'

AES Q3 2015 Earnings Report

Понравилась презентация – покажи это...





Слайд 0

The AES Corporation Third Quarter 2015 Financial Review November 5, 2015


Слайд 1

Safe Harbor Disclosure Certain statements in the following presentation regarding AES’ business operations may constitute “forward-looking statements.” Such forward-looking statements include, but are not limited to, those related to future earnings growth and financial and operating performance. Forward-looking statements are not intended to be a guarantee of future results, but instead constitute AES’ current expectations based on reasonable assumptions. Forecasted financial information is based on certain material assumptions. These assumptions include, but are not limited to accurate projections of future interest rates, commodity prices and foreign currency pricing, continued normal or better levels of operating performance and electricity demand at our distribution companies and operational performance at our generation businesses consistent with historical levels, as well as achievements of planned productivity improvements and incremental growth from investments at investment levels and rates of return consistent with prior experience. For additional assumptions see Slide 60 and the Appendix to this presentation. Actual results could differ materially from those projected in our forward-looking statements due to risks, uncertainties and other factors. Important factors that could affect actual results are discussed in AES’ filings with the Securities and Exchange Commission including but not limited to the risks discussed under Item 1A “Risk Factors” and Item 7: Management’s Discussion & Analysis in AES’ 2014 Annual Report on Form 10-K, as well as our other SEC filings. AES undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Contains Forward-Looking Statements 2


Слайд 2

Taking Actions to Mitigate Macroeconomic Factors l  Significant macroeconomic factors pressuring future outlook „  Devaluation in foreign currencies (~30%) „  Changes in commodity prices (mainly oil) „  Lower demand and higher interest rates in Brazil l  Launching a $150 million cost reduction and revenue enhancement initiative to largely offset macroeconomic factors by 2018 „  In addition to $370 million in initiatives announced since 2012 Contains Forward-Looking Statements 3


Слайд 3

Expect 2015-2018 Average Annual Growth of at Least 10% in Cash Flow Versus Prior Expectation of 10%-15% $ in Millions Proportional Free Cash Flow1 Guidance Parent Free Cash Flow1 Available for Discretionary Uses At Least 10% Average Annual Growth $1,125$1,475 $1,000$1,350 $575$675 $475$575 11% At least 10% Average Annual Growth 19% 2015 2016 2017-2018 1.  A non-GAAP financial measure. See Appendix for definition and reconciliation. Contains Forward-Looking Statements 2015 2016 2017-2018 4


Слайд 4

Proportional Free Cash Flow1 is Largely Available for NonRecourse Debt Pay Down and Parent Capital Allocation $ in Millions $1,125-$1,475 ($450)-($550) $575-$675 ($100)-($250) 2016 Proportional Free Non-Recourse Debt Pay Timing/Cash Retained at 2016 Parent Free Cash Cash Flow Guidance Down Subsidiaries for Growth Flow Expectation 1.  A non-GAAP financial measure. See Appendix for definition and reconciliation. Contains Forward-Looking Statements 5


Слайд 5

Leveraging Our Platforms: 5,782 MW Under Construction Yield More Than 15% ROE1 80% of Required Equity is for Projects in the Americas Asia 20% 33% US 47% Andes $7 Billion Total Cost; AES Equity Commitment of $1.1 Billion, of Which Only $160 Million is Still to be Funded Based on 2018 contributions from all projects under construction and IPL MATS upgrades. Assumes a full year contribution from Alto Maipo, which is expected to come on-line in 2H 2018. Weighted Average Return on Equity is net income divided by AES equity contribution. Note: These are some of our construction projects. Other projects not currently on this slide, whether developed through acquisitions or otherwise, may be brought online before these projects. In addition, some of these examples may not close or be completed as anticipated, or they may be delayed, due to uncertainty inherent in the development process. 1.  Contains Forward-Looking Statements 6


Слайд 6

Adjusted EPS1: Prior 2016 Expectation v. New 2016 Guidance Flat to Modest Growth $0.05 ($0.15) Prior 2016 Expectation FX/Commodities ($0.05) ($0.04) Lower Demand & Regulatory Additional Cost Higher Interest Changes & El Niño Savings & Revenue Rates in Brazil Enhancement Initiatives 1.  A non-GAAP financial measure. See Appendix for definition and reconciliation. Contains Forward-Looking Statements $1.05$1.15 New 2016 Guidance 7


Слайд 7

Lowering 2016-2018 Adjusted EPS1, Primarily Reflecting Macro Headwinds 2017-2018 Average Annual Growth of 12%-16% Off Lower 2016 Base vs. 6%-8% Previously Flat to Modest Growth2 $1.05$1.15 ~($0.06) ~($0.20) 2016 2018 Previous Revised Taking Actions to Narrow Impact Over Time 1.  2.  A non-GAAP financial measure. See Appendix for definition and reconciliation. Off prior 2015 guidance of $1.25-$1.35. Contains Forward-Looking Statements 8


Слайд 8

Invested $4.8 Billion of Discretionary Cash in Shareholder Returns, Debt Pay Down and Select Growth Projects September 2011-September 2015; $ in Millions Debt Prepayment and Refinancing $1,408 Share Buyback: 111 Million Shares at $12.66 Per Share1 $1,948 $502 Shareholder Dividend $899 Investments in Subsidiaries2 Reduced Parent Debt by 23% and Share Count by 14% 1.  2.  Includes share repurchases through November 4, 2015. Excludes $2.3 billion investment in DPL. Contains Forward-Looking Statements 9


Слайд 9

Maximizing Risk-Adjusted Per Share Returns to Shareholders $ in Millions Returned $2 Billion to Shareholders 2012-2015 ~9% of Market Cap $700 $452 $331 $440 $119 $301 $321 $308 2012 2013 2014 Share Repurchases Contains Forward-Looking Statements $277 $144 $423 2015 Shareholder Dividend 10


Слайд 10

$2.6 Billion Available for Value Creation 2016-2018; $ in Millions Investments in Subsidiaries1 $500$600 $1,300 Shareholder Dividend2 $810 Unallocated Discretionary Cash3 ●  Dividend growth ●  Debt reduction ●  Share repurchases ●  Incremental investments in subsidiaries Does Not Include Up to $1 Billion in Potential Asset Sale Proceeds 1.  2.  3.  Includes approximately $160 million in investments in projects under construction. Assumes constant payment of $0.10 per share each quarter on 673 million shares outstanding as of October 30, 2015. Assumes sources as follows: Parent Free Cash Flow of $2.1 billion, which is based on the mid-point of 2016 expectation of $575-$675 million, growing at 10% through 2018; $190 million in asset sale proceeds ($40 million from sale of Sonel, Kribi and Dibamba in Cameroon, and additional potential asset sales in 2016); $280 million closing cash balance as of December 31, 2015; and $75 million in return of capital. Contains Forward-Looking Statements 11


Слайд 11

Q3 2015 Financial Review l  Q3 2015 results „  Adjusted EPS1 „  Proportional Free Cash Flow and Adjusted PTC1 by Strategic Business Unit (SBU) l  2015 Guidance l  2015-2016 Parent capital allocation plans 1.  A non-GAAP financial measure. See Appendix for definition and reconciliation. Contains Forward-Looking Statements 12


Слайд 12

Q3 2015 Adjusted EPS Increased $0.02 $0.37 $0.06 $0.02 +  6% reduction ($0.04) -  DPL -  Dominican ($0.03) -  Brazilian Republic Real +  Tietê -  Colombian +  Mong Duong Peso -  Euro Q3 2014 SBUs FX +  Equity in Earnings of Affiliates – Restructuring at Guacolda in Chile Other 1.  A non-GAAP financial measure. See Appendix for definition and reconciliation. Contains Forward-Looking Statements in share count +  Lower Parent interest -  Asset sales Capital Allocation/Asset Sales $0.01 $0.39 Q3 2014: 25% Q3 2015: 22% Tax Q3 2015 13


Слайд 13

Q3 Financial Results Summary $ in Millions Proportional Free Cash Flow1 Increased $194 Adjusted PTC1 Decreased $32 $621 $427 $354 Q3 2014 Q3 2015 1.  A non-GAAP financial measure. See Appendix for definition and reconciliation. Contains Forward-Looking Statements Q3 2014 $322 Q3 2015 14


Слайд 14

Q3 Financial Results: US SBU $ in Millions l  Lower operating contributions: „  From the expected transition to market pricing for our regulated load, lower merchant volumes and prices and lower availability at DPL „  Sale of a minority interest in IPL Proportional Free Cash Flow1 Decreased $98 $316 $218 l  Proportional Free Cash Flow1 also reflects lower collections and timing of working capital at IPL Q3 2014 Q3 2015 Adjusted PTC1 Decreased $55 $156 Q3 2014 1.  A non-GAAP financial measure. See Appendix for definition and reconciliation. Contains Forward-Looking Statements $101 Q3 2015 15


Слайд 15

Q3 Financial Results: Andes SBU $ in Millions l  Higher operating contributions: „  Gain on restructuring at Guacolda in Chile „  Higher energy prices at Chivor in Colombia „  Offset by Colombian Peso devaluation Proportional Free Cash Flow1 Increased $48 $134 $86 l  Proportional Free Cash Flow1 also reflects increased VAT refunds related to the construction of Cochrane in Chile Q3 2014 Adjusted PTC1 Increased $30 $120 Q3 2014 1.  A non-GAAP financial measure. See Appendix for definition and reconciliation. Contains Forward-Looking Statements Q3 2015 $150 Q3 2015 16


