Ardagh Group S.A. - Fourth Quarter and Full Year 2020 Results
LUXEMBOURG, Feb. 16, 2021 /PRNewswire/ -- Ardagh Group S.A. (NYSE: ARD) today announced its results for the fourth quarter and year ended December 31, 2020.
December 31, |
December 31, |
Change |
Constant |
|||||
($'m except per share data) |
||||||||
Full Year |
||||||||
Revenue (1) |
6,731 |
6,660 |
1% |
1% |
||||
Profit for the year - Group |
35 |
1,458 |
||||||
Earnings per share - Group |
0.15 |
6.17 |
||||||
Adjusted EBITDA (1) |
1,155 |
1,173 |
(2%) |
(2%) |
||||
Adjusted earnings per share - Group (2) |
1.44 |
1.82 |
||||||
Fourth Quarter |
||||||||
Revenue (1) |
1,703 |
1,581 |
8% |
5% |
||||
(Loss)/profit for the period - Group |
(27) |
1,405 |
||||||
(Loss)/earnings per share - Group |
(0.11) |
5.94 |
||||||
Adjusted EBITDA (1) |
281 |
267 |
5% |
3% |
||||
Adjusted earnings per share - Group (2) |
0.28 |
0.39 |
||||||
Dividend per share declared (3) |
0.15 |
0.14 |
||||||
Net debt to LTM Adjusted EBITDA (4) |
4.9x |
4.5x |
Paul Coulson, Chairman and Chief Executive, said: "The Group performed well in the quarter, with strong earnings growth in Metal Beverage Packaging and volume growth in Glass Packaging. The resilience of our businesses, the adaptability of our teams and the outlook for our sustainable products was underlined in 2020. We remain focused on growth and have increased our 2021-2024 Business Growth Investment program from $1.8 billion to $2.1 billion due to additional beverage can opportunities. These highly accretive investments underpin accelerated growth, including a projected doubling in Metal Beverage Packaging Adjusted EBITDA by 2024. We look forward to further strong progress in 2021."
- Revenue for the quarter of $1,703 million increased by 5% at constant currency, with Metal Beverage Packaging revenue increasing by 9% at constant currency, reflecting increased shipments, and Glass Packaging revenue increasing by 1%.
- Metal Beverage Packaging shipments increased by 7% in the quarter and by 5% for the year. Speciality can volumes increased by 13% for the year.
- Glass Packaging shipments increased by 1% in the quarter, with growth in Europe and North America.
- Fourth quarter Adjusted EBITDA increased by 5% to $281 million, led by growth of 27% in Metal Beverage Packaging. Glass Packaging Adjusted EBITDA declined, due to lower production, as well as higher direct COVID-19 costs.
- Business Growth Investment program on track in all regions, with new lines in Olive Branch, Mississippi, ramping up, Winston-Salem, North Carolina, expansion under way and new Huron, Ohio, plant under development. 2021-2024 investment program increased to $2.1 billion, due to additional Metal Beverage Packaging growth opportunities.
- Cash and available liquidity of $1.9 billion at December 2020; capital structure significantly enhanced in 2020.
- Sustainability commitments and actions advanced: Adopting Science Based Targets – resulting in our target of a 27% reduction in total carbon emissions by 2030. Leadership Class ratings achieved for Climate Change and Water Management from CDP in 2020.
- 2021 Guidance: Adjusted EBITDA of $1.28 - $1.30 billion, with end of year reported net leverage of around 5x LTM Adjusted EBITDA.
