Balanced growth strategy delivers volume &
value gains
Revenue growth of +0.8% with Adjusted EPS +28%
YoY to €0.55
Full year 2024 guidance reduced following a
temporary ERP disruption
WOKING,
England, Nov. 14,
2024 /PRNewswire/ -- Nomad Foods Limited (NYSE:
NOMD), today reported financial results for the three and nine
month periods ended September 30, 2024. Key operating
highlights and financial performance for the third quarter 2024,
when compared to the third quarter 2023, include:
- Reported revenue increased 0.8% to €770 million
- Organic revenue growth of 0.3% with volume growth of 0.7%,
despite an approximate 2.5% temporary headwind related to greater
than expected ERP disruptions
- Adjusted EBITDA increased 19.0% to €166 million
- Adjusted EPS increased 28% to €0.55
Management Comments
Stéfan Descheemaeker, Nomad
Foods' Chief Executive Officer, stated, "I am pleased our team
continues to accelerate profitable volume growth, and I am
confident that our commercial flywheel is working and building
momentum. The European Frozen category remains healthy, and our
market share returned to volume and value growth this quarter as
innovation, marketing and merchandising investments yield positive
results. Growth continues to be driven by our higher margin Must
Win Battles and Growth Platforms. Furthermore, revenue growth
management and productivity programs combined with favorable
price-net-of cost due to promotional timing in the quarter fueled
margin expansion. This is evidenced by our record-high gross margin
of 32.3% this quarter, allowing us to invest back into our
business."
He continued, "The results this quarter are impressive given
greater than anticipated headwinds related to ERP implementation
that we have faced. Our service levels were negatively impacted
during the transition but are returning to near normal levels. The
impact, however, has caused us to lower our full year organic sales
growth outlook. We have also modestly lowered our full year
Adjusted EBITDA growth and Adjusted EPS guidance given the lower
sales outlook alongside our choice to continue to invest in the
business. Our volume growth and market share recovery are
accelerating in the fourth quarter, and we have chosen to
prioritize fueling the momentum."
Noam Gottesman, Nomad Foods'
Co-Chairman and Founder, commented, "I am increasingly encouraged
by the improved underlying trends at Nomad. The new commercial
flywheel and innovation framework that we adopted last year is
bearing fruit and validated by our return to market share growth,
notwithstanding the curtailed support levels due to ERP
implementation in the period. The innovation and marketing plans
for the remainder of this year and next are exciting, and I am
confident that the improved fundamentals we are currently
experiencing will continue."
Third Quarter of 2024 results compared to the Third
Quarter of 2023
- Revenue increased 0.8% to €770 million. Organic
revenue growth of 0.3% was driven by favorable volume growth of
0.7%, continuing the improved trends seen in 2Q24 despite an
approximate 2.5% temporary headwind related to greater than
expected ERP disruptions in certain markets in the quarter. This
was offset by price/mix decline of 0.4%.
- Gross profit increased 14.5% to €248 million. Gross
margin increased 390 basis points to 32.3% due to supply chain
productivity, positive product mix performance as we invested in
our core most profitable Must Win Battles, and lower than planned
promotional investment as we curtailed in-market support to manage
inventory during our ERP transition.
- Adjusted operating expenses increased 6.8% to €107
million due to the ongoing investments in capabilities development,
and some inflationary headwinds.
- Adjusted EBITDA increased 19.0% to €166 million due to
the aforementioned factors.
- Adjusted Profit for the period increased 22% to €89
million, and as a result, Adjusted EPS increased by €0.12 to
€0.55. Reported EPS decreased €0.02 to €0.44.
First Nine Months of 2024 results compared to the First
Nine Months of 2023
- Revenue increased 1.0% to €2,306 million. Organic
revenue growth of 0.3% was driven by favorable price/mix of
0.4%. Volume decline moderated to 0.1%.
- Gross profit increased 6.3% to €692 million. Gross
margin increased 150 basis points to 30.0%, due to a positive
product mix performance as we invested behind our core most
profitable Must Win Battles, and improved supply chain
productivity.
- Adjusted operating expenses increased 11.2% to €335
million due to the planned increase in A&P investments, ongoing
investments in capabilities development, and some inflationary
headwinds.
- Adjusted EBITDA increased 2.3% to €428 million due to
the aforementioned factors.
- Adjusted Profit for the period remained unchanged at
€222 million, however, Adjusted EPS increased by €0.07 to
€1.36 due to a lower share count. Reported EPS increased €0.11 to
€1.08.
2024 Guidance
For the full year 2024, the
Company now expects organic revenue growth of 1%-2%, versus the
3-4% prior guidance, due largely to ERP related headwinds faced in
3Q as well as more conservative growth assumptions for the
remainder of the year. Management now expects Adjusted EBITDA to
grow in a 3%-5% range, versus the +4%-6% prior range, and Adjusted
EPS of €1.72-€1.77, implying growth of 7-10% compared to its prior
expectation of €1.75-€1.80. The Company continues to expect full
year cash flow conversion in the range of 90% to 95%.
