Roadshow Presentation Preemptive Rights Offering - CSAV · Roadshow Presentation Preemptive Rights...

27
Roadshow Presentation Preemptive Rights Offering October 2017

Transcript of Roadshow Presentation Preemptive Rights Offering - CSAV · Roadshow Presentation Preemptive Rights...

  • Roadshow PresentationPreemptive Rights Offering

    October 2017

  • 2

    Disclaimer

    The information hereby contained is a brief description of the characteristics of the issuance and of Compaa Sud Americana de Valores S.A. (CSAV), not comprising all necessary information to make an investment decision. More information is available at CSAV headquarters, Credicorp Capital S.A. Corredores de Bolsa offices, Banchile Corredores de Bolsa S.A. offices and BTG Pactual Chile S.A. Corredores de Bolsa offices (the Placement Agents) and at Superintendencia de Valores y Seguros, as well as in our website www.csav.com.

    Dear investor:

    Before making an investment, you should be fully informed about the financial condition of CSAV and evaluate the convenience of acquiring these securities. The Placement Agents shall provide the investors with the information contained in the Prospecto filed in the Registro de Valores of the Superintendencia de Valores y Seguros, before you make your investment.

    This offer is only registered in Chile under the laws and regulations of Chile and it shall not be deemed made in any other jurisdictionthan Chile.

  • 3

    The offer: summary of offering terms

    Issuer Compaa Sud Americana de Vapores S.A. (CSAV)

    Symbol / listing Vapores / Santiago Stock Exchange

    Subscription rights period

    Subscription price of CLP 30.55 per share Two subscription periods:

    30-day preemptive rights period Subject to the boards decision, potential 6-day second subscription period and potential subsequent 6-day

    subscription periods and/or private placement of shares on the Santiago Stock Exchange(2)

    Use of proceeds Subscription of HLAGs EUR 352 million(3) (USD 414 million(4)) primary follow-on offering and eventual acquisition of

    HLAG shares to reach at least a 25% stake in HLAG

    Roadshow Local roadshow

    Global syndicate

    Offering type 100% preemptive rights offering of common shares

    Base offering type Rights offering of 6,100,000,000 shares (approx. USD 294 million(1))

    ____________________(1) Considers CLP/USD 633.32 as of October 10th, 2017(2) If any, before or after the 6-day second subscription period(3) Subscription price of EUR 30 per share(4) Considers EURUSD 1.1786 as of September 28th, 2017

  • 4

    Timetable

    ____________________(1) In a sequence to be defined by CSAVs board as indicated in the communication to shareholders on September 29th, 2017

    October 10th: beginning of CSAVs preemptive rights period (30 days)

    After rights expiration date, subject to CSAVs board decision(1):

    Potential 6-day second subscription period and potential subsequent 6-day subscription periods and/or private placement of shares on the Santiago Stock Exchange

    October 16th: end of HLAGs preemptive rights period

    November 8th: end of CSAVs preemptive rights period

    M T W T F2 3 4 5 69 10 11 12 13

    16 17 18 19 2023 24 25 26 2730 31

    M T W T F1 2 3

    6 7 8 9 1013 14 15 16 1720 21 22 23 2427 28 29 30

    M T W T F1

    4 5 6 7 811 12 13 14 1518 19 20 21 2225 26 27 28 29

    October

    November

    December

  • 5

    Presenters

    scar Hasbn MartnezCEOCSAV since 2011Member of the Supervisory Board of Hapag-LloydChairman of SM SAAM S.A

    Toms Tafra RiojaCFOCSAV since 2010

    ____________________Source: CSAV

  • Introduction to CSAV1

  • 7

    CSAV at a glance

    ____________________Source: CSAV public offering prospectus, HLAG public offering prospectus, HLAG investor presentation.(1) Consistent with HLAG investor report as of June 2017.(2) Proforma figures as of December 2016, considering full year effect of merger with UASC.(3) RT: measure unit used for car-carriers, equivalent to the size of a 1966 Toyota Corolla.

