Crown Holdings Reports Third Quarter 2013 Results
Third Quarter Highlights
- Income per diluted share
$0.81 ; Before Certain Items$1.13 , a 13% increase $300 million in YTD share repurchases- Q3 global beverage can volumes up 6%
Net sales in the third quarter grew to
Third quarter gross profit improved to
Selling and administrative expense increased to
Segment income (a non-GAAP measure defined by the Company as gross profit less selling and administrative expense) rose to
Commenting on the quarter,
"Our food, aerosol and specialty businesses performed well relative to the industry, however demand for food cans in
"Looking ahead, we are confident that Crown's uniquely balanced product portfolio and geographic presence of high quality metal packaging provides a strong foundation for future unit volume, free cash flow and profit growth."
Interest expense in the third quarter was
In the third quarter of 2013, the Company recorded restructuring charges of
Net income attributable to
A reconciliation from net income and income per diluted share to net income before certain items and income per diluted share before certain items is provided below.
During the third quarter, the Company repurchased 2.5 million shares of its outstanding common stock for
Nine Month Results
Net sales for the first nine months of 2013 grew to
Gross profit for the nine month period rose to
Selling and administrative expense for the nine month period was
Segment income in the first nine months of 2013 grew to
Interest expense for the first nine months of 2013 was
Net income attributable to
Non-GAAP Measures
Segment income and free cash flow are not defined terms under U.S. generally accepted accounting principles (non-GAAP measures). In addition, the information presented regarding net income before certain items and income per diluted share before certain items does not conform to U.S. GAAP and includes non-GAAP measures. Non-GAAP measures should not be considered in isolation or as a substitute for net income, income per diluted 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 and free cash flow as the principal measures of performance of its operations and for the allocation of resources. 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 net income before certain items and income per diluted share before certain items can be used to evaluate the Company's operations. Segment income, free cash flow, net income before certain items and income per diluted share before certain items are derived from the Company's Consolidated Statements of Operations and Cash Flows, as applicable, and reconciliations to segment income, free cash flow, net income before certain items and income per diluted share before certain items 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 Company's ability to increase global beverage can sales in excess of global market growth, continue to increase sales 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 September 30, |
Nine Months Ended September 30, |
||||||
2013 |
2012 |
2013 |
2012 |
||||
Net sales |
$2,389 |
$2,302 |
$6,585 |
$6,433 |
|||
Cost of products sold |
1,961 |
1,887 |
5,419 |
5,304 |
|||
Depreciation and amortization |
34 |
46 |
98 |
133 |
|||
Gross profit (1) |
394 |
369 |
1,068 |
996 |
|||
Selling and administrative expense |
95 |
92 |
301 |
288 |
|||
Provision for restructuring |
33 |
7 |
41 |
10 |
|||
Asset impairments and sales |
( 2) |
( 14) |
( 2) |
( 24) |
|||
Loss from early extinguishment of debt |
38 |
||||||
Interest expense |
58 |
57 |
179 |
170 |
|||
Interest income |
( 1) |
( 2) |
( 4) |
( 5) |
|||
Foreign exchange |
( 2) |
( 2) |
( 4) |
||||
Income before income taxes |
213 |
231 |
515 |
561 |
|||
Provision for/(benefit from) income taxes |
73 |
( 111) |
152 |
( 28) |
|||
Equity earnings/(loss) |
( 1) |
2 |
( 2) |
2 |
|||
Net income |
139 |
344 |
361 |
591 |
|||
Net income attributable to noncontrolling interests |
( 26) |
( 19) |
( 74) |
( 63) |
|||
Net income attributable to Crown Holdings |
$113 |
$325 |
$287 |
$528 |
|||
Earnings per share attributable to Crown Holdings common shareholders: |
|||||||
Basic |
$0.82 |
$2.23 |
$2.04 |
$3.59 |
|||
Diluted |
$0.81 |
$2.20 |
$2.02 |
$3.53 |
|||
Weighted average common shares outstanding: |
|||||||
Basic |
137,821,990 |
145,473,722 |
140,484,130 |
147,084,204 |
|||
Diluted |
139,154,205 |
147,808,232 |
141,873,439 |
149,439,269 |
|||
Actual common shares outstanding |
138,047,748 |
144,056,850 |
138,047,748 |
144,056,050 |
|||
(1) A reconciliation from gross profit to segment income is found on the following page. |
Consolidated Supplemental Financial Data (Unaudited) (in millions) |
||||||||||||