Conference Call and Webcast
The Company will
host a conference call with members of the executive management
team to discuss these results today, Thursday, November 14, 2024 at 1:30 p.m. GMT (8:30 a.m.
Eastern Standard Time). To participate on the live call,
listeners in North America may
dial +1-866-250-8117 and international listeners may dial
+1-412-317-6011. Additionally, there will be a presentation to
accompany the conference call and the call is being webcast. Both
can be accessed at the Nomad Foods website at www.nomadfoods.com
under Investor Relations. A replay of the conference call will be
available on the Company website for two weeks following the event
and can be accessed by listeners in North
America by dialing +1-844-512-2921 and by international
listeners by dialing +1-412-317-6671; the replay pin number is
10192559.
Enquiries
Investor Relations
Contact
Jason English
investorrelations@nomadfoods.com
Media Contact
Elaine McCrimmon, Group Corporate
Affairs Director
elaine.mccrimmon@nomadfoods.com
About Nomad Foods
Nomad Foods (NYSE: NOMD) is
Europe's leading frozen food
company. The Company's portfolio of iconic brands, which includes
Birds Eye, Findus, iglo, Ledo and
Frikom, have been a part of consumers' meals for
generations, standing for great tasting food that is convenient,
high quality and nutritious. Nomad Foods is headquartered in the
United Kingdom. Additional
information may be found at www.nomadfoods.com.
Non-IFRS Financial Information
Nomad Foods is
presenting Adjusted and Organic financial information, which is
considered non-IFRS financial information, for the three and nine
months ended September 30, 2024 and for comparative purposes,
the three and nine months ended September 30, 2023.
Adjusted financial information for the three and nine months
ended September 30, 2024 and 2023 presented in this press
release reflects the historical reported financial statements of
Nomad Foods, adjusted primarily for, when they occur, share based
payment expenses and related employer payroll taxes, non-operating
M&A related costs, acquisition purchase price adjustments,
exceptional items and foreign currency translation
charges/gains.
Adjusted EBITDA is profit or loss for the period before
taxation, net financing costs, depreciation and amortization,
adjusted to exclude, when they occur, the impacts of exited
markets, acquisition purchase price adjustments and exceptional
items such as restructuring charges, goodwill and intangible asset
impairment charges and other unusual or non-recurring items. In
addition, we exclude other adjustments such as the impact of share
based payment expenses and related employer payroll taxes, and
non-operating M&A related costs, because we do not believe they
are indicative of our normal operating costs, can vary
significantly in amount and frequency, and are unrelated to our
underlying operating performance. The Company believes Adjusted
EBITDA provides important comparability of underlying operating
results, allowing investors and management to assess operating
performance on a consistent basis.
Adjusted EBITDA should 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.
Adjusted Profit for the period is defined as profit for the
period excluding, when they occur, the impacts of exited markets,
acquisition purchase price adjustments and exceptional items such
as restructuring charges, goodwill and intangible asset impairment
charges, unissued preferred share dividends, as well as certain
other items considered unusual or non-recurring in nature. In
addition, we exclude other adjustments such as the impact of share
based payment expenses and related employer payroll taxes, and
non-operating M&A related costs, because we do not believe they
are indicative of our normal operating costs, can vary
significantly in amount and frequency, and are unrelated to our
underlying operating performance. The Company believes Adjusted
Profit after tax provides important comparability of underlying
operating results, allowing investors and management to assess
operating performance on a consistent basis.
Adjusted EPS is defined as basic earnings per share excluding,
when they occur, the impacts of exited markets, acquisition
purchase price adjustments and exceptional items such as
restructuring charges, goodwill and intangible asset impairment
charges, as well as certain other items considered unusual or
non-recurring in nature. In addition, we exclude other adjustments
such as the impact of share based payment expenses and related
employer payroll taxes, and non-operating M&A related costs,
because we do not believe they are indicative of our normal
operating costs, can vary significantly in amount and frequency,
and are unrelated to our underlying operating performance. The
Company believes Adjusted EPS provides important comparability of
underlying operating results, allowing investors and management to
assess operating performance on a consistent basis.
Organic revenue growth/(decline) is an adjusted measurement of
our operating results. The comparison for the three and nine months
ended September 30, 2024 and 2023 presented in this press
release takes into consideration only those activities that were in
effect during both time periods. Organic revenue growth/(decline)
reflects reported revenue adjusted for currency translation and
non-comparable trading items such as expansion, acquisitions,
disposals, closures, trading day impacts or any other event that
artificially impacts the comparability of our results period over
period.
