EX-99.1 2 d696577dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Constellium Reports Strong 2013 Financial Results

Amsterdam, March 20, 2014 – Constellium N.V. (NYSE and NYSE Euronext: CSTM) today reported results for the quarter and year ended December 31, 2013.

Highlights of results include:

 

  LOGO 2013 Sales of €3.5 billion, up 4% on a like-for-like basis

 

  LOGO 2013 Adjusted EBITDA of €280 million, up €57 million or 26% from 2012

 

  LOGO Q4 Adjusted EBITDA of €59 million, up €17 million or 40% from Q4 2012

 

  LOGO 2013 Adjusted EBITDA per metric ton of €273, up €57 or 26% from 2012

 

  LOGO Financial results from all reporting segments ahead of prior year

 

  LOGO Year-end net debt of €132 million, reduced from Q3 net debt of €181 million

Constellium’s Adjusted EBITDA for 2013 was €280 million, which represented an increase of 26% from 2012 Adjusted EBITDA of €223 million. Fourth quarter 2013 Adjusted EBITDA was €59 million, which represented an increase of 40% from €42 million in Q4 2012. Our 2013 performance was supported by improved productivity and favorable demand for our products primarily in the automotive and aerospace sectors.

Adjusted EBITDA per metric ton for 2013 was €273, which represented an increase of €57 per metric ton, or 26% higher than the Adjusted EBITDA per metric ton of €216 in 2012.

 

LOGO


LOGO

 

Total shipments in 2013 were 1,025k metric tons, approximately flat with 2012 shipments. Higher shipment volumes in aerospace and automotive were offset by lower volumes in soft alloys and packaging. On a like-for-like basis, adjusting for divestitures, total shipments represented an increase of 11k metric tons. Revenues for 2013 were €3,495 million, which represented a decrease of €115 million, or 3% from 2012 revenues of €3,610 million; however after adjusting for constant London Metal Exchange (or LME) prices, exchange rates and the divestiture of two soft alloy plants in France, revenues for 2013 calculated on a like-for-like basis were 4% ahead of 2012.

In Q4 2013, total shipments were 234k metric tons, approximately flat with Q4 2012 shipments. Revenues for Q4 2013 were €806 million, which represented a decrease of €9 million from Q4 2012, however after adjusting for constant LME prices, exchange rates and the divestiture of two soft alloy plants in France, revenues for Q4 calculated on a like-for-like basis were 9% ahead of Q4 2012 and total shipments represented an increase of 5k metric tons. Adjusted EBITDA per ton increased 40% in Q4 2013 to €253 per metric ton compared with Q4 2012.

In 2013, we implemented a new contract with Airbus and we signed a new contract with Boeing. Our results were favorably impacted by the combined enhancement of our product mix, higher sales to the aerospace and automotive markets and the continued benefit from the cost and productivity improvements achieved, partially offset by the limited impact of work stoppages at two of our French plants.

Commenting on 2013, Pierre Vareille, Constellium’s Chief Executive Officer said: “2013 was a transformational year for Constellium. We posted strong year over year financial performance improvement across all reporting segments on the back of continued improvement in our operational performance and positive market conditions. Importantly we became a public company and recently increased our public float to more than 84% of shares outstanding. In automotive, accelerating trends in both Europe and in North America are fueling our expansion on both continents. Going forward, we believe the long term outlook for our targeted business segments remains favorable and we expect to continue in our drive to enhance shareholder value.”

 

2


LOGO

 

LOGO Group Summary

 

     FY
2013
     FY
2012
     Var.     Q4
2013
     Q4
2012
     Var.  

Shipments (k metric tons)

     1,025         1,033         (1 %)      234         235         (1 %) 

Revenues (€ millions)

     3,495         3,610         (3 %)      806         815         (1 %) 

Adjusted EBITDA (€ millions)

     280         223         26     59         42         40

Adjusted EBITDA per metric ton (€)

     273         216         26     253         180         40

(Note: Adjusted EBITDA per metric ton is calculated on unrounded underlying figures.)

 

LOGO Results by Segment

 

LOGO Aerospace & Transportation

 

     FY
2013
     FY
2012
     Var.     Q4
2013
     Q4
2012
     Var.  

