Vallourec Second Quarter 2024 Results


Meudon (France), July 26th, 2024

Vallourec, a world leader in premium tubular solutions, announces today its results for the second quarter 2024. The Board of Directors of Vallourec SA, meeting on July 25th 2024, approved the Group's second quarter 2024 Consolidated Financial Statements.

Second Quarter 2024 Results

  • Q2 2024 EBITDA of €215m was moderately down sequentially, as expected
  • Q2 2024 results reflect strong QoQ recovery in international Tubes volumes, more than offset by weaker US Tubes prices and volumes
  • Several significant initiatives underway to realize full earnings potential in Brazil
  • International OCTG demand remains at a healthy level and pricing remains strong
  • Net debt reduction remains ahead of plan; further reduced to €364 million
  • Expect further total cash generation in H2 2024, to be allocated predominantly to shareholder returns in 2025 at the latesta

HIGHLIGHTS

Second Quarter 2024 Results

  • Group EBITDA of €215 million (down €20m QoQ) with EBITDA margin of 20%
    • Tubes EBITDA per tonne of €599, above €550 for the seventh straight quarter despite reduced US pricing
    • Tubes EBITDA of €210 million down 4% sequentially and 36% year over year
    • Mine & Forest EBITDA of €15 million down 49% sequentially and 69% year over year due to lower realized prices and lower volumes year over year
  • Adjusted free cash flow €81 million; total cash generation €41 million
  • Deleveraging remains ahead of plan: net debt declined €121 million sequentially to €364 million

Third Quarter 2024 Outlookb

  • Group EBITDA to decline versus Q2 due to lower overall Tubes volumes and reduced US Tubes pricing
  • Expect positive total cash generation and further net debt reduction versus the Q2 2024 level

Full Year 2024 Outlook

  • Group EBITDA expected to range between €800 – €850 million due to lower US prices
  • Expect positive total cash generation and further net debt reduction versus the Q2 2024 level

Philippe Guillemot, Chairman of the Board of Directors and Chief Executive Officer, declared:

“Our second-quarter results continued to reflect Vallourec’s significant transformation into a more profitable, resilient and cash-generative company. Our Tubes EBITDA margin exceeded 20% for the fifth time in the last six quarters despite significantly weaker market conditions in the US versus early 2023. In addition, our total cash generation was positive for the seventh consecutive quarter, enabling us to remain ahead of plan in terms of net debt reduction.

“We are convinced that there remain significant opportunities to improve our Tubes returns independent of overall OCTG market conditions. In particular, we have several initiatives underway to drive our Brazilian Tubes operations towards best-in-class levels of efficiency and profitability. Today, we announce our plan to close our oldest rolling mill, the Barreiro Plug millc, which will save on cost and capex without sacrificing future volume upside. We are further reducing operating complexity and costs at our remaining operations with the goal of improving Brazilian Tubes cost per tonne by over €150 by year-end 2025. We also believe that this asset base retains the potential to deliver over 100,000 tonnes of incremental premium volume as we capitalize on future demand and improve our production efficiency. d

“Also in Brazil, we recently announced that we have obtained the necessary approvals from the state environmental authority (COPAM) and federal mining regulator (ANM) to progress the mine’s Phase 1 extension project. This project, expected to start in late 2024, will extend the iron ore mine’s life, improve its reserve quality, and enhance its profitability. We also are engaging with the relevant parties to progress the Phase 2 extension, which is still slated for startup in 2027.

“International OCTG market dynamics remain strong. Over the past several months, Vallourec has been awarded several contracts in the Middle East, Brazil and Africa to deliver premium tubular solutions to top global customers over the coming years. Additionally, customer tendering activity remains high, and we are confident in our ability to win attractive new business in the coming months. Our pricing for new orders remains at a healthy level, in line with strong global drilling activity levels.

“In the US market, OCTG prices have remained pressured by weaker than expected demand in 2024. We have remained disciplined in our pricing strategy and have taken action to offset these price headwinds via reduced staffing and sourcing costs. We see medium-term upside to demand as operators seek to maintain their currently-high level of oil and gas production in the years ahead.

