BAML Conference - Miami

Similar documents
JP Morgan Conference - Miami

Investor Presentation FY 2012

Investor Presentation FY 2013

Investor Presentation. Quarter Three Ended September Albéa Beauty Holdings SA

Investor Presentation Full Year Albéa Beauty Holdings SA

Albéa Beauty Holdings S.A.

Albéa Beauty Holdings S.A.

FY 2017 Third Quarter Earnings Call

31 March 2018 Audited Preliminary Results. 6 June 2018

TI Fluid Systems plc Results Presentation for TI Fluid Systems plc 20 March 2018

ITW Conference Call First Quarter 2013

Albéa Beauty Holdings S.A.

July 29, 2009 Q results press conference. Hans Wijers, CEO Keith Nichols, CFO

Goldman Sachs 2012 Leveraged Finance Healthcare Conference MATTHEW WALSH SVP FINANCE & CFO

technicolor.com 7 JUNE 2018

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

Strategy Update 2018 Investor Presentation. 10 December 2018

Accelerating our IPT strategy

Creating Value by Accelerating Transformation & Growth

Henkel AG & Co. KGaA. Klaus Keutmann Frankfurt,

LafargeHolcim makes good progress in 2017; Strategy 2022 to drive growth. EPS 11.9% up on prior year excluding impairment and divestments

Interim Report Q2 FY 18

CEVA Logistics AG Investor Call Third Quarter/First 9 Months November CEVA Logistics AG Q3 2018

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

Interim Report Q1 FY 18

Agenda. 1. Highlights FY 2012 Results. 2. Operational Performance Priorities for Financials. 5. Conclusion

Acquisition of GE Water

Financial Targets through 2022: Focus on Value Creation

Interim Report Q4 FY 17

Strengthening the economic model

July 26, 2017 LafargeHolcim Ltd 2015

ELIOR GROUP FY RESULTS

IFF Q Earnings Conference Call

Fourth-quarter and full-year 2017 RESULTS MARCH,

Investor Day April 2010 INVESTMENT STRATEGY. Mr. DAVID DIAZ Corporate Development Director

2016 Full Year Results Building on its 2016 performance, Capgemini strengthens its growth strategy in Digital and Cloud

William Blair Growth Stock Conference June 15, Member FINRA/SIPC

Financial results & business update

Waters Corporation Management Presentation

Strategic Review ELIOR GROUP Develop, Innovate, Accelerate. September 24, 2015

Credit Opinion: Albéa Beauty Holdings S.A

February 21, Fourth Quarter 2018 Results

Investor Relations Presentation. Delivering solutions, shaping the future

Multi-Color Corporation Investor Update

Cautionary Statement Regarding Forward-Looking Information

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

AMCOR LIMITED, ANNUAL GENERAL MEETING THURSDAY, OCTOBER 11, Thank you Mr Chairman and good morning Ladies and Gentlemen.

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

Transaction Overview. Purchase price: enterprise value of US$959 million

REV GROUP, INC. S e p te m b e r I nv e s t o r P re s e nt a t i o n N Y S E : R E V G September 2018

Credit Suisse 6 th Annual Industrials Conference November 2018

Investor Deck December 2018

VIPS Acquisition Perfect Fit, Alsea Continues on the Right Path. September 2013

FY 2019 First Quarter Earnings Call

A purpose-driven, global, multichannel cosmetics group. Transaction close briefing 11th September 2017

t e c h n i c o l o r. c o m

Q2 & H1 FINANCIAL RESULTS. July

Investor presentation

Quarter ended 30 September Financial results & business update

Additional information. Gestamp Automoción, S.A.

