Try our mobile app

Published: 2022-10-26 16:15:39 ET
<<<  go to CSTM company page
EX-99.1 2 d416844dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Constellium Reports Third Quarter 2022 Results

Paris, October 26, 2022 – Constellium SE (NYSE: CSTM) today reported results for the third quarter ended September 30, 2022.

Third quarter 2022 highlights:

 

   

Shipments of 387 thousand metric tons, down 2% compared to Q3 2021

 

   

Revenue of €2.0 billion, up 27% compared to Q3 2021

 

   

Value-Added Revenue (VAR) of €673 million, up 21% compared to Q3 2021

 

   

Net income of €131 million compared to net income of €99 million in Q3 2021

 

   

Adjusted EBITDA of €160 million, up 12% compared to Q3 2021

 

   

Cash from Operations of €154 million and Free Cash Flow of €74 million

Nine months ended September 30, 2022 highlights:

 

   

Shipments of 1.2 million metric tons, up 2% compared to YTD 2021

 

   

Revenue of €6.3 billion, up 41% compared to YTD 2021

 

   

VAR of €2.0 billion, up 21% compared to YTD 2021

 

   

Net income of €278 million compared to net income of €255 million in YTD 2021

 

   

Adjusted EBITDA of €525 million, up 21% compared to YTD 2021

 

   

Cash from Operations of €323 million and Free Cash Flow of €160 million

 

   

Net debt / LTM Adjusted EBITDA of 3.0x at September 30, 2022

Jean-Marc Germain, Constellium’s Chief Executive Officer said, “Constellium delivered strong results in the third quarter. Adjusted EBITDA of €160 million is a third quarter record and includes record third quarter performances by both A&T and AS&I. Looking across our end markets, packaging demand continues to be resilient. Our shipments were down in the quarter due to operating challenges at our Muscle Shoals facility. Automotive shipments were up double digits in the quarter versus last year with new platform launches driving our growth, but we continue to be impacted by the semiconductor shortage and other supply chain challenges. In aerospace, demand is very strong with shipments up around 50% compared to last year for the second quarter in a row. While we are seeing signs of weakness across certain industrial markets, we like our end market positioning. Free Cash Flow in the third quarter was solid at €74 million.”

 

LOGO


LOGO

 

“Macroeconomic and geopolitical risks remain elevated and we expect significant inflationary pressures to continue, particularly for inputs like energy and in regions more directly affected by the ongoing war in Ukraine. The Constellium team has demonstrated its relentless focus on execution and cost control and I am confident in our ability to manage our business through these challenging times. We remain focused on executing our strategy, driving operational improvements, strengthening our margins, generating Free Cash Flow and increasing shareholder value,” Mr. Germain continued.

Mr. Germain concluded, “We expect recent demand trends in our markets to continue through the remainder of 2022. Based on our current outlook, in 2022 we expect Adjusted EBITDA at the low end of our range of €670 million to €690 million and Free Cash Flow in excess of €170 million.”

 

   

Group Summary

 

     Q3
2022
     Q3
2021
     Var.     YTD
2022
     YTD
2021
     Var.  

Shipments (k metric tons)

     387        395        (2 )%      1,212        1,186        2

Revenue (€ millions)

     2,022        1,587        27     6,276        4,446        41

VAR (€ millions)

     673        558        21     2,029        1,670        21

Net income (€ millions)

     131        99        n.m.       278        255        n.m.  

Adjusted EBITDA (€ millions)

     160        143        12     525        434        21

Adjusted EBITDA per metric ton (€)

     412        362        14     433        366        18

The difference between the sum of reported segment revenue and total group revenue includes revenue from certain non-core activities and inter-segment eliminations. The difference between the sum of reported segment Adjusted EBITDA and the Group Adjusted EBITDA is related to Holdings and Corporate.

