27.07.2017 13:00:00
|
Ardagh Group S.A. - Second Quarter 2017 Earnings Release
LUXEMBOURG, July 27, 2017 /PRNewswire/ -- Ardagh Group S.A. (NYSE: ARD) today announced its financial results for the second quarter ended June 30, 2017.
Highlights
Three months ended (in €m except per share and ratio data) | ||||||||||
June 30, | June 30, | Change | Change PF1 | |||||||
Revenue | 2,021 | 1,281 | 58% | 1% | ||||||
Adjusted EBITDA2 | 379 | 256 | 48% | 6% | ||||||
Operating cash flow | 237 | 184 | 29% | |||||||
Adjusted free cash flow | 77 | 59 | 31% | |||||||
Adjusted earnings per share (€) | 0.49 | 0.10 | ||||||||
Net debt to LTM Adjusted EBITDA3 | 5.1x | 5.7x | ||||||||
Dividend per share declared ($)4 | 0.14 | - | ||||||||
- Revenue increased by 58% to €2,021 million with pro forma growth of 1% at actual and constant currency;
- Adjusted EBITDA increased by 48% to €379 million, with pro forma growth of 6%;
- Adjusted EBITDA margin of 18.8%, an increase of 100bps on a pro forma basis;
- Earnings per share €0.13 (2016: loss per share €0.34);
- Adjusted earnings per share of €0.49, up from €0.10 in the prior year;
- Net debt to LTM Adjusted EBITDA reduced from 5.3x to 5.1x during the quarter;
- 10-year GBP400 million Senior Notes issuance, further improving debt maturities to almost 7 years;
- $750 million of available cash and IPO proceeds used or allocated to repay debt to date in 2017;
- Quarterly cash dividend of $0.14 per common share, payable on August 31, 2017;
- Prior guidance for 2017 Adjusted EBITDA of €1.4 billion ($1.5 billion) was based on then prevailing exchange rates. At current exchange rates this guidance becomes €1.37 billion ($1.6 billion) due entirely to currency. Targeted leverage of approximately 4.75x Adjusted EBITDA at December 31, 2017 is unchanged.
Summary Financial Information
Three months ended | Six months ended | ||||||||
(in € millions, except EPS, ratios and percentages) | |||||||||
June 30, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||
Revenue | 2,021 | 1,281 | 3,865 | 2,499 | |||||
Profit/(loss) for the period | 30 | (69) | (29) | (55) | |||||
Adjusted profit for the period | 116 | 21 | 177 | 59 | |||||
Adjusted EBITDA | 379 | 256 | 678 | 473 | |||||
Adjusted EBITDA margin | 18.8% | 20.0% | 17.5% | 18.9% | |||||
Earnings per share (€) | 0.13 | (0.34) | (0.13) | (0.27) | |||||
Adjusted earnings per share (€) | 0.49 | 0.10 | 0.79 | 0.29 | |||||
LTM Adjusted EBITDA | 1,363 | - | |||||||
Net debt5 | 6,964 | 7,365 | |||||||
Cash and available liquidity6 | 988 | 819 | |||||||
Net debt to LTM Adjusted EBITDA | 5.1x | 5.7x | |||||||
Cash generated from operations | 309 | 243 | 416 | 322 | |||||
Operating cash flow | 237 | 184 | 243 | 213 | |||||
Adjusted free cash flow | 77 | 59 | (6) | 16 | |||||
Operating and Adjusted Free Cash Flow
Three months ended | Six months ended | |||||||
June 30, | June 30, | June 30, | June 30, | |||||
2017 | 2016 | 2017 | 2016 | |||||
€m | €m | €m | €m | |||||
Adjusted EBITDA | 379 | 256 | 678 | 473 | ||||
Movement in working capital | (42) | (3) | (223) | (125) | ||||
Capital expenditure | (98) | (65) | (207) | (129) | ||||
Exceptional restructuring | (2) | (4) | (5) | (6) | ||||
Operating Cash Flow | 237 | 184 | 243 | 213 | ||||
Interest | (133) | (99) | (209) | (165) | ||||
Income tax | (27) | (26) | (40) | (32) | ||||
Adjusted Free Cash Flow | 77 | 59 | (6) | 16 | ||||
The non-GAAP information in the above tables has been derived from the Consolidated Interim Financial Statements and related notes. Interest included in the calculation of Adjusted Free Cash Flow excludes exceptional interest paid.
