GATES INDUSTRIAL CORPORATION PLC JUNE 2018

Similar documents
Q4 & FY 2017 EARNINGS PRESENTATION MARCH 13, 2018

Q EARNINGS PRESENTATION MAY 2, 2018

Gates Industrial Reports Strong Fourth-Quarter and Full-Year 2017 Results

Q EARNINGS PRESENTATION NOVEMBER 1, 2018

Gates Industrial Reports Record Third-Quarter 2018 Results

Gates Industrial Reports Record First-Quarter 2018 Results

Our Transformation Continues. March 21, 2018

Our Transformation Continues Sidoti NDR May 29-30, 2018

TransUnion. Investor Presentation

Bank of America Merrill Lynch Global Industrials Conference 2018 March 2018

CAGNY Conference 2018

Credit Suisse 6 th Annual Industrials Conference November 2018

Investor Deck December 2018

Acquisition of Signode: Global Leader In Transit Packaging. December 19, 2017

Investor Presentation

HALF-YEAR RESULTS 2014 AND STRATEGY 2018 SIKA PRESENTATION JULY 2014

Pursuing Growth Building Value

Morgan Stanley 5 th Annual Laguna Conference

Fourth-Quarter 2018 Results. January 30, 2019

Investor Presentation Q1 2018

Ingersoll Rand s Acquisition of Precision Flow Systems (PFS) February 11, 2019

William Blair Growth Stock Conference. June 13, 2012

Quaker Chemical Corporation. Investor Presentation. August 2016

NLSN 4Q and FY 2011 Investor Presentation

Gardner Denver Investor Presentation. UBS Conference, June 2018 Vicente Reynal, CEO Todd Herndon, CFO

Investor. Presentation. February The Diplomat Beach Resort Hollywood, Curio Collection by Hilton

Electrical Products Group Conference

Fourth-Quarter 2017 Results. January 31, 2018

STRONG GROWTH MOMENTUM: ALL REGIONS WITH DOUBLE-DIGIT GROWTH IN Q3 PRESENTATION NINE MONTHS 2014, OCTOBER 2014

Second Quarter 2018 Earnings I July 26, 2018

Bekaert delivers vigorous growth, record results and continuing strong dividend

Investor Presentation

Gardner Denver Reports Strong Second Quarter 2018 Results and Raises Full Year 2018 Adjusted EBITDA Midpoint Guidance

Gardner Denver Reports Strong Third Quarter 2018 Results

Investor PRESENTATION. November 2018

Copyright 2014 HomeAway Inc.

Quarterly Investor Presentation. First Quarter 2017

Diversified global provider of leading engineered technologies to the energy, environmental, and industrial markets

Fourth-Quarter and Full-Year 2016 Financial Results. Mark Costa, Board Chair & CEO Curt Espeland, EVP & CFO January 27, 2017

Investor Book. Summer 2018

Gardner Denver Reports Record First Quarter 2018 Results and Increases EBITDA Guidance for Full Year

Vertical Research Partners Industrial Conference. September 8, 2016

Bank of America Global Agriculture and Chemicals Conference

Avery Dennison Jefferies Industrials Conference

Quaker Chemical Corporation. Investor Presentation. June 2018

Kraton Performance Polymers, Inc.

Investor Presentation January 2019

Wells Fargo Securities Industrial & Construction Conference May 8, 2014 New York

Investor PRESENTATION. November Conrad Bora Bora Nui, French Polynesia

SIDOTI & COMPANY CONFERENCE MARCH 2018

2Q17 EARNINGS AUGUST 2017

D.A. Davidson Annual Diversified Industrials & Services Conference. September 2018

KeyBanc Capital Markets Basic Materials and Packaging Conference. September 2017

LyondellBasell Acquisition of A. Schulman

INVESTOR PRESENTATION MARCH 2018

BAML Leveraged Finance Conference. November 2017

Acquisition of Wood Mackenzie. March 10, 2015

DEUTSCHE BANK GLOBAL AUTO CONFERENCE January 15, Our Innovation. Your Advantage.

