ROADSHOW PRESENTATION NOVEMBER 2019
ROADSHOW PRESENTATION
NOVEMBER 2019
2NOVEMBER 2019
DNAA K K A G R O U P
3NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
1,505 M€2018 Group revenue
Up 12.8% YOY*
>20,000Skilled Employees
Up 35.5% YOY
25Countries
EU LEADERDigital & Engineering
In Mobility
9.5%Revenue Organic
Growth in FY 2018
* PDS Tech is consolidated as of 1st November 2018
GROUP OVERVIEW 2018
4NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
THE MAKING OF A EUROPEAN LEADER
Creating
AKKA in the
automotive
sector
in France
1984
Reaching
€40Mrevenue
accelerating
diversification
in aerospace
1999
INITIAL
PUBLIC
OFFERINGaeronautics
become
the main
segment
2005
40%Revenue
generated
outside of
France
2012
AKKA
reaches
€1BILLIONin revenue
2015
Becoming
a leader in
Germany
60%revenue
generated
outside
of France
2017
Enhanced
diversification
in aerospace
in the US
2018
5NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
AKKA TECHNOLOGIES RANKS AMONG THE TOP 5
EUROPEAN PLAYERS IN ENGINEERING CONSULTING
OUR STRENGTHSOUR OFFEROUR CLIENTS/PARTNERS
Largest European OEMs and
industrial companies.
Support clients in the conception of
new products:
• over entire product design cycle
and the value chain
• in their international expansion,
globalisation and digitalisation
• Boost our client’s performance
through innovation, increased value
added, agility & cross-sector
expertise.
• Tailored transnational turnkey
projects.
o Through 21 skills centres
o Thanks to 20,000 dedicated
experts worldwide
6NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
STRATEGY OF BALANCESDELIVERING RESULTS SINCE 1999
GEOGRAPHICAL BALANCE
CLIENT BALANCE
FINANCIAL
BALANCE
SKILLS BALANCE
7NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
Design
office/
process
1984
Design,
powertrain,
vehicle
architecture
Embedded IT
(Coframi)
ADAS/
Link & Go
Downstream
aerospace
(Aeroconseil)
199520062007
2009 2011
Mechatronic,
electric &
hybrids
20122015
IoT
Digital
20152019
BALANCING OUR SKILL-SETS AND
ANTICIPATING DISRUPTIVE
TECHNOLOGIES
8NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
MANUFACTURING SECTOR RESHAPED THROUGH DIGITAL CONTINUITY
SERVICE &
AFTER SALES
DIGITAL
MANUFACTURING
CONNECTED
PRODUCTS
DIGITAL
ENGINEERINGDIGITAL
TWIN
IOT, AI & ROBOTICS
ANALYTICS
DIGITAL WORKER
PRODUCT IV&V
Cybersecurity
9NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
SMART
CONNECTED
SOLUTIONS
IMMERSIVE
TECHNOLOGIES
DIGITAL
APPLICATIONS
DESIGN
SYSTEMS
SECURITY
DATA
INTELLINGENCE
SHOPFLOOR
SOLUTIONS
CONSULTING
ENGINEERING
MANUFACTURING
A UNIQUE GLOBAL PLAYER ON THE MOBILITY & SOFTWARE ENGINEERING MARKET
10NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
Mobility
82%
Automotive
37%
Aerospace
34%
Suppliers
8%
Railways
3%
Energy
4%
Life sciences
6%
Others
8%
€ 1.7Bn
AKKA 2018 pro forma
€ 1.7Bn
Intl
18%
France
37%
Germany
29%
North
America
