UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of August 2016
Commission File Number: 001-37669
Nomad Foods Limited
(Translation of registrants name in English)
No. 5 New Square
Bedfont Lakes Business Park
Feltham, Middlesex TW14 8HA
+ (44) 208 918 3200
(Address of Principal Executive Offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ¨
Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ¨
Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrants home country), or under the rules of the home country exchange on which the registrants securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrants security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.
Financial Results
On August 25, 2016, Nomad Foods Limited (the Company) issued a press release announcing its financial results for the three and six month periods ended June 30, 2016 (2Q 2016). The Company also issued Condensed Consolidated Interim Financial Statements for 2Q 2016. The Condensed Consolidated Interim Financial Statements for 2Q 2016 attached as Exhibit 99.2 to this Report on Form 6-K are incorporated by reference into the registration statement on Form S-8 filed with the Securities and Exchange Commission on May 3, 2016 (File No. 333-211095).
The press release and interim financial statements are furnished as Exhibits 99.1 and 99.2, respectively, to this Report on Form 6-K.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
NOMAD FOODS LIMITED | ||
By: | /s/ Paul Kenyon | |
Name: | Paul Kenyon | |
Title: | Chief Financial Officer |
Dated: August 25, 2016
Exhibit Index
Exhibit |
Exhibit Title | |
99.1 | Press Release issued by Nomad Foods Limited on August 25, 2016 relating to the Companys financial results for the three and six month periods ended June 30, 2016. | |
99.2 | Condensed Consolidated Interim Financial Statements (unaudited) for the three and six months ended June 30, 2016. |
Exhibit 99.1
NOMAD FOODS LIMITED ANNOUNCES FINANCIAL RESULTS FOR THE PERIODS ENDED JUNE 30, 2016
FELTHAM, United Kingdom, August 25, 2016 /PRNewswire/ Nomad Foods Limited (Nomad Foods or the Company) (NYSE: NOMD), today issues the following trading update for the three and six month periods ended June 30, 2016.
Reported Results
Nomad Foods is presenting as reported consolidated operating results and financial information for the three and six months ended June 30, 2016.
Highlights for the three months ended June 30, 2016
| Revenue for the three months ended June 30, 2016 was 455.9 million, resulting in a 7.3 million loss after tax, which includes exceptional items of 55.1 million. |
| For the three months ended June 30, 2015, revenue was 102.8 million, resulting in a loss after tax of 396.6 million, primarily resulting from exceptional non-cash charges related to the Founder Preferred Shares Annual Dividend Amount of 349.0 million. |
| For the three months ended June 30, 2016, loss per share was 0.04 compared to a loss per share of 4.41 in the three months ended June 30, 2015. |
Highlights for the six months ended June 30, 2016
| Revenue for the six months ended June 30, 2016 was 1,003.0 million, resulting in a 34.9 million profit after tax, which includes exceptional items of 78.2 million. |
| For the six months ended June 30, 2015, revenue was 102.8 million, resulting in a loss after tax of 541.0 million, primarily resulting from exceptional non-cash charges related to the Founder Preferred Shares Annual Dividend Amount of 492.6 million. |
| For the six months ended June 30, 2016, earnings per share was 0.19 compared to a loss per share of 7.73 in the six months ended June 30, 2015. |
As Adjusted and Pro Forma As Adjusted Results
Highlights for the three months ended June 30, 2016
Nomad Foods is presenting As Adjusted financial information for the three months ended June 30, 2016. As Adjusted financial information for the three months ended June 30, 2016 includes the reported results of Nomad Foods for such period, adjusted for share based payment charges, exceptional items and non-cash foreign currency translation charges/gains.
For comparative purposes, Nomad Foods is presenting Pro Forma As Adjusted financial information for the three months ended June 30, 2015. Pro Forma As Adjusted financial information for the three months ended June 30, 2015 includes the reported results of Nomad Foods for such period, which includes the results of Iglo Foods Holdings Limited and its subsidiaries (the Iglo Group) from June 1, 2015 and (i) the reported results of the Iglo Group for the two months ended May 31, 2015; and (ii) the consolidated carve out results of Findus Sverige AB and its subsidiaries (the Findus Group) for the three months ended June 30, 2015. The Pro Forma As Adjusted results have been normalised for transaction-related items, exceptional items, foreign currency translation charges/gains and taxation.
Please see the non-IFRS reconciliation tables attached hereto and the schedules accompanying this release for an explanation and reconciliation of the As Adjusted and Pro Forma As Adjusted financial information to the reported results of Nomad Foods.
Financial Information
in millions, except per share data | Reported/As Adjusted for the three months ended June 30, 2016 |
Pro Forma As Adjusted for the three months ended June 30, 2015 |
Difference | % | ||||||||||||
Revenue |
455.9 | 488.0 | (32.1 | ) | (6.6 | %) | ||||||||||
Gross profit |
139.6 | 148.4 | (8.8 | ) | (5.9 | %) | ||||||||||
Gross profit margin |
30.6 | % | 30.4 | % | 0.2 | % | 0.7 | % | ||||||||
Adjusted EBITDA |
77.9 | 72.9 | 5.0 | 6.9 | % | |||||||||||
Adjusted EBITDA margin |
17.1 | % | 14.9 | % | 2.2 | % | 14.8 | % | ||||||||
Adjusted profit for the period |
35.4 | 31.6 | 3.8 | 12.0 | % | |||||||||||
Adjusted basic and diluted earnings per share |
| 0.19 | | 0.18 | | 0.01 | 5.6 | % |
1
| Revenue was down 32.1 million or 6.6%, year-on-year. Adjusting for currency impacts of 12.5 million and the exit from Russia of 1.6 million, the like for like decline was 3.8% - a 2.3% improvement on the rate of decline in the first quarter of 2016. As has been the case in the past few quarters, the decline in sales was driven by the Companys three largest markets, namely the UK, Italy and to a lesser extent Germany, although each of these markets again showed reduced rates of decline year-on-year compared to the prior quarter. |
| Gross Profit declined 8.8 million compared to the Pro Forma As Adjusted Gross Profit, driven primarily by lower sales volumes and product mix partially offset by favourable pricing impacts. |
| Gross Profit Margin improved by 0.2% compared to the Pro Forma As Adjusted Gross Profit Margin, driven by favourable pricing impacts, improved trade terms management and a reduction in input costs. |
| As Adjusted EBITDA for the three months ended June 30, 2016 improved by 5.0 million to 77.9 million, representing 17.1% of revenues. This was due to the reduction in Gross Profit as discussed above, offset by 12.1 million lower advertising and promotion (A&P) investment as the Company re-phased advertising spend to align with the anticipated launch of the new advertising in the second half of the year and 2.1 million lower year-on-year indirect costs as a result of synergy realisation and benefits from the Companys lean reorganisation programme. |
| As Adjusted Earnings per Share increased by 1 Euro cent year-on-year, due to the increase in As Adjusted Profit for the period. |
Highlights for the six months ended June 30, 2016
Nomad Foods is presenting As Adjusted financial information for the six months ended June 30, 2016. As Adjusted financial information for the six months ended June 30, 2016 includes the reported results of Nomad Foods for such period, adjusted for share based payment charges, exceptional items and non-cash foreign currency translation charges/gains.
For comparative purposes, Nomad Foods is presenting Pro Forma As Adjusted financial information for the six months ended June 30, 2015. Pro Forma As Adjusted financial information for the six months ended June 30, 2015 includes the reported results of Nomad Foods for such period, which includes the results of the Iglo Group from June 1, 2015 and (i) the reported results of the Iglo Group for the five months ended May 31, 2015; and (ii) the consolidated carve out results of the Findus Group for the six months ended June 30, 2015. The Pro Forma As Adjusted results have been normalised for the differential in trading days (excluding the additional day for the leap year in 2016) between year-on-year periods, transaction-related items, exceptional items, foreign currency translation charges/gains and taxation.
Please see the non-IFRS reconciliation tables attached hereto and the schedules accompanying this release for an explanation and reconciliation of the As Adjusted and Pro Forma As Adjusted financial information to the reported results of Nomad Foods.
Financial Information
in millions, except per share data | Reported/As Adjusted for the six months ended June 30, 2016 |
Pro Forma As Adjusted for the six months ended June 30, 2015 |
Difference | % | ||||||||||||
Revenue |
1,003.0 | 1,058.8 | (55.8 | ) | (5.3 | %) | ||||||||||
Gross profit |
307.1 | 327.1 | (20.0 | ) | (6.1 | %) | ||||||||||
Gross profit margin |
30.6 | % | 30.9 | % | (0.3 | %) | (1.0 | %) | ||||||||
Adjusted EBITDA |
177.7 | 178.5 | (0.8) | (0.4 | %) | |||||||||||
Adjusted EBITDA margin |
17.7 | % | 16.9 | % | 0.8 | % | 4.7 | % | ||||||||
Adjusted profit for the period |
88.4 | 89.8 | (1.4 | ) | (1.6 | %) | ||||||||||
Adjusted basic and diluted earnings per share |
| 0.48 | | 0.50 | (0.02 | ) | (4.0 | %) |
| Revenue was down 55.8 million or 5.3%, year-on-year. Adjusting for currency impacts of 18.1 million, the exit from Russia of 2.5 million, an additional trading day in the three months ended March 31, 2016 due to the leap year of (9.5) million and the business acquisition of La Cocinera in Spain of (8.3) million, the like for like decline was 5.0%. As has been the case in the past few quarters, the decline in sales was driven by the Companys three largest markets, namely the UK, Italy and Germany, although each of these markets showed a reduced rate of decline year-on-year compared to the second half of 2015. |
| Gross Profit declined 20.0 million compared to the Pro Forma As Adjusted Gross Profit, driven primarily by lower sales volumes. |
| Gross Profit Margin declined by 0.3% compared to the Pro Forma As Adjusted Gross Profit Margin, driven by an adverse mix and the dilutive effect of the La Cocinera acquisition, partly offset by favourable pricing, improved trade terms management and a reduction in input costs. |
| As Adjusted EBITDA for the six months ended June 30, 2016 decreased by 0.8 million to 177.7 million, representing 17.7% of revenues. This was due to the reduction in Gross Profit discussed above, offset by 15.0 million lower A&P investment as the Company re-phased advertising spend to align with the anticipated launch of the new advertising in the second half of the year and 3.8 million lower year-on-year indirect costs as a result of synergy realisation and benefits from the Companys lean reorganisation programme. |
| As Adjusted Earnings per Share decreased by 2 Euro cents year-on-year, due to the decrease in As Adjusted Profit for the period. |
2
Management Comments
Stéfan Descheemaeker, Nomad Foods Chief Executive Officer, stated, We managed to successfully slow the rate of sales decline for the third successive quarter amidst challenging market conditions and have now halved the rate of decline since the trough in the three months ended September 30, 2015. We have maintained margins and cash generation consistent with our internal outlook. As we continue to implement our strategy and our actions start to reach the market place through the balance of the year, I am encouraged by our progressive quarterly improvement to the top line trend. We are highly confident of delivering our forecast synergies from combining the Findus and Iglo businesses and I am pleased with our progress to date on both integration and footprint consolidation. We remain committed to long-term value creation and I am encouraged with the team spirit being displayed during this turnaround phase.
Noam Gottesman, Nomad Foods Co-Chairman and Founder, commented, We believe that Stéfan and the whole Nomad Foods team have identified the correct strategy and are making the right decisions. There are encouraging indicators in Must Win Battles and we are pleased with our progress to date. Our immediate priority remains stabilizing our top line and further improving our strong foundation to support long-term value creation.
Conference Call
A conference call with members of the executive management team will be held to discuss the results with additional comments and details.
The conference call is scheduled to begin at 8:30 AM Eastern Daylight Time on Thursday, August 25, 2016. To participate on the live call listeners in North America may dial 888-819-8038 and international listeners may dial 913-312-6670.
Additionally, there will be a presentation to accompany the conference call and the call is being webcast and both can be accessed at Nomad Foods website at www.nomadfoods.com under Investor Relations. A replay of the conference call will be available on the Company website for two weeks following the event and can be accessed by listeners in North America by dialing 877-870-5176 and by international listeners by dialing 858-384-5517; the replay pin number is 8709528.
As Adjusted and Pro Forma As Adjusted Financial Information
As Adjusted financial information presented in this press release is based on the historical financial statements of Nomad Foods. Pro Forma As Adjusted financial information presented in this press release is based on the historical financial statements of Nomad Foods, as well as the historical financial statements of the Iglo Group and the Findus Group and has been prepared to reflect the acquisition of both the Iglo Group and the Findus Group and the changes in the financing structure associated with the acquisition of both Groups. As Adjusted and Pro Forma As Adjusted financial information should be read in conjunction with the audited financial statements of Nomad Foods included in this press release.
The As Adjusted and Pro Forma adjustments presented herein are based upon certain assumptions that Nomad Foods believes to be reasonable. As Adjusted and Pro Forma As Adjusted financial information is presented for informational purposes only and is not necessarily indicative of the combined financial position or results of operations that would have been realized had the acquisition of the Iglo Group or the Findus Group occurred on an earlier date, nor is it meant to be indicative of any anticipated combined financial position or future results of operations that the combined group will experience. The Pro Forma As Adjusted financial information was not prepared in accordance with the SECs rules and standards relating to pro forma financial information and does not reflect the cost of any integration or benefits from the acquisition of the Iglo Group and Findus Group that may be derived in the future.
3
Non-IFRS Financial Measures
Nomad Foods also utilizes certain additional key performance indicators described below. Nomad Foods believe these indicators provide an important alternative measure with which to monitor and evaluate the Companys ongoing financial results, as well as to reflect its acquisitions. Nomad Foods calculation of EBITDA, As Adjusted EBITDA, As Adjusted EBITDA margin, As Adjusted profit, As Adjusted basic and diluted earnings per share, revenue adjusted for certain items, Pro Forma As Adjusted financial information and As Adjusted operating cash flow before tax may be different from the calculations used by other companies and comparability may therefore be limited. EBITDA, As Adjusted EBITDA, As Adjusted EBITDA margin, As Adjusted profit, As Adjusted basic and diluted earnings per share, revenue adjusted for certain items, Pro Forma As Adjusted financial information and As Adjusted operating cash flow before tax are non-IFRS measures and you should not consider them an alternative or substitute for Profit or Loss after tax as a measure of operating performance.
EBITDA is Profit/Loss before tax for the period before net financing costs, depreciation and amortization. As Adjusted EBITDA is EBITDA adjusted to remove the impact of share based payment charges, exceptional items, charges relating to the Founders Preferred Shares Annual Dividend Amount, charges relating to the redemption of warrants and other similar items. Pro Forma As Adjusted EBITDA is As Adjusted EBITDA further adjusted to add the results of the Iglo Group and Findus Group to the reported results of Nomad Foods for periods when the Iglo Group and the Findus Group, respectively, were not owned by Nomad Foods. As Adjusted Operating cash flow before tax is As Adjusted EBITDA adjusted for working capital movement, movements in employee benefits and provisions and capital expenditures.
