Travelex
Results Presentation
for the nine months ended 30 September 2015
Travelex Results Presentation for the nine months ended 30 - - PowerPoint PPT Presentation
Travelex Results Presentation for the nine months ended 30 September 2015 27 November 2015 Notice to Recipient The information contained in this confidential document (Presentation) has been prepared by Travelex (Company). It has
for the nine months ended 30 September 2015
2
Notice to Recipient
The information contained in this confidential document (“Presentation”) has been prepared by Travelex (“Company”). It has not been fully verified and is subject to material updating, revision and further amendment. For the purposes of this notice, the Presentation that follows shall mean and include the slides that follow, the oral presentation of the slides by the Company or any person on behalf of the Company, any question-and-answer session that follows the oral presentation, hard copies of this document and any materials distributed at, or in connection with the presentation. By attending the meeting at which the Presentation is made, or by reading the Presentation, you will be deemed to have (i) agreed to all of the following restrictions and made the following undertakings and (ii) acknowledged that you understand the legal and regulatory sanctions attached to the misuse, disclosure or improper circulation of the Presentation. This Presentation is furnished solely for your information, should not be treated as giving investment advice and may not be copied, distributed or otherwise made available or disclosed, in whole or in part, to any other person by any recipient without the prior consent of the Company. Neither the Company nor any of its stockholders, managers, directors, officers, agents, employees, attorneys, accountants or other advisers (collectively “Company Parties”) give, have given or have authority to give, any representations or warranties (express or implied) as to, or in relation to, the accuracy, reliability or completeness of the information in this Presentation, or any revision thereof, or of any other written or oral information made
responsibility for, or will accept any liability whether direct or indirect, express or implied, contractual, tortious, statutory or otherwise, in respect of, the accuracy or completeness of the Information or for any of the opinions contained herein or for any errors, omissions or misstatements or for any loss, howsoever arising, from the use of this Presentation. In no circumstances will the Company be responsible for any costs, losses or expenses incurred in connection with any appraisal or investigation of the Company. In furnishing this Presentation, the Company does not undertake or agree to any obligation to provide the recipient with access to any additional information or to update this Presentation or to correct any inaccuracies in, or omissions from, this Presentation which may become apparent. This Presentation is intended for distribution in the United Kingdom only to (i) persons who have professional experience in matters relating to investments falling within Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (the “Order”) or (ii) persons falling within Article 49(2)(a) to (d) of the Order or to those persons to whom it can otherwise be lawfully distributed, or all such persons together being referred to as relevant persons. This Presentation is directed only at relevant persons and must not be acted on or relied on by any persons who are not relevant persons. Any investment or investment activity to which this communication relates is available only to relevant persons and will be engaged in only with relevant persons. Each party to whom this Presentation is made available must make its own independent assessment of the Company after making such investigations and taking such advice as may be deemed necessary. In particular, any estimates or projections or opinions contained herein necessarily involve significant elements of subjective judgment, analysis and assumptions and each recipient should satisfy itself in relation to such matters. To the extent available, the industry, market and competitive position data contained in this Presentation come from official or third party sources. Third party industry publications, studies and surveys generally state that the data contained therein have been obtained from sources believed to be reliable, but that there is no guarantee of the accuracy or completeness of such data. While the Company believes that each of these publications, studies and surveys has been prepared by a reputable source, the Company has not independently verified the data contained therein. In addition, certain of the industry, market and competitive position data contained in this Presentation come from the Company's own internal research and estimates based on the knowledge and experience of the Company's management in the market in which the Company operates. While the Company believes that such research and estimates are reasonable and reliable, they, and their underlying methodology and assumptions, have not been verified by any independent source for accuracy or completeness and are subject to change without notice. Accordingly, undue reliance should not be placed on any of the industry, market or competitive position data contained in this Presentation. This Presentation includes certain statements that may be deemed “forward-looking statements”. These statements reflect the Company’s current knowledge and its expectations and projections about future events and may be identified by the context of such statements or words such as “anticipate”, “believe”, “estimate”, “expect”, “intend” and “plan”. All statements in this discussion, other than statements of historical facts, that address future activities and events or developments that the Company expects, are forward-looking statements. Although the Company believes the expectations expressed in such forward-looking statements are based on reasonable assumptions, such statements are not guarantees of future performance and actual results or developments may differ materially from those in the forward-looking statements. Factors that could cause actual results to differ materially from those in forward-looking statements include market prices, continued availability of capital and financing, and general economic, market or business conditions. Investors are cautioned that any such statements are not guarantees of future performance and that actual results or developments may differ materially from those projected in forward-looking statements. The information in this Presentation is given in confidence and the recipients of this Presentation should not base any behavior in relation to qualifying investments or relevant products, as defined in the Financial Services Markets Act 2000 (“FSMA”) and the Code of Market Conduct, made pursuant to the FSMA, which would amount to market abuse for the purposes of the FSMA on the information in this Presentation until after the information has been made generally available. Nor should the recipient use the information in this Presentation in any way that would constitute “market abuse”.
