2013 Full Year Results - Analyst Briefing. 21 st August 2013



Similar documents
CROSS RELEASE PXUPA ASX RELEASE

Confirmation Code:

Results PostNL Q1 2015

How To Profit From A Profit From The Year

Significant reduction in net loss

Second Quarter and First Half 2015 Trading Update

Tabcorp Holdings Limited 2011/12

How To Profit From Trailer Production

TABCORP HALF YEAR RESULTS PRESENTATION

Goldman Sachs European Financials Conference Improving growth and profitability in life insurance. Bruno Pfister, Group CEO Berlin, 11 June 2008

Results Announcement for the half year ending 31 December Centuria Capital Limited Presentation to Investors and Analysts

NOMAD FOODS LIMITED ANNOUNCES FINANCIAL RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 2016

NN GROUP FINANCIAL SUPPLEMENT 1Q2016

Results PostNL Q3 2014

Organic Growth and Strategic Acquisitions. Delivered record 66 million of validated cost savings to our customers

TRADING STATEMENT FINANCIAL YEAR 2014/15

Recall Holdings Limited 31 December 2013 Trading Update

EMPRESARIA GROUP PLC

SAF-HOLLAND Annual Financial Statements Detlef Borghardt, CEO Wilfried Trepels, CFO. March 14, 2013

NN GROUP FINANCIAL SUPPLEMENT 4Q2014

Verifone Reports Results for the Second Quarter of Fiscal 2016

Key performance indicators

H RESULTS INVESTOR PRESENTATION

Management s Discussion and Analysis

Net interest-bearing debt at 30 June 2015 was DKK 560 million (30 June 2014: DKK 595 million).

Imtech publishes first quarter 2013 results

APPENDIX 4E ANNUAL REPORT THORN GROUP LIMITED ACN YEAR ENDED 31 MARCH Page 1 of 7

For personal use only

2015 Quarterly Report II

FURTHER PROFIT GROWTH IN FIRST-HALF 2015

GrandVision reports Revenue growth of 13.8% and EPS growth of 31.7%

Ludwigshafen, February 25, 2014

INVESTOR CALL RESULTS OF THE FISCAL YEAR 2014/15

RHI AG. May 12, 2016

For personal use only

THE INTERNATIONAL PROPERTY SPECIALIST. Analyst Conference. 26 March 2007

Grontmij N.V. Analyst presentation. Financial results Q April 2014

WELCOME! Introduction. Celebrating. &PrimeRevenue. PrimeRevenue Hong Kong PrimeRevenue, Inc.

Brookfield financial Review q2 2010

wellcom RESULTS FOR THE HALF YEAR ENDING 31 DECEMBER 2014

Third quarter results as of December 31, Investor presentation

NEWS RELEASE 16 July Wolseley plc Pre-Close Period Trading Statement for the eleven months ended 30 June 2008

Europe: Growth of +7.8% in Recurring Operating Income France: New half of improved profitability

Go Further 1Q 2015 FIXED INCOME REVIEW APRIL 28, 2015

FY2010 Results Presentation. 23 March 2011

Disclaimer. No offer of securities This presentation does not constitute an offer to sell or the solicitation of an offer to buy any securities.

Financial Results Q Jacques Purnode, Chief Finance Officer

DATA GROUP LTD. ANNOUNCES SECOND QUARTER FINANCIAL RESULTS FOR 2015

Q2 and H FINANCIAL RESULTS. 29 August 2014

Altus Group Reports First Quarter Financial Results for 2015

Halma has a very long record of growing its dividend, increasing it by 5% or more for every one of the last 35 years.

Release no Report on first quarter 2014 To NASDAQ OMX Nordic Exchange Copenhagen A/S

Sportingbet Plc. Sportingbet Plc, a leading online sports betting and gaming group, announces its results for the half year ended 31 January 2012.

