Debt Investor Update May / June 2018

Page created by Kathy Frank
 
CONTINUE READING
Debt Investor Update May / June 2018
Debt Investor Update
             May / June 2018
Debt Investor Update May / June 2018
2017: We delivered on our promises

 Achievements                                           Economic net debt
                                                        € bn                                Hybrid
 De-risking completed: Transfer of interim and                  26.3                       cancelled
 final nuclear storage obligations (KFK Solution)                                  21.5
                                                                                                       19.2
 Delivery on promises: Successful execution of
 ABB, Phoenix cost savings                                      ~5.3x
                                                               EBITDA              ~4.4x                ~3.9x
                                                                                  EBITDA               EBITDA
 Nuclear decommissioning cost savings

 Overachievement of deleveraging targets due
 to NFT refund, Electrabel court case                           FY 16             Q2 17                FY 17

 Adj. EBIT at upper end of guidance
                                                        Further measures to be finalized:
 FFO/Net Debt ratio well above plan and
 thresholds                                         +   Monetization of Uniper shares
                                                    +   Transfer of Nord Stream 1 stake into CTA
                                                    +   Further nuc. decommissioning cost savings and additional measures
                                                                                                                            2
Debt Investor Update May / June 2018
Strong Q1 2018 reinforces E.ON’s position of
strength for the acquisition of innogy
  Highlights                                                       Key Financials1
                                                                   €m

        Strong EBIT development: +24% Q1 2018 vs.                                 1,715

        low base in Q1 2017                                             1,517

                                                                                                            1,284
        Adj. Net Income increased +38% YoY
                                                                                                    1,038
        FY 2018 guidance confirmed:
        EBIT €2.8-3.0 bn, Adj. Net Income €1.3-1.5 bn                                                                        727

                                                                                                                    525
        Voluntary PTO2 to innogy minority shareholders
        formally launched

                                                                           EBITDA                       EBIT        Adj. Net Income

                                                                        Q1 2017           Q1 2018                                     3
1. Adjusted for non operating effects, 2. Public Takeover Offer.
Debt Investor Update May / June 2018
Operational update

                        Energy Networks Germany                                                                   Customer Solutions Germany/UK

         • OLG1 court decision on allowed RoE2                                                   • Customer numbers continue to grow
            • Ruling: 6.91% set by BNetzA too low                                                   • More than 50,000 additional household customers
            • Independent expert view: 7.7% adequate                                                  in Q1
            • BNetzA: appeal at last resort BGH3                                                    • Following gain of more than 100,000 in Q4 2017
                                                                                                      and stabilization in Q2 & Q3 2017
         • General efficiency factor gas                                                            • Managed to reduce churn rate below market
            • Reduction from 1.5% to 0.49%                                                            average in UK
            • However, E.ON filed legal complaint                                                   • Strategy of innovative tariff offerings and focused
            • Calculation method too unreliable                                                       sales channels is bearing fruits

         • General efficiency factor power                                                       • UK political environment disappointing
            • Decision by BNetzA in Q3 at the earliest                                              • Price cap still pending, many uncertainties remain

                                                                                                                                                            4
1. Higher Regional Court of Düsseldorf (Oberlandesgericht – OLG), 2. Return on Equity, 3. German Federal Court of Justice (Bundesgerichtshof – BGH)
Debt Investor Update May / June 2018
Outlook 2018 confirmed
                                                                                                           E.ON Q1 2018 results

                                        Outlook 2018             Effects for the remainder of 2018
                                                                    Energy       + Sweden: power tariff increase
                                                                   Networks      – Germany: reversal of regulatory
                                                   €2.8-3.0 bn                     effects, new regulatory period for gas,
                                                                                   concession loss Hamburg
                                                                   Customer      + Germany: non-reoccurrence of a
                                        EBIT1                      Solutions       negative one-off effect in 2017
                                                                                 – Germany & UK: restructuring costs
                                                                                 – UK: competitive dynamics
                                                                  Renewables     + Offshore & Onshore: capacity additions
                                                                                   (Bruenning’s Breeze, Radford’s Run,
                                                                                   Rampion)
                                                   €1.3-1.5 bn                   – Onshore: subsidy expiries
                                        Adj. Net
                                                                  Non-Core
                                        Income1                                +/–
                                                                                + PreussenElektra: non-reoccurrence of
                                                                                   one-off effects from 2017
                                                                                 – PreussenElektra: lower hedged prices

                                                                                                                             5
1. Adjusted for non operating effects
Debt Investor Update May / June 2018
Creating the future of energy
                                                                                                                                             EBIT (€ bn)


