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 2015.
"We are pleased with our first quarter results as they demonstrate
another strong quarter during which we delivered year over year growth
in profitability and cash generation despite a volatile macroeconomic
environment. Our cost pass through mechanisms performed as expected,
preserving margins in the face of fluctuating raw material costs.
Adjusted EBITDA margins expanded in both our Specialty and Rubber Carbon
Black businesses. Cash generation was strong and supports our ability to
pay strong dividends, fund our capital investments and continue to
reduce leverage. Looking ahead, we expect these positive trends to
continue for the remainder of this year," said Jack Clem, Orion’s Chief
Executive Officer.
1) See below for a reconciliation of Adjusted EBITDA to profit and loss
for the period.
|
|
|
|
|
In EUR
|
|
Fiscal Year 2015
|
|
Fiscal Year 2014
|
|
First Quarter
|
|
First Quarter
|
Revenue
|
|
290.4m
|
|
330.5m
|
Volume (in kmt)
|
|
252.9
|
|
249.3
|
Contribution Margin
|
|
109.8m
|
|
101.1m
|
Contribution Margin per metric ton (1)
|
|
434.1
|
|
405.6
|
Operating Result (EBIT)
|
|
36.3m
|
|
28.5m
|
Adjusted EBITDA (2)
|
|
53.9m
|
|
50.0m
|
Profit or loss for the period (Net Income)
|
|
14.8m
|
|
(0.4)m
|
EPS (3)
|
|
0.25
|
|
(0.01)
|
Adjusted EPS (4)
|
|
0.32
|
|
0.09
|
|
Notes:
|
|
|
(1)
|
|
The change in Contribution margin per metric ton (CM/mT) between
Q1 2015 and the prior year quarter includes a favorable impact of
about €40/mT associated with foreign exchange translation effects.
This favorable impact was offset by some €20/mT associated with
negative feedstock cost developments. These impacts were mainly
associated with the Rubber Carbon Black segment. The Specialty
Carbon Black CM/mT continued to develop positively on an
underlying basis.
|
|
|
(2)
|
|
The change in Adjusted EBITDA between Q1 2015 and the prior year
quarter includes a favorable impact of some €5m associated with
foreign exchange translation effects, offset by negative feedstock
cost developments of a similar amount. These impacts were mainly
associated with the Rubber Carbon Black segment.
|
|
|
(3)
|
|
EPS calculated using profit or loss for the period (net income)
based upon number of shares outstanding during the quarter, which
was 59,635,126 as of March 31, 2015 and 43,750,000 as of March 31,
2014.
|
|
|
(4)
|
|
Calculated as profit or loss for the period (net income) adjusted
for non-recurring items, amortization of acquired intangible
assets and foreign currency effects impacting financial result all
adjustments on a net of tax basis assuming group tax rate. See
below for a reconciliation for the periods ended March 31, 2015
and March 31, 2014.
|
|
|
|
|
|
First Quarter 2015 Overview
An increase of 3.6 kmt resulted in a volume of 252.9 kmt in the first
quarter of 2015 as compared to 249.3 kmt in the first quarter of 2014.
This performance reflected increased volumes in both the Specialty and
Rubber Carbon Black segments.
While volumes in the quarter rose, revenue decreased by €40.1 million,
or 12.1%, to €290.4 million in the first quarter of 2015 from €330.5
million in the first quarter of 2014. This revenue decrease was due to
sales price decline resulting from pass through of feedstock costs,
partially offset by increases from a stronger US Dollar and additional
volumes. Raw material cost pass through mechanisms proved to be
effective as key performance indicators such as Contribution Margin,
Gross Profit, Adjusted EBITDA, and Net Income increased even though
revenue decreased in line with falling feedstock costs.
Contribution Margin increased by €8.7 million, or 8.6%, to €109.8
million in the first quarter of 2015 from €101.1 million in the first
quarter of 2014, driven primarily by positive foreign exchange
translation effects (associated primarily with the stronger US Dollar),
as well as efficiency and volume gains. These were partially offset by
negative feedstock cost developments.
Adjusted EBITDA increased by €3.9 million to €53.9 million in the first
quarter of 2015 from €50.0 million in the first quarter of 2014,
reflecting both the overall impact of the increased contribution margin
as well as the negative impact of foreign exchange translation effects
associated with the fixed cost base primarily in US Dollar related
currencies. Positive effects of foreign exchange translation (about €5
million) were offset by negative feedstock cost developments. Thus
overall volume and efficiency gains drove the increase in Adjusted
EBITDA.
