³Ô¹Ï51±¬ÁÏÍø Holdings Reports Second Quarter 2014 Results
Second Quarter Highlights
- Income per diluted share
$0.76 ; Before Certain Items$1.01 - Mivisa acquisition closed
April 23 - Global beverage can volumes up 3% in Q2, 4% YTD
- New beverage can plant in Teresina,
Brazil began commercial production in the quarter
Net sales in the second quarter grew to
Segment income (a non-GAAP measure defined by the Company as gross profit excluding the impact of fair value adjustments to inventory acquired in an acquisition and the timing impact of hedge ineffectiveness, less selling and administrative expense) rose to
Commenting on the quarter,
"Growth in global beverage can volumes continued with a 3% year-on-year improvement in the quarter, resulting in a 4% gain year-to-date. Shipments were particularly robust in
Interest expense in the second quarter was
Net income attributable to
In addition to closing the Mivisa acquisition during the second quarter, the Company also completed the sale of certain ³Ô¹Ï51±¬ÁÏÍø and Mivisa operations as required by the
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.
Six Month Results
Net sales for the first six months of 2014 rose to
Segment income in the first half of 2014 grew to
Interest expense for the first six months of 2014 was
Net income attributable to
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 per diluted share before certain items does not conform to U.S. 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 per diluted share before certain items are useful in evaluating the Company's operations. Segment income, free cash flow, net income before certain items and income per diluted share before certain items are derived from the Company's Consolidated Statements of Operations and Cash Flows, as applicable, and reconciliations to segment income, free cash flow, net income before certain items and income per diluted share before certain items 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 Company's ability to continue to successfully integrate its acquisition of Mivisa, the level of future customer demand for food cans 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 June 30, |
Six Months Ended June 30, |
||||||
2014 |
2013 |
2014 |
2013 |
||||
Net sales |
$2,383 |
$2,223 |
$4,376 |
$4,196 |
|||
Cost of products sold |
1,960 |
1,818 |
3,621 |
3,458 |
|||
Depreciation and amortization |
47 |
30 |
82 |
64 |
|||
Gross profit (1) |
376 |
375 |
673 |
674 |
|||
Selling and administrative expense |
103 |
102 |
207 |
206 |
|||
Restructuring and other |
31 |
4 |
83 |
8 |
|||
Foreign exchange |
6 |
2 |
|||||
Interest expense |
66 |
61 |
124 |
121 |
|||
Interest income |
(1) |
(1) |
(3) |
(3) |
|||
Loss from early extinguishment of debt |
38 |
||||||
Income before income taxes |
177 |
209 |
256 |
302 |
|||
Provision for income taxes |
50 |
55 |
83 |
79 |
|||
Equity earnings |
1 |
(1) |
|||||
Net income |
127 |
155 |
173 |
222 |
|||
Net income attributable to noncontrolling interests |
(21) |
(22) |
(43) |
(48) |
|||
Net income attributable to ³Ô¹Ï51±¬ÁÏÍø Holdings |
$106 |
$133 |
$130 |
$174 |
|||
Earnings per share attributable to ³Ô¹Ï51±¬ÁÏÍø Holdings common shareholders: |
|||||||
Basic |
$0.77 |
$0.94 |
$0.95 |
$1.23 |
|||
Diluted |
$0.76 |
$0.93 |
$0.94 |
$1.21 |
|||
Weighted average common shares outstanding: |
||||||
Basic |
137,246,172 |
141,162,008 |
137,032,786 |
141,829,828 |
||
Diluted |
138,599,132 |
142,542,010 |
138,398,582 |
143,335,468 |
||
Actual common shares outstanding |
138,888,817 |
140,789,829 |
138,888,817 |
140,789,829 |
||
(1) A reconciliation from gross profit to segment income is found on the following page.
