
![Page 38: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/38.jpg)
DRAFT
38
5. Future Prospects
![Page 39: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/39.jpg)
DRAFT
Strong additional growth potential
Advanced Vision Into Orbit
39
Fresh capital from Space2 (approx. € 66m) will enable a further acceleration of Avio’s growthpotential
New product development• Further broadening of product and
technology portfolio
New markets• Potential access to new markets
and new business segments
Consolidated existing market leadership• Greenlight Vega to 3 launches
per year (ready four 4)• Maintaining key presence in
Ariane, the world leading commercial launch system
Industrial supply chain consolidation• Insourcing of critical industrial
supplies to consolidate margins and reduce dependency from external suppliers
Efficient operations on ground infrastructure• Streamlining of ground
segment operations to improve productivity and flight readiness as well as launch cadence with Avio’s partners
![Page 40: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/40.jpg)
DRAFT
40
6. Financials
![Page 41: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/41.jpg)
DRAFT
47%48%
4%Vega
Ariane
Tactical
2013A 2014A 2015A
Stable revenue generation
Stable revenue generation and increasing backlog over last years
Total net revenues and backlog (€m)
2015A net revenue breakdown by activity2015A net revenue breakdown by business
336
679
905
232 224257
Net revenues Backlog
6M2015A 6M2016A
649
119
835
119
41
24%
76%
Research &Development
Production
![Page 42: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/42.jpg)
DRAFT
14.1 14.17.5 7.4
6M2015A 6M2016A
12%
37.9 39.4 35.524.7 26.3 22.2
2013A 2014A 2015A
Steady profitability
Steady profitability over last years both at EBITDA and Net Income level
EBITDA and EBIT Adjusted (€m)(1)
Net Income Adjusted (€m) (2)
Net income adj. Margin on net revenues
(1) Main adjustments related to non recurring items and investors’ fees (2) In addition to EBITDA adjustments, main adjustments are related to interests on Shareholders loans and exceptional tax items
12% 12%7% 5% 3%
16% 18% 14%
2014 higher margin attributable to cyclical factors mainly related to Vega development contracts
42
11% 12% 9%6%
12%
6%
EBITDA Adj. EBIT Adj. Margin on net revenues
FY15vsFY14 mainly driven by EBITDA and interests on bank financing HY16vsHY15 due to interests on bank financing (since May 2015)
27.6 26.4 17.5
2013A 2014A 2015A
6.4 3.76M2015A 6M2016A
![Page 43: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/43.jpg)
DRAFT
Light asset base due to Goodwill resulting to past LBO transaction (c. 65% of Net Invested Capital) and exclusive free use(comodato) of assets, not included in the Net Invested Capital, belonging to European Space Agency
Light asset base
High level of returns on capital employed
Net invested capital and ROCE Adjusted
43
20% 22% 19%ROCE Adj. (%)(1)
(1) Calculated as EBIT Adjusted on relevant net invested capital, i.e. net invested capital excluding € 221m of goodwill related to space business
Currently includes €96m financing at c. 4% annual interest rate connected to
past LBO capital structure
€m
Sources
Net debt c. € 40mEquity c. € 305m
345
124
![Page 44: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/44.jpg)
DRAFTNet working capital
Structurally favourable net operating working capital position
Evolution of net operating working capital (€m)
Advances to suppliers
Net Work In Progress
Net Operating Working Capital
Trade payables
Inventories
In line with industry practices, customers’ advances very importantin financing operating working capital
44
![Page 45: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/45.jpg)
DRAFT
Adjusted EBITDA
Operating cash flow generation
OCF € 24m
Cas
h ab
sorp
tion
OCF € 46mFY2014
Cas
h ge
nera
tion
FY2015
36
10(4)
29
0
Operating cash flow (€m)
CapexΔ Other
Assets/Liab+ Provisions
Δ net op. working capital
45
Operating Cash Flow
Adjustmentsto EBITDA
![Page 46: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/46.jpg)
DRAFT
46
7. Transaction overview
![Page 47: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/47.jpg)
DRAFT
