TIDMSKG
Smurfit Kappa Group plc ("SKG" or the "Group"), one of the world's largest integrated manufacturers of paper-based packaging products, with operations in Europe and Latin America, today announced results for the 3 months and 6 months ending 30 June 2009.
2009 Second Quarter & First Half | Key Financial Performance Measures
EUR m H1 H1 change Q2 Q2 change Q1 change
2009 2008 2009 2008 2009
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Revenue EUR3,002 EUR3,678 (18%) EUR1,498 EUR1,846 (19%) EUR1,504 0%
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
EBITDA before Exceptional Items and Share-based Payment(1) EUR363 EUR514 (29%) EUR184 EUR257 (29%) EUR180 2%
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
EBITDA Margin 12.1% 14.0% - 12.3% 13.9% - 11.9% -
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Operating Profit before Exceptional Items EUR170 EUR312 (46%) EUR87 EUR156 (44%) EUR82 6%
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Profit Before Income Tax EUR39 EUR145 (73%) EUR19 EUR83 (77%) EUR20 (5%)
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Basic Earnings Per Share (EUR cts) 6.7 56.7 (88%) 3.0 38.3 (92%) 3.8 (21%)
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Return on Capital Employed 7.5% 11.3% - - - - - -
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Free Cash Flow(2) EUR18 EUR77 (77%) EUR18 EUR76 (76%) EUR- -
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Net Debt EUR3,164 EUR3,285 (4%) EUR3,187 (1%)
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Net Debt to EBITDA (LTM) 4.0x 3.1x - 3.7x -
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
(1) EBITDA before exceptional items and share-based payment expense is denoted by EBITDA throughout the remainder of the management commentary for ease of reference. A reconciliation of net profit for the period to EBITDA before exceptional items and share-based payment expense is set out on page 31.
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
(2) Free cash flow is set out on page 8. The IFRS cash flow is set out on page 17.
=---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Key points
-- Resilient EBITDA margins in the first half of 2009, and continued net
debt reduction
-- Continued strong delivery of Cost Take-Out programmes
-- Amendments to Senior Credit Facility finalised in July significantly
strengthen financing position
-- Announcing containerboard price increase for application on 1st
September 2009
Performance Review & Outlook
Gary McGann, Smurfit Kappa Group CEO, commented: "SKG is pleased to report a comparatively strong EBITDA margin of 12.1% in the first half of the year, with a 12.3% margin in quarter two. The increasing number of capacity closures across the industry since the beginning of the year demonstrates the level of stress for higher cost and non-integrated producers. Against a backdrop of difficult business conditions, the resilience of SKG's integrated operating model complemented the benefits of our continued cost reductions and ongoing actions to rationalise our less-efficient capacity.
Compared to the first quarter of the year, the Group's small EBITDA growth for the 3 months to June 2009 primarily reflects lower energy costs, the increasing benefit of our cost reduction programmes and some seasonal pick-up in demand, offset by downward pressure on pricing. While there is growing evidence that the rate of demand decline levelled off in quarter two, as yet tangible signs of economic recovery are limited despite the improvement in confidence indicators.
To further strengthen its financing position in light of the ongoing challenging environment, early in July the Group secured amendments to its Senior Credit Facility. The amendments extend SKG's long-term debt profile, with no material maturity until December 2013, and provide it with increased covenant headroom for the next three years.
This amended capital structure increases the Group's financial flexibility, enabling it to continue to maintain its leadership position, focus on operating efficiency through the industry cycle and sustain its superior margins.
In the context of increasing input cost pressures, SKG is today announcing a price increase of EUR60 per tonne for all brown containerboard grades with effect from 1st September. Materially reduced containerboard inventories and the progressively deteriorating condition of the containerboard industry in Europe are significant factors that support this price increase. Given the usual time lag necessary for price increases to get through to the end market, the price increases announced today are expected to have limited impact on SKG's profitability in 2009 but will influence price levels for early 2010.
Looking towards the second half of the year, demand is expected to remain stable at current levels, while raw material costs are on an increasing trend. Those factors should be somewhat mitigated by the Group's ongoing operating discipline, additional benefits from the cost take-out programme and upside from the announced containerboard price increase. SKG remains focused on maintaining its industry leading EBITDA margins, and maximising free cash flow generation for continued net debt reduction."
About Smurfit Kappa Group
Smurfit Kappa Group is a world leader in paper-based packaging with operations in Europe and Latin America. Smurfit Kappa Group operates in 22 countries in Europe and is the European leader in containerboard, solidboard, corrugated and solidboard packaging and has a key position in several other packaging and paper market segments, including graphicboard, sack paper and paper sacks. Smurfit Kappa Group also has a good base in Eastern Europe and operates in 9 countries in Latin America where it is the only pan-regional operator.
Forward Looking Statements
Some statements in this announcement are forward-looking. They represent expectations for the Group's business, and involve risks and uncertainties. These forward-looking statements are based on current expectations and projections about future events. The Group believes that current expectations and assumptions with respect to these forward-looking statements are reasonable. However, because they involve known and unknown risks, uncertainties and other factors, which are in some cases beyond the Group's control, actual results or performance may differ materially from those expressed or implied by such forward-looking statements.
Contacts
Bertrand Paulet K Capital Source
Smurfit Kappa Group
Tel: +353 1 202 71 80 Tel: +353 1 663 36 80
E-mail: E-mail: smurfitkappa@kcapitalsource.com
bertrand.paulet@smurfitkappa.com
2009 Second Quarter & First Half | Performance Overview
While down 1.6 percentage points year-on-year, SKG's EBITDA margin of 12.3% in the second quarter of the year was broadly comparable with the 11.9% delivered in the first quarter of 2009 and the 12.0% delivered in the fourth quarter of 2008.
Although pricing and volumes remained under pressure, this resilient outcome reflects, amongst other things, the greater margin stability of the Group's integrated system through the cycle, and a lower cost base year-on-year. In the second quarter, the Group benefited from lower energy costs somewhat offset by increasing recovered fibre costs.
The Group's solid performance in the current environment also reflects the continuing benefits of the EUR180 million of sustainable annual synergies achieved between 2006 and 2008, and additional proceeds from SKG's subsequent 3-year cost take-out programme launched early in 2008. In the first half of 2009, this programme generated an incremental EUR60 million of cost savings, having delivered EUR72 million of savings in 2008.
As a result of its continuing focus on cost reduction and performance improvement, the Group has an increasingly optimised network of corrugated operations and a lower-cost integrated containerboard system, allowing it to maximise customer service across a wide geographic base and to deliver strong margin performance through the cycle.
Compared to the first quarter of 2009, the marginally higher absolute level of EBITDA in quarter two also reflects a 1% sequential growth in European corrugated volumes, mainly reflecting seasonal strength. Year-on-year, the Group's deliveries were down 12% in quarter two, in line with the result for the first quarter.
SKG's Latin American business was a material contributor to the Group's performance in the first half of the year, with the region reporting a 6% increase in EBITDA in euro terms year-on-year. However, Latin America is not immune from the impact of the global downturn, and was impacted by weak demand throughout the first half of the year, together with increasing price pressure in the second quarter. This was mitigated by management action in the areas of operating efficiency and cost reduction.
Despite the significant earnings decline year-on-year, the Group continued to deliver positive free cash flow in the second quarter, benefiting from lower debt servicing costs, reducing capital expenditure and continued strong working capital management. In the 12 months to June 2009, SKG's ongoing cash generation contributed to reduce net debt by EUR121 million, the equivalent of 4%.
2009 Second Quarter | Financial performance
At EUR1,498 million for the second quarter of 2009, sales revenue was 19% lower than in the second quarter of 2008. While plant closures had a minimal impact, currency accounted for EUR41 million of the year-on-year decline, giving an underlying decrease of EUR299 million, the equivalent of just over 16%.
At EUR184 million for the second quarter, EBITDA was EUR73 million lower than in 2008. Allowing for the negative impact of currency of EUR5 million and for the benefit of closed loss-making operations of EUR2 million, the underlying decrease in EBITDA was EUR70 million, the equivalent of 27%.
Compared to the first quarter of 2009, EBITDA in the second quarter was EUR4 million higher. The impact of currency was negligible quarter-on-quarter. The higher EBITDA margins of 12.3% in the second quarter reflects the Group's continuing focus on operating efficiency and a lower cost base, supported by the incremental EUR30 million of cost take-out benefits delivered over the period.
At EUR87 million, operating profit for the second quarter of 2009 was EUR68 million lower than in 2008, a decrease of approximately 44%.
Net finance costs of EUR68 million were EUR1 million higher year-on-year and included an exceptional gain of EUR2 million on the Group's debt buy-back. The modest year-on-year increase reflected mainly a net fair value loss on derivatives in 2009 where there had been a net gain in 2008, which offset a EUR14 million reduction in the net cash interest charge.