For the third quarter of 2022, shipments of 387 thousand metric tons decreased 2% compared to the third quarter of last year due to lower shipments in the Packaging & Automotive Rolled Products segment, partially offset by higher shipments in the Aerospace & Transportation and Automotive Structures & Industry segments. Revenue of €2.0 billion increased 27% compared to the third quarter of the prior year primarily due to improved price and mix and higher metal prices. VAR of €673 million increased 21% compared to the third quarter of the prior year primarily due to improved price and mix and favorable foreign exchange translation, partially offset by lower volumes and unfavorable metal costs due to inflation. Net income of €131 million increased €32 million compared to net income of €99 million in the third quarter of 2021. Adjusted EBITDA of €160 million increased 12% compared to the third quarter of last year due to stronger results in our Aerospace & Transportation, Automotive Structures & Industry and Holdings & Corporate segments, partially offset by weaker results in our Packaging & Automotive Rolled Products segment.

 

2


LOGO

 

For the first nine months of 2022, shipments of 1.2 million metric tons increased 2% compared to the first nine months of 2021 on higher shipments in each of our segments. Revenue of €6.3 billion increased 41% compared to the first nine months of 2021 primarily due to higher metal prices, improved price and mix and higher volumes. VAR of €2.0 billion increased 21% compared to the first nine months of 2021 primarily due to higher volumes, improved price and mix and favorable foreign exchange translation, partially offset by unfavorable metal costs due to inflation. Net income of €278 million increased €23 million compared to net income of €255 million in the first nine months of 2021. Adjusted EBITDA of €525 million increased 21% compared to the first nine months of 2021 on stronger results in our Aerospace & Transportation, Automotive Structures & Industry and Holdings & Corporate segments.

 

   

Results by Segment

 

   

Packaging & Automotive Rolled Products (P&ARP)

 

     Q3
2022
     Q3
2021
     Var.     YTD
2022
     YTD
2021
     Var.  

Shipments (k metric tons)

     267        281        (5 )%      835        832        0

Revenue (€ millions)

     1,140        988        15     3,656        2,661        37

Adjusted EBITDA (€ millions)

     78        94        (17 )%      255        256        (1 )% 

Adjusted EBITDA per metric ton (€)

     291        335        (13 )%      305        308        (1 )% 

For the third quarter of 2022, Adjusted EBITDA decreased 17% compared to the third quarter of 2021 as a result of lower shipments and higher operating costs mainly due to inflation and operating challenges at our Muscle Shoals facility which resulted in higher maintenance and supplies costs, partially offset by improved price and mix and favorable foreign exchange translation. Shipments of 267 thousand metric tons decreased 5% compared to the third quarter of the prior year due to lower shipments of packaging and specialty rolled products, partially offset by higher shipments of automotive rolled products. Revenue of €1.1 billion increased 15% compared to the third quarter of 2021 primarily due to improved price and mix and higher metal prices, partially offset by lower shipments.

For the first nine months of 2022, Adjusted EBITDA of €255 million was relatively stable compared to the first nine months of 2021 with improved price and mix, favorable metal costs and favorable foreign exchange translation offset by higher operating costs mainly due to inflation and operating challenges at our Muscle Shoals facility which resulted in higher maintenance and supplies costs. Shipments of 835 thousand metric tons were stable compared to the first nine months of 2021 on higher shipments of automotive rolled products, mostly offset by lower shipments of specialty rolled products. Revenue of €3.7 billion increased 37% compared to the first nine months of 2021 primarily due to higher metal prices.

 

3


LOGO

 

   

Aerospace & Transportation (A&T)

 

     Q3
2022
     Q3
2021
     Var.     YTD
2022
     YTD
2021
     Var.  

Shipments (k metric tons)

     55        52        6     170        153        11

Revenue (€ millions)

     432        289        50     1,278        821        56

Adjusted EBITDA (€ millions)

     45        20        136     161        81        99

Adjusted EBITDA per metric ton (€)

     807        362        123     944        525        80

For the third quarter of 2022, Adjusted EBITDA increased 136% compared to the third quarter of 2021 primarily due to higher shipments, improved price and mix and favorable foreign exchange translation, partially offset by higher operating costs due to inflation and the production ramp-up in aerospace. Shipments of 55 thousand metric tons increased 6% compared to the third quarter of 2021 on higher shipments of aerospace rolled products, partially offset by lower shipments of TID rolled products. Revenue of €432 million increased 50% compared to the third quarter of 2021 on improved price and mix, higher metal prices, higher shipments and favorable foreign exchange translation.

