Nomad Foods Reports Second Quarter 2018 Financial Results
Company Raises 2018 Guidance
Nomad Foods Limited (NYSE: NOMD), today reported financial results for the three and six month periods ended June 30,
2018. Key operating highlights and financial performance for the second quarter 2018, when compared to the second quarter 2017,
include:
- Reported revenue increased 6.6% to €488 million
- Organic revenue growth of 1.3%
- Reported Profit for the period of €31 million
- Adjusted EBITDA increased 12% to €89 million
- Reported EPS of €0.18; Adjusted EPS increased 22% to €0.28
- Company raises 2018 guidance to €365 to €370 million Adjusted EBITDA and €1.14 to €1.17 Adjusted
EPS
Management Comments
Stéfan Descheemaeker, Nomad Foods’ Chief Executive Officer, stated, “We reported solid second quarter results, highlighted by
1.3% organic revenue growth, 90 basis points of Adjusted EBITDA margin expansion and 22% Adjusted EPS growth. Performance was
particularly encouraging given this year's earlier Easter timing and the highly publicized summer heat waves throughout Europe.
Recent acquisitions are proving complementary. Goodfella's is performing well in our first few months of ownership and Aunt
Bessie's, which closed on July 2nd, is expected to be immediately accretive. We are pleased with our year-to-date progress and are
on pace to deliver another year of top and bottom line growth."
Noam Gottesman, Nomad Foods’ Co-Chairman and Founder, commented, “Second quarter results demonstrate the strength of our
business model and the execution ability of our management team. We remain uniquely positioned to capitalize on the favorable macro
trends occurring within the frozen food space and are excited by the potential of our portfolio in both the near and
long-term."
Second Quarter of 2018 results compared to the Second Quarter of 2017
- Revenue increased 6.6% to €488 million. Organic revenue growth of 1.3% was comprised of
1.5% growth in price and a 0.2% decline in volume/mix. Revenue growth benefited 6.4 percentage points from the acquisition of
Goodfella's and was offset by 1.1 percentage points from foreign exchange translation.
- Adjusted gross profit increased 6% to €154 million. Adjusted gross margin was unchanged at
31.5% as positive mix and improved pricing and promotional efficiency were offset by mix related to the acquisition of
Goodfella’s.
- Adjusted operating expense increased 2% to €76 million. Advertising and promotion expense
decreased 1% to €26 million. Indirect expense increased 4% to €50 million due to the acquisition of Goodfella's.
- Adjusted EBITDA increased 12% to €89 million.
- Adjusted Profit after tax increased 17% to €49 million reflecting interest savings.
Adjusted EPS increased 22% to €0.28, reflecting Adjusted Profit growth and a lower share count resulting from prior year
share repurchases.
First Six Months of 2018 results compared to the First Six Months of 2017
- Revenue increased 3.8% to €1,027 million. Organic revenue growth of 2.1% was comprised
of 1.4% growth in price and 0.7% growth in volume/mix. Revenue growth benefited 3.0 percentage points from the acquisition of
Goodfella's and was offset by 1.3 percentage points from foreign exchange translation.
- Adjusted gross profit increased 8% to €325 million. Adjusted gross margin expanded 120 basis
points to 31.6% as positive mix and price increases more than offset currency-driven inflation.
- Adjusted Operating expense remained flat at €154 million. Advertising and promotion expense
was flat at €56 million reflecting seasonally balanced spending in 2018 versus 2017 while Indirect expense was also flat at €98
million.
- Adjusted EBITDA increased 14% to €192 million.
- Adjusted Profit after tax increased 27% to €111 million reflecting interest rate savings and
lower depreciation and amortization. Adjusted EPS increased 31% to €0.63, reflecting Adjusted Profit growth and a lower
share count resulting from prior year share repurchases.
2018 Guidance
The Company is raising 2018 guidance to include the expected contribution from Aunt Bessie's, which was acquired on July 2,
2018. Management now expects Adjusted EBITDA of approximately €365 to €370 million and Adjusted EPS of approximately €1.14 to €1.17
per share. Full year guidance continues to assume organic revenue growth at a low-single digit percentage range.
Conference Call and Webcast
The Company will host a conference call with members of the executive management team to discuss these results today, Thursday,
August 9, 2018 at 1:30 p.m. GMT time (8:30 a.m. Eastern time). Investors interested in participating in the live call can dial
+1-800-289-0438 from the U.S. International callers can dial +1-323-794-2423.
In addition, the call will be broadcast live over the Internet hosted at the “Investor Relations” section of the Company’s
website at http://www.nomadfoods.com . The webcast will be archived for 30 days. A replay of the conference call will be
available on the Company website for two weeks following the event and can be accessed by listeners in North America by dialing
+1-844-512-2921 and by international listeners by dialing +1-412-317-6671; the replay pin number is 9559512.
About Nomad Foods
Nomad Foods (NYSE: NOMD) is a leading frozen foods company building a global portfolio of best-in-class food companies and
brands within the frozen category and across the broader food sector. The company's portfolio of iconic brands, which includes
Birds Eye, Findus, Iglo Aunt Bessie's and Goodfella's, have been a part of consumers' meals for generations, standing for great
tasting food that is convenient, high quality and nutritious. Nomad Foods is headquartered in the United Kingdom. Additional
information may be found at www.nomadfoods.com.