3
4
Nine months ended 30 September 2015 – key highlights
Financial highlights Operating highlights
Boston Logan international airports
ATMs and DCC services across all five terminals in Heathrow Airport and now operates 57 stores and 89 ATMs
mobile application.
export of banknotes in China and provide wholesale banknotes across the country
at constant exchange rates)1,2
decreased by 6% to £66.4m (marginal increase to £71.1m at constant exchange rates)1,2, 3
trading period, in our Retail and Wholesale & Outsourcing segments
rates compared to 2014
constant exchange rates compared to 2014
Brazilian Real on sales volumes in Brazil as well as the step-up in investment in the Group’s Payments & Technology segment to capitalise on a number of Digital opportunities
reflects the continued investment in the Group’s strategic priorities together with costs associated with the sale of the Group
with expectations, before the impact of foreign exchange translation
1 Core Group metrics include 100% of Revenue and EBITDA from Joint Ventures and Travelex’s French
business which was sold to UAE Exchange UK Limited, a company of which Dr Shetty is also a
analysis purposes but is excluded from the Group’s statutory results
2 Results at constant exchange rates are Core Group metrics retranslated at the average rates for the
equivalent period in 2014
3 EBITDA is presented before exceptional items and non-underlying adjustments
5
6
Nine months ended 30 September 2015 – Group financial performance
Financial Summary
1 Core Group metrics include 100% of Revenue and EBITDA from Joint Ventures and Travelex’s French business which was sold to UAE Exchange UK Limited, a company of which Dr Shetty is also a shareholder. The French
business remains in the Core Group results for management discussion and analysis purposes but is excluded from the Group’s statutory results
2 Results at constant exchange rates are Core Group metrics retranslated at the average rates for the equivalent period in 2014 3 Operating exceptional items and non-underlying adjustments principally relate to legal and professional fees incurred for corporate projects associated with preparing for and completing the sale of the Group and onerous
contract provisions relating to legacy airport contracts
£m, nine months ended 30 September 2014 2015 Change 2015 CER2 Change Core Group Revenue1 546.3 558.5 2% 578.8 6% Core Group EBITDA1 70.8 66.4 (6)% 71.1
Core Group EBITDA % Margin 13.0% 11.9% 12.3% Operating Exceptional items and non- underlying adjustments3 18.0 46.6 159% £m, three months ended 30 September 2014 2015 Change 2015 CER2 Change Core Group Revenue1 204.7 210.8 3% 222.5 9% Core Group EBITDA1 34.1 34.5 1% 37.3 9% Capex: £m, nine months ended 30 September 2014 2015 Change Balance sheet Dec 2014 Sep 2015 System Development & Shared Service Migration / Finance Projects 15.2 2.5 (84)% Usable cash 66.3 43.2 Expansionary & Maintenance 14.8 13.7 (7)% Net debt (254.0) (308.2) Digital
n/a Total capex 30.0 18.5 (38)%
7
Nine months ended 30 September 2015 – financial performance by segment
1 Core Group metrics include 100% of Revenue and EBITDA from Joint Ventures and Travelex’s French business, which was sold to UAE Exchange UK Limited, a company of which Dr Shetty is also a shareholder.
