AI assistant
ICL Group Ltd. — Investor Presentation 2019
Dec 18, 2019
6843_rns_2019-12-18_0a6b89ce-24c0-40c6-ad8c-a75b50dac584.pdf
Investor Presentation
Open in viewerOpens in your device viewer

DEBT ROAD SHOW PRESENTATION

IMPORTANT LEGAL NOTES
The Peer tatur (eferences to which on and be eeenet o nature inimation which has seen r may be suppled in writing or realy in connection what are furner enquiries) is porised on the subject in deciling to assist the respient in deciling when it when investigation for reseal of or resting in Irresting in Irane Chemists affiliates (nemaily of the "Company" of "C"). This Pesentain shall of the reason with, any contract or commiment whatseer, and it dosent opport obe omprensive or to ontain all the revised may need more to eallate the Company and in the presentation of deliver in this presentation of deliver on to televed by which our resentation does not constitute an offer a recommendation to o any transaction in say seurlies of its affiliates or ussidiares.
no representation waranty of the by C. andra any nember of the C. Grup or ther respective directions, offices, employes, agents, representatives and realiters and or in eati the accuray completess or stimation onlained in this Pesertained of any assumption of the maimum eten permited by an 1 to Company and it respective director, ency regresentation and a closes arpessy discialin any and all liblity with may and any environment on on investment of rom any use of this Presentation or its contents or otherwise in connection therewith.
no receentation or warrant or resorablems of and novellance should be placed on, any valuations, provinces and index on the in the Presention. In a lease, respents sould oncur the Company and the Company and the infrimation on tanes in the Pesention constitues mestment advisence on opinis or recommentations that may been have not been has of financial shuatin or particular needs of any specific resor in herstor in herstor in herstor in bying Company seusines or evaluating the Company and/or its assets is recommended to seek its own financial and other professional advice.
The Presentation and or writter statements made by C. during is presentation of time of time to time the measing of the United States Pices Litizator Reform Act 1995 and the rever wors sub as "telev", "could", "stould", "phone", "antipat", "nimal", "product" or smiller" (pressions are use, the Company s maing fonadel out forward-obling strems may include, but are not linited to those that discuss strates outsides, existing or new markets, operating efficiencies, or other non-historical matters.
These formand projection are no guartes of the perionance and are subject o a number of soumpions, nany of White are world the Empany sontin, which could results, performance of offer materially from those described in or mplessions. Beause with statements on are been now management's telefis and on infornation courner and the could be mapaced or le subject on and uncertainies, including, un of interior in on including, un of intel to, the sis Pike Factor and elserine in our Annual Report of For the year and in subsequent filings with the lefe in the left in the U.S. Section and Entage Commission (SC). Album the Company belevel in sub forward-looking statements and on newspaper of an quide no assumor will can incentral will can incentral will caniest. Exect as otherns equired by CL discinn any intimation on update or revear any one only as of the cate meet, which speak on the vincer and of new information, four events of circumstances or otherwise. Readers , Isteners and views and uncertainles and to not place under eliance on such information.
Cerain market and in the Pesentation were obtined from internal estinates and sudies, where appropriate, as well as from maker reserver. Soci infornation Subi information Sub rcuse data other from surces celeved o be elater the accuray and sompleienes of such infrimation which is not success who we believe on evelope, which have not been independently verified. We cannot assure that such data is accurate or complete.
houlded in this cresentation and establing directed business, adusted puncting incree, adjusted coprating income ecidding thested businesses, adusted businesses, adusted bus encluding theses, affuster rei income ectuding directed businesse and free cash low designed to oproperent the financel information presented in aconomise with GAP bease management believe the send by interest measures should to considerent to and not suppliements to and not superior of and not species now in accordance with G-4P Peace efect our O an e-K for the third quarter on an ille with TASE and the SEC for a connitiation of the no-GAP friancial measures in class in clisi presentation to the most directly comparable financial measures prepared in accordance with GAAP.
ICL- AT A GLANCE
C \$5.6B
Sales in 2018, with balanced product portfolio

Manufacturing plants in 13 countries worldwide

Employees worldwide, 4,500 in Israel
P TOP 3
Leading supplier across most business lines and target markets
M \$5.8B
Market Cap as of Dec 16, 2019 Traded on TASE since 1992 Traded on NYSE since 2014