“With our balance sheet refinancing completed and our net debt level now within our target leverage range, we are in a resilient position for any market environment. We expect further total cash generation in the second half of 2024, which will be predominantly allocated to shareholder returns in 2025 at the latest. e

Key Quarterly Data


 


 

in € million, unless noted Q2 2024 Q1 2024 Q2 2023 QoQ chg. YoY chg.
Tubes volume sold (k tonnes) 351 292 396 59 (46)
Iron ore volume sold (m tonnes) 1.4 1.4 1.9 0.0 (0.5)
Group revenues 1,085 990 1,358 95 (273)
Group EBITDA 215 235 374 (20) (159)
(as a % of revenue) 19.8% 23.7% 27.5% (3.9) pp (7.7) pp
Operating income (loss) 100 174 258 (74) (158)
Net income, Group share 111 105 159 6 (48)
Adj. free cash flow 81 172 174 (91) (93)
Total cash generation 41 102 118 (61) (77)
Net debt 364 485 868 (121) (504)

CONSOLIDATED RESULTS ANALYSIS


 

Second Quarter Results Analysis

In Q2 2024, Vallourec recorded revenues of €1,085 million, down (20%) year over year, which was also (20%) at constant exchange rates. The decrease in Group revenues reflects:

  • (12%) volume decrease mainly driven by the closure of the European rolling mills and decreased volume sold in North America
  • (7%) price/mix effect
  • (1%) Mine & Forest effect
  • (0.3%) currency effect

EBITDA amounted to €215 million, or 19.8% of revenues, compared to €374 million (27.5% of revenues) in Q2 2023. The decrease was largely driven by lower average selling prices in Tubes in North America, partially offset by improved Tubes results outside of North America due to higher market pricing and the benefits of the New Vallourec plan.

Operating income was €100 million, compared to €258 million in Q2 2023. Operating income was burdened by (€65) million of asset disposals, restructuring costs and non-recurring items, largely due to costs related to the closure of Vallourec’s German operations.

Financial income (loss) was positive at €57 million, compared to (€24) million in Q2 2023. Net interest income in Q2 2024 was €37 million compared to (€28) million in Q2 2023. Vallourec’s balance sheet refinancing had a net positive impact of approximately €70 million mainly related to the reversal of fair value accounting on the 2026 senior notes and State-guaranteed loan (PGE), of which €44 million impacted interest income.

Income tax amounted to (€40) million compared to (€70) million in Q2 2023.

This resulted in positive net income, Group share, of €111 million, compared to €159 million in Q2 2023.

Earnings per diluted share was €0.46 versus €0.67 in Q2 2023, reflecting the above changes in net income as well as an increase in potentially dilutive shares largely related to the Company’s outstanding warrants, which are accounted for using the treasury share method.

First Half Results Analysis

In H1 2024, Vallourec recorded revenues of €2,075 million, down (23%) year over year, which was also (23%) at constant exchange rates. The decrease in Group revenues reflects:

  • (22%) volume decrease mainly driven by the decrease in Industry volumes following the closure of the European rolling mills and by lower volumes in Oil & Gas Tubes in North America
  • 0.4% price/mix effect
  • (1%) Mine and Forest effect
  • (0.1%) currency effect

EBITDA amounted to €450 million, or 21.7% of revenues, compared to €694 million (25.7% of revenues) in H1 2023. The decrease was largely driven by lower average selling prices in Tubes in North America, partly offset by improved Tubes results outside of North America due to higher market pricing and the benefits of the New Vallourec plan.

Operating income was €273 million, compared to €514 million in H1 2023. Operating income was burdened by (€77) million of asset disposals, restructuring costs and non-recurring items, largely due to costs related to the closure of Vallourec’s German operations.

Financial income (loss) was positive at €37 million, compared to (€70) million in H1 2023. Net interest income in H1 2024 was €23 million compared to (€54) million in H1 2023. Vallourec’s balance sheet refinancing had a net positive impact of approximately €70 million mainly related to the reversal of fair value accounting on the 2026 senior notes and State-guaranteed loan (PGE), of which €44 million impacted interest income.

Income tax amounted to (€86) million compared to (€123) million in H1 2023.

This resulted in positive net income, Group share, of €216 million, compared to €315 million in H1 2023.

Earnings per diluted share was €0.90 versus €1.34 in H1 2023, reflecting the above changes in net income as well as an increase in potentially dilutive shares largely related to the Company’s outstanding warrants, which are accounted for using the treasury share method.

RESULTS ANALYSIS BY SEGMENT

Second Quarter Results Analysis

Tubes: In Q2 2024, Tubes revenues were down 19% year over year due to an 11% reduction in volume sold and a 9% decrease in average selling price. This decrease in volumes was largely attributable to the closure of Vallourec’s German rolling operations as a result of the New Vallourec plan and decreased shipments in North America. Tubes EBITDA decreased from €330 million in Q2 2023 to €210 million Q2 2024 due to lower profitability in North America offset by improvements in the rest of the world due to higher market pricing and the benefits of the New Vallourec plan.

Mine & Forest: In Q2 2024, iron ore production sold was 1.4 million tonnes, a decrease of 0.5 million tonnes year over year. In Q2 2024, Mine & Forest EBITDA reached €15 million, versus €50 million in Q2 2023, reflecting lower sales volumes, realized price, and non-cash forest fair value revaluation effects and higher costs.

