Financial Results for the Full Year Ended 30 June 2012

Similar documents
Financial Results Full year ended 30 June Geoffrey N. Brunsdon, Chairman Rob Larry, Group Chief Financial Officer 23 August 2013

Interim Results Half year ended 31 December 2013

For personal use only

SIMS METAL MANAGEMENT ANNOUNCES FISCAL 2018 HALF YEAR RESULTS

ASX & MEDIA RELEASE (ASX: SGM, USOTC: SMSMY) 19 February 2016 SIMS METAL MANAGEMENT ANNOUNCES FISCAL 2016 HALF YEAR RESULTS

For personal use only

Financial Results Full year ended 30 June August 2016

ASX & MEDIA RELEASE (ASX: SGM, USOTC: SMSMY) 24 August 2018 SIMS METAL MANAGEMENT ANNOUNCES FISCAL 2018 FULL YEAR RESULTS

Investor Presentation. ASX: SGM USOTC: SMSMY

Financial Results Full year ended 30 June August 2018

1H FY19 Preliminary Earnings Update. and Changes to Segments and Reporting

2016 Investor Presentation Bank of America Merrill Lynch - Global Metals & Mining Conference 11 May ASX: SGM USOTC: SMSMY

BIOCON GROUP F A C T S H E E T

Financial Results Half year ended 31 December February 2016

FY2014 Full year results

For personal use only

Financial Highlights (1)

FY Alliance Aviation Services Limited Results Presentation. August 2018

For personal use only

FY2018 PRELIMINARY UNAUDITED FINANCIAL RESULTS

Appendix 4E. Preliminary final report

For personal use only. F Y R e s u l t s P r e s e n t a t i o n

1. Income Statement January - December

Sonic Healthcare Limited ABN

Q RESULTS. 19 July 2017 HAROLD GODDIJN CEO TACO TITULAER CFO

Sonic Healthcare Limited ABN

Consolidated Statement of Financial Position

KCE Electronics Public Company Limited and its subsidiaries

OneVue Holdings Limited (OVH)

FY17 Results Presentation. Chris Sutherland, Managing Director 24 May 2017

Revenue 67,472 56, ,631 Other income ,935 Share of joint ventures net surplus/(deficit) 115 (31) 220

Marel Food Systems hf. Consolidated Financial Statements for the year 2009

SEHK: Interim Results. 12 August 2009

Results in accordance with Australian Accounting Standards $ 000. Revenue from operations up 12.6% to 3,484,404

October 26, Earnings Summary Third Quarter FY 2016

Conference Call Half Year Closing Zurich, 22 August 2013

FY 2018 THIRD QUARTER EARNINGS. Adient reports third quarter 2018 financial results

YEAR END RESULTS 31 MARCH Russell Down, Chief Executive Chris Morgan, Group Finance Director

Q3 FY2010 Financial Highlights

Third Quarter 2018 Teleconference Supplemental Data

First Quarter 2016 Business Update

November 2017 FY2018 BUDGET

Appendix 4D. Sims Metal Management Limited ABN Half Year Report

KCE Electronics Public Company Limited and its subsidiaries

OneVue Holdings Limited (OVH)

TOURISM HOLDINGS LTD FY16 INTERIM RESULTS PRESENTATION. 23 February 2016

Fraport AG Frankfurt Airport Services Worldwide Consolidated Income Statement * million

For personal use only

FY 2018 FIRST QUARTER EARNINGS. Adient s Q1 results impacted by headwinds in Seat Structures & Mechanisms (SS&M) business $4,204M $102M

Appendix 4D. Sims Metal Management Limited ABN Half Year Report

Tabcorp Holdings Limited. 2014/15 Full Year Results Presentation 13 August 2015

For personal use only

2017 Full Year Results. Tuesday 21 November 2017

RESULTS ANNOUNCEMENT TO THE MARKET Full Year Financial Results [Based on accounts currently being audited]

For personal use only. NRW HOLDINGS Macquarie Western Australia Forum 2018

Reconciliation of Non-GAAP Measures

For personal use only. Mantra Group. FY2015 Results Presentation 27 August 2015

30 June 2015 Full Year Results Presentation August 2015

FORACO INTERNATIONAL REPORTS Q2 2017

Safe Harbor and Non-GAAP Measures

Market Release Newcrest Mining 18 August 2014

Full Year Result August 2015 Page 2

2017 SECOND QUARTER RESULTS. Ended June 30, 2017

FY 2018 results presentation

2017 FIRST QUARTER RESULTS. Ended March 31, 2017

FY2018 Full Year Roadshow Presentation. Barry Irvin Executive Chairman Paul van Heerwaarden CEO Colin Griffin CFO