FINANCIAL REPORT H1 2014

Investor Presentation 2010 Financial Results Full Year ended 30 June. Rebecca Norton, Chief Financial Officer

Vaughan Bowen, MD/CEO

VOLEX INTERIM RESULTS TO OCTOBER Christoph Eisenhardt, CEO Nick Parker, CFO November 2014

Investor Presentation. April 2014

ON TRACK TO MEET FULL YEAR EXPECTATIONS. Overview. Strategic Highlights. Alison Cooper, Chief Executive, commented

RESULTS OF OPERATIONS

UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED JUNE 30, 2015

Report on the nine-month period ended July 31, 2004 WKN: ISIN: DE

MADE TO TRADE. Media-Saturn Group Online Strategy

2016 Interim Results Presentation 24 November 2015

H Results. 12 August 2015

Ahlers AG, Herford. ISIN DE and DE INTERIM REPORT

Q2 / H results. Investor Presentation 30 July 2015

MMS Group FY15 Results Presentation. August 2015

OPTION REPORTS FULL YEAR 2013 RESULTS

Measuring performance Update to Insurance Key Performance Indicators

IAG delivers sound underlying improvement in first half

Group sales stable on a currency-neutral basis Results significantly impacted by negative currency effects adidas Group confirms full year guidance

Sustainable delivery. Q4 & FY 2014 Results Update February February 2015

2014 Annual General Meeting. 23 October 2014

Focus on fleet customers SAF-HOLLAND Annual Financial Statements 2013

Hitachi Announces Progress of 2015 Mid-term Management Plan

Update following the publication of the Bank of England Stress Test. 16 December 2014

For the year ended: 31 Mar 31 Mar (million ) Change Net sales % Gross profit %

PRESS RELEASE. Indesit Company s Board of Directors examines the results for 2 nd quarter 2012 and approves the 1 st half management report

Q1 RESULTS APRIL Harald Wilhelm I Chief Financial Officer

Frequently Asked Questions Q3 2006

Postmedia Network Canada Corp. Q2 F2012 Investor and Analyst Conference Call. April 12, 2012

Focus on fleet customers SAF-HOLLAND 1st half-year results 2014

For personal use only

2013 Third Quarter Review October 25,

HSBC BANK CANADA FIRST QUARTER 2014 RESULTS

Earnings Conference Call Q Update Wednesday, May 25 th 2016

Consolidated Interim Report

Standard Chartered today releases its Interim Management Statement for the third quarter of 2015.

WINCOR NIXDORF ANALYST CONFERENCE CALL April 23, 2015

Q1 Trading Update, FY 2011

Global Supply. 17 November 2011

FORACO INTERNATIONAL REPORTS Q3 2014

EUROPE S LEADING ONLINE FASHION DESTINATION Q Earnings Call 12 November 2015

Fairpoint Group plc. Interim Results for the six months ended 30 June 2011

wellcom RESULTS FOR THE HALF YEAR ENDING 31 DECEMBER 2015

PRESS RELEASE Paris, February 11, 2016

Full year results. March 2012

Presentation annual results 2013

For personal use only. DIGITAL PERFORMANCE GROUP Annual General Meeting 29 November 2013

Transcription:

2013 Full Year Results - Analyst Briefing 21 st August 2013

Important notice PaperlinX Ltd and its related entities and each of their respective directors, officers and agents (all, PaperlinX ) have prepared the information contained in this document in good faith and have attempted to ensure that it is accurate at the time of preparation. However, no warranty is made as to the accuracy or reliability of any statements, estimates or opinions or other information contained in this document (any of which may change without notice) and, to the maximum extent permitted by law, PaperlinX disclaims all liability and responsibility for any direct or indirect loss or damage which may be suffered by any recipient through relying on anything contained in or omitted from this document. Certain statements in this release relate to the future, including forward looking statements relating to PaperlinX s financial position and strategy. These forward looking statements involve known and unknown risks, uncertainties, assumptions and other important factors that could cause the actual results, performance or achievements of PaperlinX to be materially different from the future results, performance or achievements expressed or implied by such statements. Neither PaperlinX nor any other person gives any representation, assurance or guarantee that the occurrence of the events expressed or implied in any forward looking statements in this document will actually occur and you are cautioned not to place undue reliance on such forward looking statements. Subject to any continuing obligations under applicable law or any relevant listing rules of the ASX, PaperlinX disclaims any obligation or undertaking to disseminate any updates or revisions to any forward looking statements made in this presentation to reflect any change in expectations in relation thereto or any change in events, conditions or circumstances on which any such statement is based. PaperlinX financial results are reported under International Financial Reporting Standards (IFRS). This presentation also includes certain non-ifrs measures including underlying statutory profit / (loss) after tax, underlying Earnings Before Interest and Tax (EBIT), continuing underlying EBIT, discontinued underlying EBIT and constant currency. These measures are presented to enable understanding of the underlying performance of the Company without non-trading items. Non-IFRS measures have not been subject to audit or review. The non-ifrs measures used throughout this document are defined in the appendix. 2

