2015 Full Year Results

RNS Number : 8026Q
CRH PLC
03 March 2016
 

 

2015 FULL YEAR RESULTS

 

Key Points

·      Good profit growth

·      Enhanced portfolio through M&A

·      Strong cash generation; de-leveraging accelerated

·      Margins and returns ahead

Financial Highlights

·      Sales of €23.6 billion, 25% ahead of 2014; continuing operations (see page 29) up 17%

·      EBITDA up 35% to €2.2 billion, ahead of November guidance; continuing operations up 33%

·      Cash inflow from operations up 47% to €1.3 billion; year-end net debt of €6.6 billion

·      Dividend per share maintained at 62.5c, covered 1.4 times

Strategic Highlights

·      Strengthening market positions through focused portfolio management

·      Delivering value through capital allocation and reallocation at attractive multiples

·      Acquisitions and investments of almost €8 billion; transaction/one-off costs of €0.2 billion

·      Divestment and disposal proceeds of circa €1.0 billion; cumulative proceeds from divestment programme since 2014 of €1.4 billion

 

 

 

 

 

Year ended 31 December

2015

2014

 

 

 

m

€ m

Change

 

Sales revenue

23,635

18,912

+25%

 

EBITDA

2,219

1,641

+35%

 

Operating profit (EBIT)

1,277

917

+39%

 

Profit on disposals

101

77

 

 

Finance costs, net

(389)

(288)

 

 

Equity accounted investments

44

55

 

 

Profit before tax

1,033

761

 

 

 

 

 

 

 

 

€ cent

€ cent

 

 

Basic earnings per share

89.1

78.9

+13%

 

Dividend per share

62.5

62.5

No change

 

 

 

 

Albert Manifold, Chief Executive, said today:

 

"As a result of good performance from our heritage businesses and contributions from acquisitions, 2015 was a year of significant profit growth for CRH. Strong cash generation resulted in our year-end debt metrics being ahead of target, and we are well on track to restoring these metrics to normalised levels during 2016. Recently there has been some uncertainty about the pace of global growth.  Our focus remains on consolidating and building upon the gains made in 2015, and against this backdrop we believe 2016 will be a year of continued growth for the Group."

 

 

Announced Thursday, 3 March 2016


2015 FULL YEAR RESULTS

OVERVIEW

2015 was a year of growth for CRH, with continued positive momentum in the Americas and more mixed market conditions in Europe. With the benefit of more normal weather patterns in the Americas at the start of the year compared with 2014 and the favourable conditions through to the end of the year in all markets, together with currency translation benefits, sales of €23.6 billion for the period were 25% ahead of 2014. The businesses acquired from Lafarge and Holcim (the "LH Assets" - see page 11) made a strong contribution and post-acquisition sales and EBITDA were ahead of expectations.

 

On a continuing operations basis, excluding the impact of divestments and of the LH Assets and with the benefit of positive currency impacts, sales were 17% higher than 2014 (see page 29). An increase of 30% in the Americas reflected the strength of the US dollar versus the euro and the continued positive momentum in construction markets, while sales from continuing operations in Europe were 3% ahead of last year. Profits and margins from continuing operations increased in all six segments with good operating leverage also delivered. EBITDA from continuing operations in the Americas was 51% ahead of 2014, with our continuing European operations delivering EBITDA growth of 4%.

 

The LH Assets delivered profits ahead of expectations in the post-acquisition period, with reported EBITDA of €171 million stated after charging transaction/one-off costs of €197 million. Including this contribution, and the impact of divestments, EBITDA for the year amounted to €2,219 million, a 35% increase on 2014 and ahead of the guidance provided in the Interim Management Statement on 19 November 2015.

 

Depreciation and amortisation charges in 2015 amounted to €898 million (2014: €675 million). In addition, an impairment charge of €44 million (2014: €49 million) was recognised in 2015 in respect of the carrying value of certain property, plant and equipment, intangible and financial assets.

 

Divestments and asset disposals during the year generated total profit on disposals of €101 million, an increase of €24 million compared with 2014.

 

The Group's share of profits from equity accounted entities at €44 million (2014: €55 million) reflected the disposal of certain investments late in 2014 and in 2015, in addition to a mixed outturn across our markets.

 

With net finance costs of €389 million (2014: €288 million), the Group reported profit before tax of €1,033 million in 2015 (2014: €761 million). Earnings per share (EPS) for the period were 13% higher than last year at 89.1c (2014: 78.9c); the impact of higher profits was partly offset by the increase in weighted average number of shares in issue to 812.3 million (2014: 737.6 million) following the placing of approximately 74 million shares in early February 2015. The EPS of 89.1c includes the impact of the €197 million transaction/one-off costs related to the acquisition of the LH Assets; without these costs EPS would have been 111.8c.

 

Note 2 on Page 17 analyses the key components of 2015 performance.

 

DIVIDEND

The Board is recommending a final dividend of 44c per share, in line with the final dividend for 2014. This gives a total dividend of 62.5c for the year, maintained at last year's level and covered 1.4 times by the EPS of 89.1c for 2015.

 

It is proposed to pay the final dividend on 6 May 2016 to shareholders registered at the close of business on 11 March 2016. A scrip dividend alternative will be offered to shareholders.

 

FINANCE

Total net finance costs rose to €389 million (2014: €288 million), reflecting the higher average debt during the year together with a charge of €38 million for the early redemption of a portion of the US dollar bonds maturing in 2016. The early redemption results in overall net interest savings for the Group in 2015 and 2016. Finance costs for the year also included discount unwinding and pension-related financial expenses of €56 million (2014: €42 million); excluding these one-off and non-cash expenses, net debt-related interest amounted to €295 million (2014: €246 million).

 

 

The tax charge of €304 million for the year (2014: €177 million) equated to an effective tax rate (tax charge as a % of pre-tax profit) of 29.4%, compared with 23.2% in 2014. The effective tax rate is influenced by the one-off charges related to the LH Assets transaction that are substantially non tax deductible; excluding these, the underlying effective tax rate was 25.8%.

 

Reflecting our continued strong focus on cash management, the Group generated operating cash flow of €1.3 billion for the year (2014: €0.9 billion) and year-end net debt, at €6.6 billion, was below the guidance provided in November. Net debt to EBITDA was 3.0x (2014: 1.5x) and, based on net debt-related interest costs, EBITDA/interest cover for 2015 was 7.5x (2014: 6.7x). Given the level of proceeds already realised to date under our divestment programme, and with the Group's strong track record in converting a significant proportion of its EBITDA into operating cash flow, we are on track to deliver on our commitment to restoring our debt metrics to normalised levels in 2016.

 

The Group took advantage of the low interest rate environment in 2015 to raise the equivalent of over €2.5 billion in the debt capital markets during the year. In May, a total of US$1.75 billion dollar bonds were issued, comprising a US$1.25 billion 10-year bond at a coupon rate of 3.875% and a US$0.5 billion 30-year bond at a coupon rate of 5.125%. Part of the proceeds from these US dollar issues was used to make an early redemption of US$0.97 billion of the total US$1.6 billion bonds due in 2016. In December, a €600 million 8-year bond was issued with a coupon of 1.875% along with a 14-year GB£400 million bond with a coupon of 4.125%.

 

The bond issues reflect CRH's commitment to prudent management of our debt and the timing of the related maturities and also to maintaining an investment grade credit rating.

 

The Group ended 2015 in a very strong financial position with total liquidity at end 2015 of €5.6 billion comprising €2.5 billion of cash and cash equivalents on hand and €3.1 billion of undrawn committed facilities, €2.8 billion of which do not mature until 2020.

 

CAPITAL EFFICIENCY

During 2015, the Group completed 20 bolt-on acquisition and investment transactions. These deals, together with the acquisition of the LH Assets, the C.R. Laurence acquisition and net deferred consideration payments, brought development spend for 2015 to approximately €8 billion.

 

In Europe, 4 bolt-on acquisitions and one investment with a total cost of c.€20 million were completed. Our Lightside business completed one acquisition in Australia and a small further investment in the Netherlands, accelerating the introduction of the Cubis access chamber range to Australia's growing market and adding annualised sales of c.€24 million. Our Heavyside operations set up a new joint venture with its existing readymixed concrete operations in St. Petersburg, Russia in addition to acquiring a concrete paviour production plant in Poland. Our Distribution business acquired the plumbing operations of a steel and tool merchant in the Bern area of Switzerland.

 

10 bolt-on acquisitions and two investments were completed by our Americas Materials Division in 2015 adding annualised sales of c.US$200 million and over 253 million tonnes of aggregates reserves. Our Americas Products Division completed 3 transactions in 2015 adding annualised sales of c.US$55 million.

 

A total of 30 divestments, together with asset disposals during the year, generated proceeds of c.€1.0 billion; the largest of which was the sale of the clay and concrete products operations in the UK and the Group's clay business in the US for €0.43 billion, bringing the cumulative proceeds from the divestment programme since mid-2014 to c.€1.4 billion.

 

Our Europe Heavyside business completed 13 further divestments in 2015, the largest of which was the disposal of CRH's 25% equity stake in its Israeli operation. Other disposals comprised a number of non-core readymixed concrete and concrete products businesses. One small disposal was completed by the Europe Lightside Division, while the Distribution Division disposed of its 45% stake in Doras, a builders merchant in France.

 

In the Americas, our Materials Division disposed of five non-core operations. Our Products Division sold six operations across the United States, including the disposal of Merchants Metals, a national distributor of fencing systems and perimeter control products. The Products Division also divested of all of its businesses in Argentina and Chile.

 

We remain focused on optimising our portfolio to meet our financial objectives and prioritising the allocation and reallocation of capital to support profitable growth.

 

 

 

OUTLOOK   

The backdrop in Europe is expected to be broadly stable in 2016, although there are regional variations. We expect markets in Switzerland, Belgium, Germany and France to be flat. Continued growth is expected in the UK, Ireland and the Netherlands, and we are seeing positive trends in Poland and Finland. We expect the US economy to continue to grow in 2016 at a pace similar to recent trends. Funding for infrastructure is expected to increase moderately with improving State finances and the passing in 2015 of a new federal programme (FAST) which secures highway funding until 2020. We expect continued growth in US housing construction and that non-residential construction will also show gains. In Canada, we expect current good demand to continue in the Ontario market, while the Quebec market will remain subdued. Overall, we expect the market in Canada to be steady in 2016. In Asia, we expect continued good growth in the Philippines driven by residential and infrastructure demand.

 

As a result of good performance from our heritage businesses and contributions from acquisitions, 2015 was a year of significant profit growth for CRH. Strong cash generation resulted in our year-end debt metrics being ahead of target, and we are well on track to restoring these metrics to normalised levels during 2016. Recently there has been some uncertainty about the pace of global growth.  Our focus remains on consolidating and building upon the gains made in 2015, and against this backdrop we believe 2016 will be a year of continued growth for the Group.