Consolidated Supplemental Financial Data (Unaudited)
|
||||||||||||
Reconciliation from Gross Profit to Segment Income |
||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
2014 |
2013 |
2014 |
2013 |
|||||||||
Gross profit |
$ |
376 |
$ |
375 |
$ |
673 |
$ |
674 |
||||
Fair value adjustment to inventory (1) |
15 |
15 |
||||||||||
Impact of hedge ineffectiveness (1) |
(3) |
4 |
||||||||||
Selling and administrative expense |
(103) |
(102) |
(207) |
(206) |
||||||||
Segment income |
$ |
285 |
$ |
273 |
$ |
485 |
$ |
468 |
(1) Included in cost of products sold.
Segment Information |
|||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||
Net Sales |
2014 |
2013 |
2014 |
2013 |
|||||||||
Americas Beverage |
$ |
594 |
$ |
582 |
$ |
1,143 |
$ |
1,134 |
|||||
North America Food |
213 |
206 |
392 |
403 |
|||||||||
European Beverage |
496 |
492 |
884 |
863 |
|||||||||
European Food |
555 |
430 |
928 |
806 |
|||||||||
Asia Pacific |
316 |
301 |
614 |
577 |
|||||||||
Total reportable segments |
2,174 |
2,011 |
3,961 |
3,783 |
|||||||||
Non-reportable segments |
209 |
212 |
415 |
413 |
|||||||||
Total net sales |
$ |
2,383 |
$ |
2,223 |
$ |
4,376 |
$ |
4,196 |
|||||
Segment Income |
|||||||||||||
Americas Beverage |
$ |
85 |
$ |
85 |
$ |
164 |
$ |
161 |
|||||
North America Food |
38 |
41 |
67 |
72 |
|||||||||
European Beverage |
83 |
78 |
142 |
129 |
|||||||||
European Food |
63 |
39 |
89 |
71 |
|||||||||
Asia Pacific |
36 |
35 |
70 |
68 |
|||||||||
Total reportable segments |
305 |
278 |
532 |
501 |
|||||||||
Non-reportable segments |
22 |
31 |
46 |
53 |
|||||||||
Corporate and other unallocated items |
(42) |
(36) |
(93) |
(86) |
|||||||||
Total segment income |
$ |
285 |
$ |
273 |
$ |
485 |
$ |
468 |
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 June 30, |
Six Months Ended June 30, |
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
Net income attributable to ³Ô¹Ï51±¬ÁÏÍø Holdings, as reported |
$ |
106 |
$ |
133 |
$ |
130 |
$ |
174 |
|||||||
Items, net of tax: |
|||||||||||||||
Hedge ineffectiveness (1) |
(2) |
3 |
|||||||||||||
Fair value adjustment to inventory (2) |
10 |
10 |
|||||||||||||
Restructuring and other (3) |
26 |
4 |
76 |
7 |
|||||||||||
Loss from early extinguishment of debt (4) |
28 |
||||||||||||||
Net income before the above items |
$ |
140 |
$ |
137 |
$ |
219 |
$ |
209 |
|||||||
Income per diluted common share as reported |
$ |
0.76 |
$ |
0.93 |
$ |
0.94 |
$ |
1.21 |
|||||||
Income per diluted common share before the above items |
$ |
1.01 |
$ |
0.96 |
$ |
1.58 |
$ |
1.46 |
|||||||
Effective tax rate as reported |
28.2% |
26.3% |
32.4% |
26.2% |
|||||||||||
Effective tax rate before the above items |
26.8% |
25.8% |
27.4% |
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. GAAP. The Company believes these non-GAAP measures are useful in evaluating the performance of the Company's ongoing business.