Слайд 16

Q3 Financial Results: Brazil SBU $ in Millions l  Higher operating contributions: „  Lower spot purchases due to lower contracted requirements at Tietê „  Offset by weaker Brazilian Real Proportional Free Cash Flow1 Decreased $21 $52 $31 l  Proportional Free Cash Flow1 also reflects increased working capital as a result of higher recoverable energy purchases at Eletropaulo Q3 2014 Q3 2015 Adjusted PTC1 Increased $23 $23 $0 Q3 2014 1.  A non-GAAP financial measure. See Appendix for definition and reconciliation. Contains Forward-Looking Statements Q3 2015 17


Слайд 17

Q3 Financial Results: MCAC SBU $ in Millions l  Lower operating contributions: „  Lower spot energy and LNG sales and ancillary service revenue in the Dominican Republic „  Offset by improved hydrology in Panama Proportional Free Cash Flow1 Increased $209 $259 $50 l  Proportional Free Cash Flow1 also reflects timing of the collection of outstanding receivables in the Dominican Republic Q3 2014 Adjusted PTC1 Decreased $32 $124 Q3 2014 1.  A non-GAAP financial measure. See Appendix for definition and reconciliation. Contains Forward-Looking Statements Q3 2015 $92 Q3 2015 18


Слайд 18

Q3 Financial Results: Europe SBU $ in Millions l  Lower operating contributions: „  Weaker Euro and timing of planned outages at Maritza in Bulgaria „  Sale of Ebute in 2014 „  Lower margins in the United Kingdom „  Offset by commencement of operations at IPP4 in Jordan in 2014 l  Proportional Free Cash Flow1 also reflects: „  Higher collections at Kavarna in Proportional Free Cash Flow1 Increased $16 $17 Q3 2014 $33 Q3 2015 Adjusted PTC1 Decreased $34 Bulgaria $79 $45 Q3 2014 1.  A non-GAAP financial measure. See Appendix for definition and reconciliation. Contains Forward-Looking Statements Q3 2015 19


Слайд 19

Q3 Financial Results: Asia SBU $ in Millions l  Higher operating contributions: „  Improved availability at Masinloc in the Philippines „  Commencement of operations at Mong Duong in Vietnam Proportional Free Cash Flow1 Increased $32 $50 $18 Q3 2014 Q3 2015 Adjusted PTC1 Increased $22 $24 $2 Q3 2014 1.  A non-GAAP financial measure. See Appendix for definition and reconciliation. Contains Forward-Looking Statements Q3 2015 20


Слайд 20

2015 Guidance: Reaffirming Cash Flow and Lowering Adjusted EPS1 $ in Millions, Except Per Share Amounts YTD 2015 YTD 2014 FY 2015 Guidance $948 $604 $1,000$1,350 Consolidated Net Cash Provided by Operating Activities $1,505 $1,216 $1,900$2,700 Adjusted EPS1 $0.88 $0.89 $1.18-$1.25 Proportional Free Cash Flow1 l  Reaffirming Proportional Free Cash Flow1 guidance „  On track to achieve Parent Free Cash Flow1 expectation of $475-$575 million l  Lowering Adjusted EPS1 guidance from $1.25-$1.35 to $1.18-$1.25, reflecting: „  $0.04 impact from foreign currencies and commodities „  $0.03 impact from lower demand and higher interest rates in Brazil „  $0.02 impact from outages at DPL and AES Hawaii 1.  A non-GAAP financial measure. See Appendix for definition and reconciliation. See Slide 49 for assumptions. Contains Forward-Looking Statements 21


Слайд 21

2015 Parent Capital Allocation Plan $ in Millions Discretionary Cash – Sources ($1,410-$1,510) $475$575 $27 $1,410$1,510 Debt Prepayment3 $345 $401 $507 Beginning Cash Discretionary Cash – Uses ($1,410-$1,510) Investments in $140 Subsidiaries Announced Asset Sales Proceeds 1 Parent FCF 2 Return of Total Capital from Discretionary Operating Cash Businesses Target Closing $50 Cash Balance Unallocated Discretionary $175Cash $275 $423 Completed Share Buyback $277 Shareholder Dividend 72% Allocated to Debt Prepayment, Dividends & Share Repurchases 1.  2.  3.  Includes announced asset sale proceeds of: $239 million (IPALCO, US partnership), $59 million (Armenia Mountain, US), $30 million (IPP4, Jordan partnership), $42 million (Italy solar) and $31 million (Spain solar). A non-GAAP financial metric. See Appendix for definition and reconciliation. Includes $315 million Parent debt prepayment and costs associated with prepayment and refinancing near-term maturities. Contains Forward-Looking Statements 22


Слайд 22

2016 Parent Capital Allocation Plan $ in Millions Discretionary Cash – Sources ($1,115-$1,215) Discretionary Cash – Uses ($1,115-$1,215) $50 Debt Prepayment $575$675 $280 Beginning Cash $70 $1,115$1,215 Asset Sales Proceeds 1 $200 Investments in Subsidiaries $190 Parent FCF 2 Return of Total Capital from Discretionary Operating Cash Businesses Target Closing Cash Balance $346$446 $250 $269 Unallocated Discretionary Cash ●  ●  ●  ●  Dividend growth Debt reduction Share repurchases Incremental investments in subsidiaries Shareholder Dividend3 Maximizing Discretionary Cash to Increase Risk-Adjusted Returns for Shareholders 1.  2.  3.  Includes announced asset sale proceeds of: $40 million (Sonel, Kribi and Dibamba, Cameroon) and proceeds from additional potential asset sales. A non-GAAP financial metric. See Appendix for definition and reconciliation. Assumes constant payment of $0.10 per share each quarter on 673 million shares outstanding as of October 30, 2015. Contains Forward-Looking Statements 23


Слайд 23

Conclusion l  We are pulling all levers to respond to the challenges presented by a generally weaker global economy „  Cost reductions and capital allocation l  Strong and growing cash flow driven by largely funded construction projects „  $2.6 billion in discretionary cash from 2016-2018 l  We will continue to invest our discretionary cash to maximize returns to our shareholders Contains Forward-Looking Statements 24


Слайд 24

Appendix l  YTD Adjusted EPS1 l  YTD Proportional Free Cash Flow1 & Adjusted PTC1 l  Listed Subs & Public Filers l  SBU Modeling Disclosures l  DPL Inc. Modeling Disclosures l  DP&L and DPL Inc. Debt Maturities l  Parent Only Cash Flow l  Asset Sales l  Currency and Commodities l  2015 Adjusted PTC1 Modeling Ranges l  2016 Adjusted PTC1 Modeling Ranges Slide 26 Slides 27-32 Slide 33 Slides 34-35 Slide 36 Slide 37 Slides 38-40 Slide 41 Slides 42-45 Slide 46 l  Reconciliations Slide 47 Slide 48 Slide 49 Slide 50 Slide 51 Slide 52 Slides 53-59 l  Assumptions & Definitions Slides 60-62 l  AES Modeling Disclosures l  Key Assumptions for 2015-2016 Guidance l  Proportional Free Cash Flow1 Growth Drivers l  Adjusted EPS1 Growth Drivers l  Construction Program 1.  A non-GAAP financial measure. Contains Forward-Looking Statements 25


Слайд 25

YTD 2015 Adjusted EPS Decreased $0.01 $0.89 $0.04 ($0.05) -  Dominican Republic Sul Kilroot Panama New businesses +  Chivor -  -  +  +  YTD 2014 SBUs ($0.07) -  Brazilian Real -  Colombian Peso -  Euro FX $0.03 +  5% reduction 2014: in share -  ($0.04) Sul count -  ($0.01) +  Lower Parent Kazakhstan interest 2015: -  Asset sales +  $0.06 Guacolda Restructuring +  $0.03 Eletropaulo Other 1.  A non-GAAP financial measure. See Slide 56 for reconciliation and “definitions”. Contains Forward-Looking Statements Capital Allocation/Asset Sales $0.04 $0.88 YTD 2014: 32% YTD 2015: 28% Tax YTD 2015 26


Слайд 26

YTD Financial Results: US SBU $ in Millions l  Lower operating contributions: „  Lower wind generation across wind portfolio „  Lower contributions from wholesale margins and as a result of the sale of a minority interest in IPL „  Offset by improved availability and higher capacity prices at DPL l  Proportional Free Cash reflects: Flow1 also „  Higher maintenance costs at IPL Proportional Free Cash Flow1 Decreased $25 $502 $477 YTD 2014 YTD 2015 Adjusted PTC1 Decreased $48 „  Offset by improved working capital and operating performance at DPL $263 YTD 2014 1.  A non-GAAP financial measure. See Slide 56 for reconciliation and “definitions”. Contains Forward-Looking Statements $311 YTD 2015 27


Слайд 27

YTD Financial Results: Andes SBU $ in Millions l  Higher operating contributions: „  Gain on restructuring at Guacolda in Chile „  Higher energy prices and generation at Chivor in Colombia „  Offset by weaker Colombian Peso Proportional Free Cash Flow1 Increased $5 $126 $131 YTD 2014 YTD 2015 l  Proportional Free Cash Flow1 also reflects: „  Increased VAT refunds related to the construction of Cochrane in Chile „  Offset by higher tax payment at Chivor in Colombia Adjusted PTC1 Increased $45 $277 YTD 2014 1.  A non-GAAP financial measure. See Slide 56 for reconciliation and “definitions”. Contains Forward-Looking Statements $322 YTD 2015 28