RESULTS ANNOUNCEMENT TO THE MARKET Full Year Financial Results [Based on accounts currently being audited]

Q2 FY2018 Earnings Call. GAAP to non-gaap Reconciliations. May 17, 2018 EXTERNAL USE

For personal use only

FIVE-YEAR CONSOLIDATED SUMMARY OF PROFITS

OneVue Holdings Limited (OVH)

ASSETS 31 December December 2016

Sonic Healthcare Limited ABN

ASSETS 31 March December 2017

Conduent Announces Fourth Quarter and Full-Year 2016 Results; Reaffirms Long-Term Outlook

First Quarter 2018 Financial Results Conference Call. May 1, 2018

Results in accordance with Australian Accounting Standards $ 000. Revenue from operations up 3.8% to 3,616,152

A SHORT SMARTPAY. ASX Small / Mid Cap Conference. 6 September Presented by: Bradley Gerdis. September 8 th 2015

Consolidated Profit and Loss account for the year ended 31 December 2003

Final results 2017/18. Andrew Williams Chief Executive Kevin Thompson Finance Director

Final results 2016/17. Andrew Williams Chief Executive Kevin Thompson Finance Director

FY 2017 FOURTH QUARTER EARNINGS. Adient s Q4 results solidify a strong FY17; positive momentum reflected in FY18 outlook $389M $344M $3,979M $3.

3 rd Quarter Fiscal 2019

Sims Metal Management Announces On-Market Share Buy-Back

For personal use only

SUPPLEMENTAL INFORMATION (UNAUDITED) September 30, 2017

Tabcorp Holdings Limited 2015/16

Black Box Corporation Investor Presentation

Sonic Healthcare Limited ABN

2018 Full Year Results 20 November 2018

Consolidated statement of total comprehensive income

Reference. PwC Holdings Ltd and Its Subsidiaries Consolidated Income Statement for the financial year ended 31 December 2003

FY 2017 SECOND QUARTER EARNINGS. Adient delivers strong Q2 results; increases full year earnings expectations $286M $192M $2.04 $4,212M $235M 7.

Table 1 HARRIS CORPORATION FY '18 Third Quarter Summary CONDENSED CONSOLIDATED STATEMENT OF INCOME (Unaudited)

FORACO INTERNATIONAL REPORTS Q Increased revenue by 37% and EBITDA by 88% YoY

2016 Half Year Financial Results. Presentation

2017 THIRD QUARTER RESULTS. Ended September 30, 2017

Brooks Automation, Inc. Financial Results Conference Call

For personal use only

FORACO INTERNATIONAL S.A. MANAGEMENT S DISCUSSION & ANALYSIS

Transcription:

Financial Results for the Full Year Ended 30 June 2012 Sims Metal Management Limited ASX Code: SGM NYSE Code: SMS Supplemental Information 23 August 2012

Disclaimer This presentation may contain forward-looking statements, including statements about Sims Metal Management s financial condition, results of operations, earnings outlook and prospects. Forward looking statements are typically identified by words such as plan, believe, expect, anticipate, intend, outlook, estimate, forecast, project and other similar words and expressions. These forward-looking statements involve certain risks and uncertainties. Our ability to predict results or the actual effects of our plans and strategies is subject to inherent uncertainty. Factors that may cause actual results or earnings to differ materially from these forward looking statements include those discussed and identified in filings we make with the Australian Securities Exchange and the United States Securities and Exchange Commission (SEC), including the risk factors described in the Company s Annual Report on Form 20F, which we filed with the SEC on 14 October 2011. Because these forward-looking statements are subject to assumptions and uncertainties, actual results may differ materially from those expressed or implied by these forward-looking statements. You are cautioned not to place undue reliance on these statements, which speak only as of the date of this release. All subsequent written and oral forward-looking statements concerning the matters addressed in this release and attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this release. Except to the extent required by applicable law or regulation, we undertake no obligation to update these forward looking statements to reflect events or circumstances after the date of this release. Please visit our website (www.simsmm.com) for more information on the Company. Please note that all references to $ or dollars herein are references to Australian dollars, unless otherwise indicated. 2