16%
11NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
STRONG CLIENT DIVERSIFICATION
12NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
COMBINED ACQUISITIONS & ORGANIC GROWTH
AKKA:
+22%
VS SECTOR:
+9%
CAGR
2006-2018*
* Pro forma including PDS Tech
2006 2011 2015 2017 2018
REVENUE (€M)
€1.0B
€0.5B
€1.3B
€1.7B*
€0.15B
13NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
160236
382333
400474
827879 886
1,002
1,123
1,334
1,505
FY06 FY07 FY08* FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18**
Revenues in €M
PROFITABLE GROWTH
* Pro forma before the 2009 divestment
** PDS Tech is consolidated as of 1st November 2018
EBITDA % of Sales
2006 - 2018
Average : 8.7%
Always > 7%
Leverage Ratio
2006 - 2018
Average : 1.0x
Highest : 2.0x
14NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
SMART
CONNECTED
SOLUTIONS
UNIQUE VISION
ON THE
INDUSTRY
A UNIQUE
EDGE ON
DIGITAL
TECHNOLOGIES
STRONG TRACK
RECORD IN
INTEGRATING
ACQUSITIONS
CAPACITY TO
ANTICIPATE
DISRUPTIVE
TECHNOLOGY
CAPACITY TO
DELIVER LARGE
TRANSNATIONAL
PROJECTS
CONSULTING
ENGINEERING
21 SKILL CENTRES
DELIVERING
TURNKEY
SOLUTIONS
UNIQUELY POSITIONED TO DESIGN TOMORROW’S PRODUCTS
15NOVEMBER 2019
CLEAR 2022I N A C T I O N
16NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
CLEAR 2022
CUSTOMER-ORIENTED
C
Top 20 clients
above €50M
revenue*
LEADERSHIP IN INNOVATION
L
75% of our
activities in the
digital field
EXCELLENCE IN DELIVERY
E
Increase
projects gross
margin by 2%
ATTRACTIVE FOR TALENTS
A
Hire 10,000
talented digital
natives
RESULTS-ORIENTED
R
Commited to
best-in-class
performance
*On average
17NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
AKKA IN ACTION:
CLEAR 2022 TARGETS
DIGITAL
ACCELERATIONACCELERATION
IN GERMANY
NEW SALES
ORGANISATION
CLIENT
DIVERSIFICATION
IN AEROSPACE
18NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
PAVING THE WAY TO CLEAR 2022:
A UNIQUE DNA
GROWTH ACCELERATORS
Automotive
Aerospace
Digital
0.9Bn
1.3Bn
1.7Bn
2.5Bn
2014 2017 2018* 2022
PACT 17 CLEAR 22
* AKKA Proforma figures including PDS Tech
19NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
THE AKKADEMY
DIGITAL TALENT ACQUISITION FOR OUR CLIENT
• A unique tool to hire digital talents
• Learning Program strengthened
• University Partnerships Program
• Strengthened end-customer focus
• Re-definition of recruitment allocations
ACCELERATING DIGITAL TALENT
• Creation of a Thales AKKAdemy (digital recruitment
platform)
• Advanced discussions ongoing for similar projects
with AKKA top 20 customers
• Strategic alignment with the Strategic Customers
Department
PART OF OUR SOLUTIONS PORTFOLIO
• Franchising concept in European countries:
• Launch of an AKKAdemy in Leipzig to fuel the
centre of digital expertise in Magdeburg
MORE EUROPEAN CAMPUSES
• Total digital talent
• Number of countries / locations
• Client accounts served (per industry?
