³Ô¹Ï51±¬ÁÏÍø Holdings Reports First Quarter 2014 Results
First Quarter Highlights
- Mivisa acquisition approved by
European Commission - Income per diluted share
$0.17 ; Before Certain Items$0.57 , an increase of 14% - Global beverage can volumes grew 6%, driven by strong growth in
Brazil andAsia Pacific
Net sales in the first quarter grew to
Segment income (a non-GAAP measure defined by the Company as gross profit excluding the timing impact of hedge ineffectiveness, less selling and administrative expense) increased to
Commenting on the quarter,
"Earlier this week, the
Following the Mivisa acquisition closing, the Company will divest certain ³Ô¹Ï51±¬ÁÏÍø and Mivisa operations as required by the Commission. In connection with the planned divestment of the ³Ô¹Ï51±¬ÁÏÍø operations, the Company recorded charges in the first quarter to write down the value of the net assets to be sold. The total impairment charge for the quarter was
Net income attributable to
A reconciliation from net income and income per diluted share to net income before certain items and income per diluted share before certain items is provided below.
Non-GAAP Measures
Segment income and free cash flow are not defined terms under U.S. generally accepted accounting principles (non-GAAP measures). In addition, the information presented regarding net income before certain items and income before certain items per diluted share does not conform to GAAP and includes non-GAAP measures. Non-GAAP measures should not be considered in isolation or as a substitute for net income, income per diluted share or cash flow data prepared in accordance with U.S. GAAP and may not be comparable to calculations of similarly titled measures by other companies.
The Company views segment income and free cash flow as the principal measures of performance of its operations and for the allocation of resources. Free cash flow has certain limitations, however, including that it does not represent the residual cash flow available for discretionary expenditures since other non-discretionary expenditures, such as mandatory debt service requirements, are not deducted from the measure. The amount of mandatory versus discretionary expenditures can vary significantly between periods. The Company believes that net income before certain items and income before certain items per diluted share are useful in evaluating the Company's operations. Segment income, free cash flow, net income before certain items and income before certain items per diluted share are derived from the Company's Consolidated Statements of Operations and Cash Flows and Consolidated Balance Sheets, as applicable, and reconciliations to segment income, free cash flow, net income before certain items and income before certain items per diluted share can be found within this release.
Conference Call
The Company will hold a conference call tomorrow,
Cautionary Note Regarding Forward-Looking Statements
Except for historical information, all other information in this press release consists of forward-looking statements. These forward-looking statements involve a number of risks, uncertainties and other factors, including the extent of future demand for the Company's products in
For more information, contact:
Unaudited Consolidated Statements of Operations, Balance Sheets, Statements of Cash Flows, Segment Information and Supplemental Data follow.
Consolidated Statements of Operations (Unaudited) (in millions, except share and per share data) |
|||
Three Months Ended March 31, |
|||
2014 |
2013 |
||
Net sales |
$1,993 |
$1,973 |
|
Cost of products sold |
$1,661 |
1,640 |
|
Depreciation and amortization |
35 |
34 |
|
Gross profit (1) |
297 |
299 |
|
Selling and administrative expense |
104 |
104 |
|
Restructuring and other |
52 |
4 |
|
Foreign exchange |
6 |
2 |
|
Interest expense |
58 |
60 |
|
Interest income |
(2) |
(2) |
|
Loss from early extinguishment of debt |
38 |
||
Income before income taxes |
79 |
93 |
|
Provision for income taxes |
33 |
24 |
|
Equity earnings/(loss) |
(2) |
||
Net income |
46 |
67 |
|
Net income attributable to noncontrolling interests |
(22) |
(26) |
|
Net income attributable to ³Ô¹Ï51±¬ÁÏÍø Holdings |
$24 |
$41 |
|
Earnings per share attributable to ³Ô¹Ï51±¬ÁÏÍø Holdings common shareholders: |
|||
Basic |
$0.18 |
$0.29 |
|
Diluted |
$0.17 |
$0.28 |
|
Weighted average common shares outstanding: |
|||
Basic |
136,819,400 |
142,496,422 |
|
Diluted |
137,910,635 |
144,026,054 |
|
Actual common shares outstanding |
138,431,312 |
143,774,872 |
|
(1) A reconciliation from gross profit to segment income follows. |
Consolidated Supplemental Financial Data (Unaudited)
(in millions)
Reconciliation from Gross Profit to Segment Income
The Company views segment income, as defined below, as a principal measure of performance of its operations and for the allocation of resources. Segment income is defined by the Company as gross profit excluding the timing impact of hedge ineffectiveness, less selling and administrative expense.