Adjustments for currency translation are calculated by
translating data of the current and comparative periods using a
budget foreign exchange rate that is set once a year as part of the
Company's internal annual forecast process.
Adjusted Free Cash Flow – Adjusted free cash flow is the amount
of cash generated from operating activities before cash flows
related to exceptional items (as described above), non-operating
M&A related costs and working capital movements on employer
taxes associated with share based payment awards, but after capital
expenditure (on property, plant and equipment and intangible
assets), net interest paid, proceeds/(payments) on settlement of
derivatives where hedge accounting is not applied and payments of
lease liabilities. Adjusted free cash flow reflects cash flows that
could be used for payment of dividends, repayment of debt or to
fund acquisitions or other strategic objectives.
Cash flow conversion is Adjusted Free Cash Flow as percentage of
Adjusted Profit for the period.
Adjusted and Organic non-IFRS financial information should be
read in conjunction with the unaudited financial statements of
Nomad Foods included in this press release as well as the
historical financial statements of the Company previously filed
with the SEC.
Nomad Foods believe its non-IFRS financial measures provide an
important additional measure with which to monitor and evaluate the
Company's ongoing financial results, as well as to reflect its
acquisitions. Nomad Foods' calculation of these financial measures
may be different from the calculations used by other companies and
comparability may therefore be limited. The Adjusted and Organic
financial information presented herein is based upon certain
assumptions that Nomad Foods believes to be reasonable and is
presented for informational purposes only and is not necessarily
indicative of any anticipated financial position or future results
of operations that the Company will experience. You should not
consider the Company's non-IFRS financial measures an alternative
or substitute for the Company's reported results and are cautioned
not to place undue reliance on these results and information as
they may not be representative of our actual or future results as a
Company.
Please see on pages 8 to 13, the non-IFRS reconciliation tables
attached hereto and the schedules accompanying this release for an
explanation and reconciliation of the Adjusted and Organic
financial information to the most directly comparable IFRS measure.
The Company is unable to reconcile, without unreasonable efforts,
Organic Growth, Adjusted EBITDA and Adjusted EPS guidance to the
most directly comparable IFRS measure.
Nomad Foods Limited
As Reported
Condensed
Consolidated Interim Statements of Profit or Loss
(unaudited)
Three months ended
September 30, 2024 and September 30,
2023
|
|
Three months
ended
September 30, 2024
|
|
Three months
ended
September 30, 2023
|
|
€m
|
|
€m
|
Revenue
|
769.6
|
|
763.5
|
Cost of
sales
|
(521.4)
|
|
(546.8)
|
Gross
profit
|
248.2
|
|
216.7
|
Other operating
expenses
|
(111.5)
|
|
(104.8)
|
Exceptional
items
|
(14.3)
|
|
(13.5)
|
Operating
profit
|
122.4
|
|
98.4
|
Finance
income
|
1.8
|
|
24.4
|
Finance
costs
|
(37.2)
|
|
(26.4)
|
Net financing
costs
|
(35.4)
|
|
(2.0)
|
Profit before
tax
|
87.0
|
|
96.4
|
Taxation
|
(16.7)
|
|
(18.8)
|
Profit for the
period
|
70.3
|
|
77.6
|
|
|
|
|
Basic and diluted
earnings per share in €
|
0.44
|
|
0.46
|
Statements of Profit
or Loss (unaudited)
Nine months ended
September 30, 2024 and September 30,
2023
|
|
Nine months
ended
September 30, 2024
|
|
Nine months
ended
September 30, 2023
|
|
€m
|
|
€m
|
Revenue
|
2,306.4
|
|
2,283.7
|
Cost of
sales
|
(1,614.5)
|
|
(1,632.7)
|
Gross
profit
|
691.9
|
|
651.0
|
Other operating
expenses
|
(346.2)
|
|
(323.2)
|
Exceptional
items
|
(50.2)
|
|
(54.1)
|
Operating
profit
|
295.5
|
|
273.7
|
Finance
income
|
25.7
|
|
21.5
|
Finance
costs
|
(104.6)
|
|
(87.8)
|
Net financing
costs
|
(78.9)
|
|
(66.3)
|
Profit before
tax
|
216.6
|
|
207.4
|
Taxation
|
(40.9)
|
|
(39.4)
|
Profit for the
period
|
175.7
|
|
168.0
|
|
|
|
|
Basic and diluted
earnings per share in €
|
1.08
|
|
0.97
|
Nomad Foods Limited
As Reported
Condensed
Consolidated Interim Statements of Financial
Position
As at
September 30, 2024 (unaudited) and December 31, 2023
(audited)
|
|
