Wacker Chemie AG (ETR:WCH)
Germany flag Germany · Delayed Price · Currency is EUR
87.75
-2.90 (-3.20%)
Sep 11, 2026, 5:35 PM CET
← View all transcripts

Earnings Call: Q4 2017

Mar 13, 2018

Operator

Dear ladies and gentlemen. Welcome to the Wacker full year 2017 telephone conference. At our customers' request, this conference will be recorded. As a reminder, all participants will be in the listen-only mode. After the presentation, there will be an opportunity to ask questions. If any participant has difficulties hearing the conference, please press * key followed by zero on your telephone keypad for operator assistance. May I now hand you over to Joerg Hoffmann, Head of Investor Relations, who will lead you through this conference. Please go ahead, sir.

Joerg Hoffmann
Head of Investor Relations, Wacker Chemie

Thank you, operator. Welcome to the Wacker Chemie AG conference call on full year 2017. My name is Joerg Hoffmann. I'm the Head of Investor Relations at Wacker. With me are Dr. Rudolf Staudigl, our CEO, and Dr. Tobias Ohler, our CFO, who will take you through our presentation in a minute. The presentation is available on our webpage under www.wacker.com under the caption Investor Relations. Before they begin, allow me please to point you to the safe harbor statement at the beginning of the deck. With this, let me now hand you over to Dr. Staudigl, our CEO. Dr. Staudigl.

Rudolf Staudigl
CEO, Wacker Chemie

Ladies and gentlemen, welcome to our full year 2017 conference call. We ended the year with a result well above our original expectations. With sales of EUR 4.92 billion, we achieved an EBITDA of over EUR 1 billion. 2017 saw a major change in our portfolio. The deconsolidation of Siltronic in March last year marked a watershed moment in the history of our company. Chemicals now make up three-quarters of our sales. Our focus is clearly set on driving further growth in these segments. CapEx targeted to expand our strong business positions will provide the basis for sustainable superior performance. On a group level, though, we plan to keep CapEx below the declining depreciation levels over our planning period. As many of you expected, this should result in strong cash flows over the next years.

We intend to share this cash generation with our shareholders, as you can see in our dividend proposal. We will propose a dividend of EUR 2.5 per share with a EUR 2 bonus at the annual general meeting in May. Wacker Chemie is financially strong. We met or exceeded our guidance last year. We delivered a strong performance in 2017 with over EUR 1 billion in EBITDA and great progress on cost and efficiency programs. Also, including the proceeds of the Siltronic transaction, we have cut our net financial debt in half. The dividend proposal displays the two components of our dividend policy. On the one hand, we are committed to pay out around 50% of net earnings, and additionally, we will use dividends as a tool to manage our leverage towards the target range of 0.5 to one times EBITDA.

Most important, the increased dividend proposal also reflects our optimism regarding the future development of Wacker Chemie. In our core businesses, we saw last year an exceptional drive in silicones, as market tightness benefited our operations in the second half of the year. I think it is remarkable that this segment from 2014 to 2017 grew sales by 27% and doubled its EBITDA contribution to over EUR 440 million. This is the success of our combined strategy of cost leadership and specialty focus, generating above-industry growth. Polymers coped in 2017 with higher raw materials. Also, here we saw volume growth at high levels with some price increases agreed late in the year. From 2014 to 2017, sales grew here by 19% and EBITDA by 34%. On page three, you see the overall strong performance of our chemistry business with profitability well above target margin of 16%.

We see ample opportunity for organic growth, chemicals will be the clear focus of CapEx for the next years. We suffered a setback in polysilicon with the incident in Tennessee in early September last year that shut down our new site. Despite this, we performed exceptionally well with our German plants achieving record cost levels in Q4. We now plan to ramp our Tennessee operations up again in Q2, getting to full production towards the end of Q3. In the course of 2018, we expect to be fully reimbursed by our insurers for the financial impact following the incident. Yet, 2018 will not be without challenges. The world faces complications in international trade. We find the recent news flow on this topic disturbing. Our position on trade remains solid.

We believe in the power of free trade, allowing companies to compete on their capabilities and provide customers with best-performing products at attractive prices. Recently imposed tariffs on silicon metal imports into the U.S. and attempts to create similar hurdles for trade in Europe are late concerns. Our reaction to these attempts to curb competition in silicon metal is that we will continuously expand our backward integration into this key raw material. Our ongoing expansion in Norway is a part of this drive. Looking into 2018, we see raw material inflation over 2017 and expect headwinds from currencies. In total, we expect low single-digit growth in sales as we are capacity constrained in our biggest segment, silicones, and we plan with somewhat lower prices in polysilicon. Full year EBITDA for the group should come in higher than last year by mid-single digits.

Some volume growth, better pricing, cost performance and equity results support earnings. With this, let me hand you over to Tobias.

