XML 24 R10.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment analysis
12 Months Ended
Dec. 31, 2017
Segment analysis  
Segment analysis

3. Segment analysis

The Group’s four operating and reportable segments are Metal Packaging Europe, Metal Packaging Americas, Glass Packaging Europe and Glass Packaging North America. This reflects the basis on which the Group’s performance is reviewed the CODM.

Net finance expense is not allocated to segments as these are reviewed by the CODM on a group‑wide basis. Performance of the segments is assessed based on Adjusted EBITDA. Adjusted EBITDA consists of profit/(loss) before income tax (credit)/charge, net finance expense, depreciation and amortization and exceptional operating items. Segment revenues are derived from sales to external customers. Inter‑segmental revenue is not material.

Segment assets consist of intangible assets, property, plant and equipment, derivative financial instrument assets, deferred tax assets, other non‑current assets, inventories, trade and other receivables and cash and cash equivalents and restricted cash. The accounting policies of the segments are the same as those in the consolidated financial statements of the Group as set out in Note 2.

Reconciliation of profit/(loss) for the year to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

    

2017

    

2016

    

2015

 

 

€m

 

€m

 

€m

Profit/(loss) for the year

 

34

 

(155)

 

(120)

Income tax (credit)/charge (Note 6)

 

(35)

 

60

 

43

Net finance expense (Note 5)

 

602

 

615

 

527

Depreciation and amortization (Notes 8, 9)

 

611

 

507

 

403

Exceptional operating items (Note 4)

 

128

 

131

 

81

Adjusted EBITDA

 

1,340

 

1,158

 

934

 

The segment results for the year ended December 31, 2017 are:

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal

 

Metal

 

Glass

 

Glass

 

 

 

 

Packaging

 

Packaging

 

Packaging

 

Packaging

 

 

 

 

Europe

 

Americas

 

Europe

 

North America

 

Group

 

    

€m

    

€m

    

€m

    

€m

    

€m

Revenue

 

2,967

 

1,714

 

1,376

 

1,587

 

7,644

Adjusted EBITDA

 

491

 

235

 

301

 

313

 

1,340

Capital expenditure

 

156

 

71

 

98

 

111

 

436

Segment assets

 

3,740

 

1,549

 

1,855

 

2,186

 

9,330

 

The segment results for the year ended December 31, 2016 are:

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal

 

Metal

 

Glass

 

Glass

 

 

 

 

Packaging

 

Packaging

 

Packaging

 

Packaging

 

 

 

 

Europe

 

Americas

 

Europe

 

North America

 

Group

 

    

€m

    

€m

    

€m

    

€m

    

€m

Revenue

 

2,235

 

1,059

 

1,392

 

1,659

 

6,345

Adjusted EBITDA

 

366

 

139

 

296

 

357

 

1,158

Capital expenditure

 

72

 

35

 

90

 

121

 

318

Segment assets

 

3,946

 

1,835

 

1,899

 

2,614

 

10,294

 

The segment results for the year ended December 31, 2015 are:

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal

 

Metal

 

Glass

 

Glass

 

 

 

 

Packaging

 

Packaging

 

Packaging

 

Packaging

 

 

 

 

Europe

 

Americas

 

Europe

 

North America

 

Group

 

    

€m

    

€m

    

€m

    

€m

    

€m

Revenue

 

1,650

 

390

 

1,452

 

1,707

 

5,199

Adjusted EBITDA

 

260

 

44

 

284

 

346

 

934

Capital expenditure

 

46

 

15

 

109

 

134

 

304

Segment assets

 

1,863

 

405

 

1,766

 

2,305

 

6,339

 

Capital expenditure is the sum of purchases of property, plant and equipment and software and other intangibles, net of proceeds from disposal of property, plant and equipment, as per the consolidated statement of cash flows.

No customer accounted for greater than 10% of total revenue in 2017 (2016: none; 2015: one customer).

Total revenue and non‑current assets, excluding derivative financial instruments, taxes, pensions and goodwill arising on acquisitions, in countries which account for more than 10% of total revenue or non‑current assets, in the current or prior years presented, are as follows:

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

2017

 

2016

 

2015

Revenue

    

€m

    

€m

    

€m

U.S.

 

2,899

 

2,437

 

1,997

United Kingdom

 

781

 

724

 

662

Germany

 

712

 

656

 

573

 

 

 

 

 

 

 

 

At December 31,

 

 

2017

 

2016

Non-current assets

    

€m

    

€m

U.S.

 

1,849

 

2,189

Germany

 

855

 

760

United Kingdom

 

564

 

527

 

The revenue above is attributed to countries on a destination basis.

The Company is domiciled in Luxembourg. During the year the Group had revenues of €3 million (2016: €2 million, 2015: €2 million) with customers in Luxembourg. Non‑current assets located in Luxembourg were €nil (2016: €nil).

Within each reportable segment our packaging containers have similar production processes and classes of customers. Further, they have similar economic characteristics as evidenced by similar profit margins, similar degrees of risk and similar opportunities for growth. Based on the foregoing, we do not consider that they constitute separate product lines and therefore additional disclosures relating to product lines is not necessary.