Shipments (k metric tons)

     244         224         9     61         53         15

Revenues (€ millions)

     1,204         1,188         1     293         268         10

Adjusted EBITDA (€ millions)

     120         106         13     29         27         7

Adjusted EBITDA per metric ton (€)

     491         472         4     471         513         (8 %) 

Shipments for the A&T reporting segment were 244k metric tons in 2013, which represented an increase of 20k metric tons, or 9% from 2012. In Q4 2013, shipments were 61k metric tons, which represented an increase of 8k metric tons, or 15% from Q4 2012. Adjusted EBITDA was €120 million in 2013 and €29 million in Q4 2013, which represented an increase of €14 million,

 

3


LOGO

 

or 13% from 2012 and €2 million, or 7% from Q4 2012, respectively. Adjusted EBITDA per ton improved to €491 for the full year 2013 and was €471 in Q4 2013, which represented an increase of 4% from 2012 and a decrease of 8% from Q4 2012. These results reflect the benefits of the new contract with Airbus which resulted in increased shipments and a better product mix for this reporting segment along with our limited exposure to spot market conditions and prices.

 

LOGO Packaging & Automotive Rolled Products

 

     FY
2013
     FY
2012
     Var.     Q4
2013
     Q4
2012
     Var.  

Shipments (k metric tons)

     595         606         (2 %)      131         137         (4 %) 

Revenues (€ millions)

     1,480         1,561         (5 %)      315         350         (10 %) 

Adjusted EBITDA (€ millions)

     105         92         14     20         19         5

Adjusted EBITDA per metric ton (€)

     176         153         15     155         135         15

Shipments for our P&ARP reporting segment were 595k metric tons in 2013, which represented a decrease of 2% from 2012. In Q4 2013 shipments were 131k metric tons which represented a decrease of 4% from Q4 2012. Shipments were impacted by slightly lower fourth quarter demand and production in can stock, mitigated by strong growth in auto body sheet and in foil stock.

Adjusted EBITDA improved to €105 million in 2013, which represented an increase of 14% from €92 million in 2012. Adjusted EBITDA per metric ton improved to €176 in 2013, which represented an increase of 15% from €153 in Adjusted EBITDA per metric ton in 2012. Results for this segment were driven by improved demand for automotive products and a good resiliency in can stock pricing. In addition improved productivity and cost saving initiatives contributed to the improved financial performance of the reporting segment.

 

4


LOGO

 

LOGO Automotive Structures & Industry

 

     FY
2013
     FY
2012
     Var.     Q4
2013
     Q4
2012
     Var.  

Shipments (k metric tons)

     191         206         (7 %)      45         46         (2 %) 

Revenues (€ millions)

     859         910         (6 %)      204         208         (2 %) 

Adjusted EBITDA (€ millions)

     59         46         28     13         7         86

Adjusted EBITDA per metric ton (€)

     311         225         38     301         158         91

Shipment volumes for the AS&I reporting segment were 191k metric tons in 2013, which represented a decrease of 15k metric tons or 7% from 2012 reflecting the sale of Ham and Saint Florentin soft alloy plants in France. Adjusting for the sale of these two plants, volumes on a like-for-like basis increased 2% for this segment. Adjusted EBITDA improved to €59 million in 2013, which represented an increase of 28% from the €46 million in 2012. Adjusted EBITDA per ton improved to €311, which represented an increase of 38% from the €225 in 2012.

In Q4 2013, shipments decreased 1k metric tons and Adjusted EBITDA grew 86% to €13 million on stronger automotive structures business as compared with Q4 2012. Adjusted EBITDA per ton improved to €301 per ton in Q4, or 91% from €158 per ton in Q4 2012. The sale of the two plants positively impacted Adjusted EBITDA per metric ton by about €55 per metric ton. Results for this segment reached record levels for Adjusted EBITDA and Adjusted EBITDA per metric ton driven by stronger demand for automotive products.

 

LOGO Net income

Net income from continuing operations in Q4 2013 was €33 million, which was €29 million lower than in Q4 2012 which included a €48 million gain from amendments made to the OPEB plans applicable to employees at our Ravenswood, West Virginia facility. Partly offsetting this variance were lower restructuring, finance and tax charges in Q4 2013 as compared with Q4 2012.

