EX-99.1 2 d891701dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Constellium Reports Full-Year and Fourth Quarter 2014 Financial Results

Amsterdam, March 12, 2015 – Constellium N.V. (NYSE and NYSE Euronext: CSTM) today reported results for the full year and fourth quarter ended December 31, 2014. These results do not include the acquisition of Wise Metals, which closed on January 5, 2015.

 

    2014 Shipments of 1.1 million metric tons, up 4% versus prior year

 

    2014 Revenue of €3.7 billion, up 5%

 

    2014 Adjusted EBITDA of €275 million, including a €23 million unfavorable impact of higher metal premiums, down 2% from €280 million in 2013

 

    Adjusted free cash flow remains positive despite higher capital expenditures related to previously announced projects

 

    2014 Diluted EPS of €0.48; EPS excluding unrealized losses on derivatives of €0.84

 

    Automotive rolled product shipments up 37% in 2014 versus 2013

 

    Automotive extruded product shipments up 28% in 2014 versus 2013

 

    Wise Metals acquisition closed on January 5, 2015 and Body-in-White projects progressing as scheduled

 

    On track for near term decision to add a second Body-in-White finishing line in the U.S.

Constellium’s Adjusted EBITDA for 2014 was €275 million, a slight decrease from the 2013 Adjusted EBITDA of €280 million, and which includes an unfavorable impact of higher metal premiums of €23 million, partially compensated by a positive foreign exchange effect of €12 million. Adjusted EBITDA per metric ton for 2014 was €259, a decrease of €14 per metric ton from €273 in 2013. An overall strong performance in both the Automotive Structures and Industry (AS&I) and Packaging and Automotive Rolled Products (P&ARP) segments was offset by Aerospace and Transportation’s (A&T) weaker performance as a result of continuing operational challenges and capacity constraints.

 

LOGO


LOGO

 

Revenues for 2014 were €3.7 billion, which represented an increase of 5%, or €171 million, from 2013. On a like-for-like basis, revenues increased by 2%, excluding the impact of movements in London Metal Exchange (LME) metal prices, premiums, and currency exchange rates, when compared to the full year 2013. Shipments in 2014 were 1,062k metric tons, up 4% from 2013, driven mainly by an increase of 31% in automotive rolled and extruded product shipments, reaching 16% of our total shipments for 2014.

In the fourth quarter of 2014, Adjusted EBITDA was €51 million, a decrease of 14% from €59 million in Q4 2013, driven primarily by operational challenges from A&T, including a €5 million impact from the previously disclosed outage in our Ravenswood facility, as well as continued premium increases. Adjusted EBITDA per metric ton for the fourth quarter 2014 was €207, down from €253 in the fourth quarter of 2013.

Revenues were €936 million in the fourth quarter of 2014, an increase of 16% from €806 million in the same period of 2013 stemming from a combination of increased volumes, higher LME metal prices, and movements in foreign currency exchange rates. On a like-for-like basis, revenues increased by 3% in the fourth quarter of 2014, excluding the impact of movements in LME metal prices, premiums, and currency exchange rates, when compared to the same period in 2013. In the fourth quarter of 2014, shipments were 247k metric tons, a 6% growth from the fourth quarter 2013 shipments.

Commenting on 2014 results, Pierre Vareille, Constellium’s Chief Executive Officer said: “Strong 2014 performance in our AS&I and P&ARP segments offset continued headwinds from higher metal premiums and operational challenges in A&T. The integration of Wise Metals is proceeding well and we are moving quickly to integrate them into our global portfolio. Going forward, we believe the long-term potential for our targeted markets is increasingly favorable and we expect to continue our drive to enhance shareholder value. ”

 

    Quarter Highlights and Recent Developments

In October 2014, Constellium signed an agreement to acquire Wise Metals, a private aluminium sheet producer located in Muscle Shoals, Alabama. Under the terms of the agreement, Constellium acquired Wise Metals for $1.4 billion, consisting of $455 million in cash and $945 million in the assumption of Wise’s existing debt. The acquisition of Wise Metals, which has the widest strip mill in North America, is providing Constellium with access to 450k metric tons of hot mill capacity and Constellium intends to invest up to $750 million by 2022 in order to significantly accelerate its position in the North American Body-in-White market. The financing for this transaction was finalized in December 2014 and the acquisition closed on January 5, 2015.

