2015 full year results - ap eagers...2015 full year results presentation! • record statutory basic...
TRANSCRIPT
• Record statutory profit before tax $121m up 18%
• Record net profit after tax $87.0m up 13%
• Record statutory (basic) EPS 47.6 cents an increase of 11% from prior year
• Record fully franked final dividend of 20 cents for a record FY dividend of 32 cents up 19%
• Record results from core Car Retailing segment
• Full year contributions from acquisitions made in 2014
• $5.5 million non-cash goodwill write down in Truck Retailing segment
• Gains from sale of property and investments
• Strong balance sheet with stable debt and gearing levels.
2015 Full Year Highlights
23/02/2016
2015 Full Year Results Presentation!
-
100,000
200,000
300,000
400,000
500,000
600,000
700,000
800,000
900,000
1,000,000
1,100,000
1,200,000
1,300,000
2009 2010 2011 2012 2013 2014 2015
Historical National Vehicle Sales
All Other Brands
Honda Total
Subaru Total
Volkswagen Total
Mitsubishi Total
Nissan Total
Ford Total
Hyundai Total
Mazda Total
Holden Total
Toyota Total
National Vehicle Sales
23/02/2016
2015 Full Year Results Presentation!
ACT2%
NSW33%
NT1%QLD
20%
SA6%TAS
2%
VIC27%
WA9%
Total Australian Market Share by State (VFACTS)
Total market: 1,155,408 (2014: 1,113,224) -‐ Up 3.8%
• Record sales with 2015 new vehicle market up 3.8%
• Correct balance between supply and demand.
• Strong growth in luxury brands
• Retail industry evolving following GFC, manufacturing exits, and retailer consolidation :- creating some risks and many opportunities.
Australian New Vehicle Sales – 2015
23/02/2016
2015 Full Year Results Presentation!
• 80% of cars sold in Australia are imported from Japan, Thailand, Korea and EU Countries.
• Manufacturers have long planning horizons and diversified exposures;
• Product and production planning based on 3-7 year cycles.
• Most manufacturers pursuing global common vehicle platform strategies.
• Generally large product runs based on supply of a common product to multiple markets.
• Manufacturer distribution margins can wear some of the adjustment.
• Product specification can and does adjust to maintain price point.
• Australian market relatively accessible and marketing is cost effective, but highly competitive.
• Vehicle prices remain consistent with recent years.