For 2013, net income from continuing operations of €96 million was €53 million lower than in 2012. The decrease was mainly attributable to lower one-time credits to the Ravenswood pension and OPEB plan amendments (€47 million), lower unrealized gains on derivatives in 2013 compared with 2012, and the costs of Constellium’s initial public offering of €24 million

 

5


LOGO

 

charged to the income statement in Q2 2013. These factors were partly offset by the higher Adjusted EBITDA performance in 2013 and other items including lower restructuring costs, down €17 million year over year.

 

LOGO Earnings per share

Fully diluted earnings per share from continuing operations, was €0.30 in Q4 2013 and €0.95 per share for 2013. These figures are calculated by dividing the net income from continuing operations for the relevant period by the weighted average number of ordinary shares issued and outstanding for that period.

 

LOGO Cash flow and liquidity

In Q4 2013, Adjusted Free Cash Flow was €53 million which was €12 million higher than in Q3 2013 but €68 million below Q4 2012 when there was a significant quarterly reduction in working capital. Trade working capital decreased by €99 million in Q4 2013 compared with a decrease of €174 million in Q4 2012.

Adjusted Free Cash Flow for 2013 was a positive €36 million. This represented a decrease of €77 million from 2012 due mainly to the fees paid in respect of the company’s initial public offering (€27 million) and higher capital expenditure invested in the business (up €18 million). There was a further reduction (of €68 million) in working capital during the year.

Net Debt as of December 31, 2013, was €132 million, an increase of €115 million from December 31, 2012. This increase mainly reflects the distributions of approximately €250 million made to shareholders prior to the completion of our initial public offering in May 2013. This cash outflow was partly offset by the proceeds from our initial public offering and the cash flow of the business over the twelve months ended December 31, 2013. Net Debt as of December 31, 2013 was 0.5 times the Adjusted EBITDA for the 2013 financial year.

As of December 31, 2013, liquidity, which is calculated as the unutilized balance on our long-term financing facilities plus cash and cash equivalents, was €392 million, comprised of €130 million available under our factoring facilities, €29 million under our Asset Based Loan (ABL) facility and €233 million of cash and cash equivalents.

 

LOGO Recent Developments

On January 15, 2014, Constellium announced that the company plans to invest up to €200 million over the next three years to further grow its European Body-in-White (BiW) business. Constellium’s investment is expected to run through the end of 2016. In Phase 1, Constellium plans to increase production capacity at its Neuf-Brisach (France) plant and to start BiW production at its Singen (Germany) plant by revamping its continuous annealing line. By 2016, Constellium expects to add up to 40,000 metric tons to its current capacity with the first BiW coils produced at Singen as early as mid-2014. In Phase 2, Constellium plans to add a new continuous annealing and conversion line in Europe with a targeted capacity of 100,000 metric tons, with the aim to start commissioning in the second half of 2016.

 

6


LOGO

 

On January 23, 2014, Constellium and UACJ Corporation announced that they will join forces to supply and market aluminum BiW sheet to the North American automotive industry. To achieve this goal, Constellium and UACJ, through Tri-Arrows Aluminum Inc. (UACJ’s subsidiary with Sumitomo Corporation and Itochu Group), intend to create a joint venture company in the United States, as an equal partnership, to serve the North American market. Constellium will own 51% of the equity of the partnership. The JV is expected to include a continuous heat treatment and conversion line with an initial target capacity of 100,000 metric tons supplied by cold rolled coils from both partners’ rolling mills. The planned facility is designed to allow for expansion beyond 100,000 tons. The total joint investment by both parties is expected to amount to approximately $150 million. The parties expect to finalize a definitive agreement for the joint venture in the first half of 2014.

On February 5, 2014 Constellium filed a prospectus relating to the sale by Apollo Omega (Lux) S.a.r.l. of 25 million ordinary shares. The Company did not receive any proceeds from the sale of our ordinary shares sold by the selling shareholder. On March 5, 2014 Apollo Omega sold an additional 12,561,475 ordinary shares, representing its remaining shareholdings in Constellium. We did not receive any proceeds from the sale of ordinary shares by the selling shareholder. Constellium’s public stock float has increased from approximately 19% at the time of the IPO in May 2013 to approximately 84% today. Bpifrance, the French Government Sovereign Fund, holds approximately 12% of our ordinary shares, and just over 3% are held by Constellium management.

