09.11.2016 17:35:00
|
Europcar Group: Q3 Revenue and Adjusted Corporate Ebitda Increase Driven by Strong Leisure Momentum
Regulatory News:
Europcar (Paris:EUCAR) announces today its results for the third quarter and the first nine months of 2016.
Philippe Germond, Chairman of the Management Board stated:
"These
solid results confirm the robustness of the Group business model and its
capacity to deliver sustained profitable growth. The strong summer
season was totally in line with our expectations, successfully supported
by our brand strategy notably in Southern Europe and by operational
excellence everywhere in the group. In addition, we have fully enjoyed
the benefit of the reshape of the capital structure following the IPO
allowing us to register a record Net Profit close to 100 million euros
for the first nine months. As stated during our first investor day on
Oct. 4, this positive growth trend of our revenues and profitability
enables us to confirm our FY 2016 Guidance.”
All data in €m, except if mentioned | Q3 2016 | Q3 2015 | Change |
Change at |
||||
Number of rental days (million) | 19.0 | 17.8 | 6.5% | |||||
Average Fleet (thousand) | 256.7 | 242.8 | 5.7% | |||||
Fleet utilization rate | 80.3% | 79.7% | +0.6pt | |||||
Total revenues | 707 | 693 | 2.1% | 5.1% | ||||
Rental revenues | 665 | 650 | 2.4% | 5.3% | ||||
Adjusted Corporate EBITDA | 159 | 154 | 3.0% | 4.5% | ||||
Adjusted Corporate EBITDA Margin | 22.5% | 22.3% | +0.2pt | |||||
Last Twelve Months Adjusted Corporate |
250 | 247 | 1.1% | |||||
LTM Adjusted Corporate EBITDA Margin | 11.7% | 11.7% | - | |||||
Operating Income | 169 | 163 | 3.2% | |||||
Net profit/loss | 96 | 99 | -3.3% | |||||
Corporate Free Cash Flow | 84 | 92 | -8.7% | |||||
Corporate Net Debt at end of the period | 155 |
Revenues
Q3 2016 total revenue amounted to €707 million compared to €693 million in 2015, representing a 5.1% increase at constant currency. Excluding Locaroise, its third French Franchisee (fully consolidated since July 1st 2016), total revenues growth reached 4.5%. This increase is mainly driven by a +5.3% growth at constant currency in rental revenue (€665 million) partly off-set by the decrease in petrol prices. This performance was supported by a good leisure momentum across all our brands, and an improvement in the Business segments compared to H1 2016.
Rental days volume increased by 6.5% compared to Q3 2015, at 19.0 million, thanks to a positive evolution in leisure over Q3 on both Europcar® and InterRent® brands, notably in Spain, Italy and Portugal. The three Business Units of Cars, Vans & Trucks and Low cost all contributed to this performance. Compared to the third quarter 2015, all countries enjoyed growth except Belgium, which was flat despite consequences of the terrorist attacks.
RPD for the Cars business unit was up 0.8% at constant currency, despite the French terrorist attack in Nice in July, and thanks to strong yield management. On a consolidated basis, the Q3 RPD decreased by 1.1% at constant currency impacted by the success of InterRent and the development of the Vans & Trucks strategy.
For the first nine months of the year, total revenues amounted to €1,655 million, up 2.4% at constant currency compared to last year. Excluding petrol impact and the Locaroise acquisition, the increase was 2.4% at constant currency.
Adjusted Corporate EBITDA
Q3 Adjusted Corporate EBITDA reached €159 million versus €154 million in Q3 2015 reflecting the strong performance during the summer season despite the negative currency effect linked to the depreciation of the pound sterling. The growth amounted €7 million (+4.5%) at constant currency. Q3 Adjusted Corporate EBITDA margin reached a record level of 22.5%.