Cover-More Group. UBS Australasia Conference. November 2015

Third Quarter 2017 Results Jan Jenisch, CEO Ron Wirahadiraksa, CFO. October 27, 2017 LafargeHolcim Ltd 2015

CEO Presentation AGM. David Buckingham Managing Director and Chief Executive Officer

The driving force of the refractory industry. H Half Year Results August 2018

MANAGEMENT REPORT ON THE CONSOLIDATED FINANCIAL STATEMENTS. Principal activities and background

Quarterly Update FY16 Fourth Quarter. November 8, 2016

Full-Year / Fourth Quarter 2010 Results

FY 2018 Third Quarter Earnings Call

Henkel Roadshow Presentation. As of November 2017

Q Trading Update. May 4, 2016

5 Q & A. Agenda. Introduction Ben Robinson Strategy Director. Strategy and Business update Guy Dubois CEO. Financial update David Arnott CFO

Press Release Intrum presents 2020 strategy, financial targets and updates on recent continued strong business development

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

Investor Presentation

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

Quaker Chemical Corporation. Investor Presentation. August 2016

Board of Directors Zurich, 24 March, 2009 Dufry Presentation - Full Year 2009 Results

ALBÉA GROUP. UNAUDITED PROFORMA Condensed interim CONSOLIDATED FINANCIAL STATEMENTS FOR THE SIX MONTH PERIOD ENDED

February 25, Q Earnings Presentation

july 2012 CEB to Acquire SHL Compelling Value Creation, Growth, and Scale Opportunity

Second Quarter & First Half Year Results 2015 Neil McArthur, Chief Executive Officer Renier Vree, Chief Financial Officer July 29, 2015

Part 1 Executing our strategy

Owens Corning. Investor Presentation. Week of January 15, 2007

A global industrial technology company focused on environmental, energy, fluid handling industries. Integrated Clean Air Solutions for Industry

Financial results & business update. Quarter ended 30 September October 2016

Meeting the Management 2017 The road ahead expanding our strengths. Matthias Zachert, CEO

XYLEM INC. Q EARNINGS RELEASE FEBRUARY 1, 2018

A KEY MILESTONE IN PRYSMIAN S GROWTH STORY:

John Menzies plc. Interim Results Presentation 14 August 2018

Update on current strategy

Press Release. Outlook

Presentation of FY 2017 Results. February 26 th, 2018

2018 FOURTH QUARTER EARNINGS CALL

WestRock Deutsche Bank Conference

Siemens Gamesa Renewable Energy Q Results

FY 2019 FIRST QUARTER EARNINGS. Adient reports first quarter 2019 financial results

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

Deutsche Bank Global Industrials and Basic Materials Conference

BAML 2018 Leveraged Finance Conference Presentation. December 4, 2018

Elis 2017 annual results MARCH 7, 2018

Transcription:

BAML Conference - Miami Francois Luscan, President & CEO Xavier Leclerc de Hauteclocque, CFO December 3, 2013

Forward Looking Statement 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, our 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. The information contained in this presentation is subject to change without notice. No representation or warranty, express or implied, is made as to the fairness, accuracy, reasonableness or completeness of the information contained herein and no reliance should be placed on it.

Agenda Solid Positioning Good Progress on Key Priorities Q3 and YTD 2013 Financials Conclusion and Investment Highlights

Solid Positioning

#1 A Global Leader in Beauty and Cosmetics Packaging in plastic tubes in Europe in laminated tubes in US, Europe and Brazil globally in lipgloss and mascara 16,000 employees worldwide and headquartered in France COMPANY OVERVIEW ONE OF THE WORLD S LEADING PACKAGING COMPANIES #2 globally in fragrance pumps 42 production facilities in14 different countries across Europe, North America, South America and Asia Diverse geographic sales, customer and profit mix Long-standing blue chip customer base with increasing diversification through growing contribution from small and medium enterprises worldwide PRO FORMA COMBINED SALES BY GEOGRAPHIC REGION LTM SEPTEMBER 2013 (*) PRO FORMA COMBINED SALES BY SEGMENT LTM SEPTEMBER 2013 KEY CUSTOMERS 20% 22% 47% $1,525m sales LTM September 33% 61% $1,525m sales LTM September 39% 27% % of sales by customer base 51% Emerging Europe Americas Tubes Cosmetic rigid packaging Global Accounts Key Accounts Small & Medium In $ million, unaudited LTM September 2013 Sales 1,525 Adjusted EBITDA 143.4 5Adjusted EBITDA margin 9.4% 5