Слайд 28

YTD Financial Results: Brazil SBU $ in Millions l  Lower operating contributions: „  Lower demand and higher fixed costs at Sul „  Devaluation of Brazilian Real „  $21 million net impact of liability reversals at Sul in 2014 and Eletropaulo in 2015 l  Proportional Free Cash Flow1 also Proportional Free Cash Flow1 Decreased $24 ($12) YTD 2014 ($36) YTD 2015 reflects: „  Higher energy purchases in the spot market as a result of unfavorable hydrology at Tietê „  Offset by lower maintenance costs and higher collections at Sul Adjusted PTC1 Decreased $99 $184 $85 YTD 2014 1.  A non-GAAP financial measure. See Slide 56 for reconciliation and “definitions”. Contains Forward-Looking Statements YTD 2015 29


Слайд 29

YTD Financial Results: MCAC SBU $ in Millions l  Lower operating contributions: „  Lower spot sales, frequency regulation and planned maintenance in the Dominican Republic „  Offset by higher generation as a result of improved hydrology in Panama Proportional Free Cash Flow1 Increased $261 $391 $130 l  Proportional Free Cash Flow1 also reflects: YTD 2014 YTD 2015 „  Timing of collection of outstanding receivables in the Dominican Republic „  Improved working capital in El Salvador and Puerto Rico Adjusted PTC1 Decreased $36 $284 YTD 2014 1.  A non-GAAP financial measure. See Slide 56 for reconciliation and “definitions”. Contains Forward-Looking Statements $248 YTD 2015 30


Слайд 30

YTD Financial Results: Europe SBU $ in Millions l  Lower operating contributions: „  Lower dispatch and market prices, as well as outages at Kilroot in the United Kingdom „  Sales of Ebute in Nigeria and wind businesses in the United Kingdom in 2014 „  Weaker Euro at Maritza in Bulgaria l  Proportional Free Cash reflects: Flow1 also „  Improved working capital at Maritza and at IPP4 in Jordan Proportional Free Cash Flow1 Increased $40 $167 YTD 2014 $207 YTD 2015 Adjusted PTC1 Decreased $96 $267 $171 YTD 2014 1.  A non-GAAP financial measure. See Slide 56 for reconciliation and “definitions”. Contains Forward-Looking Statements YTD 2015 31


Слайд 31

YTD Financial Results: Asia SBU $ in Millions l  Higher operating contributions: „  Commencement of operations at Mong Duong in Vietnam „  Improved availability, offset by the sale of a minority interest at Masinloc in the Philippines Proportional Free Cash Flow1 Decreased $7 $66 $59 l  Proportional Free Cash Flow1 also reflects higher working capital at Masinloc YTD 2014 YTD 2015 Adjusted PTC1 Increased $33 $66 $33 YTD 2014 1.  A non-GAAP financial measure. See Slide 56 for reconciliation and “definitions”. Contains Forward-Looking Statements YTD 2015 32


Слайд 32

Q3 2015 Adjusted PTC1: Reconciliation to Public Financials of Listed Subsidiaries & Public Filers This table provides financial data of those operating subsidiaries of AES that are publicly listed or have publicly filed financial information on a stand-alone basis. The table provides a reconciliation of the subsidiary’s Adjusted PTC as it is included in AES consolidated Adjusted PTC with the subsidiary’s income/(loss) from continuing operations under US GAAP and the subsidiary’s locally IFRS reported net income, if applicable. Readers should consult the subsidiary’s publicly filed reports for further details of such subsidiary’s results of operations. AES SBU/Reporting Country US AES Company $ in Millions Andes/Chile IPL DPL AES Gener2 Q3 2015 Q3 2014 Q3 2015 Q3 2014 Q3 2015 Business Unit Adjusted Earnings to AES 1,3 $20 $30 $12 $38 $92 AES Business Unit Adjusted PTC1 $35 $44 $14 $59 $119 - - - - - Adjusted PTC1,3 Public Filer (Stand-alone) $35 $44 $14 $59 Unrealized Derivatives (Losses)/Gains - - ($3) ($2) Unrealized Foreign Currency Transaction Losses - - - Impairment Losses - - Q3 2014 Brazil Eletropaulo2 Tietê2 Q3 2015 Q3 2014 Q3 2015 Q3 2014 $3 - $2 $11 ($9) $91 ($1) $4 $17 ($13) - - - - - $119 $91 ($1) $4 $17 ($13) $3 ($1) - - - - - - ($12) - - - - - - - - - - - - US GAAP Reconciliation Impact of AES Adjustments excluded from Public Filings Disposition/Acquisition Gains - - - - - - - - - Loss on extinguishment of debt ($2) - ($2) - ($14) ($2) - - - - Non-Controlling Interest before Tax $12 - $1 $1 $40 $30 ($9) $35 $59 ($34) ($16) ($13) ($1) $41 ($24) ($120) $3 ($13) ($25) $15 $29 $31 $9 $99 $124 ($14) ($7) $26 $51 ($32) ($10) ($13) ($8) ($13) ($4) ($5) - - - $65 - - Income Tax Benefit/(Expenses) US GAAP Income/(Loss) from Continuing Operations4 IFRS Reconciliation Adjustment to Depreciation & Amortization5 Adjustment to Regulatory Liabilities & Assets6 Adjustment to Taxes7 Other Adjustments IFRS Net Income BRL-USD Implied Exchange Rate 1.  2.  3.  4.  5.  6.  7.  $1 $84 ($4) ($16) $1 $4 ($15) $11 $18 ($5) ($1) ($3) $104 $68 ($1) $57 ($47) ($36) 3.5366 2.2984 3.5295 2.3003 A non-GAAP financial measure. Reconciliation provided above. See “definitions” for descriptions of adjustments. The listed subsidiary is a public filer in its home country and reports its financial results locally under IFRS. Accordingly certain adjustments presented under IFRS Reconciliation are required to account for differences between US GAAP and local IFRS standards. Total Adjusted PTC, US GAAP Income from continuing operations and intervening adjustments are calculated before the elimination of inter-segment transactions such as revenue and expenses related to the transfer of electricity from AES generation plants to AES utilities within Brazil. Represents the income/(loss) from continuing operations of the subsidiary included in the consolidated operating results of AES under US GAAP. Adjustment to depreciation and amortization expense represents additional expense required due primarily to basis differences of long-lived and intangible assets under IFRS for each reporting period. Adjustment to regulatory assets and liabilities in Brazil was required as IFRS does not recognize such assets or liabilities in Q3 2014. Since December 2014 these regulatory assets and liabilities became to be recognized in IFRS. Adjustment to taxes represents mainly differences relating to the regulatory assets and liabilities impact on revenue (Eletropaulo) and depreciation for the difference in cost basis of PP&E (Eletropaulo and Tiete). Contains Forward-Looking Statements 33


Слайд 33

Q3 2015 Modeling Disclosures $ in Millions Adjusted PTC1 Interest Expense Interest Income Depreciation & Amortization Consolidated Adjustment Factor Proportional Consolidated Adjustment Factor Proportional Consolidated Adjustment Factor Proportional $101 $62 ($6) $56 - - - $110 ($11) $99 DPL $14 $23 - $23 - - - $35 - $35 IPL $35 $30 ($6) $24 - - - $46 ($11) $35 Andes $150 $46 ($11) $35 $13 ($1) $12 $52 ($15) $37 $119 $37 ($11) $26 $3 ($1) $2 $49 ($14) $35 $23 $107 ($69) $38 $88 ($52) $36 $42 ($27) $15 Tietê $17 $20 ($10) $10 $3 ($2) $1 $8 ($6) $2 Eletropaulo ($1) - - - $56 ($47) $9 $25 ($21) $4 MCAC $92 $47 ($9) $38 $12 ($2) $10 $40 ($9) $31 Europe $45 $18 ($3) $15 - - - $34 ($3) $31 Asia $24 $26 ($13) $13 $37 ($18) $19 - - - $435 $306 ($111) $195 $150 ($73) $77 $278 ($65) $213 ($113) $82 - $82 - - - $5 - $5 $322 $388 ($111) $277 $150 ($73) $77 $283 ($65) $218 US AES Gener Brazil Subtotal Corp/Other TOTAL 1.  A non-GAAP financial measure. See reconciliation on Slide 55 and “definitions”. Contains Forward-Looking Statements 34


Слайд 34

Q3 2015 Modeling Disclosures $ in Millions Cash & Cash Equivalents, Restricted Cash, Short-Term Investments, Debt Service Reserves & Other Deposits Total Debt Consolidated Adjustment Factor Proportional Consolidated Adjustment Factor Proportional $4,929 ($565) $4,364 $321 ($31) $290 DPL $2,019 - $2,019 $57 - $57 IPL $2,266 ($565) $1,701 $127 ($31) $96 Andes $3,788 ($1,351) $2,437 $346 ($94) $252 $3,570 ($1,350) $2,220 $297 ($94) $201 $1,584 ($1,014) $570 $595 ($412) $183 Tietê $327 ($247) $80 $116 ($88) $28 Eletropaulo $915 ($767) $148 $312 ($259) $53 MCAC $2,312 ($387) $1,925 $732 ($127) $605 EMEA $1,136 ($214) $922 $171 ($37) $134 Asia $1,801 ($883) $918 $232 ($110) $122 Subtotal $15,550 ($4,414) $11,136 $2,397 ($811) $1,586 Corp/Other $5,148 - $5,148 $173 - $173 TOTAL $20,698 ($4,414) $16,284 $2,570 ($811) $1,759 US AES Gener Brazil1 1.  In addition to total debt, Eletropaulo has $736 million of pension plan liabilities. AES owns 16% of Eletropaulo. Contains Forward-Looking Statements 35


