FY 2017 Results. March 6, 2018

Similar documents
Q Trading Update. May 4, 2016

Q2 & H1 FINANCIAL RESULTS. July

Ontex Q1 2018: Performance in line with our expectations

Ontex H1 2017: Very Strong Broad-Based Revenue Growth

Ontex H1 2018: Solid progress against 2018 priorities

Ontex Q3 2018: Further progress in challenging environment

Ontex FY 2016: Moving forward on our journey

Q Financial Results. October 25, 2018

Q4 & Full Year 2017 Financial Results

Q Financial Results. July 26, 2018

A X A L T A C O A T I N G S Y S T E M S. Q FINANCIAL RESULTS July 26, 2016

A X A L T A C O A T I N G S Y S T E M S. Q FINANCIAL RESULTS October 27, 2016

3 RD QUARTER 2013 RESULTS CONFERENCE CALL & WEBCAST

First Quarter 2018 May 3, 2018

4Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

Forward-looking statements

MYERS INDUSTRIES, INC. MARCH 9, 2017 FOURTH QUARTER & FULL YEAR EARNINGS PRESENTATION

NLSN 4Q and FY 2011 Investor Presentation

Full Year 2018 Results. 27 February 2019

Q EARNINGS PRESENTATION MAY 2, 2018

Horizon Global First Quarter 2016 Earnings Presentation

Atento. Fiscal 2016 Fourth Quarter and Full Year Results. March 21, 2017

4 TH QUARTER AND FULL YEAR 2012 RESULTS

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

HORIZON GLOBAL DRIVEN TO DELIVER. 28 th Annual Roth Conference March 2016 NYSE: HZN

Where Intelligence Meets Infrastructure

Q Results. Lars Brorsen (CEO) Christoph Hobo (CFO) November 22, 2018

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

August 8, Conduent Q Earnings Results

Second-Quarter Earnings Review

1Q 2013 INVESTOR PRESENTATION

PRELIMINARY RESULTS February 2017

FIRST QUARTER 2019 EARNINGS CONFERENCE CALL FEBRUARY 28, 2019

SECOND QUARTER 2018 EARNINGS CONFERENCE CALL JUNE 7, 2018

2017 THIRD-QUARTER EARNINGS REVIEW October 24, 2017

Safe Harbor and Non-GAAP Measures

Horizon Global Third Quarter 2017 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 2015 FINANCIAL RESULTS FEBRUARY 10, 2016

PTC SECOND QUARTER FISCAL 2017 PREPARED REMARKS APRIL 19, 2017

3Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

KCM today. Solid financial position. Market leader. Access to leading technology & brands. Above average profitability. Strong growth potential

4Q & FY2015 Earnings Call March 1, :00am ET

Datatec Group Audited results for the year ended 29 February 2008

AXALTA COATING SYSTEMS LTD.

Q4 & FY 2017 EARNINGS PRESENTATION MARCH 13, 2018

Earnings Call Presentation

Earnings Call Presentation

FOURTH-QUARTER 2017 EARNINGS REVIEW January 25, 2018

William Blair Growth Stock Conference. June 13, 2012

2Q 2017 Highlights and Operating Results

2018 FOURTH QUARTER EARNINGS CALL

Atento Reports Fiscal 2018 First-Quarter Results Highlighted by Solid Topline Growth

Financial Information

February 21, Conduent Q4 & FY 2017 Earnings Results

NIELSEN REPORTS 2nd QUARTER 2018 RESULTS Conducting a Strategic Review of Buy Segment

GLOBAL OVERVIEW. Marc Bitzer. President and Chief Executive Officer

Forward-Looking Statements

Results presentation Half-year August 2017

PRELIMINARY RESULTS February 2015

Axalta Coating Systems Ltd.