As at September 30,
2024
|
|
As at December 31,
2023
|
|
€m
|
|
€m
|
Non-current
assets
|
|
|
|
Goodwill
|
2,105.6
|
|
2,105.0
|
Intangibles
|
2,471.0
|
|
2,468.2
|
Property, plant and
equipment
|
569.5
|
|
563.7
|
Other non-current
assets
|
7.6
|
|
7.1
|
Derivative financial
instruments
|
0.2
|
|
0.7
|
Deferred tax
assets
|
102.1
|
|
106.9
|
Total non-current
assets
|
5,256.0
|
|
5,251.6
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
334.4
|
|
412.9
|
Inventories
|
491.4
|
|
446.4
|
Trade and other
receivables
|
347.5
|
|
263.4
|
Current tax
receivable
|
48.8
|
|
40.7
|
Indemnification
assets
|
0.5
|
|
0.5
|
Derivative financial
instruments
|
1.4
|
|
1.2
|
Total current
assets
|
1,224.0
|
|
1,165.1
|
Total
assets
|
6,480.0
|
|
6,416.7
|
Current
liabilities
|
|
|
|
Trade and other
payables
|
742.8
|
|
769.8
|
Current tax
payable
|
203.2
|
|
189.5
|
Provisions
|
25.0
|
|
35.1
|
Loans and
borrowings
|
26.8
|
|
21.4
|
Derivative financial
instruments
|
21.4
|
|
12.2
|
Total current
liabilities
|
1,019.2
|
|
1,028.0
|
Non-current
liabilities
|
|
|
|
Loans and
borrowings
|
2,104.6
|
|
2,113.7
|
Employee
benefits
|
154.6
|
|
158.3
|
Other non-current
liabilities
|
0.5
|
|
0.5
|
Provisions
|
2.8
|
|
1.4
|
Derivative financial
instruments
|
97.9
|
|
97.8
|
Deferred tax
liabilities
|
422.2
|
|
425.1
|
Total non-current
liabilities
|
2,782.6
|
|
2,796.8
|
Total
liabilities
|
3,801.8
|
|
3,824.8
|
Net
assets
|
2,678.2
|
|
2,591.9
|
Equity attributable
to equity holders
|
|
|
|
Share capital and
capital reserve
|
1,392.2
|
|
1,426.1
|
Share-based
compensation reserve
|
26.2
|
|
31.4
|
Translation
reserve
|
121.8
|
|
101.0
|
Other
reserves
|
(28.9)
|
|
(24.6)
|
Retained
earnings
|
1,166.9
|
|
1,058.0
|
Total
equity
|
2,678.2
|
|
2,591.9
|
Nomad Foods Limited
As Reported
Condensed
Consolidated Interim Statements of Cash Flows
(unaudited)
For the nine months
ended September 30, 2024 and the nine months ended September 30,
2023
|
|
For the nine months
ended
September 30, 2024
|
|
For the nine months
ended
September 30, 2023
|
|
€m
|
|
€m
|
Cash flows from
operating activities
|
|
|
|
Profit for the
period
|
175.7
|
|
168.0
|
Adjustments
for:
|
|
|
|
Exceptional
items
|
50.2
|
|
54.1
|
Share based payment
expense
|
8.5
|
|
19.8
|
Depreciation and
amortization
|
71.4
|
|
68.8
|
(Gain)/loss on
disposal of property, plant and equipment
|
0.2
|
|
1.6
|
Net finance
costs
|
78.9
|
|
66.3
|
Other operating cash
flow adjustments
|
0.5
|
|
—
|
Taxation
|
40.9
|
|
39.4
|
Operating cash flow
before changes in working capital, provisions and
exceptional items
|
426.3
|
|
418.0
|
Increase in
inventories
|
(38.5)
|
|
(18.6)
|
Increase in trade and
other receivables
|
(84.3)
|
|
(32.0)
|
Decrease in trade and
other payables
|
(7.9)
|
|
(17.8)
|
Decrease in employee
benefits and other provisions
|
(1.9)
|
|
(1.8)
|
Cash generated from
operations before tax and exceptional items
|
293.7
|
|
347.8
|
Cash flows relating to
exceptional items
|
(55.6)
|
|
(46.0)
|
Tax paid
|
(29.2)
|
|
(52.9)
|
Net cash generated
from operating activities
|
208.9
|
|
248.9
|
Cash flows from
investing activities
|
|
|
|
Purchase of property,
plant and equipment and intangibles
|
(55.9)
|
|
(59.1)
|
Interest
received
|
5.7
|
|
4.1
|
Redemption of
investments
|
5.7
|
|
0.3
|
Net cash used in
investing activities
|
(44.5)
|
|
(54.7)
|
Cash flows from
financing activities
|
|
|
|
Repurchase of ordinary
shares
|
(42.9)
|
|
(118.4)
|
Issuance of new loan
principal
|
—
|
|
6.0
|
Repayment of loan
principal
|
—
|
|
(6.0)
|
Payments related to
shares withheld for taxes
|
(5.2)
|
|
(6.7)
|
Payment of lease
liabilities
|
(22.7)
|
|
(21.9)
|
Dividends
paid
|
(67.4)
|
|
—
|
Payment of financing
fees
|
(2.8)
|
|
(1.7)
|
Interest
paid
|
(89.4)
|
|
(94.7)
|
Net cash used in
financing activities
|
(230.4)
|
|
(252.6)
|
Net decrease in cash
and cash equivalents
|
(66.0)
|
|
(58.4)
|
Cash and cash
equivalents at beginning of period
|
399.7
|
|
366.8
|
Effect of exchange
rate fluctuations
|
0.7
|
|
(2.5)
|
Cash and cash
equivalents at end of period
|
334.4
|
|
305.9
|
Nomad Foods
Limited
Adjusted Financial
Information
(In € millions, except
per share data)
Reconciliation of
Non-IFRS Financial Measures
The following table
reconciles adjusted financial information for the three months
ended September 30, 2024 to the reported results of Nomad Foods for
such period.
