management presentationir.tav.aero/.../tavhl_investor_presentation_1q18.pdf · management...
TRANSCRIPT
Management Presentation April 2018
Investment Highlights
2
Turkey is the fastest growing aviation market in Europe
Diversified, balanced portfolio with leading market positions
Strong momentum with EBITDA posting 28% CAGR between 2006 and 2017
Well-positioned to benefit from further organic and inorganic growth
Attractive market with strong growth prospects
Leading airport operator with diversified portfolio
& integrated structure
Strong financial performance and cash
flow generation “Platform play”
Passenger growth of 12% p.a. during 2002-2017
Projected passenger growth of 10% p.a. between 2017-2023(1)
Aggressive capacity expansion plans of major airlines in Turkey(2)
Access to fast growing MENA region
#1 airport terminal operator in Turkey
14* airports operated in Turkey, Georgia, Tunisia, Macedonia, Saudi Arabia, Croatia and Latvia
80 airports around the world have a TAV subsidiary functioning in them
Strong vertically integrated value chain
As of April 2018
* TAV will add 3 more airports in Saudi Arabia, bringing airports operated to 17.
High earnings visibility given clear / agreed regulatory framework
Proven track record of growth and profitability with attractive organic growth prospects
High financial returns and cash flow generation given fixed cost base (operational leverage) and minimal ongoing capex
Hard currency based cash flow & visible earnings
50% dividend payout policy
TAV will receive compensation for all loss of profit in case of new Istanbul airport opening before 2021
Central and Eastern Europe, Africa, Middle East, South East Asia and Cuba
Inorganic growth of service companies
(1) Source: Turkey’s Ministry of Transport (2) THY and Pegasus web site
Exceptional Growth
3
Revenue (€m)
402 508 627 640 785 881 1099 1205 1092
847 904
983 1079 1,104 1143
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Pre-IFRS11
Post-IFRS11
EBITDAR (€m)
170 189 267 311 342 387 483 555 597
463 524
569 621 611
683
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Pre-IFRS11
Post-IFRS11
23 30
41 42 48
53
72
84 95
102 105 115
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
-71
-38
4
51 50 53
129 133
218 210
127
175
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Passenger (m) Net Profit (€m)
2006 2007
26 51
120
1
5
234 31 44
1
206 222 242
2016 Restated
2016 Restated
TAV Corporate and Shareholder Structure
4
26 51
120
1
234 31 44
1
242 247 252
9
5.06%
1.29%
3.20%
44.33%
46.12%
Shareholder Structure (as of April 2018)
Shareholders
TAV Airports Holding Co.
1
2
3
4
5
*Through Tank oWA Alpha GMBH
1. Groupe ADP* Internationally acclaimed airport operating company with global operations
2. Tepe Insaat Sanayi A.S. Turkish integrated conglomerate focused on infrastructure and construction
3. Sera Yapi Endustrisi A.S. Focused on construction in Turkey & MENA region
4. Other Non-floating
5. Other Free Float
Airport Companies Service Companies
ATU (50%)
BTA (100%)
OS (100%)
TAV Technologies (100%)
Security (100%)
Academy (100%)
Havas (100%)
TGS (50%)
Havas Latvia (100%)
Ataturk (100%)
Esenboga (100%)
Adnan Menderes (100%)
Gazipasa Alanya (100%)
Milas Bodrum (100%)
Medinah (33%)
Tbilisi (80%) & Batumi (76%)
Monastir & Enfidha (67%)
Skopje & Ohrid (100%)
Latvia (100%)
Zagreb (15%)
Havas Saudi (67%)
Yanbu, Hail & Qassim (50%)
Note: Groupe ADP bought Akfen Holding’s 8.12% stake in TAV Airports as of July 7, 2017
TAV Airports Business Areas
5
ATU (50%) Largest duty free operator in Turkey Partner with Unifree–owned by Heinemann, leading German travel retailer (Travel Value) Operating in Turkey, Georgia, Tunisia, Macedonia, Latvia, Oman and Medinah Operating in Houston, USA, since September 2015.
BTA (100%) Operating in Turkey, Georgia, Macedonia, Tunisia, Latvia, Saudi Arabia, Oman and Croatia Operates Istanbul Airport Hotel (128 rooms) Operates İzmir Airport Hotel (81 rooms) Total seating capacity of c. 23 thousand at c. 380 points including BTA IDO and UNIQ Baker and pastry factory serving in Turkey BTA Denizyollari (50%) is the F&B operator of Istanbul Deniz Otobusleri (IDO) Uniq shopping mall food-court Operating in New Muscat Int’l Airport since March 2018
HAVAS (100%) Major ground handler in Turkey with a c.70% share Operates in 31 airports in Turkey including Istanbul, Ankara, Izmir and Antalya TGS (50%) operates in Istanbul (IST&SAW), Ankara, Izmir, Antalya, Adana, Bodrum and Dalaman 100% owner of Havas Latvia, with c.66% market share 67% owner of Saudi HAVAS operating in Medina
TAV OS (100%) Commercial area allocations and lounges, travel agency services
TAV Technologies (100%) Airport IT services
TAV Security (100%) Security service provider in Istanbul, Ankara, Izmir and Gazipasa
TAV Latvia (100%) Commercial area management in Riga Airport
Airports Duty free Food and beverage Ground handling Others
Turkey Istanbul Ataturk Airport (100%)
Ankara Esenboga Airport (100%) Izmir Adnan Menderes Airport (100%) Gazipasa Alanya Airport (100%) Milas Bodrum Airport (100%)
Georgia
Tbilisi (80%) and Batumi Airports (76%)
Tunisia Monastir and Enfidha Airports (67%)
Macedonia Skopje and Ohrid Airports (100%)
Saudi-Arabia Medinah (33%) Yanbu, Hail &Qassim (50%)*
Croatia Zagreb Airport (15%)
*The airports are planned to be taken over by 1H 2018.
Source: State Airports Authority
Growth of the Turkish Aviation Market
6
Foreign Visitors in Turkey
Deregulation of the domestic market in 2003
2nd largest country in Europe in terms of population: 81m (1)
In 2016, foreign visitors amounted 25m (vs. 36mn in 2015) (2)
In 2017, foreign visitors reached to 32,4m (+28%)
Passport ownership of Turkish citizens (+18) is only 8%. (3)
Only 11% of Turkish people vacationed abroad. (3)
Aircraft number in Turkey expected to reach 750 in 2023 (4)
Source: DHMI, (1)Turkstat, (2) Ministry Culture and Tourism, (3) Konda Research and Consultancy 2017 Turkey Report (4) Ministry of Transport
41 51 58 65 76 86 97 103 110 116 123 180
44 52 59 66
73 80
84 71 83 89
100
170
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018e 2019e 2023e
International
Domestic223
86 104 118 130
149 166 181 174 193 205
350
State Airports Authority Turkish Aviation Market Forecast
Mn, pax
//
Foreign Visitors in Turkey (mn)
-16%
6%
16%
5% 7%
8% 12%
6%
38% 32%
-10% -7% -4%
18% 16%
43% 46% 46% 43%
22% 22% 31%
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
2018/2017 2017/2016 2016/2015
28% -30%
4,5 3,6 0,9
4,7
5,3 5,6
3,9
3,6
14,1 13,5
9,3
9,5
5,7 6,2
4,8
6,9
7,1 7,3
6,6
7,6
2014 2015 2016 2017
Russia Federation Germany Rest of Europe Total Asia Rest of the world
36,8 36,2
25,4
32,4 3%
-11% 16% 8%
-22% 45%
-5%
-31% 3%
6% -30% -8%
-20%
-75% 422%
-2%
-30% 28%
YTD 35%
Traffic Outlook
7 Source: IATA, Airbus Global Market Forecast 2017, Boeing Current Market Outlook 2017
Source: IATA, Eurocontrol, DHMI
Source: THY presentation (February 2018) Pegasus Presentation (March 2018)
1
Source: ADI
2 3 4
World Air Traffic will double in 20 years
Turkish air traffic will double in 7 years
Aggressive fleet expansion plans of
major airlines in Turkey
~7% international seat capacity growth in
2018
Eurocontrol, projects 7% CAGR for Turkey until 2020 DHMI expects 10% CAGR in Turkey until 2023 IATA expects Turkish air traffic to grow at a 4.7% CAGR in the next twenty years
Boeing projects 4.7% CAGR for world air traffic (2017-2036) Airbus projects 4.4% CAGR for for world air traffic (2017-2036) IATA expects 7.8 bn pax to travel in 2036 a near doubling of 4 bn in 2017
~7% seat capacity increase expected at Ataturk Airport international scheduled traffic in 2018
THY to expand fleet size to 372 by 2020 (from 329 in 2017) Pegasus to increase fleet to 94 by 2020 (from 76 in 2017)
Traffic Performance
Istanbul Traffic started to recover in April with low base when Turkish Airlines declared to re-utilise grounded fleet. Strong O&D recovery since the second quarter of 2017.
