2017 Interim Results

RNS Number : 8342O
CRH PLC
24 August 2017
 

 

2017 Interim Results

This document contains inside information

 

Key Points

· H1 in line with April guidance

· Continued profit growth and margins ahead

· Significant M&A activity; allocating and reallocating capital at attractive multiples

· Interim dividend increased to 19.2c per share

 

Trading Highlights

· Sales of €13.0 billion, 2% ahead of 2016

· Like-for-like sales1 ahead 1%; +3% in Europe, +1% in the Americas and down 8% in Asia

· EBITDA of €1.175 billion, 5% ahead of 2016

· Like-for-like EBITDA ahead 2%; +2% in Europe, +6% in the Americas and down 39% in Asia

· EBITDA margin 9.0% (H1 2016: 8.8%)

· EPS of 43.5c per share, 29% ahead of 2016

 

 

 

 

 

 

Six months ended 30 June

2017

2016

 

 

 

 

m

€ m

Change

 

 

 

 

 

 

 

 

Sales revenue

12,997

12,693

+2%

 

 

EBITDA

1,175

1,120

+5%

 

 

EBITDA Margin

9.0%

8.8%

+20bps

 

 

 

 

 

 

 

 

Operating profit (EBIT)

647

588

+10%

 

 

 

 

 

 

 

 

Profit before tax

517

407

+27%

 

 

 

 

 

 

 

 

 

€ cent

€ cent

 

 

 

Basic earnings per share

43.5

33.8

+29%

 

 

Dividend per share

19.2

18.8

+2%

 

 

 

 

             

 

 

Albert Manifold, Chief Executive, said today:

 

"We have had a satisfactory start to 2017 with stabilising trends in key European markets and EBITDA growth in the Americas. The acquisition and divestment activity announced by the Group today, demonstrates our ongoing strategic focus on allocating and reallocating capital at attractive multiples, while our significant Balance Sheet capacity ensures we are well positioned for further growth. I am pleased to report, in line with our progressive dividend policy, that the Board has decided to increase the interim dividend by 2.1% to 19.2c per share. For the second half of the year, despite currency headwinds and continuing challenging conditions in the Philippines, we expect a continuation of the first half momentum experienced in Europe and EBITDA growth in the Americas, which will result in another year of progress for the Group."

 

 

Announced Thursday, 24 August 2017

 

1 See pages 32 to 34 for glossary of alternative performance measures used throughout this interim report.

 

2017 Interim Results

Overview

 

The first half of 2017 saw stabilising trends in certain European markets and satisfactory growth in the Americas which more than offset reduced activity in Asia due to a challenging market environment in the Philippines. Sales of €13.0 billion for the period were 2% ahead of the same period last year and were 1% ahead on a like-for-like basis. In Europe, like-for-like sales growth of 3% reflected continued recovery in some key markets. In the Americas, like-for-like sales were 1% ahead of the first six months of 2016 despite less favourable weather conditions and very challenging prior year comparatives. Like-for-like sales in Asia were 8% below the first half of 2016.

 

Overall EBITDA was 5% ahead of the first half of 2016. On a like-for-like basis, first half EBITDA for the Group was 2% ahead, with Europe up 2% supported by modest price recovery and volume improvements in a number of major markets, while like-for-like EBITDA in the Americas was 6% ahead reflecting price improvements and strong cost control. Like-for-like EBITDA in Asia was 39% below the first half of 2016 on the back of a very competitive trading environment. With a continued focus on performance in all our businesses, margin improved to 9.0% (H1 2016: 8.8%).

 

Depreciation and amortisation charges of €528 million were broadly in line with last year (H1 2016: €532 million), which, together with the 5% increase in EBITDA, resulted in a 10% increase in first half operating profit to €647 million (H1 2016: €588 million).

 

Divestments and asset disposals during the period generated total profit on disposals of €45 million (H1 2016: €20 million) as the ongoing recycling of capital continues to be embedded in the business.

 

The Group's €14 million share of profits from equity accounted entities was ahead of the first half of 2016 (H1 2016: €5m) reflecting improved results in our associate investment in China.

 

Net finance costs for the period were below the first six months of 2016 at €189 million (H1 2016: €206 million), as the cost of €19 million for the early redemption of a portion of the US$ bonds maturing in 2018 was more than offset by lower costs of reduced debt.

 

First half profit before tax was €517 million, compared with a profit of €407 million in H1 2016. The interim tax charge, which represents an effective tax rate of 28% of profit before tax has been estimated, as in prior years, based on current expectations of the full year tax charge. Earnings per share for the period amounted to 43.5c (H1 2016: 33.8c).

 

Note 2 on page 19 analyses the key components of the first half 2017 performance.

 

Dividend

 

The Board has decided to increase the interim dividend to 19.2c per share, an increase of 2.1% compared with last year's level of 18.8c per share. It is proposed to pay the interim dividend on 3 November 2017 to shareholders registered at the close of business on 8 September 2017. A scrip dividend alternative will be offered to shareholders.

 

Finance

 

Net debt of €6.4 billion at 30 June 2017 was €0.7 billion lower than the figure reported at 30 June 2016 reflecting the strong focus on cash and debt management. A first half cash outflow of €0.05 billion from operations reflects the normal seasonal pattern of the Group's trading working capital and as in prior years we expect a strong operating cash inflow in the second half of 2017.

 

In May 2017, the Group successfully issued a total of US$1 billion dollar bonds comprised of a US$0.6 billion 10-year bond at a coupon rate of 3.4% and a US$0.4 billion 30-year bond at a coupon rate of 4.4%. Concurrently, an any-and-all tender offer was made for the US$0.65 billion bonds due in 2018, with the final result being that US$0.36 billion of the total was redeemed early, which gave rise to the one-off charge of €19 million referred to above, but will result in overall interest savings for the Group in 2017 and 2018. Net debt at 30 June 2017 included €320 million issued under the US commercial paper program launched in 2016, and in July 2017 the Group established a €1.5 billion euro commercial paper programme. These programmes add to the funding sources available to the Group and are used to fund working capital and short-term liquidity needs.

 

Capital Efficiency

 

During the first half of 2017, the Group spent a total of €632 million (including deferred and contingent consideration in respect of prior year acquisitions) on 13 acquisition/investment transactions. On the divestment front, the Group realised business and asset disposal proceeds of €145 million. In addition the Group announced in March that it had reached agreement to divest one cement plant and one grinding station in Germany for an enterprise value of €349 million. The transaction remains subject to approval by the German Competition Authority (Bundeskartellamt) and is expected to complete later this year.

 

H1 2017 Acquisitions and investments

In the Americas, €619 million was spent on 11 transactions. Our Materials Division completed eight bolt-on acquisitions, including one of the largest privately held aggregates producers in the United States (US), Mulzer Crushed Stone, Inc., which operates six quarries, five sand and gravel operations, 14 aggregates yards, four readymixed concrete plants and three asphalt plants, serving the Ohio and Kanawha river valleys. Seven further bolt-on acquisitions in the US and Canada were completed by the Materials Division adding a further c.292 million tonnes of permitted reserves. The Products Division acquired a vertically integrated manufacturer of composite decking, railing and related building products. The Precast and BuildingEnvelope® divisions also completed one small bolt-on acquisition and one investment, respectively, in the first half of 2017.

 

In Europe, our Heavyside business in the United Kingdom (UK) acquired a highway maintenance, civil engineering and surfacing contractor operating in London along with a small investment in a readymixed concrete operation in Spain for a total spend of €13 million.

 

H1 2017 Divestments and disposals

Business divestments during the first half of the year, all in Europe, generated net proceeds of €72 million. The remaining clay products businesses in Europe (Belgium, Germany, Netherlands and Poland) were divested and our Heavyside Division also sold its non-core civil prefabricated concrete businesses in the Benelux along with five other small divestments in France, Germany, Hungary, Poland and Switzerland. In addition to these business divestments, the Group realised proceeds of €73 million from the disposal of surplus property, plant and equipment.

 

Post 30 June 2017 the Group reached agreement on two further transactions; the divestment of our Distribution business in the Americas, and the acquisition of Fels, a leading lime and aggregates business in Germany. Both transactions are subject to regulatory approval. Further details are provided in a separate Development Update also released today.

 

Outlook

 

In Europe we expect the momentum experienced in H1 to continue and second half EBITDA to be ahead of 2016. In the Americas, we anticipate the solid fundamentals to be maintained, with both residential and non-residential activity improving; for US infrastructure, while we expect that the funding stability provided by the FAST Act will lead to a positive trend in volumes for H2, higher input costs are also anticipated. Overall, we expect EBITDA in the Americas to be ahead. In Asia, our expectation is that challenging market conditions in the Philippines will continue in the second half and EBITDA will decline further. Against this backdrop and despite currency headwinds, we continue to expect another year of progress for the Group.

 

Europe Heavyside

 

 

 

Analysis of change

 

 

€ million

2016*

Exchange

Acquisitions

Divestments

LH Costs

Organic

2017

% change

Sales revenue

3,411

-139

+18

-53

-

+116

3,353

-2%

EBITDA

352

-16

+1

-7

+15

+6

351

0%

Operating profit

163

-10

-

-6

+15

+16

178

+9%

EBITDA/sales

10.3%

 

 

 

 

 

10.5%

 

Operating profit/sales

4.8%

 

 

 

 

 

5.3%

 

*CRH landscaping businesses in Europe, formerly reported as part of Europe Heavyside, have formed a new platform, Architectural Products, within Europe Lightside

 

First half trading benefited from stabilising trends across some of our major European markets. Market recovery was evident in Ireland, France, Finland and Poland, partly offset by more challenging conditions in Switzerland. Our business in the UK remains stable and had a solid first half performance. Organic sales and operating profit were ahead of 2016 reflecting improvements in overall volumes and prices and also the benefits of performance improvement initiatives.

 

In the table above, the sales and profit impact of divestments primarily relate to the Group's remaining clay businesses in Europe and civil prefabricated concrete business in the Benelux, which were sold in early 2017.

 

UK

Volumes of aggregates, readymixed concrete and asphalt in the UK grew in the early months of 2017; while price increases were achieved, we experienced higher input costs, particularly in the asphalt division. Cement volumes were 4% below 2016; however excluding the impact of acquisition related commercial arrangements which benefited 2016, volumes were in line. Cement price increases along with an improved production performance contributed positively to overall results. Overall organic operating profit was slightly ahead of 2016 before the costs of restructuring initiatives.