1Q 2018 Highlights and Operating Results

Deutsche Bank Global Industrials and Basic Materials Conference

Mondelēz International Q Results. July 27, 2016

KCM today. Solid financial position. Strong brands. Access to leading technology & brands. Above average profitability. Great growth potential

Forward-looking statements

25 October Q Revenues. Gilles Petit, CEO Arnaud Louet, CFO

KION Q3 UPDATE CALL Gordon Riske, CEO Thomas Toepfer, CFO Wiesbaden, 14 November 2013

First Quarter 2018 Earnings Call. April 26, 2018

H RESULTS PRESENTATION

4 TH QUARTER AND FULL YEAR 2015 RESULTS FEBRUARY 11, :00AM ET NYSE: NLSN

Cautionary Statement Regarding Forward-Looking Information

INTERIM RESULTS July 2016

PTC PREPARED REMARKS THIRD QUARTER FISCAL 2018 JULY 18, 2018

Third-Quarter 2012 Earnings Presentation

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

2015 Results Presentation. 14 March 2016

2013 Results and 2014 Outlook

Gates Industrial Reports Record First-Quarter 2018 Results

News Release. Investor Relations: Amy Glynn/Yaeni Kim, /5391 Media Relations: Anne Taylor Adams,

MSCI THIRD QUARTER 2016

Safe Harbor and Non-GAAP Measures

PRELIMINARY RESULTS February 2016

RELX Group interim results 2017 Erik Engstrom, CEO Nick Luff, CFO

First-Quarter 2014 Earnings Presentation

Full-year results for the year ended 31 December Dimitris Lois CEO Michalis Imellos - CFO

Strengthening the economic model

Fourth Quarter and FY 2018 Earnings Presentation November 28, 2018

Q Results presentation

Third Quarter 2018 Earnings Call

GrandVision reports HY18 revenue growth of 11.8% at constant exchange rates and comparable growth of 2.8%

2015 RESULTS 15 MARCH 2016

PTC PREPARED REMARKS SECOND QUARTER FISCAL 2018 APRIL 18, 2018

Ontex Group NV announces intention to launch an Initial Public Offering and listing on Euronext Brussels

Financial Information

Results presentation Full-year 2017

FORWARD-LOOKING AND CAUTIONARY STATEMENTS

NIELSEN REPORTS FIRST QUARTER 2011 RESULTS

Hill-Rom Fourth Quarter 2016 Financial Results. November 3, 2016

2017 HALF-YEAR RESULTS

Refresco Gerber reports solid 2015 results and delivers on strategic goals

Transcription:

FY 2017 Results March 6, 2018

Forward looking statements This Presentation may include forward-looking statements. Forward-looking statements are statements regarding or based upon our management s current intentions, beliefs or expectations relating to, among other things, Ontex s future results of operations, financial condition, liquidity, prospects, growth, strategies or developments in the industry in which we operate. By their nature, forward-looking statements are subject to risks, uncertainties and assumptions that could cause actual results or future events to differ materially from those expressed or implied thereby. These risks, uncertainties and assumptions could adversely affect the outcome and financial effects of the plans and events described herein. Forward-looking statements contained in this Presentation regarding trends or current activities should not be taken as a representation that such trends or activities will continue in the future. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. You should not place undue reliance on any such forward-looking statements, which speak only as of the date of this Presentation. Confidential 2

Table of contents Transformation of Ontex 04 Ontex Brazil update 06 2017 Group Highlights 09 Financial Review 19 Outlook 24 Q&A 26 Appendix 27 Confidential 3

Transformation of Ontex

The transformation journey is well underway To become a leading consumer goods company 2013 2017 1.5 Revenue ( billion) 2.4 174 38% 32% 5,000 15 4 Adjusted EBITDA ( million) Ontex Brands (Group revenue) Revenue outside of Western Europe Employees Production sites R&D centers 266 48% >50% 11,000 19 7 Transformation of Ontex 5

Ontex Brazil update

Ontex Brazil Long-term fundamentals remain intact 4th largest personal hygiene market in the world Strategic fit meeting all our key acquisition criteria Strengthened presence in the Americas, reinforcing a second platform to complement European platform Leading position in Adult Incontinence, solid position in Babycare Presence across all distribution channels and diversified customer base Manufacturing and R&D integration on track Committed to leveraging attractive position of Ontex Brazil Update on Ontex Brazil Confidential 7

Ontex Brazil First year of ownership review Challenging economic and competitive environment Carve-out complexity, new management in place mid-2017 Brazil baby diaper market value 3.5% Extended Adult Inco leadership in a growing category Baby diaper category value moved from growth in 2016 to decrease in 2017 Stabilized Baby diaper market share after decline during ownership transition, and have started to improve Ontex volume market share Brazil baby diapers -3.3% 2016 2017 Discounts to customers above budgeted levels and excess discounts unregistered during the year, leading to 15 million charge in December 2017 Significant actions to address issues Former ownership Transaction announcement Ontex ownership Update on Ontex Brazil Source: Nielsen retail index through December 2017 Confidential 8