 

7


LOGO

 

LOGO Non-GAAP measures reconciliations

Reconciliation of net income from continuing operations to Adjusted EBITDA (a non-IFRS measure)

 

     Q4
2013
    Q4
2012
 

Net income from continuing operations

     33        62   

Income tax (benefit)/expense

     (4     4   

Income before income tax

     29        66   

Finance costs – net

     6        11   

Other expenses/share of results of joint-ventures

     3        5   

Income from operations

     38        82   

Ravenswood OPEB plan amendment

     —          (48

Restructuring costs

     2        10   

Losses on disposals

     1        —     

Unrealized (gains) on derivatives

     (10     (11

Unrealized gains from re-measurement of monetary assets and liabilities

     (2     —     

Ravenswood CBA renegotiation

     —          (1

Depreciation and impairment

     13        7   

Management Adjusted EBITDA

     42        39   

Metal lag

     8        —     

Other

     9        3   

Adjusted EBITDA

     59        42   

 

8


LOGO

 

     FY
2013
    FY
2012
 

Net income from continuing operations

     96        149   

Income tax expense

     39        46   

Income before income tax

     135        195   

Finance costs – net

     50        60   

Other expenses/share of results of joint-ventures

     24        8   

Income from operations

     209        263   

Ravenswood OPEB plan amendment

     (11     (58

Restructuring costs

     8        25   

Unrealized (gains) on derivatives

     (12     (61

Unrealized (gains)/losses from re-measurement of monetary assets and liabilities

     (2     1   

Losses on disposal

     5        —     

Swiss pension plan settlement

     —          8   

Ravenswood CBA renegotiation

     —          7   

Depreciation and impairment

     32        14   

Management Adjusted EBITDA

     229        199   

Metal lag

     29        16   

Other

     22        8   

Adjusted EBITDA

     280        223   

 

9


LOGO

 

Reconciliation of cash flow from operating activities to Adjusted Free Cash Flow (a non-IFRS measure)

 

     Q4
2013
    Q4
2012
    FY
2013
    FY
2012
 

Cash flow from operating activities

     105        187        184        246   

Margin calls included in cash flow from operating activities

     —          (10     (4     (7

Cash flow from operating activities excluding margin calls

     105        177        180        239   

Capital expenditure

     (52     (56     (144     (126

Adjusted Free Cash Flow

     53        121        36        113   

Reconciliation of Net Debt (a non-IFRS measure)

 

     As of Dec. 31,     As of Dec. 31,  
     2013     2012  

Borrowings

     348        158   

Fair value of cross currency interest swap

     26        14   

Cash and cash equivalents

     (233     (142

Cash pledged for issuance of guarantees

     (9     (13

Net Debt

     132        17   

Non-GAAP measures

In addition to the results reported in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (all standards applied by the Group have been endorsed by the European Union), this press release includes information regarding certain non-GAAP financial measures. The non-GAAP financial measures used in this press release are: Management Adjusted EBITDA, Adjusted EBITDA, Adjusted EBITDA per metric ton, Adjusted Free Cash Flow and Net Debt. Reconciliations to the most directly comparable IFRS financial measures are presented in the schedules to this press

 

10


LOGO

 

release. We believe these non-GAAP measures are important supplemental measures of our operating performance. By providing these measures, together with the reconciliations, we believe we are enhancing investors’ understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing our strategic initiatives. However, these non-GAAP financial measures supplement our IFRS disclosures and should not be considered an alternative to the IFRS measures.

In considering the financial performance of the business, management and our chief operational decision maker, as defined by IFRS, analyze the primary financial performance measure of Management Adjusted EBITDA in all of our business segments. The most directly comparable IFRS measure to Management Adjusted EBITDA is our profit or loss for the period. We believe Management Adjusted EBITDA, as defined below, is useful to investors and is used by our management for measuring profitability because it excludes the impact of certain non-cash charges, such as depreciation, amortization, impairment and unrealized gains and losses on derivatives as well as items that do not impact the day-to-day operations and that management in many cases does not directly control or influence. Therefore, such adjustments eliminate items which have less bearing on our core operating performance.