Industry leading dividend yield
ਨ ਵ BB-
Investment grade rating & positive outlook (Fitch). Net debt to EBITDA reduced from 2.9 as of 2017 year-end to 1.8 as of Sep. 30, 2019
#2
Second largest public Israeli company in terms of sales

SUSTAINABILITY

SILVER ranking
Sustainable Procurement
'Platinum+' Ranking
DNA OF LEADERSHIP
#1


#1

1
LEADERSHIP STRATEGY PRESENT Phosphate Solutions division
Industrial Products division
essential ingredients
IAS - Innovative Ag Solutions division
Potash division
POTASH
IAS
ICL BUSINESS LEADERSHIP
Market Share – Specialty Phosphates – Europe, NA, and LatAm1

ORGANIZATIONAL STRUCTURE ALIGNED WITH STRATEGY
POTASH
IAS
Industrial Products division1

Potash division1

Phosphate Solutions division1,2
| STERBLI | BYALT | SUFF | |
|---|---|---|---|
| YTD SALES (overall) |
(specialty) | OP. Margin (overall) |
IAS - Innovative Ag Solutions division1


LEADERSHIP STRATEGY

SOLID LEADERSHIP INDUSTRIAL PRODUCTS
THE GLOBAL BROMINE MARKET LEADER
175K TONNES
NO.1
240K TONNES
NO.1
UNIQUE ADVANTAGE

BROMINE PRICES IN CHINA


LEADERSHIP STRATEGY

ICL'S UNIQUE POSITION POTASH
STRONG POSITION

4.9 MILLION TONNES
80% PRODUCED FROM

THE DEAD SEA
NO.6

LOWER COST AND FASTER TIME-TO-MARKET

ICL'S UNIQUE POSITION POTASH
STRONG POSITION

4.9 MILLION TONNES
80% PRODUCED FROM
THE DEAD SEA
NO.6
WELL ESTABLISHED IN GROWING MARKETS

LOWER COST AND FASTER TIME-TO-MARKET

Potash Pricing trend


LEADERSHIP STRATEGY


PHOSPHATE SOLUTIONS ICL'S RECIPE FOR LEADERSHIP
UNIQUE BACKWARD INTEGRATION MODEL

5M TONNES
Over 90% of phosphate rock

1.2M TONNES

290K TONNES
WITH A LEADING MARKET POSITION
Market Share – Specialty Phosphates – Europe, NA, and LatAm1

Source: ICL estimates (2017)
AND VALUABLE INNOVATIVE PRODUCTS
Phosphate Commodities Pricing Trends
US\$/TONNE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
DAP CFR INDIA4

TSP FOB MOROCCO4

LEADERSHIP STRATEGY

INNOVATIVE AG SOLUTIONS CREATING LEADERSHIP
SPECIALTY FERTILIZERS - THE FOUNDATION FOR THE FUTURE

~850K TONNES

OVER 300

25 YEARS
FASTEST GROWING
FAST GROWING INDUSTRY


DIVERSIFIED PORTFOLIO

Translating Megatrends and Unmet Needs Into New Innovation Initiatives

Ion :
Diminishing Arable Land
loaniza

56
Electrification
Growing Population
-Dietary Shifts.
Regulations and Environmental
Circular Economy
Artificial Intelligence
INNOVATION AT ICL
R&D and Innovation Snapshot
850 granted patents
40 innovation projects with universities & startups within the last 5 years

300 FTEs

Areas of innovation
- New Applications for ICL minerals
- Products and formulations
- Process efficiency
- Technology
- Machine learning
INNOVATION AT ICL
Translating Megatrends and Unmet Needs Into New Innovation Initiatives
Renewable Energy Increase Crop Yields Advanced Materials
Increased Health Awareness Safety, Environment & Circular Economy Operational Excellence
FINANCIAL SUMMARY

