Ardagh Group S.A. - Second Quarter 2019 Results
27 July 2019
LUXEMBOURG, July 25, 2019 /PRNewswire/ -- Ardagh Group S.A. (NYSE: ARD) today announced its results for the second quarter ended June 30, 2019.
June 30, 2019 | June 30, 2018 | Change | Change CCY | |||||
($m except per share data) | ||||||||
Revenue | 2,268 | 2,347 | (3%) | 1% | ||||
Adjusted EBITDA 1 | 395 | 392 | 1% | 5% | ||||
Adjusted EBITDA margin | 17.4% | 16.7% | 70 bps | |||||
Earnings per share | 0.29 | 0.25 | 16% | 21% | ||||
Adjusted earnings per share 1 | 0.48 | 0.51 | (6%) | (4%) | ||||
Profit for the period | 69 | 58 | ||||||
Adjusted free cash flow 1 | (50) | 43 | ||||||
Dividend per share declared 2 | 0.14 | 0.14 |
Paul Coulson, Chairman and Chief Executive, said "Our second quarter performance was in line with our expectations, led by strong performances in our Metal Packaging Americas and Glass Packaging Europe divisions. The recently announced combination of our Metal Packaging Food & Specialty business with Exal to form Trivium Packaging, a new global leader in metal packaging owned by Ontario Teachers' and Ardagh, is an important strategic step for the Group."
- Revenue of $2,268 million increased by 1% on a constant currency basis;
- Adjusted EBITDA of $395 million increased by 5% at constant exchange rates;
- Earnings per share for the quarter of $0.29, an increase of 16%;
- Adjusted earnings per share of $0.48 (2018: $0.51);
- Adjusted EBITDA growth in three of four segments, led by Metal Packaging Americas and Glass Packaging Europe. Cost reductions offset lower volumes in Glass Packaging North America, while Metal Packaging Europe was impacted by increased input costs;
- Global beverage can volume growth of 1% with volume/mix growth of 6%;
- Metal Packaging Food & Specialty ("Food & Specialty") to combine with Exal Corporation to form Trivium Packaging ("Trivium"), a new global leader in metal packaging jointly owned with Ontario Teachers'. Ardagh will hold a 43% stake in Trivium and will receive cash proceeds of $2,500 million, to be used for debt reduction at Ardagh Group S.A. The transaction is expected to close in the fourth quarter of 2019;
- Full year 2019 outlook3 re-iterated, with third quarter Adjusted EBITDA of $410-$420 million
Summary Financial Information
Three months ended June 30, | Six months ended June 30, | |||||||
2019 | 2018 | 2019 | 2018 | |||||
(in $ millions, except EPS, ratios and percentages) | ||||||||
Revenue | 2,268 | 2,347 | 4,488 | 4,571 | ||||
Profit for the period | 69 | 58 | 82 | 43 | ||||
Adjusted profit for the period 4 | 114 | 120 | 197 | 199 | ||||
Adjusted EBITDA 4 | 395 | 392 | 758 | 740 | ||||
Adjusted EBITDA margin | 17.4% | 16.7% | 16.9% | 16.2% | ||||
Earnings per share | 0.29 | 0.25 | 0.35 | 0.18 | ||||
Adjusted earnings per share 4 | 0.48 | 0.51 | 0.83 | 0.84 | ||||
Cash generated from operations | 268 | 338 | 358 | 332 | ||||
Operating cash flow 4 | 101 | 204 | (15) | 55 | ||||
Adjusted free cash flow 4 | (50) | 43 | (263) | (199) |
At June 30, | At December 31, | |||
2019 | 2018 | |||
$m | $m | |||
Net debt 5 | 8,190 | 7,462 | ||
Cash and available liquidity | 876 | 1,170 | ||
Net debt to LTM Pro Forma EBITDA * | 5.3x | N/A |
Supplemental Pro Forma Non-GAAP Information * Net debt to LTM Pro Forma EBITDA has been presented as Supplemental Pro Forma Non-GAAP information in order to reflect the impact of IFRS 16, Leases, following its adoption effective January 1, 2019, for the six months ended December 31, 2018. The LTM Adjusted EBITDA on a reported basis, excluding the effects of IFRS 16 for the six months ended December 31, 2018 was $1,496 million and the corresponding net debt to LTM Adjusted EBITDA was 5.5x (December 31, 2018: 5.0x). |