Financial Performance Review |
|
Bridge of 2019 to 2020 Revenue and Adjusted EBITDA |
|
Three months ended December 31, 2020 |
Revenue |
Metal |
Metal |
Glass |
Glass |
Group |
|||||
$'m |
$'m |
$'m |
$'m |
$'m |
||||||
Revenue 2019 |
341 |
457 |
395 |
388 |
1,581 |
|||||
Organic |
39 |
38 |
(1) |
6 |
82 |
|||||
FX translation |
18 |
— |
22 |
— |
40 |
|||||
Revenue 2020 |
398 |
495 |
416 |
394 |
1,703 |
|||||
Adjusted EBITDA |
Metal |
Metal |
Glass |
Glass |
Group |
|||||
$'m |
$'m |
$'m |
$'m |
$'m |
||||||
Adjusted EBITDA 2019 |
44 |
66 |
99 |
58 |
267 |
|||||
Organic (5) |
6 |
22 |
(12) |
(9) |
7 |
|||||
FX translation |
2 |
— |
5 |
— |
7 |
|||||
Adjusted EBITDA 2020 |
52 |
88 |
92 |
49 |
281 |
|||||
2020 margin % (6) |
13.1% |
17.8% |
22.1% |
12.4% |
16.5% |
|||||
2019 margin % (6) |
12.9% |
14.4% |
25.1% |
14.9% |
16.9% |
|||||
Year ended December 31, 2020 |
||||||||||
Revenue |
Metal |
Metal |
Glass |
Glass |
Group |
|||||
$'m |
$'m |
$'m |
$'m |
$'m |
||||||
Revenue 2019 |
1,556 |
1,816 |
1,613 |
1,675 |
6,660 |
|||||
Organic |
33 |
36 |
10 |
(35) |
44 |
|||||
FX translation |
10 |
— |
17 |
— |
27 |
|||||
Revenue 2020 |
1,599 |
1,852 |
1,640 |
1,640 |
6,731 |
|||||
Adjusted EBITDA |
Metal |
Metal |
Glass |
Glass |
Group |
|||||
$'m |
$'m |
$'m |
$'m |
$'m |
||||||
Adjusted EBITDA 2019 |
253 |
250 |
391 |
279 |
1,173 |
|||||
Organic (5) |
(5) |
46 |
(27) |
(38) |
(24) |
|||||
FX translation |
1 |
— |
5 |
— |
6 |
|||||
Adjusted EBITDA 2020 |
249 |
296 |
369 |
241 |
1,155 |
|||||
2020 margin % (6) |
15.6% |
16.0% |
22.5% |
14.7% |
17.2% |
|||||
2019 margin % (6) |
16.3% |
13.8% |
24.2% |
16.7% |
17.6% |
Group Performance
Full Year
Revenue increased by $71 million, to $6,731 million in 2020, compared with $6,660 million in 2019. On a constant currency basis, revenue increased by 1%, principally due to volume/mix growth in Metal Beverage Packaging and the pass through of increased costs in Glass Packaging Europe. This more than offset lower COVID-19 impacted demand in Glass packaging, particularly in the second quarter, and the pass through of lower input costs in Metal Beverage Packaging. Full year 2020 volume/mix increased by 1% for the Group, with growth of 4% in Metal Beverage Packaging and a reduction of 2% in Glass Packaging.
Adjusted EBITDA of $1,155 million in 2020 was 2% lower than the prior year. This decrease was primarily driven by strong volume/mix growth in Metal Beverage Packaging, more than offset by lower production in Glass Packaging, resulting in unfavorable fixed cost absorption, as well as increased operating costs, including $30 million COVID-19 related direct costs.
Implementation of the Group's 2021-2024 Business Growth Investment program continued to progress well during the quarter, in the Americas and Europe. This program has been increased from $1.8 billion to $2.1 billion due to additional growth opportunities in Metal Beverage Packaging.
During 2020, we significantly advanced our sustainability agenda. Our revised strategy, overseen by our Board Sustainability Committee, commits us to adopt science based sustainability targets – resulting in our target of a 27% reduction in total carbon emissions by 2030. We continue to work with our suppliers to increase recycled content, and with industry associations such as FEVE in Europe in a Close the Glass Loop initiative, which aims to raise glass packaging collection rates to 90% by 2030. In 2020, we were again awarded an A- Leadership rating for Climate Change from CDP (formerly Carbon Disclosure Project) for our consistent efforts in this area and a Gold Rating from Ecovadis. Our community giving back initiatives were also increased during the year and we are focused on advancing our diversity and inclusion practices.
Fourth Quarter
Revenue of $1,703 million for the fourth quarter increased by $122 million, or 8%, at actual exchange rates and by 5% at constant exchange rates, compared with the same period last year, mainly reflecting strong volume/mix growth in Metal Beverage Packaging.
Fourth quarter Adjusted EBITDA of $281 million increased by 5% at actual exchange rates, compared with the same period last year. On a constant currency basis, Adjusted EBITDA increased by 3%, principally due to strong volume/mix growth in Metal Beverage Packaging. This was partly offset by lower production in Glass Packaging, including due to planned furnace rebuilds in Europe, as well as COVID-19 related direct costs.
