NOVELIS INVESTOR PRESENTATION

Similar documents
NOVELIS Q4 & FY FISCAL 2018 EARNINGS CONFERENCE CALL

Novelis Q4 and Fiscal Year 2016 Earnings Conference Call

NOVELIS Q2 FISCAL 2018 EARNINGS CONFERENCE CALL

NOVELIS Q1 FISCAL 2019 EARNINGS CONFERENCE CALL

NOVELIS Q3 FISCAL 2019 EARNINGS CONFERENCE CALL

Novelis Reports First Quarter of Fiscal Year 2018 Results. Continued strong operational performance and automotive strategy drive record Q1 shipments

EARNINGS PRESENTATION

Second Quarter 2018 Earnings Call. July 24, 2018

Third Quarter 2018 Earnings Call. October 25, 2018

Novelis Q Results. Mumbai, India August 10, 2007

First Quarter 2018 Earnings Call. April 26, 2018

3 rd Quarter 2013 Earnings Presentation

Constellium Reports Fourth Quarter and Full Year 2018 Results

Amsterdam October 25, 2018 Constellium N.V. (NYSE: CSTM) today reported results for the third quarter ended September 30, 2018.

2 nd Quarter 2013 Earnings Presentation

Novelis Inc. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) (in millions)

First quarter report 1

J.P. Morgan 2018 Global High Yield & Leveraged Finance Conference

Hindalco. Investor Presentation Q4 FY17 Mumbai, May 30, Excellence by Design

Second Quarter 2014 Earnings Conference Call. August 28, 2014

Financial Results: Fourth Quarter & Fiscal October 24, 2017

September 2018 MINERALS TECHNOLOGIES INC. MTI OVERVIEW INNOVATION LEADERSHIP EXCELLENCE

Stifel 2017 Industrials Conference

Fourth Quarter 2018 Earnings Call John Plant Chairman and Chief Executive Officer Ken Giacobbe Chief Financial Officer

February 2019 MINERALS TECHNOLOGIES INC. MTI OVERVIEW INNOVATION LEADERSHIP EXCELLENCE

WestRock KeyBanc's Basic Materials and Packaging Conference. September 14, 2016

Third Quarter & 2017 Nine Month Results

Third Quarter 2018 Financial Results

FOURTH QUARTER 2017 EARNINGS CALL //// MARCH 1, 2018

Second Quarter 2018 Financial Results

First Quarter 2018 Earnings Call Chip Blankenship Chief Executive Officer Ken Giacobbe Chief Financial Officer

Q2 FY17 Results April 26, 2017

PPG Industries, Inc. Fourth 2016 Financial Results Earnings Brief January 19, 2017

Global Aluminum FRP Industry

TREDEGAR REPORTS THIRD-QUARTER 2016 RESULTS

Axalta Coating Systems Ltd.

First Quarter 2018 Earnings Presentation

A X A L T A C O A T I N G S Y S T E M S. Q4 & FULL YEAR 2016 FINANCIAL RESULTS February 8 th, 2017

Fourth Quarter & Full Year 2017 Earnings Call

CEVA Holdings LLC Investor Call First quarter May 2017

Second Quarter 2012 Earnings Conference Call August 7, 2012

SHILOH INDUSTRIES REPORTS SECOND-QUARTER FISCAL 2018 RESULTS AND RECORD QUARTERLY REVENUE

SAA Planning Summit September 13, 2016

Auto Conference. August 8, Jonathan Collins Executive Vice President & Chief Financial Officer. June 22, Dana

INVESTOR PRESENTATION MARCH 2018

Fourth quarter report

Forward Looking Statement

Third Quarter 2016 Earnings Call. November 10, 2016

Q Earnings Call February 20, 2019

SHILOH INDUSTRIES REPORTS FIRST-QUARTER FISCAL 2018 RESULTS GROSS MARGIN EXPANSION OF 160 BASIS POINTS

ALCOA CORPORATION REPORTS SECOND QUARTER 2018 RESULTS

September 2018 MINERALS TECHNOLOGIES INC. MTI OVERVIEW INNOVATION LEADERSHIP EXCELLENCE

Fourth Quarter and Full Year 2017 Financial Results February 19, 2018

SHILOH INDUSTRIES REPORTS FOURTH-QUARTER and FULL-YEAR FISCAL 2017 RESULTS FULL-YEAR GROSS MARGIN EXPANSION OF 200 BASIS POINTS