Current shareholding structures
Ordinary Shares: 400,000,000 Cinven: global Private Equity fund Leonardo: industrial minority partner Viasimo: investment vehicle of previous managers
Ordinary Shares: 30,000,000
Special Shares: 800,000
− No entitlement to ordinary dividends, no voting rights
− 4.5-to-1 conversion in ordinary shares at certain triggers
Market Warrants: 15,000,000
− Strike price: € 9.5− 1 warrant every 4 shares delivered to shareholders
at IPO – Currently listed− 1 warrant every 4 shares to be assigned @ BC
Sponsor Warrants: 1,600,000
− Strike price: € 13 – Cash exercise
47
81%14%
5% Cinven
Leonardo
Viasimo
97%3% Market investors
Space Holding
![Page 48: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/48.jpg)
DRAFTImplied metrics of the transaction
Approach: Net Asset Value Approach: DCF and multiples
Reference valuation date: 1st January 2016 (“Locked Box mechanism”)
(1) Based on net debt as of 31-Dec-15 of € 34.0m, book value of financial receivables vs Termica Colleferro of € 6.4m, book value of minority interests of € 8.2m, book value of associates of € 5.2m, book value of provisions for risks and employee benefits € 38.3m, 50% of the book value of deferred tax
assets of € 28.4m, contractual leakages of € 7.3m48
Space2 NAV per share of € 10 per share at Business Combination
Valuation approach Valuation approach
Purchase Price: € 159.7m
Reference bridge to Enterprise Value(1): € 47.8m
Implied Enterprise Value: € 207.5m
Implied multiples on 2015 financials: 2015 adjusted EBITDA multiple: 5.8x 2015 adjusted EBIT multiple: 9.3x 2015 adjusted P/E multiple: 9.1x
Transaction data Transaction data
![Page 49: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/49.jpg)
DRAFTKey transaction elements(1)
Total net cash contribution into Avio of c. € 66m
3 subsequent steps, all occurring by merger completion
Demerger
A
Acquisition
B
Merger
C
Partial demerger of cash not utilized for the acquisition into Space3, net of cash utilized for withdrawals
Space2, Leonardo and Management acquire respectively a 53%, 27% and 6% interest in Avio from financial investors (Cinven and Viasimo)
Merger by incorporation of Avio into Space2
Avio shareholders(2)
receive new Space2 shares in exchange for Avio shares
(1) Base Case(2) Excluding Space2 for its interest in Avio acquired under B
49
![Page 50: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/50.jpg)
DRAFT6 Demerger(1)A
Space2 is equally split through a proportional demerger
Ordinary shares, special shares and market warrants will be split proportionally(3)
50
DEMERGER
(1) Base Case(2) Not including IPO costs and expenses incurred in up to Business Combination
(3) In case of withdrawal, ordinary shares and special shares will be split proportionally whereas market warrants will be split 1:1 (i.e. 50% / 50%)
Cash: € 308m(2)
NAV: € 10 p.s.
Cash: € 154m(2)
NAV: € 10 p.s.
3
Cash: € 154m(2)
NAV: € 10 p.s.
![Page 51: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/51.jpg)
DRAFT6 Acquisition(1)
Purchase Price for 85.68% stake of Avio equal to c. € 136.8m (100% Purchase Price to c. € 159.7m)
Space2 acquires a 53% interest in Avio for a total acquisition cost of c. € 84.9m
Leonardo acquires a 27% interest in Avio for a total acquisition cost of c. € 42.9m
The Management acquires a 6% interest in Avio for a total acquisition cost of c. € 9.0m
Transfer of shares completed simultaneously with the execution of the Deed of Merger
(1) Base Case
51
B
![Page 52: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/52.jpg)
DRAFT6 Merger(1)C
Merger by incorporation of Avio into Space2
The resulting company assumes the name of Avio
Tender offer threshold set at 25%
Avio price per share equal to € 0.3992, corresponding to a Purchase Price for 100% of € 159.7m
Space2 price per share equal to € 10.0
The exchange ratio of newly issued Space2 ordinary shares for Avio ordinary shares, is set as follows:
€ 0.3992 / € 10.0 equal to an exchange ratio of 0.0399x
52
(1) Base Case
€ 66m(1) additional cash for BP growth acceleration
68% 4%
28%
Resulting shareholders at Business Combination
Free float
![Page 53: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/53.jpg)