Financial Performance Review
Bridge of 2016 reported revenue to 2017 reported revenue
Three months ended June 30 | ||||||||||
Metal | Metal Americas | Glass Europe | Glass | Group | ||||||
€m | €m | €m | €m | €m | ||||||
Reported revenue 2016 | 398 | 83 | 371 | 429 | 1,281 | |||||
Acquisition | 385 | 332 | - | - | 717 | |||||
Pro forma revenue 2016 | 783 | 415 | 371 | 429 | 1,998 | |||||
Organic | 11 | 4 | 5 | (4) | 16 | |||||
Reclassification | - | - | - | (4) | (4) | |||||
FX translation | (8) | 15 | (10) | 14 | 11 | |||||
Reported revenue 2017 | 786 | 434 | 366 | 435 | 2,021 | |||||
Bridge of 2016 reported Adjusted EBITDA to 2017 reported Adjusted EBITDA
Three months ended June 30 | |||||||||||
Metal | Metal Americas | Glass Europe | Glass | Group | |||||||
€m | €m | €m | €m | €m | |||||||
Reported Adjusted EBITDA 2016 | 68 | 13 | 79 | 96 | 256 | ||||||
Acquisition | 58 | 42 | - | - | 100 | ||||||
Pro forma Adjusted EBITDA 2016 | 126 | 55 | 79 | 96 | 356 | ||||||
Organic | 9 | 12 | 3 | (2) | 22 | ||||||
FX translation | (1) | 1 | (2) | 3 | 1 | ||||||
Reported Adjusted EBITDA 2017 | 134 | 68 | 80 | 97 | 379 | ||||||
Reported Adjusted EBITDA 2017 margin | 17.0% | 15.7% | 21.9% | 22.3% | 18.8% | ||||||
Pro forma Adjusted EBITDA 2016 margin | 16.1% | 13.3% | 21.3% | 22.4% | 17.8% | ||||||
Bridge of 2016 reported revenue to 2017 reported revenue
Six months ended June 30 | ||||||||||
Metal | Metal Americas | Glass Europe | Glass | Group | ||||||
€m | €m | €m | €m | €m | ||||||
Reported revenue 2016 | 782 | 174 | 692 | 851 | 2,499 | |||||
Acquisition | 680 | 621 | - | - | 1,301 | |||||
Pro forma revenue 2016 | 1,462 | 795 | 692 | 851 | 3,800 | |||||
Organic | 30 | 14 | 14 | 6 | 64 | |||||
Reclassification | - | - | - | (15) | (15) | |||||
FX translation | (18) | 30 | (21) | 25 | 16 | |||||
Reported revenue 2017 | 1,474 | 839 | 685 | 867 | 3,865 | |||||
Bridge of 2016 reported Adjusted EBITDA to 2017 reported Adjusted EBITDA
Six months ended June 30 | ||||||||||
Metal | Metal Americas | Glass Europe | Glass | Group | ||||||
€m | €m | €m | €m | €m | ||||||
Reported Adjusted EBITDA 2016 | 127 | 23 | 142 | 181 | 473 | |||||
Acquisition | 104 | 71 | - | - | 175 | |||||
Pro forma Adjusted EBITDA 2016 | 231 | 94 | 142 | 181 | 648 | |||||
Organic | 10 | 16 | 6 | (3) | 29 | |||||
FX translation | (3) | 3 | (4) | 5 | 1 | |||||
Reported Adjusted EBITDA 2017 | 238 | 113 | 144 | 183 | 678 | |||||
Reported Adjusted EBITDA 2017 margin | 16.1% | 13.5% | 21.0% | 21.1% | 17.5% | |||||
Pro forma Adjusted EBITDA 2016 margin | 15.8% | 11.8% | 20.5% | 21.3% | 17.1% |
Group
Revenue in the quarter ended June 30, 2017 increased by 58% to €2,021 million, compared with the same period last year. Revenue growth principally reflected the Beverage Can Acquisition, completed on June 30, 2016, as well as organic growth of 1%. Second quarter Adjusted EBITDA of €379 million increased by 48%, compared with the same period last year. Growth reflected the Beverage Can Acquisition, as well as pro forma growth of 6% compared with the same period last year.
