LUXEMBOURG--(BUSINESS WIRE)--Orion Engineered Carbons S.A. (“Orion” or the “Company”) (NYSE: OEC), a
worldwide supplier of Specialty and High-Performance Carbon Black, today
announced results for its first quarter of 2016.
“We began 2016 much like we finished 2015, with a strong quarter
characterized by near double-digit volume growth that outpaced the
market, robust cash flow, exceptional performance from our specialty
business and reasonably good results from the rubber business in very
challenging market environments,” said Jack Clem, Orion’s Chief
Executive Officer. “Total volume growth of 9.9% was driven by a 15.7%
volume growth in our Specialty Carbon Black business and an 8.4% volume
growth in our Rubber Carbon Black business including the impact of our
newly acquired business in Qingdao, China. On the specialty side, we
achieved record volume and profitability as our market penetration
initiatives continued to develop globally and we experienced lower raw
material costs. Our rubber business continued to deal with negative
feedstock pricing differentials, which we have begun to address with
pricing adjustments as necessary.”
1) See below for a reconciliation of non-IFRS financial measures to the
most directly comparable IFRS measures
“Our cash flow continued to be strong in the quarter,” continued Mr.
Clem. “Cash flow from operations was €60.1 million, including Adjusted
EBITDA of €54.0 million, which amply exceeded our requirements for
maintenance capex, ongoing productivity improvements, debt service and
dividend coverage, and gave us the resources to pay down an additional
€20 million of our debt. We continue to take steps to address the
negative effects of this low oil price environment on our Rubber
business and believe we are well positioned to sustain our market
leadership in our Specialty business while driving profitable volume
growth and generating strong cash flow, due to our broad portfolio of
products, strategic shift to more value-added products, geographically
balanced customer base and differentiated innovation and technical
expertise.”
Concluded Mr. Clem, “We’re off to a good start in 2016. We have seen a
solid quarter that was driven by an outstanding performance in our
Specialty Carbon Black business and a Rubber Carbon Black business which
is managing its way through some difficult market conditions. For the
remainder of 2016, we are focused on building on our success in
specialty by expanding our product breadth and geographic reach as we
increase our capacity in selected high value-added specialty and
technical grades. On the rubber side, we will continue to work with our
major tire customers to address imbalances between feedstock costs and
product pricing, while at the same time implementing productivity and
efficiency measures and shifting production capacity, as necessary, to
more profitable technical rubber grades such as those sold to the MRG
markets. We believe Orion is well positioned to mitigate feedstock cost
issues which may negatively impact the Rubber Carbon Black business in
2016 through correspondingly stronger profits in its Specialty Carbon
Black business, initiatives to address the imbalance between feedstock
cost and product price and internal efficiency improvement measures. As
a result, we remain confident in our ability to generate excess cash
flow to fund ongoing capex needs and productivity enhancement projects,
cover the dividend and continue to de-lever the balance sheet.”
|
|
|
|
|
|
|
|
|
In EUR
|
|
|
|
Fiscal Year 2016
|
|
|
|
Fiscal Year 2015
|
|
|
|
First Quarter
|
|
|
|
First Quarter
|
Revenue
|
|
|
|
246.3m
|
|
|
|
290.4m
|
Volume (in kmt)
|
|
|
|
277.8
|
|
|
|
252.9
|
Contribution Margin
|
|
|
|
114.2m
|
|
|
|
109.8m
|
Contribution Margin per Metric Ton (1)
|
|
|
|
411.1
|
|
|
|
434.1
|
Operating Result (EBIT)
|
|
|
|
30.5m
|
|
|
|
36.3m
|
Adjusted EBITDA (2)
|
|
|
|
54.0m
|
|
|
|
53.9m
|
Profit or Loss for the Period (Net Income)
|
|
|
|
13.4m
|
|
|
|
14.8m
|
EPS (3)
|
|
|
|
0.22
|
|
|
|
0.25
|
Adjusted EPS (4)
|
|
|
|
0.28
|
|
|
|
0.33
|
|
Notes:
|
|
(1)
|
|
The change in Contribution Margin per Metric Ton (CM/mT) between Q1
2016 and Q1 2015 reflects negative effects related to feedstock cost
developments primarily associated with the Rubber Carbon Black
business of about €18/mT.