Metal Beverage Packaging Europe
Revenue of $398 million increased by 17% in the fourth quarter, compared with the same period last year. On a constant currency basis, revenue increased by 11%, principally due to volume/mix growth of 12%, with strong demand across all major end-use categories. This was partly offset by the pass through of lower input costs.
Adjusted EBITDA for the quarter of $52 million increased by $8 million, or 18% at actual exchange rates, and by 13% at constant currency, compared with the same period last year. The increase in Adjusted EBITDA was principally due to strong volume/mix growth in the quarter.
Metal Beverage Packaging Americas
Fourth quarter revenue increased by 8% to $495 million, compared with the same period last year, principally reflecting volume/mix growth of 8% in the quarter. Demand in all end-use categories in the Americas remained strong and drove volume/mix growth.
Adjusted EBITDA of $88 million increased by 33% compared with $66 million in the same period last year, due to increased volume/mix and a strong operating performance, including from recently completed capacity enhancement investment in Brazil.
Our growth projects progressed well in the quarter; new lines in Olive Branch, Mississippi, commenced production in late-2020 and early-2021 and the Group's two-line expansion in Winston-Salem, North Carolina, is under way. In December, we completed the acquisition of a large brownfield facility in Huron, Ohio, and work has commenced on converting this to a new can and ends production facility.
Glass Packaging Europe
Revenue for the quarter of $416 million was in line with the same period last year on a constant currency basis, as increased glass packaging shipments and higher selling prices related to the pass through of higher input costs, was offset by lower activity in glass engineering. Volume/mix in glass packaging increased by 2% in the quarter and by 4% in the second half of 2020.
Adjusted EBITDA for the quarter of $92 million decreased by 12%, at constant exchange rates, compared with the same period last year. Increased volume/mix and a strong operating performance was more than offset by unfavorable fixed cost absorption, including due to lower planned production, including related to furnace rebuilds, as well as increased COVID-19 related costs. Adjusted EBITDA margin for the quarter was 22.1% and 22.5% for the full year.
Glass Packaging North America
Revenue increased by $6 million, or 2%, to $394 million in the fourth quarter, compared with $388 million in the same period last year, principally reflecting favorable volume/mix effects.
Adjusted EBITDA decreased by 16% to $49 million, compared with $58 million in the three months ended December 31, 2019. The decrease was mainly driven by higher operating and other input costs, partly offset by favorable volume/mix effects.
COVID-19
Our assessment of the impact of the COVID-19 pandemic on the Group and our business operations, including our response thereto, remains unchanged from that set out in our most recent communications, including in our Third Quarter 2020 Results. Further disclosure will be included in our upcoming 20-F filing.
Earnings Webcast and Conference Call Details
Ardagh Group S.A. (NYSE: ARD) will hold its fourth quarter and full year 2020 earnings webcast and conference call for investors at 3 p.m. GMT (10 a.m. ET) on February 16, 2021. Please use the following webcast link to register for this call:
Webcast registration and access:
https://onlinexperiences.com/Launch/QReg/ShowUUID=E222571C-7140-4848-AA78-6D296B123DF7
Conference call dial in:
United States: +1855 85 70686
International: +44 (0) 3333 000 804
Participant pin code: 48757702#
Slides and annual report
Supplemental slides to accompany this release are available at http://www.ardaghgroup.com/investors.
The Group's 2020 annual report on Form 20-F is expected to be filed in due course.
The 2020 annual report for ARD Finance S.A., issuer of the Senior Secured Toggle Notes due 2027, will be published in due course and available at http://www.ardholdings-sa.com/.
About Ardagh Group
Ardagh Group is a global supplier of infinitely recyclable metal and glass packaging for the world's leading brands. Ardagh operates 56 metal and glass production facilities in 12 countries, employing more than 16,000 people with sales of approximately $7bn.
Forward-Looking Statements
This press release includes "forward-looking statements" within the meaning of Section 27A of the U.S. Securities Act and Section 21E of the U.S. Securities Exchange Act of 1934, as amended. Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond our control. We caution you that the forward-looking information presented in this press release is not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking information contained in this press release. Any forward-looking information presented herein is made only as of the date of this press release, and we do not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.
Non-GAAP Financial Measures
This press release may contain certain financial measures such as Adjusted EBITDA, working capital, Adjusted operating cash flow from continuing operations, Adjusted free cash flow, net debt, Adjusted profit/(loss), Adjusted earnings/(loss) per share, and ratios relating thereto that are not calculated in accordance with IFRS or US GAAP. Non-GAAP financial measures may be considered in addition to GAAP financial information, but should not be used as substitutes for the corresponding GAAP measures. The non-GAAP financial measures used by Ardagh may differ from, and not be comparable to, similarly titled measures used by other companies.