Investor Presentation. February 2018

2018 guidance and financial overview

DEUTSCHE BANK LEVERAGED FINANCE CONFERENCE 2017

ITW Conference Call First Quarter 2013

2018 RBC Capital Markets Global Industrials Conference September 8, 2018

CDW. Investor Presentation. Winter/Spring 2019

Q Investor Highlights. May 8, 2018

NLSN 2Q 2011 Investor Presentation

Milacron (NYSE: MCRN) Houlihan Lokey 11th Annual Global Industrials Conference. Waldorf Astoria, New York May 19, 2016

Steve Martens VP Investor Relations FY13 Q3

Q Financial Results

First-Quarter 2018 Results. April 25, 2018

Investor PRESENTATION. May Conrad Bora Bora Nui, French Polynesia

Fourth Quarter 2016 Conference Call. January 25, 2017

A Trusted Technology Partner to Medical and Advanced Technology Equipment Manufacturers

INVESTOR PRESENTATION Worldpay, Inc. All rights reserved.

Investor Presentation. March 2016

Driving Value Through Culture, Innovation and Results. JP MORGAN AUTOMOTIVE CONFERENCE August 9, 2018

Q Investor Highlights. August 8, 2018

TI Fluid Systems plc Half Year Results Presentation for TI Fluid Systems plc. 8 August 2018

SEATING FINISHING ACOUSTICS COMPONENTS

Q EARNINGS CALL

2016 THIRD-QUARTER EARNINGS REVIEW October 25, 2016

1Q18 EARNINGS MAY 2018

Building C O N F I D E N C E Together. Rick Goings, Chairman & CEO June 2014 March 2013

Investor Presentation. November 2018

Northern Technologies International Corporation. Fiscal 2019 First Quarter Investor Presentation

B. Riley Investor Conference. May 23, 2018

EARNINGS TELECONFERENCE

Seaport Global Securities Transports & Industrials Conference. March 22, We ve Got Chemistry

Financial Overview. Leslie Varon

McCormick & Company, Inc. 3rd Quarter 2017 Financial Results and Outlook September 28, 2017

Gardner Denver Q Earnings Presentation. April 27, 2018

September 11, Corporate Update. Rich Tobin, President & Chief Executive Officer

ZEBRA TECHNOLOGIES SECOND-QUARTER 2016 RESULTS. August 9, 2016

Second Quarter 2018 Earnings Conference Call. May 1, 2018

FINANCIAL OVERVIEW AL MISTYSYN SENIOR VICE PRESIDENT, FINANCE & CHIEF FINANCIAL OFFICER FINANCIAL COMMUNITY PRESENTATION OCTOBER 3, 2017

Investor Presentation. August 2014

Q EARNINGS CALL FEBRUARY 20, 2018

MSCI. J.P. Morgan Global High Yield & Leveraged Finance Conference Kathleen Winters, CFO. February 28, 2017

Investor Presentation June 18, 2014 TE CONNECTIVITY ACQUIRES MEASUREMENT SPECIALTIES

Xylem Agrees to Acquire Sensus to Broaden Portfolio and Enhance Growth Platform AUGUST 15, 2016

Transcription:

GATES INDUSTRIAL CORPORATION PLC JUNE 2018

FORWARD-LOOKING STATEMENTS & NON-GAAP FINANCIAL INFORMATION 2 FORWARD-LOOKING STATEMENTS This presentation contains certain forward-looking statements within the meaning of the federal securities laws. Forward-looking statements include all statements that do not relate solely to historical or current facts, and you can identify forward-looking statements by the use of words such as outlook, believes, expects, potential, continues, may, will, should, could, seeks, predicts, intends, trends, plans, estimates, anticipates or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties. These forward-looking statements are subject to risk, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Important factors could affect our results and could cause results to differ materially from those expressed in our forward-looking statements, including but not limited to the factors discussed in the section entitled Risk Factors in Gates annual report on form 10-K for the fiscal year ended December 30, 2017, as filed with the Securities and Exchange Commission ( SEC ) and the following: conditions in the global and regional economy and the major end markets we serve; economic, political and other risks associated with international operations; availability of raw materials at favorable prices and in sufficient quantities; changes in our relationships with, or the financial condition, performance, purchasing power or inventory levels of, key channel partners; competition in all areas of our business; continued operation of our manufacturing facilities; exchange rate fluctuations; enforcement of our intellectual property rights; work stoppages and other labor matters; changes in legislative, regulatory and legal developments involving taxes and other matters; our substantial leverage; and the significant influence of our majority shareholder, The Blackstone Group L.P., over us, as such factors may be updated from time to time in its periodic filings with the SEC which are accessible on the SEC s website at www.sec.gov. Gates undertakes no obligation to update or supplement any forward-looking statements as a result of new information, future events or otherwise, except as required by law. NON-GAAP FINANCIAL INFORMATION This presentation includes certain non-gaap financial measures including Adjusted EBITDA and Adjusted EBITDA margin, which management believes are useful to investors. Non-GAAP financial measures should be considered only as supplemental to, and not as superior to, financial measures prepared in accordance with GAAP. Please refer to the Appendix of this presentation for a reconciliation of non-gaap financial measures including Adjusted EBITDA and Adjusted EBITDA margin to the most directly comparable financial measures prepared in accordance with GAAP.