The French business remains in the Core Group results for management discussion and analysis purposes but is excluded from the Group’s statutory results
2 Results at constant exchange rates are Core Group metrics retranslated at the average rates for the equivalent period in 2014
Segmental results
Core Group Revenue1 £m, nine months ended 30 September 2014 2015 Change 2015 CER2 Change Retail 376.6 394.0 5% 403.3 7% Wholesale & Outsourcing 81.7 89.8 10% 91.6 12% Payments & Technology 16.1 16.3 1% 18.1 12% Brazil 45.7 32.7 (28)% 42.2 (8)% Other Trade 26.2 25.7 (2)% 23.6 (10)% Core Group 546.3 558.5 2% 578.8 6% Core Group EBITDA1 £m, nine months ended 30 September 2014 2015 Change 2015 CER2 Change Retail 50.0 55.3 11% 57.9 16% Wholesale & Outsourcing 35.8 39.7 11% 40.3 13% Payments & Technology 1.8 (2.6) n/a (2.4) n/a Brazil 11.7 5.3 (55)% 6.8 (42)% Other Trade 6.2 5.8 (6)% 5.4 (13)% EBITDA Contribution 105.5 103.5 (2)% 108.0 2% Central & Shared Costs (34.7) (37.1) (7)% (36.9) (6)% EBITDA 70.8 66.4 (6)% 71.1
8
44.5 49.9 52.3 5.5 5.4 5.6 50.0 55.3 57.9 YTD Q3 2014 YTD Q3 2015 YTD Q3 2015 CER Retail Online
Retail – Strong performance underpinned by double digit like-for-like growth in Europe, the Middle East and Supermarkets
Retail EBITDA1,2,3 (£m) Retail revenue1,3 (£m)
364.7 382.5 391.6 11.9 11.5 11.7 376.6 394.0 403.3
YTD Q3 2014 YTD Q3 2015 YTD Q3 2015 CER Retail Online
16%
1 All figures are shown on a “Core Group” basis i.e. including 100% of JVs and France 2 EBITDA before Central & Shared Costs 3 and 4 Q3 2015 CER shows results retranslated at YTD Q3 2014 average exchange rates. LFL revenue
growth is also calculated at CER.
Key drivers YTD Q3 2014 YTD Q3 2015 LFL revenue growth (%)4 6% 4% Rent as percentage of revenue 43.5% 46.1% Other costs as a percentage of revenue 43.2% 39.9% EBITDA margin (%) 13.3% 14.0%
Retail KPIs
7%
Commentary
growth across all channels in Europe, the Middle East and in UK Supermarkets, more than offsetting softer trading in North America. Turkey, which was acquired in May 2014 contributed £3.8m to overall revenue growth, and UK retail benefited from the impact of new stores opened in Heathrow
as a result of new contract terms. This contract was previously reported within the Retail segment (2014 EBITDA of £1.1m)
increased 10% and online EBITDA by 20% on a constant exchange rate basis
contracts at LHR from April 2014 and February 2015
9
Wholesale
processing business in Nigeria is partially offset by the impact of the lower banknote volumes from Nigeria and transfer of UK Retail supply to the Outsourcing segment in 2015 (£1.2m). Underlying revenue growth is 12%
Outsourcing
contract terms (Revenue of £5.1m, EBITDA of £1.2m). This contract was reported within the Retail segment in the prior year
growth in North America offsetting volume decline and impact of a new contract in the Australian phone cards business
13.7 16.1 16.4 22.1 23.6 23.9 35.8 39.7 40.3 YTD Q3 2014 YTD Q3 2015 YTD Q3 2015 CER Wholesale Outsourcing EBITDA margin:
44% 44% 44%
Wholesale & Outsourcing – Strong demand for Euro banknotes in the UK and strong performance in cash processing business in Nigeria
Wholesale & Outsourcing EBITDA1,2,3 (£m) Wholesale & Outsourcing revenue1,3 (£m)
13%
1 All figures are shown on a “Core Group” basis i.e. including 100% of JVs 2 EBITDA before Central & Shared Costs 3 YTD Q3 2015 CER shows results retranslated at YTD Q3 2014 average exchange rates
Wholesale & Outsourcing KPIs
Sub-segments Key drivers YTD Q3 2014 YTD Q3 2015 Wholesale Revenue growth (%) 0.4% 8.0% EBITDA margin (%) 45.6% 49.7% Outsourcing Revenue growth (%) (3.6)% 11.0% EBITDA margin (%) 42.7% 41.1%
Commentary
12%
30.0 32.4 32.9 51.7 57.4 58.7 81.7 89.8 91.6 YTD Q3 2014 YTD Q3 2015 YTD Q3 2015 CER Wholesale Outsourcing
10
1.8 1.7 1.9 (4.3) (4.3) 1.8 (2.6) (2.4)
YTD Q3 2014 YTD Q3 2015 YTD Q3 2015 CER Currency Select Digital
16.1 16.3 18.1
YTD Q3 2014 YTD Q3 2015 YTD Q3 2015 CER
Payments & Technology – Significant ramp up in Digital investment in 2015
Payments & Technology EBITDA1,2,3 (£m) Payments & Technology revenue1,3 (£m)
1 All figures are based on a “Core Group” basis i.e. including 100% of JVs 2 EBITDA before Central & Shared Costs 3 YTD Q3 2015 CER shows results retranslated at YTD Q3 2014 average exchange rates
Payments & Technology KPIs
12%
Commentary
Sub-segments Key drivers YTD Q3 2014 YTD Q3 2015 Currency Select Revenue growth (%) 5.9% 1.2% EBITDA margin (%) 11.1% 10.4%
Currency Select
the first half of 2014
which is a lower margin business stream, and the adverse impact of exchange rate movement on scheme fees which are charged in USD Digital
the Group’s strategy
this cost is being capitalised representing the cost of development
UK in July 2015
11
Retail
sales volumes in 2015. The average exchange rate to the USD for the 9 months ended September 2015 was 3.22 compared to 2.29 for the same period in 2014. Spot rate to USD at 26 November was 3.75