• Focus: Europe’s first energy player with exclusive downstream focus                                                              ~51


• Unique downstream footprint: RAB and customer numbers rise >60%                                                1

                                                                                                                     Enel2        Future        Engie2     Nat. Grid2 Iberdrola2

• Earnings quality: network EBIT share rises to ~80%                              1                                                E.ON

                                                                                                                               Regulated Asset Base (RAB € bn)

• Strong synergies: fading nuclear earnings overcompensated by €600-
                                                                                                                     ~371, 3
     800m synergies

• Attractive dividends: aiming to deliver absolute annual dividend
     growth                                                                                                          Future      Nat. Grid      Enel       Iberdrola      Engie
                                                                                                                      E.ON
• EPS accretion: from second year after closing                                                                               European Customer Numbers (m)

• Solid capital structure: high commitment to strong BBB rating                                                       ~501

• Limited cash impact: acquisition of RWE‘s 76.8% in innogy via asset
     exchange; attractive offer to minority shareholders                                                              Future             Enel            Engie         Iberdrola
                                                                                                                       E.ON
                                                                                                                                                                             6
 1. Future E.ON pro-forma EBIT 2017 (innogy data based on public information), 2. Bloomberg Data, 3. RABs from
 different regulatory regimes are not directly comparable due to significant methodical differences.
Debt Investor Update May / June 2018
Acquisition of innogy via innovative asset exchange

                                                  16.67% Stake in Future E.ON                         RWE to receive 16.67% in new E.ON via 20% capital
                                                          (~€3.7bn)                                   increase against contribution in kind (authorized capital)

                     76.8% stake in                                                                   RWE to receive the following assets:
                         innogy                                                                            • E.ON‘s and innogy‘s renewables businesses4
   Asset              (from RWE)                    E.ON & innogy Renewables                               • Additional assets: E.ON’s minority stakes in two
   Swap                                                  & Other Assets                                       RWE operated nuclear power plants2, innogy’s
                                                          (~€13.5bn)1                                         gas storage business and minority participation
                                                                                                              in Kelag

                     E.ON receives                                                                    RWE receives innogy dividends for 2017 and 2018
                                                   Innogy dividends (~€1.4bn)                         Cash payment from RWE to E.ON of €1.5bn3
                      €1.5bn cash

                         23.2%                                                                        Attractive cash offer to minority shareholder in innogy
Acquisition                                       Offer price and secured innogy
                      (Min. share-                                                                    with total offer value €38.40 (= €40.00 pre 2017
 financing                                              dividend for 2018                             dividend of €1.60 paid in April 2018)
                        holders)

1. Equity value for transfer perimeter 2. Gundremmingen (25% stake) and Emsland (12.5% stake), 3. Payment to balance asset valuation.                              7
4. Excludes 20% in Rampion and certain onshore capacity indirectly held by E.ON and innogy.
Debt Investor Update May / June 2018
Credit-friendly transaction structure minimizes transaction risk
and additional leverage
                     • Asset swap with RWE incl. cash payment to E.ON

  Deal Structure     • PTO for 23.2% free float
                        Acquisition financing covers 100% PTO acceptance

                     • RWE stake of 76.8% enough to conclude DPLTA – legal integration
  Deal certainty       secured – transaction is a “done deal”

                     • Transaction economics fixed as per Jan. 1, 2018
  Economic risk         Purchase price and cash component fixed
    allocation          Locked Box approach
                        Risks and chances of assets transferred

                     • 20% capital increase in kind already implemented
 Capital structure      Full use of capital authorizations supports
                          capital structure
                                                                                         8
Debt Investor Update May / June 2018
Size of Future E.ON will substantially increase

Improving business risk:                                   Group EBITDA 2017
                                                                              E.ON today                                         Future E.ON

1.Increased size
2.Improved
                                                                                 ~€5bn                 +60%                     ~€8bn1
  diversification
3.Higher share of
                                                                Future E.ON: Customer Solutions                      Future E.ON: Networks
  regulated earnings

                                                                     ~31m                    ~50m                          ~€23bn                    ~€37bn
                                                                   Customers               Customers1                       RAB2                      RAB1,2

1. Future E.ON pro-forma 2017 (innogy data based on public information), 2. RABs from different regulatory regimes are not directly comparable due to significant   9
methodical differences.
Debt Investor Update May / June 2018
Improved diversification across Europe

Improving business risk:                                Unique downstream position across Europe

1.Increased size
2.Improved
  diversification
3.Higher share of
  regulated earnings