Developments Bolster Operations Across the Group Acquired by Sun Capital Albéa s and Betts s (another Sun portfolio company) businesses combined into Albéa Acquisition of Eyelematic (now Albéa Metal) 2010-2011 Acquisition of Rexam PC for a total price consideration of $452.1 million Acquisition completed on a carve-out basis Bond issuance ( 200 million 8.75% Senior Secured Notes and $385 million 8.375% Senior Secured Notes, due 2019 Acquisition of Tex China 2012 Rexam PC integration and associated cost saving programs currently on schedule Including Annecy s divestment, $16.0 million of synergies have been realised as at September 2013 (out of a total of $47.0 million expected by 2016) 2013 Adjusted EBITDA in $ million >150 160 140 131 120 67 87 100 80 60 33 40 20 FY 2009 FY 2010 FY 2011 FY 2012 FY 2013 0 6

A Clear Path Towards Value Creation ATTRACTIVE MARKET DYNAMICS Clearly identified growth prospects with underlying socio economic and demographic shifts presenting opportunities for increased product penetration and turnover High barriers to entry The global beauty and personal care market is projected to grow at a CAGR of 6.3% between 2012 and 2016 (Euromonitor) Increased ability to control pricing and improve EBITDA Market share gains and client retention Value creation and deleveraging OPERATIONAL EXCELLENCE Greater flexibility and scale Cost efficient operating structure and streamlined manufacturing base INNOVATION Proven ability to seize business opportunities through innovation and specialty products 7 VALUE PROPOSITION (GLOBAL/LOCAL) Comprehensive (and complementary) product offering across all segments Servicing a growing variety of customers across the globe Represents the broadest portfolio in the industry

Working Towards Rebalancing the Group s Performance Current Positioning end of September 2013 High Attractiveness Old flagship Grow Engines Invest and grow Turnaround Fix and Grow Emerging Markets Grow first then realign profits Low 0 5 % 5-10 % 10-15% 15 20% Sales Growth YTD 2013 vs. YTD 2012 (Group s current adj. EBITDA margin) 8

Group s Engine : Invest and Grow The Way Forward High TODAY GOING FORWARD Continue to invest in sales growth Engines Invest in productivity to maintain competitive advantage Attractiveness Enable further growth and increase the contribution from the Engines to above 50% of Group revenues through flexibility in trade off of profitability Low 0 5 % 5-10 % 10-15% 15 20% Sales Growth YTD 2013 vs. YTD 2012 (Group s current adj. EBITDA margin) 9

Emerging Markets: Seize Growth Opportunities to Build an Unparalleled Footprint The Way Forward High TODAY GOING FORWARD Continue investing to grow market share and secure first mover advantage Attractiveness Emerging Markets Seek to accompany global accounts in their geographic expansion through Albea s unique positioning and ability to invest Invest in productivity and efficiency once volumes reach a critical level Low 0 5 % 5-10 % 10-15% 15 20% Sales Growth YTD 2013 vs. YTD 2012 Reposition offering and pricing structure to capitalise on business opportunities (e.g. in India) (Group s current adj. EBITDA margin) 10

Transition and Turnaround Businesses: Improve Cost Efficiency and Operational Execution The Way Forward High TODAY GOING FORWARD Turnaround already underway (+400 bps improvement YTD 2013 in EBITDA margin vs. YTD 2012) Attractiveness Turnaround Further improve profitability to bring it in line with Group average Develop sales growth plan to achieve higher return on investment and reach best competitors Low 0 5 % 5-10 % 10-15% 15 20% Sales Growth YTD 2013 vs. YTD 2012 Explore possibilities of joint-ventures, partnerships or disposals if necessary (Group s current adj. EBITDA margin) 11

Transform Old Flagship into Another Engine of Growth The Way Forward High TODAY GOING FORWARD Resolve trading inefficiencies Attractiveness Old flagship Low Strengthen operational processes Leverage 2013 investments to: Improve footprint (projects in Brazil, France Dream project and China) Grow sales (e.g. in Russia) Grow sales in Dispensing 0 5 % 5-10 % 10-15% 15 20% Sales Growth YTD 2013 vs. YTD 2012 (Group s current adj. EBITDA margin) 12