    Total assetsUSD 1,968 m

    Total liabilities USD 157 m

    Total equityUSD 1,811 m

    Vessel capacity(1)1.6 TEU m

    Operating vessels(1)219

    Revenues(2)USD 10,985 m

    Transported volume(2)10.7 TEU m

    Employees(1)12,585

    EBITDA(2)USD 769 m

    EBITDAUSD 7.4 m

    Capacity37,800 RT(3)

    Financial figures(1)

    Hapag-Lloyd + UASC figures

    CSAVs main business line through its 22.6% share in HLAG. CSAV is the largest shareholder in HLAG and co-controller via a 10-year shareholders agreement

    Fifth largest carrier globally, operating a fleet of 219 vessels with a capacity of 1.6 m TEU

    Diversified and balanced network across all the main trade routes and one of the most modern, young and efficient fleets in the industry

    Largest member of THE Alliance, one of the three global alliances that concentrate over ~93% of the east-west trades capacity

    Container shipping

    Business lines

    Other business lines: car carrier & freight forwarder

    Car carrier: maritime vehicle transportation using specialized vessels from Asia, Europe, USA and South Americas east coast to South Americas west coast

    Air, sea, and land freight services and value-added solutions provided by Norgistics

    2016 CSAV retained business

    RevenuesUSD 127 m

    Operating vessels6

    June 20172016

  • 8

    New alliances

    THE Alliance

    Shipping industry overview

    ____________________Source: HLAG public offering prospectus, IMF, HIS Global Insight, Alphaliner.(1) Number of vessels, capacity, market share and % chartered-in consider the services included in the slot purchase agreements with HMM and Hamburg Sd.(2) As of July 2017.(3) As of April 2017.

    Ocean Alliance

    Members

    2M(1)

    5.7 TEU m3.6 TEU m 7.3 TEU mCapacity(2)

    39%27% 22%

    Market share(2) (capacity)

    Transpacific

    Atlantic

    Far East

    33%

    25%

    15%

    35%

    43%

    29%

    Chartered-in(2) (%) 59.3%51.6% 56.6%

    9578 76Port coverage(3)

    4032 25Services(3)

    Average vessel size(2) 6,417 TEU 5,401 TEU 5,642 TEU

  • 9

    CSAVs history: key milestones

    ____________________Source: CSAV annual report and CSAV public offering prospectus.(1) As a result of the merger, CSAV becomes a shareholder of HLAG with 30% stake, which increased to 34% after subscribing 70% of HLAGs follow-on.

    2015

    2017

    CSAVs Foundation Merger of Compaa

    Chilena de Vapores with Compaa Nacional de Vapores

    18722011

    Quienco entered the shipping industry by acquiring a 20.6% stake in CSAV

    2012

    SAAM spin-off as a consequence of CSAVs restructuring plan CSAV remained in the

    shipping business while SAAM continued to operate the port and tug boat businesses

    Follow-on to execute the restructuring plan

    Quienco increased its stake in CSAV to 46.0%

    2013

    CSAV-HLAG merger CSAV became the largest

    shareholder of HLAG with a 34% stake(1)

    Follow-on to complete CSAV-HLAG merger

    HLAG-UASC merger HLAG acquired 100% of

    United Arab Shipping Company (UASC) shares in exchange for a 28.0% stake in HLAG

    HLAG became the fifth largest shipping company in the world

    HLAGs IPO in Frankfurt Stock Exchange and Hamburg Stock Exchange CSAV reduces its stake in

    HLAG to 31.4%

    2014

    New capital increase CSAVs follow-on to reach

    at least 25% of HLAG

    CSAVs restructuring plan Focus on Latin America

    Simplification of organizational structure

    Worldwide operational alliances

    Investments in own fleet

    Follow-on to continue expanding CSAVs own fleet and prepay liabilities

    Shareholders agreement between CSAV, Khne and the City of Hamburg

  • Key investment highlights2

  • 11

    Key investment highlights

    ____________________Source: HLAG Listing prospectus (July, 2017), IMF April 2017, CSAV.

    Industry with attractive growth prospects in the midst of a solid recovery and strong consolidation

    Container transport volume is expected to grow at a 5.2% CAGR for the period 16-18E, while ship scrapping has remained at high levels and vessel construction rate at its lowest levels

    New alliances and recent M&A activity have been reshaping the competitive landscape of the industry.