First Quarter 2017 Results & Outlook for May 2, 2017

Fourth Quarter 2017 Earnings Call. February 16, 2018

Constellium Reports Full-Year and Fourth Quarter 2015 Financial Results

First Quarter 2014 Earnings Conference Call

Third Quarter 2018 Earnings Conference Call

Third Quarter 2017 Results. October 24, 2017

Second Quarter 2017 Earnings Call

SunCoke Energy, Inc. Q Earnings Conference Call January 30, 2014

Fourth Quarter 2015 Earnings Call

Third Quarter Earnings November 8, 2018

First Quarter 2018 Earnings Conference Call

WestRock Deutsche Bank Conference

Q4 FY15 Results. November 5, Steve Voorhees Chief Executive Officer. Ward Dickson Chief Financial Officer. Jim Porter President, Paper Solutions

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

1Q 2017 EARNINGS PRESENTATION MAY 10, 2017

First Quarter 2016 Earnings Conference Call

Second Quarter 2017 Earnings Conference Call

CLEARWATER PAPER CORPORATION

3 rd Quarter Supplemental Financial Information

Third Quarter 2018 Earnings Call

First Quarter 2011 Earnings Conference Call May 13, 2011

Fourth Quarter 2018 Financial Results

Constellium Reports Third Quarter 2017 Financial Results

MARTINREA INTERNATIONAL INC. Reports Record Quarterly Earnings, Strong Margin Improvement and Announces Dividend

2017 Robert W. Baird Global Industrial Conference

Arconic Reports Fourth Quarter and Full Year 2017 Results

Hexion Inc. Fourth Quarter & Fiscal Year 2015 Results. March 14, 2016

BUSINESS PLAN FINANCIAL OVERVIEW RICHARD PALMER CHIEF FINANCIAL OFFICER

PRESS RELEASE MARTINREA INTERNATIONAL INC. REPORTS RECORD SECOND QUARTER RESULTS, NEW PRODUCT AWARDS AND ANNOUNCES DIVIDEND

First quarter report 2012 Q 2012

Call and Webcast 2 nd Quarter 2018 Financial Results

SECOND QUARTER 2018 BUSINESS REVIEW. Jonathan W. Painter, President & CEO Michael J. McKenney, Executive Vice President & CFO

ALCOA CORPORATION REPORTS FOURTH QUARTER AND FULL-YEAR 2018 RESULTS Alumina and aluminum pricing drive growth in annual results. Fourth Quarter 2018

SECOND QUARTER REPORT

Arconic Reports Third Quarter 2018 Results

Additional information. Gestamp Automoción, S.A.

Constellium Reports Solid First Quarter 2015 Financial Results Including Wise Metals

Q Financial Results. October 25, 2018

Hexion Inc. Fourth Quarter and Fiscal Year 2017 Results. March 2, 2018

SUPERIOR INDUSTRIES INTERNATIONAL, INC. Deutsche Bank Global Auto Industry Conference. January 17, 2018

First Quarter 2018 May 3, 2018

CLEVELAND-CLIFFS INC. (Exact name of registrant as specified in its charter)

LIOLIOS GROUP - GATEWAY CONFERENCE SEPTEMBER 9-10, 2015

SHILOH INDUSTRIES REPORTS THIRD QUARTER FISCAL 2017 RESULTS GROSS MARGIN EXPANSION OF 160 BASIS POINTS

FIRST QUARTER 2018 EARNINGS CONFERENCE CALL MAY 9, 2018

BEFESA BEFESA. Fiscal Year 2015 Earnings Presentation

Transcription:

NOVELIS INVESTOR PRESENTATION May 2017 Megan Cochard Director, Investor Relations 404-760-4170 Megan.cochard@novelis.adityabirla.com