Exchange Rate Impact
23/02/2016
2015 Full Year Results Presentation!
29%
22%18%
12%
8%
5%6%
New Vehicle Sales (VFACTS) by Country of Origin
Japan
Thailand
EU Countries
Korea
Australia
USA
Other
Total market: 1,155,408 vehicles
20
40
60
80
100
120
Dec-1
0
Mar-
11
Ju
n-1
1
Sep
-11
Dec-1
1
Mar-
12
Ju
n-1
2
Sep
-12
Dec-1
2
Mar-
13
Ju
n-1
3
Sep
-13
Dec-1
3
Mar-
14
Ju
n-1
4
Sep
-14
Dec-1
4
Mar-
15
Ju
n-1
5
Sep
-15
Dec-1
5
Monthly 5 Years: AUD / JPN
-
500
1,000
1,500
Dec-1
0
Mar-
11
Ju
n-1
1
Sep
-11
Dec-1
1
Mar-
12
Ju
n-1
2
Sep
-12
Dec-1
2
Mar-
13
Ju
n-1
3
Sep
-13
Dec-1
3
Mar-
14
Ju
n-1
4
Sep
-14
Dec-1
4
Mar-
15
Ju
n-1
5
Sep
-15
Dec-1
5
Monthly 5 Years: AUD / KRW
-
0.50
1.00
Dec-1
0
Mar-
11
Ju
n-1
1
Sep
-11
Dec-1
1
Mar-
12
Ju
n-1
2
Sep
-12
Dec-1
2
Mar-
13
Ju
n-1
3
Sep
-13
Dec-1
3
Mar-
14
Ju
n-1
4
Sep
-14
Dec-1
4
Mar-
15
Ju
n-1
5
Sep
-15
Dec-1
5
Monthly 5 Years: AUD / EUR
10
20
30
40
Dec-1
0
Mar-
11
Ju
n-1
1
Sep
-11
Dec-1
1
Mar-
12
Ju
n-1
2
Sep
-12
Dec-1
2
Mar-
13
Ju
n-1
3
Sep
-13
Dec-1
3
Mar-
14
Ju
n-1
4
Sep
-14
Dec-1
4
Mar-
15
Ju
n-1
5
Sep
-15
Dec-1
5
Monthly 5 Years: AUD / THB
Exchange Rates
23/02/2016
2015 Full Year Results Presentation!
-
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
La
st P
ric
e
90 Day Bank Bill Rate
Affordability
23/02/2016
2015 Full Year Results Presentation!
12%3%
36%
25%
22%
2%
APE Used Vehicle Sales by StateTotal 26,399 + 3.7% (20,324 retail)
Retail Cars -‐ NSW
Retail Cars -‐ NT
Retail Cars -‐ Qld
Retail Cars -‐ SA
Auction -‐ Qld
National Trucks
22%
5%
50%
19%
4%
APE New Vehicle Sales by StateTotal 51,231 + 13.9% (4.4% of National Market)
Cars -‐ NSW
Cars -‐ NT
Cars -‐ QLD
Cars -‐ SA
National Trucks
APE Vehicle Sales 2015
23/02/2016
2015 Full Year Results Presentation!
2015 Full Year Highlights - Financial
23/02/2016
2015 Full Year Results Presentation!
• Record statutory basic EPS of 47.6 cents, an increase of 11%.
• Fully franked final dividend of 20 cents for a record full year dividend of 32 cents.
• EBITDA (excluding impairment) increased to $163m up 18%.
• Underlying net profit before tax increased by 19% to $126.4m.
• Cash flow from operations of $84.6m.
• Financial strength and flexibility increased - EBITDA/Interest Cover 7.6 times (2015) - EBITDA/Interest Cover 6.2 times (2014).
$ Million 2015 2014
Revenue 3,246.4 2,858.1 Up 14%
EBITDA 163.1 138.1 Up 18%
EBIT 142.3 124.9 Up 14%
PBT 121.0 102.8 Up 18%
PAT 87.0 76.7 Up 13%
Cash from operating activities 84.6 99.2 Down -‐15%
NTA/share 2.95 2.38 Up 24%
Net gearing excluding bailment debt 19.6% 24.3% Down -‐19%
Change
Financial Summary
23/02/2016
2015 Full Year Results Presentation!
• New vehicle inventory funded by bailment debt.
• Parts and most used vehicle inventory is balance sheet funded.
• AHG and Smart Group investments valued at $279.4m.
• Substantial property portfolio underwrites the company’s financial position.
• NTA increased by 24% to $2.95 per share
2015 $'m
CA -‐ CL (excl. held for sale) 162.2
Freehold Property (incl. held for sale) 249.2
Other Non Current Tangible Assets 77.5
Investments 281.8
Intangible Assets 160.8
Non Current Debt (209.0)
Other N/C Liabilities (Deferred tax, and provisions) (19.5)
Balance Sheet - Summary
23/02/2016 2015 Full Year Results Presentation!
43.0
10.6 0.9
1.4 7.4
0.9 47.6
30.0
35.0
40.0
45.0
50.0
55.0
60.0
NPA
T Prior
Perio
d
Ope
ratio
nal
Result
AHG
Investment
(net of
interest)
Profit on
Sale
Prop
erty /
Investments
MTA
I,Im
pairm
ent,
Other
Income,…
Dilutio
n
NPA
T Cu
rren
tPerio
d
Cents p
er Share
EPS Bridge
Earnings Per Share
23/02/2016
2015 Full Year Results Presentation!
23.8
-
145.8 21.4
39.9
54.4
10.7 29.4
14.3 12.1
37.5
-
20.0
40.0
60.0
80.0
100.0
120.0
140.0
160.0
180.0
$ M
illio
nCash Flow Bridge
Financial Summary - Cashflow
23/02/2016 2015 Full Year Results Presentation!