Overview Turnaround strategy progressing, with significant restructuring initiatives undertaken, particularly in Europe anticipated recurring cost savings of $35-40m from FY14 total FTE reduced by 11.8% across the Group for FY13 (4,600 to 4,000) Funding in place: extension of lending arrangements in Europe and New Zealand and new facilities implemented in Europe to assist liquidity and improve flexibility Initiatives to grow diversified products progressing. Realigned business structures to enable a focus on packaging and sign & display/vts Trading conditions extremely challenging. As expected, results reflect a continuation of a fall in volumes in major markets, and pricing in key markets reflects strong competition due to weak demand Key markets in Benelux, Germany and UK delivered unsatisfactory results and we are continuing to take steps to improve performance. Delivered strong performances in Canada, Australia and New Zealand In order to unlock value for both ordinary shareholders and hybrid security holders, the Company has been exploring the possibility of a transaction, such as a potential share swap, between the Company and the PaperlinX SPS Trust. 3 3

Financial year results summary Statutory loss after tax of $90.2m ($266.7m loss pcp) Improvement of Continuing Underlying EBIT (1) loss of $21.4m ($27.2m loss pcp) Continuing Underlying EBIT loss of $7.7m for 2H FY13 ($17.6m loss pcp) This is due to significantly improved results in Australia, Canada and New Zealand Significant charges include Restructuring post tax of $26.0m Impairment of $25.1m relating to non-current European assets (reported 1H) Net debt reduced by 17% from $148m to $123m through improved working capital and asset sales, offset partially by trading losses and restructuring costs Net working capital (2) has improved by 9.2% since Dec 12 reflecting continued focus on inventory levels (1) Non-IFRS measure (2) In constant currency, which is non-ifrs measure 4

Financial results

Financial summary Jun 13 Jun 12 % change Sales revenue - continuing $m 2,778 3,243 (14) Continuing sales revenue - constant $m 2,863 3,243 (12) currency (1) Continuing underlying EBIT (1) $m (21.4) (27.2) 21 Continuing statutory loss after tax $m (91.6) (187.4) 51 Discontinued statutory profit/(loss) after tax (2) $m 1.4 (79.3) n/m Statutory loss after tax $m (90.2) (266.7) 66 Net working capital - continuing $m 504 479 (5) Net operating cashflow $m (42) (62) 32 Net debt $m 123 148 17 Net tangible assets $m 251 312 (19) Gross profit / sales - continuing % 19.6 19.2 40 bpts Expense / sales - continuing % 20.7 20.2 50 bpts (1) Non-IFRS measure (2) Discontinued operations reflect the US and Italy operations sold in FY12, the South Africa, Croatia, Hungary, Serbia, Slovakia and Slovenia operations sold in FY13 and the closure costs associated with Tas Paper operations, including the remaining remediation costs and realisation on asset sales. 6 6

