7/29/2019 2013 Forecast Presentation
1/25
READY FOR CHALLENGESRESULTS FORECASTS FOR 2013
Dariusz MakoPresident of the Management Board
Adam Piela
Member of the Management Board
Warsaw, February 2013
7/29/2019 2013 Forecast Presentation
2/25
Forecast
Feb 2012
Estimated
actual figuresChange
EUR/PLN 4,25 4,18 -2%
USD/PLN 3,15 3,25 3%
EUR/USD 1,35 1,29 -5%
AL (3M) 2200 2420 10%
GDP 2,8% 2,0%
CPI 3,5% 3,8%
[M PLN]Forecast
Feb 2012
Estimated
actual figuresChange
Sales 1 510 1 572 4%
EBITDA 223,0 228,1 2%
EBITDA margin 14,8% 14,5%
EBIT 141 146 4%
Net profit 104,2 116,8 12%
Investment
projects146,6 100,5
2012 - ANOTHER EXCELLENT YEAR
Systematic hampering of the demandduring the year.
No additional stimulus from foreigncurrency exchange rates (the appreciationof PLN towards the end of the year).
Net profit exceeding published forecast.
Systematic development of the added valuechain and the enhancement of the offerwith new products.
The implementation of a significant
investment programme.
7/29/2019 2013 Forecast Presentation
3/25
2013 - "SLOWDOWN" AT HOME, IMPROVEMENT ABROAD
IMF report middle of 2012 - 2.1%October 2012 - 1.75%
7/29/2019 2013 Forecast Presentation
4/25
EXTRUDED PRODUCTS SEGMENT
587,7659,4
189,6 220,0
0,0
200,0
400,0
600,0
800,0
Forecasted sales revenue
sales inc lu ding exp ort
An increase in the revenue on the Polish market dueto the increase in the sale of processed products,higher demand within the capital group and newcustomers won in 2012.
Using the forecasted demand improvement on foreignmarkets to increase the value of export.
An increase in the volume of the sale of processedproducts by ca. 25-30%; generating a 19% share intotal sales of the segment (in 2012, the share was ca.16%).
A ca. 30% increase in the sales of the Ukrainian plantto 3.9 thousand tons.
A number of projects aiming at an increase in the
effectiveness of the main production lines by min.10%.
7/29/2019 2013 Forecast Presentation
5/25
EXTRUDED PRODUCTS SEGMENT
Other projects:
- components for roof racks- lightning systems- radiators for servers and control cabinets- cable ducts and casings for control cabinets- components for anti-vibration systems
IMPLEMENTED PROJECTS
Establishing AAP division
The development of welding activities
7/29/2019 2013 Forecast Presentation
6/25
EXTRUDED PRODUCTS SEGMENT
Implementing modern production planning tools due to theaccess to real-time data on the present production.
An increase in the performance on basic production lines by10-15%.
PROJECTS TO BE IMPLEMENTED IN 2013
A new contract with Bombardier Crespin and launchingthe cooperation with another company from the railtransport industry, i.e. Faiveley (France).
7/29/2019 2013 Forecast Presentation
7/25
ALUMINIUM SYSTEMS SEGMENT
Moderate assumptions concerning the increase in thesale in Poland (3%).
Ca. 15% growth of the export sales, mainly on themarkets of Germany, Ukraine, the UK and CzechRepublic.
Increasing the emphasis on the sale of the readyproduct to western market (an increase by 100% ascompared to 2012) and entering new markets Scandinavian countries.
Close cooperation with customers to ensure financialmeans to pay for delivered goods.
Further expansion of the product offer, includingproducts compatible with solar and photovoltaictechnologies.
565,0 601,6
167,2 191,1
0,0
200,0
400,0
600,0
800,0
Sales revenue forecast
sales including export
7/29/2019 2013 Forecast Presentation
8/25
ALUMINIUM SYSTEMS SEGMENT
PROJECTS TO BE IMPLEMENTED IN 2013
New products: internal partition systems, panel doors,ventilated wall systems, PV panels assembly systems.
Increasing the share in the facilities market to ca. 60%.
Two campaigns: Energy Efficiency in Your House and Safeand Warm House.
