Constellium Reports Second Quarter and First Half 2025 Results; Raises Full Year 2025 Guidance
Constellium (NYSE:CSTM) reported Q2 2025 results with revenue of $2.1 billion, up 9% year-over-year, and net income of $36 million, down from $77 million in Q2 2024. Shipments increased 2% to 384 thousand metric tons.
The company demonstrated solid operational performance with Q2 Adjusted EBITDA of $146 million and strong Free Cash Flow of $41 million. During Q2, Constellium repurchased 3.4 million shares for $35 million.
Based on strong H1 2025 performance, management raised full-year 2025 guidance, now expecting Adjusted EBITDA of $620-650 million and Free Cash Flow exceeding $120 million. The company maintains its long-term 2028 targets of $900 million Adjusted EBITDA and $300 million Free Cash Flow.
Constellium (NYSE:CSTM) ha riportato i risultati del secondo trimestre 2025 con un fatturato di 2,1 miliardi di dollari, in crescita del 9% su base annua, e un utile netto di 36 milioni di dollari, in calo rispetto ai 77 milioni di dollari del secondo trimestre 2024. Le spedizioni sono aumentate del 2%, raggiungendo 384 mila tonnellate metriche.
L'azienda ha mostrato solide prestazioni operative con un EBITDA rettificato del secondo trimestre di 146 milioni di dollari e un robusto flusso di cassa libero di 41 milioni di dollari. Nel corso del trimestre, Constellium ha riacquistato 3,4 milioni di azioni per 35 milioni di dollari.
Grazie alle solide performance del primo semestre 2025, la direzione ha rivisto al rialzo le previsioni per l'intero anno 2025, prevedendo ora un EBITDA rettificato tra 620 e 650 milioni di dollari e un flusso di cassa libero superiore a 120 milioni di dollari. L'azienda conferma inoltre i suoi obiettivi a lungo termine per il 2028, con un EBITDA rettificato di 900 milioni di dollari e un flusso di cassa libero di 300 milioni di dollari.
Constellium (NYSE:CSTM) informó los resultados del segundo trimestre de 2025 con ingresos de 2.1 mil millones de dólares, un aumento del 9% interanual, y ingreso neto de 36 millones de dólares, una disminución respecto a los 77 millones de dólares del segundo trimestre de 2024. Los envíos aumentaron un 2% hasta 384 mil toneladas métricas.
La compañía mostró un sólido desempeño operativo con un EBITDA ajustado del segundo trimestre de 146 millones de dólares y un fuerte flujo de caja libre de 41 millones de dólares. Durante el segundo trimestre, Constellium recompró 3.4 millones de acciones por 35 millones de dólares.
Basándose en el sólido desempeño del primer semestre de 2025, la gerencia elevó las previsiones para todo el año 2025, esperando ahora un EBITDA ajustado entre 620 y 650 millones de dólares y un flujo de caja libre superior a 120 millones de dólares. La compañía mantiene sus objetivos a largo plazo para 2028 de 900 millones de dólares en EBITDA ajustado y 300 millones de dólares en flujo de caja libre.
Constellium (NYSE:CSTM)은 2025� 2분기 실적� 발표하며 매출 21� 달러� 전년 동기 대� 9% 증가했고, 순이익은 3,600� 달러� 2024� 2분기 7,700� 달러에서 감소했습니다. 출하량은 2% 증가� 38� 4� 미터�� 기록했습니다.
사� 2분기 조정 EBITDA 1� 4,600� 달러왶 강력� 자유현금흐름 4,100� 달러� 견고� 운영 성과� 보였습니�. 2분기 동안 Constellium은 3� 40� 주를 3,500� 달러� 자사� 매입했습니다.
2025� 상반� 강력� 실적� 바탕으로 경영진은 2025� 전체 가이던스를 상향 조정하여, 이제 조정 EBITDA 6� 2,000만~6� 5,000� 달러왶 자유현금흐름 1� 2,000� 달러 초과� 기대하고 있습니다. 사� 2028년까지 조정 EBITDA 9� 달러왶 자유현금흐름 3� 달러라는 장기 목표� 유지하고 있습니다.
Constellium (NYSE:CSTM) a annoncé ses résultats du deuxième trimestre 2025 avec un chiffre d'affaires de 2,1 milliards de dollars, en hausse de 9 % sur un an, et un bénéfice net de 36 millions de dollars, en baisse par rapport à 77 millions de dollars au deuxième trimestre 2024. Les livraisons ont augmenté de 2 % pour atteindre 384 000 tonnes métriques.
L'entreprise a démontré une solide performance opérationnelle avec un EBITDA ajusté du deuxième trimestre de 146 millions de dollars et un solide flux de trésorerie disponible de 41 millions de dollars. Au cours du deuxième trimestre, Constellium a racheté 3,4 millions d'actions pour 35 millions de dollars.
Sur la base des solides performances du premier semestre 2025, la direction a relevé ses prévisions pour l'ensemble de l'année 2025, prévoyant désormais un EBITDA ajusté entre 620 et 650 millions de dollars et un flux de trésorerie disponible supérieur à 120 millions de dollars. L'entreprise maintient ses objectifs à long terme pour 2028, à savoir un EBITDA ajusté de 900 millions de dollars et un flux de trésorerie disponible de 300 millions de dollars.