We believe EBITDA, As Adjusted EBITDA, Pro Forma As Adjusted EBITDA and As Adjusted operating cash flow before tax are useful indicators and can assist securities analysts, investors and other parties to perform their own evaluations. Accordingly, the information has been disclosed to permit a more complete and comprehensive analysis of our operating performance. EBITDA and similar measures are used by different companies for different purposes and are often calculated in ways that reflect the individual needs and circumstances of these companies. You should exercise caution in comparing EBITDA, As Adjusted EBITDA, Pro Forma As Adjusted EBITDA and As Adjusted operating cash flow before tax with similarly titled measures of other companies. EBITDA, As Adjusted EBITDA, Pro Forma As Adjusted EBITDA and As Adjusted operating cash flow before tax are not measures of liquidity or performance calculated in accordance with IFRS and should be viewed as a supplement to, not a substitute for, our results of operations presented in accordance with IFRS.
About Nomad Foods Limited
Nomad Foods (NYSE: NOMD) is a leading frozen foods company building a global portfolio of best-in-class food companies and brands within the frozen category and across the broader food sector. Nomad Foods produces, markets and distributes brands in 17 countries and has the leading market share in Western Europe. The Companys portfolio of leading frozen food brands includes Birds Eye, Iglo, and Findus. More information on Nomad Foods Limited is available at http://www.nomadfoods.com.
4
Nomad Foods Limited As Reported
Statement of Profit or Loss (unaudited)
Three months ended June 30, 2016 and June 30, 2015
Three months ended June 30, 2016 millions |
Three months ended June 30, 2015 millions |
|||||||
Revenue |
455.9 | 102.8 | ||||||
Cost of sales |
(316.3 | ) | (95.9 | ) | ||||
|
|
|
|
|||||
Gross profit |
139.6 | 6.9 | ||||||
Other operating expenses |
(74.8 | ) | (19.2 | ) | ||||
Charge related to Founder Preferred Shares Annual Dividend Amount & Warrant Redemption Amount |
| (348.6 | ) | |||||
Exceptional items |
(55.1 | ) | (20.9 | ) | ||||
|
|
|
|
|||||
Operating profit/(loss) |
9.7 | (381.8 | ) | |||||
Finance income |
3.6 | 0.9 | ||||||
Finance costs |
(21.5 | ) | (15.0 | ) | ||||
|
|
|
|
|||||
Net financing costs |
(17.9 | ) | (14.1 | ) | ||||
|
|
|
|
|||||
Loss before tax |
(8.2 | ) | (395.9 | ) | ||||
Taxation |
0.9 | (0.7 | ) | |||||
|
|
|
|
|||||
Loss for the period attributable to Parent Company |
(7.3 | ) | (396.6 | ) | ||||
|
|
|
|
|||||
Basic and diluted loss per share |
||||||||
Loss for the period in millions |
(7.3 | ) | (396.6 | ) | ||||
Weighted average shares outstanding |
183,570,821 | 89,935,672 | ||||||
Basic and diluted loss per share in |
(0.04 | ) | (4.41 | ) |
5
Nomad Foods Limited As Reported
Statement of Profit or Loss (unaudited)
Six months ended June 30, 2016 and June 30, 2015
Six months ended June 30, 2016 millions |
Six months ended June 30, 2015 millions |
|||||||
Revenue |
1,003.0 | 102.8 | ||||||
Cost of sales |
(695.9 | ) | (95.9 | ) | ||||
|
|
|
|
|||||
Gross profit |
307.1 | 6.9 | ||||||
Other operating expenses |
(154.8 | ) | (19.4 | ) | ||||
Charge related to Founder Preferred Shares Annual Dividend Amount & Warrant Redemption Amount |
| (492.2 | ) | |||||
Exceptional items |
(78.2 | ) | (21.5 | ) | ||||
|
|
|
|
|||||
Operating profit/(loss) |
74.1 | (526.2 | ) | |||||
Finance income |
19.2 | 0.9 | ||||||
Finance costs |
(42.8 | ) | (15.0 | ) | ||||
|
|
|
|
|||||
Net financing costs |
(23.6 | ) | (14.1 | ) | ||||
|
|
|
|
|||||
Profit/(loss) before tax |
50.5 | (540.3 | ) | |||||
Taxation |
(15.6 | ) | (0.7 | ) | ||||
|
|
|
|
|||||
Profit/(loss) for the period attributable to Parent Company |
34.9 | (541.0 | ) | |||||
|
|
|
|
|||||
Basic earnings/(loss) per share |
||||||||
Profit/(loss) for the period in millions |
34.9 | (541.0 | ) | |||||
Weighted average shares outstanding |
183,348,069 | 69,980,337 | ||||||
Basic earnings/(loss) per share in |
0.19 | (7.73 | ) | |||||
Diluted earnings/(loss) per share |
||||||||
Profit/(loss) for the period in millions |
34.9 | (541.0 | ) | |||||
Weighted average shares outstanding |
183,380,256 | 69,980,337 | ||||||
Diluted earnings/(loss) per share in |
0.19 | (7.73 | ) |
6
Nomad Foods Limited As Reported
Statement of Financial Position
As at June 30, 2016 (unaudited) and December 31, 2015 (audited)
As at June 30, 2016 millions |
As at December 31, 2015 millions |
|||||||
Non-current assets |
||||||||
Goodwill |
1,688.7 | 1,676.8 | ||||||
Intangibles |
1,726.9 | 1,729.6 | ||||||
Property, plant and equipment |
300.1 | 318.2 | ||||||
Other receivables |
0.3 | | ||||||
Deferred tax assets |
58.6 | 60.6 | ||||||
|
|
|
|
|||||
Total non-current assets |
3,774.6 | 3,785.2 | ||||||
|
|
|
|
|||||
Current assets |
||||||||
Cash and cash equivalents |
505.6 | 618.7 | ||||||
Inventories |
285.6 | 319.6 | ||||||
Trade and other receivables |
113.7 | 118.7 | ||||||
Indemnification assets |
61.3 | 77.8 | ||||||
Capitalized borrowing costs |
5.0 | 5.0 | ||||||
Derivative financial instruments |
5.5 | 4.7 | ||||||
|
|
|
|
|||||
Total current assets |
976.7 | 1,144.5 | ||||||
|
|
|
|
|||||
Total assets |
4,751.3 | 4,929.7 | ||||||
|
|
|
|
|||||
Current liabilities |
||||||||
Bank overdrafts |
232.0 | 432.6 | ||||||
Derivative financial instruments |
3.6 | 1.4 | ||||||
Current tax payable |
114.7 | 97.7 | ||||||
Trade and other payables |
404.3 | 422.3 | ||||||
Provisions |
108.8 | 86.7 | ||||||
|
|
|
|
|||||
Total current liabilities |
863.4 | 1,040.7 | ||||||
|
|
|
|
|||||
Non-current liabilities |
||||||||
Loans and borrowings |
1,457.8 | 1,491.1 | ||||||
Employee benefits |
213.7 | 168.9 | ||||||
Trade and other payables |
1.4 | 1.6 | ||||||
Deferred tax liabilities |
326.3 | 339.3 | ||||||
|
|
|
|
|||||
Total non-current liabilities |
1,999.2 | 2,000.9 | ||||||
|
|
|
|
|||||
Total liabilities |
2,862.6 | 3,041.6 | ||||||
|
|
|
|
|||||
Net assets |
1,888.7 | 1,888.1 | ||||||
|
|
|
|
|||||
Equity attributable to equity holders |
||||||||
Share capital |
| | ||||||
Capital reserve |
1,800.5 | 1,762.4 | ||||||
Share based compensation reserve |
0.7 | 0.1 | ||||||
Founder Preferred Share Dividend reserve |
493.4 | 531.5 | ||||||
Translation reserve |
80.7 | 84.5 | ||||||
Cash flow hedging reserve |
2.2 | 1.1 | ||||||
Accumulated deficit |
(488.8 | ) | (491.5 | ) | ||||
|
|
|
|
|||||
Total equity |
1,888.7 | 1,888.1 | ||||||
|
|
|
|
7
Nomad Foods Limited As Reported
Statement of Cash Flows (unaudited)
For the six months ended June 30, 2016 and the six months ended June 30, 2015
For the six months ended millions |
For the six months ended millions |
|||||||
Cash flows from operating activities |
||||||||
Profit/(loss) for the period |
34.9 | (541.0 | ) | |||||
Reconciliation of profit/(loss) to net cash provided by operating activities: |
||||||||
Exceptional items |
78.2 | 21.5 | ||||||
Non-cash charge related to Founder Preferred Shares Annual Dividend Amount and Warranty Redemption Amount |
| 492.2 | ||||||
Non-cash fair value purchase price adjustment of inventory |
| 26.0 | ||||||
Share based payment expense |
0.6 | | ||||||
Depreciation and amortization |
24.8 | 2.7 | ||||||
Loss on disposal of property, plant and equipment |
0.2 | | ||||||
Finance costs |
42.8 | 15.0 | ||||||
Finance income |
(19.2 | ) | (0.9 | ) | ||||
Taxation |
15.6 | 0.7 | ||||||
|
|
|
|
|||||
Operating cash flow before changes in working capital, provisions and exceptional items |
177.9 | 16.2 | ||||||
Decrease/(increase) in inventories |
25.2 | (4.1 | ) | |||||
(Increase)/decrease in trade and other receivables |
(3.7 | ) | 24.7 | |||||
(Decrease)/increase in trade and other payables |
(8.3 | ) | 22.7 | |||||
(Decrease)/increase in employee benefits and other provisions |
(2.0 | ) | 0.4 | |||||
|
|
|
|
|||||
Cash generated from operations before tax and exceptional items |
189.1 | 59.9 | ||||||
Cash flows relating to exceptional items |
(32.0 | ) | (73.0 | ) | ||||
Tax paid |
(5.4 | ) | (1.4 | ) | ||||
|
|
|
|
|||||
Net cash generated from/(used in) operating activities |
151.7 | (14.5 | ) | |||||
|
|
|
|
|||||
Cash flows from investing activities |
||||||||
Purchase of Iglo, net of cash acquired |
| (682.1 | ) | |||||
Contingent consideration for purchase of Frudesa brand |
(8.0 | ) | | |||||
Purchase of property, plant and equipment |
(12.2 | ) | (1.6 | ) | ||||
Purchase of intangibles |
(0.1 | ) | | |||||
Purchase of portfolio investments |
| (320.6 | ) | |||||
Redemption of portfolio investments |
| 178.3 | ||||||
|
|
|
|
|||||
Net cash used in investing activities |
(20.3 | ) | (826.0 | ) | ||||
|
|
|
|
|||||
Cash flows from financing activities |
||||||||
Proceeds from issuance of Ordinary Shares |
| 1,014.2 | ||||||
Repayment of loan principal |
| (490.0 | ) | |||||
Net payment of finance leases |
(0.4 | ) | | |||||
Payment of financing fees |
| (5.4 | ) | |||||
Interest paid |
(35.5 | ) | (11.5 | ) | ||||
Interest received |
4.6 | 0.1 | ||||||
|
|
|
|
|||||
Net cash (used in)/generated from financing activities |
(31.3 | ) | 507.4 | |||||
|
|
|
|
|||||
Net increase/(decrease) in cash and cash equivalents |
100.1 | (333.1 | ) | |||||
|
|
|
|
|||||
Cash and cash equivalents at beginning of period |
186.1 | 402.2 | ||||||
Effect of exchange rate fluctuations |
(12.6 | ) | 60.1 | |||||
|
|
|
|
|||||
Cash and cash equivalents at end of period(a) |
273.6 | 129.2 | ||||||
|
|
|
|
(a) | Cash and cash equivalents comprise cash at bank of 505.6 million less bank overdrafts of 232.0 million (June 30, 2015: cash at bank of 608.0 million less bank overdrafts of 478.8 million). |
8
Nomad Foods Limited
As Adjusted Financial Information
(In millions, except per share data)
The following table reconciles As Adjusted financial information for the three months ended June 30, 2016 to the reported results of Nomad Foods for such period.
As Adjusted Statement of Profit or Loss (unaudited)
Three Months Ended June 30, 2016
in millions, except per share data | As reported for the three months ended June 30, 2016 |
Adjustments | As Adjusted for the three months ended June 30, 2016 |
|||||||||
Revenue |
455.9 | | 455.9 | |||||||||
Cost of sales |
(316.3 | ) | | (316.3 | ) | |||||||
|
|
|
|
|
|
|||||||
Gross profit |
139.6 | | 139.6 | |||||||||
Other operating expenses |
(74.8 | ) | 0.4 | (a) | (74.4 | ) | ||||||
Exceptional items |
(55.1 | ) | 55.1 | (b) | | |||||||
|
|
|
|
|
|
|||||||
Operating profit |
9.7 | 55.5 | 65.2 | |||||||||
Finance income |
3.6 | (1.3 | ) | 2.3 | ||||||||
Finance costs |
(21.5 | ) | | (21.5 | ) | |||||||
|
|
|
|
|
|
|||||||
Net financing costs |
(17.9 | ) | (1.3 | )(c) | (19.2 | ) | ||||||
|
|
|
|
|
|
|||||||
(Loss)/profit before tax |
(8.2 | ) | 54.2 | 46.0 | ||||||||
Taxation |
0.9 | (11.5 | )(d) | (10.6 | ) | |||||||
|
|
|
|
|
|
|||||||
(Loss)/profit for the period |
(7.3 | ) | 42.7 | 35.4 | ||||||||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding - basic(e) |
183,570,821 | 183,570,821 | ||||||||||
Basic (loss)/earnings per share |
(0.04 | ) | 0.19 | |||||||||
Weighted average shares outstanding diluted(f) |
183,570,821 | 183,600,409 | ||||||||||
Diluted (loss)/earnings per share |
(0.04 | ) | 0.19 |
(a) | Adjustment to add back share based payment charge. |
(b) | Adjustment to add back exceptional items which management believes do not have a continuing impact. See table EBITDA and As Adjusted EBITDA (unaudited) three months ended June 30, 2016 for a detailed list of exceptional items. |
(c) | Adjustment to eliminate (1.3) million of non-cash foreign exchange translation gains. |
(d) | Adjustment to reflect the tax impact of the above at the applicable tax rate for each exceptional item, determined by the nature of the item and the jurisdiction in which it arises. |
(e) | Basic weighted average shares outstanding includes the 2015 Non-Executive Directors Restricted Stock Award shares from the date of vesting. |
(f) | Diluted weighted average shares outstanding has been adjusted by the dilutive impact of the 2015 and 2016 Non-Executive Directors Restricted Stock Awards. |
9
Nomad Foods Limited
As Adjusted Financial Information
(In millions)
The following table reconciles EBITDA and As Adjusted EBITDA for the three months ended June 30, 2016 to the reported results of Nomad Foods for such period.
