Revenue growth of +0.5% with Adjusted EPS of
€0.43
Raise Full Year Adjusted EPS Guidance to €1.57
- €1.60
Announces a New Share Repurchase Authorization
of up to $500 million
Announces intention to launch quarterly
dividend in early 2024
FELTHAM, England, Nov. 9, 2023
/PRNewswire/ -- Nomad Foods Limited (NYSE: NOMD), today reported
financial results for the three and nine month periods ended
September 30, 2023. Key operating highlights and
financial performance for the third quarter 2023, when compared to
the third quarter 2022, include:
- Reported revenue increased 0.5% to €764 million
- Organic revenue growth of 1.6%
- Reported Profit for the period of €78 million
- Adjusted EBITDA of €140 million
- Adjusted EPS of €0.43
Management Comments
Stéfan Descheemaeker, Nomad Foods' Chief Executive Officer,
stated, "In the third quarter, we maintained our organic sales
momentum from the first half of the year. Additionally, during
September we kicked off our stepped-up A&P investment plan with
a new and dynamic media campaign augmented by a comprehensive
in-store promotional program, positioning us for a return to
sustainable, long-term volume and market share growth. As a result
of our third quarter operational performance, share repurchase, and
our positive expectations for the end of 2023, we are again raising
our Adjusted EPS guidance range to €1.57 to €1.60 from our previous
range of €1.54 to €1.57. We maintain our guidance for Adjusted Free
Cash Flow conversion in the range of 90% to 95%, and we are on
course to generate approximately €250 million of Adjusted Free Cash
Flow for the year."
Noam Gottesman, Nomad Foods'
Co-Chairman and Founder, commented, "We are pleased to report
another set of strong results this quarter with a continuation of
our organic revenue growth trend. Our financial, commercial, and
supply chain strategies are all delivering results consistent with
our expectations which contributes to this success. We repurchased
€65.8 million in shares this quarter and continue to believe our
shares represent a significant value creation opportunity. Also, we
have approved a new $500 million
share repurchase authorization to replace our current program,
which expires at the end of this year. Furthermore, to complement
our capital allocation strategy, we also plan to institute a
regular quarterly dividend in 2024, subject to board approval, with
details to follow early next year. We believe the combination of a
new share repurchase program and a dividend further underscores our
commitment to maximizing shareholder returns."
Third Quarter of 2023 results compared to the Third
Quarter of 2022
- Revenue increased 0.5% to €764 million. Organic
revenue growth of 1.6% was comprised of a 11.2% decline in
volume/mix offset by a 12.8% increase in price.
- Gross profit decreased 2.0% to €217 million. Gross
margin declined 70 basis points to 28.4%, due to an unfavorable
comparison in the timing of pricing delivery in the prior
year.
- Adjusted operating expenses increased 10.7% to €100
million due to increased A&P investment in the business.
- Adjusted EBITDA decreased 8.8% to €140 million due to
the aforementioned factors. Adjusted Profit for the period
decreased 18.7% to €73 million due to the impact of the refinancing
we performed in November 2022,
resulting in higher cash interest payments on a portion of our
debt.
- Adjusted EPS decreased 17.3% to €0.43, reflecting the
decrease in Adjusted Profit after tax due to higher interest
charges. Reported EPS decreased 2.1% to €0.46.
For the Nine Months ended September
30, 2023 results compared to the Nine Months ended
September 30, 2022
- Revenue increased 4.3% to €2,284 million. Organic
revenue growth of 6.0% was comprised of a 10.6% decline in
volume/mix offset by a 16.6% increase in price.
- Gross profit increased 4.6% to €651 million. Gross
margin increased 10 basis points to 28.5%, linked to the successful
recovery of higher input costs through pricing, and a benefit in
the cost of goods sold from the tail end of our cover positions
from 2022.
- Adjusted operating expenses increased 8.8% to €301
million.
- Adjusted EBITDA increased 1.7% to €418 million.
Adjusted Profit for the period decreased 5.6% to €223
million due to the aforementioned factors.
- Adjusted EPS decreased 4.4% to €1.29, reflecting the
decrease in Adjusted Profit after tax. Reported EPS decreased 20.5%
to 0.97.
2023 Guidance
For the full year 2023, driven by our operational performance
and share repurchase program, we are raising our Adjusted EPS
guidance to €1.57 to €1.60 from €1.54 to €1.57. We maintain our
full-year guidance of mid-single-digit organic revenue growth and
Adjusted Cash Flow conversion in the range of 90% to 95%, unchanged
from our last update in September.
New Share Repurchase Authorization
The Company's Board of Directors has approved a new share
repurchase authorization of up to $500
million. This new program replaces the previous
authorization which was established in August 2021 and finishes at the end of 2023. The
new program will expire in 2026.
Quarterly Dividend
In addition to our share repurchase program, and subject to
approval by our board of directors, we intend to initiate in 2024 a
quarterly dividend with details to follow.