Three Months Ended |
||||||
2014 |
2013 |
|||||
Gross profit |
$ |
297 |
$ |
299 |
||
Impact of hedge ineffectiveness (1) |
7 |
|||||
Selling and administrative expense |
(104) |
(104) |
||||
$ |
200 |
$ |
195 |
|||
(1) Included in cost of products sold |
Segment Information |
|||||
Three Months Ended March 31, |
|||||
Net Sales |
2014 |
2013 |
|||
Americas Beverage |
$ |
549 |
$ |
552 |
|
North America Food |
179 |
197 |
|||
European Beverage |
388 |
371 |
|||
European Food |
373 |
376 |
|||
Asia Pacific |
298 |
276 |
|||
Total reportable segments |
1,787 |
1,772 |
|||
Non-reportable segments |
206 |
201 |
|||
Total net sales |
$ |
1,993 |
$ |
1,973 |
|
Segment Income |
|||||
Americas Beverage |
$ |
79 |
$ |
76 |
|
North America Food |
29 |
31 |
|||
European Beverage |
59 |
51 |
|||
European Food |
26 |
32 |
|||
Asia Pacific |
34 |
33 |
|||
Total reportable segments |
227 |
223 |
|||
Non-reportable segments |
24 |
22 |
|||
Corporate and other unallocated items |
(51) |
(50) |
|||
Total segment income |
$ |
200 |
$ |
195 |
|
Consolidated Supplemental Data (Unaudited)
(in millions, except per share data)
Reconciliation from Net Income and Income Per Diluted Common Share to Net Income before Certain Items and Income Per Diluted Common Share before Certain Items
The following table reconciles reported net income and diluted earnings per share attributable to the Company to net income before certain items and income per diluted common share before certain items, as used elsewhere in this release.
Three Months Ended |
||||
2014 |
2013 |
|||
Net income attributable to ³Ô¹Ï51±¬ÁÏÍø Holdings, as reported |
$24 |
$41 |
||
Items, net of tax: |
||||
Hedge ineffectiveness (1) |
5 |
|||
Provision for restructuring and other (2) |
50 |
3 |
||
Loss from early extinguishment of debt (3) |
28 |
|||
Net income before the above items |
$79 |
$72 |
||
Income per diluted common share as reported |
$0.17 |
$0.28 |
||
Income per diluted common share before the above items |
$0.57 |
$0.50 |
||
Effective tax rate as reported |
41.8% |
25.8% |
||
Effective tax rate before the above items |
26.8% |
25.9% |
||
Net income before certain items, income per diluted common share before certain items and the effective tax rate before certain items are non-GAAP measures and are not meant to be considered in isolation or as a substitute for net income, income per diluted common share and effective tax rates determined in accordance with U.S. generally accepted accounting principles. The Company believes these non-GAAP measures provide useful information to evaluate the performance of the Company's ongoing business.
(1) In the first quarter of 2014, the Company recorded a charge of
$7 million ($5 million net of tax) in cost of products sold related to hedge ineffectiveness caused primarily by volatility in the metal premium component of aluminum prices. This ineffectiveness creates a timing issue whereby the Company is required to recognize a portion of its unrealized hedging losses immediately in earnings rather than when the amounts are subsequently realized and recovered from customers in the form of increased selling prices.(2) In the first quarter of 2014, the Company recorded restructuring and other charges of
$8 million ($7 million net of tax) including incremental costs incurred due to an ongoing labor dispute. In the first quarter of 2013, the Company recorded charges of$4 million ($3 million net of tax) for costs related to restructuring actions.
In the first quarter of 2014, the Company recorded charges of
$44 million ($43 million net of tax) primarily for asset sales and impairments related to the planned divestment of certain operations and transaction costs incurred in connection with its acquisition of Mivisa.