(1) In the second quarter and first six months of 2014, the Company recorded income of
(2) In the second quarter of 2014, the Company recorded a charge of
(3) In the second quarter and first six months of 2014, the Company recorded restructuring and other charges of
In the second quarter and first six months of 2014, the Company recorded charges of
(4) In the first quarter of 2013, the Company recorded a charge of
Consolidated Balance Sheets (Condensed & Unaudited) (in millions)
|
||||||||
June 30, |
2014 |
2013 |
||||||
Assets |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ |
244 |
$ |
227 |
||||
Receivables, net |
1,264 |
1,302 |
||||||
Inventories |
1,615 |
1,424 |
||||||
Prepaid expenses and other current assets |
364 |
219 |
||||||
Total current assets |
3,487 |
3,172 |
||||||
Goodwill and intangibles |
3,272 |
1,944 |
||||||
Property, plant and equipment, net |
2,496 |
2,028 |
||||||
Other non-current assets |
640 |
735 |
||||||
Total |
$ |
9,895 |
$ |
7,879 |
||||
Liabilities and equity |
||||||||
Current liabilities |
||||||||
Short-term debt |
$ |
172 |
$ |
286 |
||||
Current maturities of long-term debt |
90 |
168 |
||||||
Accounts payable and accrued liabilities |
2,587 |
2,181 |
||||||
Total current liabilities |
2,849 |
2,635 |
||||||
Long-term debt, excluding current maturities |
5,230 |
3,672 |
||||||
Other non-current liabilities |
1,404 |
1,441 |
||||||
Noncontrolling interests |
268 |
290 |
||||||
³Ô¹Ï51±¬ÁÏÍø Holdings shareholders' equity/(deficit) |
144 |
(159) |
||||||
Total equity |
412 |
131 |
||||||
Total |
$ |
9,895 |
$ |
7,879 |
||||
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 in the fourth quarter of 2012.
Consolidated Statements of Cash Flows (Condensed & Unaudited) (in millions) |
|||||||||
Six months ended June 30, |
2014 |
2013 |
|||||||
Cash flows from operating activities |
|||||||||
Net income |
$ |
173 |
$ |
222 |
|||||
Depreciation and amortization |
82 |
64 |
|||||||
Restructuring and other |
83 |
8 |
|||||||
Pension expense |
31 |
39 |
|||||||
Pension contributions |
(42) |
(43) |
|||||||
Stock-based compensation |
14 |
12 |
|||||||
Working capital changes and other |
(458) |
(553) |
|||||||
Net cash used for operating activities (A) |
(117) |
(251) |
|||||||
Cash flows from investing activities |
|||||||||
Capital expenditures |
(149) |
(124) |
|||||||
Purchase of business |
(733) |
||||||||
Insurance proceeds |
8 |
||||||||
Proceeds from sale of assets and divestitures |
27 |
5 |
|||||||
Other |
1 |
(5) |
|||||||
Net cash used for investing activities |
(854) |
(116) |
|||||||
Cash flows from financing activities |
|||||||||
Net change in debt |
682 |
479 |
|||||||
Purchase of noncontrolling interests |
(93) |
(10) |
|||||||
Debt issue costs |
(33) |
(15) |
|||||||
Dividends paid to noncontrolling interests |
(34) |
(35) |
|||||||
Common stock repurchased |
(2) |
(194) |
|||||||
Other, net |
8 |
24 |
|||||||
Net cash provided by financing activities |
528 |
249 |
|||||||
Effect of exchange rate changes on cash and cash equivalents |
(2) |
(5) |
|||||||
Net change in cash and cash equivalents |
(445) |
(123) |
|||||||
Cash and cash equivalents at January 1 |
689 |
350 |
|||||||
Cash and cash equivalents at June 30 |
$ |
244 |
$ |
227 |
|||||
(A) Free cash flow is defined by the Company as net cash provided by/used for operating activities less capital expenditures.
A reconciliation from net cash provided by/used for operating activities to free cash flow for the three and six months ended
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||
2014 |
2013 |
2014 |
2013 |
||||
Net cash provided by/(used for) operating activities |
$378 |
$181 |
($117) |
($251) |
|||
Premiums paid to retire debt early |
23 |
||||||
Adjusted net cash provided by/(used for) operating activities |
378 |
181 |
(117) |
(228) |
|||
Capital expenditures |
(65) |
(61) |
(149) |
(124) |
|||
Insurance proceeds from Thailand flooding |
8 |
||||||
Free cash flow |
$313 |
$120 |
($266) |
($344) |
|||
SOURCE