    

 

EUROPE HEAVYSIDE                   

 

 

%

 

 

 

Total

 

Analysis of change

 

€ million

Change

2015

2014

Change

Organic

Acquisitions

Divestments

 

Restructuring/

Impairment

Pensions/

CO2

Exchange

Sales revenue

-8%

3,607

3,929

-322

-30

+5

-386

-

-

+89

EBITDA*

-12%

334

380

-46

+1

-

-62

+9

-3

+9

Operating profit*

-11%

135

151

-16

+7

-

-45

+18

-3

+7

EBITDA/sales

 

9.3%

9.7%

 

 

 

 

 

 

 

Op. profit/sales

 

3.7%

3.8%

 

 

 

 

 

 

 

*EBITDA and operating profit exclude profit on disposals

Pension restructuring gains amounted to €4 million (2014: nil)

Gains from CO2 trading amounted to €2 million (2014: €9 million)

Restructuring costs amounted to €6 million (2014: €15 million)

Impairment charges of €26 million were incurred (2014: €35 million)

                               

2015 was characterised by mixed trends across our major European markets with challenging market conditions in our businesses in Switzerland, France, Germany and Finland offsetting increased activity in Ireland, Poland, Denmark and the Netherlands. As a result, like-for-like sales for the year were slightly behind 2014, with like-for-like EBITDA broadly in line with 2014 due to ongoing cost savings initiatives and improved capacity utilisation. While reported margins for 2015 were slightly behind 2014, margins for Heavyside's continuing operations (excluding the impact of divestments and one-off items), were ahead of last year. In addition to the divestment of the UK's clay and products operations, Heavyside completed 13 divestments in 2015. The commentary below excludes the impact of these divestments.

Western Europe (55% of EBITDA)

The strong Swiss franc created challenging market conditions in Switzerland. Combined with the slight slowdown in residential construction and decline in infrastructure spend, this resulted in pricing pressure in all markets. Sales volumes in both our cement and downstream businesses declined, and operating profit was below 2014.

In Belgium, our cement and readymixed concrete businesses continue to face competitive trading conditions while curtailed public spending and lower exports to France affected our landscaping business in particular. Our structural concrete business has seen some improvement in sales, however operating profit was flat. Construction activity in the Netherlands improved, mainly due to strong growth in the residential market. This was reflected in sales and operating profit growth in our structural concrete business. While sales of other products were adversely impacted by the competitive trading environment, ongoing cost reduction programmes resulted in improved operating profit.

In Ireland, construction growth was supported by improvements across all sectors, primarily non-residential, albeit from a low base. While cement volumes grew by 17%, pricing was under pressure in competitive markets. With the benefit of higher volumes and the positive impact of cost savings initiatives in previous years, operating profit was ahead of 2014.

With the benefit of a continued strong non-residential market and growth in new residential construction in Denmark, both volumes and prices in our structural concrete business improved. Sales and operating profit were ahead of 2014.

Volumes in our concrete products businesses in Germany and France were under pressure as lower government spending contributed to subdued construction markets. While sales declined, the effect on operating profit has been moderate due to vigorous implementation of cost reduction programmes. Overall, the macro-economic situation in Spain has stabilised but there are some regional variations. In the regions in which we operate, both cement and readymixed concrete volumes have been under pressure with difficult trading conditions, resulting in sales below 2014. However, operating results have shown improvement due to ongoing cost reductions.

Eastern Europe (45% of EBITDA)

In Poland, cement volumes improved, with growing momentum in the second half of the year; however prices remained under pressure with overcapacity in the market. Both sales and operating profit were ahead of the prior year with the benefit of cost savings, disposal of non-performing assets and increased readymixed concrete activity.

Construction activity in Finland was somewhat down in 2015, and our cement operations reported a 6% decline in volumes, with pricing also under pressure. Readymixed concrete volumes were also lower than 2014 while aggregates and the concrete products businesses have benefited from a number of large projects. With the benefit of cost and efficiency initiatives, overall operating profit was ahead of 2014.

Our Ukraine operations are based in the West of the country, which continues to be less impacted than Eastern Ukraine by the ongoing political conflict. Cement volumes were up 2% year-on-year, with volume growth of 8% in the second half of the year compensating for a slower start to 2015. Local inflation negatively impacted input costs and operating profit was lower than last year impacted by the weakening of the local currency.
 

EUROPE LIGHTSIDE

 

 

%

 

 

Total

Analysis of change

 

 

€ million

Change

2015

2014

Change

Organic

Acquisitions

Restructuring

Exchange

 

 

Sales revenue

+5%

961

913

+48

+3

+12

-

+33

 

 

EBITDA*

+6%

100

94

+6

+2

-

-

+4

 

 

Operating profit*

+6%

75

71

+4

-

-

-

+4

 

 

EBITDA/sales

 

10.4%

10.3%

 

 

 

 

 

 

 

Op. profit/sales

 

7.8%

7.8%

 

 

 

 

 

 

 

*EBITDA and operating profit exclude profit on disposals

Restructuring costs amounted to €5 million (2014: €5 million)

 

Europe Lightside saw further growth in 2015 with total sales 5% ahead, reflecting a good performance in key markets and the benefit of favourable weather conditions in the second half of the year. The UK market experienced growth, particularly in residential construction. Market circumstances in France and the Netherlands remained challenging, while overall activity in Germany, Belgium and Switzerland was relatively stable. Export markets outside of Europe were robust. With the benefit of new product innovation and process improvements, operating profit increased.

Construction Accessories (60% of EBITDA)

Construction Accessories supplies a broad range of connecting, fixing and anchor systems to the construction industry. Like-for-like sales grew by 2% in 2015, with an increase in operating profit. Engineered Accessories benefited from new product innovation and favourable market conditions in the UK. Our businesses in Germany and the UK continued to deliver growth in operating profit. Our Swiss business recorded stable sales and profits in spite of the negative exchange rate impact on market demand. Building Site Accessories results were mixed, with a satisfactory performance in the UK, Belgium, the Netherlands and Spain offset by more difficult trading in Germany and France. The German Building Site Accessories business was divested at the end of 2015. The Southeast Asia business was affected by more difficult trading conditions and exchange rate effects but recorded an improvement in operating profit.

Shutters & Awnings (25% of EBITDA)

Shutters & Awnings is focused on the attractive RMI and residential end-use segments. Overall, like-for-like sales increased by 4% and the business achieved higher operating profit. Our German awnings businesses benefited from the introduction of new products and favourable weather conditions, and recorded significant growth in both sales and profits. The German Shutters business recorded stable sales and substantially higher profits as a result of previous restructuring measures. The UK business also showed improved sales and margins. Our business in the Netherlands recorded a stable and satisfactory performance in a relatively flat RMI market.

Fencing & Cubis Access Chambers (15% of EBITDA)

Our Permanent Fencing business continued to experience difficult trading conditions, especially in the non-residential markets in the Netherlands and Germany and some export markets. Profits were also affected by restructuring measures in Germany. Against a backdrop of mixed markets, Mobile Fencing recorded strong growth in sales and profits through various commercial and operational excellence measures. The innovation focused Cubis access chambers business had another good year despite some challenges in France, increasing sales and operating profits due to strong UK demand and a positive contribution from the newly acquired business in Australia.

 

EUROPE DISTRIBUTION

 

 

%

 

 

Total

 

Analysis of change

 

€ million

Change

2015

2014

Change

Organic

Acquisitions

Restructuring/

Impairment

Swiss

Fine

Exchange

 

Sales revenue

+4%

4,158

3,999

+159

-21

+27

-

-

+153

 

EBITDA*

-10%

171

190

-19

+4

+1

-

-32

+8

 

Operating profit*

-16%

94

112

-18

+10

-

-1

-32

+5

 

EBITDA/sales

 

4.1%

4.8%

 

 

 

 

 

 

 

Op. profit/sales

 

2.3%

2.8%

 

 

 

 

 

 

 

*EBITDA and operating profit exclude profit on disposals

 

Restructuring costs amounted to €4 million (2014: €4 million)

Impairment charges of €1 million were incurred (2014: nil)

 

The market backdrop for Distribution remained mixed in 2015, with improving sentiment in the Netherlands partly offset by weaker markets in France and Switzerland, leaving full year organic sales flat on 2014. Swiss sales in particular were negatively impacted by a softening residential market and exchange rate movements. Encouraging sales in our Dutch businesses have been driven by a recovery in new residential markets together with commercial excellence initiatives to drive market share growth, particularly in our general merchants business. Excluding the impact of the provision for the Swiss Competition Commission fine of €32 million overall profitability was ahead of the prior year with performance improvement and cost savings measures offsetting challenging markets.

Professional Builders Merchants (45% of EBITDA)

Like-for-like results for our wholly-owned professional builders merchants business, which operates 347 branches in six countries, were slightly behind 2014 with pricing pressure in competitive markets a feature in 2015. Sales ended slightly behind 2014 partly due to strong prior year comparatives which benefited from very mild weather in Q1 2014. Our Swiss business experienced a difficult market environment in 2015 due to a softening of residential activity and the negative market impact of the Swiss National Bank decision in early 2015 to unpeg the Swiss franc to the euro. Margin improvement initiatives together with cost savings measures helped protect profits to leave results only slightly behind 2014. Sales growth in our Dutch businesses were driven by a recovering new residential market in addition to commercial excellence initiatives to capture market share growth. Strong leverage on these higher sales coming from margin improvement measures (e.g. procurement initiatives, private label growth) and cost savings delivered operating profit progress. Without the recurrence of the very mild weather which benefited the first half of 2014, sales and operating profit in Germany were slightly behind 2014.

DIY (30% of EBITDA)

Our wholly-owned DIY business operates 183 stores in the Netherlands, Germany and Belgium. Overall sales were slightly ahead due to improving sales in our Dutch business with profit progress coming from higher volumes and margins. In the DIY business, which is more exposed to RMI compared to our builders merchants business, sales showed moderate progress with improving consumer confidence a key factor behind the growth in the Dutch market. Strong leverage on these sales from procurement excellence initiatives helped to deliver good operating profit growth in 2015. Germany saw broadly flat sales with very little growth seen in the market. Overall operating profit for DIY was ahead of 2014.

Sanitary, Heating and Plumbing ("SHAP") (25% of EBITDA)

Sales for our SHAP business, which operates 134 branches, were ahead of 2014. Despite very challenging markets in Switzerland, sales ended only slightly behind 2014 with profitability ahead due to margin improvement initiatives, purchasing benefits from a stronger Swiss franc, and cost savings measures. Sales in Belgium showed good progress as we consolidated market share leaving operating profit ahead of prior year. In Germany, the benefit of moderate sales growth was offset by lower margins and profit was broadly in line with 2014. Overall operating profit for our SHAP activities was ahead of 2014 due to higher sales and commercial excellence initiatives.

 

 

AMERICAS MATERIALS

 

 

%

 

 

Total

 

Analysis of change

 

€ million

Change

2015

2014

Change

Organic

Acquisitions

Divestments

Restructuring

Exchange

 

Sales revenue

+26%

6,400

5,070

+1,330

+342

+80

-95

-

+1,003

 

EBITDA*

+50%

912

609

+303

+170

+14

-7

+1

+125

 

Operating profit*

+72%

611

355

+256

+176

+11

-3

+1

+71

 

EBITDA/sales

 

14.3%

12.0%

 

 

 

 

 

 

 

Op. profit/sales

 

9.5%

7.0%

 

 

 

 

 

 

 

*EBITDA and operating profit exclude profit on disposals

Restructuring costs amounted to €8 million (2014: €9 million)

                       

 

2015 was a year of good growth across all regions for Americas Materials, with the benefit of reduced energy costs, along with improved weather patterns in most markets. Trading conditions improved with increased demand in key market areas, led by improved residential and non-residential segments and stable infrastructure. US dollar revenues grew 5% and US dollar EBITDA increased 25% compared to 2014. Positive trends in pricing continued for aggregates and readymixed concrete, with asphalt pricing declines more than offset by lower input costs in 2015.

10 acquisitions and two investments were completed in 2015 at a total cost of €86 million, adding over 253 million tonnes of aggregates reserves, 6 operating quarries, 18 asphalt plants and 1 aggregates terminal, with annual production of 2.3 million tonnes of aggregates and 1.3 million tonnes of asphalt. Business and asset disposals during the year generated proceeds of €109 million.