The last twelve months Adjusted Corporate EBITDA amounted to €250 million, up 1.1% year over year, despite a challenging environment since the beginning of 2016. This performance demonstrates the robustness and resilience of the Group’s business model. The latter relies on a de-risked fleet asset base and a capacity to deliver sustained profitable growth by leveraging on the different pillars of its state of the art revenues and capacity management (namely volume, price and utilization rate), while optimizing its cost structure and building the future. Europcar Group pursues its investments in the deployment of InterRent brand and network, in its customer journey programs, IT and Europcar Lab’s, etc.
Operating income
Q3 operating income came in at €169 million in 2016, compared to € 163
million in 2015.
For the first nine months, operating income was
€241 million versus €182 million in 2015. Last year’s figure included
IPO costs and non-recurring items (notably the net negative impact of
certain proceedings and reorganization charges linked to the Fast Lane
transformation plan roll out).
Net Profit
Q3 net profit amounted to €96 million in 2016, compared to €99 million in Q3 2015. This slight decrease was notably linked to the pound sterling currency effect and the further investments in Ubeeqo and Car2Go Europe (both equity accounted investments).
For the first nine months, net income was a profit of €99 million in 2016 compared to a loss of €57 million in 2015. This improvement reflects the full benefit of the reshape of the capital structure following the IPO at the end of Q2 2015, while last year was also impacted by other non-recurring items.
Corporate free cash flow and Corporate Net Debt
Corporate free cash flow amounted to €84 million in Q3 compared to €92 million last year. For the first nine months Corporate free cash flow was €166 million compared to €116 million for the same period in 2015. This Corporate free cash flow encompassed Adjusted Corporate EBITDA, flat on a reported basis year over year at €214 million, and a good management of non-fleet working capital over the period. As a reminder, 2015 free cash flow was also impacted by one-off cash items.
Corporate net debt amounted to €155 million as of September 30, 2016 (vs. €235 million as of December 31, 2015). The corporate net debt leverage is at 0.6x2.
Acquisition plan
The Group pursued its dynamic acquisition plan, reaching recently a further step in its path to be a key mobility provider with the acquisition of Brunel. As a ride-hailing company, Brunel allows the Group to give its customers even greater choice for their travel needs, providing Europcar with a strong competitive advantage.
As a reminder, since the beginning of 2016 the Group has acquired Locaroise, its third French Franchisee (fully consolidated since July 1st), Bluemove a mobility tech start-up and car sharing leader in Spain, through Ubeeqo, as well as a minority investment in Wanderio, a multi modal search and comparison platform. Over the first nine months of 2016, Europcar has cashed out about €27 million in its acquisition plan.
Confirmation of 2016 full year guidance
As a results of the strong performance over the summer season, the Group reiterates the 2016 guidance, announced on July 25, 2016, showing the resilience of its business model while facing a number of headwinds, including an increasingly unfavorable currency from the depreciation of the pound sterling. As a reminder, the group is committed to the following guidance for the full year:
- Slight increase of revenue on an organic basis3
- Adjusted Corporate EBITDA above last year €251million
- Adjusted Corporate EBITDA conversion to Corporate free cash flow above 50%.
In addition, considering acquisition achievements for this year 2016, the Group will deliver to its shareholders a dividend pay-out to an exceptional level of at least 50% based on 2016 Net Income4.
About Europcar Groupe
Europcar shares (EUCAR) are listed on
the Euronext Paris stock exchange. Europcar is the European leader in
vehicle rental service and is also a major player in mobility markets.
Active in more than 140 countries, Europcar serves customers through an
extensive vehicle rental network comprised of its wholly-owned
subsidiaries as well as sites operated by franchisees and partners. In
addition to the Europcar® brand, the company offers low-cost vehicle
rentals under the InterRent® brand. A commitment to customer
satisfaction drives the company and its 6,000 people forward and
provides the impetus for continuous development of new services.
The Europcar Lab was created to respond to tomorrow’s mobility
challenges through innovation and strategic investments, such as Ubeeqo
and E-Car Club.