Constellium (NYSE:CSTM) meldete die Ergebnisse für das zweite Quartal 2025 mit einem Umsatz von 2,1 Milliarden US-Dollar, was einem Anstieg von 9 % im Jahresvergleich entspricht, und einem Nettoeinkommen von 36 Millionen US-Dollar, das gegenüber 77 Millionen US-Dollar im zweiten Quartal 2024 gesunken ist. Die Lieferungen stiegen um 2 % auf 384.000 metrische Tonnen.
Das Unternehmen zeigte eine solide operative Leistung mit einem bereinigten EBITDA im zweiten Quartal von 146 Millionen US-Dollar und einem starken Free Cash Flow von 41 Millionen US-Dollar. Im zweiten Quartal hat Constellium 3,4 Millionen Aktien für 35 Millionen US-Dollar zurückgekauft.
Aufgrund der starken Leistung im ersten Halbjahr 2025 hat das Management die Prognose für das Gesamtjahr 2025 angehoben und erwartet nun ein bereinigtes EBITDA von 620 bis 650 Millionen US-Dollar sowie einen Free Cash Flow von über 120 Millionen US-Dollar. Das Unternehmen hält an seinen langfristigen Zielen für 2028 fest: ein bereinigtes EBITDA von 900 Millionen US-Dollar und ein Free Cash Flow von 300 Millionen US-Dollar.
- Raised full year 2025 guidance for both Adjusted EBITDA and Free Cash Flow
- Revenue increased 9% year-over-year to $2.1 billion in Q2 2025
- Strong Free Cash Flow of $41 million in Q2 2025
- P&ARP segment showed improved performance with 12% increase in Adjusted EBITDA
- Active share repurchase program with 3.4 million shares bought for $35 million in Q2
- Net income declined 53% to $36 million in Q2 2025 from $77 million in Q2 2024
- Adjusted EBITDA decreased to $146 million from $225 million in Q2 2024
- AS&I segment Adjusted EBITDA dropped 40% year-over-year
- Leverage ratio increased to 3.6x as of June 30, 2025
- Continued demand weakness across most end markets outside of packaging
Insights
Constellium delivered mixed Q2 results with raised guidance despite challenging demand, demonstrating effective cost management and operational resilience.
Constellium's Q2 2025 results reveal conflicting signals worth unpacking. While shipments increased 2% year-over-year to 384k metric tons and revenue grew 9% to
The segment performance tells an important story about current market dynamics. The Packaging & Automotive Rolled Products (P&ARP) segment is clearly outperforming with shipments up
Management's confidence in raising full-year guidance (Adjusted EBITDA of
The outlook maintains the long-term target of
PARIS, July 29, 2025 (GLOBE NEWSWIRE) -- Constellium SE (NYSE: CSTM) ("Constellium" or the "Company") today reported results for the second quarter and the first half ended June 30, 2025.
Second quarter 2025 highlights:
- Shipments of 384 thousand metric tons, up
2% compared to Q2 2024 - Revenue of
$2.1 billion , up9% compared to Q2 2024 - Net income of
$36 million compared to net income of$77 million in Q2 2024 - Adjusted EBITDA of
$146 million
> Includes negative non-cash metal price lag impact of$13 million - Segment Adjusted EBITDA of
$78 million at A&T,$74 million at P&ARP,$18 million at AS&I, and$(12) million at H&C - Cash from Operations of
$114 million and Free Cash Flow of$41 million - Repurchased 3.4 million shares of the Company stock for
$35 million
First half 2025 highlights:
- Shipments of 756 thousand metric tons, stable compared to H1 2024
- Revenue of
$4.1 billion , up7% compared to H1 2024 - Net income of
$74 million compared to net income of$99 million in H1 2024 - Adjusted EBITDA of
$332 million
> Includes positive non-cash metal price lag impact of$33 million - Segment Adjusted EBITDA of
$153 million at A&T,$135 million at P&ARP,$34 million at AS&I, and$(23) million at H&C - Cash from Operations of
$172 million and Free Cash Flow of$38 million - Repurchased 4.8 million shares of the Company stock for
$50Dz - Leverage of 3.6x at June 30, 2025
Media Contacts | ||
Investor Relations | Communications | |
Jason Hershiser | Delphine Dahan-Kocher | |
Phone: +1 443 988 0600 | Phone: +1 443 420 7860 | |
[email protected] | [email protected] | |
Jean-Marc Germain, Constellium’s Chief Executive Officer said, “Constellium delivered solid results in the second quarter despite continued demand weakness across most of our end markets outside of packaging. As I said last quarter, I am proud of our team for their relentless focus on cost reduction efforts and commercial and capital discipline in this uncertain environment. Free Cash Flow was strong at
Mr. Germain concluded, “While the tariff and international trade situation remains fluid, given our solid performance in the first half and based on our current outlook, we are raising our guidance for 2025 and now expect Adjusted EBITDA to be in the range of
Group Summary
Q2 2025 | Q2 2024 | Var. | YTD 2025 | YTD 2024 | Var. | |||||||
Shipments (k metric tons) | 384 | 378 | 756 | 758 | ||||||||
Revenue ($ millions) | 2,103 | 1,932 | 4,082 | 3,812 | ||||||||
Net income ($ millions) | 36 | 77 | (53)% | 74 | 99 | (25)% | ||||||
Adjusted EBITDA ($ millions) | 146 | 225 | n.m. | 332 | 371 | n.m. | ||||||
Metal price lag (non-cash) ($ millions) | (13) | 45 | n.m. | 33 | 31 | n.m. | ||||||
The difference between the sum of reported segment revenue and total group revenue includes revenue from certain non-core activities and inter-segment eliminations. The difference between the sum of reported Segment Adjusted EBITDA and the Group Adjusted EBITDA is related to Holdings and Corporate and the non-cash impact of metal price lag.