Including the Group's share of associates' loss, total profit before tax was EUR19 million in the second quarter of 2009 compared to EUR83 million (after an exceptional disposal loss of EUR7 million) in 2008. The exceptional loss related to the disposal of the Group's associate shareholding in Duropack AG during the second quarter of 2008. The absence of Duropack in 2009 resulted in the year-on-year decrease in earnings from associates.
2009 First Half | Financial performance
Revenue of EUR3.0 billion in the first half of 2009 represents an 18% decrease on the first half of 2008. However, allowing for the impact of currency, acquisitions and closures, revenue shows an approximately 15% underlying decrease of EUR563 million.
EBITDA of EUR363 million in the first half of 2009 was EUR151 million, or 29% lower than in the comparable period in 2008. Currency reduced comparable EBITDA by EUR14 million, while the absence of loss-making operations added EUR1 million, leading to an adjusted decrease of EUR138 million (27%). The lower earnings primarily reflect reduced demand and significant margin pressure within SKG's total system, offset by the continuing aggressive cost reduction programme.
Pre-exceptional operating profit for the first half of the year decreased by approximately 46% to EUR170 million compared to EUR312 million in 2008. With no exceptional items charged within operating profit in 2009, the total operating profit was unchanged at EUR170 million. In 2008, however, exceptional items of EUR28 million were charged, reducing the total operating profit to EUR283 million. These exceptional items arose in the first quarter and were related entirely to the announced closure of the Valladolid recycled containerboard mill in Spain. The costs provided included EUR11 million in respect of the impairment of fixed asset values.
Net finance costs of EUR130 million in 2009 included an exceptional gain of EUR8 million on the Group's debt buy-back and compared with EUR134 million for the same period in 2008. Despite a decrease of EUR22 million year-on-year in net cash interest, net finance costs were only EUR4 million lower in 2009 due mainly to fair value losses on derivatives in 2009 compared to a gain in 2008.
Including the Group's share of associates' loss of EUR1 million in 2009, total profit before tax was EUR39 million in the first six months of 2009 compared to EUR145 million in 2008. The year-on-year decrease in its share of associates' earnings mainly reflected the absence of Duropack in 2009.
2009 Second Quarter and First Half | Debt Reduction
At the end of June 2009, the Group's net debt reduced by EUR23 million compared to March 2009 levels, to just over EUR3.16 billion. Year-on-year, the Group reduced its net debt by EUR121 million, the equivalent of 4%. The Group's financial priority continues to be to maximise free cash flow generation and debt reduction through the cycle.
2009 Second Quarter and First Half | Capital structure
In order to enhance its financial flexibility in light of the ongoing uncertainty of the global economic environment, and reflecting an improvement in credit markets, the Group sought amendments to its Senior Credit Facility Agreement early in June. On 3 July, the Group announced that lenders comprising in excess of 98% of the facility consented to the proposed amendments, compared to the required level of 66.66%.
The amendments further extend SKG's long-term debt maturity profile, and enable the Group to raise up to EUR1 billion of longer dated bonds, as and when market conditions are considered optimal, to repay bank debt at par.
The amendments also provide SKG with significantly increased covenant headroom for the next three years, and extend the maturity of a major portion of its Revolving Credit Facility, previously maturing in December 2012, by one year. As a result, the Group's next material debt maturity is over four years away, in December 2013.
The upfront cost of the amendments amounted to approximately EUR29 million. The amendments are also expected to increase the Group's interest cost by approximately EUR36 million per annum, primarily reflecting the 1.25% margin increase on all bank debt tranches. Despite the higher margin, SKG expects its cash interest cost for the full year of 2009 to be lower than in 2008, primarily reflecting the benefits of the lower interest rate environment and a lower average net debt year-on-year.
At the end of June 2009, the Group had EUR649 million in cash on its balance sheet, compared to EUR712 million at the end of March 2009. The reduced cash position primarily reflects the Group's debt buy-back process reported in our quarter one results, and debt amortisation payments in the second quarter. As part of the Senior Credit Facility amendments agreed with its lenders, the Group will use EUR100 million of this cash to repay bank debt at par during the second half of 2009.
As these amendments became effective early in July, the consequences will be reflected in the Group's second half financial statements. For further details on the amendments, please refer to the Group's related press releases and amendment request letter, available for download from SKG's website at www.smurfitkappa.com.
Following the amendments, the Group enjoys increased financial flexibility, with no material debt maturities in the next four years, a significant amount of cash on its balance sheet and undrawn committed credit facilities of approximately EUR525 million, of which EUR373 million mature in December 2013, with the remainder maturing a year earlier.
2009 Second Quarter and First Half | Free Cash Flow
While EBITDA in the first half of 2009 was EUR151 million lower than in the same period in 2008, free cash flow at EUR18 million was down by only EUR59 million. This cash flow outcome primarily reflects a significantly lower working capital outflow, as well as lower cash interest and capital expenditure.
Cash interest of EUR100 million in the first half of 2009 was EUR22 million lower than in the same period in 2008. Despite the 1.25% increase in margins that will arise in the second half of 2009 following completion of the Group's bank amendment, SKG expects its cash interest cost for the full year of 2009 to be lower than the EUR243 million paid in 2008, benefiting from the lower interest rate environment, a lower average net debt as a result of continued free cash flow generation, and the repayment of EUR100 million of debt at par in the second half of 2009.
Working capital increased by EUR9 million in the first half of 2009 compared to an EUR83 million increase in the first half of 2008. This reflects the Group's continued focus on working capital management, lower end-product pricing and a positive one-off inflow of approximately EUR25 million in the first half of 2009 as a result of a change in payment terms regulations in France. Working capital of EUR584 million at June 2009 represented 9.8% of annualised net revenue, compared to 10.4% at June 2008 and 9.3% at March 2009.
Capital expenditure of EUR53 million in the second quarter represented approximately 62% of depreciation compared to 75% in the second quarter of 2008. In the first half of 2009, capital expenditure represented 67% of depreciation. The Group remains committed to reducing its level of expenditure towards 60% of depreciation in the near-term as a response to the current conditions prevailing in the industry and the economy in general.
Tax payments in the first half of 2009 were EUR7 million higher than in the first half of 2008, with the increase arising largely from some one-off events. For the full year 2009, the Group expects a cash tax of approximately EUR75 million.
2009 Second Quarter and First Half | Cost Take-Out programme
Early in 2008, the Group initiated a cost take-out programme to further strengthen the competitiveness of SKG's operations in the challenging circumstances facing the Group and the industry at that time. In the full year of 2008, this programme delivered EUR72 million of sustainable cost savings.
In light of the further deteriorating economic environment that prevailed in late 2008 and into 2009, the Group has deepened its cost take-out efforts even further, and increased its cost take-out objective from EUR200 million over the years 2008-2010 to EUR250 million.
In the first half of 2009, SKG delivered EUR60 million of cost take-out, and expects to deliver approximately EUR130 million for the full year of 2009. In addition to its formal cost take-out programme, the Group is also focusing on curtailing all expenditure within its system in 2009, which resulted in a further reducton in costs, excluding raw materials, of EUR80 million below the same period in 2008.
The combination of these actions, together with the impact of the overall deflationary environment on raw material and energy prices, contributed to reduce the Group's cost base by 17% in the first half of 2009 compared to the same period in 2008, while deliveries decreased by approximately 12%.
2009 Second Quarter and First Half | Performance Review
Packaging: Europe
Despite ongoing pressure on pricing and volumes, the Group's resilient EBITDA margin in the first half of the year is supported by a material reduction in its overall cost base. In the first quarter, lower recovered fibre prices delivered an important cost benefit for SKG. In the second quarter, energy and wood prices reduced materially as anticipated, but were somewhat offset by a EUR10 per tonne increase in recovered paper prices.
SKG's lower cost base also reflects the benefits of its intensified cost take-out efforts. Cost take-out sources include reduction of production waste, optimisation of distribution flows within SKG's integrated system and closure or rationalisation of underperforming operations.
The Group closed three corrugated box plants in the first half of 2009 in Spain, the Netherlands and Denmark, and announced the rationalisation of an operation in Ireland in July. These restructuring initiatives form part of the Group's ongoing focus on maximising operating efficiency, as reflected through the permanent closure of 38 less-efficient operating units since the end of 2005 (including 8 recycled containerboard mills and 23 corrugated operations). These actions, together with the integration activity from acquisitions made to date underpin SKG's leadership position in the paper packaging industry.