    Significant shift in the composition of the world fleet ownership

    Leading company in the industry

    Fifth largest carrier globally with a balanced presence in global routes, diversified customer base, and solid presence in niche businesses

    Proven track record consolidating the industry, achieving positive operating income and becoming one of the most profitable operators in the 2015 2016 period

    Positioned to capture growth opportunities while increasing profitability and cash flow

    USD 435 million per annum in cost synergies from the merger with UASC coupled with an improved fleet ownership structure shall boost profitability going forward

    Young and efficient fleet aimed to maximize free cash flow generation and rapid deleverage

    1 2

    3

  • 1 Industry with attractive growth prospects in the midst of a solid recovery and a strong consolidation

  • 13

    0

    200

    400

    600

    800

    1,000

    1,200

    Jan-

    15Fe

    b-15

    Mar

    -15

    Apr-1

    5M

    ay-1

    5Ju

    n-15

    Jul-1

    5Au

    g-15

    Sep-

    15O

    ct-1

    5N

    ov-1

    5D

    ec-1

    5Ja

    n-16

    Feb-

    16M

    ar-1

    6Ap

    r-16

    May

    -16

    Jun-

    16Ju

    l-16

    Aug-

    16Se

    p-16

    Oct

    -16

    Nov

    -16

    Dec

    -16

    Jan-

    17Fe

    b-17

    Mar

    -17

    Apr-1

    7M

    ay-1

    7Ju

    n-17

    Jul-1

    7Au

    g-17

    SCFI -RTM Margin Rotterdam Platts SCFI

    713724630Average Margin 456599

    0%

    20%

    40%

    60%

    80%

    0

    5

    10

    15

    20

    25

    2008 2009 2010 2011 2012 2013 2014 2015 2016 2017

    Orderbook / FleetTEU th

    Fleet Orderbook Orderbook to Fleet Ratio

    Attractive growth prospects with strong fundamentals

    Shipping industry key growth drivers

    High ship scrapping levels

    ____________________Source: HLAG annual report, IMF July 2017, Clarkson Research, Shanghai Shipping Exchange and Platts.(1) Compound annual growth rate.(2) Average price of half a ton of IFO 380 bunker in Rotterdam.(3) Shanghai Containerized Freight Index.

    321

    0.0%

    1.0%

    2.0%

    3.0%

    4.0%

    5.0%

    6.0%

    7.0%

    2013 2014 2015 2016 2017E 2018E

    Global economic growth World trading volume Container transport volume

    Low vessel construction rate (as of Oct-17)

    CAGR(1) 16-18E: 3.5% CAGR(1) 16-18E: 3.8% CAGR (1) 16-18E: 5.2%

    Ex-bunker rates recovery since 2016

    15

    18

    21

    24

    27

    30

    0100200300400500600700

    2000

    2001

    2002

    2003

    2004

    2005

    2006

    2007

    2008

    2009

    2010

    2011

    2012

    2013

    2014

    2015

    2016

    Jul 1

    7 Y

    TDYearsTEU th

    Worldwide ship scrapping (primary axis) Average ship age (secondary axis) (2) (3)

    H1 2016

    2015 H2 2016

    Q1 2017

    Q2 2017USD

    Orderbook to fleet ratio of 13.8% as of Oct-17

  • 14

    THE Alliance33%

    Ocean15%

    2M43%

    Others9%

    3.83.0

    2.3 2.31.6 1.4 1.1

    0.6 0.4 0.3 0.3

    MaerskHamburg

    Sud

    MSC CMA CGMAPL

    COSCOCSCL OOCL

    HLAGCSAVUASC

    MOLNYK

    K-Line

    Evergreen Yang Ming PIL Hyundai ZIM

    2.5 2.3

    1.50.8 0.8 0.7 0.7 0.6 0.6 0.5 0.5 0.5 0.5 0.4 0.4 0.3 0.3 0.3 0.3 0.3

    Maersk MSC CMACGM

    Evergreen

    COSCOHapagLloyd

    Hanjin APL CSCL MOL NYK Hamburg Sud

    OOCL Yang Ming

    PIL K-Line ZIM Hyundai UASC CSAV

    THE Alliance27%

    Ocean39%

    2M22%

    Others12%

    Industry consolidation has been reshaping the competitive landscape

    ____________________Source: HLAG investor presentations and company reports.(1) Companies with mergers implemented or announced since 2013.