Ankara Significant growth continues thanks to year-on-year effect of routes opened in mid/late 2017
İzmir Increased seat capacity on several routes by Turkish carriers
Milas-Bodrum Off-season
Gazipasa
Off-season
Medinah Strong growth in scheduled international and Umrah traffic
Tunisia Recovery started following lift of UK travel ban in late July, off-season
Georgia Increase in seat capacity, new routes
Macedonia Driven by WizzAir
Zagreb Driven by new routes, new terminal opened at the end of March 2017
Pax Strong growth in all markets continues
Source: Turkish State Airports Authority (DHMI), Georgian Authority, TAV Tunisie, TAV Macedonia, TIBAH and MZLZ Note: DHMI figures for 2017 are tentative. (1) Both departing and arriving passengers, including transfer pax, pax numbers NOT stake adjusted (2) Commercial flights only
6
235 242 250
8
0 0 0
çizgiler
January-March January-December
Passengers (1) 2017 2018 Chg 2016 2017 Chg %
Ataturk Airport 12,788,210 15,538,831 22% 60.415.470 63.727.448 5%
International 8,628,611 10,934,412 27% 41.281.937 44.277.101 7%
Domestic 4,159,599 4,604,419 11% 19.133.533 19.450.347 2%
Esenboga Airport 3,137,106 4,435,137 41% 13.044.116 15.845.878 21%
International 388,849 493,405 27% 1.496.876 1.991.979 33%
Domestic 2,748,257 3,941,732 43% 11.547.240 13.853.899 20%
Izmir Airport 2,665,033 3,093,933 16% 12.051.243 12.823.701 6%
International 276,719 335,153 21% 2.096.076 2.354.622 12%
Domestic 2,388,314 2,758,780 16% 9.955.167 10.469.079 5%
Gazipaşa Airport 81,037 104,873 29% 718.718 823.238 15%
Milas-Bodrum 265,231 330,468 25% 3.221.776 3.509.347 9%
International 1,975 4,413 123% 909.734 935.849 3%
Domestic 263,256 326,055 24% 2.312.042 2.573.498 11%
Medinah 1,820,680 2,088,466 15% 6.572.787 7.805.295 19%
Tunisia (Monastir&Enfidha) 118,743 153,845 30% 1.593.780 1.683.604 6%
Georgia (Tbilisi&Batumi) 550,881 757,506 38% 2.560.462 3.654.389 43%
Macedonia (Skopje&Ohrid) 369,177 448,729 22% 1.794.376 2.027.344 13%
Zagreb Airport 516,000 585,576 13% 2.766.087 3.092.047 12%
TAV TOTAL (3) 22,312,098 27,537,364 23% 104.738.815 114.992.291 10%
International 12,024,627 15,092,631 26% 58.745.737 65.220.285 11%
Domestic 10,287,471 12,444,733 21% 45.993.078 49.772.006 8%
January-March January-December
Air Traffic Movements (2) 2017 2018 Chg 2016 2017 Chg %
Ataturk Airport 97,691 106,701 9% 447.963 449.448 0%
International 68,594 75,505 10% 318.355 314.713 -1%
Domestic 29,097 31,196 7% 129.608 134.735 4%
Esenboga Airport 22,758 29,207 28% 94.170 106.746 13%
International 3,138 3,669 17% 12.694 15.237 20%
Domestic 19,620 25,538 30% 81.476 91.509 12%
Izmir Airport 17,729 18,817 6% 78.846 82.853 5%
International 1,978 2,347 19% 15.697 16.758 7%
Domestic 15,751 16,470 5% 63.149 66.095 5%
Gazipaşa Airport 601 769 28% 5.338 5.662 6%
Milas-Bodrum 1,773 2,209 25% 22.832 23.260 2%
International 16 44 175% 6.499 6.074 -7%
Domestic 1,757 2,165 23% 16.333 17.186 5%
Medinah 12,829 14,973 17% 54.451 58.045 7%
Tunisia (Monastir&Enfidha) 1,603 1,421 -11% 12.631 12.011 -5%
Georgia (Tbilisi&Batumi) 6,346 8,006 26% 27.788 37.908 36%
Macedonia (Skopje&Ohrid) 3,383 4,018 19% 16.883 18.130 7%
Zagreb Airport 8,512 8,874 4% 40.796 41.585 2%
TAV TOTAL (3) 173,225 194,995 13% 801.698 835.648 4%
International 99,554 111,363 12% 476.537 491.128 3%
Domestic 73,671 83,632 14% 325.161 344.520 6%
251 243 223
8
34% 27% 29%
-13% -12%
-5%
7%
-1%
3%
28% 28%
14% 19%
23% 20%
-30%
-20%
-10%
0%
10%
20%
30%
40%
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
18/17 change 17/16 change 16/15 change
Istanbul Int2int Transfer and O&D Pax, Yoy % Change
3,0
3,5
4,0
4,5
5,0
5,5
6,0
6,5
7,0
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
2014 Seat Capacity 2015 Seat Capacity2016 seat capacity 2017 Seat Capacity
International Scheduled Traffic Developments & Outlook
9
Istanbul International O&D Pax Istanbul International Seat Capacity
Istanbul Transfer Pax / International Pax
2011 30%
2012 33%
2013 38%
2014 38%
2015 40%
2016 49%
2017 47%
+7%
(m, pax)
235 242 250
8
O&D : 6%
Transfer : 21%
2008-2017 CAGR
-16%
THY started to ground aircraft 2018e: ~+7%
9% YTD 30%
-30%
-20%
-10%
0%
10%
20%
30%
40%
2016
Jan
2016
Feb
2016
Mar
2016
Ap
r
2016
May
2016
Ju
n
2016
Ju
l
2016
Au
g
2016
Sep
2016
Oct
2016
No
v
2016
Dec
2017
Jan
2017
Feb
2017
Mar
2017
Ap
r
2017
May
2017
Ju
ne
2017
Ju
ly
2017
Au
g
2017
Sep
2017
Oct
2017
No
v
2017
Dec
2018
Jan
2018
Feb
2018
Mar
O&D Transfer
IFRIC 12 Adjusted Financials (in m€, unless stated otherwise) 1Q17 (5) 1Q18 Chg %
Revenue (1) 226.2 248.4 10%
EBITDAR(2) 117.0 137.2 17%
EBITDAR margin (%) 51.7% 55.2% 3.5 ppt
EBITDA(2) 77.6 96.7 25%
EBITDA margin (%) 34.3% 38.9% 4.6 ppt
FX Loss (0.2) (19.1) nm
Deferred Tax Expense (2.8) (2.9) 5%
Net Profit(3) 11.7 7.2 -39%
Capex 10.2 20.5 101%
Net Debt 925 746 -19%
Average number of employees 15,947 17,219 8%
Number of passengers (m) 22.3 27.5 23%
- International 12.0 15.1 26%
- Domestic 10.3 12.4 21%
Duty free spend per pax (€) (4) 14.6 12.7 -13% (1) IFRIC 12 adjusted (please refer to page 21, for revenue reported by Groupe ADP)
(2) IFRIC 12 adjusted, before impairment (please refer to page 21, for EBITDA reported by Groupe ADP)
(3) Attributable to equity holders of the company
(4) Transfer numbers are tentative and subject to change
(5) Restated
1Q18 Summary Financials
10
Source: TAV Airports Holding, DHMI, TAV Tunisia, TAV Macedonia, Georgian Aviation Authority, TIBAH , MZLZ
Spend per Pax
From €14.6 to €13.3, mainly due to depreciation of TRY impacting Turkish passengers’ spending, as well as weakness in European passengers.
Pax -+23%
Istanbul Airport international pax +27% in 1Q18 with +23% in international-to-international transfer pax and +30% in international O&D O&D recovery started in Q2 2017 Share of transfer is 46% in Istanbul (1Q17: 47%)
6
235 242 250
8
0 0 0
çizgiler
251 243 223
Revenue +10%
Revenue growth supported by traffic growth, while impacted by depreciation of TRY, strong EUR vs USD as well as lower ground handling revenue %45 aero, %55 non-aero
EBITDA +25%
EBITDA margin expansion due to cost control and TAV Istanbul’s rent expense increasing less than revenue growth
FX Loss n.m.