Tobias Ohler
CFO, Wacker Chemie

Welcome to our full year 2017 call, ladies and gentlemen. Since we pre-released our numbers over a month ago, I will stick to a few comments on group financials and present the segment outlook before we dive into the Q&A. For a start, let's have a look at how we performed last year on page four. As you see, we pretty much hit our last guidance. We reported over EUR 1 billion in EBITDA. Our net cash flow was actually kept at prior year level, and including the Siltronic proceeds, we cut net financial debt in half. In summary, 2017 was another strong year for Wacker, instilling us with confidence for the future. Moving on to the P&L on page five. Sales growth was dominated by volumes, but in the second half of last year, price improvements also kicked in. Nevertheless, overall, 2017 was slightly pricing negative for us.

Despite this and rising raw materials, our gross margin increased to 19.4%, largely a result of successful cost reductions and better plant utilization. Other income did not see special income from canceled prepayment contracts. Siltronic's good result raised income from investment in associates to EUR 44 million. As depreciation declined, EBIT increased by over 25% to EUR 424 million. Income from continuing operations, which is our yardstick for dividends, as Rudy explained, increased by about 40% to EUR 250 million. Earnings per share from continuing operations went up to EUR 4.85 per share. Our balance sheet on page six changed as Siltronic exited the portfolio. Please note that our 2016 balance sheet was not restated. Total assets are now at EUR 6.8 billion. Pensions were down EUR 490 million to EUR 1.6 billion from the deconsolidation of Siltronic and as the discount rate in Germany rose to 2.09%. Moving on to the segments.

The slides are relatively self-explanatory. Let's focus on the outlook for the segments. One word of caution, though, on currencies. Given that we hedge on a legal entity level, our segment results will be presented with the full impact of currency moves. This is important as some segments may experience bigger effects on a quarterly basis than the FX effect on group level of less than EUR 5 million in EBITDA for a $0.01 change in the U.S. dollar to euro exchange rate. In silicones, we expect low single-digit percent growth in sales, but with an expanding EBITDA margin as we run our capacities flat out. Please note that this outlook includes an adverse accounting effect from IFRS 15, which eliminates about EUR 40 million in sales compared to last year. We see EBITDA in silicones rising by a mid-single-digit percent from positive pricing despite increases in silicon metal and currency effect.

Silicon metal appreciates following Chinese environmental reforms and tightness for graphite electrodes. Looking more broadly at the business, we see great opportunities to further develop silicones. We have improved our business considerably over the last few years and now see room to further expand and solidify our market position. This is why we are looking at higher CapEx in silicones for the next years. CapEx will increase from EUR 140 million in 2017 to about EUR 230 million. This step-up in CapEx follows the communicated expansions in fumed silica and silicon metal, as well as considerable downstream and debottlenecking activities for our growing specialty business. We also look at ways to expand our existing siloxane capacity to meet our growing needs for this material and to better service our customers' growing businesses.

Overall, this may increase CapEx for growth in silicones a bit further in 2019 and 2020. But group CapEx will stay below depreciation as previously communicated. On page eight, in Polymers, we look to a mid-single-digit % sales growth in 2018, largely driven by volumes as our markets and applications continue to grow nicely. EBITDA will be hit by higher raw material prices and exchange rate. Our pricing initiatives are successful and supportive, but may not fully compensate for raw material inflation. We look at an absolute EBITDA in Polymers at the level of last year, despite a scheduled maintenance for a major production unit in the second quarter. Recent increases in raw materials provide an additional challenge. WACKER BIOSOLUTIONS on page nine expects an EBITDA below EUR 30 million with a mid-single-digit % sales growth. Growth is largely in nutritional products. Additional opportunities come from biopharmaceuticals.

We are making progress on the integration of our new fermentation asset in Spain, with plant overhauls and reviews complete. As we take on the full workforce and begin operations, we will initially see somewhat higher costs, holding EBITDA in the segment back. The markets for polysilicon continue to see strong growth. Semiconductor demand is strong, and global installations are driven by the cost efficiency of solar power. The appendix to this presentation on page 19 shows where we see solar PV growth in 2018. We see the PV industry as fundamentally healthy, with a clear growth trajectory. For our polysilicon business, we remain conservative view on pricing, and we calculate with lower average prices for 2018. With sales volumes constrained to the last year's level, this implies a high single-digit % decline in sales.

Absolute EBITDA, however, is expected to surpass last year following good progress on our aggressive cost reductions and insurance compensation. We expect full utilization again and see Tennessee coming back online in the second quarter. Before we move on, we need to address the nature of the insurance compensation for the Tennessee incident. The purpose of this insurance is to make us whole again. In other words, to put us into a financial position as if the incident had not occurred. To that end, we determine jointly with our insurers the damage of the plant, the cost to rebuild the asset, and the amount of foregone profitability. In that sense, the insurance compensation is for the additional cost and for the earnings we would have had without the incident. As you can see in the note of the annual report on page 166, we received an advance payment from our insurers in the amount of $100 million after the end of the reporting period. These funds are an advance payment on future settlement. They are a strong indicator that the insurers recognize our claims. However, as an insurance adjustment will take appropriate time, the exact timing of the P&L recognition for the compensation is yet uncertain.

