Cameco reports Q3 results; improving operational performance supports dividend growth; strengthening prospects amid growing demand for nuclear power; long-term contracting activity gaining momentum; strong annual outlook; Cameco well-positioned
- 1 -
TSX: CCO website: cameco.com
NYSE: CCJ currency: Cdn (unless noted)
2121 – 11th Street West, Saskatoon, Saskatchewan, S7M 1J3 Canada
Tel: 306-956-6200 Fax: 306-956-6201
Cameco reports Q3 results; improving operational performance supports dividend growth;
strengthening prospects amid growing demand for nuclear power; long-term contracting
activity gaining momentum; strong annual outlook; Cameco well-positioned
Saskatoon, Saskatchewan, Canada, November 7, 2024 . . . . . . . . . . . . . . . .
Cameco (TSX: CCO; NYSE: CCJ) today reported its consolidated financial and operating results for the third quarter ended
September 30, 2024, in accordance with International Financial Reporting Standards (IFRS).
“Our third quarter operational performance was strong across all segments, supporting our return to a tier-one cost structure,”
said Tim Gitzel, Cameco’s president and CEO. “Looking past quarterly earnings, which can vary significantly, there is a clear
underlying trend of improving operational performance and cash flow generation, backed by stable and rising market prices.
Apart from the impact of a stronger US dollar, our financial outlook for both Cameco and Westinghouse remained strong and
unchanged. To recognize the return to our tier-one production rate and the continued strengthening of the industry’s long-term
prospects, our board of directors declared an increased 2024 annual dividend of $0.16 per common share. We are also
recommending a dividend growth plan to our board of directors, under which we expect to at least double last year’s dividend
of $0.12 per common share, to $0.24 per common share, over the fiscal periods 2024 through 2026, subject to annual
consideration by our board.
“Our disciplined strategy aligns our marketing, operational, and financially focused decisions. From a marketing perspective,
we have contracts in both our uranium and fuel services segments that have deliveries spanning more than a decade.
However, in a market where we are seeing sustained, positive momentum for nuclear energy, we are continuing to be
selective in committing our unencumbered, tier-one, in-ground uranium inventory and UF6 conversion capacity under long-term
contracts, to capture greater upside for many years to come.
“The marketing element of our strategy guides our operational decisions to ensure our supply aligns with our commitments, so
we balance our production rates, inventory position, long-term purchases, product loans, and near-term market purchases in
order to deliver full-cycle value. This past quarter was a good example of that prudent management of our supply sources, with
our 2024 uranium production outlook increasing from 22.4 million pounds (our share) of uranium, to up to 23.1 million pounds
(our share) of uranium, thanks to strong production from McArthur River/Key Lake. The higher production level for 2024 is fully
committed within our contract portfolio and allows us to rebalance our other supply sources, including a partial offset of the
increase in Saskatchewan by lower production and purchases from JV Inkai, where we now expect production of 7.7 million
pounds (100% basis) of uranium, down about 600,000 pounds of uranium from last year due to the ongoing acid supply
challenges in Kazakhstan.
“The marketing and operational decisions set the stage for the financial element of our strategy, under which we expect strong
cash flow generation to underpin our conservative capital allocation priorities. Those priorities include a focus on debt
management, as is evident with the prudent refinancing activities we have undertaken in 2024, and the prepayment of a large
portion of the term loan we utilized to purchase Westinghouse.
“We are continuing to see a positive shift in government, industry and public support for nuclear energy, further supported by
recent announcements between utilities, reactor developers, and the industrial energy users, who are now extending financial
support to ensure future access to clean, reliable and scalable nuclear power. Cameco, with our assets and investments
across the fuel and reactor life cycles, is uniquely positioned to benefit from those tailwinds as a responsible, commercial
supplier with multiple long-lived, tier-one assets in reliable jurisdictions, proven operating experience, and a strong balance
- 2 -
sheet to execute our strategy. In a market where we are seeing sustained, positive momentum for nuclear energy, we believe
our disciplined strategy will allow us to achieve our vision of ‘energizing a clean-air world’ in a manner that reflects our values,
including a commitment to address the risks and opportunities that we believe will make our business sustainable over the
long term.”