Financial Performance Review Bridge of 2018 to 2019 Revenue and Adjusted EBITDA Three months ended June 30, 2019 | ||||||||||
Metal | Metal | Glass | Glass | Group | ||||||
$m | $m | $m | $m | $m | ||||||
Revenue 2018 | 929 | 541 | 419 | 458 | 2,347 | |||||
Organic | 9 | 8 | 21 | (25) | 13 | |||||
FX translation | (64) | — | (28) | — | (92) | |||||
Revenue 2019 | 874 | 549 | 412 | 433 | 2,268 | |||||
Metal | Metal | Glass | Glass | Group | ||||||
$m | $m | $m | $m | $m | ||||||
Adjusted EBITDA 2018 | 157 | 74 | 91 | 70 | 392 | |||||
Organic | (15) | 7 | 8 | (5) | (5) | |||||
IFRS 16 | 8 | 2 | 6 | 8 | 24 | |||||
FX translation | (10) | — | (6) | — | (16) | |||||
Adjusted EBITDA 2019 | 140 | 83 | 99 | 73 | 395 | |||||
Adjusted EBITDA 2019 margin | 16.0% | 15.1% | 24.0% | 16.9% | 17.4% | |||||
Adjusted EBITDA 2018 margin | 16.9% | 13.7% | 21.7% | 15.3% | 16.7% | |||||
Six months ended June 30, 2019 | ||||||||||
Metal | Metal | Glass | Glass | Group | ||||||
$m | $m | $m | $m | $m | ||||||
Revenue 2018 | 1,814 | 1,070 | 816 | 871 | 4,571 | |||||
Organic | 52 | 18 | 42 | (22) | 90 | |||||
FX translation | (119) | — | (54) | — | (173) | |||||
Revenue 2019 | 1,747 | 1,088 | 804 | 849 | 4,488 | |||||
Metal | Metal | Glass | Glass | Group | ||||||
$m | $m | $m | $m | $m | ||||||
Adjusted EBITDA 2018 | 291 | 137 | 171 | 141 | 740 | |||||
Organic | (8) | 8 | 14 | (13) | 1 | |||||
IFRS 16 | 17 | 4 | 10 | 16 | 47 | |||||
FX translation | (19) | — | (11) | — | (30) | |||||
Adjusted EBITDA 2019 | 281 | 149 | 184 | 144 | 758 | |||||
Adjusted EBITDA 2019 margin | 16.1% | 13.7% | 22.9% | 17.0% | 16.9% | |||||
Adjusted EBITDA 2018 margin | 16.0% | 12.8% | 21.0% | 16.2% | 16.2% |
Group
Revenue of $2,268 million decreased by 3% in the three-month period ended June 30, 2019, compared with the same period last year. On a constant currency basis, revenue increased by 1%, mainly due to the pass through of increased input costs, partly offset by lower volumes in Glass Packaging North America.
Second quarter Adjusted EBITDA of $395 million increased by 1% at actual exchange rates, compared with the same period last year. On a constant currency basis, Adjusted EBITDA increased by 5%, principally due to increased selling prices, including for the pass through of higher input costs, the impact of IFRS 16 of $24 million, and favorable volume/mix effects, partly offset by higher other operating costs.
Metal Packaging Europe
Revenue of $874 million decreased by 6% in the three-month period ended June 30, 2019, compared with the same period last year. On a constant currency basis, revenue increased by 1%, principally due to volume/mix growth and the pass through of higher input costs. Adjusted EBITDA for the quarter of $140 million decreased by 11% at actual exchange rates and 5% at constant currency rates, compared with the same period last year. The reduction in Adjusted EBITDA principally reflected higher input and other operating costs, as well as some adverse weather impact on beverage can volumes, partly offset by the $8 million impact of IFRS 16 and favorable volume/mix effects.
Metal Packaging Americas
Revenue increased by 1% to $549 million in the second quarter of 2019, compared with the same period last year. This was principally due to favorable volume/mix effects of 4%, as growth in beverage cans was partly offset by the impact of a plant closure in food & specialty in late-2018, as well as the pass through of lower input costs. Adjusted EBITDA of $83 million increased by 12% compared with the prior year, principally reflecting favorable volume/mix effects and the impact of IFRS 16, partly offset by higher operating costs.