Adjusted EBITDA measures are frequently used by securities analysts, investors and other interested parties in their evaluation of Constellium and in comparison to other companies, many of which present an Adjusted EBITDA-related performance measure when reporting their results.

Management believes that Adjusted Free Cash Flow is a useful measure of the net cash flow generated or used by the business as it takes into account both the cash generated or consumed by operating activities, including working capital, and the capital expenditure requirements of the business.

Management further believes that Net Debt is a useful measure of indebtedness because it takes into account the cash and cash equivalent balances held by the Company as well as the total external debt of the Company.

Management Adjusted EBITDA is defined as profit from operations before depreciation, amortization and impairment, as adjusted to exclude losses on disposal of property, plant and equipment, acquisition and separation costs, restructuring costs, pension amendments and unrealized gains or losses on derivatives and foreign exchange differences on the remeasurement of monetary assets and liabilities.

Adjusted EBITDA is an additional performance measure used by management as an important supplemental measure in evaluating our operating performance, in preparing internal forecasts and budgets necessary for managing our business and, specifically in relation to the exclusion of the effect of favorable or unfavorable metal price lag (the financial impact of the timing difference between when aluminum prices included within our revenues are established and when aluminum purchase prices included in our cost of sales are established), this measure allows management and the investor to assess operating results and trends without the impact

 

11


LOGO

 

of our accounting for inventories. We use the weighted average cost method in accordance with IFRS which leads to the purchase price paid for metal impacting our cost of goods sold and therefore profitability in the period subsequent to when the related sales price impacts our revenues. Management also believes this measure provides additional information used by our lending facilities providers with respect to the ongoing performance of our underlying business activities. We use Adjusted EBITDA in calculating our compliance with the financial covenants under our floating rate term loan facility. Adjusted EBITDA is defined as Management Adjusted EBITDA further adjusted for favorable (unfavorable) metal price lag, exceptional consulting costs, effects of purchase accounting adjustment, standalone costs and management fees payable by the company to an affiliate of Apollo Global Management, LLC, and exceptional employee bonuses in relation to cost saving implementation and targets.

Management Adjusted EBITDA and Adjusted EBITDA are not presentations made in accordance with IFRS, are not measures of financial condition, liquidity or profitability and should not be considered as an alternative to profit or loss for the period, revenues or operating cash flows determined in accordance with IFRS. These measures may not be comparable to similarly titled measures of other companies.

Adjusted Free Cash Flow is Net Cash Flow from Operating Activities, after capital expenditure and excluding margin calls. Net Debt is defined as borrowings and the fair value of cross currency interest swaps less cash and cash equivalents and cash pledged for the issuance of guarantees.

 

12


LOGO

 

LOGO Forward-looking statements

Certain statements contained in this press release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. This press release may contain “forward-looking statements” with respect to our business, results of operations and financial condition, and our expectations or beliefs concerning future events and conditions. You can identify certain forward-looking statements because they contain words such as, but not limited to, “believes,” “expects,” “may,” “should,” “approximately,” “anticipates,” “estimates,” “intends,” “plans,” “targets,” “likely,” “will,” “would,” “could” and similar expressions (or the negative of these terminologies or expressions). All forward-looking statements involve risks and uncertainties. Many risks and uncertainties are inherent in our industry and markets. Others are more specific to our business and operations. These risks and uncertainties include, but are not limited to, those set forth under the heading “Risk Factors” in our most recent Form F-1 Registration Statement, and described from time to time in subsequent reports, filed with the U.S. Securities and Exchange Commission. The occurrence of the events described and the achievement of the expected results depend on many events, some or all of which are not predictable or within our control. Consequently, actual results may differ materially from the forward-looking statements contained in this press release. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as required by law.

 

LOGO About Constellium

Constellium (NYSE and NYSE Euronext: CSTM) is a global sector leader that develops innovative, value added aluminum products for a broad scope of markets and applications, including aerospace, automotive and packaging. Constellium generated €3.5 billion of revenue in 2013. Constellium’s earnings materials for the year ended December 31, 2013 are available on the company’s web-site (www.constellium.com) under the regulatory filings section.

