FY16 Results Presentation
Balance sheet and cash flow
Pro forma
FY15
Pro forma
Var
FY16
Prospectus
FY16
A$m
EBITDA before SGARA
71.4
91.1
19.7
90.4
Total Assets
Pro forma
Actual
FY2015
Actual
FY2016
Variance
527.6
Less: share of JVS profit
(9.5)
(14.4)
(4.9)
(11.5)
Net debt
Dividends from JVs
6.1
8.1
2.0
7.8
Net debt / LTM pro forma EBITDA-S
568.5
40.9
122.7
100.5
(22.2)
1.7x
1.1x
(0.6)x
Movement in working capital
(5.9)
(4.6)
1.2
(2.9)
■
Operating capex
(9.8)
(12.1)
(2.3)
(12.2)
■
Free cash flow
52.3
68.0
15.7
71.6
Productivity & growth capex
(73.6)
(41.9)
31.8
(27.1)
Loan repayments from
1.9
1.9
investments
Disposals of PPE
0.3
0.3
.
Net cash flow before
financing, tax & dividends
(21.0)
28.3
49.3
Cash conversion ratio
(1)
74%
75%
44.5
79%
☐
■
Pro forma net leverage has decreased from 1.7x in June to 1.1x
Free cash flow generation of 75%, with increased portion of JV
contribution and strong start to citrus export season (working
capital) impacting the overall conversion ratio
JV dividends has exceeded prospectus, but % distribution has
reduced due to strong African Blue H2 outcome, and cash retained
in African Blue to fund growth
Operating capex in line with prospectus forecast of $12.2m
Growth capex includes Tomato glasshouse (complete), Berries
expansion (including new Berry growth program) and Pike Creek
citrus farm purchase (not forecasted). Increase from prospectus
forecast also due to timing of payments from FY15 into FY16.
China funding to occur from Q1FY17 - $6.8m accrued at June
Note:
(1) Cash conversion ratio is Free Cash Flow/EBITDA before SGARA
(2) Pro forma balance sheet post completion of the IPO
costa
fresh is our passion
◉
Strong balance sheet for future growth in conjunction with existing
debt facilities
17View entire presentation