Forward EUR transactions and depreciation of TRY impacted FX loss
Net Profit -39%
Impacted by FX loss and higher tax expense
Net Debt -19%
Net debt decreased with cash generation
EBITDAR +17%
EBITDAR margin expansion, mainly due to cost control
77,6
28,6
4,2 2,2 -1.1 -4.2 -4.7 -5.9
96,7
1Q17
Vo
lum
e
EPU
**
Mix
Ren
t
F/X
Oth
er
Price
1Q18
77,6
10,0 5,4
1,9 1,7 0,9 0,7 0,6 0,2 -0.0 -0.3 -0.4 -1.3
96,7
1Q
17
Istanb
ul
Oth
ers
Havas
Ge
orgia
Izmir
Mace
do
nia
Tun
isia
Bo
dru
m
Gazip
asa
Elimin
ation
BT
A
An
kara
1Q
18
226,2
10,8 4,0 3,6 1,4 1,0 0,9 0,7 0,1 0,1 0,1 -0.1 -0.2
248,4
1Q17
Istanb
ul
BTA
Oth
ers
Geo
rgia
Havas
Izmir
Maced
on
ia
An
kara
Bo
dru
m
Gazip
asa
Tun
isia
Elimin
ation
1Q18
1Q18 Revenue and EBITDA Bridges *
Revenue Bridges (€m) EBITDA Bridges (€m)
26 51
120
1
5
234 31 44
1
206 222 242
* IFRIC 12 adjusted
251 243 223
11
** Equity Pick -up
Ege
Ege
226,2
36,7 4,4 3,6 2,2 0,1
-24.8
248,4
1Q1
7
Vo
lum
e
Oth
er
Price
Mix
On
e-Offs
F/X
1Q1
8
2018 1Q Comparison (2017 figures restated)
56% 32%
3% 4%
55% 28%
2% 6%
9%
Istanbul Other Airports BTA HAVAS Other Services
12
Consolidated Revenue (1) (€m) Net Profit (2) (€m)
Consolidated Revenue (%) EBITDA (%) Opex (%)
226 248
1Q17 1Q18
78 97
1Q17 1Q18
12
7
1Q17 1Q18
(1) IFRIC 12 adjusted
(2) Attributable to equity holders of the company
21%
32% 13%
9%
25%
21%
33% 12%
10%
24%
Duty-free Aviation Ground-handling F&B Other
32%
22% 16%
17%
7% 6% 33%
22%
17%
16%
7% 5% 0%
Personnel Concession rent Other
D&A Services rendered Catering
1Q17
1Q18
EBITDAR (1) (€m)
26 51
120
144 146 148
247 166 63
234 31 44
85 129 193
186 186 186
206 222 242
230 231 232
253 219 151
248 182 187
5
228 238 248
245 245 247
EBITDA (1) (€m)
117 137
1Q17 1Q18
2017 FY Comparison (2016 figures restated)
54% 33%
3% 4%
48%
35%
3% 9%
5%
Istanbul Other Airports BTA HAVAS Other Services
13
Consolidated Revenue (1) (€m) Net Profit (2) (€m)
Consolidated Revenue (%) EBITDA (%) Opex (%)
1104 1143
FY16 FY17
459 519
FY16 FY17
127
175
FY16 FY17
(1) IFRIC 12 adjusted
(2) Attributable to equity holders of the company
22%
32% 13%
8%
25%
21%
34% 13%
9%
23%
Duty-free Aviation Ground-handling F&B Other
33%
20% 17%
14%
9% 7% 31%
21% 15%
18%
9% 5%
Personnel Concession rent Other
D&A Services rendered Catering
FY16
FY17
EBITDAR (1) (€m)
26 51
120
144 146 148
247 166 63
234 31 44
85 129 193
186 186 186
206 222 242
230 231 232
253 219 151
248 182 187
5
228 238 248
245 245 247
EBITDA (1) (€m)
611 684
FY16 FY17
Selected Financials by Assets (IFRIC 12 Adjusted) and employee #s (1Q18)
14
(€m) Revenue EBITDA EBITDA
Margin (%) Net Debt
Airports 175.7 81.1 46% 803 Istanbul 119.7 53.7 45% 32 Ankara 14.9 7.8 52% 7 Ege 13.4 7.6 57% 213 Gazipasa 0.3 -0.5 nm 49 Tunisia 2.2 -2.6 nm 355 Georgia 17.0 12.8 75% -14 Macedonia 6.4 2.2 34% 42 Bodrum 1.8 0.1 8% 118
Services 101.0 16.3 16% -57 Havas 27.0 6.0 22% 8 BTA 36.7 1.6 4% 6 Others* 37.3 8.7 23% -70
Total 276.6 97.5 35% 746
Elimination -28.2 -0.7 0
Consolidated 248.4 96.7 39% 746
Revenue (€m) 1Q17* 1Q18 Chg.(%)
Airports 161.8 175.7 9% İstanbul 109.0 119.7 10% Ankara 14.8 14.9 1% Ege 12.5 13.4 7% Gazipasa 0.3 0.3 22% Tunisia 2.3 2.2 -5% Georgia 15.6 17.0 9% Macedonia 5.7 6.4 12% Bodrum 1.7 1.8 4%
Services 92.4 101.0 9% Havas 26.0 27.0 4% BTA 32.7 36.7 12% Others 33.7 37.3 11%
Total 254.2 276.6 9% Elimination -28.0 -28.2 1% Consolidated 226.2 248.4 10% ATU** 68.3 76.0 11% TGS** 25.5 29.0 14% TIBAH** 16.8 16.8 0%
Number of Employees (eop) 1Q17* 1Q18
Istanbul 2,986 3,078 Ankara 949 952 Ege 918 931 Tunisia 800 771 Gazipasa 57 65 Georgia 778 876 Macedonia 667 681 Havas 3,880 4,251 BTA 2,969 3,464 Holding 109 114 O&S 722 717 Technologies 260 337 Security 899 1,193 Latvia 6 6 Bodrum 75 79 Academy 2 2
TOTAL 16,077 17,517
EBITDA (€m) 1Q17* 1Q18 Chg.(%)
Airports 68.5 81.1 18% Istanbul 43.7 53.7 23% Ankara 9.1 7.8 -14% Ege 6.8 7.6 13% Gazipasa -0.4 -0.5 3% Tunisia -3.1 -2.6 nm Georgia 11.1 12.8 15% Macedonia 1.5 2.2 43% Bodrum -0.1 0.1 nm
Services 9.5 16.3 72% Havas 4.1 6.0 45% BTA 2.0 1.6 -20% Others* 3.3 8.7 161%
Total 78.0 97.5 25% Elimination -0.4 -0.7 88% Consolidated 77.6 96.7 25% ATU** 5.9 6.9 17% TGS** 1.9 1.1 -41% TIBAH** 3.4 4.2 21%
*Others EBITDA includes share of profit of equity accounted investees (equity-pick up).
6
235 242 250
8
0 0 0
çizgiler
251 243 223
**Equity accounted investee *Others EBITDA includes share of profit of equity accounted investees (equity-pick up). * Restated
Selected Financials by Assets (IFRIC 12 Adjusted) and employee #s (FY17)
15
(€m) Revenue EBITDA EBITDA
Margin (%) Net Debt
Airports 806.9 430.6 53% 668 Istanbul 506.3 249.6 49% -76 Ankara 67.4 44.5 66% 18 Ege 68.5 44.0 64% 186 Gazipasa 4.4 1.1 25% 48 Tunisia 23.0 -2.5 nm 348 Georgia 85.5 68.1 80% -15 Macedonia 28.0 11.7 42% 43 Bodrum 24.0 14.1 59% 116
Services 458.0 88.7 19% -81 Havas 139.5 49.1 35% 7 BTA 158.4 13.7 9% 7 Others* 160.1 25.9 16% -95
Total 1,264.9 519.2 41% 586
Elimination -122.2 -0.4 0
Consolidated 1,142.7 518.9 45% 586
Revenue (€m) FY16* FY17 Chg.(%)
Airports 777.5 806.9 4% İstanbul 500.9 506.3 1% Ankara 67.5 67.4 0% Ege 66.5 68.5 3% Gazipasa 4.5 4.4 -1% Tunisia 24.3 23.0 -5% Georgia 62.8 85.5 36% Macedonia 26.6 28.0 5% Bodrum 24.4 24.0 -2%
Services 456.8 458.0 0% Havas 131.6 139.5 6% BTA 170.2 158.4 -7% Others 154.9 160.1 3%
Total 1,234.3 1,264.9 2% Elimination -130.1 -122.2 -6% Consolidated 1,104.1 1,142.7 3% ATU** 336.4 342.1 2% TGS** 130.2 126.7 -3% TIBAH** 59.8 70.2 17%
Number of Employees (eop) FY16* FY17
Istanbul 2,936 2,993 Ankara 928 941 Ege 878 928 Tunisia 672 778 Gazipasa 57 62 Georgia 781 876 Macedonia 675 681 Havas 3,853 4,135 BTA 2,904 3,165 Holding 105 111 O&S 700 678 Technologies 277 332 Security 774 1,070 Latvia 6 6 Bodrum 75 78 Academy 3 2
TOTAL 15,624 16,836
EBITDA (€m) FY16* FY17 Chg.(%)
Airports 395.0 430.6 9% Istanbul 245.8 249.6 2% Ankara 40.6 44.5 9% Ege 39.5 44.0 12% Gazipasa 0.9 1.1 25% Tunisia -3.7 -2.5 -32% Georgia 47.1 68.1 45% Macedonia 11.6 11.7 1% Bodrum 13.2 14.1 7%
Services 63.4 88.7 40% Havas 31.8 49.1 54% BTA 13.5 13.7 2% Others* 18.2 25.9 42%
Total 458.5 519.2 13% Elimination 0.3 -0.4 -209% Consolidated 458.8 518.9 13% ATU** 27.4 28.7 5% TGS** 11.2 15.6 40% TIBAH** 26.8 15.1 -43%
*Others EBITDA includes share of profit of equity accounted investees (equity-pick up).