1. E.ON 2017 reported, 2. innogy 2017 reported, 3. Future E.ON pro-forma 2017 (innogy data based on public information), 4. RABs from different regulatory   10
regimes are not directly comparable due to significant methodical differences.
Increasing share of high-quality regulated earnings

Improving business risk:                                Future E.ON: Share of regulated network EBITDA 2017

1.Increased size
2.Improved
  diversification                                                         ~55%1                                  ~70%2
3.Higher share of
  regulated earnings

                                                                                  Predominantly in jurisdictions with
                                                                                    strong regulatory frameworks

    Regulated        Quasi-regulated        Non-regulated                                                                11
1. E.ON 2017 reported, 2. Future E.ON pro-forma 2017 (innogy data based on public information)
Integration of innogy provides for strong synergy potential
                           Estimated synergies (€ m)2                                                                  Synergy focus1, 2
                                                                                                                                      Corporate Functions & IT
                                                                             €600-800m                                                Energy Sales & Customer
                                                                                                                                      Solutions
                                                                                ~100%                                                 Energy Networks

                                                         ~55%

                                ~25%                                                                     • Strong synergy potential of €600-800m
                                                                                                         • 10-15% of controllable costs
         ~5%
                                                                                                         • ~5000 FTEs affected (~7% of employee
                                                                                                           base)
        2019                     2020                    2021                     2022

                                                                                                                                                         12
1. Synergy split (€ million), 2. Future E.ON pro-forma 2017 (innogy data based on public information).
Clear path to obtain full control, irrespective of PTO acceptance rate

               2018                                             2019                                                      2020                           2021

                                                                      1st Closing                                     2nd Closing
         Voluntary public                               • E.ON becomes ≥76.8%
                                                                                                     • Transfer of E.ON and innogy RES Assets
       takeover offer (PTO)                               shareholder in innogy
                                                                                                     • Transfer of Kelag participation and gas
       (late April – early July)                        • RWE becomes 16.67%
                                                                                                       storage assets of innogy
                                                          shareholder in E.ON (20%
        Extended offer period                             capital increase)
             (mid July)                                 • €1.5bn cash payment to E.ON1
                                                        • Transfer of other assets2

                                                           Antitrust approvals
                                                                                                     Full legal integration
                                                                                                                         Integration & synergies

1. Payment to balance asset valuation, 2. Transfers of E.ON minority shares in the two RWE-operated nuclear power plants Gundremmingen (25% stake) and          13
Emsland (12.5% stake) to RWE.
Sound liquidity profile to support upcoming
maturities and transaction
Liquidity Sources (as of end Q1 2018)                                       Maturity profile (as of end Q1 2018)1
 € bn                                                                       € bn
                                                                                                                                                   4.8
  Liquid funds                                          4.1
  Non-current securities                                2.4
                                                                                               $2 bn repaid on
  Total                                                 6.5
                                                                                                  April 30

        Not including ~€3.8 bn proceeds from
        Uniper disposal expected for mid-2018                                  2.0

                                                                                                     1.4
                                                                                         1.1
  Syndicated loan (undrawn)                           2.75                                                  0.8
                                                                                                                                    0.6
                                                                                                                           0.4
  € / $ Commercial Paper                                                                                            0.1                    0.0
                                                   10 / 10
  programs (undrawn)
                                                                             2018        2019     2020      2021    2022   2023     2024   2025   ≥2026
  Acquisition facility
                                                        5.0                        EUR         GBP         USD      JPY     Other
  (undrawn)
                                                                                                                                                          14
1. Bonds and promissory notes issued by E.ON SE and E.ON International Finance B.V. (fully guaranteed by E.ON SE)
Pro-forma economic net debt based on FYE 2017

                E.ON1                    innogy1                                    Transaction effects                              Future E.ON2, 3
          in € bn
                                           ~15.6                                                                                            ~35

                                           ~12.3
                                                                      ~€2.8bn debt                                Acquisition of 23.2%
                 ~19.2                      ~3.0                   transferred to RWE                               minority shares
                                                    ~0.3
                    ~5.0                                         • Nuclear provisions: ~€0.9bn
                                                                 • AROs (Renewables): ~€0.9bn        €1.5bn cash payment
                    ~3.6
                                                                 • Tax equity liabilities                 from RWE
                                                                   (Renewables): ~€0.6bn
                 ~10.6                                           • Pension provisions
                                                                   (Renewables): ~€0.4bn

                     Economic Net Debt 2017                                                                                        Economic Net Debt 2017

                Net financial position        Provisions for pensions         Asset-retirement obligations
                                                                                                                                                            15
1. E.ON 2017 reported / Innogy 2017 reported, 2. Future E.ON pro-forma 2017 (innogy data based on public information),
3. E.ON will address structural subordination post closing
Structural subordination