Forward-looking statements
This press release includes
forward-looking statements based on current beliefs and expectations
about future events. Such forward-looking statements may include
projections and estimates and their underlying assumptions, statements
regarding plans, objectives, intentions and/or expectations with respect
to future financial results, events, operations and services and product
development, as well as statements, regarding performance or events.
Forward-looking statements are generally identified by the words
"expects”, "anticipates”, "believes”, "intends”, "estimates”, "plans”,
"projects”, "may”, "would”, "should” or the negative of these terms and
similar expressions. Forward looking statements are not guarantees of
future performance and are subject to inherent risks, uncertainties and
assumptions about Europcar Groupe and its subsidiaries and investments,
trends in their business, future capital expenditures and acquisitions,
developments in respect of contingent liabilities, changes in economic
conditions globally or in Europcar Groupe’s principal markets,
competitive conditions in the market and regulatory factors. Those
events are uncertain; their outcome may differ from current expectations
which may in turn materially affect expected results. Actual results may
differ materially from those projected or implied in these
forward-looking statements. Any forward-looking statement contained in
this press release is made as of the date of this press release. Other
than as required by applicable law, Europcar Groupe does not undertake
to revise or update any forward-looking statements in light of new
information or future events.
The results and the Group's performance may also be affected by various risks and uncertainties, including without limitation, risks identified in the "Risk factors" of the Annual Registration Document registered by the Autorité des marchés financiers on April 14, 2016 under the number R. 16-021 and also available on the Group's website: www.europcar-group.com.
This press release does not contain or constitute an offer or invitation to purchase any securities in France, the United States or any other jurisdiction.
Further details on our website:
finance.europcar-group.com
Note: This press release contains unaudited consolidated financial figures established under IFRS by Europcar Groupe’s Management Board and reviewed by the Supervisory Board on November 7th, 2016.
1 Or 4.5% on an organic basis, ie at constant currency and
excluding Locaroise fully consolidated since July 2016.
2
Based on last twelve months Adjusted Corporate EBITDA
3
At constant currency and perimeter, excluding petrol impact
4
Subject to the approval of the General Assembly
Appendix 1 - Management Profit and Loss
Q3 2016 | Q3 2015 | All data in €m | 9M 2016 | 9M 2015 | ||||
707,2 | 692,6 | Total revenue | 1 655,1 | 1 653,1 | ||||
(144,0) | (142,9) |
Fleet holding costs, excluding estimated interest |
(370,1) | (372,0) | ||||
(235,6) | (221,9) |
Fleet operating, rental and revenue related costs |
(572,4) | (561,5) | ||||
(84,1) | (89,4) | Personnel costs | (253,7) | (258,6) | ||||
(55,3) | (55,5) | Network and head office overhead | (166,4) | (163,7) | ||||
1,4 | 6,2 | Other income and expense | 4,0 | 8,3 | ||||
(138,0) | (138,7) |
Personnel costs, network and head office overhead, IT |
(416,1) | (413,9) | ||||