Metal Packaging Europe
Revenue increased by 97%, to €786 million in the three month period ended June 30, 2017, compared with the same period last year. Growth reflected the inclusion of the Beverage Can Acquisition, as well as 1% organic growth, partly offset by €8 million currency translation effects. Adjusted EBITDA increased by 97% to €134 million, compared with the same period last year. Growth in Adjusted EBITDA reflected the Beverage Can Acquisition, as well as 7% organic growth, partly offset by €1 million adverse currency translation effects.
Metal Packaging Americas
Revenue increased by 423% to €434 million in the second quarter of 2017, compared with the same period last year. Revenue growth reflected the Beverage Can Acquisition, a 1% organic increase, as well as positive currency translation effects of €15 million. Adjusted EBITDA increased by €55 million to €68 million, compared with the same period last year. Growth primarily reflected the Beverage Can Acquisition, 22% organic Adjusted EBITDA growth and positive currency translation effects of €1 million.
Glass Packaging Europe
Revenue declined by 1% to €366 million in the three month period ended June 30, 2017, compared with the same period last year, as organic growth of 1% was more than offset by €10 million currency translation effects. Adjusted EBITDA for the quarter increased by 1% to €80 million, compared with the same period last year, with growth of 4% at constant currency rates.
Glass Packaging North America
Revenue increased by 1% to €435 million in the second quarter, compared with the same period last year including a €14 million positive currency translation effect. Constant currency revenue was 2% lower, due mainly to continued soft mass beer markets. Adjusted EBITDA increased by 1% to €97 million in the second quarter, compared with the same period in 2016. Excluding a positive currency translation effect of €3 million, Adjusted EBITDA was 2% lower than the same period last year.
Financing Activity
In June, the Group issued £400 million, 10-year sterling notes, representing the longest debt maturity issued to date and its first in sterling. Proceeds, together with available cash, were used to redeem in full the $500 million Senior Secured Floating Rate Notes due 2021.
Following the redemption of the €405 million 4.250% First Priority Senior Secured Notes due 2022 on August 1, the Group will have used over $750 million of available cash and IPO proceeds to repay debt.
Net debt at June 30, 2017 was €7.0 billion.
Conference Call Details
Ardagh Group S.A. (NYSE: ARD) will hold its second quarter 2017 earnings call for investors at 3 p.m. BST (10 a.m. ET) on July 27, 2017. Please use the following link to register for this call:
http://event.onlineseminarsolutions.com/r.htm?e=1454308&s=1&k=7EDB2CFB20A388384D0D59894AA95288
About Ardagh Group
The Ardagh Group is a global leader in metal and glass packaging solutions, producing packaging for the world's leading food, beverage and consumer brands. It operates 109 facilities in 22 countries, employing approximately 23,500 people and has global sales of approximately €7.7 billion.
Forward-Looking Statements
This press release includes "forward-looking statements" within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond our control. We caution you that the forward-looking information presented in this press release is not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking information contained in this press release. Any forward-looking information presented herein is made only as of the date of this press release, and we do not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.