Energy and related costs: The price of bitumen, a key component of asphalt mix, decreased by 18% in 2015 following a 3% increase in 2014. Prices for diesel and gasoline, important inputs to our aggregates, readymixed concrete and paving operations, decreased by 28% and 29% respectively. The price of energy used at our asphalt plants, consisting of fuel oil, recycled oil, electricity and natural gas, decreased by 25%. Recycled asphalt and shingles accounted for approximately 22% of total asphalt requirements in 2015, lessening demand on virgin bitumen.

Aggregates: Both like-for-like and overall volumes rose 4% from 2014. Average prices increased by 5% on a like-for-like basis and 4% overall compared with 2014. These price and volume increases, together with efficient cost control, resulted in improved margin for our aggregates business.

Asphalt: Volumes increased 6% on a like-for-like basis and 7% overall compared to 2014. Despite price declines of 4%, volume increases together with efficient cost control contributed to an overall asphalt margin expansion.

Readymixed Concrete: Like-for-like volumes increased 2% while total volumes including the impact of acquisitions and divestments were down 1% compared with 2014. Average prices increased 5% on both a like-for-like and an overall basis, contributing to margin expansion for this business.

Paving and Construction Services: With flat federal funding and pockets of increased state infrastructure spending, like-for-like sales increased 6%. Bidding continued to be under pressure in a competitive environment. However, efficient cost controls enabled overall margin to improve slightly in 2015.

 

Regional Performance

East (70% of EBITDA)

The East region comprises operations in 24 states, the most important of which are Ohio, New York, Florida, Michigan, New Jersey, Pennsylvania and Connecticut. With the benefit of lower bitumen costs, operating profit in the Northeast division increased strongly compared with 2014. The Central division benefited from increased transportation spending in Ohio, along with favourable bitumen costs. Operating profit was also ahead in the Mid-Atlantic division despite closure of coal mines and a slowdown in natural gas exploration in the region. The strong residential and non-residential markets in the Southeast division contributed to higher asphalt and readymixed concrete volumes and better prices resulting in significant margin growth. Overall volumes for the East region were 7% ahead of prior year for aggregates, 11% ahead for asphalt and 1% behind for readymixed concrete.

West (30% of EBITDA)

The West region has operations in 20 states, the most important of which are Utah, Texas, Washington, Kansas, Arkansas and Colorado. With strong operating and overhead cost management across the product lines, all divisions reported significant margin increases. With resilient market growth in Texas in both the public and private sectors, the Southwest division delivered higher margins, while the Northwest division benefited from increased commercial demand. Volumes in the Great Plains division were impacted by state spending cuts which were offset by strengthening residential and commercial sectors. Overall West volumes were flat for aggregates and decreased 2% from 2014 for both asphalt and readymixed concrete respectively.

 

AMERICAS PRODUCTS

 

 

%

 

 

Total

 

Analysis of change

 

€ million

Change

2015

2014

Change

Organic

Acquisitions

Divestments

Restructuring/ Impairment

Exchange

 

 

Sales revenue

+20%

3,862

3,225

+637

+246

+196

-374

-

+569

 

EBITDA*

+49%

391

263

+128

+67

+29

-31

+13

+50

 

Operating profit*

+72%

249

145

+104

+68

+15

-21

+10

+32

 

EBITDA/sales

 

10.1%

8.2%

 

 

 

 

 

 

 

Op. profit/sales

 

6.4%

4.5%

 

 

 

 

 

 

 

*EBITDA and operating profit exclude profit on disposals

 

Restructuring costs amounted to €5 million (2014: €18 million)

Impairment charges of €17 million were incurred (2014: €14 million)

                       

Our Products business in the Americas is located in the United States and Canada. Trading results improved due to an ongoing pick-up in US macroeconomic fundamentals, including stronger labour markets and consumer confidence, which have strengthened private new residential construction and RMI. The non-residential construction sector also performed strongly in 2015, with the Southern and Western markets particularly strong. Input cost inflation was more than offset by the effects of improved operational efficiencies, procurement initiatives, favourable product mix and targeted price increases. Combined with the added benefits of cost reduction initiatives, Americas Products achieved a 24% increase in US$ EBITDA and margins improved.

In 2015, we acquired C.R. Laurence ("CRL"), a highly complementary platform for our BuildingEnvelope® group ("OBE") together with three bolt-on acquisitions at a total cost of €1.2 billion. CRL is the leading North American manufacturer and supplier of custom door hardware and glazing installation products. OBE and CRL expect to generate synergies through integrated supply chains, increased sales to a larger customer base and more efficient fixed costs. The Architectural Products Group's ("APG") acquisition of Anchor Block and Anchor Wall Systems expanded the product capabilities of its core masonry and hardscape business and enhanced APG's market position in the upper Midwest region. In addition to the disposal of the Glen-Gery clay business, nine further divestments together with asset disposals in 2015 generated net proceeds of €155 million.

Architectural Products (50% of EBITDA)

APG is a leading supplier of concrete masonry and hardscape products and has strong national positions in dry mixes and packaged lawn and garden products. In addition to contractor-based new construction, the DIY and professional RMI segments are significant end-users. The business benefited from improving economic fundamentals, which have given rise to increased RMI spend, stronger residential construction, in particular increasing growth in single-family home construction, and recovering non-residential demand. Sales volumes were robust across the US but more muted in Canada, where macroeconomic growth has been less favourable. The strengthening market, together with product innovation and commercial initiatives, drove gains across nearly all product channels resulting in an increase in like-for-like sales compared with 2014. Input costs increased moderately in 2015 but were offset by the impacts of cost reduction measures and selected price improvements. Overall, APG recorded strong improvements in operating profit and margin for the year.

BuildingEnvelope® (30% of EBITDA)

The BuildingEnvelope® group is North America's largest supplier of architectural glass, aluminium glazing systems and custom hardware products to the glass and glazing industry. In 2015, non-residential building activity experienced improved market demand. Sales growth was also driven by ongoing initiatives to gain market share and differentiate the business through innovative products and technology. Organic sales increased and with improved pricing and a more favourable product mix, OBE achieved robust growth in margins and operating profit.

Precast (20% of EBITDA)

The Precast group manufactures a broad range of value-added concrete and polymer-based products primarily for utility infrastructure applications. In addition, the business is a leading manufacturer of accessories to the concrete construction industry. In 2015, with improved demand for both private construction and public infrastructure, the business registered solid sales gains as growth initiatives continued to deliver. Operating profit increases were achieved in most markets across all concrete product lines. Our Enclosures Solutions business realised significantly increased sales and profits, and our construction accessories business also continued to grow and improve. Overall, like-for-like sales rose and operating profit was significantly ahead and backlogs remained strong.

 

 

AMERICAS DISTRIBUTION

 

 

%

 

 

Total

 

Analysis of change

 

 

€ million

Change

2015

2014

Change

Organic

Restructuring

Exchange

 

 

 

Sales revenue

+26%

2,229

1,776

+453

+102

-

+351

 

 

EBITDA*

+33%

140

105

+35

+14

-1

+22

 

 

Operating profit*

+34%

111

83

+28

+11

-1

+18

 

 

EBITDA/sales

 

6.3%

5.9%

 

 

 

 

 

 

Op. profit/sales

 

5.0%

4.7%

 

 

 

 

 

 

*EBITDA and operating profit exclude profit on disposals

Restructuring costs amounted to €1 million (2014: nil)

                       

 

Americas Distribution, trading as Allied Building Products ("Allied"), experienced solid performance across its activities in 2015, reporting another year of good profit delivery on increased sales. Our Exterior Products and Interior Products divisions, as well as our growing Solar business, continued to advance and benefit from organic sales and profit growth compared to 2014. Performance in our Exterior Products business was led by strong demand in our West Coast markets (California and Oregon), focused growth in Texas and steady volumes in the Northeast (New York / New Jersey / New England). The Mountain (Colorado) market experienced modest setbacks coming off seasonal storm activity in 2014.

The Interior Products business continued to experience volume growth throughout the year. The strongest gains were experienced in our Western markets, Hawaii and California, driven by multi-family construction. Modest declines were experienced in our Mountain (Colorado) and Mid-Atlantic (Carolinas) markets.

In 2015, Allied management remained focused on gross margins in a highly competitive environment, maintaining price discipline while controlling variable costs through continuous improvement and efficiency; the team also achieved significant improvements in our working capital through better procurement and demand planning technologies in conjunction with our maturing regional service area (district) approach. Additionally, the continued simplification of our business processes, the ongoing evolution of our organisational structure and regional service area strategy has helped to drive operating leverage and allow for greater economies of scale as our business and the overall market grows.

While no acquisitions were completed within the Americas Distribution group in 2015, we have continued to build on our organic greenfield and service centre strategy by opening three bolt-on locations within some of our key existing markets. Our service centre model enables us to improve customer service, consolidate fixed costs and more efficiently leverage branch assets. Progress continued to be made in 2015 to increase brand awareness of Tri-Built, our proprietary private label brand, as both sales and product offerings grew. The growth of Tri-Built, combined with the ongoing expansion and improvement of our service centre network continue to differentiate Allied in the marketplace.

Exterior Products (60% of EBITDA)

Exterior Products is largely comprised of commercial and residential roofing, siding and related products, the demand for which is greatly influenced by residential and commercial replacement activity (75% of sales volume is RMI-related). Allied continues to maintain its position as one of the top three roofing and siding distributors in the United States. Growth in 2015 came mainly from the commercial roofing sector which benefited from strong demand, particularly in California and the East Coast metro markets. With pricing discipline maintained in highly competitive markets, the Exterior Products division maintained margins and reported strong sales and operating profit growth over 2014.

Interior Products (40% of EBITDA)

The Interior Products business specialises in the distribution of gypsum wallboard, metal studs and acoustical ceiling systems and related products to specialty contractors. The primary market is new construction, including residential, multi-family and commercial, with limited exposure to the repair and remodel market and low exposure to weather-driven replacement activity. Allied is the third largest distributor of these interior products in the United States. Performance in this business was strong in most markets with increased demand of core products contributing to higher sales and improved operating profit.

 

 

LH Assets

 

 

Analysis by Region

 

€ million

2015

Western

Europe

CEE

Americas

Asia

Transaction/ One-off costs

 

Sales revenue

2,418

1,464

186

617

151

-

 

EBITDA*

171

183

51

100

34

(197)

 

Operating profit*

2

85

22

67

25

(197)

 

EBITDA/sales

7.1%

12.5%

27.4%

16.2%

22.5%

-

 

Op. profit/sales

0.1%

5.8%

11.8%

10.9%

16.6%

-

 

*EBITDA and operating profit exclude profit on disposals

Transaction costs of €144 million and other one-off costs of €53 million

                 

The acquisition of assets in 11 countries from Lafarge and Holcim ("LH Assets") for a total consideration of €6.5 billion was completed on 31 July 2015 (European and American assets) and 15 September (the Philippines), adding four regional platforms for CRH, in Western Europe, Central and Eastern Europe ("CEE"), Americas (mainly Canada) and Asia (mainly the Philippines). Three countries, the UK, Canada and the Philippines account for c.70% of the results.

Trading results for these businesses for the five month post-acquisition period ended 31 December 2015 were ahead of expectations. Strong performances were reported in the UK, CEE and the Philippines, with growth in volumes and reduced input costs driving solid sales and operating profit performance. Canada's performance was in line with expectations. More challenging market conditions were experienced in France, Germany and Brazil.