Group Financial Performance FY 2012 FY 2011 Change (%) Sales Revenue ($m) 9,035.7 8,846.8 2.1 EBITDA ($m) (excludes impairment of goodwill and intangible assets) 230.2 430.3 (46.5) Underlying EBITDA ($m)* 253.2 414.0 (38.8) Goodwill & Intangible Asset Impairment ($m) 615.1 - - Depreciation ($m) 103.1 102.2 0.9 Amortisation ($m) 26.8 28.4 (5.6) EBIT ($m) (514.8) 299.7 (271.8) Underlying EBIT ($m)* 123.3 283.4 (56.5) NPAT ($m) (521.4) 192.1 (371.4) Underlying NPAT ($m)* 77.0 182.0 (57.7) EPS (cents) diluted (253.3) 93.3 (371.5) Underlying EPS (cents) diluted* 37.0 88.4 (58.1) Net Cash Inflow/(outflow) from operating activities ($m) 289.6 158.6 82.6 Capital Expenditures ($m) 161.1 142.8 12.8 Net Debt ($m) 292.2 126.2 131.5 Net Debt/[Net Debt + Equity] (%) 10.9 4.1 - Sales Tonnes ( 000) 14,503.3 14,204.3 2.1 Full Fiscal Year Dividend Determined (cents per share) 20 47 (57.4) *Underlying EBITDA, EBIT, NPAT and EPS are adjusted for significant items. See schedule of significant items on page 7. 3

Sales Revenue by Region FY 2012 FY 2011 19.7% 13.6% 16.8% 15.5% Australasia North America Europe 66.7% 67.7% $m FY 2012 FY 2011 Change (%) Australasia (1) 1,228.1 1,369.2 (10.3) North America 6,027.0 5,993.0 0.6 (1) Decreased sales revenue in Australasia primarily relates to declines in Manufacturing/Other sales and non-ferrous trading. (2) Increased sales revenue in Europe primarily relates to the acquisition of Dunn Brothers late in FY 2011 and also growth in SRS. Europe (2) 1,780.6 1,484.6 19.9 Total $ 9,035.7 $ 8,846.8 2.1 4

Sales Revenue by Product FY 2012 FY 2011 1.2% 11.2% 0.3% 18.0% 17.4% 3.6% 48.3% Ferrous Trading Non Ferrous Shred Recovery Ferrous Brokerage Non Ferrous Trading Non Ferrous Brokerage Manufacturing/Other Manufacturing/JVs Recycling Solutions 2.2% 8.9% 0.7% 18.8% 17.4% 3.8% 48.2% Change $m FY 2012 FY 2011 (%) Ferrous Trading $ 4,359.9 $ 4,261.7 2.3 Non Ferrous Shred Recovery 326.7 339.5 (3.8) Ferrous Brokerage (1) 1,572.0 1,542.4 1.9 Non Ferrous Trading 1,626.8 1,665.2 (2.3) Non Ferrous Brokerage 29.7 58.8 (49.5) Manufacturing/Other (2) 108.8 192.8 (43.6) Recycling Solutions 1,011.8 786.4 28.7 Total $ 9,035.7 $ 8,846.8 2.1 (1) Ferrous brokerage sales includes sales associated with SA Recycling JV being $935.7 million and $999.8 million, in FY 2012 and FY 2011, respectively. (2) Decline in sales revenue for Manufacturing/Other relates to Australasia. 5

EBITA (pre-goodwill and intangible asset impairment) by Region $m ($'s in millions) $160 $140 $120 $100 $80 $60 $40 $20 $0 -$20 -$40 106.3 87.3 140.6 (25.7) (28.4) Australasia North America Europe Corporate Amortisation of intangibles FY 2012 FY 2011 Change (%) Australasia (1) 106.3 87.3 21.8 North America (25.7) 140.6 (118.3) Europe 52.1 102.3 (49.1) EBITA by Region (2) $ 132.7 $ 330.2 (59.8) Unallocated Group Corporate Costs (3) (5.6) (2.1) (166.7) Amortisation of intangibles (26.8) (28.4) 5.6 EBIT (pre-goodwill/intangibles impairment) $ 100.3 $ 299.7 (66.5) Non cash goodwill & intangibles impairment (615.1) - - EBIT (post-goodwill/intangibles impairment) $ (514.8) $ 299.7 (271.8) 52.1 102.3 (5.6) (26.8) (2.1) FY 2012 FY 2011 (1) Australasia EBIT in FY 2012 includes a $36 million gain on sale of a business by a joint venture. (2) EBIT by Region is before the add-back of significant items other than the amortisation of intangibles and impairment of goodwill and other intangible assets. (3) Unallocated Group Corporate Costs in FY 2011 are net of a $11 million gain on sale of other financial assets. 6