First Half Results Analysis

Tubes: In H1 2024, Tubes revenues were down 23% year over year due to a 22% reduction in volume sold. This decrease in shipments was largely attributable to the closure of Vallourec’s German rolling operations as a result of the New Vallourec plan and decreased volume sold in North America. Tubes EBITDA decreased from €609 million in H1 2023 to €430 million H1 2024 due to a decrease in profitability in North America offset by improvement in the rest of the world due to higher market pricing and the benefits of the New Vallourec plan.

Mine & Forest: In H1 2024, iron ore production sold was 2.8 million tonnes, decreasing by 0.6 million tonnes year over year. In H1 2024, Mine & Forest EBITDA reached €46 million, versus €98 million in H1 2023, largely reflecting lower sales volumes, realized price, and non-cash forest fair value revaluation effects and higher costs.

CASH FLOW AND FINANCIAL POSITION

Second Quarter Cash Flow Analysis

In Q2 2024, adjusted operating cash flow was €96 million versus €232 million in Q2 2023. The decrease was attributable to lower EBITDA. Financial cash out in the period included approximately (€10) million of one-time costs related to the balance sheet refinancing.

Adjusted free cash flow was €81 million, versus €174 million in Q2 2023. Lower adjusted operating cash flow was partially offset by reduced capex versus the prior year period.

Total cash generation in Q2 2024 was €41 million, versus €118 million in Q2 2023. The decrease was attributable to lower adjusted free cash flow as well as higher restructuring charges and non-recurring items.

First Half Cash Flow Analysis

In H1 2024, adjusted operating cash flow was €330 million versus €531 million in H1 2023. The decrease was attributable to lower EBITDA, partly offset by reduced financial cash out. Financial cash out in the period included approximately (€10) million of one-time costs related to the balance sheet refinancing.

Adjusted free cash flow was €253 million, versus €368 million in H1 2023. Lower adjusted operating cash flow was partially offset by a release in working capital and lower capex versus the prior year period.

Total cash generation in H1 2024 was €143 million, versus €269 million in H1 2023. The decrease was attributable to lower adjusted free cash flow as well as higher restructuring charges and non-recurring items.

Net Debt and Liquidity

As of June 30, 2024, net debtf stood at €364 million, a significant decrease compared to €868 million on June 30, 2023. Gross debt was €1,082 million, down from €1,724 million on June 30, 2023. Long-term debt was €772 million and short-term debt totaled €310 million. There were €80m of non-cash reductions to net debt in Q2, which included €44 million of fair value adjustments related to the April balance sheet refinancing.

As of June 30, 2024, the liquidity position was very strong at €1,498 million, with €720 million of cash, availability on our revolving credit facility (RCF) of €550 million, and availability on an asset-backed lending facility (ABL) of €228 milliong. Both liquidity facilities were upsized and extended in Vallourec’s April balance sheet refinancing.

THIRD QUARTER AND FULL YEAR 2024 OUTLOOKH

In the third quarter of 2024, based on our assumptions and current market conditions, Vallourec expects:

  • Group EBITDA to decline versus Q2, with:
    • Tubes volumes to decrease sequentially driven by lower US volumes and a Q4-weighted international shipment schedule
    • US Tubes prices to be lower in Q3 versus Q2
    • Iron ore production sold to increase sequentially
  • Total cash generation to be positive and net debt to further decline versus the Q2 2024 level

For the full year 2024, based on our assumptions and current market conditions, Vallourec expects:

  • Group EBITDA to range between €800 – €850 million, driven by:
    • A persistently strong international Tubes market environment, more than offset by lower US Tubes demand and pricing
    • Iron ore production sold of approximately 6 million tonnes, leading to full year EBITDA of approximately €100 millioni
  • Deleveraging to remain ahead of schedule with positive total cash generation positive and further net debt reduction versus the Q2 2024 level

Key items affecting Vallourec’s cash flow in 2024 are as follows:

  • Financial cash out is expected to be approximately (€100) million
  • Tax payments are expected to reflect a low-to-mid 20% cash tax rate relative to reported pre-tax income, down from the previous expectation of a mid-to-high 20% cash tax rate relative to reported pre-tax income
  • Capital expenditures are expected to be less than (€200) million, down from the previous expectation of approximately (€200) million
  • Restructuring charges and non-recurring items are expected to represent a net cash use of approximately (€250) million. This estimate has increased from a previous estimate of a (€200) million cash use and includes offsetting proceeds from minor equipment sales, changes in cash collateral and other cash items.j
  • The potential positive impact of major asset sales continues to be excluded from any cash flow or net debt outlook.

Accounting for the above factors, we expect positive total cash generation in the second half of 2024, allowing us to remain ahead of schedule in our net debt reduction plan.