 

13


LOGO

 

CONSOLIDATED INCOME STATEMENT

 

(in millions of Euros)

   Year ended
December 31,
2013
    Year ended
December 31,
2012
Restated*
    Year ended
December 31,
2011
Restated*
 

Revenue

     3,495        3,610        3,556   

Cost of sales

     (3,024     (3,136     (3,239
  

 

 

   

 

 

   

 

 

 

Gross profit

     471        474        317   
  

 

 

   

 

 

   

 

 

 

Selling and administrative expenses

     (210     (212     (216

Research and development expenses

     (36     (36     (33

Restructuring costs

     (8     (25     (20

Other (losses) / gains- net

     (8     62        (111
  

 

 

   

 

 

   

 

 

 

Income / (Loss) from operations

     209        263        (63
  

 

 

   

 

 

   

 

 

 

Other expenses

     (27     (3     (102
  

 

 

   

 

 

   

 

 

 

Finance income

     17        4        2   

Finance costs

     (67     (64     (41
  

 

 

   

 

 

   

 

 

 

Finance costs – net

     (50     (60     (39
  

 

 

   

 

 

   

 

 

 

Share of profit / (loss) of joint-ventures

     3        (5     —     
  

 

 

   

 

 

   

 

 

 

Income / (Loss) before income tax

     135        195        (204
  

 

 

   

 

 

   

 

 

 

Income tax (expense) / benefit

     (39     (46     34   
  

 

 

   

 

 

   

 

 

 

Net Income / (Loss) from continuing operations

     96        149        (170
  

 

 

   

 

 

   

 

 

 

Discontinued operations

      

Net Income / (Loss) from discontinued operations

     4        (8     (8
  

 

 

   

 

 

   

 

 

 

Net Income / (Loss)

     100        141        (178
  

 

 

   

 

 

   

 

 

 

Net Income / (Loss) attributable to:

      

Owners of the Company

     98        139        (179

Non-controlling interests

     2        2        1   
  

 

 

   

 

 

   

 

 

 

Net Income / (Loss)

     100        141        (178
  

 

 

   

 

 

   

 

 

 

Earnings per share attributable to the equity holders of the Company

 

(in Euros per share)    Year ended
December 31,
2013
     Year ended
December 31,
2012
Restated*
    Year ended
December 31,
2011
Restated*
 

From continuing and discontinued operations

       

Basic

     1.00         1.55        (2.00

Diluted

     0.99         1.55        (2.00

From continuing operations

       

Basic

     0.96         1.64        (1.91

Diluted

     0.95         1.64        (1.91

From discontinued operations

       

Basic

     0.04         (0.09     (0.09

Diluted

     0.04         (0.09     (0.09

 

* Comparative financial statements have been restated following the application of IAS 19 revised.

 

14


LOGO

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME/ (LOSS)

 

(in millions of Euros)

   At December 31,
2013
    At December 31,
2012

Restated*
    At December 31,
2011
Restated*
 

Net Income / (Loss)

     100        141        (178
  

 

 

   

 

 

   

 

 

 

Other Comprehensive Income / (Loss)

      

Items that will not be reclassified subsequently to Profit or Loss

      

Remeasurement on post-employment benefit obligations

     72        (80     (23

Deferred tax on remeasurement on post-employment benefit obligations

     (9     16        1   

Items that may be reclassified subsequently to Profit or Loss

      

Currency translation differences

     —          —          (14
  

 

 

   

 

 

   

 

 

 

Other Comprehensive Income / (Loss)

     63        (64     (36
  

 

 

   

 

 

   

 

 

 

Total Comprehensive Income / (Loss)

     163        77        (214
  

 

 

   

 

 

   

 

 

 

Attributable to:

      

Owners of the Company

     161        75        (215

Non-controlling interests

     2        2        1   
  

 

 

   

 

 

   

 

 

 

Total Comprehensive Income / (Loss)

     163        77        (214
  

 

 

   

 

 

   

 

 

 

 

* Comparative financial statements have been restated following the application of IAS 19 revised.