Quarterly Segment Results
Specialty Carbon Black
Volumes for the Specialty Carbon Black segment increased to 51.1 kmt in
the first quarter of 2015 from 50.9 kmt in the first quarter of 2014,
reflecting increased demand in Europe offset by some weakness in Asia
Pacific and the Americas.
Revenue of the segment decreased by €4.0 million, or 3.9%, to €98.0
million in the first quarter of 2015 from €102.0 million in the first
quarter of 2014. This revenue decrease was due to the price decline
resulting from the pass through of reduced feedstock costs. This was
partially offset by increases from a stronger US Dollar.
Gross profit of the segment increased by €6.5 million, or 20.0%, to
€38.8 million in the first quarter of 2015 from €32.3 million in the
first quarter of 2014, in part due to a benefit from the decline in
feedstock costs associated with the non-indexed business, favorable
foreign exchange translation effects mainly associated with the stronger
US Dollar, as well as a decrease of €1.9 million in depreciation
associated with the review of remaining useful asset lives.
Adjusted EBITDA of the segment increased by 11.1% to €28.6 million in
the first quarter of 2015 from €25.7 million in the first quarter of
2014 reflecting the development of gross profit without the depreciation
impact as well as negative foreign exchange impacts associated with
below gross profit fixed costs. Adjusted EBITDA margin was 29.1% as
compared to 25.2% in the first quarter of 2014. This increase in
adjusted EBITDA margin, while reflecting improved profitability is also
driven by the effect of the decline in feedstock costs on revenues.
Rubber Carbon Black
Volumes of the Rubber Carbon Black segment increased to 201.8 kmt in the
first quarter of 2015 from 198.4 kmt in the first quarter of 2014,
reflecting increased demand in Europe and North America, which was
somewhat offset by weaker demand in Brazil.
Revenue of the segment decreased by €36.1 million, or 15.8%, to €192.4
million in the first quarter of 2015 from €228.4 million in the first
quarter of 2014. This revenue decrease was due to the price decline
resulting from pass through of lower cost feedstock. This was partially
offset by increases from a stronger US Dollar and the additional volumes.
Gross profit of the segment increased by €5.0 million, or 12.9%, to
€43.6 million in the first quarter of 2015 from €38.6 million in the
first quarter of 2014. This increase was associated with favorable
foreign exchange translation effects mainly due to the stronger US
Dollar, efficiency gains and a decrease of €2.9 million in depreciation
and amortization associated with the review of remaining useful asset
lives partially offset by some negative feedstock cost developments.
As a result, Adjusted EBITDA of the segment increased by €1.0 million,
or 4.2% to €25.3 million in the first quarter of 2015 from €24.3 million
in the first quarter of 2014, reflecting the development of gross profit
excluding depreciation as well as well as negative foreign exchange
impacts associated with below gross profit fixed costs. Adjusted EBITDA
margin rose to 13.2% in the first quarter of 2015 from 10.6% in the
first quarter of 2014. This increase in Adjusted EBITDA margin is
reflective of improved profitability and also driven by the effect of
the decline in feedstock costs on our revenues and foreign exchange
translation impacts.
Balance Sheet and Cash Flow
As of March 31, 2015, the Company had cash and cash equivalents of
€120.7 million which represents an increase of €50.2 million from
December 31, 2014 driven by strong operational performance of the
business and a reduction in working capital of €28.9 million as a result
of lower feedstock costs and effective working capital management. Days
of Net Working Capital ended the quarter at 65 days, down one day from
the prior quarter.
The Company’s non-current gross indebtedness as of March 31, 2015 was
,€706.6 million composed of our term loan liabilities net of transaction
costs of €14.7 million and €0.3 million other long term debt. Net
indebtedness including the current portion of indebtedness was €594.5
million, which represents a 2.87 times LTM EBITDA multiple.
Cash inflows from operating activities in the first quarter of 2015
amounted to €74.8 million, consisting of a consolidated profit for the
period of €14.8 million, adjusted for depreciation and amortization of
€16.6 million, exclusion of finance cost of €14.0 million affecting net
income, and a cash increase in net working capital of €28.9 million
primarily associated with receivables and inventories due to feedstock
cost declines. Net working capital totaled €203.7 million as of
March 31, 2015, compared to €219.7 million as of December 31, 2014.
Cash outflows from investing activities in the first quarter of 2015
amounted to €13.8 million composed of expenditures for improvements
primarily in the manufacturing network throughout the production system
which are in line with our expectations for the full year 2015. We plan
to continue financing our future capital expenditures with cash
generated by our operating activities.
Cash outflows for financing activities in the first quarter of 2015
amounted to €14.4 million, consisted primarily of regular interest
payments of €9.5 million, regular debt repayment of €3.2 million and
payments related to other financial liabilities of €1.7 million.