EBITDA and As Adjusted EBITDA (unaudited)
Three Months Ended June 30, 2016
in millions | As reported for the three months ended June 30, 2016 |
|||
Loss before tax |
(8.2) | |||
Net financing costs |
17.9 | |||
Depreciation |
11.0 | |||
Amortization |
1.7 | |||
|
|
|||
EBITDA |
22.4 | |||
Exceptional items: |
||||
Transactions related costs |
0.7 | (a) | ||
Costs related to management incentive plans |
0.7 | (b) | ||
Investigation of strategic opportunities |
1.6 | (c) | ||
Supply chain reconfiguration |
39.7 | (d) | ||
Other restructuring costs |
(0.9 | )(e) | ||
Integration costs |
8.3 | (f) | ||
Remeasurement of indemnification assets |
5.0 | (g) | ||
Other Adjustments: |
||||
Share based payment charge |
0.4 | (h) | ||
As Adjusted EBITDA(i) |
77.9 | |||
Working capital movement |
20.2 | |||
Decrease in employee benefits and other provisions |
(0.7 | ) | ||
Capital expenditure |
(6.5 | ) | ||
|
|
|||
As Adjusted operating cash flow before tax |
90.9 | |||
|
|
(a) | Elimination of costs incurred in relation to completed acquisitions. |
(b) | Adjustment to eliminate long term management incentive scheme costs from prior ownership. |
(c) | Elimination of costs incurred in relation to investigation of strategic opportunities for the combined group following acquisition by the Company and other items considered non-recurring. |
(d) | Elimination of supply chain reconfiguration costs, namely the closure of the Bjuv factory. |
(e) | Elimination of other restructuring costs associated with operating locations. |
(f) | Elimination of costs recognized by Nomad Foods relating to the integration of the Findus Group. |
(g) | Adjustment to reflect the remeasurement of the indemnification assets recognized on the acquisition of the Findus Group, which is capped at the value of shares held in escrow at the share price as at June 30, 2016. |
(h) | Elimination of share payment charge relating to the Nomad Foods 2015 Long Term Incentive Plan |
(i) | As Adjusted EBITDA margin 17.1% for the three months ended June 30, 2016 is calculated by dividing As Adjusted EBITDA by As Adjusted revenue. |
10
Nomad Foods Limited
Pro Forma As Adjusted Financial Information
(In millions, except per share data)
The following table reconciles Pro Forma As Adjusted financial information for the three months ended June 30, 2015 to the reported results of Nomad Foods for such period.
Pro Forma As Adjusted Statement of Profit or Loss (unaudited)
Three Months Ended June 30, 2015
in millions, except per share data | As reported for the three months ended June 30, 2015 |
Add Iglo Group unaudited results for the two months ended May 31, 2015 |
Add Findus Group unaudited results for the three months ended June 30, 2015 |
Combined | Adjustments | Combined Pro Forma As
Adjusted ended June 30, |
||||||||||||||||||
Revenue |
102.8 | 242.8 | 150.6 | 496.2 | (8.2 | )(a) | 488.0 | |||||||||||||||||
Cost of sales |
(95.9 | ) | (159.4 | ) | (116.3 | ) | (371.6 | ) | 32.0 | (b) | (339.6 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross profit |
6.9 | 83.4 | 34.3 | 124.6 | 23.8 | 148.4 | ||||||||||||||||||
Other operating expenses |
(19.2 | ) | (46.7 | ) | (24.2 | ) | (90.1 | ) | 1.5 | (c) | (88.6 | ) | ||||||||||||
Founder Preferred Shares Annual Dividend Amount & Warrant Redemption Amount |
(348.6 | ) | | | (348.6 | ) | 348.6 | (d) | | |||||||||||||||
Exceptional items |
(20.9 | ) | (63.7 | ) | 3.3 | (81.3 | ) | 81.3 | (e) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating (loss)/profit |
(381.8 | ) | (27.0 | ) | 13.4 | (395.4 | ) | 455.2 | 59.8 | |||||||||||||||
Finance income |
0.9 | 1.6 | 1.2 | 3.7 | (2.1 | ) | 1.6 | |||||||||||||||||
Finance costs |
(15.0 | ) | (48.0 | ) | (4.3 | ) | (67.3 | ) | 46.9 | (20.4 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net financing costs |
(14.1 | ) | (46.4 | ) | (3.1 | ) | (63.6 | ) | 44.8 | (f) | (18.8 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Loss)/profit before tax |
(395.9 | ) | (73.4 | ) | 10.3 | (459.0 | ) | 500.0 | 41.0 | |||||||||||||||
Taxation |
(0.7 | ) | (48.4 | ) | (2.9 | ) | (52.0 | ) | 42.6 | (g) | (9.4 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Loss)/profit for the period |
(396.6 | ) | (121.8 | ) | 7.4 | (511.0 | ) | 542.6 | 31.6 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Weighted average shares outstanding basic and diluted(h) |
89,935,672 | 179,342,960 | ||||||||||||||||||||||
Basic and diluted (loss)/earnings per share |
(4.41 | ) | 0.18 |
(a) | Adjustments to (i) decrease revenue by (8.1) million for the differential in trading days between year-on-year periods, (ii) eliminate a 0.1 million credit from intercompany trade between the Findus Group and Iglo Group for the three months ended June 30, 2015 and (iii) reflect accounting policy alignment between Findus Group and Nomad Foods policies to reclassify (0.2) million of advertising and promotion expenses from other operating expenses for the Findus Group three month period. |
(b) | Adjustments to (i) decrease cost of sales by 5.1 million for the differential in trading days between year-on-year periods, (ii) add back 26.0 million non-cash charge related to the increase in inventory fair value recorded as part of the Iglo Groups purchase price accounting (PPA); (iii) increase depreciation expense by (0.4) million net to reflect the Iglo and Findus PPA adjustments to the fair value of property, plant and equipment, (iv) eliminate (0.1) million of intercompany trade between the Findus Group and Iglo Group for the three months ended June 30, 2015 and (v) reverse a 1.4 million non-cash Iglo acquisition accounting adjustment relating to the discontinuation of hedge accounting on acquired derivatives. |
(c) | Adjustments to (i) reflect (0.6) million incremental amortization on the increase in the fair value uplift of brands and customer lists recorded as part of the Findus acquisition PPA (there was no increase in the value of definite life intangible assets as part of the Iglo Group PPA); (ii) reflect a reduction of 0.2 million of amortization based on the fair valuation of intangible assets acquired with the Iglo Group; (iii) eliminate a 1.7 million Findus prior ownership corporate charge; and (iv) reflect accounting policy alignment between the Findus Group and Nomad Foods policies to reclassify 0.2 million of advertising and promotion expenses to revenue and increasing expense by (nil) million, net, relating to the capitalization of new product development costs of 0.3 million and related amortization of (0.3) million. |
(d) | Adjustment to add back a Nomad Foods 348.6 million non-cash charge relating to the Founder Preferred Shares Annual Dividend Amount & Warrant Redemption Amount. |
(e) | Adjustment to add back exceptional items, which management believes are not representative of the Companys operations. See table Pro Forma EBITDA and Pro Forma As Adjusted EBITDA (unaudited) three months ended June 30, 2015 for a detailed list of exceptional items. |
(f) | Adjustment of 26.3 million to restate net financing costs to reflect the new debt structure put in place with the Iglo Acquisition and the financing of the Findus Acquisition and to eliminate 18.5 million of non-cash foreign exchange translation charges. |
(g) | Adjustment to reflect the tax impact of the above at the applicable tax rate for each exceptional item, determined by the nature of the item and the jurisdiction in which it arises. |
(h) | Pro Forma As Adjusted weighted average shares assumes all shares issued in connection with the acquisitions or for which the proceeds were used to complete acquisitions were issued as of January 1, 2015. All other adjustments for weighting are based on actual issuance date. |
11
Nomad Foods Limited
Pro Forma As Adjusted Financial Information
(In millions)
The following table reconciles Pro Forma EBITDA and Pro Forma As Adjusted EBITDA for the three months ended June 30, 2015 to the reported results of Nomad Foods for such period.
Pro Forma EBITDA and Pro Forma As Adjusted EBITDA (unaudited)
Three Months Ended June 30, 2015
in millions | As reported for the three months ended June 30, 2015 |
Add Iglo Group unaudited as reported for the two months ended May 31, 2015 |
Add Findus Group unaudited results for the three months ended June 30, 2015 |
Combined Pro Forma As Adjusted for the three months ended June 30, 2015 |
||||||||||||
(Loss)/profit before tax |
(395.9 | ) | (73.4 | ) | 10.3 | (459.0 | ) | |||||||||
Net financing costs |
14.1 | 46.4 | 3.1 | 63.6 | ||||||||||||
Depreciation |
2.5 | 5.0 | 3.9 | 11.4 | ||||||||||||
Amortization |
0.2 | 0.5 | 0.6 | 1.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
(379.1 | ) | (21.5 | ) | 17.9 | (382.7 | ) | |||||||||
Exceptional items: |
||||||||||||||||
Transactions related costs |
20.9 | 3.8 | | (a) | 24.7 | |||||||||||
Purchase price adjustments to intangible assets |
| 55.0 | | (b) | 55.0 | |||||||||||
Costs related to management incentive plans |
| 2.8 | | (c) | 2.8 | |||||||||||
Investigation of strategic opportunities |
| 1.5 | | (d) | 1.5 | |||||||||||
Cisterna fire net costs |
| 0.6 | | (e) | 0.6 | |||||||||||
Restructuring costs |
| | 6.5 | (f) | 6.5 | |||||||||||
Gain on purchase of La Cocinera |
| | (9.8 | )(g) | (9.8 | ) | ||||||||||
Other Adjustments: |
||||||||||||||||
Founder Preferred Shares Annual Dividend Amount & Warrant Redemption(h) |
348.6 | |||||||||||||||
Iglo(i) |
24.4 | |||||||||||||||
Findus(j) |
1.3 | |||||||||||||||
|
|
|||||||||||||||
Pro Forma As Adjusted EBITDA(k) |
72.9 | |||||||||||||||
|
|
(a) | Elimination of costs incurred in relation to completed and potential acquisitions. |
(b) | Elimination of charges at the Iglo Group level related to the purchase price exercise on the acquisition of the Iglo Group. At the Nomad Foods level, this adjustment is recognized within goodwill, but at the Iglo Group level it is reported within profit or loss. |
(c) | Adjustment to eliminate long term management incentive scheme costs from prior ownership. |
(d) | Adjustment to add back strategic review costs incurred at Iglo Group under prior ownership which are considered non-recurring. |
(e) | Elimination of incremental operational costs incurred as a result of a fire in August 2014 in the Iglo Groups Italian production facility which produces Findus branded stock for sale in Italy. This is shown net of insurance income received from insurance claims. |
(f) | Add back of restructuring costs incurred by the Findus Group in relation to various countries. |
(g) | Adjustment to eliminate bargain purchase gain recognized by the Findus Group on the April 2015 acquisition of La Cocinera in the three months ended June 30, 2015. |
(h) | Adjustment to eliminate a 348.6 million non-cash charge related to the Founder Preferred Shares Annual Dividend Amount & Warrant Redemption Amount. |
(i) | Adjustments to (i) decrease EBITDA by (3.0) million for the differential in trading days between year-on-year periods, (ii) add back 26.0 million non-cash charge related to the increase in inventory fair value recorded as part of the Iglo Groups purchase price accounting (PPA) and (iii) eliminate a 1.4 million non-cash acquisition accounting adjustment relating to the discontinuation of hedge accounting on acquired derivatives. |
(j) | Adjustments to reflect accounting policy alignments between Findus Group and Nomad Foods policies; specifically expensing (0.4) million of capitalized new product development costs and internal labor costs and eliminating a 1.7 million prior ownership corporate charge. |
(k) | Pro Forma As Adjusted EBITDA margin 14.9% for the three months ended June 30, 2015 is calculated by dividing Pro Forma As Adjusted EBITDA by Combined Pro Forma As Adjusted revenue. |
12
Nomad Foods Limited
As Adjusted Financial Information
(In millions, except per share data)
The following table reconciles As Adjusted financial information for the six months ended June 30, 2016 to the reported results of Nomad Foods for such period.