Glass Packaging Europe
Revenue of $412 million decreased by 2% at actual exchange rates and increased by 5% at constant exchange rates, in the three-month period ended June 30, 2019, compared with the same period last year. Revenue growth principally reflected favorable mix, increased engineering activity and higher selling prices to recover increased input costs. Adjusted EBITDA for the quarter of $99 million increased by 16% at constant exchange rates, compared with the same period last year, mainly due to favorable mix effects, the impact of IFRS 16 and higher selling prices.
Glass Packaging North America
Revenue decreased by 5% to $433 million in the second quarter, compared with the same period last year, principally reflecting lower volume/mix. Adjusted EBITDA for the quarter of $73 million increased by 4%, compared with the same period last year, mainly due to cost savings from the Group's capacity realignment initiatives, the impact of IFRS 16 and higher selling prices to recover increased costs, partly offset by unfavorable volume/mix.
Combination of Food & Specialty with Exal
On July 15, 2019, the Group announced that it had entered into an agreement to combine its Food & Specialty Metal Packaging business, operating as part of the Metal Packaging Europe and Metal Packaging Americas segments, with the business of Exal, a leading producer of aluminum containers, to form Trivium, a global leader in metal packaging.
The combination of Food & Specialty with Exal, currently controlled by Ontario Teachers' Pension Plan Board ("Ontario Teachers"), will create one of the largest metal packaging companies in the world. Trivium will be headquartered in the Netherlands and will operate 57 production facilities, principally across Europe and the Americas, employing approximately 7,800 people.
Trivium will serve a diverse range of leading multinational, regional and local customers operating in a wide array of end markets, including food, seafood, pet food, nutrition, beauty and personal care, household care and premium beverages.
This complementary transaction will combine Food & Specialty's leading presence in Europe and North America, principally focused on tin-plate steel packaging, with Exal's leadership in Americas aluminum aerosol packaging. Trivium will produce an extensive and sustainable product range, backed by dedicated research and development resources, underpinning the businesses' reputation for customer service, quality and innovation.
Upon completion of the transaction, Ardagh will hold approximately a 43 per cent stake in Trivium, with 57 per cent controlled by Ontario Teachers'. Ardagh will also receive approximately $2,500 million in cash proceeds.
Upon completion, Ardagh intends to use the $2,500 million in cash proceeds from this transaction as follows:
a) Repay outstanding drawings under Ardagh's current asset-backed loan facility (and permanently reduce commitments) by $150 million;
b) Consider, based on the circumstances around the time of the completion date, closing derivative positions of approximately $5 to $10 million in out-of-the-money swaps;
c) Exercise the optional redemption provisions, at the applicable redemption premium, of Ardagh's existing 4.625% Senior Secured Notes due 2023 and 4.125% Senior Secured Notes due 2023, for total consideration of approximately $1,550 million;
d) Undertake an excess proceeds offer (as defined in the relevant indentures) of the 4.250% Senior Secured Notes due 2022 and 2.750% Senior Secured Notes due 2024 at par on a pro rata basis; and
e) To the extent any proceeds remain, call Ardagh's existing 6.750% Senior Notes due 2024.
Completion of the transaction is subject to the satisfaction of customary closing conditions, including receipt of regulatory approvals and confirmation of the participation of certain Ardagh European entities in the transaction, which remains subject to works councils' consultation. Completion is also subject to closing of the debt financing announced by Trivium on July 15, 2019 and subsequently priced on July 19, 2019. The transaction is expected to close in the fourth quarter of 2019.
On July 19, 2019, Trivium Packaging Finance BV, a wholly-owned subsidiary of Trivium, priced an offering of $2,850 million in senior secured and senior notes, due 2026 and 2027 respectively, at a blended interest rate of approximately 4.8% after swaps.
Organisational Changes
As part of its long-term succession planning, Ardagh Group is making the following organisational changes:
Shaun Murphy will join Ardagh as Chief Operating Officer on September 16, 2019, reporting to Paul Coulson, Chairman and CEO. He will also join the board of Ardagh. Shaun, who is aged 52, recently completed a highly successful six-year term as Managing Partner of KPMG in Ireland. KPMG Ireland, which is the country's largest professional services firm, employs over 3,000 people serving a wide range of domestic and multinational clients with a broad range of advisory services. Shaun has been a partner at KPMG for almost 20 years and served as the Lead Director on KPMG's Global Board from 2015 until earlier this year.