40.4
65.961.1
76.2 74.5
96.3
113.2118.9
132.0
154.4
36.840.0
26.2
50.146.8
61.7
78.4
87.3
106.2
126.4
0.0
20.0
40.0
60.0
80.0
100.0
120.0
140.0
160.0
180.0
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
$ m
illio
n
Financial Trends: Underlying PBT
Operating Earnings (EBITDA) PBT Underlying
Operating Earnings is EBITDA Underlying excluding profit/loss on sale of assets andOperating Earnings is EBITDA Underlying excluding profit/loss on sale of assets and
Opera&ng Earnings is EBITDA Underlying excluding profit/loss on sale of assets and from associates. It includes AHG dividend. PBT Underlying excludes business acquisi&on costs, GST tax refunds and fair value adjustments rela&ng to freehold property assets, goodwill and investments
Financial Trends – Underlying PBT
23/02/2016 2015 Full Year Results Presentation!
3.4%
3.9%
3.6%
4.6%
4.1%4.0%
4.3%
4.4%
4.6%4.8%
2.5%
3.0%
3.5%
4.0%
4.5%
5.0%
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
Percentage
Operating MarginOperating Earnings Margin % Linear (Operating Earnings Margin %)
Includes AHG dividend from 2012
Opera&ng Earnings is EBITDA Underlying excluding profit/loss on sale of assets and from associates. It includes AHG dividend.
Financial Trends
23/02/2016 2015 Full Year Results Presentation!
8.111.0 10.6
12.516.3
18.2 18.7
24.5
1.7
13.410.4
13.0
17.718.2
24.3
23.1
0.0
10.0
20.0
30.0
40.0
50.0
60.0
2008 2009 2010 2011 2012 2013 2014 2015
Cen
ts
EPS Statutory (Basic)June - first 6 months December - second 6 months
Government
stimulus
GFC/
Lehman Bros
9.8
24.4
21.0
25.5
34.036.4
43.0
47.6
Financial Trends
23/02/2016 2015 Full Year Results Presentation!
3.0 3.4 3.6 3.8 4.4 4.4 4.4 4.65.6
7.08.0
9.0
12.0
3.63.8 4.0
4.8
7.2
4.4
8.0 8.2
10.4
13.0
15.0
18.0
20.0
0.0
5.0
10.0
15.0
20.0
25.0
30.0
35.0
2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
Cen
ts p
er
Sh
are
Dividend
Interim Dividend Final Dividend
7.2 7.68.6
11.6
8.8
12.4 12.8
16.0
20.0
23.0
27.0
32.0
6.6
Financial Trends
23/02/2016 2015 Full Year Results Presentation!
Segment Results
Car retailing Record car retailing in Qld & NSW with positive contributions from acquisitions. Strong trading in parts and service businesses. Truck retailing Challenging new and used heavy truck trading conditions. Property Lower income offset by gain on sale of property and lower interest costs. Investment Dividend income and further unrealised gains on revaluation of investments.
68.8
3.5
14.8
10.6
0.4
4.7
102.8
98.0
-3.3
16.3
61.1
-48.4
-2.8
121.0
-50.0 -25.0 - 25.0 50.0 75.0 100.0 125.0
Car Retailing
Truck Retailing
Property
Investment
Eliminations*
Unallocated Corporate
Net Profit Before Tax
$ million
Segment Contributions
2014
2015
Operating Earnings is EBITDA Underlying excluding profit/loss on sale of assets and
Elimina&ons include inter-‐segment transac&ons and asset fair value adjustments not recognised in the P&L
23/02/2016 2015 Full Year Results Presentation!
• Record results with profit contribution up 42% on prior year.
• Record results for QLD and NSW dealership operations.
2015 $'m
2014$'m
Revenue 2,884.7 2,470.4
Segment Profit before Tax 98.0 68.8
Total Assets 732.8 657.1
Total Liabilities 476.0 438.0
Net Assets 256.8 219.1
PBT/Revenue 3.4% 2.8%
RONA (after tax) 26.9% 22.5%
Segment Results – Car Retailing
23/02/2016 2015 Full Year Results Presentation!
• Segment represents 10.6% of revenue and 4% of net assets.
• Includes goodwill impairment of $5.5 million.
• Challenging new and used truck trading conditions.
2015 $'m
2014$'m
Revenue 345.1 374.2
Segment Profit before Tax (3.3) 3.5
Total Assets 128.1 146.1
Total Liabilities 99.6 106.3
Net Assets 28.5 39.8
PBT/Revenue -‐0.9% 0.9%
RONA (after tax) -‐13.8% 6.1%
Segment Results – Truck Retailing
23/02/2016 2015 Full Year Results Presentation!
