Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
CEVA Logistics AG – Investor CallFourth Quarter/Full Year 2018
27 February 2019
1
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Agenda
2
Highlights1
Q4/FY 2018 Financial Results3
Business Update2
Outlook4
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Highlights Full Year 2018
Revenue up 5.2% year on year
- FM growth +7.3%
- CL growth +3.3%
Net Debt down 43% to US$ 1,192 million as at 31 December 2018
Adjusted EBITDA of US$ 260 million down US$20 million year on year negatively
impacted by Italy CL (US$ 42 million) and changes in accounting estimates of
US$12 million, a total of US$54 million one-time events
EBITDA of US$ 198 million, a margin of 2.7%, impacted by the events mentioned
above
Progress on many strategic initiatives, incl. Excellence & cost-saving programs
Strong new business momentum as demonstrated by revenue growth
Change of Control-related refinancing well underway
3
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Highlights Fourth Quarter of 2018
Revenue up 0.7% year on year, or 6.6% in constant currency
- FM growth 3.4%, or 7.8% in constant currency, with good Ocean volumes
(+8.9%) and slight decrease in Air (-2.4%)
- CL growth -2%, or +5.4% in constant currency
Adjusted EBITDA down US$4 million in constant currency negatively impacted by
changes in accounting estimates reflecting a more conservative approach from
management
Broadening of CMA CGM partnership and Revised Medium-Term objectives
disclosed as per new business plan.
4
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
CMA CGM Public Tender Offer
Public Tender Offer
- Announced in November 2018
- Prospectus published on 28.01.2019
- Initial acceptance Period February 12 to March 12
- Settlement expected mid-April
Acquisition of CMA CGM Log signed on 31 December 2018
- Closing expected mid-April subject to completion of the Public Tender Offer
Likely Change of Control has triggered need to refinance some of our existing debt,
well underway
5
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
CMA CGM Log - a middle-size freight forwarding platform
Created in 2015, CMA CGM Log comprises all freight forwarding activities of CMA
CGM
Significant sea freight forwarding platform with 480k TEUs of which 170K controlled TEUs annually
2018E Revenues of ca. $630m and EBITDA of ca. $16m (2.5% EBITDA margin)
Global footprint with presence in 32 countries through directly-owned entities with a significant
presence in growing markets including China, India, Australia and USA
Well-balanced customer portfolio with over 15,000 customers
~1,200 employees
CMA CGM Log – high complementarity with CEVA current business
Acquisition of CMA CGM Log addresses CEVA’s needs to reach critical size and expand
its product offering in priority segments such as:
Sea-FCL and Sea-LCL freight forwarding
Air freight forwarding
Customs clearance
Carrier haulage
6
Acquisition of CMA CGM Log
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Business Development Momentum
7
Investments in Sales, including headcount increase planned for 2019, to
accelerate sustainable growth in strategic geographies and segments
Continued strong momentum across all business lines
New Business wins up 6% YTD with highest growth in Ocean and Contract
Logistics
Significant CL contracts (>US$ 10m) signed in Q4 with Consumer & Retail and
Industrial accounts as well as FM contracts within Healthcare, Industrial and
Consumer & Retail sectors
First opportunities of cross-selling with CMA CGM resulted in $22 million new
revenues, along with 200 additional new prospective customers
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Agenda
8
Highlights1
Q4/FY 2018 Financial Results3
Business Update2
Outlook4
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Business line overview: Freight Management
9
* At constant FX1 Excluding specific items and share-based compensation
Key Figures (in US$ m unless otherwise stated)
2018 YoY %
Air tonnes (‘000) 477 -0.7%
Air NR/t (US$) 688 +6.0%*
Ocean TEUs (‘000) 787 +7.9%
Ocean NR/TEU (US$) 261 -7.4%*
Revenue 3,508 +7.1%*
EBITDA1 93 +27.4%*
EBITDA Margin 2.7% +50 bps*
2018 Highlights
Air
Air volumes slightly decreased 0.7% mainly from earlier loss of
certain customers (portfolio cleaning) and selective approach to
new business
Further productivity improvements resulting in a 7.3%
improvement in Files/Operator ratio during 2018
Ocean
Good volumes with significant growth out of India, Middle East,
China and Southeast Asia
Productivity gains through increased focus and standardization:
Files/Operator ratio improved by 6.4% in 2018
Ground
North America driver shortage resulting in approx. 17% rise YoY
in cost per mile for independent contractors and agents
Cost increase partly mitigated by price increases contributed to
a US$18 million adverse impact on EBITDA
Other FM
Improved performance in US VAS (almost US$ 7 million
improvement in EBITDA) – Close to break even.