Johan Gorter has decided to retire as CEO of Glass by the end of 2019. Following Johan's retirement, Martin Petersson (CEO Glass Europe) and Bertrand Paulet (CEO Glass North America) will report to Shaun Murphy.
Following the recent agreement to combine Ardagh's Food and Specialty business with Exal to form Trivium Packaging, David Wall has decided to step down as CEO of Ardagh's Metal Division by the end of 2019. Oliver Graham (CEO Metal Beverage Europe/Brazil and Group Commercial Director) and Claude Marbach (CEO Metal Beverage North America) will then report to Shaun Murphy.
Earnings Webcast and Conference Call Details
Ardagh Group S.A. (NYSE: ARD) will hold its second quarter 2019 earnings webcast and conference call for investors at 3 p.m. BST (10 a.m. ET) on July 25, 2019. Please use the following webcast link to register for this call:
Webcast registration and access:
https://event.on24.com/wcc/r/2034962-1/B6EA3E16E08DF3D6A8A64873C2F3906F?partnerref=rss-events
Conference call dial in:
United States: +1855 85 70686
International: +44 33 3300 0804
Participant pin code: 63132553#
Slides and quarterly report
Supplemental slides to accompany this release are available at http://www.ardaghgroup.com/investors.
Second quarter results for ARD Finance S.A., issuer of the Senior Secured Toggle Notes due 2023, are available at http://www.ardholdings-sa.com/.
About Ardagh Group
Ardagh Group is a global supplier of infinitely recyclable, metal and glass packaging for the world's leading brands. Ardagh operates more than 100 metal and glass production facilities in 22 countries across five continents, employing over 23,000 people with sales of $9bn.
Forward-Looking Statements
This press release includes "forward-looking statements" within the meaning of Section 27A of the U.S. Securities Act and Section 21E of the U.S. 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.
Non-GAAP Financial Measures
This press release may contain certain consolidated financial measures such as Adjusted EBITDA, LTM Pro Forma EBITDA, working capital, operating cash flow, Adjusted free cash flow, net debt, Adjusted profit/(loss), Adjusted earnings/(loss) per share, and ratios relating thereto that are not calculated in accordance with IFRS or US GAAP. Non-GAAP financial measures may be considered in addition to GAAP financial information, but should not be used as substitutes for the corresponding GAAP measures. The non-GAAP financial measures used by Ardagh may differ from, and not be comparable to, similarly titled measures used by other companies.
Consolidated Interim Financial Statements Consolidated Interim Income Statement for the three months ended June 30. 2019 | ||||||||||||||
Unaudited | Unaudited | |||||||||||||
Three months ended June 30, 2019 | Three months ended June 30, 2018 | |||||||||||||
Before | Before | |||||||||||||
exceptional | Exceptional | exceptional | Exceptional | |||||||||||
items | Items | Total | items | Items | Total | |||||||||
$m | $m | $m | $m | $m | $m | |||||||||
Revenue | 2,268 | — | 2,268 | 2,347 | — | 2,347 | ||||||||
Cost of sales | (1,896) | 15 | (1,881) | (1,968) | (17) | (1,985) | ||||||||
Gross profit | 372 | 15 | 387 | 379 | (17) | 362 | ||||||||
Sales, general and administration expenses | (103) | (19) | (122) | (99) | (4) | (103) | ||||||||
Intangible amortization | (66) | — | (66) | (67) | — | (67) | ||||||||
Operating profit | 203 | (4) | 199 | 213 | (21) | 192 | ||||||||
Net finance expense | (111) | — | (111) | (103) | — | (103) | ||||||||
Profit before tax | 92 | (4) | 88 | 110 | (21) | 89 | ||||||||
Income tax charge | (29) | 10 | (19) | (34) | 3 | (31) | ||||||||
Profit for the period | 63 | 6 | 69 | 76 | (18) | 58 | ||||||||
Profit attributable to: | ||||||||||||||
Equity holders | 69 | 58 | ||||||||||||
Non-controlling interests | — | — | ||||||||||||