Strategic Focus Supports Transformation Agenda TRANSFORMATION AGENDA STRATEGIC PRIORITIES INTEGRATION OF REXAM PC PROFITABILITY AND OPERATIONAL EXCELLENCE EMERGING MARKETS OPERATIONAL OBJECTIVES OPTIMISE INDUSTRIAL FOOTPRINT ENHANCE COMMERCIAL CAPABILITIES FURTHER INSTIL CULTURE OF INNOVATION ALIGNED WITH GROUP S STRICT FINANCIAL FRAMEWORK FOLLOWING A DISCIPLINED APPROACH TO RESOURCE ALLOCATION AND CASH MANAGEMENT DELEVERAGE 13

Priorities Will Shift Over Time 5% 15% 30% 80% 50 % 50% PERCENTAGE OF TIME SPENT TODAY 20% EMERGING MARKETS PROFITABILITY AND OPERATIONAL EXCELLENCE INTEGRATION OF REXAM PC 45% 5% 14

Good Progress on Key Priorities

Integration of Rexam PC Profitability and Operational Excellence Emerging Markets Executing on Realisation of Synergies from Acquisition Objective to generate $47.0 million savings by FY 2016 60% SG&A Redundant stand-alone costs of $11 million (*) c.$40.0 million implementation costs vs. $45.0 million previously $22.0m savings (vs. $21.0 million previously) 15% 25% IT Corporate/Other Headcount Manufacturing Footprint Optimisation c.$16.0 million net implementation costs (after China Compensation) vs. $22.0 million previously 65% $18.0m savings (vs. $16.0 million previously) 10% 25% Asia Brazil/Mexico Europe Procurement c.$8.0 million net implementation costs vs. $16.0 million previously 46% $7.0m savings (vs. $9.0 million previously) 54% Metal Parts Resins/Others Q3 2013 update $12.1 million of savings achieved through September 2013 Year 2 Target maintained at $19.9 million Annecy sale completed as of October 1 Year 2 Target maintained at $7.0 million Other projects progressing well $0.9 million achieved through September 2013. Full implementation scheduled to begin in Q4 2014 when investment made Year 2 target confirmed at $3.0 million Synergy realisation YTD 2013 $13.0m synergies achieved by the end of Q3 2013 $16.0m accounting for the effect of Annecy deconsolidation Implementation costs cash out YTD 2013 16 Capex $4.5m Restructuring & Integration $7.1m Separation $15.3m TOTAL $26.9m (*) Corporate overhead and administrative functions integration

Integration of Rexam PC Profitability and Operational Excellence Emerging Markets Strengthening Operations Rexam PC Integration Operational ramp-up progressing according to plan, in particular in China, where the impact of contract wins will be visible in 2014 Positive response from customers on expanded product offering, however dampened by global economic conditions Following a stagnant 2013, investment plan to grow dispensing activities on track for 2014 People Reinforcing Albéa s industry expertise and further promoting an integrated approach towards the Group s customers through hires of key executives with consumer goods and/or packaging background Footprint Project Dream in France: all three Progress manufacturing sites now consolidated Completed during Q3 2013 100% of lines reinstalled with no operational disruption Project Be One in Italy: financing approved Merger of two CRP sites in Italy Project has started and completion expected by June 2014 China: move to Suzhou completed (Albéa) with exit from Shanghai (Rexam PC) starting in November 2013 and ending March 2014 Customer Diversification Completed Greater diversification of Group customer base with an increased portion of sales being generated from new small and medium customers Market share gains in Tubes (Albéa stand-alone) 17

Integration of Rexam PC Profitability and Operational Excellence Emerging Markets Business segment Improvement plan Tubes Leverage innovation pipeline Secure more profitable business by investing in spare capacity to reduce time to market Invest in people to maintain our leadership position Invest in new decoration solutions CRP Rationalise product range to reduce complexity and leverage specialised platforms Add more value in the finishing and decoration process Invest in more competitive solutions Reintegration of processes where Albea has in-house knowledge and expertise to increase value for customers and reintegrate margin Reinforce partnerships to accelerate worldwide coverage 18

Integration of Rexam PC Profitability and Operational Excellence Emerging Markets Expanding Activities in Emerging Markets LTM September 2013 Revenue Breakdown by Geography Emerging 33% Europe 47% Americas 20% Latin America Asia and Russia At constant foreign exchange rates, sales in emerging markets grew by 5.7% YTD 2013 Strong growth in tubes in India (+18.0%) and CRP for Brazil (+19.0%) LatAm facility location Asia and Russia facility location 19