Information and Forward-Looking Statements

This press release includes forward-looking statements. These forward-looking statements can be identified by the use of forward-looking terminology, including the terms as “believe”, “expect”, “anticipate”, “may”, “assume”, “plan”, “intend”, “will”, “should”, “estimate”, “risk” and or, in each case, their negative, or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts and include statements regarding the Company’s intentions, beliefs or current expectations concerning, among other things, Vallourec’s results of operations, financial condition, liquidity, prospects, growth, strategies and the industries in which they operate. Readers are cautioned that forward-looking statements are not guarantees of future performance and that Vallourec’s or any of its affiliates’ actual results of operations, financial condition and liquidity, and the development of the industries in which they operate may differ materially from those made in or suggested by the forward-looking statements contained in this presentation. In addition, even if Vallourec’s or any of its affiliates’ results of operations, financial condition and liquidity, and the development of the industries in which they operate are consistent with the forward-looking statements contained in this presentation, those results or developments may not be indicative of results or developments in subsequent periods. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. These risks include those developed or identified in the public documents filed by Vallourec with the French Financial Markets Authority (Autorité des marches financiers, or “AMF”), including those listed in the “Risk Factors” section of the Universal Registration Document filed with the AMF on March 14, 2024, under filing number n° D. 24-0113.
Accordingly, readers of this document are cautioned against relying on these forward-looking statements. These forward-looking statements are made as of the date of this document. Vallourec disclaims any intention or obligation to complete, update or revise these forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable laws and regulations. This press release does not constitute any offer to purchase or exchange, nor any solicitation of an offer to sell or exchange securities of Vallourec. or further information, please refer to the website https://www.vallourec.com/en .

Presentation of Q2 2024 Results

Conference call / audio webcast on July 26th at 9:30 am CET

  • Audio webcast replay and slides will be available at:

https://www.vallourec.com/en/investors

About Vallourec

Vallourec is a world leader in premium tubular solutions for the energy markets and for demanding industrial applications such as oil & gas wells in harsh environments, new generation power plants, challenging architectural projects, and high-performance mechanical equipment. Vallourec’s pioneering spirit and cutting edge R&D open new technological frontiers. With close to 14,000 dedicated and passionate employees in more than 20 countries, Vallourec works hand-in-hand with its customers to offer more than just tubes: Vallourec delivers innovative, safe, competitive and smart tubular solutions, to make every project possible.

Listed on Euronext in Paris (ISIN code: FR0013506730, Ticker VK), Vallourec is part of the CAC Mid 60, SBF 120 and Next 150 indices and is eligible for Deferred Settlement Service.

In the United States, Vallourec has established a sponsored Level 1 American Depositary Receipt (ADR) program (ISIN code: US92023R4074, Ticker: VLOWY). Parity between ADR and a Vallourec ordinary share has been set at 5:1.

Financial Calendar

November 15th 2024 Release of Third Quarter and Nine Month 2024 results

For further information, please contact:

Investor relations
Connor Lynagh
Tel: +1 (713) 409-7842
connor.lynagh@vallourec.com
Press relations
Taddeo - Romain Grière
Tel: +33 (0) 7 86 53 17 29 
romain.griere@taddeo.fr

 
Individual shareholders
Toll Free Number (from France): 0 805 65 10 10
actionnaires@vallourec.com

 
 

APPENDICES

The Group’s reporting currency is the euro. All amounts are expressed in millions of euros, unless otherwise specified. Certain numerical figures contained in this document, including financial information and certain operating data, have been subject to rounding adjustments.

Documents accompanying this release:

  • Tubes Sales Volume
  • Mine Sales Volume
  • Foreign Exchange Rates
  • Tubes Revenues by Geographic Region
  • Tubes Revenues by Market
  • Segment Key Performance Indicators (KPIs)
  • Summary Consolidated Income Statement
  • Summary Consolidated Balance Sheet
  • Key Cash Flow Metrics
  • Summary Consolidated Statement of Cash Flows (IFRS)
  • Indebtedness
  • Liquidity
  • Definitions of Non-GAAP Financial Data

Tubes Sales Volume

in thousands of tonnes 2024 2023 YoY chg.
Q1 292 431 (32%)
Q2 351 396 (11%)
Q3 - 343 -
Q4 - 382 -
Total 643 1,552 -

Mine Sales Volume

in millions of tonnes 2024 2023 YoY chg.
Q1 1.4 1.5 (9%)
Q2 1.4 1.9 (25%)
Q3 - 1.8 -
Q4 - 1.7 -
Total 2.8 6.9 -

Foreign Exchange Rates

Average exchange rate Q2 2024 Q1 2024 Q2 2023
EUR / USD 1.08 1.09 1.09
EUR / BRL 5.61 5.38 5.39
USD / BRL 5.22 4.95 4.94

