Crown Holdings, Inc. Reports First Quarter 2017 Results
First Quarter Highlights
- Earnings per share
$0.77 versus$0.57 in 2016 - Adjusted earnings per share
$0.72 versus$0.69 in 2016 $133 million of Q1 share repurchase;$60 million additional in April- Beverage can growth projects on schedule
Net sales in the first quarter were
Income from operations was
Commenting on the quarter,
"At the same time, our capital projects remain on track. The first production line at our beverage can facility in
Interest expense was
Net income attributable to
A reconciliation from net income and diluted earnings per share to adjusted net income and adjusted diluted earnings per share is provided below.
Through
Outlook
The Company currently expects 2017 adjusted diluted earnings per share to be in the range of
The effective income tax rate for the full year of 2017 is expected to be approximately 26%, although it may vary from quarter to quarter. Cash provided by operating activities is currently expected to be approximately
Non-GAAP Measures
Segment income, adjusted free cash flow, adjusted net income, the adjusted effective tax rate, adjusted diluted earnings per share, and the information presented excluding the impact of currency translation are not defined terms under U.S. generally accepted accounting principles (non-GAAP measures). Non-GAAP measures should not be considered in isolation or as a substitute for income from operations, net income, diluted earnings per share or cash flow data prepared in accordance with U.S. GAAP and may not be comparable to calculations of similarly titled measures by other companies.
The Company views segment income as the principal measure of the performance of its operations and adjusted free cash flow as the principal measure of its liquidity. The Company considers both of these measures in the allocation of resources. Adjusted free cash flow has certain limitations, however, including that it does not represent the residual cash flow available for discretionary expenditures since other non-discretionary expenditures, such as mandatory debt service requirements, are not deducted from the measure. The amount of mandatory versus discretionary expenditures can vary significantly between periods. The Company believes that adjusted net income, the adjusted effective tax rate, adjusted diluted earnings per share, and information excluding the impact of currency translation are useful in evaluating the Company's operations as these measures are adjusted for items that affect comparability between periods. Reconciliations of estimated adjusted diluted earnings per share for the second quarter and full year of 2017 to estimated diluted earnings per share on a GAAP basis are not provided in this release due to the unavailability of estimates of the following, the timing and magnitude of which the Company is unable to reliably forecast without unreasonable efforts, which are excluded from estimated adjusted diluted earnings per share and could have a significant impact on earnings per share on a GAAP basis: gains or losses on the sale of businesses or other assets, restructuring costs, asset impairment charges, acquisition related costs including fair value adjustments to inventory, asbestos-related charges, losses from early extinguishment of debt, the tax impact of the items above, and the impact of tax law changes or other tax matters. The Company believes that adjusted free cash flow provides a meaningful measure of liquidity and a useful basis for assessing the Company's ability to fund its activities, including the financing of acquisitions, debt repayments, share repurchases or possible future dividends. Segment income, adjusted free cash flow, the adjusted effective tax rate, adjusted net income, adjusted diluted earnings per share and information excluding the impact of currency translation are derived from the Company's Consolidated Statements of Operations and Cash Flows and Consolidated Balance Sheets, as applicable, and reconciliations to segment income, adjusted free cash flow, the adjusted effective tax rate, adjusted net income, adjusted diluted earnings per share and information unadjusted for currency translation can be found within this release.
Conference Call
The Company will hold a conference call tomorrow,
Cautionary Note Regarding Forward-Looking Statements
Except for historical information, all other information in this press release consists of forward-looking statements. These forward-looking statements involve a number of risks, uncertainties and other factors, including the future impact of currency translation; the continuation of performance trends in 2017; the Company's ability to successfully complete and begin production at capacity expansion projects within expected timelines and budgets in
For more information, contact:
Unaudited Consolidated Statements of Operations, Balance Sheets, Statements of Cash Flows, Segment Information and Supplemental Data follow.