Page 11 covers our cash flow bridge. As you can see, we more than halved our net financial debt in the course of last year. Leverage by year-end was below 0.5x EBITDA, and such outside our target range. Page 12 shows our guidance again in more detail. Please note our expectations on net cash flow, which will be clearly positive but declines with higher CapEx.

You should also note expectations of higher earnings per share in the wake of lower depreciation, contribution from associates, and a positive underlying profit trend. With this, let me hand you back to Rudi.

Rudolf Staudigl
CEO, Wacker Chemie

Yeah, thank you, Tobias. We have started a digitization drive throughout the organization, which should result in better operating efficiencies and enhanced customer experience. Our focus is on continuing cost reductions, where especially polysilicon made great steps forward to our targets in the last months, and the new business development in chemicals. 2018 started well with strong demand in chemicals, net positive pricing, and a good performance in polysilicon. For the first quarter, we now expect sales of about EUR 1.2 billion with an EBITDA clearly above last year. This concludes the presentation today, ladies and gentlemen. Thank you for your attention so far. We'll now be happy to answer your questions. Operator?

Operator

Dear ladies and gentlemen, we will now begin our question-and-answer session. If you have a question for our speakers, please dial zero one on your telephone keypad to enter the queue. Once your name has been announced, you can ask a question. If you find your question is answered before it's your turn to speak, you can dial zero two to cancel your question. If you are using speaker equipment today, please lift the handset before making your selection. One moment, please, for the first question. The first question is from Geoff Haire. Your line is now open, sir.

Geoff Haire
Analyst, UBS

Oh, hello, guys. Thanks for taking my question. Just a question around the insurance claim, if I may. Are you likely to recognize in your EBITDA this year the portion of the insurance claim that compensates for loss of earnings and the cost to fix the plant, or is it just the loss of earnings? Thank you.

Tobias Ohler
CFO, Wacker Chemie

Geoff Haire, it's Tobias speaking. It's both. The insurance puts us in a position as if the incident hadn't happened. It covers both the plant rebuild and repair and the business loss that occurred from the volume that we lack to serve our customers.

Geoff Haire
Analyst, UBS

Okay, sure. Are you able to give us a kind of a range, maybe not specific numbers, but at least a range as to what the portions are in these two brackets?

Tobias Ohler
CFO, Wacker Chemie

No, we don't want to do this. I hope for your understanding first. We didn't give any split for 2017 as we didn't recognize much, and we will not do that for 2018 at this moment as the plant is not running yet. The insurance adjustment is still in the process. I hope for your understanding.

Geoff Haire
Analyst, UBS

Okay, fine. Thank you.

Operator

Next question is from Sebastian Bray from Berenberg. Line is now open, sir.

Sebastian Bray
Analyst, Berenberg

Good afternoon, thank you for taking my questions. I would have two, please. One is on the extent of integration and/or other costs to be absorbed in WACKER BIOSOLUTIONS. What impact in EBITDA terms does this have for 2018? Secondly, the polymer Q2 shutdown for 2018. If this didn't occur, what would be the impact on EBITDA, i.e., how much higher would polymer EBITDA for 2018 be versus 2017 in guidance if the shutdown were not occurring? Thank you.

Tobias Ohler
CFO, Wacker Chemie

Sebastian, I take the two questions. The WACKER BIOSOLUTIONS impact from the integration of the new site, I would qualify it as a mid-single digit EUR million number impact on profit. The polymers plant maintenance, that is something that only occurs every three to four years. It's a major overhaul of a production unit, this is a low double-digit number on a EUR million.

Sebastian Bray
Analyst, Berenberg

Thank you. Are there any, again, on one-off and ramp-up costs, does the insurance cover the cost of ramping back up the Tennessee facility or is there any margin impact above basically what we already would have in the model if the accident hadn't occurred for the cost of getting this facility back online and running by about September 2018? Thank you.

Tobias Ohler
CFO, Wacker Chemie

The overall sense of the insurance is to put us as if the incident hadn't happened. That includes also the process until we get back to full capacity as we were running full capacity when the incident happened in September last year.

Sebastian Bray
Analyst, Berenberg

Thank you very much.

Operator

Next question is from Chetan Udeshi, J.P. Morgan. Line is now open.