Non-IFRS Financial Information
Nomad Foods is presenting Adjusted and Organic financial information, which is considered non-IFRS financial information, for
the three and six months ended June 30, 2018 and for comparative purposes, the three and six months ended June 30,
2017.
Adjusted financial information for the three and six months ended June 30, 2018 and 2017 presented in this press release
reflects the historical reported financial statements of Nomad Foods, adjusted primarily for share based payment charges, M&A
related costs, acquisition purchase price adjustments, exceptional items and foreign currency exchange charges/gains.
EBITDA is profit or loss for the period before taxation, net financing costs, depreciation and amortization. Adjusted EBITDA is
EBITDA adjusted to exclude, when they occur, the impacts of exited markets, acquisition purchase price adjustments, trading day
impacts, chart of account (“CoA”) alignments and exceptional items such as restructuring charges, goodwill and intangible asset
impairment charges, charges relating to the Founders Preferred Shares Annual Dividend Amount, charges relating to the redemption of
warrants and other unusual or non-recurring items. In addition, we exclude other adjustments such as the impact of share based
payment charges and M&A related costs, because we do not believe they are indicative of our normal operating costs, can vary
significantly in amount and frequency, and are unrelated to our underlying operating performance. The Company believes Adjusted
EBITDA provides important comparability of underlying operating results, allowing investors and management to assess operating
performance on a consistent basis.
Adjusted EBITDA should not be considered as an alternative to profit/(loss) for the period, determined in accordance with IFRS,
as an indicator of the Company’s operating performance.
Adjusted EPS is defined as basic earnings per share excluding, when they occur, the impacts of exited markets, acquisition
purchase price adjustments, trading day impacts, chart of account (“CoA”) alignments and exceptional items such as restructuring
charges, goodwill and intangible asset impairment charges, unissued preferred share dividends, as well as certain other items
considered unusual or non-recurring in nature. In addition, we exclude other adjustments such as the impact of share based payment
charges and M&A related costs, because we do not believe they are indicative of our normal operating costs, can vary
significantly in amount and frequency, and are unrelated to our underlying operating performance. The Company believes Adjusted EPS
provides important comparability of underlying operating results, allowing investors and management to assess operating performance
on a consistent basis.
Organic revenue for the three and six months ended June 30, 2018 and 2017 presented in this press release reflects reported
revenue adjusted for currency translation and non-comparable trading items such as expansion, acquisitions, disposals, closures,
chart of account (“CoA”) alignments, trading day impacts or any other event that artificially impact the comparability of our
results.
Adjustments for currency translation are calculated by translating data of the current and comparative periods using a budget
foreign exchange rate that is set once a year as part of the Company's internal annual forecast process.
Adjusted and Organic non-IFRS financial information should be read in conjunction with the unaudited financial statements of
Nomad Foods included in this press release as well as the historical financial statements of the Company previously filed with the
SEC.
Nomad Foods believe its non-IFRS financial measures provide an important additional measure with which to monitor and evaluate
the Company’s ongoing financial results, as well as to reflect its acquisitions. Nomad Foods’ calculation of these financial
measures may be different from the calculations used by other companies and comparability may therefore be limited. The Adjusted
and Organic financial information presented herein is based upon certain assumptions that Nomad Foods believes to be reasonable and
is presented for informational purposes only and is not necessarily indicative of any anticipated financial position or future
results of operations that the Company will experience. You should not consider the Company’s non-IFRS financial measures an
alternative or substitute for the Company’s reported results and are cautioned not to place undue reliance on these results and
information as they may not be representative of our actual or future results as a Company.
Please see on pages 8 to 16, the non-IFRS reconciliation tables attached hereto and the schedules accompanying this release for
an explanation and reconciliation of the Adjusted and Organic financial information to the most directly comparable IFRS
measure.