 

Ireland and Spain

In Ireland, construction activity continues to grow in both residential and non-residential sectors with strong volume increases in cement, readymixed concrete and aggregates. Operating profit was well ahead despite price pressure in a competitive environment. In Spain, some improvements in the macroeconomic environment resulted in increased cement and readymixed concrete volumes and performance improved on the first half of 2016.

 

France, Benelux and Denmark

Our French cement operations delivered growth in volumes, primarily driven by increased demand in the residential sector. Operating profit and margins were ahead of 2016 notwithstanding continued price pressure. Operating profit also improved in our precast business in France due to increased activity in civil networks and railway products. In the Netherlands, the continued improvement in the residential market resulted in our structural and concrete products businesses performing well; overall operating profit was behind the first half of 2016 primarily due to a one-off cost in the structural business. The materials business in Belgium was ahead of 2016 as lower cement volumes were offset by progress on pricing and overall operating profit was ahead of 2016. In Denmark, with the benefit of growth in new residential construction and some large non-residential projects, both volumes and prices in our structural business improved; sales and operating profit were ahead of 2016.

 

Switzerland and Germany

Extremely cold winter conditions at the beginning of the year and a competitive market environment resulted in lower cement and readymixed concrete volumes in Switzerland; pricing pressure remained and as a result sales and operating profit were below 2016. Despite modest growth in German construction output, driven by new build multi-family housing, cement volumes in our German operations were behind the first half of 2016 due to weather impacted comparatives. Pricing remained in line with 2016.

 

Poland, Finland and Ukraine

In Poland, cement volume growth benefited from positive economic developments and with flat year-on-year cement pricing, both sales and operating profit were ahead of prior year. Cement volumes in Finland grew on the back of strong demand but prices declined due to increased competition from importers; non-cement volumes were behind 2016 due to a number of large projects in the comparative period. With the benefit of higher cement volumes and continued cost and efficiency initiatives, overall operating profit in Finland was ahead of 2016. Cement volumes were behind 2016 in Ukraine but with price increases achieved, operating profit was ahead of 2016.

 

Romania, Hungary, Slovakia and Serbia

In Romania, after a slow start due to poor weather in the first quarter, our cement volumes improved and were slightly ahead of 2016. Infrastructure growth was lower than expected while residential demand has been solid. Cement prices improved modestly on 2016 but due to the timing of major overhaul costs, operating profit was behind 2016. In Hungary and Slovakia, cement and readymixed concrete volumes improved compared to the first half of 2016. Our cement operations in Serbia delivered cement volume growth as a result of some infrastructure projects, and prices remained stable.

 

Europe Lightside

 

 

 

Analysis of change

 

€ million

 

2016*

Exchange

Acquisitions

Organic

2017

% change

Sales revenue

 

703

-9

+7

+20

721

+3%

EBITDA

 

59

-1

+1

-

59

0%

Operating profit

 

37

-1

+1

+2

39

+5%

EBITDA/sales

 

8.4%

 

 

 

8.2%

 

Operating profit/sales

 

5.3%

 

 

 

5.4%

 

*CRH landscaping businesses in Europe, formerly reported as part of Europe Heavyside, have formed a new platform, Architectural Products, within Europe Lightside

 

Europe Lightside reported an increase of 3% in organic sales for the first half of 2017 driven by modest improvements across most platforms. However, EBITDA was in line with 2016 as restructuring costs and a less favourable product mix in certain platforms offset the increase in sales.

 

Construction Accessories

Our Construction Accessories businesses supply a broad range of connecting, fixing and anchoring systems to the construction industry. Like-for-like sales in the platform grew by 5% due to strong activity in the UK, German and Australian businesses. Operating profit was slightly behind 2016 due to restructuring charges as the business implemented projects to optimise its production footprint in Europe.

 

Shutters & Awnings

These businesses serve the attractive RMI and late-cycle residential markets, supplying sun protection, energy-saving and outdoor living products. Sales and operating profit were in line with 2016 as strong sales in the Netherlands were largely offset by lower sales in the German business which experienced labour shortages impacting productivity and capacity.

 

Network Access Products & Perimeter Protection

Network Access Products, with operations in the UK, Ireland and Australia recorded a strong increase in both organic sales and operating profit. The business benefited from higher volumes, tight cost control and a favourable product mix. Sales in the Perimeter Protection business were in line with the first half of 2016 with volume reductions in some permanent fencing markets offset by a healthy performance in the early-cycle mobile perimeter protection business.

 

Architectural Products

The newly formed Architectural Products platform comprises exterior paving businesses in Germany, the Netherlands, Poland, Belgium, France and Slovakia. Sales for the first half of the year were broadly in line with 2016 with good volume trends, although margins were impacted by a less favourable product mix.

 

Europe Distribution

 

 

 

Analysis of change

 

 

€ million

2016

Exchange

Organic

2017

% change

Sales revenue

1,982

+9

+20

2,011

+1%

EBITDA

88

-

+5

93

+6%

Operating profit

53

-

+9

62

+17%

EBITDA/sales

4.4%

 

 

4.6%

 

Operating profit/sales

2.7%

 

 

3.1%

 

 

Europe Distribution, experienced improving demand in some key markets which offset the impact of continuing challenges in Switzerland, resulting in an overall 1% increase in sales. EBITDA and margin were ahead of 2016 reflecting the benefits of our continued focus on commercial excellence, cost control and performance improvement initiatives.

 

General Builders Merchants

Like-for-like sales for our General Builders Merchants business increased in the first half of 2017. Operating profit and margin were also ahead notwithstanding lower sales and profits in the Swiss business due to continuing challenging market conditions from the slow-down in the residential sector. Trading in the Netherlands continues to benefit from the growth in the new residential sector and performance improvement measures and as a result sales and operating profit advanced on 2016. Sales and operating profit at our German business were ahead of 2016 in a stable market environment. In France and Austria sales levels were marginally ahead of 2016.

           

DIY (Do-It-Yourself)

Our DIY business operates in the Netherlands, Germany and Belgium. Overall sales were in line with 2016 with sales slightly behind in Belgium due to competitive market circumstances. Operating profit in the Netherlands increased due to the impact of a range of performance improvement measures.

 

Sanitary, Heating and Plumbing (SHAP)

Sales for our SHAP business, which operates in three countries, were ahead of 2016, with good sales growth in Belgium and Germany partly offset by the challenging market environment in Switzerland. While overall operating profit was at a similar level to 2016, operating profit in the German and Belgian businesses improved, benefiting from higher sales levels in addition to operational improvements and cost saving initiatives.

 

Americas Materials

 

 

 

Analysis of change

 

 

€ million

2016

Exchange

Acquisitions

Divestments

LH Costs

Organic

2017

% change

Sales revenue

2,975

+98

+111

-42

-

+24

3,166

+6%

EBITDA

251

+8

+10

+1

+10

+8

288

+15%

Operating profit

61

+2

-4

+4

+10

+14

87

+43%

EBITDA/sales

8.4%

 

 

 

 

 

9.1%

 

Operating profit/sales

2.1%

 

 

 

 

 

2.7%

 

 

Americas Materials had a good first half, despite wet weather conditions in certain key markets compared to very favourable weather in the first half of 2016, with organic sales 1% ahead of 2016 and organic EBITDA 3% ahead. Solid fundamentals in the US economy continue with residential and non-residential demand increasing and publicly funded infrastructure activity remaining stable.

 

The Materials Division completed eight bolt-on acquisitions in the period at a total cost of €514 million. The principal acquisition was of Mulzer Crushed Stone, Inc., a leading aggregates company with more than 1.6 billion tonnes of reserves expanding our presence in aggregates in our South division and providing additional aggregates sources for existing downstream operations.

 

United States

Total aggregates volumes including acquisitions and divestments were 2% ahead of 2016 and average prices increased by 5%; like-for-like volumes declined 3% against strong comparatives and poor weather conditions. Asphalt volumes increased 1% on a like-for-like basis and total volumes were 3% ahead of 2016 while prices increased by 1% against a backdrop of higher input costs. US readymixed concrete volumes, on a like-for-like basis, were in line with 2016 and average prices increased 4%, while total volumes including acquisitions and divestments declined by 2%. Total sales in our paving and construction services business increased 4% and margin expansion was aided by good cost control. Energy costs were higher in the first half of the year compared to 2016 with increases in bitumen, diesel and gasoline costs.

 

Materials operations in the US are organised into four divisions; North, South, Central and West. The North division comprises operations in 13 states, the most significant of which are Ohio, New York, Michigan and New Jersey. Sales were 4% behind 2016 primarily due to unfavourable weather conditions during the first half of the year. Volume decreases were experienced in all products and despite some price increases, operating profit and margin were also behind. The South division comprises operations in 11 states, with key operations in Florida, North Carolina and West Virginia. Heritage sales in the South were 12% ahead as unseasonably warm weather allowed construction work to continue during the typically slower winter months. Volume and price increases contributed to strong margin improvement and operating profit was also well ahead. The Central division has operations in nine states, with the key states being Texas, Arkansas and Kansas. The performance of Central was mixed with heritage sales down 2%, as unfavourable weather conditions in certain regions and the absence of particular large projects which ended in 2016, offset the solid performance of Texas. Operating profit was ahead despite lower volumes as strong cost management as well as some price improvements led to margin expansion. The West division has operations in ten states, the most significant of which are Utah, Idaho, Colorado and Washington. Improving weather in the second quarter of the year positively impacted our West division, which delivered a heritage sales increase of 6%. Prudent cost management as well as volume improvements in all products led to operating profit and margin increases.

 

Canada

Our Canadian business operates across eight provinces and five US states. Our cement volumes decreased by 1% reflecting declines in Ontario and Quebec due to poor weather and were only partly offset by increases in the US market. Average cement prices increased despite some pricing pressure in the Canadian regions. Overall sales were behind 2016, primarily due to a slow start to the construction season which was also impacted by poor weather and the completion of some major projects in 2016, mainly in the Quebec region. Operating profit on an organic basis was also behind with mixed results across product lines; performance in cement declined due mainly to higher maintenance costs, while improvements in the aggregates business were offset by lower margins from the readymixed concrete operations.

 

Brazil

Weak market conditions continued in the first half of 2017 as a result of a deteriorating macroeconomic situation and an unstable political environment. Overall cement consumption was down 7% in the Southeast region compared with the first half of 2016 and selling prices decreased due to very competitive market conditions.