As Adjusted Statement of Profit or Loss (unaudited)
Six Months Ended June 30, 2016
in millions, except per share data | As reported for the six months ended June 30, 2016 |
Adjustments | As Adjusted for the six months ended June 30, 2016 |
|||||||||
Revenue |
1,003.0 | | 1,003.0 | |||||||||
Cost of sales |
(695.9 | ) | | (695.9 | ) | |||||||
|
|
|
|
|
|
|||||||
Gross profit |
307.1 | | 307.1 | |||||||||
Other operating expenses |
(154.8 | ) | 0.6 | (a) | (154.2 | ) | ||||||
Exceptional items |
(78.2 | ) | 78.2 | (b) | | |||||||
|
|
|
|
|
|
|||||||
Operating profit |
74.1 | 78.8 | 152.9 | |||||||||
Finance income |
19.2 | (14.5 | ) | 4.7 | ||||||||
Finance costs |
(42.8 | ) | | (42.8 | ) | |||||||
|
|
|
|
|
|
|||||||
Net financing costs |
(23.6 | ) | (14.5 | )(c) | (38.1 | ) | ||||||
|
|
|
|
|
|
|||||||
Profit before tax |
50.5 | 64.3 | 114.8 | |||||||||
Taxation |
(15.6 | ) | (10.8 | )(d) | (26.4 | ) | ||||||
|
|
|
|
|
|
|||||||
Profit for the period |
34.9 | 53.5 | 88.4 | |||||||||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding - basic(e) |
183,348,069 | 183,348,069 | ||||||||||
Basic earnings per share |
0.19 | 0.48 | ||||||||||
Weighted average shares outstanding - diluted(f) |
183,380,256 | 183,380,256 | ||||||||||
Diluted earnings per share |
0.19 | 0.48 |
(a) | Adjustment to add back share based payment charge. |
(b) | Adjustment to add back exceptional items which management believes do not have a continuing impact. See table EBITDA and As Adjusted EBITDA (unaudited) six months ended June 30, 2016 for a detailed list of exceptional items. |
(c) | Adjustment to eliminate (14.5) million of non-cash foreign exchange translation gains. |
(d) | Adjustment to reflect the tax impact of the above at the applicable tax rate for each exceptional item, determined by the nature of the item and the jurisdiction in which it arises. |
(e) | Basic weighted average shares outstanding includes shares issued as a dividend against Founder Preferred Shares in January 2016 and 2015 Non-Executive Restricted Stock Award shares from date of vesting. |
(f) | Diluted weighted average shares outstanding has been adjusted by the dilutive impact of the 2015 and 2016 Non-Executive Restricted Stock Awards. |
13
Nomad Foods Limited
As Adjusted Financial Information
(In millions)
The following table reconciles EBITDA and As Adjusted EBITDA for the six months ended June 30, 2016 to the reported results of Nomad Foods for such period:
EBITDA and As Adjusted EBITDA (unaudited)
Six Months Ended June 30, 2016
in millions | As reported for the six months ended June 30, 2016 |
|||
Profit before tax |
50.5 | |||
Net financing costs |
23.6 | |||
Depreciation |
21.5 | |||
Amortization |
3.3 | |||
|
|
|||
EBITDA |
98.9 | |||
Exceptional items: |
||||
Transactions related costs |
1.7 | (a) | ||
Costs related to management incentive plans |
1.9 | (b) | ||
Investigation of strategic opportunities |
5.4 | (c) | ||
Cisterna fire costs |
0.3 | (d) | ||
Supply chain reconfiguration |
39.7 | (e) | ||
Other restructuring costs |
(0.9 | )(f) | ||
Integration costs |
12.5 | (g) | ||
Remeasurement of indemnification assets |
17.6 | (h) | ||
Other Adjustments: |
||||
Share based payment charge |
0.6 | (i) | ||
As Adjusted EBITDA(j) |
177.7 | |||
Working capital movement |
13.2 | |||
Increase in employee benefits and other provisions |
(2.0 | ) | ||
Capital expenditure |
(12.3 | ) | ||
|
|
|||
As Adjusted operating cash flow before tax |
176.6 | |||
|
|
(a) | Elimination of costs incurred in relation to completed acquisitions. |
(b) | Adjustment to eliminate long term management incentive scheme costs from prior ownership. |
(c) | Elimination of costs incurred in relation to investigation of strategic opportunities for the combined group following acquisition by the Company and other items considered non-recurring. |
(d) | Adjustment to add back incremental costs incurred as a result of an August 2014 fire in the Iglo Groups Italian production facility. |
(e) | Elimination of supply chain reconfiguration costs, namely the closure of the Bjuv factory. |
(f) | Elimination of other restructuring costs associated with operating locations. |
(g) | Elimination of costs recognized by Nomad Foods relating to the integration of the Findus Group. |
(h) | Adjustment to reflect the remeasurement of the indemnification assets recognized on the acquisition of the Findus Group, which is capped at the value of shares held in escrow at the share price as at June 30, 2016. |
(i) | Elimination of share payment charge relating to the Nomad Foods 2015 Long Term Incentive Plan |
(j) | As Adjusted EBITDA margin 17.7% for the six months ended June 30, 2016 is calculated by dividing As Adjusted EBITDA by As Adjusted revenue. |
14
Nomad Foods Limited
Pro Forma As Adjusted Financial Information
(In millions, except per share data)
The following table reconciles Pro Forma As Adjusted financial information for the six months ended June 30, 2015 to the reported results of Nomad Foods for such period:
Pro Forma As Adjusted Statement of Profit or Loss (unaudited)
Six Months Ended June 30, 2015
in millions, except per share data | As reported for the six months ended June 30, 2015 |
Add Iglo Group unaudited results for the five months ended May 31, 2015 |
Add Findus Group unaudited results for the six months ended June 30, 2015 |
Combined | Adjustments | Combined Pro Forma As Adjusted for the six months ended June 30, 2015 |
||||||||||||||||||
Revenue |
102.8 | 640.3 | 310.3 | 1,053.4 | 5.4 | (a) | 1,058.8 | |||||||||||||||||
Cost of sales |
(95.9 | ) | (417.9 | ) | (240.5 | ) | (754.3 | ) | 22.6 | (b) | (731.7 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross profit |
6.9 | 222.4 | 69.8 | 299.1 | 28.0 | 327.1 | ||||||||||||||||||
Other operating expenses |
(19.4 | ) | (109.5 | ) | (47.2 | ) | (176.1 | ) | 3.1 | (c) | (173.0 | ) | ||||||||||||
Founder Preferred Shares Annual Dividend Amount & Warrant Redemption Amount |
(492.2 | ) | | | (492.2 | ) | 492.2 | (d) | | |||||||||||||||
Exceptional items |
(21.5 | ) | (84.3 | ) | 1.2 | (104.6 | ) | 104.6 | (e) | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating (loss)/profit |
(526.2 | ) | 28.6 | 23.8 | (473.8 | ) | 627.9 | 154.1 | ||||||||||||||||
Finance income |
0.9 | 2.0 | 3.3 | 6.2 | (3.0 | ) | 3.2 | |||||||||||||||||
Finance costs |
(15.0 | ) | (117.7 | ) | (13.8 | ) | (146.5 | ) | 105.7 | (40.8 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net financing costs |
(14.1 | ) | (115.7 | ) | (10.5 | ) | (140.3 | ) | 102.7 | (f) | (37.6 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Loss)/profit before tax |
(540.3 | ) | (87.1 | ) | 13.3 | (614.1 | ) | 730.6 | 116.5 | |||||||||||||||
Taxation |
(0.7 | ) | (40.9 | ) | (3.8 | ) | (45.4 | ) | 18.7 | (g) | (26.7 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Loss)/profit for the period |
(541.0 | ) | (128.0 | ) | 9.5 | (659.5 | ) | 749.3 | 89.8 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Weighted average shares outstanding basic and diluted(h) |
69,980,337 | 179,315,200 | ||||||||||||||||||||||
Basic and diluted (loss)/earnings per share |
(7.73 | ) | 0.50 |
(a) | Adjustments to (i) increase revenue by 6.6 million for the differential in trading days between year-on-year periods, (ii) eliminate (0.4) million of intercompany trade between the Findus Group and Iglo Group for the six months ended June 30, 2015 and (iii) reflect accounting policy alignment between Findus Group and Nomad Food policies to reclassify (0.8) million of advertising and promotion expenses from other operating expenses for the Findus Group six month period. |
(b) | Adjustments to (i) increase cost of sales by (4.2) million for the differential in trading days between year-on-year periods, (ii) increase depreciation expense by (1.0) million net to reflect purchase price accounting (PPA) adjustments to the fair value of property, plant and equipment, (iii) eliminate 0.4 million of intercompany trade between the Findus Group and Iglo Group for the six months ended June 30, 2015, (iv) add back 26.0 million non-cash charge related to the increase in inventory fair value recorded as part of the Iglo Groups purchase price accounting (PPA) and (v) reverse a 1.4 million non-cash Iglo acquisition accounting adjustment relating to the discontinuation of hedge accounting on acquired derivatives. |
(c) | Adjustments to (i) reflect (1.1) million incremental amortization on the increase in the fair value uplift of brands and customer lists recorded as part of the Findus acquisition PPA (there was no increase in the value of definite life intangible assets as part of the Iglo Group PPA); (ii) reflect a reduction of 0.5 million of amortization based on the fair valuation of intangible assets acquired with the Iglo Group; (iii) eliminate a 3.1 million Findus prior ownership corporate charge; and, (iv) reflect accounting policy alignment between Findus Group and Nomad Foods policies to reclassify 0.7 million of advertising and promotion expenses to revenue and increase expense by (0.1) million, net, relating to the capitalization of new product development costs and related amortization. |
(d) | Adjustment to add back a Nomad Foods 492.2 million non-cash charge relating to the Founder Preferred Shares Annual Dividend Amount & Warrant Redemption Amount. |
(e) | Adjustment to add back exceptional items, which management believes do not have a continuing impact. See table Pro Forma EBITDA and Pro Forma As Adjusted EBITDA (unaudited) six months ended June 30, 2015 for a detailed list of exceptional items. |
(f) | Adjustment of 67.8 million to restate net financing costs to reflect the new debt structure put in place with the Iglo Acquisition and the financing of the Findus Acquisition and to eliminate 34.9 million of non-cash foreign exchange translation charges. |
(g) | Adjustment to reflect the tax impact of the above at the applicable tax rate for each exceptional item, determined by the nature of the item and the jurisdiction in which it arises. |
(h) | Pro Forma As Adjusted weighted average shares assumes all shares issued in connection with the acquisitions or for which the proceeds were used to complete acquisitions were issued as of January 1, 2015. All other adjustments for weighting are based on actual issuance date. |
15
Nomad Foods Limited
Pro Forma As Adjusted Financial Information
(In millions)
The following table reconciles Pro Forma EBITDA and Pro Forma As Adjusted EBITDA for the six months ended June 30, 2015 to the reported results of Nomad Foods for such period:
Pro Forma EBITDA and Pro Forma As Adjusted EBITDA (unaudited)
Six Months Ended June 30, 2015
in millions | As reported for the six months ended June 30, 2015 |
Add Iglo Group unaudited as reported for the five months ended May 31, 2015 |
Add Findus Group unaudited results for the six months ended June 30, 2015 |
Combined Pro Forma As Adjusted for the six months ended June 30, 2015 |
||||||||||||
(Loss)/profit before tax |
(540.3 | ) | (87.1 | ) | 13.3 | (614.1 | ) | |||||||||
Net financing costs |
14.1 | 115.7 | 10.5 | 140.3 | ||||||||||||
Depreciation |
2.5 | 11.3 | 7.3 | 21.1 | ||||||||||||
Amortization |
0.2 | 1.2 | 1.0 | 2.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
(523.5 | ) | 41.1 | 32.1 | (450.3 | ) | ||||||||||
Exceptional items: |
||||||||||||||||
Transactions related costs |
21.5 | 3.8 | | (a) | 25.3 | |||||||||||
Purchase price adjustments to intangible assets |
| 55.0 | | (b) | 55.0 | |||||||||||
Costs related to management incentive plans |
| 22.9 | | (c) | 22.9 | |||||||||||
Investigation of strategic opportunities |
| 1.3 | | (d) | 1.3 | |||||||||||
Cisterna fire net costs |
| 1.3 | | (e) | 1.3 | |||||||||||
Restructuring costs |
| | 7.7 | (f) | 7.7 | |||||||||||
Gain on purchase of La Cocinera |
| | (9.8) | (g) | (9.8 | ) | ||||||||||
Other costs |
| | 0.9 | (h) | 0.9 | |||||||||||
Other Adjustments: |
||||||||||||||||
Founder Preferred Shares Annual Dividend Amount & Warrant Redemption(i) |
492.2 | |||||||||||||||
Iglo(j) |
29.8 | |||||||||||||||
Findus(k) |
2.2 | |||||||||||||||
|
|
|||||||||||||||
Pro Forma As Adjusted EBITDA(l) |
178.5 | |||||||||||||||
|
|
(a) | Elimination of costs incurred in relation to completed and potential acquisitions. |
(b) | Elimination of charges at the Iglo Group level related to the purchase price exercise on the acquisition of the Iglo Group. At the Nomad Foods level, this adjustment is recognized within goodwill, but at the Iglo Group level it is reported within profit or loss. |
(c) | Adjustment to eliminate long term management incentive scheme costs from prior ownership. |
(d) | Adjustment to add back strategic review costs incurred at Iglo Group under prior ownership considered non-recurring. |
(e) | Elimination of incremental operational costs incurred as a result of a fire in August 2014 in the Iglo Groups Italian production facility which produces Findus branded stock for sale in Italy. This is shown net of insurance income received from insurance claims. |
(f) | Add back of restructuring costs incurred by the Findus Group in relation to various countries. |
(g) | Adjustment to eliminate bargain purchase gain recognized by the Findus Group on the April 2015 acquisition of La Cocinera in the three months ended June 30, 2015. |
(h) | Elimination of other costs recognized by the Findus Group, mainly relating to an emissions permit penalty. |
(i) | Adjustment to eliminate a 492.2 million non-cash charge related to the Founder Preferred Shares Annual Dividend Amount & Warrant Redemption Amount. |
(j) | Adjustments to (i) increase EBITDA by 2.4 million for the differential in trading days between year on year periods, (ii) add back 26.0 million non-cash charge related to the increase in inventory fair value recorded as part of the Iglo Groups purchase price accounting (PPA) and (iii) eliminate a 1.4 million non-cash acquisition accounting adjustment relating to the discontinuation of hedge accounting on acquired derivatives. |
(k) | Adjustments to reflect accounting policy alignments between Findus Group and Nomad Foods policies; specifically (i) expensing (0.9) million of capitalized new product development costs and internal labor costs and (ii) eliminating a 3.1 million prior ownership corporate charge. |
(l) | Pro Forma As Adjusted EBITDA margin 16.9% for the six months ended June 30, 2015 is calculated by dividing Pro Forma As Adjusted EBITDA by Combined Pro Forma As Adjusted revenue. |
16
Forward-Looking Statements
Forward-Looking Statements and Disclaimers
Certain statements in this announcement are forward-looking statements which are based on the Companys expectations, intentions and projections regarding its future performance, anticipated events or trends and other matters that are not historical facts, including expectations regarding (i) the Companys ability to expand its presence in the frozen foods market; (ii) the success of the Companys strategic initiatives; (iii) completion of successful acquisitions in the same and adjacent categories; (iv) the future operating and financial performance of the Company; (v) synergies from combining the Findus and Iglo businesses and (vi) the success of the unified Findus brand. These statements are not guarantees of future performance and are subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements, including (i) economic conditions, competition and other risks that may affect the Companys future performance; (ii) the risk that securities markets will react negatively to actions by the Company; (iii) the ability to recognize the anticipated benefits to the Company of strategic opportunities; (iv) the successful completion of strategic acquisitions; (v) changes in applicable laws or regulations; and (vi) the other risks and uncertainties disclosed in the Companys public filings and any other public disclosures by the Company. Given these risks and uncertainties, prospective investors are cautioned not to place undue reliance on forward-looking statements. Forward-looking statements speak only as of the date of such statements and, except as required by applicable law, the Company does not undertake any obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
No Offer or Solicitation
This release and referenced conference call is provided for informational purposes only and does not constitute an offer to sell, or an invitation to subscribe for, purchase or exchange, any securities or the solicitation of any vote or approval in any jurisdiction, nor shall there be any sale, issuance, exchange or transfer of the securities referred to in this press release in any jurisdiction in contravention of applicable law.
The release, publication or distribution of this announcement in certain jurisdictions may be restricted by law and therefore persons in such jurisdictions into which this announcement is released, published or distributed should inform themselves about and observe such restrictions.