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Quarterly Air and Ocean Volume and Yield Development
10
11.8 10.2
1.6
-1.3 -0.2-2.4
0 - 1%
Q3 17 Q4 17 Q1 18 Q2 18 Q3 18 Q4 MarketQ4 18*
657 626772 711 656 626
Q3 17 Q4 17 Q1 18 Q2 18 Q3 18 Q4 18
2.86.9 8.5 8.3
6.38.9
3 - 4%
Q3 17 Q4 17 Q1 18 Q2 18 Q3 18 Q4 18 MarketQ4 18*
282 266 285 274 262226
Q3 17 Q4 17 Q1 18 Q2 18 Q3 18 Q4 18
Yield: Net Revenue/t (US$)Air export volumes (t) quarterly growth (YoY, in %)
Yield: Net Revenue/TEU (US$)Ocean volumes (TEU) quarterly growth (YoY, in %)
Volumes (thousand t)
122.9 129.6 107.3 120.2 122.6 126.5
Volumes (thousand TEU)
192.4 189.1 181.6 194.9 204.5 205.6
* Company’s estimate
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Business line overview: Contract Logistics
11
Key Figures as reported (in US$ m)
2018 YoY %
Revenue 3,848 +3.9%*
EBITDA 105 -29.1%*
EBITDA Margin 2.7% -130 bps*
* At constant FX
2018 Highlights
• Further improved volumes in existing contracts and
implementation of new businesses, e.g., Consumer and
Retail, e-commerce, Healthcare and Automotive,
• Productivity across contracts and clusters continues to
improve. Double-digit productivity gains at focus contracts
compared to same quarter last year,
• Further improvement of low margin contracts* (110
contracts in total) over 50% already terminated, repriced or
improved
• Significantly improved results in North America and ANZ
transportation business as a result of pricing and
operational improvement initiatives
• Italy issues heavily impacting profitability (US$ 42 m)
• Changes in accounting estimates impacting Q4 (US$10 m)
* Selected at the beginning of the year
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Addressing issues in Italy
Two contracts with significant issues (incl. change of business scope, higher
operating costs)
A local partner company (cooperativa) went bankrupt.
The negative impact of these items is as follows:
12
EBITDA impacts (in US$ m) FY 2018
Provision for onerous contracts (26)
Trading losses and additional labour costs (12)
Provision for risk/ bankrupt partner (4)
Total * (42)
Solutions currently being implemented
* The trading losses and labour costs are cash costs, whilst the provisions are non-cash.
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Anji CEVA Business Performance
Revenues up 23.7% in FY 2018 in constant currency to US$1,432 million
- Automotive Division: Revenue up 22.1% in constant currency
- Non-Automotive Division gathering pace: significant new business activity
and strong pipeline. Non-Automotive diversification underway
FY 2018 EBITDA reached US$124 million(CEVA’s share of EBITDA US$62 million), a
margin of 8.7% ,
Includes a gain from a fixed asset disposal of US$28 million in FY 2018 (CEVA’s
share US$14 million).