            E.ON SE                          Bonds          • Structural subordination may become a
                                                              topic post closing
        E.ON Int. Finance B.V.               Bonds          • To the extent necessary, E.ON has the choice
                                   Guaranteed by E.ON SE      among several mitigants for structural
                                                              subordination:
                                                              − moving innogy bonds to E.ON level
              innogy SE                      Bonds              and replacing innogy guarantee with
                                                                E.ON guarantee
            innogy Finance B.V.              Bonds            − upstream guarantee from innogy to E.ON
                                  Guaranteed by innogy SE
                                                              − liability management

      E.ON will address structural subordination post closing
                                                                                                       16
Rating agencies acknowledge improved business risk profile and
confirm ratings

               • S&P sees improving business risk profile from higher share of fully regulated
                 earnings
   S&P         • BBB / A-2 (stable) ratings confirmed after announcement of transaction
               • FFO/Debt threshold expected to be lowered

               • Transaction transforms E.ON’s business profile with some 70% of group EBITDA
                 coming from the greatly enlarged electricity and gas distribution segment
  Moody‘s      • Following a Review for Downgrade, Baa2 / P-2 ratings with stable outlook
                 confirmed
               • FFO/Debt threshold lowered from “mid teens” to “comfortably low teens”

                                                                                                 17
Rating commitment is a cornerstone of our financial policy

                                        • Press releases, ad-hoc notices, etc. include our rating
                                          commitment where appropriate
      Capital Structure:
                                        • Equity story includes rating commitment
      Strong BBB / Baa
                                        • CEO and CFO emphasized rating commitment
                                          multiple times in public statements

       • Rating and capital structure are a crucial part of E.ON‘s financial policy

      • Commitment underpinned by all necessary means – as proven in previous years
       • Public commitment reiterated multiple times
                                                                                                    18
Appendix
1   Financial Details Q1 2018
2   Further Transaction Details
3   Contacts, Calendar & Disclaimer
1

    Financial Highlights                                                                                                                   E.ON Q1 2018 results

                                                                                         EBIT                                     Adj. Net Income
                                                                                         • Energy Networks: -5% YoY               • Improves €202 m YoY
                                                                                           Reversal of regulatory effects in
      €m                               Q1 2017           Q1 2018          % YoY
                                                                                           Germany and tariff increases in          Driven by strong EBIT and
                                                                                           Sweden                                   profiting from refinancing
     Sales                              10,480              9,330            -11         • Customer Solutions: +23% YoY             benefits and stable tax rate
               1                                                                           Price increases in Germany 2017,         (25%)
     EBITDA                               1,517             1,715           +13
                                                                                           competitive dynamics in the UK
     EBIT 1                               1,038             1,284           +24          • Renewables: +7% YoY
                           1                                                               Capacity additions, partly offset by
     Adjusted net income                    525               727           +38
                                                                                           subsidy expiries
     OCF bIT                              1,027               359            -65
                                                                                                                                  Investments
     Investments                            588               696           +18             OCF bIT                               • Energy Networks: €271 m
     Economic net debt ²               -19,248            -19,658             -2            • Cash provided by operating            (vs. €260 m YoY)
                                                                                              activities €0.7 bn below prior-     • Customer Solutions: €74
                                                                                              year level                            m (vs. €64 m YoY)
                                                                                            • Key driver: One-off effects in      • Renewables: €180 m
                                                                                              Working Capital                       (vs. €251 m YoY )
                                                                                                                                  • Non-Core: €161 m
                                                                                                                                    (vs. €5 m YoY)

    1. Adjusted for non operating effects, 2. Economic net debt as per 31 Dec 2017 and                                                                      20
    31 Mar 2018; Economic net debt definition takes into account the decommissioning
    provisions calculated with a real discount rate of 0.0% as opposed to IFRS AROs
1

    EBIT 24% above prior year                                                                                                        E.ON Q1 2018 results

     EBIT1 Q1 2018 vs. Q1 2017                                                    Key Q1 Effects
      €m
                                                                                     Energy     + Sweden: power tariff increase
           Q1 2017                                 1,038                            Networks    + Turkey: regulatory improvements
                                                                                                – Germany: reversal of regulatory effects,
           Energy                                                                                 concession loss Hamburg
                                            -36
         Networks
                                                                                    Customer    + Germany: price increases as per Q2 2017,
         Customer                                                                   Solutions     lower gas procurement costs Q1 2018
                                                  73
          Solutions                                                                             – UK: competitive dynamics, restructuring costs
                                                                                                  overcomp. price increases as per Q2 2017
       Renewables                                  11                      +246
                                                                                   Renewables
    Corp. Functions
                                                                                                + Onshore & Offshore: capacity additions
           & Other,                                     65                                        (mainly Bruenning’s Breeze & Radford’s Run)
      Consolidation                                                                             – Onshore: subsidy expiries