2017 Group Highlights

FY 2017 Further progress in the Ontex journey Outstanding top-line outperformance with LFL growth across all three categories Solid underlying margin performance and lower margin from Brazil acquisition Significant benefits from refinancing going forward Improved tax rate Upgraded production capabilities Note: see Alternative Performance Measures in the appendix of this presentation for more information on the key metrics used Group Highlights Confidential 10

Accelerating growth via innovations across the Company Confirming benefit of investment in new capabilities Femcare Healthcare MENA Americas Retail Mature Market Retail Group Highlights Confidential 11

Top-line performance well ahead of our markets Strong consumer demand for Ontex products Group revenue review Reported revenue up +18.2% in FY 2017 Sales bridge FY 2017 ( m) 1,993 2,355 Like-for-like revenue 5.5% in FY 2017 driven by significant volume growth Top-line drivers: Strong mid-single digit growth in Mature Markets, substantially ahead of underlying market growth Double-digit LFL growth in Americas Retail division Ten months contribution from Ontex Brazil in reported revenue FY 2016 Volume Price/Mix FX Acquisition FY 2017 LFL growth progression (%) 6.6% 7.2% 4.3% +5.5% FY 3.6% Q1 17 Q2 17 Q3 17 Q4 17 Group Highlights Confidential 12

Category review Solid LFL revenue growth across all categories Babycare LFL revenue strongly ahead by 6.3%: Ontex brands outperforming category growth in majority of our markets Grew retailer branded products in MMR significantly ahead of overall market LFL sales growth % FY reported Group sales 1 61% 6.8% 6.3% 7.1% 29% 9% 5.2% 8.0% 4.2% Adult Inco LFL revenue up 5.2%: +10% growth in retail channels Sales in institutional channels increased Adult pull-ups continued to see faster growth Femcare LFL revenue 4.2% higher: Gained new business with leading retailers in Western Europe Growth ahead of overall category Q4 FY Q4 FY Q4 FY Babycare Adult Inco Femcare Note 1: Category split excludes 1% of Other Retailer Brand Presence 48.3% 50.4% 9.7% 11.2% 39.4% 39.2% 37.4% 37.4% 9.5% 9.7% MMR Russia MMR MMR Russia Baby care Adult care Source: Retailer brand share in volume is based upon 2017 Nielsen data Feminine care 2016 2017 Group Highlights Confidential 13

Mature Market Retail: 38% of FY reported Group sales Outstanding performance with +5.1% LFL revenue Significantly ahead of underlying market growth in a highly competitive environment Volume-led growth across all three categories driven by new business and growth of existing customers LFL revenue ( m) and sales growth +6.7% 214 228 +5.1% 855 898 Based on relentless focus on supporting retail customers with innovative products and services Q4 16 Q4 17 FY 16 FY 17 Continued investment in innovation and shopper understanding Reported revenue up 5.5% in FY 2017 Retailer brands expanding share in baby care 60% 50% 40% 30% 20% 10% 0% 48.3% 50.4% 39.4% 39.2% 37.4% 37.4% Baby care Adult care Feminine care Source: Retailer brand share in volume is based upon 2017 Nielsen data 2016 2017 Divisional Group Highlightsreview Confidential 14

Americas Retail: 27% of FY reported Group sales Double-digit LFL growth +12.2% Revenue of Babycare and Adult Inco products in Mexico grew ahead of their respective categories Strong consumer demand for our portfolio of local brands LFL revenue ( m) and sales growth +14.3% 334 +12.2% 375 Higher sales in the US 100 114 Challenging first 10 months of Ontex Brazil: Lower Babycare sales amid highly competitive conditions Continued growth in Adult Incontinence, strengthened position as the leading brand in Brazil Reported revenue for FY 2017 up 90.9%, including 10 months contribution from Ontex Brazil Q4 16 Q4 17 FY 16 FY 17 Continued market share gains in Mexico 50% 38.8% 40.3% 40% 28.0% 30.6% 30% 20% 10% 0% Baby care Adult care Source: Share in volume is based upon 2017 Nielsen data and ISCAM data 2016 2017 Group Highlights Confidential 15