Significant Items by Region Australasia North America Europe Group Corporate $m FY 2012 Pre-Tax Total After-Tax Total Non-cash Goodwill & Intangible Asset Impairment $ 3.6 $ 569.1 $ 42.4 $ - $ 615.1 $ 594.2 Inventory Adjustments to Net Realisable Value 2.3 14.8 4.2-21.3 13.9 Redundancy Accruals 2.2 5.5 2.2-9.9 6.6 Final Settlement of a Business Arrangement - 7.9 - - 7.9 4.9 Transaction & Other Acquisition Costs 0.9 0.6 1.0-2.5 1.8 Settlement of a Dispute with a Third Party - 12.8 - - 12.8 7.9 Credit Loss Due to Bankruptcy of a Customer - 4.4 - - 4.4 2.7 Commercial Settlement & Pension Plan Special Charges - 3.0 (1.0) - 2.0 0.8 Other Gains Including Formation Gain on the Acquisition of a Joint Venture (35.8) (2.0) - - (37.8) (36.4) Total Significant Items for FY 2012 $ (26.8) $ 616.1 $ 48.8 $ 0.0 $ 638.1 $ 596.4 FY 2011 Redundancy Accruals $ 0.4 $ 1.2 $ - $ - $ 1.6 $ 1.0 Transaction & Other Acquisition Costs 1.2 0.2 1.7-3.1 2.2 Plant Relocation Costs - 4.0 - - 4.0 2.3 Commercial Settlement - - (12.0) - (12.0) (9.1) Gain on Sale of Other Financial Assets - - - (11.0) (11.0) (6.8) Other Gains Including Formation Gain on the Acquisition of a Joint Venture - (2.0) - - (2.0) (1.2) Total Significant Items for FY 2011 $ 1.6 $ 3.4 $ (10.3) $ (11.0) $ (16.3) $ (11.6) 7

EBITA (pre-goodwill and intangible asset impairment) by Product ($ s in millions) $200 $175 $150 $125 $100 $75 $50 $25 $0 63.9 181.7 14.623.4 92.9 71.2 1.1 1.6 114.4 94.1 30.0 19.5 FY 2012 FY 2011 $m FY 2012 FY 2011 Change (%) Ferrous Trading (incl. NFSR) $ 63.9 $ 181.7 (64.8) Ferrous Brokerage 14.6 23.4 (37.6) Non Ferrous Trading 71.2 92.9 (23.4) Non Ferrous Brokerage 1.1 1.6 (31.3) Recycling Solutions 94.1 114.4 (17.7) Manufacturing/JV s/other 19.5 30.0 (35.0) EBITA by Product (1) (2) $ 264.4 $ 444.0 (40.5) Group & Regional Corporate Costs (3) (137.3) (115.9) (18.5) Amortisation of Intangibles (26.8) (28.4) 5.6 (1) EBIT by Product is presented pre-corporate costs (including group head office costs) and amortisation of intangibles. (2) EBIT by Product is before add back of other significant items and does not reflect any allocation of the write-off of non-cash goodwill and intangible asset impairment to the product categories. (3) Group & Regional Corporate Costs in FY 2011 are offset by a $11 million gain on sale of other financial assets. EBIT (pre-goodwill/intangibles impairment) $ 100.3 $ 299.7 (66.5) 8

EBIT (pre-goodwill and intangible asset impairment) Change by Region 340 300 19.0 $ million 260 220 180 299.7 (166.3) 140 (50.2) 100 (3.5) 1.6 100.3 FY 2011 EBIT Australasia North America Europe Corporate Costs Amortisation of Intangibles FY 2012 EBIT 9

EBIT (pre-goodwill and intangible asset impairment) Change by Product 300 275 $ million 250 225 200 299.7 (126.6) 175 150 (22.2) (20.3) 125 (10.5) 100 (21.4) 1.6 100.3 FY 2011 EBIT Ferrous Trading & Brokerage Non-ferrous Trading & Brokerage Recycling Solutions Mfg/JV s/ Other Corporate Costs Amortisation of intangibles FY 2012 EBIT 10