LEADING PROVIDER OF MISSION-CRITICAL POWER TRANSMISSION AND FLUID POWER SOLUTIONS 3 GLOBAL LEADER WITH SIGNIFICANT CORE MARKET GROWTH OPPORTUNITY INTRODUCING INNOVATIVE NEW PRODUCTS FUELED BY MATERIALS SCIENCE MISSION-CRITICAL PRODUCTS, FOCUSED ON REPLACEMENT IN DEMANDING APPLICATIONS STRONG MARKET POSITION FORGED OVER 100 YEARS ATTRACTIVE FINANCIAL PROFILE

PREMIER RECOGNIZED BRAND A REPUTATION BUILT 4 OVER 100+ YEARS GLOBALLY RECOGNIZED 4 WELL KNOWN ACROSS INDUSTRIAL SEGMENTS STANDS FOR QUALITY AND RELIABILITY OVER A CENTURY OF MARKET-LEADING INNOVATION A CULTURE DRIVEN BY PRIDE AND POSSIBILITY Confidential 2018 Gates Information. Inc. All rights Use and reserved. disclosure limited for Gates business purposes only.

5

POWER TRANSMISSION FLUID POWER APPLIED MATERIALS SCIENCE THE FOUNDATION FOR GATES LEADING PRODUCT PERFORMANCE 6 MATERIALS SCIENCE Next-generation wire reinforcement Extended range of polymers ENABLING PROCESS ENGINEERING Proprietary construction techniques Compounding and adhesion processes IMPROVED PRODUCT PERFORMANCE Lighter weight Higher flexibility Leak-free performance Improved safety Abrasion and chemical resistance High-performance carbon fiber reinforcement Advanced elastomers and polymers Metal alloys Proprietary coating process Compounding and extrusion processes Laser welding Higher strength and stiffness Energy efficient Reduced maintenance Enhanced cleanliness Improved safety Lighter weight Smaller

ATTRACTIVE FINANCIAL PROFILE 7 MARKET LEADERSHIP AFTERMARKET PARTICIPATION 84% FY2017 Net Sales From Top-3 Market Positions + 63% Replacement Sales FY2017 40% Gross Margin FY2017 PROFITABILITY 22% Adjusted EBITDA Margin FY2017

WELL-ESTABLISHED GLOBAL FOOTPRINT 8 13,500+ Employees 100+ Locations 128 Countries Sold To In-region, for-region, manufacturing strategy Local commercial teams have established close, long-term relationships with customers Established channel presence provides global market coverage Global Headquarters Denver, Colorado North America 15 Manufacturing facilities 12 Sales offices 14 Warehouses 2 Major R&D centers 2 Oil & Gas service centers South America 2 Manufacturing facilities 2 Sales offices 2 Warehouses EMEA Headquarters Brussels, Belgium Europe, Middle East & Africa (EMEA) 14 Manufacturing facilities 17 Sales offices 10 Warehouses 2 Major R&D centers 8 Oil & Gas service centers EA&I Headquarters Singapore Greater China (GC) 6 Manufacturing facilities 5 Sales offices 7 Warehouses 1 Major R&D center 1 Oil & Gas service center GC Headquarters Shanghai, China East Asia & India (EA&I) 7 Manufacturing facilities 17 Sales offices 3 Warehouses 2 Major R&D centers 2 Oil & Gas service centers

GATES SERVES CUSTOMERS THROUGH TWO OPERATING SEGMENTS 9 NET SALES FY2017 POWER TRANSMISSION $2.0B FLUID POWER $1.0B MARKET SIZE Synchronous Drive Systems Asynchronous Drive Systems Metals Other Drive Systems PT TAM ~$30B Hydraulics Industrial Hose Engine Hose FP TAM ~$29B PRODUCTS Synchronous Belts Asynchronous Belts Metals Aftermarket Kits Hydraulic Hose & Assemblies Hydraulic Tubing Industrial Hose & Assemblies Engine Hose APPLICATIONS Stationary Drives Mobile Drives Personal Mobility Engine Systems Vertical Lift Stationary Hydraulics Mobile Hydraulics Engine Systems Other Industrial