Unaudited Consolidated Condensed Income Statement for the three months and years ended December 31, 2020 and 2019 |
Three months ended December 31, 2020 |
Three months ended December 31, 2019 |
|||||||||||
Before |
Exceptional |
Before |
Exceptional |
|||||||||
exceptional items |
items |
Total |
exceptional items |
items |
Total |
|||||||
$'m |
$'m |
$'m |
$'m |
$'m |
$'m |
|||||||
Revenue |
1,703 |
— |
1,703 |
1,581 |
— |
1,581 |
||||||
Cost of sales |
(1,449) |
(14) |
(1,463) |
(1,347) |
(4) |
(1,351) |
||||||
Gross profit |
254 |
(14) |
240 |
234 |
(4) |
230 |
||||||
Sales, general and administration expenses |
(92) |
(17) |
(109) |
(77) |
(9) |
(86) |
||||||
Intangible amortization and impairment |
(60) |
(8) |
(68) |
(57) |
— |
(57) |
||||||
Operating profit |
102 |
(39) |
63 |
100 |
(13) |
87 |
||||||
Net finance expense |
(81) |
— |
(81) |
(101) |
(91) |
(192) |
||||||
Share of post-tax loss in equity accounted joint venture |
(23) |
(3) |
(26) |
(10) |
(39) |
(49) |
||||||
Loss before tax |
(2) |
(42) |
(44) |
(11) |
(143) |
(154) |
||||||
Income tax charge |
(7) |
24 |
17 |
(18) |
(31) |
(49) |
||||||
Loss from continuing operations |
(9) |
(18) |
(27) |
(29) |
(174) |
(203) |
||||||
Profit from discontinued operation |
— |
— |
— |
71 |
1,537 |
1,608 |
||||||
(Loss)/profit for the year |
(9) |
(18) |
(27) |
42 |
1,363 |
1,405 |
||||||
(Loss)/earnings per share: |
($0.11) |
$5.94 |
||||||||||
Year ended December 31, 2020 |
Year ended December 31, 2019 |
|||||||||||
Before |
Exceptional |
Before |
Exceptional |
|||||||||
exceptional items |
items |
Total |
exceptional items |
items |
Total |
|||||||
$'m |
$'m |
$'m |
$'m |
$'m |
$'m |
|||||||
Revenue |
6,731 |
— |
6,731 |
6,660 |
— |
6,660 |
||||||
Cost of sales |
(5,679) |
(19) |
(5,698) |
(5,595) |
(2) |
(5,597) |
||||||
Gross profit |
1,052 |
(19) |
1,033 |
1,065 |
(2) |
1,063 |
||||||
Sales, general and administration expenses |
(350) |
(31) |
(381) |
(311) |
(51) |
(362) |
||||||
Intangible amortization and impairment |
(235) |
(8) |
(243) |
(233) |
— |
(233) |
||||||
Operating profit |
467 |
(58) |
409 |
521 |
(53) |
468 |
||||||
Net finance expense |
(264) |
(74) |
(338) |
(456) |
(203) |
(659) |
||||||
Share of post-tax loss in equity accounted joint venture |
(33) |
(15) |
(48) |
(10) |
(39) |
(49) |
||||||
Profit/(loss) before tax |
170 |
(147) |
23 |
55 |
(295) |
(240) |
||||||
Income tax charge |
(63) |
53 |
(10) |
(41) |
(3) |
(44) |
||||||
Profit/(loss) from continuing operations |
107 |
(94) |
13 |
14 |
(298) |
(284) |
||||||
Profit from discontinued operation |
— |
22 |
22 |
215 |
1,527 |
1,742 |
||||||
Profit for the year |
107 |
(72) |
35 |
229 |
1,229 |
1,458 |
||||||
Earnings per share: |
$0.15 |
$6.17 |
Unaudited Consolidated Condensed Statement of Financial Position |
|||
At December 31, 2020 |
At December 31, 2019 |
||
$'m |
$'m |
||
Non-current assets |
|||
Intangible assets |
2,756 |
2,884 |
|
Property, plant and equipment |
2,945 |
2,677 |
|
Other non-current assets |
717 |
651 |
|
6,418 |
6,212 |
||
Current assets |
|||
Inventories |
923 |
964 |
|
Trade and other receivables |
869 |
734 |
|
Cash and cash equivalents |
1,267 |
614 |
|
Other current assets including contract assets |
175 |
154 |
|
3,234 |
2,466 |
||
TOTAL ASSETS |
9,652 |
8,678 |
|
TOTAL EQUITY |
(361) |
(215) |
|
Non-current liabilities |
|||
Borrowings including lease obligations |
6,764 |
5,815 |
|
Other non-current liabilities |
1,261 |
1,133 |
|
8,025 |
6,948 |
||
Current liabilities |
|||
Borrowings including lease obligations |
97 |
95 |
|
Payables and other current liabilities |
1,891 |
1,850 |