Quarterly Tubes Revenues by Geographic Region

in € million Q2 2024 Q1 2024 Q2 2023 QoQ
% chg.
YoY
% chg.
North America 383 450 663 (15%) (42%)
South America 169 153 229 10% (26%)
Middle East 247 162 157 53% 57%
Europe 48 51 102 (5%) (53%)
Asia 108 68 73 57% 47%
Rest of World 76 48 56 56% 36%
Total Tubes 1,030 932 1,279 11% (19%)

Year-to-Date Tubes Revenues by Geographic Region

in € million H1 2024 H1 2023 YoY
% chg.
North America 833 1,321 (37%)
South America 322 418 (23%)
Middle East 409 269 52%
Europe 99 254 (61%)
Asia 176 127 38%
Rest of World 124 148 (16%)
Total Tubes 1,963 2,537 (23%)

Quarterly Tubes Revenues by Market

in € million Q2 2024 Q1 2024 Q2 2023 QoQ
% chg.
YoY
% chg.
YoY % chg. at Const. FX
Oil & Gas and Petrochemicals 879 762 1,039 15% (15%) (15%)
Industry 100 119 207 (16%) (52%) (51%)
Other 52 51 33 3% 60% 58%
Total Tubes 1,030 932 1,279 11% (19%) (19%)

Year-to-Date Tubes Revenues by Market

in € million H1 2024 H1 2023 YoY
% chg.
YoY % chg. at Const. FX
Oil & Gas and Petrochemicals 1,641 2,060 (20%) (20%)
Industry 219 422 (48%) (48%)
Other 103 55 87% 89%
Total Tubes 1,963 2,537 (23%) (23%)

Quarterly Segment KPIs

    Q2 2024 Q1 2024 Q2 2023 QoQ chg. YoY chg.
Tubes

 

 

 

 
Volume sold* 351 292 396 20% (11%)
Revenue (€m) 1,030 932 1,279 11% (19%)
Average Selling Price (€) 2,937 3,189 3,226 (8%) (9%)
EBITDA (€m) 210 220 330 (4%) (36%)
Capex (€m) 23 46 61 (50%) (63%)
Mine & Forest

 

 

 
Volume sold* 1.4 1.4 1.9 3% (25%)
Revenue (€m) 69 80 93 (13%) (25%)
EBITDA (€m) 15 30 50 (49%) (69%)
Capex (€m) 5 9 5 (37%) 14%
H&O

 
Revenue (€m) 49 45 51 9% (4%)
EBITDA (€m) (13) (13) (5) (2%) nm
Int.

 
Revenue (€m) (64) (67) (65) (5%) (1%)
EBITDA (€m) 2 (2) (1) nm nm
Total

 

 
Revenue (€m) 1,085 990 1,358 10% (20%)
EBITDA (€m) 215 235 374 (9%) (43%)
Capex (€m) 29 56 66 (47%) (56%)
* Volume sold in thousand tonnes for Tubes and in million tonnes for Mine
H&O = Holding & Other, Int. = Intersegment Transactions  
nm = not meaningful          

Year-to-Date Segment KPIs

    H1 2024 H1 2023 YoY chg.
Tubes

 

 

 

 
Volume sold* 643 827 (22%)
Revenue (€m) 1,963 2,537 (23%)
Average Selling Price (€) 3,052 3,066 (0%)
EBITDA (€m) 430 609 (29%)
Capex (€m) 69 106 (35%)
Mine & Forest

 

 

 
Volume sold* 2.8 3.4 (18%)
Revenue (€m) 149 186 (20%)
EBITDA (€m) 46 98 (53%)
Capex (€m) 14 12 14%
H&O

 
Revenue (€m) 93 97 (4%)
EBITDA (€m) (27) (10) nm
Int.

 
Revenue (€m) (130) (123) 6%
EBITDA (€m) 1 (3) nm
Total

 

 
Revenue (€m) 2,075 2,696 (23%)
EBITDA (€m) 450 694 (35%)
Capex (€m) 85 119 (29%)
* Volume sold in thousand tonnes for Tubes and in million tonnes for Mine
H&O = Holding & Other, Int. = Intersegment Transactions
nm = not meaningful      