 

Americas Products

 

 

 

Analysis of change

 

€ million

2016

Exchange

Acquisitions

Divestments

Organic

2017

% change

Sales revenue

2,249

+66

+37

-6

+9

2,355

+5%

EBITDA

264

+8

+4

-

+19

295

+12%

Operating profit

199

+7

+2

+1

+16

225

+13%

EBITDA/sales

11.7%

 

 

 

 

12.5%

 

Operating profit/sales

8.8%

 

 

 

 

9.6%

 

 

Market conditions were generally favourable in the first half of 2017 in each major end-use segment (both new construction and RMI) for our Products business. However, with less favourable weather conditions than those experienced in 2016 in Canada and the Eastern and Northern US, as well as significant rainfall in the West and East, overall like-for-like volumes were slightly behind. Like-for-like sales in the first half were broadly in line with 2016. Overall EBITDA and margins increased with improved pricing and product mix at BuildingEnvelope®, better execution of construction projects at Precast 


and continued focus on commercial and operational initiatives.

 

Architectural Products (APG)

APG is the 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. Like-for-like sales declined 1% compared with first half 2016 reflecting the less favourable weather patterns partly offset by continued strong underlying demand from residential and commercial construction. Overall, APG recorded a slight reduction in organic operating profit, in line with the reduced volumes.

 

BuildingEnvelope® (OBE)

The BuildingEnvelope® group (which includes the CRL business acquired in 2015) is North America's largest supplier of architectural glass, aluminium 


glazing systems and custom hardware products to the glass and glazing industry. Revenue growth was driven by increased sales of architectural 
hardware, shower hardware and storefront accessories which was partly offset by reduced architectural glass volumes as the business focused on higher margin products. The business experienced a positive price environment which together with the favourable product mix resulted in overall operating profit and margin for BuildingEnvelope
® being ahead of 2016.

 

Precast

Our Precast business supplies a broad range of value-added concrete and related utility products and accessories with the electrical, telecommunications, water and transportation sectors being major end-markets. Good underlying demand together with the benefit of a strong projects backlog entering the year more than offset the impact of less favourable weather and resulted in like-for-like sales increasing 1% compared with the first half of 2016. Modest price improvement and good cost control positively impacted margin and overall operating profit was ahead of last year.

 

Americas Distribution

 

 

 

Analysis of change

 

 

€ million

2016

Exchange

Organic

2017

% change

Sales revenue

1,099

+33

+15

1,147

+4%

EBITDA

48

+2

+5

55

+15%

Operating profit

33

+1

+6

40

+21%

EBITDA/sales

4.4%

 

 

4.8%

 

Operating profit/sales

3.0%

 

 

3.5%

 

 

Against the backdrop of continued improvement in construction activity, Americas Distribution, trading as Allied Building Products ("Allied"), reported a 1% increase in like-for-like sales in the first half of 2017 with improvements in the Exterior Products segment more than offsetting slightly reduced activity in the Interior Products segment, which was affected by unfavourable weather in some key markets.

 

Exterior Products

Exterior Products supplies 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 four roofing and siding distributors in the US.

 

In the first six months of 2017, solid demand was experienced in major markets with the most significant growth coming from the growing Florida market, as well as hail-affected markets in Colorado, Maryland and Virginia which were partly offset by reduced shipments in California due to unfavourable weather. With continued focus on growing the residential roofing product mix and on the internal cost base as well as improved procurement opportunities, operating profit and margins improved.

 

Interior Products

This business specialises in the distribution of wallboard, steel studs and acoustical ceiling systems to specialised contractors and demand is driven primarily by new commercial construction activity, although the business also supplies the multi-family home building sector. Allied is the fourth largest Interior Products distributor in the US.

 

Sales performance in the first half was mixed with declines in weather-affected Hawaii, Maryland, Florida and Texas only partly offset by increased shipments in California. With lower shipments operating profit slightly reduced.

 

Asia

 

 

 

Analysis of change

 

 

€ million

2016

Exchange

Organic

2017

% change

Sales revenue

274

-9

-21

244

-11%

EBITDA

58

-2

-22

34

-41%

Operating profit

42

-2

-24

16

-62%

EBITDA/sales

21.2%

 

 

13.9%

 

Operating profit/sales

15.3%

 

 

6.6%

 

 

The table above includes the results from the Philippines together with CRH Asia's divisional costs.

 

In addition to our subsidiary businesses in the Philippines, the Group also has a share of profit after tax from our stakes in Yatai Building Materials in China and My Home Industries Limited (MHIL) in India which is reported within the Group's equity accounted investments as part of profit before tax.

 

Philippines

Despite strong market fundamentals with residential growth through urbanisation projects, stable flow of remittances from overseas workers and a high government infrastructure budget, major infrastructure projects did not progress as quickly as expected in the first half of 2017.

 

Volumes were 2% behind 2016 and operating profit and margin were also behind, due to lower selling prices in a very competitive market and also higher fuel and power costs.

 

China and India - Equity Accounted Investments

Yatai Building Materials benefited from both higher volumes and prices compared to 2016 which was only partly offset by higher fuel costs and operating profit was ahead of 2016.

Cement volumes and prices in MHIL were ahead of the first half of 2016. However, the benefits of the higher volumes and prices were more than offset by higher energy costs and as a result operating profit was lower than the first half of 2016.

 

 

Condensed Interim Financial Statements

And Summarised Notes

Six months ended 30 June 2017

Condensed Consolidated Income Statement

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

2017

 

2016

 

2016

 

Unaudited

 

Unaudited

 

Audited

 

€ m

 

€ m

 

€ m

 

 

 

 

 

 

Revenue

12,997

 

12,693

 

27,104

Cost of sales

(8,945)

 

(8,717)

 

(18,267)

Gross profit

4,052

 

3,976

 

8,837

Operating costs

(3,405)

 

(3,388)

 

(6,810)

Group operating profit

647

 

588

 

2,027

Profit on disposals

45

 

20

 

55

Profit before finance costs

692

 

608

 

2,082

Finance costs

(155)

 

(181)

 

(325)

Finance income

5

 

3

 

8

Other financial expense

(39)

 

(28)

 

(66)

Share of equity accounted investments' profit

14

 

5

 

42

Profit before tax

517

 

407

 

1,741

Income tax expense - estimated at interim

(145)

 

(114)

 

(471)

Group profit for the financial period

372

 

293

 

1,270

 

 

 

 

 

 

Profit attributable to:

 

 

 

 

 

Equity holders of the Company

363

 

279

 

1,243

Non-controlling interests

9

 

14

 

27

Group profit for the financial period

372

 

293

 

1,270

 

 

 

 

 

 

Earnings per Ordinary Share

 

 

 

 

 

Basic

43.5c

 

33.8c

 

150.2c

Diluted

43.3c

 

33.6c

 

149.1c

 

 

 

 

 

 

Condensed Consolidated Statement of Comprehensive Income

Group profit for the financial period

372

 

293

 

1,270

 

Other comprehensive income

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

Currency translation effects

(650)

 

(304)

 

(82)

(Losses)/gains relating to cash flow hedges

(2)

 

6

 

14

 

(652)

 

(298)

 

(68)

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

Remeasurement of retirement benefit obligations

91

 

(284)

 

(61)

Tax on items recognised directly within other comprehensive income

(15)

 

50

 

3

 

76

 

(234)

 

(58)

 

 

 

 

 

 

Total other comprehensive income for the financial period

(576)

 

(532)

 

(126)

Total comprehensive income for the financial period

(204)

 

(239)

 

1,144

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

Equity holders of the Company

(168)

 

(242)

 

1,128

Non-controlling interests

(36)

 

3

 

16

Total comprehensive income for the financial period

(204)

 

(239)

 

1,144

 

Condensed Consolidated Balance Sheet

 

As at 30

 

As at 30

 

As at 31

 

June 2017

 

June 2016

 

December 2016

 

Unaudited

 

Unaudited

 

Audited

 

€ m

 

€ m

 

€ m

ASSETS

 

 

 

 

 

Non-current assets

 

 

 

 

 

Property, plant and equipment

12,409

 

12,608

 

12,690

Intangible assets

7,548

 

7,691

 

7,761

Investments accounted for using the equity method

1,247

 

1,260

 

1,299

Other financial assets

25

 

27

 

26

Other receivables

210

 

218

 

212

Derivative financial instruments

46

 

129

 

53

Deferred income tax assets

135

 

194

 

159

Total non-current assets

21,620

 

22,127

 

22,200

 

 

 

 

 

 

Current assets

 

 

 

 

 

Inventories

3,115

 

2,997

 

2,939

Trade and other receivables

4,865

 

4,927

 

3,979

Current income tax recoverable

7

 

18

 

4

Derivative financial instruments

60

 

26

 

23

Cash and cash equivalents

1,930

 

1,394

 

2,449

Total current assets

9,977

 

9,362

 

9,394

 

 

 

 

 

 

Total assets

31,597

 

31,489

 

31,594

 

 

 

 

 

 

EQUITY

 

 

 

 

 

Capital and reserves attributable to the Company's equity holders

 

 

 

 

 

Equity share capital

285

 

283

 

284

Preference share capital

1

 

1

 

1

Share premium account

6,346

 

6,160

 

6,237

Treasury Shares and own shares

(17)

 

(12)

 

(14)

Other reserves

256

 

266

 

286

Foreign currency translation reserve

24

 

407

 

629

Retained income

6,515

 

5,471

 

6,472

Capital and reserves attributable to the Company's equity holders

13,410

 

12,576

 

13,895

Non-controlling interests

506

 

535

 

548

Total equity

13,916

 

13,111

 

14,443

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

Interest-bearing loans and borrowings

7,980

 

7,940

 

7,515

Derivative financial instruments

-

 

3

 

-

Deferred income tax liabilities

1,890

 

1,975

 

2,008

Other payables

416

 

273

 

461

Retirement benefit obligations

500

 

872

 

591

Provisions for liabilities

666

 

647

 

678

Total non-current liabilities

11,452

 

11,710

 

11,253

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Trade and other payables

5,000

 

5,241

 

4,815

Current income tax liabilities

441

 

426

 

394

Interest-bearing loans and borrowings

418

 

642

 

275

Derivative financial instruments

6

 

25

 

32

Provisions for liabilities

364

 

334

 

382

Total current liabilities

6,229

 

6,668

 

