LUXEMBOURG, Feb. 27,
2025 /PRNewswire/ -- Ardagh Metal Packaging S.A.
(NYSE: AMBP) today announced results for the fourth quarter and
year ended December 31,
2024.
|
|
|
|
|
|
|
|
|
|
|
December 31,
2024
|
|
December 31,
2023
|
|
Change
|
|
Constant
Currency
|
Fourth
Quarter
|
|
($'m except per
share data)
|
|
|
|
|
Revenue
|
|
1,195
|
|
1,132
|
|
6 %
|
|
4 %
|
Loss for the
period
|
|
(11)
|
|
(56)
|
|
|
|
|
Adjusted
EBITDA(2)
|
|
164
|
|
148
|
|
11 %
|
|
9 %
|
Loss per
share
|
|
(0.03)
|
|
(0.10)
|
|
|
|
|
Adjusted earnings per
share(2)
|
|
0.03
|
|
0.01
|
|
|
|
|
Dividend per ordinary
share
|
|
0.10
|
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full
Year
|
|
|
|
|
|
|
|
|
Revenue
|
|
4,908
|
|
4,812
|
|
2 %
|
|
1 %
|
Loss for the
year
|
|
(3)
|
|
(50)
|
|
|
|
|
Adjusted EBITDA
(2)
|
|
672
|
|
600
|
|
12 %
|
|
11 %
|
Loss per
share
|
|
(0.05)
|
|
(0.12)
|
|
|
|
|
Dividend per ordinary
share
|
|
0.40
|
|
0.40
|
|
|
|
|
Oliver Graham, CEO of Ardagh
Metal Packaging (AMP), said:
"2024 represented a successful year for our business, as
reflected by double-digit Adjusted EBITDA growth. This result was
underpinned by 3% global volume growth, as well as stronger
input cost recovery. Europe's
Adjusted EBITDA performance was consistently strong, as the
industry demonstrated good volume growth and a recovery from
customer destocking in the prior year. Our performance in the
Americas was resilient, with a higher Adjusted EBITDA despite
temporary issues related to customer mix in Brazil and softness in the energy category in
North America. Our actions on
liquidity and strong Adjusted EBITDA generation resulted in AMP
ending the year with nearly $1
billion of liquidity and a reduced net leverage ratio of
4.9x net debt / Adjusted EBITDA.
Our fourth quarter Adjusted EBITDA grew by 11%, with performance
positively impacted by higher than forecast sales volumes and
production in Europe, which
included a particularly strong end to the quarter. Americas
performance was broadly in line with our expectations, supported by
an encouraging improvement in monthly volumes towards the end of
the quarter in Brazil and strong
operating cost performance in North
America.
Across our global footprint the beverage can continues to gain
share in our customers' packaging mix. While we are still in a
challenging consumer environment, this supports our expectation for
industry shipments growth into 2025 and we are encouraged by our
solid start to the year. We are confident that our team can drive
further growth in Adjusted EBITDA in 2025. This will be achieved
through increased shipments, further improvements to capacity
utilization and operational improvements, more than offsetting some
inflationary pressures in Europe
and currency headwinds."
- Global beverage can shipments grew by 3% for the full year
versus the prior year, which was driven by growth of over 4% in
Europe and growth of 2% in the
Americas – which lapped a high single-digit increase in the prior
year.
- Global beverage can shipments showed modest growth in the
quarter versus the prior year quarter, which was driven by a
significant increase of 8% in Europe. Americas shipments declined by 5%
which was broadly in line with expectation – this reflected a
strong prior year comparable, as well as temporary issues related
to customer mix in Brazil and
softness in the North America
energy category.
- In Europe, Adjusted EBITDA for
the quarter increased by 81% to $56
million due to positive volume growth, stronger input cost
recovery and currency effects.
- Americas Adjusted EBITDA for the quarter decreased by 8% to
$108 million due to lower volumes –
principally due to the prior mentioned customer mix issue in
Brazil and softness in the
North America energy category –
partly offset by lower operating costs.
- Overall network optimisation efforts in 2024 resulted in
increased global utilization rates, improved network efficiency and
greater flexibility with excess capacity prudently balanced through
curtailment where appropriate. Following the completion of the
multi-year growth investment program, global volume growth is
expected to drive stronger fixed cost absorption in 2025.