Слайд 35

DPL Inc. Modeling Disclosures Based on Market Conditions and Hedged Position as of September 30, 2015 Balance of Year 2015 Full Year 2016 Full Year 2017 2.4 14.1 12.9 % Volume Hedged ~55% ~50% ~17% Average Hedge Dark Spread ($/MWh) $13.17 $12.11 $10.70 Volume Production (TWh) EBITDA Generation Business1 ($ in Millions) $115 to $125 per year (2016 – 2017) EBITDA DPL Inc. including Generation and T&D ($ in Millions) ~ $350 per year Reference Prices2 Henry Hub Natural Gas ($/mmbtu) 2.6 2.8 3.0 AEP-Dayton Hub ATC Prices ($/MWh) 32 33 33 +10% AD Hub Energy Price ATC ($/MWh) $4   $24   $35   -10% AD Hub Energy Price ATC ($/MWh) -$4   -$24   -$35   EBITDA Sensitivities (with Existing Hedges) ($ in Millions) 1.  2.  Includes capacity premium performance results. Balance of Year 2015 based on forward curves as of September 30, 2015; Full Year 2016 and Full Year 2017 based on forward curves as of October 15, 2015. Contains Forward-Looking Statements 36


Слайд 36

Non-Recourse Debt at DP&L and DPL Inc. $ in Millions Interest Rate Maturity Amount Outstanding as of September 30, 2015 1.875% Sep 2016 $445.0 ●  Callable at make-whole T+20 2005 Boone County, KY PCBs 4.7% Jan 2028 - ●  Retired on July 1 2005 OH Air Quality PCBs 4.8% Jan 2034 - ●  Retired Aug 3 2005 OH Water Quality PCBs 4.8% Jan 2034 - ●  Retired on July 1 2006 OH Air Quality PCBs 4.8% Sep 2036 $100.0 ●  Non-callable; at par in Sep 2016 2008 OH Air Quality PCBs (VDRNs) Variable Nov 2040 - ●  Retired Aug 3 2015 Direct Purchase Tax Exempt TL Variable Aug 2020 (put) $200.0 ●  Redeemable at par on any day Various Various $300.0 4.2% Feb 2061 $18.1 ●  No prepayment option Variable Jul 2020 $10.0 ●  Pre-payable on any day 3.8% N/A $22.9 ●  Redeemable at pre-established premium Series 2013 First Mortgage Bonds Total Pollution Control Wright-Patterson AFB Note 2015 DP&L Revolver DP&L Preferred Total DP&L Remarks $796.0 Variable May 2018 $125.0 ●  No prepayment penalty 2016 Senior Unsecured 6.50% Oct 2016 $130.0 ●  Callable make-whole T+50 2019 Senior Unsecured 6.75% Oct 2019 $200.0 ●  Callable at make-whole T+50 2021 Senior Unsecured 7.25% Oct 2021 $780.0 ●  Callable at make-whole T+50 Total Senior Unsecured Bonds Various Various $1,110 2015 DPL Revolver Variable Jul 2020 - ●  Pre-payable on any day 2001 Cap Trust II Securities 8.125% Sep 2031 $15.6 ●  Non-callable 2018 Term Loan Total DPL Inc. $1,250.6 TOTAL $2,046.6 Contains Forward-Looking Statements 37


Слайд 37

Parent Sources & Uses of Liquidity $ in Millions Q3 YTD 2015 2014 2015 2014 Total Subsidiary Distributions1 $93 $295 $502 $736 Proceeds from Asset Sales, Net $90 $649 $326 $838 Financing Proceeds, Net - - $570 $1,508 Increased/(Decreased) Credit Facility Commitments - - - - Issuance of Common Stock, Net - $2 $5 $3 Total Returns of Capital Distributions & Project Financing Proceeds - $31 $8 $66 $779 $694 $1,246 $931 $962 $1,671 $2,657 $4,082 Repayments of Debt - ($356) ($915) ($2,018) Shareholder Dividend ($68) ($36) ($209) ($109) Repurchase of Equity ($101) ($108) ($407) ($140) Investments in Subsidiaries, Net ($7) ($5) ($72) ($263) Cash for Development, Selling, General & Administrative and Taxes ($63) ($51) ($178) ($215) Cash Payments for Interest ($74) ($85) ($240) ($280) Changes in Letters of Credit and Other, Net ($18) ($2) ($5) ($29) Ending Parent Company Liquidity2 ($631) ($1,028) ($631) ($1,028) ($962) ($1,671) ($2,657) ($4,082) SOURCES Beginning Parent Company Liquidity2 Total Sources USES Total Uses 1.  2.  See “definitions”. A non-GAAP financial measure. See “definitions”. Contains Forward-Looking Statements 38


Слайд 38

Q3 & YTD 2015 Subsidiary Distributions1 $ in Millions Subsidiary Distributions1 by SBU Q3 2015 YTD 2015 $39 $280 Andes - $44 Brazil - $13 MCAC $12 $67 Europe $18 $52 Asia $9 $17 Corporate & Other2 $15 $29 TOTAL $93 $502 US Top Ten Subsidiary Distributions1 by Business Q3 2015 YTD 2015 Business Business Amount Business Amount Business Amount IPALCO (US) $18 Itabo (MCAC) $6 US Holdco (US) $198 Masinloc (Asia) $15 Global Insurance (Corporate) $15 Altai (Europe) $5 IPALCO (US) $48 Elsta (Europe) $15 Armenia Mountain (US) $11 Energy Storage (Corporate) $4 Gener (Andes) $44 Itabo (MCAC) $14 Masinloc (Asia) $8 CAESS & EEO (MCAC) $3 Global Insurance (Corporate) $29 Brasiliana (Brazil) $13 Elsta (Europe) 1.  2.  Amount $7 Amman East (Europe) $3 TEG TEP (MCAC) $26 Laurel Mountain (US) $13 See “definitions”. Corporate & Other includes Global Insurance and solar. Contains Forward-Looking Statements 39


Слайд 39

Reconciliation of Subsidiary Distributions1 & Parent Liquidity2 $ in Millions Quarter Ended September 30, 2015 Total Subsidiary Distributions1 to Parent & QHCs3 Total Return of Capital Distributions to Parent & QHCs3 Total Subsidiary Distributions1 & Returns of Capital to Parent June 30, 2015 March 31, 2015 December 31, 2014 $93 $235 $175 $414 - $8 - $18 $93 $243 $175 $432 Balance as of September 30, 2015 June 30, 2015 March 31, 2015 December 31, 2014 $6 $40 $292 $507 Availability Under Credit Facilities $625 $739 $739 $739 Ending Liquidity $631 $779 $1,031 $1,246 Cash at Parent & QHCs3 1.  2.  3.  See “definitions”. A non-GAAP financial measure. See “definitions”. Qualified Holding Company. See “assumptions”. Contains Forward-Looking Statements 40


Слайд 40

Reducing Complexity: Since September 2011, Exited 10 Countries $ in Millions Proceeds to AES Business Atimus (Telecom) Bohemia Edes and Edelap Cartagena Red Oak and Ironwood French Wind Hydro, Coal and Wind Country September 2011December 2012 2013 2014 2015 Total Remarks Brazil $284 $284 Czech Republic $12 $12 Limited growth Argentina $4 $4 Underperforming businesses Spain $229 $253 No expansion potential U.S. $228 $228 No expansion potential France $42 $42 Limited growth/no competitive advantage $133 Limited growth/no competitive advantage $14 Limited growth/no competitive advantage $24 China $87 Tisza II Hungary $14 Two Distribution Companies Ukraine $108 $108 Limited growth/no competitive advantage Trinidad Trinidad $30 $30 Limited growth/no competitive advantage U.S. $26 $26 No suitable project Wind Turbines Sonel, Dibamba and Kribi Wind Project & Pipeline 3 Wind Projects Silver Ridge Power (Solar) Masinloc Partnership 4 Wind Projects Dominicana Partnership Turkey JV Ebute Cameroon $162 $2022 India & Poland $16 $16 U.S. $27 $27 Various $178 $178 Philippines $443 $443 United Kingdom $161 $161 Dominican Republic $84 $84 Turkey $125 $11 IPP4 Armenia Mountain Spain Solar Italy Solar Strategic partnership $11 Limited growth/no competitive advantage U.S.-Indiana $453 $5883 Strategic partnership $30 $30 U.S.-Pennsylvania $59 $59 Spain $31 $31 Italy TOTAL 3.  Strategic partnership $125 Nigeria Limited growth Jordan IPALCO Partnership 1.  2.  $46 Non-core asset; Paid down $197 million1 in debt at Brasiliana subsidiary $42 $900 $234 $1,207 $42 $615 Limited growth $3,091 AES owns 46% of its Brasiliana subsidiary. Proceeds and debt reflect AES’ ownership percentage. $40 million to be received in 2016. $135 million to be received in 2016. Contains Forward-Looking Statements 41