GATES OPERATES A DIVERSIFIED BUSINESS WITH STRONG REPLACEMENT MARKET MIX 10 ~$3B FY 2017 NET SALES: BY PRODUCT CATEGORY BY END MARKET BY GEOGRAPHY 9% 34% 10% 35% 66% 18% 63% 65% Fluid Power Power Transmission Replacement Automotive First-Fit - Emerging Industrial First-Fit Automotive First-Fit - Developed Emerging Markets Developed Markets BUSINESS MIX ATTRIBUTES: High-quality growth with attractive margins Large and growing installed base of equipment First-fit presence reinforces premium brand Firs-fit provides route to replacement channel expansion in emerging markets Natural replacement cycles drive recurring revenue Competitive differentiation creates customer stickiness Resiliency throughout the cycle Selective first-fit participation where Gates can differentiate with technology ATTRACTIVE DIVERSIFIED INDUSTRIAL BUSINESS MIX WITH REPLACEMENT MARKET FOCUS DRIVES LONG-TERM GROWTH

STRUCTURALLY ATTRACTIVE MARKETS 11 GATES PRODUCTS ARE USED IN CRITICAL APPLICATIONS WITH HIGH COST OF DOWNTIME ATTRACTIVE MARKET DYNAMICS Natural replacement cycles drive recurring revenue Opportunities in replacement markets greater than first-fit due to large installed equipment base Highly engineered products for use in demanding applications Company products offer strong value proposition compared to alternative technologies Preference for brands that represent quality and reliability DIFFICULT TO REPLICATE Comprehensive catalogs, product coverage, service levels, inventory optimization and training essential to replacement customers Gates industry-leading product and catalog coverage difficult to replicate: PT and FP coverage for wide range of industrial and transportation applications Broadest car parc coverage: 99% (1) of North America, Europe and China, representing 70% of the global car parc (1) Coverage represents core synchronous and Micro-V belt product lines.

KEY ORGANIC GROWTH INITIATIVES 12 CHAIN-TO-BELT CONVERSION EXTEND FLUID POWER PRODUCTS EMERGING MARKETS Materials science fueled innovation enabling development of advanced new products Accelerating adoption of belts into large underpenetrated core markets Compelling value proposition driving conversion to new belt technologies Extending fluid power product line with premium fit-for-purpose products Materials science combined with advanced process engineering delivers compelling value proposition Driving incremental growth within existing customers/ applications/markets Established in highly attractive emerging economies Directing further investment into the build-out of channel coverage and commercial presence Brand equity and broad product coverage enable further growth ADVANCED NEW PRODUCT TECHNOLOGIES COMBINED WITH ESTABLISHED MARKET PRESENCE POSITION GATES TO DELIVER FURTHER ORGANIC GROWTH

GATES ADVANCED BELT PORTFOLIO OFFERS NUMEROUS ADVANTAGES OVER ALTERNATIVE TECHNOLOGIES 13 WEIGHT Belts are lightweight CLEANLINESS Lubrication attracts dirt and risks contamination belts require no lubrication EFFICIENCY Belt drives have lower friction and higher efficiency DURABILITY Belts last 3-4x longer than chain in most applications SAFETY Greasy buildup around chains can lead to fire and slip hazards MAINTENANCE Chains require constant lubrication and regular re-tensioning belts do not INHERENT CHARACTERISTICS OF GATES BELTS OUTPERFORM ALTERNATIVE DRIVE TECHNOLOGIES

GATES FLUID POWER PRODUCTS OFFER NUMEROUS ADVANTAGES OVER ALTERNATIVES 14 MULTI-PURPOSE APPLICATIONS Multi-purpose hoses reduce inventory needs and provide application flexibility to end users CORROSION RESISTANCE TuffCoat Xtreme offers red-rust corrosion resistance, 6x the industry standard ABRASION RESISTANCE Gates hose cover technologies outperform alternatives up to 300x LEAK-FREE Highly engineered hose and coupling solutions designed to be leak free SAFETY LifeGuard TM sleeve adds enhanced protection for line-of-sight burst protection FLEXIBILITY Gates premium hoses have up to 1/3 rd the standard bend radius WEIGHT Gates proprietary reinforcement technologies reduce weight by 26% with half the bend radius GATES FLUID POWER SOLUTIONS DELIVER BEST-IN-CLASS PERFORMANCE