• Dividend: Our board of directors declared a 2024 annual dividend of $0.16 per common share, payable on December 13,
2024, to shareholders of record on November 27, 2024. The decision to declare an annual dividend is reviewed regularly by
our board in context of our cash flow, financial position, strategy and other relevant factors, including appropriate alignment
with the cyclical nature of our earnings. To recognize the return to our tier-one production rate, and in line with the principles
of our capital allocation framework, we have recommended to our board of directors a dividend growth plan for
consideration. Based on our plan, we expect an annual increase of at least $0.04 per common share over the fiscal periods
2024 through 2026, to achieve a doubling of the 2023 dividend from $0.12 per common share, to $0.24 per common share.
In 2022, the board increased the dividend by 50% to reflect the expected improvement in our financial performance as we
began the transition to our tier-one run rate.
• Financial results impacted by purchase accounting: Third quarter results reflect normal quarterly variations in sales
volumes, as well as delayed sales for Joint Venture Inkai (JV Inkai) due to continued transportation challenges, and the
ongoing impact of purchase accounting for Westinghouse. Net earnings were $7 million, adjusted net losses were $3
million, and adjusted EBITDA was $308 million. During the first nine months of the year, net earnings of $36 million and
adjusted net earnings of $115 million were lower, while adjusted EBITDA of $1.0 billion was higher than in 2023. Adjusted
net earnings and adjusted EBITDA are non-IFRS measures, see page 5.
• Strong 2024 financial outlook: We continue to expect strong cash flow generation. Due to the continued strengthening of
the US dollar, we have updated our exchange rate assumption to reflect the average rate year-to-date in 2024 of $1.00
(US) for $1.35 (Cdn) (previously $1.00 (US) for $1.30 (Cdn)). As a result, our expected uranium average realized price
increased to $77.80 per pound (previously $74.70 per pound), driving up several financial outlook metrics, including
estimated consolidated revenue for the year, which is now expected to be about $3.01 billion to $3.16 billion (previously
$2.85 billion to $3.0 billion), and our outlook for our share of Westinghouse’s 2024 adjusted EBITDA, which is now expected
to be between $460 million and $530 million (previously $445 million to $510 million). See Outlook for 2024 in our third
quarter MD&A for more information. Adjusted EBITDA attributable to Westinghouse is a non-IFRS measure, see page 5.
• Strong uranium segment performance: In our uranium segment, production volumes for the third quarter and for the first
nine months of the year were strong. Higher revenues and gross profit compared to last year were primarily driven by
higher sales volume and higher Canadian dollar average realized price. Deliveries of 7.3 million pounds during the quarter
were higher than the same period in 2023, while deliveries of 20.8 million pounds year-to-date were slightly lower than the
same period last year due to normal quarterly variations, although it remained in line with the delivery pattern disclosed in
our annual MD&A. Our annual expectation for uranium deliveries of between 32 million and 34 million pounds remains
unchanged. See Uranium in our third quarter MD&A for more information.
• Increased 2024 uranium production outlook: We updated our 2024 production outlook to be up to 37.0 million pounds
(up to 23.1 million pounds our share) of uranium, to advance our strategy in step with the positive market momentum and to
meet our commitments under our long-term contracts. The higher planned annual production level is due to the consistent
run rate at the Key Lake mill, which we now expect to produce 19 million pounds (100% basis) of uranium in 2024
(previously 18 million pounds of uranium), partially offset by lower expected production and purchases from JV Inkai.
Expected market and committed purchases for 2024 have been realigned to account for the increased uncertainty on the
timing of receipt of our remaining share of 2024 production from JV Inkai. We have either taken delivery of, or have
commitments for, the majority of our expected 2024 market purchases, but may look for additional opportunities to add to
our inventory. See Outlook for 2024 in our third quarter MD&A for more information.
• Inkai production lower than previously expected: At JV Inkai, production for the third quarter was similar to last year, but
lower for the first nine months of this year compared to the same period in 2023, due to differences in the annual mine plan,
a shift in the acidification schedule for new wellfields, and unstable acid supply throughout the year. Maximum annual
expected production is now estimated to be approximately 7.7 million pounds (100% basis) of uranium, as the previous
target of 8.3 million pounds of uranium was contingent upon receipt of sufficient volumes of sulfuric acid in accordance with
a specific schedule and is now deemed unachievable. The first shipment containing approximately 2.3 million pounds of our
share of Inkai’s 2024 production has arrived at the Canadian port and is expected to arrive at the Blind River refinery before
the end of 2024. The timing for the shipment of our remaining share of 2024 production is uncertain, and our allocation of
- 3 -
this year’s planned production from JV Inkai remains under discussion. The timing of deliveries from JV Inkai impacts our
share of earnings from equity-accounted investee and the timing of receipt of our share of dividends. An updated NI 43-101
technical report for the Inkai mine is being finalized and is expected to be filed under Cameco’s profile on SEDAR+ within
45 days of this release. Changes to the mineral reserves, production profile, costs, sensitivities, environmental and
regulatory matters, and other scientific and technical information will be updated in the relevant sections of the report.