Growth Markets: 8% of FY reported Group sales +8.5% LFL revenue outperformance in highly competitive markets LFL revenue ahead of local markets LFL revenue ( m) and sales growth Solid performance of larger business, following three years of double-digit LFL revenue growth +5.9% 170 +8.5% 184 Growth confirms our model of driving by both retailer brands and success with own brands 49 52 Q4 16 Q4 17 FY 16 FY 17 Continued investment in local production capacity: New plant in Ethiopia represents first production site in Sub-Saharan Africa Increased capacity in our Russian plant Retailers expanding market share in Russia 15% 10% 11.2% 9.7% 9.5% 9.7% 2016 2017 Reported revenue growth of 13.9% in FY 2017 5% 0% Baby care Source: Retailer brand share in volume is based upon 2017 Nielsen data Feminine care Group Highlights Confidential 16

MENA: 8% of FY reported Group sales Solid performance in most markets except Turkey Babycare Like-for-like revenues +1.4% in FY 2017 FY 2017 revenue performance follows double-digit LFL growth in 2016 LFL revenue ( m) and sales growth +2.7% +1.4% 206 209 Limited growth in 2017 primarily due to intense competitive conditions in Turkey Babycare Good progress in most of our other markets: Maintained leading position in Adult Inco in Turkey Higher Babycare volumes in most other markets 52 54 Q4 16 Q4 17 FY 16 FY 17 Market share of Ontex brands in Algeria, Pakistan and Turkey 60% 2016 2017 61.5% 61.4% Reported growth -7.9% in FY 2017 impacted by weak FX 40% 20% 15.6% 16.7% 7.8% 7.6% 0% Baby care Algeria Baby care Pakistan Adult care Turkey Source: Share in value is based upon 2017 Nielsen data Group Highlights Confidential 17

Healthcare: 18% of FY reported Group sales LFL revenue outperformance in institutional channels Like-for-like revenues +2.0% ahead of estimated market growth LFL revenue ( m) and sales growth 429 +2.0% 437 Performance driven by higher volumes for our branded products, including Adult pull-ups +4.6% 105 110 Continued evolving business model taking into account consumer needs Q4 16 Q4 17 FY 16 FY 17 Innovation and cost control remain priorities Reported revenue up 1.1% in FY 2017 Institutional market overall down yet some channels grew 2,000 1,500 1,000 500 0 602.4-1.6% Home Delivery Market ( m) Growth 675.2-1.1% Hospitals & Nursing Homes 0.1% 467.2 Home Care & Pharma 1.6% 145.1 Distributors 1,889.9 Source: IMS (Home care & Pharma) and Internal Tender tracking. Strategic Planning Process, Ontex -0.8% Total 3.0% 1.0% -1.0% -3.0% Group Highlights Confidential 18

Financial Review

FY 2017 financial highlights Significant top-line outperformance and resilient underlying margins Strong top-line performance Reported Group revenues of 2.36 billion for FY 2017, +18.2% on a reported basis LFL revenue +5.5% FY 2017 LFL revenues +5.5% Resilient Adjusted EBITDA margin ex Brazil Adjusted EBITDA +7.1% to 266.4 million in FY 2017, including Ontex Brazil as from March 1, 2017 Adj. EBITDA margin ex Brazil at 12.0%, down 50 bps YoY Revenue growth and ongoing savings and efficiencies largely mitigated strong external headwinds Net debt and cash flows Net debt of 744.2 million at end of December 2017, with net leverage at 2.79x Refinancing to deliver estimated annual savings before tax of 10 million from 2018 FY 2017 Working Capital within guided range, Capex in line with expectations Adj. EBITDA margin 11.3% Net debt 744.2 million Note: see Alternative Performance Measures in the appendix of this presentation for more information on the key metrics used Financial Review Confidential 20