WELL-ESTABLISHED EMERGING MARKET PRESENCE & TRACK RECORD 15 FY 2017 Core Revenue Growth by Region Europe, Middle East & Africa (EMEA) FY: +9% Country Year First Entered (1) Brazil 1968 China 1995 India 1995 Poland 1999 Turkey 2007 North America Experienced commercial leadership in place to drive channel expansion Longstanding presence offers an early entrant advantage Products manufactured in region, for region to support customer needs Driving further efficiencies and operating leverage competitively positions Gates in emerging markets Expanding capacity in support of growth initiatives in region FY: +7% South America FY: +10% East Asia & India FY: +5% Greater China FY: +27% (1) Refers to year of establishment of a manufacturing or distribution presence or JV.

LARGE, UNDERPENETRATED CORE MARKETS PROVIDE SIGNIFICANT GROWTH POTENTIAL 16 LONG-TERM GLOBAL TRENDS DRIVING ~$59B TOTAL ADDRESSABLE MARKET URBANIZATION INDUSTRIAL AUTOMATION & PRODUCTIVITY Synchronous Drives Asynchronous Drives Metals Other Drive Systems Hydraulics Engine Hose Industrial Hose ~$1.8B ~$3.1B ~$7.5B ~$17.5B ~$11.2B ~$14.0B ~$3.5B POPULATION GROWTH INFRASTRUCTURE DEVELOPMENT ~$56B Runway to Grow ENERGY & EFFICIENCY POWER TRANSMISSION $2.0B FLUID POWER $1.0B Addressable Market Gates FY2017 Net Sales

RECENT ACQUISITIONS EXPANDING PRODUCT BREADTH 17 COMPANY DESCRIPTION SELECTED PRODUCTS M&A PRIORITIES MET Date of Acquisition: June 2017 Integrated operation supplying high-pressure hose, couplings and assemblies to the oil and gas industry Combined portfolio provides near complete coverage of high-performance products for land and off-shore applications API 7K Mud & Cement Hose Choke & Kill Hose INDUSTRIAL PRODUCT LINE EXPANSION GEOGRAPHIC EXPANSION VERTICAL INTEGRATION REPLACEMENT PORTFOLIO BREADTH Specializes in the design, manufacture and supply of hydraulic tubing and hose/tube assemblies Date of Acquisition: October 2017 Manufacturing capabilities and product portfolio complement Gates existing fluid power product line offering Hydraulic Hose/Tube Assemblies Hydraulic Adapters Hydraulic Manifolds VERTICAL INTEGRATION INDUSTRIAL PRODUCT LINE EXPANSION Date of Acquisition: April 2018 Engineers, manufactures and distributes high quality molded and branched hoses Comprehensive aftermarket portfolio with extensive coverage across a variety of applications Branched Engine Hose Molded Engine Hose GEOGRAPHIC EXPANSION REPLACEMENT PORTFOLIO BREADTH

ATTRACTIVE FINANCIAL PROFILE 18 60%+ REPLACEMENT SALES FY2017 NET SALES $B 40%+ GROSS MARGINS GROSS PROFIT $B % Margin ~22% ADJUSTED EBITDA MARGINS ADJUSTED EBITDA $B % Margin 21.7% 22.0% $2.7 $2.7 $3.0 37.7% $1.0 38.6% $1.1 40.0% $1.2 19.9% $0.5 $0.6 $0.7 FY2015 FY2016 FY2017 Net Sales FY2015 FY2016 FY2017 Gross Profit Gross Margin FY2015 FY2016 FY2017 Adj. EBITDA Adj. EBITDA Margin DEMONSTRATED ABILITY TO GROW REVENUE AND EXPAND MARGINS

