XML 18 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

 

41

 

(172)

 

(135)

Income tax (credit)/charge (Note 6)

 

(40)

 

66

 

48

Net finance expense (Note 5)

 

671

 

681

 

590

Depreciation and amortization (Notes 8, 9)

 

687

 

561

 

449

Exceptional operating items (Note 4)

 

149

 

145

 

89

Adjusted EBITDA

 

1,508

 

1,281

 

1,041

 

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

 

3,339

 

1,931

 

1,549

 

1,777

 

8,596

Adjusted EBITDA

 

554

 

265

 

340

 

349

 

1,508

Capital expenditure

 

176

 

80

 

110

 

126

 

492

Segment assets

 

4,485

 

1,858

 

2,226

 

2,622

 

11,191

 

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

 

2,470

 

1,168

 

1,541

 

1,835

 

7,014

Adjusted EBITDA

 

404

 

154

 

328

 

395

 

1,281

Capital expenditure

 

80

 

39

 

99

 

133

 

351

Segment assets

 

4,159

 

1,934

 

2,003

 

2,755

 

10,851

 

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

 

1,839

 

435

 

1,619

 

1,902

 

5,795

Adjusted EBITDA

 

289

 

49

 

318

 

385

 

1,041

Capital expenditure

 

51

 

17

 

122

 

149

 

339

Segment assets

 

2,028

 

441

 

1,924

 

2,509

 

6,902

 

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.

 

3,261

 

2,695

 

2,227

United Kingdom

 

879

 

801

 

738

Germany

 

801

 

726

 

639

 

 

 

 

 

 

 

 

At December 31,

 

 

2017

 

2016

Non-current assets

    

$m

    

$m

U.S.

 

2,218

 

2,307

Germany

 

1,025

 

801

United Kingdom

 

676

 

556

 

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.