|
|
|
|
|
Nomad Foods Limited As Reported
|
|
|
|
|
Statements of Profit or Loss (unaudited)
|
|
|
|
|
Three months ended June 30, 2018 and June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30, 2018
|
|
Three months ended
June 30, 2017
|
|
|
€ millions |
|
€ millions |
Revenue |
|
488.2 |
|
|
458.1 |
|
Cost of sales |
|
(336.7 |
) |
|
(313.8 |
) |
Gross profit |
|
151.5 |
|
|
144.3 |
|
Other operating expenses |
|
(85.8 |
) |
|
(75.3 |
) |
Exceptional items |
|
(6.1 |
) |
|
(11.5 |
) |
Operating profit |
|
59.6 |
|
|
57.5 |
|
Finance income |
|
— |
|
|
5.0 |
|
Finance costs |
|
(17.9 |
) |
|
(37.3 |
) |
Net financing costs |
|
(17.9 |
) |
|
(32.3 |
) |
Profit before tax |
|
41.7 |
|
|
25.2 |
|
Taxation |
|
(10.7 |
) |
|
(5.9 |
) |
Profit for the period |
|
31.0 |
|
|
19.3 |
|
Basic earnings per share |
|
|
|
|
Profit for the period in € millions |
|
31.0 |
|
|
19.3 |
|
Weighted average shares outstanding in millions |
|
175.6 |
|
|
181.7 |
|
Basic earnings per share in € |
|
0.18 |
|
|
0.11 |
|
Diluted earnings per share |
|
|
|
|
Profit for the period in € millions |
|
31.0 |
|
|
19.3 |
|
Weighted average shares outstanding in millions |
|
175.6 |
|
|
181.7 |
|
Diluted earnings per share in € |
|
0.18 |
|
|
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Statements of Profit or Loss (unaudited)
|
|
|
|
|
Six months ended June 30, 2018 and June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended
June 30, 2018
|
|
Six months ended
June 30, 2017
|
|
|
€ millions |
|
€ millions |
Revenue |
|
1,027.4 |
|
|
989.4 |
|
Cost of sales |
|
(704.6 |
) |
|
(689.0 |
) |
Gross profit |
|
322.8 |
|
|
300.4 |
|
Other operating expenses |
|
(168.6 |
) |
|
(156.2 |
) |
Exceptional items |
|
(7.6 |
) |
|
(11.4 |
) |
Operating profit |
|
146.6 |
|
|
132.8 |
|
Finance income |
|
3.1 |
|
|
5.6 |
|
Finance costs |
|
(27.1 |
) |
|
(54.0 |
) |
Net financing costs |
|
(24.0 |
) |
|
(48.4 |
) |
Profit before tax |
|
122.6 |
|
|
84.4 |
|
Taxation |
|
(29.2 |
) |
|
(17.1 |
) |
Profit for the period |
|
93.4 |
|
|
67.3 |
|
Basic earnings per share |
|
|
|
|
Profit for the period in € millions |
|
93.4 |
|
|
67.3 |
|
Weighted average shares outstanding in millions |
|
175.5 |
|
|
182.7 |
|
Basic earnings per share in € |
|
0.53 |
|
|
0.37 |
|
Diluted earnings per share |
|
|
|
|
Profit for the period in € millions |
|
93.4 |
|
|
67.3 |
|
Weighted average shares outstanding in millions |
|
175.5 |
|
|
182.7 |
|
Diluted earnings per share in € |
|
0.53 |
|
|
0.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Nomad Foods Limited As Reported
|
|
|
|
|
Statements of Financial Position
|
|
|
|
|
As at June 30, 2018 (unaudited) and December 31, 2017 (audited)
|
|
|
|
|
|
|
|
|
|
|
|
As at June 30, 2018
|
|
As at December 31, 2017 |
|
|
€ millions |
|
€ millions |
Non-current assets |
|
|
|
|
Goodwill |
|
1,828.8 |
|
|
1,745.6 |
|
Intangibles |
|
1,880.8 |
|
|
1,724.4 |
|
Property, plant and equipment |
|
321.0 |
|
|
295.4 |
|
Other receivables |
|
3.2 |
|
|
4.3 |
|
Derivative financial instruments |
|
24.5 |
|
|
18.6 |
|
Deferred tax assets |
|
61.5 |
|
|
64.3 |
|
Total non-current assets |
|
4,119.8 |
|
|
3,852.6 |
|
Current assets |
|
|
|
|
Cash and cash equivalents |
|
403.7 |
|
|
219.2 |
|
Inventories |
|
333.5 |
|
|
306.9 |
|
Trade and other receivables |
|
165.1 |
|
|
147.1 |
|
Indemnification assets |
|
79.7 |
|
|
73.8 |
|
Derivative financial instruments |
|
14.3 |
|
|
2.1 |
|
Total current assets |
|
996.3 |
|
|
749.1 |
|
Total assets |
|
5,116.1 |
|
|
4,601.7 |
|
Current liabilities |
|
|
|
|
Trade and other payables |
|
482.1 |
|
|
477.5 |
|
Current tax payable |
|
177.5 |
|
|
145.3 |
|
Provisions |
|
65.9 |
|
|
68.0 |
|
Loans and borrowings |
|
6.2 |
|
|
3.3 |
|
Derivative financial instruments |
|
1.7 |
|
|
7.8 |
|
Total current liabilities |
|
733.4 |
|
|
701.9 |
|
Non-current liabilities |
|
|
|
|
Loans and borrowings |