volumes
higher commissions as a result of product mix. Continued focus on tight cost control, including closing 15 loss-making stores, and product innovation and diversification through development of an international payments proposition Non retail
reduction due to higher commissions as a result of product mix compounded by inflationary pressures on the cost base
5.4 1.9 2.4 6.3 3.4 4.4 11.7 5.3 6.8 YTD Q3 2014 YTD Q3 2015 YTD Q3 2015 CER Retail Non Retail EBITDA margin:
26% 16% 16% (42)%
Brazil – Depreciation of Real against USD significantly impacting Revenue
Brazil EBITDA1,2,3 (£m) Brazil revenue1,3 (£m)
31.2 21.3 27.5 14.5 11.4 14.7 45.7 32.7 42.2 YTD Q3 2014 YTD Q3 2015 YTD Q3 2015 CER Retail Non Retail
(8)%
1 All figures are shown on a “Core Group” basis i.e. including 100% of JVs 2 EBITDA before Central & Shared Costs 3 YTD Q3 2015 CER shows results retranslated at YTD Q3 2014 average exchange rates
Brazil KPIs
Sub-segments Key drivers YTD Q3 2014 YTD Q3 2015 Retail Revenue growth (%) (18.3)% (31.7)% EBITDA margin (%) 17.3% 8.9% Non Retail Revenue growth (%) 38.1% (21.4)% EBITDA margin (%) 43.4% 29.8%
Commentary
12
6.2 5.8 5.4 YTD Q3 2014 YTD Q3 2015 YTD Q3 2015 CER
Other Trade – Principally Travelex Insurance Services (TIS)
Other Trade EBITDA1,2,3 (£m) Other Trade revenue1 (£m)
1 All figures are based on a “Core Group” basis i.e. including 100% of JVs 2 EBITDA before Central & Shared Costs 3 YTD Q3 2015 CER shows results retranslated at YTD Q3 2014 average exchange rates
Other Trade KPIs
26.2 25.7 23.6 YTD Q3 2014 YTD Q3 2015 YTD Q3 2015 CER
(10)%
Key drivers
YTD Q3 2014 YTD Q3 2015
EBITDA margin – insurance (%)
23.3% 22.1%
24% 23%
Commentary
Insurance revenue and EBITDA have been impacted following the renegotiation of terms with underwriters at the end of 2014. Under the previous contract terms EBITDA would have been £1.0m higher at constant exchange rates Underlying volumes remain resilient
23%
EBITDA margin:
(13)%
13
Central & Shared Costs
YTD Q3 2014 YTD Q3 2015
Central
9.9 9.6
Shared
21.7 22.9
Total Central and Shared (excl. Bonus)
31.6 32.5
Bonus provision
3.1 4.6
Total Central and Shared (incl. Bonus)
34.7 37.1
Central & Shared Costs
Service Migration initiative in 2014. Opportunities to offshore additional activities continue to be assessed on an ongoing basis, including certain Finance activities
in costs reported within Shared. Overall centralisation and offshoring costs continue to reduce overall functional costs, with savings being realised principally in the trading segments of Retail and Wholesale & Outsourcing and consequently higher Shared Costs
Commentary
14
Operating activities: Net cash flows with joint ventures consist of dividends received from joint ventures (2015: £0.3m; 2014: £0.7m), loans received from joint ventures (2015: £4.6m; 2014: £nil) and joint venture funding (2015: £nil; 2014: £3.3m outflow) Increase in reduction for unconsolidated Joint Ventures and disposal of France is due to sale of the French business on 29 January 2015 The decrease in cash inventory is largely due to continued stock optimisation in the year, and lower stock held in Brazil as a result of lower trading Other movements in working capital relate to the timing of wholesale bank note and international payment orders and the seasonal movement in payables to bank note suppliers Taxation: Cash tax payments were lower in the nine months ended 30 September 2015 due to lower tax payments in Brazil (£2.4m), Japan (£1.2m) and the Netherlands (£2.3m) as a result of prior year true-ups and a tax refund Investing activities: Capital expenditure represents amounts primarily in respect of expansionary and maintenance, digital spend and finance projects. Expenditure was higher in 2014 as a result of the Systems Development and Shared Service Migration project On 29 January 2015, in connection with the sale of the Travelex group, Travelex France Holdings Ltd sold Banque Travelex SA and its 100% subsidiary Travelex Paris SAS to UAE Exchange Ltd recognising usable cash proceeds of £17.7m Cash receipts of £2.5m from Western Union on the utilisation of tax losses in the TBGP business sold in 2011 Other net investing activities outflow of £11.9m relate to the purchase of Brazil government bonds which are classified as available-for-sale investments and held for short periods. Financing activities: Interest payments relate to the £350m senior secured notes which were issued in August
floating rate of 3 month Libor plus 6% payable quarterly. In 2015 interest of £1.1m was paid
The Group acquired the remaining 51% interest in Brazil on 2 February 2015 for £47.4m in
the acquisition of a non controlling interest One-off items include exceptional costs relating primarily to corporate projects including the sale of the business in 2015
Usable cash flow statement