Chetan Udeshi
Analyst, J.P. Morgan

Yeah. Hi, thanks. Again, just wanted to clarify a few things around that insurance payment. Did you say you received $100 million or EUR 100 million? Will all of that be recognized in EBITDA for this year? That's the first question. Second question was, just looking at your guidance on silicones EBITDA growing mid-single digit year-on-year. Based on what it seems at the moment, the pricing is going up quite materially in silicones. Are there any other offsets besides probably the known FX impact, which is also impacting the sort of EBITDA growth in silicones? Probably if I can squeeze one technical question on FX. Can you split out what is the impact from FX? You said a cent is less than EUR 5 million impact on EBITDA. How much of that is in polysilicon and how much is in chemical divisions combined?

Thank you.

Tobias Ohler
CFO, Wacker Chemie

Chetan, for the insurance advance payment that we received beginning of the year, this is for everything. It's advance payment for both the rebuild of the damaged equipment and for the business loss. It's in US dollars, so not EUR. You cannot, as we also have the cost for the rebuild, you cannot say it's one-to-one EBITDA. That doesn't work like that. We cannot give any more details on it at that moment. The silicones guidance shows a mid-single-digit increase, and that is despite headwind from FX. Silicones is, we don't give the FX sensitivity for all the divisions, but it's the biggest sensitivity of the group. If you take that together with the headwind from increasing raw material costs, we see higher silicon metal prices, for example.

I think the overall price increases that we see on our sales side overcompensate that by far. That's why we come to that guidance.

Chetan Udeshi
Analyst, J.P. Morgan

Thanks. Can you give what is the sensitivity on polysilicon side in terms of FX?

Tobias Ohler
CFO, Wacker Chemie

It's less sensitive as we bill in Euro.

Chetan Udeshi
Analyst, J.P. Morgan

Okay. Thank you.

Operator

Next question is from Andreas Heine, MainFirst. Your line is now open, sir.

Andreas Heine
Analyst, MainFirst

It's Andreas Heine from MainFirst. I have basically three questions. Just to confirm, you say Q1 is substantially higher in earnings. That is obviously excluding the insurance payments. Could you explain a little bit also your net debt outlook? I guess it includes still prepayments coming down. Looking into the current portion of the prepayments, they show EUR 60 something million. Maybe also what you expect as what you have in net working capital outflow this year. It was pretty high last year, it was EUR 125 million. Should we look at a similar number also for 2018? Last but not least, on your EBITDA guidance. You said that in the polysilicon, you will have the same volume as in the year before. In the annual report, you were referring that the lost volume from the Tennessee plant is six kilotons.

That would imply that you had 74 kilotons last year. To get to the same amount, you would have to have an even faster ramp-up than only reaching full capacity in Q3. Could you elucidate on this guidance, please, as well? Thank you.

Tobias Ohler
CFO, Wacker Chemie

Andreas, for the first quarter, that was your first question, that excludes insurance recognition. We would see EBITDA significantly higher, which you could argue is something like 10% prior year, excluding this effect from the insurance. The second question. Yes, the current portion of prepayment is around EUR 60 million, and that is something that we would also see in the net financial debt. We show the net cash flow excluding this prepayment effect, but in net financial debt, those EUR 60 million would miss. That's right. Exactly. For understanding our cash flow, I think it's a fair assumption that the net working capital moves of 2017 are a rough guidance also for 2018. You can work with a similar number. For polysilicon, I hand over to Rudi. You know, it's very hard to really predict such a ramp-up.

We just take some assumptions. Of course, we will be very careful in order to make sure that we reach the necessary quality of the product as fast as possible. Reaching the quality as fast as possible, for that, we could compromise one or the other ton of polysilicon. It's just a rough estimate.

Rudolf Staudigl
CEO, Wacker Chemie

The annual capacity, once the facility will be running at the capacity we want it to run to is something like 20,000 tons. Yes, you are right. If we lose this year the same amount as last year, then we should be able to produce 14,000 tons. I'm pretty optimistic, but there is no guarantee yet. I think we should come close to that or exceed it even.

Andreas Heine
Analyst, MainFirst

Thank you.

Operator

Next question is from Alexandra Thrum from Morgan Stanley. Your line is now open, madam.

Alexandra Thrum
Analyst, Morgan Stanley

Good afternoon. Thank you for taking my question. Just one from me. Could you please help quantify the expansion in siloxane capacity? Also clarify if this is within your CapEx guidance. Thank you.

Tobias Ohler
CFO, Wacker Chemie

We are evaluating an expansion in siloxanes right now. If we look up to, let's say, 2020, the expenses are certainly within the guidance.

Alexandra Thrum
Analyst, Morgan Stanley

Thank you.

Tobias Ohler
CFO, Wacker Chemie

Sure.

Operator

Next question is from Martin Jungfleisch, Kepler Cheuvreux. Your line is now open.