SUCCESSFUL DEPLOYMENT
20NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
AKKA IN ACTION: CLEAR 2022 TARGETS
Revenue
€2.5BN
Operating profit
from recurring
activities
€250M
Free cash flow
generation
€150M
21NOVEMBER 2019
OPPORTUNITIESC O M B I N I N G D I G I T A L & E N G I N E E R I N G
22NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
STRONG DIGITAL OUTLOOK
IN GERMANY
CA
SE
Shared & services
Electric
Connected
Autonomous
DESIGN & DIGITAL FACTORY
NEW BUSINESS MODELS
CONNECTED FLEET
URBAN AIR MOBILITY
ELECTRIFICATION
23NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
ON TRACK TO BECOMING A LEADER
IN NORTH AMERICA
SUCCESS OF PDS
TECH INTEGRATION
SYNERGIES
above expectations
US CUSTOMERS
Boeing, Honeywell,
United Technologies
EUROPEAN
CUSTOMERS
Daimler, Porsche
$300 MILLION CONTRACTwith one of our main US customers in Aerospace
STRONG GROWTH WITH
24NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
STRATEGIC CUSTOMERS DEPARTMENTDRIVING GROWTH BY SERVING CUSTOMERS’ NEEDS GLOBALLY
WITH A COMPREHENSIVE SOLUTIONS PORTFOLIO
A comprehensive solutions portfolio
wherever our customers need us
25NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
MAIN CONTRACTS WON IN H1 2019
• Digital
• ADAS
• €60M
• Digital Analytics
• Embedded Electronics
• EV Battery Production
• €100M
• Framework Contract• $300M Contract
in Aerospace in US
AU
TOA
ER
O
• E2S + MACV8
Framework contract
• Key topics: IoT, Digital
Factory
26NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
LINK & FLY
27NOVEMBER 2019
Q3 2019H I G H L I G H T S
28NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
STRONG PERFORMANCE IN Q3 2019
€441.1M
GROUP
+7.4%*
* Pro-forma growth
€123.5M
+2.4%*
GERMANY
€75.9M
+7.8%*
INTERNATIONAL
€78.4M
+16.8%*
NORTH AMERICA
€163.3M
FRANCE
+7.0%*
29NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
€1,332.5M
GROUP
+8.0%*
* Pro-forma growth
€378.9M
+1.7%*
GERMANY
€228.7M
+6.7%*
INTERNATIONAL
€230.8M
+22.7%*
NORTH AMERICA
€494.1M
FRANCE
+7.7%*
STRONG PERFORMANCE IN YTD 2019
30NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
Q3 2019: REVENUE BY BU
€MQ3 2019 REVENUE
Q3 2018 REVENUE
% CHANGE ORGANIC PRO FORMA
FRANCE 163.3 152.6 7.0% 7.0% 7.0%
GERMANY 123.5 120.6 2.4% 2.4% 2.4%
NORTH AMERICA 78.4 6.1 1,186.6% 35.1% 16.8%
INTERNATIONAL 75.9 70.4 7.8% 6.9% 7.8%
TOTAL GROUP 441.1 349.8 26.1% 5.9% 7.4%
31NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
YTD 9M 2019: REVENUE BY BU
€MYTD 9M 2019
REVENUEYTD 9M 2018
REVENUE% CHANGE ORGANIC PRO FORMA
FRANCE 494.1 458.7 7.7% 7.7% 7.7%
GERMANY 378.9 372.6 1.7% 1.7% 1.7%
NORTH AMERICA 230.8 16.2 1,327.4% 43.3% 22.7%
INTERNATIONAL 228.7 214.2 6.7% 6.2% 6.7%
TOTAL GROUP 1,332.5 1,061.7 25.5% 5.9% 8.0%
32NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
YTD 9M 2019
€ 1,332.5M
Intl
17%
France
37%
Germany
28%
North
America
18%