2015 Full Year Outlook
“As we move into second quarter of 2015, we believe we are well
positioned to continue our strong financial and operational performance.
Regional economies continue to perform largely in line with our
expectations with the US strengthening, Europe continuing to recover
slowly, Asia Pacific largely stable and continued weakness in Brazil and
South Africa. Accordingly, we believe we remain well positioned to grow
both our Specialty and Rubber Carbon Black businesses, improve Rubber
Carbon Black margins through efficiency, while generating robust cash
flows.
Consistent with this, we reiterate our full year Adjusted EBITDA
guidance of €210 million to €225 million for 2015 and believe it will
move towards the upper half of this range. This outlook is based on our
current view of the markets and assumes that volume growth is in line
with current GDP expectations and that oil prices and currency exchange
rates remain reasonably stable at current levels.
We also expect to generate strong free cash flows and plan to continue
payment of quarterly dividends in 2015, the first of which was paid
following the Orion Annual General Meeting of shareholders held on April
15, 2015. We expect that our total dividend payments of €40 million in
2015 will be equal to those paid in 2014,” said Jack Clem, Chief
Executive Officer.
Other factors relevant for 2015 full year outlook include:
-
59.6 million shares outstanding
-
Underlying tax rate of about 35% on pre-tax income
-
Capital Expenditures of approximately €45 million
-
Full year 2015 depreciation of about €48 million and amortization of
€18 million (includes amortization of acquired intangibles of €13
million)
Conference Call
As previously announced, Orion will hold a conference call tomorrow,
Friday, May 8, 2015, 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 15, 2015:
|
|
|
|
|
U.S. Toll Free:
|
|
|
|
1-877-870-5176
|
International:
|
|
|
|
1-858-384-5517
|
Conference ID:
|
|
|
|
13607191
|
|
|
|
|
|
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 1,300 employees
worldwide, Orion runs 14 global production sites and four Applied
Technology Centers. For more information please visit our website
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 “2015 Full Year Outlook” section above.
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, 2014.
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 “2015
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, 2015 and 2014 - unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2015
|
|
Three Months Ended March 31, 2014
|
|
|
|
|
|
In EUR k
|
|
In EUR k
|
Revenue
|
|
|
|
|
290,406
|
|
|
330,473
|
|
Cost of sales
|
|
|
|
|
(208,042
|
)
|
|
(259,569
|
)
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
82,364
|
|
|
70,904
|
|
|
|
|
|
|
|
|
|
Selling expenses
|
|
|
|
|
(25,928
|
)
|
|
(24,381
|
)
|
Research and development costs
|
|
|
|
|
(4,018
|
)
|
|
(2,826
|
)
|
General and administrative expenses
|
|
|
|
|
(14,966
|
)
|
|
(12,308
|
)
|
Other operating income
|
|
|
|
|
424
|
|
|
693
|
|
Other operating expenses
|
|
|
|
|
(1,575
|
)
|
|
(3,616
|
)
|
|
|
|
|
|
|
|
|
Operating result (EBIT)
|
|
|
|
|
36,301
|
|
|
28,466
|
|
|
|
|
|
|
|
|
|
Finance income
|
|
|
|
|
18,019
|
|
|
441
|
|
Finance costs
|
|
|
|
|
(31,999
|
)
|
|
(24,233
|
)
|
Share of profit or loss of joint ventures
|
|
|
|
|
121
|
|
|
83
|
|
|
|
|
|
|
|
|
|
Financial result
|
|
|
|
|
(13,859
|
)
|
|
(23,709
|
)
|
|
|
|
|
|
|
|
|
Profit or loss before income taxes
|
|
|
|
|
22,442
|
|
|
4,757
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
|
|
(7,691
|
)
|
|
(5,161
|
)
|
|
|
|
|
|
|
|
|
Profit or loss for the period
|
|
|
|
|
14,751
|
|
|
(404
|
)
|
Earnings per Share (EUR per share), basic and diluted *
|
|
|
|
|
0.25
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
* Based on 59,635k and 43,750k actual number of shares as of March
31, 2015 and 2014, respectively, which was also the weighted
average for the respective periods then ended.