Cash flow $m 1H FY13 2H FY13 Jun 13 Jun 12 Operating cash flow excl working capital (20) (45) (65) (49) Working capital movement (41) 64 23 (13) Operating cash flow (61) 19 (42) (62) Capital expenditure (7) (5) (12) (14) Proceeds from sale of assets & businesses sales 87 11 98 (4) Borrowing costs paid (0) (1) (1) (0) Tas Paper closure (5) 2 (3) (6) Currency option & CF hedges - - - 39 Net cash flow on a net debt basis 14 25 39 (48) Negative operating cash flow excluding working capital, reflects poor trading results, mainly in Europe, partially offset by positive inflows in other regions. Included is $28.6m restructuring cost outflow. Improved working capital management in 2H, against a broader market backdrop of limited supplier credit insurance 8 8

$ mils Debt summary 300 297 228 211 200 172 148 123 100 0 2011 2012 2013 Gross Debt Net Debt Net debt reduced Proceeds of asset sales have been used to accelerate restructuring programmes in Europe 9

Debt & interest expense Debt as at Jun 13 Dec 12 June 12 Jun 13 v Jun 12 % change Gross debt $m 211 241 228 (7) Cash $m 88 102 80 10 Net debt $m 123 139 148 (17) Avg daily gross debt $m 241 252 400 Interest expense Jun 13 June 12 % change Cash net interest on bank debt $m 11.0 16.5 34 Non-cash interest $m 1.3 1.8 25 Net interest expense $m 12.3 18.3 33 J u n 1 Average daily debt is higher than end of month positions due to fluctuations in working capital Reduced gross debt by $17m compared to pcp Cash interest was at the lower of end of our forecast Net interest expense on bank debt is estimated at $12.5-14.5m for FY14 10

Funding update Extension and introduction of new funding facilities UK facility extended to May 2015, no other material changes UK / Netherlands facility amended to provide flexibility, no other material changes New facilities in Continental Europe increasing liquidity and lending flexibility in Germany, Poland, Austria, Denmark & Czech Republic New Zealand facility extended to July 2017 on favourable terms and pricing Defined benefit pensions plan deficit, primarily in the UK, increased by $20m to $126m, with the majority of the increase in 1H. Cash commitments for FY14 are largely in line with prior year. 11

A$mils Facilities profile 350 300 Maturity by financial year 250 200 150 100 50 0 2014 2015 2016 2017 2018 Current Profile at 21 Aug 2013 Primary funding facilities are approximately $443m Facilities are regionally based Weighted average life of working capital facilities is 2.0 years 12

Regional Update

m m Europe 2000 1500 1000 500 0 10 0-10 -20-30 2012 2013 Continuing Discontinued Revenue Underlying EBIT (1) 2012 2013 Continuing Discontinued (2) Continuing operations: Underlying EBIT (1) loss 27.3m ( 17.8m loss pcp) Continuing revenue down 12% in local currency - due to market decline in paper, and loss of market anticipated due to significant sales force restructuring Trading conditions in key markets still remain weak, particularly UK, Benelux and Germany Restructuring continued 12% (400 FTE) reduction, with full benefits flowing to FY14. Post year end further reductions of 95 FTE Sign & Display/VTS sales down slightly due to impact of retail downturn and a shift in focus to more profitable segments Acquisition of Cadorit business in Sweden under the management of Danish VTS business Packaging sales exhibited strong organic growth in UK, Poland and Spain, partially offset by declines in established markets of Benelux and Denmark (1) Non-IFRS measure (2) Discontinued operations reflect the Italy operations sold in FY12 and the South Africa, Croatia, Hungary, Serbia, Slovakia and Slovenia operations sold in FY13 14 14

Progress - Europe Pan Europe initiatives Consolidated company brands into one brand all European operating companies branded PaperlinX from 1 July simplifies complexity for customers, eliminates duplication of costs, and drives culture change Consolidated multiple operating companies into a single face to market in Benelux and UK, eliminating duplication of costs and inventories and targeting improved customer service In UK & Europe, country-based business units are being re-aligned to product-based divisions to channel focus and capital into growth areas, and change cost base in areas of structural decline. Removes borders/limitations. Structure will be effective 1 January 2014 Commercial Print Packaging Visual Technology Solutions (Sign and Display) New European paper procurement strategy to use mill brands and reduce proprietary brands has improved marketing effectiveness, lowered inventory. Launched new online indent desk in UK and extended into Europe in June 15