Adjusted Statement
of Profit or Loss (unaudited)
Three Months Ended
September 30, 2024
|
€ in
millions, except per share data
|
As reported for
the
three months ended
September 30, 2024
|
|
Adjustments
|
|
|
|
As adjusted for
the
three months ended
September 30, 2024
|
Revenue
|
769.6
|
|
—
|
|
|
|
769.6
|
Cost of
sales
|
(521.4)
|
|
—
|
|
|
|
(521.4)
|
Gross
profit
|
248.2
|
|
—
|
|
|
|
248.2
|
Other operating
expenses
|
(111.5)
|
|
4.5
|
|
(a)
|
|
(107.0)
|
Exceptional
items
|
(14.3)
|
|
14.3
|
|
(b)
|
|
—
|
Operating
profit
|
122.4
|
|
18.8
|
|
|
|
141.2
|
Finance
income
|
1.8
|
|
—
|
|
|
|
1.8
|
Finance
costs
|
(37.2)
|
|
5.1
|
|
|
|
(32.1)
|
Net financing
costs
|
(35.4)
|
|
5.1
|
|
(c)
|
|
(30.3)
|
Profit before
tax
|
87.0
|
|
23.9
|
|
|
|
110.9
|
Taxation
|
(16.7)
|
|
(4.9)
|
|
(d)
|
|
(21.6)
|
Profit for the
period
|
70.3
|
|
19.0
|
|
|
|
89.3
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding in millions - basic
|
161.4
|
|
|
|
|
|
161.4
|
Basic earnings per
share
|
0.44
|
|
|
|
|
|
0.55
|
Weighted average shares
outstanding in millions - diluted
|
161.5
|
|
|
|
|
|
161.5
|
Diluted earnings per
share
|
0.44
|
|
|
|
|
|
0.55
|
|
|
(a)
|
Represents share based
payment charge including employer payroll taxes of €4.2 million and
non-operating M&A transaction costs of €0.3 million.
|
(b)
|
Represents exceptional
items which management believes are non-recurring and do not have a
continuing impact. See Note 6, Exceptional items, within
'Exhibit 99.2 - Condensed Consolidated Interim Financial
Statements' for a detailed list of exceptional items.
|
(c)
|
Elimination of €5.1
million of foreign exchange translation losses.
|
(d)
|
Represents tax impact
of the above at the applicable tax rate for each adjustment,
determined by the nature of the item and the jurisdiction in which
it arises.
|
Reconciliation
of Non-IFRS Financial Measures (continued)
The following table
reconciles adjusted financial information for the three months
ended September 30, 2023 to the reported results of Nomad Foods for
such period.
Adjusted Statement
of Profit or Loss (unaudited)
Three Months Ended
September 30, 2023
|
€ in
millions, except per share data
|
As reported for
the
three months ended
September 30, 2023
|
|
Adjustments
|
|
|
|
As adjusted for
the
three months ended
September 30, 2023
|
Revenue
|
763.5
|
|
—
|
|
|
|
763.5
|
Cost of
sales
|
(546.8)
|
|
—
|
|
|
|
(546.8)
|
Gross
profit
|
216.7
|
|
—
|
|
|
|
216.7
|
Other operating
expenses
|
(104.8)
|
|
4.6
|
|
(a)
|
|
(100.2)
|
Exceptional
items
|
(13.5)
|
|
13.5
|
|
(b)
|
|
—
|
Operating
profit
|
98.4
|
|
18.1
|
|
|
|
116.5
|
Finance
income
|
24.4
|
|
(23.0)
|
|
|
|
1.4
|
Finance
costs
|
(26.4)
|
|
0.5
|
|
|
|
(25.9)
|
Net financing
costs
|
(2.0)
|
|
(22.5)
|
|
(c)
|
|
(24.5)
|
Profit before
tax
|
96.4
|
|
(4.4)
|
|
|
|
92.0
|
Taxation
|
(18.8)
|
|
—
|
|
(d)
|
|
(18.8)
|
Profit for the
period
|
77.6
|
|
(4.4)
|
|
|
|
73.2
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding in millions - basic
|
170.3
|
|
|
|
|
|
170.3
|
Basic earnings per
share
|
0.46
|
|
|
|
|
|
0.43
|
Weighted average shares
outstanding in millions - diluted
|
170.3
|
|
|
|
|
|
170.3
|
Diluted earnings per
share
|
0.46
|
|
|
|
|
|
0.43
|
|
|
(a)
|
Represents share based
payment charge including employer payroll taxes of €4.4 million and
non-operating M&A transaction costs of €0.2 million.