|
1,988 |
1,945 |
||
TOTAL LIABILITIES |
10,013 |
8,893 |
|
TOTAL EQUITY and LIABILITIES |
9,652 |
8,678 |
Unaudited Consolidated Condensed Statement of Cash Flows |
||||
Year ended December 31, |
||||
2020 |
2019 |
|||
$'m |
$'m |
|||
Cash flows from operating activities |
||||
Cash generated from continuing operations |
1,037 |
1,179 |
||
Interest paid |
(296) |
(417) |
||
Income tax paid |
(49) |
(64) |
||
Net cash generated from operating activities - continuing operations |
692 |
698 |
||
Net cash generated from operating activities - discontinued operation (7) |
— |
141 |
||
Net cash generated from operating activities |
692 |
839 |
||
Cash flows used in investing activities |
||||
Capital expenditure |
(543) |
(505) |
||
Other non current asset investing cash flows |
(3) |
— |
||
Investing cash flows used in continuing operations |
(546) |
(505) |
||
Proceeds from disposal of discontinued operation, net of cash disposed of |
32 |
2,539 |
||
Investing cash flows used in discontinued operation |
— |
(107) |
||
Net cash (used in)/from investing activities |
(514) |
1,927 |
||
Cash flows from/(used in) financing activities |
||||
Changes in borrowings, net |
807 |
(2,282) |
||
Lease payments |
(93) |
(78) |
||
Dividends paid |
(139) |
(132) |
||
Other financing cash flows |
(100) |
(170) |
||
Financing cash flows from/(used in) continuing operations |
475 |
(2,662) |
||
Financing cash flows from discontinued operation |
— |
— |
||
Net cash inflow/(outflow) from financing activities |
475 |
(2,662) |
||
Net increase in cash and cash equivalents |
653 |
104 |
||
Cash and cash equivalents at beginning of the year |
614 |
530 |
||
Foreign exchange losses on cash and cash equivalents |
— |
(20) |
||
Cash and cash equivalents at end of the year |
1,267 |
614 |
Financial assets and liabilities |
||||
At December 31, 2020, the Group's net debt and available liquidity was as follows: |
||||
Drawn amount |
Undrawn amount |
|||
$'m |
$'m |
|||
Senior Secured and Senior Notes |
6,595 |
– |
||
Global Asset Based Loan Facility |
– |
599 |
||
Lease obligations |
366 |
– |
||
Other borrowings/credit lines |
14 |
1 |
||
Total borrowings / undrawn facilities |
6,975 |
600 |
||
Deferred debt issue costs and bond discounts / bond premium |
(114) |
– |
||
Net borrowings / undrawn facilities |
6,861 |
600 |
||
Cash and cash equivalents |
(1,267) |
1,267 |
||
Derivative financial instruments used to hedge foreign currency and interest rate risk |
105 |
– |
||
Net debt / available liquidity |
5,699 |
1,867 |
Reconciliation of (loss)/profit for the period to Adjusted profit |
||||||||
Three months ended December 31, |
Year ended December 31, |
|||||||
2020 |
2019 |
2020 |
2019 |
|||||
$'m |
$'m |
$'m |
$'m |
|||||
(Loss)/profit for the period - Group |
(27) |
1,405 |
35 |
1,458 |
||||
Share of post-tax loss in equity accounted joint venture |
26 |
49 |
48 |
49 |
||||
(1) |
1,454 |
83 |
1,507 |
|||||
Exceptional items, net of tax |
15 |
(1,401) |
57 |
(1,268) |
||||
Intangible amortization, net of tax |
46 |
44 |
180 |
193 |
||||
Losses/(gains) on derivative financial instruments and non-recurring Trivium transaction related foreign currency impact in net finance expense |
5 |
5 |
(15) |
9 |
||||
65 |
102 |
305 |
441 |
|||||
Share of Adjusted Profit/(loss) in equity accounted joint venture |
3 |
(10) |
36 |
(10) |
||||
Adjusted profit for the period - Group (2) |
68 |
92 |
341 |
431 |
||||
Weighted average common shares |
236.37 |
236.36 |
236.37 |
236.36 |
||||
(Loss)/earnings per share - Group |
(0.11) |
5.94 |
0.15 |
6.17 |
||||
Adjusted earnings per share - Group (2) |