The cost movements in the first half were offset by lower deliveries year-on-year, lower average corrugated prices, and significant downtime within the Group's recycled containerboard system. In addition to the temporary closure of its Nanterre paper mill in France for 6 months from 30 April 2009, which reduced production output by approximately 30,000 tonnes in the second quarter, the Group took a further 65,000 tonnes of market-related downtime in the quarter across its wider system.
In total, the Group idled approximately 13% of its recycled containerboard capacity in the second quarter of 2009, which resulted in its inventory levels reducing by approximately 25% in the period, thereby contributing to maintaining working capital at a relatively low level. The Group continues to have lower than industry average inventories in its packaging system.
While stable since March 2009, recycled containerboard prices remained at an unsustainably low level in the second quarter. Notwithstanding this, the Group's resilient operating performance in the first half benefited from its integrated lower cost containerboard capacity. The increasing number of capacity closures across the industry since the beginning of the year demonstrates the level of stress for higher cost and/or non-integrated producers.
In the year-to-date, eleven recycled containerboard mills have been permanently closed or idled indefinitely, and to date, one further closure has been announced for the second half of the year. In total, those closures are expected to remove circa 1.6 million tonnes from the market, the equivalent of 8% of European capacity. In addition to those closures, widespread temporary downtime was taken across the industry in the first half of 2009.
Notwithstanding the start-up of two new containerboard machines in quarter three, with a combined rated capacity of approximately 0.9 million tonnes, the significant production curtailments from SKG and other market players in the first half of the year are clearly a positive for the overall market balance. As a result of this improved supply management, inventory levels in May in the total European market reduced to below the level of a year ago, for the first time in 18 months. A further decline was experienced in June.
On the kraftliner side, pricing was under continued pressure in the first 6 months of 2009 as a result of the weak fundamentals in the recycled containerboard market. SKG's kraftliner margins remained more resilient than those of other paper grades over the period primarily supported by reducing wood costs. Entering the third quarter, kraftliner prices are stabilising, reflecting an improving supply demand balance position, following significant market-related downtime and lower imports into Europe.
Latin America
The Group's relatively strong earnings in the first half also reflect the ongoing benefits of its geographical diversity, as its Latin American business continues to deliver a good performance. The Group's operations in the region reported EBITDA growth of 6% year-on-year in euro terms in the first 6 months of 2009.
The region is not immune from the global weak economic environment, however, as reflected in the fact that the Group's Latin American corrugated volumes declined by about 11% year-on-year in the second quarter. This pace of demand decline was similar to the trend experienced in the first quarter, and is showing signs of levelling off.
After solid EBITDA growth in the first quarter, the Group's Latin American earnings showed a 5% year-on-year decline in the second quarter in euro terms. The lower earnings in quarter two primarily reflect pricing pressure, particularly in the Group's Colombian business as a result of the strengthening local currency, offset by lower input costs and increased export volumes.
The disimproved Colombian performance in quarter two was partially offset by an improved performance by the Group's Mexican operations, which benefited from lower energy costs in the quarter and stronger demand in June.
In Venezuela, reduced demand and increasing costs were partly offset by commercial and operating efficiencies. SKG continues to work with the Venezuelan government in relation to its forestry activities.
In Argentina, the Group's business was affected by reduced pricing for all grades in quarter two, reflecting the continuing challenges facing the Argentine economy. Operating efficiencies and cost reductions continue to be a major focus in Argentina, as in all our Latin American countries during this economic downturn.
Overall, while Latin America is also being impacted by the global economic slowdown, SKG maintains a strong focus on profitability in the region, through its ongoing efficiency and cost take-out efforts. Latin America represented 16% of the Group's revenue in the first half of 2009 and 24% of its EBITDA.
Specialties: Europe
In the first half of 2009, profitability in the Group's sacks and solidboard businesses declined significantly year-on-year, somewhat offset by higher earnings in our bag-in-box business.
The improved performance of our bag-in-box division reflects a particularly strong second quarter, benefiting from some market share gains at the expense of other liquid packaging solutions, especially for wine applications in France, Russia and Canada.
On the negative side, one of the Group's poorer performers is its sack division, primarily driven by lower sack kraft paper prices and very weak converting volumes, which have declined further in 2009 compared to an already weak first half in 2008.
The Group's solidboard business also suffered from lower volumes on the converting side, but the solidboard mills reported a satisfactory result in the first half, benefiting from lower recovered paper prices and significant benefits from SKG's continuing cost take-out activity.
Summary Cash Flows
Summary cash flows for the second quarter and six
months are set out in the following table.
3 months to 3 months to 6 months to 6 months to
30-Jun-09 30-Jun-08 30-Jun-09 30-Jun-08
EUR Million EUR Million EUR Million EUR Million
Pre-exceptional EBITDA 184 257 363 514
Cash interest expense (48) (62) (100) (122)
Working capital change (2) (8) (9) (83)
Current provisions (1) (11) (11) (23)
Capital expenditure (53) (65) (113) (128)
Change in capital creditors (14) (6) (47) (19)
Sale of fixed assets 1 2 3 3
Tax paid (28) (15) (37) (30)
Other (21) (16) (31) (35)
Free cash flow 18 76 18 77
Gain on debt buyback 2 - 9 -
Sale of businesses and investments - 55 - 56
Derivative termination (4) - 1 (3)
(payments)/receipts
Dividends (2) (40) (3) (40)
Net cash inflow 14 91 25 90
Deferred debt issue costs amortised (4) (4) (9) (8)
Currency translation adjustments 13 1 5 37
Decrease in net borrowing 23 88 21 119
(1) The summary cash flow is prepared on a different basis to the cash flow statement under IFRS.
The principal difference is that the summary cash flow details movements in net borrowing while the IFRS cash flow details movement in cash and cash equivalents. In addition, the IFRS cash flow has different sub-headings to those used in the summary cash flow. A reconciliation of the free cash flow to cash generated from operations in the IFRS cash flow is set out below.
6 months to 6 months to
30-Jun-09 30-Jun-08
EUR Million EUR Million
Free cash 18 77
flow
Add Cash interest 100 122
back:
Capital expenditure 113 128
Change in capital creditors 47 19
Tax payments 37 30
Less: Sale of fixed assets (3) (3)
Profit on sale of assets and businesses - non exceptional (4) (10)
Receipt of capital grants (in "Other") (1) (1)
Dividends received from associates (in "Other") (1) (4)
Cash generated from 306 358
operations
Capital Resources
The Group's primary sources of liquidity are cash flow from operations and borrowings under the revolving credit facility. The Group's primary uses of cash are for debt service and capital expenditure.
At 30 June 2009 Smurfit Kappa Funding plc had outstanding EUR217.5 million 7.75% senior subordinated notes due 2015 and US$200 million 7.75% senior subordinated notes due 2015. In addition Smurfit Kappa Treasury Funding Limited had outstanding US$292.3 million 7.50% senior debentures due 2025 and the Group had outstanding EUR210 million floating rate notes issued under an accounts receivable securitisation programme maturing in 2011.
Smurfit Kappa Acquisitions and certain subsidiaries are party to a senior credit facility. The senior credit facility comprises a EUR371 million amortising A Tranche maturing in 2012, a EUR1,270 million B Tranche maturing in 2013 and a EUR1,268 million C Tranche maturing in 2014. In addition, as at 30 June 2009, the facility included a EUR600 million revolving credit facility of which there were EUR16.4 million in letters of credit issued in support of other liabilities. (See Senior Credit Facility Amendment below).
The following table provides the range of interest rates as of 30 June 2009 for each of the drawings under the various senior credit facility term loans.
Borrowing arrangement Currency Interest Rate
Term Loan A EUR 2.69% - 3.08%
Term Loan B EUR 2.66% - 3.34%
USD 3.03%
Term Loan C EUR 2.82% - 3.39%
USD 3.28%
Borrowings under the revolving credit facility are available to fund the Group's working capital requirements, capital expenditures and other general corporate purposes.
Senior Credit Facility Amendment
On 2 July 2009 an amendment to the terms of the senior credit facility became effective. Lenders comprising in excess of 98% of the facility consented to the proposed amendments, providing the Group with (i) the ability to raise longer dated financing, as and when market conditions are attractive, to refinance a portion of its existing bank facilities and (ii) increased leverage and interest cover covenant headroom.
In addition, lenders holding 75% of the Group's revolving credit facility ("RCF") elected to extend their commitments by one year. The original EUR600 million RCF maturing in December 2012 has therefore been converted into two tranches totalling EUR525 million of which EUR152 million ("RCF1") matures in December 2012 and EUR373 million ("RCF2") in December 2013 (SKG had targeted a minimum RCF amount of EUR200 million to be extended to December 2013).