SAFE HARBOR STATEMENT Forward-looking statements Statements made in this presentation which describe Novelis' intentions, expectations, beliefs or predictions may be forwardlooking statements within the meaning of securities laws. Forward-looking statements include statements preceded by, followed by, or including the words "believes," "expects," "anticipates," "plans," "estimates," "projects," "forecasts," or similar expressions. Examples of forward-looking statements in this presentation including statements concerning our plan to complete a joint venture transaction with Kobe Steel. Novelis cautions that, by their nature, forward-looking statements involve risk and uncertainty and that Novelis' actual results could differ materially from those expressed or implied in such statements. We do not intend, and we disclaim, any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise. Factors that could cause actual results or outcomes to differ from the results expressed or implied by forwardlooking statements include, among other things: changes in the prices and availability of aluminum (or premiums associated with such prices) or other materials and raw materials we use; the capacity and effectiveness of our hedging activities; relationships with, and financial and operating conditions of, our customers, suppliers and other stakeholders; fluctuations in the supply of, and prices for, energy in the areas in which we maintain production facilities; our ability to access financing for future capital requirements; changes in the relative values of various currencies and the effectiveness of our currency hedging activities; factors affecting our operations, such as litigation, environmental remediation and clean-up costs, labor relations and negotiations, breakdown of equipment and other events; the impact of restructuring efforts in the future; economic, regulatory and political factors within the countries in which we operate or sell our products, including changes in duties or tariffs; competition from other aluminum rolled products producers as well as from substitute materials such as steel, glass, plastic and composite materials; changes in general economic conditions including deterioration in the global economy, particularly sectors in which our customers operate; cyclical demand and pricing within the principal markets for our products as well as seasonality in certain of our customers industries; changes in government regulations, particularly those affecting taxes, environmental, health or safety compliance; changes in interest rates that have the effect of increasing the amounts we pay under our credit facilities and other financing agreements; the effect of taxes and changes in tax rates; and our level of indebtedness and our ability to generate cash. The above list of factors is not exhaustive. Other important risk factors included under the caption "Risk Factors" in our upcoming Annual Report on Form 10-K for the fiscal year ended March 31, 2017 are specifically incorporated by reference into this presentation. 2

AGENDA 1 Business Profile & Strategy 2 Auto & Can Market Outlook 3 Financial Performance 4 Appendix 3

BUSINESS PROFILE & STRATEGY

NOVELIS IS A GLOBAL INDUSTRY LEADER Novelis is the #1 aluminum rolled products supplier worldwide Global footprint with 24 operations spanning 10 countries with ~11,000 employees For the fiscal 2017 year ended 3/31/2017, achieved: 3,067kt shipments $9.6 billion revenue $1,085 million of adjusted EBITDA excluding metal price lag* $361 million in free cash flow 5 *Adjusted EBITDA excluding metal price lag

OUR GLOBAL FOOTPRINT Norf, Germany Kingston, Canada Warren, Ohio Berea, Kentucky Terre Haute, Indiana Ohle/Luedenscheid, Germany Latchford, UK Oswego, New York Fairmont, W. Virginia Crick, UK Logan, Kentucky Sierre, Switzerland Nachterstedt, Germany Göttingen, Germany Pieve/Bresso, Italy Yeongju, S.Korea Ulsan, S. Korea Changzhou, China Greensboro, Georgia Binh Duong, Vietnam Pinda/Santo Andre, Brazil Automotive Beverage Can Specialty & Other 6

CONSISTENT STRATEGY Utilize our global capacity Optimize our global rolling capacity Strengthen our product portfolio Grow shipments of premium flat rolled products Drive operational excellence Improve operational efficiency, safety, customer service, product quality, and metal mix to manage costs Strengthen our balance sheet Building financial flexibility while evaluating strategic opportunities 7

AUTO & CAN MARKET OUTLOOK

GLOBAL AUTOMOTIVE PRODUCTION Overall global production is expected to stay flat over the next 3 years for Europe and N. America China will continue to be the largest automotive market with growth exceeding all other regions Aluminum intensive vehicles, such as trucks, SUVs, and electric vehicles, will continue to grow at a faster rate than the overall market in North America, Europe, and China Global Production (million units) 1 Production Changes by Segment (million units) 1 North America 27.4 Europe 27.9 China 27.9 29.3 N America Car -0.2-0.4 2012-2016 2016-2019 21.5 22.0 22.2 22.4 N America LT 0.5 2.6 17.8 17.6 17.8 18.0 Europe Car -0.1-0.4 Europe LT 1.3 2.3 China Car -0.5 1.4 China LT 2.4 7.4 CY16 CY17 CY18 CY19 1 Source: IHS Markit 9