Progress Europe UK and Ireland Consolidation of UK operations progressing and as of 1 July, all branded PaperlinX Logistics operation reviews in progress Integration of UK commercial print sales force completed new customer-centric unified account management approach with one point of contact for entire product portfolio Launched new bespoke printers webstore white label storefront printers can add to their website that offers PaperlinX products Car Wrap Club expanded 16

Progress Europe Benelux Four trading brands now consolidated under the PaperlinX brand effective 1 July and integrated across Netherlands and Belgium New management appointments have been made, customer facing functions have been redesigned and new ERP system implementation on track Viability of envelope manufacturing business in Netherlands under analysis Current initiatives being implemented will substantially reduce losses in FY14 17

Progress - Europe Germany Market showing more weakness in H2 FY13, intensifying competitive pressures We have evaluated both fix and sell options for the German business in conjunction with an advisory firm, and have decided to retain the business, raise liquidity and drive additional restructuring to reduce its losses Comprehensive restructuring of both sales force and logistics has been implemented in H2 FY13. 18

C$m C$m Canada 480 450 420 390 360 16 12 8 4 0 2012 2013 Continuing Discontinued Revenue Underlying EBIT (1) Continuing operations: 2012 2013 Continuing Discontinued (2) (1) Non-IFRS measure First full year of trading as Canadian operations only, following sale of US businesses in 2012 Underlying EBIT (1) of C$13.6m vs C$8.4m pcp Continuing revenue down 8% in local currency - continued market share gains in multiple regions against contracting market demand and shifting commercial landscape Trading EBIT / Sales ratio increased to 3.3% from 1.8% pcp Results improved due to increased margin management, pricing stability and reducing costs Restructuring in H2 FY13 reduced by 50 FTEs with full benefits in FY14 Working capital improvement via inventory control and stabilising debtor position Roll-out of new telecoms system enabling call re-routing across customer service centres (2) Discontinued operations reflect the US operations sold in FY12 19 19

Progress - Canada Investment into strategic supply partnerships producing immediate market share opportunities, notably within Graphic Arts Consumables Paper product introductions creating core growth opportunities Growth within Sign & Display and Industrial Packaging expected through ongoing strategies Infrastructure initiatives identified to further enhance logistics excellence Continued core growth within non-commercial print activity including reseller and retail platforms Balanced product strategy enhances product mix while satisfying supplier s strategic initiatives 20

A$m A$m Australia, New Zealand, Asia 500 450 400 350 300 250 200 15 12 9 6 2012 2013 Revenue Underlying EBIT (1) Underlying EBIT (1) of $13.0m vs $10.9m pcp Extremely tough trading conditions Strong margin and expense control in Australia and New Zealand more than offset volume shortfall Asian market saw a significant drop in demand Will continue to align business and costs to size of markets reduction of 54 FTE Diversified segment growing (Sign & Display and packaging) with total margin increasing by 29%, off a low base Established team in Shanghai, China to focus on sales and global procurement 3 0 2012 2013 (1) Non-IFRS measure 21 21

Progress - ANZA Continued focus on developing the packaging businesses Canterbury Packaging acquisition in NZ performing in line with budget Dedicated team members recruited to develop packaging product range and cross sell to existing and new customers in Australia, NZ and Asia Continuing to drive and reap benefits of the move to one operating company Spicers across all territories Xpress van initiative reporting strong successes in multiple locations in ANZA Online solutions gathering significant momentum, with the scope for E- commerce now enhanced with new app based internal and external interaction (the Virtual merchant) Cost alignment strategies continuing to deliver much needed support to declining core revenues, with first Distribution Centre right-sizing in Western Australia complete Expansion of the Asian network to include China will provide local trading revenues and add value to wider PPX global network with procurement services 22