Summary consolidated usable cash flow statement Commentary
£m, nine months ended 30 September 2014 2015
Core Group EBITDA 70.8 66.4 Less: Unconsolidated Joint Ventures and disposal of France (3.8) (9.7) Net cash flows with Joint Ventures (2.6) 4.9 Movements in cash inventory (cash in tills & vaults) (12.8) 24.8 Other movements in working capital (including cash in transit) 2.0 (6.8) Net usable cash inflow from operating activities 53.6 79.6 Taxation paid (13.0) (4.5) Purchase of PP&E, software & development (30.0) (18.5) Proceeds received on disposal of subsidiary (net of usable cash of £1.6m)
Net cash paid on investment in subsidiaries and cash received from disposed operations (24.6) 2.5 Other net investing activities 3.5 (11.9) Net usable cash used in investing activities (51.1) (10.2) Interest paid (23.5) (24.6) Repayment of shareholder loans (4.5)
(1.8) (1.5) Net cash paid on investment in subsidiary
Drawdown of RCF
Purchase of own shares for employee share schemes (0.4)
(0.7) (0.4) Net usable cash used in financing activities (30.9) (53.9) Net usable cash outflow from one-off items (19.4) (30.6) Exchange losses on usable cash (0.3) (3.5) Net decrease in usable cash (61.1) (23.1) Usable cash at the beginning of the period 140.1 66.3 Usable cash at the end of the period 79.0 43.2
15
Usable cash, free cash, net debt & liquidity
Commentary
float balances which are deducted in arriving at unrestricted cash. The increase in prepaid card float is due to the timing of amounts being held on deposit
tills, vaults and transit) and management’s estimate of cash required locally for regulatory purposes
is required for working capital requirements of the business
the sale of our French business to UAE Exchange Limited as part of the sale of the Group; and reflects the continued investment to deliver the Group’s strategic priorities together with costs associated with the sale of the Group
the agreement to supply banknotes to one of the Group’s UK subsidiaries, in accordance with a contractual break clause. The agreement on the current terms is due to terminate at the end of June 2016. The Group is still in discussion with the supplier and is considering other alternatives
Free cash & usable cash £m 31 Dec 2014 30 Sep 2015 Cash and cash equivalents 505.3 632.7 Cash classified as held for sale (France) 9.7
(39.9) (29.7) Short-term bank borrowings (3.2)
(146.6) (150.5) Banknotes prepayments (20.9) (170.1) Unrestricted cash 304.4 282.4 Cash in tills, vaults and transit (198.6) (209.5) Management estimate of regulatory cash (15.0) (15.0) Free cash 90.8 57.9 Cash in business (24.5) (14.7) Usable cash 66.3 43.2 Net debt £m 31 Dec 2014 30 Sep 2015 Fixed & floating rate notes (343.4) (345.1) Drawn RCF
Finance leases & other loans (1.4) (1.0) Gross debt (344.8) (366.1) Free cash 90.8 57.9 Net debt (254.0) (308.2)
16
17
Summary and conclusions
Against some challenging trading conditions Travelex has delivered a resilient performance, in line with expectations, and before the impact of exchange rates on translation Core Group Revenue increased by 2% to £558.5m (6% increase to £578.8m at constant exchange rates)1,2 After investment in Payments & Technology of £4.3m Core Group EBITDA decreased by 6% to £66.4m (marginal increase to £71.1m at constant exchange rates)1,2, 3 Strong growth in the three months ended 30 September 2015, our peak trading period, in our Retail and Wholesale & Outsourcing segments Retail revenue up 11% and EBITDA up 30% at constant exchange rates compared to 2014 Wholesale & Outsourcing revenue up 13% and EBITDA up 15% at constant exchange rates compared to 2014 Decline in Core Group EBITDA driven by the impact of the weakness in the Brazilian Real on sales volumes in Brazil as well as the step-up in investment in the Group’s Payments & Technology segment to capitalise on a number of Digital opportunities In July 2015 Travelex became the sole provider of Foreign Currency, ATMs and DCC services across all five terminals in Heathrow Airport and now operates 57 stores and 89 ATMs Expansion of digital product portfolio with launch of Supercard and a new mobile application; Overall increase in Online and mobile revenue across all segments of 16% In July 2015 Travelex were awarded approval to conduct the import and export of banknotes in China and provide wholesale banknotes across the country Based on current trading, the Board expects to deliver full year results in line with expectations, before the impact of foreign exchange translation Our debt investor relations website can be found at http://www.travelex-corporate.com
18
19
20
Three months ended 30 September 2015 – financial performance by segment
1 Core Group metrics include 100% of Revenue and EBITDA from Joint Ventures and Travelex’s French business which was sold to UAE Exchange UK Limited, a company of which Dr Shetty is also a shareholder.