|
1,761.1 |
|
|
1,395.1 |
|
Employee benefits |
|
194.9 |
|
|
188.4 |
|
Trade and other payables |
|
1.8 |
|
|
1.8 |
|
Provisions |
|
64.7 |
|
|
72.8 |
|
Derivative financial instruments |
|
44.0 |
|
|
61.4 |
|
Deferred tax liabilities |
|
350.8 |
|
|
327.7 |
|
Total non-current liabilities |
|
2,417.3 |
|
|
2,047.2 |
|
Total liabilities |
|
3,150.7 |
|
|
2,749.1 |
|
Net assets |
|
1,965.4 |
|
|
1,852.6 |
|
Equity attributable to equity holders |
|
|
|
|
Share capital |
|
— |
|
|
— |
|
Capital reserve |
|
1,745.2 |
|
|
1,623.7 |
|
Share based compensation reserve |
|
8.5 |
|
|
2.9 |
|
Founder Preferred Share Dividend reserve |
|
372.6 |
|
|
493.4 |
|
Translation reserve |
|
89.6 |
|
|
83.2 |
|
Cash flow hedging reserve |
|
9.8 |
|
|
(3.0 |
) |
Accumulated deficit |
|
(260.3 |
) |
|
(347.6 |
) |
Total equity |
|
1,965.4 |
|
|
1,852.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Nomad Foods Limited As Reported
|
|
|
|
|
Statements of Cash Flows (unaudited)
|
|
|
|
|
For the six months ended June 30, 2018 and the six months ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended
June 30, 2018
|
|
For the six months ended
June 30, 2017
|
|
|
€ millions |
|
€ millions |
Cash flows from operating activities |
|
|
|
|
Profit for the period |
|
93.4 |
|
|
67.3 |
|
Adjustments for: |
|
|
|
|
Exceptional items |
|
7.6 |
|
|
11.4 |
|
Non-cash fair value purchase price adjustment of inventory |
|
2.1 |
|
|
— |
|
Share based payment expense |
|
6.4 |
|
|
2.1 |
|
Depreciation and amortization |
|
21.2 |
|
|
21.8 |
|
Loss on disposal and impairment of property, plant and equipment |
|
0.2 |
|
|
0.2 |
|
Finance costs |
|
27.1 |
|
|
54.0 |
|
Finance income |
|
(3.1 |
) |
|
(5.6 |
) |
Taxation |
|
29.2 |
|
|
17.1 |
|
Operating cash flow before changes in working capital, provisions and exceptional
items |
|
184.1 |
|
|
168.3 |
|
(Increase)/decrease in inventories |
|
(15.3 |
) |
|
13.2 |
|
(Increase)/decrease in trade and other receivables |
|
(27.1 |
) |
|
6.9 |
|
(Decrease)/increase in trade and other payables |
|
(5.9 |
) |
|
11.7 |
|
Decrease in employee benefits and other provisions |
|
(0.4 |
) |
|
(0.9 |
) |
Cash generated from operations before tax and exceptional items |
|
135.4 |
|
|
199.2 |
|
Cash flows relating to exceptional items |
|
(17.2 |
) |
|
(46.4 |
) |
Tax paid |
|
(9.3 |
) |
|
(14.5 |
) |
Net cash generated from operating activities |
|
108.9 |
|
|
138.3 |
|
Cash flows from investing activities |
|
|
|
|
Purchase of subsidiaries, net of cash acquired |
|
(237.0 |
) |
|
— |
|
Purchase of property, plant and equipment |
|
(8.7 |
) |
|
(16.8 |
) |
Purchase of intangibles |
|
(1.4 |
) |
|
(2.5 |
) |
Cash used in investing activities |
|
(247.1 |
) |
|
(19.3 |
) |
Cash flows from financing activities |
|
|
|
|
Issuance of new share capital |
|
0.1 |
|
|
— |
|
Repurchase of ordinary shares |
|
— |
|
|
(93.9 |
) |
Issuance of new loan principal |
|
354.8 |
|
|
1,470.5 |
|
Repayment of loan principal |
|
(5.9 |
) |
|
(1,469.5 |
) |
Payment of finance leases |
|
— |
|
|
(1.6 |
) |
Proceeds on settlement of derivatives |
|
1.7 |
|
|
0.1 |
|
Payment of financing fees |
|
(3.2 |
) |
|
(13.6 |
) |
Interest paid |
|
(24.0 |
) |
|
(25.2 |
) |
Interest received |
|
— |
|
|
0.3 |
|
Net cash generated from/(used in) financing activities |
|
323.5 |
|
|
(132.9 |
) |
Net increase/(decrease) in cash and cash equivalents |
|
185.3 |
|
|
(13.9 |
) |
Cash and cash equivalents at beginning of period |
|
219.2 |
|
|
329.5 |
|
Effect of exchange rate fluctuations |
|
(0.8 |
) |
|
(15.1 |
) |
Cash and cash equivalents at end of period |
|
403.7 |
|
|
300.5 |
|
|
|
|
|
|
|
|
Nomad Foods Limited
Adjusted Financial Information
(In € millions, except per share data)
The following table reconciles adjusted financial information for the three months ended June 30, 2018 to the reported results
of Nomad Foods for such period.
