RPC GROUP PLC 2017 / 18 RESULTS

Similar documents
THE ROYAL BANK OF SCOTLAND GROUP plc. APPENDIX 1 Reconciliations of pro forma to statutory income statements and balance sheets.

RPC Group Plc 2015/16 Interim Results

RPC Group Plc 2014/15 Results

Adjusted operating margin. Operating profit

4Q 2016 Earnings Webcast. Solutions that Protect and Promote the World s Great Brands

(Unaudited) Reconciliation GAAP to Non-GAAP (In thousands) Pro Forma As Adjusted. Pro Forma Adjustments. Pro Forma As Adjusted. Pro Forma Adjustments

RPC GROUP PLC 2017 / 18 INTERIM RESULTS

Investec Bank (UK) Limited Consolidated proforma financial information for the six months ended 30 September IFRS - Pounds Sterling

Bottomline Technologies Reconciliation to Non GAAP Measures Three Months Ended June 30, 2013

Tables reconciling these measures to the UK GAAP measures included in our Financial Statements are shown hereafter.

2017 Full Year. Results Presentation. 21 February 2018

Glanbia plc 2017 Half Year Results Presentation

Non-GAAP Financial Information

Transition to IFRS Report 21 September 2005

Reconciliation of Non-GAAP Measures

Second Quarter 2017 Reconciliation of Non-GAAP Financial Measures

RPC GROUP PLC. Bringing Packaging to Life. 2014/15 Interim Results 27 November Company of. the Year. Processor of. the Year

Condensed Consolidated Balance Sheets

Digital River, Inc. First Quarter Results (In thousands, except share data) Subject to reclassification

Alternative Performance Measures July 2017 Edition

AGENDA. Overview. Implementation timeline.

EUR MILLION Q1/2018 Q1/2017 Q4/ Net sales ,232.6 Comparable EBITDA Comparable EBITDA margin, % 11.

MERGE HEALTHCARE INCORP ORATED AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS

Alternative Performance Measures February 2018 Edition

Q215 Lender Update. December 12, Copyright Infor. All Rights Reserved.

Q (Ended June 30, 2018) Conference Call. August 10, 2018

Welcome to Avnet s First Quarter Fiscal Year 2011 Teleconference and Webcast

Third Quarter Fiscal 2013 Financial Results. June 19, 2013

International Financial Reporting Standards (IFRS) : Group Financial Controller

Fiscal 2019 First Quarter Results. October 30, 2018

Q213 Lender Update. January 14, Copyright Infor. All Rights Reserved.

GILAT SATELLITE NETWORKS LTD. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS U.S. dollars in thousands (except share and per share data)

Items impacting the first quarter of fiscal 2011 consisted of the following:

CONSOLIDATED PROFIT AND LOSS ACCOUNT CONSTANT EXCHANGE RATES (unaudited)

Syneos Health. Q4 and Full Year 2017 Financial Results. February 28, 2018

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

Second Quarter 2018 GAAP to Non-GAAP Reconciliations. July 25, 2018

Q415 Lender Update. June 26, Copyright Infor. All Rights Reserved.

ARM Holdings plc Fourth Quarter and Annual Results US GAAP

RPC GROUP PLC 2018 / 19 INTERIM RESULTS

2018 Full Year Results 20 November 2018

The SEB Group accounts according to new accounting standards IFRS

Non-GAAP Reconciliations Third Quarter 2016 Published November 9, 2016

Preliminary results for the year ended 31 March May 2018

Company financial statements

Brooks Automation, Inc. 4 th Quarter Fiscal 2013 Financial Results Conference Call

Q2 FY19 Supplemental Earnings Slides. October 29, 2018

Looking to the medium term

CONSOLIDATED PROFIT AND LOSS ACCOUNT CONSTANT EXCHANGE RATES (unaudited)

Alternative Performance Measures July 2018 Edition

Appendix: Reconciliation

Fourth Quarter and Full-Year 2018 Earnings Call February 20, 2019

FORTUNE BRANDS HOME & SECURITY, INC. RECONCILIATION OF OPERATING INCOME BEFORE CHARGES/GAINS TO GAAP OPERATING INCOME (In millions) (Unaudited)

2017 Full Year Results. Tuesday 21 November 2017

Receivables 212, ,296 Less allowance for doubtful receivables 4,408 4,407 Net receivables 208, ,889