Adjusted EBITDA margin Solid underlying margin performance and lower margin from Brazil acquisition Key margin drivers Gross margin contraction of 47 bps to 28.9% for FY 2017 Driven by higher raw material pricing, negative FX and additional manufacturing expenses Offset partially by strong LFL growth and savings generated throughout the year Adjusted EBITDA margin down 117 bps to 11.3% in FY 2017 Resilient margin performance excluding Brazil at 12.0%, despite impacts from gross margin, temporarily higher distribution expenses and continued investment in sales and marketing capabilities Ontex Brazil Adjusted EBITDA margin at 3.8%, well below expectations and impacted by 15m exceptional charge in December 2017 Reduced FX headwind compared to 2016-7.8 million mainly due to the British Pound and the Turkish Lira, partly offset by the Russian Rouble and Czech Koruna Financial Review Confidential 21

Adjusted free cash flow Decrease due to one-time build of receivables in Brazil and higher capex In millions of Euro FY 2017 FY 2016 % Adjusted EBITDA 266.4 248.7 7.1% Changes in working capital Inventories (8.3) (6.9) 20.9% Trade and other receivables 1 (56.4) (20.2) N.M. Trade and other payables 26.1 11.5 N.M. Cash taxes paid (44.9) (24.9) 80.1% Capex (111.9) (77.1) 45.1% Adj. Free Cash Flow (post tax) 71.0 131.1 (45.8%) Working capital at 11.3% of revenue, within our 12% objective Cash impact primarily related to trade receivables build-up at Ontex Brazil due to carve-out, as expected and factored into the cash consideration Excluding this one-time impact, adjusted free cash flow would have been ca. 15% lower in 2017 FY 2017 Capex at 4.8% of sales in line with our expectations Above our historical average primarily due to the Capex program foreseen in the acquisition of Ontex Brazil, as announced previously, and increasing capacity of faster growing products Financial Review Note 1: Includes cash received from non-recourse factoring of receivables 22

Net debt & leverage Debt refinancing in 2017: annual savings and extended maturity profile New credit facilities agreement (September 2017) for 900 million for a term of five years : 600 million term loan 300 million revolving credit facility Debt maturity profile ( m) 900 New credit facilities agreement (December 2017) for 250 million for a term of seven years following early redemption of 250 million 4.75% notes due 2021 730 Estimated annual savings before tax of 10 million from 2018 Interest rate risk largely hedged, in line with the Group s hedging policy 250 250 Sufficient liquidity and important extension of maturities 2018 2019 2020 2021 2022 2023 2024 Note: No payment required for 2018 under the previous or the refinanced structure Financial Review Confidential 23

Outlook

Outlook Strategic progress and priorities We have three priorities for 2018: Continue investing in initiatives which will support sustainable profitable growth Strengthen further the underlying Ontex business, continuing to build on our leadership position in retailer brands in Europe and on our portfolio of local brands Achieve sustainable improvements in our Brazilian business In challenging markets, we expect a better balance between top line and profitability in 2018. On the top line, we expect a low single digit LFL revenue growth in broadly flat hygiene markets. After a lower first half of the year, we anticipate a sequential improvement in adjusted EBITDA margins in the second half, as our actions across all aspects of the business, including pricing, mix and cost savings, increasingly take effect. Our commitment to improve our margins over time is unchanged. We will work through the short-term challenges we are facing, while our long-term objectives remain fully intact Outlook Confidential 25

Q&A

Appendix

Performance overview for Q4 & FY 2017 In millions of Euro Q4 2017 Q4 2016 % as reported % LFL FY 2017 FY 2016 % as reported % LFL Per Division Mature market retail 228.1 214.0 6.6% 6.7% 901.7 854.6 5.5% 5.1% Americas retail 153.5 99.6 54.2% 14.3% 637.5 333.9 90.9% 12.2% Growth markets 51.0 49.0 4.1% 5.9% 193.1 169.6 13.9% 8.5% Healthcare 109.8 105.4 4.1% 4.6% 433.4 428.8 1.1% 2.0% MENA 46.7 52.3-10.7% 2.7% 189.8 206.2-7.9% 1.4% N.A.: not applicable N.M.: Not meaningful Per Category Babycare 360.7 310.1 16.3% 6.8% 1,426.5 1,156.1 23.4% 6.3% Femcare 55.7 51.3 8.7% 8.0% 221.9 208.8 6.3% 4.2% Adult incontinence 178.7 154.3 15.9% 7.1% 691.9 602.8 14.8% 5.2% Other (Traded goods) -6.1 4.5 N.M. 31.0% 15.0 25.3-40.6% -12.3% Per Geographic Area Western Europe 267.6 258.5 3.6% 3.9% 1,074.9 1,044.3 2.9% 3.4% Eastern Europe 84.6 80.7 4.7% 3.9% 315.1 301.6 4.5% 0.2% Americas 154.8 100.5 54.0% 14.4% 641.5 337.5 90.1% 12.2% Rest of the world 82.1 80.5 1.9% 12.1% 323.9 309.6 4.6% 10.6% Appendix Confidential 28