|
|
|
|
|
|
|
|
|
Adjusted Statements of Profit or Loss (unaudited)
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ in millions, except per share data |
|
As reported for the
three months ended
June 30, 2018
|
|
Adjustments |
|
|
|
As adjusted for the
three months ended
June 30, 2018
|
Revenue |
|
488.2 |
|
|
— |
|
|
|
|
488.2 |
|
Cost of sales |
|
(336.7 |
) |
|
2.1 |
|
|
(a) |
|
(334.6 |
) |
Gross profit |
|
151.5 |
|
|
2.1 |
|
|
|
|
153.6 |
|
Other operating expenses |
|
(85.8 |
) |
|
9.9 |
|
|
(b) |
|
(75.9 |
) |
Exceptional items |
|
(6.1 |
) |
|
6.1 |
|
|
(c) |
|
— |
|
Operating profit |
|
59.6 |
|
|
18.1 |
|
|
|
|
77.7 |
|
Finance income |
|
— |
|
|
— |
|
|
|
|
— |
|
Finance costs |
|
(17.9 |
) |
|
4.0 |
|
|
|
|
(13.9 |
) |
Net financing costs |
|
(17.9 |
) |
|
4.0 |
|
|
(d) |
|
(13.9 |
) |
Profit before tax |
|
41.7 |
|
|
22.1 |
|
|
|
|
63.8 |
|
Taxation |
|
(10.7 |
) |
|
(3.8 |
) |
|
(e) |
|
(14.5 |
) |
Profit for the period |
|
31.0 |
|
|
18.3 |
|
|
|
|
49.3 |
|
Weighted average shares outstanding in millions - basic |
|
175.6 |
|
|
|
|
|
|
175.6 |
|
Basic earnings per share |
|
0.18 |
|
|
|
|
|
|
0.28 |
|
Weighted average shares outstanding in millions - diluted |
|
175.6 |
|
|
|
|
|
|
175.6 |
|
Diluted earnings per share |
|
0.18 |
|
|
|
|
|
|
0.28 |
|
(a) Adjustments to add back the non-cash charge related to the increase in inventory fair value recorded as part of the
Goodfella's Pizza purchase price accounting.
(b) Adjustment to add back the share based payment charge of €4.2 million and non-operating M&A related costs of €5.7 million.
(c) Adjustment to add back exceptional items. See Note 6, Exceptional items, within ‘Exhibit 99.2 - Condensed Consolidated
Interim Financial Statements’ for a detailed list of exceptional items.
(d) Adjustment to eliminate €1.7 million of costs incurred as part of the issuance of new debt drawn down on June 20, 2018, €1.3
million of non-cash foreign exchange translation losses and €1.0 million of foreign exchange losses on derivatives.
(e) Adjustment to reflect the tax impact of the above at the applicable tax rate for each adjustment, determined by the nature of
the item and the jurisdiction in which it arises.
Nomad Foods Limited
Adjusted Financial Information
(In € millions)
The following table reconciles EBITDA and Adjusted EBITDA for the three months ended June 30, 2018 to the reported results of
Nomad Foods for such period.
|
|
|
|
|
EBITDA and Adjusted EBITDA (unaudited)
|
|
|
|
|
Three Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
|
€ in millions |
|
Three months ended
June 30, 2018
|
|
|
Profit for the period |
|
31.0 |
|
|
|
Taxation |
|
10.7 |
|
|
|
Net financing costs |
|
17.9 |
|
|
|
Depreciation |
|
9.5 |
|
|
|
Amortization |
|
1.7 |
|
|
|
EBITDA |
|
70.8 |
|
|
|
Acquisition purchase price adjustments |
|
2.1 |
|
|
(a) |
Exceptional items |
|
6.1 |
|
|
(b) |
Other Adjustments |
|
9.9 |
|
|
(c) |
Adjusted EBITDA (d) |
|
88.9 |
|
|
|
|
|
|
|
|
|
(a) Adjustment to add back the non-cash charge related to the increase in inventory fair value recorded as part of the
Goodfella's Pizza purchase price accounting.
(b) Adjustment to add back exceptional items. See Note 6, Exceptional items, within ‘Exhibit 99.2 - Condensed Consolidated
Interim Financial Statements’ for a detailed list of exceptional items.
(c) Other adjustments include the elimination of share-based payment charges of €4.2 million and elimination of non-operating
M&A related costs of €5.7 million.
(d) Adjusted EBITDA margin of 18.2% for the three months ended June 30, 2018 is calculated by dividing Adjusted EBITDA by revenue
of €488.2 million per page 8.
Nomad Foods Limited
Adjusted Financial Information
(In € millions, except per share data)
The following table reconciles adjusted financial information for the three months ended June 30, 2017 to the reported results
of Nomad Foods for such period.
|
|
|
|
|
|
|
|
|
Adjusted Statements of Profit or Loss (unaudited)
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ in millions, except per share data |
|
As reported for the
three months ended
June 30, 2017
|
|
Adjustments |
|
|
|
As adjusted for the
three months ended
June 30, 2017
|
Revenue |
|
458.1 |
|
|
— |
|
|
|
|
458.1 |
|
Cost of sales |
|
(313.8 |
) |
|
— |
|
|
|
|
(313.8 |
) |
Gross profit |
|
144.3 |
|
|
— |
|
|
|
|
144.3 |
|
Other operating expenses |
|
(75.3 |
) |
|
0.8 |
|
|
(a) |
|
(74.5 |
) |
Exceptional items |
|
(11.5 |
) |
|
11.5 |
|
|
(b) |
|
— |
|
Operating profit |
|
57.5 |
|
|
12.3 |
|
|
|
|
69.8 |
|
Finance income |
|
5.0 |
|
|
(5.0 |
) |
|
|
|
— |
|
Finance costs |
|
(37.3 |
) |
|
22.4 |
|
|
|
|
(14.9 |
) |
Net financing costs |
|
(32.3 |
) |
|
17.4 |
|
|
(c) |
|
(14.9 |
) |
Profit before tax |
|
25.2 |
|
|
29.7 |
|
|
|
|
54.9 |
|
Taxation |
|
(5.9 |
) |
|
(6.7 |
) |
|
(d) |
|
(12.6 |
) |
Profit for the period |
|
19.3 |
|
|
23.0 |
|
|
|
|
42.3 |
|
Weighted average shares outstanding in millions - basic |
|
181.7 |
|
|
|
|
|
|
181.7 |
|
Basic earnings per share |
|
0.11 |
|
|
|
|
|
|
0.23 |
|
Weighted average shares outstanding in millions - diluted |
|
181.7 |
|
|
|
|
|
|
181.7 |
|
Diluted earnings per share |
|
0.11 |
|
|
|
|
|
|
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
(a) Adjustment to add back the share-based payment charge.