- Total liquidity of $963 million
at December 31, 2024, in line with
expectations and strengthened versus the prior year ($812 million) and includes a new BRL 500 million (approximately $81 million) undrawn Brazilian credit
facility.
- Net leverage reduced by 0.6x in 2024 to 4.9x versus the prior
year mainly driven by Adjusted EBITDA growth.
- Regular quarterly ordinary dividend of 10c announced. No change
to capital allocation priorities.
- During the quarter, the publication of our 2024 sustainability
roadmap report highlighted strong progress towards AMP's emissions
reduction targets in 2023, with scope 3 emissions – which represent
the majority of AMP's overall greenhouse gas emissions – reducing
below the 2030 target level.
2025 outlook:
- Shipment growth in the range of 2-3% and full year 2025
Adjusted EBITDA in the range of $675-695 million(1). Adjusted EBITDA
growth to be supported by higher shipments, stronger fixed cost
absorption and operational improvements, partly offset by input
cost inflation pressures. At prevailing rates (euro/dollar at 1.05
vs. 1.086 average for 2024) foreign exchange represents an
estimated annual headwind of approximately $9 million.
- First quarter Adjusted EBITDA expected to be in the range of
between $140-145 million. This
compares with Q1 2024 Adjusted EBITDA of $134 million ($132
million at a constant currency).
_____________________
|
1 Which
equates to an Adjusted EBITDA range of between $684-$704 million
based on 2024 average euro/dollar rates
|
Financial
Performance Review
Bridge of 2023 to
2024 Revenue and Adjusted EBITDA
Three months ended
December 31, 2024
|
Revenue
|
|
Europe
|
|
Americas
|
|
Group
|
|
|
$'m
|
|
$'m
|
|
$'m
|
Revenue
2023
|
|
427
|
|
705
|
|
1,132
|
Organic
|
|
99
|
|
(52)
|
|
47
|
FX
translation
|
|
16
|
|
—
|
|
16
|
Revenue
2024
|
|
542
|
|
653
|
|
1,195
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
Europe
|
|
Americas
|
|
Group
|
|
|
$'m
|
|
$'m
|
|
$'m
|
Adjusted EBITDA
2023
|
|
31
|
|
117
|
|
148
|
Organic
|
|
23
|
|
(9)
|
|
14
|
FX
translation
|
|
2
|
|
—
|
|
2
|
Adjusted EBITDA
2024
|
|
56
|
|
108
|
|
164
|
|
|
|
|
|
|
|
2024 Adjusted EBITDA
margin %
|
|
10.3 %
|
|
16.5 %
|
|
13.7 %
|
2023 Adjusted EBITDA
margin %
|
|
7.3 %
|
|
16.6 %
|
|
13.1 %
|
|
|
|
Year ended
December 31, 2024
|
|
|
Revenue
|
|
Europe
|
|
Americas
|
|
Group
|
|
|
$'m
|
|
$'m
|
|
$'m
|
Revenue
2023
|
|
2,030
|
|
2,782
|
|
4,812
|
Organic
|
|
91
|
|
(35)
|
|
56
|
FX
translation
|
|
40
|
|
—
|
|
40
|
Revenue
2024
|
|
2,161
|
|
2,747
|
|
4,908
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
Europe
|
|
Americas
|
|
Group
|
|
|
$'m
|
|
$'m
|
|
$'m
|
Adjusted EBITDA
2023
|
|
211
|
|
389
|
|
600
|
Organic
|
|
42
|
|
26
|
|
68
|
FX
translation
|
|
4
|
|
—
|
|
4
|
Adjusted EBITDA
2024
|
|
257
|
|
415
|
|
672
|
|
|
|
|
|
|
|
2024 Adjusted EBITDA
margin %
|
|
11.9 %
|
|
15.1 %
|
|
13.7 %
|
2023 Adjusted EBITDA
margin %
|
|
10.4 %
|
|
14.0 %
|
|
12.5 %
|
Group Performance
Fourth Quarter
Group
Revenue increased by $63 million,
or 6%, on a reported basis to $1,195
million in the three months ended December 31, 2024, compared with $1,132 million in the three months ended
December 31, 2023. On a constant
currency basis, revenue increased by 4%, principally due to
favorable volume/mix effects (impact of IFRS 15 contract asset)
and the pass through of higher input costs to customers.