Implied equity value
~ € 235m
NAV ~ € 54m(2)
Alternative scenarios at business combination
Implied equity value
~ € 233m(1)
NAV ~ € 154m(2)
Scenario 1:
No withdrawal Scenario 2:
Maximum withdrawal
(1) Estimated multiplying € 10 p.s. to the number of outstanding shares at Business Combination (including conversion of the first tranche of special shares)
(2) Not including IPO costs and expenses incurred in up to Business Combination
53
3 3
Withdrawal price set equal to € 9.893 per share
![Page 54: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/54.jpg)
Transaction timeline
54
1st December
Within the first
half of March
Space2’s Shareholders Meeting to approve Avio as the target for the
Business Combination
Fulfillment of all conditions precedent provided under SPA, including the
authorization of the French Government
Upon listing of Space3 on the MIV, effectiveness of the Demerger
After 5 days from the effective date of the Demerger: closing date and
execution of the deed of Merger
Upon obtainment of Consob’s nulla-osta, listing of Avio’s shares on the
regulated market, possibly STAR segment
27th December –
10th January Period for the exercise of the Withdrawal right by Space2 shareholders
Signing of the SPA and ancillary documents, calling of the general
meeting of Space2 19th October
Oc
tob
er
De
ce
mb
er
Ma
rch
20
16
2
01
7
Ja
nu
ary
23rd December Space2’s Shareholders Meeting to approve the Demerger and the Merger
![Page 55: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/55.jpg)
DRAFTProposed new Board of Directors
Shareholder agreement between Space2 andLeonardo in place to define the first Board ofDirectors, in charge for 3 years:
Giulio Ranzo confirmed as CEO
Space Holding will name the Chairman
Space2 will name 4 directors, of which 3independent
Leonardo will name 3 directors, of which 1independent
All decisions of the Board of Directors to be taken by asimple majority quorum
Lock-up obligations for key shareholders
Space Holding: 12-month lock up
Leonardo: 24-month lock up
Avio Management: 24-month lock up
Board of Directors will consist of 9 members, of which 4 independent
55
![Page 56: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/56.jpg)
DRAFT
Avio: your Space company in short
56
Very attractive market developments
Extremely solid competitive position
A highly qualified and committed management team
Strong and market-oriented ownership structure
Substantial opportunity for growth and further value creation
A unique investment for our Space2 shareholders
![Page 57: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/57.jpg)
57
Appendix
![Page 58: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/58.jpg)
58
Income Statement 2013-2015, H1 2015-2016
Consolidated Income Statement (€'000) 2013 2014 2015 H1 2015 H1 2016
Revenues 232,070 224,460 279,227 118,562 127,892
Change in inventory (1,652) 1,464 764 3,559 2,599
Other operating revenues 6,180 9,072 9,119 2,280 2,867
Raw material costs (63,241) (64,680) (83,461) (36,198) (43,100)
Service costs (99,472) (92,426) (123,140) (52,505) (53,015)
Personnel costs (49,268) (51,600) (53,894) (26,480) (29,474)
D&As (17,342) (17,157) (17,399) (8,628) (8,703)
Other operating costs (14,008) (5,191) (9,160) (1,832) (1,806)
Change in equity investments accounted with net equity method (operating) 2,311 1,970 1,893 781 1,270
Capitalised costs 5,506 9,907 6,558 3,576 4,154
EBIT 1,083 15,818 10,508 3,115 2,685
Financial income 1,809 2,453 2,272 1,607 298
Financial expenses (4,047) (12,446) (5,604) (2,151) (3,238)
Net financial income / (expenses) (2,238) (9,993) (3,332) (544) (2,940)
Change in equity investments accounted with net equity method (financial) - - (2,799) (2,461) -
Other income / (expenses) relating to equity investments 979 48 - - 0
Net income / (expenses) relating to equity investments 979 48 (2,799) (2,461) 0
Net income before taxes and discontinued operations (176) 5,873 4,378 110 (255)
Taxes (12,224) 1,974 986 1,673 (1,192)
Net income from continued operations (12,399) 7,847 5,364 1,784 (1,447)
Net income from discontinued operations after tax 1,290,062 (1,349) - - -
Net income 1,277,663 6,498 5,364 1,784 (1,447)