(17,1) | (18,0) | Net fleet financing expense | (46,8) | (48,8) | ||||
(13,7) | (16,8) | Estimated interest included in operating leases | (36,1) | (42,5) | ||||
(30,8) | (34,8) |
Fleet financing expenses, including estimated interest |
(83,0) | (91,3) | ||||
158,8 | 154,2 | Adjusted Corporate EBITDA | 213,6 | 214,4 | ||||
22,5% | 22,3% | Margin | 12,9% | 13,0% | ||||
(6,5) | (8,1) | Depreciation – excluding vehicle fleet | (22,3) | (24,1) | ||||
(0,8) | (0,8) | Other operating income and expenses | 2,5 | (56,6) | ||||
(15,3) | (10,7) |
Other financing income and expense not related to the |
(40,6) | (150,0) | ||||
136,3 | 134,6 | Profit/loss before tax | 153,1 | (16,3) | ||||
(34,1) | (33,3) | Income tax | (45,1) | (35,1) | ||||
(6,1) | (1,9) | Share of profit/(loss) of associates | (9,0) | (6,0) | ||||
96,1 | 99,4 | Net profit/(loss) | 98,9 | (57,4) |
Appendix 2 - IFRS Income Statement
Q3 2016 | Q3 2015 | All data in €m | 9M 2016 | 9M 2015 | ||||
707,2 | 692,6 | Total revenue | 1 655,1 | 1 653,1 | ||||
(157,7) | (159,7) | Fleet holding costs | (406,2) | (414,5) | ||||
(235,6) | (221,9) | Fleet operating, rental and revenue related costs | (572,4) | (561,5) | ||||
(84,1) | (89,4) | Personnel costs | (253,7) | (258,6) | ||||
(55,3) | (55,5) | Network and head office overhead | (166,4) | (163,7) | ||||
1,4 | 6,2 | Other income and expense | 4,0 | 8,3 | ||||
(6,5) | (8,1) | Depreciation – excluding vehicle fleet | (22,3) | (24,1) | ||||
169,5 | 164,2 | Recurring operating income | 238,1 | 239,1 | ||||
(0,8) | (0,8) | Other non-recurring income and expenses | 2,5 | (56,6) | ||||
168,7 | 163,4 | Operating income | 240,6 | 182,4 | ||||
(32,4) | (28,7) | Net financing costs | (87,5) | (198,8) | ||||
136,3 | 134,6 | Profit/(loss) before tax | 153,1 | (16,3) | ||||
(34,1) | (33,3) | Income tax | (45,1) | (35,1) | ||||
(6,1) | (1,9) | Share of profit/(loss) of associates | (9,0) | (6,0) | ||||
96,1 | 99,4 | Net profit/(loss) | 98,9 | (57,4) | ||||
96,3 | 99,5 |
Net profit/(loss) attributable to Europcar owners |
99,2 | (57,3) | ||||
Q3 IFRS P&L presented for conveniences purposes, not prepared on a standalone basis but obtained by difference between 9M YTD P&L and H1 P&L |
Appendix 3 - Reconciliation
Q3 2016 | Q3 2015 | All data in €m | 9M 2016 | 9M 2015 | ||||
306,4 | 305,8 | Adjusted Consolidated EBITDA | 593,4 | 606,5 | ||||
(53,1) | (53,9) | Fleet depreciation IFRS | (140,4) | (139,7) | ||||
(63,7) | (62,9) | Fleet depreciation included in operating lease rents | (156,5) | (161,2) | ||||
(116,7) | (116,7) | Total Fleet depreciation | (296,9) | (300,8) | ||||
(13,7) | (16,8) | Interest expense related to fleet operating leases (estimated) | (36,1) | (42,5) | ||||
(17,1) | (18,0) | Net fleet financing expenses | (46,8) | (48,8) | ||||
(30,8) | (34,8) | Total Fleet financing | (83,0) | (91,3) | ||||
158,8 | 154,2 | Adjusted Corporate EBITDA | 213,6 | 214,4 | ||||
(6,5) | (8,1) | Amortization, depreciation and impairment expense | (22,3) | (24,1) | ||||
17,1 | 18,0 | Reversal of Net fleet financing expenses | 46,8 | 48,8 | ||||
13,7 | 16,8 | Reversal of Interest expense related to fleet operating leases (estimated) | 36,1 | 42,5 | ||||
183,2 | 180,9 | Adjusted recurring operating income | 274,2 | 281,6 | ||||
(13,7) | (16,8) | Interest expense related to fleet operating leases (estimated) | (36,1) | (42,5) | ||||