Q3 and YTD 2013 Financials

Satisfying Performance in Q3 2013 Across the Board In $ million unless stated otherwise Q3 2013 PF Q3 2012 Delta YTD 2013 PF YTD 2012 Delta Organic Group Sales 394.6 361.7 9.1% 1,166.0 1,124.4 3.7% - Tubes 150.5 134.9 11.5% 453.5 423.5 7.1% - Cosmetic Rigid Packaging (CRP) 244.2 226.8 7.7% 712.6 700.5 1.7% - Corporate - - - - 0.4 N.M. Contribution from acquisitions (*) - - - 2.3 - N.M. FX translation effects (**) - (4.8) N.M - (4.5) N.M. - Tubes - (1.6) N.M. - (2.1) N.M. - CRP - (3.2) N.M. - (2.4) N.M. Reported Group Sales 394.6 356.9 10.6% 1,168.3 1,120.0 4.3% Organic Group Sales at constant currency by regions (***) - Europe 181.0 163.2 10.9% 546.2 523.2 4.4% - North America 86.7 76.6 13.1% 241.7 231.9 4.2% - Emerging countries 127.0 121.9 4.1% 378.1 368.9 2.5% 21 (*) Tex acquisition completed in Q2 2012 (**) 2012 at 2013 rates (***) Sales from Corporate in the amount of $0.4 million are excluded from the breakdown by region for YTD 2012

Q3 2013 Financial Highlights In $ million Q3 2013 PF Q3 2012 Delta YTD 2013 PF YTD 2012 Delta Group Sales 394.6 356.9 10.6% 1,168.3 1,120.0 4.3% COGS (324.7) (290.0) 11.9% (962.5) (910.1) 5.7% Gross Profit 69.9 66.9 4.5% 205.9 209.8 (1.9)% SG&A (49.0) (49.3) (0.5)% (146.7) (151.6) (3.3)% Restructuring & project costs (11.6) (10.9) 6.4% (26.9) (28.9) (6.9)% Other (*) (14.3) 0.4 N.M. (14.6) 2.3 N.M. Operating Profit (5.0) 7.2 N.M. 17.6 31.6 (44.2)% Operating Profit (5.0) 7.2 N.M. 17.6 31.6 (44.2)% + Operational non cash items 18.5 15.3 21.1% 53.7 44.9 19.6% + Restructuring & project costs 11.6 10.9 6.4% 26.9 28.9 (6.9)% + Add backs (**) 15.4 0.6 N.M. 18.0 0.6 N.M. = Adjusted EBITDA 40.6 34.0 19.4% 116.2 106.0 9.6% - in percentage of Sales 10.3% 9.5% 77 bps 9.9% 9.5% 48 bps 22 (*) Annecy & Sussex disposals impact (**) Other + Sun fees

Positive Operating Cash Flow YTD 2013 In $ million Q3 2013 PF Q3 2012 Delta YTD 2013 PF YTD 2012 Delta Adjusted EBITDA 40.6 34.0 19.5% 116.2 106.1 9.6% Change in Working Capital (*) (0.2) 16.6 N.M. (37.1) 4.5 N.M. Capital Expenditure (**) (13.9) (25.9) (46.5)% (59.3) (67.2) (11.6)% Other (Restructuring & Integration) (9.0) (4.5) 99.7% (16.0) (12.4) 29.5% Operating Cash Flow 17.5 20.1 (13.1)% 3.8 31.1 N.M. Progress in DSO (Day Sales Outstanding) and overdue receivable management, in particular within the acquired business, despite pressure from customers on payment terms Temporary safety stockpiling to support on-going plant move as well as timing of customer launches Capex spend totalling $59.3 million to date, in-line with Management indications for FY 2013 23 (*) Excluding payables for acquisition fees (**) Excluding $11.5 million in Q3 2013 ($21.7 million YTD 2013) under finance lease, separation & implementation