    14% 8%

    Consolidation wave

    13% 4% 4%

    Carrier capacity (TEU m) Global capacity share (%)

    2013

    321

    June 2017

    44% market share

    Transpacific

    Atlantic

    Far East

    THE Alliance

    Ocean Alliance

    2M

    Others

    Alliances concentrate over ~93% of the capacity on east-west trades

    4% 4% 3% 3% 3% 3% 3% 2% 2% 2% 2% 2% 2% 2% 1%

    17% market share

    19% 12%15% 12% 8%

    Carrier capacity (TEU m) Global capacity share (%)

    65% market share

    7% 5% 2% 2% 2%

    19% market share

    61% market share

    84% market share

    2nd

    2nd

    3rd(1)(1) (1) (1)(1)

    THE Alliance25%

    Ocean35%

    2M39%

    Others1%

  • 2 Leading company in the industry

  • 16

    3.8

    3.02.3 2.3

    1.6

    ____________________Source: HLAG investor presentations, HLAG annual report, Drewry.(1) Transport capacity by carrier as of June 2017.(2) Number of full containers on the non-dominant leg per ten full containers on the dominant leg (the higher the rate, the lower the imbalance in the respective trade).(3) HLAG standalone, prior to merger with UASC.(4) Transport volume by trade. Allocation of UASC volume according to Hapag-Lloyd trade definition, not necessarily final.

    Among largest global carriers with balanced presence in global routes

    5th largest players in terms of capacity(1) (TEU m) More efficient routes than industry average in 2016(2)

    321

    Balanced presence in global routes

    46%

    65%

    42%

    76%

    62%

    62%

    HLAG Industry

    Used capacity in non dominant leg over used capacity in dominant leg(3)

    Transpacific

    Transatlantic

    Europe-Far East

    Worlds transported volume imbalance

    7,100

    2,400 6,400

    13,700 4,000 14,200

    Atlantic

    Transpacific

    Far East

    19% 20% 11%

    8%6%

    29%

    6%

    12% 3% 32%

    16%2%

    3%

    32%

    18% 15% 18%

    10%5%

    21%

    14%

    HLAG UASC(4) Combined entity(4)

  • 17

    -12%

    -10%

    -8%

    -6%

    -4%

    -2%

    0%

    2%

    4%

    6%

    0 5,000 10,000 15,000 20,000 25,000

    EBIT

    -M

    g (%

    )

    Revenue (USD m)

    Strong track record generating synergies, enhancing its competitive position

    Strong track record successfully capitalizing synergies (USD m)

    ____________________Source: HLAG investor presentations, HLAG public offering prospectus (2015, 2017), Clarksons.(1) EBIT margin considers a 24-month period between January 2015 and December 2016. Revenue axis shows the average revenue between years 2015 and 2016(2) Transport expenses excluding fuel related expenses (excl. expenses for raw materials and supplies).(3) 2014 figures are pro forma HLAG + CSAV (CCS). 2015 to 2016 correspond to the actual HLAG (combined) consolidated figures.

    2005

    2014

    Positive carrier EBIT margin compared with the industry(1)

    Significant savings in ex-bunker transport expenses (USD/TEU)(2)

    180 218

    Initial estimate Final realization

    300400

    Initial estimate Final realization

    21%

    33%

    321

    (Avg. 2015 & 2016)

    1,044928

    825

    2014 2015 2016

    - 21%(pro forma) (3)

  • 3 Positioned to capture growth opportunities while increasing profitability and cash flow

  • 19

    Young and efficient fleet with no further investment needed

    ____________________Source: HLAG investor presentations and company report(1) Assumes that all announced mergers (NYK & MOL & K-Line; Maersk & Hamburg Sd; COSCO & OOCL) will receive regulatory approvals and are executed as announced. Simple sum of stand-alone operating capacity.(2) Weighted by carrier capacity

