Ardagh Group renamed to Ardagh Metal Packaging (AMBP)
Company logo

ARD - Ardagh Group S.A.

NYSE -> Consumer Cyclical -> Packaging & Containers
Luxembourg City, Luxembourg
Type: Equity

ARD price evolution
ARD
(in millions $) 30 Jul 2021 30 Mar 2021 30 Dec 2020 29 Sep 2020
Current assets
Cash $3541 $921 $1267 $1230
Short term investments
Net receivables $1245 $1172 $1008 $1026
Inventory $1024 $957 $923 $933
Total current assets $6042 $5876 $3234 $3203
Long term investments $344 $349 $398 $381
Property, plant & equipment $3238 $3105 $2945 $2736
Goodwill & intangible assets
Total noncurrent assets $6526 $6412 $6418 $6210
Total investments
Total assets $12568 $12288 $9652 $9413
Current liabilities
Accounts payable $1754 $1524 $1137 $1447
Deferred revenue
Short long term debt $5 $8 $14 $20
Total current liabilities $2179 $1974 $1988 $1850
Long term debt $9187 $9142 $6481 $6382
Total noncurrent liabilities $10653 $10578 $8025 $7922
Total debt
Total liabilities $12832 $12552 $10012 $9772
Shareholders' equity
Retained earnings -$2285 -$2235 -$2326 -$2330
Other shareholder equity $221 $170 $165 $170
Total shareholder equity -$265 -$265 -$361 -$360
(in millions $) 30 Dec 2020 30 Dec 2019 30 Dec 2018 30 Dec 2017
Current assets
Cash $1267 $614 $530 $784
Short term investments
Net receivables $1008 $885 $1213 $1274
Inventory $923 $964 $1284 $1353
Total current assets $3234 $2466 $3036 $3427
Long term investments $398 $381 $10
Property, plant & equipment $2945 $2677 $3388 $3368
Goodwill & intangible assets
Total noncurrent assets $6418 $6212 $7278 $7725
Total investments
Total assets $9652 $8678 $10314 $11152
Current liabilities
Accounts payable $1137 $1166 $1517 $1469
Deferred revenue
Short long term debt $14 $22 $114 $2
Total current liabilities $1988 $1945 $2417 $2295
Long term debt $6481 $5524 $7729 $8298
Total noncurrent liabilities $8025 $6948 $9406 $10231
Total debt
Total liabilities $10012 $8892 $11823 $12526
Shareholders' equity
Retained earnings -$2326 -$2181 -$3355 -$3152
Other shareholder equity $165 $166 $45 -$21
Total shareholder equity -$361 -$215 -$1510 -$1375
(in millions $) 30 Jul 2021 30 Mar 2021 30 Dec 2020 29 Sep 2020
Revenue
Total revenue $1874 $1774 $1703 $1800
Cost of revenue $1583 $1496 $1449 $1499
Gross Profit $280 $278 $254 $301
Operating activities
Research & development
Selling, general & administrative $88 $103 $95 $88
Total operating expenses $167 $1660 $1604 $1646
Operating income $113 $114 $99 $154
Income from continuing operations
EBIT $143 $114 $99 $154
Income tax expense $12 $14 -$17 $23
Interest expense $107 -$77 -$80 -$81
Net income
Net income -$25 $3 -$27 $43
Income (for common shares) -$25 $3 -$27 $43
(in millions $) 30 Dec 2020 30 Dec 2019 30 Dec 2018 30 Dec 2017
Revenue
Total revenue $6731 $6660 $6676 $6390
Cost of revenue $5679 $5595 $5623 $5309
Gross Profit $1052 $1065 $1053 $1081
Operating activities
Research & development
Selling, general & administrative $364 $329 $316 $304
Total operating expenses $6278 $6157 $6176 $5850
Operating income $453 $503 $500 $540
Income from continuing operations
EBIT $453 $503 $500 $540
Income tax expense $10 $44 $18 -$77
Interest expense -$302 -$407 -$443 -$441
Net income
Net income $35 $1458 -$94 $63
Income (for common shares) $35 $1458 -$94 $63
(in millions $) 30 Jul 2021 30 Mar 2021 30 Dec 2020 29 Sep 2020
Net income -$22 $3 -$27 $43
Operating activities
Depreciation $180 $183 $179 $173
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $115 -$35 $328 $440
Investing activities
Capital expenditures -$181 -$244 -$187 -$119
Investments
Total cash flows from investing -$442 -$260 -$194 -$122
Financing activities
Dividends paid -$71 -$71 -$70 -$70
Sale and purchase of stock
Net borrowings $2735 -$33 -$31 -$525
Total cash flows from financing $2596 -$42 -$110 -$533
Effect of exchange rate $5 -$9 $13 -$3
Change in cash and equivalents $2274 -$346 $37 -$218
(in millions $) 30 Dec 2020 30 Dec 2019 30 Dec 2018 30 Dec 2017
Net income $35 $1458 -$94 $63
Operating activities
Depreciation $688 $652 $599 $583
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $692 $839 $855 $962
Investing activities
Capital expenditures -$532 -$498 -$465 -$391
Investments
Total cash flows from investing -$514 $1927 -$575 -$492
Financing activities
Dividends paid -$139 -$132 -$132 -$165
Sale and purchase of stock
Net borrowings $714 -$2360 -$336 -$654
Total cash flows from financing $475 -$2662 -$521 -$577
Effect of exchange rate -$20 -$13 $78
Change in cash and equivalents $653 $84 -$254 -$29
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue $7.15B
EBITDA $1.23B
EBIT $510.00M
Net Income -$6.00M
Revenue Q/Q 16.69%
Revenue Y/Y 9.39%
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA -0.05%
ROE 1.92%
Debt/Equity -27.73
Net debt/EBITDA 7.58
Current ratio 2.77
Quick ratio 2.30