For the second quarter of 2025, shipments of 384 thousand metric tons increased
For the first half of 2025, shipments of 756 thousand metric tons were stable compared to the first half of 2024 due to higher shipments in the P&ARP segment offset by lower shipments in the A&T and AS&I segments. Revenue of
Results by Segment
Aerospace & Transportation (A&T)
Q2 2025 | Q2 2024 | Var. | YTD 2025 | YTD 2024 | Var. | |||||||
Shipments (k metric tons) | 53 | 60 | (11)% | 104 | 117 | (11)% | ||||||
Revenue ($ millions) | 492 | 487 | 960 | 966 | (1)% | |||||||
Segment Adjusted EBITDA ($ millions) | 78 | 90 | (13)% | 153 | 177 | (14)% | ||||||
Segment Adjusted EBITDA per metric ton ($) | 1,467 | 1,506 | (3)% | 1,468 | 1,511 | (3)% | ||||||
For the second quarter of 2025, Segment Adjusted EBITDA of
For the first half of 2025, Segment Adjusted EBITDA of
Packaging & Automotive Rolled Products (P&ARP)
Q2 2025 | Q2 2024 | Var. | YTD 2025 | YTD 2024 | Var. | |||||||
Shipments (k metric tons) | 276 | 262 | 545 | 526 | ||||||||
Revenue ($ millions) | 1,235 | 1,079 | 2,422 | 2,097 | ||||||||
Segment Adjusted EBITDA ($ millions) | 74 | 66 | 135 | 114 | ||||||||
Segment Adjusted EBITDA per metric ton ($) | 268 | 252 | 248 | 217 | ||||||||
For the second quarter of 2025, Segment Adjusted EBITDA of
For the first half of 2025, Segment Adjusted EBITDA of
Automotive Structures & Industry (AS&I)
Q2 2025 | Q2 2024 | Var. | YTD 2025 | YTD 2024 | Var. | |||||||
Shipments (k metric tons) | 55 | 56 | (1)% | 107 | 115 | (7)% | ||||||
Revenue ($ millions) | 421 | 384 | 802 | 779 | ||||||||
Segment Adjusted EBITDA ($ millions) | 18 | 30 | (40)% | 34 | 63 | (46)% | ||||||
Segment Adjusted EBITDA per metric ton ($) | 329 | 540 | (39)% | 317 | 549 | (42)% | ||||||
For the second quarter of 2025, Segment Adjusted EBITDA of
For the first half of 2025, Segment Adjusted EBITDA of
The following table reconciles the total of our segments� measures of profitability to the group’s net income:
Three months ended June 30, | Six months ended June 30, | |||||||||||
(in millions of U.S. dollar) | 2025 | 2024 | 2025 | 2024 | ||||||||
A&T | 78 | 90 | 153 | 177 | ||||||||
P&ARP | 74 | 66 | 135 | 114 | ||||||||
AS&I | 18 | 30 | 34 | 63 | ||||||||
Holdings and Corporate | (12) | (6) | (23) | (14) | ||||||||
Segment Adjusted EBITDA | 159 | 180 | 299 | 340 | ||||||||
Metal price lag | (13) | 45 | 33 | 31 | ||||||||
Adjusted EBITDA | 146 | 225 | 332 | 371 | ||||||||
Other adjustments | (61) | (96) | (158) | (185) | ||||||||
Finance costs - net | (29) | (25) | (56) | (52) | ||||||||
Income before tax | 56 | 104 | 118 | 134 | ||||||||
Income tax expense | (20) | (27) | (44) | (35) | ||||||||
Net income | 36 | 77 | 74 | 99 | ||||||||
Reconciled items excluded from our Segment Adjusted EBITDA include the following:
Metal price lag
Metal price lag represents the financial impact of the timing difference between when aluminum prices included within Constellium's Revenue are established and when aluminum purchase prices included in Cost of sales are established, which is a non-cash financial impact. The metal price lag will generally increase our earnings in times of rising primary aluminum prices and decrease our earnings in times of declining primary aluminum prices. The calculation of metal price lag adjustment is based on a standardized methodology applied at each of Constellium’s manufacturing sites. Metal price lag is calculated as the average value of product purchased in the period, approximated at the market price, less the value of product in inventory at the weighted average of metal purchased over time, multiplied by the quantity sold in the period.
For the second quarter of 2025, metal price lag was negative, which reflects negative metal price lag in Europe as regional premiums were decreasing, partially offset by positive metal price lag in North America as regional premiums were increasing. For the first half of 2025, metal price lag was positive, which reflects positive metal price lag in North America as regional premiums were increasing, partially offset by negative metal price lag in Europe as regional premiums were decreasing. For the second quarter and first half of 2024, metal price lag was positive, which reflects regional premiums increasing during the periods in both North America and Europe.