Contact Details
Media Contact:
Arielle Patrick
Weber Shandwick
+1-212-445-8470
apatrick@webershandwick.com
Investor Contact:
John Mills
Partner, ICR
+1-646-277-1254
John.Mills@ICRINC.com
SOURCE Nomad Foods Limited
RELATED LINKS
http://www.nomadfoods.com
17
Exhibit 99.2
Nomad Foods Limited
Condensed Consolidated Interim Financial Statements (unaudited)
For the three and six months ended June 30, 2016
Nomad Foods LimitedBoard of Directors
Martin E. Franklin | (Co-Chairman) | |
Noam Gottesman | (Co-Chairman) | |
Stéfan Descheemaeker | (Chief Executive Officer) | |
Paul Kenyon | (Chief Financial Officer) | |
James E. Lillie | (Non-Executive Director) | |
Lord Myners of Truro CBE | (Non-Executive Director and Lead Independent Director) | |
Brian Welch | (Non-Executive Director) | |
Jeremy Isaacs CBE | (Non-Executive Director, appointed on February 16, 2016) | |
Victoria Parry | (Non-Executive Director, appointed on February 16, 2016) | |
Ian Ashken | (Non-Executive Director, appointed on June 16, 2016) | |
Alun Cathcart | (Non-Executive Director, resigned on February 16, 2016) | |
John Coyle | (Non-Executive Director, resigned on June 16, 2016) | |
Elio Leoni Sceti | (Non-Executive Director, resigned on February 16, 2016) |
1
Nomad Foods LimitedInterim management report
General information
Nomad Foods Limited (the Company or Nomad Foods) was incorporated in the British Virgin Islands on April 1, 2014. The address of Nomad Foods registered office is Nemours Chambers, Road Town, Tortola, British Virgin Islands.
Nomad Foods (NYSE: NOMD) is a leading frozen foods company building a global portfolio of best-in-class food companies and brands within the frozen category and across the broader food sector. Nomad Foods produces, markets and distributes brands in 17 countries and has the leading market share in Western Europe. The Companys portfolio of leading frozen food brands includes Birds Eye, Iglo, and Findus.
Results for the six months ended June 30, 2016
The Companys financial results are discussed within the press release which accompanies these unaudited condensed consolidated interim financial statements. Financial results for the six months ended June 30, 2015 only includes one month of trading as Nomad Foods acquired Iglo Foods Holdings Limited and its subsidiaries (the Iglo Group) on June 1, 2015.
Liquidity review
For the six months ended June 30, | ||||||||
2016 m |
2015 m |
|||||||
Net cash from/(used in) operating activities |
151.7 | (14.5 | ) | |||||
Net cash used in investing activities |
(20.3 | ) | (826.0 | ) | ||||
Net cash (used in)/from financing activities |
(31.3 | ) | 507.4 | |||||
|
|
|
|
|||||
Net increase/ (decrease) in cash and cash equivalents |
100.1 | (333.1 | ) | |||||
Cash and cash equivalents net of overdrafts at end of period |
273.6 | 129.2 |
Cash and cash equivalents net of overdrafts has increased following cash generation during the six months ended June 30, 2016. Cash from operating activities has increased primarily due to the Iglo and Findus acquisitions occurring after May 2015. Cash used in investing activities has decreased due to the acquisitions of Iglo and portfolio investments in 2015. There were no acquisitions in 2016. Cash used in financing activities during 2016 primarily relates to the payment of external debt interest while cash generated from financing activities in 2015 related to the issuance of ordinary shares which was partially offset by the repayment of loan principal and payment of interest.
There were no changes to external debt arrangements during the period.
2
Nomad Foods LimitedUnaudited Condensed Consolidated Interim Statement of Financial Position
As of June 30, 2016 |
Note | June 30, 2016 m |
December 31, 2015 m |
|||||||||
Non-current assets |
||||||||||||
Goodwill |
9 | 1,688.7 | 1,676.8 | |||||||||
Intangibles |
1,726.9 | 1,729.6 | ||||||||||
Property, plant and equipment |
300.1 | 318.2 | ||||||||||
Other receivables |
0.3 | | ||||||||||
Deferred tax assets |
58.6 | 60.6 | ||||||||||
|
|
|
|
|||||||||
Total non-current assets |
3,774.6 | 3,785.2 | ||||||||||
|
|
|
|
|||||||||
Current assets |
||||||||||||
Cash and cash equivalents |
505.6 | 618.7 | ||||||||||
Inventories |
285.6 | 319.6 | ||||||||||
Trade and other receivables |
113.7 | 118.7 | ||||||||||
Indemnification assets |
10 | 61.3 | 77.8 | |||||||||
Capitalized borrowing costs |
5.0 | 5.0 | ||||||||||
Derivative financial instruments |
11 | 5.5 | 4.7 | |||||||||
|
|
|
|
|||||||||
Total current assets |
976.7 | 1,144.5 | ||||||||||
|
|
|
|
|||||||||
Total assets |
4,751.3 | 4,929.7 | ||||||||||
|
|
|
|
|||||||||
Current liabilities |
||||||||||||
Bank overdrafts |
232.0 | 432.6 | ||||||||||
Derivative financial instruments |
11 | 3.6 | 1.4 | |||||||||
Current tax payable |
114.7 | 97.7 | ||||||||||
Trade and other payables |
404.3 | 422.3 | ||||||||||
Provisions |
12 | 108.8 | 86.7 | |||||||||
|
|
|
|
|||||||||
Total current liabilities |
863.4 | 1,040.7 | ||||||||||
|
|
|
|
|||||||||
Non-current liabilities |
||||||||||||
Loans and borrowings |
11 | 1,457.8 | 1,491.1 | |||||||||
Employee benefits |
13 | 213.7 | 168.9 | |||||||||
Trade and other payables |
1.4 | 1.6 | ||||||||||
Deferred tax liabilities |
326.3 | 339.3 | ||||||||||
|
|
|
|
|||||||||
Total non-current liabilities |
1,999.2 | 2,000.9 | ||||||||||
|
|
|
|
|||||||||
Total liabilities |
2,862.6 | 3,041.6 | ||||||||||
|
|
|
|
|||||||||
Net assets |
1,888.7 | 1,888.1 | ||||||||||
|
|
|
|
|||||||||
Equity attributable to equity holders |
||||||||||||
Share capital |
| | ||||||||||
Capital reserve |
15 | 1,800.5 | 1,762.4 | |||||||||
Share based compensation reserve |
14 | 0.7 | 0.1 | |||||||||
Founder Preferred Shares Dividend reserve |
16 | 493.4 | 531.5 | |||||||||
Translation reserve |
80.7 | 84.5 | ||||||||||
Cash flow hedging reserve |
2.2 | 1.1 | ||||||||||
Accumulated deficit |
(488.8 | ) | (491.5 | ) | ||||||||
|
|
|
|
|||||||||
Total equity |
1,888.7 | 1,888.1 | ||||||||||
|
|
|
|
The accompanying notes are an integral part of these Unaudited Condensed Consolidated Interim Financial Statements.
3
Nomad Foods LimitedUnaudited Condensed Consolidated Interim Statement of Profit or (Loss)
For the three and six months ended June 30, 2016 and June 30, 2015
For the three months ended June 30, |
For the six months ended June 30, |
|||||||||||||||||
Note | 2016 m |
2015 m |
2016 m |
2015 m |
||||||||||||||
Revenue |
455.9 | 102.8 | 1,003.0 | 102.8 | ||||||||||||||
Cost of sales |
(316.3 | ) | (95.9 | ) | (695.9 | ) | (95.9 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Gross profit |
139.6 | 6.9 | 307.1 | 6.9 | ||||||||||||||
Other operating expenses |
(74.8 | ) | (19.2 | ) | (154.8 | ) | (19.4 | ) | ||||||||||
Charge related to Founder Preferred Shares Annual Dividend Amount & Warrant Redemption Amount |
16 | | (348.6 | ) | | (492.2 | ) | |||||||||||
Exceptional items |
5 | (55.1 | ) | (20.9 | ) | (78.2 | ) | (21.5 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||||
Operating profit/(loss) |
9.7 | (381.8 | ) | 74.1 | (526.2 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Finance income |
6 | 3.6 | 0.9 | 19.2 | 0.9 | |||||||||||||
Finance costs |
6 | (21.5 | ) | (15.0 | ) | (42.8 | ) | (15.0 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||||
Net financing costs |
(17.9 | ) | (14.1 | ) | (23.6 | ) | (14.1 | ) | ||||||||||
(Loss)/profit before tax |
(8.2 | ) | (395.9 | ) | 50.5 | (540.3 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Taxation |
7 | 0.9 | (0.7 | ) | (15.6 | ) | (0.7 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||
(Loss)/profit for the period attributable to Parent Company |
(7.3 | ) | (396.6 | ) | 34.9 | (541.0 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Earnings per share |
||||||||||||||||||
Basic and diluted (loss)/earnings per share |
8 | (0.04 | ) | (4.41 | ) | | 0.19 | (7.73 | ) | |||||||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these Unaudited Condensed Consolidated Interim Financial Statements.
4
Nomad Foods LimitedUnaudited Condensed Consolidated Interim Statement of Comprehensive Income/(Loss)
For the three and six months ended June 30, 2016 and June 30, 2015
For the three months ended June 30, |
For the six months ended June 30, |
|||||||||||||||||||
Note | 2016 m |
2015 m |
2016 m |
2015 m |
||||||||||||||||
(Loss)/profit for the period |
(7.3 | ) | (396.6 | ) | 34.9 | (541.0 | ) | |||||||||||||
Other comprehensive income |
||||||||||||||||||||
Actuarial (losses)/gains on defined benefit pension plans |
13 | (23.9 | ) | 17.4 | (45.7 | ) | 17.4 | |||||||||||||
Taxation credit/(charge) on measurement of defined benefit pension plans |
6.7 | (5.3 | ) | 13.4 | (5.3 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Items not reclassified to the Statement of Profit or Loss |
(17.2 | ) | 12.1 | (32.3 | ) | 12.1 | ||||||||||||||
Foreign currency (loss)/gain |
| (1.1 | ) | | 41.9 | |||||||||||||||
(Loss)/gain on investment in foreign subsidiary, net of hedge |
(0.6 | ) | 4.5 | (3.8 | ) | 4.5 | ||||||||||||||
Effective portion of changes in fair value of cash flow hedges |
4.3 | (3.7 | ) | 1.1 | (3.7 | ) | ||||||||||||||
Taxation (charge)/credit relating to components of other comprehensive income |
(1.2 | ) | 1.9 | 0.1 | 1.9 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Items that may be subsequently reclassified to the Statement of Profit or Loss |
2.5 | 1.6 | (2.6 | ) | 44.6 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Other comprehensive (loss)/income for the period, net of tax |
(14.7 | ) | 13.7 | (34.9 | ) | 56.7 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total comprehensive (loss)/income for the period attributable to owners of the Parent Company |
(22.0 | ) | (382.9 | ) | | (484.3 | ) | |||||||||||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these Unaudited Condensed Consolidated Interim Financial Statements.
5
Nomad Foods LimitedUnaudited Condensed Consolidated Interim Statement of Changes in Equity
For the six months ended June 30, 2016
Notes | Share capital m |
Capital reserve m |
Share based compensation reserve m |
Founder preferred shares dividend reserve m |
Translation reserve m |
Cash flow hedge reserve m |
Accumulated deficit m |
Total m |
||||||||||||||||||||||||||||
Balance as of January 1, 2016 |
| 1,762.4 | 0.1 | 531.5 | 84.5 | 1.1 | (491.5 | ) | 1,888.1 | |||||||||||||||||||||||||||
Profit for the period |
| | | | | | 34.9 | 34.9 | ||||||||||||||||||||||||||||
Other comprehensive (loss)/income for the period |
| | | | (3.8 | ) | 1.1 | (32.2 | ) | (34.9 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total comprehensive (loss)/income for the period |
| | | | (3.8 | ) | 1.1 | 2.7 | | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Founder Preferred Shares Annual Dividend Amount |
16 | | 38.1 | | (38.1 | ) | | | | | ||||||||||||||||||||||||||
Share based payment charge |
14 | | | 0.6 | | | | | 0.6 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total transactions with owners, recognized directly in equity |
| 38.1 | 0.6 | (38.1 | ) | | | | 0.6 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance as of June 30, 2016 |
| 1,800.5 | 0.7 | 493. 4 | 80.7 | 2.2 | (488.8 | ) | 1,888.7 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
Nomad Foods LimitedUnaudited Condensed Consolidated Interim Statement of Changes in Equity (continued)
For the six months ended June 30, 2015
Share capital m |
Capital reserve m |
Share based compensation reserve m |
Founder preferred shares dividend reserve m |
Translation reserve m |
Cash flow hedge reserve m |
Accumulated deficit m |
Total m |
|||||||||||||||||||||||||
Balance as of January 1, 2015 |
| 353.5 | | | 45.9 | | (23.1 | ) | 376.3 | |||||||||||||||||||||||
Loss for the period |
| | | | | | (541.0 | ) | (541.0 | ) | ||||||||||||||||||||||
Other comprehensive income/(loss) for the period |
| | | | 46.4 | (1.8 | ) | 12.1 | 56.7 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total comprehensive income/(loss) for the period |
| | | | 46.4 | (1.8 | ) | (528.9 | ) | (484.3 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Issuance of Ordinary Shares |
| 1,014.2 | | | | | | 1,014.2 | ||||||||||||||||||||||||
Founder Preferred Shares Annual Dividend Amount |
| | | 531.5 | | | | 531.5 | ||||||||||||||||||||||||
Merger reserve |
| 0.9 | | | | | | 0.9 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total transactions with owners, recognized directly in equity |
| 1,015.1 | | 531.5 | | | | 1,546.6 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance as of June 30, 2015 |
| 1,368.6 | | 531.5 | 92.3 | (1.8 | ) | (552.0 | ) | 1,438.6 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these Unaudited Condensed Consolidated Interim Financial Statements.