Effective on the date of the amendment the margins applicable to the senior credit facility have been amended to the following:
Debt/EBITDA ratio Tranche A and Tranche B Tranche C RCF2
RCF1
Greater than 4 : 1 3.25% 3.375% 3.625% 3.50%
4 : 1 or less but more 3.00% 3.125% 3.375% 3.25%
than 3.5 : 1
3.5 : 1 or less but 2.75% 3.125% 3.375% 3.00%
more than 3.0 : 1
3.0 : 1 or less 2.50% 3.125% 3.375% 2.75%
Market Risk and Risk Management Policies
The Group is exposed to the impact of interest rate changes and foreign currency fluctuations due to its investing and funding activities and its operations in different foreign currencies. Interest rate risk exposure is managed by achieving an appropriate balance of fixed and variable rate funding. At 30 June 2009 the Group had fixed an average of 67% of its interest cost on borrowings over the following twelve months.
Our fixed rate debt comprised mainly EUR217.5 million 7.75% senior subordinated notes due 2015, US$200 million 7.75% senior subordinated notes due 2015 and US$292.3 million 7.50% senior debentures due 2025. In addition the Group also has EUR1,950 million in interest rate swaps with maturity dates ranging from October 2009 to July 2014.
Our earnings are affected by changes in short-term interest rates as a result of our floating rate borrowings. If LIBOR interest rates for these borrowings increase by one percent, our interest expense would increase, and income before taxes would decrease, by approximately EUR13 million over the following twelve months. Interest income on our cash balances would increase by approximately EUR5 million assuming a one percent increase in interest rates earned on such balances over the following twelve months.
The Group uses foreign currency borrowings, currency swaps, options and forward contracts in the management of its foreign currency exposures.
Principal Risks and Uncertainties
Risk assessment and evaluation is an integral part of the management process throughout the Group. Risks are identified, evaluated and appropriate risk management strategies are implemented at each level.
The key business risks are identified by the senior management team. The Board in conjunction with senior management identifies major business risks faced by the Group and determines the appropriate course of action to manage these risks.
The principal risks and uncertainties faced by the Group were outlined in our 2008 annual report on page 39. The annual report is available on our website www.smurfitkappa.com.
The principal risks and uncertainties remain substantially the same for the remaining six months of the financial year, and are summarised below:
-- The cyclical nature of the packaging industry and/or excessive
capacity additions could result in overcapacity and consequently
threaten the Group's pricing structure
-- If the effects of the current economic slowdown exacerbate or the
slowdown is sustained over any significant length of time it could
adversely affect the Group's financial position and results of
operations
-- If operations at any of the Group's facilities (in particular its key
mills) were interrupted for any significant length of time it could
adversely affect the Group's financial position and results of
operations
-- Price fluctuations in raw materials and energy costs would adversely
affect the Group's manufacturing costs
-- The Group is exposed to currency exchange rate fluctuations
-- The Group may not be able to attract and retain suitably qualified
employees as required for its business
-- The Group is subject to a growing number of environmental laws and
regulations, and the cost of compliance with current and future laws
and regulations may negatively affect the Group's business
-- The Group is exposed to potential risks in relation to its Venezuelan
operations
-- The Group is subject to anti-trust and similar legislation in the
jurisdictions in which it operates
-- Substantial future sales of shares by the existing major shareholders
may depress the share price.
The Board regularly monitors all of the above risks and appropriate actions are taken to mitigate those risks or address the potential adverse consequences.
Group Income Statement - Six Months
Unaudited Unaudited
6 Months to 30-Jun-09 6 Months to 30-Jun-08
Pre-Exceptional 2009 Exceptional 2009 Total 2009 Pre-Exceptional 2008 Exceptional 2008 Total 2008
EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000
Continuing operations
Revenue 3,001,644 - 3,001,644 3,678,006 - 3,678,006
Cost of sales (2,152,030) - (2,152,030) (2,607,723) (10,950) (2,618,673)
Gross profit 849,614 - 849,614 1,070,283 (10,950) 1,059,333
Distribution costs (253,349) - (253,349) (296,056) - (296,056)
Administrative expenses (428,102) - (428,102) (463,394) - (463,394)
Other operating income 1,638 - 1,638 845 - 845
Other operating expenses - - - - (17,318) (17,318)
Operating profit 169,801 - 169,801 311,678 (28,268) 283,410
Finance costs (190,043) - (190,043) (240,984) - (240,984)
Finance income 51,816 8,428 60,244 106,951 - 106,951
Loss on disposal - - - - (6,905) (6,905)
of associate
Share of associates' (718) - (718) 2,551 - 2,551
(loss)/profit
(after tax)
Profit before income tax 30,856 8,428 39,284 180,196 (35,173) 145,023
Income tax expense (17,566) (14,912)
Profit for the financial 21,718 130,111
period
Attributable to:
Equity holders 14,712 123,603
of the Company
Minority interest 7,006 6,508
Profit for the financial 21,718 130,111
period
Earnings per share:
Basic earnings per share 6.7 56.7
(cent per share)
Diluted earnings per share(cent 6.7 55.9
per share)
The notes to the condensed interim Group Financial Statements on pages 18 to 29 form an integral part of this financial information.
Group Income Statement - Second Quarter
Unaudited Unaudited
3 Months to 30-Jun-09 3 Months to 30-Jun-08
Pre-Exceptional 2009 Exceptional 2009 Total 2009 Pre-Exceptional 2008 Exceptional 2008 Total 2008
EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000
Continuing operations
Revenue 1,497,564 - 1,497,564 1,845,990 - 1,845,990
Cost of sales (1,067,640) - (1,067,640) (1,308,388) - (1,308,388)
Gross profit 429,924 - 429,924 537,602 - 537,602
Distribution costs (128,326) - (128,326) (149,209) - (149,209)
Administrative expenses (214,988) - (214,988) (232,914) - (232,914)
Other operating income 821 - 821 442 - 442
Operating profit 87,431 - 87,431 155,921 - 155,921
Finance costs (73,074) - (73,074) (103,319) - (103,319)
Finance income 3,064 2,029 5,093 36,679 - 36,679
Loss on disposal - - - - (6,905) (6,905)
of associate
Share of associates' (264) - (264) 1,094 - 1,094
(loss)/profit
(after tax)
Profit before income tax 17,157 2,029 19,186 90,375 (6,905) 83,470
Income tax expense (9,948) 3,800
Profit for the financial 9,238 87,270
period
Attributable to:
Equity holders 6,526 83,440
of the Company
Minority interest 2,712 3,830
Profit for the financial 9,238 87,270
period
Earnings per share:
Basic earnings per share 3.0 38.3
(cent per share)
Diluted earnings per share(cent 3.0 37.6
per share)
Group Statement of Comprehensive Income
Unaudited Unaudited
6 months to 6 months to
30-Jun-09 30-Jun-08
EUR'000 EUR'000
Profit for the financial period 21,718 130,111
Other comprehensive income:
Foreign currency translation adjustments 26,176 (14,153)
Defined benefit pension schemes:
- Actuarial (loss)/gain (54,686) 31,004
- Movement in deferred tax 16,981 (7,377)
Effective portion of changes in fair
value of cash flow hedges:
- Movement out of reserve 4,238 (7,678)
- New fair value adjustments into reserve (17,415) 16,791
- Movement in deferred tax 1,045 -
Change in fair value of available-for-sale 172 (300)
financial assets
Total other comprehensive income (23,489) 18,287
Comprehensive income and expense (1,771) 148,398
for the financial period
Attributable to:
Equity holders of the Company (10,555) 145,341
Minority interest 8,784 3,057
(1,771) 148,398
The notes to the condensed interim Group
Financial Statements on pages
18 to 29 form an integral part
of this financial information.