• Solid adjusted EBITDA from Westinghouse: While Westinghouse reported a net loss of $57 million (our share), for the
third quarter compared to $47 million (our share) in the second quarter, adjusted EBITDA was $122 million, compared to
$121 million in the second quarter. Due to normal variability in the timing of its customer requirements, and delivery and
outage schedules, we expect to see stronger performance from the Westinghouse segment in the fourth quarter, with
higher expected cash flows. Purchase accounting, which required the revaluation of Westinghouse’s inventory and other
assets at the time of acquisition, and the expensing of certain non-operating acquisition-related transition costs continues to
impact quarterly earnings and our 2024 earnings outlook. See Outlook for 2024 and Our earnings from Westinghouse in our
third quarter MD&A for more information.
• Selective long-term contracting, maintaining exposure to higher prices: As of September 30, 2024, we had
commitments requiring delivery of an average of about 29 million pounds per year from 2024 through 2028. We also have
contracts in our uranium and fuel services segments that span more than a decade, and in our uranium segment, many of
those contracts benefit from market-related pricing mechanisms. In addition, we have a large and growing pipeline of
business under discussion both on- and off-market, which we expect will help further build our long-term contract portfolio.
• Maintaining financial discipline and balanced liquidity to execute on strategy:
• Strong balance sheet: As of September 30, 2024, we had $197 million in cash and cash equivalents and $1.3 billion
in total debt, demonstrating our ability to maintain liquidity while prioritizing repayment of our term loan debt. In
addition, we have a $1.0 billion undrawn credit facility, which matures October 1, 2028. We continue to expect strong
cash flow generation in 2024.
• Focused debt reduction: Thanks to our risk-managed financial discipline, and strong cash position, in the third
quarter we continued to prioritize the reduction of the floating-rate term loan used to finance the Westinghouse
acquisition, repaying another $100 million (US) of the remaining $300 million (US) principal outstanding. We plan to
continue to prioritize repayment of the remaining $200 million (US) outstanding principal on the term loan while
balancing our liquidity and cash position.
• Maintaining financial flexibility: We plan to file a new base shelf prospectus in the fourth quarter as the existing
prospectus expired in October.
• Changes to the executive team: Effective October 7, 2024, David Doerksen was appointed senior vice-president and
chief marketing officer, overseeing the international marketing team in the development and execution of Cameco’s
marketing strategy, and Lisa Aitken was appointed vice-president, marketing.
Consolidated financial results
THREE MONTHS NINE MONTHS
HIGHLIGHTS ENDED SEPTEMBER 30 ENDED SEPTEMBER 30
($ MILLIONS EXCEPT WHERE INDICATED) 2024 2023 CHANGE 2024 2023 CHANGE
Revenue 721 575 25% 1,953 1,744 12%
Gross profit 171 152 13% 533 429 24%
Net earnings attributable to equity holders 7 148 (95)% 36 281 (87)%
$ per common share (basic) 0.02 0.34 (94)% 0.08 0.65 (88)%
$ per common share (diluted) 0.02 0.34 (94)% 0.08 0.65 (88)%
Adjusted net earnings (losses) (ANE) (non-IFRS, see page 5) (3) 137 >(100)% 115 249 (54)%
$ per common share (adjusted and diluted) (0.01) 0.32 >(100)% 0.26 0.57 (54)%
Adjusted EBITDA (non-IFRS, see page 5) 308 234 32% 992 511 94%
Cash provided by operations (after working capital changes) 52 185 (72)% 376 487 (23)%
The financial information presented for the three months and nine months ended September 30, 2023, and September 30,
2024, is unaudited.