7
Nomad Foods LimitedUnaudited Condensed Consolidated Interim Statement of Cash Flows
For the six months ended June 30, 2016 and June 30, 2015
For the six months ended June 30, |
||||||||||||
Note | 2016 m |
2015 m |
||||||||||
Cash flows from operating activities |
||||||||||||
Profit/(loss) for the period |
34.9 | (541.0 | ) | |||||||||
Adjustments for: |
||||||||||||
Exceptional items |
5 | 78.2 | 21.5 | |||||||||
Non-cash charge related to Founder Preferred Shares Annual Dividend Amount and Warranty Redemption Amount |
16 | | 492.2 | |||||||||
Non-cash fair value purchase price adjustment of inventory |
| 26.0 | ||||||||||
Share based payments expense |
14 | 0.6 | | |||||||||
Depreciation and amortization charge |
4 | 24.8 | 2.7 | |||||||||
Loss on disposal of property, plant and equipment |
0.2 | | ||||||||||
Finance costs |
6 | 42.8 | 15.0 | |||||||||
Finance income |
6 | (19.2 | ) | (0.9 | ) | |||||||
Taxation |
7 | 15.6 | 0.7 | |||||||||
|
|
|
|
|||||||||
Operating cash flow before changes in working capital, provisions and net of acquisitions |
177.9 | 16.2 | ||||||||||
Decrease/(increase) in inventories |
25.2 | (4.1 | ) | |||||||||
(Increase)/decrease in trade and other receivables |
(3.7 | ) | 24.7 | |||||||||
(Decrease)/increase in trade and other payables |
(8.3 | ) | 22.7 | |||||||||
(Decrease)/increase in employee benefits and other provisions |
(2.0 | ) | 0.4 | |||||||||
|
|
|
|
|||||||||
Cash generated from operations before tax and exceptional items |
189.1 | 59.9 | ||||||||||
Cash flows relating to exceptional items |
5 | (32.0 | ) | (73.0 | ) | |||||||
Tax paid |
(5.4 | ) | (1.4 | ) | ||||||||
|
|
|
|
|||||||||
Net cash generated from/(used in) operating activities |
151.7 | (14.5 | ) | |||||||||
|
|
|
|
|||||||||
Cash flows from investing activities |
||||||||||||
Purchase of Iglo, net of cash acquired |
| (682.1 | ) | |||||||||
Contingent consideration for purchase of Frudesa brand |
(8.0 | ) | | |||||||||
Purchase of property, plant and equipment |
(12.2 | ) | (1.6 | ) | ||||||||
Purchase of intangibles |
(0.1 | ) | | |||||||||
Purchase of portfolio investments |
| (320.6 | ) | |||||||||
Redemption of portfolio investments |
| 178.3 | ||||||||||
|
|
|
|
|||||||||
Net cash used in investing activities |
(20.3 | ) | (826.0 | ) | ||||||||
|
|
|
|
|||||||||
Cash flows from financing activities |
||||||||||||
Proceeds from issuance of Ordinary Shares |
| 1,014.2 | ||||||||||
Repayment of loan principal |
| (490.0 | ) | |||||||||
Net payment of finance leases |
(0.4 | ) | | |||||||||
Payment of financing fees |
| (5.4 | ) | |||||||||
Interest paid |
(35.5 | ) | (11.5 | ) | ||||||||
Interest received |
4.6 | 0.1 | ||||||||||
|
|
|
|
|||||||||
Net cash (used in)/generated from financing activities |
(31.3 | ) | 507.4 | |||||||||
|
|
|
|
|||||||||
Net increase/(decrease) in cash and cash equivalents |
100.1 | (333.1 | ) | |||||||||
|
|
|
|
|||||||||
Cash and cash equivalents at beginning of period |
186.1 | 402.2 | ||||||||||
Effect of exchange rate fluctuations |
(12.6 | ) | 60.1 | |||||||||
|
|
|
|
|||||||||
Cash and cash equivalents at end of period |
273.6 | 129.2 | ||||||||||
|
|
|
|
Cash and cash equivalents comprise cash at bank of 505.6 million less bank overdrafts of 232.0 million (June 30, 2015: cash at bank of 608.0 million less bank overdrafts of 478.8 million).
The accompanying notes are an integral part of these Unaudited Condensed Consolidated Interim Financial Statements.
8
Nomad Foods LimitedNotes to the Unaudited Condensed Consolidated Interim Financial Statements
1. | General information |
Nomad Foods Limited (the Company or Nomad Foods) is a company registered in the British Virgin Islands and domiciled for tax in the United Kingdom.
These unaudited condensed consolidated interim financial statements (interim financial statements) as at and for the three and six months ended June 30, 2016 comprise the Company and its subsidiaries (together referred to as the Nomad Group).
Nomad Foods (NYSE: NOMD) is a leading frozen foods company building a global portfolio of best-in-class food companies and brands within the frozen category and across the broader food sector. Nomad Foods produces, markets and distributes brands in 17 countries and has the leading market share in Western Europe. The Companys portfolio of leading frozen food brands includes Birds Eye, Iglo and Findus.
2. | Basis of preparation |
These unaudited condensed consolidated interim financial statements for the three and six months ended June 30, 2016 have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting, as issued by the IASB. They do not include all the information required for a complete set of IFRS financial statements. The financial information consolidates the Company and the subsidiaries it controls and includes selected notes to explain events and transactions that are significant to an understanding of the changes in Nomad Groups financial position and performance since the last annual consolidated financial statements. Therefore the unaudited condensed consolidated interim financial statements should be read in conjunction with the annual financial statements for the period ended December 31, 2015, which have been prepared in accordance with International Financial Reporting Standards as issued by the IASB and as adopted by the European Union (IFRS).
These unaudited condensed consolidated interim financial statements were authorised for issue by the Companys Board of Directors on August 24, 2016.
There are no new accounting standards which have a material impact on this financial information. The accounting policies used by management in preparing these condensed consolidated financial statements were the same as those that applied to the consolidated financial statements as at and for the nine months period ended December 31, 2015 except taxes on income which are accrued using the estimated underlying tax rate that is expected to apply for the period as adjusted for material non-underlying items arising in the interim periods.
The Directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. Thus, they continue to adopt the going concern basis in preparing the consolidated interim financial statements.
3. | Accounting estimates |
The preparation of financial information requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.
In preparing the condensed consolidated interim financial statements, the key sources of estimation uncertainty for the interim periods ended June 30, 2016, which were the same as those that applied to the consolidated financial statements as at and for the nine months period ended December 31, 2015, were as follows:
3.1 | Founder Preferred Shares |
Nomad Foods issued Founder Preferred Shares to both TOMS Acquisition I, LLC and Mariposa Acquisition II, LLC (collectively the Founder Entities) in connection with its initial public offering in April 2014. Holders of the Founder Preferred Shares are entitled to receive annual dividend amounts subject to certain performance conditions (the Founder Preferred Shares Dividend Amount). The instrument and its component parts were analysed under IFRS 2. Prior to June 1, 2015, Nomad Foods classified the Founder Preferred Shares Annual Dividend Amount as a liability at fair value, calculated using a Monte Carlo simulation and any difference in fair value was recorded as an expense.
Upon completion of the acquisition of the Iglo Group on June 1, 2015, the Company intended that the Founder Preferred Shares Annual Dividend Amount would be equity settled. Accordingly, the Founder Preferred Shares Annual Dividend Amount as of June 1, 2015 of 531.5 million (the Founder Preferred Shares Dividend reserve) was classified as equity and no further revaluations will be required or recorded.
9
Should a Founder Preferred Share Annual Dividend Amount become due and payable, the market value of any dividend paid will be deducted from the Founder Preferred Shares Dividend reserve, with any excess deducted from the accumulated profit/(deficit) reserve within Equity.
3.2 | Business Combinations |
The Company is required to recognize separately, at the acquisition date, the identifiable assets, liabilities and contingent liabilities acquired or assumed in a business combination at their fair values, which involves estimates. Such estimates are based on valuation techniques, which require considerable judgment in forecasting future cash flows and developing other assumptions.
3.3 | Fair value of derivative financial instruments |
Note 11 includes details of the fair value of the derivative instruments that the Company holds at the end of each financial period. Management has estimated the fair value of these instruments by using valuations based on discounted cash flow calculations.
3.4 | Employee benefit obligation |
A significant number of estimates are required to calculate the present value of the retirement benefit obligation at the period end. Note 13 contains details of material changes to assumptions since December 31, 2015. The calculations are performed by qualified actuaries.
3.5 | Carrying value of goodwill and brands |
Determining whether goodwill and brands are impaired requires an estimation of the value in use of the cash generating unit to which goodwill and brands have been allocated. The value in use calculation requires the entity to estimate the future cash flows expected to arise from the cash generating unit and a suitable discount rate in order to calculate present value. A value in use calculation is carried out on an annual basis unless the Company identifies triggers that would indicate that the carrying value of these assets is impaired.
3.6 | Discounts and trade marketing expense |
Discounts given by the Company include rebates, price reductions and incentives given to customers, promotional couponing and trade communication costs. Each customer has a unique agreement that is governed by a combination of observable and unobservable performance conditions.
At each quarter end date, any discount incurred but not yet invoiced is estimated, based on historical trends and rebate contracts with customers, and accrued as trade terms.
Trade marketing expense is comprised of amounts paid to retailers for programs designed to promote Company products. The ultimate costs of these programs will depend upon retailer performance and is the subject of significant management estimates. The Company records as an expense, the estimated ultimate cost of the program in the period during which the program occurs and is based upon the programs offered, timing of those offers, estimated retailer performance based on history, managements experience and current economic trends.
3.7 | Income tax |
Where tax exposures can be quantified, an accrual is made based on best estimates and managements judgments. Given the inherent uncertainties in assessing the outcomes of these exposures (which can sometimes be binary in nature), the Company could in future periods experience adjustments to these accruals.
Income tax expense is recognised in each interim period based on the best estimate of the weighted average annual income tax rate expected for the full financial year. Amounts accrued for income tax expense in one interim period may have to be adjusted in a subsequent interim period of that financial year if the estimate of the annual income tax rate changes.
10
3.8 | Share based payments |
The Nomad Foods 2015 Long Term Incentive Plan (the LTIP), which incorporates an annual Non-Executive Directors Restricted Stock Scheme, falls within the provisions of IFRS 2 Share Based Payments and awards under the LTIP represent equity settled share based payments. A charge is taken to the Consolidated Statement of Profit or Loss for the difference between the fair value of the shares at grant date and the amount subscribed, spread over the vesting period.
Share based payment arrangements in which the Nomad Group receives goods or services as consideration for its own equity instruments are accounted for as equity-settled share based payment transactions, regardless of how the equity instruments are obtained by the Nomad Group.
The grant date fair value of share-based payment awards granted to any Director or employee is recognised as an associated expense, with a corresponding increase in equity, over the period that any Director or employee becomes unconditionally entitled to the awards.
The fair value of the awards granted is measured using a valuation model, taking into account the terms and conditions upon which the awards were granted. The amount recognised as an expense is adjusted to reflect the actual number of awards for which the related service and non-market vesting conditions are expected to be met, such that the amount ultimately recognised as an expense is based on the number of awards that do meet the related service and non-market performance conditions at the vesting date. For share based payment awards with non-vesting conditions, the grant date fair value of the share-based payment is measured to reflect such conditions and there is no true-up for differences between expected and actual outcomes.
See Note 14 for further information on the Companys share based payment arrangements and details of the valuation model used.
4. | Segment reporting |
Following the acquisitions of the Iglo Group and Findus Group by Nomad Foods, the Chief Operating Decision Maker (CODM) of the Company considers there to be one reporting and operating segment, being Frozen Foods and is reflected in the segment presentation below for the periods presented.
For the three months ended June 30, |
For the six months ended June 30, |
|||||||||||||||||||
Note | 2016 m |
2015 m |
2016 m |
2015 m |
||||||||||||||||
Adjusted EBITDA |
77.9 | 26.0 | 177.7 | 25.8 | ||||||||||||||||
Other corporate expenses |
| (9.6 | ) | | (9.6 | ) | ||||||||||||||
Charge related to Founder Preferred Shares Annual Dividend Amount |
16 | | (349.0 | ) | | (492.6 | ) | |||||||||||||
Charge relating to warrant redemption |
| 0.4 | | 0.4 | ||||||||||||||||
Non-cash fair value purchase price adjustment of inventory |
| (26.0 | ) | | (26.0 | ) | ||||||||||||||
Exceptional items |
5 | (55.1 | ) | (20.9 | ) | (78.2 | ) | (21.5 | ) | |||||||||||
Depreciation and Amortization |
(12.7 | ) | (2.7 | ) | (24.8 | ) | (2.7 | ) | ||||||||||||
Share based payment charge |
14 | (0.4 | ) | | (0.6 | ) | | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit/(loss) |
9.7 | (381.8 | ) | 74.1 | (526.2 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net financing costs |
6 | (17.9 | ) | (14.1 | ) | (23.6 | ) | (14.1 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
(Loss)/profit before tax |
(8.2 | ) | (395.9 | ) | 50.5 | (540.3 | ) | |||||||||||||
|
|
|
|
|
|
|
|
No information on segment assets or liabilities is presented to the CODM. The Companys performance is to a limited extent affected by seasonality; the Directors believe the impact of seasonal fluctuations is not significant and as such have not presented 12 months financial information for the period ended June 30, 2016.
11
Geographical information
External revenue by geography | For the three months ended June 30, |
For the six months ended June 30, |
||||||||||||||
2016 m |
2015 m |
2016 m |
2015 m |
|||||||||||||
United Kingdom |
116.8 | 40.2 | 240.8 | 40.2 | ||||||||||||
Italy |
74.2 | 26.6 | 178.8 | 26.6 | ||||||||||||
Germany |
56.4 | 17.3 | 134.5 | 17.3 | ||||||||||||
France |
39.3 | 1.4 | 87.2 | 1.4 | ||||||||||||
Sweden |
55.5 | | 113.2 | | ||||||||||||
Norway |
26.3 | | 59.3 | | ||||||||||||
Rest of Europe |
87.4 | 17.3 | 189.2 | 17.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total external revenue by geography |
455.9 | 102.8 | 1,003.0 | 102.8 | ||||||||||||
|
|
|
|
|
|
|
|
5. | Exceptional items |
For the three months ended June 30, |
For the six months ended June 30, |
|||||||||||||||
2016 m |
2015 m |
2016 m |
2015 m |
|||||||||||||
Costs related to transactions |
(0.7 | ) | (20.9 | ) | (1.7 | ) | (21.5 | ) | ||||||||
Net investigation of strategic opportunities and other costs |
(1.6 | ) | | (5.4 | ) | | ||||||||||
Integration costs |
(8.3 | ) | | (12.5 | ) | | ||||||||||
Supply chain reconfiguration |
(39.7 | ) | | (39.7 | ) | | ||||||||||
Costs related to previous owners long-term management incentive plans |
(0.7 | ) | | (1.9 | ) | | ||||||||||
Remeasurement of indemnification assets |
(5.0 | ) | | (17.6 | ) | | ||||||||||
Cisterna fire costs |
| | (0.3 | ) | | |||||||||||
Other restructuring costs |
0.9 | | 0.9 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total exceptional items |
(55.1 | ) | (20.9 | ) | (78.2 | ) | (21.5 | ) | ||||||||
|
|
|
|
|
|
|
|
For the three and six months ended June 30, 2016, costs related to transactions primarily relates to one-off compliance costs incurred as a result of listing on the New York Stock Exchange. For the three and six months ended June 30, 2015, costs related to transactions primarily relates to the acquisition of the Iglo Group.