24 Net Debt Evolution Since Rexam PC Acquisition In $ million 760 10.3 686.7 50.2 660 531,0 622,4 3.8 560 460 360 260 160 91,4 60 Albea stand-alone debt, preacquisition Rexam acquisition (*) Proforma debt at deal closing as of December 31, 2012 Operating cash flow YTD 2013 Other cash debt items YTD 2013 (**) Non-cash debt items YTD 2013 (**) Closing proforma Net Debt as of September 30, 2013 (*) Of which $89.8 million paid during FY 2013 (**) Other cash debt items include: Interest, Chinese compensation, tax, separation costs (***) Non cash debt items mainly include: Accrued interest, Dream and Forex losses

Liquidity Considerations In $ million As of September 30, 2013 Cash on hand 47.8 As of September 30, 2013 Cash & Cash equivalents: Undrawn lines Cash & Availability position $47.8 million $124.4 million $172.2 million North America ABL facility amount 60.0 Facility borrowing base as of September 30, 2013 53.0 Less amount utilised under NA ABL (6.6) Less minimum availability under NA ABL (7.5) North America ABL Net Availability 38.9 Europe A/R facility amount 130.0 Facility borrowing base as of September 30, 2013 100.5 Less amount utilised under EUR A/R (15.0) Europe A/R Net Availability 85.5 Total Cash & Available Liquidity 172.2 25

Leverage at 4.4x including PF Synergies and excluding Albéa Annecy Reported September 2013 $143.4 m LTM adj. EBITDA + PF $19.9 m of PF cost savings - $12.1 m of savings achieved YTD + $4.4 m of Annecy September 2013 LTM adj. EBITDA = $155.6 m(*) September 2013 LTM adj. EBITDA including PF synergies and Annecy discontinued impact As of September 2013 $686.7 m Net Debt $155.6 m September 2013 LTM adj. EBITDA including PF synergies and Annecy discontinued impact 4.4X Debt / EBITDA multiple 26 (*) Reversal of EBITDA losses in LTM period

Conclusion and Investment Highlights

Continuous Assessment of Internal and External Drivers External Dynamics Market environment remains challenging (currencies andconsumer demand) Soft market conditions expected in Q4 2013 Operations On-going focus on achieving operational efficiencies 85% of Year 1 PF synergies already achieved on an annual basis Focus on improving cash flow profile Management maintains strong commitment to grow the business and increase competitiveness Continue to focus on deleveraging the business 28

Investment Highlights 1 Global leadership in beauty and personal care packaging market 2 Operating in highly resilient market with significant barriers to entry 3 Unique, comprehensive product portfolio and high innovation strength 4 Truly global footprint with increasing exposure to emerging markets 5 Long-standing relationships with diverse range of blue chip customers 6 Upside from significant synergy potential 7 Experienced management team with strong track record 29

Appendix

Costs and Synergies: What Are We Talking About? A Albéa stand-alone improvements B Rexam PC standalone improvements C Business Combination Rexam PC & Albéa Costs mostly generated by: Capex Restructuring Capex Restructuring Implementation and separation Capex Restructuring Acquisition related charges Synergies mostly generated by: Capex investment payback Productivity gains Value re-integration Restructuring payback Turnaround of recent acquisitions Capex investment payback Productivity gains Value re-integration Restructuring payback SG&A savings Manufacturing footprint optimisation Procurement savings 31

Q3 2013 Financial Highlights (2/2) In $ million Q3 2013 PF Q3 2012 Delta YTD 2013 PF YTD 2012 Delta Adjusted EBITDA 40.6 34.0 19.4% 116.2 106.0 9.6% D&A (18.5) (15.3) 21.1% (53.7) (44.9) 19.6% Restructuring & project costs (11.6) (10.9) 6.4% (26.9) (28.9) (6.9)% Other (15.4) (0.6) N.M. (18.0) (0.6) N.M. Operating Profit (5.0) 7.2 N.M. 17.6 31.6 (44.2)% Net Finance costs (income) (*) 0.1 (14.9) N.M. (37.1) (48.2) (22.9)% Profit from continuing operations before income taxes (4.8) (7.7) (37.3)% (19.5) (16.6) 17.8% Income tax (expenses) / benefit (2.9) (2.9) 0.1% (10.4) (15.4) (32.3)% Profit / (loss) for the Period (7.7) (10.6) (27.1)% (29.9) (31.9) (6.3)% 32 (*) Forex offsets financial costs