    321

    7.1

    7.5

    7.6

    8

    8.4

    8.5

    7,110

    6,168

    6,055

    5,371

    5,271

    5,160

    35%

    44%

    49%

    52%

    61%

    68%

    65%

    56%

    51%

    48%

    39%

    32%

    Current owned fleet Current chartered fleet

    Fleet ownership(1) (%)

    Average vessel size(1)(TEU)

    Average fleet age(1) (years)

    Vessel fleet as of June 2017

    TOP 15(2) TOP 15(2)

    TOP 15(2)

    1st 1st

    1st > 14,000 TEU TEU 254,157 - 254,157Vessels 15 - 15

    10,000-14,000 TEU TEU 305,876 61,087 366,963Vessels 24 6 30

    8,000-10,000 TEU TEU 243,613 142,175 385,789Vessels 28 16 44

    6,000-8,000 TEU TEU 108,327 71,779 180,106Vessels 15 11 26

    4,000-6,000 TEU TEU 109,164 118,318 227,482Vessels 25 23 48

    2,300-4,000 TEU TEU 33,800 82,930 116,730Vessels 11 28 39

    < 2,300 TEU TEU 3,918 21,868 25,786Vessels 2 15 17TEU 1,058,855 498,157 1,557,013Vessels 120 99 219Capacity

    Vessels Owned Chartered Current Fleet

    Slide 19

    Fuente: HLAG Investor Presentation

    NavesPropiaArrendadaFlota actual

    > 14,000 TEUTEU254,157-254,157

    Naves15-15

    10,000-14,000 TEUTEU305,87661,087366,963

    Naves24630

    8,000-10,000 TEUTEU243,613142,175385,789

    Naves281644

    6,000-8,000 TEUTEU108,32771,779180,106

    Naves151126

    4,000-6,000 TEUTEU109,164118,318227,482

    Naves252348

    2,300-4,000 TEUTEU33,80082,930116,730

    Naves112839

    < 2,300 TEUTEU3,91821,86825,786

    Naves21517

    CapacidadTEU1,058,855498,1571,557,013

    Naves12099219

    VesselsOwnedCharteredCurrent Fleet

    > 14,000 TEUTEU254,157-254,157

    Vessels15-15

    10,000-14,000 TEUTEU305,87661,087366,963

    Vessels24630

    8,000-10,000 TEUTEU243,613142,175385,789

    Vessels281644

    6,000-8,000 TEUTEU108,32771,779180,106

    Vessels151126

    4,000-6,000 TEUTEU109,164118,318227,482

    Vessels252348

    2,300-4,000 TEUTEU33,80082,930116,730

    Vessels112839

    < 2,300 TEUTEU3,91821,86825,786

    Vessels21517

    CapacityTEU1,058,855498,1571,557,013

    Vessels12099219

  • 20

    Cost synergies focused on generating sustainable profits

    ____________________Source: HLAG investor presentations and annual report(1) Estimated by HLAG, on top of the already accrued costs as of 30 June 2017(2) Excluding the one-off costs UASC registered in its accounts, before closing date

    Expected synergies of USD 435 million per annum from 2019 onwards

    Lower container handling rates per vendor/location Imbalance reduction & optimization of inland haulage

    250

    100

    85 435

    Network Overhead Other Expectedsynergies

    Network

    Overhead

    Other

    Figures in USD m

    321

    H1 2017 results include one-off costs estimated at USD 130 m due to consolidation and integration of UASC

    Optimized new vessel deployment & network(From HLAGs 118 services & UASCs 45 services, to 129 combined services)

    Efficient use of new fleet Slot cost advantages

    Consolidation of headquarters and country organizations Other overhead reductions (e.g. marketing, consultancy)

    20

    73 -52

    Transaction &integration related

    one-off costs

    Badwill Total one-off effect H1 2017

    17

    73130

    2016 H1 2017 H2 2017 2018 Total

    Transaction & integration related one-off costs H1 2017 (USD m) Total transaction & integration related one-off costs (USD m)

    In H1 2017 first time consolidation with UASC generated a one-off profit of USD 52.3 m (badwill) and restructuring costs of USD 73 m

    Net one-off effect on H1 2017 EBIT of ~USD 20 m

    Estimated total transaction and integration related one-off costs: ~USD 130 m(2)

    ~USD 40 m(1)