Consolidated Statements of Operations (Unaudited) (in millions, except share and per share data) |
|||
Three Months Ended March 31, |
|||
2017 |
2016 |
||
Net sales |
$1,901 |
$1,893 |
|
Cost of products sold |
1,519 |
1,521 |
|
Depreciation and amortization |
59 |
60 |
|
Selling and administrative expense |
90 |
91 |
|
Restructuring and other |
(4) |
2 |
|
Income from operations (1) |
237 |
219 |
|
Foreign exchange |
(1) |
(6) |
|
Interest expense |
62 |
64 |
|
Interest income |
(3) |
(3) |
|
Loss from early extinguishment of debt |
27 |
||
Income before income taxes |
179 |
137 |
|
Provision for income taxes |
46 |
38 |
|
Net income |
133 |
99 |
|
Net income attributable to noncontrolling interests |
(26) |
(20) |
|
Net income attributable to Crown Holdings |
$107 |
$79 |
|
Earnings per share attributable to Crown Holdings common shareholders: |
|||
Basic |
$0.77 |
$0.57 |
|
Diluted |
$0.77 |
$0.57 |
|
Weighted average common shares outstanding: |
|||
Basic |
138,475,013 |
138,105,319 |
|
Diluted |
138,956,825 |
138,992,630 |
|
Actual common shares outstanding at quarter end |
137,758,282 |
139,430,490 |
|
(1) A reconciliation from income from operations to segment income follows. |
Consolidated Supplemental Financial Data (Unaudited)
(in millions)
Reconciliation from Income from Operations to Segment Income
The Company views segment income, as defined below, as a principal measure of performance of its operations and for the allocation of resources. Segment income is defined by the Company as income from operations adjusted to add back provisions for asbestos and restructuring and other, the impact of fair value adjustments to inventory acquired in an acquisition, and the timing impact of hedge ineffectiveness.
Three Months Ended March 31, |
||||||
2017 |
2016 |
|||||
Income from operations |
$ |
237 |
$ |
219 |
||
Provision for restructuring and other |
(4) |
2 |
||||
Impact of hedge ineffectiveness (1) |
(5) |
|||||
Segment Income |
228 |
221 |
||||
Foreign currency translation (2) |
6 |
|||||
Constant currency segment income |
$ |
234 |
$ |
221 |
||
(1) Included in cost of products sold |
||||||
Segment Information |
|||||||||
Three Months Ended March 31, |
|||||||||
Net Sales |
2017 |
2017 at |
2016 |
||||||
Actual |
2016 rates (2) |
Actual |
|||||||
Americas Beverage |
$ |
674 |
$ |
688 |
$ |
643 |
|||
North America Food |
153 |
154 |
146 |
||||||
European Beverage |
303 |
316 |
315 |
||||||
European Food |
379 |
397 |
398 |
||||||
Asia Pacific |
278 |
281 |
277 |
||||||
Total reportable segments |
1,787 |
1,836 |
1,779 |
||||||
Non-reportable segments |
114 |
119 |
114 |
||||||
Total net sales |
$ |
1,901 |
$ |
1,955 |
$ |
1,893 |
|||
Segment Income |
|||||||||
Americas Beverage |
$ |
105 |
$ |
107 |
$ |
104 |
|||
North America Food |
16 |
16 |
12 |
||||||
European Beverage |
51 |
52 |
46 |
||||||
European Food |
47 |
49 |
49 |
||||||
Asia Pacific |
39 |
39 |
35 |
||||||
Total reportable segments |
258 |
263 |
246 |
||||||
Non-reportable segments |
15 |
16 |
13 |
||||||
Corporate and other unallocated items |
(45) |
(45) |
(38) |
||||||
Total segment income |
$ |
228 |
$ |
234 |
$ |
221 |
|||
(2) |
Information presented for 2017 at 2016 rates represents financial results assuming constant foreign currency exchange rates used for translation based on the rates in effect for the comparable prior year period. In order to compute constant currency results, we multiply or divide, as appropriate, our current year U.S. dollar results by the current year average foreign exchange rates and then multiply or divide, as appropriate, those amounts by the applicable prior year average foreign exchange rates. |
Consolidated Supplemental Data (Unaudited)
(in millions, except per share data)
Reconciliation from Net Income and Diluted Earnings Per Share to Adjusted Net Income and Adjusted Diluted Earnings Per Share
The following table reconciles reported net income and diluted earnings per share attributable to the Company to adjusted net income and adjusted diluted earnings per share, as used elsewhere in this release.
Three Months Ended March 31, |
|||||||
2017 |
2016 |
||||||
Net income/diluted earnings per share attributable |
$107 |
$0.77 |
$79 |
$0.57 |
|||
Impact of hedge ineffectiveness (1) |
(5) |
(.04) |
|||||
Restructuring and other (2) |
(4) |
(.03) |
2 |
.01 |
|||
Loss from early extinguishment of debt (3) |
27 |
.19 |
|||||
Income taxes (4) |
2 |
.02 |
(12) |
(.08) |
|||
Adjusted net income/diluted earnings per share |
$100 |
$0.72 |
$96 |
$0.69 |
|||
Effective tax rate as reported |
25.7% |
27.7% |
|||||
Adjusted effective tax rate |
25.9% |
30.1% |
Adjusted net income, adjusted diluted earnings per share and the adjusted effective tax rate are non-GAAP measures and are not meant to be considered in isolation or as a substitute for net income, diluted earnings per share and effective tax rates determined in accordance with U.S. generally accepted accounting principles. The Company believes these non-GAAP measures provide useful information to evaluate the performance of the Company's ongoing business.