The French business remains in the Core Group results for management discussion and analysis purposes but is excluded from the Group’s statutory results
2 Results at constant exchange rates are Core Group metrics retranslated at the average rates for the equivalent period in 2014
Segmental results
Core Group Revenue1 £m, three months ended 30 September 2014 2015 Change 2015 CER2 Change Retail 144.0 154.1 7% 159.6 11% Wholesale & Outsourcing 30.6 33.7 10% 34.7 13% Payments & Technology 5.1 5.2 2% 6.2 22% Brazil 16.4 9.8 (40)% 14.7 (10)% Other Trade 8.6 8.0 (7)% 7.3 (15)% Core Group 204.7 210.8 3% 222.5 9% Core Group EBITDA1 £m, three months ended 30 September 2014 2015 Change 2015 CER2 Change Retail 24.5 30.3 24% 31.9 30% Wholesale & Outsourcing 14.3 16.0 12% 16.4 15% Payments & Technology 0.5 (1.8) n/a (1.7) n/a Brazil 4.5 1.7 (62)% 2.5 (44)% Other Trade 2.0 1.9 (5)% 1.7 (15)% EBITDA Contribution 45.8 48.1 5% 50.8 11% Central & Shared Costs (11.7) (13.6) (16)% (13.5) (15)% EBITDA 34.1 34.5 1% 37.3 9%
21
Acquisition of Renova Serviços in Brazil
Summary The Group is in the process of completing the acquisition of Renova Servicos in Brazil and the trade and assets of Renova Corretora, businesses both incorporated in Brazil Renova has 41 stores in 5 states and operate a strong remittance business representing more than one third of total revenue Renova also operates business to business foreign exchange and related banking services, which are complementary to the Group’s existing operations in the country The Renova brand will continue to be used by the Group and the acquisition is expected to benefit our operations through knowledge and best practice sharing, and is expected to generate synergies and contribute to top line growth The two brands are complementary in terms of geographical footprint, and will reinforce our presence in Brazil, particularly in the state of Rio de Janeiro Consideration as well as working capital will be funded through the issue of loan notes substituting subordinated shareholder funding in favour of Dr B.R.Shetty, the Group’s ultimate controlling shareholder Geographic Footprint
PR BA PE SP MS MT RN AM MG RJ ES RS AL CE DF 2 MA 7 PA PB PI 3 13 SC SE 16 GO
22
Summary balance sheet
Summary consolidated balance sheet Commentary
£m Sep 2015 Travellers’ Cheques1 Apax Goodwill Sep 2015 excl. Travellers’ Cheques and Apax Goodwill Dec 2014 (restated) excl. Travellers’ Cheques and Apax Goodwill Intangible assets 390
151 177 Property, plant & equipment 44
42 Investments 22 22
103 103
30
30 Non current assets 589 125 239 225 249 Assets included in disposal group HFS 2
Trade and other receivables 207 4
86 Cash and cash equivalents 633 30
465 Other 35 15
13 Current assets 875 49
564 Trade and other payables (941) (245)
(374) Provisions (22)
(16) Financial liabilities (2)
(48) Other (23) 1
(2) Current liabilities (988) (244)
(440) Net current (liabilities) assets (113) (195)
124 Borrowings – non-shareholder (345)
(343) Borrowings - shareholder (618)
(1,178) Other (30)
(27) Non current liabilities (993)
(1,548) Liabilities included in disposal group HFS 2
Net liabilities (517) (70) 239 (686) (1,168)
the Travellers’ Cheques business are excluded from the “Core Group”
2015 include goodwill of £239m relating to the 2005 acquisition by funds advised by Apax Partners
due from certain wholesale banknote customers which are settled within less than one week of being initiated
15, the amount that is classified as “Usable Cash” by management is lower (£43.2m at Sep-15)
receivable and available for sale investments
prepaid card loads awaiting redemption, trade creditors and accruals
sold to Dr B R Shetty and Mr Saeed Bin Butti, Chairman of Centurion
the existing Shareholder Debt was waived and part was retained in favour of UTX Holdings Limited on the same terms
``
1 Includes Travellers’ Cheques business outside of the core group; no adjustment has been made for intercompany balances which eliminate on consolidation 2 On 29 January 2015 the Group sold its operations in France for £19.3m to UAE Exchange UK Limited, which were classified as Held for Sale as at 31 Dec 2014
23
Working capital
Working capital components Commentary
vaults is due to stock optimisation initiatives implemented this year and at Sept month end, and less stock in Brazil due to lower trading volumes needed.