Martin Jungfleisch
Analyst, Kepler Cheuvreux

Yes. Hi, good afternoon. Two questions, if I may. First one is on polysilicon, on your cash cost position there. At your CMD in September, you mentioned that you expect another 30% reduction in cash costs from 2017 to 2021. Are you still on track to reach these savings? Could you possibly comment on how the focus on monosilicon, also the incident in Tennessee may affect this target? Second question is on your backward integration in silicon metal. How much of your total silicon metal needs do you currently source from Holla? How much will this approximately be when you have finished the expansion there? Thank you.

Rudolf Staudigl
CEO, Wacker Chemie

We still expect the same on the cost reduction in polysilicon, and we are on track. The incident in Tennessee did not get us off track. In terms of the backward integration, it will certainly increase over time. We cannot predict the details because we are doing one significant step right now. We are certainly planning another significant step. It will come over time. This is not something that can be done within two years. Right now, let's put it this way, Dee. When our existing expansion is completed, we will be around one-third of our demand.

Martin Jungfleisch
Analyst, Kepler Cheuvreux

Okay, great. Thanks.

Operator

Next question is from Laura Lopez, Baader Helvea. Your line is now open, madam.

Laura Lopez
Analyst, Baader Helvea

Good afternoon. Thanks for taking my questions. Firstly, in your outlook, you mention in WACKER BIOSOLUTIONS that food and nutritional supplements will be the main growth drivers. What about the custom manufacturing business? I also expected this to be an important growth driver after you recently announced a long-term contract with a pharma company. Or is this maybe something more for 2019? Secondly, on Siltronic, do you have any timing yet for the divestment of your remaining part? The share price is currently at all-time high, and it has a good visibility for the next 12 months at least. It would be interesting to know your view on that. Thirdly, on the VAM pricing environment, in the second half, there's several ramp-ups in ethylene. Do you think this will also have an impact on VAM and prices going down as a result?

Rudolf Staudigl
CEO, Wacker Chemie

Well, let me answer the question on Siltronic first. Siltronic is very successful on the market, and I think the IPO was the right thing to do and was very successful. The continuation of the share price growth was good. We have sold a major portion of Siltronic at a very good level. I think it's very good to have Siltronic as a minority portion in our portfolio. There are no efforts right now to sell further shares of Siltronic.

Tobias Ohler
CFO, Wacker Chemie

For the VAM price, you rightly observed that there is an increase now in the first half. That basically comes back to plant shutdowns in acetic acid, which is the key precursor material for VAM. Plant shutdowns in the U.S., and higher gas prices, as in winter, the Chinese did use gas to heat in order to reduce pollution. That has had quite a significant impact in gas pricing. This led to higher acetic acid prices. That's why we look right now at elevated price levels for VAM. Let it be that the gas prices normalize or that plants come back on stream or, as you said, that ethylene capacity is added. I think that should ease VAM pricing in the second half of the year. Or at least in 2019, going into 2019. For the biopharmaceuticals, we announced a new contract.

We also flagged that we would be growing in this segment. So far, we are pretty much capacity constrained. We are looking into additional capacity in that area. We have a great technology, but we would need much more capacity.

Laura Lopez
Analyst, Baader Helvea

Okay, thank you.

Operator

Next question is from Tom Wrigglesworth from Citigroup. Your line is now open, sir.

Tom Wrigglesworth
Analyst, Citigroup

Good afternoon. Thank you very much for your presentation and taking my two questions, if I may. The first one is, I'm sorry for having a basic question, but your appetite to increase your vertical integration into silicon metal. What's the driver behind that? Longer term, do you think that the merchant market could become tighter if China starts to export less silicon metal? Is that the primary issue, or is there a quality driver that mandates that you backward integrate? Secondly, just on silicones, siloxanes, are you hearing of any major capacity additions coming into the market? New greenfield capacity that's potentially set to come on stream? Thank you.

Rudolf Staudigl
CEO, Wacker Chemie

On siloxanes, in India, there are one or the other Chinese players who are at least talking about, let's say, some grassroots investment. That remains to be seen. On the silicon metal, the driver to increase our, let's say, independence of the merchant market is because of the behavior of some of the suppliers. We don't want this to become a political game.

Tom Wrigglesworth
Analyst, Citigroup

Okay. Understood. Do you think that there is a threat to the global supply and demand balance then, noting that China is obviously one of the largest exporters of silicon metal? Given it's a high energy intensity, high coal intensity export, do you think it's vulnerable to a change in their appetite to export in the longer term?

Rudolf Staudigl
CEO, Wacker Chemie

No. We don't expect this to be a reason. Certainly, more stringent requirements on environmental issues could add a little bit on the price of, or cost of the Chinese producers, which could be translated into some higher prices. I think with everything that's going on in this market, we believe that long term, we are much better positioned if we control our costs for metallurgical silicon by our own.

Tom Wrigglesworth
Analyst, Citigroup

Okay. Very clear. Thank you very much.

Operator

There are no question. As a reminder, if you would like to ask a question, please press zero one on your telephone keypad now. A new question arrived from Katja Filzek from Deutsche Bank. Your line is now open, madam.