Adjusted EBITDA increased by $16
million, or 11%, on a reported basis, to $164 million in the three months ended
December 31, 2024, compared with
$148 million in the three months
ended December 31, 2023. On a
constant currency basis, Adjusted EBITDA increased by 9%
principally due to higher input cost recovery and lower operating
costs, partly offset by unfavorable volume/mix effects.
Americas
Revenue decreased by $52 million,
or 7%, on a reported and constant currency basis, to $653 million in the three months ended
December 31, 2024, compared with
$705 million in the three months
ended December 31, 2023. The decrease
in revenue principally due to unfavorable volume/mix effects,
partly offset by the pass through of higher input costs to
customers.
Adjusted EBITDA decreased by $9
million, or 8%, on a reported and constant currency basis,
to $108 million in the three months
ended December 31, 2024, compared
with $117 million in the three months
ended December 31, 2023. The decrease
was primarily due to unfavorable volume/mix effects, partly
offset by lower operating costs.
Europe
Revenue increased by $115 million,
or 27%, on a reported basis, to $542
million in the three months ended December 31, 2024, compared with $427 million in the three months ended
December 31, 2023. On a constant
currency basis, revenue increased by 22%. The increase is
principally due to favorable volume/mix effects (impact of IFRS 15
contract asset) and the pass through of higher input costs to
customers.
Adjusted EBITDA increased by $25
million, or 81% on a reported basis, to $56 million in the three months ended
December 31, 2024, compared with
$31 million in the three months ended
December 31, 2023. On a constant
currency basis, Adjusted EBITDA increased 70%, principally due to
favorable volume/mix effects and higher input cost recovery.
Full Year
Group
Revenue in the year ended December 31, 2024,
increased by $96 million, or 2% on a
reported basis, to $4,908 million,
compared with $4,812 million in
the year ended December 31, 2023. On a constant
currency basis, revenue increased by 1%, principally due to
favorable volume/mix effects, partly offset by the pass through of
lower input costs to customers.
Adjusted EBITDA increased by $72
million, or 12% on a reported basis, to $672 million in the year ended December 31, 2024, compared with $600 million in the year ended December 31, 2023. On a constant currency basis,
Adjusted EBITDA increased by 11%, principally due to favorable
volume/mix effects and and the pass through of higher input costs
to customers, partly offset by higher operating costs.
Americas
Revenue decreased by $35 million,
or 1%, on a reported and constant currency basis, to $2,747 million for the year ended
December 31, 2024, compared with $2,782 million in the year ended
December 31, 2023. The decrease in revenue was primarily
driven by the pass through of lower input costs to customers,
partly offset by favorable volume/mix effects.
Adjusted EBITDA increased by $26
million, or 7%, on a reported and constant currency basis,
to $415 million for the year ended December 31,
2024, compared with $389 million in the year ended
December 31, 2023. The increase was primarily driven by
lower operating costs and favorable volume/mix effects.
Europe
Revenue increased by $131 million,
or 6% on a reported basis, to $2,161
million for the year ended December 31, 2024,
compared with $2,030 million in
the year ended December 31, 2023. On a constant currency
basis, revenue increased by 4%, principally due to favorable
volume/mix effects (impact of IFRS 15 contract asset).
Adjusted EBITDA increased by $46 million, or 22% on a
reported basis, to $257 million for the year ended
December 31, 2024, compared with $211 million in
the year ended December 31, 2023. On a constant currency
basis, Adjusted EBITDA increased by 20%, principally due to
favorable volume/mix effects and higher input cost recovery, partly
offset by higher operating costs.