- 4 -
Selected segment highlights
THREE MONTHS NINE MONTHS
ENDED SEPTEMBER 30 ENDED SEPTEMBER 30
HIGHLIGHTS 2024 2023 CHANGE 2024 2023 CHANGE
Uranium Production volume (million lbs) 4.3 3.0 43% 17.3 11.9 45%
Sales volume (million lbs) 7.3 7.0 4% 20.8 22.2 (6)%
Average realized price1 ($US/lb) 60.18 52.57 14% 58.28 48.62 20%
($Cdn/lb) 82.33 70.30 17% 78.97 65.40 21%
Revenue 600 489 23% 1,642 1,452 13%
Gross profit 154 139 11% 467 349 34%
Earnings before income taxes 171 218 (22)% 615 474 30%
Adjusted EBITDA2 240 224 7% 790 601 31%
Fuel services Production volume (million kgU) 3.2 2.0 60% 9.9 9.6 3%
Sales volume (million kgU) 3.5 2.1 67% 7.9 7.8 1%
Average realized price 3 ($Cdn/kgU) 34.54 39.87 (13)% 39.17 37.44 5%
Revenue 120 86 40% 311 291 7%
Earnings before income taxes 17 28 (39)% 71 97 (27)%
Adjusted EBITDA2 28 36 (22)% 96 121 (21)%
Adjusted EBITDA margin (%)2 23 42 (45)% 31 42 (26)%
Westinghouse Revenue 726 - n/a 2,052 - n/a
(our share) Net loss (57) - n/a (227) - n/a
Adjusted EBITDA2 122 - n/a 320 - n/a
1 Uranium average realized price is calculated as the revenue from sales of uranium concentrate, transportation and storage fee s divided by the volume of uranium
concentrates sold.
2 Non-IFRS measure, see page 5.
3 Fuel services average realized price is calculated as revenue from the sale of conversion and fabrication services, including fuel bundles and reactor
components, transportation and storage fees divided by the volumes sold.
The table below shows the costs of produced and purchased uranium incurred in the reporting periods (see non-IFRS
measures starting on page 5). These costs do not include care and maintenance costs, selling costs such as royalties,
transportation and commissions, nor do they reflect the impact of opening inventories on our reported cost of sales.
THREE MONTHS NINE MONTHS
ENDED SEPTEMBER 30 ENDED SEPTEMBER 30
($CDN/LB) 2024 2023 CHANGE 2024 2023 CHANGE
Produced
Cash cost 29.21 32.37 (10)% 20.90 25.60 (18)%
Non-cash cost 10.40 12.24 (15)% 9.66 11.92 (19)%
Total production cost 1 39.61 44.61 (11)% 30.56 37.52 (19)%
Quantity produced (million lbs)1 4.3 3.0 43% 17.3 11.9 45%
Purchased
Cash cost 109.59 79.14 38% 100.13 69.88 43%
Quantity purchased (million lbs)1 1.8 0.8 >100% 6.2 5.0 24%
Totals
Produced and purchased costs 60.26 51.88 16% 48.91 47.09 4%
Quantities produced and purchased (million lbs) 6.1 3.8 61% 23.5 16.9 39%
1 Due to equity accounting, our share of production from JV Inkai is shown as a purchase at the time of delivery. These purchases will fluctuate during the quarters
and timing of purchases will not match production. There were no purchases during the quarter. In the first nine months of 2024, we purchased 1.2 million
pounds at a purchase price per pound of $128.42 ($95.63 (US)).
- 5 -
Non-IFRS measures
The non-IFRS measures referenced in this document are supplemental measures, which are used as indicators of our
financial performance. Management believes that these non-IFRS measures provide useful supplemental information to
investors, securities analysts, lenders and other interested parties in assessing our operational performance and our ability to
generate cash flows to meet our cash requirements. These measures are not recognized measures under IFRS, do not have
standardized meanings, and are therefore may not be comparable to similarly titled measures presented by other companies.
Accordingly, these measures should not be considered in isolation or as a substitute for the financial information reported
under IFRS. We are not able to reconcile our forward-looking non-IFRS guidance because we cannot predict the timing and
amounts of discrete items, which could significantly impact our IFRS results.
The following are the non-IFRS measures used in this document.
ADJUSTED NET EARNINGS
Adjusted net earnings is our net earnings attributable to equity holders, adjusted for non-operating or non-cash items such as
gains and losses on derivatives and adjustments to reclamation provisions flowing through other operating expenses, that we
believe do not reflect the underlying financial performance for the reporting period. Other items may also be adjusted from time
to time. We adjust this measure for certain of the items that our equity-accounted investees make in arriving at other non-IFRS
measures. Adjusted net earnings is one of the targets that we measure to form the basis for a portion of annual employee and
executive compensation (see Measuring our results in our 2023 annual MD&A).