Слайд 41

Year-to-Go 2015 Guidance Estimated Sensitivities Interest Rates1 l  100 bps move in interest rates over year-to-go 2015 is equal to a change in EPS of approximately $0.005 l  10% appreciation in USD against the following key currencies is equal to the following negative EPS impacts: 2015 Average Rate Argentine Peso (ARS) 9.83 Less than $0.005 Brazilian Real (BRL) 4.01 Less than $0.005 Colombian Peso (COP) 3,105 Less than $0.005 Euro (EUR) 1.12 Less than $0.005 Great British Pound (GBP) 1.51 Less than $0.005 Kazakhstan Tenge (KZT) Currencies Sensitivity 280.5 Less than $0.005 10% increase in commodity prices is forecasted to have the following EPS impacts: 2015 Average Rate NYMEX Coal Commodity Sensitivity $42/ton Rotterdam Coal (API 2) $51/ton NYMEX WTI Crude Oil $45/bbl IPE Brent Crude Oil $49/bbl Sensitivity $0.005, negative correlation Less than $0.005, positive correlation NYMEX Henry Hub Natural Gas $2.6/mmbtu UK National Balancing Point Natural Gas £0.42/therm Less than $0.005, positive correlation $ 32/MWh $0.005, positive correlation US Power (DPL) – PJM AD Hub Note: Guidance provided on November 5, 2015. Sensitivities are provided on a standalone basis, assuming no change in the other factors, to illustrate the magnitude and direction of changing market factors on AES’ results. Estimates show the impact on year-to-go 2015 Adjusted EPS. Actual results may differ from the sensitivities provided due to execution of risk management strategies, local market dynamics and operational factors. Year-to-go 2015 guidance is based on currency and commodity forward curves and forecasts as of September 30, 2015. There are inherent uncertainties in the forecasting process and actual results may differ from projections. The Company undertakes no obligation to update the guidance presented today. Please see Item 3 of the Form 10-Q for a more complete discussion of this topic. AES has exposure to multiple coal, oil, and natural gas, and power indices; forward curves are provided for representative liquid markets. Sensitivities are rounded to the nearest ½ cent per share. 1.  The move is applied to the floating interest rate portfolio balances as of September 30, 2015. Contains Forward-Looking Statements 42


Слайд 42

Full Year 2016 Guidance Estimated Sensitivities Interest Rates1 l  100 bps move in interest rates over FY 2016 is equal to a change in EPS of approximately $0.020 l  10% appreciation in USD against the following key currencies is equal to the following negative EPS impacts: 2016 Average Rate Argentine Peso (ARS) 14.17 $0.005 Brazilian Real (BRL) 4.13 $0.005 Colombian Peso (COP) 2,988 $0.010 Euro (EUR) 1.14 $0.005 Great British Pound (GBP) 1.54 Less than $0.005 Kazakhstan Tenge (KZT) Currencies Sensitivity 315.2 $0.005 10% increase in commodity prices is forecasted to have the following EPS impacts: 2016 Average Rate NYMEX Coal Commodity Sensitivity $45/ton Rotterdam Coal (API 2) $48/ton NYMEX WTI Crude Oil $50/bbl IPE Brent Crude Oil $54/bbl NYMEX Henry Hub Natural Gas $2.8/mmbtu UK National Balancing Point Natural Gas £0.40/therm US Power (DPL) – PJM AD Hub $ 33/MWh Sensitivity $0.015, negative correlation $0.010, positive correlation $0.010, positive correlation $0.020, positive correlation Note: Guidance provided on November 5, 2015. Sensitivities are provided on a standalone basis, assuming no change in the other factors, to illustrate the magnitude and direction of changing market factors on AES’ results. Estimates show the impact on full year 2016 Adjusted EPS. Actual results may differ from the sensitivities provided due to execution of risk management strategies, local market dynamics and operational factors. Full year 2016 guidance is based on currency and commodity forward curves and forecasts as of October 15, 2015. There are inherent uncertainties in the forecasting process and actual results may differ from projections. The Company undertakes no obligation to update the guidance presented today. Please see Item 3 of the Form 10-Q for a more complete discussion of this topic. AES has exposure to multiple coal, oil, and natural gas, and power indices; forward curves are provided for representative liquid markets. Sensitivities are rounded to the nearest ½ cent per share. 1.  The move is applied to the floating interest rate portfolio balances as of October 15, 2015. Contains Forward-Looking Statements 43


Слайд 43

2016 Foreign Exchange (FX) Risk Mitigated Through Structuring of Our Businesses and Active Hedging 2016 Adjusted PTC1 by Currency ARS EUR 3% 5% 2016 Full Year FX Sensitivity2,3 by SBU (Cents Per Share) KZT Other FX 4% 1% 0.5 COP 9% 0.5 0.5 BRL 4% 1.5 USDEquivalent 74% 1.0 1.0 0.5 US Andes Brazil MCAC FX Risk After Hedges EMEA Asia CorTotal Impact of FX Hedges l  2016 correlated FX risk after hedges is $0.015 for 10% USD appreciation l  74% of 2015 earnings effectively USD „  USD-based economies (i.e. U.S., Panama) „  Structuring of our contracts l  FX risk mitigated on 12-month rolling basis by shorter-term active FX hedging programs 1.  2.  3.  Before Corporate Charges. A non-GAAP financial measure. See “definitions” and Slide 58 for reconciliation. Sensitivity represents full year 2016 exposure to a 10% appreciation of USD relative to foreign currency as of October 15, 2015. Andes includes Argentina and Colombia businesses only due to limited translational impact of USD appreciation to Chilean businesses. Contains Forward-Looking Statements 44


Слайд 44

Commodity Exposure is Largely Hedged Through 2016, Long on Natural Gas and Oil in Medium- to Long-Term Full Year 2018 Adjusted EPS1 Commodity Sensitivity2 for 10% Change in Commodity Prices Cents Per Share 4.0 2.0 0.0 Coal Gas Oil DPL Power (2.0) (4.0) l  Mostly hedged through 2016, more open positions in a longer term is the primary driver of increase in commodity sensitivity 1.  2.  A non-GAAP financial measure. See “definitions”. Domestic and International sensitivities are combined and assumes each fuel category moves 10%. Adjusted EPS is negatively correlated to coal price movement, and positively correlated to gas, oil and power price movements. Contains Forward-Looking Statements 45


Слайд 45

Full Year 2015 Adjusted PTC1 Modeling Ranges $ in Millions SBU 2015 Adjusted PTC Modeling Ranges1 Drivers of Growth Versus 2014 $355-$375 +  +  -  -  Lower outages Lower fixed costs Lower prices at IPL and DPL Lower wind production Andes $450-$480 +  +  +  -  Guacolda restructuring Higher prices in Colombia Hydrology in Colombia FX in Colombia Brazil $100-$110 -  -  -  One-time gain at Sul in Q2 2014 FX Lower demand and higher interest rates at Sul MCAC $325-$340 +  +  -  Hydrology in Panama Oil-fired barge in Panama Ancillary services in the Dominican Republic $215-$235 -  -  -  -  +  Sale of Ebute One-time gain in Kazakhstan in Q2 2014 FX UK margins IPP4 in Jordan on-line $85-$95 +  +  Masinloc performance Mong Duong on-line US Europe Asia Total SBUs Corp/Other Total AES Adjusted PTC1,2 1.  2.  $1,530-$1,635 ($410)-($445) $1,120-$1,190 A non-GAAP financial metric. See “definitions”. Provided on November 5, 2015. Total AES Adjusted PTC includes after-tax adjusted equity in earnings. Contains Forward-Looking Statements 46


Слайд 46

Full Year 2016 Adjusted PTC1 Modeling Ranges $ in Millions SBU 2016 Adjusted PTC Modeling Ranges1 Drivers of Growth Versus 2015 US $385-$410 +  +  -  -  Andes $390-$420 -  Guacolda restructuring Brazil $30-$60 -  -  -  Tietê contract step-down Eletropaulo cable reversal in 2015 Lower demand, higher interest rates and FX MCAC $330-$360 +  Full year of oil-fired barge in Panama -  Ancillary services in the Dominican Republic Europe $160-$215 -  -  -  Asia $85-$105 +  Full year of Mong Duong Total SBUs Corp/Other Total AES Adjusted PTC1,2 1.  2.  Better availability in Hawaii Lower fixed costs Commodities Expiration of Buffalo Gap PPA Commodities FX Maritza PPA negotiations $1,380-$1,570 ($380)-($455) $1,000-$1,115 A non-GAAP financial metric. See “definitions”. Provided on November 5, 2015. Total AES Adjusted PTC includes after-tax adjusted equity in earnings. Contains Forward-Looking Statements 47


Слайд 47

AES Modeling Disclosures $ in Millions 2015 Assumptions 2016 Assumptions $1,075-$1,175 $1,110-$1,210 Cash Interest (b) $350 $300 Cash for Development, General & Administrative and Tax (c) $250 $235 Parent Free Cash Flow1 (a – b – c) $475-$575 $575-$675 Parent Company Cash Flow Assumptions Subsidiary Distributions (a) 1.  A non-GAAP financial measure. See “definitions”. Contains Forward-Looking Statements 48