          Non-core                                           133                    Non-Core    +   PreussenElektra: increased volumes due to
                                                                                                    plant outages in Q1 2017 (mainly Brokdorf),
           Q1 2018                                                 1,284                            positive one-off effects
                                                                                                +   Turkey: omission of book loss from asset sale
                                                                                                                                                      21
    1. Adjusted for non operating effects
1

    END impacted by seasonally low operating cash flow                                                                                                            E.ON Q1 2018 results

     END1 Q1 2018 vs. FY 2017
     € bn
                                                                                          -0.4

            -10.6
                                                                                                                                                                        -10.7
                                                                                                                                                                        -2.9
                                                                                            Liquidation of pension
            -3.6
                                                                                            scheme results in reduction
                                                                                            of pension provisions –
                                                                                            limited effect on END

            -5.0               0.1                                                                                                                                      -6.0

            -19.2                                 -0.7                 0.2                                    0.7                -0.7
                                                                                                                                                     0.1
                                                                                          -0.1                                                                          -19.7

      END FY 2017              OCF            Investments        Divestments             AROs              Pensions            Other               Other           END Q1 2018
                                                                                                                           (CTA2 Funding)       (Remainder)
          AROs         Pension provisions          Net financial position

    1. Economic net debt definition takes into account the decommissioning provisions calculated with a real discount rate of 0.0% as opposed to IFRS AROs, 2. Contractual Trust   22
    Arrangement
1

    Adj. Net Income 38% above prior year                                                                                                      E.ON Q1 2018 results

      Q1 2018
      €m

     Group EBIT1                                                                        1,284

      Interest on                                                                                     ~€ 20m improvement yoy mainly due to refinancing
      fin. assets/                                                               -156                 benefits, partly compensated by lower interest income
        liabilities2                                                                                  from asset portfolio
    Other interest
                                                                          -21
         expenses

    Profit before                                                               1,107
           Taxes1

    Income Taxes                                                     -277                             Tax rate of 25% (stable yoy)

        Minorities                                  -103

        Adjusted
                                                           727
     Net Income1
                                                                            €0.34 EPS (€ per share)
                                                                                                                                                               23
    1. Adjusted for non operating effects, 2. Without interest accretion of nuclear provisions
1

    Seasonally low CCR2                                                                                                                                             E.ON Q1 2018 results

      Q1 2018
     € bn
                                         21%
            1.7
                                0.0

                                                    -1.3

                                                                        0.4
                                                                                                                                      0.1
                                                                                            -0.1
                                                                                                                 -0.1
                                                                                                                                                            -0.7

                                                                                                                                                                            -0.5
         EBITDA1              Cash            Change in WC            OCF bIT             Interest          Tax Payments             OCF                    Capex           FCF
                          Adjustments3                                                   Payments

                                                                                                                                                                                     24
    1. Adjusted for non operating effects, 2. Cash Conversion Rate: OCF bIT ÷ EBITDA, 3. Net non cash effective EBITDA items incl. provision utilizations
1

    Segments: Energy Networks                                                                                                                                            E.ON Q1 2018 results

      Energy Networks                                                                                     Highlights
       EBIT1 € m                                                                                          • Germany
                                                -5%
                                                                                                            – Reversal of regulatory effects
                                      678                  642                                              – New regulatory period gas
                                                                                                            – Concession loss Hamburg
                Germany               415                  353                                            • Sweden
                                                                                                            + Power tariff increase
                 Sweden                                    151
                                      132                                                                 • CEE & Turkey
      CEE & Turkey                    131                   138                                             + Regulatory improvements in Turkey
                                  Q1 2017                 Q1 2018

               €m                                          Germany                      Sweden                        CEE & Turkey                      Total
                                                Q1 2017    Q1 2018    % YoY   Q1 2017   Q1 2018   % YoY     Q1 2017     Q1 2018      % YoY   Q1 2017   Q1 2018   % YoY
              Revenue                             3,426       2,229     -35       298       293      -2         475          432        -9     4,199     2,954     -30
    Details