Earnings Webcast and Conference Call Details
Ardagh Metal Packaging S.A. (NYSE: AMBP) will hold its fourth
quarter and full year ended 31 December
2024 earnings webcast and conference call for investors at
9.00 a.m. EST (2.00 p.m. GMT) on Thursday
February 27, 2025. Please use the following webcast link to
register for this call:
Webcast registration and access:
https://event.webcasts.com/starthere.jsp?ei=1704746&tp_key=0993771fc1
Conference call dial in:
United States/Canada: +1 800 289 0438
International: +44 330 165 4027
Participant pin code: 9022535
An investor earnings presentation to accompany this release is
available at https://ir.ardaghmetalpackaging.com/
About Ardagh Metal Packaging
Ardagh Metal Packaging (AMP) is a leading global supplier of
infinitely recyclable, sustainable, metal beverage cans and ends to
brand owners. A subsidiary of sustainable packaging business Ardagh
Group, AMP is a leading industry player across Europe and the Americas with innovative
production capabilities. AMP operates 23 production facilities in
nine countries, employing approximately 6,300 employees and had
sales of $4.9 billion in 2024.
For more information, visit
https://ir.ardaghmetalpackaging.com/
Forward-Looking Statements
This release contains "forward-looking statements" within the
meaning of Section 27A of the U.S. Securities Act of 1933, as
amended and Section 21E of the U.S. Securities Exchange Act of
1934, as amended. Forward-looking statements are not historical
facts and are inherently subject to known and unknown risks and
uncertainties, many of which may be beyond our control. We caution
you that the forward-looking information presented in this press
release is not a guarantee of future events, and that actual events
may differ materially from those made in or suggested by the
forward-looking information contained in this release. Certain
factors that could cause actual events to differ materially from
those discussed in any forward-looking statements include the risk
factors described in Ardagh Metal Packaging S.A.'s Annual Report on
Form 20-F for the year ended December 31,
2023 filed with the U.S. Securities and Exchange Commission
(the "SEC") and any other public filings made by Ardagh Metal
Packaging S.A. with the SEC. In addition, new risk factors and
uncertainties emerge from time to time, and it is not possible for
us to predict all risk factors and uncertainties, nor can we assess
the impact of all factors on our business or the extent to which
any factor, or combination of factors, may cause actual events to
differ materially from those contained in any forward-looking
statements. Under no circumstances should the inclusion of such
forward-looking statements in this release be regarded as a
representation or warranty by us or any other person with respect
to the achievement of results set out in such statements or that
the underlying assumptions used will in fact be the case.
Therefore, you are cautioned not to place undue reliance on these
forward-looking statements. Any forward-looking information
presented herein is made only as of the date of this release, and
we do not undertake any obligation to update or revise any
forward-looking information to reflect changes in assumptions, the
occurrence of unanticipated events, or otherwise. This announcement
contains inside information for the purposes of Article 7 of
Regulation (EU) No 596/2014. The person responsible for the release
of this information on behalf of Ardagh Metal Packaging Finance plc
and Ardagh Metal Packaging Finance USA LLC is Stephen
Lyons, Investor Relations Director.
Non-IFRS Financial Measures
This release may contain certain financial measures such as
Adjusted EBITDA, Adjusted operating cash flow, Adjusted free cash
flow, net debt and ratios relating thereto that are not calculated
in accordance with IFRS® Accounting Standards. Non-IFRS
financial measures may be considered in addition to IFRS financial
information, but should not be used as substitutes for the
corresponding IFRS measures. The non-IFRS financial measures used
by Ardagh Metal Packaging S.A. may differ from, and not be
comparable to, similarly titled measures used by other
companies.