Third Quarter Earnings Release. October 25, 2017

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

The Dun & Bradstreet Corporation Schedule 1 Consolidated Statement of Operations (unaudited) - GAAP Results

Coherent, Inc. Consolidated Statement of Operations - GAAP

SECOND QUARTER FISCAL YEAR 2019 FINANCIAL RESULTS. October 31, 2018

Glanbia plc 2016 Full Year Results Presentation

New Revenue Rules ASC 606. September 5, 2017

INC Research Q4 & Full Year 2016 Financial Results. February 28, 2017

BIOCON GROUP F A C T S H E E T

Financial Data Supplement Q3 2017

FY17 Results. 25 September 2017

For personal use only

Bringing packaging to life RPC GROUP PLC 2012/13 RESULTS 05 JUNE 2013

The J. M. Smucker Company

Financial Overview Q u a r t e r E n d e d O c t o b e r 3 1,

Lender Update D e c e m b e r 1 3,

Copyright Infor. All Rights Reserved.

Operating and Financial Discussion for the Year Ended 31 March 2018 (1)

International Paper Company. Reconciliation of Non-GAAP Financial Measures. Investor Day Presentation. June 9, 2009

Copyright Infor. All Rights Reserved.

Copyright Infor. All Rights Reserved.

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

(a) Business combinations: those prior to the transition date have not been restated onto an IFRS basis.

Fourth-Quarter 2009 Earnings Presentation

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

TENNECO INC. SUPPLEMENTAL SEGMENT DATA Unaudited (Millions) Q Global Segments OE Ride Performance Aftermarket Total Other

Interim Results. 6 months to 30 September November 2010 The Lincoln Centre, London

2011/12 RESULTS. 12 June RPC Market Leader in Europe

CDW Corporation. Webcast Conference Call May 4, CDW.com

Financial Overview. July 2014

FOURTH QUARTER & FULL YEAR 2018 EARNINGS CONFERENCE CALL. February 13, 2019

CYPRESS SEMICONDUCTOR CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except per-share data) (Unaudited)

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

DANA HOLDING CORPORATION Quarterly Financial Information and Reconciliations of Non-GAAP Financial Measures

Reconciliation of Non-GAAP Measures

Calibre Group FY18 Full Year Results. September 2018

Colliers International Group Inc.

Non-GAAP Reconciliations Second Quarter 2017 Published August 2, 2017

Financial results & business update. Quarter and year ended 31 December February 2016

Interim Results 2018/19

Pearson plc IFRS Technical Analysis

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

Mar. 31, Jun. 30, 2017

Transcription:

RPC THE ESSENTIAL INGREDIENT RPC GROUP PLC 2017 / 18 RESULTS Supplemental Information 1 2018 RPC Group Plc. All Rights Reserved.

Key figures Sales ( m) +36% Adjusted Operating Profit ( m) +38% Adjusted basic EPS* +16% 1,047 1,222 1,642 2,747 3,748 101.0 131.6 174.3 308.2 425.0 31.6p 35.4p 40.4p 62.2p 72.0p Free cash flow ( m) Return on net operating assets # -4% +150bps Dividend per share* +17% 239.0 229.2 122.6 59.6 60.6 27.2% 25.7% 22.3% 22.7% 21.7% 24.0p 28.0p 11.9p 13.3p 16.0p 2 Adjusted = before restructuring costs, impairment charges, amortisation of acquired intangibles and other non-underlying items, net of tax where relevant * Restated following rights issues in 2015, 2016 and 2017 # Includes acquisitions completed in 2016 and comparatives restated on a pro forma basis

Adjusted earnings reconciliation Earnings ( m) Adjusted earnings attributable to equity shareholders & EPS 296.3 72.0p Acquisition and integration costs (27.7) Deferred consideration on earn-outs 11.5 (6.7)p 2.8p Amortisation acquired intangibles (50.7) Other adjusting items (5.9) Total adjusting taxation 29.9 Total adjusting items (42.9) (12.3)p (1.4)p 7.2p (10.4)p 3 Basic earnings attributable to equity shareholders & EPS 253.4 61.6p

Segmental analysis million 2017 / 18 2016 / 17 Variance Revenue % At constant exchange Packaging 3,159 2,365 33.6 30.6 Non-packaging 589 382 54.2 50.0 Total 3,748 2,747 36.4 33.3 Adjusted operating profit Packaging 349.0 246.2 41.8 37.9 Non-packaging 76.0 62.0 22.6 19.5 Total 425.0 308.2 37.9 34.2 Return on sales Packaging 11.0% 10.4% 60bps 60bps Non-packaging 12.9% 16.2% (330)bps (330)bps Total 11.3% 11.2% 10bps 10bps 4