In October 2014, Constellium’s Body-in-White joint venture with UACJ received regulatory approval from the European Union and China and the joint venture was established at the end of 2014. The new facility will have an initial target capacity of 100k metric tons and production is expected to start in the first half of 2016. Constellium owns 51% of this joint venture.

In December 2014, Constellium issued $400 million of 8% U.S. dollar denominated senior notes due 2023 and €240 million of 7% euro denominated senior notes due 2023 in a private offering. The Notes are guaranteed on a senior unsecured basis by certain subsidiaries of Constellium.

 

2


LOGO

 

In January 2015, Constellium announced that it is one of the largest suppliers for high-strength aluminium structural parts to Ford Motor Co. for the new Ford F-150 pickup truck, the largest automobile platform in the U.S.

In February 2015, Constellium announced that it is investing €23 million in its manufacturing site located in Decin, Czech Republic. This investment includes a new casthouse, a new indirect extrusion press line for production of hard alloy bars and profiles, a new drawing line, and a complete refurbishment of an existing extrusion line.

 

3


LOGO

 

    Group Summary

 

     Q4
2014
     Q4
2013
     Var.     FY
2014
     FY
2013
     Var.  

Shipments (k metric tons)

     247         234         6     1,062         1,025         4

Revenues (€ millions)

     936         806         16     3,666         3,495         5

Adjusted EBITDA (€ millions)

     51         59         (14 %)      275         280         (2 %) 

Adjusted EBITDA per metric ton (€)

     207         253         (18 %)      259         273         (5 %) 

Adjusted EBITDA per metric ton and percentage changes are calculated on unrounded underlying figures and the difference between the sum of reported segment Adjusted EBITDA and the Group Adjusted EBITDA is related to Holdings and Corporate.

 

    Results by Segment

 

    Packaging & Automotive Rolled Products (P&ARP)

 

     Q4
2014
     Q4
2013
     Var.     FY
2014
     FY
2013
     Var.  

Shipments (k metric tons)

     142         131         9     620         595         4

Revenues (€ millions)

     402         315         28     1,576         1,480         6

Adjusted EBITDA (€ millions)

     22         20         12     118         105         12

Adjusted EBITDA per metric ton (€)

     159         155         3     190         176         8

Adjusted EBITDA per metric ton and percentage changes are calculated on unrounded underlying figures.

For the year ended December 31, 2014, Adjusted EBITDA for the P&ARP segment was €118 million reflecting a 12% growth over 2013, primarily attributable to an increase in volumes and improved product mix, despite a negative impact of €6 million from higher metal premiums. The increase in Adjusted EBITDA per metric ton is primarily due to the increase in shipments of automotive rolled products of 37% in 2014 versus 2013.

The P&ARP segment had another positive quarter with a 9% growth in shipments to 142k metric tons, and a 12% increase in Adjusted EBITDA to €22 million. Adjusted EBITDA per metric ton of €159 for P&ARP grew slightly by 3% over last year. The increase in shipments reflects continued growth in packaging rolled products and solid growth in automotive rolled products. Revenues increased by 28%, primarily as a result of increased metal prices and increased volumes. Demand for packaging rolled products remains strong while automotive rolled products volumes increased by 42% in the fourth quarter of 2014 compared to same period in the prior year. Higher metal premiums impacted the fourth quarter 2014 by €2 million when compared to the prior year.

 

4


LOGO

 

The P&ARP investments in Body-in-White finishing projects are proceeding according to schedule in both Europe and in the U.S. In our Neuf-Brisach facility, the 100 kt expansion is expected to begin production in the second half of 2016 and in Bowling Green, Kentucky, the 100 kt expansion for our joint venture with UACJ is expected to begin production in the first half of 2016. We also remain on track for a near term decision to add a second finishing line to provide additional Body-in-White capacity in the U.S.