At the time of acquisition, CRH indicated that it expected €90 million in synergies over three years; since completion of the acquisition, we have identified additional potential operational efficiencies and now expect to realise up to €120 million in synergies over the three year period.

Western Europe

Construction activity in the UK showed strong growth trends in 2015 with the pace moderating slightly in the second half of the year. This positive backdrop is reflected in sales volumes and price growth in all our major business lines. Lower input costs also contributed to a strong operating profit performance.

In France, the cement and readymixed concrete operations faced difficult conditions as continued market slowdown resulted in an 8% decline in cement market volumes for the year. The challenging market conditions have also negatively impacted prices. A focus on cost reduction initiatives across all product lines has limited the operating profit impact.

Cement volumes were also under pressure in Germany reflecting a combination of regional market declines and project delays with a resultant impact on cement prices which were slightly lower than expected in 2015.

Central & Eastern Europe

Construction activity in Romania increased in 2015 driven by residential and non-residential market growth. This positive growth drove strong sales and operating profit performance in the post-acquisition period.

EBITDA margins in Serbia were strong; however, pricing remains challenging due to overcapacity and import pressure. Our operations in North Danube (Hungary and Slovakia) are trading favourably, supported by a modest recovery in construction activity in this region.

Canada

Regional variations in key operational geographies produced mixed results for our businesses in Canada which are located primarily in Quebec and Ontario. Continued government investment in large-scale public infrastructure projects and stable demand for residential housing delivered positive results across all segments in the core Ontario market. Cement exports increased with favourable pricing as the US recovery took hold. In contrast, excess capacity and a reduction in available bid work created pressure on volume and price in the Quebec / Atlantic markets.

Asia

Construction activity in the Philippines showed favourable growth trends during 2015. This positive growth is reflected in higher volumes and prices contributing to a robust operating performance in 2015.

Brazil

The Brazilian construction market suffered in 2015 as the country struggled with significant economic, financial and political problems.
 

CONSOLIDATED INCOME STATEMENT

For the financial year ended 31 December 2015

 

2015

 

2014

 

€ m

 

€ m

Revenue

23,635

 

18,912

Cost of sales

(16,394)

 

(13,427)

Gross profit

7,241

 

5,485

Operating costs

(5,964)

 

(4,568)

Group operating profit

1,277

 

917

Profit on disposals

101

 

77

Profit before finance costs

1,378

 

994

Finance costs

(303)

 

(254)

Finance income

8

 

8

Other financial expense

(94)

 

(42)

Share of equity accounted investments' profit

44

 

55

Profit before tax

1,033

 

761

Income tax expense

(304)

 

(177)

Group profit for the financial year

729

 

584

 

 

 

 

Profit attributable to:

 

 

 

Equity holders of the Company

724

 

582

Non-controlling interests

5

 

2

Group profit for the financial year

729

 

584

 

 

 

 

Earnings per Ordinary Share

 

 

 

Basic

89.1c

 

78.9c

Diluted

88.7c

 

78.8c

 

 

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the financial year ended 31 December 2015

Group profit for the financial year

729

 

584

 

Other comprehensive income

Items that may be reclassified to profit or loss in subsequent years:

Currency translation effects

661

 

599

Losses relating to cash flow hedges

(2)

 

(6)

 

659

 

593

Items that will not be reclassified to profit or loss in subsequent years:

Remeasurement of retirement benefit obligations

203

 

(414)

Tax on items recognised directly within other comprehensive income

(30)

 

69

 

173

 

(345)

 

 

 

 

Total other comprehensive income for the financial year

832

 

248

Total comprehensive income for the financial year

1,561

 

832

 

 

 

 

Attributable to:

 

 

 

Equity holders of the Company

1,538

 

830

Non-controlling interests

23

 

2

Total comprehensive income for the financial year

1,561

 

832

 

CONSOLIDATED BALANCE SHEET

As at 31 December 2015

 

2015

 

2014

 

€ m

 

€ m

ASSETS

 

 

 

Non-current assets

 

 

 

Property, plant and equipment

13,062

 

7,422

Intangible assets

7,820

 

4,173

Investments accounted for using the equity method

1,317

 

1,329

Other financial assets

28

 

23

Other receivables

149

 

85

Derivative financial instruments

85

 

87

Deferred income tax assets

149

 

171

Total non-current assets

22,610

 

13,290

 

 

 

 

Current assets

 

 

 

Inventories

2,873

 

2,260

Trade and other receivables

3,977

 

2,644

Current income tax recoverable

5

 

15

Derivative financial instruments

24

 

15

Cash and cash equivalents

2,518

 

3,262

Assets held for sale

-

 

531

Total current assets

9,397

 

8,727

Total assets

32,007

 

22,017

 

 

 

 

EQUITY

 

 

 

Capital and reserves attributable to the Company's equity holders

 

 

 

Equity share capital

281

 

253

Preference share capital

1

 

1

Share premium account

6,021

 

4,324

Treasury Shares and own shares

(28)

 

(76)

Other reserves

240

 

213

Foreign currency translation reserve

700

 

57

Retained income

5,800

 

5,405

 

13,015

 

10,177

Non-controlling interests

529

 

21

Total equity

13,544

 

10,198

 

 

 

 

LIABILITIES

 

 

 

Non-current liabilities

 

 

 

Interest-bearing loans and borrowings

8,465

 

5,419

Derivative financial instruments

5

 

3

Deferred income tax liabilities

2,023

 

1,305

Other payables

410

 

257

Retirement benefit obligations

588

 

711

Provisions for liabilities

603

 

257

Total non-current liabilities

12,094

 

7,952

 

 

 

 

Current liabilities

 

 

 

Trade and other payables

4,761

 

2,894

Current income tax liabilities

401

 

154

Interest-bearing loans and borrowings

756

 

447

Derivative financial instruments

19

 

20

Provisions for liabilities

432

 

139

Liabilities associated with assets classified as held for sale

-

 

213

Total current liabilities

6,369

 

3,867

Total liabilities

18,463

 

11,819

Total equity and liabilities

32,007

 

22,017

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

For the financial year ended 31 December 2015

 

 

Attributable to the equity holders of the Company

 

 

 

 

 

Treasury

 

Foreign

 

 

 

 

Issued

Share

Shares/

 

currency

 

Non-

 

 

share

premium

own

Other

translation

Retained

controlling

Total

 

capital

account

shares

reserves

reserve

income

interests

equity

 

€ m

€ m

€ m

€ m

€ m

€ m

€ m

€ m

 

 

 

 

 

 

 

 

 

At 1 January 2015

254

4,324

(76)

213

57

5,405

21

10,198

Group profit for 2015

-

-

-

-

-

724

5

729

Other comprehensive income

-

-

-

-

643

171

18

832

Total comprehensive income

-

-

-

-

643

895

23

1,561

Issue of share capital (net of expenses)

28

1,697

-

-

-

-

-

1,725

Share-based payment expense

-

-

-

27

-

-

-

27

Treasury/own shares reissued

-

-

51

-

-

(51)

-

-

Shares acquired by the Employee Benefit Trust (own shares)

-

-

(3)

-

-

-

-

(3)

Tax relating to share-based payment expense

-

-

-

-

-

5

-

5

Share option exercises

-

-

-

-

-

57

-

57

Dividends (including shares issued in lieu of dividends)

-

-

-

-

-

(511)

(4)

(515)

Non-controlling interest arising on acquisition of subsidiaries

-

-

-

-

-

-

489

489

At 31 December 2015

282

6,021

(28)

240

700

5,800

529

13,544

 

 

 

 

 

 

 

 

 

For the financial year ended 31 December 2014

 

 

 

 

 

 

 

 

 

At 1 January 2014

252

4,219

(118)

197

(542)

5,654

24

9,686

Group profit for 2014

-

-

-

-

-

582

2

584

Other comprehensive income

-

-

-

-

599

(351)

-

248

Total comprehensive income

-

-

-

-

599

231

2

832

Issue of share capital (net of expenses)

2

105

-

-

-

-

-

107

Share-based payment expense

-

-

-

16

-

-

-

16

Treasury/own shares reissued

-

-

42

-

-

(42)

-

-

Share option exercises

-

-

-

-

-

22

-

22

Dividends (including shares issued in lieu of dividends)

-

-

-

-

-

(460)

(4)

(464)

Acquisition of non-controlling interests

-

-

-

-

-

-

(1)

(1)

At 31 December 2014

254

4,324

(76)

213

57

5,405

21

10,198

 

CONSOLIDATED STATEMENT OF CASH FLOWS

For the financial year ended 31 December 2015

 

2015

 

2014

 

€ m

 

€ m

Cash flows from operating activities

 

 

 

Profit before tax

1,033

 

761

Finance costs (net)

389

 

288

Share of equity accounted investments' profit after tax

(44)

 

(55)

Profit on disposals

(101)

 

(77)

Group operating profit

1,277

 

917

Depreciation charge

843

 

631

Amortisation of intangible assets

55

 

44

Impairment charge

44

 

49

Share-based payment expense

27

 

16

Other (primarily pension payments)

(47)

 

(66)

Net movement on working capital and provisions

585

 

35

Cash generated from operations

2,784

 

1,626

Interest paid (including finance leases)

(302)

 

(262)

Corporation tax paid

(235)

 

(127)

Net cash inflow from operating activities

2,247

 

1,237

 

 

 

 

Cash flows from investing activities

 

 

 

Proceeds from disposals (net of cash disposed and deferred proceeds)

889

 

345

Interest received

8

 

8

Dividends received from equity accounted investments

53

 

30

Purchase of property, plant and equipment

(882)

 

(435)

Acquisition of subsidiaries (net of cash acquired)

(7,296)

 

(151)

Other investments and advances

(19)

 

(3)

Deferred and contingent acquisition consideration paid

(59)

 

(26)

Net cash outflow from investing activities

(7,306)

 

(232)

 

 

 

 

Cash flows from financing activities

 

 

 

Proceeds from issue of shares (net)

1,593

 

-

Proceeds from exercise of share options

57

 

22

Acquisition of non-controlling interests

-

 

(1)

Increase in interest-bearing loans, borrowings and finance leases

5,633

 

901

Net cash flow arising from derivative financial instruments

47

 

(11)

Premium paid on early redemption

(38)

 

-

Treasury/own shares purchased

(3)

 

-

Repayment of interest-bearing loans, borrowings and finance leases

(2,744)

 

(934)

Dividends paid to equity holders of the Company

(379)

 

(353)

Dividends paid to non-controlling interests

(4)

 

(4)

Net cash inflow/(outflow) from financing activities

4,162

 

(380)

(Decrease)/increase in cash and cash equivalents

(897)

 

625

 

 

 

 

Reconciliation of opening to closing cash and cash equivalents

 

 

 

Cash and cash equivalents at 1 January

3,295

 

2,540

Translation adjustment

120

 

130

(Decrease)/increase in cash and cash equivalents

(897)

 

625

Cash and cash equivalents at 31 December

2,518

 

3,295

 

 

 

 

Reconciliation of opening to closing net debt

 

 

 

Net debt at 1 January

(2,492)

 

(2,973)

Debt in acquired companies

(175)

 

(7)

Debt in disposed companies

20

 

-

Increase in interest-bearing loans, borrowings and finance leases

(5,633)

 

(901)

Net cash flow arising from derivative financial instruments

(47)

 

11

Repayment of interest-bearing loans, borrowings and finance leases

2,744

 

934

(Decrease)/increase in cash and cash equivalents

(897)

 

625

Mark-to-market adjustment

(1)

 

(3)

Translation adjustment

(137)

 

(178)

Net debt at 31 December

(6,618)

 

(2,492)

 

SUPPLEMENTARY INFORMATION

Selected Explanatory Notes to the Consolidated Financial Statements

1.    Basis of Preparation and Accounting Policies

Basis of Preparation

The financial information presented in this report has been prepared in accordance with the Group's accounting policies under International Financial Reporting Standards (IFRS) as adopted by the European Union and as issued by the International Accounting Standards Board (IASB).