 

15


LOGO

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

(in millions of Euros)

   At December 31, 2013     At December 31, 2012
Restated*
 

Assets

    

Non-current assets

    

Intangible assets (including goodwill)

     21        11   

Property, plant and equipment

     408        302   

Investments in joint ventures

     1        2   

Deferred income tax assets

     177        205   

Trade receivables and other

     60        64   

Other financial assets

     7        10   
  

 

 

   

 

 

 
     674        594   
  

 

 

   

 

 

 

Current assets

    

Inventories

     328        385   

Trade receivables and other

     483        476   

Other financial assets

     25        34   

Cash and cash equivalents

     233        142   
  

 

 

   

 

 

 
     1,069        1,037   
  

 

 

   

 

 

 

Assets of disposal group classified as held for sale

     21        —     
  

 

 

   

 

 

 

Total Assets

     1,764        1,631   
  

 

 

   

 

 

 

Equity

    

Share capital

     2        —     

Share premium account

     162        98   

Retained deficit and other reserves

     (132     (139
  

 

 

   

 

 

 

Equity attributable to owners of the Company

     32        (41

Non-controlling interests

     4        4   
  

 

 

   

 

 

 
     36        (37
  

 

 

   

 

 

 

Liabilities

    

Non-current liabilities

    

Borrowings

     326        140   

Trade payables and other

     35        26   

Deferred income tax liabilities

     1        11   

Pension and other post-employment benefit obligations

     507        611   

Other financial liabilities

     36        46   

Provisions

     65        89   
  

 

 

   

 

 

 
     970        923   
  

 

 

   

 

 

 

Current liabilities

    

Borrowings

     22        18   

Trade payables and other

     646        656   

Income taxes payable

     19        14   

Other financial liabilities

     24        24   

Provisions

     38        33   
  

 

 

   

 

 

 
     749        745   
  

 

 

   

 

 

 

Liabilities of disposal group classified as held for sale

     9        —     
  

 

 

   

 

 

 

Total liabilities

     1,728        1,668   
  

 

 

   

 

 

 

Total equity and liabilities

     1,764        1,631   
  

 

 

   

 

 

 

 

* Comparative financial statements have been restated following the application of IAS 19 revised.

 

16


LOGO

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

(in millions of Euros)

   Share
capital
     Share
premium
    Remeasure
-ment
    Foreign
currency
translation
reserve
    Other
reserves
    Retained
losses
    Total
Group
share
    Non-
controlling
interests
    Total
equity
 

As at January 1, 2011

     —           —          —          —          —          —          —          —          —     
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

     —           —          —          —          —          (179     (179     1        (178

Other comprehensive loss

     —           —          (22     (14     —          —          (36     —          (36
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Comprehensive Loss

     —           —          (22     (14     —          (179     (215     1        (214
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Transactions with the owners

                   

Issuance (amendment) of share capital

     —           98        —          —          —          —          98        —          98   

Other

     —           —          —          —          2        —          2        —          2   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Transactions with non-controlling interests

                   

Non-controlling interest assumed in acquisition

     —           —          —          —          —          —          —          1        1   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As at December 31, 2011 Restated*

     —           98        (22     (14     2        (179     (115     2        (113
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(in millions of Euros)

   Share
capital
     Share
premium
    Remeasure
-ment
    Foreign
currency
translation
reserve
    Other
reserves
    Retained
losses
    Total
Group
share
    Non-
controlling
interests
    Total
equity
 

As at January 1, 2012 Restated*

     —           98        (22     (14     2        (179     (115     2        (113
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     —           —          —          —          —          139        139        2        141   

Other comprehensive loss

     —           —          (64     —          —          —          (64     —          (64
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Comprehensive Income

     —           —          (64     —          —          139        75        2        77   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Transactions with the owners

                   

Share equity plan

     —           —          —          —          1        —          1        —          1   

Other

     —           —          —          —          (2     —          (2     —          (2
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As at December 31, 2012 Restated*

     —           98        (86     (14     1        (40     (41     4        (37
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(in millions of Euros)

   Share
capital
     Share
premium
    Remeasure
-ment
    Foreign
currency
translation
reserve
    Other
reserves
    Retained
losses
    Total
Group
share
    Non-
controlling
interests
    Total
equity
 

As at January 1, 2013 Restated*

     —           98        (86     (14     1        (40     (41     4        (37
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     —           —          —          —          —          98        98        2        100   

Other comprehensive income

     —           —          63        —          —          —          63        —          63   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Comprehensive Income

     —           —          63        —          —          98        161        2        163   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Transactions with the owners

                   

Share premium distribution

     —           (98     —          —          —          (5     (103     —          (103

MEP shares changes

     —           —          —          —          (1     —          (1     —          (1