6
235 242 250
8
0 0 0
çizgiler
251 243 223
**Equity accounted investee *Others EBITDA includes share of profit of equity accounted investees (equity-pick up). * Restated
2,7 3,3 3,4 3,5
5,5
4,6 4,5
2011 2012 2013 2014 2015 2016 2017
39 62 66
109 105
64 87
53
124 133
218 210
127
175
74%
50% 50% 50% 50% 50% 50%
2011 2012 2013 2014 2015 2016 2017
Dividends Paid Net Income Payout Ratio
CAPEX Development / Dividends
16
Quarterly Capex (€m)(i) Q1 2018 Capex
Dividend Yield (%) Dividend History (€m)
The bulk of the capex was made in new lounges and food courts
(i) Adjusted to exclude effects of IFRIC 12 accounting change
TAV Airports’ dividend policy: 50% of the consolidated IFRS net profit.
26 51
120
1
5
206 222 242
251 243 223
2018 YTD CAPEX
€20m 14
8
14 13 12 14
6
20
9 6
16
11
20
13
19
10 12 12
6
20
1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18
Istanbul Other
218
77 89 53 42
255
361
1 Year 2 Years 3 Years 4 Years 5 Years 6+ Years
Tunisia
TAV Airports
Decentralized Debt Structure - Prudently Levered
17
Net Debt (eop, €m) March
2017 December
2017 March
2018
Airports 941 668 803
İstanbul 131 (76) 32
Ankara 35 18 7
Ege 226 186 213
Gazipasa 47 48 49
Tunisia* 344 348 355
Georgia -13 -15 -14
Macedonia 43 43 42
Bodrum 128 116 118
Services -16 -81 -57
HAVAS 29 7 8
BTA 3 7 6
Holding (stand alone) -54 -101 -80
Others 6 6 9
Total 925 586 746
Gross Debt Maturity Profile (€m)
Door to Door Maturity 8.0 Years
Average Maturity 4.9 Years
Average € Cost of Debt (Hedged*) 4.3%
Net Debt / 2017 FY EBITDA 1.2
* 70% of all loans have fixed rates. -as of March 31, 2018
6
235 242 250
8
0 0 0
çizgiler
251 243 223
With the Istanbul refinancing the average cost of debt decreased from 4.6% in 2015 to 4.3% in 2018. ·
*Due to the trilateral negotiations in Tunisia, all financial debt has been reclassified to short term borrowings. Details can be found in IFRS financials Note 15
Non-recourse
2018 Guidance
2018 Guidance
Istanbul Ataturk
Airport Int. Pax
Total TAV Airports
Pax Revenue EBITDA CAPEX Net Profit
Istanbul Ataturk
Airport Int. O&D Pax
18
6 to 8 Percent
increase
10 to 12 Percent
increase
2 to 4 Percent
increase
double digit
increase
~ €80m 9 to 11 Percent
increase
5 to 7 Percent
increase
Under our traffic and FX assumptions
Notes: All financial targets have been adjusted to reverse the efects of IFRIC 12 and are compliant with IFRS 11; assuming Istanbul Ataturk Airport will operate for the full year in 2018.
2017 Guidance and Realization
2017 Revised Guidance
Istanbul Ataturk
Airport Int. Pax
Total TAV Airports
Pax Revenue
EBITDAR (EBITDA before concession &
rent)
CAPEX Net Profit
Notes: All financial targets have been adjusted to reverse the effects of IFRIC 12 and are compliant with IFRS 11.
Istanbul Ataturk
Airport Int. O&D Pax
Realization
Guidance is revised due to better than expected passenger recovery and updated FX assumptions.
19
4 to 6 percent
6 to 8 percent
1 to 3 percent
significant increase
~ €50m 6 to 8 percent
6 to 8 percent
7 percent
9 percent
10 percent
3 percent
12 percent
37 percent
€41m
FX Exposure of Operations (FY17)
20
10%
23%
10%
57%
Opex (1)(2)
€75m
€182m
€79m
€452m
98%
1%
Gross Debt
€1092m
4%
18%
56%
22%
Revenue (1)
€716m
€230m
€54m
€281m
96%
4%
Concession Rent Expense
€7m
€158m
€4m
€1282m
€165m
€788m
€1119m
EUR USD TRY Other
(1) Combined figures, pre-elimination IFRIC12 adjusted, includes equity-pick up (€16m) (2) Includes concession rent expenses (€165m), does not include depreciation (€141m)
€22m
Average 31 March
FX Rates 1Q17 1Q18 2017 2018
EUR/TRY 3.93 4.68 3.91 4.87
USD/TRY 3.69 3.81 3.64 3.95
EUR/USD 1.07 1.23 1.07 1.23
EUR/GEL 2.77 3.05 2.63 2.98
EUR/MKD 61.73 61.56 61.73 61.50
EUR/TND 2.45 2.97 2.48 2.98
EUR/SAR 3.99 4.61 4.03 4.62
FX Exposure
21
Hedging
Subsidiaries, TAV Esenboğa, TAV Ege, TAV Macedonia, TAV İşletme and TAV Milas Bodrum enter into swap transactions in order to diminish exposure interest rate risk to manage exposure to the floating interest rates relating to loans used. Interest payments of 100%, 100%, 100%, 100% and 90% of floating bank loans for TAV Esenboğa, TAV Ege, TAV Macedonia, TAV İşletme and TAV Milas Bodrum respectively are fixed with interest rate swaps.. Changes in the fair value of the derivative hedging instrument designated as a cash flow hedge are recognized directly in equity to the extent that the hedge is highly effective. To the extent that the hedge is ineffective, changes in fair value of the ineffective are recognized in profit or loss.
Sensitivity Analysis
The Group’s principal currency risk relates to changes in the value of the Euro relative to TRL and USD. The Group manages its exposure to foreign currency risk by entering into derivative contracts and, where possible, seeks to incur expenses with respect to each contract in the currency in which the contract is denominated and attempt to maintain its cash and cash equivalents in currencies consistent with its obligations. The basis for the sensitivity analysis to measure foreign exchange risk is an aggregate corporate-level currency exposure. The aggregate foreign exchange exposure is composed of all assets and liabilities denominated in foreign currencies, both short-term and long-term purchase contracts. A 10 percent strengthening / (weakening) of EUR against the following currencies at 31 March 2018 and 31 December 2017 would have increased / (decreased) equity and profit or loss by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant.
6
235 242 250
8
251 243 223
Equity Profit or loss
(‘000)
Strengthening of EUR
Weakening of EUR
Strengthening of EUR
Weakening of EUR
31 March 2018
USD - - (17,085) 17,085
TRY - - (3,941) 3,941
Other - - (377) 377
Total - - (21,403) 21,403 31 December 2017
USD - - (23,331) 23,331
TRY - - (2,799) 2,799
Other - - (1,634) 1,634
Total - - (27,764) 27,764
ATU (50%)
22
ATU Financials (€m) Duty Free Spend per Pax (€)
16,6 16,5 16,0
14,4 15,3 15,3
14,2 15,6
13,6 14,9 15,0 14,8
13,3 14,3 14,2
13,1
14,6
12,7
2011 2012 2013 2014 2015 2016 2017 1Q17 1Q18
Istanbul TAV
Operations started in 5 Tunisian airports in Q4 2014, ramp up in 2017 (one-off income in Q4 2016).
SPP dropped in 1Q18, mainly due to TRY depreciation impacting Turkish passengers’ spending, as well as weakness in European passengers.