driven by the short-term timing of wholesale bank note orders.
driven by the short-term timing of wholesale bank note orders.
debtors and other trade creditors is due to the timing of international payment orders in Brazil which are settled 1 – 2 days after period end.
due to a £7.7m prepayment in Brazil relating to the acquisition of the business at Dec 14 . Following the transaction, the prepayment was recognised as an investment.
due to the timing of wholesale banknote orders in the Wholesale and Banknotes business.
£m Q3 2014 FY 2014 Q1 2015 Q2 2015 Q3 2015
Cash in tills and vaults (incl Held for Sale; excl. CIT) 177.1 188.7 150.7 181.2 165.7 Debtors Trade receivables (excl. CIT) 89.2 44.1 75.8 104.8 161.8 Cash in transit adjustment 0.3 (3.7) (0.1) (1.9) 8.6 Trade receivables (incl. CIT) 89.5 40.4 75.7 102.9 170.4 Other receivables 35.2 21.8 40.5 23.3 24.9 Prepayments and accrued income 26.3 20.9 27.1 19.7 18.3 Less: Travellers’ cheques amts. (2.7) (2.5) (4.5) (4.2) (4.2) Less: Brazil acquisition prepayment (8.0) (7.7)
140.3 72.9 138.8 141.7 209.4 Creditors Trade payables (excl. CIT) (168.4) (127.5) (233.8) (267.8) (437.7) Cash in transit adjustment 17.7 6.9 60.4 31.9 35.2 Trade payables (incl. CIT) (150.7) (120.6) (173.4) (235.9) (402.5) Other payables (37.7) (31.0) (48.0) (50.1) (46.3) Accruals and deferred income (106.5) (90.1) (85.3) (89.7) (83.3) Less: Banknote prepayments 14.2 20.9 12.4 4.1 170.1 Less: Travellers’ cheques amounts 31.8 29.6 29.5 30.6 32.3 Add: Brazil prepaid card float liability (21.5) (18.8) (15.2) (12.9) (10.2) Total creditors (270.4) (210.0) (280.0) (353.9) (339.9)
Net working capital 47.0 51.6 9.5 (31.0) 35.2
24
Reconciliation from Core Group Revenue to Statutory Revenue
£m, nine months ended 30 September 2014 2015 Core Group Revenue 546.3 558.5 Joint Venture adjustment for equity accounting (24.2) (31.5) Travellers’ Cheques 1.6 1.7 Disposal of French business
Other adjustments 2.9 1.3 Statutory Revenue 526.6 498.7
Reconciliation to Statutory Revenue1
1 Historical FX rates used are actual average rates for each period
Joint ventures in UAE, Africa, Qatar and Malaysia are not consolidated in the statutory accounts.
25
Reconciliation from Statutory EBITDA to Core Group and Adjusted EBITDA
£m, nine months ended 30 September 2014 2015 Operating profit/(loss) 30.4 (8.8) Depreciation and amortisation 17.2 18.7 Exceptional items and non-underlying adjustments 18.0 46.6 Underlying EBITDA (per the interim financial statements) 65.6 56.5 Joint Venture adjustment for equity accounting2 3.8 6.6 Adjustment for French disposal
Travellers’ Cheques (0.2) (0.6) Share based payment charge (non-cash) 2.9 0.8 Other adjustments (1.3) 0.3 Core Group EBITDA (100% of JVs and France) 70.8 66.4 Adjustment for proportion of Non-Consolidated JVs (1.8) (3.0) Adjustment for French disposal
Other adjustments 1.3 (0.3) Adjusted EBITDA** 70.3 60.3
Reconciliation to Statutory and Adjusted EBITDA1
1 Historical FX rates used are actual average rates for each period 2 Net of recharges
**Core Group EBITDA consists of EBITDA adjusted to include 100% of the EBITDA of our joint ventures, share-based payment incentive charges, and Banque Travelex SAS which was disposed of in 2015 but is continued to be managed by the Group, and excludes EBITDA attributable to our travellers’ cheques business, which does not form part of the Restricted Group. **Adjusted EBITDA consists of Core Group EBITDA adjusted for the share of non-consolidated joint ventures that are not attributable to the Group and excludes the EBITDA of Banque Travelex SAS, which was disposed of in January 2015 to UAE Exchange Limited in connection with the sale of the Group.