|
(b)
|
Represents exceptional
items which management believes are non-recurring and do not have a
continuing impact. See Note 6, Exceptional items, within
'Exhibit 99.2 - Condensed Consolidated Interim Financial
Statements' for a detailed list of exceptional items.
|
(c)
|
Elimination of €17.1
million of net gains on repricing of debt, €5.9 million of foreign
exchange translation gains, €0.1 million of interest cost on tax
relating to legacy tax audits, as well as €0.4 million of foreign
exchange losses on derivatives.
|
(d)
|
Represents tax impact
of the above at the applicable tax rate for each adjustment,
determined by the nature of the item and the jurisdiction in which
it arises.
|
Reconciliation of
Non-IFRS Financial Measures (continued)
The following table
reconciles adjusted financial information for the nine months ended
September 30, 2024 to the reported results of Nomad Foods for such
period.
Adjusted Statement
of Profit or Loss (unaudited)
Nine Months Ended
September 30, 2024
|
€ in
millions, except per share data
|
As reported for
the
nine months ended
September 30, 2024
|
|
Adjustments
|
|
|
|
As adjusted for
the
nine months ended
September 30, 2024
|
Revenue
|
2,306.4
|
|
—
|
|
|
|
2,306.4
|
Cost of
sales
|
(1,614.5)
|
|
—
|
|
|
|
(1,614.5)
|
Gross
profit
|
691.9
|
|
—
|
|
|
|
691.9
|
Other operating
expenses
|
(346.2)
|
|
10.9
|
|
(a)
|
|
(335.3)
|
Exceptional
items
|
(50.2)
|
|
50.2
|
|
(b)
|
|
—
|
Operating
profit
|
295.5
|
|
61.1
|
|
|
|
356.6
|
Finance
income
|
25.7
|
|
(20.1)
|
|
|
|
5.6
|
Finance
costs
|
(104.6)
|
|
17.8
|
|
|
|
(86.8)
|
Net financing
costs
|
(78.9)
|
|
(2.3)
|
|
(c)
|
|
(81.2)
|
Profit before
tax
|
216.6
|
|
58.8
|
|
|
|
275.4
|
Taxation
|
(40.9)
|
|
(12.8)
|
|
(d)
|
|
(53.7)
|
Profit for the
period
|
175.7
|
|
46.0
|
|
|
|
221.7
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding in millions - basic
|
162.5
|
|
|
|
|
|
162.5
|
Basic earnings per
share
|
1.08
|
|
|
|
|
|
1.36
|
Weighted average shares
outstanding in millions - diluted
|
162.7
|
|
|
|
|
|
162.7
|
Diluted earnings per
share
|
1.08
|
|
|
|
|
|
1.36
|
|
|
(a)
|
Represents share based
payment charge including employer payroll taxes of €10.0 million
and non-operating M&A transaction costs of €0.9
million.
|
(b)
|
Exceptional items which
management believes are non-recurring and do not have a continuing
impact. See Note 6, Exceptional items, within 'Exhibit 99.2 -
Condensed Consolidated Interim Financial Statements' for a detailed
list of exceptional items.
|
(c)
|
Elimination of €14.4
million of net gains on repricing of debt, a one-time €5.7 million
gain from the reversal of an impairment of a short-term investment
which was made with surplus cash as part of our cash management
activities, €17.4 million of foreign exchange translation losses
and €0.4 million of losses on derivatives.
|
(d)
|
Represents tax impact
of the above at the applicable tax rate for each adjustment,
determined by the nature of the item and the jurisdiction in which
it arises.
|
Reconciliation of
Non-IFRS Financial Measures (continued)
The following table
reconciles adjusted financial information for the nine months ended
September 30, 2023 to the reported results of Nomad Foods for such
period.