Reconciliation from Gross Profit 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 gross profit less selling and administrative expense. A reconciliation from gross profit to segment income for the three and nine months ended September 30, 2013 and 2012 follows: |
||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
2013 |
2012 |
2013 |
2012 |
|||||||||
Gross profit |
$ |
394 |
$ |
369 |
$ |
1,068 |
$ |
996 |
||||
Selling and administrative expense |
95 |
92 |
301 |
288 |
||||||||
Segment income |
$ |
299 |
$ |
277 |
$ |
767 |
$ |
708 |
||||
Segment Information |
||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
Net Sales |
2013 |
2012 |
2013 |
2012 |
||||||||
Americas Beverage |
$ |
583 |
$ |
574 |
$ |
1,717 |
$ |
1,701 |
||||
North America Food |
249 |
259 |
652 |
672 |
||||||||
European Beverage |
481 |
451 |
1,344 |
1,285 |
||||||||
European Food |
543 |
547 |
1,349 |
1,383 |
||||||||
Asia Pacific |
300 |
246 |
877 |
720 |
||||||||
Total reportable segments |
2,156 |
2,077 |
5,939 |
5,761 |
||||||||
Non-reportable segments |
233 |
225 |
646 |
672 |
||||||||
Total net sales |
$ |
2,389 |
$ |
2,302 |
$ |
6,585 |
$ |
6,433 |
||||
Segment Income |
||||||||||||
Americas Beverage |
$ |
83 |
$ |
82 |
$ |
244 |
$ |
229 |
||||
North America Food |
44 |
44 |
116 |
117 |
||||||||
European Beverage |
82 |
68 |
211 |
174 |
||||||||
European Food |
63 |
64 |
134 |
151 |
||||||||
Asia Pacific |
32 |
36 |
100 |
102 |
||||||||
Total reportable segments |
304 |
294 |
805 |
773 |
||||||||
Non-reportable segments |
31 |
32 |
84 |
84 |
||||||||
Corporate and other unallocated items |
(36) |
(49) |
(122) |
(149) |
||||||||
Total segment income |
$ |
299 |
$ |
277 |
$ |
767 |
$ |
708 |
||||
Consolidated Supplemental Data (Unaudited) (in millions, except per share data) |
||||||||||||||||
Reconciliation from Net Income and Income Per Diluted Common Share to Net Income before Certain Items and Income Per Diluted Common Share before Certain Items |
||||||||||||||||
The following table reconciles reported net income and diluted earnings per share attributable to the Company to net income before certain items and income per diluted common share before certain items, as used elsewhere in this release. |
||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 |
2012 |
2013 |
2012 |
|||||||||||||
Net income attributable to Crown Holdings, as reported |
$ |
113 |
$ |
325 |
$ |
287 |
$ |
528 |
||||||||
Items, net of tax: |
||||||||||||||||
Provision for restructuring (1) |
28 |
5 |
35 |
7 |
||||||||||||
Asset impairments and sales (2) |
(2) |
(13) |
(2) |
(23) |
||||||||||||
Loss from early extinguishment of debt (3) |
28 |
|||||||||||||||
Income taxes (4) |
18 |
(169) |
18 |
(169) |
||||||||||||
Net income before the above items |
$ |
157 |
$ |
148 |
$ |
366 |
$ |
343 |
||||||||
Income per diluted common share as reported |
$ |
0.81 |
$ |
2.20 |
$ |
2.02 |
$ |
3.53 |
||||||||
Income per diluted common share before the above items |
$ |
1.13 |
$ |
1.00 |
$ |
2.58 |
$ |
2.30 |
||||||||
Effective tax rate as reported |
34.3% |
(48.1%) |
29.5% |
(5.0%) |
||||||||||||
Effective tax rate before the above items |
24.6% |
25.4% |
25.3% |
25.8% |
||||||||||||
Net income before certain items, income per diluted common share before certain items and the effective tax rate before certain items are non-GAAP measures and are not meant to be considered in isolation or as a substitute for net income, income per diluted common share and effective tax rates determined in accordance with U.S. GAAP. The Company believes these non-GAAP measures provide useful information to evaluate the performance of the Company's ongoing business. |
(1) |
In the third quarter of 2013, the Company recorded restructuring charges of $33 million ($28 million, net of tax, or $0.20 per diluted share) primarily in connection with an initiative to reduce headcount across its European operations. For the first nine months of 2013, the Company recorded restructuring charges of $41 million ($35 million, net of tax, or $0.24 per diluted share). In the third quarter and first nine months of 2012, the Company recorded restructuring charges of $7 million ($5 million, net of tax and noncontrolling interests, or $0.03 per diluted share) and $10 million ($7 million, net of tax and noncontrolling interests, or $0.05 per diluted share) for actions in the Americas and Europe. |
||||||||||||||||
(2) |
In the third quarter of 2013, the Company recorded gains on asset sales of $2 million ($2 million, net of tax, or $0.01 per diluted share). In the third quarter and first nine months of 2012, the Company recorded gains on asset sales of $14 million ($13 million, net of tax, or $0.09 per diluted share) and $24 million ($23 million, net of tax, or $0.15 per diluted share) primarily related to insurance proceeds received for property damage incurred in the 2011 flooding in Thailand. |