|
|
|
|
|
|
Interim condensed consolidated statement of financial position
of Orion Engineered Carbons S.A. as at March 31, 2015 and
December 31, 2014 – unaudited
|
|
|
|
|
|
|
|
Mar 31, 2015
|
|
Dec 31, 2014
|
ASSETS
|
|
In EUR k
|
|
In EUR k
|
Non-current assets
|
|
|
|
|
Goodwill
|
|
48,512
|
|
|
48,512
|
|
Other intangible assets
|
|
109,307
|
|
|
110,952
|
|
Property, plant and equipment
|
|
383,922
|
|
|
358,216
|
|
Investment in joint ventures
|
|
4,778
|
|
|
4,657
|
|
Other financial assets
|
|
5,200
|
|
|
5,931
|
|
Other assets
|
|
3,560
|
|
|
3,750
|
|
Deferred tax assets
|
|
52,765
|
|
|
57,084
|
|
|
|
608,044
|
|
|
589,102
|
|
Current assets
|
|
|
|
|
Inventories
|
|
117,866
|
|
|
125,298
|
|
Trade receivables
|
|
189,285
|
|
|
199,486
|
|
Other financial assets
|
|
1,003
|
|
|
1,001
|
|
Other assets
|
|
25,669
|
|
|
26,166
|
|
Income tax receivables
|
|
6,026
|
|
|
10,575
|
|
Cash and cash equivalents
|
|
120,709
|
|
|
70,544
|
|
|
|
460,558
|
|
|
433,070
|
|
|
|
1,068,602
|
|
|
1,022,172
|
|
|
|
|
|
|
|
|
Mar 31, 2015
|
|
Dec 31, 2014
|
EQUITY AND LIABILITIES
|
|
In EUR k
|
|
In EUR k
|
Equity
|
|
|
|
|
Subscribed capital
|
|
59,635
|
|
|
59,635
|
|
Reserves
|
|
2,606
|
|
|
51,569
|
|
Profit or loss for the period
|
|
14,751
|
|
|
(55,939
|
)
|
|
|
76,992
|
|
|
55,265
|
|
Non-current liabilities
|
|
|
|
|
Pension provisions
|
|
51,517
|
|
|
48,629
|
|
Other provisions
|
|
14,266
|
|
|
14,169
|
|
Liabilities to shareholders
|
|
—
|
|
|
—
|
|
Financial liabilities
|
|
706,601
|
|
|
670,189
|
|
Other liabilities
|
|
2,047
|
|
|
2,101
|
|
Deferred tax liabilities
|
|
42,229
|
|
|
44,281
|
|
|
|
816,660
|
|
|
779,369
|
|
Current liabilities
|
|
|
|
|
Other provisions
|
|
32,907
|
|
|
40,808
|
|
Liabilities to banks
|
|
—
|
|
|
—
|
|
Trade payables
|
|
103,486
|
|
|
105,074
|
|
Other financial liabilities
|
|
8,578
|
|
|
10,684
|
|
Income tax liabilities
|
|
11,579
|
|
|
11,552
|
|
Other liabilities
|
|
18,400
|
|
|
19,420
|
|
|
|
174,950
|
|
|
187,538
|
|
|
|
1,068,602
|
|
|
1,022,172
|
|
|
|
|
|
|
|
Interim condensed consolidated statements of cash flows of
Orion Engineered Carbons S.A. for the three months ended
March 31, 2015 and 2014 – unaudited
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2015
|
|
Three Months Ended March 31, 2014
|
|
|
|
In EUR k
|
|
In EUR k
|
Profit or (loss) for the period
|
|
|
14,751
|
|
|
(404
|
)
|
|
|
|
|
|
|
Income taxes
|
|
|
7,691
|
|
|
5,161
|
|
|
|
|
|
|
|
Profit before income taxes
|
|
|
22,442
|
|
|
4,757
|
|
|
|
|
|
|
|
Depreciation and amortization of intangible assets and property,
plant and equipment
|
|
|
16,630
|
|
|
18,935
|
|
Other non-cash expenses
|
|
|
—
|
|
|
1,130
|
|
(Increase)/decrease in trade receivables
|
|
|
21,318
|
|
|
(10,406
|
)
|
(Increase)/decrease in inventories
|
|
|
13,378
|
|
|
(5,881
|
)
|
Increase/(decrease) in trade payables
|
|
|
(5,819
|
)
|
|
8,572
|
|
Decrease in provisions
|
|
|
(9,626
|
)
|
|
(2,329
|
)
|
Increase/decrease in other assets and liabilities that cannot be
allocated to investing or financing activities
|
|
|
335
|
|
|
(2,758
|
)
|
Finance income
|
|
|
(18,019
|
)
|
|
(441
|
)
|
Finance costs
|
|
|
31,999
|
|
|
24,233
|
|
Cash (paid) and received for income taxes
|
|
|
2,165
|
|
|
(1,609
|
)
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
74,803
|
|
|
34,203
|
|
|
|
|
|
|
|
Cash paid for the acquisition of intangible assets and property,
plant and equipment
|
|
|
(13,846