Diversified Update

Diversified progress Packaging 7.7% total sales Transit packaging focus High growth potential over long-term Significant selling opportunity to existing print customer base in addition to new sectors Sign and Display (Visual Technology Solutions/VTS) 11.6% of total sales Tough market conditions continue particularly in in-store retail Opportunities in developing sectors such as vehicle wrapping the Car Wrap Club in Europe Display market typically underperforms relative to GDP growth Signage market expected to outperform GDP growth 24

Diversified highlights 500 Europe ( m) 80 Canada (CAD$m) 40 ANZA (A$m) 400 60 30 300 200 2012 2013 40 2012 2013 20 2012 2013 100 20 10 0 Revenue Margin 0 Revenue Margin 0 Revenue Margin Continuing: Diversified GM / total GM increased to 32.7% from 29.4% pcp Total diversified sales decreased in constant currency (1) by 3% Europe: Diversified GM increased by 2.4% due primarily to growth in packaging Canada: Diversified GM decreased by 11% due to a narrowed product portfolio to concentrate on higher margin products. ANZA: Diversified GM increased by 29% with growth predominantly from Sign & Display, and packaging improved off a low base with acquisition of Canterbury Packaging in New Zealand in FY13 25 (1) Non-IFRS measure

Capital Structure Update

Capital Structure Update Working committee convened in Nov 2012 Having reviewed a number of alternatives, and are now exploring a potential scrip-based merger between the Company and the PaperlinX SPS Trust Preliminary discussions have been held with The Trust Company (responsible entity) No formal proposal has been put to any hybrid holders Moelis & Company has been appointed as advisors 27 27

Summary & Outlook FY13 has been a difficult year and trading conditions remain challenging Successfully delivered turnaround initiatives anticipated recurring cost savings of $35-40m from FY14 total FTE reduced by 11.8% across the Group for FY13 (4,600 to 4,000) We are pleased to reconfirm our February guidance that the business will be marginally profitable (underlying EBIT level) in FY14 flowing from: Cost benefits from restructuring implemented FY13 and restructuring announced in FY13 but achieved in FY14 Margin improvements from diversified products Further cost reduction initiatives will be rolled in FY14 Opportunities to further reduce the cost base are realistic e.g. currently evaluating logistics cost to service across Europe Continued focus on working capital initiatives to release cash Andrew Price to remain in Europe in an executive role for a further period 28

Questions

Appendix

Non-IFRS measures PaperlinX financial results are reported under International Financial Reporting Standards (IFRS). This presentation also includes certain non-ifrs measures including underlying statutory profit / (loss) after tax and underlying earnings before interest and tax. These measures are presented to enable understanding of the underlying performance of the Company without non-trading items. Non-IFRS measures have not been subject to audit or review. The non-ifrs measure used throughout the document are: Underlying statutory profit / (loss) after tax: Statutory profit / (loss) after tax before impairment of non-current assets, loss on sale of controlled entities, restructuring costs, write back of provisions relating to the discontinued Tasmanian operations and, in the pcp, valuation gain / (loss) on currency option. Underlying Earnings Before Interest and Tax (EBIT): Underlying statutory profit / (loss) before interest and tax. Continuing Underlying EBIT: Underlying statutory profit / (loss) before interest and tax for the continuing operations. Discontinued Underlying EBIT: Underlying statutory profit / (loss) before interest and tax for the discontinued operations. Constant currency: Throughout this presentation, constant currency assumes current and prior period earnings of foreign operations are translated at prior year exchange rates. 31

Frequency Rate Safety Performance 12 10 Employee Lost Time Injury & Medically Treated Injury Frequency Rates Rolling 12-month average (injuries per million hours worked) LTIFR MTIFR 8 6 4 2 0 Jun-09 Jun-10 Jun-11 Jun-12 Jun-13 The Lost Time Injury Frequency Rate decreased 6% from 3.4 at June 2012 to 3.2 at June 2013 and the Medically Treated Injury Frequency Rate decreased 22% from 5.9 at June 2012 to 4.6 at June 2013. The number of Lost Time Injuries was 23% fewer than the pcp. 32 32