Q3 2019 Highlights
- ✓
- ✓
- ✓
- ✓
- ✓
- ✓
- ✓
- ✓

Q3 2019 Results Summary
| \$ millions | Q3 2019 | Q3 2018 | % change | 1-9/2019 | 1-9/2018 | % change |
|---|---|---|---|---|---|---|
| Sales | 1,325 | 1,371 | (3%) | 4,165 | 4,146 | |
| Sales excluding divested businesses(1) |
1,325 | 1,371 | (3%) | 4,165 | 4,096 | 2% |
| Operating income | 201 | 196 | 3% | ୧୧୫ | 1,353 | (51%) |
| Adjusted operating income | 201 | 200 | 1% | 672 | 539 | 25% |
| Adjusted EBITDA | 307 | 295 | 4% | 997 | 842 | 18% |
| Net income | 130 | 129 | 1% | 427 | 1158 | (63%) |
| Adjusted net income | 130 | 134 | (3%) | 431 | 353 | 22% |
| EPS(2) (Presented in US dollars) | 0.10 | 0.10 | 0.33 | 0.91 | (64%) | |
| Adjusted EPS (Presented in US dollars) | 0.10 | 0.10 | 0.34 | 0.728 | 21% | |
| Operating cash flow | 368 | 196 | 83% | 780 | 396 | 97% |
Adjusted operating income, adjusted EFTDA and operitive inpat of the new FRS stacounting stardard in the annunts of 2 million 185 million 185million 1990-tillen
(1) Excluding contributions from divested businesses of Rovita (divested in Q3 2018)
(1) EPS and atiusted BP and income, respective), chiled by veinted and one of other virany shares outstanding. See reconstition table in the appendiation take in the appen
Growth trend in Most Main Operational Parameters -YTD View
Adjusted EBITDA
\$ millions

Adjusted operating income excluding divested businesses (1)
Adjusted operating income, adjusted EBTDA and operation of the new FRS & accounting stardard in the annunts of \$2 million and \$10 million and \$10 million and \$10 million aspe
(1) Adjusted operating income and adjusted businesses are non-GAP financial measures. See Appendix to this presentation for reconciliation tables.

Operating cash flow
Current Debt Summary
| USD million | FY 2017 | FY 2018 | Q1 2019¹ | Q2 20191 | Q3 20191 |
|---|---|---|---|---|---|
| Long term loans from banks and others | 872 | 352 | 589 | 654 | 599 |
| Debentures | 1,516 | 1,463 | 1,483 | 1,491 | 1,502 |
| Short term credit from banks and others | 822 | 610 | 638 | 598 | 416 |
| Total financial liabilities | 3,210 | 2,425 | 2,710 | 2,743 | 2,577 |
| Financial assets | (173) | (213) | (183) | (219) | (187) |
| Net financial liabilities | 3,037 | 2,212 | 2,527 | 2,524 | 2,390 |
| EBITDA | 1,059 | 1,164 | 1,263 | 1,307 | 1,319 |
| Net Debt/EBITDA | 2.9 | 1.9 | 2.0 | 1.9 | 1.8 |
Decreasing Net Debt/EBITDA Ratio

Successful Optimization of Debt Structure

Capital Allocation Approach


KEY TAKEAWAYS


THANK YOU
visit us at www.icl-group.com


Appendix

ICL- 90 YEARS OF HISTORY
Establishing & growing operations in Israel 1920s - 1970s

Consolidating & expanding globally 1970s - 2014

Focusing on innovation and solidifying leadership 2000s -

LEADING GLOBAL COMPANY

ICL – STRATEGIC ADVANTAGES
ASSETS
STRATEGIC LOCATIONS KNOW-HOW UNIQUE
proximity to ports & customers
accumulated over decades
STARTUP NATION
innovation
CORE VALUES

LEVERAGING TECHNOLOGY AND INDUSTRIAL KNOW HOW TO MEET THE NEEDS OF OUR CUSTOMERS
ADOPTING BEST PRACTICES FOR CORPORATE GOVERNANCE
TOP TIER SAFETY PERFORMANCE AND ENVIROMENTAL RESPONSIBILITY
EMPLOYER OF CHOICE
Industrial Products

INDUSTRIAL PRODUCTS
Enabling a variety of industries to enjoy safer products as well as more efficient and sustainable production

BIOCIDES
Industrial Products Geographical Sales Distribution

Industrial Products Sales Distribution

Industrial Products Supply Chain

▲ Industrial Products Leading the Global Bromine Market
ICL-IP holds the largest bromine capacity Global bromine capacity by producer (KMT)