Group Balance Sheet
Unaudited Unaudited Audited
30-Jun-09 30-Jun-08 31-Dec-08
EUR'000 EUR'000 EUR'000
Restated Restated
Assets
Non-current assets
Property, plant and equipment 2,989,668 3,171,818 3,038,207
Goodwill and intangible assets 2,148,267 2,391,938 2,154,212
Available-for-sale financial assets 30,726 43,196 30,651
Investment in associates 12,305 15,456 14,038
Biological assets 82,081 75,910 78,166
Trade and other receivables 4,641 4,781 4,098
Derivative financial instruments 1,266 8,966 153
Deferred income tax assets 256,079 259,050 228,061
5,525,033 5,971,115 5,547,586
Current assets
Inventories 568,088 708,562 623,185
Biological assets 7,881 6,712 8,122
Trade and other receivables 1,178,138 1,473,748 1,210,631
Derivative financial instruments 3,645 31,435 14,681
Restricted cash 43,175 14,144 19,408
Cash and cash equivalents 605,800 453,704 699,554
2,406,727 2,688,305 2,575,581
Non-current assets held for sale 10,482 10,999 10,482
Total assets 7,942,242 8,670,419 8,133,649
Equity
Capital and reserves attributable to
the equity holders of the Company
Equity share capital 229 228 229
Capital and other reserves 2,343,809 2,542,310 2,329,613
Retained earnings (702,217) (373,896) (679,224)
Total equity attributable to equity 1,641,821 2,168,642 1,650,618
holders of the Company
Minority interest 150,839 135,588 144,723
Total equity 1,792,660 2,304,230 1,795,341
Liabilities
Non-current liabilities
Borrowings 3,669,007 3,613,960 3,751,361
Employee benefits 564,974 431,608 516,665
Derivative financial instruments 112,144 137,993 107,463
Deferred income tax liabilities 316,631 427,225 324,563
Non-current income tax liabilities 19,068 28,256 18,538
Provisions for liabilities and charges 39,453 60,123 48,343
Capital grants 13,045 14,076 13,026
Other payables 3,708 2,302 3,591
4,738,030 4,715,543 4,783,550
Current liabilities
Borrowings 143,519 139,082 152,193
Trade and other payables 1,166,547 1,418,447 1,311,012
Current income tax liabilities 19,290 31,542 24,926
Derivative financial instruments 42,901 4,733 20,671
Provisions for liabilities and charges 39,295 56,842 45,956
1,411,552 1,650,646 1,554,758
Total liabilities 6,149,582 6,366,189 6,338,308
Total equity and liabilities 7,942,242 8,670,419 8,133,649
The notes to the condensed interim Group
Financial Statements on pages
18 to 29 form an integral part
of this financial information.
Group Statement of Changes in Equity(Unaudited)
Capital and other reserves
Equity share capital Share premium Reverse acquisition reserve Available- Cash flow hedging reserve Foreign currency translation reserve Reserve for share- Retained earnings Total Minority interests Total equity
for-sale reserve based payment equity attributable
to equity
holders of
the
Company
EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000
At 1 January 2009 229 1,928,066 575,427 (214) (27,037) (204,165) 57,536 (679,224) 1,650,618 144,723 1,795,341
Total comprehensive - - - 172 (12,132) 24,398 - (22,993) (10,555) 8,784 (1,771)
income and expense
Share-based payment expense - - - - - - 1,758 - 1,758 - 1,758
Dividends paid to minorities - - - - - - - - - (2,668) (2,668)
At 30 June 2009 229 1,928,066 575,427 (42) (39,169) (179,767) 59,294 (702,217) 1,641,821 150,839 1,792,660
At 1 January 2008 228 1,927,947 575,427 585 15,538 (34,613) 53,163 (486,126) 2,052,149 137,443 2,189,592
Shares issued - 102 - - - - - - 102 - 102
Total comprehensive - - - (300) 9,113 (10,702) - 147,230 145,341 3,057 148,398
income and expense
Dividends paid to shareholders - - - - - - - (35,000) (35,000) - (35,000)
Dividends paid to minorities - - - - - - - - - (4,912) (4,912)
Share-based payment expense - - - - - - 6,050 - 6,050 - 6,050
At 30 June 2008 228 1,928,049 575,427 285 24,651 (45,315) 59,213 (373,896) 2,168,642 135,588 2,304,230
The notes to the condensed interim Group Financial Statements on pages 18 to 29 form an integral part of this financial information.
Group Cash Flow Statement
Unaudited Unaudited
6 months to 6 months to
30-Jun-09 30-Jun-08
EUR'000 EUR'000
Cash flows from operating activities
Profit for the financial period 21,718 130,111
Adjustment for
Income tax expense 17,566 14,912
Profit on sale of assets and businesses (3,875) (10,411)
- continuing operations
Amortisation of capital grants (1,638) (844)
Impairment of property, plant and equipment - 10,950
Equity settled share-based payment transactions 1,758 6,050
Amortisation of intangible assets 22,573 22,302
Share of loss/profit of associates 718 4,354
& loss on disposal of associates
Depreciation charge 165,199 171,741
Net finance costs 129,799 134,033
Change in inventories 58,701 (29,504)
Change in biological assets 3,897 2,406
Change in trade and other receivables 39,856 (100,613)
Change in trade and other payables (107,429) 46,798
Change in provisions (18,402) (21,902)
Change in employee benefits (24,600) (21,236)
Foreign currency translation adjustments (166) (1,401)
Cash generated from operations 305,675 357,746
Interest paid (111,231) (145,674)
Income taxes paid:
Irish corporation tax paid (2,510) (1,499)
Overseas corporation tax (net (34,005) (28,471)
of tax refunds) paid
Net cash inflow from operating activities 157,929 182,102
Cash flows from investing activities
Interest received 6,487 19,529
Business disposals - 580
Purchase of property, plant and equipment (154,644) (142,588)
and biological assets
Purchase of intangible assets (5,020) (3,634)
Receipt of capital grants 1,264 789
Purchase of available-for-sale financial assets (3) (4)
(Increase) in restricted cash (23,530) (1,048)
Disposal of property, plant and equipment 6,814 13,768
Disposal of investments 70 -
Dividends received from associates 1,112 4,382
Investments in/disposal of associates (30) 54,969
Purchase of subsidiaries and minorities 104 (148)
Deferred and contingent acquisition (28) -
consideration paid
Net cash outflow from investing activities (167,404) (53,405)
Cash flow from financing activities
Proceeds from issue of new ordinary shares - 102
(Decrease) in interest-bearing borrowings (81,316) (15,650)
Repayment of finance lease liabilities (7,359) (7,506)
Derivative termination receipts/(payments) 496 (2,841)
Deferred debt issue costs (25) -
Dividends paid to shareholders - (35,000)
Dividends paid to minority interests (2,668) (4,913)
Net cash (outflow) from financing activities (90,872) (65,808)
(Decrease)/increase in cash and cash equivalents (100,347) 62,889
Reconciliation of opening to closing
cash and cash equivalents
Cash and cash equivalents at 1 January 682,692 375,390
Currency translation adjustment 9,905 (6,925)
(Decrease)/increase in cash and cash equivalents (100,347) 62,889
Cash and cash equivalents at 30 June 592,250 431,354
The notes to the condensed interim Group
Financial Statements on pages
18 to 29 form an integral part
of this financial information.
1.General Information
Smurfit Kappa Group plc ("SKG plc") ("the Company") and its subsidiaries (together "the Group") manufacture, distribute and sell containerboard, corrugated containers and other paper-based packaging products such as solidboard and graphicboard. The Company is a public limited company incorporated and tax resident in Ireland. The address of its registered office is Beech Hill, Clonskeagh, Dublin 4, Ireland.
On 14 March 2007 SKG plc completed an IPO with the placing to institutional investors of 78,787,879 new ordinary shares. This offering, together with the issue of an additional 11,818,181 ordinary shares, generated gross proceeds of EUR1,495 million. The additional shares were issued on admission by Deutsche Bank acting as stabilising manager under an over-allocation option and represent the permitted maximum 15% of the total number of shares in the IPO. The issue proceeds, net of costs, were used to repay certain debt obligations of the Group and to repay the shareholders PIK note issued in connection with the Group's 2005 acquisition of Kappa Packaging. Trading in the shares on the Irish Stock Exchange and the London Stock Exchange commenced on 20 March 2007.
2.Basis of Preparation
The condensed interim Group financial information included in this report has been prepared in accordance with the Transparency (Directive 2004/109/EC) Regulations 2007, the related Transparency Rules of the Irish Financial Services Regulatory Authority and with International Accounting Standard 34, Interim Financial Reporting ("IAS 34") as adopted by the European Union. Certain quarterly information and the balance sheet as at 30 June 2008 have been included in this report; this information is supplementary and not subject to the requirements of IAS 34. This report should be read in conjunction with the consolidated financial statements for the year ended 31 December 2008 included in the Group's 2008 annual report which is available on the Group website (www.smurfitkappa.com). The accounting policies and methods of computation and presentation adopted in the preparation of the interim Group financial information are consistent with those applied in the annual report for the financial year ended 31 December 2008 and are described in those financial statements; with the exception of the application of the standards described below.
IFRS 8 Operating Segments replaces IAS 14 Segment Reporting and is mandatory for the Group from the beginning of 2009. IFRS 8 sets out the requirements for disclosure of financial and descriptive information about the Group's operating segments, products, the geographical areas in which we operate and major customers. This new standard changes the requirements for identification of reportable segments. As more fully explained in Note 3, under IAS 14 the Group had two reportable segments - Packaging and Specialties, however, under IFRS 8 the Group has identified three reportable segments - Packaging Europe, Specialties Europe and Latin America. IFRS 8 is a disclosure standard and does not affect the measurement of the Group's reported financial position or financial performance.