• Sale of Newstead and Fortitude Valley properties.
• Overall impact of revaluations neutral.
• No property assets held for sale.
• Cash from property sales will be received in 1H 16.
2015 $'m
2014$'m
Revenue 27.9 29.9
Segment Profit before Tax 16.2 17.0
Revaluation surplus/deficit before tax
0.1 (2.3)
Total Assets 343.7 320.5
Total Liabilities 154.8 162.3
Net Assets 188.8 158.1
RONA Trading (after tax) 4.9% 6.2%
RONA incl revaluations (after tax)
6.1% 6.5%
Segment Results – Property
23/02/2016 2015 Full Year Results Presentation!
• Further revaluation gains adding to substantial asset balance driving overall return.
• Profit before tax excludes unrealised gains on investments.
• Realised profit on sale of SIQ shares in 2015.
2015 $'m
2014$'m
Revenue 13.8 12.1
Segment Profit before Tax 14.9 9.3
Revaluation surplus/deficit before tax
46.2 1.3
Total Assets 284.8 234.4
Total Liabilities 56.0 60.3
Net Assets 228.8 174.1
RONA Trading (after tax) 5.3% 5.8%
RONA incl revaluations (after tax)
26.5% 6.3%
Segment Results – Investments
23/02/2016 2015 Full Year Results Presentation!
Portfolio approach to solve the consumer pain points
23/02/2016
2015 Full Year Results Presentation!
ZOOPER MASTER BRAND
WITHOUT STRAPLINE
WITH STRAPLINE
used cars
You can’t go wrong.
You can’t go wrong.
used cars
You can’t go wrong.
You can’t go wrong.
Logos
Sub Brand logo example
Brand Logo example
used cars
You can’t go wrong.
You can’t go wrong.
used cars
You can’t go wrong.
You can’t go wrong.
There will be a library of logos for any kind of business you would be working within Carzoos, be it finance, service or online.
ZOOPER MASTER BRAND
WITHOUT STRAPLINE
WITH STRAPLINE
23/02/2016
2015 Full Year Results Presentation!
ZOOPER MASTER BRAND
WITHOUT STRAPLINE
WITH STRAPLINE
23/02/2016
2015 Full Year Results Presentation!
Zooper Used Car Centers: - Cardiff (NSW) & Brendale (QLD)
23/02/2016
2015 Full Year Results Presentation!
Zoopercars.com.au user experience (UX) built with mobile first best practice. Goes live May 1, 2016.
23/02/2016
2015 Full Year Results Presentation!
The first truly ‘consumer centric’ Auto Finance brand
23/02/2016
2015 Full Year Results Presentation!
used cars
You can’t go wrong.
You can’t go wrong.
used cars
You can’t go wrong.
You can’t go wrong.
Logos
Sub Brand logo example
Brand Logo example
used cars
You can’t go wrong.
You can’t go wrong.
used cars
You can’t go wrong.
You can’t go wrong.
There will be a library of logos for any kind of business you would be working within Carzoos, be it finance, service or online.
Relaunch Carzoos to reflect new contemporary & sophisticated brand positioning
23/02/2016
2015 Full Year Results Presentation!
Hi we’re Carzoos, and right now we’re looking for Mobile Inspectors to help us launch an entirely new way
to buy and sell cars.
This is more than just an awesome automotive job, it’s your chance to get on the ground floor and become the mobile
superhero of a game-changing company.
Wish you’d been there for the launch of Uber, Air BNB or even Google? Well, now you could become a part of
the next big thing.
The way people buy and sell cars hasn’t really changed in 100 years. Until now.
Gone are the yards crammed with sheet metal.Gone are the plaid-suit wearing, shonky dealers. Gone are
the hassle and haggle. Gone is the fear.
Carzoos retail stores will be a place where people can BUY FEARLESS and SELL FEARLESS.
And you could be the superhero, cape-wearing, mechanical genius of our shiny new Carzoos Flagship store - smack-bang in one of the most bustling
shopping centres in Brisbane.