|
|
(2)
|
|
Adjusted EBITDA Q1 2016 compared to Q1 2015 includes a negative
impact of approximately €3 million associated with feedstock cost
developments, plus a negative impact of about €1.7 million
associated mostly with foreign exchange translation effects.
|
|
(3)
|
|
EPS calculated using profit (Net Income) for the respective quarter
based upon weighted number of shares outstanding in the respective
quarter. Change in EPS primarily associated with non-recurring
expenses (€0.06), additional depreciation (€0.05) offset by reduced
finance charges (€0.08).
|
|
(4)
|
|
Calculated using profit (Net Income) for the respective quarter
adjusted for non-recurring items, amortization of acquired
intangible assets, amortization of transaction costs and foreign
currency effects impacting financial results (all adjustments on a
net of tax basis assuming group tax rate) based on weighted number
of shares outstanding in the respective quarter. Change in Adjusted
EPS primarily associated with additional depreciation (€0.05).
|
|
|
|
|
First Quarter 2016 Overview
Volumes increased by 25.0 kmt resulting in total volume of 277.8 kmt in
the first quarter of 2016 compared to 252.9 kmt in the first quarter of
2015. This rise of 9.9% reflected increased volumes in both the
Specialty and Rubber Carbon Black businesses. Our new business Qingdao,
China (OECQ) acquired during fourth quarter of 2015, accounted for 12.6
kmt of the volume increase.
While volumes in the quarter rose, revenue decreased by €44.1 million,
or 15.2%, to €246.3 million in the first quarter of 2016 from €290.4
million in the first quarter of 2015. This revenue decrease was due to
sales price declines resulting from pass through of lower feedstock
costs and to a lesser extent due to product mix and foreign exchange
translation effects, partially offset by additional volumes.
Contribution Margin increased by €4.4 million, or 4.1%, to €114.2
million in the first quarter of 2016 from €109.8 million in the first
quarter of 2015, primarily driven by strong volume growth in our
Specialty Carbon Black business and from OECQ, offset by negative
feedstock cost developments and foreign exchange translation impacts
mainly in our Rubber Carbon Black business, as well as regional mix
effects.
Gross Profit remained essentially stable at €81.6 million in the first
quarter of 2016 compared to €82.4 million in the first quarter of 2015,
with the increase in contribution margin being offset by depreciation
expense and the timing of scheduled maintenance spend in the quarter and
to a lesser extent the impact on fixed costs of the consolidation of
OECQ.
Adjusted EBITDA remained stable at €54.0 million in first quarter of
2016 compared to €53.9 million in the first quarter of 2015 which
reflected the development of Gross Profit.
Quarterly Business Results
|
SPECIALTY CARBON BLACK
|
|
|
|
|
Q1 2016
|
|
|
|
Q1 2015
|
|
|
|
Y-o-Y Comparison
|
Volume (kmt)
|
|
|
|
59.2
|
|
|
|
51.1
|
|
|
|
15.7%
|
Revenue (EUR/Millions)
|
|
|
|
97.1
|
|
|
|
98.0
|
|
|
|
(1.0)%
|
Gross Profit (EUR/Millions)
|
|
|
|
45.3
|
|
|
|
38.8
|
|
|
|
16.7%
|
Gross Profit/metric ton (EUR)
|
|
|
|
765.2
|
|
|
|
758.7
|
|
|
|
0.9%
|
Adjusted EBITDA (EUR/Millions)
|
|
|
|
34.5
|
|
|
|
28.6
|
|
|
|
20.7%
|
Adjusted EBITDA/metric ton (EUR)
|
|
|
|
582.5
|
|
|
|
558.6
|
|
|
|
4.3%
|
Adjusted EBITDA Margin
|
|
|
|
35.5%
|
|
|
|
29.1%
|
|
|
|
+640bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volumes for the Specialty Carbon Black business increased by 15.7% to
59.2 kmt in the first quarter of 2016 from 51.1 kmt in the first quarter
of 2015, reflecting increased global demand and further penetration of
markets, especially in Asia Pacific. The business set another record,
exceeding quarterly volumes and profit levels achieved since the
inception of Orion.