|
)
|
|
(7,693
|
)
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
(13,846
|
)
|
|
(7,693
|
)
|
|
|
|
|
|
|
Cash received from borrowings, net of transaction costs
|
|
|
—
|
|
|
5,806
|
|
Repayments of borrowings
|
|
|
(1,814
|
)
|
|
—
|
|
Cash payments of current financial liabilities
|
|
|
(3,232
|
)
|
|
—
|
|
Interest and similar expenses paid
|
|
|
(9,486
|
)
|
|
(16,069
|
)
|
Interest and similar income received
|
|
|
128
|
|
|
108
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
(14,404
|
)
|
|
(10,155
|
)
|
|
|
|
|
|
|
Change in cash
|
|
|
46,553
|
|
|
16,355
|
|
|
|
|
|
|
|
Change in cash resulting from exchange rate differences
|
|
|
3,612
|
|
|
(51
|
)
|
Cash and cash equivalents at the beginning of the period
|
|
|
70,544
|
|
|
70,478
|
|
|
|
|
|
|
|
Cash and cash equivalents at the end of the period
|
|
|
120,709
|
|
|
86,782
|
|
|
|
|
|
|
|
|
|
Non-IFRS Financial Measures Reconciliations
In this release we refer to Adjusted EBITDA, Adjusted EPS and
Contribution Margin 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
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
|
|
For the three months ended Mar 31,
|
in EUR k
|
|
2015
|
|
2014
|
Adjusted EBITDA
|
|
53,891
|
|
|
50,016
|
|
Share of profit of joint venture
|
|
(121
|
)
|
|
(83
|
)
|
Restructuring expenses (1)
|
|
—
|
|
|
(603
|
)
|
Consulting fees related to group strategy (2)
|
|
(182
|
)
|
|
(1,929
|
)
|
Other non-operating (3)
|
|
(657
|
)
|
|
—
|
|
EBITDA
|
|
52,931
|
|
|
47,401
|
|
Depreciation, amortization and impairment of intangible assets and
property, plant and equipment
|
|
(16,630
|
)
|
|
(18,935
|
)
|
Earnings before taxes and finance income/costs (operating result
(EBIT))
|
|
36,301
|
|
|
28,466
|
|
Other finance income
|
|
18,019
|
|
|
441
|
|
Share of profit of joint ventures
|
|
121
|
|
|
83
|
|
Finance costs
|
|
(31,999
|
)
|
|
(24,233
|
)
|
Income taxes
|
|
(7,691
|
)
|
|
(5,161
|
)
|
Profit or loss for the period
|
|
14,751
|
|
|
(404
|
)
|
|
|
|
(1)
|
|
Restructuring expenses include personnel-related costs and
IT-related costs in particular in connection with the roll out of
our global SAP platform.
|
|
|
|
(2)
|
|
Consulting fees related to the Group strategy include external
consulting fees from establishing and implementing our operating,
tax and organizational strategies.
|
|
|
|
(3)
|
|
Other non-operating expenses primarily relates to costs in
association with our EPA arbitration case.
|
|
|
|
|
Adjusted EPS Reconciliation
|
|
|
|
|
|
|
|
|
|
|
For the three months ended Mar 31,
|
Adjusted EPS
|
|
|
2015
|
2014
|
Profit or loss for the period
|
|
|
14,751
|
|
(404
|
)
|
add back non recurring items
|
|
|
839
|
|
2,532
|
|
add back amortization of acquired intangible assets
|
|
|
3,271
|
|
3,825
|
|
add back foreign exchange rate impacts to financial result
|
|
|
2,934
|
|
204
|
|
Tax effect on add back items at 35% estimated tax rate
|
|
|
(2,465
|
)
|
(2,296
|
)
|
Adjusted profit or loss for the period
|
|
|
19,329
|
|
3,861
|
|
Adjusted EPS 1)
|
|
|
0.32
|
|
0.09
|
|
|
|
|
|
|
Total add back items
|
|
|
4.578
|
|
4,265
|
|
|
|
|
|
|
Impact add back items per share
|
|
|
0.07
|
|
0.10
|
|
+ Earnings per Share (EUR per share), basic and diluted
|
|
|
0.25
|
|
(0.01
|
)
|
= Adjusted EPS 1)
|
|
|
0.32
|
|
0.09
|
|
1)
|
|
Based upon actual number of shares outstanding, which was 59,635k as
of March 31, 2015 and 43,750k as of March 31, 2014.
|
Copyright Business Wire 2015