IAS 1 Presentation of Financial Statements, as amended requires the presentation of all owner changes in equity in a statement of changes in equity. In addition all non-owner changes in equity (or comprehensive income) may be presented either in one statement of comprehensive income or, in two statements - a separate income statement and a statement of comprehensive income. The Group has elected the two statement option. IAS 1 does not change the recognition, measurement or disclosure of specific transactions and other events required by other IFRSs. IAS 1 was also amended to clarify the classification of certain financial assets and liabilities. The effect of this amendment is that non-hedging derivatives are not required to be classified as current simply because they fall in the 'held for trading' category in IAS 39. This means that financial assets/liabilities should only be presented as current if realisation/settlement within 12 months is expected; otherwise they should be classified as non-current. Previously the Group accounted for all non-hedging derivatives as current. Non-hedging derivatives are now accounted for as current or non-current based on realisation/settlement. As a result of this amendment the Group have reclassified EUR88 million of derivative liabilities from current to non-current at 31 December 2008 (30 June 2008: EUR138 million).
IAS 23 Borrowing Costs, as amended requires capitalisation of borrowing costs directly attributable to the acquisition, construction or production of qualifying assets as part of the cost of the asset. Qualifying assets are those assets that take a substantial period of time to get ready for use. The Group has applied IAS 23 as amended from 1 January 2009. To date no material amount of borrowing costs has been capitalised.
The following new standards, amendments to standards and interpretations became effective in the current financial year, however, they do not have an effect on the Group Financial Statements or are not currently relevant for the Group:
-- IFRS 2 (amendment), Share-based payment
-- IAS 32 (amendment), Financial instruments: Presentation
-- IAS 41 (amendment), Agriculture
-- IAS 19 (amendment), Employee Benefits
-- IAS 29 (amendment), Reporting in Hyperinflationary Economies
-- IFRIC 13, Customer loyalty programmes
-- IFRIC 15, Agreements for the construction of real estate
-- IFRIC 16, Hedges of a net investment in a foreign operation
As discussed more fully in our 2008 annual report, the following new or amended standards will become effective for the Group from 1 January 2010. They do not have an effect on the Group interim financial information.
-- IFRS 3 (revision), Business Combinations
-- IAS 39 (amendment), Financial instruments: Recognition and
measurement
-- IFRIC 17, Distributions of Non-cash Assets to Owners
-- IFRIC 18, Transfers of Assets from Customers. This
interpretation was issued in 2009 and is effective for transfers of
assets received on or after 1 July 2009. It is not expected to have a
material affect on the Group financial statements.
The condensed interim Group financial information includes all adjustments that management considers necessary for a fair presentation of such financial information. All such adjustments are of a normal recurring nature.
The Group's auditors have not audited or reviewed the interim Group financial information contained in this report.
The condensed financial information presented does not constitute full group accounts within the meaning of Regulation 40(1) of the European Communities (Companies: Group Accounts) Regulations, 1992 of Ireland insofar as such group accounts would have to comply with all of the disclosure and other requirements of those Regulations. Full Group accounts for the year ended 31 December 2008 have been filed with the Irish Registrar of Companies. The audit report on those Group accounts was unqualified.
3.Segmental Analyses
IFRS 8 Operating Segments applies to the Group's 2009 annual financial statements. IFRS 8 sets out the requirements for disclosure of financial and descriptive information about the Group's operating segments, products, the geographical areas in which we operate and major customers. In accordance with IFRS 8 the Group has identified three operating segments on the basis of which performance is assessed and resources are allocated: 1) Packaging Europe, 2) Specialties Europe and 3) Latin America.
The Packaging segment is highly integrated. It includes a system of mills and plants that produces a full line of containerboard that is converted into corrugated containers. Our Specialties segment comprises activities dedicated to the needs of specific and sometimes niche markets. These include bag-in-box, solidboard and paper sacks. The Latin America segment comprises all forestry, paper, corrugated and folding carton activities in a number of Latin American countries. Inter segment revenue is not material.
Segment disclosures in accordance with IAS 34, and based on operating segments identified under IFRS 8, are made in this half-yearly report. Segment profit is measured based on earnings before interest, tax, depreciation, amortisation, exceptional items and share-based payment expense (pre-exceptional EBITDA). Segmental assets consist primarily of property, plant and equipment, biological assets, goodwill and intangible assets, inventories, trade and other receivables, and cash and equivalents.
The Group previously identified Packaging and Specialties as its primary format (business segmentation) in accordance with IAS 14 Segment Reporting.
6 months to 30-Jun-09 6 months to 30-Jun-08
Packaging Specialties Latin Total Packaging Specialties Latin Total
Europe Europe America Europe Europe America
EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000
Revenue and Results
Third party revenue 2,116,644 404,304 480,696 3,001,644 2,717,916 487,632 472,458 3,678,006
EBITDA before exceptional 246,795 39,410 87,051 373,256 394,890 55,380 82,118 532,388
items
Exceptional items - - - - (17,318) - - (17,318)
EBITDA after exceptional 246,795 39,410 87,051 373,256 377,572 55,380 82,118 515,070
items
Unallocated centre costs (10,028) (18,211)
Share-based payment (1,758) (6,050)
expense
Depreciation and (169,096) (174,147)
depletion (net)
Amortisation (22,573) (22,302)
Impairment of assets - (10,950)
Share of associates' (loss)/profit (718) 2,551
(after tax)
Loss on disposal - (6,905)
of associate
Finance costs (190,043) (240,984)
Finance income 60,244 106,951
Profit before income tax 39,284 145,023
Income tax expense (17,566) (14,912)
Profit for the financial 21,718 130,111
period
Assets
Segment assets 5,253,240 991,735 1,005,902 7,250,877 5,951,173 1,038,160 957,123 7,946,456
Investment in 1,771 - 10,534 12,305 2,964 - 12,492 15,456
associates
Group centre assets 679,060 708,507
Total assets 7,942,242 8,670,419
3 months to 30-Jun-09 3 months to 30-Jun-08
Packaging Specialties Latin Total Packaging Specialties Latin Total
Europe Europe America Europe Europe America
EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000 EUR'000
Revenue and
Results
Third party 1,048,328 212,656 236,580 1,497,564 1,352,210 257,904 235,876 1,845,990
revenue
EBITDA 124,423 25,037 38,888 188,348 193,719 33,943 41,055 268,717
Unallocated centre (4,677) (11,799)
costs
Share-based payment (521) (2,368)
expense
Depreciation and (84,346) (87,459)
depletion (net)
Amortisation (11,373) (11,170)
Share of associates' (loss)/profit (264) 1,094
(after tax)
Loss on disposal - (6,905)
of associate
Finance costs (73,074) (103,319)
Finance income 5,093 36,679
Profit before 19,186 83,470
income tax
Income tax (9,948) 3,800
expense
Profit for the financial 9,238 87,270
period
4.Exceptional Items
The following items are regarded 6 Months to 6 Months to
as exceptional in nature:
30-Jun-09 30-Jun-08
EUR'000 EUR'000
Reorganisation and restructuring costs - (17,318)
Impairment of property, plant and equipment - (10,950)
Total exceptional items included - (28,268)
in operating costs
Exceptional items included in finance income 8,428 -
Loss on disposal of associate - (6,905)
The exceptional financial income of EUR8 million relates to the gain on the Group's debt buy-back. In February, the Group launched an auction process to buy-back up to EUR100 million of its Senior bank debt. In total, just over EUR100 million of offers were received, of which EUR43 million were accepted at an average discount of 24% to par.
The reorganisation and restructuring costs and impairment of property, plant and equipment in 2008, related entirely to the closure of our Valladolid recycled containerboard mill in Spain.
The loss on disposal of associate in 2008 resulted from the sale of the Group's investment in Duropack AG.
5.Finance Costs and Income
6 Months to 6 Months to
30-Jun-09 30-Jun-08
EUR'000 EUR'000
Finance costs
Interest payable on bank loans and overdrafts 83,626 114,215
Interest payable on finance leases 2,176 2,813
and hire purchase contracts
Interest payable on other borrowings 28,823 32,164
Impairment loss on available-for-sale 25 -
financial assets
Unwinding of discount element of provisions 389 1,099
Foreign currency translation loss on debt 8,746 9,320
Fair value loss on other derivatives 18,030 29,929
not designated as hedges
Interest cost on employee 48,228 51,444
benefit plan liabilities
Total finance cost 190,043 240,984
Finance income
Other interest receivable 6,487 19,529
Foreign currency translation gain on debt 9,467 35,153
Gain on debt buy-back 8,428 -
Fair value gain on commodity derivatives 1,667 652
not designated as hedges
Fair value gain on other derivatives - 7,156
not designated as hedges
Expected return on employee benefit plan assets 34,195 44,461
Total finance income 60,244 106,951
Net finance cost 129,799 134,033
6.Income Tax Expense
Income tax expense recognised in the Group Income Statement
6 Months to 6 Months to
30-Jun-09 30-Jun-08
EUR'000 EUR'000
Current taxation:
Europe 6,942 26,680
United States and Canada 24 18
Latin America 18,163 16,188
25,129 42,886
Deferred taxation (7,563) (27,974)
Income tax expense 17,566 14,912
Current tax is analysed as follows:
Ireland 3,658 2,802
Foreign 21,471 40,084
25,129 42,886
Income tax recognised directly in equity
6 Months to 6 Months to
30-Jun-09 30-Jun-08
EUR'000 EUR'000
Arising on actuarial gains and losses (16,981) 7,377
on defined benefit plans
Arising on qualifying derivative 1,045 -
cash flow hedges
(15,936) 7,377
The deferred tax credit to the Group Income Statement in 2009 of EUR8 million was EUR20 million lower than the same period in 2008. This was due to the recognition in 2008 of deferred tax assets in relation to losses in a number of European countries, not previously recognised.