Quarterly Summary Consolidated Income Statement

€ million, unless noted Q2 2024 Q1 2024 Q2 2023 QoQ chg. YoY chg.
Revenues 1,085 990 1,358 95 (273)
Cost of sales (774) (669) (890) (105) 116
Industrial margin 311 321 468 (10) (157)
(as a % of revenue) 28.6% 32.4% 34.5% (3.8) pp (5.8) pp
Selling, general and administrative expenses (91) (87) (84) (4) (7)
(as a % of revenue) (8.4%) (8.8%) (6.2%) 0.4 pp (2.2) pp
Other (5) 1 (10) (6) 5
EBITDA 215 235 374 (20) (159)
(as a % of revenue) 19.8% 23.7% 27.5% (3.9) pp (7.7) pp
Depreciation of industrial assets (44) (45) (45) 1 1
Amortization and other depreciation (8) (8) (9) (0) 1
Impairment of assets 3 3 (8) (0) 11
Asset disposals, restructuring costs and non-recurring items (65) (11) (55) (54) (10)
Operating income (loss) 100 174 258 (74) (158)
Financial income (loss) 57 (20) (24) 77 81
Pre-tax income (loss) 156 154 234 3 (78)
Income tax (40) (46) (70) 6 30
Share in net income (loss) of equity affiliates 0 1 1 (1) (1)
Net income 116 108 164 8 (48)
Attributable to non-controlling interests 5 3 5 2 0
Net income, Group share 111 105 159 6 (48)
           
Basic earnings per share (€) 0.48 0.46 0.68 0.02 (0.20)
Diluted earnings per share (€) 0.46 0.43 0.67 0.03 (0.21)
           
Basic shares outstanding (millions) 230 230 233 (3)
Diluted shares outstanding (millions) 241 244 236 (3) 5

Year-to-Date Summary Consolidated Income Statement

€ million, unless noted H1 2024 H1 2023 YoY chg.
Revenues 2,075 2,696 (621)
Cost of sales (1,443) (1,816) 373
Industrial margin 631 880 (248)
(as a % of revenue) 30.4% 32.6% (2.2) pp
Selling, general and administrative expenses (178) (163) (15)
(as a % of revenue) (8.6%) (6.0%) (2.6) pp
Other (3) (23) 20
EBITDA 450 694 (244)
(as a % of revenue) 21.7% 25.7% (4.1) pp
Depreciation of industrial assets (89) (85) (4)
Amortization and other depreciation (17) (19) 2
Impairment of assets 6 (8) 13
Asset disposals, restructuring costs and non-recurring items (77) (68) (9)
Operating income (loss) 273 514 (241)
Financial income (loss) 37 (70) 107
Pre-tax income (loss) 310 445 (134)
Income tax (86) (123) 37
Share in net income (loss) of equity affiliates 1 (0) 1
Net income 224 321 (97)
Attributable to non-controlling interests 8 6 2
Net income, Group share 216 315 (99)
       
Basic earnings per share (€) 0.94 1.36 (0.42)
Diluted earnings per share (€) 0.90 1.34 (0.44)
       
Basic shares outstanding (millions) 230 232 (2)
Diluted shares outstanding (millions) 241 236 5

Summary Consolidated Balance Sheet

In € million          
Assets 30-Jun-24 31-Dec-23 Liabilities 30-Jun-24 31-Dec-23
      Equity - Group share 2,311 2,157
Net intangible assets 37 42 Non-controlling interests 77 67
Goodwill 37 40 Total equity 2,388 2,224
Net property, plant and equipment 1,885 1,980 Bank loans and other borrowings 772 1,348
Biological assets 59 70 Lease debt 33 40
Equity affiliates 17 16 Employee benefit commitments 81 102
Other non-current assets 132 159 Deferred taxes 84 83
Deferred taxes 209 209 Provisions and other long-term liabilities 264 317
Total non-current assets 2,375 2,516 Total non-current liabilities 1,234 1,890
Inventories 1,240 1,242 Provisions 181 249
Trade and other receivables 716 756 Overdraft & other short-term borrowings 310 122
Derivatives - assets 22 47 Lease debt 16 17
Other current assets 251 251 Trade payables 817 763
Cash and cash equivalents

 
720

 
900

 
Derivatives - liabilities 103 79
Other current liabilities 278 370
Total current assets 2,949 3,196 Total current liabilities 1,704 1,600
Assets held for sale and discontinued operations 1 1 Liabilities held for sale and discontinued operations
Total assets 5,325 5,713 Total equity and liabilities 5,325 5,713

Quarterly Key Cash Flow Metrics

In € million Q2 2024 Q1 2024 Q2 2023 QoQ chg. YoY chg.
EBITDA 215 235 374 (20) (159)
Non-cash items in EBITDA (0) 10 (21) (10) 21
Financial cash out (65) 5 (61) (70) (4)
Tax payments (54) (15) (60) (39) 6
Adjusted operating cash flow 96 235 232 (139) (136)
Change in working capital 15 (7) 8 22 7
Gross capital expenditure (30) (56) (66) 26 36
Adjusted free cash flow 81 172 174 (91) (93)
Restructuring charges & non-recurring items (71) (67) (59) (4) (12)
Asset disposals & other cash items 31 (3) 3 34 28
Total cash generation 41 102 118 (61) (77)
Non-cash adjustments to net debt 80 (17) 14 96 66
(Increase) decrease in net debt 121 85 132 35 (11)