13
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Agenda
14
Highlights1
Q4/FY 2018 Financial Results3
Business Update2
Outlook4
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Key figures
Normalised EBITDA, excluding Contract Logistics Italy issues and change in
estimates was:
- US$ 252 million for FY 2018
- US$ 62 million for Q4 2018
15
Quarter ending31 December 2018 Q4 2018
(US$ million)
Delta (%/US$ million)
Revenue 1,908 +0.7%
EBITDA1 50 -12.3%
EBITDA Margin 2.6% -40 bps
Full Year ending31 December 2018 FY 2018
(US$ million)
Delta (%/US$ million)
Revenue 7,356 +5.2%
EBITDA1 198 -13.9%
EBITDA Margin 2.7% -60 bps
1 Before specific items and Share-Based Compensation (SBC)
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Normalised 2018 EBITDA
260
300
42
12
Normalised EBITDA
Italian CL losses
Reported
(14)
Change in Estimates
Anji asset sales
US$ million
198
252
42
12
Adjusted EBITDA FY 2018
EBITDA before SI and SBCFY 2018
16
2802017 230
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Group P&L
17
All figures above EBITDA are before specific items and SBC1
Strong revenue growth in both FM and CL vs. 2017, resulting in c. 5.2% growth in total revenue
EBITDA negatively impacted by isolated one off events in Italy causing c. US$ 42 million impact in FY 2018
Specific Items: higher due to IPO (+US$19 million) / SBC (+US$23 million) whilst restructuring cost much reduced (US$ -16 million)
Net Finance Expense still partly reflects pre IPO capital structure before the refinancing in August 2018 – also includes US$56 million IPO/ Refinancing one-time costs
Significant and continuously improving Anji CEVA contribution
FY 2018
(US$ million)
FY 2017
(US$ million)
Delta
(%/US$ million)
Revenue 7,356 6,994 +5.2%
Net Revenue 3,629 3,468 +4.6%
Operating Expenses (3,431) (3,238)
EBITDA before specific items & SBC1 198 230 -13.9%
EBITDA Margin 2.7% 3.3% -60bps
Specific items and SBC (77) (45) (32)
EBITDA 121 185 (64)
Depreciation & Amortization (124) (129) 5
Net Finance Expense (232) (258) 26
Net Result from joint venture 29 23 6
Tax (36) (18) (18)
Net Income (242) (197) (45)
Share in Anji-CEVA EBITDA 62 50 12
Adjusted EBITDA2 260 280 -7.1%
Comments
1 SBC: Share-Based Compensation 2 Adjusted EBITDA includes the Group’s share of EBITDA from the Anji-CEVA joint venture, and excludes specific items and SBC
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Results Freight Management
18
Quarter ending31 December 2018
Q4 2018 (US$ million)
Q4 2017 (US$ million)
Delta( %/US$ million)
Delta at constant FX
( %/US$ million)
Revenue 971 939 +3.4% +7.8%
Net Revenue 229 232 -1.3% +1.8%
Operating Expenses (200) (212) -5.7% -3.4%
EBITDA1 29 20 9 11
EBITDA Margin 3.0% 2.1% +90bps +100bps
Full Year ending31 December 2018
FY 2018 (US$ million)
FY 2017 (US$ million)
Delta( %/US$ million)
Delta at constant FX
( %/US$ million)
Revenue 3,508 3,270 +7.3% +7.1%
Net Revenue 908 875 +3.8% +3.4%
Operating Expenses (815) (799) +2.0% +1.2%
EBITDA1 93 76 17 20
EBITDA Margin 2.7% 2.3% +40bps +50bps
1 Before specific items and Share-Based Compensation (SBC)
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Revenue of Air, Ocean and other FM – Q4 and Full Year 2018
19
Revenue of FM ProductsQuarter ending31 December 2018
Q4 2018 (US$ million)
YoY Growth( %)
YoY Growthat constant FX
( %)
Air 425 -0.9% +3.7%
Ocean 280 +12.9% +19.1%
Other FM 266 +1.5% +3.9%
Revenue of FM ProductsFull Year ending31 December 2018
FY 2018 (US$ million)
YoY Growth( %)
YoY Growthat constant FX
( %)
Air 1,499 +8.3% +8.0%
Ocean 1,054 +9.6% +8.9%
Other FM 955 +3.4% +4.0%
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Results Contract Logistics