Other adjustments are detailed in the Reconciliation of net income to Adjusted EBITDA Table on page 19.
Net Income
For the second quarter of 2025, net income of
For the first half of 2025, net income of
Cash Flow
Free Cash Flow was
Cash flows from operating activities were
Cash flows used in investing activities were
Cash flows used in financing activities were
Liquidity and Net Debt
Liquidity at June 30, 2025 was
Net debt was
Outlook
Based on our current outlook, for 2025 we expect Adjusted EBITDA, which excludes the non-cash impact of metal price lag, to be in the range of
We are not able to provide a reconciliation of this Adjusted EBITDA guidance to net income, the comparable GAAP measure, because certain items that are excluded from Adjusted EBITDA cannot be reasonably predicted or are not in our control. In particular, we are unable to forecast the timing or magnitude of realized and unrealized gains and losses on derivative instruments, impairment or restructuring charges, or taxes without unreasonable efforts, and these items could significantly impact, either individually or in the aggregate, net income in the future.
Recent Developments
As of June 30, 2025, Constellium no longer qualifies as a Foreign Private Issuer, as determined by Rule 3b-4 under the Securities Exchange Act of 1934. Beginning in 2025, Constellium was already voluntarily electing to file annual reports on Form 10-K and quarterly reports on Form 10-Q with the Securities and Exchange Commission (“SEC�). Beginning on January 1, 2026, Constellium will continue to file annual reports on Form 10-K and quarterly reports on Form 10-Q and will also file all other required U.S. domestic forms with the SEC.
Forward-looking statements
Certain statements contained in this press release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. This press release may contain “forward-looking statements� with respect to our business, results of operations and financial condition, and our expectations or beliefs concerning future events and conditions. You can identify forward-looking statements because they contain words such as, but not limited to, “believes,� “expects,� “may,� “should,� “approximately,� “anticipates,� “estimates,� “intends,� “plans,� “targets,� likely,� “will,� “would,� “could� and similar expressions (or the negative of these terminologies or expressions). All forward-looking statements involve risks and uncertainties. Many risks and uncertainties are inherent in our industry and markets, while others are more specific to our business and operations. These risks and uncertainties include, but are not limited to: market competition; economic downturn or industry specific conditions including the impacts of tax and tariff programs, inflation, foreign currency exchange, and industry consolidation; disruption to business operations; natural disasters including severe flooding and other weather-related events; the conflict between Russia and Ukraine and other geopolitical tensions; the inability to meet customer demand and quality requirements; the loss of key customers, suppliers or other business relationships; supply disruptions; excessive inflation; the capacity and effectiveness of our hedging policy activities; the loss of key employees; levels of indebtedness which could limit our operating flexibility and opportunities; and other risk factors set forth under the heading “Risk Factors� in our Annual Report on Form 10-K, and as described from time to time in subsequent reports filed with the U.S. Securities and Exchange Commission. The occurrence of the events described and the achievement of the expected results depend on many events, some or all of which are not predictable or within our control. Consequently, actual results may differ materially from the forward-looking statements contained in this press release. We undertake no obligation to update or revise any forward-looking statement as a result of new information, future events or otherwise, except as required by law.
About Constellium
Constellium (NYSE: CSTM) is a global sector leader that develops innovative, value-added aluminum products for a broad scope of markets and applications, including aerospace, packaging and automotive. Constellium generated
Constellium’s earnings materials for the second quarter and the first half ended June 30, 2025 are also available on the company’s website ().
Non-GAAP measures
In addition to the results reported in accordance with United States Generally Accepted Accounting Principles (“U.S. GAAP�), this press release includes information regarding certain financial measures which are not prepared in accordance with U.S. GAAP (“non-GAAP measures�). The non-GAAP measures used in this press release are: Adjusted EBITDA, Free Cash Flow and Net debt. Reconciliations to the most directly comparable U.S. GAAP financial measures are presented in the schedules to this press release. We believe these non-GAAP measures are important supplemental measures of our operating and financial performance. By providing these measures, together with the reconciliations, we believe we are enhancing investors� understanding of our business, our results of operations and our financial position, as well as assisting investors in evaluating the extent to which we are executing our strategic initiatives. However, these non-GAAP financial measures supplement our U.S. GAAP disclosures and should not be considered an alternative to the U.S. GAAP measures and may not be comparable to similarly titled measures of other companies.
Adjusted EBITDA is not a presentation made in accordance with U.S. GAAP, is not a measure of financial condition, liquidity or profitability and should not be considered as an alternative to profit or loss for the period, revenues or operating cash flows determined in accordance with U.S. GAAP. The most directly comparable U.S. GAAP measure to Adjusted EBITDA is our net income or loss for the relevant period.
Adjusted EBITDA is defined as income / (loss) from continuing operations before income taxes, results from joint ventures, net finance costs, other expenses and depreciation and amortization as adjusted to exclude restructuring costs, impairment charges, unrealized gains or losses on derivatives and on foreign exchange differences on transactions which do not qualify for hedge accounting, share based compensation expense, non-operating gains / (losses) on pension and other post-employment benefits, factoring expenses, effects of certain purchase accounting adjustments, start-up and development costs or acquisition, integration and separation costs, certain incremental costs and other exceptional, unusual or generally non-recurring items.