Adjusted Statement
of Profit or Loss (unaudited)
Nine Months Ended
September 30, 2023
|
€ in
millions, except per share data
|
As reported for
the
nine months ended
September 30, 2023
|
|
Adjustments
|
|
|
|
As adjusted for
the
nine months ended
September 30, 2023
|
Revenue
|
2,283.7
|
|
—
|
|
|
|
2,283.7
|
Cost of
sales
|
(1,632.7)
|
|
—
|
|
|
|
(1,632.7)
|
Gross
profit
|
651.0
|
|
—
|
|
|
|
651.0
|
Other operating
expenses
|
(323.2)
|
|
21.8
|
|
(a)
|
|
(301.4)
|
Exceptional
items
|
(54.1)
|
|
54.1
|
|
(b)
|
|
—
|
Operating
profit
|
273.7
|
|
75.9
|
|
|
|
349.6
|
Finance
income
|
21.5
|
|
(17.4)
|
|
|
|
4.1
|
Finance
costs
|
(87.8)
|
|
12.7
|
|
|
|
(75.1)
|
Net financing
costs
|
(66.3)
|
|
(4.7)
|
|
(c)
|
|
(71.0)
|
Profit before
tax
|
207.4
|
|
71.2
|
|
|
|
278.6
|
Taxation
|
(39.4)
|
|
(16.7)
|
|
(d)
|
|
(56.1)
|
Profit for the
period
|
168.0
|
|
54.5
|
|
|
|
222.5
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding in millions - basic
|
172.8
|
|
|
|
|
|
172.8
|
Basic earnings per
share
|
0.97
|
|
|
|
|
|
1.29
|
Weighted average shares
outstanding in millions - diluted
|
172.9
|
|
|
|
|
|
172.9
|
Diluted earnings per
share
|
0.97
|
|
|
|
|
|
1.29
|
|
|
(a)
|
Represents share based
payment expense including employer payroll taxes of €21.0 million
and non-operating M&A transaction costs of €0.8
million.
|
(b)
|
Exceptional items which
management believes are non-recurring and do not have a continuing
impact. See Note 6, Exceptional items, within 'Exhibit 99.2 -
Condensed Consolidated Interim Financial Statements' for a detailed
list of exceptional items.
|
(c)
|
Elimination of €17.1
million of net gains on repricing of debt, €3.8 million of interest
cost on tax relating to legacy tax audits, €7.9 million of foreign
exchange translation losses, €1.0 million of losses on derivatives
and a €0.3 million gain from the reversal of an impairment loss on
a short-term investment.
|
(d)
|
Represents tax impact
of the above at the applicable tax rate for each adjustment,
determined by the nature of the item and the jurisdiction in which
it arises.
|
Reconciliation of
Non-IFRS Financial Measures (continued)
Reconciliation of
Profit for the period to Adjusted EBITDA (unaudited)
|
|
Three months
ended
|
|
Nine months
ended
|
€ in
millions
|
September 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
Profit for the
period
|
70.3
|
|
77.6
|
|
175.7
|
|
168.0
|
Taxation
|
16.7
|
|
18.8
|
|
40.9
|
|
39.4
|
Net financing
costs
|
35.4
|
|
2.0
|
|
78.9
|
|
66.3
|
Depreciation &
amortization
|
25.1
|
|
23.2
|
|
71.4
|
|
68.8
|
Exceptional items
(a)
|
14.3
|
|
13.5
|
|
50.2
|
|
54.1
|
Other add-backs
(b)
|
4.5
|
|
4.6
|
|
10.9
|
|
21.8
|
Adjusted
EBITDA
|
166.3
|
|
139.7
|
|
428.0
|
|
418.4
|
|
|
|
|
|
|
|
|
Revenue
|
769.6
|
|
763.5
|
|
2,306.4
|
|
2,283.7
|
Adjusted EBITDA
margin (c)
|
21.6 %
|
|
18.3 %
|
|
18.6 %
|
|
18.3 %
|
|
|
(a)
|
Adjustment to add back
exceptional items. See Note 6, Exceptional items, within 'Exhibit
99.2 - Condensed Consolidated Interim Financial Statements' for a
detailed list of exceptional items.
|
(b)
|
Represents the
elimination of share-based payment charges including employer
payroll taxes for the three month period to September 30, 2024
of €4.2 million (2023: €4.4 million) and for the nine months ended
September 30, 2024 of €10.0 million (2023: €21.0 million) as
well as the elimination of non-operating M&A transaction costs
for the three month period to September 30, 2024 of €0.3
million (2023: €0.2 million) and for the nine months ended
September 30, 2024 of €0.9 million (2023: €0.8 million). We exclude
these costs because we do not believe they are indicative of our
normal operating costs, can vary significantly in amount and
frequency, and are unrelated to our underlying operating
performance.
|
(c)
|
Adjusted EBITDA margin
is calculated by dividing Adjusted EBITDA by Revenue.