Share equity plan

     —           —          —          —          1        —          1        —          1   

Prorata share issuance

     2         —          —          —          —          (2     —          —          —     

Interim dividend distribution

     —           —          —          —          —          (147     (147     —          (147

IPO Primary offering

     —           154        —          —          —          —          154        —          154   

IPO Over-allotment

     —           25        —          —          —          —          25        —          25   

IPO Fees

     —           (17     —          —          —          —          (17     —          (17

Transactions with non-controlling interests

     —           —          —          —          —          —          —          (2     (2
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As at December 31, 2013

     2         162        (23     (14     1        (96     32        4        36   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* Comparative financial statements have been restated following the application of IAS 19 revised.

 

17


LOGO

 

CONSOLIDATED STATEMENT OF CASH FLOWS

 

(in millions of Euros)    Year ended
December 31,
2013
    Year ended
December, 2012
Restated*
    Year ended
December, 2011
Restated*
 

Cash flows (used in ) / from operating activities

      

Net income / (loss)

     100        141        (178

Less: Net income / (loss) from discontinued operations

     (4     8        8   

Less: Net income attributable to non-controlling interests

     (2     (2     (1

Net income / (loss) from continuing operations before non-controlling interests

     94        147        (171
  

 

 

   

 

 

   

 

 

 

Adjustments:

      

Income tax expense

     39        46        (34

Finance costs – net

     50        60        39   

Depreciation and impairment

     32        14        2   

Restructuring costs and other provisions

     (8     16        14   

Defined benefit pension costs

     29        (2     42   

Unrealized (gains) / losses on derivatives - net and from remeasurement of monetary assets and liabilities - net

     (14     (60     140   

Loss on disposal

     6        —          —     

Share of profit / (loss) of joint-ventures

     (3     5        —     

Other

     2        2        —     

Changes in working capital:

      

Inventories

     41        35        23   

Trade receivables and other

     34        93        (31

Trade payables and other

     (29     (11     40   

Changes in other operating assets and liabilities:

      

Provisions

     (17     (31     (14

Income tax paid

     (29     (28     (38

Pension liabilities and other post-employment benefit obligations

     (43     (40     (41

Net cash flows from / (used in) operating activities

     184        246        (29
  

 

 

   

 

 

   

 

 

 

Cash flows (used in) / from investing activities

      

Purchase of net assets on acquisition – net of cash and cash equivalents acquired

     —          —          13   

Purchases of property, plant and equipment

     (144     (126     (97

Proceeds from disposal

     3        —          9   

Proceeds from disposal of joint-ventures

     4        —          —     

Proceeds from finance lease

     6        8        7   

Other investing activities

     (1     (13     (1
  

 

 

   

 

 

   

 

 

 

Net cash flows used in investing activities

     (132     (131     (69
  

 

 

   

 

 

   

 

 

 

Cash flows from / (used in) financing activities

      

Net proceeds received from issuance of shares

     162        —          98   

Interim dividend paid

     (147     —          —     

Withholding tax paid

     (20     —          —     

Distribution of share premium to owners of the Company

     (103     —          —     

Interests paid

     (36     (28     (31

Net cash flows (used in) / from factoring

     —          (49     56   

Proceeds received from Term Loan

     351        154        137   

Repayment of Term Loan

     (156     (148     —     

Proceeds / Repayment of other loans

     2        6        (20

Payment of deferred financing costs and debt fees

     (8     (14     (23

Transactions with non-controlling interests

     (2     —          —     

Other financing activities

     —          (7     (16
  

 

 

   

 

 

   

 

 

 

Net cash flows from / (used in) financing activities

     43        (86     201   
  

 

 

   

 

 

   

 

 

 

Net increase in cash and cash equivalents

     95        29        103   

Cash and cash equivalents - beginning of period

     142        113        —     

Effect of exchange rate changes on cash and cash equivalents

     (1     —          10   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents – end of period

     236        142        113   
  

 

 

   

 

 

   

 

 

 

Less: Cash and cash equivalents classified as held for sale

     (3     —          —     
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents as reported in the Statement of Financial Position

     233        142        113   
  

 

 

   

 

 

   

 

 

 

 

* Comparative financial statements have been restated following the application of IAS 19 revised.

 

18