 

    Aerospace & Transportation (A&T)

 

     Q4
2014
     Q4
2013
     Var.     FY
2014
     FY
2013
     Var.  

Shipments (k metric tons)

     55         61         (9 %)      238         244         (3 %) 

Revenues (€ millions)

     305         294         4     1,197         1,204         (1 %) 

Adjusted EBITDA (€ millions)

     18         29         (42 %)      91         120         (25 %) 

Adjusted EBITDA per metric ton (€)

     303         471         (36 %)      380         491         (23 %) 

 

Adjusted EBITDA per metric ton and percentage changes are calculated on unrounded underlying figures.

For the year ended December 31, 2014, Adjusted EBITDA in the A&T segment was €91 million, an overall decrease of 25% over the fiscal year 2013, which reflects continued capacity constraints, increased sales of lower margin products, and the impact from operational outages. These results include a €8 million increase in premiums from the prior year, offset by €8 million in positive foreign exchange impact. Adjusted EBITDA per ton was €380 for 2014.

Fourth quarter 2014 results in the A&T segment decreased to €18 million in Adjusted EBITDA, a 42% decrease when compared to the fourth quarter of 2013. Shipments were 55k metric tons and represent a decrease of 9% from the same period last year. Fourth quarter 2014 A&T results continued to be impacted by higher metal premiums of €3 million, as well as continuing operational challenges highlighted in our third quarter 2014 earnings release. In particular, the segment was affected by a €5 million Adjusted EBITDA impact from a hot mill outage at our Ravenswood, West Virginia manufacturing facility during the fourth quarter.

Laurent Musy was recently appointed as the President of the A&T segment and brings more than 16 years of operational experience in the aluminium industry to this segment. Under his leadership, the recovery plans are underway as we are moving to restore and enhance our aerospace capacity in our primary aerospace plants in Issoire, France and Ravenswood. The new pusher furnace announced last quarter for Ravenswood is on schedule and the debottlenecking activities at both plants are making progress in reducing backlogs and improving product quality.

 

5


LOGO

 

    Automotive Structures & Industry (AS&I)

 

     Q4
2014
     Q4
2013
     Var.     FY
2014
     FY
2013
     Var.  

Shipments (k metric tons)

     51         45         15     208         191         9

Revenues (€ millions)

     235         204         15     921         859         7

Adjusted EBITDA (€ millions)

     16         12         23     73         58         23

Adjusted EBITDA per metric ton (€)

     323         301         7     351         311         13

 

Adjusted EBITDA per metric ton and percentage changes are calculated on unrounded underlying figures.

For the year ended December 31, 2014, Adjusted EBITDA in the AS&I segment reached €73 million, a 23% increase from the fiscal year 2013, reflecting primarily a 28% increase in automotive extruded product shipments in 2014 versus 2013 despite a negative impact of €9 million from metal premiums. On a like-for-like basis, revenues for AS&I increased by 7% in 2014, adjusting for the sale of two of our soft alloy plants in 2013 and excluding LME metal prices, premiums, and foreign exchange impacts.

The AS&I segment achieved Adjusted EBITDA of €16 million in the fourth quarter of 2014, representing an improvement of 23% from the fourth quarter 2013 Adjusted EBITDA of €12 million. Shipments of 51k metric tons saw a 15% increase from the same period in the prior year, while revenues increased by 15% to €235 million. Overall, the performance in Adjusted EBITDA and Adjusted EBITDA per metric ton in the fourth quarter of 2014 reflected a strong increase in demand for automotive extruded products.

The previously announced plant expansions in the AS&I group are making solid progress. In particular, our manufacturing facility in Van Buren, Michigan recently doubled its capacity and is ramping its output in order to meet the strong demand for automotive extruded products in North America.