Revenue of the business decreased by €0.9 million, or 1.0%, to €97.1
million in the first quarter of 2016 from €98.0 million in the first
quarter of 2015. This revenue decrease was due to price declines
resulting mainly from the pass through of reduced feedstock costs to
customers with index pricing and regional product mix impacts, which
more than offset the strong growth in volumes.
Gross Profit increased by €6.5 million, or 16.7%, to €45.3 million in
the first quarter of 2016 from €38.8 million in the first quarter of
2015, in large part due to a benefit from increased volumes.
Adjusted EBITDA increased by 20.7% to €34.5 million in the first quarter
of 2016 from €28.6 million in the first quarter of 2015, reflecting the
development of Gross Profit. Adjusted EBITDA margin was 35.5% in the
first quarter of 2016 as compared to 29.1% in the first quarter of 2015.
This increase in Adjusted EBITDA margin, while reflecting improved
profitability, is also partly driven by the effect of the decline in
feedstock costs on revenues.
|
RUBBER CARBON BLACK
|
|
|
|
|
Q1 2016
|
|
|
|
Q1 2015
|
|
|
|
Y-o-Y Comparison
|
Volume (kmt)
|
|
|
|
218.7
|
|
|
|
201.8
|
|
|
|
8.4%
|
Revenue (EUR/Millions)
|
|
|
|
149.2
|
|
|
|
192.4
|
|
|
|
(22.5)%
|
Gross Profit (EUR/Millions)
|
|
|
|
36.3
|
|
|
|
43.6
|
|
|
|
(16.7)%
|
Gross Profit/metric ton (EUR)
|
|
|
|
166.1
|
|
|
|
216.0
|
|
|
|
(23.1)%
|
Adjusted EBITDA (EUR/Millions)
|
|
|
|
19.5
|
|
|
|
25.3
|
|
|
|
(23.0)%
|
Adjusted EBITDA/metric ton (EUR)
|
|
|
|
89.2
|
|
|
|
125.6
|
|
|
|
(28.9)%
|
Adjusted EBITDA Margin
|
|
|
|
13.1%
|
|
|
|
13.2%
|
|
|
|
-10bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volumes for the Rubber Carbon Black business increased by 8.4% (2.2%
without impact of newly acquired OECQ) to 218.7 kmt in the first quarter
of 2016 from 201.8 kmt in the first quarter of 2015, reflecting
increased demand in the base business (primarily in Europe) as well as a
boost in volume of 12.6 kmt associated with the acquisition of OECQ
during the last quarter of 2015.
Revenue decreased by €43.2 million, or 22.5%, to €149.2 million in the
first quarter of 2016 from €192.4 million in the first quarter of 2015.
This revenue decrease was primarily due to price declines resulting from
pass through of lower cost feedstock to customers with index-pricing
agreements, partly offset by the impact of revenues from OECQ.
Gross profit decreased by €7.3 million, or 16.7%, to €36.3 million in
the first quarter of 2016 from €43.6 million in the first quarter of
2015. This decrease was associated with negative feedstock cost
developments, increased depreciation charges and to a lesser extent
unfavorable foreign exchange translation partially offset by the
positive impact of OECQ.
Adjusted EBITDA decreased by €5.8 million, or 23.0% to €19.5 million in
the first quarter of 2016 from €25.3 million in the first quarter of
2015, essentially reflecting the development of Gross Profit.
Balance Sheet and Cash Flow
As of March 31, 2016, the Company had cash and cash equivalents of €57.0
million which represents a decrease of €8.3 million from December 31,
2015 after a voluntary debt repayment of €20.0 million and a dividend
payment of €10.0 million.
The Company’s non-current indebtedness as of March 31, 2016 was €616.6
million composed of the non-current portion of term loan liabilities
(€627.0 million less transaction costs of €10.6 million) and €0.2
million other long term debt. Net indebtedness including €7.1 million
current portion of term loan liabilities was €577.1 million, which
represents a 2.78 times LTM EBITDA multiple down from 2.89 times in the
previous quarter.
