Ardagh Group S.A. - Second Quarter 2017 Earnings Release

July 27, 2017 7:00 AM EDT

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, 2017

June 30, 2016

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 Packaging Europe

Metal Packaging

Americas

Glass Packaging

Europe

Glass Packaging North America

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 Packaging Europe

Metal Packaging

Americas

Glass Packaging

Europe

Glass Packaging North America

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 Packaging Europe

Metal Packaging

Americas

Glass Packaging

Europe

Glass Packaging North America

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 Packaging Europe

Metal Packaging

Americas

Glass Packaging

Europe

Glass Packaging North America

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%

 

GroupRevenue 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 EuropeRevenue 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 AmericasRevenue 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 EuropeRevenue 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 AmericaRevenue 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 ActivityIn 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, 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

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.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, Earnings, Definitive Agreement, IPO