 

    Net income

Net income in the fiscal year ended 2014 was €54 million compared with €100 million in the fiscal year of 2013. The decrease was primarily attributable to unrealized losses on derivatives of €53 million in fiscal year 2014 compared to unrealized gains on derivatives of €12 million in fiscal year 2013. In addition, fiscal year 2014 was impacted by €34 million of one-time transaction costs related to the acquisition of Wise Metals while the fiscal year 2013 had been impacted by €27 million of expenses related to our IPO and subsequent offerings.

 

    Earnings per share

For the fiscal year ended December 31, 2014, the fully diluted earnings per share were €0.48 versus €0.99 per share for the same period in 2013. Fully diluted earnings per share were based on a weighted average number of ordinary shares of 105 million and 99 million for the

 

6


LOGO

 

years ended December 31, 2014 and 2013, respectively. Excluding the impact of unrealized gains and losses on derivative instruments, our earnings per share would have been €0.84 and €0.91 for the full year ending December 31, 2014 and 2013, respectively.

 

    Cash flow and liquidity

Adjusted free cash flow was a positive €2 million for the full year 2014 and a positive €36 million for the full year 2013. This reflects increased cash flows from operating activities excluding margin calls from €180 million in 2013 to €201 million in 2014 and an increase of capital expenditures of €55 million to €199 million for the full year 2014 as a result of the acceleration of our investment programs. The total trade working capital was reduced by an additional 5 days or €17 million for the full year 2014.

Net debt at December 31, 2014 was €224 million, an increase of €92 million from December 31, 2013 and our cash position at the end of fiscal year 2014 was €989 million.

Our liquidity position remains strong. As of December 31, 2014, liquidity was €1,300 million, comprised of €120 million available under our revolving credit facility, €149 million available under our factoring facilities, €42 million available under our Asset Based Lending facility, and €989 million of cash and cash equivalents. Our liquidity position was reinforced by the $400 million and €240 million bond offerings completed in December 2014. Approximately $455 million of our cash was subsequently used to pay for the acquisition of Wise Metals in early 2015, which leaves us with liquidity in excess of €900 million.

 

    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 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, the ability of Constellium and Wise to achieve expected synergies and the timing thereof; the risk that the businesses will not be integrated successfully or such integration may be more difficult, time-consuming or costly than expected; Constellium’s increased levels of indebtedness as a result of the transaction, which could limit Constellium’s operating flexibility and opportunities; the potential failure to retain key employees as a result of the transaction or during the integration of the business, the loss of customers, suppliers and other business relationships as a result of the transaction; disruptions to business operations resulting from the transaction; slower or lower than expected growth in the North American market for Body-in-White aluminium rolled products and other risk factors set forth under the heading “Risk Factors” in our Annual Report on Form 20-F, and as 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

 

7


LOGO

 

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

 

    About Constellium

Constellium (NYSE and NYSE Euronext: CSTM) is a global sector leader that develops innovative, value added aluminium products for a broad scope of markets and applications, including aerospace, automotive and packaging. Constellium generated €3.7 billion of revenue in 2014. Constellium’s earnings materials for the full year and quarter ended December 31, 2014 are also available on the company’s website (www.constellium.com).

 

8


LOGO

 

CONSOLIDATED INCOME STATEMENT

 

(in millions of Euros)

   Three months
ended
December 31, 2014
(Unaudited)
    Three months
ended
December 31, 2013
(Unaudited)
    Year ended
December 31, 2014
    Year ended
December 31, 2013
 

Revenue

     936        806        3,666        3,495   

Cost of sales

     (828     (704     (3,183     (3,024
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

  108      102      483      471   
  

 

 

   

 

 

   

 

 

   

 

 

 

Selling and administrative expenses

  (50   (55   (200   (210

Research and development expenses

  (11   (9   (38   (36

Restructuring costs

  (5   (2   (12   (8

Other (losses) / gains - net

  (52   2      (83   (8
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) / income from operations

  (10   38      150      209   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other expenses

  1      (3   —        (27
  

 

 

   

 

 

   

 

 

   

 

 

 

Finance income

  9      (1   30      17   

Finance costs

  (21   (5   (88   (67
  

 

 

   

 

 

   

 

 

   

 

 

 

Finance costs - net

  (12   (6   (58   (50
  

 