- of which attributable to Group's shareholders 1,276,669 5,554 4,589 1,818 (1,560)
- of which attributable to minorities 994 944 775 (35) 112
![Page 59: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/59.jpg)
59
EBIT and EBITDA adjustments
(1) Includes non-recurring provisions, due diligence costs and costs related to other extraordinary activities
(2) Related to the Tax assessment on the registration tax (imposta di registro), mortgage tax (imposta ipotecaria) and cadastral tax (imposta catastale), in the context
of the 2013 sale of the Aeroengine business to General Electric, for which there is a contractual indemnity to the benefit of Avio
(1)
(2)
(2)
Adjustment to EBIT and EBITDA (€'000) 2013 2014 2015 H1 2015 H1 2016
A EBIT reported 1,083 15,818 10,508 3,115 2,686
B Total non recurring costs / (income) 14,017 4,751 6,464 1,727 2,134
- Personnel incentives and reorganization costs 1,426 490 2,703 361 111
- Non-recurring legal and fiscal advisory costs 7,211 1,735 2,154 900 1,596
- Expenses related to environmental intervents 3700 104
- Personnel costs related to cash-settled share-based payment plans and other personnel costs 658 730 1,015
- Accruals for tax risks 221 167 41 58,220
- Indemnity related to tax provisions (58,220)
- Other non recurring costs / (income) 1,022 1,471 425 425 427
C Investor Fees 1,196 1,179 1,167 585 588
D Other non recurring expenses 4287 510 0 - -
E Amortization of customer relationship assets 4,084 4,084 4,084 2,042 2,042
F Adjusted EBIT A+B+C+D+E 24,667 26,342 22,223 7,469 7,450
G D&As 13,258 13,073 13,315 6,586 6,661
Adjusted EBITDA F+G 37,925 39,415 35,538 14,054 14,111
![Page 60: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/60.jpg)
60
Balance Sheet 31st December 2013 - 30th June
2016
Assets (€'000) 31/12/2013 31/12/2014 31/12/2015 30/06/2016
Non current assets
Tangible assets 46,181 47,640 50,224 52,021
Real estate investments 2,486 2,589 2,693 2,700
Goodwill 221,000 221,000 221,000 221,000
Intangible assets 97,162 95,234 88,786 87,154
Investments 8,162 8,032 5,161 4,537
Financial assets 6,040 6,200 6,400 7,440
Tax deferred assets 42,580 54,490 56,793 56,413
Other non resurring assets 13,941 11,397 8,633 67,371
Total non recurring assets 437,553 446,583 439,691 498,636
Current assets
Inventory 64,358 76,717 109,147 129,299
WIP 27,635 41,849 64,562 54,429
Trade receivables 10,793 6,927 8,344 5,072
Current financial assets 1,265,457 21,454 130 1
Cash and cash equivalents 57,383 165,232 70,378 72,717
Current tax assets 16,080 29,970 43,270 46,723
Other current assets 20,377 12,155 9,697 11,758
Total current assets 1,462,083 354,304 305,528 319,999
Total assets 1,899,636 800,886 745,219 818,635
Equity and liabilities (€'000) 31/12/2013 31/12/2014 31/12/2015 30/06/2016
Net equity
Share capital 40,000 40,000 40,000 40,000
Share premium reserve 73,576 73,576 73,576 73,576
Other reserves (2,037) (2,526) (3,319) (3,732)
Net income frow previous years 72,524 400,193 185,760 190,348
Net income of the year 1,276,669 5,554 4,589 (1,560)
Total net equity of the Group 1,460,732 516,797 300,605 298,632
Minorities 8,687 8,526 8,223 6,733
Total net equity 1,469,419 525,323 308,828 305,365
Non current liabilities
Financial loans 139,929 - 91,272 87,994
Provisions for employees 11,333 11,320 10,804 11,352
Provisions for risks 23,754 19,342 19,278 18,027
Deferred tax liabilities 302 252 - -
Other non recurring liabilities 56,795 55,210 55,908 118,053
Total non recurring liabilities 232,113 86,124 177,261 235,427
Current liabilities
Current financial liabilities 27,690 7,919 8,767 18,079
Portion of non current fin. loans - - 4,439 6,375
Provisions for risks 16,488 19,958 8,170 6,859
Trade payables 48,623 51,641 46,872 82,899
Advances from customers for WIP 28,270 86,876 172,878 145,376
Current tax liabilities 46,831 6,620 2,050 962
Other current liabilities 30,202 16,426 15,954 17,293
Total current liabilities 198,105 189,439 259,130 277,843
Total liabilities 430,217 275,563 436,390 513,270
Total liabilities and net equity 1,899,636 800,886 745,219 818,635
![Page 61: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/61.jpg)
61