Katja Filzek
Analyst, Deutsche Bank

Yes. Thank you very much. Good afternoon. Also from my side, just some follow-ups on your guidance. In polysilicon, your guidance has a slightly improved EBITDA for the full year. Does this include any profit contribution from the insurance, or is that a kind of conservative way of firsthand excluding that? Do you plan in polysilicon to add inventory during 2018? Do you plan here in adding inventory in Asia, which might not be sold in 2018? Secondly, on your guidance with regards to Siltronic, would it be fair to assume that you are taking the Siltronic guidance, which is out in the market, or is there an additional element of conservatism within your guidance? Lastly, could you just share with us your currency assumption for the US dollar and renminbi, which ratio you're currently using for today's guidance?

Thank you.

Tobias Ohler
CFO, Wacker Chemie

Thanks, Katja. I start with the first question on poly guidance. As I said before, with respect to the insurance, we should not talk about profit contribution from that. We are compensated for the business loss, and we are compensated for the cost of rebuilding the equipment. That's why we would not split it out. We will be put as if the incident hadn't happened. It includes this component. The key element of the guidance is that we are conservative also on the price assumption. We calculate with lower prices, and we need to see what happens. As we typically say, we do not engage in big price forecasting, and that leads to a slightly higher EBITDA for the segment.

As part of this also, yes, we would use opportunities to increase back again our inventories at the Asian hubs as we want to be closer to our customers. For Siltronic, the second question, we do not put into that anymore intelligence. We take the consensus of Siltronic, and then we take the 30.8% share of income, and deduct from that the depreciation and amortization on the purchase price allocation, and this is roughly EUR 5 million a quarter, and then you come to what we use as number.

Katja Filzek
Analyst, Deutsche Bank

The FX ratios, you're taking the current ones or the average ones from 2017 or? Yeah. Sorry.

Tobias Ohler
CFO, Wacker Chemie

No. Sorry, I missed that. We take 125

in U.S. dollars. For the RMB, I would need to come back to you after the call. I don't have it right in front of me. If you put that together, FX, it's quite a move from 113 to 125. If you add the headwind from raw materials, you come up with a EUR 100 million number around that we need to compensate in this environment. It's less on the FX side, more on the raw material side, but this is all compensated within our guidance.

Katja Filzek
Analyst, Deutsche Bank

Thanks. That's very helpful. Thanks for clarification.

Operator

Next question will come from Patrick Rafaisz from UBS. Your line is now open, sir.

Patrick Rafaisz
Analyst, UBS

Thank you and good afternoon. A few follow-ups. Unfortunately, one more on the insurance payment. Can you confirm that the earnings contribution from Q4 from the insurance payment will be included in 2018 numbers, or would you restate that for 2017? That's the first question. The second question is a follow-up on silicones and the mid-single-digit EBITDA guidance. That does seem pretty conservative given the way I read your Q1 guidance is already a very strong start to the year with potentially double-digit growth on EBITDA here. What's your thinking on the slowdown in the next three quarters? Lastly, on the CapEx guidance beyond 2018, what ranges should we think about given the ongoing expansion plans? Is it still EUR 400 million-EUR 500 million or at the upper end in the mid-range? Thank you.

Tobias Ohler
CFO, Wacker Chemie

Patrick, first question on the insurance recognition of Q4. This would be part of 2018. It would not be restated. As I said before, please understand that we stick to this, that we cannot split it out as the plant is not running and the insurance adjustment is still in the process. It would not be restated in 2017, for sure. In Silicones, I think the trading environment is just fantastic, and we would need to see what that gives us over the course of the year. As we said, we see it very positive right now in the first quarter.

Rudolf Staudigl
CEO, Wacker Chemie

On the CapEx, as we said, we have increased the CapEx this year by a little bit over 100 million because we see tremendously positive opportunities, especially in Silicones. Projects with a very high ROI or very low payback time. This is why we are increasing our investment. Of course, if this trading condition continues, we really might want to be able to benefit from that. If it's necessary to stay at that level of investment, then we can do it in a very profitable way. This is why, for the time being, we see that level. As we said, we want to be below depreciation up until 2020. This is another upper limit for us. This is the range that I'm seeing.

Patrick Rafaisz
Analyst, UBS

Okay, thanks. Can I just quickly follow up also on polysilicon, the guidance? You're assuming slightly lower average selling prices. Does that mean you're assuming today's spots in your planning? Also, wouldn't you argue that's a bit conservative given the slide you're showing with expected new installations of solar plants in 2018, and given that there's no capacities coming on stream in the first half of this year?

Rudolf Staudigl
CEO, Wacker Chemie

I don't think we are known for aggressive forecasting. Yeah, I agree that it's conservative under the things we are seeing right now.

Patrick Rafaisz
Analyst, UBS

Okay

Rudolf Staudigl
CEO, Wacker Chemie

I think it is better to be on the safe side.