A$ mils Scorecard 22.0% Gross profit % 22.0% Expense / sales % 20.7% 20.7% 20.0% 19.6% 19.6% 19.5% 19.2% 19.6% 19.6% 20.0% 19.4% 19.6% 20.0% 20.2% 18.0% 18.0% 16.0% 2011 2012 2013 Group Continuing 16.0% 2011 2012 2013 Group Continuing 600 Net working capital - constant currency (1) 525 522.1 522.4 479.0 479.0 473.5 473.4 450 375 300 Jun-12 Dec 12 Jun 13 (1) Non-IFRS measure Group Continuing 33 33

Continuing underlying EBIT variances FY12 v FY13 AUD 'm 0.0 (25.0) (27.2) 4.8 (21.4) (50.0) (75.0) (49.0) 3.3 46.7 (100.0) Continuing operations Jun 13 Jun 12 Underlying EBIT (1) Europe A$m (34.3) (23.6) Canada A$m 13.2 8.3 ANZA A$m 13.0 10.9 Unallocated A$m (13.3) (22.8) Total A$m (21.4) (27.2) (1) Non-IFRS measure 34

Results summary in local currency Continuing operations Jun 13 Jun 12 % change Revenue: Europe m 1,553.2 1,758.5 (12) Canada C$m 414.1 447.7 (8) ANZA A$m 426.6 472.2 (10) Unallocated A$m - - - Total A$m 2,777.9 3,243.2 (14) Underlying EBIT (1) : Europe m (27.3) (17.8) (53) Canada C$m 13.7 8.5 61 ANZA A$m 13.0 10.9 19 Unallocated A$m (13.3) (22.8) 42 Total A$m (21.4) (27.2) 21 Restructuring charges (pre-tax): Europe m (17.0) (18.0) 5 Canada C$m (1.7) (1.5) (12) ANZA A$m (3.0) (0.8) (274) Unallocated A$m (0.5) (3.3) 85 Total A$m (26.5) (29.4) 10 (1) Non-IFRS measure 35

Europe results Jun 13 June 12 Total (1) Total (1) % change Sales revenue m 1,553 1,759 (12) Underlying EBIT (2) m (27.3) (17.8) (53) Underlying EBIT / sales revenue (2) % (1.8) (1.0) (70) bpts Expense / sales revenue % 21.1 20.3 (80) bpts Avg. working capital / sales revenue % 19.0 16.5 (250) bpts Diversified revenue m 386 389 (1) Diversified margin m 109 107 2 Diversified margin / total margin % 44 38 620 bpts (1) Continuing business only, excludes divested businesses (2) Non-IFRS measure 36 36

Canada results (1) Jun 13 Jun 12 Total (2) Total (2) % change Sales revenue C$ 414 448 (8) Underlying EBIT (3) C$ 13.7 8.5 61 Underlying EBIT / sales revenue (3) % 3.3 1.9 140 bpts Expense / sales revenue % 17.1 17.1 10 bpts Average working capital / sales revenue % 12.6 13.2 70 bpts Diversified revenue C$ 50.6 60.3 (16) Diversified margin C$ 10.5 11.8 (11) Diversified margin / total margin % 12.3 13.6 (130) bpts (1) Previously North America (2) Continuing business only, excludes divested businesses (3) Non-IFRS measure 37 37

Australia, New Zealand and Asia results Jun 13 Jun 12 Total Total % change Sales revenue A$m 427 472 (10) Underlying EBIT (1) A$m 13.0 10.9 19 Underlying EBIT / sales revenue (1) % 3.1 2.3 70 bpts Expense / sales revenue % 19.0 18.3 (70) bpts Average working capital / sales revenue % 22.3 21.3 (100) bpts Diversified revenue A$m 36.5 32.6 12 Diversified margin A$m 10.2 7.9 29 Diversified margin / total margin % 11.3 8.7 260 bpts (1) Non-IFRS measure 38 38

Unallocated results Unallocated $m Jun 13 Jun 12 Corporate and Other (11.5) (16.4) Other net finance costs (1.8) (6.4) Significant items (0.5) 0.7 Statutory EBIT (13.8) (22.1) 39 39