Слайд 48

Key Assumptions for Guidance l  2015 „  Currency and commodity forward curves as of September 30, 2015 (versus June 30, 2015 in prior guidance) „  If previously announced agreement at Maritza in Bulgaria does not close before year-end, expect Proportional Free Cash Flow1 to be in the low end of the range „  Full year tax rate of 29%-31% versus year-to-date tax rate of 28% and full year 2014 tax rate of 30% l  2016-2018 „  Currency and commodity forward curves as of October 15, 2015 „  Full year tax rate of 31%-33% versus expected 2015 tax rate of 29%-31% 1.  A non-GAAP financial measure. See “definitions”. Contains Forward-Looking Statements 49


Слайд 49

Proportional Free Cash Flow1 Drivers $ in Millions Average Annual Growth of at Least 10% $1,000-$1,300 $1,125-$1,475 +  Contributions from projects coming on-line +  Regulatory asset recovery in Brazil +  Improved working capital in Andes +  Cost reduction and revenue enhancement initiatives -  Higher collections in the Dominican Republic in 2015 -  FX and commodities 2015 Guidance 2016 Guidance +  5,782 MW of projects under construction on-line 2016-2018 +  Cost reduction and revenue enhancement initiatives 2017-2018 Expectations Continued Strong and Growing Proportional Free Cash Flow1 1.  A non-GAAP financial measure. See “definitions”. Contains Forward-Looking Statements 50


Слайд 50

Adjusted EPS1 Growth Drivers $1.18-$1.25 $1.05-$1.15 –  Tietê contract step-down –  Restructuring at Guacolda in 2015 –  FX and commodities –  Eletropaulo cable reversal in 2015 –  Maritza contract negotiation –  Tax rate +  Capital allocation +  Contributions from projects coming on-line +  Cost reduction and revenue enhancement initiatives 2015 Guidance 2016 Guidance +  2017: Completion of 793 MW under construction +  2018: Completion of 1,851 MW under construction +  Cost reduction and revenue enhancement initiatives +  Normal hydrology/higher generation at Chivor +  Capital allocation -  FX and commodities 2017-2018 Expectations 2017-2018 Average Annual Growth of 12%-16% Off Lower 2016 Base vs. 6%-8% Previously 1.  A non-GAAP financial measure. See “definitions”. Contains Forward-Looking Statements 51


Слайд 51

Attractive Returns from 2015-2018 Construction Pipeline $ in Millions, Unless Otherwise Stated Project Country AES Ownership Fuel Gross MW Expected COD Total Capex Total AES Equity ROE Comments Construction Projects Coming On-Line 2015-2018 Guacolda V Chile 35% Coal 152 2H 2015 $454 $48 Andes Solar Chile 71% Solar 21 2H 2015 $44 $22 Colombia 71% Hydro 20 1H 2016 $67 $21 Lease capital structure at Chivor IPL MATS US-IN 75%2 Coal 1H 2016 $448 $141 Environmental (MATS) upgrades of 1,713 MW Harding Street Units 5-7 US-IN 75%2 Gas 630 1H 2016 $178 $56 Cochrane Chile 42% Coal 532 2H 2016 $1,350 $130 Eagle Valley CCGT US-IN 75%2 Gas 671 1H 2017 $590 $186 Dominican Republic 92% Gas 122 1H 2017 $260 $0 OPGC 2 India 49% Coal 1,320 1H 2018 $1,600 $225 Alto Maipo Chile 42% Hydro 531 2H 2018 $2,050 $335 Tunjita DPP Conversion ROE3 IN 2018 >15% Weighted average; net income divided by AES equity contribution CASH YIELD2 IN 2018 ~14% Weighted average; subsidiary distributions divided by AES equity contribution 1.  2.  3.  AES equity contribution equal to 71% of AES Gener’s equity contribution to the project. CDPQ will invest an additional $135 million in IPALCO through 2016, by funding existing growth and environmental projects at Indianapolis Power & Light (IPL). After completion, CDPQ’s direct and indirect interests in IPALCO will total 30%, AES will own 85% of AES US Investments and AES US Investments will own 82.35% of IPALCO. Based on projections. See our 2014 Form 10-K for further discussion of development and construction risks. Based on 2018 contributions from all projects under construction and IPL MATS upgrades. Assumes a full year contribution from Alto Maipo, which is expected to come on-line in 2H 2018. Contains Forward-Looking Statements 52


Слайд 52

Reconciliation of Q3 Capex and Free Cash Flow1 $ in Millions Consolidated Q3 2015 2014 Operational Capex (a) $111 $169 Environmental Capex (b) $63 $62 Maintenance Capex (a + b) $174 $131 Growth Capex (c) $371 $298 Total Capex2 (a + b + c) $545 $529 Consolidated Q3 Proportional1 Q3 2015 2014 2015 2014 $9152 $763 $6772 $555 Add: Capital Expenditures Related to Service Concession Assets3 $77 - $39 - Less: Maintenance Capex, net of Reinsurance Proceeds and NonRecoverable Environmental Capex ($128) ($185) ($95) ($128) $864 $578 $621 $427 Operating Cash Flow Free Cash Flow1 1.  2.  3.  A non-GAAP financial measure as reconciled above. See “definitions”. Beginning in Q1 2015, the definition of free cash flow and proportional operating cash flow was revised to also exclude cash flows related to service concession assets. Service concession asset expenditures excluded from free cash flow and proportional free cash flow non-GAAP metrics. Contains Forward-Looking Statements 53


Слайд 53

Reconciliation of YTD Capex and Free Cash Flow1 $ in Millions Consolidated YTD 2015 2014 Operational Capex (a) $417 $458 Environmental Capex (b) $193 $172 Maintenance Capex (a + b) $610 $630 Growth Capex (c) $1,187 $1,119 Total Capex2 (a + b + c) $1,797 $1,749 Consolidated YTD Proportional1 YTD 2015 2014 2015 2014 $1,5052 $1,216 $1,2162 $965 Add: Capital Expenditures Related to Service Concession Assets3 $148 - $76 - Less: Maintenance Capex, net of Reinsurance Proceeds and NonRecoverable Environmental Capex ($460) ($510) ($344) ($361) $1,193 $706 $948 $604 Operating Cash Flow Free Cash Flow1 1.  2.  3.  A non-GAAP financial measure as reconciled above. See “definitions”. Beginning in Q1 2015, the definition of free cash flow and proportional operating cash flow was revised to also exclude cash flows related to service concession assets. Service concession asset expenditures excluded from free cash flow and proportional free cash flow non-GAAP metrics. Contains Forward-Looking Statements 54


Слайд 54

Reconciliation of Q3 Adjusted PTC1 & Adjusted EPS1 Q3 2015 $ in Millions, Except Per Share Amounts Net of Income (Loss) from Continuing Operations Attributable to AES and Diluted EPS Add Back Income Tax Expense (Benefit) from Continuing Operations Attributable to AES NCI2 $180 Q3 2014 Per Share (Diluted) Net of NCI2 and Tax $0.26 Net of NCI2 $488 $0.67 $64 $191 Pre-Tax Contribution $11 Per Share (Diluted) Net of NCI2 and Tax $552 Adjustments Unrealized Derivative (Gains)/Losses3 ($12) ($0.01) $11 $0.01 $6 - $62 $0.06 Disposition/Acquisition (Gains)/Losses ($23) ($0.02)5 ($367) ($0.51)6 Impairment Losses $139 $0.147 $30 $0.088 Loss on Extinguishment of Debt $21 $0.029 $66 $0.0610 $322 $0.39 $354 $0.37 Unrealized Foreign Currency Transaction ADJUSTED PTC1 & ADJUSTED EPS1 1.  2.  3.  4.  5.  6.  7.  8.  9.  10.  (Gains)/Losses4 A non-GAAP financial measure as reconciled above. See “definitions”. NCI is defined as Noncontrolling Interests. Unrealized derivative (gains) losses were net of income tax per share of (0.01) and $0.00 in the three months ended September 30, 2015 and 2014, respectively. Unrealized foreign currency transaction (gains) losses were net of income tax per share of $0.01 and $0.03 in the three months ended September 30, 2015 and 2014, respectively. Amount primarily relates to the gain from the sale of Armenia Mountain of $22 million ($14 million, or $0.02 per share, net of income tax per share of $0.01). Amount primarily relates to the gain from the sale of a noncontrolling interest in Masinloc of $283 million ($283 million, or $0.39 per share, net of income tax per share of $0.00), the gain from the sale of the UK Wind projects of $78 million ($78 million, or $0.11 per share, net of income tax per share of $0.00), the tax benefit of $12 million ($0.02 per share) associated with the agreement executed in September 2014 to sell a noncontrolling interest in our Dominican Republic businesses, and the tax expense of $4 million ($0.01 per share) related to the Silver Ridge Power transaction. Amount primarily relates to the asset impairments at Kilroot of $113 million ($74 million, or $0.11 per share, net of income tax per share of $0.05) and at Buffalo Gap III of $118 million ($18 million, or $0.03 per share, net of noncontrolling interest of $90 million and of income tax per share of $0.01). Amount primarily relates to the other-than-temporary impairment of our equity method investment at Entek of $18 million ($12 million, or $0.02 per share, net of income tax per share of $0.01), the asset impairment at Ebute of $15 million ($23 million, or $0.03 per share, net of noncontrolling interest of $1 million and of income tax per share of $(0.01)), and a tax benefit of $25 million ($0.03 per share) associated with the previously recognized goodwill impairment at DPLER. Amount primarily relates to the loss on early retirement of debt at Gener of $11 million ($5 million, or $0.01 per share, net of income tax per share of $0.00), at Electrica Ventanas of $7 million ($3 million, or $0.00 per share, net of income tax per share of $0.00), at the Parent Company of $3 million ($0 million, or $0.00 per share, net of income tax per share of $0.00), and at IPL of $3 million ($1 million, or $0.00 per share, net of income tax per share of $0.00). Amount primarily relates to the loss on early retirement of debt at the Parent Company of $43 million ($25 million, or $0.03 per share, net of income tax per share of $0.03), at UK Wind projects of $18 million ($14 million, or $0.02 per share, net of income tax per share of $0.01), at Gener of $6 million ($3 million, or $0.00 per share, net of noncontrolling interest of $2 million and income tax per share of $0.00). Contains Forward-Looking Statements 55