               EBITDA 1                             559         490     -12       173       190     +10         185          197        +6       917       877      -4
               EBIT 1                               415         353     -15       132       151     +14         131          138        +5       678       642      -5
               thereof Equity-method earnings        16          16      +0         0         0       -          22           30       +36        38        46     +21
               OCFbIT                               720          23     -97       142       267     +88         152          164        +8     1,014       454     -55
              Investments                            98         108     +10        60        55      -8         102          108        +6       260       271      +4

                                                                                                                                                                                          25
1

    Segments: Customer Solutions                                                                                                                                           E.ON Q1 2018 results

       Customer Solutions                                                                                     Highlights
       EBIT1 € m                                +23%
                                                                                                              • Germany Sales
                                                                                                                + Price increases as per Q2 2017
                                                            392                                                 + Lower gas procurement costs
                                      319                                                                       – Restructuring costs
                                                            128
    Germany Sales                     38
                                                                                                              • UK
                        UK            160                   148                                                 + Price increases as per Q2 2017
                                                                                                                – Competitive dynamics
                     Other            121                   116
                                                                                                                – Restructuring costs
                                  Q1 2017                 Q1 2018                                               – Price caps (PPM2, vulnerable customers)

               €m                                         Germany Sales                       UK                            Other                        Total
                                                Q1 2017      Q1 2018      % YoY   Q1 2017   Q1 2018   % YoY      Q1 2017   Q1 2018    % YoY   Q1 2017   Q1 2018    % YoY
              Revenue                             2,155        2,013         -7     2,151     2,391     +11        2,244     2,341       +4     6,550     6,745       +3
    Details

               EBITDA 1                              44          135      +207        184       169      -8          167       159       -5       395       463      +17
               EBIT 1                                38          128      +237        160       148      -8          121       116       -4       319       392      +23
               thereof Equity-method earnings         0            0          -         0         0       -            3          1     -67         3          1     -67
               OCFbIT                              -178         -169         +5         9      -103       -            2       -76        -      -167      -348     -108
              Investments                             3            4        +33        46        40     -13           15        30    +100         64        74      +16

                                                                                                                                                                                            26
    1. Adjusted for non operating effects, 2. Prepayment Meter
1

    Segments: Renewables                                                                                                                                       E.ON Q1 2018 results

      Renewables                                                                                              Highlights
       EBIT1 € m                                +7%                                                          • Offshore/Other
                                                                                                               + UK: Ramp-up capacity additions (Rampion)
                                                          171
                                     160                                                                     • Onshore/Solar
                                                                                                               + US: Capacity additions (Bruenning’s Breeze, Radford’s Run)
    Offshore/Other                   99                   113                                                  – Subsidy expiries

     Onshore/Solar                   61                   58

                                 Q1 2017               Q1 2018

               €m                                     Onshore Wind / Solar              Offshore Wind / Others                  Total
                                                Q1 2017    Q1 2018         % YoY   Q1 2017     Q1 2018       % YoY   Q1 2017   Q1 2018    % YoY
              Revenue                               188        234           +24       188         167         -11       376       401       +7
    Details

                      1
               EBITDA                               113          97          -14       136         150         +10       249       247       -1
               EBIT 1                                61          58           -5        99         113         +14       160       171       +7
               thereof Equity-method earnings                                                                             11          8     -27
               OCFbit                                                                                                    187       228      +22
              Investments                                                                                                251       180      -28

                                                                                                                                                                                27
    1. Adjusted for non operating effects
1

    Non-core business                                                                                                                                                         E.ON Q1 2018 results

      Non-core                                                                                                          Highlights
       EBIT1 € m                                                                                                        •     PreussenElektra
                                                 +133                                                                         + Higher volumes due to outages of all plants in Q1 2017
                                                               109
                                                                                                                              + Positive one-off effects in Q1 2018
                                                                                                                              – Lower achieved power prices
                                                                                                                        •     Generation Turkey
                 Preussen                                      124
                   Elektra
                                                                                                                              + Book loss from asset sale in Q1 2017
                                         27
              Generation                -51                    -15
                 Turkey
                                        -24
                                                                                                                                                        PreussenElektra: Hedged Prices
                                    Q1 2017                Q1 2018                                                                                      (€/MWh) as of 31 March 2018
               €m                                         PreussenElektra                     Generation Turkey                        Total
                                                Q1 2017      Q1 2018        % YoY   Q1 2017       Q1 2018       % YoY       Q1 2017   Q1 2018   % YoY    2017        100%                     32
              Revenue                               364          278          -24         0             0          -           364       278     -24
    Details

               EBITDA
                      1
                                                     74          159        +115        -51           -15        +71            23       144    +526     2018        99%            26
               EBIT 1                                27          124        +359        -51           -15        +71           -24       109    +554
               thereof Equity-method earnings        26           25           -4       -51           -15        +71           -25        10    +140     2019        80%                 29
               OCFbIT                               207          112          -46         0             0          -           207       112     -46
              Investments                             5            7          +40         0           154          -             5       161       -     2020         4%                 29