Cash inflows from operating activities in the first quarter of 2016
amounted to €60.1 million, consisting of a consolidated profit for the
period of €13.4 million, adjusted for depreciation and amortization of
€19.6 million and the exclusion of finance costs of €8.9 million
affecting net income. Net working capital totaled €172.3 million as of
March 31, 2016, compared to €183.0 million as of December 31, 2015.
Cash outflows from investing activities in the first quarter of 2016
were above the trend we expect for the full year 2016 and amounted to
€23.1 million composed of expenditures for improvements primarily in the
manufacturing network throughout the production system.
Cash outflows for financing activities in the first quarter of 2015
amounted to €44.4 million, consisting primarily of a voluntary debt
repayment of €20.0 million, a dividend payment totaling €10.0 million,
regular interest payments of €9.2 million and regular debt repayment of
€1.8 million.
2016 Full Year Outlook
“There has been a small recovery in oil prices over the past few months,
which has had some limited positive impact on rubber feedstock price
differentials. We believe that the worst may be behind us,” stated Mr.
Clem. “Nevertheless, there remains a fair degree of uncertainty in these
markets. As a result, we maintain our outlook for a full year Adjusted
EBITDA of between €205 million and €225 million for 2016, based on the
assumptions that volume growth will be in line with current GDP
expectations and that oil prices and exchange rates will be at the
average of levels seen during fourth quarter 2015, with negative
feedstock impacts remaining at levels experienced at the end of 2015.”
Guidance for depreciation and amortization is estimated to be
approximately €60 million and €20 million respectively (which includes
amortization of acquired intangibles of €13 million). Guidance for
shares outstanding is 59.3 million, before giving effect to any
additional share buybacks, with an underlying tax rate of about 35% on
pre-tax income and for capital expenditures of approximately €60 million.
Conference Call
As previously announced, Orion will hold a conference call tomorrow,
Friday, May 6, 2016, at 8:30 a.m. (EDT). The dial-in details for the
live conference call are as follow:
|
|
|
|
|
U.S. Toll Free:
|
|
|
|
1-877-407-4018
|
International:
|
|
|
|
1-201-689-8471
|
U.K. Toll Free:
|
|
|
|
0 800 756 3429
|
Germany Toll Free:
|
|
|
|
0 800 182 0040
|
Luxembourg Toll Free:
|
|
|
|
800 28 522
|
Luxembourg Local:
|
|
|
|
352 2786 0689
|
|
|
|
|
|
A replay of the conference call may be accessed by phone at the
following numbers through May 13, 2016:
|
|
|
|
|
U.S. Toll Free:
|
|
|
|
1-877-870-5176
|
International:
|
|
|
|
1-858-384-5517
|
Conference ID:
|
|
|
|
13635424
|
|
|
|
|
|
Additionally, a live and an archived webcast of the conference call will
be available on the Investor Relations section of the Company’s website
at: www.orioncarbons.com.
To learn more about Orion, visit the company’s website at www.orioncarbons.com.
Orion uses its website as a channel of distribution for material Company
information. Financial and other material information regarding Orion is
routinely posted on the Company’s website and is readily accessible.
About Orion Engineered Carbons
Orion is a worldwide supplier of Carbon Black. The Company offers
standard and high-performance products for coatings, printing inks,
polymers, rubber and other applications. Our high-quality Gas Blacks,
Furnace Blacks and Specialty Carbon Blacks tint, colorize and enhance
the performance of plastics, paints and coatings, inks and toners,
adhesives and sealants, tires, and manufactured rubber goods such as
automotive belts and hoses. With approximately 1525 employees worldwide,
Orion runs 15 global production sites and four Applied Technology
Centers. For more information please visit our website www.orioncarbons.com.
Forward Looking Statements
This document contains certain forward-looking statements with respect
to our financial condition, results of operations and business,
including those in the “2016 Full Year Outlook” section above. These
statements constitute forward-looking statements within the meaning of
Section 21E of the Securities Exchange Act of 1934, as amended.