Condensed Consolidated Interim Financial Statements
Consolidated Interim Income Statement for the three months ended June 30, 2017
Three months ended June 30, 2017 | Three months ended June 30, 2016 | |||||||||||||
Before exceptional items €m Unaudited | Exceptional items €m Unaudited | Total €m Unaudited | Before exceptional items €m Unaudited | Exceptional items €m Unaudited | Total €m Unaudited | |||||||||
Revenue | 2,021 | - | 2,021 | 1,281 | - | 1,281 | ||||||||
Cost of sales | (1,640) | (8) | (1,648) | (1,041) | 9 | (1,032) | ||||||||
Gross profit/(loss) | 381 | (8) | 373 | 240 | 9 | 249 | ||||||||
Sales, general and administration expenses | (97) | (5) | (102) | (54) | (81) | (135) | ||||||||
Intangible amortization | (59) | - | (59) | (27) | - | (27) | ||||||||
Operating profit/(loss) | 225 | (13) | 212 | 159 | (72) | 87 | ||||||||
Finance expense | (109) | (42) | (151) | (125) | (99) | (224) | ||||||||
Finance income | - | - | - | - | 78 | 78 | ||||||||
Profit/(loss) before tax | 116 | (55) | 61 |
34 | (93) | (59) | ||||||||
Income tax (charge)/credit | (42) | 11 | (31) | (30) | 20 | (10) | ||||||||
Profit/(loss) for the period | 74 | (44) | 30 | 4 | (73) | (69) | ||||||||
Profit/(loss) attributable to: | ||||||||||||||
Owners of the parent | 30 | (69) | ||||||||||||
Non-controlling interests | - | - | ||||||||||||
Profit/(loss)for the period | 30 | (69) | ||||||||||||
Profit/(loss)per share: | ||||||||||||||
Basic profit/(loss) for the period attributable to ordinary equity holders of the parent | €0.13 | (€0.34) | ||||||||||||
Consolidated Interim Income Statement for the six months ended June 30, 2017
Six months ended June 30, 2017 | Six months ended June 30, 2016 | |||||||||||||
Before exceptional items €m Unaudited | Exceptional items €m Unaudited | Total €m Unaudited | Before exceptional items €m Unaudited | Exceptional items €m Unaudited | Total €m Unaudited | |||||||||
Revenue | 3,865 | - | 3,865 | 2,499 | - | 2,499 | ||||||||
Cost of sales | (3,174) | (8) | (3,182) | (2,047) | 6 | (2,041) | ||||||||
Gross profit/(loss) | 691 | (8) | 683 | 452 | 6 | 458 | ||||||||
Sales, general and administration expenses | (197) | (18) | (215) | (120) | (83) | (203) | ||||||||
Intangible amortization | (122) | - | (122) | (54) | - | (54) | ||||||||
Operating profit/(loss) | 372 | (26) | 346 | 278 | (77) | 201 | ||||||||
Finance expense | (230) | (123) | (353) | (208) | (99) | (307) | ||||||||
Finance income | - | - | - | - | 78 | 78 | ||||||||
Profit/(loss) before tax | 142 | (149) | (7) |
70 | (98) | (28) | ||||||||
Income tax (charge)/credit | (52) | 30 | (22) | (47) | 20 | (27) | ||||||||
Profit/(loss) for the period | 90 | (119) | (29) | 23 | (78) | (55) | ||||||||
Loss attributable to: | ||||||||||||||
Owners of the parent | (29) | (55) | ||||||||||||
Non-controlling interests | - | - | ||||||||||||
Loss for the period | (29) | (55) | ||||||||||||
Loss per share: | ||||||||||||||
Basic loss for the period attributable to ordinary equity holders of the parent | (€0.13) | (€0.27) | ||||||||||||
Consolidated Interim Statement of Financial Position
June 30, 2017 €m Unaudited | December 31, 2016 €m Audited | |||||
Non-current assets | ||||||
Intangible assets | 3,616 | 3,904 | ||||
Property, plant and equipment | 2,810 | 2,911 | ||||
Derivative financial instruments | - | 124 | ||||
Deferred tax assets | 246 | 259 | ||||
Other non-current assets | 18 | 20 | ||||
6,690 | 7,218 | |||||
Current assets | ||||||
Inventories | 1,177 | 1,125 | ||||
Trade and other receivables | 1,367 | 1,164 | ||||
Derivative financial instruments | 10 | 11 | ||||