                                                                                                                                                                                                   28
    1. Adjusted for non operating effects
1

    Adjusted Net Income                                                 E.ON Q1 2018 results

      €m                                    Q1 2017   Q1 2018   % YoY

      EBITDA 1                                1,517     1,715     +13

      Depreciation/amortization                -479      -431     +10
             1
      EBIT                                    1,038     1,284     +24
      Economic interest expense (net)          -195      -177      +9

      EBT 1                                    843      1,107     +31
                             1
      Income Taxes on EBT                      -210      -277     -32
                 1
      % of EBT                                -25%      -25%        -
      Non-controlling interests                -108      -103      +5
                             1
      Adjusted net income                      525       727      +38

                                                                                         29
    1. Adjusted for non operating effects
1

    Reconciliation of EBIT to IFRS Net Income                                                  E.ON Q1 2018 results

      €m                                                           Q1 2017   Q1 2018   % YoY
              1
     EBITDA                                                          1,517     1,715     +13
      Depreciation/Amortization/Impairments                           -479      -431     +10

     EBIT 1                                                          1,038     1,284     +24

      Economic interest expense (net)                                 -195      -177      +9
      Net book gains                                                   52       104     +100
      Restructuring                                                    -94       -26     +72
      Mark-to-market valuation of derivatives                         -308      191     +162
      Impairments (net)                                                 3         0     -100
      Other non-operating earnings                                    394        -87    -122
      Income/Loss from continuing operations before income taxes      890      1,289     +45
      Income taxes                                                    -155      -256     -65
      Income/loss from continuing operations                          735      1,033     +41
      Income/loss from discontinued operations, net                     0         0        -
      Net income/loss                                                 735      1,033     +41

                                                                                                                30
    1. Adjusted for non operating effects
1

    Cash effective investments by unit                                  E.ON Q1 2018 results

      €m                                    Q1 2017   Q1 2018   % YoY

      Energy Networks                          260       271      +4
      Customer Solutions                        64        74     +16
      Renewables                               251       180      -28
      Corporate Functions & Other                8         9     +13
      Consolidation                              0         1        -
      Non-Core                                   5       161        -
      Investments                              588       696     +18

                                                                                         31
    1. Adjusted for non operating effects
1

    Economic Net Debt1                                                                     E.ON Q1 2018 results

      €m                                            31 Dec 2017        31 Mar 2018
      Liquid funds                                         5,160              4,108
      Non-current securities                               2,749              2,449
      Financial liabilities                             -13,021             -12,736
      Adjustment FX hedging ²                                114                166
      Net financial position                              -4,998             -6,013
      Provisions for pensions                             -3,620             -2,924
      Asset retirement obligations                      -10,630             -10,721
      Economic net debt                                 -19,248             -19,658

    1. Economic net debt definition takes into account the decommissioning provisions
    calculated with a real discount rate of 0.0% as opposed to IFRS AROs, 2. Net figure;                    32
    does not include transactions relating to our operating business or asset management
1

    Economic interest expense (net)                                                                                               E.ON Q1 2018 results

                                                                                                                  Difference
     €m                                                                             Q1 2017         Q1 2018
                                                                                                                   (in € m)
     Interest from financial assets/liabilities                                         -175            -156                +19
     Interest cost from provisions for pensions and similar provisions                   -21             -16                 +5
     Accretion of provisions for retirement obligation and similar provisions            -17             -20                 -3
     Construction period interests¹                                                         8              8                 +0
     Others                                                                               10               7                 -3
     Net interest result                                                                -195            -177                +18

    1. Borrowing cost that are directly attributable to the acquisition, construction or production of a qualified asset.
    Borrowing cost are interest costs incurred by an entity in connection with the borrowing of funds. (Interest rate:                             33
    5.47%)
2

    Takeover of innogy – Official offer period has started

                                                                                          • Total offer value €38.40 (= €40.00 pre 2017 dividend)
               E.ON will have control post closing,
                                                                                          • 28% premium to innogy’s last share price unaffected by general
              irrespective of offer acceptance rate                                         takeover speculations (22 February 2018)
                                                                                          • 23% premium to average broker target price before
                                                                                            announcement on March 12th
                Highly attractive offer for innogy                                        • Offer value reflects value of innogy stand-alone and part of the
                     minority shareholders                                                  potential synergies resulting from full integration