For the first nine months of 2022, Adjusted EBITDA of €161 million increased 99% compared to the first nine months of 2021 primarily due to higher shipments, improved price and mix and favorable foreign exchange translation, partially offset by higher operating costs due to inflation and the production ramp-up in aerospace. Shipments of 170 thousand metric tons increased 11% compared to the first nine months of 2021 on higher shipments of aerospace rolled products. Revenue of €1.3 billion increased 56% compared to the first nine months of 2021 primarily due to higher metal prices, improved price and mix and higher shipments.

 

   

Automotive Structures & Industry (AS&I)

 

     Q3
2022
     Q3
2021
     Var.     YTD
2022
     YTD
2021
     Var.  

Shipments (k metric tons)

     65        62        4     207        201        3

Revenue (€ millions)

     473        326        45     1,433        1,021        40

Adjusted EBITDA (€ millions)

     35        32        7     118        111        6

Adjusted EBITDA per metric ton (€)

     544        528        3     570        553        3

 

4


LOGO

 

For the third quarter of 2022, Adjusted EBITDA increased 7% compared to the third quarter of 2021 primarily due to higher shipments and improved price and mix, partially offset by higher operating costs mainly due to inflation. Shipments of 65 thousand metric tons increased 4% compared to the third quarter of 2021 due to higher shipments of automotive extruded products. Revenue of €473 million increased 45% compared to the third quarter of 2021 primarily due to improved price and mix and higher metal prices.

For the first nine months of 2022, Adjusted EBITDA of €118 million increased 6% compared to the first nine months of 2021 primarily due to higher shipments and improved price and mix, partially offset by higher operating costs mainly due to inflation. Shipments of 207 thousand metric tons increased 3% compared to the first nine months of 2021 on higher shipments of other extruded products. Revenue of €1.4 billion increased 40% compared to the first nine months of 2021 primarily due to higher metal prices and improved price and mix.

 

   

Net Income

For the third quarter of 2022, net income of €131 million compares to net income of €99 million in the third quarter of the prior year. The increase in net income is primarily related to the recognition of deferred tax assets previously unrecognized, partially offset by realized losses on derivatives mostly related to our metal hedging positions and lower gross profit.

For the first nine months of 2022, net income of €278 million compares to net income of €255 million in first nine months of the prior year. The increase in net income is primarily related to the recognition of deferred tax assets previously unrecognized, higher gross profit and lower finance costs, partially offset by realized and unrealized losses on derivatives mostly related to our metal hedging positions and higher selling and administrative expenses.

 

   

Cash Flow

Free Cash Flow was €160 million in the first nine months of 2022 compared to €121 million in the first nine months of the prior year. The increase was primarily due to stronger Adjusted EBITDA and lower cash interest, partially offset by increased capital expenditures and higher cash taxes.

Cash flows from operating activities were €323 million for the first nine months of 2022 compared to cash flows from operating activities of €239 million in the first nine months of the prior year. Constellium increased derecognized factored receivables by €22 million for the first nine months of 2022 compared to a decrease of €30 million in the prior year.

Cash flows used in investing activities were €163 million for the first nine months of 2022 compared to cash flows used in investing activities of €118 million in the first nine months of the prior year.

 

5


LOGO

 

Cash flows used in financing activities were €141 million for the first nine months of 2022 compared to cash flows used in financing activities of €241 million in the first nine months of the prior year. In the first nine months of 2022, Constellium drew on the Pan-U.S. ABL due 2026 and used the proceeds and cash on the balance sheet to repay the €180 million PGE French Facility due 2022 and the CHF 15 million Swiss Facility due 2025. In the first nine months of 2021, Constellium issued $500 million of 3.75% Sustainability-Linked Senior Notes due 2029 and €300 million of 3.125% Sustainability-Linked Senior Notes due 2029 and used the proceeds and cash on the balance sheet to redeem $650 million of 6.625% Senior Notes due 2025 and $400 million of 5.75% Senior Notes due 2024.

 

   

Liquidity and Net Debt

Liquidity at September 30, 2022 was €819 million, comprised of €171 million of cash and cash equivalents and €648 million available under our committed lending facilities and factoring arrangements.