Bromine demand by industry
Average market utilization rate of 70-80%

Major Trends and ICL Solutions
Trends
Clean Air Mercury Emissions Control
Renewable energy Energy storage
Electric car/ Autonomous car
Home automation
Water shortage and treatment
ICL's Solutions
MERQUEL®

Electrolytes for Bromine Flow battery
New generation polymeric FRs
New generation polymeric FRs
New Biocides




INDUSTRIAL PRODUCTS MAIN GOALS
A WORLD LEADER AND BEYOND
CONCRETING OUR GLOBAL LEADERSHIP OF THE BROMINE MARKET

Increasing Demand via new bromine applications

Advocacy & Regulation

Value over volume

Enhancing complementary business
Potash


MEETING THE GLOBAL NEED TO FEED THE WORLD'S GROWING POPULATION
Without an improvement in crop yields, the demand for food will far outpace production


Source: FAO
World Main Crops Long Term Forecast Consumption, Stock and Stock to Use Ratio

World Grains Production & Consumption: Current Stock to Use Ratio

ICL's Potash Market Share in Fast Growing Markets
31% 16% 13% 23% 15% 2%
Canpotex Uralkali APC BPC ICL K & S

APC BPC Canpotex ICL Uralkali K+S

Canpotex Uralkali SQM BPC ICL K&S

SQM BPC Uralkali K+S Canpotex ICL


Uralkali BPC Canpotex APC ICL K+S Other
38%
4%

19%
Uralkali BPC Canpotex ICL APC Others
ICL UK: The World's Only Producer of Polysulphate

- ▪
- ▪
- ▪


- ▪
- ▪
- ▪

TOP-3 5MT


Phosphate Solutions

Phosphate Solutions: Backward Integrated Value Chain



PHOSPHATE SOLUTIONS - FOOD
ESSENTIAL MINERALS

BITE

TASTE &

MOUTH FEEL TEXTURE & LAST LONGER

RISE

Food Specialties: Markets and Competition

PHOSPHATE SOLUTIONS - INDUSTRIAL

treatment
Phosphoric Acid Pricing Trends

YPH JV – ICL's Integrated Phosphate Platform in China
UNIQUE BACKWARD INTEGRATION MODEL
2.5M TONNES
480K TONNES


65K TONNES
GROWING PRODUCTION AND FINANCIAL METRICS
Growth in production, improving market conditions and efficiency measures resulted in a positive operating income1 in 2018
| \$ million | Q3'19 YTD |
2018 | 2017 | 2016 | ||
|---|---|---|---|---|---|---|
| Sales | 273 | 387 | 363 | 377 | ||
| 630K TONNES |
Operating income1 |
19 | 9 | (19) | (76) | ▪ |
TARGETING A SHIFT TOWARDS SPECIALTIES
- ▪
PHOSPHATE SOLUTIONS OUR GOALS
A leading provider of value added solutions for the industrial, food and agriculture end markets

Increase capacity of purified phosphoric acid, the base raw material for our downstream specialty products & solutions

Value based product positioning

Innovation new applications & solutions

Geographic expansion

Outgrow the market
Innovative Ag Solutions

ICL's Leadership in the Specialty Fertilizers Market


ICL Specialty Fertilizers: Our Strengths

- ▪
- ▪
- ▪
- ▪
- ▪
- ▪
- ▪
- ▪
Our Core Markets and Products Today

Specialty Fertilizers and Bio Solutions Have Became An Important Part of the Ag Input