Intake Volumes by Region FY 2012 FY 2011 11.5% 12.5% 10.4% 12.2% Australasia North America Europe 76.0% 77.4% Total Tonnes ( 000 s) FY 2012 FY 2011 Change (%) (1) Growth in Europe primarily relates to the acquisition of Dunn Brothers late in FY 2011. Australasia 1,791 1,745 2.6 North America 10,908 11,044 (1.2) Europe (1) 1,656 1,482 11.7 Total 14,355 14,271 0.6 11

Intake Volumes by Product FY 2012 3.9% 0.4% 25.2% 34.7% Ferrous Shredded (incl. NFSR) Other Processed Ferrous Ferrous Brokerage 24.1% FY 2011 4.0% 0.3% 38.5% Non Ferrous Trading/Brokerage 35.8% Other 33.1% Total Tonnes ( 000 s) FY 2012 FY 2011 Change (%) Ferrous Shred (inc. NFSR) 4,976 5,489 (9.3) (1) Ferrous brokerage tonnes includes sales associated with SA Recycling JV of 2.2 million in both FY 2012 and FY 2011. Other Processed Ferrous 5,146 4,732 8.7 Ferrous Brokerage (1) 3,613 3,433 5.2 Non-Ferrous Trading/Brokerage 559 573 (2.4) Other 61 44 38.6 Total 14,355 14,271 0.6 12

Sales Volume by Region FY 2012 FY 2011 11.4% 12.2% 10.3% 12.5% Australasia North America Europe 76.4% 77.2% Total Tonnes ( 000 s) FY 2012 FY 2011 Change (%) Australasia 1,772 1,774 (0.1) North America 11,080 10,964 1.1 Europe (1) 1,651 1,466 12.6 Total 14,503 14,204 2.1 (1) Growth in Europe primarily relates to the acquisition of Dunn Brothers late in FY 2011. 13

Sales Volume by Product 24.9% FY 2012 4.0% 0.3% 35.1% Ferrous Shredded (inc. NFSR) Other Processed Ferrous Ferrous Brokerage 24.8% FY 2011 4.0% 0.3% 38.1% Non Ferrous Trading/Brokerage 35.7% Other 32.8% Change Total Tonnes ( 000 s) FY 2012 FY 2011 (%) Ferrous Shred (inc. NFSR) 5,092 5,416 (6.0) (1) Ferrous brokerage tonnes includes sales associated with SA Recycling JV of 2.2 million in both FY 2012 and FY 2011. Other Processed Ferrous 5,180 4,663 11.1 Ferrous Brokerage (1) 3,597 3,518 2.2 Non Ferrous Trading/Brokerage 586 571 2.6 Other 48 36 33.3 Total 14,503 14,204 2.1 14

Sales by Destination (Ex-Country of Sourcing) Domestic sales refer to sales in country of sourcing 15

Group Income Statement $m FY 2012 FY 2011 Change ($) Change (%) Sales Revenue $ 9,035.7 $ 8,846.8 $ 188.9 2.1 EBITDA (excludes impairment of goodwill and intangible assets) 230.2 430.3 (200.1) (46.5) Underlying EBITDA (1) 253.2 414.0 (160.8) (38.8) EBIT (514.8) 299.7 (814.5) (271.8) Underlying EBIT (1) 123.3 283.4 (160.1) (56.5) Net Interest Expense (21.2) (23.9) 2.7 11.3 Tax Benefit (Expense) 14.6 (83.7) 98.3 117.4 Net (Loss) Profit After Tax $ (521.4) $ 192.1 $ (713.5) (371.4) Underlying Net Profit After Tax (1) $ 77.0 $ 182.0 $ (105.0) (57.7) (1) Underlying EBITDA, EBIT, NPAT are adjusted for significant items. See schedule of significant items on page 7. 16

Group Balance Sheet $m FY 2012 FY 2011 Change ($) Change (%) Current Assets $ 1,484.2 $ 1,766.5 (282.3) (16.0) Non-current Assets 2,135.8 2,413.3 (277.5) (11.5) Total Assets 3,620.0 4,179.8 (559.8) (13.4) Current Liabilities 734.2 823.3 (89.1) (10.8) Non-current Borrowings 329.9 291.2 38.7 13.3 Other Non-current Liabilities 161.5 144.8 16.7 11.5 Total Liabilities 1,225.6 1,259.3 (33.7) (2.7) Net Assets $ 2,394.4 $ 2,920.5 (526.1) (18.0) Net Debt/(Net Debt +Equity) (%) 10.9 4.1 - - 17