 

   

 

 

   

 

 

   

 

 

 

Share of (loss) / profit of joint-ventures

  (1   —        (1   3   
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) / income before income tax

  (22   29      91      135   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax benefit / (expense)

  6      4      (37   (39
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) / income from continuing operations

  (16   33      54      96   
  

 

 

   

 

 

   

 

 

   

 

 

 

Discontinued operations

Net income from discontinued operations

  —        —        —        4   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) / income for the period

  (16   33      54      100   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) / income attributable to:

Owners of the Company

  (17   32      51      98   

Non-controlling interests

  1      1      3      2   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) / income

  (16   33      54      100   
  

 

 

   

 

 

   

 

 

   

 

 

 

EARNINGS PER SHARE ATTRIBUTABLE TO THE EQUITY HOLDERS OF THE COMPANY

 

(in Euros per share)

   Three months ended
December 31, 2014
(Unaudited)
    Three months ended
December 31, 2013
(Unaudited)
     Year ended
December 31, 2014
     Year ended
December 31, 2013
 

From continuing and discontinued operations

          

Basic

     (0.17     0.31         0.48         1.00   

Diluted

     (0.17     0.30         0.48         0.99   

From continuing operations

          

Basic

     (0.17     0.31         0.48         0.96   

Diluted

     (0.17     0.30         0.48         0.95   

From discontinued operations

          

Basic

     —          —           —           0.04   

Diluted

     —          —           —           0.04   

 

9


LOGO

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME / (LOSS)

 

(in millions of Euros)

   Three months ended
December 31, 2014
(Unaudited)
    Three months ended
December 31, 2013
(Unaudited)
    Year ended
December 31, 2014
    Year ended
December 31, 2013
 

Net (loss) / income

     (16     33        54        100   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive (loss) / income

Items that will not be reclassified subsequently to income or loss

Remeasurement on post-employment benefit obligations

  (69   13      (137   72   

Deferred tax on remeasurement on post-employment benefit obligations

  1      (4   14      (9

Cash flow hedges

  9      —        9      —     

Deferred tax on cash flow hedges

  (3   —        (3   —     

Items that may be reclassified subsequently to income or loss

Currency translation differences

  (2   (1   (13   —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive (loss) / income

  (64   8      (130   63   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive (loss) / income

  (80   41      (76   163   
  

 

 

   

 

 

   

 

 

   

 

 

 

Attributable to:

Owners of the Company

  (82   40      (80   161   

Non-controlling interests

  2      1      4      2   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive (loss) / income

  (80   41      (76   163   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

10


LOGO

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

(in millions of Euros)

   At December
31, 2014
    At December
31, 2013
 

Assets

    

Non-current assets

    

Intangible assets (including goodwill)

     28        21   

Property, plant and equipment

     632        408   

Investment in joint ventures

     21        1   

Deferred income tax assets

     190        177   

Trade receivables and other

     48        60   

Other financial assets

     33        7   
  

 

 

   

 

 

 
  952      674   
  

 

 

   

 

 

 

Current assets

Inventories

  432      328   

Trade receivables and other

  568      483   

Other financial assets

  57      25   

Cash and cash equivalents

  989      233   
  

 

 

   

 

 

 
  2,046      1,069   
  

 

 

   

 

 

 

Assets classified as held for sale

  14      21   
  

 

 

   

 

 

 

Total assets

  3,012      1,764   
  

 

 

   

 

 

 

Equity

Share capital

  2      2   

Share premium

  162      162   

Retained deficit and other reserves

  (207   (132
  

 

 

   

 

 

 

Equity attributable to owners of the Company

  (43   32   

Non-controlling interests

  6      4   
  

 

 

   

 

 

 
  (37   36   
  

 

 

   

 

 

 

Liabilities

Non-current liabilities

Borrowings

  1,205      326   

Trade payables and other

  31      35   

Deferred income tax liabilities

  —        1   

Pension and other post-employment benefit obligations

  654      507   

Other financial liabilities

  40      36   

Provisions

  61      65   
  

 

 

   