Net debt was €1,997 million at September 30, 2022 compared to €1,981 million at December 31, 2021.

 

   

Outlook

Based on our current outlook, we expect Adjusted EBITDA in the range of €670 million to €690 million in 2022.

We are not able to provide a reconciliation of this Adjusted EBITDA guidance to net income, the comparable GAAP measure, because certain items that are excluded from Adjusted EBITDA cannot be reasonably predicted or are not in our control. In particular, we are unable to forecast the timing or magnitude of realized and unrealized gains and losses on derivative instruments, metal lag, impairment or restructuring charges, or taxes without unreasonable efforts, and these items could significantly impact, either individually or in the aggregate, net income in the future.

 

6


LOGO

 

   

Forward-looking statements

Certain statements contained in this press release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. This press release may contain “forward-looking statements” with respect to our business, results of operations and financial condition, and our expectations or beliefs concerning future events and conditions. You can identify forward-looking statements because they contain words such as, but not limited to, “believes,” “expects,” “may,” “should,” “approximately,” “anticipates,” “estimates,” “intends,” “plans,” “targets,” likely,” “will,” “would,” “could” and similar expressions (or the negative of these terminologies or expressions). All forward-looking statements involve risks and uncertainties. Many risks and uncertainties are inherent in our industry and markets, while others are more specific to our business and operations. These risks and uncertainties include, but are not limited to: market competition; economic downturn; disruption to business operations, including the length and magnitude of disruption resulting from the global COVID-19 pandemic; the Russian invasion of Ukraine; the inability to meet customer demand and quality requirements; the loss of key customers, suppliers or other business relationships; supply disruptions; excessive inflation; the capacity and effectiveness of our hedging policy activities; the loss of key employees; levels of indebtedness which could limit our operating flexibility and opportunities; and other risk factors set forth under the heading “Risk Factors” in our Annual Report on Form 20-F, and as described from time to time in subsequent reports filed with the U.S. Securities and Exchange Commission. The occurrence of the events described and the achievement of the expected results depend on many events, some or all of which are not predictable or within our control. Consequently, actual results may differ materially from the forward-looking statements contained in this press release. We undertake no obligation to update or revise any forward-looking statement as a result of new information, future events or otherwise, except as required by law.

 

   

About Constellium

Constellium (NYSE: CSTM) is a global sector leader that develops innovative, value added aluminium products for a broad scope of markets and applications, including packaging, automotive and aerospace. Constellium generated €6.2 billion of revenue in 2021.

Constellium’s earnings materials for the third quarter ended September 30, 2022, are also available on the company’s website (www.constellium.com).

 

7


LOGO

 

CONSOLIDATED INCOME STATEMENT (UNAUDITED)

 

     Three months ended
September 30,
    Nine months ended
September 30,
 

(in millions of Euros)

   2022     2021     2022     2021  

Revenue

     2,022       1,587       6,276       4,446  

Cost of sales

     (1,889     (1,419     (5,711     (3,937
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     133       168       565       509  
  

 

 

   

 

 

   

 

 

   

 

 

 

Selling and administrative expenses

     (63     (60     (206     (187

Research and development expenses

     (11     (10     (32     (30

Other gains and losses - net

     (29     55       (53     142  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     30       153       274       434  
  

 

 

   

 

 

   

 

 

   

 

 

 

Finance costs - net

     (36     (34     (98     (126
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) / income before tax

     (6     119       176       308  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax benefit / (expense)

     137       (20     102       (53
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     131       99       278       255  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to:

        

Equity holders of Constellium

     130       97       273       250  

Non-controlling interests

     1       2       5       5  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     131       99       278       255  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share attributable to the equity holders of Constellium, (in Euros)

        

Basic

     0.90       0.68       1.90       1.77  

Diluted

     0.88       0.65       1.86       1.69  

Weighted average number of shares, (in thousands)

        

Basic

     144,302       141,677       143,398       140,765  

Diluted

     146,759       147,148       146,759       147,148  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

8


LOGO

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME / (LOSS) (UNAUDITED)

 