20
Quarter ending31 December 2018
Q4 2018 (US$ million)
Q4 2017 (US$ million)
Delta( %/US$ million)
Delta at constant FX
( %/US$ million)
Revenue 937 956 -2.0% +5.4%
Net Revenue 679 665 +2.1% +7.9%
Operating Expenses (658) (628) +4.8% +10.8%
EBITDA1 21 37 -16 -14
EBITDA Margin 2.2% 3.9% -170bps -170bps
Full Year ending31 December 2018
FY 2018 (US$ million)
FY 2017 (US$ million)
Delta( %/US$ million)
Delta at constant FX
( %/US$ million)
Revenue 3,848 3,724 +3.3% +3.9%
Net Revenue 2,721 2,593 +4.9% +4.6%
Operating Expenses (2,616) (2,439) +7.3% +6.6%
EBITDA1 105 154 -49 -43
EBITDA Margin 2.7% 4.1% -140bps -130bps
Italy CL and changes in accounting estimates significantly impacting FY 2018 numbers.
Normalised EBITDA, excluding Italy issues and changes in accounting estimates was US$157 million for FY 2018.
Comments
1 Before specific items and Share-Based Compensation (SBC)
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Results Anji-CEVA – not consolidated
21
Quarter ending31 December 2018
Q4 2018 (US$ million)
Q4 2017 (US$ million)
Delta at constant FX
( %/US$ million)
Revenue 363 264 +45.8%
EBITDA 25 28 -1
EBITDA Margin 6.9% 10.6% -350 bps
Net Income 14 21 -6
CEVA’s share of EBITDA 12 14 -1
Full Year ending31 December 2018 FY 2018
(US$ million)FY 2017
(US$ million)
Delta at constant FX
( %/US$ million)
Revenue 1,432 1,134 +23.7%
EBITDA 124 101 22
EBITDA Margin 8.7% 8.9% -10 bps
Net Income 72 58 14
CEVA’s share of EBITDA 62 50 11
Strong revenue growth from existing contracts, new implementations and transfer of CEVA China CL business (July 2017)
US$28 million gain from property sale in 2018 in total (for 100%) compared with US$12 million in 2017 (for 100%)
Comments
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Specific Items affecting EBITDA
22
Full Year ending31 December 2018
FY 2018 (US$ million)
FY 2017 (US$ million)
Restructuring 14 30
Litigation & legacy tax 7 0
Other 5 6
Sub-Total excl. IPO/ Refinancing 26 36
IPO and refinancing costs affecting EBITDA 19 0
Share-based compensation (non-cash) 32 9
Total Specific Items and SBC 77 45
Litigation in PY benefitted from a US$10 million cargo claim compensation and in 2018, this mainly includes a claim in South America
Share-based compensation cost increase reflects one-time option grants issued in relation to IPO and additional charges due to change of control accelerating the vesting of options
Comments
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Cash Flow
23
FY 2018(US$ million)
FY 2017 (US$ million)
Delta(US$ million)
EBITDA 121 185 (64)
Gain on disposal of PP&E (1) (1) 0
Retirement Benefit Obligations (5) (8) 3
Provisions (6) (2) (4)
Change in working capital (104) 25 (129)
Other 29 1 28
SBC 33 9 24
Operating cash flow 67 209 (142)
Net finance expenses (195) (178) (17)
Tax (30) (37) 7
Capital expenditure (109) (102) (7)
Dividends received 20 15 5
Free cash flow (247) (93) (154)
Proceeds from sale of PP&E 10 4 6
Net Fund movement (237) (89) (148)
Operating cash flow largely impacted by US$104 million of cash outflow from working capital:
- revenue growth,
- lower non-recourse factoring notably in Italy and in Turkey,
- some accelerated payments including a change in the US payroll and a lower level in accounts payable
Finance expense for FY 2018 still partly reflects the pre-IPO capital structure before the August refinancing and includes US$ 56 million refinancing related costs
Comments
1 Reflects US$ 42m adjustment for Italy and US$ 12m
adjustment for change in accounting estimates
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Net Working Capital