5,898

Total liabilities

17,681

 

18,378

 

17,151

 

 

 

 

 

 

Total equity and liabilities

31,597

 

31,489

 

31,594

 

Condensed Consolidated Statement of Changes in Equity

 

 

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

For the financial period ended 30 June 2017 (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 1 January 2017

285

6,237

(14)

286

629

6,472

548

14,443

Group profit for period

-

-

-

-

-

363

9

372

Other comprehensive income

-

-

-

-

(605)

74

(45)

(576)

Total comprehensive income

-

-

-

-

(605)

437

(36)

(204)

Issue of share capital (net of expenses)

-

47

-

-

-

-

-

47

Share-based payment expense

-

-

-

33

-

-

-

33

Shares acquired by the Employee Benefit Trust (own shares)

-

-

(3)

-

-

-

-

(3)

Shares distributed under the Performance Share Plan Awards

1

62

-

(63)

-

-

-

-

Tax relating to share-based payment expense

-

-

-

-

-

(8)

-

(8)

Dividends (including shares issued in lieu of dividends)

-

-

-

-

-

(386)

(7)

(393)

Transactions involving non-controlling interests

-

-

-

-

-

-

1

1

At 30 June 2017

286

6,346

(17)

256

24

6,515

506

13,916

 

 

 

 

 

 

 

 

 

For the financial period ended 30 June 2016 (unaudited)

 

 

 

 

 

 

 

 

 

At 1 January 2016

282

6,021

(28)

240

700

5,800

529

13,544

Group profit for period

-

-

-

-

-

279

14

293

Other comprehensive income

-

-

-

-

(293)

(228)

(11)

(532)

Total comprehensive income

-

-

-

-

(293)

51

3

(239)

Issue of share capital (net of expenses)

2

139

-

-

-

-

-

141

Share-based payment expense

-

-

-

26

-

-

-

26

Treasury/own shares reissued

-

-

18

-

-

(18)

-

-

Shares acquired by the Employee Benefit Trust (own shares)

-

-

(2)

-

-

-

-

(2)

Tax relating to share-based payment expense

-

-

-

-

-

1

-

1

Dividends (including shares issued in lieu of dividends)

-

-

-

-

-

(363)

(5)

(368)

Non-controlling interests arising on acquisition of subsidiaries

-

-

-

-

-

-

8

8

At 30 June 2016

284

6,160

(12)

266

407

5,471

535

13,111

 

Condensed Consolidated Statement of Changes in Equity - continued

 

 

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

For the financial year ended 31 December 2016 (audited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 1 January 2016

282

6,021

(28)

240

700

5,800

529

13,544

Group profit for year

-

-

-

-

-

1,243

27

1,270

Other comprehensive income

-

-

-

-

(71)

(44)

(11)

(126)

Total comprehensive income

-

-

-

-

(71)

1,199

16

1,144

Issue of share capital (net of expenses)

3

216

-

-

-

-

-

219

Share-based payment expense

-

-

-

46

-

-

-

46

Treasury/own shares reissued

-

-

18

-

-

(18)

-

-

Shares acquired by the Employee Benefit Trust (own shares)

-

-

(4)

-

-

-

-

(4)

Tax relating to share-based payment expense

-

-

-

-

-

12

-

12

Dividends (including shares issued in lieu of dividends)

-

-

-

-

-

(519)

(8)

(527)

Non-controlling interests arising on acquisition of subsidiaries

-

-

-

-

-

-

9

9

Transactions involving non-controlling interests

-

-

-

-

-

(2)

2

-

At 31 December 2016

285

6,237

(14)

286

629

6,472

548

14,443

 

 

 

 

 

 

 

 

 

 

Condensed Consolidated Statement of Cash Flows

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

2017

 

2016

 

2016

 

Unaudited

 

Unaudited

 

Audited

 

€ m

 

€ m

 

€ m

Cash flows from operating activities

 

 

 

 

 

Profit before tax

517

 

407

 

1,741

Finance costs (net)

189

 

206

 

383

Share of equity accounted investments' profit

(14)

 

(5)

 

(42)

Profit on disposals

(45)

 

(20)

 

(55)

Group operating profit

647

 

588

 

2,027

Depreciation charge

494

 

497

 

1,009

Amortisation of intangible assets

34

 

35

 

71

Impairment charge

-

 

-

 

23

Share-based payment expense

33

 

26

 

46

Other (primarily pension payments)

11

 

(1)

 

(65)

Net movement on working capital and provisions

(1,021)

 

(814)

 

56

Cash generated from operations

198

 

331

 

3,167

Interest paid (including finance leases)

(145)

 

(169)

 

(346)

Corporation tax paid

(102)

 

(93)

 

(481)

Net cash (outflow)/inflow from operating activities

(49)

 

69

 

2,340

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

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

145

 

140

 

283

Interest received

5

 

3

 

8

Dividends received from equity accounted investments

15

 

15

 

40

Purchase of property, plant and equipment

(513)

 

(408)

 

(853)

Acquisition of subsidiaries (net of cash acquired)

(591)

 

(117)

 

(149)

Other investments and advances

(8)

 

(4)

 

(7)

Deferred and contingent acquisition consideration paid

(33)

 

(26)

 

(57)

Net cash outflow from investing activities

(980)

 

(397)

 

(735)

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

Proceeds from issue of shares (net)

33

 

10

 

52

Increase in interest-bearing loans, borrowings and finance leases

1,282

 

379

 

600

Net cash flow arising from derivative financial instruments

33

 

26

 

(5)

Premium paid on early debt redemption

(19)

 

-

 

-

Treasury/own shares purchased

(3)

 

(2)

 

(4)

Repayment of interest-bearing loans, borrowings and finance leases

(344)

 

(942)

 

(2,015)

Dividends paid to equity holders of the Company

(372)

 

(232)

 

(352)

Dividends paid to non-controlling interests

(7)

 

(5)

 

(8)

Net cash inflow/(outflow) from financing activities

603

 

(766)

 

(1,732)

Decrease in cash and cash equivalents

(426)

 

(1,094)

 

(127)

 

 

 

 

 

 

Reconciliation of opening to closing cash and cash equivalents

 

 

 

 

 

Cash and cash equivalents at beginning of period

2,449

 

2,518

 

2,518

Translation adjustment

(93)

 

(30)

 

58

Decrease in cash and cash equivalents

(426)

 

(1,094)

 

(127)

Cash and cash equivalents at end of period

1,930

 

1,394

 

2,449

 

 

 

 

 

 

 

Supplementary Information

Selected Explanatory Notes to the Condensed Consolidated Interim 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 approved by the European Union and as issued by the International Accounting Standards Board (IASB) and in accordance with IAS 34 Interim Financial Reporting.

 

These Condensed Consolidated Interim Financial Statements do not include all the information and disclosures required in the Annual Consolidated Financial Statements and should be read in conjunction with the Group's 2016 Annual Report and Form 20-F.

 

The accounting policies and methods of computation employed in the preparation of the Condensed Consolidated Interim Financial Statements are the same as those employed in the preparation of the most recent Annual Consolidated Financial Statements in respect of the year ended 31 December 2016, except for the adoption of standard amendments effective as of 1 January 2017.

 

Adoption of IFRS and International Financial Reporting Interpretations Committee (IFRIC) interpretations

 

The following standard amendments became effective for the Group as of 1 January 2017:

·      Amendments to IAS 7 - Disclosure Initiative

·      Amendments to IAS 12 - Recognition of Deferred Tax Assets for Unrealised Losses

·      Annual Improvements to IFRSs: 2014 - 2016 Cycle - IFRS 12 Amendments

The application of these amendments did not result in material changes to the Group's Condensed Consolidated Financial Statements.

 

IFRS and IFRIC interpretations being adopted in subsequent years

 

As outlined in the Group's 2016 Annual Report and Form 20-F there are a number of new standards effective for the Group in future years. A number of project teams have been formed to evaluate and implement those standards and an update on those projects has been provided below. This update should be read in conjunction with the disclosure in the accounting policies section of the 2016 Annual Report and Form 20-F.

 

IFRS 9 Financial Instruments

IFRS 9 Financial Instruments addresses the classification, measurement and derecognition of financial assets and financial liabilities, introduces new rules for hedge accounting and a new impairment model for financial assets. IFRS 9 is effective from 1 January 2018. The Group will adopt IFRS 9 in accordance with the transition provisions set out in the standard. The Group is currently assessing the effects of applying IFRS 9, and although our assessment is ongoing we do not expect a material impact on the Financial Statements.

 

IFRS 15 Revenue from Contracts with Customers

IFRS 15 Revenue from Contracts with Customers will replace IAS 18 Revenue, IAS 11 Construction Contracts and related interpretations. The new standard is applicable from 1 January 2018. IFRS 15 introduces a number of new concepts and requirements and also provides guidance and clarification on existing practice. CRH will adopt IFRS 15 by applying the modified retrospective approach.

 

Our initial assessment of IFRS 15 identified the following areas of focus:

 

·      Variable consideration

·      Warranty obligations

·      Bundling and unbundling of contracts to determine performance obligations

·      Loss-making contracts

·      Disclosure requirements

 

A detailed assessment is continuing in 2017 but no new areas of focus have been identified. While our assessment of the effects of applying the new standard is ongoing we do not expect a material impact on the Financial Statements however it will result in increased disclosures.

 

 

 

1.   Basis of Preparation and Accounting Policies - continued 

 

IFRS 16 Leases

IFRS 16 Leases was issued in January 2016 and replaces IAS 17 Leases, IFRIC 4 Determining Whether an Arrangement Contains a Lease, SIC-15 - Operating Leases - Incentives and SIC-27 - Evaluating the Substance of Transactions Involving the Legal Form of a Lease. The new standard is mandatorily effective from 1 January 2019. IFRS 16 sets out the principles for the recognition, measurement, presentation and disclosure of leases and requires lessees to account for the majority of leases under a single on-balance sheet model, similar to the accounting for finance leases under IAS 17.

 

The adoption of the new standard will have a material impact on the Group's Consolidated Income Statement and Consolidated Balance Sheet, as follows:

 

Income Statement

Operating expenses and cost of sales will decrease, as the Group currently recognises operating lease expenses in either cost of sales, selling and distribution or administration expenses (depending on the nature of the lease). The Group's operating lease expense for the first half of 2017 was €320 million (H1 2016: €278 million) and is disclosed in note 11 to these Condensed Consolidated Interim Financial Statements.