Geographic analysis million 2017 / 18 2016 / 17 Variance Revenue % At constant exchange Europe 2,917 2,363 23.4 19.4 Rest of the World 831 384 116.4 118.5 Total 3,748 2,747 36.4 33.3 Adjusted operating profit Europe 322.9 245.1 31.7 27.0 Rest of the World 102.1 63.1 61.8 62.0 Total 425.0 308.2 37.9 34.2 Return on sales Europe 11.1% 10.4% 70bps 60bps Rest of the World 12.3% 16.4% (410)bps (420)bps Total 11.3% 11.2% 10bps 10bps 5

Consolidated balance sheet Originally issued Hindsight adjustment Revised million MAR 2018 MAR 2017 MAR 2017 MAR 2017 Property, plant and equipment 1,357.6 1,265.5 (0.6) 1,264.9 Goodwill 1,575.2 1,575.1 3.6 1,578.7 Other non-current assets 444.7 537.1 (1.5) 535.6 Working capital 239.7 220.3 (7.5) 212.8 Employee benefit liabilities (LT) (196.9) (256.0) (-) (256.0) Provisions, including contingent consideration (90.6) (163.8) 3.2 (160.6) Other assets & liabilities (276.7) (312.0) 2.8 (309.2) Assets held for sale 6.3 5.6-5.6 Net debt (1,139.2) (1,049.1) (-) (1,049.1) Equity shareholder funds 1,920.1 1,822.7-1,822.7 6

Employee benefits million MAR 2018 MAR 2017 Retirement benefit liability UK DBs 95.8 157.2 Other retirement benefit obligations 97.1 94.4 Termination benefits 0.7 0.9 Other employee benefit liabilities 3.3 3.5 Total employee benefit liability 196.9 256.0 Reduction due to better asset returns and experience gains Key assumptions: FY 2017/18 FY 2016/17 Discount rate 2.6% 2.6% Inflation rate 2.0% 2.1% 7

Statutory cash flow million 2017 / 18 2016 / 17 2015 / 16 2014 / 15 Adjusted EBITDA 590 441 251 188 Movement in working capital (22) 29 - (3) Payment in respect of nonunderlying items Movement in provisions and other liabilities Cash generated from operations (36) (81) (50) (40) (48) (56) (19) (23) 484 333 182 122 Net capex (242) (176) (101) (95) Cash flow 242 157 81 27 Statutory operating profit 356 192 95 83 Statutory conversion* 68% 82% 85% 33% 8 Relates to continuing operations only * Ratio of cash flow to statutory operating profit

Alternative performance measures 9 In the reporting of financial information, the directors have adopted various Alternative Performance Measures (APMs), previously termed Non-GAAP measures as those not defined or specified under International Financial Reporting Standards (IFRS). These measures are not defined by IFRS and therefore may not be directly comparable with other companies APMs, including those in the Group s industry. The principal alternative performance measures used in this presentation are: adjusted operating profit; adjusted earnings before interest, tax, depreciation and amortisation ( EBITDA ); return on sales; adjusted profit before tax; adjusted basic earnings per share; organic sales growth; free cash flow; adjusted operating cash conversion; return on net operating assets; return on capital employed; working capital as a % of sales; net debt; and net debt to EBITDA. These measures exclude the charge for customer relationships amortisation, acquisition related items and any associated tax, where relevant. Acquisition related items comprise deferred consideration payments relating to the retention of former owners of businesses acquired, transaction costs and expenses and adjustments to previously estimated earn outs. Customer relationships amortisation, acquisition related items and any associated tax are items which are not taken into account by management when assessing the results of the business as they are considered by management to form part of the total spend on acquisitions or are non-cash items resulting from acquisitions and therefore do not relate to the underlying operating performance and distort comparability between businesses and reporting periods. Accordingly, these items are removed in calculating the profitability measures by which management assess the performance of the Group. Many of the measures include proforma adjustments for both acquisitions and disposals to allow comparability between accounting periods. Other non-gaap measures are based on or derived from the non-gaap measures noted above. All alternative performance measures in this presentation have been calculated consistently with the methods applied and disclosed in the 2016/17 Annual Report.