Слайд 55

Reconciliation of YTD Adjusted PTC1 & Adjusted EPS1 YTD 2015 $ in Millions, Except Per Share Amounts Income (Loss) from Continuing Operations Attributable to AES and Diluted EPS Add Back Income Tax Expense from Continuing Operations Attributable to AES Pre-Tax Contribution Net of NCI2 $391 YTD 2014 Per Share (Diluted) Net of NCI2 and Tax $0.56 Net of NCI2 $583 $107 $0.81 $138 $498 Per Share (Diluted) Net of NCI2 and Tax $721 Adjustments Unrealized Derivative (Gains)/Losses3 ($29) ($0.03) ($21) ($0.02) $50 $0.05 $95 $0.07 Disposition/Acquisition (Gains)/Losses ($32) ($0.04)5 ($366) ($0.51)6 Impairment Losses $175 $0.187 $295 $0.348 Loss on Extinguishment of Debt $163 $0.169 $213 $0.2010 $825 $0.88 $937 $0.89 Unrealized Foreign Currency Transaction (Gains)/Losses4 ADJUSTED PTC1 & ADJUSTED EPS1 1.  2.  3.  4.  5.  6.  7.  8.  9.  10.  A non-GAAP financial measure as reconciled above. See “definitions”. NCI is defined as Noncontrolling Interests. Unrealized derivative (gains) losses were net of income tax per share of $(0.01) and $(0.01) in the nine months ended September 30, 2015 and 2014, respectively. Unrealized foreign currency transaction (gains) losses were net of income tax per share of $0.03 and $0.04 in the nine months ended September 30, 2015 and 2014, respectively. Amount primarily relates to the gain from the sale of Armenia Mountain of $22 million ($14 million, or $0.02 per share, net of income tax per share of $0.01). Amount primarily relates to the gain from the sale of a noncontrolling interest in Masinloc of $283 million ($283 million, or $0.39 per share, net of income tax per share of $0.00), the gain from the sale of the UK Wind projects of $78 million ($78 million, or $0.11 per share, net of income tax per share of $0.00), the tax benefit of $12 million ($0.02 per share) associated with the agreement executed in September 2014 to sell a noncontrolling interest in our Dominican Republic businesses, and the tax expense of $4 million ($0.01 per share) related to the Silver Ridge Power transaction. Amount primarily relates to the asset impairments at Kilroot of $113 million ($74 million, or $0.11 per share, net of income tax per share of $0.05), at UK Wind of $38 million ($30 million, or $0.04 per share, net of income tax per share of $0.00), and at Buffalo Gap III of $118 million ($18 million, or $0.03 per share, net of noncontrolling interest of $90 million and of income tax per share of $0.01). Amount primarily relates to the goodwill impairments at DPLER of $136 million ($117 million, or $0.16 per share, net of income tax per share of $0.03), and at Buffalo Gap of $18 million ($18 million, or $0.03 per share, net of income tax per share of $0.00) and asset impairments at Ebute of $67 million ($57 million, or $0.08 per share, net of noncontrolling interest of $3 million and of income tax per share of $0.01), at DPL of $12 million ($8 million, or $0.01 per share, net of income tax per share of $0.01), and at Newfield of $11 million ($6 million, or $0.00 per share, net of noncontrolling interest of $6 million and of income tax per share of $0.00) as well as the other-than-temporary impairments of our equity method investment at Silver Ridge Power of $42 million ($28 million, or $0.04 per share, net of income tax per share of $0.02) and at Entek of $18 million ($12 million, or $0.02 per share, net of income tax per share of $0.01). Amount primarily relates to the loss on early retirement of debt at the Parent Company of $113 million ($76 million, or $0.11 per share, net of income tax per share of $0.05), at IPL of $22 million ($11 million, or $0.02 per share, net of income tax per share of $0.01), at Panama of $15 million ($5 million, or $0.01 per share, net of income tax per share of $0.00), at Gener of $11 million ($5 million, or $0.01 per share, net of income tax per share of $0.00), at Electrica Ventanas of $7 million ($3 million, or $0.00 per share, net of income tax per share of $0.00), and at Sul of $4 million ($3 million, or $0.00 per share, net of income tax per share of $0.00). Amount primarily relates to the loss on early retirement of debt at the Parent Company of $188 million ($123 million, or $0.17 per share, net of income tax per share of $0.09), at UK Wind projects of $18 million ($14 million, or $0.02 per share, net of income tax per share of $0.01), at Gener of $8 million ($4 million, or $0.01 per share, net of noncontrolling interest of $2 million and income tax per share of $0.00). Contains Forward-Looking Statements 56


Слайд 56

Reconciliation of 2015 Guidance $ in Millions, Except Per Share Amounts 2015 Guidance Proportional Free Cash Flow1 $1,000-$1,350 Consolidated Net Cash Provided by Operating Activities $1,900-$2,700 Adjusted EPS1 Reconciliation $1.18-$1.25 Consolidated Adjustment Factor Proportional Consolidated Net Cash Provided by Operating Activities (a) $1,900-$2,700 $300-$750 $1,600-$1,950 Maintenance & Environmental Capital Expenditures (b) $650-$950 $200 $450-$750 Free Cash Flow1 (a - b) $1,100-$1,900 $100-$550 $1,000-$1,350 l  Commodity and foreign currency exchange rates and forward curves as of September 30, 2015 1.  A non-GAAP financial measure. See “definitions”. Contains Forward-Looking Statements 57


Слайд 57

Reconciliation of 2016 Guidance $ in Millions, Except Per Share Amounts 2016 Guidance Proportional Free Cash Flow1 $1,125-$1,475 Consolidated Net Cash Provided by Operating Activities $2,200-$3,000 Adjusted EPS1 Reconciliation $1.05-$1.15 Consolidated Adjustment Factor Proportional Consolidated Net Cash Provided by Operating Activities (a) $2,200-$3,000 $575-$1,025 $1,625-$1,975 Maintenance & Environmental Capital Expenditures (b) $550-$850 $200 $350-$650 Free Cash Flow1 (a - b) $1,500-$2,300 $375-$825 $1,125-$1,475 l  Commodity and foreign currency exchange rates and forward curves as of October 15, 2015 1.  A non-GAAP financial measure. See “definitions”. Contains Forward-Looking Statements 58


Слайд 58

Reconciliation of Net Debt1 as of September 30, 2015 $ in Millions Recourse Debt (Current) - Non-Recourse Debt (Current) $2,300 Recourse Debt (Noncurrent) $5,107 Non-Recourse Debt (Noncurrent) $13,291 Total Debt $20,698 LESS Cash & Cash Equivalents $1,437 Restricted Cash $341 Short-Term Investments $453 Debt Service Reserves & Other Deposits $339 Total $2,570 NET DEBT $18,128 1.  A non-GAAP financial measure. See “definitions”. Contains Forward-Looking Statements 59


Слайд 59

Assumptions Forecasted financial information is based on certain material assumptions. Such assumptions include, but are not limited to: (a) no unforeseen external events such as wars, depressions, or economic or political disruptions occur; (b) businesses continue to operate in a manner consistent with or better than prior operating performance, including achievement of planned productivity improvements including benefits of global sourcing, and in accordance with the provisions of their relevant contracts or concessions; (c) new business opportunities are available to AES in sufficient quantity to achieve its growth objectives; (d) no material disruptions or discontinuities occur in the Gross Domestic Product (GDP), foreign exchange rates, inflation or interest rates during the forecast period; and (e) material business-specific risks as described in the Company’s SEC filings do not occur individually or cumulatively. In addition, benefits from global sourcing include avoided costs, reduction in capital project costs versus budgetary estimates, and projected savings based on assumed spend volume which may or may not actually be achieved. Also, improvement in certain KPIs such as equivalent forced outage rate and commercial availability may not improve financial performance at all facilities based on commercial terms and conditions. These benefits will not be fully reflected in the Company’s consolidated financial results. The cash held at qualified holding companies (“QHCs”) represents cash sent to subsidiaries of the Company domiciled outside of the U.S. Such subsidiaries had no contractual restrictions on their ability to send cash to AES, the Parent Company, however, cash held at qualified holding companies does not reflect the impact of any tax liabilities that may result from any such cash being repatriated to the Parent Company in the U.S. Cash at those subsidiaries was used for investment and related activities outside of the U.S. These investments included equity investments and loans to other foreign subsidiaries as well as development and general costs and expenses incurred outside the U.S. Since the cash held by these QHCs is available to the Parent, AES uses the combined measure of subsidiary distributions to Parent and QHCs as a useful measure of cash available to the Parent to meet its international liquidity needs. AES believes that unconsolidated parent company liquidity is important to the liquidity position of AES as a parent company because of the non-recourse nature of most of AES’ indebtedness. Contains Forward-Looking Statements 60