Unaudited
Consolidated Condensed Income Statement for the three months ended
December 31, 2024 and 2023
|
|
|
|
|
Three months ended
December 31, 2024
|
|
Three months ended
December 31, 2023
|
|
|
Before
exceptional
items
|
|
Exceptional
items
|
|
Total
|
|
Before
exceptional
items
|
|
Exceptional
items
|
|
Total
|
|
|
$'m
|
|
$'m
|
|
$'m
|
|
$'m
|
|
$'m
|
|
$'m
|
Revenue
|
|
1,195
|
|
—
|
|
1,195
|
|
1,132
|
|
—
|
|
1,132
|
Cost of
sales
|
|
(1,047)
|
|
3
|
|
(1,044)
|
|
(999)
|
|
(40)
|
|
(1,039)
|
Gross
profit
|
|
148
|
|
3
|
|
151
|
|
133
|
|
(40)
|
|
93
|
Sales, general and
administration expenses
|
|
(67)
|
|
—
|
|
(67)
|
|
(66)
|
|
—
|
|
(66)
|
Intangible
amortization
|
|
(34)
|
|
—
|
|
(34)
|
|
(36)
|
|
—
|
|
(36)
|
Operating
profit/(loss)
|
|
47
|
|
3
|
|
50
|
|
31
|
|
(40)
|
|
(9)
|
Net finance
expense
|
|
(52)
|
|
—
|
|
(52)
|
|
(57)
|
|
—
|
|
(57)
|
Loss before
tax
|
|
(5)
|
|
3
|
|
(2)
|
|
(26)
|
|
(40)
|
|
(66)
|
Income tax
(charge)/credit
|
|
2
|
|
(11)
|
|
(9)
|
|
8
|
|
2
|
|
10
|
Loss for the
period
|
|
(3)
|
|
(8)
|
|
(11)
|
|
(18)
|
|
(38)
|
|
(56)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss
per share
|
|
|
|
|
|
($0.03)
|
|
|
|
|
|
($0.10)
|
Unaudited
Consolidated Condensed Income Statement for the year ended December
31, 2024 and 2023
|
|
|
|
|
|
|
|
Year ended December
31, 2024
|
|
Year ended December
31, 2023
|
|
|
Before
exceptional
items
|
|
Exceptional
items
|
|
Total
|
|
Before
exceptional
items
|
|
Exceptional
items
|
|
Total
|
|
|
$'m
|
|
$'m
|
|
$'m
|
|
$'m
|
|
$'m
|
|
$'m
|
Revenue
|
|
4,908
|
|
—
|
|
4,908
|
|
4,812
|
|
—
|
|
4,812
|
Cost of
sales
|
|
(4,262)
|
|
(16)
|
|
(4,278)
|
|
(4,246)
|
|
(92)
|
|
(4,338)
|
Gross
profit
|
|
646
|
|
(16)
|
|
630
|
|
566
|
|
(92)
|
|
474
|
Sales, general and
administration expenses
|
|
(283)
|
|
(5)
|
|
(288)
|
|
(241)
|
|
(14)
|
|
(255)
|
Intangible
amortization
|
|
(140)
|
|
—
|
|
(140)
|
|
(143)
|
|
—
|
|
(143)
|
Operating
profit
|
|
223
|
|
(21)
|
|
202
|
|
182
|
|
(106)
|
|
76
|
Net finance
expense
|
|
(205)
|
|
13
|
|
(192)
|
|
(205)
|
|
58
|
|
(147)
|
Profit/(loss) before
tax
|
|
18
|
|
(8)
|
|
10
|
|
(23)
|
|
(48)
|
|
(71)
|
Income tax
(charge)/credit
|
|
(5)
|
|
(8)
|
|
(13)
|
|
7
|
|
14
|
|
21
|
Loss for the
year
|
|
13
|
|
(16)
|
|
(3)
|
|
(16)
|
|
(34)
|
|
(50)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss
per share
|
|
|
|
|
|
($0.05)
|
|
|
|
|
|
($0.12)
|
Unaudited
Consolidated Condensed Statement of Financial
Position
|
|
|
|
|
|
At December 31,
2024
|
|
At December 31,
2023
|
|
$'m
|
|
$'m
|
|
|
|
|
Non-current
assets
|
|
|
|
Intangible
assets
|
1,223
|
|
1,382
|
Property, plant and
equipment
|
2,480
|
|
2,628
|
Other non-current
assets
|
129
|
|
154
|
|
3,832
|
|
4,164
|
Current
assets
|
|
|
|
Inventories
|
382
|
|
469
|
Trade and other
receivables
|
332
|
|
278
|
Contract
assets
|
251
|
|
259
|
Income tax
receivable
|
35
|
|
44
|
Derivative financial
instruments
|
20
|
|
12
|
Cash, cash equivalents
and restricted cash
|
610
|
|
443
|
|
1,630
|
|
1,505
|
TOTAL
ASSETS
|
5,462
|
|
5,669
|
|
|
|
|
TOTAL
EQUITY
|
(136)
|
|
106
|
|
|
|
|
Non-current
liabilities
|
|
|
|
Borrowings including
lease obligations
|
3,797
|
|
3,640
|
Other non-current
liabilities*
|
353
|
|
401
|
|
4,150
|
|
4,041
|
Current
liabilities
|
|
|
|
Borrowings including
lease obligations
|
105
|
|
94
|
Payables and other
current liabilities
|
1,343
|
|
1,428
|
|
1,448
|
|
1,522
|
TOTAL
LIABILITIES
|
5,598
|
|
5,563
|
TOTAL EQUITY and
LIABILITIES
|
5,462
|
|
5,669
|
|
* Other non-current
liabilities include liabilities for earnout shares of $10 million
at December 31, 2024 (December 31, 2023: $23 million) and warrants
of $1 million at December 31, 2024 (December 31, 2023: $2
million).