We believe Adjusted EBITDA is useful to investors as it illustrates the underlying performance of continuing operations by excluding certain non-recurring and non-operating items. Similar concepts of Adjusted EBITDA are frequently used by securities analysts, investors and other stakeholders in their evaluation of our company and in comparison, to other companies, many of which present an Adjusted EBITDA-related performance measure when reporting their results.
Free Cash Flow is defined as net cash flow from operating activities, less capital expenditures, net of property, plant and equipment inflows. Management believes that Free Cash Flow is a useful measure of the net cash flow generated or used by the business as it takes into account both the cash generated or consumed by operating activities, including working capital, and the capital expenditure requirements of the business. However, Free Cash Flow is not a presentation made in accordance with U.S. GAAP and should not be considered as an alternative to operating cash flows determined in accordance with U.S. GAAP. Free Cash Flow has certain inherent limitations, including the fact that it does not represent residual cash flows available for discretionary spending, notably because it does not reflect principal repayments required in connection with our debt or capital lease obligations.
Net debt is defined as debt plus or minus the fair value of cross currency basis swaps net of margin calls less cash and cash equivalents and cash pledged for the issuance of guarantees. Management believes that Net debt is a useful measure of indebtedness because it takes into account the cash and cash equivalent balances held by the Company as well as the total external debt of the Company. Net debt is not a presentation made in accordance with U.S. GAAP and should not be considered as an alternative to debt determined in accordance with U.S. GAAP. Leverage is defined as Net debt divided by last twelve months Segment Adjusted EBITDA, which excludes the non-cash impact of metal price lag.
CONSOLIDATED INCOME STATEMENTS (unaudited)
Three months ended June 30, | Six months ended June 30, | |||||||||||
(in millions of U.S. dollar) | 2025 | 2024 | 2025 | 2024 | ||||||||
Revenue | 2,103 | 1,932 | 4,082 | 3,812 | ||||||||
Cost of sales (excluding depreciation and amortization) | (1,840) | (1,652) | (3,556) | (3,287) | ||||||||
Depreciation and amortization | (82) | (76) | (160) | (151) | ||||||||
Selling and administrative expenses | (88) | (75) | (166) | (155) | ||||||||
Research and development expenses | (12) | (13) | (25) | (28) | ||||||||
Other gains and losses - net | 4 | 13 | (1) | (5) | ||||||||
Finance costs - net | (29) | (25) | (56) | (52) | ||||||||
Income before tax | 56 | 104 | 118 | 134 | ||||||||
Income tax expense | (20) | (27) | (44) | (35) | ||||||||
Net income | 36 | 77 | 74 | 99 | ||||||||
Attributable to: | ||||||||||||
Equity holders of Constellium | 36 | 76 | 73 | 97 | ||||||||
Non-controlling interests | � | 1 | 1 | 2 | ||||||||
Net income | 36 | 77 | 74 | 99 |
Earnings per share attributable to the equity holders of Constellium (in dollars) | ||||||||||||
Basic | 0.25 | 0.52 | 0.51 | 0.66 | ||||||||
Diluted | 0.25 | 0.51 | 0.51 | 0.65 | ||||||||
Weighted average number of shares, (in thousands) | ||||||||||||
Basic | 140,821 | 146,272 | 141,665 | 146,534 | ||||||||
Diluted | 142,244 | 149,233 | 143,174 | 149,722 | ||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)
Three months ended June 30, | Six months ended June 30, | |||||||||||
(in millions of U.S. dollar) | 2025 | 2024 | 2025 | 2024 | ||||||||
Net income | 36 | 77 | 74 | 99 | ||||||||
Other comprehensive income / (loss) | ||||||||||||
Net change in post-employment benefit obligations | � | (4) | (3) | (9) | ||||||||
Income tax on net change in post-employment benefit obligations | (1) | � | � | 2 | ||||||||
Net change in cash flow hedges | 25 | (2) | 37 | (4) | ||||||||
Income tax on cash flow hedges | (7) | 1 | (10) | 1 | ||||||||
Currency translation adjustments | 11 | � | 15 | (6) | ||||||||
Other comprehensive income / (loss) | 28 | (5) | 39 | (16) | ||||||||
Total comprehensive income | 64 | 72 | 113 | 83 | ||||||||
Attributable to: | ||||||||||||
Equity holders of Constellium | 63 | 71 | 111 | 81 | ||||||||
Non-controlling interests | 1 | 1 | 2 | 2 | ||||||||
Total comprehensive income | 64 | 72 | 113 | 83 | ||||||||
CONSOLIDATED BALANCE SHEETS (unaudited)