 

Depreciation and finance costs as currently reported in the Group's Income Statement will increase, as under the new standard a right-of-use asset will be capitalised and depreciated over the term of the lease with an associated finance cost applied annually to the lease liability.

 

Balance Sheet

At transition date the Group will calculate the lease commitments outstanding at that date (along with payments for renewal options which are reasonably certain to be exercised) and apply the appropriate discount rate to calculate the present value of the lease commitment which will be recognised as a liability and a right-of-use asset on the Group's balance sheet. CRH will adopt the new standard by applying the modified retrospective approach.

 

The Group's commitment outstanding on all operating leases as at 30 June 2017 is €2,220 million (H1 2016: €2,070 million) (see note 12 to these Condensed Consolidated Interim Financial Statements). The Group's commitment as at 30 June 2017 provides an indication of the scale of leases held and how significant leases currently are to CRH's business. However, this amount should not be used as a proxy for the impact of IFRS 16 on the Consolidated Balance Sheet as it excludes renewal options that are reasonably certain of being exercised (and thus will impact the term of the lease) and it is not discounted.

 

The Group is continuing to assess the impact of the new standard. The Group is focused on calculating the appropriate discount rate to apply at transition and to evaluate which practical expedients will be availed of on transition.

 

Impairment

 

As at 30 June 2017, the Group performed a review of indicators of impairment relating to goodwill allocated to cash-generating units for which sensitivity analysis of the recoverable amounts was disclosed in the year-end 2016 Consolidated Financial Statements. The carrying values of items of property, plant and equipment were also reviewed for indicators of impairment. These reviews did not give rise to any impairment charges in the first half of 2017 (H1 2016: €nil). While we have not identified any impairments in our half-year review, we recognise that the economic environment in some of the Group's markets remains challenging. As part of our annual process we will be updating our impairment reviews prior to the finalisation of the full year Consolidated Financial Statements for 2017, and will assess the impact of the items noted above (and of our consequential management actions) to determine whether they have an impact on the long-term valuation of our cash-generating units.

 

Going Concern

 

The Group has considerable financial resources and a large number of customers and suppliers across different geographic areas and industries. In addition, the local nature of building materials means that the Group's products are not usually shipped cross-border.

 

Having assessed the relevant business risks, the Directors believe that the Group is well placed to manage these risks successfully and they have a reasonable expectation that CRH plc, and the Group as a whole, has adequate resources to continue in operational existence for the foreseeable future with no material uncertainties. For this reason, the Directors continue to adopt the going concern basis in preparing the Condensed Consolidated Interim Financial Statements.

 

 

1.   Basis of Preparation and Accounting Policies - continued 

 

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 period, 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, cash flows and balance sheets into euro were:

 

 

Average

 

Period end

 

Six months ended

Year ended

 

Six months ended

Year ended

 

30 June

31 December

 

30 June

31 December

euro 1 =

2017

2016

2016

 

2017

2016

2016

 

 

 

 

 

 

 

 

Brazilian Real

3.4431

4.1295

3.8561

 

3.7600

3.5898

3.4305

Canadian Dollar

1.4453

1.4844

1.4659

 

1.4785

1.4384

1.4188

Chinese Renminbi

7.4448

7.2965

7.3522

 

7.7385

7.3755

7.3202

Hungarian Forint

309.4213

312.7135

311.4379

 

308.9700

317.0600

309.8300

Indian Rupee

71.1760

75.0019

74.3717

 

73.7445

74.9603

71.5935

Philippine Peso

54.0769

52.3278

52.5555

 

57.5750

52.2410

52.2680

Polish Zloty

4.2690

4.3688

4.3632

 

4.2259

4.4362

4.4103

Pound Sterling

0.8606

0.7788

0.8195

 

0.8793

0.8265

0.8562

Romanian Leu

4.5370

4.4956

4.4904

 

4.5523

4.5234

4.5390

Serbian Dinar

123.3140

122.9869

123.1356

 

120.5000

123.2547

123.4600

Swiss Franc

1.0766

1.0960

1.0902

 

1.0930

1.0867

1.0739

Ukrainian Hryvnia

28.9707

28.4216

28.2812

 

29.7331

27.5700

28.6043

US Dollar

1.0830

1.1159

1.1069

 

1.1412

1.1102

1.0541

 

2.   Key Components of Performance for the First Half of 2017

 

€ million

Sales revenue

EBITDA

Operating profit

Profit on disposals

Finance costs (net)

Assoc. and JV PAT

Pre-tax profit

 

 

 

 

 

 

 

 

First half 2016

12,693

1,120

588

20

(206)

5

407

Exchange effects

49

(1)

(3)

(1)

(4)

1

(7)

2016 at 2017 rates

12,742

1,119

585

19

(210)

6

400

-    

 

 

 

 

 

 

 

-    

173

16

(1)

-

(3)

-

(4)

-    

(101)

(6)

(1)

19

-

-

18

-    

-

25

25

-

16

-

41

-    

-

-

-

-

(19)

-

(19)

-    

183

21

39

7

27

8

81

First half 2017

12,997

1,175

647

45

(189)

14

517

 

 

 

 

 

 

 

 

% Total change

2%

5%

10%

 

 

 

27%

 

3.   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. As shown in the tables on page 20, the Group's operations exhibit a high degree of seasonality and can be significantly impacted by the timing of acquisitions and divestments; for example first half EBITDA in the 2016 financial year accounted for 36% of the EBITDA reported for the full year 2016.

 

 

4.   Segment Information

 

 

 

 

 

 

 

 

Year ended 31

 

Six months ended 30 June - Unaudited

 

December - Audited

 

2017

 

2016 (i)

 

2016 (i)

 

€ m

%

 

€ m

%

 

€ m

%

Revenue

 

 

 

 

 

 

 

 

Europe Heavyside

3,353

25.8

 

3,411

26.9

 

6,945

25.6

Europe Lightside

721

5.5

 

703

5.5

 

1,392

5.2

Europe Distribution

2,011

15.5

 

1,982

15.6

 

4,066

15.0

Americas Materials

3,166

24.4

 

2,975

23.4

 

7,598

28.0

Americas Products

2,355

18.1

 

2,249

17.7

 

4,280

15.8

Americas Distribution

1,147

8.8

 

1,099

8.7

 

2,315

8.5

Asia

244

1.9

 

274

2.2

 

508

1.9

 

12,997

100.0

 

12,693

100.0

 

27,104

100.0

EBITDA

 

 

 

 

 

 

 

 

Europe Heavyside

351

29.9

 

352

31.4

 

781

24.9

Europe Lightside

59

5.0

 

59

5.3

 

137

4.4

Europe Distribution

93

7.9

 

88

7.8

 

206

6.6

Americas Materials

288

24.5

 

251

22.4

 

1,204

38.5

Americas Products

295

25.1

 

264

23.6

 

543

17.3

Americas Distribution

55

4.7

 

48

4.3

 

150

4.8

Asia

34

2.9

 

58

5.2

 

109

3.5

 

1,175

100.0

 

1,120

100.0

 

3,130

100.0

Depreciation, amortisation and impairment

 

 

 

 

 

 

 

 

Europe Heavyside

173

32.8

 

189

35.5

 

395

35.8

Europe Lightside

20

3.8

 

22

4.2

 

45

4.1

Europe Distribution

31

5.9

 

35

6.6

 

76

6.9

Americas Materials

201

38.1

 

190

35.7

 

386

35.0

Americas Products

70

13.2

 

65

12.2

 

132

12.0

Americas Distribution

15

2.8

 

15

2.8

 

31

2.8

Asia

18

3.4

 

16

3.0

 

38

3.4

 

528

100.0

 

532

100.0

 

1,103

100.0

Operating profit

 

 

 

 

 

 

 

 

Europe Heavyside

178

27.5

 

163

27.7

 

386

19.1

Europe Lightside

39

6.0

 

37

6.4

 

92

4.5

Europe Distribution

62

9.6

 

53

9.0

 

130

6.4

Americas Materials

87

13.4

 

61

10.4

 

818

40.3

Americas Products

225

34.8

 

199

33.8

 

411

20.3

Americas Distribution

40

6.2

 

33

5.6

 

119

5.9

Asia

16

2.5

 

42

7.1

 

71

3.5

 

647

100.0

 

588

100.0

 

2,027

100.0

Profit/(loss) on disposals

 

 

 

 

 

 

 

 

Europe Heavyside

26

 

 

6

 

 

24

 

Europe Lightside

-

 

 

2

 

 

1

 

Europe Distribution

1

 

 

12

 

 

13

 

Americas Materials

11

 

 

(12)

 

 

(19)

 

Americas Products

5

 

 

10

 

 

34

 

Americas Distribution

2

 

 

2

 

 

2

 

Asia

-

 

 

-

 

 

-

 

 

45

 

 

20

 

 

55

 

 

4.   Segment Information - continued

 

 

 

 

 

 

 

 

Year ended 31

 

Six months ended 30 June - Unaudited

 

December - Audited

 

2017

 

2016 (i)

 

2016 (i)

 

€ m

 

 

€ m

 

 

€ m

 

Reconciliation of Group operating profit

to profit before tax:

 

 

 

 

 

 

Group operating profit (analysed on page 20)

647

 

 

588

 

 

2,027

 

Profit on disposals

45

 

 

20

 

 

55

 

Profit before finance costs

692

 

 

608

 

 

2,082

 

Finance costs less income

(150)

 

 

(178)

 

 

(317)

 

Other financial expense

(39)

 

 

(28)

 

 

(66)

 

Share of equity accounted investments' profit

14

 

 

5

 

 

42

 

Profit before tax

517

 

 

407

 

 

1,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended 31

 

Six months ended 30 June - Unaudited

 

December - Audited

 

2017

 

2016 (i)

 

2016 (i)

Total assets

€ m

%

 

€ m

%

 

€ m

%

Europe Heavyside

8,441

30.0

 

8,636

30.4

 

8,383

30.4

Europe Lightside

1,158

4.1

 

1,175

4.1

 

1,084

4.0

Europe Distribution

2,267

8.1

 

2,331

8.2

 

2,160

7.8

Americas Materials

9,384

33.3

 

9,257

32.5

 

8,970

32.5

Americas Products

4,251

15.1

 

4,312

15.2

 

4,275

15.5

Americas Distribution

1,198

4.3

 

1,181

4.2

 

1,152

4.2

Asia

1,448

5.1

 

1,549

5.4

 

1,557

5.6

 

28,147

100.0

 

28,441

100.0

 

27,581

100.0

 

 

 

 

 

 

 

 

 

Reconciliation to total assets as reported in the Condensed Consolidated Balance Sheet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments accounted for using the equity method

1,247

 

 

1,260

 

 

1,299

 

Other financial assets

25

 

 

27

 

 

26

 

Derivative financial instruments (current and non-current)

106

 

 

155

 

 

76

 

Income tax assets (current and deferred)

142

 

 

212

 

 

163

 

Cash and cash equivalents

1,930

 

 

1,394

 

 

2,449

 

Total assets

31,597

 

 

31,489

 

 

31,594

 

 

 

 

 

 

 

 

 

 

(i)    During 2017, our dedicated European landscaping businesses previously included within our Europe Heavyside segment were reorganised to form a new platform, Architectural Products, within our Europe Lightside segment. Comparative segment amounts for 2016 have been restated where necessary to reflect the new format for segmentation.