Profit for the period | 69 | 58 | ||||||||||||
Earnings per share: | ||||||||||||||
Basic and diluted earnings per share attributable to equity holders | $0.29 | $0.25 |
Consolidated Interim Income Statement for the six months ended June 30. 2019 | ||||||||||||||
Unaudited | Unaudited | |||||||||||||
Six months ended June 30, 2019 | Six months ended June 30, 2018 | |||||||||||||
Before | Before | |||||||||||||
exceptional | Exceptional | exceptional | Exceptional | |||||||||||
items | Items | Total | items | Items | Total | |||||||||
$m | $m | $m | $m | $m | $m | |||||||||
Revenue | 4,488 | — | 4,488 | 4,571 | — | 4,571 | ||||||||
Cost of sales | (3,765) | 4 | (3,761) | (3,840) | (65) | (3,905) | ||||||||
Gross profit | 723 | 4 | 727 | 731 | (65) | 666 | ||||||||
Sales, general and administration expenses | (219) | (21) | (240) | (217) | (10) | (227) | ||||||||
Intangible amortization | (131) | — | (131) | (134) | — | (134) | ||||||||
Operating profit | 373 | (17) | 356 | 380 | (75) | 305 | ||||||||
Net finance expense | (246) | — | (246) | (229) | — | (229) | ||||||||
Profit before tax | 127 | (17) | 110 | 151 | (75) | 76 | ||||||||
Income tax charge | (41) | 13 | (28) | (48) | 15 | (33) | ||||||||
Profit for the period | 86 | (4) | 82 | 103 | (60) | 43 | ||||||||
Profit attributable to: | ||||||||||||||
Equity holders | 82 | 43 | ||||||||||||
Non-controlling interests | — | — | ||||||||||||
Profit for the period | 82 | 43 | ||||||||||||
Earnings per share: | ||||||||||||||
Basic and diluted earnings per share attributable to equity holders | $0.35 | $0.18 |
Consolidated Interim Statement of Financial Position | |||
Unaudited | Audited | ||
At June 30, | At December 31, | ||
2019 | 2018 | ||
$m | $m | ||
Non-current assets | |||
Intangible assets | 3,475 | 3,601 | |
Property, plant and equipment | 3,805 | 3,388 | |
Derivative financial instruments | 19 | 11 | |
Deferred tax assets | 262 | 254 | |
Other non-current assets | 73 | 24 | |
7,634 | 7,278 | ||
Current assets | |||
Inventories | 1,382 | 1,284 | |
Trade and other receivables | 1,238 | 1,053 | |
Contract asset | 192 | 160 | |
Derivative financial instruments | 15 | 9 | |
Cash and cash equivalents | 374 | 530 | |
3,201 | 3,036 | ||
TOTAL ASSETS | 10,835 | 10,314 | |
Equity attributable to owners of the parent | |||
Issued capital | 23 | 23 | |
Share premium | 1,292 | 1,292 | |
Capital contribution | 485 | 485 | |
Other reserves | 84 | 45 | |
Retained earnings | (3,447) | (3,355) | |
(1,563) | (1,510) | ||
Non-controlling interests | 1 | 1 | |
TOTAL EQUITY | (1,562) | (1,509) | |
Non-current liabilities | |||
Borrowings | 7,741 | 7,729 | |
Lease obligations | 369 | 32 | |
Employee benefit obligations | 984 | 957 | |
Derivative financial instruments | 74 | 107 | |
Deferred tax liabilities | 516 | 543 | |
Provisions | 35 | 38 | |
9,719 | 9,406 | ||
Current liabilities | |||
Borrowings | 329 | 114 | |
Lease obligations | 73 | 4 | |
Interest payable | 80 | 81 | |
Derivative financial instruments | 18 | 38 | |
Trade and other payables | 1,992 | 1,983 | |
Income tax payable | 109 | 114 | |
Provisions | 77 | 83 | |
2,678 | 2,417 | ||
TOTAL LIABILITIES | 12,397 | 11,823 | |
TOTAL EQUITY and LIABILITIES | 10,835 | 10,314 |
Consolidated Interim Statement of Cash Flows | ||||||||
Unaudited | Unaudited | |||||||
Three months ended ended June 30, | Six months ended June 30, | |||||||
2019 | 2018 | 2019 | 2018 | |||||
$m | $m | $m | $m | |||||
Cash flows from operating activities | ||||||||
Cash generated from operations | 268 | 338 | 358 | 332 | ||||
Interest paid | (129) | (139) | (210) | (207) | ||||
Income tax paid | (22) | (22) | (38) | (47) | ||||
Net cash from operating activities | 117 | 177 | 110 | 78 | ||||
Cash flows from investing activities | ||||||||
Purchase of property, plant and equipment | (150) | (143) | (335) | (306) | ||||