YTD 9M 2019: A WELL BALANCED REVENUE STREAM
+5.9% TOTAL GROUP ORGANIC GROWTH
France +7.7%
Germany +1.7%
North America +43.3%
International +6.2%
33NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
Mobility
80%
Automotive
33%
Aerospace
31%
Suppliers
12%
Railways
4%
Energy
4%
Chemistry
and health
5%
Others
11%
YTD 9M 2019
€ 1,332.5M
YTD 9M 2019: STRONG DIVERSIFICATION
ORGANIC GROWTH
(YTD 9M 2019)
Auto
+6%
Aero
+10%
Railways
+17%
34NOVEMBER 2019
FINANCIAL RESULTSH 1 2 0 1 9
35NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
H1 2019: VERY STRONG PERFORMANCE
€891.4M
H1 2019 REVENUE
+25% YoY
€60.0M
OPERATING PROFIT
+23% YoY
EPS
€1.31
+38% YoY
36NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
BPS+40
at 7.3%
GROUP OPERATING MARGIN Excl. PDS:
H1 2019: PROFIT FROM BUSINESS OPERATIONS
France Germany North America Intl
H1 2018 H1 2019
At 7.7%
+40 BPS
At 10.5%*+50 BPS
At 11.1%+40 BPS
At 3.6%
+250 BPS
* Incl. CIR
37NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
BECOMING A LEADER IN NORTH AMERICASTRONG INCREASE OF PDS TECH PROFITABILITY
€161M
PDS TECH H1 2019
REVENUE
23%
PDS TECH
REVENUE GROWTHPDS TECH H1 2019
OPERATING MARGIN
3.6%
38NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
AKKA IN H1 2019: NET INCOME UP +41%
€M H1 2019 H1 2018 % CHANGE
REVENUE 891.4 711.9 25.2%
PROFIT FROM ORDINARY ACTIVITIES 59.2 48.8 21.3%
IFRS 16 Impact 0.8
PROFIT FROM ORDINARY ACTIVITIES (Incl. IFRS 16) 60.0 48.8 22.9%
% REVENUE 6.7% 6.9% -20 bps
OTHER NON-RECURRING (11.5) (8.0)
FREE SHARES, STOCK OPTIONS (3.4) (3.7)
OPERATING INCOME 45.1 37.1 21.6%
% REVENUE 5.1% 5.2% -10 bps
FINANCIAL RESULT (8.2) (9.4)
PRE-TAX INCOME 61.9 27.7 33.5%
TAX EXPENSE (10.6) (7.1)
CONSOLIDATED NET INCOME 26.3 20.6 27.8%
MINORITY INTEREST (0.04) (1.9)
GROUP NET INCOME 26.3 18.7 40.8%
EPS 1.31 0.95 38.2%
39NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
H1 2019: HEALTHY BALANCE SHEET
x2.3LEVERAGE
Assets Liabilities
In €M H1 2019 H1 2018
GOODWILL 611.3 286.1
INTANGIBLE ASSETS 20.4 19.4
PROPERTY, PLANT & EQUIPMENT
93.7 89.6
Right of use/ IFRS16 155.7
OTHER NON CURRENT ASSETS 156.1 153.1
NON-CURRENT ASSETS 787.3 548.2
INVENTORIES 9.3 8.3
RECEIVABLES 397.2 371.0
CASH AND CASH EQUIVALENTS
187.3 278.2
CURRENT ASSETS 593.8 657.5
TOTAL ASSETS 1,381.1 1,205.7
In €M H1 2019 H1 2018
GROUP SHARE OF EQUITY 267.8 237.1
NON-CONTROLLING INTERESTS 0.4 61.3
SHAREHOLDERS’ EQUITY 268.2 273.4
NON-CURRENT LIABILITIES 644.6 544.3
CURRENT PROVISIONS 2.9 4.5
OTHER CURRENT FINANCIAL LIABILITIES
83.5 7.7
CURRENT LEASE LIABILITIES/IFRS16
28.8
OTHER CURRENT LIABILITIES 353.1 375.8
CURRENT LIABILITIES 468.3 388.0
TOTAL LIABILITIES 1,381.1 1,205.7
40NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
NET DEBT 30th JUNE 2019
368.9 M€NET DEBT (€M)
131%GEARING
CP
5% SSD
93%
DEBT PROFILE (%) AS OF 30/06/2019
RCF:
€225M (not drawn as of 30/06/2019)