 

 

5.   Earnings per Ordinary Share

 

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

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

Numerator computations

€ m

 

€ m

 

€ m

Group profit for the financial period

372

 

293

 

1,270

Profit attributable to non-controlling interests

(9)

 

(14)

 

(27)

Numerator for basic and diluted earnings per Ordinary Share

363

 

279

 

1,243

 

 

 

 

 

 

 

Number of

 

Number of

 

Number of

Denominator computations

Shares

 

Shares

 

Shares

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

834.4

 

825.1

 

827.8

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

4.3

 

4.9

 

6.1

Denominator for diluted earnings per Ordinary Share (millions)

838.7

 

830.0

 

833.9

 

 

 

 

 

 

Earnings per Ordinary Share

€ cent

 

€ cent

 

€ cent

 - basic

43.5

 

33.8

 

150.2

 - diluted

43.3

 

33.6

 

149.1

 

6.   Dividends

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

Net dividend paid per share (€ cent)

46.2

 

44.0

 

62.8

Net dividend declared for the period (€ cent)

19.2

 

18.8

 

65.0

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

2.3x

 

1.8x

 

2.3x

 

7.   Net Finance Costs

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

 

€ m

 

€ m

 

€ m

Finance costs

155

 

181

 

325

Finance income

(5)

 

(3)

 

(8)

Other financial expense

39

 

28

 

66

Total net finance costs

189

 

206

 

383

 

 

 

 

 

 

The overall total is analysed as follows:

 

 

 

 

 

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

152

 

177

 

319

Net (credit)/cost re change in fair value of derivatives and fixed rate debt

(2)

 

1

 

(2)

Net debt-related interest costs

150

 

178

 

317

Premium paid on early debt redemption

19

 

-

 

-

Net pension-related finance cost

5

 

6

 

12

Charge to unwind discount on provisions/deferred and contingent consideration

15

 

22

 

54

Total net finance costs

189

 

206

 

383

 

 

 

 

 

 

8.    Net Debt

 

 

As at 30 June

 

As at 30 June

 

As at 31 December

 

Unaudited

 

Unaudited

 

Audited

 

Fair value

Book

value

 

Fair value

Book

value

 

Fair

value

Book

value

 

2017

 

2016

 

2016

Net debt

€ m

€ m

 

€ m

€ m

 

€ m

€ m

Non-current assets

 

 

 

 

 

 

 

 

Derivative financial instruments

46

46

 

129

129

 

53

53

Current assets

 

 

 

 

 

 

 

 

Derivative financial instruments

60

60

 

26

26

 

23

23

Cash and cash equivalents

1,930

1,930

 

1,394

1,394

 

2,449

2,449

Non-current liabilities

 

 

 

 

 

 

 

 

Interest-bearing loans and borrowings

(8,453)

(7,980)

 

(8,469)

(7,940)

 

(7,961)

(7,515)

Derivative financial instruments

-

-

 

(3)

(3)

 

--

-

Current liabilities

 

 

 

 

 

 

 

 

Interest-bearing loans and borrowings

(418)

(418)

 

(642)

(642)

 

(275)

(275)

Derivative financial instruments

(6)

(6)

 

(25)

(25)

 

(32)

(32)

Group net debt

(6,841)

(6,368)

 

(7,590)

(7,061)

 

(5,743)

(5,297)

 

 

 

 

 

 

 

 

 

Gross debt, net of derivatives, matures as follows:

 

 

 

 

 

 

 

 

 

As at 30

 

As at 30

 

 

As at 31

 

 

June

 

 

June

 

December

 

 

2017

 

 

2016

 

 

2016

 

 

€ m

 

 

€ m

 

 

€ m

Within one year

 

364

 

 

641

 

 

284

Between one and two years

 

740

 

 

794

 

 

615

Between two and five years

 

1,688

 

 

2,238

 

 

2,220

After five years

 

5,506

 

 

4,782

 

 

4,627

Total

 

8,298

 

 

8,455

 

 

7,746

 

Reconciliation of opening to closing net debt:

 

 

 

 

 

 

As at 30 June

 

As at 30 June

 

As at 31 December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

 

 

€ m

 

 

€ m

 

 

€ m

At beginning of period

 

(5,297)

 

 

(6,618)

 

 

(6,618)

Debt in acquired companies

 

(2)

 

 

(3)

 

 

(3)

Increase in interest-bearing loans, borrowings and finance leases

 

(1,282)

 

 

(379)

 

 

(600)

Net cash flow arising from derivative financial instruments

 

(33)

 

 

(26)

 

 

5

Repayment of interest-bearing loans, borrowings and finance leases

 

344

 

 

942

 

 

2,015

Decrease in cash and cash equivalents

 

(426)

 

 

(1,094)

 

 

(127)

Mark-to-market adjustment

 

-

 

 

(1)

 

 

21

Translation adjustment

 

328

 

 

118

 

 

10

At end of period

 

(6,368)

 

 

(7,061)

 

 

(5,297)

 

 

 

8.   Net Debt - continued

 

Market capitalisation

Market capitalisation, calculated as the period-end share price multiplied by the number of Ordinary Shares in issue, is as follows:

 

 

 

 

 

 

As at 31

 

As at 30 June

 

As at 30 June

 

December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

 

€m

 

€m

 

€m

Market capitalisation at period-end

25,906

 

21,571

 

27,442

 

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:

 

 

 

 

 

 

As at 31

 

As at 30 June

 

As at 30 June

 

December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

 

€m

 

€m

 

€m

Within one year

63

 

157

 

197

Between one and two years

-

 

37

 

-

Between two and five years

3,550

 

-

 

2,837

After five years

40

 

2,550

 

-

 

3,653

 

2,744

 

3,034

 

 

 

 

 

 

 

Lender covenants

The Group's major bank facilities 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 rolling 12 months' PBITDA/net interest (all as defined in the relevant agreement) cover at no lower than 4.5 times (30 June 2016: 4.5 times). As at 30 June 2017, the ratio was 11.2 times (30 June 2016: 9.1 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 €6.2 billion (30 June 2016: €6.3 billion) (such minimum being adjusted for foreign exchange translation impacts). As at 30 June 2017, net worth (as defined in the relevant agreement) was €15.8 billion (30 June 2016: €15.1 billion).

 

Net debt metrics

The net debt metrics based on net debt as shown in note 8, EBITDA as defined on page 32 and net debt-related interest as shown in note 7 are as follows:

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

EBITDA net interest cover (times)

-six months to 30 June

7.8

 

6.3

 

-

 

-rolling 12 months

11.0

 

8.3

 

9.9

EBIT net interest cover (times)

-six months to 30 June

4.3

 

3.3

 

-

 

-rolling 12 months

7.2

 

5.0

 

6.4

 

 

 

 

 

 

 

Net debt as a percentage of market capitalisation

25%

 

33%

 

19%

Net debt as a percentage of total equity

46%

 

54%

 

37%

 

9.     Fair Value of Financial Instruments

The table below sets out the valuation basis of financial instruments held at fair value by the Group:

 

Level 2 (i)

 

Level 3 (i)

 

As at 30 June

As at 31 December

 

As at 30 June

As at 31 December

 

Unaudited

Audited

 

Unaudited

Audited

 

2017

 

2016

 

2016

 

2017

 

2016

 

2016

Assets measured at fair value

€ m

 

€ m

 

€ m

 

€ m

 

€ m

 

€ m

Fair value hedges: cross-currency

and interest rate swaps

45

 

122

 

46

 

-

 

-

 

-

Cash flow hedges: cross-currency, interest rate swaps and commodity forwards

3

 

-

 

3

 

-

 

-

 

-

Net investment hedges: cross-currency swaps

58

 

23

 

21

 

-

 

-

 

-

Not designated as hedges

(held for trading): interest rate swaps

-

 

10

 

6

 

-

 

-

 

-

Total

106

 

155

 

76

 

-

 

-

 

-

Liabilities measured at fair value

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedges: cross-currency, interest rate swaps and commodity forwards

(1)

 

(6)

 

(1)

-

 

-

 

-

Net investment hedges: cross-currency swaps

(4)

 

(14)

 

(31)

 

-

 

-

 

-

Not designated as hedges (held for trading): interest rate swaps

(1)

 

(8)

 

-

 

-

 

-

 

-

Contingent consideration

-

 

-

 

-

 

(122)

 

(123)

 

(136)

Total

(6)

 

(28)

 

(32)

 

(122)

 

(123)

 

(136)

 

The carrying amount of current and non-current trade and other receivables and trade and other payables approximate their fair value largely due to the short-term maturities and nature of these instruments. There were no transfers between Levels 2 and 3 during the periods.

 

There were no significant changes in contingent consideration recognised in profit or loss or other comprehensive income in the current period. Further details in relation to the inputs into valuation models for contingent consideration are available in the Group's 2016 Annual Report and Form 20-F.

 

(i)    For financial reporting purposes, fair value measurements are categorised into Level 1, 2 or 3 based on the degree to which inputs to the fair value measurements are observable and the significance of the inputs to the fair value measurement in its entirety. Further details in relation to fair value hierarchy are available in the Group's 2016 Annual Report and Form 20-F.