    ~

    ~

  • Financial overview3

  • 22

    USD m Dec-2016 Jun-2017AssetsGoodwill 1,755 1,755Other intangible assets 1,416 2,195Property plant and equipment 6,669 10,857Investments in equity-accounted investees 344 364Other non current assets 84 274Non-current assets 10,267 15,443Inventories 132 219Trade accounts receivable 716 1,075Other current assets 249 427Cash and cash equivalents 602 860Current assets 1,698 2,580Total assets 11,965 18,024

    USD m Dec-2016 Jun-2017Equity and liabilitiesCapital and reserves 1,758 3,197Retained earnings 3,912 3,861Cumulative other equity -332 -305Equity attributable to shareholders of Hapag-Lloyd AG 5,338 6,752Non-controlling interests 4 11Equity 5,342 6,763Provisions for pensions and similar obligations 251 289Other provisions 120 115Financial debt 3,448 7,274Other non-current liabilities 17 34Non-current liabilities 3,837 7,712Provisions for pensions and similar obligations 7 69Other provisions 223 339Financial debt 967 1,065Trade accounts payable 1,353 1,830Other current liabilities 237 245Current liabilities 2,787 3,548Total equity and liabilities 11,965 18,024

    Hapag-Lloyds balance sheet highlights

    ____________________Source: HLAG investor reports, HLAG investor presentations and HLAG public offering prospectus (2017).

    Total financial debt of USD 8,339 m, of which:

    Secured debt: USD 6,178 m

    Vessels: USD 4,435 m

    Container: USD 1,382 m

    Others: USD 362 m

    Unsecured debt: USD 2,161 m

    Total PP&E of USD 10,857 m, of which:

    Vessels: USD 8,579 m

    120 own vessels (avg. 8,824 TEU)

    1,059 Th. TEU own capacity

    Book value of 8,101 USD/TEU

    Containers: USD 1,894 m

    1,532 Th. TEU own capacity

    Book value of 1,236 USD/TEU

    Others: USD 384 m

    Equity ratio: 37.5%

  • 23

    ____________________Source: HLAG investor report and HLAG investor presentation(1) Mixed bunker price (MFO / MDO)

    Hapag-Lloyds P&L highlights

    Transport volume [TTEU]

    Freight rate [USD/TEU]

    Bunker price [USD/t](1)

    Exchange rate [USD/EUR]

    Revenue [USD m]

    EBITDA [USD m]

    EBITDA margin

    EBIT [USD m]

    EBIT margin

    Group profit / loss [USD m]

    Q1 2017

    1.07

    2,271

    140

    6.2%

    4

    0.2%

    -66

    Q2 2017

    2,287

    1,064

    311

    1.08

    2,629

    253

    9.6%

    93

    3.5%

    18

    H1 2017

    4,221

    1,056

    312

    1.08

    4,900

    393

    8.0%

    97

    1.9%

    -49

    H1 2016

    3,703

    1,042

    198

    1.11

    4,212

    219

    5.2%

    -44

    -1.0%

    -158

    YoY

    14%

    1%

    58%

    -3%

    16%

    80%

    2.8ppt

    n.m.

    3.0ppt

    n.m.

    Transport volume [TTEU] 1,934

    1,047

    313

    USD +84 m USD +109 m

    Operating result and net income above previous years level

    Improvingresults

  • 24

    CSAVs balance sheet and income statement

    USD m 2013 2014 2015 2016 Jun-17 LTM

    Balance sheet Cash and cash equivalents 202 46 52 55 51Other current assets 396 48 28 30 29Investment in HLAG 13 1,765 1,793 1,772 1,603Other non current assets 1,767 352 353 312 285

    Total assets 2,377 2,211 2,226 2,168 1,968Financial debt 692 176 51 94 96Current non financial liabilities 651 133 58 55 51Non current non financial liabilities 7 1 66 13 10

    Total liabilities 1,350 311 175 162 157Equity 1,027 1,900 2,051 2,006 1,811

    Income statement Revenues 401 235 167 127 128

    YoY% growth -41.3% -29.0% -23.9%EBITDA -174 757 -8 7 4

    EBITDA margin -43.5% 321.7% -5.0% 5.8% 3.4%Earnings before taxes 3 748 -20(2) -4 -146(1)

    Net profit -168 389 -15(2) -22 -165(1)

    Net profit excluding dilution loss -168 389 69 -22 2Net margin (ex. dilution loss) -41.8% 165.4% 41.3% -17.5% 1.6%

    ____________________Source: SVS, CSAV financial statements.(1) Includes USD 167 million dilution loss related to the merger between HLAG & UASC, explained in note 40 of the companys financial statements as of 30 June 30 2017.(2) Includes USD 84 million dilution loss related to HLAGs IPO, explained in note 15 of the companys financial statements as of 31 December 2015.