NEU CP ISSUE:
€275M potential unused
DEBT CHARACTERISTICS:
• Average maturity of 3.4 years
• Average cost of debt: 1.7%
• Leverage H1 2019: 2.26x *
• Gearing H1 2019: 131% *
52 7.5
317.5
127.5
5
200
11.4
25
2019 2021 2022 2023 2024 2027
SSD UNDRAWN RCF PDS RCF CP*without IFRS16
41NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
NET DEBT SEASONALITY(€M)
30
76
46
10994
141
97
223
195
244
279
369
FY 13 H1 14 FY 14 H1 15 FY 15 H1 16 FY 16 H1 17 FY 17 H1 18 FY 18 H1 19
42NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
PAST 12 MONTHS: EVOLUTION OF NET CASH POSITION (€M)
278.2
187.3
125.7
(32.7) (14.9)(25.6)
(119.5)
(13.8) 12.8 (22.9)
NET CASH
30/06/18 CASH FLOW
CHANGE IN
WORKING
CAPITAL TAXES CAPEX
ACQUISITIONS &
CHANGE IN
SCOPE DIVIDENDS
FINANCING
ACTIVITIES
FINANCIAL
INTERESTS & OTHER
NET CASH
30/06/19
43NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
FINANCING CAPACITY
€790M
GROSS CASH
30/06/2019
€187M
CF*
€233M+* Credit Facility
** New Credit Facility O/W 70M€ should be finalized in Q3
+ CF**
€370M
PAVING THE WAY TO CLEAR 2022:
STRONG CAPACITY TO FUEL GROWTH
44NOVEMBER 2019
OPPORTUNITIES FINANCEDNA CLEAR 2022
2019 TARGETS CONFIRMED
0%
10%
Organic
growth
≥ 6%
Operating
margin
≥ 8%
Free cash flow
generation
≥ 5%
45NOVEMBER 2019
THANK YOU!
Q&A SESSION
46NOVEMBER 2019
CONTACT
akka-technologies.com
akka-technologies @akka_tech AKKATechnologies1
47NOVEMBER 2019
DISCLAIMER
• This presentation does not contain or constitute an offer of securities for sale or an invitation or inducement to investin securities in France, the United States or any other jurisdiction.
• This presentation may contain information expressed as forward-looking statements. Forward-looking statements arestatements that are not historical facts. Forward-looking statements may include anticipations, projections and theirunderlying assumptions as well as statements (regarding plans, objectives, expectations and intentions, futurefinancial results, potential events, operations, services, products). Such information concerns either trends or targetsand cannot be regarded as results forecasts or as any other performance indicator.
• This information is by nature subject to risk and uncertainty, that may cause the actual results to differ from thosementioned in the forward-looking statements. Even though AKKA Group’s management believes that theexpectations reflected as of the date of this presentation in such forward-looking statements are reasonable, thisinformation does not reflect the Group's future performance and is not intended to give any assurances or comfortas to future results. Therefore no-one should unduly rely on these forward-looking statements. The AKKA Group makesno commitment to update this information.
• More comprehensive information on the AKKA Technologies Group may be obtained on our website.