STRONG CASH FLOW GENERATION 19 CAPITAL EXPENDITURES % of Sales TRADE WORKING CAPITAL USD in millions $761 $704 $740 3.1% 2.5% 3.7% 27.7% 25.6% 24.6% 2015 2016 2017 Capex % Sales 2015 2016 2017 Trade Working Capital (1) FREE CASH FLOW USD in millions FCF (2) FCF Conversion $190 $303 $268 $66 128% $202 143% 164% 97% Capacity Investment (3) 2015 2016 2017 (1) Trade Working Capital defined as accounts receivable plus inventory less accounts payable excluding acquisitions. Conversion is as a percent of net sales excluding acquisitions. (2) Free Cash Flow (FCF) defined as cash flow from operations less capex; FCF conversion calculated as a percent of adjusted net income (3) Excluding the capacity investment of $66M, FCF would have been $268M, with a conversion of 128%. GENERATING STRONG CASH CONVERSION WHILE INVESTING IN CAPACITY FOR FUTURE GROWTH

2018 OUTLOOK 20 USD in millions 2018 RANGE Revenue Growth 8.0% 11.0% Core Revenue Growth 5.0% 6.0% Adjusted EBITDA $738 $758 Capital Expenditures $150 $170

LONG-TERM FINANCIAL POLICY 21 LONG-TERM TARGETS 5%+ Organic Sales Growth BUSINESS GROWTH Continue investing in organic growth initiatives M&A Maintain flexibility to pursue additional strategic acquisitions 23%+ 100%+ Adj. EBITDA Margin Free Cash Flow Conversion LEVERAGE Targeting medium-term net leverage of < 3.0x DIVIDENDS / SHARE REPURCHASE No current plans to pay dividends or repurchase stock $ FOCUS ON DELEVERAGING THE BUSINESS, WHILE CONTINUING TO INVEST IN GROWTH

HIGHLIGHTS 22 Diversified, replacement-focused business Structurally attractive: critical products, cost of which is insignificant relative to cost of application downtime Large, underserved core markets offer long-term, sustainable growth opportunity Applied materials science expertise differentiates and expands product portfolio Financially attractive: 60%+ sales from replacement channels 40%+ gross margin 22% Adjusted EBITDA margin Experienced management team with proven public company track record

APPENDIX Confidential Information. Use and disclosure limited for Gates business purposes only.

RECONCILIATION ADJUSTED EBITDA 24 millions) Q4 2017 Q4 2017 Q4 2016 Q4 2016 FY 2017 FY Q4 2017 2017FY 2016 FY Q4 2016 FY 2017 FY 2016 ciliation to Adjusted Reconciliation EBITDAto Adjusted Reconciliation EBITDA to Adjusted EBITDA come Net income from continuing operations Net income from $ continuing 130.2 operations $ $129.6 15.3 $6.7 $ $182.0 182.7 $129.6 $ $71.9 $6.7 84.3 $182.0 $71.9 Reconciliation to Adjusted EBITDA Net income $ 130.2 $ 15.3 $ 182.7 $ n disposal of discontinued Income tax (benefit) operations expense Income tax (benefit) expense (0.6) (105.4)(8.6) 6.0 (72.5) (0.7) (105.4) 21.1 6.0 (12.4) (72.5) 21.1 e tax (benefit) expense Net finance costs Gain Net finance on disposal costs of discontinued (105.4) operations 65.8 6.0 48.8 (72.5) 290.9 (0.6) 65.8205.9 48.8 21.1 (8.6) 290.9 (0.7) 205.9 ance costs Depreciation & amortization Income Depreciation tax (benefit) & amortization expense 65.8 54.048.8 52.2 290.9 212.2 (105.4) 54.0240.8 52.2 205.9 6.0 212.2 (72.5) 240.8 ciation & amortization Transaction-related costs Net Transaction-related finance costs costs 54.0 6.852.2 0.4 212.2 18.1 65.86.8 0.4 240.8 0.448.8 18.1 290.90.4 ction-related costs Restructuring expenses Depreciation Restructuring & expenses amortization 6.8 9.1 0.4 3.4 18.1 17.4 54.0 9.1 11.4 3.40.4 52.2 17.4 212.2 11.4 cturing expenses Transaction-related costs Sponsor fees Sponsor fees 9.1 2.2 3.4 1.6 17.4 6.8 6.7 2.2 6.1 1.6 11.4 0.4 18.1 6.7 6.1 or fees Restructuring expenses Share-based compensation Share-based compensation 2.2 2.5 1.6 0.9 6.7 9.1 5.4 2.5 4.2 0.9 6.1 3.4 17.4 5.4 4.2 Sponsor fees 2.2 1.6 6.7 based compensation Adjustments relating to post-retirement Adjustments benefits relating to post-retirement 2.5 benefits 1.9 0.9 1.6 5.4 2.5 1.9 6.4 1.6 4.2 Share-based compensation 2.5 0.9 2.5 5.46.4 ments relating to post-retirement benefits 1.9 1.6 2.5 6.4 Inventory impairments and adjustments Adjustments Inventory (included impairments relating cost to post-retirement and of sales) adjustments benefits (included 2.0 in cost 21.7 of sales) 2.01.9 2.0 21.7 21.7 1.6 2.0 2.5 21.7 ory impairments & adjustments (incl. in cost of sales) 2.0 21.3 2.0 20.7 Other impairments Inventory Other impairments & adjustments (incl. in cost 2.8 of sales) 1.8 2.82.0 2.8 3.2 1.821.3 2.8 2.03.2 impairments Other adjustments Other impairments 2.8 1.8 2.8 adjustments 1.7 2.8 1.62.8 3.2 1.7 1.8 2.8 1.8 1.6 2.81.8 adjustments Adjusted EBITDA Other Adjusted adjustments 1.7 3.2 1.6 EBITDA $173.0 $147.9 $669.1 $173.0 1.7 2.8 $594.9 $147.9 3.2 $669.1 $594.9 1.6 usted EBITDA Adjusted EBITDA $ 173.0 $ 147.9 $ $ 669.1 173.0 $ $ 594.9 147.9 $ 669.1 $ (USD in millions) Q4 2017 Q4 2016 FY 2017 Adjusted EBITDA margin Adjusted EBITDA margin Net Sales Net Sales $781.8 $667.7 $3,041.7 $781.8 $2,747.0 $667.7 $3,041.7 $2,747.0 Adjusted EBITDA Adjusted EBITDA 173.0 147.9 669.173.0594.9147.9 669.1 594.9 Adjusted EBITDA margin Adjusted EBITDA margin 22.1% 22.2% 22.0% 22.1% 21.7% 22.2% 22.0% 21.7%