Year-to-Date Key Cash Flow Metrics

In € million H1 2024 H1 2023 YoY chg.
EBITDA 450 694 (244)
Non-cash items in EBITDA 9 (8) 17
Financial cash out (60) (79) 19
Tax payments (68) (76) 8
Adjusted operating cash flow 330 531 (200)
Change in working capital 8 (44) 52
Gross capital expenditure (85) (119) 34
Adjusted free cash flow 253 368 (115)
Restructuring charges & non-recurring items (138) (106) (32)
Asset disposals & other cash items 28 7 21
Total cash generation 143 269 (126)
Non-cash adjustments to net debt 63 (7) 70
(Increase) decrease in net debt 206 262 (56)

Summary Consolidated Statement of Cash Flows (IFRS)

In € million H1 2024 H1 2023 YoY chg.
Consolidated net income (loss) 224 321 (97)
Net additions to depreciation, amortization and provisions 13 64 (51)
Unrealized gains and losses on changes in fair value 43 1 42
Capital gains and losses on disposals (1) 1 (1)
Share in income (loss) of equity-accounted companies (1) 0 (1)
Other cash flows from operating activities (34) (0) (34)
Cash flow from (used in) operating activities after cost of net debt and taxes 244 386 (142)
Cost of net debt (23) 54 (76)
Tax expense (including deferred taxes) 86 123 (37)
Cash flow from (used in) operating activities before costs of net debt and taxes 308 563 (255)
Interest paid (70) (68) (1)
Tax paid (68) (76) 8
Interest received 18 7 11
Other cash flow on financial income
Cash flow from (used in) operating activities 188 425 (237)
Change in operating working capital in the statement of cash flows 8 (44) 52
Net cash flow from (used in) operating activies (A) 196 381 (185)
Acquisitions of property, plant and equipment and intangible assets (85) (119) 34
Disposals of property, plant and equipment and intangible assets 21 18 3
Impact of acquisitions (changes in consolidation scope) 3 2 1
Impact of disposals (changes in consolidation scope)
Other cash flow from investing activities 0 0 0
Net cash flow from (used in) investing activities (B) (61) (99) 38
Increase or decrease in equity attributable to owners
Dividends paid to non-controlling interests (1) (3) 2
Proceeds from new borrowings 790 41 749
Repayment of borrowings (1,106) 0 (1,107)
Repayment of lease liabilities (11) (12) 1
Other cash flow used in financing activities 16 (1) 17
Net cash flow from (used in) financing activites (C) (312) 27 (338)
Impact of reclassification to assets held for sale and discontinued operations (E) (0) 0
Change in net cash (A+B+C+D+E) (177) 308 (485)
Opening net cash 898 547  
Impact of changes in exchange rates (D) (2) (4)  
Closing net cash 719 851  
Change excluding forex impact (177) 308  

Indebtedness

In € million 30-Jun-24 31-Dec-23
8.500% 5-year EUR Senior Notes due 2026 1,105
7.500% 8-year USD Senior Notes due 2032 748
1.837% PGE due 2027 (a) 193 229
ACC ACE (b) 109 94
Other 32 42
Total gross financial indebtedness 1,082 1,470
Cash and cash equivalents 720 900
Fair value of cross currency swap (c) 2
Total net financial indebtedness 364 570

(a)   Maturity prior to refinancing was 2027. Intended repayment of the remaining amount by Dec. 2024
(b)   Refers to ACC (Advances on Foreign Exchange Contract) and ACE (Advances on Export Shipment Documents) program in Brazil
(c)   Vallourec entered into 4-year cross-currency swaps (CCS) to hedge the EUR/USD currency exposure related to its USD 2032 Senior Notes. The fair value of the CCS related to the EUR/USD hedging of the principal of the notes is consequently included in the net debt definition.


Liquidity

In € million 30-Jun-24 31-Dec-23
Cash and cash equivalents 720 900
Available RCF 550 462
Available ABL (a) 228 177
Total liquidity 1,498 1,539

(a)   This $350m committed ABL is subject to a borrowing base calculation based on eligible accounts receivable and inventories, among other items. The borrowing base is currently approximately $253m. Availability is shown net of approximately $9m of letters of credit and other items.

DEFINITIONS OF NON-GAAP FINANCIAL DATA

Adjusted free cash flow is defined as adjusted operating cash flow +/- change in operating working capital and gross capital expenditures. It corresponds to net cash used in operating activities less restructuring and non-recurring items +/- gross capital expenditure.