7.Employee Post Retirement Schemes - Defined Benefit Expense
The table below sets out the components of the defined benefit expense for the period:
6 Months to 6 Months to
30-Jun-09 30-Jun-08
EUR'000 EUR'000
Current service cost 19,094 21,222
Past service cost 2,292 608
(Gain) on settlements and curtailments (141) (326)
Actuarial gains and losses arising 116 839
on long-term employee
benefits other than defined benefit schemes
21,361 22,343
Expected return on scheme assets (34,195) (44,461)
Interest cost on scheme liabilities 48,228 51,444
Net financial expense 14,033 6,983
Defined benefit expense 35,394 29,326
Included in cost of sales, distribution costs and administrative expenses is a defined benefit expense of EUR21 million for the first six months of 2009 (2008: EUR22 million). Expected return on scheme assets of EUR34 million (2008: EUR44 million) is included in finance income and interest cost on scheme liabilities of EUR48 million (2008: EUR51 million) is included in finance costs in the Group Income Statement.
The amounts recognised in the Group Balance Sheet were as follows:
30-Jun-09 31-Dec-08
EUR'000 EUR'000
Present value of funded or partially (1,286,346) (1,210,486)
funded obligations
Fair value of plan assets 1,108,021 1,080,129
Deficit in funded or partially funded plans (178,325) (130,357)
Present value of wholly unfunded obligations (386,649) (386,308)
Net employee benefit liabilities (564,974) (516,665)
The employee benefits provision has increased from EUR517 million at 31 December 2008 to EUR565 million at 30 June 2009. The rise in the provision was mainly as a result of Group pension assets not achieving their expected return over that period.
8.Earnings Per Share
Basic
Basic earnings per share is calculated by dividing the profit or loss attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the year.
3 Months to 3 Months to 6 Months to 6 Months to
30-Jun-09 30-Jun-08 30-Jun-09 30-Jun-08
EUR'000 EUR'000 EUR'000 EUR'000
Profit attributable 6,526 83,440 14,712 123,603
to equity
holders of the
Company
Weighted average 218,023 218,022 218,023 218,008
number
of ordinary
shares in issue
('000)
Basic earnings 3.0 38.3 6.7 56.7
per share
(cent per share)
Diluted
Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares which comprise convertible shares issued under the Management Equity Plan and the Share Incentive Plan.
3 Months to 3 Months to 6 Months to 6 Months to
30-Jun-09 30-Jun-08 30-Jun-09 30-Jun-08
EUR'000 EUR'000 EUR'000 EUR'000
Profit attributable 6,526 83,440 14,712 123,603
to equity
holders of the
Company
Weighted average 218,023 218,022 218,023 218,008
number
of ordinary
shares in issue
('000)
Potential dilutive 329 3,948 329 3,041
ordinary
shares assumed
Diluted weighted 218,352 221,970 218,352 221,049
average
ordinary shares
Diluted earnings 3.0 37.6 6.7 55.9
per share
(cent per share)
9.Property, Plant and Equipment
Land and Plant and Total
Buildings Equipment
EUR'000 EUR'000 EUR'000
Six months ended 30 June 2009
Opening net book amount 1,108,189 1,930,018 3,038,207
Reclassification 10,859 (12,278) (1,419)
Acquisitions - 14 14
Additions 1,113 99,938 101,051
Depreciation charge for the period (23,177) (142,022) (165,199)
Retirements and disposals (2,032) (890) (2,922)
Foreign currency translation adjustment 8,182 11,754 19,936
At 30 June 2009 1,103,134 1,886,534 2,989,668
Year ended 31 December 2008
Opening net book amount 1,176,694 2,074,785 3,251,479
Reclassification 28,867 (30,594) (1,727)
Additions 10,019 312,900 322,919
Depreciation charge for the year (49,719) (294,763) (344,482)
Impairment losses recognised in (12,977) (53,009) (65,986)
the Group Income Statement
Retirements and disposals (2,728) (2,908) (5,636)
Foreign currency translation adjustment (41,967) (76,393) (118,360)
At 31 December 2008 1,108,189 1,930,018 3,038,207
10.Dividends
During 2008, a final dividend for 2007 of 16.05 cent per share was paid to the holders of ordinary shares.
11.Investment in Associates
6 Months to 12 Months to
30-Jun-09 31-Dec-08
EUR'000 EUR'000
At 1 January 14,038 79,307
Additions 45 -
Share of (loss)/profit for the period (718) 2,731
Dividends received from associates (1,112) (4,528)
Loss on disposal of associate - (6,905)
Disposals (15) (55,418)
Foreign currency translation adjustment 67 (1,149)
At end of period 12,305 14,038
12.Share-based Payment
In March 2007 upon the IPO becoming effective, all of the then class A, E, F and H convertible shares and 80% of the class B convertible shares vested and were converted into D convertible shares. The class C, class G and 20% of the class B convertible shares did not vest and were re-designated as A1, A2 and A3 convertible shares.
The A1 and A2 convertible shares vested on the first and second anniversaries respectively of the IPO. The A3 convertible shares will automatically convert on a one-to-one basis into D convertible shares on the third anniversary of the IPO, provided their holder remains an employee of the Group at the relevant anniversary. The D convertible shares resulting from these conversions are convertible on a one-to-one basis into ordinary shares, at the instance of the holder, upon the payment by the holder of the agreed conversion price. The life of the D convertible shares arising from the vesting of these new classes of convertible share ends on 20 March 2014.
The plans provide for equity settlement only, no cash settlement alternative is available.
In March 2007, SKG plc adopted the 2007 Share Incentive Plan (the "2007 SIP"). Incentive awards under the 2007 SIP are in the form of new class B and new class C convertible shares issued in equal proportions to participants at a nominal value of EUR0.001 per share. On satisfaction of specified performance criteria the new class B and new class C convertible shares will automatically convert on a one-to-one basis into D convertible shares. The D convertibles may be converted by the holder into ordinary shares upon payment of the agreed conversion price. The conversion price for each D convertible share is the market value of an ordinary share on the date the participant was invited to subscribe less the nominal subscription price. Each award has a life of ten years from the date of issuance of the new class B and new class C convertible shares. Current market conditions will make it extremely difficult for the Company to satisfy the performance conditions applicable to those awards.
As of 30 June 2009 SKG plc had a total of 15,310,509 convertible shares in issue in total, 10,114,029 under the 2002 Plan, as amended and 5,196,480 under the 2007 SIP.
A summary of the activity under the 2002 Plan, as amended, for the period from 31 December 2008 to 30 June 2009 is presented below.
Shares 000's Class of Convertible shares
D A1 A2 A3 Total
Balance December 2008 9,035.0 - 539.5 539.5 10,114.0
Vested into D 561.6 - (539.5) (22.1) -
Balance June 2009 9,596.6 - - 517.4 10,114.0
Exercisable June 2009 9,596.6 - - - 9,596.6
The weighted average exercise price for all D, A2 and A3 convertible shares at 30 June 2009 was EUR4.56. The weighted average remaining contractual life of all the awards issued under the 2002 Plan, as amended, at 30 June 2009 was 3.47 years.
A summary of the activity under the 2007 SIP, for the period from 31 December 2008 to 30 June 2009 is presented below:
Shares 000's Class of Convertible shares
New B New C Total
Balance December 2008 2,598.2 2,598.2 5,196.5
Balance June 2009 2,598.2 2,598.2 5,196.5
As at 30 June 2009 the weighted average exercise price for all new B and new C convertible shares upon conversion would be EUR13.68. The weighted average remaining contractual life of all the awards issued under the 2007 SIP at 30 June 2009 was 8.28 years. No shares were exercisable at June 2009 or December 2008.