RECONCILIATIONS ADJUSTED NET INCOME 25 millions) (USD in millions) Q4 2017 Q4 2016 FY 2017 Q4 2017 FY 2016 Q4 2016 FY 2017 nciliation to Adjusted Net Income Reconciliation to Adjusted Net Income come Attributable to ShareholdersNet Income Attributable to Shareholders $ 118.8 $ 9.9 $ $ 151.3 118.8 $ $ 57.79.9 $ 15 Plus: ization of acquisition-related intangible Amortization assets of acquisition-related intangible 30.8 assets 31.6 124.2 30.8 141.9 31.6 12 action-related expenses Transaction-related expenses 6.8 0.4 18.16.8 0.4 0.4 1 rments Impairments 2.8 1.8 2.8 2.8 3.21.8 ucturing expenses Restructuring expenses 9.1 3.4 17.49.1 11.43.4 1 or fees and expenses Sponsor fees and expenses 2.2 1.6 6.72.2 6.11.6 -based compensation Share-based compensation 2.5 0.9 5.42.5 4.20.9 tments relating to post-retirement benefits Adjustments relating to post-retirement benefits 1.9 1.6 2.51.9 6.41.6 tory impairments and adjustments (incl. Inventory in cost impairments of sales) and adjustments 2.0 (incl. in cost of sales) 21.3 2.0 2.0 20.7 21.3 ash financing-related FX losses (gains) Non-cash financing-related FX losses (gains) 11.7 (4.3) 61.2 11.7 (7.6) (4.3) 6 e from discontinued operations Income from discontinued operations (0.6) (8.6) (0.7) (0.6) (12.4) (8.6) ( ime deferred tax benefit from U.S. tax One-time reform deferred tax benefit from U.S. (118.2) tax reform - (118.2) - - (11 alization for quarterly variances in effective Normalization tax rates for quarterly variances in 13.0 effective tax rates 1.2 13.0 - - 1.2 adjustments Other adjustments (1.9) (0.2) (9.3) (1.9) (8.1) (0.2) ( ated tax effect of the above adjustments Estimated tax effect of the above adjustments (24.9) (12.0) (53.9) (24.9) (38.9) (12.0) (5 justed Net Income Adjusted Net Income $ 56.0 $ 48.6 $ $ 209.56.0 $ $ 185.0 48.6 $ 20

26