Adjusted operating cash flow is defined as EBITDA adjusted for non-cash benefits and expenses, financial cash out and tax payments.

Asset disposals and other cash items includes cash inflows from asset sales as well as other investing and financing cash flows.

Change in working capital refers to the change in the operating working capital requirement.

Data at constant exchange rates: The data presented “at constant exchange rates” is calculated by eliminating the translation effect into euros for the revenue of the Group’s entities whose functional currency is not the euro. The translation effect is eliminated by applying Year N-1 exchange rates to Year N revenue of the contemplated entities.

EBITDA: Earnings Before Interest, Taxes, Depreciation and Amortization is calculated by taking operating income (loss) before depreciation and amortization, and excluding certain operating revenues and expenses that are unusual in nature or occur rarely, such as:

  • impairment of goodwill and non-current assets as determined within the scope of impairment tests carried out in accordance with IAS 36;
  • significant restructuring expenses, particularly resulting from headcount reorganization measures, in respect of major events or decisions;
  • capital gains or losses on disposals;
  • income and expenses resulting from major litigation, significant roll-outs or capital transactions (e.g., costs of integrating a new activity).

Financial cash out includes interest payments on financial and lease debt, interest income and other financial costs.

Free cash flow, as previously defined, may continue to be derived as follows: total cash generation - asset disposals & other cash items. This is also defined as EBITDA adjusted for changes in provisions, less interest and tax payments, changes in working capital, less gross capital expenditures, and less restructuring/other cash outflows.

Gross capital expenditure: gross capital expenditure is defined as the sum of cash outflows for acquisitions of property, plant and equipment and intangible assets and cash outflows for acquisitions of biological assets.

(Increase) decrease in net debt (alternatively, “change in net debt”) is defined as total cash generation +/- non-cash adjustments to net debt.

Industrial margin: The industrial margin is defined as the difference between revenue and cost of sales (i.e. after allocation of industrial variable costs and industrial fixed costs), before depreciation.

Lease debt is defined as the present value of unavoidable future lease payments.

Net debt: Consolidated net debt (or “net financial debt”) is defined as bank loans and other borrowings plus overdrafts and other short-term borrowings minus cash and cash equivalents plus the fair value of the cross-currency swaps related to the EUR/USD hedging of the principal of the $820 million 7.5% senior notes. Net debt excludes lease debt.

Net working capital requirement is defined as working capital requirement net of provisions for inventories and trade receivables; net working capital requirement days are computed on an annualized quarterly sales basis.

Non-cash adjustments to net debt includes non-cash foreign exchange impacts on debt balances, IFRS-defined fair value adjustments on debt balances, and other non-cash items.

Non-cash items in EBITDA includes provisions and other non-cash items in EBITDA.

Operating working capital requirement includes working capital requirement as well as other receivables and payables.

Restructuring charges and non-recurring items consists primarily of the cash costs of executing the New Vallourec plan, including severance costs and other facility closure costs.

Total cash generation is defined as adjusted free cash flow +/- restructuring charges and non-recurring items and asset disposals & other cash items. It corresponds to net cash used in operating activities +/- gross capital expenditure and asset disposals & other cash items.

Working capital requirement is defined as trade receivables plus inventories minus trade payables (excluding provisions).


a Vallourec’s dividend policy would in any event be conditional upon the Board’s decision taking into account Vallourec’s results, its financial position including the deleveraging target and the potential restrictions applicable to the payment of dividends. Dividends and share repurchases would also be subject to shareholders’ approval.
b In all cases, total cash generation and net debt guidance excludes the potential positive impact of major asset sales. See further details regarding the third quarter and full year 2024 outlook at the end of this press release.
c The Barreiro Plug rolling mill has annual capacity of 150kt.
d The cost reduction target measured relative to the 2023 baseline, while volume upside is measured relative to H1 24 volumes.
e Vallourec’s dividend policy would in any event be conditional upon the Board’s decision taking into account Vallourec’s results, its financial position including the deleveraging target and the potential restrictions applicable to the payment of dividends. Dividends and share repurchases would also be subject to shareholders’ approval.
f Vallourec entered into 4-year cross-currency swaps (CCS) to hedge the EUR/USD currency exposure related to its USD 2032 Senior Notes. The fair value of the CCS related to the EUR/USD hedging of the principal of the notes is consequently included in the net debt definition.
g As of June 30, 2024, the borrowing base for this facility was approximately $253 million, and $9 million in letters of credit and other commitments were issued.
h In all cases, total cash generation and net debt guidance excludes the potential positive impact of major asset sales.
i Assumes iron ore prices around the current level (as of July 26, 2024).
j The majority of such proceeds are expected to be recorded in “asset disposals and other cash items.”

Attachment



Attachments

Vallourec Q2 & H1 2024 Results Press Release