Forward-looking statements are statements of future expectations that
are based on management’s current expectations and assumptions and
involve known and unknown risks and uncertainties that could cause
actual results, performance or events to differ materially from those
expressed or implied in these statements. Forward-looking statements
include, among others, statements concerning the potential exposure to
market risks, statements expressing management’s expectations, beliefs,
estimates, forecasts, projections and assumptions and statements that
are not limited to statements of historical or present facts or
conditions. Some of these statements can be identified by terms and
phrases such as “anticipate,” “believe,” “intend,” “estimate,” “expect,”
“continue,” “could,” “should,” “may,” “plan,” “project,” “predict” and
similar expressions. Factors that could cause our actual results to
differ materially from those expressed or implied in such
forward-looking statements include those factors detailed under the
captions “Note Regarding Forward-Looking Statements” and “Risk Factors”
in our Annual Report on Form 20-F for the year ended December 31, 2015
and in Note 9 to our unaudited interim condensed consolidated financial
statements as at March 31, 2016 regarding contingent liabilities,
including litigation. You should not place undue reliance on
forward-looking statements. Each forward-looking statement speaks only
as of the date of the particular statement. New risk factors and
uncertainties emerge from time to time and it is not possible for our
management to predict all risk factors and uncertainties, nor can we
assess the impact of all factors on our business or the extent to which
any factor, or combination of factors, may cause actual results to
differ materially from those contained in any forward-looking
statements. We undertake no obligation to publicly update or revise any
forward-looking statement - including the “2016 Full Year Outlook”
section above - as a result of new information, future events or other
information, other than as required by applicable law.
|
|
|
|
|
|
|
|
|
Interim condensed consolidated income statements
of Orion Engineered Carbons S.A. for the three months ended
March 31, 2016 and 2015 - unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended Mar 31, 2016
|
|
|
|
Three Months Ended Mar 31, 2015
|
|
|
|
|
In EUR k
|
|
|
|
In EUR k
|
Revenue
|
|
|
|
246,250
|
|
|
|
|
290,406
|
|
Cost of sales
|
|
|
|
(164,666
|
)
|
|
|
|
(208,042
|
)
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
81,584
|
|
|
|
|
82,364
|
|
|
|
|
|
|
|
|
|
|
Selling expenses
|
|
|
|
(26,846
|
)
|
|
|
|
(25,928
|
)
|
Research and development costs
|
|
|
|
(3,565
|
)
|
|
|
|
(4,018
|
)
|
General and administrative expenses
|
|
|
|
(16,952
|
)
|
|
|
|
(14,966
|
)
|
Other operating income
|
|
|
|
1,056
|
|
|
|
|
424
|
|
Other operating expenses
|
|
|
|
(4,768
|
)
|
|
|
|
(1,575
|
)
|
|
|
|
|
|
|
|
|
|
Operating result (EBIT)
|
|
|
|
30,509
|
|
|
|
|
36,301
|
|
|
|
|
|
|
|
|
|
|
Finance income
|
|
|
|
8,324
|
|
|
|
|
18,019
|
|
Finance costs
|
|
|
|
(17,256
|
)
|
|
|
|
(31,999
|
)
|
Share of profit or loss of joint ventures
|
|
|
|
121
|
|
|
|
|
121
|
|
|
|
|
|
|
|
|
|
|
Financial result
|
|
|
|
(8,811
|
)
|
|
|
|
(13,859
|
)
|
|
|
|
|
|
|
|
|
|
Profit before income taxes
|
|
|
|
21,698
|
|
|
|
|
22,442
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
|
(8,333
|
)
|
|
|
|
(7,691
|
)
|
|
|
|
|
|
|
|
|
|
Profit for the period
|
|
|
|
13,365
|
|
|
|
|
14,751
|
|
Earnings per Share (EUR per share), basic
|
|
|
|
0.22
|
|
|
|
|
0.25
|
|
Weighted average number of ordinary shares (in thousands)
|
|
|
|
59,451
|
|
|
|
|
59,635
|
|
Earnings per Share (EUR per share), diluted
|
|
|
|
0.22
|
|
|
|
|
0.25
|
|
Weighted average number of diluted ordinary shares (in thousands)
|
|
|
|
59,906
|
|
|
|