     Three months ended
September 30,
    Nine months ended
September 30,
 

(in millions of Euros)

   2022     2021     2022     2021  

Net income

     131       99       278       255  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income

        

Items that will not be reclassified subsequently to the consolidated income statement

        

Remeasurement on post-employment benefit obligations

     26       5       181       94  

Income tax on remeasurement on post- employment benefit obligations

     (9     (3     (39     (14

Items that may be reclassified subsequently to the consolidated income statement

        

Cash flow hedges

     (12     (6     (27     (14

Income tax on cash flow hedges

     3       1       7       3  

Currency translation differences

     47       10       89       22  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income

     55       7       211       91  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income

     186       106       489       346  
  

 

 

   

 

 

   

 

 

   

 

 

 

Attributable to:

        

Equity holders of Constellium

     184       104       483       340  

Non-controlling interests

     2       2       6       6  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income

     186       106       489       346  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

9


LOGO

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION (UNAUDITED)

 

(in millions of Euros)

   At September 30, 2022      At December 31, 2021  

Assets

     

Current assets

     

Cash and cash equivalents

     171        147  

Trade receivables and other

     822        683  

Inventories

     1,383        1,050  

Other financial assets

     47        58  
  

 

 

    

 

 

 
     2,423        1,938  
  

 

 

    

 

 

 

Non-current assets

     

Property, plant and equipment

     2,057        1,948  

Goodwill

     522        451  

Intangible assets

     57        58  

Deferred tax assets

     275        162  

Trade receivables and other

     53        55  

Other financial assets

     18        12  
  

 

 

    

 

 

 
     2,982        2,686  
  

 

 

    

 

 

 

Total Assets

     5,405        4,624  
  

 

 

    

 

 

 

Liabilities

     

Current liabilities

     

Trade payables and other

     1,690        1,377  

Borrowings

     154        258  

Other financial liabilities

     87        25  

Income tax payable

     24        34  

Provisions

     22        20  
  

 

 

    

 

 

 
     1,977        1,714  
  

 

 

    

 

 

 

Non-current liabilities

     

Trade payables and other

     40        32  

Borrowings

     2,015        1,871  

Other financial liabilities

     28        6  

Pension and other post-employment benefit obligations

     450        599  

Provisions

     97        97  

Deferred tax liabilities

     5        14  
  

 

 

    

 

 

 
     2,635        2,619  
  

 

 

    

 

 

 

Total Liabilities

     4,612        4,333  
  

 

 

    

 

 

 

Equity

     

Share capital

     3        3  

Share premium

     420        420  

Retained earnings / (deficit) and other reserves

     347        (149
  

 

 

    

 

 

 

Equity attributable to equity holders of Constellium

     770        274  

Non-controlling interests

     23        17  
  

 

 

    

 

 

 

Total Equity

     793        291  
  

 

 

    

 

 

 

Total Equity and Liabilities

     5,405        4,624  
  

 

 

    

 

 

 

 

10


LOGO

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (UNAUDITED)

 

(in millions of Euros)

  Share
capital
    Share
premium
    Re-
measure
ment
    Cash
flow
hedges
    Foreign
currency
translation
reserve
    Other
reserves
    Retained
(deficit) /

earnings
    Total     Non-
controlling
interests
    Total
equity
 

At January 1, 2022

    3       420       (94     (4     19       83       (153     274       17       291  

Net income

    —         —         —         —         —         —         273       273       5       278  

Other comprehensive income / (loss)

    —         —         142       (20     88       —         —         210       1       211  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income / (loss)

    —         —         142       (20     88       —         273       483       6       489  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share-based compensation

    —         —         —         —         —         13       —         13       —         13  

Transactions with non-controlling interests

    —         —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At September 30, 2022

    3       420       48       (24     107       96       120       770       23       793  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(in millions of Euros)

  Share
capital
    Share
premium
    Re-
measure
ment
    Cash
flow
hedges
    Foreign
currency
translation
reserve
    Other
reserves
    Retained
deficit
    Total     Non-
controlling
interests
    Total
equity
 

At January 1, 2021

    3       420       (192     9       (13     68       (410     (115     14       (101