In many cases, as you head out in your dedicated Carzoos van for a mobile inspection, your friendly
and comforting encyclopaedic knowledge of everything car will be our customer’s first experience of what it truly means to buy and
sell fearless.
OK, so let’s talk nuts and bolts.We’re offering seriously competitive,
experience based packages.
So…if you have no problem saying -“I can help you with that”, then we
need to talk. Full and part-time positions are ready to go.*
You’ll be…
Conducting ‘nit-picky’ 150 point inspections.
Ticking every box of the State Roadworthy Regulations
Documenting and photographing vehicles for advertising and appraisals
Detailing our cars for photography
Providing support and intel for our retail buddies back at the Carzoos store
Sharing your boundless knowledge and giving our customers the confidence they crave
Generally being awesome all day, everyday.
You’ll need…
A valid Certificate 3 Mechanical Automotive Trade + Current AIS Examiner Licence
A valid manual Drivers Licence and Safe Driving Record
A minimum 3-5 years relevant automotive mechanical experience Ninja level people skills, communication skills and a love of teamwork.
MOBILE INSPECTOR WANTED AN ENTIRELY NEW TYPE OF AUTOMOTIVE CAREER
Send your confidential application to:
Antoinette YerburyGeneral Manager - Sales & Marketing
Wade HerrmanGeneral Manager Fixed Operations
PH: 07 3608 7169
Only those eligible to work in Australia need apply.No Agencies please.
Hi we’re Carzoos, and right now we’re looking for Retail Store Buddies to help us launch an entirely new
way to buy and sell cars.
This is more than just an awesome sales job, it’s your chance to get a job you’ll love on the ground floor of a
game-changing company.
Wish you’d been there for the launch of Uber,Air BNB or even Google? Well, now you could become
a part of the next big thing.
The way people buy and sell cars hasn’t really changed in 100 years. Until now.
Gone are the yards crammed with sheet metal. Gone are the plaid-suit wearing, shonky dealers. Gone are the
hassle and haggle. Gone is the fear.
Carzoos retail stores will be a place where people can BUY FEARLESS and SELL FEARLESS.
Sleek, high-tech and crewed by friendly, help-obsessed store buddies like you. And you won’t find us on the
magic mile. Carzoo’s Flagship store will be smack-bang in one of the most bustling shopping centres
in Brisbane.
You won’t need to be aTop-Gear-host-car-guru, but being a fan of
the 4-wheel world will help.
We can get you up to speed with everything you need to know. All our
tech including our in-store device, shiny new interactive website and customer mobile app have all been designed to make your job and your customer’s
experience completely fearless.
What you will need is a natural positivity. Not just glass half full, but glass overflowing, fountain-like.
We’re all about taking the fear out of buying andselling cars and you’ll be the first friendly face in that
process - your customer’s buddy on the road tripto fun and fearless.
You’ll be greeting customers, conducting research, co-ordinating mobile inspections, buying cars, selling cars and finding cars. We need people like you who can talk the talk, fill the tank, drive the car - the new
Carzoos way.
OK, so let’s talk nuts and bolts.We’re offering attractive packages for the right buddies
who make the best impression.(No tyre kickers please).
So…if you have no problem saying - “I can help you with that”, then we need to talk.
Full and part-time positions are ready to go.*
RETAIL STORE BUDDIES WANTEDAN ENTIRELY NEW TYPE OF SALES CAREER
Send your confidential application to:
Antoinette YerburyGeneral Manager - Sales & Marketing
PH: 07 3608 7169
*Includes weekend hours based on a 14-day rotating roster. Only those eligible to work in
Australia need apply. No Agencies please.
CARZOOS
Hi we’re Carzoos, an exciting new AP Eagers start-up, and right now we’re looking for a Chief Experience
Manager to help us launch an entirely new way to buy and sell cars.
This is more than just an awesome sales management job, it’s your chance to get a job you’ll love on the
ground floor of a game-changing company.
Wish you’d been there for the launch of Uber, Air BNB or even Google? Well, now you could become a part of
the next big thing.
The way people buy and sell cars hasn’t really changed in 100 years. Until now.
Gone are the yards crammed with sheet metal. Gone are the plaid suit wearing, shonky dealers. Gone are the
hassle and haggle. Gone is the fear.
Carzoos retail stores will be a place where people can BUY FEARLESS and SELL FEARLESS.