13.Analysis of Net Debt
30-Jun-09 31-Dec-08
EUR'000 EUR'000
Senior credit facility
Revolving credit facility(1)--interest at (7,499) (8,506)
relevant interbank rate + 1.75%(6)
Tranche A term loan(2a)--interest at relevant 371,484 405,410
interbank rate + 1.75%(6)
Tranche B term loan(2b)--interest at relevant 1,269,660 1,289,194
interbank rate + 1.875%(6)
Tranche C term loan(2c)--interest at relevant 1,268,454 1,287,839
interbank rate + 2.125%(6)
Yankee bonds (including accrued interest)(3) 207,063 210,246
Bank loans and overdrafts/(cash) (566,826) (628,899)
Receivables securitisation floating 207,340 206,882
rate notes 2011(4)
2,749,676 2,762,166
2015 cash pay subordinated notes 360,230 361,982
(including accrued interest)(5)
Net debt before finance leases 3,109,906 3,124,148
Finance leases 48,595 54,369
Net debt including leases - 3,158,501 3,178,517
Smurfit Kappa Funding plc
Balance of revolving credit facility 7,501 8,506
reclassified to debtors
Total debt after reclassification 3,166,002 3,187,023
- Smurfit Kappa Funding plc
Net (cash) in parents of Smurfit (2,451) (2,431)
Kappa Funding plc
Net Debt including leases - 3,163,551 3,184,592
Smurfit Kappa Group plc
(1) Revolving credit facility of EUR600 million (available under senior
facility) to be repaid in full 2012. (Revolver Loans - Nil, drawn
under ancillary facilities and facilities supported by letters of
credit - EUR0.09 million, letters of credit issued in support
of other liabilities - EUR16.4 million).
Effective 2 July the Revolving
Credit Facility converted into two tranches - RCF1 and
RCF2. RCF1 amounts to EUR152 million, maturing in December 2012
and RCF2 amounts to EUR373 million, maturing in December 2013.
(2a) Term loan A due to be repaid in certain instalments up to 2012
(2b) Term loan B due to be repaid in full in 2013
(2c) Term loan C due to be repaid in full in 2014
(3) 7.50% senior debentures due 2025 of $292.3 million
(4) Receivables securitisation floating
rate notes mature September 2011
(5) EUR217.5 million 7.75% senior subordinated notes due 2015 and
$200 million of 7.75% senior subordinated notes due 2015
(6) Effective 2 July the margins applicable to the Senior
Credit Facility have been amended to the following:
Debt/EBITDA ratio Tranche A and RCF1 Tranche B Tranche C RCF2
Greater than 4 : 1 3.25% 3.375% 3.625% 3.50%
4 : 1 or less but 3.00% 3.125% 3.375% 3.25%
more than
3.5 : 1
3.5 : 1 or less 2.75% 3.125% 3.375% 3.00%
but more
than 3.0 : 1
3.0 : 1 or less 2.50% 3.125% 3.375% 2.75%
14. Related Party Transactions
Details of related party transactions in respect of the year ended 31 December 2008 are contained in Note 31 of our 2008 Annual Report. The Group continued to enter into transactions in the normal course of business with its associates and other related parties during the period. There were no transactions with related parties in the first half of 2009 or changes to transactions with related parties disclosed in the 2008 financial statements that had a material effect on the financial position or the performance of the Group.
15.Post Balance Sheet Events
On 1 July 2009, the Group announced the rationalisation of its operations in Togher, Cork.
On 2 July 2009 an amendment to the terms of the senior credit facility became effective. Lenders comprising in excess of 98% of the facility consented to the proposed amendments, providing the Group with (i) the ability to raise longer dated financing, as and when market conditions are attractive, to refinance a portion of its existing bank facilities and (ii) increased leverage and interest cover covenant headroom.
In addition, lenders holding 75% of the Group's revolving credit facility ("RCF") elected to extend their commitments by one year. The original EUR600 million RCF maturing in December 2012 has therefore been converted into two tranches totalling EUR525 million of which EUR152 million ("RCF1") matures in December 2012 and EUR373 million ("RCF2") in December 2013 (SKG had targeted a minimum RCF amount of EUR200 million to be extended to December 2013).
16.Board Approval
This interim management report and condensed interim financial statements were approved by the Board of Directors on 11 August 2009.
17.Distribution of Interim Management Report
The 2009 interim management report and condensed interim financial statements are available on the Group's website (www.smurfitkappa.com). A printed copy will be posted to shareholders and will be available to the public from that date at the Company's registered office.
Responsibility Statement in Respect of the Six Months Ended 30 June 2009
The Directors are responsible for preparing this interim management report and the condensed interim financial information in accordance with the Transparency (Directive 2004/109/EC) Regulations 2007, the related Transparency Rules of the Irish Financial Services Regulatory Authority and with International Accounting Standard 34, Interim Financial Reporting ("IAS 34") as adopted by the European Union.
The Directors confirm that, to the best of their knowledge:
-- the condensed interim Group financial information for the half year
ended 30 June 2009 has been prepared in accordance with the
international accounting standard applicable to interim financial
reporting, IAS 34, adopted pursuant to the procedure provided for
under Article 6 of the Regulation (EC) No. 1606/2002 of the European
Parliament and of the Council of 19 July 2002;
-- the interim management report includes a fair review of the important
events that have occurred during the first six months of the financial
year, and their impact on the condensed interim Group financial
information for the half year ended 30 June 2009, and a description of
the principal risks and uncertainties for the remaining six months;
-- the interim management report includes a fair review of related party
transactions that have occurred during the first six months of the
current financial year and that have materially affected the financial
position or the performance of the Group during that period, and any
changes in the related parties' transactions described in the last
annual report that could have a material effect on the financial
position or performance of the Group in the first six months of the
current financial year.
G.W. McGann, Director and Chief Executive Officer
I.J. Curley, Director and Chief Financial Officer
11 August 2009
Supplemental Financial Information
Reconciliation of
net income to
EBITDA, before
exceptional
items & share-based
payment expense
3 months to 3 months to 6 months to 6 months to
30-Jun-09 30-Jun-08 30-Jun-09 30-Jun-08
EUR'000 EUR'000 EUR'000 EUR'000
Profit for the 6,526 83,440 14,712 123,603
financial
period
Equity minority 2,712 3,830 7,006 6,508
interests
Income tax expense 9,948 (3,800) 17,566 14,912
Share of associates' 264 (1,094) 718 (2,551)
operating
loss/(profit)
Loss on disposal - 6,905 - 6,905
of associate
Reorganisation and - - - 17,318
restructuring
costs
Impairment of - - - 10,950
fixed assets
Net finance costs 67,981 66,640 129,799 134,033
Share-based payment 521 2,368 1,758 6,050
expense
Depreciation, 95,719 98,629 191,669 196,449
depletion
(net) and amortisation
EBITDA before 183,671 256,918 363,228 514,177
exceptional
items and
share-based payment
expense
Supplemental Historical Financial Information
EUR Million Q2, 2008 Q3, 2008 Q4, 2008 FY 2008 Q1, 2009 Q2, 2009
=--------------------------------------------------------------------------
=--------------------------------------------------------------------------
Group and 2,696 2,570 2,384 10,351 2,268 2,250
third
party
revenue
=--------------------------------------------------------------------------
Third party 1,846 1,753 1,631 7,062 1,504 1,498
revenue
=--------------------------------------------------------------------------
EBITDA 257 231 195 941 180 184
before
exceptional
items and
share-based
payment
expense
=--------------------------------------------------------------------------
EBITDA 13.9% 13.2% 12.0% 13.3% 11.9% 12.3%
margin
=--------------------------------------------------------------------------
Operating 156 131 (133) 282 82 87
profit/(loss)
=--------------------------------------------------------------------------
Profit/(loss) 83 61 (218) (11) 20 19
before tax
=--------------------------------------------------------------------------
Free 76 149 55 281 - 18
cashflow
=--------------------------------------------------------------------------
=--------------------------------------------------------------------------
Basic 38.3 16.8 (96.3) (22.8) 3.8 3.0
earnings/(loss)
per
share (cent
per share)
=--------------------------------------------------------------------------
Weighted 218,022 218,023 218,023 218,015 218,023 218,023
average
number of
shares
used
in
EPS
calculation
('000)
=--------------------------------------------------------------------------
Net debt 3,285 3,192 3,185 3,185 3,187 3,164
=--------------------------------------------------------------------------
Net debt to 3.1 3.1 3.4 3.4 3.7 4.0
EBITDA
(LTM)
=--------------------------------------------------------------------------
Smurfit Kappa (LSE:SKG)
Historical Stock Chart
From Jun 2024 to Jul 2024
Smurfit Kappa (LSE:SKG)
Historical Stock Chart
From Jul 2023 to Jul 2024