Net income

    —         —         —         —         —         —         250       250       5       255  

Other comprehensive income / (loss)

    —         —         80       (11     21       —         —         90       1       91  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income / (loss)

    —         —         80       (11     21       —         250       340       6       346  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share-based compensation

    —         —         —         —         —         11       —         11       —         11  

Transactions with non-controlling interests

    —         —         —         —         —         —         —         —         (2     (2
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At September 30, 2021

    3       420       (112     (2     8       79       (160     236       18       254  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

11


LOGO

 

CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)

 

     Three months ended
September 30,
    Nine months ended
September 30,
 

(in millions of Euros)

   2022     2021     2022     2021  

Net income

     131       99       278       255  

Adjustments

        

Depreciation and amortization

     73       67       209       195  

Pension and other post-employment benefits service costs

     7       8       18       25  

Finance costs - net

     36       34       98       126  

Income tax (benefit) / expense

     (137     20       (102     53  

Unrealized (gains) / losses on derivatives - net and from remeasurement of monetary assets and liabilities - net

     (18     (23     67       (68

Losses on disposal

     1       1       2       1  

Other - net

     4       3       12       8  

Change in working capital

        

Inventories

     18       (122     (238     (334

Trade receivables

     195       (23     (92     (257

Trade payables

     (119     56       206       356  

Other

     (1     15       3       15  

Change in provisions

     (3     (3     (7     (7

Pension and other post-employment benefits paid

     (12     (13     (33     (34

Interest paid

     (31     (27     (85     (99

Income tax refunded / (paid)

     10       (1     (13     4  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash flows from operating activities

     154       91       323       239  
  

 

 

   

 

 

   

 

 

   

 

 

 

Purchases of property, plant and equipment

     (80     (54     (164     (128

Property, plant and equipment grants received

     —         3       1       10  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash flows used in investing activities

     (80     (51     (163     (118
  

 

 

   

 

 

   

 

 

   

 

 

 

Proceeds from issuance of long-term borrowings

     —         —         —         712  

Repayments of long-term borrowings

     (2     (2     (188     (871

Net change in revolving credit facilities and short-term borrowings

     (57     1       67       —    

Lease repayments

     (7     (8     (27     (25

Payment of financing costs and redemption fees

     (1     (2     (1     (28

Transactions with non-controlling interests

     —         —         (2     (2

Other financing activities

     5       2       10       (27
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash flows used in financing activities

     (62     (9     (141     (241
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase / (decrease) in cash and cash equivalent

     12       31       19       (120

Cash and cash equivalents - beginning of year

     156       290       147       439  

Effect of exchange rate changes on cash and cash equivalents

     3       2       5       4  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents - end of period

     171       323       171       323  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

12


LOGO

 

SEGMENT ADJUSTED EBITDA

 

     Three months ended
September 30,
    Nine months ended
September 30,
 

(in millions of Euros)

   2022      2021     2022     2021  

P&ARP

     78        94       255       256  

A&T

     45        20       161       81  

AS&I

     35        32       118       111  

Holdings and Corporate

     2        (3     (9     (14
  

 

 

    

 

 

   

 

 

   

 

 

 

Total

     160        143       525       434  
  

 

 

    

 

 

   

 

 

   

 

 

 

SHIPMENTS AND REVENUE BY PRODUCT LINE

 

     Three months ended
September 30,
    Nine months ended
September 30,
 
  

 

 

   

 

 

 

(in k metric tons)

   2022     2021     2022     2021  

Packaging rolled products

     196       215       623       622  

Automotive rolled products

     64       55       184       177  

Specialty and other thin-rolled products

     7       11       28       33  

Aerospace rolled products

     19       13       55       39  

Transportation, industry, defense and other rolled products

     36       39       115       114  

Automotive extruded products

     29       26       89       89  

Other extruded products

     36       36       118       112  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total shipments

     387       395       1,212       1,186  
  

 

 

   

 

 

   

 

 

   

 

 

 

(in millions of Euros)

                        