206 222 242
72,1 84,7
93,0 86,5
68,3
85,8 102,0
86,0 76,0
1,5 4,7 10,2 11,1
5,9 6,4 12,7
3,8 6,9
2%
6%
11%
13%
9%
7%
12%
8% 9%
0%
2%
4%
6%
8%
10%
12%
14%
0
20
40
60
80
100
120
1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18
Revenue EBITDA Margin
BTA
23
BTA Financials (€m)
39,5 44,6
48,3
37,8 32,7
40,1 47,5
38,1 36,7
1,9 4,1
6,3
0,7 1,9 2,9 7,0
1,8 1,6
5%
9%
13%
2%
6%
7%
15%
5% 4%
0%
2%
4%
6%
8%
10%
12%
14%
16%
0,0
10,0
20,0
30,0
40,0
50,0
60,0
1Q
16
2Q
16
3Q
16
4Q
16
1Q
17
2Q
17
3Q
17
4Q
17
1Q
18
Revenue EBITDA
TAV F&B Spend per Pax (€)
1,8
2,1 2
1,6
1,3 1,3 1,3 1,3 1,3 1,3 1,2 1,2
1,1
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 1Q17 1Q18
Predominantly TRY based revenue and opex Cease of third party operations of BTA Logistics during 2016 Croatia added in 4Q17, Muscat added 1Q18
26
64
10
100
29
77
6
112
HAVAS TGS HVS E HAVAS + TGS +HVS E
1Q171Q18
HAVAS
24
Havas Consolidated * Financials (€m) TGS Financials (50%) (€m)
Havas Solo FX Exposure FY 2017 # of Flights Served (‘000)
* Post IFRS 11
9%
40%
51%
Revenue
3%
73%
24%
Cost
28,0 33,3
39,0
31,3 26,0
34,8
46,9
31,8 27,0
4,2
9,7
17,1
0,4 4,0
11,7
24,0
9,3 6,0
0%
20%
40%
60%
0,0
10,0
20,0
30,0
40,0
50,0
1Q
16
2Q
16
3Q
16
4Q
16
1Q
17
2Q
17
3Q
17
4Q
17
1Q
18
Revenue EBITDA Margin
32,4 36,0
39,5
22,3 25,5
32,0 36,8
32,4 29,0
3,3 4,9 5,8
-2,8
1,9 3,8
7,3 2,6 1,1
-20%
-10%
0%
10%
20%
30%
-10,0-5,00,05,0
10,015,020,025,030,035,040,045,0
1Q
16
2Q
16
3Q
16
4Q
16
1Q
17
2Q
17
3Q
17
4Q
17
1Q
18
Revenue EBITDA Margin
EUR USD TRY
26 51
120
1
5
206 222 242
IFRIC 12 & Our Adjusted Financials Policy
25
Introduction to IFRIC 12 IFRIC 12 booking model
IFRIC 12- is an accounting application treating BOT assets with special provisions for guaranteed income. Ankara Esenboga Airport and Izmir Adnan Menderes Airport International Terminal, with their guaranteed passenger fee structures, fall under the scope.
The capex we incur on our BOT assets, is routinely booked as “airport operation right” in the balance sheet. However when there are guaranteed passenger fees in question, these fees are discounted to their NPV and subtracted from the “airport operation right” of the BOT in question. The remaining capex amount gets booked as “airport operation right” and the NPV of guaranteed passenger fees gets booked as “trade receivables.”
When the guaranteed passenger fees become earned during the course of operations, these are credited from the balance sheet and the difference between discounted (NPV of) guaranteed passenger fees and the actual fees as they are earned are booked as finance income.
Due to the application of IFRIC 12, guaranteed passenger fees stop being P&L items and get treated as Balance Sheet/Cash Flow items, while at the same time, part of these fees gets shown as finance income. This unduely decreases aviation income and increases finance income and distorts our P&L. To adjust for the distortion we add back guaranteed passenger fees while reporting our adjusted revenues.
On the other hand the capex incurred during the construction phase is immediately transferred to P&L with an offsetting construction income assigned to it. This income may or may not carry a mark-up on it. Since this method of booking also distorts both the P&L and the Balance Sheet we adjust our financials to disregard the effects of both “construction expense” and “construction income.”
Debit Credit
1. During Construction
BS Debt
BS Cash
BS Construction in progress
PL Construction Expense Construction Income
2. Completion of Construction
BS Construction in progress
BS (NPV of) Passenger Revenue Receivable (Trade Receivables)
BS Airport Operation Right *
3. Operations During Year
PL Aviation Income for the Current Year **
BS Cash **
4. Year Close
PL Aviation Income for the Current Year ***
PL
Was: Finance Income Is: Other operating revenue (Difference between discounted receivables and the actual receivables)
BS Passenger Revenue Receivable****
PL Amortisation of Airport Operation Right
BS Accumulated Amortisation of Airport Operation Right
* AOR = Construction in progress-(NPV of Passenger Revenue Receivable ** TR-GAAP *** IFRS (IFRIC 12 application) **** Discounted guaranteed passenger revenues for that period
Guaranteed Pax Structure 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
An
kara
International Departing Pax (m) 0.8 0.8 0.9 0.9 1.0 1.0 1.1 1.1 1.2 1.2 1.3 1.3 1.4 1.5 1.6 0.6
Guaranteed Pax Income (€m) 11.8 12.4 13.0 13.7 14.4 15.1 15.8 16.6 17.5 18.3 19.2 20.2 21.2 22.3 23.4 9.6
Domestic Departing Pax (m) 0.6 0.7 0.7 0.7 0.8 0.8 0.8 0.9 0.9 1.0 1.0 1.1 1.1 1.2 1.2 0.5
Guaranteed Pax Income (€m) 1.9 2.0 2.1 2.2 2.3 2.4 2.5 2.7 2.8 2.9 3.1 3.2 3.4 3.6 3.7 1.5
Total Guaranteed Pax Income (€m) 13.7 14.4 15.1 15.9 16.7 17.5 18.4 19.3 20.2 21.3 22.3 23.4 24.6 25.8 27.1 11.1
Discount Income (€m) 11.80 10.96 9.93 8.69 7.21 5.47 3.43 0.43
İzm
ir
International Departing Pax (m) 1.1 1.1 1.1 1.2 1.2 1.2 1.3
Guaranteed Pax Income (€m) 15.9 16.4 16.9 17.4 17.9 18.4 19.0
Total Guaranteed Pax Income (€m) 29.6 30.8 32.0 33.3 34.6 35.9 37.4 19.3 20.2 21.3 22.3 23.4 24.6 25.8 27.1 11.1
6
235 242 250
8
251 243 223
Reconciliation of Revenue and EBITDA
26
Revenue Reconciliation (1Q 2018)
243,2
5,2 0,0
248,4
IFR
S R
even
ue
(re
po
rte
d b
yA
DP
)
An
kara
Gu
aran
teed
Pax
Rev
enu
e
Co
nst
ruct
ion
Rev
enu
e
Ad
just
edR
even
ue
(re
po
rte
d b
yTA
V)
EBITDA Reconciliation (1Q 2018)
89,0
5,2 2,5
96,7
EBIT
DA
rep
ort
ed b
yA
DP
An
kara
Gu
aran
teed
Pax
Rev
enu
e
Equ
ity
Pic
k-u
p
EBIT
DA
rep
ort
ed b
yTA
V
Equity Accounted Investees – IFRS 11
27
1Q16 2Q16 3Q16 4Q16 FY16 1Q17 2Q17 3Q17 4Q17 FY17 1Q18 ATU (50%) Revenue 72.1 84.7 93.0 86.7 336.4 68.3 85.8 102.0 86.0 342.1 76.0
EBITDA 1.5 4.7 10.2 11.1 27.4 5.9 6.4 12.7 3.8 28.7 6.9 Net Profit 1.3 3.5 1.8 10.4 16.9 3.3 4.5 8.4 4.3 20.5 5.0 Net Debt 13.3 12.2 18.0 9.3 9.3 8.8 4.5 -1.1 -4.6 -4.6 -9.3
1Q16 2Q16 3Q16 4Q16 FY16 1Q17 2Q17 3Q17 4Q17 FY17 1Q18 TGS (50%) Revenue 32.4 36.0 39.5 22.3 130.2 25.5 32.0 36.8 32.4 126.7 29.0
EBITDA 3.3 4.9 5.9 -2.8 11.2 1.9 3.8 7.3 2.6 15.6 1.1 Net Profit 1.8 2.7 3.5 -3.6 4.4 0.6 2.0 5.0 1.8 9.4 0.3 Net Debt 0 0.0 0.0 0.1 0.1 - 0.0 0.0 -11.4 -11.4 0.0
1Q16 2Q16 3Q16 4Q16 FY16 1Q17 2Q17 3Q17 4Q17 FY17 1Q18
TIBAH (33%) Revenue 14.1 14.8 16.5 14.3 59.8 16.8 18.2 21.4 13.8 70.2 16.8
EBITDA 8.8 6.1 7.1 4.8 26.8 3.4 4.1 5.5 2.1 15.1 4.2
Net Profit 0.8 -1.3 -0.7 -2.9 -4.2 -4.5 -3.7 -0.7 -2.7 -11.6 -1.6
Net Debt 317.0 322.6 315.6 316.5 316.5 311.0 300.7 300.3 283.0 283.0 274.9 1Q16 2Q16 3Q16 4Q16 FY16 1Q17 2Q17 3Q17 4Q17 FY17 1Q18
BTA IDO (50%) Revenue 2.5 2.9 3.7 5.4 11.5 1.2 1.6 2.4 1.1 6.3 1.1
EBITDA 0.2 0.3 0.4 0.5 0.9 -0.2 0.1 0.1 -0.2 -0.2 -0.1
Net Profit 0.1 0.2 0.2 0.2 0.3 -0.4 -0.1 0.2 -0.3 -0.6 -0.2
Net Debt 0.9 0.3 -0.3 0.3 -0.4 -0.2 -0.3 -0.2 -0.1 -0.1 -0.2
HAVAS* pre IFRS 11 post IFRS 11
Revenue Havas Solo + TGS (50%) Havas Solo
EBITDA Havas EBITDA + TGS (50%) EBITDA Havas EBITDA + TGS (50%) Net Profit
Net Profit Havas Net Profit + TGS (50%) Net Profit Havas Net Profit + TGS (50%) Net Profit
BTA** pre IFRS 11 post IFRS 11
Revenue BTA + BTA IDO (50%) BTA
EBITDA BTA EBITDA + BTA IDO (50%) EBITDA BTA EBITDA + BTA IDO (50%) Net Profit
Net Profit BTA Net Profit + BTA IDO (50%) Net Profit BTA Net Profit + BTA IDO (50%) Net Profit
6
235 242 250
8
251 243 223
*Havas Solo defined as all companies under HAVAS consolidation – TGS **BTA defined as all companies under BTA consolidation – BTA IDO
Income Statement / Balance Sheet
28
INCOME STATEMENT (€m) 1Q17 1Q18