Group Cash Flow $m FY 2012 FY 2011 Change ($) (Loss) / Profit for the year $ (521.4) $ 192.1 $ (713.5) Adjustments for non-cash items Depreciation and amortisation 129.9 130.6 (0.7) Impairment of goodwill, PP&E & intangible assets 615.5-615.5 Gain on sale of jointly controlled assets (35.7) - (35.7) Share-based payments 24.3 15.7 8.6 Equity accounted profits net of dividends received 13.1 (12.3) 25.4 Other (0.2) (9.8) 9.6 Change in operating assets and liabilities 64.1 (157.7) 221.8 Net cash inflow from operating activities $ 289.6 $ 158.6 $ 131.0 Payments for PP&E $ (161.1) $ (142.8) $ (18.3) Payments on acquisitions of subsidiaries, net of cash acquired (82.2) (105.8) 23.6 Payments for other financial assets (1.5) (28.3) 26.8 Loan to a third party, net (13.8) (6.9) (6.9) Proceeds from sale of PP&E 6.6 3.9 2.7 Proceeds from sale of other financial assets 0.4 54.8 (54.4) Loan to and payment for an interest in an associate (131.3) - (131.3) Proceeds from sale of jointly controlled assets 40.0-40.0 Return of capital from jointly controlled entities 0.3-0.3 Net cash outflow from investing activities $ (342.6) $ (225.1) $ (117.5) Net cash outflows from operating & investing activities $ (53.0) $ (66.5) $ 13.5 18

North America Results FY 2012 FY 2011 Change (%) Sales Revenue ($m) $ 6,027.0 $ 5,993.0 0.6 EBITDA ($m) (excludes impairment of goodwill and intangible assets) (1) 26.8 196.9 (86.4) Underlying EBITDA ($m) (2) 73.8 200.3 (63.2) Depreciation (52.5) (56.3) 6.8 EBITA ($m) (1) (25.7) 140.6 (118.3) Underlying EBITA ($m) (2) 21.3 144.0 (85.2) Goodwill & Intangible Asset Impairment (569.1) - - Amortisation of Intangibles (24.1) (26.0) 7.3 EBIT ($m) (1) (618.9) 114.6 (640.1) Underlying EBIT ($m) (2) (2.8) 118.0 (102.4) Assets ($m) $ 2,066.3 $ 2,656.0 (22.2) Employees 3,693 3,503 5.4 Sales Margin (%) 11.7 12.8 - (1) Excludes unallocated Group Corporate costs. (2) Underlying EBITDA, EBITA and EBIT are adjusted for significant items. See schedule of significant items on page 7. 19

Australasia Results FY 2012 FY 2011 Change (%) Sales Revenue ($m) $ 1,228.1 $ 1,369.2 (10.3) EBITDA ($m) (excludes impairment of goodwill) (1) 130.4 108.7 20.0 Underlying EBITDA ($m) (2) 100.0 110.3 (9.3) Depreciation (24.1) (21.4) (12.6) EBITA ($m) (1) 106.3 87.3 21.8 Underlying EBITA ($m) (2) 75.9 88.9 (14.6) Goodwill Impairment (3.6) - - Amortisation of Intangibles (0.8) (0.3) (166.7) EBIT ($m) (1) 101.9 87.0 17.1 Underlying EBIT ($m) (2) 75.1 88.6 (15.2) Assets ($m) $ 733.0 $ 633.0 15.8 Employees 1,006 942 6.8 Sales Margin (%) 21.1 22.1 - (1) Excludes unallocated Group Corporate costs. (2) Underlying EBITDA, EBITA and EBIT are adjusted for significant items. See schedule of significant items on page 7. 20

Europe Results FY 2012 FY 2011 Change (%) Sales Revenue ($m) $ 1,780.6 $ 1,484.6 19.9 EBITDA ($m) (excludes impairment of goodwill) 78.1 126.4 (38.2) Underlying EBITDA ($m)* 84.5 116.1 (27.2) Depreciation (26.0) (24.1) (7.9) EBITA ($m) 52.1 102.3 (49.1) Underlying EBITA ($m)* 58.5 92.0 (36.4) Goodwill Impairment (42.4) - - Amortisation of Intangibles (1.9) (2.1) 9.5 EBIT ($m) 7.8 100.2 (92.2) Underlying EBIT ($m)* 56.6 89.9 (37.0) Assets ($m) $ 820.7 $ 890.8 (7.9) Employees 1,900 1,727 10.0 Sales Margin (%) 20.6 24.7 - *Underlying EBITDA, EBITA and EBIT are adjusted to significant items. See schedule of significant items on page 7. 21

22