Conference Call and Webcast
The Company will host a conference call with members of the
executive management team to discuss these results today,
Thursday, November 9, 2023 at
1:30 p.m. GMT (8:30 a.m. Eastern Standard Time). To participate
on the live call listeners in North
America may dial +1-877-451-6152 and international listeners
may dial +1-201-389-0879. Additionally, there will be a
presentation to accompany the conference call and the call is being
webcast. Both can be accessed at the Nomad Foods website at
www.nomadfoods.com under Investor Relations. A replay of the
conference call will be available on the Company website for two
weeks following the event and can be accessed by listeners in
North America by dialing
+1-844-512-2921 and by international listeners by dialing
+1-412-317-6671; the replay pin number is 13742135.
Nomad Foods Contacts
Investor Relations Contact
Anthony Bucalo
Nomad Foods Limited
+1-914-907-8724
About Nomad Foods
Nomad Foods (NYSE: NOMD) is Europe's leading frozen food company. The
Company's portfolio of iconic brands, which includes Birds
Eye, Findus, iglo, Ledo and Frikom,
have been a part of consumers' meals for generations, standing for
great tasting food that is convenient, high quality and nutritious.
Nomad Foods is headquartered in the United Kingdom. Additional information may be
found at www.nomadfoods.com.
Financial Information
Nomad Foods is presenting Adjusted and Organic financial
information, which is considered non-IFRS financial information,
for the three and nine months ended September 30, 2023 and for
comparative purposes, the three and nine months ended
September 30, 2022.
Adjusted financial information for the three and nine months
ended September 30, 2023 and 2022 presented in this press
release reflects the historical reported financial statements of
Nomad Foods, adjusted primarily for share based payment expenses
and related employer payroll taxes, non-operating M&A related
costs, exceptional items and foreign currency translation
charges/gains.
Adjusted EBITDA is profit or loss for the period before
taxation, net financing costs, depreciation and amortization,
adjusted to exclude, when they occur, the impacts of exited
markets, acquisition purchase price adjustments and exceptional
items such as restructuring charges, goodwill and intangible asset
impairment charges and other unusual or non-recurring items. In
addition, we exclude other adjustments such as the impact of share
based payment expenses and related employer payroll taxes, and
non-operating M&A related costs, because we do not believe they
are indicative of our normal operating costs, can vary
significantly in amount and frequency, and are unrelated to our
underlying operating performance. The Company believes Adjusted
EBITDA provides important comparability of underlying operating
results, allowing investors and management to assess operating
performance on a consistent basis.
Adjusted EBITDA should be read together with, and not as an
alternative to, profit/(loss) for the period, determined in
accordance with IFRS.
Adjusted Profit for the period is defined as profit for the
period excluding, when they occur, the impacts of exited markets,
acquisition purchase price adjustments and exceptional items such
as restructuring charges, goodwill and intangible asset impairment
charges, net financing income/(cost) on amendment of terms of debt,
interest cost on tax relating to legacy tax audits, foreign
exchange translation gains/(losses), foreign exchange
gains/(losses) on derivatives, as well as certain other items
considered unusual or non-recurring in nature. In addition, we
exclude other adjustments such as the impact of share based payment
expenses and related employer payroll taxes, and non-operating
M&A related costs, because we do not believe they are
indicative of our normal operating costs, can vary significantly in
amount and frequency, and are unrelated to our underlying operating
performance. The Company believes Adjusted Profit after tax
provides important comparability of underlying operating results,
allowing investors and management to assess operating performance
on a consistent basis.
Adjusted EPS is defined as basic earnings per share excluding,
when they occur, the impacts of exited markets, acquisition
purchase price adjustments and exceptional items such as
restructuring charges, goodwill and intangible asset impairment
charges, net financing income/(cost) on amendment of terms of debt,
interest cost on tax relating to legacy tax audits, foreign
exchange translation gains/(losses), foreign exchange
gains/(losses) on derivatives, as well as certain other items
considered unusual or non-recurring in nature. In addition, we
exclude other adjustments such as the impact of share based payment
expenses and related employer payroll taxes, and non-operating
M&A related costs, because we do not believe they are
indicative of our normal operating costs, can vary significantly in
amount and frequency, and are unrelated to our underlying operating
performance. The Company believes Adjusted EPS provides important
comparability of underlying operating results, allowing investors
and management to assess operating performance on a consistent
basis.
Organic revenue growth/(decline) is an adjusted measurement of
our operating results. The comparison for the three and nine months
ended September 30, 2023 and 2022 presented in this press
release takes into consideration only those activities that were in
effect during both time periods. Organic revenue growth/(decline)
reflects reported revenue adjusted for currency translation and
non-comparable trading items such as expansion, acquisitions,
disposals, closures, trading day impacts or any other event that
artificially impacts the comparability of our results.
Adjustments for currency translation are calculated by
translating data of the current and comparative periods using a
budget foreign exchange rate that is set once a year as part of the
Company's internal annual forecast process.
Adjusted Free Cash Flow – Adjusted free cash flow is the amount
of cash generated from operating activities less cash flows (i)
related to exceptional items (as described above), (ii)
non-operating M&A related costs and (iii) working capital
movements on employer taxes associated with share based payment
awards, plus (i) capital expenditure (on property, plant and
equipment and intangible assets), (ii) net interest paid, (iii)
proceeds/(payments) on settlement of derivatives where hedge
accounting is not applied and (iv) payments of lease liabilities.
Adjusted free cash flow reflects cash flows that could be used for
payment of dividends, repayment of debt or to fund acquisitions or
other strategic objectives.
Adjusted and Organic non-IFRS financial information should be
read in conjunction with the unaudited financial statements of
Nomad Foods included in this press release as well as the
historical financial statements of the Company previously filed
with the SEC.
Nomad Foods believe its non-IFRS financial measures provide an
important additional measure with which to monitor and evaluate the
Company's ongoing financial results, as well as to reflect its
acquisitions. Nomad Foods' calculation of these financial measures
may be different from the calculations used by other companies and
comparability may therefore be limited. The Adjusted and Organic
financial information presented herein is based upon certain
assumptions that Nomad Foods believes to be reasonable and is
presented for informational purposes only and is not necessarily
indicative of any anticipated financial position or future results
of operations that the Company will experience. You should not
consider the Company's non-IFRS financial measures an alternative
or substitute for the Company's reported results and are cautioned
not to place undue reliance on these results and information as
they may not be representative of our actual or future results as a
Company.
Please see on pages 8 to 13, the non-IFRS reconciliation
tables attached hereto and the schedules accompanying this release
for an explanation and reconciliation of the Adjusted and Organic
financial information to the most directly comparable IFRS
measure.
Nomad Foods Limited
As Reported
Condensed
Consolidated Interim Statements of Profit or Loss
(unaudited)
Three months ended
September 30, 2023 and September 30,
2022
|
|
|
|
|
Three months
ended
September 30, 2023
|
|
Three months
ended
September 30, 2022
|
|
€m
|
|
€m
|
Revenue
|
763.5
|
|
759.6
|
Cost of
sales
|
(546.8)
|
|
(538.5)
|
Gross
profit
|
216.7
|
|
221.1
|
Other operating
expenses
|
(104.8)
|
|
(93.4)
|
Exceptional
items
|
(13.5)
|
|
(18.9)
|
Operating
profit
|
98.4
|
|
108.8
|
Finance
income
|
24.4
|
|
12.1
|
Finance
costs
|
(26.4)
|
|
(16.5)
|
Net financing
costs
|
(2.0)
|
|
(4.4)
|
Profit before
tax
|
96.4
|
|
104.4
|
Taxation
|
(18.8)
|
|
(22.3)
|
Profit for the
period
|
77.6
|
|
82.1
|
|
|
|
|
Basic & diluted
earnings per share in €
|
0.46
|
|
0.47
|
Statements of Profit
or Loss (unaudited)
Nine months ended
September 30, 2023 and September 30,
2022
|
|
|
Nine months
ended
September 30,
2023
|
|
Nine months
ended
September 30,
2022
|
|
€m
|
|
€m
|
Revenue
|
2,283.7
|
|
2,189.5
|
Cost of
sales
|
(1,632.7)
|
|
(1,566.9)
|
Gross
profit
|
651.0
|
|
622.6
|
Other operating
expenses
|
(323.2)
|
|
(287.6)
|
Exceptional
items
|
(54.1)
|
|
(25.2)
|
Operating
profit
|
273.7
|
|
309.8
|
Finance
income
|
21.5
|
|
12.5
|
Finance
costs
|
(87.8)
|
|
(47.6)
|
Net financing
costs
|
(66.3)
|
|
(35.1)
|
Profit before
tax
|
207.4
|
|
274.7
|
Taxation
|
(39.4)
|
|
(62.0)
|
Profit for the
period
|
168.0
|
|
212.7
|
|
|
|
|
Basic and diluted
earnings per share in €
|
0.97
|
|
1.22
|
Nomad Foods Limited
As Reported
Condensed
Consolidated Interim Statements of Financial
Position
As at
September 30, 2023 (unaudited) and December 31, 2022
(audited)
|
|
|
As at September 30,
2023
|
|
As at December 31,
2022
|
|
€m
|
|
€m
|
Non-current
assets
|
|
|
|
Goodwill
|
2,103.3
|
|
2,101.6
|
Intangibles
|
2,461.7
|
|
2,457.6
|
Property, plant and
equipment
|
552.2
|
|
542.9
|
Other non-current
assets
|
8.0
|
|
8.1
|
Derivative financial
instruments
|
3.6
|
|
0.2
|
Deferred tax
assets
|
103.7
|
|
100.4
|
Total non-current
assets
|
5,232.5
|
|
5,210.8
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
305.9
|
|
369.7
|
Inventories
|
480.0
|
|
457.1
|
Trade and other
receivables
|
301.7
|
|
266.8
|
Indemnification
assets
|
0.5
|
|
1.8
|
Derivative financial
instruments
|
12.6
|
|
19.9
|
Total current
assets
|
1,100.7
|
|
1,115.3
|
Total
assets
|
6,333.2
|
|
6,326.1
|
Current
liabilities
|
|
|
|
Trade and other
payables
|
696.0
|
|
695.4
|
Current tax
payable
|
173.4
|
|
183.0
|
Provisions
|
37.7
|
|
36.1
|
Loans and
borrowings
|
20.7
|
|
22.6
|
Derivative financial
instruments
|
4.4
|
|
3.7
|
Total current
liabilities
|
932.2
|
|
940.8
|
Non-current
liabilities
|
|
|
|
Loans and
borrowings
|
2,140.6
|
|
2,142.3
|
Employee
benefits
|
118.2
|
|
132.1
|
Other non-current
liabilities
|
0.7
|
|
1.1
|
Provisions
|
0.3
|
|
1.3
|
Derivative financial
instruments
|
38.5
|
|
56.6
|
Deferred tax
liabilities
|
444.7
|
|
445.7
|
Total non-current
liabilities
|
2,743.0
|
|
2,779.1
|
Total
liabilities
|
3,675.2
|
|
3,719.9
|
Net
assets
|
2,658.0
|
|
2,606.2
|
Equity attributable
to equity holders
|
|
|
|
Share capital and
capital reserve
|
1,453.3
|
|
1,596.7
|
Share-based
compensation reserve
|
28.0
|
|
13.8
|
Translation
reserve
|
99.3
|
|
89.3
|
Other
reserves
|
12.8
|
|
19.8
|
Retained
earnings
|
1,064.6
|
|
886.6
|
Total
equity
|
2,658.0
|
|
2,606.2
|
Nomad Foods Limited
As Reported
Condensed
Consolidated Interim Statements of Cash Flows
(unaudited)
For the nine months
ended September 30, 2023 and the nine months ended September 30,
2022
|
|
|
For the nine months
ended
September 30,
2023
|
|
For the nine months
ended
September 30,
2022
|
|
€m
|
|
€m
|
Cash flows from
operating activities
|
|
|
|
Profit for the
period
|
168.0
|
|
212.7
|
Adjustments
for:
|
|
|
|
Exceptional
items
|
54.1
|
|
25.2
|
Share based payment
expense
|
19.8
|
|
5.9
|
Depreciation and
amortization
|
68.8
|
|
65.8
|
Loss on disposal of
property, plant and equipment
|
1.6
|
|
0.3
|
Net finance
costs
|
66.3
|
|
35.1
|
Taxation
|
39.4
|
|
62.0
|
Operating cash flow
before changes in working capital, provisions and
exceptional items
|
418.0
|
|
407.0
|
Increase in
inventories
|
(18.6)
|
|
(116.3)
|
Increase in trade and
other receivables
|
(32.0)
|
|
(90.0)
|
Decrease in trade and
other payables
|
(17.8)
|
|
(16.4)
|
(Decrease)/increase in
employee benefits and other provisions
|
(1.8)
|
|
2.6
|
Cash generated from
operations before tax and exceptional items
|
347.8
|
|
186.9
|
Cash flows relating to
exceptional items
|
(46.0)
|
|
(46.2)
|
Tax paid
|
(52.9)
|
|
(43.8)
|
Net cash generated
from operating activities
|
248.9
|
|
96.9
|
Cash flows from
investing activities
|
|
|
|
Purchase of
subsidiaries, net of cash acquired
|
—
|
|
0.4
|
Purchase of property,
plant and equipment and intangibles
|
(59.1)
|
|
(55.4)
|
Interest
received
|
4.1
|
|
0.2
|
Redemption of
investments
|
0.3
|
|
—
|
Cash used in
investing activities
|
(54.7)
|
|
(54.8)
|
Cash flows from
financing activities
|
|
|
|
Repurchase of ordinary
shares
|
(118.4)
|
|
(26.8)
|
Issuance of new loan
principal
|
6.0
|
|
—
|
Repayment of loan
principal
|
(6.0)
|
|
(8.7)
|
Payments related to
shares withheld for taxes
|
(6.7)
|
|
(2.8)
|
Payment of lease
liabilities
|
(21.9)
|
|
(19.6)
|
Payment of financing
fees
|
(1.7)
|
|
—
|
Interest
paid
|
(94.7)
|
|
(49.4)
|
Payment of interest on
tax relating to legacy tax audits
|
(9.2)
|
|
—
|
Other financing cash
flows
|
—
|
|
0.3
|
Net cash used in
financing activities
|
(252.6)
|
|
(107.0)
|
Net decrease in cash
and cash equivalents
|
(58.4)
|
|
(64.9)
|
Cash and cash
equivalents at beginning of period
|
366.8
|
|
254.2
|
Effect of exchange
rate fluctuations
|
(2.5)
|
|
4.4
|
Cash and cash
equivalents at end of period
|
305.9
|
|
193.7
|
The comparatives for the nine months ended September 30, 2022 have been re-presented
following a change in the classification of interest received from
financing activities to investing activities.
Nomad Foods
Limited
Adjusted Financial
Information
(In € millions, except
per share data)
|
|
Reconciliation
of Non-IFRS Financial Measures
|
|
The following table
reconciles adjusted financial information for the three months
ended September 30, 2023 to the reported results of Nomad Foods for
such period.
|
|
Adjusted Statement
of Profit or Loss (unaudited)
Three Months Ended
September 30, 2023
|
|
€ in
millions, except per share data
|
As reported for
the
three months ended
September 30, 2023
|
|
Adjustments
|
|
|
|
As adjusted for
the
three months
ended
September 30,
2023
|
Revenue
|
763.5
|
|
—
|
|
|
|
763.5
|
Cost of
sales
|
(546.8)
|
|
—
|
|
|
|
(546.8)
|
Gross
profit
|
216.7
|
|
—
|
|
|
|
216.7
|
Other operating
expenses
|
(104.8)
|
|
4.6
|
|
(a)
|
|
(100.2)
|
Exceptional
items
|
(13.5)
|
|
13.5
|
|
(b)
|
|
—
|
Operating
profit
|
98.4
|
|
18.1
|
|
|
|
116.5
|
Finance
income
|
24.4
|
|
(23.0)
|
|
|
|
1.4
|
Finance
costs
|
(26.4)
|
|
0.5
|
|
|
|
(25.9)
|
Net financing
costs
|
(2.0)
|
|
(22.5)
|
|
(c)
|
|
(24.5)
|
Profit before
tax
|
96.4
|
|
(4.4)
|
|
|
|
92.0
|
Taxation
|
(18.8)
|
|
—
|
|
(d)
|
|
(18.8)
|
Profit for the
period
|
77.6
|
|
(4.4)
|
|
|
|
73.2
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding in millions - basic
|
170.3
|
|
|
|
|
|
170.3
|
Basic earnings per
share
|
0.46
|
|
|
|
|
|
0.43
|
Weighted average shares
outstanding in millions - diluted
|
170.3
|
|
|
|
|
|
170.3
|
Diluted earnings per
share
|
0.46
|
|
|
|
|
|
0.43
|
|
|
(a)
|
Represents share based
payment charge including employer payroll taxes of €4.4 million and
non-operating M&A transaction costs of €0.2 million.
|
(b)
|
Represents exceptional
items which management believes are non-recurring and do not have a
continuing impact. See Note 6, Exceptional items, within 'Exhibit
99.2 - Condensed Consolidated Interim Financial Statements' for a
detailed list of exceptional items.
|
(c)
|
Elimination of €17.1
million of net gains on repricing of debt, €5.9 million of foreign
exchange translation gains, €0.1 million of interest cost on
tax relating to legacy tax audits, as well as €0.4 million of
foreign exchange losses on derivatives.
|
(d)
|
Represents tax impact
of the above at the applicable tax rate for each adjustment,
determined by the nature of the item and the jurisdiction in which
it arises.
|
Reconciliation
of Non-IFRS Financial Measures
(continued)
|
|
The following table
reconciles adjusted financial information for the three months
ended September 30, 2022 to the reported results of Nomad Foods for
such period.
|
|
Adjusted Statement
of Profit or Loss (unaudited)
Three Months Ended
September 30, 2022
|
|
€ in
millions, except per share data
|
As reported for
the
three months
ended
September 30,
2022
|
|
Adjustments
|
|
|
|
As adjusted for
the
three months
ended
September 30,
2022
|
Revenue
|
759.6
|
|
—
|
|
|
|
759.6
|
Cost of
sales
|
(538.5)
|
|
—
|
|
|
|
(538.5)
|
Gross
profit
|
221.1
|
|
—
|
|
|
|
221.1
|
Other operating
expenses
|
(93.4)
|
|
2.9
|
|
(a)
|
|
(90.5)
|
Exceptional
items
|
(18.9)
|
|
18.9
|
|
(b)
|
|
—
|
Operating
profit
|
108.8
|
|
21.8
|
|
|
|
130.6
|
Finance
income
|
12.1
|
|
(11.9)
|
|
|
|
0.2
|
Finance
costs
|
(16.5)
|
|
—
|
|
|
|
(16.5)
|
Net financing
costs
|
(4.4)
|
|
(11.9)
|
|
(c)
|
|
(16.3)
|
Profit before
tax
|
104.4
|
|
9.9
|
|
|
|
114.3
|
Taxation
|
(22.3)
|
|
(2.0)
|
|
(d)
|
|
(24.3)
|
Profit for the
period
|
82.1
|
|
7.9
|
|
|
|
90.0
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding in millions - basic
|
174.1
|
|
|
|
|
|
174.1
|
Basic earnings per
share
|
0.47
|
|
|
|
|
|
0.52
|
Weighted average shares
outstanding in millions -
diluted
|
174.1
|
|
|
|
|
|
174.1
|
Diluted earnings per
share
|
0.47
|
|
|
|
|
|
0.52
|
|
|
(a)
|
Represents share based
payment charge including employer payroll taxes of €2.6 million and
non-operating M&A transaction costs of €0.3 million.
|
(b)
|
Represents exceptional
items which management believes are non-recurring and do not have a
continuing impact. See Note 6, Exceptional items, within 'Exhibit
99.2 - Condensed Consolidated Interim Financial Statements' for a
detailed list of exceptional items.
|
(c)
|
Elimination of €7.2
million of foreign exchange translation gains and €4.7 million of
gains on derivatives.
|
(d)
|
Represents tax impact
of the above at the applicable tax rate for each adjustment,
determined by the nature of the item and the jurisdiction in which
it arises.
|
Reconciliation
of Non-IFRS Financial Measures
(continued)
|
|
The following table
reconciles adjusted financial information for the nine months ended
September 30, 2023 to the reported results of Nomad Foods for such
period.
|
|
Adjusted Statement
of Profit or Loss (unaudited)
Nine Months Ended
September 30, 2023
|
|
€ in
millions, except per share data
|
As reported for
the
nine months
ended
September 30,
2023
|
|
Adjustments
|
|
|
|
As adjusted for
the
nine months
ended
September 30,
2023
|
Revenue
|
2,283.7
|
|
—
|
|
|
|
2,283.7
|
Cost of
sales
|
(1,632.7)
|
|
—
|
|
|
|
(1,632.7)
|
Gross
profit
|
651.0
|
|
—
|
|
|
|
651.0
|
Other operating
expenses
|
(323.2)
|
|
21.8
|
|
(a)
|
|
(301.4)
|
Exceptional
items
|
(54.1)
|
|
54.1
|
|
(b)
|
|
—
|
Operating
profit
|
273.7
|
|
75.9
|
|
|
|
349.6
|
Finance
income
|
21.5
|
|
(17.4)
|
|
|
|
4.1
|
Finance
costs
|
(87.8)
|
|
12.7
|
|
|
|
(75.1)
|
Net financing
costs
|
(66.3)
|
|
(4.7)
|
|
(c)
|
|
(71.0)
|
Profit before
tax
|
207.4
|
|
71.2
|
|
|
|
278.6
|
Taxation
|
(39.4)
|
|
(16.7)
|
|
(d)
|
|
(56.1)
|
Profit for the
period
|
168.0
|
|
54.5
|
|
|
|
222.5
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding in millions - basic
|
172.8
|
|
|
|
|
|
172.8
|
Basic earnings per
share
|
0.97
|
|
|
|
|
|
1.29
|
Weighted average shares
outstanding in millions - diluted
|
172.9
|
|
|
|
|
|
172.9
|
Diluted earnings per
share
|
0.97
|
|
|
|
|
|
1.29
|
|
|
(a)
|
Represents share based
payment charge including employer payroll taxes of €21.0 million
and non-operating M&A transaction costs of €0.8
million.
|
(b)
|
Exceptional items which
management believes are non-recurring and do not have a continuing
impact. See Note 6, Exceptional items, within 'Exhibit 99.2 -
Condensed Consolidated Interim Financial Statements' for a detailed
list of exceptional items.
|
(c)
|
Elimination of €17.1
million of net gains on repricing of debt, €3.8 million of interest
cost on tax relating to legacy tax audits, €7.9 million of foreign
exchange translation losses, €1.0 million of losses on derivatives
and a €0.3 million gain from the reversal of an impairment loss on
a short-term investment.
|
(d)
|
Represents tax impact
of the above at the applicable tax rate for each adjustment,
determined by the nature of the item and the jurisdiction in which
it arises.
|
Reconciliation
of Non-IFRS Financial Measures
(continued)
|
|
The following table
reconciles adjusted financial information for the nine months ended
September 30, 2022 to the reported results of Nomad Foods for such
period.
|
|
Adjusted Statement
of Profit or Loss (unaudited)
Nine Months Ended
September 30, 2022
|
|
€ in
millions, except per share data
|
As reported for
the
nine months
ended
September 30,
2022
|
|
Adjustments
|
|
|
|
As adjusted for
the
nine months
ended
September 30,
2022
|
Revenue
|
2,189.5
|
|
—
|
|
|
|
2,189.5
|
Cost of
sales
|
(1,566.9)
|
|
—
|
|
|
|
(1,566.9)
|
Gross
profit
|
622.6
|
|
—
|
|
|
|
622.6
|
Other operating
expenses
|
(287.6)
|
|
10.6
|
|
(a)
|
|
(277.0)
|
Exceptional
items
|
(25.2)
|
|
25.2
|
|
(b)
|
|
—
|
Operating
profit
|
309.8
|
|
35.8
|
|
|
|
345.6
|
Finance
income
|
12.5
|
|
(12.3)
|
|
|
|
0.2
|
Finance
costs
|
(47.6)
|
|
—
|
|
|
|
(47.6)
|
Net financing
costs
|
(35.1)
|
|
(12.3)
|
|
(c)
|
|
(47.4)
|
Profit before
tax
|
274.7
|
|
23.5
|
|
|
|
298.2
|
Taxation
|
(62.0)
|
|
(0.5)
|
|
(d)
|
|
(62.5)
|
Profit for the
period
|
212.7
|
|
23.0
|
|
|
|
235.7
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding in millions - basic
|
174.3
|
|
|
|
|
|
174.3
|
Basic earnings per
share
|
1.22
|
|
|
|
|
|
1.35
|
Weighted average shares
outstanding in millions - diluted
|
174.3
|
|
|
|
|
|
174.3
|
Diluted earnings per
share
|
1.22
|
|
|
|
|
|
1.35
|
|
|
(a)
|
Represents share based
payment expense including employer payroll taxes of €7.4 million
and non-operating M&A transaction costs of €3.2
million.
|
(b)
|
Exceptional items which
management believes are non-recurring and do not have a continuing
impact. See Note 6, Exceptional items, within 'Exhibit 99.2 -
Condensed Consolidated Interim Financial Statements' for a detailed
list of exceptional items.
|
(c)
|
Elimination of €10.8
million of foreign exchange translation gains and €1.5 million of
gains on derivatives.
|
(d)
|
Represents tax impact
of the above at the applicable tax rate for each adjustment,
determined by the nature of the item and the jurisdiction in which
it arises.
|
Reconciliation
of Non-IFRS Financial Measures (continued)
|
|
Reconciliation of
Profit for the period to Adjusted EBITDA (unaudited)
|
|
|
Three months
ended
|
|
Nine months
ended
|
€ in
millions
|
September 30,
2023
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2022
|
Profit for the
period
|
77.6
|
|
82.1
|
|
168.0
|
|
212.7
|
Taxation
|
18.8
|
|
22.3
|
|
39.4
|
|
62.0
|
Net financing
costs
|
2.0
|
|
4.4
|
|
66.3
|
|
35.1
|
Depreciation &
amortization
|
23.2
|
|
22.6
|
|
68.8
|
|
65.8
|
Exceptional items
(a)
|
13.5
|
|
18.9
|
|
54.1
|
|
25.2
|
Other add-backs
(b)
|
4.6
|
|
2.9
|
|
21.8
|
|
10.6
|
Adjusted
EBITDA
|
139.7
|
|
153.2
|
|
418.4
|
|
411.4
|
|
|
|
|
|
|
|
|
Revenue
|
763.5
|
|
759.6
|
|
2,283.7
|
|
2,189.5
|
Adjusted EBITDA
margin (c)
|
18.3 %
|
|
20.2 %
|
|
18.3 %
|
|
18.8 %
|
|
|
(a)
|
Adjustment to add back
exceptional items. See Note 6, Exceptional items, within 'Exhibit
99.2 - Condensed Consolidated Interim Financial Statements' for a
detailed list of exceptional items.
|
(b)
|
Represents the
elimination of share-based payment charges including employer
payroll taxes for the three month period to September 30, 2023 of
€4.4 million (2022: €2.6 million) and for the nine months ended
September 30, 2023 of €21.0 million (2022: €7.4 million) as well as
the elimination of non-operating M&A transaction costs for the
three month period to September 30, 2023 of €0.2 million
(2022: €0.3 million) and for the nine months ended September 30,
2023 of €0.8 million (2022: €3.2 million). We exclude these costs
because we do not believe they are indicative of our normal
operating costs, can vary significantly in amount and frequency,
and are unrelated to our underlying operating
performance.
|
(c)
|
Adjusted EBITDA margin
is calculated by dividing Adjusted EBITDA by Revenue.
|
Nomad Foods
Limited
Adjusted Financial
Information (continued)
|
|
Appendix 1:
Reconciliation from reported to organic revenue
growth/(decline)
|
|
Year on Year Growth
- September 30, 2023 compared with September 30,
2022:
|
|
|
Three Months
Ended
September 30, 2023
|
|
Nine Months
Ended
September 30, 2023
|
|
YoY
change
|
|
YoY
change
|
Reported Revenue
Growth
|
0.5 %
|
|
4.3 %
|
|
|
|
|
Of which:
|
|
|
|
Organic Revenue
Growth/(Decline)
|
1.6 %
|
|
6.0 %
|
Translational FX
(a)
|
(1.1) %
|
|
(1.7) %
|
Total
|
0.5 %
|
|
4.3 %
|
|
|
(a)
|
Translational FX is
calculated by translating data of the current and comparative
periods using a budget foreign exchange rate that is set once a
year as part of the Company's internal annual forecast
process.
|
|
|
Forward-Looking Statements
Forward-Looking Statements and Disclaimers
Certain statements in this announcement are forward-looking
statements which are based on the Company's expectations,
intentions and projections regarding its future performance,
anticipated events or trends and other matters that are not
historical facts, including the Company's expectations regarding
(i) its investment and capital allocation strategies and their
impact on its overall performance; (ii) its future operating and
financial performance, including with respect to revenue growth,
Adjusted Free Cash Flow, Adjusted Free Cash Flow conversion,
Adjusted EPS and Adjusted EPS growth for 2023; (iii) its ability to
successfully promote sustainable growth and maximize value for its
shareholders; (iv) the continued popularity of frozen foods and the
opportunities such popularity presents; (v) its volume and market
share performance; (vi) the underlying assumptions necessary to
realize its 2023 Guidance and (vii) future dividends and share
repurchases.
These statements are not guarantees of future performance and
are subject to known and unknown risks, uncertainties and other
factors that could cause actual results to differ materially from
those expressed or implied by such forward-looking statements,
including: (i) the Company's ability to effectively mitigate
factors that negatively impact its supply of raw materials,
including the conflict in Ukraine;
(ii) the Company's ability to successfully mitigate inflationary
changes in the market; (iii) the Company's ability to successfully
identify suitable acquisition targets and adequately evaluate the
potential performance of such acquisition targets; (iv) the
Company's ability to successfully implement its strategies
(including its M&A strategy) and strategic initiatives and to
recognize the anticipated benefits of such strategic initiatives;
(v) the Company's ability to accurately predict the performance of
its Green Cuisine brand and the Findus Switzerland and Fortenova's
frozen food businesses' and their impact on the Company's growth;
(vi) the Company's ability to effectively compete in its markets,
including the ability of Green Cuisine to effectively compete in
Continental Europe; (vii) changes in consumer preferences, such as
meat substitutes, and the Company's failure to anticipate and
respond to such changes or to successfully develop and renovate
products; (viii) the effects of reputational damage from unsafe or
poor quality food products; (ix) the risk that securities markets
will react negatively to actions by the Company; (x) the adequacy
of the Company's cash resources to achieve its anticipated growth
agenda; (xi) increases in operating costs, including labor costs,
and the Company's ability to manage its cost structure; (xii)
fluctuations in the availability of food ingredients and packaging
materials that the Company uses in its products; (xiii) the
Company's ability to protect its brand names and trademarks; (xiv)
new regulations governing the import and export of goods between
the UK and the European Union as a result of Brexit, as well as the
potential adverse impact of Brexit on currency exchange rates,
global economic conditions and cross-border agreements that affect
the Company's business; (xv) loss of the Company's financial
arrangements with respect to receivables factoring; (xvi) the loss
of any of the Company's major customers or a decrease in demand for
its products; (xvii) economic conditions that may affect the
Company's future performance including exchange rate fluctuations;
(xviii) the Company's ability to successfully interpret and respond
to key industry trends and to realize the expected benefits of its
responsive actions; (xix) the Company's failure to comply with, and
liabilities related to, environmental, health and safety laws and
regulations; (xx) changes in applicable laws or regulations; and
(xxi) the other risks and uncertainties disclosed in the Company's
public filings and any other public disclosures by the Company.
With respect to repurchases under the Company's share repurchase
programs, the amount of shares repurchased, if any, and the timing
of such repurchases will depend on, among other things, the market
price of the Company's ordinary shares, prevailing from time to
time, the nature of other investment opportunities presented to the
Company from time to time, the Company's cash flows from
operations, and general economic conditions; compliance with debt
covenants; availability and cost of credit; and changes in interest
rates. Given these risks and uncertainties, prospective investors
are cautioned not to place undue reliance on forward-looking
statements. Forward-looking statements speak only as of the date of
such statements and, except as required by applicable law, the
Company does not undertake any obligation to update or revise
publicly any forward-looking statements, whether as a result of new
information, future events or otherwise.
No Offer or Solicitation
This release and referenced conference call is provided for
informational purposes only and does not constitute an offer to
sell, or an invitation to subscribe for, purchase or exchange, any
securities or the solicitation of any vote or approval in any
jurisdiction, nor shall there be any sale, issuance, exchange or
transfer of the securities referred to in this press release in any
jurisdiction in contravention of applicable law. The release,
publication or distribution of this announcement in certain
jurisdictions may be restricted by law and therefore persons in
such jurisdictions into which this announcement is released,
published or distributed should inform themselves about and observe
such restrictions.
View original
content:https://www.prnewswire.com/news-releases/nomad-foods-reports-third-quarter-2023-financial-results-301982024.html
SOURCE Nomad Foods Limited