Packaging rolled products

     792       730       2,629       1,897  

Automotive rolled products

     308       216       879       637  

Specialty and other thin-rolled products

     40       42       148       127  

Aerospace rolled products

     184       92       510       279  

Transportation, industry, defense and other rolled products

     248       197       768       542  

Automotive extruded products

     248       167       721       544  

Other extruded products

     225       159       712       477  

Other and inter-segment eliminations

     (23     (16     (91     (57
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     2,022       1,587       6,276       4,446  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

13


LOGO

 

NON-GAAP MEASURES

Reconciliation of Revenue to VAR (a non-GAAP measure)

 

     Three months ended
September 30,
    Nine months ended
September 30,
 

(in millions of Euros)

   2022     2021     2022     2021  

Revenue

     2,022       1,587       6,276       4,446  

Hedged cost of alloyed metal

     (1,414     (966     (4,191     (2,617

Revenue from incidental activities

     (5     (4     (16     (15

Metal time lag

     70       (59     (40     (144
  

 

 

   

 

 

   

 

 

   

 

 

 

VAR

     673       558       2,029       1,670  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of net income to Adjusted EBITDA (a non-GAAP measure)

 

     Three months ended
September 30,
    Nine months ended
September 30,
 

(in millions of Euros)

   2022     2021     2022     2021  

Net income

     131       99       278       255  

Income tax (benefit) / expense

     (137     20       (102     53  
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) / income before tax

     (6     119       176       308  

Finance costs - net

     36       34       98       126  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     30       153       274       434  

Depreciation and amortization

     73       67       209       195  

Restructuring costs

     —         —         —         3  

Unrealized (gains) / losses on derivatives

     (19     (23     65       (67

Unrealized exchange losses / (gains) from the remeasurement of monetary assets and liabilities – net

     1       —         2       (1

Losses on pension plan amendments

     —         —         —         2  

Share based compensation costs

     4       4       13       11  

Metal price lag (A)

     70       (59     (40     (144

Losses on disposal

     1       1       2       1  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     160       143       525       434  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(A)

Metal price lag represents the financial impact of the timing difference between when aluminium prices included within Constellium’s Revenue are established and when aluminium purchase prices included in Cost of sales are established. The Group accounts for inventory using a weighted average price basis and this adjustment aims to remove the effect of volatility in LME prices. The calculation of the Group metal price lag adjustment is based on an internal standardized methodology calculated at each of Constellium’s manufacturing sites and is primarily calculated as the average value of product recorded in inventory, which approximates the spot price in the market, less the average value transferred out of inventory, which is the weighted average of the metal element of cost of sales, based on the quantity sold in the year.

 

14


LOGO

 

Reconciliation of net cash flows from operating activities to Free Cash Flow (a non-GAAP measure)

 

     Three months ended     Nine months ended  
     September 30,     September 30,  

(in millions of Euros)

   2022     2021     2022     2021  

Net cash flows from operating activities

     154       91       323       239  

Purchases of property, plant and equipment

     (80     (54     (164     (128

Property, plant and equipment grants received

     —         3       1       10  
  

 

 

   

 

 

   

 

 

   

 

 

 

Free Cash Flow

     74       40       160       121  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of borrowings to Net debt (a non-GAAP measure)

 

(in millions of Euros)

   At September 30, 2022     At December 31, 2021  

Borrowings

     2,169       2,129  

Fair value of net debt derivatives, net of margin calls

     (1     (1

Cash and cash equivalents

     (171     (147
  

 

 

   

 

 

 

Net debt

     1,997       1,981  
  

 

 

   

 

 

 

 

15


LOGO

 

Non-GAAP measures

In addition to the results reported in accordance with International Financial Reporting Standards

(“IFRS”), this press release includes information regarding certain financial measures which are not prepared in accordance with IFRS (“non-GAAP measures”). The non-GAAP measures used in this press release are: VAR, Adjusted EBITDA, Adjusted EBITDA per metric ton, Free Cash Flow and Net debt. Reconciliations to the most directly comparable IFRS financial measures are presented in the schedules to this press release. We believe these non-GAAP measures are important supplemental measures of our operating and financial performance. By providing these measures, together with the reconciliations, we believe we are enhancing investors’ understanding of our business, our results of operations and our financial position, as well as assisting investors in evaluating the extent to which we are executing our strategic initiatives. However, these non-GAAP financial measures supplement our IFRS disclosures and should not be considered an alternative to the IFRS measures and may not be comparable to similarly titled measures of other companies.