 

 

 
  1,991      970   
  

 

 

   

 

 

 

Current liabilities

Borrowings

  47      22   

Trade payables and other

  872      646   

Income taxes payable

  11      19   

Other financial liabilities

  71      24   

Provisions

  49      38   
  

 

 

   

 

 

 
  1,050      749   
  

 

 

   

 

 

 

Liabilities classified as held for sale

  8      9   
  

 

 

   

 

 

 

Total liabilities

  3,049      1,728   
  

 

 

   

 

 

 

Total equity and liabilities

  3,012      1,764   
  

 

 

   

 

 

 

 

11


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
Owners of
the
Company
    Non-
controlling
interests
    Total
equity
 

As at January 1, 2012

     —           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

  —        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
Owners of
the
Company
    Non-
controlling
interests
    Total
equity
 

As at January 1, 2013

     —           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   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(in millions of Euros)

   Share
Capital
     Share
Premium
     Remeasure-
ment
    Cash flow
hedges
     Foreign
Currency
Translation
reserve
    Other
reserves
     Retained
losses
    Total
Owners of
the
Company
    Non-
controlling
interests
    Total
equity
 

As at January 1, 2014

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

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  —        —        —        —        —        —        51      51      3      54   

Other comprehensive loss

  —        —        (123   6      (14   —        —        (131   1      (130
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive loss

  —        —        (123   6      (14   —        51      (80   4      (76
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Transactions with the owners

Share equity plan

  —        —        —        4      —        4      —        4   

MEP shares changes

  —        —        —        —        —        1      —        1      —        1   

Transactions with non-controlling interests

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

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

As at December 31, 2014

  2      162      (146   6      (28   6      (45   (43   6      (37
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

12


LOGO

 

CONSOLIDATED STATEMENT OF CASH FLOWS

 

(in millions of Euros)    Three months
ended December 31,
2014 (Unaudited)
    Three months
ended December 31,
2013 (Unaudited)
    Year ended
December 31,
2014
    Year ended
December 31,
2013
 

Cash flows from operating activities

        

Net (loss) / income from continuing operations

     (16     33        54        96   

Adjustments for:

        

Income tax expense

     (6     (4     37        39   

Finance costs - net

     12        6        58        50   

Depreciation and Impairment

     17        13        49        32   

Restructuring costs and other provisions

     9        (6     6        (8

Defined benefit pension costs

     10        9        29        29   

Unrealized losses / (gains) on derivatives net and from

remeasurement of monetary assets and liabilities

     24        (12     52        (14

Other

     1        4        10        5   

Changes in working capital:

        

Inventories

     (17     39        (95     41   

Trade receivables

     48        76        (48     9   

Margin calls

     —          —          11        4   

Trade payables

     69        (21     170        (1

Other working capital

     (30     5        (33     (9

Changes in other operating assets and liabilities:

        

Provisions

     (2     (5     (12     (17

Income tax paid

     (17     (21     (27     (29

Pension liabilities and other post-employment benefit obligations

     (12     (11     (49     (43
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash flows from operating activities

  90      105      212      184   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows used in investing activities

Investment in joint venture

  (19   —        (19   —     

Purchases of property, plant and equipment

  (72   (52   (199   (144

Proceeds from finance lease

  2      1      6      6   

Other investing activities

  4      —        (4   6   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash flows used in investing activities

  (85   (51   (216   (132
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from / (used in) financing activities

Net proceeds received from issuance of shares

  —        —        —        162   

Interim dividend paid

  —        —        —        (147

Withholding tax received / (paid)

  20      —        20      (20

Distribution of share premium to owners of the Company

  —        —        —        (103

Interests paid

  (21   (7   (39   (36

Proceeds received from Term Loans and Senior Notes

  566      —        1,153      351   

Repayment of Term Loan

  —        —        (331   (156

Proceeds of other loans

  3      (11   13      2   

Payment of deferred financing costs

  (12   —        (27   (8

Transactions with non-controlling interests

  —        —        (2   (2

Other financing activities

  (4   (3   (34   —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash flows from / (used in) financing activities