Restricted cash | 28 | 27 | ||||
Cash and cash equivalents | 693 | 745 | ||||
3,275 | 3,072 | |||||
TOTAL ASSETS | 9,965 | 10,290 | ||||
Equity attributable to owners of the parent | ||||||
Issued capital | 22 | - | ||||
Share premium | 1,090 | 136 | ||||
Capital contribution | 431 | 431 | ||||
Other reserves | (315) | (324) | ||||
Retained earnings | (2,429) | (2,313) | ||||
(1,201) | (2,070) | |||||
Non-controlling interests | 1 | 2 | ||||
TOTAL EQUITY | (1,200) | (2,068) | ||||
Non-current liabilities | ||||||
Borrowings | 7,168 | 8,142 | ||||
Employee benefit obligations | 880 | 905 | ||||
Deferred tax liabilities | 633 | 694 | ||||
Derivative financial instruments | 112 | - | ||||
Related party borrowings | - | 673 | ||||
Provisions | 47 | 57 | ||||
8,840 | 10,471 | |||||
Current liabilities | ||||||
Borrowings | 406 | 8 | ||||
Interest payable | 69 | 81 | ||||
Derivative financial instruments | - | 8 | ||||
Trade and other payables | 1,632 | 1,539 | ||||
Amounts payable to parent companies | 6 | - | ||||
Income tax payable | 156 | 182 | ||||
Provisions | 56 | 69 | ||||
2,325 | 1,887 | |||||
TOTAL LIABILITIES | 11,165 | 12,358 | ||||
TOTAL EQUITY and LIABILITIES | 9,965 | 10,290 | ||||
Consolidated Interim Statement of Cash Flows
Three months ended June 30, | Six months ended June 30, | |||||||
2017 €m Unaudited | 2016 €m Unaudited | 2017 €m Unaudited | 2016 €m Unaudited | |||||
Cash flows from operating activities | ||||||||
Cash generated from operations | 309 | 243 | 416 | 322 | ||||
Interest paid | (135) | (108) | (211) | (174) | ||||
Income tax paid | (27) | (26) | (40) | (32) | ||||
Net cash from operating activities | 147 | 109 | 165 | 116 | ||||
Cash flows from investing activities | ||||||||
Purchase of business, net of cash acquired | - | (2,571) | - | (2,571) | ||||
Purchase of property, plant and equipment | (96) | (63) | (202) | (125) | ||||
Purchase of software and other intangibles | (3) | (3) | (6) | (5) | ||||
Proceeds from disposal of property, plant and equipment | 1 | 1 | 1 | 1 | ||||
Net cash used in investing activities | (98) | (2,636) | (207) | (2,700) | ||||
Cash flows from financing activities | ||||||||
Proceeds from borrowings | 458 | 3,950 | 3,507 | 3,950 | ||||
Repayment of borrowings | (838) | (1,311) | (3,656) | (1,313) | ||||
Net (costs)/proceeds from share issuance | (3) | - | 310 | - | ||||
Dividend paid | (29) | - | (93) | - | ||||
Early redemption premium paid | (22) | (59) | (76) | (59) | ||||
Deferred debt issue costs paid | (5) | (50) | (22) | (50) | ||||
Proceeds from the termination of derivative financial instruments | 42 | - | 42 | - | ||||
Net cash (outflow)/inflow from financing activities | (397) | 2,530 | 12 | 2,528 | ||||
Net (decrease)/increase in cash and cash equivalents | (348) | 3 | (30) | (56) | ||||
Cash and cash equivalents at beginning of period | 1,082 | 488 | 772 | 553 | ||||
Exchange (losses)/gains on cash and cash equivalents | (13) | 48 | (21) | 42 | ||||
Cash and cash equivalents at end of period | 721 | 539 | 721 | 539 | ||||
Reconciliation of profit/(loss) to Adjusted EBITDA
Three months ended | Six months ended | ||||||
June 30, 2017 €m | June 30, 2016 €m | June 30, 2017 €m | June 30, 2016 €m | ||||
Profit/(loss) for the period | 30 | (69) | (29) | (55) | |||
Income tax charge | 31 | 10 | 22 | 27 | |||
Net finance expense | 151 | 146 | 353 | 229 | |||
Depreciation and amortization | 154 | 97 | 306 | 195 | |||
Exceptional operating items | 13 | 72 | 26 | 77 | |||
Adjusted EBITDA | 379 | 256 | 678 | 473 |
Reconciliation of profit/(loss) to Adjusted profit
Three months ended | Six months ended | ||||||