|
Unaudited
Consolidated Condensed Statement of Cash Flows
|
|
|
|
|
Three months
ended,
|
|
Year
ended,
|
|
|
December
31,
|
|
December
31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
$'m
|
|
$'m
|
|
$'m
|
|
$'m
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
|
Cash generated from
operations (3)
|
|
460
|
|
525
|
|
659
|
|
814
|
Net interest
paid
|
|
(78)
|
|
(78)
|
|
(189)
|
|
(174)
|
Settlement of foreign
currency derivative financial instruments
|
|
12
|
|
(1)
|
|
8
|
|
(10)
|
Income tax
paid
|
|
(9)
|
|
(8)
|
|
(28)
|
|
(14)
|
Cash flows from
operating activities
|
|
385
|
|
438
|
|
450
|
|
616
|
|
|
|
|
|
|
|
|
|
Cash flows used in
investing activities
|
|
|
|
|
|
|
|
|
Capital
expenditure
|
|
(47)
|
|
(74)
|
|
(179)
|
|
(378)
|
Cash flows used
in investing activities
|
|
(47)
|
|
(74)
|
|
(179)
|
|
(378)
|
|
|
|
|
|
|
|
|
|
Cash flows used in
financing activities
|
|
|
|
|
|
|
|
|
Changes in
borrowings
|
|
(5)
|
|
3
|
|
288
|
|
(4)
|
Lease
payments
|
|
(28)
|
|
(23)
|
|
(97)
|
|
(78)
|
Dividends
paid
|
|
(66)
|
|
(66)
|
|
(264)
|
|
(263)
|
Deferred debt issue
costs paid
|
|
(2)
|
|
(1)
|
|
(8)
|
|
(3)
|
Cash flows used
in financing activities
|
|
(101)
|
|
(87)
|
|
(81)
|
|
(348)
|
|
|
|
|
|
|
|
|
|
Net
increase/(decrease) in cash, cash equivalents and restricted
cash
|
|
237
|
|
277
|
|
190
|
|
(110)
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents
and restricted cash at beginning of period
|
|
393
|
|
154
|
|
443
|
|
555
|
Foreign exchange
(losses)/gains on cash, cash equivalents and restricted
cash
|
|
(20)
|
|
12
|
|
(23)
|
|
(2)
|
Cash, cash
equivalents and restricted cash at end of period
|
|
610
|
|
443
|
|
610
|
|
443
|
Financial assets and
liabilities
At December 31, 2024,
the Group's net debt and available liquidity was as
follows:
|
|
|
|
|
|
|
|
Drawn
amount
|
|
Available
liquidity
|
|
|
$'m
|
|
$'m
|
Senior
Facilities*
|
|
3,517
|
|
—
|
Global Asset Based Loan
Facility
|
|
—
|
|
272
|
Bradesco
Facility
|
|
—
|
|
81
|
Lease
obligations
|
|
374
|
|
—
|
Other
borrowings
|
|
42
|
|
—
|
Total borrowings /
undrawn facilities
|
|
3,933
|
|
353
|
Deferred debt issue
costs
|
|
(31)
|
|
—
|
Net borrowings /
undrawn facilities
|
|
3,902
|
|
353
|
Cash, cash equivalents
and restricted cash
|
|
(610)
|
|
610
|
Derivative financial
instruments used to hedge foreign currency and interest rate
risk
|
|
13
|
|
—
|
Net debt / available
liquidity
|
|
3,305
|
|
963
|
|
* Includes Senior
Secured Green Notes, Senior Green Notes and Senior Secured Term
Loan.