           Alternative compensation for minority                                          • Compensation payment based on IDW S11 valuation in case of
                                                                                            DPLTA2 or squeeze-out or
          shareholders could be lower than offer
                                                                                          • “Guaranteed dividend” in case of DPLTA or
        value or include no cash compensation at all
                                                                                          • Shares in merged NewCo

                                                Incentive structure for high acceptance rate in place

                                                                                                                                                               34
    1. Valuation standard of the Institute of Public Auditors in Germany, 2. Domination and profit and loss transfer agreement
2

     Transaction Update – Merger control proceedings
     Simplified overview of process steps of EU merger control proceedings
     (possible (partial) referrals to national authorities not taken into account1)

                                                             Presentation of potential concerns
                                                                                                                     Not before mid-2019
                    ≈ May 2018                                  regarding market segments                              Expected EU Commission
                                                                                                                          clearance decision

                                                                 Phase I                                       Phase II
       Preparations                 Pre-notification
                                                            (25 working days)                       (90 working days + extensions)

    • Drafting                • Discussing draft          • Assessing                      • Analyzing market segments in detail
      notification              notification,               notification
      documents                 responding to                                              • Negotiating potential conditions
                                                          • Obtaining additional
                                information requests
                                                            information requests
                              • Finalizing notification

                                                                                                                                                35
     1. Federal Cartel Office Germany, CMA, CEE
3

    E.ON Debt Investor Relations contacts

            Rouven Fleischer            T +49 (201) 184 72 30
            Manager Corporate Finance   creditorrelations@eon.com

            Simon Kowal                 T +49 (201) 184 65 52
            Manager Corporate Finance   creditorrelations@eon.com

                                                                    36
3

    Financial calendar & important links

                                Transaction Website: http://www.energyfortomorrow.de/
                          Financial calendar
                          August 8, 2018               Half-Year Financial Report: January – June 2018

                          November 14, 2018            Quarterly Statement: January – September 2018

                          March 13, 2019               Annual Report 2018

                          May 13, 2019                 Quarterly Statement: January – March 2019

                          Important links
                          Presentations                https://www.eon.com/en/investor-relations/presentations.html

                          Facts & Figures 2018         https://www.eon.com/content/.../presentations/facts-and-figures-2018.pdf

                          Annual Reports               https://www.eon.com/en/investor-relations/financial-publications/annual-report.html

                          Interim Reports              https://www.eon.com/en/investor-relations/financial-publications/interim-report.html

                          Shareholder Meeting          https://www.eon.com/en/investor-relations/shareholders-meeting.html

                          Bonds / Creditor Relations   https://www.eon.com/en/investor-relations/bonds.html

                                                                                                                                              37
3

    Disclaimer

    This presentation contains information relating to E.ON Group ("E.ON") that must not be relied upon for any purpose and may not be redistributed, reproduced,
    published, or passed on to any other person or used in whole or in part for any other purpose. By accessing this document you agree to abide by the limitations set out
    in this document as well as any limitations set out on the webpage of E.ON SE on which this presentation has been made available.
    This document is being presented solely for informational purposes. It should not be treated as giving investment advice, nor is it intended to provide the basis for any
    evaluation or any securities and should not be considered as a recommendation that any person should purchase, hold or dispose of any shares or other securities.
    The information contained in this presentation may comprise financial and similar information which is neither audited nor reviewed and should be considered
    preliminary and subject to change.
    Some of the information presented herein is based on statements by third parties. No representation or warranty, express or implied, is made as to, and no reliance
    should be placed on, the fairness, accuracy, completeness or correctness of this information or any other information or opinions contained herein, for any purpose
    whatsoever.
    This presentation may contain forward-looking statements based on current assumptions and forecasts made by E.ON management and other information currently
    available to E.ON. Various known and unknown risks, uncertainties and other factors could lead to material differences between the actual future results, financial
    situation, development or performance of the company and the estimates given here. E.ON does not intend, and does not assume any liability whatsoever, to update
    these forward-looking statements or to conform them to future events or developments.
    Neither E.ON nor any respective agents of E.ON undertake any obligation to provide the recipient with access to any additional information or to update this
    presentation or any information or to correct any inaccuracies in any such information.
    Certain numerical data, financial information and market data (including percentages) in this presentation have been rounded according to established commercial
    standards. As a result, the aggregate amounts (sum totals or interim totals or differences or if numbers are put in relation) in this presentation may not correspond in all
    cases to the amounts contained in the underlying (unrounded) figures appearing in the consolidated financial statements. Furthermore, in tables and charts, these
    rounded figures may not add up exactly to the totals contained in the respective tables and charts.
You can also read