(b) Adjustment to add back exceptional items. See Note 6, Exceptional items, within ‘Exhibit 99.2 - Condensed Consolidated
Interim Financial Statements’ for a detailed list of exceptional items.
(c) Adjustment to eliminate €19.5 million of costs incurred in conjunction with the refinancing on May 3, 2017, €3.5 million of
non-cash foreign exchange translation losses and €5.6 million foreign exchange gains on derivatives.
(d) Adjustment to reflect the tax impact of the above at the applicable tax rate for each exceptional item, determined by the
nature of the item and the jurisdiction in which it arises.
Nomad Foods Limited
Adjusted Financial Information
(In € millions)
The following table reconciles EBITDA and Adjusted EBITDA for the three months ended June 30, 2017 to the reported results of
Nomad Foods for such period.
|
|
|
|
|
EBITDA and Adjusted EBITDA (unaudited)
|
|
|
|
|
Three Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
€ in millions |
|
Three months ended
June 30, 2017
|
|
|
Profit for the period |
|
19.3 |
|
|
|
Taxation |
|
5.9 |
|
|
|
Net financing costs |
|
32.3 |
|
|
|
Depreciation |
|
8.1 |
|
|
|
Amortization |
|
1.4 |
|
|
|
EBITDA |
|
67.0 |
|
|
|
Exceptional items |
|
11.5 |
|
|
(a) |
Other Adjustments |
|
0.8 |
|
|
(b) |
Adjusted EBITDA(c) |
|
79.3 |
|
|
|
|
|
|
|
|
|
(a) Adjustment to add back exceptional items. See Note 6, Exceptional items, within ‘Exhibit 99.2 - Condensed Consolidated
Interim Financial Statements’ for a detailed list of exceptional items.
(b) Other adjustments include the elimination of the share-based payment charges of €0.8 million.
(c) Adjusted EBITDA margin 17.3% for the three months ended June 30, 2017 is calculated by dividing Adjusted EBITDA by revenue of
€458.1 million per page 10.
Nomad Foods Limited
Adjusted Financial Information
(In € millions, except per share data)
The following table reconciles adjusted financial information for the six months ended June 30, 2018 to the reported results of
Nomad Foods for such period.
|
|
|
|
|
|
|
|
|
Adjusted Statements of Profit or Loss (unaudited)
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ in millions, except per share data |
|
As reported for the
six months ended
June 30, 2018
|
|
Adjustments |
|
|
|
As adjusted for the
six months ended
June 30, 2018
|
Revenue |
|
1,027.4 |
|
|
— |
|
|
|
|
1,027.4 |
|
Cost of sales |
|
(704.6 |
) |
|
2.1 |
|
|
(a) |
|
(702.5 |
) |
Gross profit |
|
322.8 |
|
|
2.1 |
|
|
|
|
324.9 |
|
Other operating expenses |
|
(168.6 |
) |
|
14.6 |
|
|
(b) |
|
(154.0 |
) |
Exceptional items |
|
(7.6 |
) |
|
7.6 |
|
|
(c) |
|
— |
|
Operating profit |
|
146.6 |
|
|
24.3 |
|
|
|
|
170.9 |
|
Finance income |
|
3.1 |
|
|
(3.1 |
) |
|
|
|
— |
|
Finance costs |
|
(27.1 |
) |
|
0.1 |
|
|
|
|
(27.0 |
) |
Net financing costs |
|
(24.0 |
) |
|
(3.0 |
) |
|
(d) |
|
(27.0 |
) |
Profit before tax |
|
122.6 |
|
|
21.3 |
|
|
|
|
143.9 |
|
Taxation |
|
(29.2 |
) |
|
(3.3 |
) |
|
(e) |
|
(32.5 |
) |
Profit for the period |
|
93.4 |
|
|
18.0 |
|
|
|
|
111.4 |
|
Weighted average shares outstanding in millions - basic |
|
175.5 |
|
|
|
|
|
|
175.5 |
|
Basic earnings per share |
|
0.53 |
|
|
|
|
|
|
0.63 |
|
Weighted average shares outstanding in millions - diluted |
|
175.5 |
|
|
|
|
|
|
175.5 |
|
Diluted earnings per share |
|
0.53 |
|
|
|
|
|
|
0.63 |
|
|
|
|
|
|
|
|
|
|
|
|
(a) Adjustments to add back the non-cash charge related to the increase in inventory fair value recorded as part of the
Goodfella's Pizza purchase price accounting.
(b) Adjustment to add back the share-based payment charge of €6.4 million and non-operating M&A related costs of €8.2 million.
(c) Adjustment to add back exceptional items. See Note 6, Exceptional items, within ‘Exhibit 99.2 - Condensed Consolidated
Interim Financial Statements’ for a detailed list of exceptional items.