2B MORE PEOPLE WITHIN 20 YEARS

GROW MORE CHANGE WITH LESS


GROUNDBREAKING SOLUTIONS
INNOVATIVE AG SOLUTIONS

PORTFOLIO GROWTH

GET CLOSER TO GROWER



UNIQUE R&D CAPABILITIES

INNOVATION DIGITAL TRANSFORMATION
ICL AIMS TO OFFER FARMERS CUTTING-EDGE SOLUTIONS

PRESENT&FUTURE LEADERSHIP STRATEGY


THANK YOU
visit us at www.icl-group.com


Segment Profit Before and After G&A Expenses
| Operating Income | Q1 2017 | Q2 2017 | Q3 2017 | Q4 2017 | FY 2017 | Q1 2018 | Q2 2018 | Q3 2018 | Q4 2018 | FY 2018 | Q1 2019 | Q2 2019 | Q3 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Industrial Products (Bromine) | |||||||||||||
| Profit before allocated G&A expenses | 77 | 76 | 77 | 73 | 303 | 78 | 94 | 95 | 83 | 350 | 108 | 105 | 99 |
| Allocated G&A expenses (income) | 11 | 17 | 14 | 14 | 56 | 12 | 13 | 12 | 13 | 50 | 11 | 12 | 11 |
| Segment profit | 66 | 59 | 63 | 59 | 247 | 66 | 81 | 83 | 70 | 300 | 97 | 93 | 88 |
| Potash | |||||||||||||
| Profit before allocated G&A expenses | 37 | 61 | 65 | 119 | 282 | 62 | 76 | 97 | 158 | 393 | 98 | 123 | 99 |
| Allocated G&A expenses (income) | 21 | 21 | 21 | 21 | 84 | 19 | 20 | 19 | 20 | 78 | 19 | 18 | 16 |
| Segment profit | 16 | 40 | 44 | 98 | 198 | 43 | 56 | 78 | 138 | 315 | 79 | 105 | 83 |
| Phosphate Solutions | |||||||||||||
| Profit before allocated G&A expenses | 37 | 37 | 52 | 23 | 149 | 52 | 55 | 63 | 38 | 208 | 63 | 58 | 57 |
| Allocated G&A expenses (income) | 26 | 22 | 24 | 24 | 96 | 24 | 24 | 23 | 24 | 95 | 28 | 26 | 25 |
| Segment profit | 11 | 15 | 28 | (1) | 53 | 28 | 31 | 40 | 14 | 113 | 35 | 32 | 32 |
| Innovative Ag Solutions | |||||||||||||
| Profit before allocated G&A expenses | 20 | 19 | 9 8 |
56 | 25 | 23 | 7 | 2 57 |
21 | 21 | 6 | ||
| Allocated G&A expenses (income) | 7 | 6 | 7 7 |
27 | 7 | 7 | 8 | 6 28 |
8 | 9 8 |
|||
| Segment profit | 13 | 13 | 2 1 |
29 | 18 | 16 | (1) | (4) 29 |
13 | 12 | (2) | ||
| Other & elimination | |||||||||||||
| Profit before allocated G&A expenses | 2 - |
(4) | (3) | (5) | (2) | 4 | 2 | (5) | (1) 14 |
(12) | 2 | ||
| Allocated G&A expenses (income) | 1 (1) |
(6) | 4 | (2) | 8 | (2) | 1 | (1) 6 |
(3) - |
2 | |||
| Segment profit | 1 | 1 | 2 (7) |
(3) | (10) | 6 | 1 | (4) | (7) 17 |
(12) | - | ||
| ICL | |||||||||||||
| Total adjusted operating income before G&A expenses | 173 | 193 | 199 | 220 | 785 | 215 | 252 | 264 | 276 1,007 | 304 | 295 | 263 | |
| G&A expenses | 66 | 65 | 60 | 70 | 261 | 70 | 62 | 63 | 62 | 257 | 63 | 65 | 62 |
| Adjusted operating income - excl. divestments | 107 | 128 | 139 | 150 | 524 | 146 | 190 | 200 | 214 | 750 | 241 | 230 | 201 |
| Divested businesses' contribution* | 9 25 |
76 | 18 | 128 | 5 | (2) | - | - | 3 | - | - | - | |
| Adjusted operating income | 116 | 153 | 215 | 168 | 652 | 151 | 188 | 200 | 214 | 753 | 241 | 230 | 201 |