In calculating ANE we adjust for derivatives. We do not use hedge accounting under IFRS and, therefore, we are required to
report gains and losses on all hedging activity, both for contracts that close in the period and those that remain outstanding at
the end of the period. For the contracts that remain outstanding, we must treat them as though they were settled at the end of
the reporting period (mark-to-market). However, we do not believe the gains and losses that we are required to report under
IFRS appropriately reflect the intent of our hedging activities, so we make adjustments in calculating our ANE to better reflect
the impact of our hedging program in the applicable reporting period. See Foreign exchange in our 2023 annual MD&A for
more information.
We also adjust for changes to our reclamation provisions that flow directly through earnings. Every quarter we are required to
update the reclamation provisions for all operations based on new cash flow estimates, discount and inflation rates. This
normally results in an adjustment to an asset retirement obligation asset in addition to the provision balance. When the assets
of an operation have been written off due to an impairment, as is the case with our Rabbit Lake and US ISR operations, the
adjustment is recorded directly to the statement of earnings as “other operating expense (income)”. See note 10 of our interim
financial statements for more information. This amount has been excluded from our ANE measure.
As a result of the change in ownership of Westinghouse when it was acquired by Cameco and Brookfield, Westinghouse’s
inventories at the acquisition date were revalued based on the market price at that date. As these quantities are sold,
Westinghouse’s cost of products and services sold reflect these market values, regardless of their historic costs. Our share of
these costs is included in earnings from equity-accounted investees and recorded in cost of products and services sold in the
investee information (see note 7 to the financial statements). Since this expense is non-cash, outside of the normal course of
business and only occurred due to the change in ownership, we have excluded our share from our ANE measure.
Westinghouse has also expensed some non-operating acquisition-related transition costs that the acquiring parties agreed to
pay for, which resulted in a reduction in the purchase price paid. Our share of these costs is included in earnings from equity-
accounted investees and recorded in other expenses in the investee information (see note 7 to the financial statements). Since
this expense is outside of the normal course of business and only occurred due to the change in ownership, we have excluded
our share from our ANE measure.
- 6 -
To facilitate a better understanding of these measures, the table below reconciles adjusted net earnings with our net earnings
for the third quarter and first nine months of 2024 and compares it to the same periods in 2023.
THREE MONTHS NINE MONTHS
ENDED SEPTEMBER 30 ENDED SEPTEMBER 30
($ MILLIONS) 2024 2023 2024 2023
Net earnings attributable to equity holders 7 148 36 281
Adjustments
Adjustments on derivatives (28) 41 19 -
Inventory purchase accounting (net of tax) - - 50 -
Acquisition-related transition costs (net of tax) 5 - 24 -
Adjustment to other operating expense (income) 5 (48) (12) (42)
Income taxes on adjustments 8 (4) (2) 10
Adjusted net earnings (losses) (3) 137 115 249
The following table shows what contributed to the change in adjusted net earnings (non-IFRS measure, see above) for the
third quarter and first nine months of 2024 compares to the same periods in 2023.
THREE MONTHS NINE MONTHS
ENDED SEPTEMBER 30 ENDED SEPTEMBER 30
($ MILLIONS) IFRS ADJUSTED IFRS ADJUSTED
Net earnings - 2023 148 137 281 249
Change in gross profit by segment
(We calculate gross profit by deducting from revenue the cost of products and services sold, and depreciation and amortization (D&A), net of hedging benefits)
Uranium Impact from sales volume changes 6 6 (22) (22)
Higher realized prices ($US) 74 74 270 270
Foreign exchange impact on realized prices 14 14 12 12
Higher costs (78) (78) (139) (139)
Change – uranium 16 16 121 121
Fuel services Impact from sales volume changes 9 9 2 2
Higher (lower) realized prices ($Cdn) (19) (19) 14 14
Lower (higher) costs 13 13 (32) (32)
Change – fuel services 3 3 (16) (16)
Other changes
Lower administration expenditures 15 15 11 11
Higher exploration and research and development expenditures (2) (2) (10) (10)
Change in reclamation provisions (66) (13) (40) (10)
Lower earnings from equity-accounted investees (66) (61) (176) (102)
Change in gains or losses on derivatives 68 (1) (23) (4)
Change in foreign exchange gains or losses (68) (68) - -
Lower finance income (30) (30) (75) (75)
Higher finance costs (12) (12) (48) (48)
Change in income tax recovery or expense 3 15 13 1
Other (2) (2) (2) (2)
Net earnings (losses) - 2024 7 (3) 36 115
EBITDA
EBITDA is defined as net earnings attributable to equity holders, adjusted for the costs related to the impact of the company’s
capital and tax structure including depreciation and amortization, finance income, finance costs (including accretion) and
income taxes. Included in EBITDA is our share of equity-accounted investees.