Construction revenue 5.9 0.0 Total operating revenue 223.0 243.2 Other operating income 0.3 0.0 Aviation income 71.2 80.2 Ground handling income 29.3 28.9 Commission from sales of duty free goods 46.6 52.2 Catering services income 21.1 24.0 Other operating revenue 54.9 57.9 Construction expenditure (5.9) 0.0 Operating expenses (176.9) (183.4) Cost of catering inventory sold (9.8) (8.8) Cost of services rendered (13.1) (13.5) Personnel expenses (57.0) (60.7) Concession rent expenses (39.3) (40.4) Depreciation and amortization expense (29.6) (29.3) Other operating expenses (28.1) (30.7) Equity Pick-up (1.7) 2.5 Operating profit 44.8 62.2 Finance income 2.1 3.4 Finance expenses (23.4) (40.6) Profit before income tax 23.5 25.0 Income tax expense (13.7) (19.4) Profit for the period from continuing operations Attributable to: Owners of the Company 11.7 7.2 Non-controlling interest 1.9 1.5
EQUITY AND LIABILITIES (€m) 1Q17 1Q18
EQUITY
Share capital 162.4 162.4
Share premium 220.3 220.3
Legal reserves 112.8 112.3
Other reserves -70.0 -80.8
Revaluation surplus 0.0 0.0
Purchase of shares of entities under common control 40.1 40.1
Cash flow hedge reserve -56.1 -51.5
Translation reserves -30.6 -49.8
Retained earnings / (Accumulated losses) 381.5 458.9
Total equity attributable to equity holders of the Company 760.3 811.8
Non-controlling interest -1.3 -5.5
Total Equity 759.0 806.4
Loans and borrowings 662.4 525.0
Reserve for employee severance indemnity 21.6 23.3
Due to related parties 0.0 0.0
Derivative financial instruments 46.0 35.1
Deferred income 33.3 20.2
Other payables 584.6 533.5
Deferred tax liabilities 17.0 16.2
Total non-current liabilities 1,364.9 1,153.3
Bank overdraft 1.8 -0.0
Loans and borrowings 555.7 581.1
Trade payables 43.6 41.1
Due to related parties 2.6 0.7
Current tax liabilities 15.9 18.5
Other payables 229.6 251.1
Provisions 6.8 6.5
Deferred income 13.8 14.7
Derivative financial instruments 0.0 -0.0
Total current liabilities 869.8 913.6
Total Liabilities 2,234.7 2,067.0
TOTAL EQUITY AND LIABILITIES 2,993.7 2,873.3
ASSETS (€m) 1Q17 1Q18
Property and equipment 219.6 196.7
Intangible assets 13.3 11.8
Airport operation rights 1,688.3 1,605.0
Other investments -0.0 0.0
Goodwill 135.8 136.0
Prepaid concession expenses 38.3 11.0
Trade receivables 89.3 75.9
Other non-current assets 4.3 5.5
Deferred tax assets 35.8 32.4
Equity pick-up assets 78.7 69.2
Total non-current assets 2,303.2 2,143.6 Inventories 8.8 8.9 Prepaid concession expenses 159.0 143.3 Trade receivables 136.5 127.1 Due from related parties 32.0 33.1 Derivative financial instruments 0.0 0.0 Other receivables and current assets 59.7 56.9 Cash and cash equivalents 161.9 202.5 Restricted bank balances 132.7 157.8 Total current assets 690.5 729.7 TOTAL ASSETS 2,993.7 2,873.3
6
235 242 250
8
251 243 223
Cash Flow Statement
29
CASH FLOWS FROM OPERATING ACTIVITIES 1Q17 1Q18
Profit for the period 9.8 5.6
Adjustments for:
Amortisation of airport operation right 15.8 15.4
Depreciation of property and equipment 12.6 13.2
Amortisation of intangible assets 1.2 0.6
Concession and rent expenses 39.3 40.4
Provision for employee severance indemnity 0.8 0.9
Provision for doubtful receivables 0.1 0.1
Discount on receivables and payables, net 0.0 0.0
Provision set for unused vacation 0.4 0.9
Interest income -2.1 -3.4
Interest expense on financial liabilities 12.8 11.5
Tax expense 13.7 19.4
Unwinding of discount on concession receivable and payable
5.4 6.8
Share of profit of equity-accounted investees, net of tax 1.7 -2.5
Unrealised foreign exchange differences on statement of financial position items
-1.4 -5.8
Cash flows from operating activities 110.1 103.3
Change in current trade receivables -6.3 2.9
Change in non-current trade receivables 4.1 4.4
Change in inventories 0.0 1.0
Change in due from related parties -11.5 -10.7
Change in restricted bank balances 29.2 25.8
Change in other receivables and assets 2.1 11.3
Change in trade payables -12.5 -5.3
Change in due to related parties -0.2 0.0
Change in other payables and provisions -26.0 -33.5
Cash provided from operations 88.9 99.1
Income taxes paid -18.1 -17.7
Interest paid -2.3 -1.1
Retirement benefits paid -0.9 -1.0
Additions to prepaid concession and rent expenses -134.1 -116.0
Dividends from equity-accounted investees 14.2 15.8
Net cash provided from operating activities -52.4 -21.0
CASH FLOWS FROM INVESTING ACTIVITIES 1Q17 1Q18
Interest received 2.0 4.7
Proceeds from sale of property, equipment and intangible assets
0.5 0.6
Acquisition of property and equipment -3.5 -19.6
Additions to airport operation right -6.2
Acquisition of intangible assets -0.5 -0.9
Net cash used in investing activities -7.7 -15.1
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from borrowings 11.1 5.2
Repayment of borrowings -41.0 -25.2
Cash inflows and outflows from derivative instruments -0.2
Dividends paid -65.2 -85.4
Interest from employee severance indemnity 0.6 0.6
Change in finance lease liabilities -0.7 -0.6
Net cash used in financing activities -95.1 -105.5
NET INCREASE IN CASH AND CASH EQUIVALENTS -155.3 -141.7
CASH AND CASH EQUIVALENTS AT 1 JANUARY 315.3 344.2
CASH AND CASH EQUIVALENTS AT 31 MARCH 160.1 202.5
6
235 242 250
8
251 243 223
Airport Type/Expire TAV Stake Scope 2016 Pax (mppa)
fee/pax Int'l
fee/pax Dom.
Volume Guarantee
Yearly Lease/ Concession Fee Paid
Net Debt (1)
Istanbul Ataturk Lease
100% Terminal 63.7 US$15
€3 No $140m + VAT €32m (January 2021) €2.5 (Transfer)
Ankara Esenboga BOT
100% Terminal 15.8 €15
€2.5 (Transfer) €3
0.6m Dom. , 0.75m Int'l for 2007+5% p.a
- €7m (May 2023)
Izmir A.Menderes (Ege) Concession
100% Terminal 12.8 €15
€2.5 (Transfer) €3 No
€29m+VAT (2)
€213m
(December 2032)
Gazipasa Alanya Lease
100% Airport 0.8 €10(3) TL7.5(3) No $50,000+VAT(4) €49m (May 2034)
Milas Bodrum Concession
(December 2035) 100% Terminal 3.5 €15 €3 No
€143.4m upfront+ €28.7m+VAT (5)
€118m
Tbilisi BOT
80% Airport 3.2 US$24 US$6 No - €-9m (February 2027)
Batumi BOT
76% Airport 0.5 US$12 US$7 No - €-5m (August 2027)
Monastir&Enfidha BOT+Concession
67% Airport 1.7 €9 €1 No 11-26% of revenue from
€355m
(May 2047) 2010 to 2047
Skopje & Ohrid BOT+Concession
100% Airport 2.0 €17.5 in Skopje, €16.2 in Ohrid
- No 4% of the gross annual
turnover (6) €42m
(March 2030)
Medinah BTO+Concession
33% Airport 7.8 SAR 87 (7) - No 54.5% (8) - (2037)
Yanbu, Hail & Qassim(7,9)
BTO+Concession
50% Airport
3.5 SAR 87(7) SAR 10 No
3% of the gross annual turnover for Yanbu
3,6% of the gross annual turnover until 2026, 7,2% between 2026-2047 for
Hail&Qassim
- (2047)
Zagreb BOT+Concession
(April 2042) 15% Airport 3.1
€15
€7 No €2.0 - €11.5m fixed 0.5% (2016) - 61%
(2042) variable -
€4 (Transfer)
Concession Overview
30
1) As of 31 March 2018 2) Accrual basis: Depreciation expense of €13.5m in 2015 to €32.4m in 2032 plus finance expense of €17.8m in 2015 to €0m in 2032 3) TAV Gazipasa tariff increased on January 1, 2015 4) TAV Gazipasa will make a yearly rent payment of US$ 50,000 + VAT plus 65% of net profit to DHMI. 5) Yearly payments start October 2015. Accrual basis: Depreciation expense of €11.1m in 2016 to €38.0m in 2032 plus finance expense of €18.8m in 2016 to €0m in 2032 6) The percentage will be tapered towards 2% as passenger numbers increase. 7) SAR 87 from both departing and arriving international pax. Pax charge will be increase as per cumulative CPI in Saudi Arabia every three years 8) The concession charge was reduced to 27.25 % for the first two years that follow the completion of the construction of the new terminal in Q2 2015 9) The aiirports are planned to be taken over by 4Q 2017.