Reconciliation Tables (1/3)
| Calculation of adjusted income before tax (\$ millions) | Q3 19 | Q3 18 | FY2018 | |||
|---|---|---|---|---|---|---|
| Adjusted operating income | 201 | 200 | 753 | |||
| Finance expenses | (32) | (23) | (158) | |||
| Share in earnings (losses) of equity-accounted investees and adjustments to financial expenses | 2 | 13 | ||||
| Adjusted income before tax | 169 | 179 | 608 | |||
| Calculation of adjusted net income excluding divested businesses to net income |
Q3 2019 | Q3 2018 | Q1-Q3 2019 | Q1-Q3 2018 | ||
| Net income attributable to the shareholders of the Company | 130 | 129 | 427 | 1,158 | ||
| Iotal adjustments to operating income | 4 | く | (814) | |||
| Adjustments to finance expenses[1] | 3 | 3 | ||||
| Total tax impact of the above operating income & finance expenses adjustments® | - | (2) | 6 | |||
| Contribution from divested businesses | ||||||
| Total adj. net income excluding divested businesses - shareholders of the Company | 130 | 134 | 431 | 354 | ||
| Weighted-average diluted number of ordinary shares outstanding | 1,283,675 | 1,278,780 | 1,283,401 | 1,276,564 | ||
| Adjusted EPS excluding divested businesses (US dollar) | 0.10 | 0.10 | 0.34 | 0.28 |
Reconciliation Tables (2/3)
| Calculation of adjusted operating income and adjusted operating income excluding divested businesses |
Q1-Q3 2019 | Q1-Q3 2018 | Q1-Q3 2017 | Q1-Q3 2016 | |
|---|---|---|---|---|---|
| Operating income | ୧୧୫ | 1,353 | 440 | (75) | |
| Capital gain | (841) | (6) | 1 | ||
| Impairment loss (reversal) | (10) | 19 | 18 | ||
| Provision for early retirement and dismissal of employees | - | 7 | 26 | ||
| Provision for legal claims | 14 | 1 | 11 | 7 | |
| Provision for electricity charges | - | (18) | |||
| Provision in respect of prior periods resulting from an arbitration decision | 6 | 10 | |||
| Total adjustments(1) | 4 | (814) | 44 | 517 | |
| Divested businesses' profit | (3) | 101 | 73 | ||
| Adjusted operating income excluding divested businesses | 672 | 536 383 |
369 | ||
| Calculation of adjusted EBITDA excluding divested businesses to net income | Q1-Q3 2019 | Q1-Q3 2018 | Q1-Q3 2017 | Q1-Q3 2016 | |
| Net income attributable to the shareholders of the Company | 427 | 1,158 | 209 | (154) | |
| Depreciation and Amortization | 330 | 296 | 286 | 306 | |
| Financing expenses, net | 104 | 92 | 99 | 113 | |
| Taxes on income | 132 | 110 | 145 | 5 | |
| Adjustments(1) | 4 | (814) | 44 | 517 | |
| Contribution from divested businesses | (5) | (109) | (79) | ||
| Adjusted EBITDA excluding divested businesses | 997 | 837 | 674 | 708 |
Reconciliation Tables (3/3)
| Calculation of adjusted operating income and adjusted operating income excluding divested businesses (s millions) |
Q3 19 | Q2 19 | Q1 19 | Q4 18 | Q3 18 | Q2 18 | 01 18 |
|---|---|---|---|---|---|---|---|
| Operating income | 201 | 240 | 227 | 166 | 196 | 172 | 985 |
| Capital gain | (841) | ||||||
| Impairment loss (reversal) | (10) | 3 | 18 | - | |||
| Provision for early retirement and dismissal of employees | 7 | ||||||
| Provision for legal claims | 14 | 30 | 1 | ||||
| Provision for closure costs | 18 | ||||||
| Total adjustments(1) | (10) | 14 | 48 | 4 | 16 | (834) | |
| Adjusted operating income | 201 | 230 | 241 | 214 | 200 | 188 | 151 |
| Divested businesses' profit | 2 | (5) | |||||
| Adjusted operating income excluding divested businesses | 201 | 230 | 241 | 214 | 200 | 190 | 146 |
| Calculation of adjusted EBITDA excluding divested businesses to net income (smillions) | Q3 19 | 02 19 | 01 19 | Q4 18 | Q3 18 | Q2 18 | 01 18 |
| Net income attributable to the shareholders of the Company | 130 | 158 | 139 | 82 | 129 | 101 | 928 |
| Depreciation and Amortization | 110 | 109 | 111 | 107 | 94 | 105 | 97 |
| Financing expenses, net | 32 | 37 | 35 | ୧୧ | 23 | 54 | 15 |
| Taxes on income | 35 | 46 | 51 | 19 | 45 | 20 | 45 |
| Adjustments(1) | (10) | 14 | 48 | 4 | 16 | (834) | |
| Contribution from divested businesses | 2 | (7) | |||||
| Adjusted EBITDA excluding divested businesses | 307 | 340 | 350 | 322 | 295 | 298 | 244 |