48NOVEMBER 2019
APPENDICES
49
OPPORTUNITIES FINANCEDNA CLEAR 2022
NOVEMBER 2019
H1 2019: REVENUE BY BU
€MH1 2019 REVENUE
H1 2018 REVENUE
% CHANGE ORGANIC PRO FORMA
FRANCE 330.8 306.0 8.1% 8.1% 8.1%
GERMANY 255.4 252.0 1.4% 1.4% 1.4%
NORTH AMERICA 152.4 10.1 1,412.5% 48.2% 26.1%
INTERNATIONAL 152.8 143.8 6.2% 5.8% 6.2%
TOTAL GROUP 891.4 711.9 25.2% 5.9% 8.3%
50
OPPORTUNITIES FINANCEDNA CLEAR 2022
NOVEMBER 2019
REVENUE BY QUARTER (€M)
268.3281.8
272.9
299.5
328.3338.2
310.3
357.6 353.9 358.0349.8
443.7 446.3 445.2 441.1
Q1 16 Q2 16 Q3 16 Q4 16 Q1 17 Q2 17 Q3 17 Q4 17 Q1 18 Q2 18 Q3 18 Q4 18 Q1 19 Q2 19 Q3 19
+26.1%
51
OPPORTUNITIES FINANCEDNA CLEAR 2022
NOVEMBER 2019
H1 2019: PROFIT FROM BUSINESS OPERATIONS
H1 2019 H1 2018
€M % of revenue €M % of revenue Growth
FRANCE 24.9 7.5% 21.9 7.2% 12.3%
GERMANY 19.7 7.7% 18.5 7.3% 4.3%
NORTH AMERICA 5.6 3.6% 0.1 1.1% 5,400%
INTERNATIONAL 17,0 11.1% 15.4 10.7% 9.7%
OTHER (7.1) (7.1)
TOTAL GROUP 60.0 6.7% 48.8 6.9% 23.0%
52
OPPORTUNITIES FINANCEDNA CLEAR 2022
NOVEMBER 2019
H1 2019: IFRS 16 impact
IN €MH1 2019
(W/O IFRS 16)
IFRS 16
IMPACT
H1 2019
(IFRS 16)
EBIT 59.2 6.6% 0.8 60.0 6.7%
EBITDA 69.4 7.8% 16.3 85.7 9.6%
FINANCIAL RESULT
-6.5 -1.7 -8.2
NET RESULT 27.1 3.0% -0.8 26.3 2.9%
NET DEBT 618.9 41.4% 157.4 526.3 59.0%
LEVERAGE 2.26x 2.96x
COVENANT <3.5x <4.5x
53
OPPORTUNITIES FINANCEDNA CLEAR 2022
NOVEMBER 2019
H1 2019: HEALTHY BALANCE SHEET
In €M H1 2019 H1 2018
GOODWILL 611.3 286.1
INTANGIBLE ASSETS 20.4 19.4
PROPERTY, PLANT & EQUIPMENT
93.7 89.6
Right of use/ IFRS16 155.7
NON-CURRENT FINANCIAL ASSETS
38.8 35.8
AFFILIATED COMPANIES & JV 47.4 46.6
OTHER NET LONG-TERM ASSETS
35.1 61.4
DEFERRED TAX ASSETS 34.8 34.3
NON-CURRENT ASSETS 787.3 548.2
INVENTORIES 9.3 8.3
ACCOUNTS RECEIVABLE 302.6 254.8
OTHER RECEIVABLES 94.6 116.2
CASH AND CASH EQUIVALENTS
187.3 278.2
CURRENT ASSETS 593.8 657.5
TOTAL ASSETS 1,381,1 1,205.7
x2.3LEVERAGE
In €M H1 2019 H1 2018
GROUP SHARE OF EQUITY 267.8 237.1
NON-CONTROLLING INTERESTS
0.4 61.3
SHAREHOLDERS’ EQUITY 268.2 273.4
NON-CURRENT ACCRUALS 28.7 26.0
OTHER NON-CURRENT LIABILITIES
487.2 518.3
NON-CURRENT LEASE LIABILITIES/IFRS16
128.7
NON-CURRENT LIABILITIES 644.6 544.3
CURRENT ACCRUALS 2.9 4.5
OTHER CURRENT FINANCIAL LIABILITIES
83.5 7.7
CURRENT LEASE LIABILITIES/IFRS16
28.8
TRADE PAYABLES 102.4 106.4
TAX AND SOCIAL SECURITY 203.4 222.6
OTHER LIABILITIES 47.3 46.8
CURRENT LIABILITIES 468.3 388.0
TOTAL LIABILITIES 1,381.1 1,205.7
Assets Liabilities
54
OPPORTUNITIES FINANCEDNA CLEAR 2022
NOVEMBER 2019
H1 2019: EVOLUTION OF NET CASH POSITION (€M)
271.8
187.3
58.9
(102.1)
(9.0)(14.3)
(14.2) 3.1 (6.9)
NET CASH