7/29/2019 2013 Forecast Presentation
9/25
ALUMINIUM SYSTEMS SEGMENT - PROJECTS IN 2012
MATHEMATICS DEPARTMENT AT WARSAW UNIVERSITY OF
TECHNOLOGYBALTIC BUSINESS CENTRE
RZESZW CITY CENTER
COMPUTER SCIENCE INSTITUTE AT
MARIA CURIE-SKODOWSKAUNIVERSITY
NANOTECHNOLOGY CENTRE, RZESZW
7/29/2019 2013 Forecast Presentation
10/25
ALUMINIUM SYSTEMS SEGMENT - PROJECTS IN 2012
MONTFORT UNIVERSITY, Leicester
THE COSTUME STORE
KINGSWOOD COLLEGE OF ARTS, Kingswood
MARIOTT OKCIE HOTELHILTON GARDEN INN, D
7/29/2019 2013 Forecast Presentation
11/25
FLEXIBLE PACKAGING SEGMENT
Further development of the cooperation withleading players on the market of foodproducers.
An increase in the sales by 4% despite the 10%decrease in the production of non-processedproducts (to 18% in total sales of the segment).
The development of the sale of packaging tothe fast-moving foods segment (ham, cheese,etc.).
Finishing the comprehensive investment
344,0 350,3
119,1 123,9
0,0
100,0
200,0
300,0
400,0
Forecasted sales revenue
sales including export
7/29/2019 2013 Forecast Presentation
12/25
FLEXIBLE PACKAGING SEGMENT
PROJECTS TO BE IMPLEMENTED IN 2013
A systematic increase in the sale of products to the fast-moving foods segment based on HBF9 film.
Increasing the share of the segment in global projects.
Finishing the wide-ranging programme of the developmentof the segments production capabilities.
7/29/2019 2013 Forecast Presentation
13/25
Source: Polish Central Statistical Office (GUS)
BUILDING SERVICES SEGMENT
Forecasted maintenance of a high sales level despitethe expected demand deterioration.
Continuing significant supply of projects from roadinfrastructure building area (noise barriers and panels).
Launching the production of aluminium and glass
panels.
Regular cooperation and contracts on the German andBelgian market.
Ca. 60% coverage of the budget with signed or woncontracts.
225,2
190,1
20,442,0
0,0
40,0
80,0
120,0
160,0
200,0
240,0
Forecasted sales revenue
sales including export
7/29/2019 2013 Forecast Presentation
14/25
BUILDING SERVICES SEGMENT - PROJECTS IN 2012
GALERIA KATOWICKA SHOPPING MALL12.5 million PLN SILESIAN MUSEUM
17.7 million PLN
ALCHEMIA GDASK BUILDING12.5 million PLN Bad Homburg University Hospital
5.0 million EUR
7/29/2019 2013 Forecast Presentation
15/25
BUILDING SERVICES SEGMENT - SELECTED PROJECTS IN 2013
DERENDORF CAMPUS33 million PLN
LEXINGTON AVENUE7.7 million PLN
EUROPEAN SOLIDARITY CENTRE14.8 million PLN AQUARIUS
4.0 million PLN
7/29/2019 2013 Forecast Presentation
16/25
,
BUILDING ACCESSORIES SEGMENT
Maintaining the sales revenue value on thisdifficult market.
Expanding the market offer with anotherdozen product items.
Further development of the sale to thecompanies of the capital group due to thelaunch of the manufacture of theinstrumentation for aluminium systems.
Continuing organisational andmodernization works as regards theimprovement of the productioneffectiveness; further automation of certainproduction processes.
38,9 40,0
8,7 9,8
0,0
10,0
20,0
30,0
40,0
50,0
Forecasted sales revenue
s al es inc lu din g e xp or t s al es i ncl ud ing e xpo rt
7/29/2019 2013 Forecast Presentation
17/25
FINANCIAL FORECASTS
7/29/2019 2013 Forecast Presentation
18/25
2012 2013 Change
EUR/PLN 4,18 4,1 -2%
USD/PLN 3,25 3,28 1%
EUR/USD 1,29 1,25 -3%
AL (3M) 2420 2250 -7%
GDP 2,0% 2,0%
CPI 3,8% 2,7%
[M PLN] 2012 2013 Change
Sales 1 572 1 683 7%
EBITDA 228,1 222,5 -2%
EBITDA margin 14,5% 13,2%
EBIT 146 140,8 -4%
Net profit 116,8 104,5 -11%
Investment
projects
100,5 140,5
THE PROJECTION OF BASIC FINANCIAL RATIOS
Macroeconomic forecasts assume apessimistic scenario for the company theappreciation of the Polish currency againsteuro and a slight depreciation against USdollar in the context of a relatively smalleconomic growth.
Projected aluminium prices also adverselyaffect the sales.
The balance of the financial activities in 2013calculated mainly on the basis of the costs ofinterest-related debt (-14.6 million PLN).