(in millions of U.S. dollar, except share data) | At June 30, 2025 | At December 31, 2024 | ||||
Assets | ||||||
Current assets | ||||||
Cash and cash equivalents | 133 | 141 | ||||
Trade receivables and other, net | 805 | 486 | ||||
Inventories | 1,328 | 1,181 | ||||
Fair value of derivatives instruments and other financial assets | 46 | 26 | ||||
Total current assets | 2,312 | 1,834 | ||||
Non-current assets | ||||||
Property, plant and equipment, net | 2,564 | 2,408 | ||||
Goodwill | 47 | 46 | ||||
Intangible assets, net | 93 | 97 | ||||
Deferred tax assets | 291 | 311 | ||||
Trade receivables and other, net | 40 | 36 | ||||
Fair value of derivatives instruments | 21 | 2 | ||||
Total non-current assets | 3,056 | 2,900 | ||||
Total assets | 5,368 | 4,734 | ||||
Liabilities | ||||||
Current liabilities | ||||||
Trade payables and other | 1,717 | 1,309 | ||||
Current portion of long-term debt | 54 | 39 | ||||
Fair value of derivatives instruments | 32 | 33 | ||||
Income tax payable | 18 | 18 | ||||
Pension and other benefit obligations | 24 | 22 | ||||
Provisions | 28 | 25 | ||||
Total current liabilities | 1,873 | 1,446 | ||||
Non-current liabilities | ||||||
Trade payables and other | 169 | 156 | ||||
Long-term debt | 1,972 | 1,879 | ||||
Fair value of derivatives instruments | 3 | 21 | ||||
Pension and other benefit obligations | 394 | 375 | ||||
Provisions | 94 | 91 | ||||
Deferred tax liabilities | 64 | 39 | ||||
Total non-current liabilities | 2,696 | 2,561 | ||||
Total liabilities | 4,569 | 4,007 | ||||
Commitments and contingencies | ||||||
Shareholder's equity | ||||||
Ordinary shares, par value | 4 | 4 | ||||
Additional paid in capital | 513 | 513 | ||||
Accumulated other comprehensive income | 26 | (14 | ) | |||
Retained earnings and other reserves | 237 | 203 | ||||
Equity attributable to equity holders of Constellium | 780 | 706 | ||||
Non-controlling interests | 19 | 21 | ||||
Total equity | 799 | 727 | ||||
Total equity and liabilities | 5,368 | 4,734 | ||||
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (unaudited)
(in millions of U.S. dollar) | Ordinary shares | Additional paid in capital | Treasury shares | Accumulated other comprehensive income / (loss) | Other reserves | Retained earnings | Total | Non-controlling interests | Total equity | ||||||||||||||||||
At January 1, 2025 | 4 | 513 | (51 | ) | (14 | ) | 161 | 93 | 706 | 21 | 727 | ||||||||||||||||
Net income | � | � | � | � | � | 37 | 37 | 1 | 38 | ||||||||||||||||||
Other comprehensive income | � | � | � | 11 | � | � | 11 | � | 11 | ||||||||||||||||||
Total comprehensive income | � | � | � | 11 | � | 37 | 48 | 1 | 49 | ||||||||||||||||||
Share-based compensation | � | � | � | � | 6 | � | 6 | � | 6 | ||||||||||||||||||
Repurchase of ordinary shares | � | � | (15 | ) | � | � | � | (15 | ) | � | (15 | ) | |||||||||||||||
Allocation of treasury shares to share-based compensation plan vested | � | � | 12 | � | � | (12 | ) | � | � | � | |||||||||||||||||
Other | � | � | � | 2 | � | (2 | ) | � | � | � | |||||||||||||||||
Transactions with non-controlling interests | � | � | � | � | � | � | � | (2 | ) | (2 | ) | ||||||||||||||||
At March 31, 2025 | 4 | 513 | (54 | ) | (1 | ) | 167 | 116 | 745 | 20 | 765 | ||||||||||||||||
Net income | � | � | � | � | � | 36 | 36 | � | 36 | ||||||||||||||||||
Other comprehensive income | � | � | � | 27 | � | � | 27 | 1 | 28 | ||||||||||||||||||
Total comprehensive income | � | � | � | 27 | � | 36 | 63 | 1 | 64 | ||||||||||||||||||
Share-based compensation | � | � | � | � | 7 | � | 7 | � | 7 | ||||||||||||||||||
Repurchase of ordinary shares | � | � | (35 | ) | � | � | � | (35 | ) | � | (35 | ) | |||||||||||||||
Allocation of treasury shares to share-based compensation plan vested | � | � | � | � | � | � | � | � | � | ||||||||||||||||||
Other | � | � | � | � | � | � | � | � | � | ||||||||||||||||||
Transactions with non-controlling interests | � | � | � | � | � | � | � | (2 | ) | (2 | ) | ||||||||||||||||
At June 30, 2025 | 4 | 513 | (89 | ) | 26 | 174 | 152 | 780 | 19 | 799 | |||||||||||||||||
(in millions of U.S. dollar) | Ordinary shares | Additional paid in capital | Treasury shares | Accumulated other comprehensive income / (loss) | Other reserves | Retained earnings | Total | Non-controlling interests | Total equity | ||||||||||||||||||
At January 1, 2024 | 4 | 513 | � | � | 136 | 65 | 718 | 24 | 742 | ||||||||||||||||||
Net income | � | � | � | � | � | 21 | 21 | 1 | 22 | ||||||||||||||||||