(3) In the first quarter of 2013, the Company recorded a charge of
$38 million ($28 million net of tax) for premiums paid and the write off of deferred financing fees in connection with the redemption of its outstanding$400 million senior notes due 2017 and repayment of$500 million of indebtedness under its senior secured term loan facilities.
Consolidated Balance Sheets (Condensed & Unaudited) (in millions) |
|||||||
March 31, |
2014 |
2013 |
|||||
Assets |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
267 |
$ |
304 |
|||
Receivables, net |
1,199 |
1,175 |
|||||
Inventories |
1,334 |
1,352 |
|||||
Prepaid expenses and other current assets |
279 |
193 |
|||||
Total current assets |
3,079 |
3,024 |
|||||
Goodwill |
2,016 |
1,937 |
|||||
Property, plant and equipment, net |
2,160 |
1,998 |
|||||
Other non-current assets |
630 |
752 |
|||||
Total |
$ |
7,885 |
$ |
7,711 |
|||
Liabilities and equity |
|||||||
Current liabilities |
|||||||
Short-term debt |
$ |
252 |
$ |
267 |
|||
Current maturities of long-term debt |
87 |
129 |
|||||
Accounts payable and accrued liabilities |
2,222 |
1,934 |
|||||
Total current liabilities |
2,561 |
2,330 |
|||||
Long-term debt, excluding current maturities |
3,765 |
3,708 |
|||||
Other non-current liabilities |
1,301 |
1,503 |
|||||
Noncontrolling interests |
255 |
296 |
|||||
³Ô¹Ï51±¬ÁÏÍø Holdings shareholders' equity/(deficit) |
3 |
(126) |
|||||
Total equity |
258 |
170 |
|||||
Total |
$ |
7,885 |
$ |
7,711 |
|||
Note: In accordance with applicable accounting standards, prior year amounts have been revised to account for final purchase accounting adjustments from the acquisition of Superior Multi-Packaging, Ltd. in the fourth quarter of 2012. |
|||||||
Consolidated Statements of Cash Flows (Condensed & Unaudited) (in millions) |
|||||
Three months ended March 31, |
2014 |
2013 |
|||
Cash flows from operating activities |
|||||
Net income |
$ |
46 |
$ |
67 |
|
Depreciation and amortization |
35 |
34 |
|||
Provision for restructuring and other |
52 |
4 |
|||
Pension expense |
16 |
19 |
|||
Pension contributions |
(22) |
(20) |
|||
Stock-based compensation |
9 |
10 |
|||
Working capital changes and other |
(631) |
(546) |
|||
Net cash used for operating activities (A) |
(495) |
(432) |
|||
Cash flows from investing activities |
|||||
Capital expenditures |
(84) |
(63) |
|||
Insurance proceeds |
8 |
||||
Other |
11 |
3 |
|||
Net cash used for investing activities |
(73) |
(52) |
|||
Cash flows from financing activities |
|||||
Net change in debt |
259 |
460 |
|||
Common stock repurchased |
(2) |
(6) |
|||
Dividends paid to noncontrolling interests |
(23) |
(8) |
|||
Purchase of noncontrolling interests |
(93) |
||||
Other, net |
6 |
(7) |
|||
Net cash provided by financing activities |
147 |
439 |
|||
Effect of exchange rate changes on cash and cash equivalents |
(1) |
(1) |
|||
Net change in cash and cash equivalents |
(422) |
(46) |
|||
Cash and cash equivalents at January 1 |
689 |
350 |
|||
Cash and cash equivalents at March 31 |
$ |
267 |
$ |
304 |
|
(A) Free cash flow is defined by the Company as net cash used for operating activities less capital expenditures. |
|||||
Three months ended March 31, |
2014 |
2013 |
|||
Net cash used for operating activities |
($495) |
($432) |
|||
Premiums paid to retire debt early |
23 |
||||
Adjusted net cash used for operating activities |
(495) |
(409) |
|||
Capital expenditures |
(84) |
(63) |
|||
Insurance proceeds from Thailand flooding |
8 |
||||
Free cash flow |
($579) |
($464) |
|||
SOURCE