Financial review
Profit and loss account |
|||||
|
|
|
|
|
|
(€ million) |
2017 |
2016 |
2015 |
Change |
% Ch. |
Net sales from operations |
66,919 |
55,762 |
72,286 |
11,157 |
20.0 |
Other income and revenues |
4,058 |
931 |
1,252 |
3,127 |
.. |
Operating expenses |
(55,412) |
(47,118) |
(59,967) |
(8,294) |
(17.6) |
Other operating income (expense) |
(32) |
16 |
(485) |
(48) |
.. |
Depreciation, depletion, amortization |
(7,483) |
(7,559) |
(8,940) |
76 |
1.0 |
Impairment reversals (impairment losses), net |
225 |
475 |
(6,534) |
(250) |
(52.6) |
Write-off |
(263) |
(350) |
(688) |
87 |
24.9 |
Operating profit (loss) |
8,012 |
2,157 |
(3,076) |
5,855 |
271.4 |
Finance income (expense) |
(1,236) |
(885) |
(1,306) |
(351) |
(39.7) |
Net income from investments |
68 |
(380) |
105 |
448 |
.. |
Profit (loss) before income taxes |
6,844 |
892 |
(4,277) |
5,952 |
.. |
Income taxes |
(3,467) |
(1,936) |
(3,122) |
(1,531) |
(79.1) |
Tax rate (%) |
50.7 |
217.0 |
.. |
.. |
|
Net profit (loss) - continuing operations |
3,377 |
(1,044) |
(7,399) |
4,421 |
.. |
Net profit (loss) - discontinued operations |
|
(413) |
(1,974) |
413 |
.. |
Net profit (loss) |
3,377 |
(1,457) |
(9,373) |
4,834 |
.. |
attributable to: |
|
|
|
|
|
- Eni’s shareholders |
3,374 |
(1,464) |
(8,778) |
4,838 |
.. |
- continuing operations |
3,374 |
(1,051) |
(7,952) |
4,425 |
.. |
- discontinued operations |
|
(413) |
(826) |
413 |
.. |
- Non-controlling interest |
3 |
7 |
(595) |
(4) |
(57.1) |
- continuing operations |
3 |
7 |
553 |
(4) |
(57.1) |
- discontinued operations |
|
|
(1,148) |
|
|
2017 results
Net profit attributable to Eni’s shareholders for the full year of 2017 was €3,374 million, a noticeable improvement over 2016, when a loss of €1,464 million was incurred from both continuing and discontinued operations, with the latter including a one-off charge of €413 million on the Saipem shareholding following the loss of control over the investee. The reported operating profit for the full year of 2017 was €8,012 million, sharply higher than in 2016 (up by €5,855 million). The Eni Group recorded a substantial recovery in profitability across all business segments. This trend benefitted from the progress in the implementation of the Group’s strategy and was driven by a faster time-to-market of discoveries, profitable production growth, efficiency gains, restructuring of the long-term gas contracts portfolio, as well as the restructuring of refining and petrochemical hubs.
Leveraging on the turnaround achievements, Eni was able to fully capture an ongoing recovery in the oil price scenario, with Brent crude oil prices up by 24% y-o-y driven by better market fundamentals. The downstream businesses were helped by higher global demand for commodities.
The 2017 result was also helped by the net gains of €2,739 million recorded on the divestment of a 40% interest in the Zohr gas field offshore Egypt and of a 25% interest in natural gas-rich Area 4 offshore Mozambique, which effect was offset for two thirds by the recognition of a number of special charges and write-downs. Finally, the Group profit & loss benefitted of a lower tax rate of 51% in line with the Group historical average, while in 2016 the tax rate was much higher at 217%. This trend was explained by the recovery in profit before taxes of the E&P segment which helped the Company offset against the taxable income a higher share of deductible expenses, including those incurred under PSA contracts, and to dilute the incidence of non-deductible expenses.
In 2017, the trading environment was characterized by a recovery in crude oil prices, particularly in the last part of the year. This was driven by a better balance between global demand and supplies on the back of the agreement reached by OPEC countries at the end of November 2016 to reduce the output of the cartel, joined also by certain non OPEC countries (among which Russia). The average price for the Brent crude oil benchmark increased by 24% y-o-y. This recovery was not fully reflected in Eni’s average hydrocarbon realizations because of the slow recovery of gas realizations on equity production, also reflecting time lags in oil-linked price formulas.
Eni’s refining margins (Standard Eni Refining Margin - SERM) which represents the benchmark for the level of profitability of Eni’s refineries before fixed cash expenses, increased from a year ago (up by 19%) to $5 per barrel benefitting from higher relative prices of products compared to the cost of the petroleum feedstock. This trend has weakened in the fourth quarter 2017 due to a swift upward movements in the Brent price. The Company managed to reduce its break-even margin and to align it with the current trading environment.
The exchange rate of euro against the dollar was 1.13, with an appreciation of 2.1% compared to the average exchange rate recorded in 2016.