10.   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 Condensed Consolidated Income Statement; it is analysed as follows between the principal Condensed Consolidated Income Statement captions:

 

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

 

€ m

 

€ m

 

€ m

Group share of:

 

 

 

 

 

Revenue

632

 

578

 

1,249

EBITDA

58

 

50

 

137

Operating profit

24

 

18

 

71

Profit after tax

14

 

5

 

42

 

Analysis of Group share of profit after tax:

 

 

 

 

 

Share of joint ventures' profit after tax

14

 

17

 

51

Share of associates' loss after tax

-

 

(12)

 

(9)

Share of equity accounted investments' profit after tax

14

 

5

 

42

 

11.   Operating Lease Rentals

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

 

€ m

 

€ m

 

€ m

Hire of plant and machinery

137

 

104

 

266

Land and buildings

156

 

149

 

292

Other operating leases

27

 

25

 

58

Total

320

 

278

 

616

 

12.   Commitments under Operating Leases

The Group has entered into operating leases for a range of assets principally relating to property across the US and Europe. Lease commitments are provided for up to the earliest break clause in the lease. These property leases have varying terms, escalation clauses and renewal rights including periodic rent reviews linked with a consumer price index and/or other indices. The Group also leases plant and machinery, vehicles and equipment under operating leases. The terms and conditions of these operating leases do not impose any significant financial restriction on the Group.

 

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

 

€ m

 

€ m

 

€ m

 

 

 

 

 

 

Within one year

406

 

361

 

402

After one year but not more than five years

1,000

 

900

 

978

More than five years

814

 

809

 

791

 

2,220

 

2,070

 

2,171

 

13.   Acquisitions

The acquisitions completed during the period ended 30 June 2017 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: 

UK: J.B. Riney & Co. Ltd. (12 May).

Americas Materials:

Canada: Carrières St-Jacques Inc. (22 February), K.J. Beamish Construction Co. Ltd. (26 May);

Colorado: Connell Resources (24 February);

Connecticut: Costello Industries, Inc. (4 January);

Indiana: Mulzer Crushed Stone, Inc. (10 February);

Minnesota: Hardrives, Inc. (24 February), Chard Tiling and Excavating and Rivers Edge (24 February);

Washington: Columbia Asphalt (13 February).

Americas Products:

Arkansas: Advanced Environmental Recycling Technologies, Inc. (1 May);

Texas: Duravault, Inc. (11 May).

 

The following table analyses the 11 acquisitions (H1 2016: 9 acquisitions) by reportable segment and provides details of the goodwill and consideration figures arising in each of those segments:

 

 

Six months ended 30 June - unaudited

Reportable segments

Number of acquisitions

 

Goodwill

 

Consideration

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

€ m

 

€ m

 

€ m

 

€ m

Europe Heavyside

1

 

1

 

1

 

-

 

11

 

2

Europe Lightside

-

 

2

 

-

 

10

 

-

 

22

Europe

1

 

3

 

1

 

10

 

11

 

24

 

 

 

 

 

 

 

 

 

 

 

 

Americas Materials

8

 

2

 

144

 

9

 

514

 

75

Americas Products

2

 

4

 

56

 

6

 

102

 

33

Americas

10

 

6

 

200

 

15

 

616

 

108

 

 

 

 

 

 

 

 

 

 

 

 

Total Group

11

 

9

 

201

 

25

 

627

 

132

Adjustments to provisional fair values of prior period acquisitions

-

 

30

 

(1)

 

4

Total

201

 

55

 

626

 

136

 

None of the acquisitions completed during the financial period were considered sufficiently material to warrant separate disclosure of the attributable fair values. The initial assignment of fair values to identifiable net assets acquired has been performed on a provisional basis in respect of certain acquisitions; any amendments to these fair values made during the subsequent reporting window (within the measurement period imposed by IFRS 3 Business Combinations) will be subject to subsequent disclosure.

 

 

13.   Acquisitions - continued

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

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

ASSETS

€ m

 

€ m

 

€ m

Non-current assets

 

 

 

 

 

Property, plant and equipment

355

 

15

 

19

Intangible assets

21

 

10

 

14

Retirement benefit obligations

2

 

-

 

-

Total non-current assets

378

 

25

 

33

 

 

 

 

 

 

Current assets

 

 

 

 

 

Inventories

52

 

14

 

9

Trade and other receivables (i)

40

 

28

 

28

Cash and cash equivalents

3

 

4

 

4

Total current assets

95

 

46

 

41

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Trade and other payables

(43)

 

(22)

 

(14)

Provisions for liabilities

-

 

26

 

18

Retirement benefit obligations

-

 

(1)

 

(1)

Interest-bearing loans and borrowings and finance leases

(2)

 

(3)

 

(3)

Current income tax liabilities

-

 

-

 

4

Deferred income tax liabilities

(3)

 

18

 

35

Total liabilities

(48)

 

18

 

39

 

 

 

 

 

 

Total identifiable net assets at fair value

425

 

89

 

113

Goodwill arising on acquisition (ii)

201

 

55

 

71

Non-controlling interests*

-

 

(8)

 

(9)

Total consideration

626

 

136

 

175

 

 

 

 

 

 

Consideration satisfied by:

 

 

 

 

 

Cash payments

594

 

121

 

153

Deferred consideration (stated at net present cost)

33

 

15

 

21

Contingent consideration

(1)

 

-

 

1

Total consideration

626

 

136

 

175

 

 

 

 

 

 

NET CASH OUTLFOW ARISING ON ACQUISITIONS

 

 

 

 

 

Cash consideration

594

 

121

 

153

Less: cash and cash equivalents acquired

(3)

 

(4)

 

(4)

Total outflow in the Condensed Consolidated Statement of Cash Flows

591

 

117

 

149

 

*Non-controlling interests are measured at the proportionate share of net assets.

 

Footnotes (i) and (ii) appear on page 29.

 

13.   Acquisitions - continued

Post-acquisition impact

The post-acquisition sales impact of acquisitions completed during the period amounted to €128 million; the profit impact was not material. The revenue and profit of the Group determined in accordance with IFRS for the period ended 30 June 2017 would not have been materially different than reported on page 12 if the acquisition date for all business combinations completed during the period had been as of the beginning of that period.

There have been no acquisitions 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.

 

Acquisition-related costs

Acquisition-related costs, excluding post-acquisition integration costs, amounting to €5 million (H1 2016: €1 million) have been included in operating costs in the Condensed Consolidated Income Statement.

 

Footnotes to the acquisition balance sheet on page 28

(i)   The gross contractual value of trade and other receivables as at the respective dates of acquisition amounted to €41 million (H1 2016: €28 million). The fair value of these receivables is €40 million (all of which is expected to be recoverable) (H1 2016: €28 million).

(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. €145 million of the goodwill recognised in respect of acquisitions completed in the first half of 2017 is expected to be deductible for tax purposes (H1 2016: €15 million).

 

14.   Future Purchase Commitments for Property, Plant and Equipment

 

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

 

€m

 

€m

 

€m

 

 

 

 

 

 

Contracted for but not provided in these Condensed Consolidated Interim Financial Statements

371

 

292

 

309

 

15.   Related Party Transactions

 

There have been no related party transactions or changes in the nature and scale of the related party transactions described in the 2016 Annual Report and Form 20-F that could have had a material impact on the financial position or performance of the Group in the first six months of 2017.

 

16.   Taxation

 

The taxation expense for the interim period is an estimate based on the expected full year effective tax rate on full year profits.

 

 

17.   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, where relevant), the valuations of the applicable assets and liabilities have been marked-to-market as at the end of the financial period taking account of prevailing bid values, actual investment returns, corporate bond yields and other matters such as updated actuarial valuations conducted during the period.

 

Financial assumptions

 

The discount rates employed in the valuation of all scheme assets and liabilities are as follows:

 

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

 

%

 

%

 

%

Eurozone

2.09

 

1.75

 

1.86

Switzerland

0.74

 

0.35

 

0.65

United States and Canada

3.65

 

3.52

 

4.01

 

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

 

Six months ended 30 June - unaudited

 

Assets

 

Liabilities

 

Net liability

 

2017

2016

 

2017

2016

 

2017

2016

 

€ m

€ m

 

€ m

€ m

 

€ m

€ m

At 1 January

2,556

2,399

 

(3,147)

(2,987)

 

(591)

(588)

Administration expenses

(1)

(2)

 

-

-

 

(1)

(2)

Current service cost

-

-

 

(32)

(30)

 

(32)

(30)

Past service costs

-

-

 

(3)

-

 

(3)

-

Interest income on scheme assets

25

29

 

-

-

 

25

29

Interest cost on scheme liabilities

-

-

 

(30)

(35)

 

(30)

(35)

Arising on acquisition

2

-

 

-

(1)

 

2

(1)

Remeasurement adjustments:

 

 

 

 

 

 

 

 

-return on scheme assets excluding interest income

41

46

 

-

-

 

41

46

-experience variations

-

-

 

-

1

 

-

1

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

-

-

 

50

(331)

 

50

(331)

Employer contributions paid

25

33

 

-

-

 

25

33

Contributions paid by plan participants

7

6

 

(7)

(6)

 

-

-

Benefit and settlement payments

(51)

(64)

 

51

64

 

-

-

Translation adjustment

(47)

(15)

 

61

21

 

14

6

At 30 June

2,557

2,432

 

(3,057)

(3,304)

 

(500)

(872)

Related deferred income tax asset

 

 

 

 

 

 

108

161

Net retirement benefit obligations

 

 

 

 

 

 

(392)

(711)

 

 

18.   Events After The Balance Sheet Date

 

Post 30 June 2017 the Group reached agreement on two further transactions; the divestment of our Distribution business in the Americas, and the acquisition of Fels, a leading lime and aggregates business in Germany. Both transactions are subject to regulatory approval. Further details are provided in a separate Development Update also released today.

 

19.   Statutory Accounts and Audit Opinion

 

The financial information presented in this interim report does not represent full statutory accounts and has not been reviewed or audited by the Company's auditors. Full statutory accounts for the year ended 31 December 2016 prepared in accordance with IFRS, upon which the auditors have given an unqualified audit report, have been filed with the Registrar of Companies.

 

20.   Board Approval

 

This announcement was approved by the Board of Directors of CRH plc on 23 August 2017.

 

21.   Distribution of Interim Report

 

This interim report is available on the Group's website (www.crh.com). A printed copy is available to the public at the Company's registered office. Details of the Scrip Dividend Offer in respect of the interim 2017 dividend will be posted to shareholders on 22 September 2017.