|
59,635
|
|
|
Interim condensed consolidated statement of financial position of
Orion Engineered Carbons S.A. as at March 31, 2016 and
December 31, 2015 – unaudited
|
|
|
Mar 31, 2016
|
|
Dec 31, 2015
|
A S S E T S
|
In EUR k
|
|
In EUR k
|
Non-current assets
|
|
|
|
Goodwill
|
48,512
|
|
|
48,512
|
|
Other intangible assets
|
89,485
|
|
|
94,803
|
|
Property, plant and equipment
|
378,217
|
|
|
385,856
|
|
Investment in joint ventures
|
4,778
|
|
|
4,657
|
|
Other financial assets
|
1,805
|
|
|
3,049
|
|
Other assets
|
3,565
|
|
|
3,698
|
|
Deferred tax assets
|
52,741
|
|
|
55,254
|
|
|
579,103
|
|
|
595,829
|
|
Current assets
|
|
|
|
Inventories
|
86,756
|
|
|
105,111
|
|
Trade receivables
|
160,433
|
|
|
172,123
|
|
Other financial assets
|
4,482
|
|
|
3,126
|
|
Other assets
|
23,051
|
|
|
20,321
|
|
Income tax receivables
|
8,311
|
|
|
8,750
|
|
Cash and cash equivalents
|
57,005
|
|
|
65,261
|
|
|
340,038
|
|
|
374,692
|
|
|
919,141
|
|
|
970,521
|
|
|
|
|
|
|
Mar 31, 2016
|
|
Dec 31, 2015
|
E Q U I T Y A N D L I A B I L I T I E S
|
In EUR k
|
|
In EUR k
|
Equity
|
|
|
|
Subscribed capital
|
59,635
|
|
|
59,635
|
|
Treasury shares
|
(3,415
|
)
|
|
-
|
|
Reserves
|
(24,086
|
)
|
|
(52,823
|
)
|
Profit or loss for the period
|
13,365
|
|
|
42,874
|
|
|
45,499
|
|
|
49,686
|
|
Non-current liabilities
|
|
|
|
Pension provisions
|
50,021
|
|
|
44,994
|
|
Other provisions
|
14,977
|
|
|
15,456
|
|
Financial liabilities
|
616,555
|
|
|
650,782
|
|
Other liabilities
|
145
|
|
|
138
|
|
Deferred tax liabilities
|
38,098
|
|
|
40,052
|
|
|
719,796
|
|
|
751,422
|
|
Current liabilities
|
|
|
|
Other provisions
|
29,556
|
|
|
38,057
|
|
Trade payables
|
74,864
|
|
|
94,213
|
|
Other financial liabilities
|
4,845
|
|
|
4,750
|
|
Income tax liabilities
|
21,521
|
|
|
16,443
|
|
Other liabilities
|
23,060
|
|
|
15,950
|
|
|
153,846
|
|
|
169,413
|
|
|
919,141
|
|
|
970,521
|
|
|
|
|
|
|
|
|
Interim condensed consolidated statements of cash flows of Orion
Engineered Carbons S.A. for the three months ended March 31, 2016
and 2015 – unaudited
|
|
|
|
|
Three Months Ended Mar 31, 2016
|
|
|
|
Three Months Ended Mar 31, 2015
|
|
|
|
In EUR k
|
|
|
|
In EUR k
|
Profit for the period
|
|
|
13,365
|
|
|
|
|
14,751
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
8,333
|
|
|
|
|
7,691
|
|
|
|
|
|
|
|
|
|
Profit before income taxes
|
|
|
21,698
|
|
|
|
|
22,442
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization of intangible assets and property,
plant and equipment
|
|
|
19,577
|
|
|
|
|
16,630
|
|
Other non-cash (income)
|
|
|
(87
|
)
|
|
|
|
-
|
|
Decrease in trade receivables
|
|
|
9,373
|
|
|
|
|
21,318
|
|
Decrease in inventories
|
|
|
16,372
|
|
|
|
|
13,378
|
|
Decrease in trade payables
|
|
|
(8,869
|
)
|
|
|
|
(5,819
|
)
|
Decrease in provisions
|
|
|
(8,521
|
)
|
|
|
|
(9,626
|
)
|
Increase/decrease in other assets and liabilities that cannot be
allocated to investing or financing activities
|
|
|
3,758
|
|
|
|
|
335
|
|
Finance income
|
|
|
(8,324
|
)
|
|
|
|
(18,019
|
)
|
Finance costs
|
|
|
17,256
|
|
|
|
|
31,999
|
|
Cash (paid) and received for income taxes
|
|
|
(2,152
|
)
|
|
|
|
2,165
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
60,081
|
|
|
|
|
74,803
|
|
|
|
|
|
|
|
|
|
Cash paid for the acquisition of intangible assets and property,
plant and equipment
|
|
|
(23,071
|
)
|
|
|
|
(13,846
|
)
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
(23,071
|
)
|
|
|
|
(13,846
|
)
|
|
|
|
|
|
|
|
|
Share buyback
|
|
|
(3,415
|
)
|
|
|
|
-
|
|
Repayments of borrowings
|
|
|
(21,798
|
)
|
|
|
|
(1,814
|
)
|
Cash payments of current financial liabilities
|
|
|
(267
|
)
|
|
|
|
(3,232
|
)
|
Interest and similar expenses paid
|
|
|
(9,197
|
)
|
|
|
|
(9,486
|
)
|
Interest and similar income received
|
|
|
263
|
|
|
|
|
128
|
|
Dividends paid to shareholders
|
|
|
(9,994
|