31/12/18 CASH FLOW
CHANGE IN
WORKING CAPITAL TAXES CAPEX
ACQUISITIONS &
CHANGE IN SCOPE
FINANCING
ACTIVITIES
FINANCIAL INTERESTS
& OTHER
NET CASH
30/06/19
55
OPPORTUNITIES FINANCEDNA CLEAR 2022
NOVEMBER 2019
76
67
75
64 66
54
59
53 55
53 52
H1 2014 FY 2014 H1 2015 FY 2015 H1 2016 FY 2016 H1 2017 FY 2017 H1 2018 FY 2018 H1 2019
DSO (DAYS SALES OUTSTANDING)
56
OPPORTUNITIES FINANCEDNA CLEAR 2022
NOVEMBER 2019
FACTOR (DAYS OF REVENUE)
37
32
41
37
42
34
49
40
51 52
FY 2014 H1 2015 FY 2015 H1 2016 FY 2016 H1 2017 FY 2017 H1 2018 FY 2018 H1 2019
57
OPPORTUNITIES FINANCEDNA CLEAR 2022
NOVEMBER 2019
HEADCOUNT (END OF PERIOD)
12,133 13,055
15,180 17,144
20,90114,913
15,18015,515
16,28816,619
17,144
21,019 20,90420,624
20,901
Q1 16 Q2 16 Q3 16 Q4 16 Q1 17 Q2 17 Q3 17 Q4 17 Q1 18 Q2 18 Q3 18 Q4 18 Q1 19 Q2 19 Q3 19
+1.3%
58
OPPORTUNITIES FINANCEDNA CLEAR 2022
NOVEMBER 2019
TURNOVER RATE (YTD)
17.6% 17.9% 17.6%17.1% 17.7% 18.0% 17.6% 17.2%
18.5%19.3% 19.2%
20.1%20.8%
23.3% 23.1%
Q1 16 Q2 16 Q3 16 Q4 16 Q1 17 Q2 17 Q3 17 Q4 17 Q1 18 Q2 18 Q3 18 Q4 18* Q1 19* Q2 19* Q3 19*
-20 bps
* Excluding PDS Tech
59
OPPORTUNITIES FINANCEDNA CLEAR 2022
NOVEMBER 2019
UTILISATION RATE (YTD)
87.8%
88.9%89.5% 89.6%
88.9%89.6% 89.6% 89.7%
88.9%
89.7%89.9%
89.6%
88.3%
89.1%89.5%
Q1 16 Q2 16 Q3 16 Q4 16 Q1 17 Q2 17 Q3 17 Q4 17 Q1 18 Q2 18 Q3 18 Q4 18* Q1 19* Q2 19* Q3 19*
+40 BPS
* Excluding PDS Tech
60
OPPORTUNITIES FINANCEDNA CLEAR 2022
NOVEMBER 2019
GLOSSARY
Cash flow from operations before tax andfinancing costs (EBITDA): operating profit adjustedfor additions to depreciation and amortization.
EPS (Earnings Per Share): group net income dividedby weighted average number of sharesoutstanding less treasury stocks.
Free cash flow: EBITDA +/- change in workingcapital – net financial charges and taxes paid –capex. Free cash flow generation is measured as %of total revenue.
Leverage: ratio of net consolidated financial debtto EBITDA.
Net Debt: The aggregate of cash and cashequivalents, overdrafts and short-term bankborrowings, non-current and debt, and financialinstruments. surplus cash/(net debt) does notinclude non-current and current lease obligations(IFRS 16 impact).
Operating profit: profit form ordinary activitiescalculated before non-recurring items andexpenses relating to stock options and free shares.
Operating margin: ratio of operating profit torevenue.
Organic growth: Revenue growth at constantscope and exchange rates.
Pro forma growth: revenue growth in NorthAmerica at constant exchange rate and includingPDS Tech H1-18 revenue in total H1-18 revenue.PDS Tech is consolidated as of 1st November 2018.
61NOVEMBER 2019