Net Working Capital structurally negative
CEVA’s NWC increases as revenues grow,
notably in FM
FY 2018 NWC development impacted
particularly by
- Growth in the business and tariffs
increase
- Increase of receivables due to lower
factoring primarily in Italy and Turkey
- Payables lower than previous year
Continued focus on underlying structural
improvements: billing accuracy and timeliness,
terms, collection performance
24
NWC Evolution (end of period)
$ million
(300)
(250)
(200)
(150)
(100)
(50)
0
Q1 Q2 Q3 Q4
2018 2017 2016
(1.7)%
(2.3)%
(2.4)%
(2.0)%
(1.2)%
(2.2)%
(2.4)%
(3.6)%
(1.8)%
(1.1)%
(0.4)%
(2.7)%
as % of LTM
Revenue
as % of LTM
Revenue
as % of LTM
Revenue
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Update on IFRS 16 “Leases” Application in 2019
25
IFRS 16, “Leases” – a new standard; key change - most operating leases will be accounted for on
balance sheet (effective after 1 January 2019)
Initial application of IFRS 16 will have a material effect on CEVA’s financial statements:
- Balance sheet
o On 1 Jan 2019 CEVA will recognize of right-of-use assets and lease liabilities for c. US$1.2
billion
- Income Statement
o EBITDA is expected to increase by c. US$370 million, as the operating lease expenses are no
longer included in EBITDA, and depreciation of the right-of-use assets and interest on the
lease liability are excluded from this measure
o Net profit after tax will decrease by c. US$17 million
- Cash Flow
o Cash Flow from operations will increase by US$370 million and cash flows from financing
activities will decrease by the same amount as repayment of the principal portion of the
lease liabilities will be classified as cash flows from financing activities: overall cash flow-
neutral.
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Refinancing Update- Change of Control
26
US$475 million Term Loan B due 2025
€170 million European Securitization Facility due 20201
€300 million 5.25% Senior Notes due 2025
US$585 million Senior Revolving Credit & Ancillary Facility due 2023
Change of control would trigger covenants in the following debt instruments
New US$ 825 million underwritten backstop financing facility entered into to cover repayment of Term Loan B and any tender of Notes due to change of control
European Securitization Facility and US ABL Facility amended to provide that the change of control would not trigger the covenant
Received waivers from the majority of its lenders
US$225 millionABL Facility due 2020
1 Provided that a change of control would only trigger the covenant if it occurs after 31 December 2019
Interest costs under the new term loan facility will be higher than under existing Senior Notes and Term Loan B
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Agenda
27
Highlights1
Q4/FY 2018 Financial Results3
Business Update2
Outlook4
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
In 2021, will represent $100m, while the longer-term run rate will reach $160m.
Key levers include:
Accelerated structural transformation: ~$80m EBITDA impact on a run-rate basis
Acquisition of CMA CGM Log: ~$50m EBITDA impact on a run-rate basis, including $20m CMA CGM Log EBITDA contribution and synergies for $30m
Synergies with CMA CGM : ~$30m EBITDA impact on a run-rate basis
Restructuring costs of ~$40m over 2019-21E required
Medium-term Outlook
28
IPO Business Plan New Strategic Plan
$230m $410-430m
Source: Company, all figures exclude the impact of IFRS16.
1 Before Specific Items and Share Based Compensation. 2 Including CEVA’s share of the Anji-JV EBITDA contribution, before Specific Items and Share Based Compensation.