6
235 242 250
8
251 243 223
Airport Type/Expire TAV Stake Scope 2017 Pax (mppa)
fee/pax Int'l
fee/pax Dom.
Volume Guarantee
Yearly Lease/ Concession Fee Paid
Net Debt (1)
TAV became 100% shareholder of BTA
EUR25million impairment of Milas Bodrum (net profit impact of EUR20million, after deferred tax)
Havas Germany operations shut down
Accounting methodology changes
~EUR15m software sales revenue accrued in Q4, mainly from Abu Dhabi and Saudi projects
MoU signed to undertake exclusive negotiations with the Cuban government for Havana Airport
Q4
Timeline
31
2017 2018 2016
TRY 348 million cash dividends paid
Macedonia loan refinanced with one-off cost of ~EUR7m
Q1
TRY 248 million cash dividends paid
Adverse weather conditions in January led to flight cancellations in İstanbul
New terminal building of Zagreb Airport opened at the end of March
Q1
TRY 406 million cash dividends paid
Signed SPA to purchase 49% of Antalya Airport with co-control and equal dividend rights from IC for EUR 360 million
Q1
Istanbul loan refinanced with one-off cost of ~EUR11m (will be net income neutral by year-end)
Tunisia deferred tax asset reversal of ~EUR14m
Ataturk extension complete
Tbilisi runway and taxiway rehabilitation complete
Attack on the airport (June 28), coup attempt (July 15)
Q2
Consortium with TAV invited to exclusive negotiations for Havana Airports, Cuba
Started negotiations with Saudi Oger Ltd. to purchase half of its 33.3% shares of Tibah
Q3
Philippines regional airports tender cancelled
Saudi airports awarded (Yanbu, Qasim and Hail)
New arrival terminal building of Tbilisi Airport opened at the end of June
Q2
Change in shareholder structure
Guidance Revision for 2017
Q3
Q4
Tax Regimes
32
Corporate income tax rate of 25%
Corporate income tax rate of 10%
Corporate income tax rate of 20% as of 2018 (15% previously)
Corporate income tax rate of 20% for non-residents
Corporate income tax rate of 18%
Corporate income tax rate of 22% for 2018-2019-2020.(20% previously) %. Advance tax returns are filed on a quarterly basis. Losses can be carried forward for offsetting against future taxable income for up to 5 years
Corporate income tax rate of 15%
Turkey
Georgia
Tunisia
Macedonia
Latvia
Saudi Arabia
Croatia
Share Price Performance 1M 3M 2017 to Date
TRY 1% 14% 91%
USD -1% 4% 66%
Relative to BIST -100 10% 26% 38%
Share Performance (April 25, 2018)
ESG & Share Performance
33
Corporate Governance rating has increased to 96.17 (9.62 out of 10) from a rating of 95.38 (9.54 out of 10), owing to our strong emphasis on developing good corporate governance practices. The previous rating was announced on 19.08.2016.
Corporate Governance Rating Weight Grade
Shareholders 25% 95.77
Public Disclosure and Transparency 25% 97.34
Stakeholders 15% 98.82
Board of Directors 35% 94.48
Total 100% 96.17 Closing Price (TRY)
24.22 Market Cap USD 2.2bn
Avg. Daily Volume** USD 8.1m
Free Float* 44%
Effective Free Float* 44%
Foreign Ownership
~90%
* Source: Central Registry Agency (MKK) ** 2018 yearly average
85 129 193
247 166 63
TAV Airports was included in the BIST Sustainability Index on November 4, 2014.
6
235 242 250
8
251 243 223
Sustainability
3,04,05,06,07,08,09,0
10,0
25.
04.2
01
81
3.03
.20
18
30.
01.2
01
81
8.12
.20
17
06.
11.2
01
72
5.09
.20
17
09.
08.2
01
72
8.06
.20
17
12.
05.2
01
73
0.03
.20
17
16.
02.2
01
70
5.01
.20
17
24.
11.2
01
61
3.10
.20
16
25.
08.2
01
61
4.07
.20
16
30.
05.2
01
61
5.04
.20
16
04.
03.2
01
62
2.01
.20
16
10.
12.2
01
52
8.10
.20
15
14.
09.2
01
50
3.08
.20
15
19.
06.2
01
50
7.05
.20
15
24.
03.2
01
51
0.02
.20
15
29.
12.2
01
41
7.11
.20
14
01.
10.2
01
42
0.08
.20
14
04.
07.2
01
42
3.05
.20
14
08.
04.2
01
42
5.02
.20
14
TAVHL ($)
TUNISIA
UAE
QATAR
GEORGIA
TURKEY
OMAN KENYA
SAUDI ARABIA
LATVIA
GERMANY
USA CROATIA
MACEDONIA
Global Presence with Service Companies in 19 Countries and 77 Airports
34
THAILAND
CHILE
INDONESIA
JORDAN
DENMARK
SWITZERLAND
EGYPT
Source: Groupe ADP, TAV Airports * Groupe ADP sold its stake in the Mexican company Servicios de Tecnología Aeroportuaria (SETA), which itself has a 16.7% stake in holding company Grupo Aeroportuario del Centro Norte (GACN), which controls 13 airports in the north and centre of Mexico, including Monterrey International Airport. Since end of December 2016, Groupe ADP manages Antananarivo & Nosy Be airports in Madagascar but Group traffic figures do not include yet in 2016 their traffic figures. ** Passenger numbers are for FY 2017, excluding passenger numbers for Schiphol, Riga Airports and Yanbu, Hail and Qassim Airports in Saudi Arabia. This calculation takes into account Paris Aéroport and TAV Airports’ figures at 100% for 2017 and, for minority stakes, it takes into account the trafffic weighted by stake of ownership. 35
A Platform of 23 airports* and 228 million passengers**
FRANCE Paris-CDG: 69.5mn pax Paris-Orly: 32.0mn pax Owner and operator
Schiphol Group (8%) 68.5mn pax Industrial cooperation
Liège (25.6%) Strategic partner Croatia (TAV 15% ADPM
21%) Zagreb Airport:3.1mn pax Concession operator
Turkey Istanbul Ataturk: 63.7mn pax Ankara: 15.8mn pax Izmir: 12.8mn pax Mlas-Bodrum: 3.5mn pax Gazipasa: 0.8mn Concession operator
Amman – Jordan (9.5%) 7.9 mn pax Management contract Strategic partner
Medinah (Saudi Arabia) (33%) 7.8mn pax
Concession operator
Tunisia (67%) Enfidha & Monastir 1.7mn pax Concession operator
Jeddah (Hajj Terminal) – Saudi Arabia
8.0mn pax Management contract
Mauritius (10%) 3.7mn pax Operator Strategic partner
Conakry Airport (29%) 0.5mn pax Operator
Santiago de Chile (45%) 21.4mn pax Concession
ADP TAV Airports
Groupe ADP – TAV Airports: A Global Footprint
Macedonia (100%) Skopje & Ohrid: 2.0 mn pax
Concession operator
Georgia Tbilisi(80%) & Batumi(76%): 3.7 mn pax Concession operator
Madagascar (35%) (Since December 2016)
1.1mn pax Concession Operator
Major Airports in Turkey
36
Istanbul / Ataturk Airport Tender Date: 2005 Type: Lease Expire: 2021
63,7 m Intl: 44,3 m
Dom: 19,5 m
Ankara / Esenboga Airport Tender Date: 2006 Type: BOT Expire: 2023
15,8 m Intl: 2,0 m
Dom: 13,9 m
İzmir / A.Menderes Airport Tender Date: 2011* Type: Lease Expire: 2032
12,8 m Intl: 2,4 m
Dom: 10,5 m
Milas-Bodrum Airport Tender Date: 2014* Type: Lease Expire: October 22,2035
3,5 m Intl: 0,9 m
Dom: 2,6 m Mugla / Dalaman Airport
Tender Date: 2014 Type: BOT+Lease Expire: 2039
3,7 m Intl: 2,3 m
Dom: 1,4 m
Antalya Airport Tender Date: 2007 Type: Lease Expire: 2024
25,9 m Intl: 18,5 m Dom: 7,5 m
Gaziantep Airport 2,9 m Intl: 0,3 m
Dom: 2,6 m
Adana Airport 5,6 m Intl: 0,6 m
Dom: 5,0 m
Kapadokya Airport 0,1 m Intl: 0 m
Dom: 0,1 m
Trabzon Airport 4,2 m Intl: 0,2 m
Dom: 4,0 m
Samsun Airport 1,2 m Intl: 0,0 m
Dom: 1,1 m
GazipasaAirport Tender Date: 2007 Type: Lease Expire: 2034
0,8 m Intl: 0,3 m
Dom: 0,5 m
* International terminal to be taken over October 2015 ** Pax numbers are for 2017.