  552      (21   753      43   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase in cash and cash equivalents

  557      33      749      95   

Cash and cash equivalents - beginning of period

  429      203      236      142   

Effect of exchange rate changes on cash and cash equivalents

  5      —        6      (1
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents - end of period

  991      236      991      236   
  

 

 

   

 

 

   

 

 

   

 

 

 

Less: Cash and cash equivalents classified as held for sale

  (2   (3   (2   (3
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents as reported in the Statement of financial position

  989      233      989      233   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

13


LOGO

 

SEGMENT ADJUSTED EBITDA

 

(in millions of Euros)    Three months
ended December 31,
2014 (Unaudited)
    Three months
ended December 31,
2013 (Unaudited)
    Year ended
December 31,
2014
    Year ended
December 31,
2013
 

A&T

     18        29        91        120   

P&ARP

     22        20        118        105   

AS&I

     16        12        73        58   

Holdings and Corporate

     (5     (2     (7     (3
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

  51      59      275      280   
  

 

 

   

 

 

   

 

 

   

 

 

 

REVENUE AND SHIPMENTS BY PRODUCT LINE

 

(in k metric tons)    Year ended December 31,
2014
    Year ended December 31,
2013
 

Aerospace rolled products

     108        112   

Transportation, industry, and other rolled products

     130        132   

Packaging rolled products

     494        493   

Automotive rolled products

     76        56   

Specialty and other thin-rolled products

     50        46   

Automotive extruded products

     89        70   

Other extruded products

     119        121   

Other

     (4     (5
  

 

 

   

 

 

 

Total shipments

  1,062      1,025   
  

 

 

   

 

 

 
(in millions of Euros)             

Aerospace rolled products

     667        655   

Transportation, industry, and other rolled products

     525        542   

Packaging rolled products

     1,160        1,138   

Automotive rolled products

     225        162   

Specialty and other thin-rolled products

     183        172   

Automotive extruded products

     413        334   

Other extruded products

     462        471   

Other

     31        21   
  

 

 

   

 

 

 

Total revenue

  3,666      3,495   
  

 

 

   

 

 

 

 

14


LOGO

 

NON-GAAP MEASURES RECONCILIATIONS

Reconciliation of net income to Adjusted EBITDA (a non-GAAP measure)

 

(in millions of Euros)    Three months
ended
December 31,
2014
    Three months
ended
December 31,
2013
    Year ended
December 31,
2014
    Year ended
December 31,
2013
 

Net income / (loss)

     (16     33        54        100   

Income tax (benefit) / expense

     (6     (4     37        39   

Net (Income) from discontinued operations

     —          —            (4

(Loss) / income before income tax

     (22     29        91        135   

Finance costs – net

     12        6        58        50   

Other expenses

     (1     3        —          27   

Share of loss / (profit) of joint-ventures

     1        —          1        (3

(Loss) / income from operations

     (10     38        150        209   

Depreciation and impairment

     17        13        49        32   

Unrealized gains from remeasurement of monetary assets and liabilities

     —          (2     (1     (2

Unrealized losses/(gains) on derivatives

     24        (10     53        (12

Losses on disposal

     1        1        5        5   

Restructuring costs

     5        2        12        8   

Apollo management fees

     —          —          —          2   

Start-up and development costs

     5        5        11        7   

Wise acquisition costs

     32        —          34        —     

Ravenswood OPEB plan amendments

     —          —          (9     (11

Swiss pension settlements

     (6     —          (6     —     

Income tax contractual reimbursements

     (8     —          (8     —     

Metal price lag

     (11     8        (27     29   

Share-based plans

     —          —          4        2   

Other

     2        4        8        11   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

  51      59      275      280   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of Diluted EPS from continued and discontinued operations, excluding unrealized losses / (gains) on derivatives

 

(in millions of Euros)    Year ended
December 31, 2014
    Year ended
December 31, 2013
 

Net Income attributable to owners of the company

     51        98   

Unrealized losses / (gains) on derivatives

     53        (12

Tax impact

     (16     4   
  

 