0.28 |
0.39 |
1.44 |
1.82 |
Reconciliation of (loss)/profit from continuing operations for the period to Adjusted EBITDA from continuing operations, Adjusted operating cash flow from continuing operations and Adjusted free cash flow - Group |
||||||||
Three months ended December 31, |
Year ended December 31, |
|||||||
2020 |
2019 |
2020 |
2019 |
|||||
$'m |
$'m |
$'m |
$'m |
|||||
(Loss)/profit from continuing operations |
(27) |
(203) |
13 |
(284) |
||||
Income tax (credit)/charge |
(17) |
49 |
10 |
44 |
||||
Net finance expense |
81 |
192 |
338 |
659 |
||||
Depreciation and amortization |
179 |
167 |
688 |
652 |
||||
Exceptional operating items |
39 |
13 |
58 |
53 |
||||
Share of post-tax profit in equity accounted joint venture |
26 |
49 |
48 |
49 |
||||
Adjusted EBITDA from continuing operations |
281 |
267 |
1,155 |
1,173 |
||||
Movement in working capital |
179 |
257 |
(31) |
105 |
||||
Exceptional restructuring paid |
2 |
(3) |
(1) |
(12) |
||||
Capital expenditure (8) |
(191) |
(101) |
(543) |
(505) |
||||
Lease payments |
(22) |
(21) |
(90) |
(74) |
||||
Adjusted operating cash flow from continuing operations |
249 |
399 |
490 |
687 |
||||
Adjusted operating cash flow from discontinued operation |
— |
(25) |
— |
51 |
||||
Interest paid (9) |
(109) |
(82) |
(296) |
(411) |
||||
Income tax paid |
(15) |
(26) |
(49) |
(79) |
||||
Adjusted free cash flow - Group (10) |
125 |
266 |
145 |
248 |
______________________________ |
|
Related Footnotes |
|
(1) Continuing Operations results unless stated otherwise. A reconciliation to the most comparable GAAP measures can be found at the back of this release. |
|
(2) Adjusted earnings per share and Adjusted profit for the three and twelve months ended December 31, 2020 include the Group's share of the Adjusted profit/(loss) of its material equity accounted joint venture, Trivium Packaging B.V.. The comparative periods include the results of the divested Food & Specialty business which have been presented as a Discontinued Operation. |
|
(3) Payable on April 1, 2021 to shareholders of record on March 18, 2021. |
|
(4) Net debt is comprised of net borrowings and derivative financial instruments used to hedge foreign currency and interest rate risk, net of cash and cash equivalents. Net borrowings includes IFRS 16 lease obligations. Net debt to LTM Adjusted EBITDA, at December 31, 2019, reflects the LTM Adjusted EBITDA for Continuing Operations. |
|
(5) Includes the impact of COVID-19 related costs. |
|
(6) Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by revenue. |
|
(7) Operating cash flows from the Discontinued Operation for the year ended December 31, 2019, include interest and income tax payments of $6 million and $15 million. |
|
(8) Capital expenditure for the three and twelve months ended December 31, 2020, includes $84 million and $217 million relating to Business Growth Investment projects respectively. |
|
(9) Interest paid in the year ended December 31, 2019, excludes $12 million in respect of the redemption, in August 2019, of the Group's $1,650 million 7.250% Senior Notes due 2024 and redemptions, in November 2019, of the Group's $1,000 million 4.625% Senior Secured Notes due 2023, €440 million 4.125% Senior Secured Notes due 2023 and €750 million 6.750% Senior Notes due 2024, related to the interest payable from the date the Notes were called for redemption to the redemption date. |
|
(10) Adjusted free cash flow - Group for the three and twelve months ended December 31, 2019 reflect that the Group divested the Food & Specialty business as of October 31, 2019. |
SOURCE Ardagh Group S.A.