(d) Adjustment to eliminate €1.7 million of costs incurred in conjunction with the issuance of new debt drawn down on June 20,
2018, eliminate €0.2 million of non-cash foreign exchange translation losses and €4.9 million of foreign exchange gains on
derivatives.
(e) Adjustment to reflect the tax impact of the above at the applicable tax rate for each adjustment, determined by the nature of
the item and the jurisdiction in which it arises.
Nomad Foods Limited
Adjusted Financial Information
(In € millions)
The following table reconciles EBITDA and Adjusted EBITDA for the six months ended June 30, 2018 to the reported results of
Nomad Foods for such period.
|
|
|
|
|
EBITDA and Adjusted EBITDA (unaudited)
|
|
|
|
|
Six Months Ended June 30, 2018
|
|
|
|
|
|
|
|
|
|
€ in millions |
|
Six months ended
June 30, 2018
|
|
|
Profit for the period |
|
93.4 |
|
|
|
Taxation |
|
29.2 |
|
|
|
Net financing costs |
|
24.0 |
|
|
|
Depreciation |
|
18.0 |
|
|
|
Amortization |
|
3.2 |
|
|
|
EBITDA |
|
167.8 |
|
|
|
Acquisition purchase price adjustments |
|
2.1 |
|
|
(a) |
Exceptional items |
|
7.6 |
|
|
(b) |
Other Adjustments |
|
14.6 |
|
|
(c) |
Adjusted EBITDA (d) |
|
192.1 |
|
|
|
|
|
|
|
|
|
(a) Adjustment to add back the non-cash charge related to the increase in inventory fair value recorded as part of the
Goodfella's Pizza purchase price accounting.
(b) Adjustment to add back exceptional items. See Note 6, Exceptional items, within ‘Exhibit 99.2 - Condensed Consolidated
Interim Financial Statements’ for a detailed list of exceptional items.
(c) Other adjustments include the elimination of the share-based payment charge of €6.4 million and non-operating M&A related
costs of €8.2 million.
(d) Adjusted EBITDA margin of 18.7% for the six months ended June 30, 2018 is calculated by dividing Adjusted EBITDA by revenue of
€1,027.4 million per page 12.
Nomad Foods Limited
Adjusted Financial Information
(In € millions)
The following table reconciles Adjusted financial information for the six months ended June 30, 2017 to the reported results of
Nomad Foods for such period.
|
|
|
|
|
|
|
|
|
Adjusted Statements of Profit or Loss (unaudited)
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ in millions, except per share data |
|
As reported for the
six months ended
June 30, 2017
|
|
Adjustments |
|
|
|
As Adjusted for the
six months ended
June 30, 2017
|
Revenue |
|
989.4 |
|
|
— |
|
|
|
|
989.4 |
|
Cost of sales |
|
(689.0 |
) |
|
— |
|
|
|
|
(689.0 |
) |
Gross profit |
|
300.4 |
|
|
— |
|
|
|
|
300.4 |
|
Other operating expenses |
|
(156.2 |
) |
|
2.1 |
|
|
(a) |
|
(154.1 |
) |
Exceptional items |
|
(11.4 |
) |
|
11.4 |
|
|
(b) |
|
— |
|
Operating profit |
|
132.8 |
|
|
13.5 |
|
|
|
|
146.3 |
|
Finance income |
|
5.6 |
|
|
(5.4 |
) |
|
|
|
0.2 |
|
Finance costs |
|
(54.0 |
) |
|
21.4 |
|
|
|
|
(32.6 |
) |
Net financing costs |
|
(48.4 |
) |
|
16.0 |
|
|
(c) |
|
(32.4 |
) |
Profit before tax |
|
84.4 |
|
|
29.5 |
|
|
|
|
113.9 |
|
Taxation |
|
(17.1 |
) |
|
(9.1 |
) |
|
(d) |
|
(26.2 |
) |
Profit for the period |
|
67.3 |
|
|
20.4 |
|
|
|
|
87.7 |
|
Weighted average shares outstanding in millions - basic |
|
182.7 |
|
|
|
|
|
|
182.7 |
|
Basic earnings per share |
|
0.37 |
|
|
|
|
|
|
0.48 |
|
Weighted average shares outstanding in millions - diluted |
|
182.7 |
|
|
|
|
|
|
182.7 |
|
Diluted earnings per share |
|
0.37 |
|
|
|
|
|
|
0.48 |
|
|
|
|
|
|
|
|
|
|
|
|
(a) Adjustment to add back the share based payment charge.
(b) Adjustment to add back exceptional items. See Note 6, Exceptional items, within ‘Exhibit 99.2 - Condensed Consolidated
Interim Financial Statements’ for a detailed list of exceptional items.
(c) Adjustment to eliminate €19.5 million of costs incurred as part of the refinancing on the May 3, 2017, €2.5 million of foreign
exchange translation losses and €6.0 million of foreign currency gains on derivatives.
(d) Adjustment to reflect the tax impact of the above at the applicable tax rate for each adjustment, determined by the nature of
the item and the jurisdiction in which it arises.