Adjusted results1 |
|||||||||
|
|
|
|
|
|
||||
(€ million) |
2017 |
2016 |
2015 |
Change |
% Ch. |
||||
|
|||||||||
Operating profit (loss) - continuing operations |
8,012 |
2,157 |
(3,076) |
5,855 |
271.4 |
||||
Exclusion of inventory holding (gains) losses |
(219) |
(175) |
1,136 |
|
|
||||
Exclusion of special items |
(1,990) |
333 |
6,426 |
|
|
||||
Adjusted operating profit (loss) - continuing operations |
5,803 |
2,315 |
4,486 |
3,488 |
150.7 |
||||
|
|
|
|
|
|
||||
Net profit (loss) attributable to Eni’s shareholders |
3,374 |
(1,051) |
(7,952) |
4,425 |
.. |
||||
Exclusion of inventory holding (gains) losses |
(156) |
(120) |
782 |
|
|
||||
Exclusion of special items |
(839) |
831 |
7,973 |
|
|
||||
Adjusted net profit (loss) attributable to Eni’s shareholders(a) |
2,379 |
(340) |
803 |
2,719 |
.. |
||||
Tax rate (%) |
56.8 |
120.6 |
82.4 |
|
|
Adjusted operating profit and adjusted net profit are determined by excluding inventory holding gains or losses and extraordinary and non-recurring gains and losses (special items).
In 2017, gains on disposals, asset revaluations, impairment losses and other special charges were a net positive of €995 million in net profit and of €2,209 million in operating profit.
Excluding these gains/charges and an inventory holding profit of €156 million (€219 million pre-tax), the adjusted net profit for the year was €2,379 million compared to a loss of €340 million in 2016, while the Group adjusted operating profit was €5,803 million, more than doubling y-o-y.
The €3.5 billion increase of adjusted operating profit was explained for €3.1 billion by scenario effects and for €0.6 billion by volumes growth and efficiency and optimization gains, partly offset by OPEC cuts and one-off effects amounting to €0.2 billion.
Summarized group balance sheet
The summarized Group balance sheet aggregates the amount of assets and liabilities derived from the statutory balance sheet in accordance with functional criteria which consider the enterprise conventionally divided into the three fundamental areas focusing on resource investments, operations and financing. Management believes that this summarized group balance sheet is useful information in assisting investors to assess Eni’s capital structure and to analyse its sources of funds and investments in fixed assets and working capital. Management uses the summarized group balance sheet to calculate key ratios such as the return on invested capital (ROACE), gearing and leverage.
Summarized Group Balance Sheet |
|||
|
|
|
|
(€ million) |
December 31, 2017 |
December 31, 2016 |
Change |
Fixed assets |
|
|
|
Property, plant and equipment |
63,158 |
70,793 |
(7,635) |
Inventories - Compulsory stock |
1,283 |
1,184 |
99 |
Intangible assets |
2,925 |
3,269 |
(344) |
Equity-accounted investments and other investments |
3,730 |
4,316 |
(586) |
Receivables and securities held for operating purposes |
1,698 |
1,932 |
(234) |
Net payables related to capital expenditure |
(1,379) |
(1,765) |
386 |
|
71,415 |
79,729 |
(8,314) |
Net working capital |
|
|
|
Inventories |
4,621 |
4,637 |
(16) |
Trade receivables |
10,182 |
11,186 |
(1,004) |
Trade payables |
(10,890) |
(11,038) |
148 |
Tax payables and provisions for net deferred tax liabilities |
(2,387) |
(3,073) |
686 |
Provisions |
(13,447) |
(13,896) |
449 |
Other current assets and liabilities |
287 |
1,171 |
(884) |
|
(11,634) |
(11,013) |
(621) |
Provisions for employee post-retirement benefits |
(1,022) |
(868) |
(154) |
Assets held for sale including related liabilities |
236 |
14 |
222 |
CAPITAL EMPLOYED, NET |
58,995 |
67,862 |
(8,867) |
Eni shareholders’ equity |
48,030 |
53,037 |
(5,007) |
Non-controlling interest |
49 |
49 |
|
Shareholders’ equity |
48,079 |
53,086 |
(5,007) |
Net borrowings |
10,916 |
14,776 |
(3,860) |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
58,995 |
67,862 |
(8,867) |
The Summarized Group Balance Sheet was affected by the movement in the EUR/USD exchange rate, which determined a decrease in net capital employed, total equity and net borrowings by €6,774 million, €5,573 million, and €1,201 million respectively. This was due to translation into euros of the financial statements of US-denominated subsidiaries reflecting a 13,9% appreciation of the euro against the US dollar (1 EUR= 1.200 USD at September 30, 2017 compared to 1.054 at December 31, 2016).
Fixed assets (€71,415 million) decreased by €8,314 million from December 31, 2016. The item “Property, plant and equipment” was down by €7,635 million mainly due to DD&A (€7,483 million) and negative currency movements (€7,025 million), partially offset by capital expenditure of €8,681 million.