ALUMINUM PENETRATION Flat rolled aluminum demand will continue to grow as OEMs lightweight vehicles to comply with strict emission standards and meet customer performance demands Ducker Worldwide projects increased penetration of aluminum sheet leading to significantly higher demand over the next 8 years Higher penetration rates expected in hang-ons due to higher value and lower complexity European Average AL Body Sheet Per Vehicle 1 (kg) European AL Sheet Penetration 1 Low Scenario High Scenario 41 45 Hoods 33% 37% 50% 29 31 Doors 11% 15% 29% 22 Fenders 20% 23% 35% Boots 21% 25% 37% 2016 2020 2025 Roofs 6% 8% 9% 2016 2020 2025 1 Source: Ducker Worldwide- Aluminum Content in Cars Presentation 10

GLOBAL REGULATORY LANDSCAPE Europe United Sates Although CAFE standards are being reviewed we expect little impact on the strategy of OEMs to lightweight A final CAFE determination will take years to develop The global market requires domestic OEMs to continue to produce vehicles that are competitive and comply globally The United States is not a technology island The European Commission adopted a longterm strategy in 2017 to drive emission reduction through research, innovation, legislation, and EV infrastructure Stable emission reduction legislation is supported at the federal and municipal level Following the diesel scandals European OEMs are seeking new ways to reduce emissions China China has announced the development of the EV industry is a strategic target and will be supported through policies promoting charging infrastructure, batteries, and adoption Introduced strict emission standards for 2020 and 2025 EVs receive subsidies, immediate access to vehicle plates, and no driving limitations 11

DEMAND IN CHINA FOR ELECTRIC VEHICLES TO GROW AND LEAD THE WAY KEY ATTRIBUTES Government policies supporting emission regulation and infrastructure driven by decrease in dependence on imported oil EVs do not have driving restrictions Beijing Before and After Banning 2.5M Cars for 2 Weeks Most OEMs regard EVs as a key strategic focus Source: CNN 12

LIGHTWEIGHTING IS A MULTI- MATERIAL OPPORTUNITY Aluminum sheet has a small share of the Body-in-White market Lighter materials have significant opportunity to increase market share compared to mild steel Novelis is continuing to produce innovative alloys that provide OEMs with lighter and stronger material options Global Steel and Aluminum Market Share 1 N. America Body and Closure as a % of Weight 2 85.5 Mt Steel for automotive, 2016 2015 2025 20.0% 4.0% 16.0% 2.0% 1.0% 41.0% 76.0% 40.0% 2.2 Mt Aluminum sheet for automotive, 2020 1.4 Mt Aluminum sheet for automotive, 2017 Mild & HSLA AHSS/UHSS AL Sheet AL Extrusions AL VD Castings 1 Source: OICA, World Steel, Novelis Internal 2 Source: Ducker Worldwide- 2015 N America Light Vehicle Aluminum Content Study 13

CAN MARKET DYNAMICS Customer consolidation creating pricing pressure, but Novelis is offsetting through operational improvements Continued overcapacity, particularly in China Multi-year economic downturn in Brazil, expect some recovery by year-end Relatively balanced North American market 14

FINANCIAL HIGHLIGHTS

FISCAL 2017 FULL YEAR HIGHLIGHTS Record Adjusted EBITDA* $1,085 million, up 13% YoY Adjusted EBITDA* per ton $354 Generated record free cash flow $361 million Reduced net debt leverage ratio below 4x Full year Adjusted EBITDA* ($ millions) Full year free cash flow ($ millions) $1,100 $600 $400 361 $1,000 $900 $200 $0 ($200) (16) 71 160 ($400) $800 FY13 FY14 FY15 FY16 FY17 ($600) (565) FY13 FY14 FY15 FY16 FY17 Strategic product shift and operational efficiencies drive record results 16 *Adjusted EBITDA excludes metal price lag in all periods

AUTOMOTIVE GROWTH Record automotive shipments up 17% FY17 versus FY16 Driven by seamless ramp up of all new finishing assets Strong customer demand for aluminum sheet Automotive increased to 18% of FY17 FRP shipments Q4FY17 exit rate at 20% of shipments Quarterly global Automotive shipments (kt) Product mix % of total FRP shipments 175 150 125 21% FY16 64% 22% FY17 60% 100 75 50 15% 18% Can Auto Specialties 17