Operated by TAV Airports
Not privatized
Operated by others
230 231 232
İstanbul / Sabiha Gokcen Airport
Tender Date: 2007 Type: BOT Expire: 2032
31,4 m Intl:10,3 m
Dom: 21,1 m
New Airport
Sabiha Gokcen
Ataturk Int.
Airport
3rd Bridge
Macro Outlook
37
Country Subject Descriptor Units Scale 2015 2016 2017 2018 2019 2020 2021 2022 Gross domestic product, constant prices % Ch. 2.2 3.0 2.9 2.7 2.5 2.3 2.2 2.1
Croatia
Gross domestic product, current prices USD Billions 48.9 50.7 53.5 57.9 60.4 62.9 65.1 68.9 Gross domestic product per capita, current prices USD Thousands 11.6 12.2 12.9 14.0 14.6 15.2 15.8 16.7 Inflation, average consumer prices % Ch. -0.5 -1.1 1.1 1.2 1.5 1.7 1.8 1.9 Population Persons Millions 4.2 4.2 4.2 4.1 4.1 4.1 4.1 4.1 Gross domestic product, constant prices % Ch. 2.9 2.7 4.0 4.2 4.5 5.0 5.5 5.5
Georgia
Gross domestic product, current prices USD Billions 14.0 14.3 15.2 16.7 18.0 19.5 21.2 23.0 Gross domestic product per capita, current prices USD Thousands 3.8 3.9 4.1 4.5 4.9 5.3 5.7 6.3 Inflation, average consumer prices % Ch. 4.0 2.1 6.0 3.0 3.2 3.0 3.0 3.0 Population Persons Millions 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 Gross domestic product, constant prices % Ch. 2.7 2.0 3.8 3.9 3.5 3.2 3.1 3.0
Latvia
Gross domestic product, current prices USD Billions 27.0 27.7 30.2 33.7 35.8 37.9 39.8 41.7 Gross domestic product per capita, current prices USD Thousands 13.6 14.1 15.4 17.2 18.4 19.5 20.5 21.5 Inflation, average consumer prices % Ch. 0.2 0.1 3.0 3.0 2.5 2.4 2.3 2.3 Population Persons Millions 2.0 2.0 2.0 2.0 1.9 1.9 1.9 1.9 Gross domestic product, constant prices % Ch. 3.8 2.4 2.5 3.2 3.4 3.6 3.6 3.8
FYR Macedonia
Gross domestic product, current prices USD Billions 10.1 10.9 11.4 12.3 13.0 13.8 14.5 15.4 Gross domestic product per capita, current prices USD Thousands 4.9 5.3 5.5 5.9 6.3 6.6 7.0 7.4 Inflation, average consumer prices % Ch. -0.3 -0.2 0.3 2.6 1.9 2.0 2.0 2.0 Population Persons Millions 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 Gross domestic product, constant prices % Ch. 4.1 1.7 0.1 1.1 1.6 1.8 2.0 2.0
Saudi Arabia
Gross domestic product, current prices USD Billions 654.3 646.4 678.5 708.5 733.1 761.0 793.3 813.7 Gross domestic product per capita, current prices USD Thousands 21.1 20.4 21.0 21.5 21.8 22.1 22.6 22.8 Inflation, average consumer prices % Ch. 2.2 3.5 -0.2 5.0 2.0 2.2 2.1 2.0 Population Persons Millions 31.0 31.7 32.4 33.0 33.7 34.4 35.0 35.7 Gross domestic product, constant prices % Ch. 1.1 1.0 2.3 3.0 3.5 4.1 4.3 4.3
Tunisia
Gross domestic product, current prices USD Billions 43.2 42.1 39.9 39.3 41.3 43.6 46.1 48.8 Gross domestic product per capita, current prices USD Thousands 3.9 3.7 3.5 3.4 3.6 3.7 3.9 4.1 Inflation, average consumer prices % Ch. 4.9 3.7 4.5 4.4 4.0 3.8 3.6 3.5 Population Persons Millions 11.1 11.2 11.3 11.5 11.6 11.7 11.8 11.9 Gross domestic product, constant prices % Ch. 6.1 3.2 5.1 3.5 3.5 3.5 3.6 3.6
Turkey
Gross domestic product, current prices USD Billions 859.4 863.4 841.2 905.7 962.2 1018.9 1074.9 1132.2 Gross domestic product per capita, current prices USD Thousands 10.9 10.8 10.4 11.1 11.7 12.3 12.8 13.4 Inflation, average consumer prices % Ch. 7.7 7.8 10.9 9.3 8.8 7.9 7.5 7.5 Population Persons Millions 78.7 79.8 80.6 81.4 82.2 83.0 83.7 84.4
IMF, World Economic Outlook Database, October 2017
228 238 248
10
242 247 252
9
Contact IR
38
IR Team About TAV Airports
Nursel İLGEN, CFA Director, Head of Investor Relations [email protected] Tel :+90 212 463 3000 / 2122 Fax : +90 212 465 3100
Besim MERİC Investor Relations Coordinator [email protected] Tel :+90 212 463 3000 / 2123 Fax : +90 212 465 3100
Ali Ozgu CANERİ Investor Relations Coordinator [email protected] Tel :+90 212 463 3000 / 2124 Fax : +90 212 465 3100
IR Website http://ir.tav.aero
e-mail [email protected]
Phone +90-212-463 3000 (x2122 – 2123 – 2124 - 2125)
Twitter twitter.com/irTAV
Facebook facebook.com/irTAV
Address TAV Airports Holding Co. Istanbul Ataturk Airport International Terminal (Besides Gate A and VIP) 34149 Yesilkoy, Istanbul
Turkey
Georgia
Tunisia
Macedonia
Saudi Arabia
Latvia
Croatia
Istanbul Ataturk Ankara Esenboga Izmir Adnan Menderes
Gazipasa Alanya Milas Bodrum
Tbilisi and Batumi
Monastir and Enfidha
Skopje and Ohrid
Medinah Yanbu, Hail & Qassim*
Riga (only commercial areas)
Zagreb
TAV Airports through its affiliates and subsidiaries, in auxiliary airport services including duty free, food and beverage, ground handling services, IT, security and operation services. As part of these diversified services TAV Airports also operates the duty-free, food and beverage and other commercial areas at Riga Airport in Latvia. In 2017, the company provided services for 836K flights and more than 115 million passengers. The Company’s shares are listed in Borsa Istanbul since February 23, 2007, under the ticker code “TAVHL”
* The airports are planned to be taken over by year-end
Disclaimer
This presentation does not constitute an offer to sell or the solicitation of an offer to buy or acquire any shares of TAV Havalimanlari Holding A.S. (the "Company") in any jurisdiction or an inducement to enter into investment activity. No information set out in this document or referred to in such other written or oral information will form the basis of any contract.
The information used in preparing these materials was obtained from or through the Company or the Company’s representatives or from public sources. No reliance may be placed for any purposes whatsoever on the information contained in this presentation or on its accuracy, completeness or fairness. The information in this presentation is subject to verification, completion and change. While the information herein has been prepared in good faith, no representation or warranty, express or implied, is or will be made and no responsibility or liability is or will be accepted by the Company or any of its group undertakings, employees or agents as to or in relation to the accuracy, completeness or fairness of the information contained in this presentation or any other written or oral information made available to any interested party or its advisers and any such liability is expressly disclaimed. This disclaimer will not exclude any liability for, or remedy in respect of fraudulent misrepresentation by the Company.
This presentation contains forward-looking statements. These statements, which may contain the words “anticipate”, “believe”, “intend”, “estimate”, “expect” and words of similar meaning, reflect the Company’s beliefs, opinions and expectations and, particularly where such statements relate to possible or assumed future financial or other performance of the Company, are subject to risks and uncertainties that may cause actual results to differ materially. These risks and uncertainties include, among other factors, changing business or other market conditions and the prospects for growth anticipated by the management of the Company. These and other factors could adversely affect the outcome and financial effects of the plans and events described herein. These forward-looking statements speak only as at the date of this presentation. The Company expressly disclaim any obligation or undertaking to disseminate any updates or revisions to any forward-looking statements contained herein 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. Past performance cannot be relied upon as a guide to future performance. As a result, you are cautioned not to place reliance on such forward-looking statements.
Information in this presentation was prepared as of April 27, 2018.
39