Condensed income statement In millions of Euro FY 2017 FY 2016 % Revenues 2,355.4 1,993.0 18.2% Like-for-like (LFL) revenues 1 2,103.1 1,993.0 5.5% Gross margin 681.0 585.5 16.3% Gross margin as % of sales 28.9% 29.4% -47 bps Adjusted EBITDA 1 266.4 248.7 7.1% Adjusted EBITDA margin 11.3% 12.5% -117 bps Adjusted EBITDA at constant currency 274.2 248.7 10.3% Operating profit excl. non recurring costs 212.8 206.4 3.1% Operating profit 208.3 193.5 7.7% Net finance cost (43.8) (29.3) 49.7% Income tax expense (36.1) (44.5) -18.9% Net profit / loss 128.4 119.7 7.3% Basic EPS 1.61 1.61 +0.2% 1 Note: see Alternative Performance Measures in the appendix of this presentation for more information on the key metrics used Appendix 29

Non-recurring costs Limited impact in 2017 In millions of Euro FY 2017 FY 2016 Non recurring income and expenses 1 (4.5) (12.9) Factory Closure (0.1) (0.1) Business restructuring (4.2) (2.5) Acquisition related expenses 2.1 (10.9) Change in fair value of contingent consideration (2.2) 6.6 Income and expenses related to changes in Group structure (4.4) (6.9) Impairment of assets (0.1) (0.8) Anti trust claim Spain - (5.2) Income and expenses related to impairments and major litigations (0.1) (6.0) FY 2017 mainly impacted by business restructuring expenses; net acquisition related expenses positive due to non-achievement of extra earn-out for Mabe FY 2016 included expenses related to the acquisitions of Grupo Mabe and Hypermarcas personal care and a provision for a fine in Spain Note 1: Non recurring expenses excluding amortization Appendix 30

Raw Material Price Indices (2013-2017) Fluff RISI Index (USD/MT) 1,200 1,150 1,100 1,050 1,000 950 900 Low Density Polyethylene LDPE index ( /ton) 1,700 1,600 1,500 1,400 1,300 1,200 1,100 Polypropylene homo polymer PP homo index ( /ton) 1,600 1,500 1,400 1,300 1,200 1,100 1,000 Propylene Homo Propylene index ( /Mton) 1,200 1,100 1,000 900 800 700 600 500 Appendix 31

Alternative Performance Measures The following alternative performance measures (non-gaap) have been included in this presentation since management believes that they are widely used by certain investors, securities analysts and other interested parties as supplemental measures of performance and liquidity. The alternative performance measures may not be comparable to similarly titled measures of other companies and have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our operating results, our performance or our liquidity under IFRS. Like-for-like revenue (LFL): Like-for-like revenue is defined as revenue at constant currency excluding change in perimeter of consolidation or M&A. EBITDA and Adjusted EBITDA and related margins: EBITDA is defined as earnings before net finance cost, income taxes, depreciation and amortisation. Adjusted EBITDA is defined as EBITDA plus non-recurring income and expenses and excluding non-recurring depreciation and amortisation. EBITDA and Adjusted EBITDA margins are EBITDA and Adjusted EBITDA divided by revenue. Net financial debt/ltm Adjusted EBITDA ratio (Leverage): Net financial debt is calculated by adding short-term and long-term debt and deducting cash and cash equivalents. LTM adjusted EBITDA is defined as EBITDA plus non-recurring income and expenses and excluding non-recurring depreciation and amortisation for the last 12 months (LTM). Non-recurring Income and expenses: Non-recurring income and expenses are defined as those items that are considered to be non-recurring or unusual because of their nature. The non-recurring income and expenses relate to: acquisition costs; business restructuring costs, including costs related to the liquidation of subsidiaries and the closure, opening or relocations of factories; asset impairment costs; IPO and refinancing costs. Appendix Confidential 32

Thank you