MEANINGFUL OPERATIONAL IMPROVEMENTS Operational excellence Safety rates at industry-leading low levels of recordables Improved end-to-end recovery leading to increased asset utilization and uptime Increased use of recycled materials from 53% to 55% of inputs Customer focused Driving quality through 26% reduction in parts per million defects Increased satisfaction scores 22 percentage points Focus on business fundamentals drives better service, quality and value 18

FULL YEAR ADJUSTED EBITDA* BRIDGE $ Millions $1,100 $1,050 Excluding Alcom, shipments down 45kt YoY Auto up 80kt Can down ~150kt Higher mix of Auto Partially offset by some lower prices and unfavorable mix within Can and Specialty 112 28 1,085 $1,000 $950 963 18 $900 $850 (36) Operating cost efficiencies Better metal mix Partially offset by cost inflation $800 FY16 Volume Price/Mix Operating Cost SG&A, FX & Other FY17 *EBITDA excluding metal price lag in both periods Bridge components adjusted to remove net impact of divested ALCOM business, reflected in SG&A, FX & Other as ($3M). 19

FREE CASH FLOW $ Millions FY17 FY16 Adjusted EBITDA 1,054 791 Capital expenditures (224) (370) Interest paid (279) (313) Taxes paid (128) (126) Working capital & other (62) 179 Free cash flow 361 160 Free cash flow increase year over year driven by: Higher Adjusted EBITDA Completion of prior strategic capital expenditure program Refinancing driven interest savings Partly offset by higher working capital due to rising aluminum prices Generating sustainable free cash flow 20

NET DEBT LEVERAGE RATIO Net debt/adjusted EBITDA, excluding metal price lag 7.0 6.5 6.0 5.5 5.0 4.5 4.0 3.5 3.0 Below 4x target one year earlier than anticipated 21

KEY TRANSACTIONS

REFINANCING OF CAPITAL STRUCTURE IN FY17 Total of $4.3 billion in debt refinanced in FY17 Refinanced $2.5 billion of Senior Notes in Q2 Reduced coupon and annual cash interest by ~$55 million Significantly improved maturity profile Refinanced $1.8 billion Term Loan in Q4 Lender base moved from US to Asian market Reduces annual cash interest by ~$24 million In total, ~$80 million in annual cash interest savings 23

ENTERING A PRODUCTION JOINT VENTURE IN ASIA Novelis will sell 50% of its ownership interest in its Ulsan, South Korea facility to Kobe Steel for US $315 million This venture, named Ulsan Aluminum Ltd., will allow Novelis to: More efficiently utilize our rolling assets in Korea Deepen the plant s focus on the growing automotive aluminum sheet market Drive operational efficiencies and process enhancements through a partnership with a high-quality manufacturing company Provide cash proceeds to enhance our strategic flexibility and reduce net debt Leverage our deep experience in successful JVs to more efficiently serve our customers Key Facts Year Built: 1969; major upgrade in 2013 Employment: 600 Plant size: 396,660 square feet (36,850 square meters) Capabilities: Remelt/recycle, hot & cold rolling, finishing 24

SUMMARY

SUMMARY FY17 demonstrated sustainable step-up in Adjusted EBITDA and free cash flow Headwinds from Can market overcapacity and customer consolidation Mix continues to improve as Automotive shipments increase Focus on operational efficiencies and metal management to manage costs Strengthening the balance sheet to provide strategic flexibility ahead of next stage of growth Strong sustainable operating performance 26

THANK YOU AND QUESTIONS THANK YOU QUESTIONS?