Nomad Foods Limited
Adjusted Financial Information
(In € millions)
The following table reconciles EBITDA and Adjusted EBITDA for the six months ended June 30, 2017 to the reported results of
Nomad Foods for such period:
|
|
|
|
|
EBITDA and Adjusted EBITDA (unaudited)
|
|
|
|
|
Six Months Ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
€ in millions |
|
Six months ended
June 30, 2017
|
|
|
Profit for the period |
|
67.3 |
|
|
|
Taxation |
|
17.1 |
|
|
|
Net financing costs |
|
48.4 |
|
|
|
Depreciation |
|
18.0 |
|
|
|
Amortization |
|
3.8 |
|
|
|
EBITDA |
|
154.6 |
|
|
|
Exceptional items |
|
11.4 |
|
|
(a) |
Other Adjustments |
|
2.1 |
|
|
(b) |
Adjusted EBITDA(c) |
|
168.1 |
|
|
|
|
|
|
|
|
|
(a) Adjustment to add back exceptional items. See Note 6, Exceptional items, within ‘Exhibit 99.2 - Condensed Consolidated
Interim Financial Statements’ for a detailed list of exceptional items.
(b) Other adjustments include the elimination of the share-based payment charge.
(c) Adjusted EBITDA margin of 17.0% for the six months ended June 30, 2017 is calculated by dividing Adjusted EBITDA by revenue of
€989.4 million per page 14.
|
|
|
|
|
Nomad Foods Limited
|
|
|
|
|
Adjusted Financial Information (continued)
|
|
|
|
|
|
|
|
|
|
Appendix 1: Reconciliation from reported to organic revenue growth
|
|
|
|
|
|
|
|
Year on Year Growth - June 30, 2018 compared with June 30, 2017:
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, 2018
|
|
Six Months Ended
June 30, 2018
|
|
|
YoY Growth |
|
YoY Growth |
Reported Revenue Growth |
|
6.6 |
% |
|
3.8 |
% |
Of which: |
|
|
|
|
- Organic Revenue Growth |
|
1.3 |
% |
|
2.1 |
% |
- Acquisitions |
|
6.4 |
% |
|
3.0 |
% |
- Translational FX (a) |
|
(1.1 |
)% |
|
(1.3 |
)% |
Total |
|
6.6 |
% |
|
3.8 |
% |
|
|
|
|
|
|
|
(a) Translational FX is calculated by translating data of the current and comparative periods using a budget foreign exchange
rate that is set once a year as part of the Company's internal annual forecast process.
Forward-Looking Statements
Forward-Looking Statements and Disclaimers
Certain statements in this announcement are forward-looking statements which are based on the Company’s expectations, intentions
and projections regarding its future performance, anticipated events or trends and other matters that are not historical facts,
including expectations regarding (i) the Company’s ability to expand its presence and market share in the frozen foods market; (ii)
the success of the Company’s strategic initiatives including focus on core products, product enhancements and media investments;
(iii) the timing and success of new product launches such as Veggie Power, Good For You, Pulses and PEASE; (iv) completion of
successful acquisitions in the same and adjacent categories; (v) the future operating and financial performance of the Company
including organic growth rate and our guidance with respect to Adjusted EBITDA and Adjusted EPS, gross margins and operating
expenses; and (vi) synergies and other benefits from the Goodfella's and Aunt Bessie's acquisitions, including an increase in the
size and scale of the Company’s U.K. business and the level of additional revenue, earnings and EBITDA generated by these
businesses in 2018 . These statements are not guarantees of future performance and are subject to known and unknown risks,
uncertainties and other factors that could cause actual results to differ materially from those expressed or implied by such
forward-looking statements, including (i) economic conditions, competition and other risks that may affect the Company’s future
performance; (ii) the risk that securities markets will react negatively to actions by the Company; (iii) the ability to recognize
the anticipated benefits to the Company of strategic initiatives; (iv) the successful completion of strategic acquisitions; (v)
changes in applicable laws or regulations; and (vi) the other risks and uncertainties disclosed in the Company’s public filings and
any other public disclosures by the Company. Given these risks and uncertainties, prospective investors are cautioned not to place
undue reliance on forward-looking statements. Forward-looking statements speak only as of the date of such statements and, except
as required by applicable law, the Company does not undertake any obligation to update or revise publicly any forward-looking
statements, whether as a result of new information, future events or otherwise.
No Offer or Solicitation
This release and referenced conference call is provided for informational purposes only and does not constitute an offer to
sell, or an invitation to subscribe for, purchase or exchange, any securities or the solicitation of any vote or approval in any
jurisdiction, nor shall there be any sale, issuance, exchange or transfer of the securities referred to in this press release in
any jurisdiction in contravention of applicable law.
The release, publication or distribution of this announcement in certain jurisdictions may be restricted by law and therefore
persons in such jurisdictions into which this announcement is released, published or distributed should inform themselves about and
observe such restrictions.
Nomad Foods Contacts
Investor Relations Contacts
Nomad Foods Limited
Taposh Bari, CFA, +1-718-290-7950
or
ICR
John Mills, +1-646-277-1254
Partner
or
Media Contact
Gladstone Place Partners
Felipe Ucros / Max Dutcher, +1-212-230-5930
View source version on businesswire.com: https://www.businesswire.com/news/home/20180809005030/en/