Purchase of software and other intangibles | (7) | (10) | (16) | (15) | ||||
Proceeds from disposal of property, plant and equipment | 3 | 2 | 3 | 4 | ||||
Net cash used in investing activities | (154) | (151) | (348) | (317) | ||||
Cash flows from financing activities | ||||||||
Repayment of borrowings | (1) | (1) | (3) | (2) | ||||
Proceeds from borrowings | 47 | — | 217 | — | ||||
Dividends paid | (33) | (33) | (66) | (66) | ||||
Consideration paid on extinguishment of derivative financial instruments | — | — | (14) | — | ||||
Deferred debt issue costs paid | — | (4) | (2) | (5) | ||||
Lease payments | (25) | (1) | (46) | (2) | ||||
Net cash (outflow)/inflow from financing activities | (12) | (39) | 86 | (75) | ||||
Net decrease in cash and cash equivalents | (49) | (13) | (152) | (314) | ||||
Cash and cash equivalents at the beginning of the period | 416 | 493 | 530 | 784 | ||||
Exchange gains/(losses) on cash and cash equivalents | 7 | (15) | (4) | (5) | ||||
Cash and cash equivalents at the end of the period | 374 | 465 | 374 | 465 |
Financial assets and liabilities | ||||||||||||||
At June 30, 2019, the Group's net debt and available liquidity was as follows: | ||||||||||||||
Maximum | Final | |||||||||||||
amount | maturity | Facility | Undrawn | |||||||||||
Facility | Currency | drawable | date | type | Amount drawn | amount | ||||||||
Local | Local | $m | $m | |||||||||||
currency | currency | |||||||||||||
m | m | |||||||||||||
2.750% Senior Secured Notes | EUR | 750 | 15-Mar-24 | Bullet | 750 | 853 | — | |||||||
4.625% Senior Secured Notes | USD | 1,000 | 15-May-23 | Bullet | 1,000 | 1,000 | — | |||||||
4.125% Senior Secured Notes | EUR | 440 | 15-May-23 | Bullet | 440 | 501 | — | |||||||
4.250% Senior Secured Notes | USD | 715 | 15-Sep-22 | Bullet | 715 | 715 | — | |||||||
4.750% Senior Notes | GBP | 400 | 15-Jul-27 | Bullet | 400 | 508 | — | |||||||
6.000% Senior Notes | USD | 1,700 | 15-Feb-25 | Bullet | 1,700 | 1,708 | — | |||||||
7.250% Senior Notes | USD | 1,650 | 15-May-24 | Bullet | 1,650 | 1,650 | — | |||||||
6.750% Senior Notes | EUR | 750 | 15-May-24 | Bullet | 750 | 853 | — | |||||||
Global Asset Based Loan Facility | USD | 818 | 07-Dec-22 | Revolving | 317 | 317 | 501 | |||||||
Lease Obligations | USD/GBP/EUR | Amortizing | 442 | — | ||||||||||
Other borrowings/credit lines | EUR/USD | Rolling | Amortizing | 12 | 1 | |||||||||
Total borrowings / undrawn facilities | 8,559 | 502 | ||||||||||||
Deferred debt issue costs and bond premium | (47) | — | ||||||||||||
Net borrowings / undrawn facilities | 8,512 | 502 | ||||||||||||
Cash and cash equivalents | (374) | 374 | ||||||||||||
Derivative financial instruments used to | 52 | — | ||||||||||||
Net debt / available liquidity | 8,190 | 876 |
Reconciliation of profit for the period to Adjusted profit | ||||||||
Three months ended June 30, | Six months ended June 30, | |||||||
2019 | 2018 | 2019 | 2018 | |||||
$m | $m | $m | $m | |||||
Profit for the period | 69 | 58 | 82 | 43 | ||||
Total exceptional items 6 | 4 | 21 | 17 | 75 | ||||
Tax credit associated with exceptional items | (10) | (3) | (13) | (15) | ||||
Intangible amortization | 66 | 67 | 131 | 134 | ||||
Tax credit associated with intangible amortization | (13) | (15) | (27) | (30) | ||||
(Gains)/loss on derivative financial instruments | (2) | (8) | 7 | (8) | ||||
Adjusted profit for the period | 114 | 120 | 197 | 199 | ||||
Weighted average common shares | 236.36 | 236.35 | 236.36 | 236.35 | ||||
Earnings per share | 0.29 | 0.25 | 0.35 | 0.18 | ||||
Adjusted earnings per share | 0.48 | 0.51 | 0.83 | 0.84 |
Reconciliation of profit for the period to Adjusted EBITDA, cash generated from operations, | ||||||||
Three months ended June 30, | Six months ended June 30, | |||||||
2019 | 2018 | 2019 | 2018 | |||||
$m | $m | $m | $m | |||||