  • Appendix4

  • 26

    Hapag-Lloyds balance sheet and income statement

    USD m 2013 2014 2015 2016 Jun-17 LTM

    Balance sheetCash and cash equivalents 640 869 625 606 860Other current assets 1,095 1,311 1,080 1,077 1,721Non current assets 7,833 10,091 10,364 10,178 15,443

    Total assets 9,568 12,271 12,068 11,861 18,024Financial debt 4,041 4,518 4,256 4,376 8,339Current non financial liabilities 1,243 2,169 1,949 1,805 2,483Non current non financial liabilities 271 515 367 385 438

    Total liabilities 5,555 7,203 6,572 6,566 11,261Equity 4,013 5,068 5,497 5,295 6,763

    Income statement Revenues 8,717 9,041 9,809 8,557 9,234

    YoY% growth 3.7% 8.5% -12.8%EBITDA 389 131 922 646 845

    EBITDA margin 5.9% 1.5% 9.4% 7.5% 9.2%Net profit -98 -803 124 -107 6

    Net margin -1.5% -8.9% 1.3% -1.2% 0,1%

    ____________________Source: HLAG investor reports, HLAG financial reports.

  • 27

    ____________________Source: HLAG investor presentations and HLAG public offering prospectus (2017)(1) Includes trade routes Chile-Brazil, intra-Chile and intra-Peru

    High-quality service provider among container shipping companies Consistent diversity of goods shipped

    2016 2015

    18%

    14%

    12%10%10%

    8%

    7%

    6%5%

    4% 6%

    Commercial strategy: customer satisfaction and exposure to niche businesses

    Food Chemical Plastic Paper and wood Mechanical engineering

    Raw materials Textiles Automotive parts Electronic Furniture Others

    Top clients attended by the Global Account Management team and visited by key account managers

    Long-standing contractual arrangements with direct customers

    Well balanced customer base and diversity of goods shipped that minimize effects of economic cycles

    Balanced customer portfolio

    As for the three months ended March 31, 2017, no customer had a share of more than 4% of total revenue

    Strong presence in attractive niche businesses

    Reefer services

    Special cargo

    Dangerous cargo

    New market niches

    Temperature-sensitive and high value reefer cargo Largest and state-of-the-art container fleet

    One-stop-shop service (all services the costumer needs in one stop)

    Fleet of special containers

    Specialized software and other risk mitigation measures

    Certified to carry U.S. governmental cargo (5 vessels allowed to sail under U.S. flag)

    Strong position in flag-protected cabotage services(1)

    17%

    14%

    11%

    11%10%

    8%

    7%

    6%

    5%5% 6%

    26%9%

    65%

    Top 25 customers Top 26-50 customers Other 14,650 customers

    Roadshow PresentationPreemptive Rights OfferingDisclaimerThe offer: summary of offering termsTimetablePresentersIntroduction to CSAVCSAV at a glanceShipping industry overviewCSAVs history: key milestones Key investment highlightsKey investment highlightsSlide Number 12Attractive growth prospects with strong fundamentalsIndustry consolidation has been reshaping the competitive landscape Slide Number 15Among largest global carriers with balanced presence in global routesStrong track record generating synergies, enhancing its competitive positionSlide Number 18Young and efficient fleet with no further investment neededCost synergies focused on generating sustainable profitsFinancial overviewHapag-Lloyds balance sheet highlightsHapag-Lloyds P&L highlightsCSAVs balance sheet and income statementAppendixHapag-Lloyds balance sheet and income statementCommercial strategy: customer satisfaction and exposure to niche businesses