169,5 | 164,2 | Recurring operating income | 238,1 | 239,1 |
Appendix 4 - Balance Sheet
In € thousands | Sept. 30, 2016 | Dec. 31, 2015 | ||
Assets | ||||
Goodwill | 456,892 | 457,072 | ||
Intangible assets | 714,091 | 713,136 | ||
Property, plant and equipment | 85,436 | 89,236 | ||
Equity-accounted investments | 17,913 | 22,035 | ||
Other non-current financial assets | 49,363 | 57,062 | ||
Deferred tax assets | 65,879 | 55,730 | ||
Total non-current assets | 1,389,574 | 1,394,271 | ||
Inventories | 19,204 | 15,092 | ||
Rental fleet recorded on the balance sheet | 2,009,642 | 1,664,930 | ||
Rental fleet related receivables | 867,584 | 574,652 | ||
Trade and other receivables | 396,534 | 357,200 | ||
Current financial assets | 47,082 | 37,523 | ||
Current tax assets | 37,412 | 33,441 | ||
Restricted cash | 108,264 | 97,366 | ||
Cash and cash equivalents | 202,756 | 146,075 | ||
Total current assets | 3,688,478 | 2,926,280 | ||
Total assets | 5,078,052 | 4,320,551 | ||
Equity | ||||
Share capital | 143,409 | 143,155 | ||
Share premium | 641,166 | 767,402 | ||
Reserves | -87,974 | -74,341 | ||
Retained earnings (losses) | -92,424 | -274,821 | ||
Total equity attributable to the owners of ECG | 604,177 | 561,395 | ||
Non-controlling interests | 653 | 962 | ||
Total equity | 604,830 | 562,356 | ||
Liabilities | ||||
Financial liabilities | 946,295 | 801,183 | ||
Non-current financial instruments | 59,212 | 52,090 | ||
Employee benefit liabilities | 123,724 | 119,295 | ||
Non-current provisions | 25,003 | 25,168 | ||
Deferred tax liabilities | 129,866 | 131,132 | ||
Other non-current liabilities | 261 | 306 | ||
Total non-current liabilities | 1,284,361 | 1,129,174 | ||
Current portion of financial liabilities | 1,624,911 | 1,263,783 | ||
Employee benefits | 23,520 | 2,944 | ||
Current provisions | 231,160 | 250,087 | ||
Current tax liabilities | 65,297 | 24,511 | ||
Rental fleet related payables | 774,675 | 662,722 | ||
Trade payables and other liabilities | 469,298 | 424,974 | ||
Total current liabilities | 3,188,861 | 2,629,021 | ||
Total liabilities | 4,473,222 | 3,758,195 | ||
Total equity and liabilities | 5,078,052 | 4,320,551 |
Appendix 5 - IFRS Cash Flow
In € thousands | 9 months 2016 | 9 months 2015 | ||
Profit/(loss) before tax | 153,106 | -16,381 | ||
Reversal of the following items | ||||
Depreciation and impairment charge on property, plant and equipment | 10,925 | 10,694 | ||
Amortization and impairment charge on intangible assets | 11,390 | 13,236 | ||
Changes in provisions and employee benefits | -15,575 | 22,546 | ||
Profit/(loss) on disposal of assets | -144 | -397 | ||
Recognition of share-based payments | ||||
Costs related to the IPO | ||||
Total net interest costs | 73,806 | 103,470 | ||
Redemption premium | 56,010 | |||
Amortization of transaction costs | 5,540 | 36,894 | ||
Other non-cash items | 1,051 | 617 | ||
Financing costs | 80,397 | 196,991 | ||
Net cash from operation before changes in working capital | 240,099 | 226,689 | ||
Changes in rental fleet recorded on the balance sheet | -404,206 | -529,034 | ||
Changes in fleet working capital | -187,184 | -88,046 | ||
Changes in non-fleet working capital | 11,568 | -5,412 | ||
Cash generated from operations | -579,822 | -622,492 | ||
Income taxes received/paid | -15,793 | -30,245 | ||
Net interest paid | -68,002 | -108,350 | ||