1 2 3
EBITDA1
1
2
3
$280m
c.$380m
$470-490m
Adj.EBITDA2017A
GrowthFM & CLMarginAnji JV
2021EIPO
Guidance
Acceleratedstructural
transformation
Acquisitionof
CCLog
Synergieswith
CMA CGM
2021
1 2 3
Adjusted EBITDA2
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Outlook 2019
29
Confirming medium-term EBITDA margin target of 4.5%-5%
and growth above market resulting in a target Adjusted
EBITDA of US$470-490 million in 2021
CL operations in Italy : negotiations with the 2 customers
finalized in the next few months
Permanent focus on productivity and process improvement
New sales organization set to deliver strong growth
2019 expected to be aligned with our medium-term
objectives
Appendix
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Balance sheet
31
US$ million 31.12.2018 31.12.2017
Assets
Property, plant and equipment 175 169
Goodwill 1,320 1,346
Other intangibles 57 102
Others 335 356
Non-current assets 1,887 1,973
Trade receivables 1,136 1,053
Cash and cash equivalents 368 295
Others 224 226
Current assets 1,728 1,574
Total assets 3,615 3,547
US$ million 31.12.2018 31.12.2017
Liabilities and equity
Equity (parent company) 244 (677)
Non-controlling interests 1 3
Total equity 245 (674)
Borrowings 1,519 2,197
Others 272 304
Non-current liabilities 1,791 2,501
Trade and other payables 1,387 1,449
Others 192 271
Current liabilities 1,579 1,720
Total liabilities and equity 3,615 3,547
All figures in actual currency
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Debt maturity profile
32
All figures in US$ million at actual Fx rates
* Includes only ABL facilities. Refinancing of ABL facilities underway, maturities of all ABL facilities will be extended after the refinancing** Includes ancillary facilities of up to USD 250 million
436
262
818243
20242019
19
2020* 2022 20252021 2023**
DrawnUndrawn
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Quarterly financial performance – actual currency
33
2017 figures in actual currency
1 Excluding specific items and share-based compensation2 Adjusted EBITDA includes the Group’s share of Anji-CEVA but excludes specific items and share-based compensation
2018 ($ million) 2017 ($ million) Delta (percent)
Q1 Q2 Q3 Q4 YTD Q1 Q2 Q3 Q4 FY Q1 Q2 Q3 Q4 FY
Freight Management
Revenue 803 853 881 971 3,508 702 789 840 939 3,270 14.4 8.1 4.9 3.4 7.3
Net Revenue 224 230 225 229 908 203 216 224 232 875 10.3 6.5 0.4 -1.3 3.8
EBITDA1 15 27 22 29 93 10 20 26 20 76 50.0 35.0 -15.4 45.0 22.4
Contract Logistics
Revenue 987 995 929 937 3,848 894 932 942 956 3,724 10.4 6.8 -1.4 -2.0 3.3
Net Revenue 691 695 656 679 2,721 624 647 657 665 2,593 10.8 7.4 -0.2 2.1 4.9
EBITDA1 38 39 7 21 105 35 39 43 37 154 8.6 0.0 -83.7 -43.2 -31.8
Group
Revenue 1,790 1,848 1,810 1,908 7,356 1,596 1,721 1,782 1,895 6,994 12.2 7.4 1.6 0.7 5.2
Net Revenue 915 925 881 908 3,629 827 863 881 897 3,468 10.7 7.2 0.0 1.2 4.6
EBITDA1 53 66 29 50 198 45 59 69 57 230 17.8 11.9 -58.0 -12.3 -13.9
Adjusted EBITDA2 66 77 55 62 260 54 70 85 71 280 22.2 10.0 -35.3 -12.7 -7.1
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Quarterly financial performance – Constant 2018 currency
34
2017 figures in constant currency
1 Excluding specific items and share-based compensation2 Adjusted EBITDA includes the Group’s share of Anji-CEVA but excludes specific items and share-based compensation
2018 ($ million) 2017 ($ million) Delta (percent)
Q1 Q2 Q3 Q4 YTD Q1 Q2 Q3 Q4 FY Q1 Q2 Q3 Q4 FY
Freight Management
Revenue 803 853 881 971 3,508 739 809 825 901 3,274 8.7 5.4 6.8 7.8 7.1
Net Revenue 224 230 225 229 908 212 223 218 225 878 5.7 3.1 3.2 1.8 3.4