APPENDIX

INCOME STATEMENT RECONCILIATION TO ADJUSTED EBITDA (in $ m) Q1 Q2 Q3 Q4 FY16 Q1 Q2 Q3 Q4 FY17 Net (loss) income attributable to our common shareholder (60) (13) 6 29 (38) 24 (89) 63 47 45 - Noncontrolling interests - - - - - - - 1-1 - Interest, net (78) (80) (77) (79) (314) (80) (79) (65) (59) (283) - Income tax (provision) benefit (15) 3 (16) (18) (46) (36) (27) (47) (41) (151) - Depreciation and amortization (87) (89) (88) (89) (353) (89) (90) (88) (93) (360) EBITDA 120 153 187 215 675 229 107 264 240 840 - Unrealized gain (loss) on derivatives 35 (15) (2) (22) (4) (7) 4 21 (13) 5 - Realized gain (loss) on derivative instruments not included in segment income 1 (3) 1 - (1) 1-1 3 5 - Proportional consolidation (7) (8) (7) (9) (30) (8) (8) (4) (8) (28) - Loss on extinguishment of debt (13) - - - (13) - (112) - (22) (134) - Restructuring and impairment, net (15) (4) (10) (19) (48) (2) (1) (1) (6) (10) - Loss on sale of business - - - - - - (27) - - (27) - (Loss) gain on sale of fixed assets (1) - (1) (2) (4) (4) (2) 2 (2) (6) - Gain on assets held for sale, net - - - - - 1 1 - - 2 - Others (costs) income, net (7) 1 (6) (3) (16) (7) (4) (6) (4) (21) Adjusted EBITDA 127 182 212 270 791 255 256 251 292 1,054 Other income (expense) included in adjusted EBITDA - Metal price lag (85) (54) (26) (7) (172) (13) (14) (4) - (31) - Foreign currency remeasurement 4 (3) 4 (3) 2 (3) 2 2 3 4 Explanation of other income (expense) Included in adjusted EBITDA 1) Metal price lag net of related hedges: On certain sales contracts we experience timing differences on the pass through of changing aluminum prices from our suppliers to our customers. Additional timing differences occur in the flow of metal costs through moving average inventory cost values and cost of goods sold. This timing difference is referred to as metal price lag. 2) Foreign currency remeasurement net of related hedges: All balance sheet accounts not denominated in the functional currency are remeasured every period to the period end exchange rates. This impacts our profitability. Like metal price lag, we have a risk management program in place to minimize the impact of such remeasurement. 29

FREE CASH FLOW AND LIQUIDITY (in $ m) Q1 Q2 Q3 Q4 FY16 Q1 Q2 Q3 Q4 FY17 Cash (used in) provided by operating activities (288) 225 64 540 541 (107) 80 178 424 575 Cash used in investing activities (137) (84) (75) (82) (378) (39) (48) (35) (90) (212) Less: (proceeds) outflows from sales of assets - (1) (1) (1) (3) - 12 (12) (2) (2) Free cash flow (425) 140 (12) 457 160 (146) 44 131 332 361 Capital expenditures 129 75 78 88 370 44 46 48 86 224 (in $ m) Q1 Q2 Q3 Q4 FY16 Q1 Q2 Q3 Q4 FY17 Cash and cash equivalents 456 462 457 556 556 457 473 505 594 594 Availability under committed credit facilities 708 506 489 640 640 633 573 534 701 701 Liquidity 1,164 968 946 1,196 1,196 1,090 1,046 1,039 1,295 1,295 30

NET INCOME EXCLUDING SPECIAL ITEMS (in $ m) Q1 Q2 Q3 Q4 FY16 Q1 Q2 Q3 Q4 FY17 Net (loss) income attributable to our common shareholder Special items: (60) (13) 6 29 (38) 24 (89) 63 47 45 Gain on assets held for sale - - - - - (1) (1) - - (2) Loss on sale of business - - - - - - 27 - - 27 Loss on extinguishment of debt 13 - - - 13-112 - 22 134 Restructuring and impairment, net 15 4 10 19 48 2 1 1 6 10 Metal price lag 85 54 26 7 172 13 14 4-31 Tax effect on special items (29) (20) (10) (5) (64) (5) (4) (1) (2) (12) Net Income, excluding special items 24 25 32 50 131 33 60 67 73 233 31

METAL PRICE LAG EFFECT MINIMIZED Local market premiums reverted back towards historical norms Reduced premium volatility minimizing metal price lag $700 $650 $600 $550 $500 $450 $400 $350 $300 $250 $200 $150 $100 $50 $0 MWP ECDP MJP Brazil Regional Premiums in $/mt (in $ m) Q1 Q2 Q3 Q4 FY14 Q1 Q2 Q3 Q4 FY15 Q1 Q2 Q3 Q4 FY16 Q1 Q2 Q3 Q4 FY17 Metal price lag (2) 2 (7) 24 17 2 9 8 (13) 6 (85) (54) (26) (7) (172) (13) (14) (4) - (31) 32