 

Certain prior year disclosures have been amended to conform to current year presentation.

 

Adoption of new IFRS and/or IFRICs

A number of amendments to existing IFRS (principally related to clarifications and refinements of definitions) became effective for, and have been applied in preparing, the Group's 2015 financial statements. The application of these amendments did not result in material changes to the Group's Consolidated Financial Statements. Other than these changes, the financial statements have been prepared on a basis consistent with the prior year published financial statements.

 

Translation of Foreign Currencies

The financial information is presented in euro. Results and cash flows of operations based in non-euro countries have been translated into euro at average exchange rates for the year, and the related balance sheets have been translated at the rates of exchange ruling at the balance sheet date. The principal rates used for translation of results and balance sheets into euro were:

 

 

Average

 

Year ended 31 December

euro 1 =

2015

2014

 

2015

2014

US Dollar

1.1095

1.3290

 

1.0887

1.2141

Pound Sterling

0.7258

0.8062

 

0.7340

0.7789

Polish Zloty

4.1841

4.1839

 

4.2639

4.2732

Ukrainian Hryvnia

24.3693

15.8908

 

26.1434

19.1814

Swiss Franc

1.0679

1.2147

 

1.0835

1.2024

Canadian Dollar

1.4186

1.4664

 

1.5116

1.4063

Argentine Peso

10.2803

10.7785

 

14.0824

10.2645

Turkish Lira

3.0255

2.9068

 

3.1765

2.8320

Indian Rupee

71.1956

81.0576

 

72.0215

76.7190

Chinese Renminbi

6.9733

8.1883

 

7.0608

7.5358

Brazilian Real

3.7004

-

 

4.3117

-

Romanian Leu

4.4454

-

 

4.5240

-

Hungarian Forint

309.9956

-

 

315.9800

-

Serbian Dinar

120.7168

-

 

121.5612

-

Philippine Peso

50.5217

-

 

50.9990

-

 

2.    Key Components of 2015 Performance

€ million

Sales revenue

EBITDA(i)

Operating profit

Profit on disposals

Finance costs (net)

Assoc. and JV PAT

Pre-tax profit

 

 

 

 

 

 

 

 

2014

18,912

1,641

917

77

(288)

55

Exchange effects

2,198

218

137

6

(27)

4

120

2014 at 2015 rates

21,110

1,859

1,054

83

(315)

59

881

-   Incremental impact in 2015 of:

 

 

 

 

 

 

-   2014/2015 acquisitions

2,738

215

28

-

(50)

1

-   2014/2015 divestments

(855)

(100)

(69)

20

6

(10)

-   Restructuring/impairment (ii)

-

22

27

-

-

-

27

-   Swiss fine/Pension/CO2 (iii)

-

(35)

(35)

-

-

-

-   Early bond redemption

-

-

-

-

(38)

-

-   Organic

642

258

272

(2)

8

(6)

272

2015

23,635

2,219

1,277

101

(389)

44

1,033

 

 

 

 

 

 

 

 

% Total change

25%

35%

39%

 

 

 

36%

% Organic change

3%

14%

26%

 

 

 

31%

 

(i)     Throughout this report, EBITDA is defined as earnings before interest, tax, depreciation, amortisation, impairment charges, profit on disposals and the Group's share of equity accounted investments' profit after tax.

(ii)    Restructuring costs of €29 million were incurred in 2015 (2014: €51 million). Total impairment charges in 2015 were €44 million (2014: €49 million).

(iii)   In July 2015, the Swiss Competition Commission ("ComCo") announced its decision to impose fines of approximately CHF 80 million on the Association of Swiss Wholesalers of the Sanitary Industry (the "Association") and on major Swiss wholesalers including certain subsidiaries of CRH in Switzerland. The full decision of ComCo, setting out the basis of its findings, is expected to be available in March 2016 at which time CRH has the option to appeal the decision to the Federal Administrative Tribunal, and ultimately to the Federal Supreme Court. While the Group is of the view that the position of ComCo is fundamentally ill-founded and that the fine imposed on CRH is unjustified, a provision of €32 million (CHF 34 million), representing the full amount of the fine attributed to the Group's subsidiaries, has been recorded in the year ended 31 December 2015. In addition, pension gains of €4 million arose in 2015 (2014: nil), and gains from CO2 amounted to €2 million, a reduction of €7 million compared with 2014.

 

3.    Share of Equity Accounted Investments' Profit

The Group's share of joint ventures' and associates' profit after tax is equity accounted and is presented as a single-line item in the Consolidated Income Statement. It is analysed between the principal Consolidated Income Statement captions as follows:

 

2015

 

2014

 

€ m

 

€ m

Group share of:

 

 

 

Revenue

1,457

 

1,441

EBITDA

163

168

Operating profit

81

 

96

Profit after tax

44

 

55

 

Analysis of Group share of profit after tax:

 

 

 

Share of joint ventures' profit after tax

41

 

26

Share of associates' profit after tax

3

29

Share of equity accounted investments' profit after tax

44

55

 

 

4.    Segmental Analysis of Revenue, EBITDA, Operating Profit and Total Assets

During 2015, the Group was organised into the following segments: Europe Heavyside, Europe Lightside, Europe Distribution, Americas Materials, Americas Products, Americas Distribution and LH Assets. No operating segments have been aggregated to form these segments.

 

 

 

 

2015

 

2014

 

€ m

%

 

€ m

%

Revenue

 

 

 

 

 

Europe Heavyside

3,607

15.3

 

3,929

20.8

Europe Lightside

961

4.1

 

913

4.8

Europe Distribution

4,158

17.6

 

3,999

21.1

Americas Materials

6,400

27.1

 

5,070

26.8

Americas Products

3,862

16.3

 

3,225

17.1

Americas Distribution

2,229

9.4

 

1,776

9.4

LH Assets

2,418

10.2

 

-

-

 

23,635

100.0

 

18,912

100.0

 

EBITDA

 

 

 

 

 

Europe Heavyside

334

15.1

 

380

23.2

Europe Lightside

100

4.5

 

94

5.7

Europe Distribution

171

7.7

 

190

11.6

Americas Materials

912

41.1

 

609

37.1

Americas Products

391

17.6

 

263

16.0

Americas Distribution

140

6.3

 

105

6.4

LH Assets*

171

7.7

 

-

-

 

2,219

100.0

 

1,641

100.0

 

Depreciation, amortisation and impairment

Europe Heavyside

199

21.1

 

229

31.6

Europe Lightside

25

2.6

 

23

3.2

Europe Distribution

77

8.2

 

78

10.8

Americas Materials

301

32.0

 

254

35.1

Americas Products

142

15.1

 

118

16.3

Americas Distribution

29

3.1

 

22

3.0

LH Assets

169

17.9

 

-

-

 

942

100.0

 

724

100.0

 

Operating profit

 

 

 

 

 

Europe Heavyside

135

10.6

 

151

16.5

Europe Lightside

75

5.9

 

71

7.7

Europe Distribution

94

7.3

 

112

12.2

Americas Materials

611

47.8

 

355

38.7

Americas Products

249

19.5

 

145

15.8

Americas Distribution

111

8.7

 

83

9.1

LH Assets*

2

0.2

 

-

-

 

1,277

100.0

 

917

100.0

 

Profit/(loss) on disposals

 

 

 

 

 

Europe Heavyside

97

 

 

38

 

Europe Lightside

(23)

 

 

1

 

Europe Distribution

8

 

 

6

 

Americas Materials

24

 

 

11

 

Americas Products

(11)

 

 

20

 

Americas Distribution

2

 

 

1

 

LH Assets

4

 

 

-

 

 

101

 

 

77

 

             

 

* After charging transaction costs of €144 million (see Note 11 on page 25) and other one-off costs of €53 million

 

4.    Segmental Analysis of Revenue, EBITDA, Operating Profit and Total Assets - continued

 

 

2015

 

2014

 

€ m

%

 

€ m

%

Reconciliation of Group operating profit to profit before tax:

 

Group operating profit (analysed on page 18)

1,277

 

 

917

 

Profit on disposals

101

 

 

77

 

Profit before finance costs

1,378

 

 

994

 

Finance costs less income

(295)

 

 

(246)

 

Other financial expense

(94)

 

 

(42)

 

Share of equity accounted investments' profit

44

 

 

55

 

Profit before tax

1,033

 

 

761

 

 

 

 

 

 

 

Total assets

 

 

 

 

 

Europe Heavyside

3,802

13.6

 

3,864

23.3

Europe Lightside

767

2.8

 

761

4.6

Europe Distribution

2,238

8.0

 

2,221

13.4

Americas Materials

6,933

24.9

 

6,245

37.7

Americas Products

4,146

14.9

 

2,542

15.3

Americas Distribution

1,095

3.9

 

951

5.7

LH Assets

8,900

31.9

 

-

-

 

27,881

100.0

 

16,584

100.0

Reconciliation to total assets as reported in the

Consolidated Balance Sheet:

 

Investments accounted for using the equity method

1,317

 

 

1,329

 

Other financial assets

28

 

 

23

 

Derivative financial instruments (current and non-current)

109

 

 

102

 

Income tax assets (current and non-current)

154

 

 

186

 

Cash and cash equivalents

2,518

 

 

3,262

 

Assets held for sale

-

 

 

531

 

Total assets

32,007

 

 

22,017

 

 

 

 

 

 

 

5.    Seasonality

Activity in the construction industry is characterised by cyclicality and is dependent to a considerable extent on the seasonal impact of weather in the Group's operating locations, with activity in some markets reduced significantly in winter due to inclement weather. First-half sales accounted for 40% of full-year 2015 (2014: 44%) and 44% excluding the LH Assets, while EBITDA for the first six months of 2015 represented 25% of the full-year out-turn (2014: 31%) and 27% excluding the LH Assets.

 

6.    Net Finance Costs

 

2015

 

2014

 

€ m

 

€ m

Finance costs

303

 

254

Finance income

(8)

 

(8)

Other financial expense

94

 

42

Total net finance costs

389

 

288

 

 

 

 

Net finance costs on interest-bearing loans and borrowings and cash and cash equivalents

294

 

258

Net cost/(credit) re change in fair value of derivatives

1

 

(12)

Net debt-related interest costs

295

 

246

Premium paid on early debt redemption

38

 

-

Net pension-related finance cost

17

 

14

Charge to unwind discount on provisions/deferred consideration

39

 

28

Total net finance costs

389

 

288

 

 

 

 

 

7.    Net Debt

 

Fair value

Book

value

 

Fair value

Book

value

 

2015

 

2014

Net debt

€ m

€ m

 

€ m

€ m

Non-current assets

 

 

 

 

 

Derivative financial instruments

85

85

 

87

87

Current assets

 

 

 

 

 

Derivative financial instruments

24

24

 

15

15

Cash and cash equivalents*

2,518

2,518

 

3,295

3,295

Non-current liabilities

 

 

 

 

 

Interest-bearing loans and borrowings

(8,737)

(8,465)

 

(5,845)

(5,419)

Derivative financial instruments

(5)

(5)

 

(3)

(3)

Current liabilities

 

 

 

 

 

Interest-bearing loans and borrowings

(789)

(756)

 

(457)

(447)

Derivative financial instruments

(19)

(19)

 

(20)

(20)

Group net debt

(6,923)

(6,618)

 

(2,928)

(2,492)

Cash at bank and in hand reclassified as held for sale

-

-

 

(33)

(33)

Group net debt excluding cash reclassified as held for sale

(6,923)

(6,618)

 

(2,961)

(2,525)

 

 

 

 

 

 

 

* 2014 includes €33 million of cash and cash equivalents reclassified as held for sale.