|
Reconciliation of
loss for the period to Adjusted profit
|
|
|
Three months ended
December 31,
|
|
2024
|
|
2023
|
|
$'m
|
|
$'m
|
Loss for the
period
|
(11)
|
|
(56)
|
Less: Dividend on
preferred shares
|
(6)
|
|
(6)
|
Loss for the period
used in calculating earnings per share
|
(17)
|
|
(62)
|
Exceptional items, net
of tax
|
8
|
|
38
|
Intangible
amortization, net of tax
|
27
|
|
29
|
Adjusted profit for
the period
|
18
|
|
5
|
|
|
|
|
Weighted average number
of ordinary shares
|
597.7
|
|
597.6
|
|
|
|
|
Loss per
share
|
(0.03)
|
|
(0.10)
|
|
|
|
|
Adjusted earnings
per share
|
$0.03
|
|
$0.01
|
Reconciliation of
loss for the period to Adjusted EBITDA
|
|
Three months
ended
|
|
Year
ended
|
|
December
31,
|
|
December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
$'m
|
|
$'m
|
|
$'m
|
|
$'m
|
Loss for the
period
|
(11)
|
|
(56)
|
|
(3)
|
|
(50)
|
Income tax
charge/(credit)
|
9
|
|
(10)
|
|
13
|
|
(21)
|
Net finance
expense
|
52
|
|
57
|
|
192
|
|
147
|
Depreciation and
amortization
|
117
|
|
117
|
|
449
|
|
418
|
Exceptional operating
items
|
(3)
|
|
40
|
|
21
|
|
106
|
Adjusted
EBITDA
|
164
|
|
148
|
|
672
|
|
600
|
Reconciliation of
Adjusted EBITDA to Adjusted operating cash flow and Adjusted free
cash flow
|
|
|
Three months
ended
|
|
Year
ended
|
|
December
31,
|
|
December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
$'m
|
|
$'m
|
|
$'m
|
|
$'m
|
Adjusted
EBITDA
|
164
|
|
148
|
|
672
|
|
600
|
Movement in working
capital
|
301
|
|
392
|
|
40
|
|
270
|
Maintenance capital
expenditure
|
(43)
|
|
(22)
|
|
(111)
|
|
(112)
|
Lease
payments
|
(28)
|
|
(23)
|
|
(97)
|
|
(78)
|
Exceptional
restructuring costs paid
|
(2)
|
|
—
|
|
(23)
|
|
—
|
Adjusted operating
cash flow
|
392
|
|
495
|
|
481
|
|
680
|
Net interest
paid
|
(78)
|
|
(78)
|
|
(189)
|
|
(174)
|
Settlement of foreign
currency derivative financial instruments
|
12
|
|
(1)
|
|
8
|
|
(10)
|
Income tax
paid
|
(9)
|
|
(8)
|
|
(28)
|
|
(14)
|
Adjusted free cash
flow - pre Growth Investment capital expenditure
|
317
|
|
408
|
|
272
|
|
482
|
Growth investment
capital expenditure
|
(4)
|
|
(52)
|
|
(68)
|
|
(266)
|
Adjusted free cash
flow - post Growth Investment capital expenditure
|
313
|
|
356
|
|
204
|
|
216
|
|
Related
Footnotes
|
______________________________
|
(2) For a
reconciliation to the most comparable IFRS measures, see Page
10.
|
(3) Cash from
operations for the three months ended December 31, 2024 is derived
from the aggregate of Adjusted EBITDA as presented on Page 10,
working capital inflows of $301 million (2023: inflows of $392
million) and other exceptional cash outflows of $5 million (2023:
$15 million). Cash used in operations for year ended December 31,
2024 is derived from the aggregate of Adjusted EBITDA as presented
on Page 10, working capital inflows of $40 million (2023: inflows
of $270 million) and other exceptional cash outflows of $53 million
(2023: $56 million).
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/ardagh-metal-packaging-sa--fourth-quarter-and-full-year-2024-results-302387232.html
SOURCE Ardagh Metal Packaging S.A.