Patrick Rafaisz
Analyst, UBS

Okay. Thank you very much.

Rudolf Staudigl
CEO, Wacker Chemie

We never know with the global trading conditions.

Operator

Next question is from Thomas Swoboda from Société Générale. Line is now open, sir.

Thomas Swoboda
Analyst, Société Générale

Yes. Good afternoon, gentlemen. I have three questions, two on silicones and one on polysilicon. On silicones, just to understand the situation a little bit better, is your current growth currently already constrained somehow by siloxane availability? Does it mean that you're currently mainly expecting to grow via the price and mix and not volumes? The second question on silicones, I'm sorry, is the potential expansion in siloxane. Could you give us a rough idea, a direction at least, on how long would it take you to expand capacity via brownfields? How much headroom would it give you? I know it's a little bit complicated, but an indication where this expansion could be going to would be very helpful. The third question on polysilicon, it's regarding your competitor, GCL.

There was a press statement saying that the technology provider, TVA Teutla, has transferred technology or sold technology to GCL regarding semiconductor manufacturing capabilities. I understand that to produce semiconductor wafers, you need high-quality polysilicon. The question I have for you is Do you see in the market high-quality polysilicon coming from producers who were not able to master this grade just recently? Is there a change in the marketplace? This is the question. Thank you.

Rudolf Staudigl
CEO, Wacker Chemie

To begin with the last question. Well, we certainly do not see a big change in the whole environment in this regard, but I understand that the competitor you mentioned is doing more and more monosilicon growth for photovoltaics. They probably would need the high-quality polysilicon by themselves. I do not see that on the market. It's probably better to ask them than ask about them. On the siloxane, even a brownfield project takes, I would say, 2 years once it's being started. In case we decide to do that, and of course, we are able to do something like that, it certainly would be Burghausen and Nünchritz. Presently, to your first question, of course, the growth is by price and mix. We are certainly constrained in raw materials.

On the other hand, of course, we also do, let's say, small-scale debottlenecking projects all the time. There is some raw material adder every year, but not big scale.

Thomas Swoboda
Analyst, Société Générale

This is very helpful indeed. Thank you very much.

Operator

Next question is from Andreas Heine, MainFirst. Line is now open, sir.

Andreas Heine
Analyst, MainFirst

Thanks a lot. For my add-on question. Could you share with us how you see for your own polysilicon business is split from mono to multi? You produce the same volume this year than last year, according to your guidance. Do you think there is a split of the high-end material to the low-end material will change within your portfolio? Maybe you can shed your light how your split is of the high end and to the low end, so mono to multi, compared to the market split, please.

Rudolf Staudigl
CEO, Wacker Chemie

Our share of mono is certainly higher than the market split. I think it is around 65, 60/40.

Andreas Heine
Analyst, MainFirst

Yeah.

Rudolf Staudigl
CEO, Wacker Chemie

Something like that.

Andreas Heine
Analyst, MainFirst

It was in 2016, it was 55% of what we sold to the solar segment for us, was mono. The market at that timing was just 25%.

Rudolf Staudigl
CEO, Wacker Chemie

25, yeah. Our share is growing, this year will certainly be around 60% mono.

Andreas Heine
Analyst, MainFirst

This mono, that is excluding semi. Semi comes on top.

Rudolf Staudigl
CEO, Wacker Chemie

Yes.

Andreas Heine
Analyst, MainFirst

Yes.

Rudolf Staudigl
CEO, Wacker Chemie

Our share in semi is probably around, it's going up right now, but overall, I think we are at 30%.

Andreas Heine
Analyst, MainFirst

That is 30% of the market share.

Rudolf Staudigl
CEO, Wacker Chemie

Not for us. 30% market share for semiconductor capable polysilicon.

Andreas Heine
Analyst, MainFirst

Also referring to what you said in the PV installation, which is going up, even on the low end, quite considerably. Having in mind that the market share of mono has increased in the last few years, I would expect this to continue. How do you see then the supply and demand situation for the mono business in 2018 and 2019?

Rudolf Staudigl
CEO, Wacker Chemie

Well, the demand is high for this application.

Andreas Heine
Analyst, MainFirst

Yeah, it's growing strongly. The question is whether there

Rudolf Staudigl
CEO, Wacker Chemie

Yes, definitely. There's lots of interest. There is lots of interest for monosilicon producers for our polysilicon.

Andreas Heine
Analyst, MainFirst

Do you see that other players are catching up in getting to this high quality, or is that less the case? We hear a lot of announcement that basically everyone is able to produce this quality, but I'm not sure whether this is really representing what you see on the market.

Rudolf Staudigl
CEO, Wacker Chemie

Well, I really prefer you speak to them.

Andreas Heine
Analyst, MainFirst

Okay. Thank you.

Rudolf Staudigl
CEO, Wacker Chemie

Sure.