 

Gross debt, net of derivatives, matures as follows:

 

 

 

 

 

Within one year

 

751

 

 

452

Between one and two years

 

778

 

 

1,374

Between two and five years

 

2,600

 

 

1,034

After five years

 

5,007

 

 

2,927

Total

 

9,136

 

 

5,787

               

 

7.    Net Debt - continued

 

Liquidity information - borrowing facilities

The Group manages its borrowing ability by entering into committed borrowing agreements. Revolving committed bank facilities are generally available to the Group for periods of up to five years from the date of inception. The undrawn committed facilities available as at the balance sheet date, in respect of which all conditions precedent had been met, mature as follows:

 

2015

 

2014

 

€ m

 

€ m

Within one year

31

 

22

Between one and two years

220

 

-

Between two and five years

2,837

 

2,641

After five years

-

 

-

 

3,088

 

2,663

Lender covenants

The Group's major bank facilities and debt issued pursuant to Note Purchase Agreements in private placements require the Group to maintain certain financial covenants. Non-compliance with financial covenants would give the relevant lenders the right to terminate facilities and demand early repayment of any sums drawn thereunder thus altering the maturity profile of the Group's debt and the Group's liquidity. Calculations for financial covenants are completed for twelve-month periods half-yearly on 30 June and 31 December. The Group was in full compliance with its financial covenants throughout each of the periods presented. The Group is not aware of any stated events of default as defined in the Agreements. The financial covenants are:

(1)    Minimum interest cover defined as PBITDA/net interest (all as defined in the relevant agreement) cover at no lower than 4.5 times (2014: 4.5 times). As at 31 December 2015, the ratio was 8.5 times (2014: 7.0 times).

(2)    Minimum net worth defined as total equity plus deferred tax liabilities and capital grants less repayable capital grants being in aggregate no lower than €5.6 billion (2014: €5.0 billion) (such minimum being adjusted for foreign exchange translation impacts). As at 31 December 2015, net worth (as defined in the relevant agreement) was €15.6 billion (2014: €11.5 billion).

 

8.    Earnings per Ordinary Share

 

The computation of basic, diluted and cash earnings per Ordinary Share is set out below:

 

2015

 

2014

Numerator computations

€ m

 

€ m

Group profit for the financial year

729

 

584

Profit attributable to non-controlling interests

(5)

 

(2)

Numerator for basic and diluted earnings per Ordinary Share

724

 

582

Depreciation charge

843

 

631

Amortisation of intangible assets

55

 

44

Impairment charge

44

 

49

Numerator for "cash" earnings per Ordinary Share (i)

1,666

 

1,306

 

 

 

 

 

Number of

 

Number of

Denominator for basic and diluted earnings per Ordinary Share

Shares

 

Shares

Weighted average number of Ordinary Shares (millions) outstanding for the year

812.3

 

737.6

Effect of dilutive potential Ordinary Shares (share options) (millions)

3.6

 

0.7

Denominator for diluted earnings per Ordinary Share (millions)

815.9

 

738.3

 

 

 

 

Earnings per Ordinary Share

€ cent

 

€ cent

 - basic

89.1

 

78.9

 - diluted

88.7

 

78.8

"Cash" earnings per Ordinary Share (i)

205.1

 

177.1

This non-GAAP financial measure is presented here for information as management believes it is a useful financial indicator of the Group's ability to generate cash from operations.

 

9.    Summarised Cash Flow

 

2015

 

2014

 

€ m

 

€ m

Inflows

 

 

 

Profit before tax

1,033

 

761

Depreciation, amortisation and impairment

942

 

724

 

1,975

 

1,485

Outflows

 

 

 

Working capital inflow (i)

642

 

69

Tax payments

(235)

 

(127)

Capital expenditure

(882)

 

(435)

Premium payable on debt redemption

(38)

 

-

Other (ii)

(133)

 

(90)

 

(646)

 

(583)

 

 

 

 

Operating cash inflow

1,329

 

902

 

 

 

 

Pension payments

(53)

 

(66)

Acquisitions and investments (iii)

(7,549)

 

(188)

Proceeds from disposals

1,017

 

345

Share issues (iv)

1,779

 

129

Dividends (before scrip dividend)

(511)

 

(460)

Translation and mark-to-market adjustments

(138)

 

(181)

(Increase)/decrease in net debt

(4,126)

 

481

 

(i)     Working capital inflow includes the difference between net finance costs (included in profit before tax), interest paid and received, and deferred divestment proceeds.

(ii)    Primarily non-cash items included in profit before tax, including profits on disposals/divestments of €101 million (2014: €77 million), share-based payments expense of €27 million (2014: €16 million) and CRH's share of equity accounted investments' profit after tax of €44 million (2014: €55 million profit). Other cash flows included comprise dividends received from equity accounted investments of €53 million (2014: €30 million), cash and cash equivalents in disposed companies of €90 million (2014: nil) and debt in disposed companies of €20 million (2014: nil).

(iii)   Acquisitions and investments spend comprises consideration for acquisition of subsidiaries (including debt acquired), deferred and contingent consideration paid, other investments and advances (see note 11 (iii) on page 25).

(iv)    Proceeds from share issues include scrip dividends of €132 million (2014: €107 million).

10.  Business and Non-Current Asset Disposals

          Profit on Disposal

The following table provides an analysis of the proceeds and related profit on disposals for the years ended 31 December 2015 and 2014:

 

Business disposals

 

Disposal of other non - current assets

 

Total

 

2015

2014

 

2015

2014

 

2014

 

€ m

€ m

 

€ m

€ m

 

€ m

Proceeds (i)

875

224

 

142

121

 

1,017

345

Profit

62

39

 

39

38

 

101

77

(i)   Proceeds (net of disposal costs) from business and non-current asset disposals amounted to €1,017 million (2014: €345 million); this is the figure reported for proceeds from disposals in the summarised cash flow above. Proceeds from disposals of €889 million (2014: €345 million) as presented in the Consolidated Statement of Cash Flows on page 15, are net of cash and cash equivalents disposed of €90 million (2014: nil) and deferred proceeds of €38 million (2014: nil).

11.  Acquisitions

The acquisitions completed during the year ended 31 December 2015 by reportable segment, together with the completion dates, are detailed below; these transactions entailed the acquisition of an effective 100% stake except where indicated to the contrary:

Europe Heavyside: Poland: selected assets of Stal-Bruk Sp. Z.o.o. (1 December).

Europe Lightside: Australia: BVCI Pty Ltd. (5 June), Netherlands: increased stake in Handelsmaatschappij Caralu B.V. from 50% to 100% (30 November).

Europe Distribution: Switzerland: Kiener & Witting (1 August).

Americas Materials: Idaho: assets formerly of Gordon Paving (25 March); Iowa: selected assets of McAlister Aggregates (23 February); Michigan and North Carolina: Colas' Barrett and Larco assets (27 March); New York: assets of Hudson River Construction Company and Albany Asphalt & Aggregates (3 April); Ohio: increased stake in Scioto Materials LLC from 50% to 51% (1 July); Texas: selected assets of State Development Corporation (11 May), selected assets of Martin Marietta (23 October); Utah: selected assets of Kunkler Trust (15 October); Virginia: increased stake in Boxley Aggregates from 50% to 100% and the selected assets of the Boxley Corporation (31 December); Canada: selected assets of Promix Beton (30 October).

Americas Products: C.R. Laurence Co. Inc ("CR Laurence") (3 September), headquartered in Los Angeles, California with operations in 33 sites in North America in addition to the United Kingdom, Germany and Denmark; Arizona: Western Block Company (17 December); Minnesota: Anchor Wall Systems, Inc. and Anchor Block Company (8 June). Tennessee: Red River Concrete Products (17 December).

LH Assets: On 31 July 2015 (and 15 September 2015 for the Philippines) CRH acquired certain assets of Lafarge S.A. and Holcim Ltd. The acquired assets consist of over 700 locations in 11 countries: Brazil, Canada, France (including La Reunion), Germany, Hungary, the Philippines (55%), Romania, Serbia, Slovakia, the United Kingdom and the United States.

The following table analyses the 19 acquisitions (2014: 21 acquisitions) by reportable segment and provides details of the goodwill and consideration figures arising in each of those segments:

 

Reportable segments

Number of acquisitions

 

Goodwill

 

Consideration

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

€ m

 

€ m

 

€ m

 

€ m

Europe Heavyside

1

 

2

 

-

 

2

 

5

 

7

Europe Lightside

2

 

-

 

6

 

-

 

12

 

-

Europe Distribution

1

 

6

 

-

 

9

 

1

 

20

Europe

4

 

8

 

6

 

11

 

18

 

27

 

 

 

 

 

 

 

 

 

 

 

 

Americas Materials

10

 

8

 

32

 

5

 

80

 

71

Americas Products

3

 

5

 

9

 

17

 

65

 

59

Americas

13

 

13

 

41

 

22

 

145

 

130

 

 

 

 

 

 

 

 

 

 

 

 

LH Assets (i)

1

 

-

 

2,307

 

-

 

6,561

 

-

CR Laurence (i)

1

 

-

 

833

 

-

 

1,169

 

-

 

 

 

 

 

 

 

 

 

 

 

 

Total Group

19

 

21

 

3,187

 

33

 

7,893

 

157

Adjustments to provisional fair values of prior year acquisitions

-

 

(2)

 

-

 

(2)

Total

3,187

 

31

 

7,893

 

155

(i)    The LH Assets and CRL acquisitions were completed in the second half of 2015; given the size and timing of these transactions, the related goodwill has not yet been allocated to cash generating units for the purposes of impairment testing; the allocation will be completed during 2016.