|
Nomad Foods
Limited
Adjusted Financial
Information (continued)
Appendix 1:
Reconciliation from reported to organic revenue
growth/(decline)
Year on Year Growth
- September 30, 2024 compared with September 30,
2023:
|
|
Three Months
Ended
September 30, 2024
|
|
Nine Months
Ended
September 30, 2024
|
|
YoY
change
|
|
YoY
change
|
Reported Revenue
Growth
|
0.8 %
|
|
1.0 %
|
|
|
|
|
Of which:
|
|
|
|
Organic Revenue
Growth
|
0.3 %
|
|
0.3 %
|
Translational FX
(a)
|
0.5 %
|
|
0.7 %
|
Total
|
0.8 %
|
|
1.0 %
|
|
|
(a)
|
Translational FX is
calculated by translating data of the current and comparative
periods using a budget foreign exchange rate that is set once a
year as part of the Company's internal annual forecast
process.
|
Forward-Looking Statements
Forward-Looking Statements and Disclaimers
Certain statements in this announcement are forward-looking
statements which are based on the Company's expectations,
intentions and projections regarding its future performance,
anticipated events or trends and other matters that are not
historical facts, including the Company's expectations regarding
(i) its future operating and financial performance, including its
reiterated guidance with respect to organic revenue growth,
Adjusted EBITDA growth, free cash flow conversion, Adjusted EPS,
and Adjusted EPS growth for 2024; (ii) its ability to generate
stronger bottom-line growth and superior shareholder returns; (iii)
our growth strategy for the fourth quarter, including impacts of
the ERP implementation; and (iv) our sales and profit growth and
success in 2024 and beyond.
These statements are not guarantees of future performance and
are subject to known and unknown risks, uncertainties and other
factors that could cause actual results to differ materially from
those expressed or implied by such forward-looking statements,
including: (i) the Company's ability to effectively mitigate
factors that negatively impact its supply of raw materials,
including the conflict in Ukraine
and climate-related factors beyond the Company's control; (ii) the
Company's ability to successfully mitigate inflationary changes in
the market; (iii) the Company's ability to successfully identify
suitable acquisition targets and adequately evaluate the potential
performance of such acquisition targets; (iv) the Company's ability
to successfully implement its strategies (including its M&A
strategy) and strategic initiatives and to recognize the
anticipated benefits of such strategic initiatives; (v) innovations
introduced to the markets and the Company's ability to accurately
forecast the brands' performance; (vi) the Company's ability to
effectively compete in its markets; (vii) changes in consumer
preferences, such as meat substitutes, and the Company's failure to
anticipate and respond to such changes or to successfully develop
and renovate products; (viii) the effects of reputational damage
from unsafe or poor quality food products; (ix) the risk that
securities markets will react negatively to actions by the Company;
(x) the adequacy of the Company's cash resources to achieve its
anticipated growth agenda; (xi) increases in operating costs,
including labor costs, and the Company's ability to manage its cost
structure; (xii) fluctuations in the availability of food
ingredients and packaging materials that the Company uses in its
products; (xiii) the Company's ability to protect its brand names
and trademarks; (xiv) the Company's ability to prevent, or
remediate, any future cybersecurity incidents; (xv) loss of the
Company's financial arrangements with respect to receivables
factoring; (xvi) the loss of any of the Company's major customers
or a decrease in demand for its products; (xvii) economic
conditions that may affect the Company's future performance
including exchange rate fluctuations; (xviii) the Company's ability
to successfully interpret and respond to key industry trends and to
realize the expected benefits of its responsive actions; (xix) the
Company's failure to comply with, and liabilities related to,
environmental, health and safety laws and regulations; (xx) changes
in applicable laws or regulations; (xxi) the Company's ability to
remediate any material weaknesses in its internal control over
financial reporting; and (xxii) the other risks and uncertainties
disclosed in the Company's public filings and any other public
disclosures by the Company. Given these risks and uncertainties,
prospective investors are cautioned not to place undue reliance on
forward-looking statements. Forward-looking statements speak only
as of the date of such statements and, except as required by
applicable law, the Company does not undertake any obligation to
update or revise publicly any forward-looking statements, whether
as a result of new information, future events or otherwise.
No Offer or Solicitation
This release and referenced conference call is provided for
informational purposes only and does not constitute an offer to
sell, or an invitation to subscribe for, purchase or exchange, any
securities or the solicitation of any vote or approval in any
jurisdiction, nor shall there be any sale, issuance, exchange or
transfer of the securities referred to in this press release in any
jurisdiction in contravention of applicable law.
The release, publication or distribution of this announcement in
certain jurisdictions may be restricted by law and therefore
persons in such jurisdictions into which this announcement is
released, published or distributed should inform themselves about
and observe such restrictions.
View original
content:https://www.prnewswire.com/news-releases/nomad-foods-reports-third-quarter-2024-financial-results-302305583.html
SOURCE Nomad Foods Limited