Other comprehensive loss | � | � | � | (11 | ) | � | � | (11 | ) | � | (11 | ) | |||||||||||||||
Total comprehensive (loss) / income | � | � | � | (11 | ) | � | 21 | 10 | 1 | 11 | |||||||||||||||||
Share-based compensation | � | � | � | � | 6 | � | 6 | � | 6 | ||||||||||||||||||
Repurchase of ordinary shares | � | � | (7 | ) | � | � | � | (7 | ) | � | (7 | ) | |||||||||||||||
Allocation of treasury shares to share-based compensation plan vested | � | � | � | � | � | � | � | � | � | ||||||||||||||||||
Transactions with non-controlling interests | � | � | � | � | � | � | � | (1 | ) | (1 | ) | ||||||||||||||||
At March 31, 2024 | 4 | 513 | (7 | ) | (11 | ) | 142 | 86 | 727 | 24 | 751 | ||||||||||||||||
Net income | � | � | � | � | � | 76 | 76 | 1 | 77 | ||||||||||||||||||
Other comprehensive loss | � | � | � | (5 | ) | � | � | (5 | ) | � | (5 | ) | |||||||||||||||
Total comprehensive (loss) / income | � | � | � | (5 | ) | � | 76 | 71 | 1 | 72 | |||||||||||||||||
Share-based compensation | � | � | � | � | 7 | � | 7 | � | 7 | ||||||||||||||||||
Repurchase of ordinary shares | � | � | (32 | ) | � | � | � | (32 | ) | � | (32 | ) | |||||||||||||||
Allocation of treasury shares to share-based compensation plan vested | � | � | 28 | � | � | (28 | ) | � | � | � | |||||||||||||||||
Transactions with non-controlling interests | � | � | � | � | � | � | � | (2 | ) | (2 | ) | ||||||||||||||||
At June 30, 2024 | 4 | 513 | (11 | ) | (16 | ) | 149 | 134 | 773 | 23 | 796 | ||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
Three months ended June 30, | Six months ended June 30, | |||||||||||
(in millions of U.S. dollar) | 2025 | 2024 | 2025 | 2024 | ||||||||
Net income | 36 | 77 | 74 | 99 | ||||||||
Adjustments | ||||||||||||
Depreciation and amortization | 82 | 76 | 160 | 151 | ||||||||
Impairment of assets | � | 5 | � | 8 | ||||||||
Pension and other long-term benefits | 2 | 2 | 4 | 4 | ||||||||
Finance costs - net | 29 | 25 | 56 | 52 | ||||||||
Income tax expense | 20 | 27 | 44 | 35 | ||||||||
Unrealized gains on derivatives - net and from remeasurement of monetary assets and liabilities - net | (35) | (4) | (24) | (1) | ||||||||
Losses on disposal | 1 | � | 1 | 1 | ||||||||
Other - net | 11 | 13 | 22 | 26 | ||||||||
Changes in working capital | ||||||||||||
Inventories | 4 | (43) | (65) | (27) | ||||||||
Trade receivables | 12 | (68) | (261) | (241) | ||||||||
Trade payables | (38) | 64 | 241 | 164 | ||||||||
Other | 23 | 12 | 5 | (4) | ||||||||
Change in provisions | (1) | � | (2) | (2) | ||||||||
Pension and other long-term benefits paid | (12) | (12) | (25) | (22) | ||||||||
Interest paid | (24) | (20) | (53) | (46) | ||||||||
Income tax paid | 4 | (16) | (5) | (22) | ||||||||
Net cash flows from operating activities | 114 | 138 | 172 | 175 | ||||||||
Purchases of property, plant and equipment | (77) | (84) | (146) | (158) | ||||||||
Property, plant and equipment inflows | 4 | � | 12 | 7 | ||||||||
Collection of deferred purchase price receivable | � | 23 | 2 | 40 | ||||||||
Other investing activities | 1 | � | 1 | � | ||||||||
Net cash flows used in investing activities | (72) | (61) | (131) | (111) | ||||||||
Repurchase of ordinary shares | (35) | (32) | (50) | (39) | ||||||||
Repayments of long-term debt | (2) | (3) | (3) | (5) | ||||||||
Net change in revolving credit facilities and short-term debt | 23 | (1) | 28 | � | ||||||||
Finance lease repayments | (1) | (3) | (3) | (5) | ||||||||
Transactions with non-controlling interests | (2) | (2) | (4) | (3) | ||||||||
Other financing activities | (19) | � | (30) | 1 | ||||||||
Net cash flows used in financing activities | (36) | (41) | (62) | (51) | ||||||||
Net increase / (decrease) in cash and cash equivalents | 6 | 36 | (21) | 13 | ||||||||
Cash and cash equivalents - beginning of the period | 118 | 194 | 141 | 223 | ||||||||
Net increase / (decrease) in cash and cash equivalents | 6 | 36 | (21) | 13 | ||||||||
Effect of exchange rate changes on cash and cash equivalents | 9 | (2) | 13 | (8) | ||||||||
Cash and cash equivalents - end of period | 133 | 228 | 133 | 228 | ||||||||
SEGMENT ADJUSTED EBITDA
Three months ended June 30, | Six months ended June 30, | |||||||||||
(in millions of U.S. dollar) | 2025 | 2024 | 2025 | 2024 | ||||||||
A&T | 78 | 90 | 153 | 177 | ||||||||
P&ARP | 74 | 66 | 135 | 114 | ||||||||
AS&I | 18 | 30 | 34 | 63 | ||||||||
Holdings and Corporate | (12) | (6) | (23) | (14) | ||||||||
SHIPMENTS AND REVENUE BY PRODUCT LINE
Three months ended June 30, | Six months ended June 30, | |||||||||||