ADJUSTED EBITDA
Adjusted EBITDA is defined as EBITDA, as further adjusted for the impact of certain costs or benefits incurred in the period
which are either not indicative of the underlying business performance or that impact the ability to assess the operating
performance of the business. These adjustments include the amounts noted in the ANE definition.
- 7 -
In calculating adjusted EBITDA, we also adjust for items included in the results of our equity-accounted investees that are not
adjustments to arrive at our ANE measure. These items are reported as part of other expenses within the investee financial
information and are not representative of the underlying operations. These primarily include transaction, integration and
restructuring costs related to acquisitions.
The company may realize similar gains or incur similar expenditures in the future.
ADJUSTED EBITDA MARGIN
Adjusted EBITDA margin is defined as adjusted EBITDA divided by revenue for the appropriate period.
EBITDA, adjusted EBITDA and adjusted EBITDA margin are non-IFRS measures which allow us and other users to assess
results of operations from a management perspective without regard for our capital structure.
To facilitate a better understanding of these measures, the tables below reconcile net earnings with EBITDA and adjusted
EBITDA for the third quarter and first nine months of 2024 and 2023.
For the quarter ended September 30, 2024:
FUEL
($ MILLIONS) URANIUM SERVICES WESTINGHOUSE OTHER TOTAL
Net earnings (loss) attributable to equity holders 171 17 (57) (124) 7
Depreciation and amortization 59 11 - 1 71
Finance income - - - (4) (4)
Finance costs - - - 35 35
Income taxes - - - 38 38
230 28 (57) (54) 147
Adjustments on equity investees
Depreciation and amortization 2 - 93 -
Finance expense - - 54 -
Income taxes 3 - (2) -
Net adjustments on equity investees 5 - 145 - 150
EBITDA 235 28 88 (54) 297
Loss on derivatives - - - (28) (28)
Other operating expense 5 - - - 5
5 - - (28) (23)
Adjustments on equity investees
Acquisition-related transition costs - - 7 -
Other expenses - - 27 -
Net adjustments on equity investees - - 34 - 34
Adjusted EBITDA 240 28 122 (82) 308
- 8 -
For the quarter ended September 30, 2023:
FUEL
($ MILLIONS) URANIUM SERVICES OTHER TOTAL
Net earnings (loss) attributable to equity holders 218 28 (98) 148
Depreciation and amortization 47 8 1 56
Finance income - - (34) (34)
Finance costs - - 23 23
Income taxes - - 41 41
265 36 (67) 234
Adjustments on equity investees
Depreciation and amortization 2 - -
Income taxes 5 - -
Net adjustments on equity investees 7 - - 7
EBITDA 272 36 (67) 241
Gain on derivatives - - 41 41
Other operating income (48) - - (48)
Adjusted EBITDA 224 36 (26) 234
For the nine months ended September 30, 2024:
FUEL
($ MILLIONS) URANIUM1 SERVICES WESTINGHOUSE OTHER TOTAL
Net earnings (loss) attributable to equity holders 615 71 (227) (423) 36
Depreciation and amortization 148 25 - 4 177
Finance income - - - (18) (18)
Finance costs - - - 117 117
Income taxes - - - 87 87
763 96 (227) (233) 399
Adjustments on equity investees
Depreciation and amortization 12 - 267 -
Finance income - - (3) -
Finance expense - - 172 -
Income taxes 27 - (50) -
Net adjustments on equity investees 39 - 386 - 425
EBITDA 802 96 159 (233) 824
Gain on derivatives - - - 19 19
Other operating income (12) - - - (12)
(12) - - 19 7
Adjustments on equity investees
Inventory purchase accounting - - 66 -
Acquisition-related transition costs - - 32 -
Other expenses - - 63 -
Net adjustments on equity investees - - 161 - 161
Adjusted EBITDA 790 96 320 (214) 992