EBITDA1 15 27 22 29 93 10 20 25 18 73 50.0 35.0 -12.0 61.1 27.4
Contract Logistics
Revenue 987 995 929 937 3,848 960 950 904 889 3,703 2.8 4.7 2.8 5.4 3.9
Net Revenue 691 695 656 679 2,721 671 663 638 629 2,601 3.0 4.8 2.8 7.9 4.6
EBITDA1 38 39 7 21 105 35 38 40 35 148 8.6 2.6 -82.5 -40.0 -29.1
Group
Revenue 1,790 1,848 1,810 1,908 7,356 1,699 1,759 1,729 1,790 6,977 5.4 5.1 4.7 6.6 5.4
Net Revenue 915 925 881 908 3,629 883 886 856 854 3,479 3.6 4.4 2.9 6.3 4.3
EBITDA1 53 66 29 50 198 45 58 65 53 221 17.8 13.8 -55.4 -5.7 -10.4
Adjusted EBITDA2 66 77 55 62 260 55 69 82 66 272 20.0 11.6 -32.9 -6.1 -4.4
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
This news release contains specific forward-looking statements. These forward-looking statements include, but are notlimited to, discussions regarding the proposed private offering of the Notes described above, its guidance for 2018 andbeyond, discussions regarding industry outlook, CEVA's expectations regarding the performance of its business or jointventures, its liquidity and capital resources, and other non-historical statements. These statements can be identified by theuse of words such as "believes" "anticipates," "expects," "intends," "plans," "continues," "estimates," "predicts," "projects,""forecasts," and similar expressions. All forward-looking statements are based on management's current expectations andbeliefs only as of the date of this news release and, in addition to the assumptions specifically mentioned in the aboveparagraphs, there are a number of factors that could cause actual results and developments to differ materially from thoseexpressed or implied by these forward-looking statements, including the effect of local and national economic, credit andcapital market conditions, a downturn in the industries in which we operate (including the automotive industry and the airfreight business), risks associated with CEVA's global operations, fluctuations and increases in fuel prices, CEVA's substantialindebtedness, restrictions contained in its debt agreements and risks that it will be unable to compete effectively. Furtherinformation concerning CEVA and its business, including factors that potentially could materially affect CEVA's financialresults, is contained in the annual and quarterly reports of CEVA Logistics AG (and its predecessor CEVA Holdings LLC),available on the Company's website, which investors are strongly encouraged to review. Should one or more of these risks oruncertainties materialise or the consequences of such a development worsen, or should underlying assumptions proveincorrect, actual outcomes may vary materially from those forecasted or expected. CEVA disclaims any intention or obligationto update publicly or revise such statements, whether as a result of new information, future events or otherwise.
This presentation includes certain non-GAAP financial information. Because not all companies calculate non-IFRS financialinformation identically (or at all), the presentations herein may not be comparable to other similarly titled measures used byother companies. Further, such non-GAAP financial information of the Company should not be considered a substitute for theinformation contained in the historical financial information of the Company, if any, prepared in accordance with IFRSincluded herein.
Safe harbor statement
35
Do not put content Do not put content
clear
CEVA Logistics AG – Q4/FY 2018
Investors:Pierre BénaichSVP Investor [email protected]+41 41 547 00 48
Media:Matthias HochuliGroup Head of Marketing and [email protected]+41 41 547 00 52
Contact
36