Слайд 60

Definitions l  l  l  l  l  l  Adjusted Earnings Per Share (a non-GAAP financial measure) is defined as diluted earnings per share from continuing operations excluding gains or losses of both consolidated entities and entities accounted for under the equity method due to (a) unrealized gains or losses related to derivative transactions, (b) unrealized foreign currency gains or losses, (c) gains or losses due to dispositions and acquisitions of business interests, (d) losses due to impairments, and (e) costs due to the early retirement of debt, adjusted for the same gains or losses excluded from consolidated entities. The GAAP measure most comparable to Adjusted EPS is diluted earnings per share from continuing operations. AES believes that Adjusted EPS better reflects the underlying business performance of the Company and is considered in the Company’s internal evaluation of financial performance. Factors in this determination include the variability due to unrealized gains or losses related to derivative transactions, unrealized foreign currency gains or losses, losses due to impairments and strategic decisions to dispose or acquire business interests or retire debt, which affect results in a given period or periods. Adjusted EPS should not be construed as an alternative to diluted earnings per share from continuing operations, which is determined in accordance with GAAP. Adjusted Pre-Tax Contribution (a non-GAAP financial measure) represents pre-tax income from continuing operations attributable to AES excluding gains or losses of both consolidated entities and entities accounted for under the equity method due to (a) unrealized gains or losses related to derivative transactions, (b) unrealized foreign currency gains or losses, (c) gains or losses due to dispositions and acquisitions of business interests, (d) losses due to impairments, and (e) costs due to the early retirement of debt, adjusted for the same gains or losses excluded from consolidated entities. It includes net equity in earnings of affiliates, on an after-tax basis. The GAAP measure most comparable to Adjusted PTC is income from continuing operations attributable to AES. AES believes that Adjusted PTC better reflects the underlying business performance of the Company and is considered in the Company’s internal evaluation of financial performance. Factors in this determination include the variability due to unrealized gains or losses related to derivative transactions, unrealized foreign currency gains or losses, losses due to impairments and strategic decisions to dispose or acquire business interests or retire debt, which affect results in a given period or periods. Earnings before tax represents the business performance of the Company before the application of statutory income tax rates and tax adjustments, including the affects of tax planning, corresponding to the various jurisdictions in which the Company operates. Adjusted PTC should not be construed as an alternative to income from continuing operations attributable to AES, which is determined in accordance with GAAP. Free Cash Flow (a non-GAAP financial measure) is defined as net cash from operating activities less maintenance capital expenditures (including non-recoverable environmental capital expenditures), net of reinsurance proceeds from third parties. AES believes that free cash flow is a useful measure for evaluating our financial condition because it represents the amount of cash provided by operations less maintenance capital expenditures as defined by our businesses, that may be available for investing or for repaying debt. Free cash flow should not be construed as an alternative to net cash from operating activities, which is determined in accordance with GAAP. Net Debt (a non-GAAP financial measure) is defined as current and non-current recourse and non-recourse debt less cash and cash equivalents, restricted cash, short term investments, debt service reserves and other deposits. AES believes that net debt is a useful measure for evaluating our financial condition because it is a standard industry measure that provides an alternate view of a company’s indebtedness by considering the capacity of cash. It is also a required component of valuation techniques used by management and the investment community. Parent Company Liquidity (a non-GAAP financial measure) is defined as cash at the Parent Company plus availability under corporate credit facilities plus cash at qualified holding companies (“QHCs”). AES believes that unconsolidated Parent Company liquidity is important to the liquidity position of AES as a Parent Company because of the nonrecourse nature of most of AES’ indebtedness. Parent Free Cash Flow (a non-GAAP financial measure) should not be construed as an alternative to Net Cash Provided by Operating Activities which is determined in accordance with GAAP. Parent Free Cash Flow is equal to Subsidiary Distributions less cash used for interest costs, development, general and administrative activities, and tax payments by the Parent Company. Parent Free Cash Flow is used for dividends, share repurchases, growth investments, recourse debt repayments, and other uses by the Parent Company. Contains Forward-Looking Statements 61


Слайд 61

Definitions (Continued) l  l  l  l  Proportional Free Cash Flow – The Company defines Proportional Free Cash Flow as cash flows from operating activities less maintenance capital expenditures (including nonrecoverable environmental capital expenditures), adjusted for the estimated impact of noncontrolling interests. The proportionate share of cash flows and related adjustments attributable to noncontrolling interests in our subsidiaries comprise the proportional adjustment factor presented in the reconciliation below. Upon the Company’s adoption of the accounting guidance for service concession arrangements effective January 1, 2015, capital expenditures related to service concession assets that would have been classified as investing activities on the Condensed Consolidated Statement of Cash Flows are now classified as operating activities. Beginning in the first quarter of 2015, the Company changed the definition of Proportional Free Cash Flow to exclude the cash flows for capital expenditures related to service concession assets that are now classified within net cash provided by operating activities on the Condensed Consolidated Statement of Cash Flows. The proportional adjustment factor for these capital expenditures is presented in the reconciliation below. The Company excludes environmental capital expenditures that are expected to be recovered through regulatory, contractual or other mechanisms. An example of recoverable environmental capital expenditures is IPL’s investment in MATS-related environmental upgrades that are recovered through a tracker. The GAAP measure most comparable to proportional free cash flow is cash flows from operating activities. We believe that proportional free cash flow better reflects the underlying business performance of the Company, as it measures the cash generated by the business, after the funding of maintenance capital expenditures, that may be available for investing or repaying debt or other purposes. Factors in this determination include the impact of noncontrolling interests, where AES consolidates the results of a subsidiary that is not wholly owned by the Company. Proportional Metrics – The Company is a holding company that derives its income and cash flows from the activities of its subsidiaries, some of which are not wholly-owned by the Company. Accordingly, the Company has presented certain financial metrics which are defined as Proportional (a non-GAAP financial measure) to account for the Company’s ownership interest. Proportional metrics present the Company’s estimate of its share in the economics of the underlying metric. The Company believes that the Proportional metrics are useful to investors because they exclude the economic share in the metric presented that is held by non-AES shareholders. For example, Operating Cash Flow is a GAAP metric which presents the Company’s cash flow from operations on a consolidated basis, including operating cash flow allocable to noncontrolling interests. Proportional Operating Cash Flow removes the share of operating cash flow allocable to noncontrolling interests and therefore may act as an aid in the valuation the Company. Beginning in Q1 2015, the definition was revised to also exclude cash flows related to service concession assets. Proportional metrics are reconciled to the nearest GAAP measure. Certain assumptions have been made to estimate our proportional financial measures. These assumptions include: (i) the Company’s economic interest has been calculated based on a blended rate for each consolidated business when such business represents multiple legal entities; (ii) the Company’s economic interest may differ from the percentage implied by the recorded net income or loss attributable to noncontrolling interests or dividends paid during a given period; (iii) the Company’s economic interest for entities accounted for using the hypothetical liquidation at book value method is 100%; (iv) individual operating performance of the Company’s equity method investments is not reflected and (v) inter-segment transactions are included as applicable for the metric presented. The proportional adjustment factor, proportional maintenance capital expenditures (net of reinsurance proceeds), and proportional non-recoverable environmental capital expenditures are calculated by multiplying the percentage owned by non-controlling interests for each entity by its corresponding consolidated cash flow metric and adding up the resulting figures. For example, the Company owns approximately 70% of AES Gener, its subsidiary in Chile. Assuming a consolidated net cash flow from operating activities of $100 from AES Gener, the proportional adjustment factor for AES Gener would equal approximately $30 (or $100 x 30%). The Company calculates the proportional adjustment factor for each consolidated business in this manner and then adds these amounts together to determine the total proportional adjustment factor used in the reconciliation. The proportional adjustment factor may differ from the proportion of income attributable to non-controlling interests as a result of (a) non-cash items which impact income but not cash and (b) AES’ ownership interest in the subsidiary where such items occur. Subsidiary Liquidity (a non-GAAP financial measure) is defined as cash and cash equivalents and bank lines of credit at various subsidiaries. Subsidiary Distributions should not be construed as an alternative to Net Cash Provided by Operating Activities which is determined in accordance with GAAP. Subsidiary Distributions are important to the Parent Company because the Parent Company is a holding company that does not derive any significant direct revenues from its own activities but instead relies on its subsidiaries’ business activities and the resultant distributions to fund the debt service, investment and other cash needs of the holding company. The reconciliation of the difference between the Subsidiary Distributions and Net Cash Provided by Operating Activities consists of cash generated from operating activities that is retained at the subsidiaries for a variety of reasons which are both discretionary and non-discretionary in nature. These factors include, but are not limited to, retention of cash to fund capital expenditures at the subsidiary, cash retention associated with non-recourse debt covenant restrictions and related debt service requirements at the subsidiaries, retention of cash related to sufficiency of local GAAP statutory retained earnings at the subsidiaries, retention of cash for working capital needs at the subsidiaries, and other similar timing differences between when the cash is generated at the subsidiaries and when it reaches the Parent Company and related holding companies. Contains Forward-Looking Statements 62


Слайд 62


×

HTML:





Ссылка: