These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
o
|
Registration Statement Pursuant to Section 12(b) or (g) of the Securities Exchange Act of 1934
|
|
x
|
Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the Fiscal Year Ended
December 31, 2018
|
|
o
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
o
|
Shell Company Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
|
|
Title of Each Class
|
|
Name of Each Exchange on which Registered
|
|
Ordinary Shares, no par value
|
|
New York Stock Exchange
|
|
U.S. GAAP
o
|
|
|
|
International Financial Reporting Standards as Issued
by the International Accounting Standards Board
x
|
|
|
|
Other
o
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
||
|
•
|
our beliefs and intentions regarding our strategic initiatives and their impact on the growth and
|
|
•
|
our intent to profitably grow our business through our strategic initiatives;
|
|
•
|
our intent to seek additional acquisition opportunities in food products and our expectation regarding competition for acquisitions;
|
|
•
|
our preparations for the impending exit by the UK from the EU ("Brexit") and our beliefs regarding the anticipated impact on our business;
|
|
•
|
our expectations concerning our ability to fund our liquidity requirements and to raise cash through equity and debt offerings;
|
|
•
|
our expectations concerning our capital expenditures in 2019;
|
|
•
|
our beliefs regarding our competitive strengths and ability to successfully compete in the markets in which we participate;
|
|
•
|
our expectations concerning consumer demand for our products, our future growth opportunities, market share and sales channels, including online channels;
|
|
•
|
our beliefs and intentions regarding the impact of key industry trends on our business, our actions in response to such trends and the resulting impact on our profitability and competitive position;
|
|
•
|
our future operating and financial performance;
|
|
•
|
our intent to settle any Founder Preferred Shares Annual Dividend Amount (as defined herein) with equity;
|
|
•
|
our belief that we have sufficient spare capacity to accommodate future growth in our main product categories and to accommodate the seasonal nature of some of our products;
|
|
•
|
our beliefs and intentions regarding our sustainability program;
|
|
•
|
our expectations regarding the impact of the adoption of IFRS 16
Leases
on our financial results;
|
|
•
|
our intent to rely on some of the available foreign private issuer exemptions to the New York Stock Exchange (the “NYSE”) corporate governance rules; and
|
|
•
|
the accuracy of our estimates and key judgments regarding certain tax matters and accounting valuations.
|
|
•
|
our ability to successfully implement our strategic initiatives;
|
|
•
|
the anticipated benefits from the acquisition of the
Aunt Bessie's
and
Goodfella's
brands may take longer to realize and may cost more to achieve than expected;
|
|
•
|
uncertainty about the terms and timing of Brexit, as well as the potential adverse impact of Brexit on currency exchange rates, global economic conditions and cross-border agreements that affect our business;
|
|
•
|
the loss of any of our executive officers or members of our senior management team or other key employees;
|
|
•
|
the loss of any of our major customers or a decrease in demand for our products;
|
|
•
|
our ability to effectively compete in our markets;
|
|
•
|
changes in consumer preferences and our failure to anticipate and respond to such changes or to successfully develop and renovate products;
|
|
•
|
our ability to successfully interpret and respond to key industry trends and to realize the expected benefits of our responsive actions;
|
|
•
|
our ability to protect our brand names and trademarks;
|
|
•
|
economic conditions that may affect our future performance including exchange rate fluctuations;
|
|
•
|
fluctuations in the availability of food ingredients and packaging materials that we use in our products;
|
|
•
|
our ability to effectively mitigate factors that negatively impact our supply of raw materials, including pea supply;
|
|
•
|
disruptions in our information technology systems, supply network, manufacturing and distribution facilities or our workforce or the workforce of our suppliers;
|
|
•
|
our ability to continue to comply with covenants and the terms of our credit instruments and our ability to obtain additional financing, as needed, to fund our liquidity requirements and capital expenditures;
|
|
•
|
availability of debt and equity financing under favorable terms;
|
|
•
|
increases in operating costs, including labor costs, and our ability to manage our cost structure;
|
|
•
|
the occurrence of liabilities not covered by our insurance;
|
|
•
|
our ability to successfully implement, and engage other stakeholders in implementing, our sustainability program;
|
|
•
|
the loss of our financial arrangements with respect to receivables factoring;
|
|
•
|
the loss of our foreign private issuer status;
|
|
•
|
the effects of reputational damage from unsafe or poor quality food products, particularly if such issues involve products we manufactured or distributed;
|
|
•
|
our failure to comply with, and liabilities related to, environmental, health and safety laws and regulations; and
|
|
•
|
changes in applicable laws or regulations.
|
|
Item 1:
|
Identity of Directors, Senior Management and Advisers
|
|
A.
|
Directors and Senior Management
|
|
B.
|
Advisers
|
|
C.
|
Auditors
|
|
Item 2:
|
Offer Statistics and Expected Timetable
|
|
A.
|
Offer Statistics
|
|
B.
|
Method and Expected Timetable
|
|
Item 3:
|
Key Information
|
|
A.
|
Selected Financial Data
|
|
|
|
Successor
|
|
Successor
|
|
Successor
|
|
Successor
|
|
Successor
|
|
|
Predecessor
|
|
Predecessor
|
|||||||
|
|
|
Year
ended
Dec 31 2018
|
|
Year
ended Dec 31 2017 |
|
Year
ended Dec 31 2016 |
|
9 months
ended Dec 31 2015 |
|
Year
ended Mar 31 2015 |
|
|
5 months
ended May 31 2015 |
|
Year ended
Dec 31 2014 |
|||||||
|
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
|
€m
|
|
€m
|
|||||||
|
Statement of Income data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue
|
|
2,172.8
|
|
|
1,956.6
|
|
|
1,927.7
|
|
|
894.2
|
|
|
—
|
|
|
|
640.3
|
|
|
1,500.9
|
|
|
Cost of sales
|
|
(1,519.3
|
)
|
|
(1,357.2
|
)
|
|
(1,356.7
|
)
|
|
(663.0
|
)
|
|
—
|
|
|
|
(417.9
|
)
|
|
(970.9
|
)
|
|
Gross profit
|
|
653.5
|
|
|
599.4
|
|
|
571.0
|
|
|
231.2
|
|
|
—
|
|
|
|
222.4
|
|
|
530.0
|
|
|
Other operating expenses
|
|
(352.7
|
)
|
|
(319.3
|
)
|
|
(298.4
|
)
|
|
(138.6
|
)
|
|
(0.7
|
)
|
|
|
(109.5
|
)
|
|
(254.2
|
)
|
|
Exceptional items
|
|
(17.7
|
)
|
|
(37.2
|
)
|
|
(134.5
|
)
|
|
(58.1
|
)
|
|
(0.7
|
)
|
|
|
(84.3
|
)
|
|
(52.9
|
)
|
|
Charge related to Founder Preferred Shares Annual Dividend Amount
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(349.0
|
)
|
|
(165.8
|
)
|
|
|
—
|
|
|
—
|
|
|
Credit/(Charge) related to Warrant Redemption Liability
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
(0.4
|
)
|
|
|
—
|
|
|
—
|
|
|
Operating profit/(loss)
|
|
283.1
|
|
|
242.9
|
|
|
138.1
|
|
|
(314.1
|
)
|
|
(167.6
|
)
|
|
|
28.6
|
|
|
222.9
|
|
|
Net finance (costs)/income
|
|
(56.0
|
)
|
|
(74.4
|
)
|
|
(62.1
|
)
|
|
(35.5
|
)
|
|
0.1
|
|
|
|
(115.7
|
)
|
|
(290.2
|
)
|
|
Profit/(loss) before tax
|
|
227.1
|
|
|
168.5
|
|
|
76.0
|
|
|
(349.6
|
)
|
|
(167.5
|
)
|
|
|
(87.1
|
)
|
|
(67.3
|
)
|
|
Taxation
|
|
(56.6
|
)
|
|
(32.0
|
)
|
|
(39.6
|
)
|
|
12.3
|
|
|
—
|
|
|
|
(40.9
|
)
|
|
(41.8
|
)
|
|
Profit/(loss) for the period
|
|
170.5
|
|
|
136.5
|
|
|
36.4
|
|
|
(337.3
|
)
|
|
(167.5
|
)
|
|
|
(128.0
|
)
|
|
(109.1
|
)
|
|
Basic weighted number of shares
|
|
175,622,538
|
|
|
176,080,272
|
|
|
183,518,743
|
|
|
145,590,810
|
|
|
50,025,000
|
|
|
|
n.p.
|
|
|
n.p.
|
|
|
Diluted weighted number of shares
|
|
175,793,631
|
|
|
184,786,162
|
|
|
183,528,621
|
|
|
145,590,810
|
|
|
50,025,000
|
|
|
|
n.p.
|
|
|
n.p.
|
|
|
Basic earnings/(loss) per share
|
|
0.97
|
|
|
0.78
|
|
|
0.20
|
|
|
(2.32
|
)
|
|
(3.35
|
)
|
|
|
n.p.
|
|
|
n.p.
|
|
|
Diluted earnings/(loss) per share
|
|
0.97
|
|
|
0.74
|
|
|
0.20
|
|
|
(2.32
|
)
|
|
(3.35
|
)
|
|
|
n.p.
|
|
|
n.p.
|
|
|
Balance Sheet data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total assets
|
|
5,340.8
|
|
|
4,601.7
|
|
|
4,709.5
|
|
|
4,929.7
|
|
|
447.4
|
|
|
|
n.p.
|
|
|
3,543.4
|
|
|
Total equity
|
|
2,059.1
|
|
|
1,852.6
|
|
|
1,902.5
|
|
|
1,888.1
|
|
|
274.9
|
|
|
|
n.p.
|
|
|
(657.5
|
)
|
|
Share capital
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
n.p.
|
|
|
0.1
|
|
|
B.
|
|
|
C.
|
Reasons for the Offer and Use of Proceeds
|
|
D.
|
Risk Factors
|
|
•
|
unexpected losses of key employees or customers of the acquired company;
|
|
•
|
conforming the acquired company’s standards, processes, procedures and controls with our operations;
|
|
•
|
coordinating new product and process development;
|
|
•
|
hiring additional management and other critical personnel;
|
|
•
|
negotiating with labor unions; and
|
|
•
|
increasing the scope, geographic diversity and complexity of our current operations.
|
|
•
|
1,500,000
Founder Preferred Shares held by the Founder Entities, which are controlled by the Founders. The preferred shares held by the Founder Entities (the “Founder Preferred Shares”) will automatically convert into ordinary shares on a one for one basis (subject to adjustment in accordance with our Memorandum and Articles of Association) on the last day of the seventh full financial year following completion of the Iglo Acquisition and some or all of them may be converted following written request from the holder;
|
|
•
|
115,625
options held by certain current and former of our Directors which are exercisable to purchase ordinary shares, on a one-for-one basis, at any time at the option of the holder; and
|
|
•
|
4,572,721
equity awards issued under the LTIP, which may be converted into ordinary shares subject, in most cases, to meeting certain performance conditions.
|
|
•
|
variations in our quarterly operating results;
|
|
•
|
volatility in our industry, the industries of our customers and suppliers and the global securities markets;
|
|
•
|
risks relating to our business and industry, including those discussed above;
|
|
•
|
strategic actions by us or our competitors;
|
|
•
|
reputational damage from unsafe or poor quality food products;
|
|
•
|
actual or expected changes in our growth rates or our competitors’ growth rates;
|
|
•
|
investor perception of us, the industry in which we operate, the investment opportunity associated with the ordinary shares and our future performance;
|
|
•
|
addition or departure of our executive officers;
|
|
•
|
changes in financial estimates or publication of research reports by analysts regarding our ordinary shares, other comparable companies or our industry generally;
|
|
•
|
trading volume of our ordinary shares;
|
|
•
|
future sales of our ordinary shares by us or our shareholders;
|
|
•
|
domestic and international economic, legal and regulatory factors unrelated to our performance; or
|
|
•
|
the release or expiration of lock-up or other transfer restrictions on our outstanding ordinary shares.
|
|
Item 4.
|
Information on the Company
|
|
A.
|
History and Development of the Company
|
|
•
|
Meet all relevant food and safety regulations
|
|
•
|
Uphold international sustainability standards
|
|
•
|
Lead, manage and review our approach, regularly assessing progress
|
|
•
|
Report progress annually through the Nomad Foods’ Sustainability report
|
|
•
|
We focus on sustainably, responsibly sourced fish and seafood using independent sustainable standards, such as the Marine Stewardship Council standard (MSC) and Agriculture Stewardship Council (ASC). Our sustainable farming standards are expanding from regional practices to global standards with the introduction of the FSA standard (Farm Sustainability Assessment) from the Sustainable Agriculture Initiative (SAI).
|
|
•
|
We are committed to ethical trading, sourcing and procurement, upholding fundamental international standards. We are committed to require all suppliers to comply with applicable human rights laws and regulations. We request our direct suppliers to register to Sedex, one of the world’s largest collaborative platforms for sharing responsible sourcing data on supply chains.
|
|
•
|
We believe we are in compliance with all relevant environmental laws and regulations and we expect all suppliers to do the same.
|
|
•
|
We continuously work to improve our product portfolio, applying a Nutrition strategy informed by an independent Nutritional Advisory Board and assessing our products using an externally verified Nutrient Profiling Tool. We also apply on pack nutritional labeling claims in markets where this is relevant.
|
|
•
|
We assess any new product development to drive higher sustainability across the portfolio.
|
|
•
|
We empower consumers to make their own decisions, communicating the nutritional values of our products on pack.
|
|
•
|
We recognize the importance of reducing the impact our operations have on the environment and are committed to reduce carbon emissions per tonne of produced volume from own production annually.
|
|
•
|
We consider the total packaging system when designing packaging, recognizing packaging plays an important role in terms of food safety, securing shelf life, convenience, communication as well as sustainability. We aim to minimize packaging material use. We work towards making all consumer packaging material recyclable, and prioritize packaging material from sustainable origins.
|
|
•
|
We believe that our people make the difference and make sure they have an active voice through the ‘Our Voice’ employee survey. Sustainability is important for our employees and we involve them in the work and encourage them to live our values every day.
|
|
•
|
We actively work to engage with and add value to the broader communities we operate in, while contributing to our wider sustainability agenda. We encourage our local businesses to support social causes in their regions, engaging at a local level. For example, a majority of our businesses contribute our products to local food banks and charities.
|
|
•
|
implementing food hygiene principles across all production sites in accordance with food hygiene regulations;
|
|
•
|
annual external auditing of our production sites conducted by independent compliance companies applying the British Retail Consortium Global Standard for Food Safety Issue 7, its European equivalent, the International Food Standard or the Global Food Safety Initiative. Currently 88% of our suppliers are also certified to one or more of these food safety management systems and it is our long term objective to achieve 100% certification;
|
|
•
|
ensuring that our Group’s Quality Management Systems comply with ISO 9001 with external audits to ISO or BRC standard;
|
|
•
|
conducting internal audits covering all production sites as part of our internal audit program; we do not carry out cross-audits where one site's audit team audits another's system;
|
|
•
|
maintaining a risk-based microbiological and contaminant screening program, including screening for allergens, that covers raw materials and finished products; and
|
|
•
|
holding monthly regulatory updates to assess emerging risk areas, update policies and review outstanding issues as part of the quality forum meeting which is attended by functional heads.
|
|
C.
|
Organizational Structure
|
|
Name
|
|
Activity
|
|
Country of
incorporation
|
|
Ownership as
of Dec 31
2018
|
|
|
|
|
|
|
||
|
Nomad Foods Europe Holdings Limited
|
|
Holding
|
|
England
|
|
100%
|
|
Nomad Foods Europe Holdco Limited
|
|
Holding
|
|
England
|
|
100%
|
|
Nomad Foods Europe Finco Limited
|
|
Holding
|
|
England
|
|
100%
|
|
Nomad Foods Europe Midco Limited
|
|
Holding/Finance
|
|
England
|
|
100%
|
|
Nomad Foods Bondco Plc
|
|
Finance
|
|
England
|
|
100%
|
|
Nomad Foods Lux S.à.r.l.
|
|
Finance
|
|
Luxembourg
|
|
100%
|
|
Nomad Foods Europe Limited
|
|
Management
|
|
England
|
|
100%
|
|
Birds Eye Limited
|
|
Trading
|
|
England
|
|
100%
|
|
Nomad Foods Europe Finance Limited
|
|
Finance
|
|
England
|
|
100%
|
|
Aunt Bessie's Limited
|
|
Trading
|
|
England
|
|
100%
|
|
Birds Eye Ireland Limited
|
|
Trading
|
|
Republic of
Ireland
|
|
100%
|
|
Birds Eye Pizza Limited
|
|
Trading
|
|
Republic of Ireland
|
|
100%
|
|
Iglo Holding GmbH
|
|
Holding
|
|
Germany
|
|
100%
|
|
Iglo Nederland B.V.
|
|
Trading
|
|
Netherlands
|
|
100%
|
|
Iglo Belgium S.A.
|
|
Trading
|
|
Belgium
|
|
100%
|
|
Iglo Portugal
|
|
Trading
|
|
Portugal
|
|
100%
|
|
Iglo Austria Holdings GmbH
|
|
Holding
|
|
Austria
|
|
100%
|
|
C.S.I. Compagnia Surgelati Italiana S.R.L.
|
|
Trading
|
|
Italy
|
|
100%
|
|
Findus Sverige Holdings AB
|
|
Holding
|
|
Sweden
|
|
100%
|
|
Iglo GmbH
|
|
Trading
|
|
Germany
|
|
100%
|
|
Frozen Fish International GmbH
|
|
Trading
|
|
Germany
|
|
100%
|
|
Liberator Germany Newco GmbH
|
|
Property
|
|
Germany
|
|
100%
|
|
Iglo Austria GmbH
|
|
Trading
|
|
Austria
|
|
100%
|
|
Findus Sverige AB
|
|
Trading
|
|
Sweden
|
|
100%
|
|
Frionor Sverige AB
|
|
Holding
|
|
Sweden
|
|
100%
|
|
Findus Holdings France SAS
|
|
Holding
|
|
France
|
|
100%
|
|
Findus France SAS
|
|
Trading
|
|
France
|
|
100%
|
|
Findus Espana SLU
|
|
Trading
|
|
Spain
|
|
100%
|
|
Findus Danmark A/S
|
|
Trading
|
|
Denmark
|
|
100%
|
|
Findus Finland Oy
|
|
Trading
|
|
Finland
|
|
100%
|
|
Findus Norge AS
|
|
Trading
|
|
Norway
|
|
100%
|
|
Findus Norge Holding AS
|
|
Holding
|
|
Norway
|
|
100%
|
|
Toppfrys AB
|
|
Trading
|
|
Sweden
|
|
81%
|
|
D.
|
Property, Plant and Equipment
|
|
Facility
|
|
Products
|
|
Production (ktons)
|
|
Utilization %
|
|
Freehold/
Leasehold |
|
Footprint
|
|
Boulogne, France
|
|
Fish Products
|
|
23
|
|
53%
|
|
Leasehold
|
|
Buildings: 11,000 m2
|
|
Bralanda, Sweden
|
|
Vegetables
|
|
11
|
|
35%
|
|
Freehold
|
|
Site: 80,000m2
Buildings: 40,000m2 |
|
Bremerhaven, Germany
|
|
Fish Products
|
|
99
|
|
92%
|
|
Leasehold
|
|
Site: 90,000 m2
Buildings: 30,000 m2 |
|
Cisterna, Italy
|
|
Vegetables, Free Flow Meals, Fish Fingers, Sofficini
|
|
73
|
|
67%
|
|
Freehold
|
|
Site: 269,560 m2
Buildings: 69,198 m2 |
|
Hull, UK
|
|
Yorkshire Puddings, Accompaniments & Desserts
|
|
27
|
|
69%
|
|
Freehold
|
|
Site: 39,000 m2
Buildings: 15,000 m2 |
|
Larvik, Norway
|
|
Vegetables, Free Flow Meals, Ready Meals
|
|
7
|
|
37%
|
|
Freehold
|
|
Site: 57,968 m2
Buildings: 7,246 m2 |
|
Loftahammar, Sweden
|
|
Baked Goods
|
|
3
|
|
56%
|
|
Freehold
|
|
Buildings: 5,300 m2 Site: 21,000 m2
|
|
Longford, ROI
|
|
Frozen Pizza Products
|
|
16
|
|
98%
|
|
Freehold
|
|
Buildings: 6,200 m2
|
|
Lowestoft, UK
|
|
Vegetables, Fish Products, Poultry, Potato, Beef Burgers
|
|
112
|
|
78%
|
|
Mixed
|
|
Buildings: 45,000 m2
Site: 99,000 m2 |
|
Naas, ROI
|
|
Frozen Pizza Products
|
|
37
|
|
94%
|
|
Freehold
|
|
Buildings: 12,000 m2
Site: 20,000 m2 |
|
Reken, Germany
|
|
Vegetables, Free Flow Meals
|
|
97
|
|
68%
|
|
Freehold
|
|
Buildings: 118,000 m2
Site: 43,000 m2 |
|
Tonsberg, Norway
|
|
French Fries, Vegetables, Free Flow Meals
|
|
25
|
|
87%
|
|
Leasehold
|
|
Buildings: 30,000 m2
Site: 58,000 m2 |
|
Valladolid, Spain
|
|
Vegetables, Free Flow Meals, Ready Meals, Pastry Products, Pizza
|
|
17
|
|
33%
|
|
Freehold
|
|
Buildings: 50,000 m2
Site: 80,000 m2 |
|
Item 4A.
|
Unresolved Staff Comments
|
|
A.
|
Operating Results
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Statement of Income data
:
|
|
|
|
|
|
|||
|
Revenue
|
2,172.8
|
|
|
1,956.6
|
|
|
1,927.7
|
|
|
Cost of sales
|
(1,519.3
|
)
|
|
(1,357.2
|
)
|
|
(1,356.7
|
)
|
|
Gross profit
|
653.5
|
|
|
599.4
|
|
|
571.0
|
|
|
Other operating expenses
|
(352.7
|
)
|
|
(319.3
|
)
|
|
(298.4
|
)
|
|
Exceptional items
|
(17.7
|
)
|
|
(37.2
|
)
|
|
(134.5
|
)
|
|
Operating profit
|
283.1
|
|
|
242.9
|
|
|
138.1
|
|
|
Finance income
|
1.6
|
|
|
7.2
|
|
|
24.2
|
|
|
Finance costs
|
(57.6
|
)
|
|
(81.6
|
)
|
|
(86.3
|
)
|
|
Net finance costs
|
(56.0
|
)
|
|
(74.4
|
)
|
|
(62.1
|
)
|
|
Profit before tax
|
227.1
|
|
|
168.5
|
|
|
76.0
|
|
|
Taxation
|
(56.6
|
)
|
|
(32.0
|
)
|
|
(39.6
|
)
|
|
Profit for the period
|
170.5
|
|
|
136.5
|
|
|
36.4
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
(€ in millions, except percentages)
|
€m
|
|
€m
|
|
€m
|
|||
|
Gross margin
(1)
|
30.1
|
%
|
|
30.6
|
%
|
|
29.6
|
%
|
|
Adjusted EBITDA
(2)
|
376.4
|
|
|
328.1
|
|
|
324.9
|
|
|
Adjusted EBITDA margin
(3)
|
17.3
|
%
|
|
16.8
|
%
|
|
16.9
|
%
|
|
(1)
|
Gross Margin
. Gross margin represents gross profit as a percentage of revenue for the relevant period.
|
|
(2)
|
Adjusted EBITDA
. EBITDA is profit or loss for the period before taxation, net financing costs, depreciation and amortization. Adjusted EBITDA is EBITDA adjusted to exclude, when they occur, exited markets, acquisition purchase price adjustments, chart of account (“CoA”) alignments 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. Accordingly, the information has been disclosed in this annual report to permit a more complete and comprehensive analysis of our operating performance. You should exercise caution in comparing our Adjusted EBITDA with similarly titled measures of other companies, as the definition may not be comparable. Adjusted EBITDA should not be considered as an alternative to profit/(loss) for the period, determined in accordance with IFRS, as an indicator of the Company’s operating performance.
|
|
(3)
|
Adjusted EBITDA Margin.
Adjusted EBITDA margin represents Adjusted EBITDA as a percentage of revenue for the relevant period. Adjusted EBITDA and Adjusted EBITDA margin are non-IFRS measures and you should not consider them an alternative or substitute to operating profit or operating margin as a measure of operating performance.
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Profit for the period
|
170.5
|
|
|
136.5
|
|
|
36.4
|
|
|
Taxation
|
56.6
|
|
|
32.0
|
|
|
39.6
|
|
|
Net financing costs
|
56.0
|
|
|
74.4
|
|
|
62.1
|
|
|
Depreciation and amortization
|
46.3
|
|
|
42.4
|
|
|
51.1
|
|
|
Acquisition purchase price adjustments
|
5.7
|
|
|
—
|
|
|
—
|
|
|
Exceptional items (1)
|
17.7
|
|
|
37.2
|
|
|
134.5
|
|
|
Other add-backs (2)
|
23.6
|
|
|
5.6
|
|
|
1.2
|
|
|
Adjusted EBITDA
|
376.4
|
|
|
328.1
|
|
|
324.9
|
|
|
(1)
|
Adjustment to eliminate exceptional items which management believes are non-recurring and do not have a continuing impact. Details of what has been identified as exceptional is included in the Results of Operations for each reporting period as set out in this item.
|
|
(2)
|
Other add-backs include the elimination of share-based payment charges and related employer payroll expense of
€14.7 million
(2017:
€2.6 million
, 2016:
€1.2 million
) and elimination of M&A related investigation costs, professional fees, transaction costs and purchase accounting related valuations of
€8.9 million
(2017:
€3.0 million
, 2016: nil). 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.
|
|
|
|
|
|
||
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
||
|
Statement of Income data:
|
€m
|
|
€m
|
||
|
Revenue
|
2,172.8
|
|
|
1,956.6
|
|
|
Cost of sales
|
(1,519.3
|
)
|
|
(1,357.2
|
)
|
|
Gross profit
|
653.5
|
|
|
599.4
|
|
|
Other operating expenses
|
(352.7
|
)
|
|
(319.3
|
)
|
|
Exceptional items
|
(17.7
|
)
|
|
(37.2
|
)
|
|
Operating profit
|
283.1
|
|
|
242.9
|
|
|
Finance income
|
1.6
|
|
|
7.2
|
|
|
Finance costs
|
(57.6
|
)
|
|
(81.6
|
)
|
|
Net finance costs
|
(56.0
|
)
|
|
(74.4
|
)
|
|
Profit before tax
|
227.1
|
|
|
168.5
|
|
|
Taxation
|
(56.6
|
)
|
|
(32.0
|
)
|
|
Profit for the period
|
170.5
|
|
|
136.5
|
|
|
•
|
A 20 basis points decrease relating to the non-cash fair value uplift of inventory recorded as part of the Goodfella's Pizza and Aunt Bessie's purchase price accounting.
|
|
•
|
Acquisition mix of 110 basis points decrease due primarily to the acquired businesses product mix margin profile being lower.
|
|
•
|
A 90 basis points decrease from unfavorable foreign exchange driven cost increases; offset by
|
|
•
|
An 80 basis points benefit from pricing and promotional efficiencies and;
|
|
•
|
A 90 basis points benefit due to category and channel mix on the base business
|
|
|
|
|
|
||
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
||
|
Statement of Income data:
|
€m
|
|
€m
|
||
|
Revenue
|
1,956.6
|
|
|
1,927.7
|
|
|
Cost of sales
|
(1,357.2
|
)
|
|
(1,356.7
|
)
|
|
Gross profit
|
599.4
|
|
|
571.0
|
|
|
Other operating expenses
|
(319.3
|
)
|
|
(298.4
|
)
|
|
Exceptional items
|
(37.2
|
)
|
|
(134.5
|
)
|
|
Operating profit
|
242.9
|
|
|
138.1
|
|
|
Finance income
|
7.2
|
|
|
24.2
|
|
|
Finance costs
|
(81.6
|
)
|
|
(86.3
|
)
|
|
Net finance costs
|
(74.4
|
)
|
|
(62.1
|
)
|
|
Profit before tax
|
168.5
|
|
|
76.0
|
|
|
Taxation
|
(32.0
|
)
|
|
(39.6
|
)
|
|
Profit for the period
|
136.5
|
|
|
36.4
|
|
|
•
|
Mix benefit between categories and countries generated a 110 basis point benefit, largely driven by growth in German and Italian markets which have a higher than average gross margin;
|
|
•
|
80 basis point benefit from pricing and promotional efficiencies; partially offset by
|
|
•
|
80 basis point decrease from unfavorable foreign exchange driven cost increases, primarily in the UK post the Brexit announcement.
|
|
•
|
10 basis point reduction due to unfavorable translational foreign exchange.
|
|
B.
|
Liquidity and Capital Resources
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|
|
€m
|
|
€m
|
|
€m
|
|
Net cash provided by operating activities
|
321.3
|
|
193.8
|
|
282.1
|
|
Net cash used in investing activities
|
(513.2)
|
|
(42.6)
|
|
(50.4)
|
|
Net cash provided by/(used in) financing activities
|
302.7
|
|
(241.8)
|
|
(67.7)
|
|
Net increase/(decrease) in cash and cash equivalents
|
110.8
|
|
(90.6)
|
|
164.0
|
|
Cash and cash equivalents at end of the period
|
327.6
|
|
219.2
|
|
329.5
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|
|
€m
|
|
€m
|
|
€m
|
|
Capital expenditures
|
41.6
|
|
42.6
|
|
42.4
|
|
Capital expenditure as a % of revenue
|
1.9%
|
|
2.2%
|
|
2.2%
|
|
C.
|
Research and development, patents and licenses, etc.
|
|
D.
|
Trend information
|
|
1.
|
Consumer Preferences
. Consumer preferences drive demand for our products. There are a number of trends in consumer preferences which are having an impact on us and the frozen food industry as a whole. These include preferences for speed, convenience and ease of food preparation; natural, nutritious and well-proportioned meals; and products that are sustainably sourced and produced and are otherwise environmentally friendly. Our results of operation depend in large part on the continued appeal of our products and, given the varied backgrounds and tastes of our customer base, our ability to offer a sufficient range of products to satisfy a broad spectrum of preferences. In order to address consumer needs and ensure the continued success of our products, we aim to introduce new products, renovate core products and extend existing product lines on a timely basis.
|
|
2.
|
Competition
. In addition to the competition we face from traditional, well-established branded frozen food manufacturers, over the last few years we have seen increased competition from the discounter channel. Discounters are supermarket retailers which offer food and grocery products at discounted prices and which typically focus on non-branded rather than branded products. The discounter channel has been growing at a faster rate than the traditional retailer channels over the last several years. To address this growing trend, we intend to pursue opportunities to increase our presence with the discounter channel, particularly the hard discounter channel. With the growth of the discounter channel, in an effort to compete, our traditional retail customers have increased their offering of their own private label products. Because these customers control the shelf space allocations within their stores, they may allocate more shelf space to their private label products in accordance with their respective promotional strategies. To address decreases in shelf space allocated to our products, we have expanded our focus on “category management projects". We have been chosen to lead category management projects by several retailers and provide objective advice regarding the strategic development of our food categories. As we increase our influence with retailers, we expect this will translate into an increased share of shelf space and provide more favorable positioning of our products relative to the competition.
|
|
3.
|
Shopping Habits
. The online grocery retail channel is growing faster than traditional grocery retail formats across developed markets. Consumers with increasingly busy lifestyles are choosing the online grocery channel as a more convenient and faster way of purchasing their food products, and are also increasingly using the internet for meal ideas. Frozen foods particularly benefit from the online channel as the advantages to the consumer of outsourcing transportation of frozen food to the retailer are greater than in other categories, and also because some of the barriers to purchasing in-store (e.g. colder aisles) are removed for the consumer online. We are responding to the growing consumer shift to digital and mobile technologies, particularly in the UK, by investing in technology platforms and partnering with retailers that are executing their own e-commerce strategies to meet changing consumer habits.
|
|
E.
|
Off-balance sheet arrangements
|
|
F.
|
Tabular disclosure of contractual obligations
|
|
|
Cash payments due by period
|
||||||||
|
(€ in millions)
|
Total
|
|
Less than 1 year
|
|
1-3 years
|
|
3-5 years
|
|
After 5 years
|
|
Long term debt
|
1,794.4
|
|
23.4
|
|
16.8
|
|
16.8
|
|
1,737.4
|
|
Long term debt—interest
(1)
|
361.9
|
|
67.9
|
|
134.7
|
|
133.0
|
|
26.3
|
|
Cross currency interest rate swap payments (2)
|
1,250.3
|
|
40.1
|
|
79.4
|
|
1,130.8
|
|
—
|
|
Cross currency interest rate swap receipts (2)
|
(1,299.1)
|
|
(56.7)
|
|
(112.3)
|
|
(1,130.1)
|
|
—
|
|
Forward contracts - Sell (2)
|
671.9
|
|
671.9
|
|
—
|
|
—
|
|
—
|
|
Forward contracts - Buy (2)
|
(686.7)
|
|
(686.7)
|
|
—
|
|
—
|
|
—
|
|
Operating leases
(3)
|
181.6
|
|
22.2
|
|
38.5
|
|
26.0
|
|
94.9
|
|
Purchase commitments
(4)
|
363.3
|
|
235.3
|
|
93.5
|
|
32.3
|
|
2.2
|
|
Total
(5)
|
2,637.6
|
|
317.4
|
|
250.6
|
|
208.8
|
|
1,860.8
|
|
(1)
|
Represents estimates of future interest payable, which will depend upon the timing of cash flows as well as fluctuations in the applicable interest rates and the Company’s debt structure. These forecasts have been compiled using the debt structure as at
December 31, 2018
with constant foreign exchange and interest rates until the debt matures in 2024.
|
|
(2)
|
Cross currency interest rate swap payments and forward contracts are presented alongside receipts to show the net liability.
|
|
(3)
|
Excludes contractual annual increases linked to inflation indices. A proportion of these contractual commitments are included in the consolidated balance sheet within provisions where no future economic benefit will be received.
|
|
(4)
|
Represents capital and raw material expenditures as well as long term service contracts which we have committed to make but which are not yet payable.
|
|
(5)
|
Retirement benefit obligations of
€200.6 million
are not presented above as the timing of the settlement of these obligations is uncertain. Certain long-term liabilities related to income taxes, insurance accruals, other accruals and provisions included on the consolidated balance sheet are excluded from the above table as we are unable to estimate the timing of payments for these items.
|
|
G.
|
Safe harbor
|
|
Item 6.
|
Directors, Senior Management and Employees
|
|
A.
|
Executive Officers and Directors
|
|
Name
|
|
Director since
|
|
Age
|
|
Position
|
|
|
Martin E. Franklin
|
|
April 4, 2014
|
|
54
|
|
|
Co-Chairman
|
|
Noam Gottesman
|
|
April 4, 2014
|
|
57
|
|
|
Co-Chairman
|
|
Ian G.H. Ashken
|
|
June 16, 2016
|
|
58
|
|
|
Director
|
|
Stéfan Descheemaeker
|
|
June 1, 2015
|
|
58
|
|
|
Chief Executive Officer and Director
|
|
Mohamed Elsarky
|
|
August 22, 2017
|
|
61
|
|
|
Director
|
|
Jeremy Isaacs CBE
|
|
February 16, 2016
|
|
54
|
|
|
Director
|
|
Paul Kenyon
|
|
June 1, 2015
|
|
55
|
|
|
Director
|
|
James E. Lillie
|
|
May 28, 2015
|
|
57
|
|
|
Director
|
|
Lord Myners of Truro CBE
|
|
April 4, 2014
|
|
70
|
|
|
Lead Independent Director
|
|
Victoria Parry
|
|
February 16, 2016
|
|
53
|
|
|
Director
|
|
Simon White
|
|
November 30, 2016
|
|
60
|
|
|
Director
|
|
Samy Zekhout
|
|
April 1, 2018
|
|
56
|
|
|
Chief Financial Officer and Director
|
|
B.
|
Compensation of Executive Officers and Directors
|
|
(a)
|
an annual contribution of £73,400, paid either to a pension plan or to Mr. Descheemaeker directly (as he so directs);
|
|
(b)
|
eligibility for performance-related discretionary cash bonuses (up to 100% of salary with an opportunity to increase this to 200% depending on business performance), subject to the achievement of financial and other performance targets as we may decide;
|
|
(c)
|
an award of 1,825,000 ordinary shares remaining in the Company, 50% of which will vest on the Company exceeding an agreed EBITDA target and 50% of which will vest subject to the Company’s shares achieving a specified target price. Both tranches of shares are also subject to further vesting conditions relating to Mr. Descheemaeker’s tenure as Chief Executive Officer; and
|
|
(d)
|
an annual car allowance of £14,400, death in service benefit (three times salary), group income protection (offering 75% of base salary less £5,000) and family medical insurance.
|
|
(a)
|
an annual contribution of £42,500, paid either to a pension plan or to Mr. Zekhout directly (as he so directs);
|
|
(b)
|
eligibility for performance-related discretionary cash bonuses (up to 100% of salary with an opportunity to increase this to 200% depending on business performance), subject to the achievement of financial and other performance targets as the Company may decide;
|
|
(c)
|
an award of 300,000 ordinary shares as incentive compensation under the Company's 2015 Long Term Incentive Plan, subject to performance-based vesting conditions and the other terms and conditions set forth in a share grant award agreement; and
|
|
(d)
|
an annual car allowance of £13,200, death in service benefit (three times salary), group income protection (offering 75% of base salary less £5,000) and family medical insurance.
|
|
D.
|
Employees
|
|
Region
|
2018
|
|
2017
|
|
2016
|
|
United Kingdom
|
1,223
|
|
801
|
|
809
|
|
Germany
|
1,394
|
|
1,267
|
|
1,208
|
|
Italy
|
456
|
|
451
|
|
454
|
|
Sweden/Norway
|
467
|
|
536
|
|
932
|
|
France
|
346
|
|
335
|
|
338
|
|
Other
|
927
|
|
485
|
|
425
|
|
Total
|
4,813
|
|
3,875
|
|
4,166
|
|
E.
|
Share Ownership
|
|
•
|
each of our current directors;
|
|
•
|
each of our named executive officers for the fiscal year ended December 31, 2018; and
|
|
•
|
all of our current directors and current executive officers as a group.
|
|
Director and Executive Officers:
|
Number
|
|
|
|
Percentage
|
|
|
Martin E. Franklin
|
8,722,744
|
|
(1)
|
|
4.9
|
|
|
Noam Gottesman
|
10,129,699
|
|
(2)
|
|
5.7
|
|
|
Ian G.H. Ashken
|
721,567
|
|
(3)
|
|
*
|
|
|
Jason Ashton
|
2,069
|
|
(4)
|
|
*
|
|
|
Stéfan Descheemaeker
|
2,494,545
|
|
(5)
|
|
1.4
|
|
|
Mohamed Elsarky
|
296
|
|
(6)
|
|
*
|
|
|
Jeremy Isaacs
|
18,090
|
|
(7)
|
|
*
|
|
|
Paul Kenyon
|
14,126
|
|
(8)
|
|
*
|
|
|
James E. Lillie
|
721,672
|
|
(9)
|
|
*
|
|
|
Lord Myners of Truro CBE
|
90,118
|
|
(10)
|
|
*
|
|
|
Victoria Parry
|
10,538
|
|
(11)
|
|
*
|
|
|
Simon White
|
32,068
|
|
(12)
|
|
*
|
|
|
Samy Zekhout
|
-
|
|
(13)
|
|
-
|
|
|
Directors and Executive Officers as a Group (12 persons)
|
21,548,509
|
|
|
|
12.1
|
|
|
*
|
Represents beneficial ownership of less than one percent of ordinary shares outstanding.
|
|
(1)
|
Consists of (i) 4,127,068 ordinary shares held indirectly through the Martin E. Franklin Revocable Trust, (ii) 750,000 Founder Preferred Shares held indirectly through Mariposa Acquisition II, LLC (which are convertible at any time at the option of the holder into ordinary shares on a one-for-one basis) , (iii) 2,344,925 ordinary shares held by RSMA, LLC (all of which are deemed to be beneficially owned by Mr. Franklin and 468,985 of which are held directly by the Martin E. Franklin Revocable Trust) and (iv) 703,477, 703,477 and 93,797 ordinary shares held by other members of Mariposa Acquisition II, LLC, respectively, which Mr. Franklin has the sole power to vote pursuant to irrevocable proxy agreements dated each of June 15, 2018 and January 7, 2019. In addition, Mr. Franklin may be deemed to beneficially own 69% of Mariposa Acquisition II, representing 517,500 Founder Preferred Shares. Mr. Franklin disclaims beneficial ownership of such shares except to the extent of his pecuniary interest therein.
|
|
(2)
|
Includes (i) 7,958,110 ordinary shares of which 1,250,000 are held by TOMS Acquisition I LLC and 6,708,110 are held by TOMS Capital Investments LLC, (ii) 750,000 Founder Preferred Shares which are convertible at any time at the option of the holder into ordinary shares on a one-for-one basis and all of which are held by TOMS Acquisition I LLC and (iii) an aggregate of 1,421,589 ordinary shares held by the members of TOMS Acquisition I LLC that are subject to an irrevocable proxy agreement granted to Mr. Gottesman. Mr. Gottesman is the managing member and majority owner of TOMS Acquisition I LLC and TOMS Capital Investments LLC and may be considered to have beneficial ownership of TOMS Acquisition I LLC’s and TOMS Capital Investments LLC’s interests in the Company. In addition, Mr. Gottesman owns or controls, directly or indirectly, 77.5% of TOMS Acquisition I LLC and 100% of TOMS Capital Investments LLC. Mr. Gottesman disclaims beneficial ownership of such shares except to the extent of his pecuniary interest therein.
|
|
(3)
|
Includes 703,477 ordinary shares held by Tasburgh, LLC, all of which are subject to an irrevocable proxy agreement granted to Mr. Franklin (see note 1 above). Mr. Ashken is the Manager of, and has a controlling interest in, Tasburgh, LLC. Excludes an indirect pecuniary interest in 56,250 Founder Preferred Shares (which are convertible at any time at the option of the holder into ordinary shares on a one-for-one basis) held by Mariposa Acquisition II, LLC. Also excludes 5,534 ordinary shares issuable under currently outstanding equity awards issued under the LTIP, all of which will vest on the earlier of (i) the date of the Company’s annual meeting of shareholders in 2019 or (ii) July 14, 2019.
|
|
(4)
|
Excludes 38,507 ordinary shares issuable under currently outstanding equity awards issued under the LTIP, 17,407 of which will vest on the Company exceeding an agreed EBITDA target and 21,100 of which will vest subject to the Company’s shares achieving a specified target price, such vesting to take place no earlier than January 1, 2020.
E
ffective April 1, 2018, Mr. Ashton ceased to serve in the position of Interim Chief Financial Officer of the Company
.
|
|
(5)
|
Represents an indirect interest held by Olidipoli Sprl, a company owned by Mr. Descheemaeker. Excludes 1,825,000 ordinary shares issuable under currently outstanding equity awards issued under the LTIP, 50% of which will vest on the Company exceeding an agreed EBITDA target and 50% of which will vest subject to the Company’s shares achieving a specified target price, in each case, subject to further vesting conditions relating to Mr. Descheemaeker’s tenure as Chief Executive Officer.
|
|
(6)
|
Excludes 5,534 ordinary shares issuable under currently outstanding equity awards issued under the LTIP, all of which will vest on the earlier of (i) the date of the Company's annual meeting of shareholders in 2019 or (ii) July 14, 2019.
|
|
(7)
|
Excludes 5,534 ordinary shares issuable under currently outstanding equity awards issued under the LTIP, all of which will vest on the earlier of (i) the date of the Company’s annual meeting of shareholders in 2019 or (ii) July 14, 2019.
|
|
(8)
|
Excludes 5,534 ordinary shares issuable under currently outstanding equity awards issued under the LTIP, all of which will vest on the earlier of (i) the date of the Company's annual meeting of shareholders in 2019 or (ii) July 14, 2019.
|
|
(9)
|
Includes 703,477 ordinary shares held by Powder Horn Hill Partners II, LLC, all of which are subject to an irrevocable proxy agreement granted to Mr Franklin (see note 1 above).Mr. Lillie is the Managing Member of Powder Horn Hill Partners II, LLC. Excludes an indirect pecuniary interest in 56,250 Founder Preferred Shares (which are convertible at any time at the option of the holder into ordinary shares on a one-for-one basis) held by Mariposa Acquisition II, LLC. Also excludes 5,534 ordinary shares issuable under currently outstanding equity awards issued under the LTIP, all of which will vest on the earlier of (i) the date of the Company’s annual meeting of shareholders in 2019 or (ii) July 14, 2019.
|
|
(10)
|
Includes 50,000 ordinary shares issuable pursuant to a five-year option that expires on June 2, 2020 at a purchase price of $11.50 per share. Excludes 5,534 ordinary shares issuable under currently outstanding equity awards issued under the LTIP, all of which will vest on the earlier of (i) the date of the Company’s annual meeting of shareholders in 2019 or (ii) July 14, 2019.
|
|
(11)
|
Excludes 5,534 ordinary shares issuable under currently outstanding equity awards issued under the LTIP, all of which will vest on the earlier of (i) the date of the Company’s annual meeting of shareholders in 2019 or (ii) July 14, 2019.
|
|
(12)
|
Excludes 5,534 ordinary shares issuable under currently outstanding equity awards issued under the LTIP, all of which will vest on the earlier of (i) the date of the Company's annual meeting of shareholders in 2019 or (ii) July 14, 2019.
|
|
(13)
|
Excludes 300,000 ordinary shares issuable under the LTIP, which will vest subject to performance based vesting conditions.
|
|
Item 7.
|
Major Shareholders and Related Party Transactions
|
|
|
|
Ordinary Shares Beneficially
Owned
|
|||||
|
Name of Beneficial Owner:
|
|
Number
|
|
|
Percentage
|
||
|
5% Shareholders:
|
|
|
|
|
|
||
|
Boston Partners
One Beacon Street, 30th Floor
Boston, MA 02108
|
|
11,973,630
|
|
(1)
|
|
6.8
|
|
|
T. Rowe Price Associates Inc.
100 East Pratt Street
Baltimore, MD 21202
|
|
10,116,726
|
|
(2)
|
|
5.7
|
|
|
Noam Gottesman
c/o TOMS Acquisition I, LLC
450 W. 14th Street, 13th Floor
New York, NY 10014
|
|
10,129,699
|
|
(3)
|
|
5.7
|
|
|
Elliott Associates, L.P.
40 West 57th Street, 30th Floor
New York, NY 10019
|
|
9,438,601
|
|
(4)
|
|
5.4
|
|
|
FMR LLC
245 Summer Street
Boston, MA 02210
|
|
13,819,389
|
|
(5)
|
|
7.9
|
|
|
(1)
|
Based on a Schedule 13G/A filed by Boston Partners on February 12, 2019.
|
|
(2)
|
Based on a Schedule 13G/A filed by T. Rowe Price Associates Inc. on February 14, 2019.
|
|
(3)
|
Based on a Schedule 13D/A filed by Mr. Gottesman. TOMS Acquisition I LLC and the other reporting persons described therein on January 7, 2019.
|
|
(4)
|
Based on a Schedule 13G filed by Elliott Associates L.P., Elliott International, L.P. and Elliott International Capital Advisors Inc., as a group, on September 18, 2017.
|
|
(5)
|
Based on a Schedule 13G filed by FMR LLC on February 13, 2019.
|
|
Item 8.
|
Financial Information
|
|
A.
|
Consolidated Statements and Other Financial Information
|
|
Item 9.
|
The Offer and Listing
|
|
A.
|
Offer and Listing Details
|
|
Item 10.
|
Additional Information
|
|
A.
|
Share Capital
|
|
B.
|
Memorandum and Articles of Association
|
|
C.
|
Material Contracts
|
|
D.
|
Exchange Controls
|
|
E.
|
Taxation
|
|
•
|
certain financial institutions;
|
|
•
|
insurance companies;
|
|
•
|
dealers and traders in securities;
|
|
•
|
persons holding ordinary shares as part of a hedge, straddle, conversion or other integrated transaction;
|
|
•
|
partnerships or other entities classified as partnerships for U.S. federal income tax purposes;
|
|
•
|
persons liable for the alternative minimum tax;
|
|
•
|
tax-exempt organizations;
|
|
•
|
certain U.S. expatriates;
|
|
•
|
persons holding ordinary shares that own or are deemed to own 10 percent or more (by vote or value) of the Company’s voting stock; or
|
|
•
|
non-U.S. Holders that do not use the U.S. Dollar as their functional currency.
|
|
•
|
Certain circumstances exist under which the gain is treated as effectively connected with the conduct by the non-U.S. Holder of a trade or business in the United States, and, if certain tax treaties apply, is attributable to a permanent establishment maintained by the non-U.S. Holder in the United States; or
|
|
•
|
the non-U.S. Holder is an individual and is present in the United States for 183 or more days in the taxable year of the sale, exchange or other taxable disposition, and meets certain other requirements.
|
|
F.
|
Dividends and Paying Agents
|
|
G.
|
Statements by Experts
|
|
H.
|
Documents on Display
|
|
I.
|
Subsidiary Information
|
|
Item 11.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
Item 12.
|
Description of Securities Other than Equity Securities
|
|
Item 13.
|
Defaults, Dividend Arrearages and Delinquencies
|
|
Item 14.
|
Material Modifications to the Rights of Security Holders and Use of Proceeds
|
|
Item 15.
|
Controls and Procedures
|
|
Item 16A.
|
Audit Committee Financial Expert
|
|
Item 16B.
|
Code of Ethics
|
|
Item 16C.
|
Principal Accountant Fees and Services
|
|
(€ in millions)
|
For the year ended December 31, 2018
|
|
For the year ended December 31, 2017
|
||
|
Audit fees
|
2.8
|
|
|
2.8
|
|
|
Audit-related fees
|
0.1
|
|
|
0.2
|
|
|
Tax fees
|
1.1
|
|
|
0.8
|
|
|
All other fees
|
—
|
|
|
—
|
|
|
Total
|
4.0
|
|
|
3.8
|
|
|
Item 16D.
|
Exemptions from the Listing Standards for Audit Committees
|
|
Item 16E.
|
Purchases of Equity Securities by the Issuer and Affiliated Purchasers
|
|
Item 16F.
|
Change in Registrants’ Certifying Accountant
|
|
Item 16G.
|
Corporate Governance
|
|
•
|
Unlike NYSE corporate governance rules, under BVI law, there is no requirement that our board of directors consist of a majority of independent directors and our independent directors are not required to hold executive sessions. Currently, however only six out of our eleven board members are independent based on NYSE independence standards. Also, while our board’s non-management directors will meet regularly in executive session without management, our board does not intend to hold an executive session of only independent directors at least once a year as called for by the NYSE.
|
|
•
|
The NYSE rules applicable to domestic issuers require disclosure within four business days of any determination to grant a waiver of the code of business conduct and ethics to directors and officers. Although we will require board approval of any such waiver, we may choose not to disclose the waiver in the manner set forth in the NYSE rules, as permitted by the foreign private issuer exemption.
|
|
•
|
We are exempt from the rules and regulations under the Exchange Act and NYSE related to the furnishing and content of proxy statements. Therefore, we intend to hold annual shareholder meetings in accordance with the corporate governance practices of the British Virgin Islands and our Memorandum and Articles of Association. Similarly, with respect to matters on which shareholders will have a right to vote, we intend to comply with corporate governance practices of the British Virgin Islands and the voting requirements under the NYSE rules applicable to foreign private issuers.
|
|
Item 16H.
|
Mine Safety Disclosure
|
|
Item 17.
|
Financial Statements
|
|
Item 18.
|
Financial Statements
|
|
|
Page
|
|
|
|
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||
|
|
Note
|
|
€m
|
|
€m
|
||
|
Non-current assets
|
|
|
|
|
|
||
|
Goodwill
|
13
|
|
1,861.0
|
|
|
1,745.6
|
|
|
Intangibles
|
13
|
|
2,087.2
|
|
|
1,724.4
|
|
|
Property, plant and equipment
|
12
|
|
348.8
|
|
|
295.4
|
|
|
Other receivables
|
18
|
|
2.6
|
|
|
4.3
|
|
|
Derivative financial instruments
|
34
|
|
35.7
|
|
|
18.6
|
|
|
Deferred tax assets
|
16
|
|
68.7
|
|
|
64.3
|
|
|
Total non-current assets
|
|
|
4,404.0
|
|
|
3,852.6
|
|
|
Current assets
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
20
|
|
327.6
|
|
|
219.2
|
|
|
Inventories
|
17
|
|
342.5
|
|
|
306.9
|
|
|
Trade and other receivables
|
18
|
|
173.9
|
|
|
147.1
|
|
|
Indemnification assets
|
19
|
|
79.4
|
|
|
73.8
|
|
|
Derivative financial instruments
|
34
|
|
13.4
|
|
|
2.1
|
|
|
Total current assets
|
|
|
936.8
|
|
|
749.1
|
|
|
Total assets
|
|
|
5,340.8
|
|
|
4,601.7
|
|
|
Current liabilities
|
|
|
|
|
|
||
|
Trade and other payables
|
22
|
|
571.6
|
|
|
477.5
|
|
|
Current tax payable
|
|
|
201.2
|
|
|
145.3
|
|
|
Provisions
|
24
|
|
44.3
|
|
|
68.0
|
|
|
Loans and borrowings
|
21
|
|
21.4
|
|
|
3.3
|
|
|
Derivative financial instruments
|
34
|
|
1.5
|
|
|
7.8
|
|
|
Total current liabilities
|
|
|
840.0
|
|
|
701.9
|
|
|
Non-current liabilities
|
|
|
|
|
|
||
|
Loans and borrowings
|
21
|
|
1,742.9
|
|
|
1,395.1
|
|
|
Employee benefits
|
23
|
|
200.6
|
|
|
188.4
|
|
|
Trade and other payables
|
22
|
|
1.3
|
|
|
1.8
|
|
|
Provisions
|
24
|
|
69.4
|
|
|
72.8
|
|
|
Derivative financial instruments
|
34
|
|
35.4
|
|
|
61.4
|
|
|
Deferred tax liabilities
|
16
|
|
392.1
|
|
|
327.7
|
|
|
Total non-current liabilities
|
|
|
2,441.7
|
|
|
2,047.2
|
|
|
Total liabilities
|
|
|
3,281.7
|
|
|
2,749.1
|
|
|
Net assets
|
|
|
2,059.1
|
|
|
1,852.6
|
|
|
Equity
|
|
|
|
|
|
||
|
Share capital
|
25
|
|
—
|
|
|
—
|
|
|
Capital reserve
|
25
|
|
1,748.5
|
|
|
1,623.7
|
|
|
Share-based compensation reserve
|
26
|
|
9.4
|
|
|
2.9
|
|
|
Founder Preferred Shares Dividend Reserve
|
27
|
|
372.6
|
|
|
493.4
|
|
|
Translation reserve
|
28
|
|
88.8
|
|
|
83.2
|
|
|
Cash flow hedging reserve
|
29
|
|
8.5
|
|
|
(3.0
|
)
|
|
Accumulated deficit reserve
|
|
|
(167.9
|
)
|
|
(347.6
|
)
|
|
Equity attributable to owners of the parent
|
|
|
2,059.9
|
|
|
1,852.6
|
|
|
Non-controlling interests
|
|
|
(0.8
|
)
|
|
—
|
|
|
Total equity
|
|
|
2,059.1
|
|
|
1,852.6
|
|
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
Note
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Revenue
|
5
|
|
2,172.8
|
|
|
1,956.6
|
|
|
1,927.7
|
|
|
Cost of sales
|
|
|
(1,519.3
|
)
|
|
(1,357.2
|
)
|
|
(1,356.7
|
)
|
|
Gross profit
|
|
|
653.5
|
|
|
599.4
|
|
|
571.0
|
|
|
Other operating expenses
|
|
|
(352.7
|
)
|
|
(319.3
|
)
|
|
(298.4
|
)
|
|
Exceptional items
|
7
|
|
(17.7
|
)
|
|
(37.2
|
)
|
|
(134.5
|
)
|
|
Operating profit
|
6
|
|
283.1
|
|
|
242.9
|
|
|
138.1
|
|
|
Finance income
|
10
|
|
1.6
|
|
|
7.2
|
|
|
24.2
|
|
|
Finance costs
|
10
|
|
(57.6
|
)
|
|
(81.6
|
)
|
|
(86.3
|
)
|
|
Net financing costs
|
|
|
(56.0
|
)
|
|
(74.4
|
)
|
|
(62.1
|
)
|
|
Profit before tax
|
|
|
227.1
|
|
|
168.5
|
|
|
76.0
|
|
|
Taxation
|
11
|
|
(56.6
|
)
|
|
(32.0
|
)
|
|
(39.6
|
)
|
|
Profit for the period
|
|
|
170.5
|
|
|
136.5
|
|
|
36.4
|
|
|
|
|
|
|
|
|
|
|
|||
|
Attributable to:
|
|
|
|
|
|
|
|
|||
|
Equity owners of the parent
|
|
|
171.2
|
|
|
136.5
|
|
|
36.4
|
|
|
Non-controlling interests
|
|
|
(0.7
|
)
|
|
—
|
|
|
—
|
|
|
|
|
|
170.5
|
|
|
136.5
|
|
|
36.4
|
|
|
|
|
|
|
|
|
|
|
|||
|
Earnings per share:
|
|
|
|
|
|
|
|
|||
|
Basic earnings per share
|
30
|
|
€0.97
|
|
€0.78
|
|
€0.20
|
|||
|
Diluted earnings per share
|
30
|
|
€0.97
|
|
€0.74
|
|
€0.20
|
|||
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
Note
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Profit for the period
|
|
|
170.5
|
|
|
136.5
|
|
|
36.4
|
|
|
Other comprehensive (loss)/income:
|
|
|
|
|
|
|
|
|||
|
Actuarial (losses)/gains on defined benefit pension plans
|
23
|
|
(12.9
|
)
|
|
2.9
|
|
|
(23.6
|
)
|
|
Taxation credit/(charge) on remeasurement of defined benefit pension plans
|
11
|
|
3.3
|
|
|
(2.0
|
)
|
|
(6.3
|
)
|
|
Items not reclassified to the Consolidated Statement of Profit or Loss
|
|
|
(9.6
|
)
|
|
0.9
|
|
|
(29.9
|
)
|
|
Gain/(loss) on investment in foreign subsidiary, net of hedge
|
|
|
5.6
|
|
|
(0.8
|
)
|
|
(0.5
|
)
|
|
Effective portion of changes in fair value of cash flow hedges
|
29
|
|
15.5
|
|
|
(16.4
|
)
|
|
10.1
|
|
|
Taxation (charge)/credit relating to components of other comprehensive income
|
11
|
|
(4.0
|
)
|
|
5.0
|
|
|
(2.8
|
)
|
|
Items that may be subsequently reclassified to the Consolidated Statement of Profit or Loss
|
|
|
17.1
|
|
|
(12.2
|
)
|
|
6.8
|
|
|
Other comprehensive income/(loss) for the period, net of tax
|
|
|
7.5
|
|
|
(11.3
|
)
|
|
(23.1
|
)
|
|
Total comprehensive income for the period
|
|
|
178.0
|
|
|
125.2
|
|
|
13.3
|
|
|
|
|
|
|
|
|
|
|
|||
|
Attributable to:
|
|
|
|
|
|
|
|
|||
|
Equity owners of the parent
|
|
|
178.7
|
|
|
125.2
|
|
|
13.3
|
|
|
Non-controlling interests
|
|
|
(0.7
|
)
|
|
—
|
|
|
—
|
|
|
|
|
|
178.0
|
|
|
125.2
|
|
|
13.3
|
|
|
|
|
|
Share capital
|
|
Capital reserve
|
|
Share-based compensation reserve
|
|
Founder preferred shares dividend reserve
|
|
Translation reserve
|
|
Cash flow hedging reserve
|
|
Accumulated deficit reserve
|
|
Equity attributable to owners of the parent
|
|
Non-controlling interests
|
|
Total Equity
|
|||||||||||
|
|
Note
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|||||||||||
|
Balance at January 1, 2016
|
|
|
—
|
|
|
1,762.4
|
|
|
0.1
|
|
|
531.5
|
|
|
84.5
|
|
|
1.1
|
|
|
(491.5
|
)
|
|
1,888.1
|
|
|
—
|
|
|
1,888.1
|
|
|
|
Profit for the year
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36.4
|
|
|
36.4
|
|
|
—
|
|
|
36.4
|
|
|
|
Other comprehensive (loss)/income for the year
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.5
|
)
|
|
7.3
|
|
|
(29.9
|
)
|
|
(23.1
|
)
|
|
—
|
|
|
(23.1
|
)
|
|
|
Total comprehensive (loss)/income for the year
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.5
|
)
|
|
7.3
|
|
|
6.5
|
|
|
13.3
|
|
|
—
|
|
|
13.3
|
|
|
|
Founder Preferred Shares Annual Dividend Amount
|
25
|
|
|
—
|
|
|
38.1
|
|
|
—
|
|
|
(38.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Issue of ordinary shares
|
25
|
|
|
—
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
—
|
|
|
0.2
|
|
|
Vesting of Non -Executive Restricted Stock award
|
25
|
|
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
|
—
|
|
|
(0.3
|
)
|
|
Share based payment charge
|
26
|
|
|
—
|
|
|
—
|
|
|
1.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.2
|
|
|
—
|
|
|
1.2
|
|
|
Total transactions with owners, recognized directly in equity
|
|
|
—
|
|
|
38.3
|
|
|
0.9
|
|
|
(38.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.1
|
|
|
—
|
|
|
1.1
|
|
|
|
Balance as of December 31, 2016
|
|
|
—
|
|
|
1,800.7
|
|
|
1.0
|
|
|
493.4
|
|
|
84.0
|
|
|
8.4
|
|
|
(485.0
|
)
|
|
1,902.5
|
|
|
—
|
|
|
1,902.5
|
|
|
|
|
|
|
Share capital
|
|
Capital reserve
|
|
Share-based compensation reserve
|
|
Founder preferred shares dividend reserve
|
|
Translation reserve
|
|
Cash flow hedging reserve
|
|
Accumulated deficit reserve
|
|
Equity attributable to owners of the parent
|
|
Non-controlling interests
|
|
Total Equity
|
|||||||||||
|
|
Note
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|||||||||||
|
Balance at January 1, 2017
|
|
|
—
|
|
|
1,800.7
|
|
|
1.0
|
|
|
493.4
|
|
|
84.0
|
|
|
8.4
|
|
|
(485.0
|
)
|
|
1,902.5
|
|
|
—
|
|
|
1,902.5
|
|
|
|
Profit for the year
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
136.5
|
|
|
136.5
|
|
|
—
|
|
|
136.5
|
|
|
|
Other comprehensive (loss)/income for the period
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.8
|
)
|
|
(11.4
|
)
|
|
0.9
|
|
|
(11.3
|
)
|
|
—
|
|
|
(11.3
|
)
|
|
|
Total comprehensive (loss)/income for the period
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.8
|
)
|
|
(11.4
|
)
|
|
137.4
|
|
|
125.2
|
|
|
—
|
|
|
125.2
|
|
|
|
Repurchase of ordinary shares
|
25
|
|
|
—
|
|
|
(177.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(177.1
|
)
|
|
—
|
|
|
(177.1
|
)
|
|
Listing and share transaction costs
|
25
|
|
|
—
|
|
|
(0.5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.5
|
)
|
|
—
|
|
|
(0.5
|
)
|
|
Vesting of Non-Executive Restricted Stock award
|
25
|
|
|
—
|
|
|
0.6
|
|
|
(0.7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
(0.1
|
)
|
|
Share based payment charge
|
26
|
|
|
—
|
|
|
—
|
|
|
2.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.6
|
|
|
—
|
|
|
2.6
|
|
|
Total transactions with owners, recognized directly in equity
|
|
|
—
|
|
|
(177.0
|
)
|
|
1.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(175.1
|
)
|
|
—
|
|
|
(175.1
|
)
|
|
|
Balance as of December 31, 2017
|
|
|
—
|
|
|
1,623.7
|
|
|
2.9
|
|
|
493.4
|
|
|
83.2
|
|
|
(3.0
|
)
|
|
(347.6
|
)
|
|
1,852.6
|
|
|
—
|
|
|
1,852.6
|
|
|
|
|
|
|
Share capital
|
|
Capital reserve
|
|
Share-based compensation reserve
|
|
Founder preferred shares dividend reserve
|
|
Translation reserve
|
|
Cash flow hedging reserve
|
|
Accumulated deficit reserve
|
|
Total equity
|
|
Non-controlling interests
|
|
Total Equity
|
||||||||||
|
|
Note
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
||||||||||
|
Balance at January 1, 2018
|
|
|
—
|
|
|
1,623.7
|
|
|
2.9
|
|
|
493.4
|
|
|
83.2
|
|
|
(3.0
|
)
|
|
(347.6
|
)
|
|
1,852.6
|
|
|
—
|
|
|
1,852.6
|
|
|
Change in accounting policy
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18.1
|
|
|
18.1
|
|
|
—
|
|
|
18.1
|
|
|
Restated Equity as at January 1, 2018
|
|
|
—
|
|
|
1,623.7
|
|
|
2.9
|
|
|
493.4
|
|
|
83.2
|
|
|
(3.0
|
)
|
|
(329.5
|
)
|
|
1,870.7
|
|
|
—
|
|
|
1,870.7
|
|
|
Profit for the year
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
171.2
|
|
|
171.2
|
|
|
(0.7
|
)
|
|
170.5
|
|
|
Other comprehensive income/(loss) for the year
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.6
|
|
|
11.5
|
|
|
(9.6
|
)
|
|
7.5
|
|
|
—
|
|
|
7.5
|
|
|
Total comprehensive income/(loss) for the year
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.6
|
|
|
11.5
|
|
|
161.6
|
|
|
178.7
|
|
|
(0.7
|
)
|
|
178.0
|
|
|
Founder Preferred Shares Annual Dividend Amount
|
25
|
|
—
|
|
|
120.8
|
|
|
—
|
|
|
(120.8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Vesting of Non-Executive Restricted Stock award
|
25
|
|
—
|
|
|
0.6
|
|
|
(0.8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
(0.2
|
)
|
|
Issue of ordinary shares
|
25
|
|
—
|
|
|
3.4
|
|
|
(3.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
—
|
|
|
0.1
|
|
|
Share based payment charge
|
26
|
|
—
|
|
|
—
|
|
|
13.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13.0
|
|
|
—
|
|
|
13.0
|
|
|
Reclassification of awards for settlement of tax liabilities
|
26
|
|
—
|
|
|
—
|
|
|
(2.4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.4
|
)
|
|
—
|
|
|
(2.4
|
)
|
|
Non-controlling interests on acquisition of subsidiary
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|
Total transactions with owners, recognized directly in equity
|
|
|
—
|
|
|
124.8
|
|
|
6.5
|
|
|
(120.8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10.5
|
|
|
(0.1
|
)
|
|
10.4
|
|
|
Balance as of December 31, 2018
|
|
|
—
|
|
|
1,748.5
|
|
|
9.4
|
|
|
372.6
|
|
|
88.8
|
|
|
8.5
|
|
|
(167.9
|
)
|
|
2,059.9
|
|
|
(0.8
|
)
|
|
2,059.1
|
|
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
Note
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Cash generated from operations before tax and exceptional items
|
32
|
|
397.6
|
|
|
358.5
|
|
|
356.2
|
|
|
Cash flows relating to exceptional items
|
|
|
(43.4
|
)
|
|
(99.5
|
)
|
|
(49.2
|
)
|
|
Tax paid
|
|
|
(32.9
|
)
|
|
(65.2
|
)
|
|
(24.9
|
)
|
|
Net cash flows from operating activities
|
|
|
321.3
|
|
|
193.8
|
|
|
282.1
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|||
|
Purchase of subsidiaries, net of cash acquired
|
14
|
|
(465.1
|
)
|
|
—
|
|
|
—
|
|
|
Settlement of contingent consideration
|
24
|
|
(6.5
|
)
|
|
—
|
|
|
(8.0
|
)
|
|
Purchase of property, plant and equipment
|
|
|
(35.0
|
)
|
|
(38.0
|
)
|
|
(38.0
|
)
|
|
Purchase of intangibles
|
13
|
|
(6.6
|
)
|
|
(4.6
|
)
|
|
(4.4
|
)
|
|
Net cash used in investing activities
|
|
|
(513.2
|
)
|
|
(42.6
|
)
|
|
(50.4
|
)
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|||
|
Proceeds from issuance of Ordinary Shares
|
25
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
Proceeds from new loans and notes
|
|
|
355.6
|
|
|
1,470.5
|
|
|
—
|
|
|
Repayment of loan principal
|
|
|
(5.9
|
)
|
|
(1,469.5
|
)
|
|
—
|
|
|
Cash received from factored receivables
|
|
|
3.4
|
|
|
—
|
|
|
—
|
|
|
Payment of finance leases
|
|
|
—
|
|
|
(1.6
|
)
|
|
(0.7
|
)
|
|
Payment of financing fees
|
|
|
(2.6
|
)
|
|
(16.7
|
)
|
|
—
|
|
|
Repurchase of ordinary shares
|
|
|
—
|
|
|
(177.6
|
)
|
|
—
|
|
|
(Loss)/proceeds on settlement of derivatives
|
|
|
(2.8
|
)
|
|
1.6
|
|
|
(4.0
|
)
|
|
Interest paid
|
|
|
(45.3
|
)
|
|
(48.8
|
)
|
|
(70.9
|
)
|
|
Interest received
|
|
|
0.2
|
|
|
0.3
|
|
|
7.9
|
|
|
Net cash from/(used in) financing activities
|
|
|
302.7
|
|
|
(241.8
|
)
|
|
(67.7
|
)
|
|
Net increase/(decrease) in cash and cash equivalents
|
|
|
110.8
|
|
|
(90.6
|
)
|
|
164.0
|
|
|
Cash and cash equivalents at beginning of period
|
20
|
|
219.2
|
|
|
329.5
|
|
|
186.1
|
|
|
Effect of exchange rate fluctuations
|
|
|
(2.4
|
)
|
|
(19.7
|
)
|
|
(20.6
|
)
|
|
Cash and cash equivalents at end of period
|
20
|
|
327.6
|
|
|
219.2
|
|
|
329.5
|
|
|
1)
|
General information
|
|
2)
|
Basis of preparation
|
|
–
|
IFRS 9 '
Financial Instruments'
|
|
|
Opening balance
IAS 39
|
Modification of
financial liabilities
|
Opening balance
IFRS 9
|
|||
|
|
€m
|
€m
|
€m
|
|||
|
Loans and borrowings - non-current
|
1,395.1
|
|
(21.8
|
)
|
1,373.3
|
|
|
Deferred tax liabilities
|
327.7
|
|
3.7
|
|
331.4
|
|
|
Accumulated deficit reserve
|
(347.6
|
)
|
18.1
|
|
(329.5
|
)
|
|
–
|
IFRS 15
Revenue from contracts with customers
|
|
3)
|
Accounting policies
|
|
3.1
|
Measurement convention
|
|
3.2
|
Business combination
|
|
3.3
|
Basis of consolidation
|
|
3.4
|
Foreign currency
|
|
i)
|
Foreign currency transactions
|
|
ii)
|
Assets and liabilities of foreign operations
|
|
iii)
|
Net investment in foreign operations
|
|
3.5
|
Goodwill
|
|
3.6
|
Other intangible assets
|
|
i)
|
Computer software
|
|
ii)
|
Brands
|
|
iii)
|
Customer relationships
|
|
3.7
|
Impairment of non-current assets
|
|
i)
|
Calculation of recoverable amount
|
|
ii)
|
Allocation of impairment losses
|
|
iii)
|
Reversals of impairment
|
|
3.8
|
Property, plant and equipment
|
|
i)
|
Owned assets
|
|
ii)
|
Leased assets
|
|
iii)
|
Depreciation
|
|
•
|
Buildings
40 years
|
|
•
|
Plant and equipment
5
to
14 years
|
|
•
|
Computer equipment
3
to
5 years
|
|
3.9
|
Inventories
|
|
3.10
|
Employee benefits
|
|
i)
|
Defined contribution plans
|
|
ii)
|
Defined benefit plans
|
|
iii)
|
Share-based payment schemes
|
|
3.11
|
Founder Preferred Shares
|
|
3.12
|
Provisions
|
|
3.13
|
Financial instruments
|
|
i)
|
Trade receivables
|
|
ii)
|
Cash and cash equivalents
|
|
iii)
|
Loans and borrowings
|
|
a.
|
Valuation
|
|
b.
|
Capitalization of transaction costs
|
|
iv)
|
Trade payables
|
|
v)
|
Derivative financial instruments and hedge accounting
|
|
b.
|
Net investment hedges
|
|
3.14
|
Revenue from contracts with customers
|
|
3.15
|
Share based payments
|
|
3.16
|
Interest income
|
|
3.17
|
Expenses
|
|
i)
|
Operating lease payments
|
|
ii)
|
Borrowing costs
|
|
iii)
|
Exceptional items
|
|
iv)
|
Research and development
|
|
3.18
|
Taxation
|
|
3.19
|
Segment reporting
|
|
3.20
|
Onerous contracts provisions
|
|
3.21
|
Unfavorable contracts
|
|
3.22
|
IFRSs not yet adopted
|
|
•
|
IFRS 16 ‘Leases’ sets out the principles for the recognition, measurement, presentation and disclosure of leases and replaces IAS 17 ‘Leases’. The standard introduces a single lessee accounting model and requires a lessee to recognize assets and liabilities for all leases with a term of more than 12 months, unless the underlying asset is of low value. The Standard also contains enhanced disclosure requirements for lessees. This IFRS will become effective for accounting periods starting on January 1, 2019.
|
|
4)
|
Critical accounting estimates and judgments
|
|
a)
|
Discounts and trade promotions
|
|
b)
|
Business combinations
|
|
•
|
The fair value of intangible and tangible assets that are subject to depreciation or amortization in future periods.
|
|
•
|
Future changes to the assumptions over forecast future profitability used in estimating the value of intangible assets and goodwill may result in additional expenses or income.
|
|
•
|
Future changes to the assumptions used in estimating the value of uncertain tax positions may result in additional expenses or income.
|
|
c)
|
Carrying value of goodwill and brands
|
|
d)
|
Employee benefit obligation
|
|
e)
|
Uncertain tax positions
|
|
f)
|
Onerous contracts
|
|
g)
|
Fair value of derivative financial instruments.
|
|
h)
|
Share-based payments
|
|
5)
|
Segment reporting
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
Note
|
€m
|
|
€m
|
|
€m
|
|||
|
Profit for the period
|
|
170.5
|
|
|
136.5
|
|
|
36.4
|
|
|
Taxation
|
|
56.6
|
|
|
32.0
|
|
|
39.6
|
|
|
Net financing costs
|
|
56.0
|
|
|
74.4
|
|
|
62.1
|
|
|
Depreciation
|
12
|
39.3
|
|
|
35.9
|
|
|
43.3
|
|
|
Amortization
|
13
|
7.0
|
|
|
6.5
|
|
|
7.8
|
|
|
EBITDA
|
|
329.4
|
|
|
285.3
|
|
|
189.2
|
|
|
Acquisition purchase price adjustments
|
|
5.7
|
|
|
—
|
|
|
—
|
|
|
Exceptional items
|
7
|
17.7
|
|
|
37.2
|
|
|
134.5
|
|
|
Other add-backs
|
|
23.6
|
|
|
5.6
|
|
|
1.2
|
|
|
Adjusted EBITDA
|
|
376.4
|
|
|
328.1
|
|
|
324.9
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
United Kingdom
|
585.4
|
|
|
411.9
|
|
|
437.5
|
|
|
Italy
|
383.6
|
|
|
371.4
|
|
|
348.5
|
|
|
Germany
|
310.2
|
|
|
300.3
|
|
|
267.8
|
|
|
Sweden
|
174.1
|
|
|
208.0
|
|
|
218.2
|
|
|
France
|
192.7
|
|
|
170.0
|
|
|
168.9
|
|
|
Norway
|
122.5
|
|
|
123.3
|
|
|
122.6
|
|
|
Austria
|
102.4
|
|
|
96.7
|
|
|
92.9
|
|
|
Spain
|
76.7
|
|
|
81.2
|
|
|
82.6
|
|
|
Rest of Europe
|
225.2
|
|
|
193.8
|
|
|
188.7
|
|
|
Total external revenue by geography
|
2,172.8
|
|
|
1,956.6
|
|
|
1,927.7
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||
|
|
€m
|
|
€m
|
||
|
United Kingdom
|
141.5
|
|
|
94.8
|
|
|
Germany
|
121.8
|
|
|
126.4
|
|
|
Italy
|
52.5
|
|
|
55.0
|
|
|
Sweden
|
26.5
|
|
|
26.5
|
|
|
France
|
17.0
|
|
|
16.7
|
|
|
Norway
|
14.3
|
|
|
15.7
|
|
|
Rest of Europe
|
52.4
|
|
|
20.2
|
|
|
Total non-current assets by geography
|
426.0
|
|
|
355.3
|
|
|
6)
|
Operating profit
|
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
Note
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Staff costs
|
8
|
|
299.7
|
|
|
257.4
|
|
|
264.5
|
|
|
Depreciation of property, plant and equipment
|
12
|
|
39.3
|
|
|
35.9
|
|
|
43.3
|
|
|
Impairment of property, plant and equipment
|
12
|
|
—
|
|
|
0.3
|
|
|
1.4
|
|
|
Amortization of software and brands
|
13
|
|
7.0
|
|
|
6.5
|
|
|
7.8
|
|
|
Operating lease charges
|
|
|
18.5
|
|
|
15.0
|
|
|
14.6
|
|
|
Exchange losses/(gains)
|
|
|
2.9
|
|
|
(1.2
|
)
|
|
(3.3
|
)
|
|
Research & development expenditure
|
|
|
15.5
|
|
|
15.4
|
|
|
13.3
|
|
|
Inventories recognized as an expense within cost of goods sold
|
|
|
1,410.0
|
|
|
1,273.3
|
|
|
1,282.6
|
|
|
7)
|
Exceptional items
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Investigation of strategic opportunities (1)
|
—
|
|
|
18.8
|
|
|
7.0
|
|
|
Supply chain reconfiguration (2)
|
1.2
|
|
|
14.0
|
|
|
84.3
|
|
|
Findus Group integration costs (3)
|
10.4
|
|
|
15.1
|
|
|
29.6
|
|
|
Costs related to transactions (4)
|
—
|
|
|
3.2
|
|
|
4.8
|
|
|
Costs related to long-term management incentive plans (5)
|
—
|
|
|
—
|
|
|
1.9
|
|
|
Other restructuring costs (6)
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
|
Cisterna fire net income (7)
|
—
|
|
|
—
|
|
|
(4.3
|
)
|
|
Goodfella's Pizza & Aunt Bessie's integration costs (8)
|
8.3
|
|
|
—
|
|
|
—
|
|
|
Factory optimization (9)
|
1.6
|
|
|
—
|
|
|
—
|
|
|
Settlement of legacy matters (10)
|
(3.8
|
)
|
|
(5.6
|
)
|
|
1.8
|
|
|
Remeasurement of indemnification assets (11)
|
—
|
|
|
(8.3
|
)
|
|
10.4
|
|
|
Total exceptional items
|
17.7
|
|
|
37.2
|
|
|
134.5
|
|
|
(1)
|
Investigation of strategic opportunities
|
|
(2)
|
Supply chain reconfiguration
|
|
(3)
|
Findus Group integration costs
|
|
(4)
|
Costs related to transactions
|
|
(5)
|
Costs related to long-term management incentive plans
|
|
(6)
|
Other restructuring costs
|
|
(7)
|
Cisterna fire net income
|
|
(8)
|
Goodfella's Pizza & Aunt Bessie's integration costs
|
|
(9)
|
Factory optimization
|
|
(10)
|
Settlement of legacy matters
|
|
(11)
|
Remeasurement of indemnification assets
|
|
8)
|
Payroll costs, share based payments and management incentive schemes
|
|
(a)
|
Payroll costs
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
Production
|
2,915
|
|
|
2,285
|
|
|
2,627
|
|
|
Administration, distribution & sales
|
1,510
|
|
|
1,572
|
|
|
1,571
|
|
|
Total number of employees
|
4,425
|
|
|
3,857
|
|
|
4,198
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Wages and salaries
|
240.6
|
|
|
200.8
|
|
|
205.4
|
|
|
Social security costs
|
46.0
|
|
|
42.0
|
|
|
45.9
|
|
|
Other pension costs
|
13.1
|
|
|
14.6
|
|
|
13.2
|
|
|
Total payroll costs
|
299.7
|
|
|
257.4
|
|
|
264.5
|
|
|
(b)
|
Share based payments
|
|
|
January 1, 2016 Award
|
|
January 1, 2017 Award
|
|
January 1, 2018 Award
|
|
Total
|
|||
|
Number of awards outstanding at January 1, 2018
|
3,837,000
|
|
|
1,090,000
|
|
|
—
|
|
|
4,927,000
|
|
New awards granted in the period
|
—
|
|
|
—
|
|
|
583,700
|
|
|
583,700
|
|
Awards vested and issued in the period
|
(294,810)
|
|
|
—
|
|
|
—
|
|
|
(294,810)
|
|
Forfeitures in the period
|
(516,237)
|
|
|
(75,000)
|
|
|
—
|
|
|
(591,237)
|
|
Number of awards outstanding at December 31, 2018
|
3,025,953
|
|
|
1,015,000
|
|
|
583,700
|
|
|
4,624,653
|
|
|
January 1, 2016 award
|
January 1, 2017 award
|
January 1, 2018 award
|
||||||
|
Revised grant date price
|
$
|
16.91
|
|
$
|
16.91
|
|
$
|
16.91
|
|
|
Exercise price
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
Expected life of restricted share
|
0.78 - 2.00 years
|
|
1.25 - 3.00 years
|
|
2.54 - 4.00 years
|
|
|||
|
Expected volatility of the share price
|
22.0
|
%
|
22.0
|
%
|
24.0
|
%
|
|||
|
Dividend yield expected
|
—
|
%
|
—
|
%
|
—
|
%
|
|||
|
Risk free rate
|
2.06
|
%
|
2.15
|
%
|
2.23
|
%
|
|||
|
Employee exit rate
|
19.0
|
%
|
19.0
|
%
|
19.0
|
%
|
|||
|
EBITDA Performance Target Condition
|
70.0%-90.0%
|
|
50.0%-70.0%
|
|
40.0%-50.0%
|
|
|||
|
–
|
market value of Ordinary Shares at the grant date of
$10.00
;
|
|
–
|
an exercise price of
$11.50
;
|
|
–
|
1 year
expected time to acquisition;
|
|
–
|
probability of acquisition of
61%
;
|
|
–
|
volatility of
17.03%
; and
|
|
–
|
a risk free interest rate of
0.84%
.
|
|
9)
|
Directors and Key Management compensation
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|
|
€m
|
|
€m
|
|
€m
|
|
Short-term employee benefits
|
3.3
|
|
2.0
|
|
2.1
|
|
Share-based payment expense
|
6.3
|
|
1.4
|
|
0.9
|
|
Termination benefits
|
0.1
|
|
0.4
|
|
—
|
|
Non-Executive Director fees
|
0.4
|
|
0.3
|
|
0.2
|
|
Total Directors' and executive officers' compensation
|
10.1
|
|
4.1
|
|
3.2
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
Benefits are accruing to the following number of key management personnel under:
|
|
|
|
|
|
|||
|
Defined contribution plans
|
3
|
|
|
2
|
|
|
1
|
|
|
Share based payment schemes
|
3
|
|
|
2
|
|
|
3
|
|
|
10)
|
Finance income and costs
|
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
Note
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Interest income
|
|
|
0.2
|
|
|
0.2
|
|
|
5.9
|
|
|
Net fair value gains on derivatives held for trading
|
|
|
1.4
|
|
|
7.0
|
|
|
—
|
|
|
Net foreign exchange gains on translation of financial assets and liabilities
|
|
|
—
|
|
|
—
|
|
|
18.3
|
|
|
Finance income
|
|
|
1.6
|
|
|
7.2
|
|
|
24.2
|
|
|
Cash pay interest expense
|
|
|
(64.4
|
)
|
|
(54.0
|
)
|
|
(68.7
|
)
|
|
Cross-currency interest rate swaps: cash flow hedges, transfer from equity
|
|
|
14.6
|
|
|
3.9
|
|
|
—
|
|
|
Other interest expense
|
|
|
—
|
|
|
—
|
|
|
(2.8
|
)
|
|
Net pension interest costs
|
|
|
(3.8
|
)
|
|
(3.6
|
)
|
|
(4.1
|
)
|
|
Amortization of borrowing costs
|
|
|
(1.5
|
)
|
|
(2.7
|
)
|
|
(5.0
|
)
|
|
Net foreign exchange losses on translation of financial assets and liabilities
|
|
|
(0.3
|
)
|
|
(3.9
|
)
|
|
—
|
|
|
Interest on unwinding of discounted items
|
|
|
(1.1
|
)
|
|
(1.2
|
)
|
|
(1.4
|
)
|
|
Net fair value losses on derivatives held for trading
|
|
|
—
|
|
|
—
|
|
|
(4.3
|
)
|
|
Financing costs incurred in amendment of terms of debt
(1)
|
|
|
(1.1
|
)
|
|
(20.1
|
)
|
|
—
|
|
|
Finance costs
|
|
|
(57.6
|
)
|
|
(81.6
|
)
|
|
(86.3
|
)
|
|
Net finance costs
|
|
|
(56.0
|
)
|
|
(74.4
|
)
|
|
(62.1
|
)
|
|
11)
|
Taxation
|
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
Note
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Current tax expense
|
|
|
|
|
|
|
|
|||
|
Current tax on profits for the period
|
|
|
(63.9
|
)
|
|
(37.5
|
)
|
|
(58.9
|
)
|
|
Adjustments in respect of prior periods
|
|
|
2.8
|
|
|
3.2
|
|
|
(0.6
|
)
|
|
|
|
|
(61.1
|
)
|
|
(34.3
|
)
|
|
(59.5
|
)
|
|
Deferred tax income/(expense)
|
|
|
|
|
|
|
|
|||
|
Origination and reversal of temporary differences
|
|
|
4.5
|
|
|
(2.1
|
)
|
|
12.9
|
|
|
Impact of change in tax rates
|
|
|
—
|
|
|
4.4
|
|
|
7.0
|
|
|
|
16
|
|
4.5
|
|
|
2.3
|
|
|
19.9
|
|
|
Total tax expense
|
|
|
(56.6
|
)
|
|
(32.0
|
)
|
|
(39.6
|
)
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Profit before tax
|
227.1
|
|
|
168.5
|
|
|
76.0
|
|
|
Tax charge at the standard UK corporation tax rate 19% (2017: 19.25%; 2016: 20%)
|
(43.2
|
)
|
|
(32.5
|
)
|
|
(15.2
|
)
|
|
Difference in tax rates
|
(14.8
|
)
|
|
(10.0
|
)
|
|
(10.0
|
)
|
|
Non tax deductible interest
|
—
|
|
|
4.4
|
|
|
—
|
|
|
Other income and expenses not taxable or deductible
|
5.3
|
|
|
16.8
|
|
|
(7.4
|
)
|
|
Unrecognized tax assets
|
0.6
|
|
|
(19.3
|
)
|
|
(1.8
|
)
|
|
Provisions for uncertainties
|
(7.3
|
)
|
|
1.0
|
|
|
(11.6
|
)
|
|
Impact of change in deferred tax rates
|
—
|
|
|
4.4
|
|
|
7.0
|
|
|
Prior period adjustment
|
2.8
|
|
|
3.2
|
|
|
(0.6
|
)
|
|
Total tax expense
|
(56.6
|
)
|
|
(32.0
|
)
|
|
(39.6
|
)
|
|
|
|
|
Before
tax
|
|
Tax
(credit)/
charge
|
|
After tax
|
|||
|
Year ended December 31, 2018
|
Note
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Remeasurement of post-employment benefit liabilities
|
|
|
12.9
|
|
|
(3.3
|
)
|
|
9.6
|
|
|
Net investment hedge
|
|
|
(5.6
|
)
|
|
—
|
|
|
(5.6
|
)
|
|
Cash flow hedges
|
|
|
(15.5
|
)
|
|
4.0
|
|
|
(11.5
|
)
|
|
Other comprehensive (income)/loss
|
|
|
(8.2
|
)
|
|
0.7
|
|
|
(7.5
|
)
|
|
Current tax
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Deferred tax
|
16
|
|
—
|
|
|
0.7
|
|
|
—
|
|
|
|
|
|
—
|
|
|
0.7
|
|
|
—
|
|
|
|
|
|
Before
tax
|
|
Tax
(credit)/
charge
|
|
After tax
|
|||
|
Year ended December 31, 2017
|
Note
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Remeasurement of post-employment benefit liabilities
|
|
|
(2.9
|
)
|
|
2.0
|
|
|
(0.9
|
)
|
|
Net investment hedge
|
|
|
0.8
|
|
|
—
|
|
|
0.8
|
|
|
Cash flow hedges
|
|
|
16.4
|
|
|
(5.0
|
)
|
|
11.4
|
|
|
Other comprehensive loss/(income)
|
|
|
14.3
|
|
|
(3.0
|
)
|
|
11.3
|
|
|
Current tax
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Deferred tax
|
16
|
|
—
|
|
|
(3.0
|
)
|
|
—
|
|
|
|
|
|
—
|
|
|
(3.0
|
)
|
|
—
|
|
|
|
|
|
Before
tax
|
|
Tax
charge
|
|
After tax
|
|||
|
Year ended December 31, 2016
|
Note
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Remeasurement of post-employment benefit liabilities
|
|
|
23.6
|
|
|
6.3
|
|
|
29.9
|
|
|
Net investment hedge
|
|
|
0.5
|
|
|
—
|
|
|
0.5
|
|
|
Cash flow hedges
|
|
|
(10.1
|
)
|
|
2.8
|
|
|
(7.3
|
)
|
|
Other comprehensive loss/(income)
|
|
|
14.0
|
|
|
9.1
|
|
|
23.1
|
|
|
Current tax
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Deferred tax
|
16
|
|
—
|
|
|
9.1
|
|
|
—
|
|
|
|
|
|
—
|
|
|
9.1
|
|
|
—
|
|
|
12)
|
Property, plant and equipment
|
|
|
Land and
buildings
|
|
Plant and
equipment
|
|
Computer
equipment
|
|
Total
|
||||
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
||||
|
Cost
|
|
|
|
|
|
|
|
||||
|
Balance at December 31, 2016
|
110.5
|
|
|
230.3
|
|
|
2.8
|
|
|
343.6
|
|
|
Additions
|
11.6
|
|
|
26.0
|
|
|
0.4
|
|
|
38.0
|
|
|
Disposals
|
(0.1
|
)
|
|
(1.1
|
)
|
|
—
|
|
|
(1.2
|
)
|
|
Effect of movements in foreign exchange
|
(4.6
|
)
|
|
(12.7
|
)
|
|
—
|
|
|
(17.3
|
)
|
|
Balance at December 31, 2017
|
117.4
|
|
|
242.5
|
|
|
3.2
|
|
|
363.1
|
|
|
Acquisitions through business combinations
|
32.7
|
|
|
28.1
|
|
|
0.5
|
|
|
61.3
|
|
|
Additions
|
6.7
|
|
|
24.5
|
|
|
5.3
|
|
|
36.5
|
|
|
Disposals
|
(3.5
|
)
|
|
(0.5
|
)
|
|
—
|
|
|
(4.0
|
)
|
|
Effect of movements in foreign exchange
|
(1.5
|
)
|
|
(4.4
|
)
|
|
—
|
|
|
(5.9
|
)
|
|
Balance at December 31, 2018
|
151.8
|
|
|
290.2
|
|
|
9.0
|
|
|
451.0
|
|
|
Accumulated depreciation and impairment
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2016
|
5.8
|
|
|
38.4
|
|
|
1.2
|
|
|
45.4
|
|
|
Depreciation
|
6.1
|
|
|
28.9
|
|
|
0.9
|
|
|
35.9
|
|
|
Impairment
|
—
|
|
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|
Effect of movements in foreign exchange
|
(3.7
|
)
|
|
(10.2
|
)
|
|
—
|
|
|
(13.9
|
)
|
|
Balance at December 31, 2017
|
8.2
|
|
|
57.4
|
|
|
2.1
|
|
|
67.7
|
|
|
Depreciation
|
7.2
|
|
|
31.7
|
|
|
0.4
|
|
|
39.3
|
|
|
Effect of movements in foreign exchange
|
(1.1
|
)
|
|
(3.6
|
)
|
|
(0.1
|
)
|
|
(4.8
|
)
|
|
Balance at December 31, 2018
|
14.3
|
|
|
85.5
|
|
|
2.4
|
|
|
102.2
|
|
|
Net book value December 31, 2016
|
104.7
|
|
|
191.9
|
|
|
1.6
|
|
|
298.2
|
|
|
Net book value December 31, 2017
|
109.2
|
|
|
185.1
|
|
|
1.1
|
|
|
295.4
|
|
|
Net book value December 31, 2018
|
137.5
|
|
|
204.7
|
|
|
6.6
|
|
|
348.8
|
|
|
13)
|
Goodwill and Intangibles
|
|
|
Goodwill
|
|
Brands
|
|
Computer
software
|
|
Customer
relationships
|
|
Total
|
|||||
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|||||
|
Cost
|
|
|
|
|
|
|
|
|
|
|||||
|
Balance at December 31, 2016
|
1,745.6
|
|
|
1,688.9
|
|
|
14.7
|
|
|
31.0
|
|
|
3,480.2
|
|
|
Additions
|
—
|
|
|
—
|
|
|
4.6
|
|
|
—
|
|
|
4.6
|
|
|
Effect of movements in foreign exchange
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
|
—
|
|
|
(1.0
|
)
|
|
Balance at December 31, 2017
|
1,745.6
|
|
|
1,688.9
|
|
|
18.3
|
|
|
31.0
|
|
|
3,483.8
|
|
|
Acquisitions through business combinations
|
115.4
|
|
|
362.2
|
|
|
1.1
|
|
|
—
|
|
|
478.7
|
|
|
Additions
|
—
|
|
|
—
|
|
|
6.6
|
|
|
—
|
|
|
6.6
|
|
|
Effect of movements in foreign exchange
|
—
|
|
|
—
|
|
|
(0.6
|
)
|
|
—
|
|
|
(0.6
|
)
|
|
Balance at December 31, 2018
|
1,861.0
|
|
|
2,051.1
|
|
|
25.4
|
|
|
31.0
|
|
|
3,968.5
|
|
|
|
Goodwill
|
|
Brands
|
|
Computer
software |
|
Customer
relationships |
|
Total
|
|||||
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|||||
|
Accumulated amortization and impairment
|
|
|
|
|
|
|
|
|
|
|||||
|
Balance at December 31, 2016
|
—
|
|
|
0.8
|
|
|
4.6
|
|
|
2.6
|
|
|
8.0
|
|
|
Amortization
|
—
|
|
|
0.7
|
|
|
3.6
|
|
|
2.2
|
|
|
6.5
|
|
|
Effect of movements in foreign exchange
|
—
|
|
|
—
|
|
|
(0.7
|
)
|
|
—
|
|
|
(0.7
|
)
|
|
Balance at December 31, 2017
|
—
|
|
|
1.5
|
|
|
7.5
|
|
|
4.8
|
|
|
13.8
|
|
|
Amortization
|
—
|
|
|
1.2
|
|
|
3.6
|
|
|
2.2
|
|
|
7.0
|
|
|
Effect of movements in foreign exchange
|
—
|
|
|
—
|
|
|
(0.5
|
)
|
|
—
|
|
|
(0.5
|
)
|
|
Balance at December 31, 2018
|
—
|
|
|
2.7
|
|
|
10.6
|
|
|
7.0
|
|
|
20.3
|
|
|
Net book value December 31, 2016
|
1,745.6
|
|
|
1,688.1
|
|
|
10.1
|
|
|
28.4
|
|
|
3,472.2
|
|
|
Net book value December 31, 2017
|
1,745.6
|
|
|
1,687.4
|
|
|
10.8
|
|
|
26.2
|
|
|
3,470.0
|
|
|
Net book value December 31, 2018
|
1,861.0
|
|
|
2,048.4
|
|
|
14.8
|
|
|
24.0
|
|
|
3,948.2
|
|
|
•
|
Budgeted cash flows: the calculation of value in use has been based on the cash flow forecasts by management for 2019 to 2021. The trends in these forecasts have been extrapolated to produce 2022 and 2023 forecast cash flows. Beyond 2023 the same assumptions have been applied for future periods in the absence of longer term detailed forecasts. These plans have been prepared and approved by management, and incorporate past performance of the entities acquired in the period, historical growth rates and projections of developments in key markets.
|
|
•
|
Sales: projected sales are built up with reference to markets and product platforms. They incorporate past performance, historical growth rates and projections of developments in key markets.
|
|
•
|
Adjusted EBITDA Margin: projected margins reflect historical performance.
|
|
•
|
Capital expenditure forecast reflects one-off additional capital expenditure required in order to roll-out the Company's ERP system to recently acquisitions.
|
|
•
|
Discount rate: a pre-tax discount rate of
8.2%
(
2017
:
8.0%
) was applied to the cash flows. This discount rate has been calculated using a capital asset pricing model using observable market data, including the share price of Nomad Foods Limited.
|
|
•
|
Long-term growth rates: the growth rate used in the testing after the detailed forecasting period was
1.0%
(2017:
1.0%
). These rates do not reflect the long-term assumptions used by the Company for investment planning.
|
|
14)
|
Acquisitions
|
|
|
April 21, 2018
|
|
|
|
€m
|
|
|
Assets:
|
|
|
|
Intangible assets
|
158.0
|
|
|
Property, plant and equipment
|
33.2
|
|
|
Current assets
|
7.5
|
|
|
Inventories
|
10.7
|
|
|
Deferred tax assets
|
0.9
|
|
|
Total assets
|
210.3
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
Current liabilities
|
31.2
|
|
|
Deferred tax liabilities
|
22.6
|
|
|
Total liabilities
|
53.8
|
|
|
|
|
|
|
Total identifiable net assets acquired
|
156.5
|
|
|
|
|
|
|
Total purchase consideration
|
239.0
|
|
|
|
|
|
|
Total identifiable net assets acquired
|
(156.5
|
)
|
|
|
|
|
|
Goodwill
|
82.5
|
|
|
|
July 2, 2018
|
|
|
|
€m
|
|
|
Assets:
|
|
|
|
Intangible assets
|
205.3
|
|
|
Property, plant and equipment
|
23.1
|
|
|
Current assets
|
19.5
|
|
|
Inventories
|
13.2
|
|
|
Total assets
|
261.1
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
Current liabilities
|
18.7
|
|
|
Deferred tax liabilities
|
37.6
|
|
|
Total liabilities
|
56.3
|
|
|
|
|
|
|
Total identifiable net assets acquired
|
204.8
|
|
|
|
|
|
|
Total purchase consideration
|
235.9
|
|
|
|
|
|
|
Total identifiable net assets acquired
|
(204.8
|
)
|
|
|
|
|
|
Goodwill
|
31.1
|
|
|
|
For the year ended December 31,
|
||||
|
|
2018
|
|
2017
|
||
|
Outflow of cash to acquire subsidiary, net of cash acquired
|
€m
|
|
€m
|
||
|
Cash consideration
|
474.9
|
|
|
—
|
|
|
Less cash acquired
|
(9.8
|
)
|
|
—
|
|
|
Net outflow of cash - investing activities
|
465.1
|
|
|
—
|
|
|
15)
|
Investments
|
|
|
Activity
|
|
Country of
incorporation
|
|
Class of
shares held
|
|
Ownership
as of
|
|
|
|
|
|
|
|
|
Dec 31, 2018
|
|
Nomad Foods Europe Holdings Limited
|
Holding
|
|
England
|
|
Ordinary
|
|
100%
|
|
Nomad Foods Europe Holdco Limited
|
Holding
|
|
England
|
|
Ordinary
|
|
100%
|
|
Nomad Foods Europe Finco Limited
|
Holding
|
|
England
|
|
Ordinary
|
|
100%
|
|
Nomad Foods Europe Midco Limited
|
Holding/
Finance
|
|
England
|
|
Ordinary
|
|
100%
|
|
Nomad Foods Bondco Plc
|
Finance
|
|
England
|
|
Ordinary
|
|
100%
|
|
Nomad Foods Lux S.à.r.l.
|
Finance
|
|
Luxembourg
|
|
Ordinary
|
|
100%
|
|
Nomad Foods Europe Limited
|
Management
|
|
England
|
|
Ordinary
|
|
100%
|
|
Birds Eye Limited
|
Trading
|
|
England
|
|
Ordinary
|
|
100%
|
|
Nomad Foods Europe Finance Limited
|
Finance
|
|
England
|
|
Ordinary
|
|
100%
|
|
Aunt Bessie's Limited
|
Trading
|
|
England
|
|
Ordinary
|
|
100%
|
|
Birds Eye Ireland Limited
|
Trading
|
|
Republic of
Ireland
|
|
Ordinary
|
|
100%
|
|
Birds Eye Pizza Limited
|
Trading
|
|
Republic of Ireland
|
|
Ordinary
|
|
100%
|
|
Iglo Holding GmbH
|
Holding
|
|
Germany
|
|
Ordinary
|
|
100%
|
|
Iglo Nederland B.V.
|
Trading
|
|
Netherlands
|
|
Ordinary
|
|
100%
|
|
Iglo Belgium S.A.
|
Trading
|
|
Belgium
|
|
Ordinary
|
|
100%
|
|
Iglo Portugal
|
Trading
|
|
Portugal
|
|
Ordinary
|
|
100%
|
|
Iglo Austria Holdings GmbH
|
Holding
|
|
Austria
|
|
Ordinary
|
|
100%
|
|
C.S.I. Compagnia Surgelati Italiana S.R.L
|
Trading
|
|
Italy
|
|
Ordinary
|
|
100%
|
|
Findus Sverige Holdings AB
|
Holding
|
|
Sweden
|
|
Ordinary
|
|
100%
|
|
Iglo GmbH
|
Trading
|
|
Germany
|
|
Ordinary
|
|
100%
|
|
Frozen Fish International GmbH
|
Trading
|
|
Germany
|
|
Ordinary
|
|
100%
|
|
Liberator Germany Newco GmbH
|
Property
|
|
Germany
|
|
Ordinary
|
|
100%
|
|
Iglo Austria GmbH
|
Trading
|
|
Austria
|
|
Ordinary
|
|
100%
|
|
Findus Sverige AB
|
Trading
|
|
Sweden
|
|
Ordinary
|
|
100%
|
|
Frionor Sverige AB
|
Holding
|
|
Sweden
|
|
Ordinary
|
|
100%
|
|
Findus Holdings France SAS
|
Holding
|
|
France
|
|
Ordinary
|
|
100%
|
|
Findus France SAS
|
Trading
|
|
France
|
|
Ordinary
|
|
100%
|
|
Findus Espana SLU
|
Trading
|
|
Spain
|
|
Ordinary
|
|
100%
|
|
Findus Danmark A/S
|
Trading
|
|
Denmark
|
|
Ordinary
|
|
100%
|
|
Findus Finland Oy
|
Trading
|
|
Finland
|
|
Ordinary
|
|
100%
|
|
Findus Norge AS
|
Trading
|
|
Norway
|
|
Ordinary
|
|
100%
|
|
Findus Norge Holding AS
|
Holding
|
|
Norway
|
|
Ordinary
|
|
100%
|
|
Toppfrys AB
|
Trading
|
|
Sweden
|
|
Ordinary
|
|
81%
|
|
16)
|
Deferred tax assets and liabilities
|
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
||||||||||||||
|
|
Assets
|
|
Liabilities
|
|
Total
|
|
Assets
|
|
Liabilities
|
|
Total
|
||||||
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
||||||
|
Property, plant and equipment
|
15.6
|
|
|
(28.0
|
)
|
|
(12.4
|
)
|
|
13.5
|
|
|
(28.7
|
)
|
|
(15.2
|
)
|
|
Intangible assets
|
0.3
|
|
|
(354.4
|
)
|
|
(354.1
|
)
|
|
0.1
|
|
|
(295.1
|
)
|
|
(295.0
|
)
|
|
Employee benefits
|
30.0
|
|
|
(0.4
|
)
|
|
29.6
|
|
|
28.2
|
|
|
—
|
|
|
28.2
|
|
|
Tax value of loss carry forwards
|
19.1
|
|
|
—
|
|
|
19.1
|
|
|
15.6
|
|
|
—
|
|
|
15.6
|
|
|
Derivative financial instruments
|
—
|
|
|
(2.5
|
)
|
|
(2.5
|
)
|
|
0.9
|
|
|
0.5
|
|
|
1.4
|
|
|
Other
|
3.7
|
|
|
(6.8
|
)
|
|
(3.1
|
)
|
|
6.0
|
|
|
(4.4
|
)
|
|
1.6
|
|
|
Tax assets/(liabilities)
|
68.7
|
|
|
(392.1
|
)
|
|
(323.4
|
)
|
|
64.3
|
|
|
(327.7
|
)
|
|
(263.4
|
)
|
|
|
Opening balance Jan 1, 2018
|
|
Opening balance restatement due to IFRS 9 transition
|
|
Acquired in
business
combinations
|
|
Recognized
in Statement of Profit or Loss |
|
Recognized
in Other Comprehensive Income |
|
Movement
in foreign exchange |
|
Closing balance Dec 31, 2018
|
|||||||
|
|
€m
|
|
€m
|
|
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|||||||
|
Property, plant and equipment
|
(15.2
|
)
|
|
—
|
|
|
—
|
|
|
3.2
|
|
|
—
|
|
|
(0.4
|
)
|
|
(12.4
|
)
|
|
Intangible assets
|
(295.0
|
)
|
|
—
|
|
|
(59.3
|
)
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
(354.1
|
)
|
|
Employee benefits
|
28.2
|
|
|
—
|
|
|
—
|
|
|
(1.5
|
)
|
|
3.3
|
|
|
(0.4
|
)
|
|
29.6
|
|
|
Tax value of loss carry forwards
|
15.6
|
|
|
—
|
|
|
—
|
|
|
3.5
|
|
|
—
|
|
|
—
|
|
|
19.1
|
|
|
Derivative financial instruments
|
1.4
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
(4.0
|
)
|
|
—
|
|
|
(2.5
|
)
|
|
Other
|
1.6
|
|
|
(3.7
|
)
|
|
—
|
|
|
(1.0
|
)
|
|
—
|
|
|
—
|
|
|
(3.1
|
)
|
|
Total deferred tax
|
(263.4
|
)
|
|
(3.7
|
)
|
|
(59.3
|
)
|
|
4.5
|
|
|
(0.7
|
)
|
|
(0.8
|
)
|
|
(323.4
|
)
|
|
|
Opening balance Jan 1, 2017
|
|
Acquired in
business combinations |
|
Recognized
in Statement of Profit or Loss |
|
Recognized
in Other Comprehensive Income |
|
Movement
in foreign exchange |
|
Closing balance
Dec 31 2017 |
||||||
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
||||||
|
Property, plant and equipment
|
(23.3
|
)
|
|
—
|
|
|
8.2
|
|
|
—
|
|
|
(0.1
|
)
|
|
(15.2
|
)
|
|
Intangible assets
|
(291.3
|
)
|
|
—
|
|
|
(3.7
|
)
|
|
—
|
|
|
—
|
|
|
(295.0
|
)
|
|
Employee benefits
|
27.7
|
|
|
—
|
|
|
2.5
|
|
|
(2.0
|
)
|
|
—
|
|
|
28.2
|
|
|
Tax value of loss carry forwards
|
18.9
|
|
|
—
|
|
|
(3.0
|
)
|
|
—
|
|
|
(0.3
|
)
|
|
15.6
|
|
|
Derivative financial instruments
|
(3.3
|
)
|
|
—
|
|
|
(0.3
|
)
|
|
5.0
|
|
|
—
|
|
|
1.4
|
|
|
Other
|
3.0
|
|
|
—
|
|
|
(1.4
|
)
|
|
—
|
|
|
—
|
|
|
1.6
|
|
|
Total deferred tax
|
(268.3
|
)
|
|
—
|
|
|
2.3
|
|
|
3.0
|
|
|
(0.4
|
)
|
|
(263.4
|
)
|
|
17)
|
Inventories
|
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
||
|
|
€m
|
|
€m
|
||
|
Raw materials and consumables
|
81.6
|
|
|
82.9
|
|
|
Work in progress
|
50.7
|
|
|
41.0
|
|
|
Finished goods and goods for resale
|
210.2
|
|
|
183.0
|
|
|
Total inventories
|
342.5
|
|
|
306.9
|
|
|
18)
|
Trade and other receivables
|
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
||
|
Current assets
|
€m
|
|
€m
|
||
|
Trade receivables
|
98.3
|
|
|
94.7
|
|
|
Prepayments and accrued income
|
9.2
|
|
|
10.1
|
|
|
Other receivables
|
38.4
|
|
|
19.7
|
|
|
Tax receivable
|
28.0
|
|
|
22.6
|
|
|
Total current trade and other receivables
|
173.9
|
|
|
147.1
|
|
|
Non-current assets
|
|
|
|
||
|
Other receivables
|
2.6
|
|
|
4.3
|
|
|
Total non-current trade and other receivables
|
2.6
|
|
|
4.3
|
|
|
Total trade and other receivables
|
176.5
|
|
|
151.4
|
|
|
|
|
Gross
|
|
Impaired
|
|
Net
|
|||
|
December 31, 2018
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Not past due
|
|
228.5
|
|
|
—
|
|
|
228.5
|
|
|
Past due less than 1 month
|
|
20.9
|
|
|
—
|
|
|
20.9
|
|
|
Past due 1 to 3 months
|
|
4.8
|
|
|
—
|
|
|
4.8
|
|
|
Past due 3 to 6 months
|
|
1.6
|
|
|
(0.2
|
)
|
|
1.4
|
|
|
Past due more than 6 months
|
|
5.6
|
|
|
(4.1
|
)
|
|
1.5
|
|
|
Sub-total
|
|
261.4
|
|
|
(4.3
|
)
|
|
257.1
|
|
|
Reduction in trade-terms*
|
|
|
|
|
|
(158.8
|
)
|
||
|
Total trade receivables
|
|
|
|
|
|
98.3
|
|
||
|
|
|
Gross
|
|
Impaired
|
|
Net
|
|||
|
December 31, 2017
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Not past due
|
|
243.4
|
|
|
—
|
|
|
243.4
|
|
|
Past due less than 1 month
|
|
35.6
|
|
|
(0.7
|
)
|
|
34.9
|
|
|
Past due 1 to 3 months
|
|
4.8
|
|
|
(0.3
|
)
|
|
4.5
|
|
|
Past due 3 to 6 months
|
|
0.2
|
|
|
(0.2
|
)
|
|
—
|
|
|
Past due more than 6 months
|
|
5.3
|
|
|
(4.9
|
)
|
|
0.4
|
|
|
Sub-total
|
|
289.3
|
|
|
(6.1
|
)
|
|
283.2
|
|
|
Reduction in trade-terms*
|
|
|
|
|
|
(188.5
|
)
|
||
|
Total trade receivables
|
|
|
|
|
|
94.7
|
|
||
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
||
|
|
€m
|
|
€m
|
||
|
Trade terms liabilities reported within trade receivables
|
(158.8
|
)
|
|
(188.5
|
)
|
|
Trade terms liabilities reported within trade and other payables (Note 22)
|
(79.5
|
)
|
|
(39.5
|
)
|
|
Total trade terms liabilities
|
(238.3
|
)
|
|
(228.0
|
)
|
|
19)
|
Indemnification assets
|
|
|
Year ended December 31,
|
||||
|
|
2018
|
|
2017
|
||
|
|
€m
|
|
€m
|
||
|
Balance at January 1
|
73.8
|
|
|
65.5
|
|
|
Recognized through business combinations
|
6.1
|
|
|
—
|
|
|
Remeasurement
|
—
|
|
|
10.4
|
|
|
Utilized
|
(0.5
|
)
|
|
—
|
|
|
Release of indemnified provision
|
—
|
|
|
(2.1
|
)
|
|
Balance at December 31
|
79.4
|
|
|
73.8
|
|
|
20)
|
Cash and cash equivalents
|
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
||
|
|
€m
|
|
€m
|
||
|
Cash and cash equivalents
|
327.5
|
|
|
219.0
|
|
|
Restricted cash
|
0.1
|
|
|
0.2
|
|
|
Total cash and cash equivalents
|
327.6
|
|
|
219.2
|
|
|
21)
|
Loans and borrowings
|
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
||
|
|
€m
|
|
€m
|
||
|
Current liabilities/(assets)
|
|
|
|
||
|
Syndicated loans
|
23.4
|
|
|
5.1
|
|
|
Less deferred borrowing costs to be amortized within 1 year
|
(2.0
|
)
|
|
(1.8
|
)
|
|
Total due in less than one year
|
21.4
|
|
|
3.3
|
|
|
Non-current liabilities
|
|
|
|
||
|
Syndicated loans
|
1,351.8
|
|
|
1,004.4
|
|
|
2024 fixed rate senior secured notes
|
400.0
|
|
|
400.0
|
|
|
Less deferred borrowing costs to be amortized in 2-5 years
|
(7.9
|
)
|
|
(7.2
|
)
|
|
Less deferred borrowing costs to be amortized in more than 5 years
|
(1.0
|
)
|
|
(2.1
|
)
|
|
Total due after more than one year
|
1,742.9
|
|
|
1,395.1
|
|
|
Total borrowings
|
1,764.3
|
|
|
1,398.4
|
|
|
22)
|
Trade and other payables
|
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
||
|
Current liabilities
|
€m
|
|
€m
|
||
|
Trade payables
|
321.1
|
|
|
289.4
|
|
|
Accruals and deferred income
|
125.3
|
|
|
109.6
|
|
|
Trade terms payable
|
79.5
|
|
|
39.5
|
|
|
Social security and other taxes
|
19.0
|
|
|
18.2
|
|
|
Other payables
|
19.0
|
|
|
17.7
|
|
|
Financial payables
|
7.7
|
|
|
3.1
|
|
|
Total current trade and other payables
|
571.6
|
|
|
477.5
|
|
|
Non-current liabilities
|
|
|
|
||
|
Accruals and deferred income
|
1.3
|
|
|
1.8
|
|
|
Total non-current trade and other payables
|
1.3
|
|
|
1.8
|
|
|
Total trade and other payables
|
572.9
|
|
|
479.3
|
|
|
23)
|
Employee benefits
|
|
i.
|
Defined contribution plans
|
|
ii.
|
Defined benefit plans
|
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
||
|
|
€m
|
|
€m
|
||
|
Total employee benefit obligations-Germany
|
128.0
|
|
|
117.5
|
|
|
Total employee benefit obligations-Sweden
|
60.5
|
|
|
59.8
|
|
|
Total employee benefit obligations-Italy
|
4.7
|
|
|
5.3
|
|
|
Total employee benefit obligations-Austria
|
4.3
|
|
|
2.8
|
|
|
Sub-total
|
197.5
|
|
|
185.4
|
|
|
Total net employee benefit obligations-other countries
|
3.1
|
|
|
3.0
|
|
|
Total net employee benefit obligations
|
200.6
|
|
|
188.4
|
|
|
|
Defined benefit
retirement plans
|
|
Post-employment
medical benefits
and other benefits
|
|
Total
|
|||
|
December 31, 2018
|
€m
|
|
€m
|
|
€m
|
|||
|
Present value of unfunded defined benefit obligations
|
65.8
|
|
|
4.8
|
|
|
70.6
|
|
|
Present value of funded defined benefit obligations
|
208.4
|
|
|
—
|
|
|
208.4
|
|
|
Subtotal present value of defined benefit obligations
|
274.2
|
|
|
4.8
|
|
|
279.0
|
|
|
Fair value of plan assets
|
(81.5
|
)
|
|
—
|
|
|
(81.5
|
)
|
|
Recognized liability for net defined benefit obligations
|
192.7
|
|
|
4.8
|
|
|
197.5
|
|
|
|
Defined benefit
retirement plans |
|
Post-employment
medical benefits and other benefits |
|
Total
|
|||
|
December 31, 2017
|
€m
|
|
€m
|
|
€m
|
|||
|
Present value of unfunded defined benefit obligations
|
65.7
|
|
|
4.9
|
|
|
70.6
|
|
|
Present value of funded defined benefit obligations
|
196.1
|
|
|
—
|
|
|
196.1
|
|
|
Subtotal present value of defined benefit obligations
|
261.8
|
|
|
4.9
|
|
|
266.7
|
|
|
Fair value of plan assets
|
(81.3
|
)
|
|
—
|
|
|
(81.3
|
)
|
|
Recognized liability for net defined benefit obligations
|
180.5
|
|
|
4.9
|
|
|
185.4
|
|
|
|
Defined benefit
retirement plans |
|
Post-employment
medical benefits and other benefits |
|
Total
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Opening balance January 1, 2018
|
180.5
|
|
|
4.9
|
|
|
185.4
|
|
|
Current service cost
|
3.9
|
|
|
(0.1
|
)
|
|
3.8
|
|
|
Interest cost
|
3.6
|
|
|
—
|
|
|
3.6
|
|
|
Actuarial losses
|
12.9
|
|
|
—
|
|
|
12.9
|
|
|
Contributions to plan
|
(0.6
|
)
|
|
—
|
|
|
(0.6
|
)
|
|
Benefits paid
|
(5.4
|
)
|
|
—
|
|
|
(5.4
|
)
|
|
Exchange adjustments
|
(2.2
|
)
|
|
—
|
|
|
(2.2
|
)
|
|
As at December 31, 2018
|
192.7
|
|
|
4.8
|
|
|
197.5
|
|
|
|
|
|
|
|
|
|||
|
|
Defined benefit
retirement plans |
|
Post-employment
medical benefits and other benefits |
|
Total
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Opening balance January 1, 2017
|
182.9
|
|
|
4.9
|
|
|
187.8
|
|
|
Current service cost
|
4.1
|
|
|
(0.1
|
)
|
|
4.0
|
|
|
Interest cost
|
3.5
|
|
|
0.1
|
|
|
3.6
|
|
|
Actuarial gains
|
(2.9
|
)
|
|
—
|
|
|
(2.9
|
)
|
|
Contributions to plan
|
(0.5
|
)
|
|
—
|
|
|
(0.5
|
)
|
|
Benefits paid
|
(4.9
|
)
|
|
—
|
|
|
(4.9
|
)
|
|
Exchange adjustments
|
(1.7
|
)
|
|
—
|
|
|
(1.7
|
)
|
|
As at December 31, 2017
|
180.5
|
|
|
4.9
|
|
|
185.4
|
|
|
|
Defined benefit
retirement plans |
|
Post-employment
medical benefits and other benefits |
|
Total
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Opening balance January 1, 2018
|
261.8
|
|
|
4.9
|
|
|
266.7
|
|
|
Current service cost
|
3.9
|
|
|
(0.1
|
)
|
|
3.8
|
|
|
Interest cost
|
5.2
|
|
|
—
|
|
|
5.2
|
|
|
Actuarial experience losses
|
0.5
|
|
|
—
|
|
|
0.5
|
|
|
Actuarial losses arising from changes in financial assumptions
|
13.8
|
|
|
—
|
|
|
13.8
|
|
|
Actuarial gains arising from changes in demographic assumptions
|
(1.1
|
)
|
|
—
|
|
|
(1.1
|
)
|
|
Contributions to plan
|
0.4
|
|
|
—
|
|
|
0.4
|
|
|
Benefits paid
|
(8.1
|
)
|
|
—
|
|
|
(8.1
|
)
|
|
Exchange adjustments
|
(2.2
|
)
|
|
—
|
|
|
(2.2
|
)
|
|
As at December 31, 2018
|
274.2
|
|
|
4.8
|
|
|
279.0
|
|
|
|
|
|
|
|
|
|||
|
|
Defined benefit
retirement plans |
|
Post-employment
medical benefits and other benefits |
|
Total
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Opening balance January 1, 2017
|
262.7
|
|
|
4.9
|
|
|
267.6
|
|
|
Current service cost
|
4.1
|
|
|
(0.1
|
)
|
|
4.0
|
|
|
Interest cost
|
4.9
|
|
|
0.1
|
|
|
5.0
|
|
|
Actuarial experience losses
|
0.5
|
|
|
—
|
|
|
0.5
|
|
|
Actuarial losses arising from changes in financial assumptions
|
1.5
|
|
|
—
|
|
|
1.5
|
|
|
Actuarial gains arising from changes in demographic assumptions
|
(3.0
|
)
|
|
—
|
|
|
(3.0
|
)
|
|
Contributions to plan
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|
Benefits paid
|
(7.5
|
)
|
|
—
|
|
|
(7.5
|
)
|
|
Exchange adjustments
|
(1.7
|
)
|
|
—
|
|
|
(1.7
|
)
|
|
As at December 31, 2017
|
261.8
|
|
|
4.9
|
|
|
266.7
|
|
|
|
2018
|
|
|
|
€m
|
|
|
Opening balance January 1, 2018
|
81.3
|
|
|
Interest income
|
1.6
|
|
|
Actuarial gains arising from the return on plan assets, excluding interest income
|
0.3
|
|
|
Contributions by employer
|
0.5
|
|
|
Contributions by members
|
0.5
|
|
|
Benefits paid
|
(2.7
|
)
|
|
As at December 31, 2018
|
81.5
|
|
|
|
2017
|
|
|
|
€m
|
|
|
Opening balance January 1, 2017
|
79.8
|
|
|
Interest income
|
1.4
|
|
|
Actuarial gains arising from the return on plan assets, excluding interest income
|
1.9
|
|
|
Contributions by employer
|
0.5
|
|
|
Contributions by members
|
0.3
|
|
|
Benefits paid
|
(2.6
|
)
|
|
As at December 31, 2017
|
81.3
|
|
|
|
Defined benefit
retirement plans |
|
Post-employment
medical benefits and other benefits |
|
Total
|
|||
|
|
2018
|
|
2018
|
|
2018
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Current service cost
|
3.9
|
|
|
(0.1
|
)
|
|
3.8
|
|
|
Interest cost
|
3.6
|
|
|
—
|
|
|
3.6
|
|
|
For the year ended December 31, 2018
|
7.5
|
|
|
(0.1
|
)
|
|
7.4
|
|
|
|
Defined benefit
retirement plans |
|
Post-employment
medical benefits and other benefits |
|
Total
|
|||
|
|
2017
|
|
2017
|
|
2017
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Current service cost
|
4.1
|
|
|
(0.1
|
)
|
|
4.0
|
|
|
Interest cost
|
3.5
|
|
|
0.1
|
|
|
3.6
|
|
|
For the year ended December 31, 2017
|
7.6
|
|
|
—
|
|
|
7.6
|
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
||
|
|
|
€m
|
|
€m
|
||
|
Actuarial experience losses
|
|
0.5
|
|
|
0.5
|
|
|
Actuarial losses arising from changes in financial assumptions
|
|
13.8
|
|
|
1.5
|
|
|
Actuarial gains arising from changes in demographic assumptions
|
|
(1.1
|
)
|
|
(3.0
|
)
|
|
Actuarial gains arising from the return on plan assets, excluding interest income
|
|
(0.3
|
)
|
|
(1.9
|
)
|
|
Total actuarial losses/(gains)
|
|
12.9
|
|
|
(2.9
|
)
|
|
|
|
|
|
|
||
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
||
|
|
|
€m
|
|
€m
|
||
|
Cumulative amount of actuarial losses recognized in Consolidated Statement of Comprehensive Income
|
|
14.2
|
|
|
1.3
|
|
|
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
||
|
|
|
€m
|
|
€m
|
||
|
Equities
|
|
20.2
|
|
|
17.4
|
|
|
Debt instruments
|
|
47.2
|
|
|
51.3
|
|
|
Property
|
|
10.9
|
|
|
8.9
|
|
|
Other
|
|
3.2
|
|
|
3.7
|
|
|
Total
|
|
81.5
|
|
|
81.3
|
|
|
|
Defined benefit
retirement plans
|
|
|
|
|
Post-employment medical
benefits and other
benefits
|
||||||||||||
|
December 31, 2018
|
Germany
|
|
Sweden
|
|
Austria
|
|
Italy
|
|
|
Germany
|
|
Austria
|
||||||
|
Discount rate
|
1.75
|
%
|
|
2.25
|
%
|
|
2.0
|
%
|
|
1.6
|
%
|
|
|
1.20
|
%
|
|
1.0
|
%
|
|
Inflation rate
|
2.0
|
%
|
|
2.0
|
%
|
|
2.0
|
%
|
|
1.5
|
%
|
|
|
2.0
|
%
|
|
2.0
|
%
|
|
Rate of increase in salaries
|
2.8
|
%
|
|
2.75
|
%
|
|
3.0
|
%
|
|
—
|
|
|
|
2.8
|
%
|
|
3.0
|
%
|
|
Rate of increase for pensions in payment
|
1%-2%
|
|
|
—
|
|
|
2.0
|
%
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
Long term medical cost of inflation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
2.0
|
%
|
|
|
Defined benefit
retirement plans |
|
|
|
|
Post-employment medical
benefits and other benefits |
||||||||||||
|
December 31, 2017
|
Germany
|
|
Sweden
|
|
Austria
|
|
Italy
|
|
|
Germany
|
|
Austria
|
||||||
|
Discount rate
|
1.95
|
%
|
|
2.4
|
%
|
|
2.2
|
%
|
|
1.2
|
%
|
|
|
1.15
|
%
|
|
0.9
|
%
|
|
Inflation rate
|
2.0
|
%
|
|
1.90
|
%
|
|
2.0
|
%
|
|
1.5
|
%
|
|
|
2.0
|
%
|
|
2.0
|
%
|
|
Rate of increase in salaries
|
2.8
|
%
|
|
2.25
|
%
|
|
3.0
|
%
|
|
—
|
|
|
|
2.8
|
%
|
|
3.0
|
%
|
|
Rate of increase for pensions in payment
|
1%-2%
|
|
|
2.25
|
%
|
|
1.7
|
%
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
Long term medical cost of inflation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
2.0
|
%
|
|
•
|
Germany: Richttafeln 2018 G
|
|
•
|
Sweden: DUS 14
|
|
•
|
Austria: AVÖ 2018 - P Angestellte
|
|
•
|
Italy: RG48
|
|
December 31, 2018 (years)
|
|
Germany
|
|
Sweden
|
|
Austria
|
|
Italy
|
|
Retiring at the end of the year:
|
|
|
|
|
|
|
|
|
|
Male
|
|
21
|
|
22
|
|
23
|
|
19
|
|
Female
|
|
24
|
|
24
|
|
25
|
|
22
|
|
December 31, 2017 (years)
|
|
Germany
|
|
Sweden
|
|
Austria
|
|
Italy
|
|
Retiring at the end of the year:
|
|
|
|
|
|
|
|
|
|
Male
|
|
20
|
|
22
|
|
21
|
|
20
|
|
Female
|
|
24
|
|
24
|
|
25
|
|
20
|
|
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
|
Dec 31, 2016
|
|||
|
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Present value of defined benefit obligations
|
|
274.2
|
|
|
261.8
|
|
|
262.7
|
|
|
Fair value of plan assets
|
|
(81.5
|
)
|
|
(81.3
|
)
|
|
(79.8
|
)
|
|
Recognized liability in the scheme
|
|
192.7
|
|
|
180.5
|
|
|
182.9
|
|
|
Experience losses/(gains) on scheme liabilities
|
|
0.5
|
|
|
0.5
|
|
|
(0.3
|
)
|
|
Experience gains on scheme assets
|
|
(0.3
|
)
|
|
(1.9
|
)
|
|
(0.6
|
)
|
|
|
Increase
|
|
Decrease
|
||
|
|
€m
|
|
€m
|
||
|
Discount rate
|
(45.5
|
)
|
|
59.8
|
|
|
Inflation rate
|
37.8
|
|
|
(30.1
|
)
|
|
Rate of increase in salaries
|
14.5
|
|
|
(10.7
|
)
|
|
Rate of increase for pensions in payment
|
38.7
|
|
|
(30.8
|
)
|
|
24)
|
Provisions
|
|
|
|
Restructuring
|
|
Onerous/
unfavorable
contracts
|
|
Provisions
related to
other taxes
|
|
Contingent
consideration
|
|
Other
|
|
Total
|
||||||
|
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
||||||
|
Balance at December 31, 2016
|
|
59.1
|
|
|
80.6
|
|
|
24.5
|
|
|
10.0
|
|
|
19.5
|
|
|
193.7
|
|
|
Additional provision in the period
|
|
30.9
|
|
|
—
|
|
|
5.8
|
|
|
—
|
|
|
6.6
|
|
|
43.3
|
|
|
Release of provision
|
|
(0.1
|
)
|
|
—
|
|
|
(12.2
|
)
|
|
—
|
|
|
(1.2
|
)
|
|
(13.5
|
)
|
|
Transfer between categories
|
|
—
|
|
|
—
|
|
|
(2.1
|
)
|
|
—
|
|
|
2.1
|
|
|
—
|
|
|
Utilization of provision
|
|
(63.6
|
)
|
|
(3.9
|
)
|
|
(5.8
|
)
|
|
—
|
|
|
(8.4
|
)
|
|
(81.7
|
)
|
|
Unwinding of discounting
|
|
—
|
|
|
0.8
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
|
1.2
|
|
|
Foreign exchange
|
|
—
|
|
|
(2.1
|
)
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
(2.2
|
)
|
|
Balance at December 31, 2017
|
|
26.3
|
|
|
75.4
|
|
|
10.2
|
|
|
10.4
|
|
|
18.5
|
|
|
140.8
|
|
|
Acquired through business combinations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7.0
|
|
|
7.0
|
|
|
Additional provision in the period
|
|
4.0
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
|
4.1
|
|
|
8.4
|
|
|
Release of provision
|
|
(1.5
|
)
|
|
—
|
|
|
—
|
|
|
(2.7
|
)
|
|
(2.0
|
)
|
|
(6.2
|
)
|
|
Utilization of provision
|
|
(16.5
|
)
|
|
(4.3
|
)
|
|
(4.7
|
)
|
|
(6.5
|
)
|
|
(2.3
|
)
|
|
(34.3
|
)
|
|
Unwinding of discounting
|
|
—
|
|
|
0.8
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
|
1.1
|
|
|
Foreign exchange
|
|
—
|
|
|
(3.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3.1
|
)
|
|
Balance at December 31, 2018
|
|
12.3
|
|
|
68.8
|
|
|
5.8
|
|
|
1.5
|
|
|
25.3
|
|
|
113.7
|
|
|
Current
|
|
|
|
|
|
|
|
|
|
|
|
44.3
|
|
|||||
|
Non-current
|
|
|
|
|
|
|
|
|
|
|
|
69.4
|
|
|||||
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
113.7
|
|
|||||
|
25)
|
Share capital and reserves
|
|
|
As at Dec 31, 2018
|
|
As at Dec 31, 2017
|
||
|
|
€m
|
|
€m
|
||
|
Authorized:
|
|
|
|
||
|
Unlimited number of Ordinary Shares with nil nominal value issued at $10.00 per share
|
n/a
|
|
|
n/a
|
|
|
Unlimited number of Founder Preferred Shares with nil nominal value issued at $10 per share
|
n/a
|
|
|
n/a
|
|
|
Issued and fully paid:
|
|
|
|
||
|
174,229,051 (December 31, 2017: 165,291,546) Ordinary Shares with nil nominal value
|
1,751.7
|
|
|
1,626.9
|
|
|
1,500,000 (December 31, 2016: 1,500,000) Founder Preferred Shares with nil nominal value
|
10.6
|
|
|
10.6
|
|
|
Total share capital and capital reserve
|
1,762.3
|
|
|
1,637.5
|
|
|
Listing and share transaction costs
|
(13.8
|
)
|
|
(13.8
|
)
|
|
Total net share capital and capital reserve
|
1,748.5
|
|
|
1,623.7
|
|
|
|
Issued and Repurchased Ordinary shares
(in millions)
|
|
|
Balance at December 31, 2016
|
182.1
|
|
|
Shares repurchased and canceled in the year
|
(16.8
|
)
|
|
Balance at December 31, 2017
|
165.3
|
|
|
Shares issued in the year
|
8.9
|
|
|
Balance at December 31, 2018
|
174.2
|
|
|
|
€m
|
||
|
At December 31, 2016
|
13.3
|
|
|
|
Placement fees
|
0.5
|
|
|
|
At December 31, 2017 and 2018
|
13.8
|
|
|
|
1.
|
the right to
one
vote per Founder Preferred Share on all matters to be voted on by shareholders generally and to vote together with the holders of ordinary shares;
|
|
2.
|
commencing on January 1, 2015 and for each financial year thereafter:
|
|
a.
|
once the average price per ordinary share for the Dividend Determination Period, i.e. the last
ten
consecutive trading days of a year is at least
$11.50
(which condition has been satisfied for the year ended
December 31, 2016
), the right to receive a Founder Preferred Shares Annual Dividend Amount (as more fully described below), payable in Ordinary Shares or cash, at the Company’s sole option; and
|
|
b.
|
the right to receive dividends and other distributions as may be declared from time to time by the Company’s board of directors with respect to the Ordinary Shares (such dividends to be distributed among the holders of Founder Preferred Shares, as if for such purpose the Founder Preferred Shares had been converted into Ordinary Shares immediately prior to such distribution) plus an amount equal to
20%
of the dividend which would be distributable on such number of Ordinary Shares equal to the Preferred Share Dividend Equivalent (as defined below); and
|
|
3.
|
in addition to amounts payable pursuant to clause 2 above, the right, together with the holders of Ordinary Shares, to receive such portion of all amounts available for distribution and from time to time distributed by way of dividend or otherwise at such time as determined by the Directors; and
|
|
4.
|
the right to an equal share (with the holders of Ordinary Shares on a share for share basis) in the distribution of the surplus assets of Nomad on its liquidation as are attributable to the Founder Preferred Shares; and
|
|
5.
|
the ability to convert into Ordinary Shares on a
1
-for-1 basis (mandatorily upon a Change of Control or the seventh full financial year after an acquisition)
|
|
26)
|
Share-based compensation reserve
|
|
|
Share based
compensation reserve
|
|
|
|
€m
|
|
|
Balance as of January 1, 2018
|
2.9
|
|
|
Non-Executive Director restricted share awards charge
|
0.9
|
|
|
Directors and Senior Management share awards charge
|
12.1
|
|
|
Vesting of Non-Executive Director restricted shares
|
(0.8
|
)
|
|
Vesting of LTIP Share awards
|
(3.3
|
)
|
|
Reclassification of awards for settlement of tax liabilities
|
(2.4
|
)
|
|
Balance as of December 31, 2018
|
9.4
|
|
|
27)
|
Founder Preferred Shares Dividend Reserve
|
|
|
Founder
Preferred Shares
Dividend Reserve
|
|
|
|
€m
|
|
|
Balance as of January 1, 2018
|
493.4
|
|
|
Settlement of dividend through share issue
|
(120.8
|
)
|
|
Balance as of December 31, 2018
|
372.6
|
|
|
28)
|
Translation reserve
|
|
|
Year ended December 31,
|
|||||||
|
|
2018
|
|
2017
|
|
2016
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Balance as of January 1
|
83.2
|
|
|
84.0
|
|
|
84.5
|
|
|
Foreign currency translation adjustments
|
2.2
|
|
|
(8.9
|
)
|
|
(35.9
|
)
|
|
Net deferred gains on net investment hedges*
|
3.4
|
|
|
8.1
|
|
|
35.4
|
|
|
Total presented in Other Comprehensive Income
|
5.6
|
|
|
(0.8
|
)
|
|
(0.5
|
)
|
|
Balance as of December 31
|
88.8
|
|
|
83.2
|
|
|
84.0
|
|
|
|
Cross currency interest rate swaps
|
|
Forward currency contracts
|
|
Total Cash flow hedge reserve
|
|||
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Balance as of January 1, 2016
|
—
|
|
|
1.1
|
|
|
1.1
|
|
|
Change in fair value of hedging instrument recognized in OCI for the year
|
—
|
|
|
14.2
|
|
|
14.2
|
|
|
Reclassified to cost of goods sold
|
—
|
|
|
(4.1
|
)
|
|
(4.1
|
)
|
|
Deferred tax
|
—
|
|
|
(2.8
|
)
|
|
(2.8
|
)
|
|
Balance as of December 31, 2016
|
—
|
|
|
8.4
|
|
|
8.4
|
|
|
Change in fair value of hedging instrument recognized in OCI for the year
|
(56.8
|
)
|
|
(19.7
|
)
|
|
(76.5
|
)
|
|
Reclassified to cost of goods sold
|
—
|
|
|
3.8
|
|
|
3.8
|
|
|
Reclassified from other comprehensive income to finance costs
|
56.3
|
|
|
—
|
|
|
56.3
|
|
|
Deferred tax
|
0.1
|
|
|
4.9
|
|
|
5.0
|
|
|
Balance as of December 31, 2017
|
(0.4
|
)
|
|
(2.6
|
)
|
|
(3.0
|
)
|
|
Change in fair value of hedging instrument recognized in OCI for the year
|
49.5
|
|
|
20.3
|
|
|
69.8
|
|
|
Reclassified to cost of goods sold
|
—
|
|
|
(6.4
|
)
|
|
(6.4
|
)
|
|
Reclassified from other comprehensive income to finance costs
|
(47.9
|
)
|
|
—
|
|
|
(47.9
|
)
|
|
Deferred tax
|
(0.3
|
)
|
|
(3.7
|
)
|
|
(4.0
|
)
|
|
Balance as of December 31, 2018
|
0.9
|
|
|
7.6
|
|
|
8.5
|
|
|
30)
|
Earnings per share
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
Net profit attributable to shareholders (€m)
|
171.2
|
|
|
136.5
|
|
|
36.4
|
|
|
Weighted average Ordinary Shares and Founder Preferred Shares
|
175,622,538
|
|
|
176,080,272
|
|
|
183,518,743
|
|
|
Basic earnings per share (€’s)
|
0.97
|
|
|
0.78
|
|
|
0.20
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
Net profit attributable to shareholders (€m)
|
171.2
|
|
|
136.5
|
|
|
36.4
|
|
|
Weighted average Ordinary Shares and Founder Preferred Shares
|
175,793,631
|
|
|
184,786,162
|
|
|
183,528,621
|
|
|
Diluted earnings per share (€’s)
|
0.97
|
|
|
0.74
|
|
|
0.20
|
|
|
31)
|
Reconciliation of liabilities arising from financing activities
|
|
|
Cash / non-cash
|
Total loans and borrowings (Note 21)
|
Financial payables (Note 22)
|
Derivatives: (Net) Fair value of forward foreign exchange and currency swap contracts FVPTL
|
Derivatives: (Net) Fair value of cross currency interest rate swaps
|
||||
|
|
|
€m
|
€m
|
€m
|
€m
|
||||
|
Opening balance Jan 1, 2018
|
|
1,398.4
|
|
3.1
|
|
0.7
|
|
42.8
|
|
|
Restatement on adoption of IFRS 9 (Note 2)
|
Non-cash
|
(21.8
|
)
|
—
|
|
—
|
|
—
|
|
|
Restated opening balance Jan 1, 2018
|
|
1,376.6
|
|
3.1
|
|
0.7
|
|
42.8
|
|
|
Cash inflow (1)
|
Cash
|
355.6
|
|
3.4
|
|
0.8
|
|
13.8
|
|
|
Cash outflow (2)
|
Cash
|
(5.9
|
)
|
(59.1
|
)
|
—
|
|
(3.6
|
)
|
|
Interest accretion
|
Cash
|
—
|
|
64.4
|
|
—
|
|
—
|
|
|
Acquired through business combinations
|
Non-cash
|
2.5
|
|
—
|
|
—
|
|
—
|
|
|
Exchange movement
|
Non-cash
|
32.7
|
|
(0.8
|
)
|
—
|
|
—
|
|
|
Fair value changes
|
Non-cash
|
—
|
|
—
|
|
(1.4
|
)
|
(53.3
|
)
|
|
Other non-cash adjustments
|
Non-cash
|
2.8
|
|
(3.3
|
)
|
—
|
|
—
|
|
|
Closing balance Dec 31, 2018
|
|
1,764.3
|
|
7.7
|
|
0.1
|
|
(0.3
|
)
|
|
|
Cash / non-cash
|
Total loans and borrowings (Note 21)
|
Total finance lease obligations
|
Financial payables (Note 22)
|
Derivatives: (Net) Fair value of forward foreign exchange and currency swap contracts FVPTL
|
Derivatives: (Net) Fair value of cross currency interest rate swaps
|
|||||
|
|
|
€m
|
€m
|
€m
|
€m
|
€m
|
|||||
|
Opening balance Jan 1, 2017
|
|
1,446.8
|
|
1.6
|
|
1.7
|
|
0.3
|
|
—
|
|
|
Cash inflow (1)
|
Cash
|
1,470.5
|
|
—
|
|
—
|
|
3.9
|
|
4.5
|
|
|
Cash outflow (2)
|
Cash
|
(1,469.5
|
)
|
(1.6
|
)
|
(53.3
|
)
|
—
|
|
(2.3
|
)
|
|
Interest accretion
|
Cash
|
—
|
|
—
|
|
54.0
|
|
—
|
|
—
|
|
|
Exchange movement
|
Non-cash
|
(55.7
|
)
|
—
|
|
0.7
|
|
—
|
|
—
|
|
|
Fair value changes
|
Non-cash
|
—
|
|
—
|
|
—
|
|
(3.5
|
)
|
40.6
|
|
|
Other non-cash adjustments
|
Non-cash
|
6.3
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Closing balance Dec 31, 2017
|
|
1,398.4
|
|
—
|
|
3.1
|
|
0.7
|
|
42.8
|
|
|
32)
|
Cash flows from operating activities
|
|
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|||
|
|
Note
|
|
€m
|
|
€m
|
|
€m
|
|||
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|||
|
Profit for the period
|
|
|
170.5
|
|
|
136.5
|
|
|
36.4
|
|
|
Adjustments for:
|
|
|
|
|
|
|
|
|||
|
Exceptional items
|
7
|
|
17.7
|
|
|
37.2
|
|
|
134.5
|
|
|
Non-cash fair value purchase price adjustment of inventory
|
5
|
|
5.7
|
|
|
—
|
|
|
—
|
|
|
Share based payments expense
|
|
|
13.0
|
|
|
2.6
|
|
|
1.2
|
|
|
Depreciation charge
|
12
|
|
39.3
|
|
|
35.9
|
|
|
43.3
|
|
|
Amortization
|
13
|
|
7.0
|
|
|
6.5
|
|
|
7.8
|
|
|
Loss on disposal of property, plant and equipment
|
|
|
0.3
|
|
|
0.5
|
|
|
0.7
|
|
|
Finance costs
|
10
|
|
57.6
|
|
|
81.6
|
|
|
86.3
|
|
|
Finance income
|
10
|
|
(1.6
|
)
|
|
(7.2
|
)
|
|
(24.2
|
)
|
|
Taxation
|
11
|
|
56.6
|
|
|
32.0
|
|
|
39.6
|
|
|
Operating cash flow before changes in working capital, provisions and exceptional items
|
|
|
366.1
|
|
|
325.6
|
|
|
325.6
|
|
|
(Decrease)/increase in inventories
|
|
|
(20.2
|
)
|
|
16.7
|
|
|
(18.1
|
)
|
|
Increase in trade and other receivables
|
|
|
(10.8
|
)
|
|
(1.6
|
)
|
|
(8.8
|
)
|
|
Increase in trade and other payables
|
|
|
64.5
|
|
|
18.1
|
|
|
60.8
|
|
|
Decrease in employee benefit and other provisions
|
|
|
(2.0
|
)
|
|
(0.3
|
)
|
|
(3.3
|
)
|
|
Cash generated from operations before tax and exceptional items
|
|
|
397.6
|
|
|
358.5
|
|
|
356.2
|
|
|
33)
|
Financial risk management
|
|
a)
|
Overall risk management policy
|
|
b)
|
Derivatives and hedging
|
|
All amounts stated in
€m, unless otherwise stated
|
December 31, 2018
|
|
December 31, 2017
|
||
|
Derivative financial instruments - cross currency interest rate swaps
|
|
|
|
||
|
Carrying amount of asset/(liability)
|
(25.6
|
)
|
|
(61.3
|
)
|
|
Notional amount (USD)
|
$953.4
|
|
$610.0
|
||
|
Maturity date
|
5/15/2022
|
|
|
5/15/2022
|
|
|
Change in fair value of outstanding hedging instruments since January 1
|
35.6
|
|
|
(61.3
|
)
|
|
Change in value of hedged item used to determine effectiveness
|
(35.6
|
)
|
|
61.3
|
|
|
Weighted average hedged rate for the year
|
1.11
|
|
|
1.07
|
|
|
All amounts stated in €m, unless otherwise stated
|
December 31, 2018
|
|
December 31, 2017
|
||
|
UK cross-currency interest rate swaps hedge
|
|
|
|
||
|
Carrying amount of cross-currency interest rate swaps
|
21.6
|
|
|
15.3
|
|
|
Notional amount (GBP)
|
£224.7
|
|
£187.6
|
||
|
Maturity Date
|
5/15/2022
|
|
|
5/15/2022
|
|
|
Change in fair value of cross-currency interest rate swaps as a result of foreign currency movements since January 1
|
3.7
|
|
|
12.4
|
|
|
Change in value of hedged item used to determine hedge effectiveness
|
(3.4
|
)
|
|
(12.4
|
)
|
|
Weighted average hedged rate for the year
|
1.19
|
|
|
1.20
|
|
|
As at December 31, 2018
|
EUR/USD
|
|
GBP/USD
|
|
GBP/EUR
|
|
SEK/EUR
|
|
Other Currencies
|
|||||
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|||||
|
Derivative financial instruments - forward currency contracts
|
|
|
|
|
|
|
|
|
|
|||||
|
Carrying amount of asset/(liability)
|
8.4
|
|
|
2.0
|
|
|
1.4
|
|
|
(0.6
|
)
|
|
0.5
|
|
|
Notional amount
|
224.9
|
|
|
47.2
|
|
|
97.4
|
|
|
65.6
|
|
|
38.5
|
|
|
Change in fair value of outstanding hedging instruments since January 1
|
14.1
|
|
|
4.5
|
|
|
1.9
|
|
|
1.5
|
|
|
0.8
|
|
|
Weighted average hedge rate for the year
|
1.20
|
|
|
1.34
|
|
|
1.12
|
|
|
0.10
|
|
|
—
|
|
|
As at December 31, 2017
|
EUR/USD
|
|
GBP/USD
|
|
GBP/EUR
|
|
SEK/EUR
|
|
Other Currencies
|
|||||
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|||||
|
Derivative financial instruments - forward currency contracts
|
|
|
|
|
|
|
|
|
|
|||||
|
Carrying amount of (liability)/asset
|
(5.0
|
)
|
|
(1.5
|
)
|
|
(0.1
|
)
|
|
1.3
|
|
|
0.3
|
|
|
Notional amount
|
134.5
|
|
|
52.3
|
|
|
46.3
|
|
|
65.9
|
|
|
29.8
|
|
|
Change in fair value of outstanding hedging instruments since January 1
|
(15.6
|
)
|
|
(3.7
|
)
|
|
(3.9
|
)
|
|
2.6
|
|
|
(0.2
|
)
|
|
Weighted average hedge rate for the year
|
1.16
|
|
|
1.32
|
|
|
1.12
|
|
|
0.10
|
|
|
—
|
|
|
c)
|
Market risk (including currency risk and interest rate risk)
|
|
Currency risk
|
|
Foreign currency risk on assets and liabilities in currencies other than functional currency
|
|
translation risk
|
The Company is exposed to foreign exchange translation risk arising from the translation of assets and liabilities denominated in currencies other than the Euro. Key areas of foreign currency exposure include non-Euro debt and investments in subsidiaries not held in Euro. Company policy is to mitigate the potential foreign exchange translation risk by converting where appropriate, borrowings into Euro. This has been achieved on the U.S. Dollar debt through the use of cross currency swaps designated as a cash flow hedge. The Company also hedges translational exposure on consolidation of GBP net assets through the use of currency swaps designated as a net investment hedge. Differences between fair value at inception and the transaction cost will be amortized and adjusted through changes in fair value over the life of the hedging instrument.