 

Glossary of Alternative Performance Measures

 

CRH uses a number of alternative performance measures (APM) to monitor financial performance. These measures are referred to throughout the discussion of our reported financial position and operating performance throughout this document and are measures which are regularly reviewed by CRH management. The APM may not be uniformly defined by all companies and accordingly they may not be directly comparable with similarly titled measures and disclosures by other companies.

 

Certain information presented is derived from amounts calculated in accordance with IFRS but is not itself an expressly permitted GAAP measure.

 

The APM as summarised below should not be viewed in isolation or as an alternative to the equivalent GAAP measure.

 

EBITDA

EBITDA is defined as earnings before interest, taxes, depreciation, amortisation, asset impairment charges, profit on disposals and the Group's share of equity accounted investments' profit after tax and is quoted by management, in conjunction with other GAAP and non-GAAP financial measures, to aid investors in their analysis of the performance of the Group and to assist investors in the comparison of the Group's performance with that of other companies.

 

EBITDA and operating profit by segment are monitored by management in order to allocate resources between segments and to assess performance. Given that net finance costs and income tax are managed on a centralised basis, these items are not allocated between operating segments for the purpose of the information presented to the Chief Operating Decision Maker.

 

Operating profit (EBIT) is defined as earnings before interest, tax, profit on disposals and the Group's share of equity accounted investments' profit after tax.

 

A reconciliation of Group profit before tax to EBITDA is presented below:

 

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

 

€ m

 

€ m

 

€ m

Group profit for the financial period

372

 

293

 

1,270

Income tax expense

145

 

114

 

471

Profit before tax

517

 

407

 

1,741

Share of equity accounted investments' profit

(14)

 

(5)

 

(42)

Other financial expense

39

 

28

 

66

Finance costs less income

150

 

178

 

317

Profit before finance costs

692

 

608

 

2,082

Profit on disposals

(45)

 

(20)

 

(55)

Group operating profit

647

 

588

 

2,027

Depreciation charge

494

 

497

 

1,009

Amortisation of intangibles

34

 

35

 

71

Impairment charge

-

 

-

 

23

EBITDA

1,175

 

1,120

 

3,130

 

 

 

 

 

 

 

Net debt

 

Net debt is used by management as it gives a more complete picture of the Group's current debt situation than total interest-bearing loans and borrowings. Net debt is provided to enable investors to see the economic effect of gross debt, related hedges and cash and cash equivalents in total. Net debt is a non-GAAP measure and comprises current and non-current interest-bearing loans and borrowings, cash and cash equivalents and current and non-current derivative financial instruments.

 

Glossary of Alternative Performance Measures - continued

 

EBITDA Net Interest cover

 

EBITDA net interest cover is used by management as a measure which matches the earnings and cash generated by the business to the underlying funding costs. EBITDA net interest cover is presented to provide investors with a greater understanding of the impact of CRH's debt and financing arrangements and, as discussed in note 8 on page 24, is a metric used in lender covenants.

 

It is the ratio of EBITDA to net interest and is calculated below:

 

 

 

 

 

Year ended

 

Six months ended 30 June

 

31 December

 

Unaudited

 

Unaudited

 

Audited

 

2017

 

2016

 

2016

 

€m

 

€m

 

€m

Interest

 

 

 

 

 

Finance costs (i)

155

 

181

 

325

Finance income (i)

(5)

 

(3)

 

(8)

Net interest

150

 

178

 

317

EBITDA

1,175

 

1,120

 

3,130

 

 

 

 

 

 

 

Times

 

Times

 

Times

EBITDA net interest cover (EBITDA divided by net interest)

7.8

 

6.3

 

9.9

 

 

 

Rolling 12 months ended 30 June

 

 

 

Unaudited

 

Unaudited

 

 

 

2017

 

2016

 

 

 

€m

 

€m

 

 

Interest

 

 

 

 

 

Net interest - full year prior year (2016 and 2015)

317

 

295

 

 

Net interest - H1 prior year (2016 and 2015)

178

 

139

 

 

Net interest - H2 prior year (2016 and 2015)

139

 

156

 

 

Net interest - H1 current year (2017 and 2016)

150

 

178

 

 

Net interest - rolling 12 months to 30 June

289

 

334

 

 

 

 

 

 

 

 

EBITDA

 

 

 

 

 

EBITDA - full year prior year (2016 and 2015)

3,130

 

2,219

 

 

EBITDA - H1 prior year (2016 and 2015)

1,120

 

555

 

 

EBITDA - H2 prior year (2016 and 2015)

2,010

 

1,664

 

 

EBITDA - H1 current year (2017 and 2016)

1,175

 

1,120

 

 

EBITDA - rolling 12 months to 30 June

3,185

 

2,784

 

 

 

 

 

 

 

 

 

Times

 

Times

 

 

EBITDA net interest cover (EBITDA divided by net interest)

11.0

 

8.3

 

 

 

 

(i) These items appear on the Consolidated Income Statement on page 12.

 

The definitions and calculations used in lender covenant agreements include certain specified adjustments to the amounts included in the Condensed Consolidated Interim Financial Statements. The ratios as calculated on the basis of the definitions in those covenants are disclosed in note 8.

 

EBIT net interest cover is the ratio of EBIT to net debt-related interest costs.

 

Glossary of Alternative Performance Measures - continued

 

Organic Revenue, Organic Operating Profit and Organic EBITDA

 

The terms 'like-for-like', 'organic', 'underlying' and 'heritage' are used interchangeably throughout this report.

 

Because of the impact of acquisitions, divestments, exchange translation and other non-recurring items on reported results each period, the Group uses organic revenue, organic operating profit and organic EBITDA as additional performance indicators to assess performance of pre-existing operations each period.

 

Organic revenue, organic operating profit and organic EBITDA are arrived at by excluding the incremental revenue, operating profit and EBITDA contributions from current and prior year acquisitions and divestments, the impact of exchange translation and the impact of any non-recurring items.

 

In the Business Performance review on pages 1 to 10, changes in organic revenue, organic operating profit and organic EBITDA are presented as additional measures of revenue, operating profit and EBITDA to provide a greater understanding of the performance of the Group. A reconciliation of the changes in organic revenue, organic operating profit and organic EBITDA to the changes in total revenue, operating profit and EBITDA for the Group and by segment is presented with the discussion of each segment's performance in tables contained in the segment discussion commencing on page 4.

 

Principal Risks and Uncertainties

 

Under Section 327(1)(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, which may be heightened by the uncertainty resulting from the outcome of the referendum in the UK to exit the European Union, could include political unrest, currency disintegration, strikes, civil disturbance and may be triggered or worsened by 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. 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.

 

Sustainability and Corporate Social Responsibility: 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.

 

Principal Risks and Uncertainties - continued

 

Information technology and Security/Cyber: 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.

 

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 for the Group 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 schemes with 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 the Group's credit metrics thus harming its ability to raise funds.

 

Taxation litigation: The Group is exposed to uncertainties stemming from governmental actions in respect of taxes paid and payable in all jurisdictions of operation. Changes in the tax regimes and related government policies and regulations in the countries in which the Group operates could adversely affect its results and its effective tax rate. The final determination of tax audits or tax disputes may be different from what is reflected in the Group's historical income tax provisions and accruals. If future audits find that additional taxes are due, the Group may be subject to incremental tax liabilities, possibly including interest and penalties, which could have a material adverse effect on cash flows, financial condition and results of operations.

 

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 foreign currencies into euro have impacted and will continue to impact retained earnings. The impact is reported in the Condensed Consolidated Statement of Comprehensive Income.

 

Goodwill impairment: Significant under-performance 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 (PCAOB): 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.

 

Responsibility Statement

 

The Directors of CRH plc, being the persons responsible within CRH plc, confirm that to the best of their knowledge:

1)     the Condensed Consolidated Unaudited Financial Statements for the six months ended 30 June 2017 have been prepared in accordance with International Accounting Standard 34 Interim Financial Reporting, the accounting standard applicable to interim financial reporting adopted pursuant to the procedure provided for under Article 6 of Regulation (EC) no. 1606/2002 of the European Parliament and of the Council of 19 July 2002, and give a true and fair view of the assets, liabilities, financial position and profit or loss of the Group for the six months ended 30 June 2017;

 

2)     the interim management report includes a fair review of:

 

I.     the important events that have occurred during the first six months of the financial year, and their impact on the condensed consolidated set of financial statements;

II.    the principal risks and uncertainties for the remaining six months of the financial year;

III.   any related parties' transactions that have taken place in the first six months of the current financial year that have materially affected the financial position or the performance of the enterprise during that period; and

IV.   any changes in the related parties' transactions described in the 2016 Annual Report and Form 20-F that could have had a material effect on the financial position or performance of the enterprise in the first six months of the current financial year.

 

 

Albert Manifold

Chief Executive

 

 

Senan Murphy

Finance Director

 

 

 

Disclaimer

In order to utilise the "Safe Harbor" provisions of the United States Private Securities Litigation Reform Act of 1995, CRH public limited company (the "Company"), and its subsidiaries (collectively, "CRH" or the "Group") is providing the following cautionary statement.

This document contains certain forward-looking statements with respect to the financial condition, results of operations, business, viability and future performance of CRH and certain of the plans and objectives of CRH. These forward-looking statements may generally, but not always, be identified by the use of words such as "will", "anticipates", "should", "expects", "is expected to", "estimates", "believes", "intends" or similar expressions.

By their nature, forward-looking statements involve risk and uncertainty because they relate to events and depend on circumstances that may or may not occur in the future and reflect the Company's current expectations and assumptions as to such future events and circumstances that may not prove accurate.

A number of material factors could cause actual results and developments to differ materially from those expressed or implied by these forward-looking statements, certain of which are beyond our control, as detailed in the section entitled "Risk Factors" in our 2016 Annual Report on Form 20-F as filed with the US Securities and Exchange Commission.

You should not place undue reliance on any forward-looking statements. These forward-looking statements are made as of the date of this document. The Company expressly disclaims any obligation to update these forward-looking statements other than as required by law.

The forward-looking statements in this document do not constitute reports or statements published in compliance with any of Regulations 6 to 8 of the Transparency (Directive 2004/109/EC) Regulations 2007.

This document contains inside information and has been issued pursuant to Article 2.1(b) of Commission Implementing Regulation (EU) 2016/1055. The date and time of this statement is the same as the date and time that it has been communicated to the media.


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

Companies

CRH (CDI) (CRH)
Investor Meets Company
UK 100