Net debt 31st December 2013 - 30th June 2016
Net debt (€'000) 31/12/2013 31/12/2014 31/12/2015 30/06/2016
(A) Cash and cash equivalents 57,383 165,232 70,378 72,717
(B) Current financial assets 1,265,457 21,454 130 1
(C) Total current financial assets (A+B) 1,322,840 186,686 70,508 72,718
(D) Financial derivatives - - (368) (429)
(E) Current financial loan (27,690) (7,919) (8,399) (17,650)
(F) Total financial liabilities (D+E) (27,690) (7,919) (8,767) (18,079)
(G) Current portion of non current financial debt - - (4,439) (6,375)
(H) Current financial debt (F+G) (27,690) (7,919) (13,206) (24,454)
(I) Net current debt (C+H) 1,295,150 178,767 57,302 48,264
(J) Non current financial loans (139,929) - (91,272) (87,994)
(K) Net debt (I+J) 1,155,221 178,767 (33,970) (39,730)
(L) Non current financial assets 6,040 6,200 6,400 7,440
(M) Net debt adjusted (K+L) 1,161,261 184,967 (27,570) (32,290)
![Page 62: Presentazione di PowerPoint - SPACE2€¦ · presentation of the envisaged business combination between Space2 and the target company. This document does not constitute or form part](https://reader031.fdocuments.net/reader031/viewer/2022022510/5ad972fe7f8b9a52528b89b8/html5/thumbnails/62.jpg)
62
Cash flow 2013-2015, H1 2015-2016
Cash flow statement (€'000) 2013 2014 2015 H1 2015 H1 2016
Operating activities
Net income from continuing operations (13,649) 7,847 5,363 1,783 (1,447)
+ Taxes 13,353 (1,973) (986) (1,674) 1,192
+ Costs / (income) related to change in equity investments (979) (608) 906 1,680 (1,270)
+ Financial costs / (income) 6,538 11,135 3,332 661 2,808
+ D&As 17,616 17,157 17,399 8,627 8,702
+ Costs / (income) related to disposal of tangible assets (7) (343) - - -
- change in reserves due to echange rates (before tax) 1,565 - - - -
- Δ provisions for risks (43,701) (943) (5,067) (4,462) (2,561)
+ Dividends from controlled companies - 949 1,980 0 1,894
- Δ provisions for employees 287 (687) (472) (83) 195
- Δ inventory (629) (12,359) (32,430) (28,443) (20,152)
- Δ work in progress (10,672) 44,391 63,289 15,217 (17,369)
- Δ trade receivables (3,633) 3,866 (1,417) 2,490 3,272
- Δ trade payables (4,257) 3,018 (4,769) 4,628 36,027
- Δ other current and non current assets (8,078) (3,123) (8,078) (3,189) (64,298)
- Δ other current and non current liabilities (20,900) (21,553) (4,346) (1,251) 62,369
Cash flow from operating activities (67,146) 46,774 34,704 (4,016) 9,362
- Taxes (18,742) (43,801) (8,486) (4,243) (737)
- Financial expenses - - (3,057) (661) (2,399)
Net cash flow from operating activities (A) (85,888) 2,973 23,161 (8,920) 6,226
Investing activities
Tangible asset and real estate investments (3,360) (7,018) (8,286) (1,271) (4,755)
Intangible asset investments (6,367) (9,808) (5,367) (3,590) (4,119)
Non cosolidated financial investments (102) - - - -
Bond investments (1,150,000) - - - -
Disposal of tangible, intangible and financial assets 1,923,197 1,150,377 - - -
Dividends from non consolidated investments 979 - - - -
Other cash items from investing activities 17,583 (1,393) - - -
Cash flow from investing activities (B) 781,930 1,132,158 (13,653) (4,861) (8,874)
Financing activities
Financial loan drawdown - - 100,000 100,000 (1,750)
Financial expenses related to loan drawdown - - (4,875) (4,875)
Financial loan reimbursement (820) (151,064) - (4,519) 9,251
Capital and share premium reserve increase - 1,030 - - -
Dividends distributed to Group's shareholders (555,074) (949,000) (220,000) (176,516) -
Dividends distributed to minorities - (1,080) (1,080) (1,080) (1,602)
Financial loans to related companies (2,000) (1,400) (200) - (1,040)
Change in the escrow account related to the disposal of GE Avio S.r.l. (115,000) 93,695 21,313 21,313 -
Change in net equity attributable to minorities (896) - - - -
Other changes of financial assets and liabilities (9,281) (19,463) 480 92 129
Cash flow from financing activities (C) (683,071) (1,027,282) (104,362) (65,585) 4,988
Cash flow of the year (A+B+C) 12,971 107,849 (94,854) (79,366) 2,340
Cash and cash equivalent - Beginning of period 44,412 57,383 165,232 165,232 70,378
Cash and cash equivalent - End of period 57,383 165,232 70,378 85,866 72,717