 

   

 

 

 

Net income excluding unrealized losses / (gains) on derivatives

  88      90   

Weighted average number of shares, fully diluted

  105,326,872      98,890,945   

EPS fully diluted and discontinued (in Euros)

  0.48      0.99   
  

 

 

   

 

 

 

EPS fully diluted continued and discontinued, excluding unrealized losses / (gains) on derivatives (in Euros)

  0.84      0.91   
  

 

 

   

 

 

 

 

15


LOGO

 

Reconciliation of cash flow from operating activities to Adjusted free cash flow (a non-GAAP measure)

 

     Three
months
ended
Dec 31, 2014
    Three
months
ended
Dec 31, 2013
    Year ended
Dec 31, 2014
    Year ended
Dec 31, 2013
 

Cash flow from operating activities

     90        105        212        184   

Margin calls included in cash flow from operating activities

     —          —          (11     (4

Cash flow from operating activities excluding margin calls

     90        105        201        180   

Capital expenditure

     (72     (52     (199     (144
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted free cash flow

  18      53      2      36   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of borrowings to Net debt (a non-GAAP measure)

 

(in millions of Euros)    December 31,
2014
    December 31,
2013
 

Borrowings

     1,252        348   

Fair value of cross currency interest swap

     (29     26   

Cash and cash equivalents

     (989     (233

Cash pledged for issuance of guarantees

     (10     (9
  

 

 

   

 

 

 

Net debt

  224      132   
  

 

 

   

 

 

 

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 financial measures which are not prepared in accordance with IFRS (“non-GAAP measures”). The non-GAAP financial measures used in this press release are: Adjusted EBITDA, Adjusted EBITDA per metric ton, Diluted Earnings Per Share (EPS) from continued and discontinued operations, excluding unrealized losses and gains on derivative instruments, Adjusted free cash flow and Net debt. Reconciliations to the most directly comparable IFRS financial measures are presented in the schedules to this press 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 and may not be comparable to similarly titled measures of other companies.

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 Adjusted EBITDA in all of our business segments. The most directly comparable IFRS measure to Adjusted EBITDA is our net income or loss for the period. We believe Adjusted EBITDA, as

 

16


LOGO

 

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.

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, exceptional consulting costs, effects of purchase accounting adjustment, standalone costs and management fees paid by the company to an affiliate of Apollo Global Management, LLC, exceptional employee bonuses in relation to cost saving implementation and targets, start-up and development costs, acquisition costs incurred in connection with business combinations, share-based compensation expense and the effect of favorable or unfavorable metal price lag (the financial impact of the timing difference between when aluminium prices included within our revenues are established and when aluminium purchase prices included in our cost of sales are established).

Adjusted EBITDA is the measure of performance used by management 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, this measure allows management and the investor to assess operating results and trends without the impact 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 believes this measure also provides additional information used by our lending facilities providers with respect to the ongoing performance of our underlying business activities. Historically, we have used Adjusted EBITDA in calculating our compliance with the financial covenants under certain of our loan facilities.

Adjusted EBITDA is not a presentation made in accordance with IFRS, is not a measure 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.

Diluted earnings per share (EPS) from continued and discontinued operations excluding unrealized losses and gains on derivative instruments, excludes unrealized losses and gains on derivatives and the relevant tax impact from net income and is divided by the weighted average number of shares outstanding.

 

17


LOGO

 

Adjusted free cash flow is net cash flow from operating activities, after capital expenditure and excluding margin calls. Net debt is defined as borrowings plus or minus the fair value of cross currency interest swaps less cash and cash equivalents and cash pledged for the issuance of guarantees.

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 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 believes that EPS from continued and discontinued operations excluding unrealized losses and gains on derivatives is useful to investors because it provides additional information that facilitates understanding the impact of unrealized gains and losses on derivatives on our results.

Diluted EPS, Net debt and Adjusted free cash flow are not presentations made in accordance with IFRS, and should not be considered as an alternative to EPS, borrowings or operating cash flows determined in accordance with IFRS.

 

18