Operator

Next question is from Oliver Schwarz, Warburg Research. Your line is now open, sir.

Oliver Schwarz
Analyst, Warburg Research

Thank you for taking my questions. First question is regarding the likely or not likely rebuild of inventories in polysilicon. Given that you're planning for a similar volume in 2018 compared to 2017, as you are still under the influence of the Tennessee incident, how likely is it that you are able to build up inventory already in 2018, given that You just stated that the demand for polysilicon applications is rather strong. Obviously, you might be able to sell even more than you currently produce. How likely is it for you to build inventory in such an environment? That takes me directly to my second question, because you stated to a question of Andreas Heine before that networking capital development in 2018 might be likely to the moves we have seen in 2017.

In 2017, we saw the depletion of the inventories that you had for Asian customers and polysilicon due to the Tennessee incident. If you're now talking or not talking rebuilding of those inventories, how would that align with the statement regarding network and capital movement? Lastly, perhaps also in that connection, given that you are now at the lower end of your net debt, of the bracket of where you want to have your net debt, given that you are looking at increase in EBITDA and much stronger in the net result.

If I look at your 50% cash out of net income as dividends, and you want to perhaps remain at the lower level of your net debt target, how likely is it that you would exceed the 50% cash out to investors in dividends in the upcoming years, given that you're still looking for a positive development and free cash flow generation in 2018 and most likely beyond that year? Thank you very much.

Rudolf Staudigl
CEO, Wacker Chemie

Maybe one word to the rebuilding of the inventory. There are always two aspects. First of all, of course, the more material we have from Tennessee, the easier it would be to rebuild some inventory. Sometimes we make a strategic decision, or you can also call it a tactical, not to sell the product into the market right away, and rather put it into inventory in our hubs in order to be able to be more flexible and provide faster delivery to certain Asian or Chinese customers. Sometimes you might see this type of inventory build-up. When the market is strong and the prices is high, and the demand of our customers is there, they're eager to get material, then, of course, we deplete the inventory. It's really a flexible instrument that we are using.

Of course, the faster Tennessee comes up, the easier it is to use it as a flexible instrument.

Tobias Ohler
CFO, Wacker Chemie

That's why the net working capital guides, it's not only about the inventory. We have the attempt and the target to put some more into inventory, but we need to see how we can achieve that.

Rudolf Staudigl
CEO, Wacker Chemie

Yeah, on the dividend. I don't know whether I mentioned it in the press conference today or whether I already mentioned it here because there was a similar question. I think the answer is very simple. We will decide, and of course, discuss with the board on the dividend by the end of this year at the latest. Our dividend policy, however, remains intact, but we want to pay out around 50% of the net profits. Everything else is decided later.

Oliver Schwarz
Analyst, Warburg Research

Thank you very much. Very clear.

Operator

Next question is from Chetan Udeshi of J.P. Morgan. Line is now open, sir.

Chetan Udeshi
Analyst, J.P. Morgan

Yeah. Just to follow up on silicones, where you said you are capacity-constrained this year. I guess some of your competitors might be capacity-constrained as well. Historically, silicones, in terms of end demand, has grown more like 5% or even somewhat higher. We are in a good macro environment this year. Do you think there is, at the moment, some sort of substitution happening away from silicones if major suppliers like yourself can't meet all of the demand? If so, what are the other chemical chains that could substitute silicones in some of the applications? After the CapEx increase this year, do you think you'll be able to revert back to the old 67% volume growth? Would that take a longer time if, of course, depending on how the macro does?

Rudolf Staudigl
CEO, Wacker Chemie

I think to assume, let's say a 5% plus or minus growth in silicone in the long run is certainly a good assumption. That will remain intact, certainly, for the foreseeable future. When you look at the applications of silicones, there is not very much opportunity to replace silicones by something else. There are a few pockets of applications, for example, at the very low end of sealants. This is not something that would reduce the supply constraints. Just a little, maybe. I think growth is much stronger than, let's say, freeing up siloxane by replacing it at the very low end.

Chetan Udeshi
Analyst, J.P. Morgan

Understood. Will you be able to grow for 5%-6% volume terms beyond, say, this year, after you add more capacity, et cetera?

Rudolf Staudigl
CEO, Wacker Chemie

Yeah, absolutely. This is why we are investing.

Chetan Udeshi
Analyst, J.P. Morgan

Understood. Thank you very much.

Operator

There are no further questions. I will hand over to Joerg Hoffmann again.

Joerg Hoffmann
Head of Investor Relations, Wacker Chemie

Thank you, operator. Thank you all for joining us today and for your interest in Wacker Chemie. We are looking forward to further discussions with you as the quarter progresses. We will be back with a conference call on Q1, April 26th. Goodbye.

Operator

Ladies and gentlemen, thank you for your attendance. This call has been concluded. You may disconnect.