|
|
Statement of Financial
|
Foreign exchange translation risk resulting from the translation of non-Euro
|
|
Position
|
Denominated borrowings into Euros, to the extent that they are hedged will be mitigated by the translation of the underlying cross currency interest rate hedging arrangements.
|
|
Sensitivity analysis
|
During
2018
, the Euro strengthened by
1.3%
against Pound Sterling (
2017
: strengthened by
3.9%
).
|
|
Currency risk
|
|
Foreign currency risk on purchases
|
|
Mitigation & Impact on
|
The Company’s policy is to reduce this risk by using foreign exchange forward contracts
|
|
Statement of Financial
|
which are designated as cash flow hedges.
|
|
Sensitivity analysis
|
During
2018
, the Euro strengthened by
1.3%
against Pound Sterling (2017: strengthened by
3.9%
), weakened by
4.5%
against the U.S.Dollar (2017: strengthened by
13.9%
) and strengthened by
4.1%
against the Swedish Krona (strengthened by
2.7%
).
|
|
Interest rate risk
|
|
Description
|
The Company is exposed to changes in interest rates to the extent that it enters into floating rate borrowings.
|
|
Equity / Income Statement
|
The Company’s policy on interest rate risk is to mitigate the Company’s exposure to fluctuations in interest rates. In 2018 the Company extended its U.S. Dollar denominated floating rate Senior debt by
$343.4 million
to
$953.4 million
. The company also entered into additional cross currency interest rate swaps to convert incremental floating rate U.S. Dollar term loans into fixed rate Euro borrowings.
|
|
Sensitivity analysis
|
During
2018
, three month EURIBOR rates remained below zero (
2017
: no change). Within the Euro denominated senior loans, there is a EURIBOR floor of
0%
.
|
|
d)
|
Credit risk
|
|
Description
|
Credit risk arises on cash and cash equivalents and derivative financial instruments with banks and financial institutions, as well as on credit exposures to customers. See Note 18 for analysis of the trade receivables balance and Note 20 for analysis of the cash and cash equivalents balance.
|
|
Mitigation
|
The Company limits counterparty exposures by monitoring each counterparty carefully and where possible, sets credit limits according to approved treasury policy. The Company limits its exposure to individual financial institutions by diversification of exposure across a range of financial institutions, including forward foreign exchange contracts, cross currency interest rate swaps and surplus cash deposits.
|
|
e)
|
Liquidity risk
|
|
Description
|
The Company is exposed to the risk that it is unable to meet its commitments as they fall due. The Company has financial conditions, including financial covenants as part of the Senior debt arrangements which it must comply with in order to maintain its current level of borrowings. There have been no breaches of the covenants throughout the year.
|
|
Mitigation
|
The Company ensures that it has sufficient cash and available funding through regular cash flow and covenant forecasting. In addition, the Company has access to a revolving credit facility of
€80.0 million
, expiring in May 2023. This is available to finance working capital requirements and for general corporate purposes. Currently
€16.8 million
is utilized for letters of credit, overdrafts, customer bonds and bank guarantees.
|
|
2018
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Over 5 years
|
|
Total
|
|||||||
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|||||||
|
Borrowings-principal
|
23.4
|
|
|
8.4
|
|
|
8.4
|
|
|
8.4
|
|
|
8.4
|
|
|
1,737.4
|
|
|
1,794.4
|
|
|
Borrowings-interest
|
67.9
|
|
|
67.6
|
|
|
67.1
|
|
|
66.7
|
|
|
66.3
|
|
|
26.3
|
|
|
361.9
|
|
|
Forward contracts Sell
|
671.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
671.9
|
|
|
Forward contracts Buy
|
(686.7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(686.7
|
)
|
|
Cross Currency Interest Rate Swaps Pay
|
40.1
|
|
|
39.8
|
|
|
39.6
|
|
|
1,130.8
|
|
|
—
|
|
|
|
|
|
1,250.3
|
|
|
Cross Currency Interest Rate Swaps Receive
|
(56.7
|
)
|
|
(56.4
|
)
|
|
(55.9
|
)
|
|
(1,130.1
|
)
|
|
—
|
|
|
—
|
|
|
(1,299.1
|
)
|
|
Trade and other payables excluding non-financial liabilities
|
534.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
534.9
|
|
|
Total
|
594.8
|
|
|
59.4
|
|
|
59.2
|
|
|
75.8
|
|
|
74.7
|
|
|
1,763.7
|
|
|
2,627.6
|
|
|
2017
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Over 5 years
|
|
Total
|
|||||||
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|||||||
|
Borrowings-principal
|
5.1
|
|
|
5.1
|
|
|
5.1
|
|
|
5.1
|
|
|
5.1
|
|
|
1,384.0
|
|
|
1,409.5
|
|
|
Borrowings-interest
|
46.3
|
|
|
46.0
|
|
|
46.0
|
|
|
45.7
|
|
|
45.5
|
|
|
62.9
|
|
|
292.4
|
|
|
Forward contracts Sell
|
484.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
484.0
|
|
|
Forward contracts Buy
|
(479.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(479.6
|
)
|
|
Cross Currency Interest Rate Swaps Pay
|
29.1
|
|
|
28.7
|
|
|
28.6
|
|
|
28.4
|
|
|
801.4
|
|
|
—
|
|
|
916.2
|
|
|
Cross Currency Interest Rate Swaps Receive
|
(32.0
|
)
|
|
(31.6
|
)
|
|
(31.4
|
)
|
|
(31.2
|
)
|
|
(759.3
|
)
|
|
—
|
|
|
(885.5
|
)
|
|
Trade and other payables excluding non-financial liabilities
|
441.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
441.6
|
|
|
Total
|
494.5
|
|
|
48.2
|
|
|
48.3
|
|
|
48.0
|
|
|
92.7
|
|
|
1,446.9
|
|
|
2,178.6
|
|
|
34)
|
Financial instruments
|
|
a)
|
Categories of financial instruments
|
|
|
Financial assets at amortized cost
|
|
Financial Assets at Fair Value through profit or loss
|
|
Derivatives at
fair value
through profit
or loss
|
|
Derivatives
used for
hedging (see
(c))
|
|
Financial
liabilities at
amortized cost
|
|
Total
|
||||||
|
2018
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Trade receivables
|
98.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
98.3
|
|
|
Derivative financial instruments
|
—
|
|
|
—
|
|
|
4.6
|
|
|
44.5
|
|
|
—
|
|
|
49.1
|
|
|
Cash and cash equivalents
|
297.0
|
|
|
30.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
327.6
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Trade and other payables excluding non-financial liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(534.9
|
)
|
|
(534.9
|
)
|
|
Derivative financial instruments
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
|
(36.6
|
)
|
|
—
|
|
|
(36.9
|
)
|
|
Loans and borrowings (note 1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,775.2
|
)
|
|
(1,775.2
|
)
|
|
Total
|
395.3
|
|
|
30.6
|
|
|
4.3
|
|
|
7.9
|
|
|
(2,310.1
|
)
|
|
(1,872.0
|
)
|
|
|
Cash and cash equivalents
|
|
Loans and
receivables |
|
Derivatives at
fair value
through profit
or loss
|
|
Derivatives
used for
hedging (see
(c))
|
|
Financial
liabilities at
amortized cost
|
|
Total
|
||||||
|
2017
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Trade receivables
|
—
|
|
|
94.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
94.7
|
|
|
Derivative financial instruments
|
—
|
|
|
—
|
|
|
3.2
|
|
|
17.5
|
|
|
—
|
|
|
20.7
|
|
|
Cash and cash equivalents
|
219.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
219.2
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Trade and other payables excluding non-financial liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(441.6
|
)
|
|
(441.6
|
)
|
|
Derivative financial instruments
|
—
|
|
|
—
|
|
|
(0.7
|
)
|
|
(68.5
|
)
|
|
—
|
|
|
(69.2
|
)
|
|
Loans and borrowings (note 2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,409.5
|
)
|
|
(1,409.5
|
)
|
|
Total
|
219.2
|
|
|
94.7
|
|
|
2.5
|
|
|
(51.0
|
)
|
|
(1,851.1
|
)
|
|
(1,585.7
|
)
|
|
b)
|
Fair values
|
|
(i)
|
Derivative financial instruments
|
|
(ii)
|
Trade and other payables/receivables
|
|
(iii)
|
Cash and cash equivalents
|
|
|
Fair value
|
|
Carrying value
|
||||||||
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
||||
|
|
€m
|
|
€m
|
|
€m
|
|
€m
|
||||
|
Senior EUR/USD loans
|
1,347.2
|
|
|
1,012.7
|
|
|
1,372.2
|
|
|
1,009.5
|
|
|
Other external debt
|
3.0
|
|
|
—
|
|
|
3.0
|
|
|
—
|
|
|
2024 fixed rate senior secured notes
|
395.2
|
|
|
412.2
|
|
|
400.0
|
|
|
400.0
|
|
|
Less deferred borrowing costs
|
—
|
|
|
—
|
|
|
(10.9
|
)
|
|
(11.1
|
)
|
|
|
1,745.4
|
|
|
1,424.9
|
|
|
1,764.3
|
|
|
1,398.4
|
|
|
c)
|
Derivatives
|
|
|
As at Dec 31, 2018
|
|
As at Dec 31, 2017
|
||
|
|
€m
|
|
€m
|
||
|
Cross Currency Interest Rate Swaps
|
35.7
|
|
|
18.6
|
|
|
Forward foreign exchange contracts
|
13.4
|
|
|
2.1
|
|
|
Total assets
|
49.1
|
|
|
20.7
|
|
|
Cross Currency Interest Rate Swaps
|
(35.4
|
)
|
|
(61.4
|
)
|
|
Forward foreign exchange contracts
|
(1.5
|
)
|
|
(7.8
|
)
|
|
Total liabilities
|
(36.9
|
)
|
|
(69.2
|
)
|
|
Total
|
12.2
|
|
|
(48.5
|
)
|
|
|
Gross amount
of financial
instruments as
presented upon
balance sheet
|
|
Related
financial
instruments
that are offset
|
|
Net amount
|
|||
|
As at Dec 31, 2018
|
€m
|
|
€m
|
|
€m
|
|||
|
Derivatives - assets
|
49.1
|
|
|
(29.8
|
)
|
|
19.3
|
|
|
Derivatives - liabilities
|
(36.9
|
)
|
|
29.8
|
|
|
(7.1
|
)
|
|
|
Gross amount
of financial instruments as presented upon balance sheet |
|
Related
financial instruments that are offset |
|
Net amount
|
|||
|
As at Dec 31, 2017
|
€m
|
|
€m
|
|
€m
|
|||
|
Derivatives - assets
|
20.7
|
|
|
(20.7
|
)
|
|
—
|
|
|
Derivatives - liabilities
|
(69.2
|
)
|
|
20.7
|
|
|
(48.5
|
)
|
|
35)
|
Operating leases
|
|
|
As at Dec 31, 2018
|
|
As at Dec 31, 2017
|
||
|
|
€m
|
|
€m
|
||
|
Less than one year
|
22.2
|
|
|
17.8
|
|
|
Between one and three years
|
38.5
|
|
|
26.1
|
|
|
Between three and five years
|
26.0
|
|
|
17.8
|
|
|
More than five years
|
94.9
|
|
|
106.6
|
|
|
Total
|
181.6
|
|
|
168.3
|
|
|
36)
|
Capital commitments
|
|
|
As at Dec 31, 2018
|
|
As at Dec 31, 2017
|
||
|
|
€m
|
|
€m
|
||
|
Property, plant and equipment
|
6.8
|
|
|
3.0
|
|
|
Intangible assets
|
2.8
|
|
|
2.6
|
|
|
Total
|
9.6
|
|
|
5.6
|
|
|
Item 19.
|
Exhibits
|
|
|
|
|
|
Incorporation by Reference
|
|
|
||||
|
Exhibit
No.
|
|
Exhibit Description
|
|
Form
|
|
Exhibit
No.
|
|
Period
Covered or
Date of
Filing
|
|
Included in
this
Annual
Report
|
|
|
Amended and Restated Memorandum and Articles of Association
|
|
6-K (001-37669)
|
|
99.1
|
|
1/14/2016
|
|
|
|
|
|
Registration Rights Agreement dated as of June 1, 2015 among Nomad Holdings Limited, Birds Eye Iglo Limited Partnership Inc, Mariposa Acquisition II, LLC, TOMS Acquisition I LLC, TOMS Capital Investments LLC and funds managed by Pershing Square.
|
|
F-1 (333-208181)
|
|
4.1
|
|
11/24/2015
|
|
|
|
|
|
Indenture dated as of May 3, 2017 among Nomad Foods Bondco PLC, Nomad Foods Limited, Deutsche Trustee Company Limited, Deutsche Bank AG, London Branch, Deutsche Bank Luxembourg S.A., and Credit Suisse AG, London Branch and the Subsidiary Guarantors named therein.
|
|
6-K (001-37669)
|
|
99.3
|
|
5/3/2017
|
|
|
|
|
|
Share Sale and Purchase Agreement, dated as of October 29, 2015, among Liongem Sweden 1 AB, Iglo Foods Group Limited and Nomad Foods Limited
|
|
F-1 (333-208181)
|
|
2.2
|
|
11/24/2015
|
|
|
|
|
|
Senior Facilities Agreement, originally dated July 3, 2014, as amended and restated from time to time including pursuant to the 2017 Amendment and Restatement Agreement for Nomad Foods Limited with Credit Suisse AG, London Branch, Deutsche Bank AG, London Branch, Goldman Sachs Bank USA and UBS Limited.
|
|
6-K (001-37669)
|
|
99.1
|
|
5/3/2017
|
|
|
|
|
|
Intercreditor Agreement, originally dated as of July 3, 2014, as amended and restated from time to time including, pursuant to the 2017 Amendment and Restatement Agreement among Nomad Foods Limited, Credit Suisse AG, London Branch, Deutsche Bank Company Limited and certain entities named therein.
|
|
6-K (001-37669)
|
|
99.2
|
|
5/3/2017
|
|
|
|
|
|
Senior Facilities Agreement, originally dated July 3, 2014, as amended and restated from time to time including pursuant to the December 2017 Amendment and Restatement Agreement for Nomad Foods Limited with Credit Suisse International, Deutsche Bank AG, London Branch, Goldman Sachs Bank USA, UBS Limited and Credit Suisse AG, London Branch.
|
|
6-K (001-37669)
|
|
99.1
|
|
12/20/2017
|
|
|
|
|
|
Nomad Foods Limited Long-Term 2015 Incentive Plan
|
|
F-1
(333-208181)
|
|
10.2
|
|
11/24/2015
|
|
|
|
|
|
Service Agreement between the Company and Stéfan Descheemaeker.
|
|
F-1 (333-208181)
|
|
10.3
|
|
11/24/2015
|
|
|
|
|
|
Service Agreement, dated as of February 15, 2018, between the Company and Samy Zekhout.
|
|
20-F
(001-37669)
|
|
4.7
|
|
3/22/2018
|
|
|
|
|
|
Settlement Agreement, dated as of April 3, 2018, between Nomad Foods Europe Ltd. and Jason Ashton.
|
|
|
|
|
|
|
|
X
|
|
|
|
Settlement Agreement Addendum, dated as of September 26, 2018, between Nomad Foods Europe Ltd. and Jason Ashton.
|
|
|
|
|
|
|
|
X
|
|
|
|
|
|
|
Incorporation by Reference
|
|
|
||||
|
Exhibit
No.
|
|
Exhibit Description
|
|
Form
|
|
Exhibit
No.
|
|
Period
Covered or
Date of
Filing
|
|
Included in
this
Annual
Report
|
|
|
Advisory Services Agreement, dated as of June 15, 2015, among Nomad Foods Limited, Mariposa Capital, LLC and TOMS Capital LLC
|
|
F-1 (333-208181)
|
|
10.5
|
|
11/24/2015
|
|
|
|
|
|
List of Significant Subsidiaries
|
|
|
|
|
|
|
|
X
|
|
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
|
|
|
|
|
|
|
|
X
|
|
|
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
|
|
|
|
|
|
|
|
X
|
|
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
|
X
|
|
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
|
X
|
|
|
|
Consent of PricewaterhouseCoopers LLP
|
|
|
|
|
|
|
|
X
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
|
|
|
|
X
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
|
|
X
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
|
|
X
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
|
|
X
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
|
|
X
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
|
|
X
|
|
NOMAD FOODS LIMITED
|
|
|
|
By:
/s/ Samy Zekhout
|
|
Name: Samy Zekhout
|
|
Title: Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|