(in k metric tons) | 2025 | 2024 | 2025 | 2024 | ||||||||
Aerospace rolled products | 22 | 25 | 46 | 52 | ||||||||
Transportation, industry, defense and other rolled products | 31 | 35 | 59 | 65 | ||||||||
Packaging rolled products | 213 | 187 | 417 | 374 | ||||||||
Automotive rolled products | 59 | 69 | 119 | 140 | ||||||||
Specialty and other thin-rolled products | 6 | 6 | 10 | 12 | ||||||||
Automotive extruded products | 29 | 33 | 60 | 69 | ||||||||
Other extruded products | 25 | 22 | 47 | 45 | ||||||||
Total shipments | 384 | 378 | 756 | 758 |
Three months ended June 30, | Six months ended June 30, | |||||||||||
(in millions of U.S. dollar) | 2025 | 2024 | 2025 | 2024 | ||||||||
Aerospace rolled products | 267 | 262 | 534 | 548 | ||||||||
Transportation, industry, defense and other rolled products | 226 | 225 | 427 | 418 | ||||||||
Packaging rolled products | 912 | 729 | 1,780 | 1,400 | ||||||||
Automotive rolled products | 295 | 319 | 586 | 631 | ||||||||
Specialty and other thin-rolled products | 27 | 30 | 55 | 66 | ||||||||
Automotive extruded products | 249 | 251 | 483 | 514 | ||||||||
Other extruded products | 173 | 133 | 320 | 266 | ||||||||
Other and inter-segment eliminations | (45) | (17) | (102) | (30) | ||||||||
Total Revenue by product line | 2,103 | 1,932 | 4,082 | 3,812 | ||||||||
Amounts may not sum due to rounding.
NON-GAAP MEASURES
Reconciliation of net income to Adjusted EBITDA (a non-GAAP measure)
Three months ended June 30, | Six months ended June 30, | |||||||||||
(in millions of U.S. dollar) | 2025 | 2024 | 2025 | 2024 | ||||||||
Net income | 36 | 77 | 74 | 99 | ||||||||
Income tax expense | 20 | 27 | 44 | 35 | ||||||||
Finance costs - net | 29 | 25 | 56 | 52 | ||||||||
Expenses on factoring arrangements | 6 | 5 | 11 | 10 | ||||||||
Depreciation and amortization | 82 | 76 | 160 | 151 | ||||||||
Impairment of assets (B) | � | 5 | � | 8 | ||||||||
Restructuring costs | 1 | 3 | 2 | 3 | ||||||||
Unrealized gains on derivatives | (33) | (4) | (21) | � | ||||||||
Unrealized exchange gains from the remeasurement of monetary assets and liabilities � net | (1) | � | � | (2) | ||||||||
Pension and other post-employment benefits - non - operating gains | (4) | (4) | (7) | (7) | ||||||||
Share based compensation costs | 7 | 7 | 13 | 13 | ||||||||
Losses / (gains) on disposal | 1 | � | 1 | 1 | ||||||||
Other (C) | 2 | 8 | (1) | 8 | ||||||||
Adjusted EBITDA1 | 146 | 225 | 332 | 371 | ||||||||
of which Metal price lag (A) | (13) | 45 | 33 | 31 |
1Adjusted EBITDA includes the non-cash impact of metal price lag
(A) | Metal price lag represents the financial impact of the timing difference between when aluminum prices included within Constellium's Revenue are established and when aluminum purchase prices included in Cost of sales are established, which is a non-cash financial impact. The metal price lag will generally increase our earnings in times of rising primary aluminum prices and decrease our earnings in times of declining primary aluminum prices. The calculation of metal price lag adjustment is based on a standardized methodology applied at each of Constellium’s manufacturing sites. Metal price lag is calculated as the average value of product purchased in the period, approximated at the market price, less the value of product in inventory at the weighted average of metal purchased over time, multiplied by the quantity sold in the period. |
(B) | For the three and six months ended June 30, 2024, impairment related to property, plant and equipment in our Valais operations. |
(C) | For the three months ended June 30, 2025, other mainly includes |
Reconciliation of net cash flows from operating activities to Free Cash Flow (a non-GAAP measure)
Three months ended June 30, | Six months ended June 30, | |||||||||||
(in millions of U.S. dollar) | 2025 | 2024 | 2025 | 2024 | ||||||||
Net cash flows from operating activities | 114 | 138 | 172 | 175 | ||||||||
Purchases of property, plant and equipment | (77) | (84) | (146) | (158) | ||||||||
Property, plant and equipment inflows | 4 | � | 12 | 7 | ||||||||
Free Cash Flow | 41 | 54 | 38 | 24 | ||||||||
Reconciliation of borrowings to Net debt (a non-GAAP measure)
(in millions of U.S. dollar) | At June 30, 2025 | At December 31, 2024 | ||||
Debt | 2,026 | 1,918 | ||||
Fair value of cross currency basis swaps, net of margin calls | 2 | (1) | ||||
Cash and cash equivalents | (133) | (141) | ||||
Net debt | 1,895 | 1,776 |