The “Intangible assets” decreased by €344 million due to the derecognition of the goodwill of Eni G&P NV following the disposal defined in 2017, as well as the negative effect of exchange rate differences.
The decrease in the item “Equity-accounted investments and other investments” of €586 million was due to the impairment of Eni’s interest in the E&P segment and Chemical business, the negative results of the subsidiaries company and the disposals.
Net working capital was in negative territory at minus €11,634 million and decreased by €621 million y-o-y driven by reduced trade receivables (-€1,004 million), due to better management of working capital and higher volume of trade receivables due beyond end of the reporting period which were transferred to factoring institution, as well as decreased of other current assets and liabilities (-€884 million) due mainly to the impairment of certain receivables in the E&P segment.
These negatives were partly offset by the decrease in tax payables and provisions for deferred taxes (+€686 million) and the reduction in the risk provisions (+€449 million) for the exchange rate effect.
Assets held for sale including related liabilities (€236 million) are related to: (i) an agreement signed by Eni and MET Holding AG to divest 98.99% (entire stake owned) of Tigáz Zrt and Tigáz DSO (100% Tigáz Zrt) to MET, including Eni’s gas distribution operations in Hungary. The transaction is subject to regulatory approval by the relevant authorities; (ii) disposal of tangible assets and investments in the E&P segment.
Sources and uses of cash
In 2017, net cash provided by operating activities from continuing operations amounted to €10,117 million. The closing of the divestment of Eni’s assets in Mozambique and Egypt and other disposals generated €5.455 million of proceeds. These inflows funded financial requirements for capital expenditure (€9,191 million including investments), the payment of Eni’s dividend (the final dividend for fiscal year 2016 and the 2017 interim dividend totaling €2,881 million).
Summarized Group Cash Flow Statement |
||||
|
|
|
|
|
(€ million) |
2017 |
2016 |
2015 |
Change |
Net profit (loss) - continuing operations |
3,377 |
(1,044) |
(7,399) |
4,421 |
Adjustments to reconcile net profit (loss) to net cash provided by operating activities: |
|
|
|
|
- depreciation, depletion and amortization and other non monetary items |
8,720 |
7,773 |
17,216 |
947 |
- net gains on disposal of assets |
(3,446) |
(48) |
(577) |
(3,398) |
- dividends, interests, taxes and other changes |
3,650 |
2,229 |
3,215 |
1,421 |
Changes in working capital related to operations |
1,440 |
2,112 |
4,781 |
(672) |
Dividends received, taxes paid, interests (paid) received during the period |
(3,624) |
(3,349) |
(4,361) |
(275) |
Net cash provided by operating activities - continuing operations |
10,117 |
7,673 |
12,875 |
2,444 |
Net cash provided by operating activities - discontinued operations |
|
|
(1,226) |
|
Net cash provided by operating activities |
10,117 |
7,673 |
11,649 |
2,444 |
Capital expenditure - continuing operations |
(8,681) |
(9,180) |
(10,741) |
499 |
Capital expenditure - discontinued operations |
|
|
(561) |
|
Capital expenditure |
(8,681) |
(9,180) |
(11,302) |
499 |
Investments and purchase of consolidated subsidiaries and businesses |
(510) |
(1,164) |
(228) |
654 |
Disposals |
5,455 |
1,054 |
2,258 |
4,401 |
Other cash flow related to capital expenditure, investments and disposals |
(373) |
465 |
(1,351) |
(838) |
Free cash flow |
6,008 |
(1,152) |
1,026 |
7,160 |
Borrowings (repayment) of debt related to financing activities |
341 |
5,271 |
(300) |
(4,930) |
Changes in short and long-term financial debt |
(1,712) |
(766) |
2,126 |
(946) |
Dividends paid and changes in non-controlling interests and reserves |
(2,883) |
(2,885) |
(3,477) |
2 |
Effect of changes in consolidation, exchange differences and cash and cash equivalent related to discontinued operations |
(65) |
(3) |
(780) |
(62) |
NET CASH FLOW |
1,689 |
465 |
(1,405) |
1,224 |
Net cash provided by operating activities before changes in working capital at replacement cost |
8,458 |
5,386 |
8,510 |
3,072 |
Changes in net borrowings |
||||
|
|
|
|
|
(€ million) |
2017 |
2016 |
2015 |
Change |
Free cash flow |
6,008 |
(1,152) |
1,026 |
7,160 |
Net borrowings of divested companies |
261 |
5,848 |
83 |
(5,587) |
Exchange differences on net borrowings and other changes |
474 |
284 |
(818) |
190 |
Dividends paid and changes in non-controlling interest and reserves |
(2,883) |
(2,885) |
(3,477) |
2 |
CHANGE IN NET BORROWINGS |
3,860 |
2,095 |
(3,186) |
1,765 |