Net investigation of strategic opportunities and other costs primarily relates to costs associated with the implementation of the Nomad Foods strategic vision across the Company and other tax costs.
Integration costs relates to costs associated with the integration of the Findus Group into the Company.
Supply chain reconfiguration relates to large scale restructuring projects undertaken by the Company to optimize the supply chain. For the three and six months ended June 30, 2016, this relates to the closure of the Bjuv manufacturing facility, 38.4 million of which has been recognised as provisions. 19.4 million of these provisions relate to costs for redundancies, with 19.0 million recognized for other restructuring costs.
Remeasurement of the indemnification assets relates to the movement in value of shares held in escrow as part of the consideration on the acquisition of the Findus Group as discussed in Note 10.
Cisterna fire costs relates to incremental operational costs resulting from a fire in August 2014. Insurance claims related to these costs are outstanding and are expected to be settled by the end of 2016.
The tax credit impact of the exceptional items for the three months ended June 30, 2016 amounts to 11.7 million (2015: 10.7 million) and the six months ended June 30, 2016 amounts to 14.0 million (2015: 10.7 million).
12
Included in the Condensed Consolidated Interim Statements of Cash Flows for the six months ended June 30, 2016 is 32.0m (2015: 73.0 million) of cash outflows relating to exceptional items. This includes cash flows related to the above items in addition to the cash impact of the settlement of provisions brought forward from previous accounting periods.
6. | Finance income and costs |
For the three months ended June 30, |
For the six months ended June 30, |
|||||||||||||||
2016 m |
2015 m |
2016 m |
2015 m |
|||||||||||||
Finance income |
||||||||||||||||
Interest income |
2.2 | 0.9 | 4.6 | 0.9 | ||||||||||||
Net foreign exchange arising on retranslation of financial assets and liabilities |
1.4 | | 14.6 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total finance income |
3.6 | 0.9 | 19.2 | 0.9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expense |
(15.1 | ) | (6.5 | ) | (33.9 | ) | (6.5 | ) | ||||||||
Loss on derivatives |
(2.2 | ) | | (2.2 | ) | | ||||||||||
Net foreign exchange arising on retranslation of financial assets and liabilities |
| (7.9 | ) | | (7.9 | ) | ||||||||||
Net pension interest costs |
(0.6 | ) | (0.4 | ) | (1.6 | ) | (0.4 | ) | ||||||||
Amortisation of borrowing costs |
(1.3 | ) | (0.2 | ) | (2.5 | ) | (0.2 | ) | ||||||||
Other finance costs |
(2.3 | ) | | (2.6 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total finance costs |
(21.5 | ) | (15.0 | ) | (42.8 | ) | (15.0 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net finance costs |
(17.9 | ) | (14.1 | ) | (23.6 | ) | (14.1 | ) | ||||||||
|
|
|
|
|
|
|
|
7. | Taxation |
Income tax (income)/expense of (0.9) million for the three months period to June 30, 2016 (three months period to June 30, 2015: 0.7 million) and 15.6 million for the six months period to June 30, 2016 (six months period to June 30, 2015: 0.7 million) are accrued based on managements estimate of the average annual effective income tax rate on profits excluding exceptional items, applied to the pre-tax income excluding exceptional items of the periods. It also reflects the tax impact of exceptional items accounted for in the periods.
The Companys subsidiaries, which are subject to tax, operate in many different jurisdictions and, in some of these, certain tax matters are under discussion with local tax authorities. These discussions are often complex and can take many years to resolve. Accruals for tax contingencies require management to make estimates and judgements with respect to the ultimate outcome of a tax audit, and actual results could vary from these estimates. Where tax exposures can be quantified, a provision is made based on best estimates and managements judgement. Given the inherent uncertainties in assessing the outcomes of these exposures (which can sometimes be binary in nature), the Company could in future periods experience adjustments to this provision.
Management believes that the Companys tax position on all open matters, including those in current discussion with local tax authorities, is robust and that the Company is appropriately provided.
The Company became UK tax resident on January 12, 2016.
13
8. | Earnings per share |
For the three months ended June 30, |
For the six months ended June 30, |
|||||||||||||||
2016 m |
2015 m |
2016 m |
2015 m |
|||||||||||||
Basic earnings per share |
||||||||||||||||
(Loss)/profit attributable to shareholders |
(7.3 | ) | (396.6 | ) | 34.9 | (541.0 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average Ordinary Shares and Founder Preferred Shares (basic) |
183,570,821 | 89,935,672 | 183,348,069 | 69,980,337 | ||||||||||||
Basic (loss)/earnings per share |
(0.04 | ) | (4.41 | ) | 0.19 | (7.73 | ) |
For the three months ended June 30, 2016, basic loss per share is calculated by dividing the loss attributable to the shareholders of the Company of 7.3 million (2015: loss of 396.6 million) by the weighted average number of ordinary shares of 182,070,821 (2015: 88,435,672) and Founder Preferred Shares of 1,500,000 (2015: 1,500,000).
For the six months ended June 30, 2016, basic earnings/(loss) per share is calculated by dividing the profit attributable to the shareholders of the Company of 34.9 million (2015: loss of 541.0 million) by the weighted average number of ordinary shares of 181,848,069 (2015: 68,480,337) and Founder Preferred Shares of 1,500,000 (2015: 1,500,000).
For the three months ended June 30, |
For the six months ended June 30, |
|||||||||||||||
2016 m |
2015 m |
2016 m |
2015 m |
|||||||||||||
Diluted earnings per share |
||||||||||||||||
(Loss)/profit attributable to shareholders |
(7.3 | ) | (396.6 | ) | 34.9 | (541.0 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average Ordinary Shares and Founder Preferred Shares (diluted) |
183,570,821 | 89,935,672 | 183,380,256 | 69,980,337 | ||||||||||||
Diluted (loss)/earnings per share |
(0.04) | (4.41) | 0.19 | (7.73) |
There were no dilutive potential shares for the periods with losses arising in the three months ended June 30, 2016, its respective comparative period and the six months ended June 30, 2015.
For the six months ended June 30, 2016, the number of shares in the diluted earnings per share calculation has been adjusted by 32,187 shares for the dilutive impact of the 2015 and 2016 Non-Executive Restricted Stock Awards. Refer to Note 14 for further details. There is no adjustment to the (loss)/profit attributable to shareholders.
14
9. | Acquisitions |
9.1 | Iglo Acquisition |
On June 1, 2015 the Company completed its acquisition of the Iglo Group for consideration of 1,420.8 million.
Identifiable assets acquired and liabilities assumed
The following table summarises the recognised amounts of assets acquired and liabilities assumed at the date of acquisition (June 1, 2015) as included in the December 31, 2015 consolidated financial statements and the purchase price adjustments recorded in the five months period to May 31, 2016, twelve months following the acquisition. The purchase price adjustments are finalised as of the date of approving these condensed consolidated interim financial statements.
January 1, 2016 m |
Adjustments m |
June 30, 2016 m |
||||||||||
Total identifiable net assets acquired |
18.6 | (11.1 | ) | 7.5 | ||||||||
|
|
|
|
|
|
|||||||
Consideration transferred |
1,420.8 | | 1,420.8 | |||||||||
Indemnification assets |
(10.2 | ) | | (10.2 | ) | |||||||
|
|
|
|
|
|
|||||||
Net consideration transferred |
1,410.6 | | 1,410.6 | |||||||||
|
|
|
|
|
|
|||||||
Fair value of identifiable net assets |
(18.6 | ) | 11.1 | (7.5 | ) | |||||||
|
|
|
|
|
|
|||||||
Goodwill |
1,392.0 | 11.1 | 1,403.1 | |||||||||
|
|
|
|
|
|
9.2 | Findus Acquisition |
On November 2, 2015, the Company completed its acquisition of Findus Sverige AB and its subsidiaries (the Findus Group) for consideration of approximately £500 million (673.7 million), consisting of £415 million in cash and 8,378,380 ordinary shares of Nomad Foods.
Identifiable assets acquired and liabilities assumed
The following table summarizes the provisional recognized amounts of assets acquired and liabilities assumed at the date of acquisition (November 2, 2015) as included in the December 31, 2015 annual consolidated financial statements and the purchase price adjustments recorded in the six months period to June 30, 2016. The purchase price adjustments are not finalised as of the date of approving these condensed consolidated interim financial statements.
January 1, 2016 m |
Adjustments m |
June 30, 2016 m |
||||||||||
Total identifiable net assets acquired |
320.5 | | 320.5 | |||||||||
|
|
|
|
|
|
|||||||
Consideration transferred |
672.9 | 0.8 | 673.7 | |||||||||
Indemnification assets |
(67.6 | ) | | (67.6 | ) | |||||||
|
|
|
|
|
|
|||||||
Net consideration transferred |
605.3 | 0.8 | 606.1 | |||||||||
|
|
|
|
|
|
|||||||
Fair value of identifiable net assets |
(320.5 | ) | | (320.5 | ) | |||||||
|
|
|
|
|
|
|||||||
Goodwill |
284.8 | 0.8 | 285.6 | |||||||||
|
|
|
|
|
|
Fair values measured on a provisional basis
The Company has accounted for the Findus Acquisition using the purchase method as required by IFRS 3 Business Combinations. The fair values have been determined on a provisional basis and as such the purchase price allocation and fair values are provisional. The fair values and purchase price allocations will be finalised within one year of the acquisition date.
15
10. | Indemnification assets |
Related to Iglo Acquisition m |
Related to Findus Acquisition m |
Total m |
||||||||||
At January 1, 2016 |
10.2 | 67.6 | 77.8 | |||||||||
Reclassified from other debtors |
1.2 | | 1.2 | |||||||||
Remeasurement loss |
| (17.6 | ) | (17.6 | ) | |||||||
Translation |
| (0.1 | ) | (0.1 | ) | |||||||
|
|
|
|
|
|
|||||||
At June 30, 2016 |
11.4 | 49.9 | 61.3 | |||||||||
|
|
|
|
|
|
As part of the acquisition accounting for the Findus and Iglo Groups in 2015, the Company inherited several contingent liabilities for which the seller has provided an indemnity. To the extent that the liability has been recognized in the balance sheet, an indemnification asset has also been recognized. In total 49.9 million of liabilities relating to the acquisition of Findus Group and 11.4 million of liabilities (net of corporate tax relief) relating to the acquisition of Iglo Group are provided for as at June 30, 2016.
The indemnification asset recognized relating to the acquisition of the Findus Group is secured by shares held in escrow, so that the value of the assets are restricted to the value of these shares as at the balance sheet date. As at June 30, 2016, 6,964,417 shares were held in escrow for use against the associated liabilities and were valued at $7.98 (7.17) each.
Since the number of shares in escrow are ring-fenced to indemnify the Company against certain future contingent liabilities, the Company has recognized a 17.6 million charge on the remeasurement of indemnification assets in the six months period to June 30, 2016 based on the 6,964,417 shares held in escrow.
11. | Financial instruments |
The following table shows the carrying amount of each Statement of Financial Position class split into the relevant category of financial instrument as defined in IAS 39 Financial Instruments: Recognition & Measurement.
June 30, 2016 | Cash and cash equivalents m |
Loans and receivables m |
Derivatives m |
Financial liabilities at amortized cost m |
Total m |
|||||||||||||||
Assets |
||||||||||||||||||||
Measured at fair value |
||||||||||||||||||||
Derivative financial instruments |
| | 5.5 | | 5.5 | |||||||||||||||
Not measured at fair value |
||||||||||||||||||||
Trade receivables |
| 80.4 | | | 80.4 | |||||||||||||||
Cash and cash equivalents |
505.6 | | | | 505.6 | |||||||||||||||
Liabilities |
||||||||||||||||||||
Measured at fair value |
||||||||||||||||||||
Derivative financial instruments |
| | (3.6 | ) | | (3.6 | ) | |||||||||||||
Not measured at fair value |
||||||||||||||||||||
Bank overdraft |
| | | (232.0 | ) | (232.0 | ) | |||||||||||||
Trade payables |
| | | (262.4 | ) | (262.4 | ) | |||||||||||||
Loans and borrowings |
| | | (1,457.8 | ) | (1,457.8 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
505.6 | 80.4 | 1.9 | (1,952.2 | ) | (1,364.3 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
Trade receivables disclosed in the table above excludes prepayments and accrued income (16.0 million) and other receivables (17.3 million) that are not financial assets.
Trade payables disclosed in the table above excludes accruals and deferred income (108.1 million), social security and other taxes (28.1 million), other payables (3.7 million), finance lease obligations (1.9 million) and financial payables (1.5 million) that are not financial liabilities.
16
Cash and cash equivalents m |
Loans and receivables m |
Derivatives m |
Financial liabilities at amortized cost m |
Total m |
||||||||||||||||
December 31, 2015 |
||||||||||||||||||||
Measured at fair value |
||||||||||||||||||||
Derivative financial instruments |
| | 4.7 | | 4.7 | |||||||||||||||
Not measured at fair value |
||||||||||||||||||||
Trade receivables |
| 70.1 | | | 70.1 | |||||||||||||||
Cash and cash equivalents |
618.7 | | | | 618.7 | |||||||||||||||
Liabilities |
||||||||||||||||||||
Measured at fair value |
||||||||||||||||||||
Derivative financial instruments |
| | (1.4 | ) | | (1.4 | ) | |||||||||||||
Not measured at fair value |
||||||||||||||||||||
Bank overdraft |
| | | (432.6 | ) | (432.6 | ) | |||||||||||||
Trade payables |
| | | (252.6 | ) | (252.6 | ) | |||||||||||||
Loans and borrowings |
| | | (1,491.1 | ) | (1,491.1 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
618.7 | 70.1 | 3.3 | (2,176.3 | ) | (1,484.2 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
Trade receivables disclosed in the table above excludes prepayments and accrued income (8.2 million) and other receivables (40.4 million) that are not financial assets.
Trade payables disclosed in the table above excludes accruals and deferred income (134.2 million), social security and other taxes (26.5 million), other payables (4.6 million), finance lease obligations (2.3 million) and financial payables (3.7 million) that are not financial liabilities.
The Company has not disclosed the fair value of trade receivables, trade payables, cash and cash equivalents and the bank overdraft because their carrying amounts are a reasonable approximation of fair value.
Derivative financial instruments
The financial instruments are not traded in an active market and so the fair value of these instruments is determined from the implied forward rate. The valuation technique utilized by the Company maximizes the use of observable market data where it is available. All significant inputs required to fair value the instrument are observable. The Company has classified its derivative financial instruments as level 2 instruments as defined in IFRS 13 Fair value measurement.