(1) In the first quarter of 2017, the Company recorded a benefit of
(2) In the first quarter of 2017, the Company recorded restructuring and other charges of
In the first quarter of 2017, the Company recorded net gains of
(3) In the first quarter of 2016, the Company recorded a charge of
(4) In the first quarter of 2017, the Company recorded income tax charges of
Consolidated Balance Sheets (Condensed & Unaudited) (in millions) |
|||||||
March 31, |
2017 |
2016 (1) |
|||||
Assets |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
338 |
$ |
257 |
|||
Receivables, net |
899 |
980 |
|||||
Inventories |
1,417 |
1,413 |
|||||
Prepaid expenses and other current assets |
234 |
254 |
|||||
Total current assets |
2,888 |
2,904 |
|||||
Goodwill and intangible assets |
3,357 |
3,627 |
|||||
Property, plant and equipment, net |
2,898 |
2,727 |
|||||
Other non-current assets |
727 |
712 |
|||||
Total |
$ |
9,870 |
$ |
9,970 |
|||
Liabilities and equity |
|||||||
Current liabilities |
|||||||
Short-term debt |
$ |
37 |
$ |
67 |
|||
Current maturities of long-term debt |
57 |
239 |
|||||
Accounts payable and accrued liabilities |
2,402 |
2,412 |
|||||
Total current liabilities |
2,496 |
2,718 |
|||||
Long-term debt, excluding current maturities |
5,206 |
5,293 |
|||||
Other non-current liabilities |
1,309 |
1,456 |
|||||
Noncontrolling interests |
316 |
304 |
|||||
Crown Holdings shareholders' equity |
543 |
199 |
|||||
Total equity |
859 |
503 |
|||||
Total |
$ |
9,870 |
$ |
9,970 |
|||
(1) |
At December 31, 2016, prior period balance sheets were revised from previously reported amounts to correct how the Company calculates its estimated asbestos liability. |
Consolidated Statements of Cash Flows (Condensed & Unaudited) (in millions) |
|||||||||
Three months ended March 31, |
2017 |
2016 |
|||||||
Cash flows from operating activities |
|||||||||
Net income |
$ |
133 |
$ |
99 |
|||||
Depreciation and amortization |
59 |
60 |
|||||||
Restructuring and other |
(4) |
2 |
|||||||
Pension expense |
5 |
7 |
|||||||
Pension contributions |
(13) |
(25) |
|||||||
Stock-based compensation |
4 |
6 |
|||||||
Working capital changes and other |
(504) |
(557) |
|||||||
Net cash used for operating activities (1) |
(320) |
(408) |
|||||||
Cash flows from investing activities |
|||||||||
Capital expenditures |
(107) |
(51) |
|||||||
Proceeds from sale of assets |
3 |
4 |
|||||||
Other |
(1) |
||||||||
Net cash used for investing activities |
(104) |
(48) |
|||||||
Cash flows from financing activities |
|||||||||
Net change in debt |
343 |
(23) |
|||||||
Dividends paid to noncontrolling interests |
(13) |
(8) |
|||||||
Common stock repurchased |
(133) |
(4) |
|||||||
Other, net |
2 |
31 |
|||||||
Net cash provided by/(used for) financing activities |
199 |
(4) |
|||||||
Effect of exchange rate changes on cash and cash equivalents |
4 |
||||||||
Net change in cash and cash equivalents |
(221) |
(460) |
|||||||
Cash and cash equivalents at January 1 |
559 |
717 |
|||||||
Cash and cash equivalents at March 31 |
$ |
338 |
$ |
257 |
|||||
(1) Adjusted free cash flow is defined by the Company as net cash used for operating activities less |
|||||||||
Three months ended March 31, |
2017 |
2016 |
|||||||
Net cash used for operating activities |
($320) |
($408) |
|||||||
Capital expenditures |
(107) |
(51) |
|||||||
Free cash flow |
(427) |
(459) |
|||||||
Premiums paid to retire debt early |
22 |
||||||||
Adjusted free cash flow |
($427) |
($437) |
|||||||
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/crown-holdings-inc-reports-first-quarter-2017-results-300442249.html
SOURCE