 

11.  Acquisitions - continued

The identifiable net assets acquired, including adjustments to provisional fair values, were as follows:

 

LH Assets

CR Laurence

Other acquisitions


Total

 

 

Total

 

2015

2015

2015

2015

 

2014

Assets

€ m

€ m

€ m

€ m

 

€ m

Non-current assets

 

 

 

 

 

 

Property, plant and equipment

5,288

26

99

5,413

 

91

Intangible assets

26

252

20

298

 

16

Equity accounted investments

24

-

-

24

 

-

Other financial assets

5

-

-

5

 

-

Total non-current assets

5,343

278

119

5,740

 

107

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Inventories

492

105

24

621

 

23

Trade and other receivables (i)

1,445

69

19

1,533

 

20

Cash and cash equivalents

463

29

2

494

 

1

Total current assets

2,400

203

45

2,648

 

44

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Trade and other payables

(1,500)

(31)

(18)

(1,549)

 

(17)

Provisions for liabilities

(580)

-

(1)

(581)

 

(1)

Retirement benefit obligations

(87)

-

-

(87)

 

-

Interest-bearing loans and borrowings and finance leases

(169)

(6)

-

(175)

 

(7)

Current income tax liabilities

(147)

(2)

-

(149)

 

-

Deferred income tax liabilities

(520)

(106)

(1)

(627)

 

(2)

Total liabilities

(3,003)

(145)

(20)

(3,168)

 

(27)

 

 

 

 

 

 

 

Total identifiable net assets at fair value

4,740

336

144

5,220

 

124

Goodwill arising on acquisition (ii)

2,307

833

47

3,187

 

31

Joint Ventures becoming subsidiaries

-

-

(25)

(25)

 

-

Non-controlling interests*

(486)

-

(3)

(489)

 

-

Total consideration

6,561

1,169

163

7,893

 

155

 

 

 

 

 

 

 

Consideration satisfied by:

 

 

 

 

 

 

Cash payments

6,561

1,072

157

7,790

 

152

Deferred consideration (stated at net present cost)

-

97

-

97

 

1

Contingent consideration

-

-

-

-

 

2

Profit on step acquisition

-

-

6

6

 

-

Total consideration

6,561

1,169

163

7,893

 

155

 

 

 

 

 

 

 

Net cash outflow arising on acquisition

 

 

 

 

 

 

Cash consideration

6,561

1,072

157

7,790

 

152

Less: cash and cash equivalents acquired

(463)

(29)

(2)

(494)

 

(1)

Total outflow in Consolidated Statement of Cash Flows (iii)

6,098

1,043

155

7,296

 

151

 

* Measured at fair value

 

 

11.  Acquisitions - continued

The acquisitions of LH Assets and CR Laurence have been deemed to be material acquisitions. None of the remaining acquisitions completed during the financial year was considered sufficiently material to warrant separate disclosure. The acquisition of LH Assets was completed in the second half of 2015 and spanned 11 countries. The fair value of the identifiable net assets acquired were €4.2 billion (after deducting non-controlling interests of €0.5 billion) and the transaction resulted in the recognition of €2.3 billion of goodwill. Due to both the timing of when the acquisition was completed and the size and scale of the acquisition, the allocation of the purchase price and the determination of the fair values of identifiable assets acquired and liabilities assumed as disclosed above are only provisional (principally PP&E, provisions and the associated goodwill and deferred tax impacts). The fair value assigned to identifiable assets and liabilities acquired is based on estimates and assumptions made by management at the time of acquisition. CRH may revise its preliminary purchase price allocation during the 12 month window as permitted under IFRS 3 Business Combinations. Where the impact of these revisions is sufficiently material, it may result in the restatement of the 2015 Consolidated Balance Sheet to take account of these valuation updates; where the impact is not material, CRH will provide additional disclosures to outline the adjustments made.

The balance sheet as disclosed on page 24 for CRL should also be considered provisional (principally intangible assets and the associated deferred tax impacts) and will be subject to the same requirements as outlined above for LH Assets.

(i)     Trade and other receivables

 

Gross contractual amounts due

Allowance for impairment

Fair value

 

2015

2014

2015

2014

2015

2014

 

€ m

€ m

€ m

€ m

€ m

€ m

LH Assets

1,499

-

(54)

-

1,445

-

CR Laurence

70

-

(1)

-

69

-

Other acquisitions

19

22

-

(2)

19

20

 

1,588

22

(55)

(2)

1,533

20

 

(ii)   The principal factor contributing to the recognition of goodwill on acquisitions entered into by the Group is the realisation of cost savings and other synergies with existing entities in the Group which do not qualify for separate recognition as intangible assets. Due to the asset-intensive nature of operations in the Europe Heavyside and Americas Materials business segments, no significant intangible assets are recognised on business combinations in these segments. €254 million of the goodwill recognised in respect of acquisitions completed in 2015 is expected to be deductible for tax purposes (2014: €18 million).

(iii)  A total cash outflow of €7,296 million arising on acquisitions (2014: €151 million) is reported in the Consolidated Statement of Cash Flows on page 15. In addition, debt arising in acquired companies amounted to €175 million (2014: €7 million), and the Group made other investments and advances of €19 million during the year (2014: €3 million). These amounts, combined with deferred and contingent consideration of €59 million paid in 2015 in respect of acquisitions in prior years (2014: €26 million), and nil paid on acquisition of non-controlling interests (2014: €1 million) result in total acquisition and investment spend for the year of €7,549 million (2014: €188 million); this is the figure reported in the summarised cash flow in note 9 on page 22.

Acquisition-related costs

 

2015

2014

 

€ m

€ m

LH Assets

144

-

CR Laurence

6

-

Other acquisitions

2

2

 

152

2

 

 

11.  Acquisitions - continued

In accordance with the terms of the acquisition agreements, CRH and LafargeHolcim are currently engaged in a process to finalise the post-completion consideration for the acquisition of the LH Assets as detailed above. That process is not sufficiently advanced to make a financial adjustment in respect of the final purchase price. CRH will continue to monitor the situation and will reflect any financial adjustments when there is sufficient evidence.

No acquisitions have been completed subsequent to the balance sheet date which would be individually material to the Group, thereby requiring disclosure under either IFRS 3 or IAS 10 Events after the Balance Sheet Date. Development updates, giving details of acquisitions which do not require separate disclosure on the grounds of materiality, are typically published in January and July each year.

 

12.  Retirement Benefit Obligations

The Group operates either defined benefit or defined contribution pension schemes in all of its principal operating areas.

In consultation with the actuaries to the various defined benefit pension schemes (including post-retirement healthcare obligations and long-term service commitments, where relevant), the valuations of the applicable assets and liabilities have been marked-to-market as at the end of the financial year taking account of prevailing bid values, actual investment returns, corporate bond yields and other matters such as updated actuarial valuations conducted during the year.

 

Financial assumptions

The financial assumptions employed in the valuation of all scheme liabilities for the current and prior year were as follows:

 

Eurozone

 

Britain & NI

 

Switzerland

 

United States & Canada

 

2015

2014

 

2015

2014

 

2015

2014

 

2015

2014

 

%

%

 

%

%

 

%

%

 

%

%

Rate of increase in:

 

 

 

 

 

 

 

 

 

 

 

-  salaries

3.64

3.75

 

4.00

4.00

 

1.75

2.25

 

3.29

3.50

-  pensions in payment

1.75

1.75

 

3.00-3.20

3.00-3.20

 

-

-

 

-

-

Inflation

1.75

1.75

 

3.00

3.00

 

0.75

1.25

 

2.00

2.00

Discount rate

2.61

2.00

 

3.95

3.50

 

0.85

1.15

 

4.22

3.80

Medical cost trend rate

n/a

n/a

 

n/a

n/a

 

n/a

n/a

 

6.21

16.70

 

 

12. Retirement Benefit Obligations - continued

The following table provides a reconciliation of scheme assets (at bid value) and the actuarial value of scheme liabilities (using the aforementioned assumptions):

 

Assets

 

Liabilities

 

Net liability

 

2015

2014

 

2015

2014

 

2015

2014

 

€ m

€ m

 

€ m

€ m

 

€ m

€ m

At 1 January

2,046

2,314

 

(2,757)

(2,724)

 

(711)

(410)

Reclassified from / as held for sale

633

(633)

 

(714)

714

 

(81)

81

Arising on acquisition

254

-

 

(341)

-

 

(87)

-

Disposals

(744)

-

 

828

-

 

84

-

Past service costs

-

-

 

1

5

 

1

5

Gain on settlements

-

-

 

4

-

 

4

-

Administration expenses

(2)

(3)

 

-

-

 

(2)

(3)

Current service cost

-

-

 

(63)

(51)

 

(63)

(51)

Interest income on scheme assets

50

85

 

-

-

 

50

85

Interest cost on scheme liabilities

-

-

 

(67)

(99)

 

(67)

(99)

Remeasurement adjustments:

 

 

 

 

 

 

 

 

-return on scheme assets excluding interest income

5

179

 

-

-

 

5

179

-experience variations

-

-

 

53

28

 

53

28

-actuarial gain/(loss) from changes in financial assumptions

-

-

 

121

(604)

 

121

(604)

-actuarial gain/(loss) from changes in demographic assumptions

-

-

 

24

(17)

 

24

(17)

Employer contributions paid

113

115

 

-

-

 

113

115

Contributions paid by plan participants

14

13

 

(14)

(13)

 

-

-

Benefit and settlement payments

(122)

(114)

 

122

114

 

-

-

Translation adjustment

152

90

 

(184)

(110)

 

(32)

(20)

At 31 December

2,399

2,046

 

(2,987)

(2,757)

 

(588)

(711)

Related deferred income tax asset

 

 

 

 

 

 

126

140

Net retirement benefit obligations

 

 

 

 

 

 

(462)

(571)

 

13.  Related Party Transactions

There have been no related party transactions or changes in related party transactions that could have had a material impact on the financial position or performance of the Group during the 2015 and 2014 financial years. Sales to and purchases from associates during the financial year ended 31 December 2015 amounted to €48 million (2014: €33 million) and €422 million (2014: €411 million) respectively. Amounts receivable from and payable to equity accounted investments as at the balance sheet date are not material and are included in trade and other receivables and payables in the Consolidated Balance Sheet.

 

14. Other

 

2015

2014

Net debt-related interest cover (note 6)

 

 

EBITDA interest cover (times)

7.5

6.7

EBIT* interest cover (times)

4.3

3.7

Average shares in issue (million)

812.3

737.6

Net dividend paid per share (€ cent)

62.5

62.5

Net dividend declared for the year (€ cent)

62.5

62.5

Dividend cover (Earnings per share/Dividend declared per share)

1.43x

1.26x

 

€ m

€ m

Depreciation charge

843

631

Amortisation of intangibles

55

44

Impairment of property, plant and equipment

41

49

Impairment of intangible assets

1

-

Impairment of financial assets

2

-

Commitments to purchase property, plant and equipment:

 

 

Contracted for but not provided in the financial statements

311

211

Authorised by the Directors but not contracted for

118

70

Market capitalisation at year-end (€ m)

21,977

14,741

Total equity at year-end (€ m)

13,544

10,198

Net debt (€ m)

6,618

2,492

Net debt as a percentage of market capitalisation

30%

17%

Net debt as a percentage of total equity 

49%

24%

* EBIT is defined as earnings before interest, tax, profit on disposals and the Group's share of equity accounted investments' profit. Cover is based on net debt-related interest.

 

15. Statutory Accounts and Audit Opinion

The financial information presented in this report is not the statutory financial statements for the purposes of Chapter 4 of Part 6 of the Companies Act 2014. Full statutory financial statements for the year ended 31 December 2015 prepared in accordance with IFRS, upon which the Auditors have given an unqualified audit report, have not yet been filed with the Registrar of Companies. Full accounts for the year ended 31 December 2014, prepared in accordance with IFRS and containing an unqualified audit report, have been delivered to the Registrar of Companies.

 

16. Annual Report and Annual General Meeting (AGM)

The 2015 Annual Report is expected to be published on the CRH website, www.crh.com, on 17 March 2016 and posted on 30 March 2016 to those shareholders who have requested a paper copy, together with details of the Scrip Dividend Offer in respect of the final 2015 dividend. A paper copy of the Annual Report may be obtained at the Company's registered office from 30 March 2016. The Company's AGM is scheduled to be held in the Royal Marine Hotel, Dun Laoghaire, Co. Dublin at 11:00 a.m. on 28 April 2016.

 

17. Board Approval

       This announcement was approved by the Board of Directors of CRH plc on 2 March 2016.

 

 

2014 & 2015 Full year Sales and EBITDA from continuing operations

Results from continuing operations exclude the trading for all entities divested in 2014 and 2015 together with the impact of one-off items.