||||||||||||||||
(3) |
In the first quarter of 2013, the Company recorded a charge of $38 million ($28 million, net of tax, or $0.20 per diluted share) for premiums paid and the write off of deferred financing fees in connection with the redemption of its outstanding $400 million senior secured notes due 2017 and repayment of $500 million of indebtedness under its senior secured term loan facilities. |
||||||||||||||||
(4) |
In the third quarter of 2013, the Company recorded tax charges of $18 million ($0.13 per diluted share) to reduce the value of its deferred tax assets due to a recently enacted reduction in U.K. corporate income tax rates, and to recognize the impact of a new tax law in Greece that eliminates a company's ability to maintain tax free reserves. In the third quarter of 2012, the Company recorded a net income tax benefit of $169 million ($1.14 per diluted share for the quarter, $1.13 for the nine months) primarily related to the recognition of U.S. foreign tax credits. |
Consolidated Balance Sheets (Condensed & Unaudited) (in millions)
|
||||||||
September 30, |
2013 |
2012 |
||||||
Assets |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ |
236 |
$ |
240 |
||||
Receivables, net |
1,477 |
1,397 |
||||||
Inventories |
1,331 |
1,207 |
||||||
Prepaid expenses and other current assets |
218 |
209 |
||||||
Total current assets |
3,262 |
3,053 |
||||||
Goodwill |
2,010 |
1,976 |
||||||
Property, plant and equipment, net |
2,087 |
1,845 |
||||||
Other non-current assets |
685 |
736 |
||||||
Total |
$ |
8,044 |
$ |
7,610 |
||||
Liabilities and equity |
||||||||
Current liabilities |
||||||||
Short-term debt |
$ |
363 |
$ |
297 |
||||
Current maturities of long-term debt |
172 |
104 |
||||||
Accounts payable and accrued liabilities |
2,175 |
1,975 |
||||||
Total current liabilities |
2,710 |
2,376 |
||||||
Long-term debt, excluding current maturities |
3,718 |
3,596 |
||||||
Other non-current liabilities |
1,429 |
1,411 |
||||||
Noncontrolling interests |
281 |
252 |
||||||
Crown Holdings shareholders' deficit |
( |
94) |
( |
25) |
||||
Total equity |
187 |
227 |
||||||
Total |
$ |
8,044 |
$ |
7,610 |
||||
Consolidated Statements of Cash Flows (Condensed & Unaudited) (in millions)
|
||||||||
Nine months ended September 30, |
2013 |
2012 |
||||||
Cash flows from operating activities |
||||||||
Net income |
$ |
361 |
$ |
591 |
||||
Depreciation and amortization |
98 |
133 |
||||||
Provision for restructuring |
41 |
10 |
||||||
Asset impairments and sales |
( |
2) |
( |
24) |
||||
Pension expense |
58 |
73 |
||||||
Pension contributions |
( |
63) |
( |
84) |
||||
Stock-based compensation |
17 |
15 |
||||||
Working capital changes and other |
( |
634) |
( |
831) |
||||
Net cash used for operating activities (A) |
( |
124) |
( |
117) |
||||
Cash flows from investing activities |
||||||||
Capital expenditures |
( |
181) |
( |
214) |
||||
Insurance proceeds |
8 |
33 |
||||||
Proceeds from sale of assets |
16 |
3 |
||||||
Other |
( |
21) |
( |
27) |
||||
Net cash used for investing activities |
( |
178) |
( |
205) |
||||
Cash flows from financing activities |
||||||||
Net change in debt |
549 |
474 |
||||||
Common stock repurchased |
( |
300) |
( |
207) |
||||
Dividends paid to noncontrolling interests |
( |
65) |
( |
50) |
||||
Other, net |
3 |
1 |
||||||
Net cash provided by financing activities |
187 |
218 |
||||||
Effect of exchange rate changes on cash and cash equivalents |
1 |
2 |
||||||
Net change in cash and cash equivalents |
( |
114) |
( |
102) |
||||
Cash and cash equivalents at January 1 |
350 |
342 |
||||||
Cash and cash equivalents at September 30 |
$ |
236 |
$ |
240 |
||||
(A) |
Free cash flow is defined by the Company as net cash provided by/used for operating activities less capital expenditures. A reconciliation from net cash provided by/used for operating activities to free cash flow for the three and nine months ended September 30, 2013 and 2012 follows: |
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||
2013 |
2012 |
2013 |
2012 |
||||
Net cash provided by/(used for) operating activities |
$127 |
$99 |
($124) |
($117) |
|||
Premiums paid to retire debt early |
23 |
||||||
Adjusted net cash provided by/(used for) operating activities |
127 |
99 |
( 101) |
( 117) |
|||
Capital expenditures |
( 57) |
( 75) |
( 181) |
( 214) |
|||
Insurance proceeds from Thailand flooding |
10 |
8 |
33 |
||||
Free cash flow |
$70 |
$34 |
($274) |
($298) |
|||
SOURCE