VAR is defined as revenue, excluding revenue from incidental activities, minus cost of metal which includes, cost of aluminium adjusted for metal lag, cost of other alloying metals, freight out costs, and realized gains and losses from hedging. Management believes that VAR is a useful measure of our activity as it eliminates the impact of metal costs from our revenue and reflects the value-added elements of our activity. VAR eliminates the impact of metal price fluctuations which are not under our control and which we generally pass-through to our customers and facilitates comparisons from period to period. VAR is not a presentation made in accordance with IFRS and should not be considered as an alternative to revenue determined in accordance with IFRS.

In considering the financial performance of the business, management and our chief operational decision maker, as defined by IFRS, analyze the primary financial performance measure of Adjusted EBITDA in all of our business segments. The most directly comparable IFRS measure to Adjusted EBITDA is our net income or loss for the period. We believe Adjusted EBITDA, as defined below, is useful to investors and is used by our management for measuring profitability because it excludes the impact of certain non-cash charges, such as depreciation, amortization, impairment and unrealized gains and losses on derivatives as well as items that do not impact the day-to-day operations and that management in many cases does not directly control or influence. Therefore, such adjustments eliminate items which have less bearing on our core operating performance.

Adjusted EBITDA measures are frequently used by securities analysts, investors and other interested parties in their evaluation of Constellium and in comparison to other companies, many of which present an Adjusted EBITDA-related performance measure when reporting their results.

 

16


LOGO

 

Adjusted EBITDA is defined as income / (loss) from continuing operations before income taxes, results from joint ventures, net finance costs, other expenses and depreciation and amortization as adjusted to exclude restructuring costs, impairment charges, unrealized gains or losses on derivatives and on foreign exchange differences on transactions which do not qualify for hedge accounting, metal price lag, share based compensation expense, effects of certain purchase accounting adjustments, start-up and development costs or acquisition, integration and separation costs, certain incremental costs and other exceptional, unusual or generally non-recurring items.

Adjusted EBITDA is the measure of performance used by management in evaluating our operating performance, in preparing internal forecasts and budgets necessary for managing our business and, specifically in relation to the exclusion of the effect of favorable or unfavorable metal price lag, this measure allows management and the investor to assess operating results and trends without the impact of our accounting for inventories. We use the weighted average cost method in accordance with IFRS which leads to the purchase price paid for metal impacting our cost of goods sold and therefore profitability in the period subsequent to when the related sales price impacts our revenues. Management believes this measure also provides additional information used by our lending facilities providers with respect to the ongoing performance of our underlying business activities. Historically, we have used Adjusted EBITDA in calculating our compliance with financial covenants under certain of our loan facilities.

Adjusted EBITDA is not a presentation made in accordance with IFRS, is not a measure of financial condition, liquidity or profitability and should not be considered as an alternative to profit or loss for the period, revenues or operating cash flows determined in accordance with IFRS.

Free Cash Flow is defined as net cash flow from operating activities less capital expenditure, equity contributions and loans to joint ventures and other investing activities. Management believes that Free Cash Flow is a useful measure of the net cash flow generated or used by the business as it takes into account both the cash generated or consumed by operating activities, including working capital, and the capital expenditure requirements of the business. However, Free Cash Flow is not a presentation made in accordance with IFRS and should not be considered as an alternative to operating cash flows determined in accordance with IFRS. Free Cash Flow has certain inherent limitations, including the fact that it does not represent residual cash flows available for discretionary spending, notably because it does not reflect principal repayments required in connection with our debt or capital lease obligations.

Net debt is defined as borrowings plus or minus the fair value of cross currency basis swaps net of margin calls less cash and cash equivalents and cash pledged for the issuance of guarantees. Management believes that Net debt is a useful measure of indebtedness because it takes into account the cash and cash equivalent balances held by the Company as well as the total external debt of the Company. Net debt is not a presentation made in accordance with IFRS, and should not be considered as an alternative to borrowings determined in accordance with IFRS.

 

17