The amount of 48.3 million PLN of investmentprojects in forecasted 140.5 million PLN is theamount of payments carried from 2012 and13.4 million PLN are projects that wereaccelerated (originally scheduled for 2014 -
7/29/2019 2013 Forecast Presentation
19/25
THE FACTORS AFFECTING OPERATING PROFIT IN 2013
146,0
140,8
14,2
1,0
1,3 0,2
12,2 9,1
2,0
10,0
120,0
125,0
130,0
135,0
140,0
145,0
150,0
EBIT 2012 salevolume/price
raw m aterials depreciation utitli ties performance wages andsalaries
outsourcedservices
other EBIT 2013
7/29/2019 2013 Forecast Presentation
20/25
('000' PLN)
EXTRUDED PRODUCTS SEGMENT 35 188
Terminating the press assembly project (co-financed from EU funds) 1 000
Further development of the Machining Plant (machines + infrastructure) 10 000
The upgrade of dies production line 2 500
ALUMINIUM SYSTEMS SEGMENT 47 745
Erection of a modern warehouse 32 145
The upgrade of the existing infrastructure 6 900
Tools and instrumentation for new products 3 900
FLEXIBLE PACKAGING SEGMENT 41 300
Rotogravure printer and flexo printer 15 000
A new PE film production line 6 200
Film metal-coating machine 4 200
Environmental protection infrastructure (catalytic afterburner) 6 700
Laminating and cutting devices 5 200
BUILDING SERVICES SEGMENT 5 820
CNC machining devices 1 100
Aluminium panels rolling machine 1 100
BUILDING ACCESSORIES SEGMENT 4 252
Bar coding system 1 200
Automation of production processes 1 100
OTHER 6 154
Development of IT systems 4 900
Investment provision 1 000
TOTAL 140 459
Including the termination of budgeted tasks from 2012 48 266Including projects accelerated from 2014 and 2015 13 400
THE OBJECTIVES OF THE INVESTMENT PROGRAMME
7/29/2019 2013 Forecast Presentation
21/25
PROJECTED DEBT IN 2013
218,2 241,9292,7
277,5289,4
356,0
2010,5 2011 2011,5 2012 2012,5 2013 2013,5
0,0
100,0
200,0
300,0
400,0
2011 2012 2013
Total debt and net debt
(M PLN)
net debt cash
The projected increase in debt results from the value ofthe investment programme, the payment of the dividendand the assumption of a safe margin (ca. 50 millionPLN) for the increase in the working capital.
Continuing the dividend policy.
The forecasted net debt/EBITDA ratio at a safe level of1.32.
The forecasted net debt/equity ratio at ca. 28%.
7/29/2019 2013 Forecast Presentation
22/25
Sales revenue (M PLN) 2012 2013Forecasted growth
in 2013
Required CAGR in
2014-20152015
EPS 588 659 12% 5,2% 730
ASS 565 602 6% 5,5% 670
FPS 344 350 2% 4,2% 380
BSS 225 190 -16% 2,6% 200
BAS 39 40 3% 35,9% 74
GK 1 572 1 683 7% 6% 1 900
EBITDA 228,1 223 -2% 21% 325
SUMMARY
7/29/2019 2013 Forecast Presentation
23/25
0
50
100
150
200
250
300
350
2010 2011 2012 2013 2014 2015
Annual EBITDA
Forecast_EBITDA Actual figure_EBITDA
0
200
400
600
800
1 000
1 200
1 400
1 600
2010 2011 2012 2013 2014 2015
Incremental EBITDA
Forecast_EBITDA Actual figure_EBITDA
0
20
40
60
80
100
120
140
160
180
2010 2011 2012 2013 2014 2015
Annual investment projects
Forecast_investments Actual figure_investments
0
100
200
300
400
500
600
2010 2011 2012 2013 2014 2015
Incremental investment projects
Forecast_investments Actual figure_investments
SUMMARY - STRATEGY VS ACTUAL RESULTS
7/29/2019 2013 Forecast Presentation
24/25
SUMMARY
Despite pessimistic forecasts for the development of the economic situation in Poland in 2013, theManagement Board aims to increase the sales revenue and generate operating profits at the levelonly a few percent lower than in the record-breaking result from 2012.
In 2013, we are continuing a number of organisational tasks and tasks regarding the production area,which will aim at the increase in the competitiveness of particular business segments.
The development of the demand on particular markets and the EUR/PLN relation are the mainelements of the risk.
The high value of capital expenditure in 2013 results mainly from carrying forward a part of projectsimplemented in 2012 and the acceleration of projects in the Flexible Packaging Segment.
In incremental terms, projected financial results divert only slightly from the published strategy for2010-2015.
7/29/2019 2013 Forecast Presentation
25/25
THANK YOU