Full Year Sales -

2014

 

2014

as reported

€ bn

Exclude divested

     businesses

€ bn

 

Continuing  

operations

€ bn

 

Europe Heavyside

3.9

(0.5)

 

3.4

 

Europe Lightside

0.9

-

 

0.9

 

Europe Distribution

4.0

-

 

4.0

 

Total Europe

8.8

(0.5)

 

8.3

 

Americas Materials

5.1

(0.1)

 

5.0

 

Americas Products

3.2

(0.5)

 

2.7

 

Americas Distribution

1.8

-

 

1.8

 

Total Americas

10.1

(0.6)

 

9.5

 

Total CRH

18.9

(1.1)

 

17.8

 

 

Full Year Sales -

2015

 

2015

as reported

€ bn

Exclude divested

     businesses

€ bn

 

Continuing  

operations

€ bn

% change

continuing

operations

Europe Heavyside

3.6

(0.1)

 

3.5

1%

Europe Lightside

1.0

-

 

1.0

5%

Europe Distribution

4.1

-

 

4.1

4%

Total Europe

8.7

(0.1)

 

8.6

3%

Americas Materials

6.4

-

 

6.4

29%

Americas Products

3.9

(0.2)

 

3.7

35%

Americas Distribution

2.2

-

 

2.2

26%

Total Americas

12.5

(0.2)

 

12.3

30%

Total

21.2

(0.3)

 

20.9

17%

LH Assets

2.4

 

 

 

 

Total CRH

23.6

 

 

 

 

 

Full year EBITDA -

2014

2014

as reported

€ m

Exclude divested

    businesses

€ m

Exclude

One-offs

€ m

Continuing

operations

€ m

 

Europe Heavyside

380

(70)

6

316

 

Europe Lightside

  94

-

  5

  99

 

Europe Distribution

  190

-

  4

  194

 

Total Europe

664

(70)

 15

609

 

Americas Materials

  609

  (5)

  9

  613

 

Americas Products

263

 (33)

  18

248

 

Americas Distribution

  105

-

-

  105

 

Total Americas

977

  (38)

  27

966

 

Total CRH

1,641

(108)

42

1,575

 

 

Full year EBITDA -

2015

2015

as reported

€ m

Exclude divested

    businesses

€ m

Exclude

One-offs

€ m

Continuing

operations

€ m

% change

continuing

operations

Europe Heavyside

334

(11)

-

323

2%

Europe Lightside

100

-

5

105

6%

Europe Distribution

171

-

36

207

7%

Total Europe

605

(11)

41

635

4%

Americas Materials

912

3

8

923

50%

Americas Products

391

(4)

5

392

58%

Americas Distribution

140

-

1

141

34%

Total Americas

1,443

(1)

14

1,456

51%

Total

2,048

(12)

55

2,091

33%

LH Assets

171

 

 

 

 

Total CRH

2,219

 

 

 

 

 

 

PRINCIPAL RISKS AND UNCERTAINTIES

Under Section 327 (i) (b) of the Companies Act 2014 and Regulation 5(4)(c)(ii) of the Transparency (Directive 2004/109/EC) Regulations 2007, the Group is required to give a description of the principal risks and uncertainties which it faces. These risks and uncertainties reflect the international scope of the Group's operations and the Group's decentralised structure.

Strategic Risks and Uncertainties

Industry cyclicality: The level of construction activity in local and national markets is inherently cyclical being influenced by a wide variety of factors including global and national economic circumstances, ongoing austerity programmes in the developed world, governments' ability to fund infrastructure projects, consumer sentiment and weather conditions. Financial performance may also be negatively impacted by unfavourable swings in fuel and other commodity/raw material prices. Failure of the Group to respond on a timely basis and/or adequately to unfavourable events beyond its control may adversely affect financial performance.

Political and economic uncertainty: As an international business, the Group operates in many countries with differing, and in some cases, potentially fast-changing economic, social and political conditions. These conditions could include political unrest, currency disintegration, strikes, civil disturbance and other forms of instability including natural disasters, epidemics, widespread transmission of diseases and terrorist attacks. These factors are of particular relevance in developing/emerging markets. Changes in these conditions, or in the governmental or regulatory requirements in any of the countries in which the Group operates, may adversely affect the Group's business, results of operations, financial condition or prospects thus leading to possible impairment of financial performance and/or restrictions on future growth opportunities.

Commodity products and substitution: The Group faces strong volume and price competition across its product lines. In addition, existing products may be replaced by substitute products which the Group does not produce or distribute. Against this backdrop, if the Group fails to generate competitive advantage through differentiation and innovation across the value chain (for example, through superior product quality, engendering customer loyalty or excellence in logistics), market share, and thus financial performance, may decline.

Acquisition activity: Growth through acquisition and active management of the Group's business portfolio are key elements of the Group's strategy with the Group's balanced portfolio growing year on year through bolt-on activity occasionally supplemented by larger and/or step-change transactions. In 2015, the Group completed the largest transaction in its history, namely the acquisition of the LH Assets across 11 countries. In addition, the Group may be liable for the past acts, omissions or liabilities of companies or businesses it has acquired. The Group may not be able to continue to grow as contemplated in its business plans if it is unable to identify attractive targets (including potential new platforms for growth), execute full and proper due diligence, raise funds on acceptable terms, complete such acquisition transactions, integrate the operations of the acquired businesses and realise anticipated levels of profitability and cash flows. If the Group is held liable for the past acts, omissions or liabilities of companies or businesses it has acquired, those liabilities may either be unforeseen or greater than anticipated at the time of the relevant acquisition.

Joint ventures and associates: The Group does not have a controlling interest in certain of the businesses (i.e. joint ventures and associates) in which it has invested and may invest. The absence of a controlling interest gives rise to increased governance complexity and a need for proactive relationship management, which may restrict the Group's ability to generate adequate returns and to develop and grow these businesses. These limitations could impair the Group's ability to manage joint ventures and associates effectively and/or realise the strategic goals for these businesses. In addition, improper management or ineffective policies, procedures or controls for non-controlled entities could adversely affect the business, results of operations or financial condition of the relevant investment.

Human resources: Existing processes to recruit, develop and retain talented individuals and promote their mobility may be inadequate thus giving rise to employee/management attrition, difficulties in succession planning and inadequate "bench strength", potentially impeding the continued realisation of the core strategy of performance and growth. In addition, the Group is exposed to various risks associated with collective representation of employees in certain jurisdictions, these risks could include strikes and increased wage demands with possible reputational consequences. In the longer term, failure to manage talent and plan for leadership and succession could impede the realisation of core strategic objectives around performance and growth.

Corporate affairs and communications: As a publicly-listed company, the Group undertakes regular communications with its stakeholders. Given that these communications may contain forward-looking statements, which by their nature involve uncertainty, actual results and developments may differ from those communicated due to a variety of external and internal factors giving rise to reputational risk. Failure to deliver on performance indications and non-financial commitments communicated to the Group's variety of stakeholders could result in a reduction in share price, reduced earnings and reputational damage.

Cyber and information security/technology: As a result of the proliferation of information technology in the world today, the Group is dependent on the employment of advanced information systems and is exposed to risks of failure in the operation of these systems. Further, the Group is exposed to security threats to its digital infrastructure through cyber-crime. Such attacks are by their nature technologically sophisticated and may be difficult to detect and defend in a timely fashion. Should a threat materialise, it might lead to interference with production processes, manipulation of financial data, the theft of private data or misrepresentation of information via digital media. In addition to potential irretrievability or corruption of critical data, the Group could suffer reputational losses, regulatory penalties and incur significant financial costs in remediation.

Sustainability: The Group is subject to stringent and evolving laws, regulations, standards and best practices in the area of sustainability (comprising corporate governance, environmental management and climate change (specifically capping of emissions), health & safety management and social performance). Non-adherence to such laws, regulations, standards and best practices may give rise to increased ongoing remediation and/or other compliance costs and may adversely affect the Group's business, results of operations, financial condition and/or prospects.

Laws and regulations: The Group is subject to many local and international laws and regulations, including those relating to competition law, corruption and fraud, across many jurisdictions of operation and is therefore exposed to changes in those laws and regulations and to the outcome of any investigations conducted by governmental, international or other regulatory authorities. Potential breaches of local and international laws and regulations in the areas of competition law, corruption and fraud, among others, could result in the imposition of significant fines and/or sanctions for non-compliance, and may inflict reputational damage.

Financial and Reporting Risks and Uncertainties

Financial Instruments (interest rate and leverage, foreign currency, counterparty, credit ratings and liquidity): The Group uses financial instruments throughout its businesses giving rise to interest rate and leverage, foreign currency, counterparty, credit rating and liquidity risks. A significant portion of the cash generated by the Group from operational activity is currently dedicated to the payment of principal and interest on indebtedness. In addition, the Group has entered into certain financing agreements containing restrictive covenants requiring it to maintain a certain minimum interest coverage ratio and a certain minimum net worth. A downgrade of the Group's credit ratings may give rise to increases in funding costs in respect of future debt and may impair the Group's ability to raise funds on acceptable terms. In addition, insolvency of the financial institutions with which the Group conducts business (or a downgrade in their credit ratings) may lead to losses in derivative assets and cash and cash equivalents balances or render it more difficult either to utilise existing debt capacity or otherwise obtain financing for operations.

Defined Benefit Pension Schemes and Related Obligations: The Group operates a number of defined benefit pension schemes and related obligations (for example, termination indemnities and jubilee/long-term service benefits, which are accounted for as defined benefit) in certain of its operating jurisdictions. The assets and liabilities of defined benefit pension schemes may exhibit significant period-on-period volatility attributable primarily to asset values, changes in bond yields/discount rates and anticipated longevity. In addition to the contributions required for the ongoing service of participating employees, significant cash contributions may be required to remediate deficits applicable to past service. Further, fluctuations in the accounting surplus/deficit may adversely impact credit metrics thus harming the Group's ability to raise funds. 

Adequacy of Insurance Arrangements and Related Counterparty Exposures: The building materials sector is subject to a wide range of operating risks and hazards, not all of which can be covered, adequately or at all, by insurance; these risks and hazards include climatic conditions such as floods and hurricanes/cyclones, seismic activity, technical failures, interruptions to power supplies, industrial accidents and disputes, environmental hazards, fire and crime. In its worldwide insurance programme, the Group provides coverage for its operations at a level believed to be commensurate with the associated risks. In the event of failure of one or more of the Group's counterparties, the Group could be impacted by losses where recovery from such counterparties is not possible. In addition, losses may materialise in respect of uninsured events or may exceed insured amounts.

Foreign Currency Translation: The principal foreign exchange risks to which the Consolidated Financial Statements are exposed pertain to adverse movements in reported results when translated into euro (which is the Group's reporting currency) together with declines in the euro value of net investments which are denominated in a wide basket of currencies other than the euro. Adverse changes in the exchange rates used to translate these and other foreign currencies into euro have impacted and will continue to impact retained earnings. The annual impact is reported in the Consolidated Statement of Comprehensive Income.

Goodwill impairment: Significant underperformance in any of the Group's major cash-generating units or the divestment of businesses in the future may give rise to a material write-down of goodwill. A write-down of goodwill could have a substantial impact on the Group's income and equity.

Inspections by Public Company Accounting Oversight Board: Our auditors, like other independent registered public accounting firms operating in Ireland and a number of other European countries, are not currently permitted to be subject to inspection by the PCAOB. Investors who rely on the audit report prepared by the Group's auditors are deprived of the benefits of PCAOB inspections to assess audit work and quality control procedures.

 

 

 

Disclaimer

This document contains certain forward-looking statements as defined under US legislation. By their nature, such statements involve uncertainty; as a consequence, actual results and developments may differ from those expressed in or implied by such statements depending on a variety of factors including the specific factors identified in this presentation and other factors discussed in our Annual Report on Form 20-F filed with the SEC.


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR EAADAEEEKEFF

Companies

CRH (CDI) (CRH)
UK 100

Latest directors dealings