Sleek, high-tech and crewed by friendly, help-obsessed store buddies like you. And you won’t find us on the
magic mile. Carzoo’s Flagship store will be smack-bang in one of the most bustling shopping
centresin Brisbane.
You won’t need to be a Top-Gear-host-car-guru, but being a fan of the 4-wheel world will
help.
We can get you up to speed with everythingyou need to know. All our tech including
our in-store device, shiny new interactive website and customer mobile app
have all been designed to make your job and your customer’s experience
completely fearless.
What you will need are ninja-level people skills combined with an uncanny sixth sense for what your
customer really needs and wants.
We’re all about taking the fear out of buying and selling cars and you’ll be responsible for making sure every
second of your customers experience with us isn’t just fearless…it’s amazing.
You’ll also be inspiring staff, facilitating stock and managing the delivery process and really just be all
over every aspect of the sales experience – we need people like you who can talk the talk, fill the tank and
drive the car…the new Carzoos way.
OK, so let’s talk nuts and bolts. This is a major opportunity to turbo charge your career in the group. We’re offering a very attractive package for the right
applicant who knows how to make an impression.(No tyre kickers please)
So…if you have no problem saying - “I can help you with that”, then we need to talk.
CHIEF EXPERIENCE MANAGER WANTED AN ENTIRELY NEW TYPE OF SALES MANAGEMENT CAREER
Send your confidential application to:
Antoinette YerburyGeneral Manager - Sales & Marketing
Andrew Bunce General Manager Carzoos
[email protected] [email protected]
PH: 07 3608 7169*Carzoos Flagship Store will operate according to Centre Opening
Hours. Flexible rotating roster. Only those eligible to work in Australia need apply. No Agencies please.
CARZOOS
A new way of automotive customer service.
23/02/2016
2015 Full Year Results Presentation!
This document may contain forward-looking statements, forecasts and estimates made by the Company (forward-looking statements), including the anticipated future performance of the Company and the market in which it operates. These forward-looking statements are based on certain key expectations and assumptions of known and unknown risks, uncertainties and other factors, which are deemed reasonable when made but may or may not prove correct. Actual events are difficult to predict and may depend upon factors that are beyond the Company’s control. Therefore, actual results, may turn out to be materially different from any future results, performance or achievements express or implied by such forward-looking statements. Forward-looking statements only speak as of the date of this document and no representations are made as to the accuracy or fairness of such forward-looking statements. The Company disclaims any obligation to update any forward-looking statements, to reflect any change in the Company’s expectations with regard thereto, or any change in events, conditions or circumstances on which any such statement is based.
Forward-Looking Statements
23/02/2016
2015 Full Year Results Presentation!
• 103 year old automotive retail group founded in 1913
• 58 years as a listed public company – dividend paid every year
• A.P. Eagers owns $249m of prime real estate
• Represents all 12 of the top 12 selling vehicle brands in Australia and 27 car brands in total along with 12 truck / bus brands
• 3,600 employees 110+ dealership locations in QLD, NT, NSW, VIC and SA
• 19.9% ownership of Automotive Holdings Group ($275m*)
• 7.5% ownership of www.carsguide.com.au ($2.25m)
*31/12/15
A.P. Eagers Today (December 2015)
23/02/2016
2015 Full Year Results Presentation!
Represents 10 of the top 10 selling volume car brands in Australia
A.P. Eagers Volume Car Brands
23/02/2016
2015 Full Year Results Presentation!
A.P. Eagers Luxury* Car Brands
* Luxury is defined as luxury vehicle selling more than 500 units annually (V Facts) * Infiniti (574 units) and Maserati (519 units) increase this segment from 9-11 brands in 2015)
#
# Starts March 2016
Represents 10 of the top 11 selling luxury car brands in Australia
23/02/2016
2015 Full Year Results Presentation!
A.P. Eagers Truck and Bus Brands
Representing 12 truck and bus brands
23/02/2016
2015 Full Year Results Presentation!
Revenue by State / % of group Revenue - $3.25bn
23/02/2016
2015 Full Year Results Presentation!
$0.0bn
$1.67bn (51%)
$0.67bn (20%)
$0.61bn (19%)
$0.15bn (5%)
$0.15bn (5%)
$0.0bn