Profit for the period | 69 | 58 | 82 | 43 | ||||
Income tax charge | 19 | 31 | 28 | 33 | ||||
Net finance expense | 111 | 103 | 246 | 229 | ||||
Depreciation and amortization | 192 | 179 | 385 | 360 | ||||
Exceptional operating items | 4 | 21 | 17 | 75 | ||||
Adjusted EBITDA | 395 | 392 | 758 | 740 | ||||
Movement in working capital | (106) | (24) | (368) | (350) | ||||
Transaction-related, start-up and other exceptional costs paid | (12) | (17) | (19) | (40) | ||||
Exceptional restructuring paid | (9) | (13) | (13) | (18) | ||||
Cash generated from operations | 268 | 338 | 358 | 332 | ||||
Transaction-related, start-up and other exceptional costs paid | 12 | 17 | 19 | 40 | ||||
Capital expenditure 7 | (154) | (151) | (348) | (317) | ||||
Lease payments due to the adoption of IFRS 16 | (25) | — | (44) | — | ||||
Operating cash flow | 101 | 204 | (15) | 55 | ||||
Interest | (129) | (139) | (210) | (207) | ||||
Income tax paid | (22) | (22) | (38) | (47) | ||||
Adjusted free cash flow | (50) | 43 | (263) | (199) |
1. A reconciliation to the most comparable GAAP measures can be found at the back of this release. |
2. Payable on August 30, 2019 to shareholders of record on August 16, 2019. |
3. 2019 Adjusted EBITDA of at least $1.5 billion, before divestment of Food and Specialty to Trivium. |
4. A reconciliation to the most comparable GAAP measures can be found at the back of this release. |
5. Net debt is comprised of net borrowings and derivative financial instruments used to hedge foreign currency and interest rate risk, net of cash and cash equivalents. Net borrowings at June 30, 2019 includes the impact of IFRS 16 leases. |
6. Total exceptional items before tax for the three months ended June 30, 2019 of $4 million include $7 million related to the Group's capacity realignment programs comprising restructuring costs ($2 million), property, plant and equipment impairment charges ($2 million) and start-up related costs ($3 million). These costs were incurred in Glass Packaging North America ($3 million) and Metal Packaging Europe ($4 million). Total exceptional items for the three months ended June 30, 2019 also include a $37 million pension service credit recognized in Glass Packaging North America, $15 million related to a provision for a court award and related interest, net of the tax adjusted indemnity receivable in respect of the Group's U.S. glass business legal matter and $19 million transaction-related costs, primarily related to the combination of the Group's Food & Specialty Metal Packaging business with the business of Exal Corporation. |
Total exceptional items before tax for the six months ended June 30, 2019 of $17 million include $18 million related to the Group's capacity realignment programs comprising restructuring costs ($10 million), property, plant and equipment impairment charges ($4 million) and start-up related costs ($4 million). These costs were incurred in Glass Packaging North America ($11 million) and Metal Packaging Europe ($7 million). Total exceptional items for the six months ended June 30, 2019 also include a $37 million pension service credit recognized in Glass Packaging North America, $15 million related to a provision for a court award and related interest, net of the tax adjusted indemnity receivable in respect of the Group's U.S. glass business legal matter and $21 million transaction-related costs, primarily related to the combination of the Group's Food & Specialty Metal Packaging business with the business of Exal Corporation. |
7. Capital expenditure for the three and six months ended June 30, 2019, includes $17 million and $49 million respectively, relating to spend on short payback projects. |
View original content to download multimedia:http://www.prnewswire.com/news-releases/ardagh-group-sa--second-quarter-2019-results-300890943.html
SOURCE Ardagh Group S.A.