June 30, 2017 €m | June 30, 2016 €m | June 30, 2017 €m | June 30, 2016 €m | ||||
Profit/(loss) for the period | 30 | (69) | (29) | (55) | |||
Total exceptional items7 | 55 | 93 | 149 | 98 | |||
Tax credit associated with exceptional items | (11) | (20) | (30) | (20) | |||
Intangible amortization | 59 | 27 | 122 | 54 | |||
Tax credit associated with intangible amortization | (17) | (10) | (35) | (18) | |||
Adjusted profit for the period | 116 | 21 | 177 | 59 | |||
Weighted average ordinary shares | 236.3 | 202.0 | 222.8 | 202.0 | |||
Adjusted earnings per share (€) | 0.49 | 0.10 | 0.79 | 0.29 |
Cash generated from operations
Three months ended | Six months ended | |||||||
June 30, | June 30, €m | June 30, €m | June 30, €m | |||||
Profit/(loss) for the period | 30 | (69) | (29) | (55) | ||||
Income tax charge | 31 | 10 | 22 | 27 | ||||
Net finance expense | 151 | 146 | 353 | 229 | ||||
Depreciation and amortization | 154 | 97 | 306 | 195 | ||||
Exceptional operating items | 13 | 72 | 26 | 77 | ||||
Movement in working capital | (42) | (3) | (223) | (125) | ||||
Acquisition-related, IPO, plant start-up and other exceptional costs paid | (26) | (6) | (34) | (20) | ||||
Exceptional restructuring paid | (2) | (4) | (5) | (6) | ||||
Cash generated from operations | 309 | 243 | 416 | 322 | ||||
1 Change pro forma reflects the Beverage Can Acquisition completed June 30, 2016.
2 Adjusted EBITDA is defined as profit/(loss) for the period before income tax expense/(credit), net finance expense, depreciation and amortization and exceptional operating items. We use Adjusted EBITDA to evaluate and assess our segment performance. Adjusted EBITDA is presented because we believe that it is frequently used by securities analysts, investors and other interested parties in evaluating companies in the packaging industry. However, other companies may calculate Adjusted EBITDA in a manner different from us. Adjusted EBITDA is not a measure of financial performance under IFRS and should not be considered an alternative to profit/(loss) as indicators of operating performance or any other measures of performance derived in accordance with IFRS.
A reconciliation of the profit/(loss) for the period to Adjusted EBITDA can be found at the back of this press release.
3 2016 reflects LTM Adjusted EBITDA on a pro forma basis.
4 Payable on August 31, 2017 to shareholders of record on August 17,2017.
5 Net debt at June 30, 2016, excludes Senior PIK Notes due 2019, redeemed in September 2016.
6 Included within cash and available liquidity at June 30, 2017 are net IPO proceeds of €303 million which are intended to be used to redeem in full the principal amount outstanding of the €405 million 4.250% First Priority Senior Secured Notes due 2022, on August 1, 2017.
7 Total exceptional items for the three and six months ended June 30, 2017 include debt refinancing and settlement costs of €28 million and €109 million respectively. Further, total exceptional items for the three and six months ended June 30, 2017 include costs directly attributable to the acquisition and integration of the Beverage Can Business and IPO and other transaction related costs of €5 million and €18 million respectively.
View original content:http://www.prnewswire.com/news-releases/ardagh-group-sa---second-quarter-2017-earnings-release-300495185.html
SOURCE Ardagh Group S.A.
Wenn Sie mehr über das Thema Aktien erfahren wollen, finden Sie in unserem Ratgeber viele interessante Artikel dazu!
Jetzt informieren!
Nachrichten zu Ardagh Group S.A. Registered Shs -A-mehr Nachrichten
Keine Nachrichten verfügbar. |