26
Statutory EBITDA and earnings are impacted by non-cash and exceptional items
£m, nine months ended 30 September 2014 2015 Core Group EBITDA 70.8 66.4 Adjustments to arrive at Underlying EBITDA (see further reconciliation on previous page) (5.2) (9.9) Underlying EBITDA (per the interim financial statements) 65.6 56.5 Operating exceptional items and non- underlying adjustments (18.0) (46.6) Operating profit/(loss) before depreciation, amortisation, interest and tax 47.6 9.9 Depreciation (10.2) (10.5) Amortisation of intangible assets (4.1) (6.0) Amortisation of customer relationships and
combinations (2.9) (2.2) Share of profit in equity accounted investments 1.6 2.3 Net finance costs (cash – pay) (19.9) (24.6) Net finance costs (non-cash – pay) (103.8) (56.5) Exceptional items and non-underlying adjustments reported within finance income (costs) (3.1) 1.9 Tax (10.4) (7.3) Discontinued 0.6 2.5 Statutory loss after tax (104.6) (90.5)
Financial summary Commentary
Amortisation of software has increased in Q3 2015 compared with the prior
year largely due to bringing into use items related to System Development and Shared Service Migration at the end of 2014.
Finance costs relate to cash-pay debt, which is debt that requires cash
interest payment, and non-cash pay debt which is debt whose interest compounds and does not require settlement until maturity – see next slide for further analysis of finance income and finance costs
Exceptional items relate primarily to legal and professional fees incurred for
corporate projects associated with preparing for the sale of the Group to UTX Holdings Ltd.
27
Net underlying finance costs include significant non-cash pay amounts relating to shareholder loans
£m, nine months ended 30 September 2014 2015 Finance costs Shareholder Loans and preference shares 105.9 61.6 FX losses
1.3
19.4 19.5 Interest on RCF
Other interest costs 3.3 2.8 Total finance costs 129.9 84.9 Finance income FX gains 5.8 3.4 Interest receivable 0.4 0.4 Total finance income 6.2 3.8 Net finance costs 123.7 81.1 Analysed as: Cash- pay 19.9 24.6 Non cash pay 103.8 56.5
Underlying finance costs and income Commentary
non-utilisation of the RCF prior to draw down as well as the amortisation
Bin Butti, Chairman of Centurion Investments. On completion, part of the existing Shareholder Debt was waived and part was retained in favour of UTX Holdings Limited on the same terms. Total shareholder debt decreased from £1,177m at 31 December 2014, to £618.2m at 30 September 2015, resulting in a reduction in non-cash pay finance costs.
28
Further reconciliations
Reconciliation of Usable cash flow from operating activities to applicable statutory measure
£m, nine months ended 30 September 2014 2015 Usable cash flow from operating activities 53.6 79.6 Cash paid on investment in joint ventures net of dividends and loan received 2.6 (4.9) Movement in cash held in tills and vaults (excl. CIT) 17.9 32.9 Movement in banknotes prepayments 1.4 149.2 Movement in cash and deposits held for the Travellers’ Cheques business (9.7) (9.0) Movement in prepaid card float deposits (7.8) 2.5 Movement in cash in business 10.4 (6.5) Less: cash exceptional items (19.4) (30.6) Cash flow from operating activities (statutory measure) 49.0 213.2
29
Average FX rate for the nine months ended 30 September 2014 Average FX rate for the nine months ended 30 September 2015 % movement FX rate as at 31 December 2014 FX rate as at 30 September 2015 % movement EUR 1.24 1.38 11% 1.29 1.36 5% USD 1.67 1.53 (8)% 1.56 1.52 (3)% JPY 172.31 185.04 7% 186.94 181.97 (3)% AUD 1.83 2.03 11% 1.90 2.16 14% BRL 3.83 4.93 29% 4.14 6.06 46% TRY 3.62 4.13 14% 3.65 4.59 26%
FX Rate Summary