Derivative financial instruments are expected to be settled within 12 months.
Interest bearing loans and borrowings
The fair value of senior loans and senior secured notes is determined by reference to price quotations in the active market in which they are traded. They are classified as level 2 instruments.
Fair value | Carrying value | |||||||||||||||
June 30, 2016 m |
December 31, 2015 m |
June 30, 2016 m |
December 31, 2015 m |
|||||||||||||
Senior loans |
958.2 | 1,004.4 | 972.6 | 1,008.4 | ||||||||||||
Less deferred borrowing costs |
| | (10.6 | ) | (12.6 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net balance |
958.2 | 1,004.4 | 962.0 | 995.8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
2020 floating rate senior secured notes |
489.1 | 501.9 | 500.0 | 500.0 | ||||||||||||
Less deferred borrowing costs |
| | (4.2 | ) | (4.7 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net balance |
489.1 | 501.9 | 495.8 | 495.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
1,447.3 | 1,506.3 | 1,457.8 | 1,491.1 | |||||||||||||
|
|
|
|
|
|
|
|
17
12. | Provisions |
Restructuring m |
Provisions related to other taxes m |
Contingent consideration m |
Other m |
Total m |
||||||||||||||||
Balance at January 1, 2016 |
21.0 | 31.8 | 17.4 | 16.5 | 86.7 | |||||||||||||||
Additional provision in the period |
38.7 | | 0.4 | | 39.1 | |||||||||||||||
Release of provision |
(2.0 | ) | | | | (2.0 | ) | |||||||||||||
Adjustment to Iglo acquisition provision |
| 2.5 | | 0.3 | 2.8 | |||||||||||||||
Utilization of provision |
(6.7 | ) | (0.3 | ) | (8.0 | ) | (2.0 | ) | (17.0 | ) | ||||||||||
Exchange |
(0.4 | ) | | | (0.4 | ) | (0.8 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at June 30, 2016 |
50.6 | 34.0 | 9.8 | 14.4 | 108.8 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
Restructuring
The 50.6 million provision relates to committed plans for certain restructuring activities of exceptional nature which are due to be completed within the next 18 months. As a result of managements decision to close the facility in Bjuv, 19.4 million and 19.0 million were provided for severance and other restructuring costs respectively during the three months period ended Jun 30, 2016 (as mentioned in Note 5). The amounts have been provided based on information available on the likely expenditure required to complete the committed plans.
Provisions relating to other taxes
The 34.0 million provision relates to other taxes due to tax authorities after tax investigations within certain operating subsidiaries of the Nomad Group.
Contingent consideration
As at June 30, 2016, provision for contingent consideration comprised of 8.3 million and 1.5 million relating to the acquisition of La Cocinera and the Lutosa brand respectively.
The 0.4 million additional contingent consideration provision during the financial period relates to the unwinding of discounting on deferred consideration for Findus Group acquisitions. 0.2 million was recognised on the abovementioned La Cocinera acquisition which occurred in Spain in April 2015. The consideration payable is dependent on specific future events and performance conditions being met. The payment is deferred until April 2020 but must be paid earlier if certain decisions are made by the Company. Another 0.2 million charge was recognised on the contingent consideration for the Frudesa brand which was acquired in Spain in 2011. In June 2016, contingent consideration for the Frudesa brand was settled at 8.0 million. There was negligible movement on the contingent consideration provided for the Lutosa brand, which was acquired in Belgium in 2014, and payable in 2019.
Other
Other provisions relates to 5.1 million charges incurred by the Iglo Group relating to acquisitions from previous accounting periods, 2.9 million professional fees in respect of the above mentioned tax investigations and 6.4 million (2015: 6.7 million) of potential obligations in Italy.
18
13. | Employee benefits |
The Company operates defined benefit pension plans in Germany, Italy, Sweden and Austria as well as various contribution plans in other countries. The defined benefit pension plans are partially funded in Germany and Austria and unfunded in Sweden and Italy. In addition, an unfunded post-retirement medical plan is operated in Austria. In Germany and Italy, long term service awards are in operation and various other countries provide other employee benefits. There were no changes in the nature of any schemes in the period to June 30, 2016.
m | ||||
Balance as of January 1, 2016 |
168.9 | |||
Actuarial loss on pension scheme valuations |
45.7 | |||
Service cost |
0.4 | |||
Net interest expense |
1.6 | |||
Contributions by employer |
(2.0 | ) | ||
Foreign exchange differences on translation |
(0.9 | ) | ||
|
|
|||
Balance as of June 30, 2016 |
213.7 | |||
|
|
The principal assumptions applied for the valuation at June 30, 2016 were the same as those applied at December 31, 2015, except for the Swedish and German plans which are the most significant in terms of plan assets and liabilities in the Company. The discount rate applied to the German defined benefits obligations decreased from 2.4% to 1.4%. The discount rate applied to the Swedish defined benefits obligations decreased from 2.8% to 2.0%.
14. | Share based payments |
During 2015, the Company established a discretionary share award scheme, the LTIP, which enables the Companys Compensation Committee to make grants (Awards) in the form of rights over ordinary shares, to any Director, Non-Executive Director or employee of the Company. However, it is the Committees current intention that Awards be granted only to Directors and senior management, whilst recognizing a separate annual Restricted Stock Award for Non-Executive Directors.
All Awards are to be settled by physical delivery of shares.
Non-Executive Director Restricted Share Awards
In accordance with the Board approved independent Non-Executive Director compensation guidelines, each independent Non-Executive Director is granted $100,000 of restricted shares annually on the date of the annual general meeting, valued at the closing market price for such shares on this date. The restricted shares will vest on the earlier to occur of the date of the Companys annual meeting of shareholders or thirteen months from the date of grant.
The Non-Executive Directors restricted share awards, granted at a share price of $11.50 on December 7, 2015, vested on June 16, 2016 and were issued at a share price of $8.98. Of the total 34,780 number of shares vesting, 11,568 shares were held back from issue by the Company as settlement towards personal tax liabilities arising on the vested shares.
The Non-Executive Directors restricted share awards granted on June 16, 2016, which consisted of 44,544 shares at a share price of $8.98, have not yet vested. The total charge within the Statement of Consolidated Profit or Loss for the three and six months ended June 30, 2016 for stock compensation awards was 0.1 million and 0.3 million respectively.
Director and Senior Management Share Awards
On January 1, 2016 the Company reserved for issuance 6,500,000 restricted shares to the management team (the Management Share Awards), of which 5,402,000 have currently been allocated. Half of the awards are contingent upon achieving a benchmark market share price and if the benchmark is met, the shares for this portion of the awards will vest 50% over a two year period through January 1, 2018 and 50% over a four year period through January 1, 2020. The other half of the awards will vest on January 1, 2020 provided a cumulative EBITDA performance target is met over a four year period from January 1, 2016 to December 31, 2019. None of the shares have yet vested. The stock compensation charge reported within the Consolidated Statement of Profit or Loss for the three and six months ended June 30, 2016 related to the management plan is 0.3 million and 0.3 million respectively.
The Company calculates the cost of the Management Share Awards based upon their fair value using the Monte Carlo Model, which is considered to be the most appropriate methodology considering the restricted shares only vest once the market performance conditions have been satisfied, expected exercise period and the payment of dividends by the Company. The inputs and assumptions underlying the Monte Carlo model were as follows:
19
June 30, 2016 | ||||
Grant date price |
$ | 12.00 | ||
Exercise price |
$ | 0.00 | ||
Expected life of restricted share |
3.02 4.00 years | |||
Expected volatility of the share price |
20.0 | % | ||
Dividend yield expected |
0.0 | % | ||
Risk free rate |
1.59 | % | ||
Employee exit rate |
10.0 | % | ||
EBITDA Performance Target Condition |
5.0 | % |
Based on the assessment of fair value and the number of shares expected to vest, the total fair value in respect of the Restricted Shares as at the January 1, 2016 is $2.3 million (2.1 million).
15. | Capital reserve |
Ordinary Shares
The Company issued 3,620,510 ordinary shares on January 12, 2016 as part of the Founder Preferred Shares dividend. 23,212 ordinary shares were issued in July 2016 as disclosed in Note 14 above.
Shares | June 30, 2016 | December 31, 2015 | ||||||||||||||
June 30, 2016 | December 31, 2015 | m | m | |||||||||||||
Issued and fully paid: |
||||||||||||||||
Ordinary Shares |
182,065,410 | 178,444,900 | 1,803.2 | 1,765.1 | ||||||||||||
Founder Preferred Shares |
1,500,000 | 1,500,000 | 10.6 | 10.6 | ||||||||||||
|
|
|
|
|||||||||||||
1,813.8 | 1,775.7 | |||||||||||||||
|
|
|
|
|||||||||||||
Cost of admission and issuance |
(13.3 | ) | (13.3 | ) | ||||||||||||
|
|
|
|
|||||||||||||
Total capital reserve |
1,800.5 | 1,762.4 | ||||||||||||||
|
|
|
|
16. | Founder Preferred Shares Annual Dividend Amount and Warrant Redemption Amount |
The Founder Preferred Shares Annual Dividend Amount is structured to provide a dividend based on the future appreciation of the market value of the ordinary shares, thus aligning the interests of the Founders with those of the investors on a long term basis. Commencing with 2015, the Founder Preferred Share Annual Dividend Amount becomes payable once the Companys volume weighted average ordinary share price is above $11.50 for any 10 consecutive trading days in the Companys financial year.
The conditions of the Founder Preferred Shares Annual Dividend Amount for 2015 were met. On January 12, 2016, the Companys Board of Directors approved a share dividend (the Founder Preferred Share Dividend) of an aggregate of 3,620,510 ordinary shares calculated as 20% of the increase in the market price of our ordinary shares compared to the initial public offering price of $10.00 multiplied by 140,220,619 (the Preferred Share Dividend Equivalent). The Preferred Share Dividend Equivalent is equal to the number of ordinary shares outstanding immediately following the Iglo Acquisition, but excluding the 13.7 million ordinary shares issued to the seller of the Iglo Group. The dividend price (Dividend Price) used to calculate the Annual Dividend Amount was $11.4824 (calculated based upon the volume weighted average price for the last ten trading days of 2015) and the ordinary shares underlying the Founder Preferred Share Dividend were issued on January 12, 2016.
In future years, the Preferred Shares Annual Dividend amount will be calculated as 20% of the increase in market value of our ordinary shares compared to the highest price previously used in calculating the Founder Preferred Share Annual Dividend Amounts multiplied by the Preferred Share Dividend Equivalent. The Founder Preferred Shares Annual Dividend Amount is paid for so long as the Founder Preferred Shares remain outstanding. The Founder Preferred Shares automatically convert on the last day of the seventh full financial year following completion of the acquisition of the Iglo Group or upon a change of control, unless in the case of a change of control, the independent Directors determine otherwise.
20
The amounts used for the purposes of calculating the Founder Preferred Shares Annual Dividend Amount and the relevant numbers of ordinary shares are subject to such adjustments for share splits, share dividends and certain other recapitalisation events as the Directors in their absolute discretion determine to be fair and reasonable in the event of a consolidation or sub-division of the ordinary shares in issue, as determined in accordance with Nomad Foods Memorandum and Articles of Association.
Founder Preferred Shares Dividend Reserve m |
||||
Balance as of January 1, 2016 |
531.5 | |||
Settlement of dividend through share issue |
(38.1 | ) | ||
|
|
|||
Balance as of June 30, 2016 |
493.4 | |||
|
|
Prior to June 1, 2015 the Founder Preferred Shares Annual Dividend Amounts were valued and recognized as a liability under IFRS 2. The fair value of the liability at each balance sheet date was valued using a Monte Carlo simulation and any difference in fair value was recorded as an expense through the Consolidated Statement of Profit or Loss. An expense of 349.0 million and 492.6 million was recognized for the three months and six months ended June 30, 2015 respectively.
Upon completion of the acquisition of the Iglo Group on June 1, 2015, the Company intended that the Founder Preferred Shares Annual Dividend Amount would be equity settled. Accordingly, the Founder Preferred Shares Annual Dividend Amount as of June 1, 2015 of 531.5 million (the Founder Preferred Shares Dividend reserve) was classified as equity and no further revaluations will be required or recorded.
The remaining warrants that were issued by the Company in conjunction with its initial public offering in April 2014 were redeemed in the three months ended June 30, 2015 and a credit of 0.4 million was recognized in the Consolidated Statement of Profit or Loss.
17. | Contingent liabilities |
The Iglo Group is currently in discussions with tax authorities and a third party in one of its markets regarding the treatment of the 2006 acquisition of the Iglo Group by the previous owners. The Company has an indemnity in respect of this tax issue. A related tax indemnification asset of nil has been recognised as at June 30, 2016 (December 31, 2015: nil.)
18. | Related parties |
Mariposa Capital, LLC, an affiliate of Mr Franklin, and TOMS Capital LLC, an affiliate of Mr Gottesman, perform advisory services on behalf of the Company. The total fees and expenses incurred by them in the course of their duties for the six months ended June 30, 2016 and June 30, 2015 were 1,268,207 and 238,346 respectively. The total fees and expenses incurred by them in the course of their duties for the three months ended June 30, 2016 and June 30, 2015 were 690,530 and 185,059 respectively.
Key management personnel comprise the Directors and executive Officers. The executive Officers continue to be remunerated for their services to the Company through their employment contracts. Non-executive Directors continue to receive fees for their services as board members and to certain committees and are settled through payroll. Director fees are payable quarterly in arrears. Total non-executive Director fees for the six months ended June 30, 2016 and June 30, 2015 were 100,805 and 10,162 respectively. Total non-executive Director fees for the three months ended June 30, 2016 and June 30, 2015 were 60,495 and 10,162 respectively. In addition, certain non-executive Directors received grants under the LTIP as discussed in note 14. These grants vested on June 16, 2016 and were exercised in July 2016. See Note 19 below for further information on this share issuance.
19. | Subsequent events |
In July 2016, the Company issued 23,212 ordinary shares to certain Non-Executive Directors in settlement of an annual restricted stock grant issued under the LTIP, which vested on June 16, 2016 at a share price of $8.98. Following the issuance of the ordinary shares, the Company had 182,088,622 ordinary shares outstanding.
As at the date of the Statement of Financial Position, the Company is currently renegotiating an agreement with a third party for the use of a warehouse facility which is likely to result in the Company being obligated in taking 100% of the risks and costs associated with leasing the facility. Given the Company currently anticipates the warehouse space will not be fully utilized due to reduced inventory volumes following a new agreement, there is a trigger that this may be an onerous lease which cannot currently be quantified until the terms and conditions of the agreement are known. It is expected that the agreement will be finalized before September 30, 2016.
21
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MK04I2