Net cash generated from (used by) operating activities | -423,518 | -534,398 | ||
Acquisition of intangible assets and property, plant and equipment | -24,892 | -20,866 | ||
Proceeds from disposal of intangible assets and property, plant and equipment | 2,628 | 6,079 | ||
Other investments and loans | - | |||
Acquisition of financial assets | -3,249 | -5,917 | ||
Acquisition of subsidiaries, net of cash acquired | -14,965 | -9,163 | ||
Net cash used by investing activities | -40,478 | -29,867 | ||
Capital increase (net of related expenses) | - | 460,655 | ||
Issuance of bonds | 130,542 | 474,517 | ||
Redemption of bonds | - | -780,010 | ||
(Purchases) / Sales of treasury shares net | -6,382 | |||
Changes in other borrowings | 417,243 | 434,646 | ||
Payment of transaction costs | -2,507 | -14,357 | ||
Net cash generated from (used by) financing activities | 538,896 | 575,451 | ||
Cash and cash equivalent at beginning of period | 229,368 | 206,317 | ||
Net increase/(decrease) in cash and cash equivalents after effect of foreign exchange differences | 74,900 | 11,186 | ||
Effect of foreign exchange differences | -1,184 | -621 | ||
Cash and cash equivalents at end of period | 303,084 | 216,882 |
Appendix 6 - Debt
€million | Pricing | Maturity | Sept. 30, 2016 | Dec. 31, 2015 | ||||
High Yield Senior Notes (a) | 5.75% | 2022 | 600 | 475 | ||||
Senior Revolving Facility (€350m) | E+250bps (b) | 2020 | 0 | 81 | ||||
FCT Junior Notes, accrued interest not yet due, capitalized financing costs and other | (207) | (150) | ||||||
Gross Corporate debt | 393 | 406 | ||||||
Short-term Investments and Cash in operating and holding entities | (238) | (171) | ||||||
CORPORATE NET DEBT | (A) | 155 | 235 | |||||
€million | Pricing | Maturity | Sept. 30, 2016 | Dec. 31, 2015 | ||||
High Yield EC Finance Notes (a) | 5.125% | 2021 | 350 | 350 | ||||
Senior asset revolving facility (€1.3bn SARF) (c) | E+150bps | 2020 | 980 | 658 | ||||
FCT Junior Notes, accrued interest, financing capitalized |
193 | 142 | ||||||
UK, Australia and other fleet financing facilities | Various (d) | 646 | 509 | |||||
Gross financial fleet debt | 2 169 | 1 659 | ||||||
Cash held in fleet financing entities and Short-term fleet investments | (143) | (161) | ||||||
Fleet net debt in Balance sheet | 2 026 | 1 498 | ||||||
Debt equivalent of fleet operating leases - OFF Balance Sheet (e) | 1 770 | 1 323 | ||||||
TOTAL FLEET NET DEBT (incl. op leases) | (B) | 3 796 | 2 821 | |||||
TOTAL NET DEBT | (A)+(B) | 3 951 | 3 057 |
(a) These bonds are listed on the Luxembourg Stock Exchange. The corresponding prospectus is available on Luxembourg Stock Exchange website (http://www.bourse.lu/Accueil.jsp) |
(b) Depending on the leverage ratio |
(c) Swap instruments covering the SARF structure have been extended to 2020 |
(d) UK fleet financing maturing in 2018 with a one-year extension option |
(e) Corresponds to the net book value of applicable vehicles, which is calculated on the basis of the purchase price and depreciation rates of corresponding vehicles (based on contracts with manufacturers). |
View source version on businesswire.com: http://www.businesswire.com/news/home/20161109005842/en/
Wenn Sie mehr über das Thema Aktien erfahren wollen, finden Sie in unserem Ratgeber viele interessante Artikel dazu!
Jetzt informieren!
Nachrichten zu Europcar Groupe S.A.mehr Nachrichten
Keine Nachrichten verfügbar. |