)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
(44,408
|
)
|
|
|
|
(14,404
|
)
|
|
|
|
|
|
|
|
|
Change in cash
|
|
|
(7,398
|
)
|
|
|
|
46,553
|
|
|
|
|
|
|
|
|
|
Change in cash resulting from exchange rate differences
|
|
|
(858
|
)
|
|
|
|
3,612
|
|
Cash and cash equivalents at the beginning of the period
|
|
|
65,261
|
|
|
|
|
70,544
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the end of the period
|
|
|
57,005
|
|
|
|
|
120,709
|
|
|
|
|
|
|
|
|
|
|
|
Non-IFRS Financial Measures Reconciliations
In this release we refer to Adjusted EBITDA, Contribution Margin and
Adjusted EPS which are financial measures that have not been prepared in
accordance with International Financial Reporting Standards as issued by
the International Accounting Standards Board (“IFRS”) or the accounting
standards of any other jurisdiction and may not be comparable to other
similarly titled measures of other companies. Adjusted EBITDA is defined
as operating result (EBIT) before depreciation and amortization,
adjusted for acquisition related expenses, restructuring expenses,
consulting fees related to group strategy, share of profit or loss of
joint venture and certain other items. Adjusted EBITDA is used by our
management to evaluate our operating performance and make decisions
regarding allocation of capital because it excludes the effects of
certain items that have less bearing on our underlying business
performance. Our use of Adjusted EBITDA has limitations as an analytical
tool, and you should not consider it in isolation or as a substitute for
analysis of our financial results as reported under IFRS. Some of these
limitations are: (a) although Adjusted EBITDA excludes the impact of
depreciation and amortization, the assets being depreciated and
amortized may have to be replaced in the future and thus the cost of
replacing assets or acquiring new assets, which will affect our
operating results over time, is not reflected; (b) Adjusted EBITDA does
not reflect interest or certain other costs that we will continue to
incur over time and will adversely affect our profit or loss, which is
the ultimate measure of our financial performance and (c) other
companies, including companies in our industry, may calculate Adjusted
EBITDA or similarly titled measures differently. Because of these and
other limitations, you should consider Adjusted EBITDA alongside our
other IFRS-based financial performance measures, such as consolidated
profit or loss for the period and our other IFRS financial results.
Contribution Margin is calculated by subtracting variable costs (such as
raw materials, packaging, utilities and distribution costs) from our
revenue. We believe that Contribution Margin and Contribution Margin per
Metric Ton are useful since we see these measures as indicating the
portion of revenue that is not consumed by variable costs (raw
materials, packaging, utilities and distribution costs) and therefore
contributes to the coverage of all other costs and profits.
Adjusted EPS is defined as profit or loss for the period adjusted for
acquisition related expenses, restructuring expenses, consulting fees
related to group strategy, certain other items (such as amortization
expenses related to intangible assets acquired from our predecessor and
foreign currency revaluation impacts) and assumed taxes, divided by the
weighted number of shares outstanding. Adjusted EPS provides guidance
with respect to our underlying business performance without regard to
the effects of (a) foreign currency fluctuations, (b) the amortization
of intangible assets which other companies may record as goodwill having
an indefinite lifetime and thus no amortization and (c) our start-up and
initial public offering costs. Other companies may use a similarly
titled financial measure that is calculated differently from the way we
calculate Adjusted EPS.
We define Net Working Capital as the total of inventories and current
trade receivables, less trade payables. Net Working Capital is a
non-IFRS financial measure, and other companies may use a similarly
titled financial measure that is calculated differently from the way we
calculate Net Working Capital.
The following tables present a reconciliation of each of Adjusted EBITDA
and Adjusted EPS to the most directly comparable IFRS measure:
|
|
|
Reconciliation of profit or loss
|
|
Three Months Ended Mar 31,
|
in EUR k
|
|
2016
|
|
2015
|
Adjusted EBITDA
|
|
53,969
|
|
|
53,891
|
|
Share of profit of joint venture
|
|
(121
|
)
|
|
(121
|
)
|
Consulting fees related to group strategy (1)
|
|
(249
|
)
|
|
(182
|
)
|
Long Term Incentive Plan (LTIP)
|
|
(515
|
)
|
|
-
|
|
Other non-operating (2)
|
|
(2,998
|
)
|
|
(657
|
)
|
EBITDA
|
|
50,086
|
|
|
52,931
|
|
Depreciation, amortization and impairment of intangible assets and
property, plant and equipment
|
|
(19,577
|
)
|
|
(16,630
|
)
|
Earnings before taxes and finance income/costs (operating result
(EBIT))
|
|
30,509
|
|
|
36,301
|
|
Other finance income
|
|
8,324
|
|
|
18,019
|
|
Share of profit of joint ventures
|
|
121
|
|
|
121
|
|
Finance costs
|
|
(17,256
|
)
|
|
(31,999
|
)
|
Income taxes
|
|
(8,333
|
)
|
|
(7,691
|
)
|
Profit for the period
|
|
13,365
|
|
|
14,751
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Consulting fees related to the Group strategy include external
consulting fees from establishing and implementing our operating,
tax and organizational strategies.
|
|
|
|
|
(2) Other non-operating expenses in the three months ended March 31,
2016 primarily relate to costs in association with our EPA
enforcement action of EUR 2.3 million (including accrued expenses
for penalties and mitigation projects) as well as EUR 0.5 million
related to expenses recorded for the deductible of insurance claims
arising from the flooding in our Orange, Texas plant.
|
|
Adjusted EPS Reconciliation
|
|
|
|
Adjusted EPS
|
|
Three Months Ended Mar 31,
|
in EUR k
|
|
2016
|
|
2015
|
Profit for the period
|
|
13,365
|
|
|
14,751
|
|
Long Term Incentive Plan (LTIP)
|
|
515
|
|
|
-
|
|
Add back non recurring items
|
|
3,247
|
|
|
839
|
|
Add back amortization of acquired intangible assets
|
|
3,262
|
|
|
3,271
|
|
Add back foreign exchange rate impacts to financial result
|
|
(3,273
|
)
|
|
2,934
|
|
Amortization of transaction costs
|
|
750
|
|
|
826
|
|
Release of transaction costs due to repayment
|
|
262
|
|
|
-
|
|
Tax effect on add back items at 35% estimated tax rate
|
|
(1,667
|
)
|
|
(2,754
|
)
|
Adjusted profit or loss for the period
|
|
16,461
|
|
|
19,866
|
|
Adjusted EPS 1
|
|
0.28
|
|
|
0.33
|
|
|
|
|
|
|
Total add back items
|
|
3,096
|
|
|
5,115
|
|
|
|
|
|
|
Impact add back items per share
|
|
0.05
|
|
|
0.09
|
|
+ Earnings per Share (EUR per share), basic
|
|
0.22
|
|
|
0.25
|
|
= Adjusted EPS 1
|
|
0.28
|
|
|
0.33
|
|
|
|
|
|
|
|
|
1)
|
|
Based upon weighted number of shares outstanding, which was
59,451k for the three months ended March 31, 2016 and 59,635k for
the three months ended March 31, 2015.
|
